Finances



Anaheim Icehawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameQualcomm Center
Level 1: 7000 - 110 $ - 6 587 - 94,10%
Level 2: 6000 - 70 $ - 5 506 - 91,76%
Level 3: 3000 - 35 $ - 2 848 - 94,94%
Level 4: 5000 - 28 $ - 4 590 - 91,80%
Luxury : 2000 - 200 $ - 1 764 - 88,21%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 990 - 99,50%
Farm Level 2: 1000 - 15 $ - 996 - 99,56%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %21 295 - 92,59%
Average Income per Game2 029 177 $
Year to Date Revenue71 021 186 $
Farm
Home Games Left5
Average Attendance - %2 986 - 99,52%
Average Income per Game101 502 $
Year to Date Revenue3 654 054 $

Expense

Pro Players Total Salaries81 675 000 $
Farm Players Total Salaries1 895 000 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses68 518 629 $
Farm Year To Date Expenses2 593 007 $
Pro Salary Cap To Date65 623 180 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue12 175 060 $
Farm Estimated Season Revenue507 508 $
Pro Remaining Season Days19
Pro Expenses Per Days774 318 $
Pro Estimated Expenses14 712 042 $
Farm Remaining Season Days19
Farm Expenses Per Days26 318 $
Farm Estimated Expenses500 042 $
Estimated Season Expenses15 212 084 $
Season Salary Cap81 675 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $325 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 29 675 000 $
Current Bank Account51 785 132 $
Projected Bank Account49 255 616 $

Pro Players Salaries

Andrei Vasilevskiy 8 500 000 $ (2)
-Salary Remaining : 1 468 182 $
Brad Marchand 7 425 000 $ (1)
-Salary Remaining : 1 282 500 $
Ryan O'Reilly 6 500 000 $ (1)
-Salary Remaining : 1 122 727 $
Dougie Hamilton 6 200 000 $ (3)
-Salary Remaining : 1 070 909 $
Elias Pettersson 6 000 000 $ (3)
-Salary Remaining : 1 036 364 $
Johnny Gaudreau 6 000 000 $ (3)
-Salary Remaining : 1 036 364 $
Jonathan Marchessault 5 000 000 $ (5)
-Salary Remaining : 863 636 $
Thomas Chabot 5 000 000 $ (1)
-Salary Remaining : 863 636 $
Brock Boeser 5 000 000 $ (2)
-Salary Remaining : 863 636 $
Morgan Rielly 4 500 000 $ (1)
-Salary Remaining : 777 273 $
Quinn Hughes 4 000 000 $ (2)
-Salary Remaining : 690 909 $
James Reimer 3 000 000 $ (4)
-Salary Remaining : 518 182 $
Joel Armia 2 950 000 $ (3)
-Salary Remaining : 509 545 $
Jamie Oleksiak 2 000 000 $ (5)
-Salary Remaining : 345 455 $
Rocco Grimaldi 1 800 000 $ (4)
-Salary Remaining : 310 909 $
Tyler Ennis 1 500 000 $ (2)
-Salary Remaining : 259 091 $
Cal Clutterbuck 1 400 000 $ (3)
-Salary Remaining : 241 818 $
Nick Cousins 1 000 000 $ (2)
-Salary Remaining : 172 727 $
Jujhar Khaira 900 000 $ (1)
-Salary Remaining : 155 455 $
Anders Bjork 900 000 $ (2)
-Salary Remaining : 155 455 $
Michael Frolik 800 000 $ (1)
-Salary Remaining : 138 182 $
Mike Green 700 000 $ (4)
-Salary Remaining : 120 909 $
Martin Marincin 600 000 $ (3)
-Salary Remaining : 103 636 $
Total Pro Players23
Salary Commitment
Year 41 : 81 675 000 $
Year 42 : 56 550 000 $
Year 43 : 35 650 000 $
Year 44 : 12 500 000 $
Salary Average Commitment
Year 41 : 75 050 000 $
Year 42 : 49 525 000 $
Year 43 : 31 700 000 $
Year 44 : 12 550 000 $
Salary Cap with 1 Way Contract
Year 41 : 81 675 000 $
Year 42 : 56 550 000 $
Year 43 : 35 650 000 $
Year 44 : 12 500 000 $

Farm Players Salaries

Nolan Patrick 275 000 $ (2)
Salary Remaining : 47 500 $
Jacob MacDonald 160 000 $ (2)
Salary Remaining : 27 636 $
Karl Alzner 150 000 $ (2)
Salary Remaining : 25 909 $
Matthew Peca 100 000 $ (1)
Salary Remaining : 17 273 $
Brandon Pirri 100 000 $ (3)
Salary Remaining : 17 273 $
Derrick Pouliot 100 000 $ (1)
Salary Remaining : 17 273 $
Aaron Dell 100 000 $ (1)
Salary Remaining : 17 273 $
Denis Malgin 80 000 $ (1)
Salary Remaining : 13 818 $
Trevor Murphy 75 000 $ (2)
Salary Remaining : 12 955 $
Rob O'Gara 75 000 $ (4)
Salary Remaining : 12 955 $
Ben Thomson 75 000 $ (4)
Salary Remaining : 12 955 $
Michael Paliotta 75 000 $ (4)
Salary Remaining : 12 955 $
Oscar Dansk 70 000 $ (1)
Salary Remaining : 12 091 $
Hunter Shinkaruk 70 000 $ (5)
Salary Remaining : 12 091 $
Spencer Foo 70 000 $ (5)
Salary Remaining : 12 091 $
Igor Ozhiganov 70 000 $ (5)
Salary Remaining : 12 091 $
Nail Yakupov 70 000 $ (5)
Salary Remaining : 12 091 $
Dan Renouf 65 000 $ (1)
Salary Remaining : 11 227 $
Andrej Nestrasil 65 000 $ (2)
Salary Remaining : 11 227 $
Jamie Devane 50 000 $ (1)
Salary Remaining : 8 636 $
Total Farm Players20
Salary Commitment
Year 41 : 1 895 000 $
Year 42 : 1 330 000 $
Year 43 : 605 000 $
Year 44 : 505 000 $
Salary Average Commitment
Year 41 : 1 880 000 $
Year 42 : 1 335 000 $
Year 43 : 610 000 $
Year 44 : 510 000 $

Atlanta Supra



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhilips Arena
Level 1: 7000 - 110 $ - 6 527 - 93,24%
Level 2: 6000 - 75 $ - 5 339 - 88,98%
Level 3: 3000 - 60 $ - 1 792 - 59,73%
Level 4: 5000 - 40 $ - 2 914 - 58,28%
Luxury : 2000 - 200 $ - 1 772 - 88,60%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 988 - 99,38%
Farm Level 2: 1000 - 20 $ - 810 - 81,04%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %18 343 - 79,75%
Average Income per Game2 036 161 $
Year to Date Revenue71 265 624 $
Farm
Home Games Left5
Average Attendance - %2 798 - 93,27%
Average Income per Game102 930 $
Year to Date Revenue3 705 486 $

Expense

Pro Players Total Salaries71 750 000 $
Farm Players Total Salaries1 840 000 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses61 504 301 $
Farm Year To Date Expenses3 260 244 $
Pro Salary Cap To Date58 195 235 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue12 216 964 $
Farm Estimated Season Revenue514 651 $
Pro Remaining Season Days19
Pro Expenses Per Days688 636 $
Pro Estimated Expenses13 084 084 $
Farm Remaining Season Days19
Farm Expenses Per Days34 909 $
Farm Estimated Expenses663 271 $
Estimated Season Expenses13 747 355 $
Season Salary Cap71 750 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $10 250 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 19 750 000 $
Current Bank Account88 607 000 $
Projected Bank Account87 591 260 $

Pro Players Salaries

Nikita Kucherov 10 500 000 $ (5)
-Salary Remaining : 1 813 636 $
Mikko Rantanen 8 500 000 $ (1)
-Salary Remaining : 1 468 182 $
Evgeny Kuznetsov 7 825 000 $ (2)
-Salary Remaining : 1 351 591 $
Dylan Larkin 7 000 000 $ (4)
-Salary Remaining : 1 209 091 $
Tomas Hertl 6 000 000 $ (3)
-Salary Remaining : 1 036 364 $
Tomas Tatar 6 000 000 $ (4)
-Salary Remaining : 1 036 364 $
Filip Hronek 4 000 000 $ (5)
-Salary Remaining : 690 909 $
Petr Mrazek 3 000 000 $ (1)
-Salary Remaining : 518 182 $
Alexander Wennberg 2 000 000 $ (1)
-Salary Remaining : 345 455 $
Keith Kinkaid 1 900 000 $ (2)
-Salary Remaining : 328 182 $
Erik Brannstrom 1 900 000 $ (5)
-Salary Remaining : 328 182 $
Jordan Kyrou 1 900 000 $ (5)
-Salary Remaining : 328 182 $
Nikita Tryamkin 1 250 000 $ (4)
-Salary Remaining : 215 909 $
Jake Chelios 1 000 000 $ (2)
-Salary Remaining : 172 727 $
Lawrence Pilut 950 000 $ (5)
-Salary Remaining : 164 091 $
Taro Hirose 950 000 $ (3)
-Salary Remaining : 164 091 $
Martin Fehervary 925 000 $ (2)
-Salary Remaining : 159 773 $
Martin Kaut 875 000 $ (2)
-Salary Remaining : 151 136 $
Martin Frk 850 000 $ (1)
-Salary Remaining : 146 818 $
Kale Clague 850 000 $ (2)
-Salary Remaining : 146 818 $
Joe Hicketts 750 000 $ (3)
-Salary Remaining : 129 545 $
Jakub Kindl 750 000 $ (4)
-Salary Remaining : 129 545 $
Yakov Trenin 750 000 $ (2)
-Salary Remaining : 129 545 $
Niko Mikkola 700 000 $ (2)
-Salary Remaining : 120 909 $
Vladislav Kamenev 625 000 $ (1)
-Salary Remaining : 107 955 $
Total Pro Players25
Salary Commitment
Year 41 : 71 750 000 $
Year 42 : 56 775 000 $
Year 43 : 41 950 000 $
Year 44 : 34 250 000 $
Salary Average Commitment
Year 41 : 64 325 000 $
Year 42 : 49 350 000 $
Year 43 : 36 125 000 $
Year 44 : 28 425 000 $
Salary Cap with 1 Way Contract
Year 41 : 71 750 000 $
Year 42 : 56 775 000 $
Year 43 : 41 950 000 $
Year 44 : 34 250 000 $

Farm Players Salaries

Danil Yurtaykin 230 000 $ (4)
Salary Remaining : 39 727 $
Linus Omark 200 000 $ (3)
Salary Remaining : 34 545 $
Alexander Yelesin 200 000 $ (4)
Salary Remaining : 34 545 $
Henrik Borgstrom 150 000 $ (5)
Salary Remaining : 25 909 $
Evgeny Svechnikov 120 000 $ (1)
Salary Remaining : 20 727 $
Anthony Greco 120 000 $ (2)
Salary Remaining : 20 727 $
Thomas McCollum 100 000 $ (3)
Salary Remaining : 17 273 $
Michael Rasmussen 95 000 $ (5)
Salary Remaining : 16 409 $
Markus Hannikainen 95 000 $ (4)
Salary Remaining : 16 409 $
Jesper Boqvist 92 500 $ (2)
Salary Remaining : 15 977 $
Klim Kostin 87 500 $ (2)
Salary Remaining : 15 114 $
Tomas Jurco 85 000 $ (4)
Salary Remaining : 14 682 $
Nikita Soshnikov 75 000 $ (4)
Salary Remaining : 12 955 $
Mackenzie Skapski 65 000 $ (2)
Salary Remaining : 11 227 $
Jan Mursak 65 000 $ (1)
Salary Remaining : 11 227 $
Petteri Lindbohm 60 000 $ (2)
Salary Remaining : 10 364 $
Total Farm Players16
Salary Commitment
Year 41 : 1 840 000 $
Year 42 : 1 655 000 $
Year 43 : 1 230 000 $
Year 44 : 930 000 $
Salary Average Commitment
Year 41 : 1 372 500 $
Year 42 : 1 187 500 $
Year 43 : 842 500 $
Year 44 : 542 500 $

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameFleet Center
Level 1: 7000 - 105 $ - 6 546 - 93,51%
Level 2: 6000 - 75 $ - 5 271 - 87,85%
Level 3: 3000 - 45 $ - 2 742 - 91,39%
Level 4: 5000 - 25 $ - 4 739 - 94,77%
Luxury : 2000 - 200 $ - 1 739 - 86,93%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 25 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 15 $ - 997 - 99,66%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %21 035 - 91,46%
Average Income per Game2 006 624 $
Year to Date Revenue70 231 836 $
Farm
Home Games Left5
Average Attendance - %2 997 - 99,89%
Average Income per Game77 940 $
Year to Date Revenue2 805 822 $

Expense

Pro Players Total Salaries65 650 000 $
Farm Players Total Salaries2 116 600 $
Coaches Total Salaries3 050 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses58 178 636 $
Farm Year To Date Expenses2 227 831 $
Pro Salary Cap To Date56 110 454 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue12 039 743 $
Farm Estimated Season Revenue389 698 $
Pro Remaining Season Days19
Pro Expenses Per Days619 545 $
Pro Estimated Expenses11 771 355 $
Farm Remaining Season Days19
Farm Expenses Per Days24 242 $
Farm Estimated Expenses460 598 $
Estimated Season Expenses12 231 953 $
Season Salary Cap65 650 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $16 350 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 13 650 000 $
Current Bank Account101 781 769 $
Projected Bank Account101 979 257 $

Pro Players Salaries

Ryan Johansen 8 000 000 $ (1)
-Salary Remaining : 1 381 818 $
Aaron Ekblad 7 500 000 $ (2)
-Salary Remaining : 1 295 455 $
Pierre-Luc Dubois 7 000 000 $ (2)
-Salary Remaining : 1 209 091 $
Anthony Mantha 5 800 000 $ (4)
-Salary Remaining : 1 001 818 $
Alex Tuch 4 500 000 $ (1)
-Salary Remaining : 777 273 $
Alex Galchenyuk 4 250 000 $ (1)
-Salary Remaining : 734 091 $
Jordan Staal 4 250 000 $ (5)
-Salary Remaining : 734 091 $
Jake Muzzin (Out of Payroll) 4 000 000 $ (2)
-Salary Remaining : 690 909 $
Jonathan Quick 4 000 000 $ (3)
-Salary Remaining : 690 909 $
Brayden McNabb 3 750 000 $ (4)
-Salary Remaining : 647 727 $
Charlie Coyle 3 200 000 $ (1)
-Salary Remaining : 552 727 $
Nick Ritchie 2 000 000 $ (1)
-Salary Remaining : 345 455 $
Matt Martin 1 500 000 $ (3)
-Salary Remaining : 259 091 $
Cory Schneider 1 500 000 $ (4)
-Salary Remaining : 259 091 $
Wayne Simmonds 1 500 000 $ (2)
-Salary Remaining : 259 091 $
Nicolas Deslauriers 1 000 000 $ (3)
-Salary Remaining : 172 727 $
Nathan Beaulieu 1 000 000 $ (3)
-Salary Remaining : 172 727 $
Logan Brown 950 000 $ (1)
-Salary Remaining : 164 091 $
Luke Schenn 850 000 $ (4)
-Salary Remaining : 146 818 $
Nicolas Hague 800 000 $ (2)
-Salary Remaining : 138 182 $
Michael Amadio 800 000 $ (3)
-Salary Remaining : 138 182 $
Ilya Lyubushkin 800 000 $ (2)
-Salary Remaining : 138 182 $
Brian Lashoff 700 000 $ (3)
-Salary Remaining : 120 909 $
Total Pro Players23
Salary Commitment
Year 41 : 69 650 000 $
Year 42 : 46 750 000 $
Year 43 : 25 150 000 $
Year 44 : 16 150 000 $
Salary Average Commitment
Year 41 : 71 100 000 $
Year 42 : 48 200 000 $
Year 43 : 26 900 000 $
Year 44 : 17 900 000 $
Salary Cap with 1 Way Contract
Year 41 : 69 650 000 $
Year 42 : 46 750 000 $
Year 43 : 25 150 000 $
Year 44 : 16 150 000 $

Farm Players Salaries

Justin Abdelkader 320 000 $ (1)
Salary Remaining : 55 273 $
Micheal Ferland 280 000 $ (1)
Salary Remaining : 48 364 $
Jesse Puljujarvi 200 000 $ (1)
Salary Remaining : 34 545 $
Cayden Primeau 90 000 $ (2)
Salary Remaining : 15 545 $
Lukas Radil 90 000 $ (5)
Salary Remaining : 15 545 $
Dryden Hunt 90 000 $ (3)
Salary Remaining : 15 545 $
Landon Bow 80 000 $ (5)
Salary Remaining : 13 818 $
Eddie Pasquale 80 000 $ (5)
Salary Remaining : 13 818 $
Dalton Prout 80 000 $ (2)
Salary Remaining : 13 818 $
Alexandre Fortin 80 000 $ (5)
Salary Remaining : 13 818 $
Brett Ritchie 80 000 $ (5)
Salary Remaining : 13 818 $
Andreas Borgman 80 000 $ (3)
Salary Remaining : 13 818 $
Juho Lammikko 80 000 $ (5)
Salary Remaining : 13 818 $
Mathieu Olivier 70 000 $ (2)
Salary Remaining : 12 091 $
Anthony Angello 70 000 $ (2)
Salary Remaining : 12 091 $
Victor Ejdsell 66 600 $ (3)
Salary Remaining : 11 504 $
Andy Andreoff 60 000 $ (1)
Salary Remaining : 10 364 $
Jean-Philippe Cote 55 000 $ (3)
Salary Remaining : 9 500 $
Alexandre R. Picard 55 000 $ (3)
Salary Remaining : 9 500 $
Pierre-Cedric Labrie 55 000 $ (3)
Salary Remaining : 9 500 $
Frederic St-Denis 55 000 $ (3)
Salary Remaining : 9 500 $
Total Farm Players21
Salary Commitment
Year 41 : 2 116 600 $
Year 42 : 1 256 600 $
Year 43 : 946 600 $
Year 44 : 490 000 $
Salary Average Commitment
Year 41 : 2 066 600 $
Year 42 : 1 206 600 $
Year 43 : 976 600 $
Year 44 : 520 000 $

Calgary Red Bull



Arena Capacity - Ticket Price
Attendance - %

Arena NameVodka Red Bull Center
Level 1: 7000 - 78 $ - 6 868 - 98,12%
Level 2: 6000 - 54 $ - 5 765 - 96,08%
Level 3: 3000 - 33 $ - 2 903 - 96,76%
Level 4: 5000 - 20 $ - 4 831 - 96,61%
Luxury : 2000 - 145 $ - 1 875 - 93,73%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 994 - 99,70%
Farm Level 2: 1000 - 15 $ - 996 - 99,56%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %22 241 - 96,70%
Average Income per Game1 573 481 $
Year to Date Revenue56 645 310 $
Farm
Home Games Left5
Average Attendance - %2 990 - 99,65%
Average Income per Game101 666 $
Year to Date Revenue3 659 958 $

Expense

Pro Players Total Salaries54 200 000 $
Farm Players Total Salaries980 000 $
Coaches Total Salaries5 550 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses48 936 361 $
Farm Year To Date Expenses1 377 715 $
Pro Salary Cap To Date44 799 987 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 867 404 $
Farm Estimated Season Revenue508 328 $
Pro Remaining Season Days19
Pro Expenses Per Days538 182 $
Pro Estimated Expenses10 225 458 $
Farm Remaining Season Days19
Farm Expenses Per Days13 909 $
Farm Estimated Expenses264 271 $
Estimated Season Expenses10 489 729 $
Season Salary Cap54 200 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $27 800 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 2 200 000 $
Current Bank Account34 878 405 $
Projected Bank Account32 764 408 $

Pro Players Salaries

Jonathan Huberdeau 10 000 000 $ (1)
-Salary Remaining : 1 727 273 $
Aleksander Barkov 8 000 000 $ (1)
-Salary Remaining : 1 381 818 $
Pekka Rinne 7 000 000 $ (2)
-Salary Remaining : 1 209 091 $
Sergei Bobrovsky 6 000 000 $ (1)
-Salary Remaining : 1 036 364 $
Robby Fabbri 2 800 000 $ (4)
-Salary Remaining : 483 636 $
Nick Paul (Out of Payroll) 2 000 000 $ (2)
-Salary Remaining : 345 455 $
Marcus Johansson 2 000 000 $ (4)
-Salary Remaining : 345 455 $
Braydon Coburn 2 000 000 $ (4)
-Salary Remaining : 345 455 $
Nick Bjugstad 1 750 000 $ (4)
-Salary Remaining : 302 273 $
Brent Seabrook 1 500 000 $ (5)
-Salary Remaining : 259 091 $
Jacob De La Rose 1 000 000 $ (2)
-Salary Remaining : 172 727 $
Anthony Stolarz 1 000 000 $ (2)
-Salary Remaining : 172 727 $
Jack Roslovic 1 000 000 $ (1)
-Salary Remaining : 172 727 $
Haydn Fleury 900 000 $ (1)
-Salary Remaining : 155 455 $
Lean Bergmann 900 000 $ (2)
-Salary Remaining : 155 455 $
Jacob Larsson 800 000 $ (1)
-Salary Remaining : 138 182 $
Jake Evans 700 000 $ (1)
-Salary Remaining : 120 909 $
Rasmus Sandin 700 000 $ (1)
-Salary Remaining : 120 909 $
Ville Heinola 700 000 $ (1)
-Salary Remaining : 120 909 $
Michael McLeod 700 000 $ (1)
-Salary Remaining : 120 909 $
Kevin Stenlund 700 000 $ (1)
-Salary Remaining : 120 909 $
Brady Austin 700 000 $ (1)
-Salary Remaining : 120 909 $
Urho Vaakanainen 700 000 $ (1)
-Salary Remaining : 120 909 $
Christian Fischer 700 000 $ (1)
-Salary Remaining : 120 909 $
Henri Jokiharju 700 000 $ (1)
-Salary Remaining : 120 909 $
Aleksi Saarela 700 000 $ (1)
-Salary Remaining : 120 909 $
Chad Johnson 550 000 $ (3)
-Salary Remaining : 95 000 $
Total Pro Players27
Salary Commitment
Year 41 : 56 200 000 $
Year 42 : 22 500 000 $
Year 43 : 10 600 000 $
Year 44 : 10 050 000 $
Salary Average Commitment
Year 41 : 59 050 000 $
Year 42 : 25 050 000 $
Year 43 : 13 550 000 $
Year 44 : 13 000 000 $
Salary Cap with 1 Way Contract
Year 41 : 56 200 000 $
Year 42 : 22 500 000 $
Year 43 : 10 600 000 $
Year 44 : 10 050 000 $

Farm Players Salaries

Scott Wedgewood 70 000 $ (1)
Salary Remaining : 12 091 $
Jake Bean 70 000 $ (1)
Salary Remaining : 12 091 $
Tanner Richard 70 000 $ (1)
Salary Remaining : 12 091 $
Nicolas Kerdiles 70 000 $ (1)
Salary Remaining : 12 091 $
Turner Elson 70 000 $ (1)
Salary Remaining : 12 091 $
Ryan Johnston 70 000 $ (1)
Salary Remaining : 12 091 $
Rinat Valiev 70 000 $ (1)
Salary Remaining : 12 091 $
J.C. Lipon 70 000 $ (1)
Salary Remaining : 12 091 $
Anton Slepyshev 70 000 $ (1)
Salary Remaining : 12 091 $
Tyler Gaudet 70 000 $ (1)
Salary Remaining : 12 091 $
Raman Hrabarenka 70 000 $ (1)
Salary Remaining : 12 091 $
Petter Granberg 70 000 $ (1)
Salary Remaining : 12 091 $
Frank Corrado 70 000 $ (1)
Salary Remaining : 12 091 $
Joel Kiviranta 70 000 $ (1)
Salary Remaining : 12 091 $
Total Farm Players14
Salary Commitment
Year 41 : 980 000 $
Year 42 : 0 $
Year 43 : 0 $
Year 44 : 0 $
Salary Average Commitment
Year 41 : 960 000 $
Year 42 : 0 $
Year 43 : 0 $
Year 44 : 0 $

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHeros Center
Level 1: 7000 - 180 $ - 3 501 - 50,02%
Level 2: 5000 - 88 $ - 3 852 - 77,04%
Level 3: 3000 - 47 $ - 2 255 - 75,18%
Level 4: 4000 - 35 $ - 3 349 - 83,72%
Luxury : 2000 - 275 $ - 1 109 - 55,43%
Total Capacity :21000
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 Left5
Average Attendance - %14 066 - 66,98%
Average Income per Game1 796 758 $
Year to Date Revenue64 683 299 $
Farm
Home Games Left5
Average Attendance - %3 000 - 100,00%
Average Income per Game228 000 $
Year to Date Revenue8 208 000 $

Expense

Pro Players Total Salaries79 050 000 $
Farm Players Total Salaries3 178 000 $
Coaches Total Salaries4 325 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses66 176 143 $
Farm Year To Date Expenses3 524 484 $
Pro Salary Cap To Date63 425 454 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 983 792 $
Farm Estimated Season Revenue1 140 000 $
Pro Remaining Season Days19
Pro Expenses Per Days748 864 $
Pro Estimated Expenses14 228 416 $
Farm Remaining Season Days19
Farm Expenses Per Days37 982 $
Farm Estimated Expenses721 658 $
Estimated Season Expenses14 950 074 $
Season Salary Cap79 050 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $2 950 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 27 050 000 $
Current Bank Account43 444 653 $
Projected Bank Account38 618 371 $

Pro Players Salaries

John Tavares 9 000 000 $ (5)
-Salary Remaining : 1 554 545 $
Vladimir Tarasenko 8 250 000 $ (2)
-Salary Remaining : 1 425 000 $
Kris Letang 7 300 000 $ (5)
-Salary Remaining : 1 260 909 $
Sebastian Aho 6 500 000 $ (1)
-Salary Remaining : 1 122 727 $
Elias Lindholm 6 250 000 $ (3)
-Salary Remaining : 1 079 545 $
Ivan Provorov 5 500 000 $ (4)
-Salary Remaining : 950 000 $
Jordan Binnington 5 000 000 $ (4)
-Salary Remaining : 863 636 $
Adam Larsson 4 500 000 $ (1)
-Salary Remaining : 777 273 $
Nick Bonino 4 000 000 $ (3)
-Salary Remaining : 690 909 $
Mikko Koivu 3 750 000 $ (3)
-Salary Remaining : 647 727 $
Cam Talbot 3 000 000 $ (3)
-Salary Remaining : 518 182 $
Radek Faksa 2 700 000 $ (3)
-Salary Remaining : 466 364 $
Darren Helm 2 500 000 $ (1)
-Salary Remaining : 431 818 $
Nick Holden 2 400 000 $ (2)
-Salary Remaining : 414 545 $
Jon Merrill 1 500 000 $ (1)
-Salary Remaining : 259 091 $
Carson Soucy 1 500 000 $ (2)
-Salary Remaining : 259 091 $
Anthony Duclair 1 500 000 $ (1)
-Salary Remaining : 259 091 $
Adam Fox 1 200 000 $ (2)
-Salary Remaining : 207 273 $
Andrew Mangiapane 1 000 000 $ (3)
-Salary Remaining : 172 727 $
Gustav Nyquist 950 000 $ (3)
-Salary Remaining : 164 091 $
Nick Shore 750 000 $ (2)
-Salary Remaining : 129 545 $
Total Pro Players21
Salary Commitment
Year 41 : 79 050 000 $
Year 42 : 62 550 000 $
Year 43 : 48 450 000 $
Year 44 : 26 800 000 $
Salary Average Commitment
Year 41 : 71 777 000 $
Year 42 : 55 277 000 $
Year 43 : 42 677 000 $
Year 44 : 21 477 000 $
Salary Cap with 1 Way Contract
Year 41 : 79 050 000 $
Year 42 : 62 550 000 $
Year 43 : 48 450 000 $
Year 44 : 26 800 000 $

Farm Players Salaries

Jeff Skinner 650 000 $ (1)
Salary Remaining : 112 273 $
John Moore 250 000 $ (1)
Salary Remaining : 43 182 $
Alexander Steen 200 000 $ (4)
Salary Remaining : 34 545 $
Conor Sheary 150 000 $ (4)
Salary Remaining : 25 909 $
Jonas Siegenthaler 150 000 $ (5)
Salary Remaining : 25 909 $
Jonathan Ericsson 150 000 $ (1)
Salary Remaining : 25 909 $
Tyson Jost 150 000 $ (1)
Salary Remaining : 25 909 $
Jacob Nilsson 123 000 $ (2)
Salary Remaining : 21 245 $
Kevan Miller 100 000 $ (5)
Salary Remaining : 17 273 $
Drake Batherson 95 000 $ (1)
Salary Remaining : 16 409 $
Brogan Rafferty 90 000 $ (5)
Salary Remaining : 15 545 $
Matt Hendricks 90 000 $ (2)
Salary Remaining : 15 545 $
Dylan Sikura 90 000 $ (1)
Salary Remaining : 15 545 $
Harri Sateri 80 000 $ (3)
Salary Remaining : 13 818 $
Logan Shaw 80 000 $ (4)
Salary Remaining : 13 818 $
Alexander Salak 80 000 $ (3)
Salary Remaining : 13 818 $
Jonny Brodzinski 80 000 $ (1)
Salary Remaining : 13 818 $
Gavin Bayreuther 80 000 $ (5)
Salary Remaining : 13 818 $
Gustav Lindstrom 80 000 $ (2)
Salary Remaining : 13 818 $
Gustav Olofsson 75 000 $ (3)
Salary Remaining : 12 955 $
Mattias Tedenby 75 000 $ (4)
Salary Remaining : 12 955 $
Henrik Haapala 75 000 $ (3)
Salary Remaining : 12 955 $
Nathan Walker 75 000 $ (3)
Salary Remaining : 12 955 $
Griffin Reinhart 60 000 $ (1)
Salary Remaining : 10 364 $
Stefan Elliott 50 000 $ (1)
Salary Remaining : 8 636 $
Total Farm Players25
Salary Commitment
Year 41 : 3 178 000 $
Year 42 : 1 603 000 $
Year 43 : 1 310 000 $
Year 44 : 925 000 $
Salary Average Commitment
Year 41 : 3 150 500 $
Year 42 : 1 575 500 $
Year 43 : 1 312 500 $
Year 44 : 927 500 $

Cleveland Bulldogs



Arena Capacity - Ticket Price
Attendance - %

Arena NameJacobs ICE
Level 1: 7000 - 108 $ - 6 569 - 93,85%
Level 2: 6000 - 68 $ - 5 538 - 92,31%
Level 3: 3000 - 41 $ - 2 820 - 94,01%
Level 4: 5000 - 27 $ - 4 791 - 95,82%
Luxury : 2000 - 199 $ - 1 755 - 87,76%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 45 $ - 1 936 - 96,80%
Farm Level 2: 1000 - 20 $ - 967 - 96,68%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %21 474 - 93,37%
Average Income per Game2 021 508 $
Year to Date Revenue70 752 793 $
Farm
Home Games Left5
Average Attendance - %2 903 - 96,76%
Average Income per Game116 635 $
Year to Date Revenue4 198 867 $

Expense

Pro Players Total Salaries79 450 000 $
Farm Players Total Salaries2 135 000 $
Coaches Total Salaries4 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses68 311 357 $
Farm Year To Date Expenses2 447 774 $
Pro Salary Cap To Date65 002 257 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue12 129 050 $
Farm Estimated Season Revenue583 176 $
Pro Remaining Season Days19
Pro Expenses Per Days758 636 $
Pro Estimated Expenses14 414 084 $
Farm Remaining Season Days19
Farm Expenses Per Days26 227 $
Farm Estimated Expenses498 313 $
Estimated Season Expenses14 912 397 $
Season Salary Cap79 450 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $2 550 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 27 450 000 $
Current Bank Account102 192 528 $
Projected Bank Account99 992 357 $

Pro Players Salaries

Jack Eichel 10 000 000 $ (4)
-Salary Remaining : 1 727 273 $
William Karlsson 6 000 000 $ (2)
-Salary Remaining : 1 036 364 $
Jared Spurgeon 6 000 000 $ (2)
-Salary Remaining : 1 036 364 $
Matt Niskanen 5 000 000 $ (1)
-Salary Remaining : 863 636 $
Reilly Smith 5 000 000 $ (1)
-Salary Remaining : 863 636 $
Alex Killorn 4 750 000 $ (3)
-Salary Remaining : 820 455 $
Joe Thornton 4 500 000 $ (1)
-Salary Remaining : 777 273 $
Ondrej Palat 4 500 000 $ (1)
-Salary Remaining : 777 273 $
Duncan Keith 4 500 000 $ (3)
-Salary Remaining : 777 273 $
Jaroslav Halak 4 000 000 $ (4)
-Salary Remaining : 690 909 $
Connor Murphy 3 500 000 $ (1)
-Salary Remaining : 604 545 $
Boone Jenner 3 000 000 $ (5)
-Salary Remaining : 518 182 $
Justin Braun 2 500 000 $ (3)
-Salary Remaining : 431 818 $
Radko Gudas 2 500 000 $ (5)
-Salary Remaining : 431 818 $
Jesper Fast 2 500 000 $ (2)
-Salary Remaining : 431 818 $
Pavel Buchnevich 2 500 000 $ (1)
-Salary Remaining : 431 818 $
Leo Komarov 2 200 000 $ (2)
-Salary Remaining : 380 000 $
Ryan Hartman 2 000 000 $ (2)
-Salary Remaining : 345 455 $
Warren Foegele 1 750 000 $ (4)
-Salary Remaining : 302 273 $
Dylan DeMelo 1 500 000 $ (1)
-Salary Remaining : 259 091 $
Thatcher Demko 1 250 000 $ (1)
-Salary Remaining : 215 909 $
Total Pro Players21
Salary Commitment
Year 41 : 79 450 000 $
Year 42 : 51 700 000 $
Year 43 : 33 000 000 $
Year 44 : 21 250 000 $
Salary Average Commitment
Year 41 : 79 100 000 $
Year 42 : 51 350 000 $
Year 43 : 33 650 000 $
Year 44 : 21 900 000 $
Salary Cap with 1 Way Contract
Year 41 : 79 450 000 $
Year 42 : 51 700 000 $
Year 43 : 33 000 000 $
Year 44 : 21 250 000 $

Farm Players Salaries

Sean Walker 250 000 $ (5)
Salary Remaining : 43 182 $
Devin Shore 250 000 $ (2)
Salary Remaining : 43 182 $
Tucker Poolman 125 000 $ (1)
Salary Remaining : 21 591 $
Pierre Engvall 100 000 $ (2)
Salary Remaining : 17 273 $
Alex Nedeljkovic 90 000 $ (1)
Salary Remaining : 15 545 $
Sam Lafferty 90 000 $ (2)
Salary Remaining : 15 545 $
Nico Sturm 80 000 $ (5)
Salary Remaining : 13 818 $
Matt Luff 80 000 $ (5)
Salary Remaining : 13 818 $
Mason Appleton 80 000 $ (5)
Salary Remaining : 13 818 $
Daniel Carr 80 000 $ (4)
Salary Remaining : 13 818 $
Riley Barber 75 000 $ (1)
Salary Remaining : 12 955 $
Kalle Kossila 75 000 $ (1)
Salary Remaining : 12 955 $
Alexander True 75 000 $ (2)
Salary Remaining : 12 955 $
Christian Jaros 75 000 $ (2)
Salary Remaining : 12 955 $
Jonas Johansson 70 000 $ (2)
Salary Remaining : 12 091 $
Jimmy Schuldt 70 000 $ (5)
Salary Remaining : 12 091 $
Ryan Sproul 70 000 $ (5)
Salary Remaining : 12 091 $
Jayson Megna 70 000 $ (5)
Salary Remaining : 12 091 $
Joachim Blichfeld 70 000 $ (2)
Salary Remaining : 12 091 $
Josh Teves 70 000 $ (5)
Salary Remaining : 12 091 $
Patrick Russell 70 000 $ (1)
Salary Remaining : 12 091 $
Andy Welinski 70 000 $ (3)
Salary Remaining : 12 091 $
Henrik Samuelsson 50 000 $ (2)
Salary Remaining : 8 636 $
Total Farm Players23
Salary Commitment
Year 41 : 2 135 000 $
Year 42 : 1 700 000 $
Year 43 : 920 000 $
Year 44 : 850 000 $
Salary Average Commitment
Year 41 : 1 790 000 $
Year 42 : 1 355 000 $
Year 43 : 730 000 $
Year 44 : 660 000 $

Colorado Zipper



Arena Capacity - Ticket Price
Attendance - %

Arena NameStomp Center
Level 1: 7000 - 100 $ - 6 534 - 93,35%
Level 2: 6000 - 60 $ - 5 688 - 94,80%
Level 3: 3000 - 35 $ - 2 884 - 96,15%
Level 4: 5000 - 20 $ - 4 857 - 97,13%
Luxury : 2000 - 200 $ - 1 743 - 87,13%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 994 - 99,68%
Farm Level 2: 1000 - 15 $ - 998 - 99,78%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %21 706 - 94,37%
Average Income per Game1 849 606 $
Year to Date Revenue66 585 810 $
Farm
Home Games Left5
Average Attendance - %2 991 - 99,71%
Average Income per Game101 688 $
Year to Date Revenue3 660 750 $

Expense

Pro Players Total Salaries59 525 000 $
Farm Players Total Salaries2 150 500 $
Coaches Total Salaries4 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses56 788 999 $
Farm Year To Date Expenses1 956 117 $
Pro Salary Cap To Date53 479 904 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue9 248 029 $
Farm Estimated Season Revenue508 438 $
Pro Remaining Season Days19
Pro Expenses Per Days577 500 $
Pro Estimated Expenses10 972 500 $
Farm Remaining Season Days19
Farm Expenses Per Days25 914 $
Farm Estimated Expenses492 366 $
Estimated Season Expenses11 464 866 $
Season Salary Cap59 525 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $22 475 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 7 525 000 $
Current Bank Account57 764 018 $
Projected Bank Account56 055 619 $

Pro Players Salaries

Connor McDavid 12 800 000 $ (4)
-Salary Remaining : 2 210 909 $
Frederik Andersen 5 700 000 $ (4)
-Salary Remaining : 984 545 $
Erik Gustafsson 5 000 000 $ (1)
-Salary Remaining : 863 636 $
Travis Konecny 4 500 000 $ (2)
-Salary Remaining : 777 273 $
Dmitry Orlov 4 000 000 $ (1)
-Salary Remaining : 690 909 $
Josh Morrissey 3 550 000 $ (1)
-Salary Remaining : 613 182 $
Josh Anderson 3 000 000 $ (1)
-Salary Remaining : 518 182 $
Victor Rask 3 000 000 $ (1)
-Salary Remaining : 518 182 $
Joonas Donskoi 2 700 000 $ (1)
-Salary Remaining : 466 364 $
Ethan Bear 2 500 000 $ (1)
-Salary Remaining : 431 818 $
Tomas Nosek 1 600 000 $ (2)
-Salary Remaining : 276 364 $
Chris Stewart 1 500 000 $ (3)
-Salary Remaining : 259 091 $
Joshua Ho-Sang 1 100 000 $ (1)
-Salary Remaining : 190 000 $
Anders Nilsson 1 100 000 $ (5)
-Salary Remaining : 190 000 $
Jason Robertson 1 000 000 $ (2)
-Salary Remaining : 172 727 $
Mike Reilly 980 000 $ (4)
-Salary Remaining : 169 273 $
Brendan Lemieux 975 000 $ (1)
-Salary Remaining : 168 409 $
Nathan Gerbe 950 000 $ (2)
-Salary Remaining : 164 091 $
Andrey Makarov 800 000 $ (3)
-Salary Remaining : 138 182 $
Andrei Kostitsyn 720 000 $ (3)
-Salary Remaining : 124 364 $
Eric Gryba 700 000 $ (1)
-Salary Remaining : 120 909 $
Cole Bardreau 700 000 $ (1)
-Salary Remaining : 120 909 $
Jarred Tinordi 650 000 $ (3)
-Salary Remaining : 112 273 $
Total Pro Players23
Salary Commitment
Year 41 : 59 525 000 $
Year 42 : 32 300 000 $
Year 43 : 24 250 000 $
Year 44 : 20 580 000 $
Salary Average Commitment
Year 41 : 59 325 000 $
Year 42 : 32 300 000 $
Year 43 : 24 750 000 $
Year 44 : 21 080 000 $
Salary Cap with 1 Way Contract
Year 41 : 59 525 000 $
Year 42 : 32 300 000 $
Year 43 : 24 250 000 $
Year 44 : 20 580 000 $

Farm Players Salaries

Rich Clune 900 000 $ (1)
Salary Remaining : 155 455 $
Owen Tippett 200 000 $ (3)
Salary Remaining : 34 545 $
Jori Lehtera 150 000 $ (1)
Salary Remaining : 25 909 $
Tobias Bjornfot 92 500 $ (2)
Salary Remaining : 15 977 $
David Gustafsson 92 500 $ (2)
Salary Remaining : 15 977 $
Matt Hunwick 80 500 $ (3)
Salary Remaining : 13 905 $
Sergei Kostitsyn 72 000 $ (3)
Salary Remaining : 12 436 $
Kevin Poulin 71 000 $ (2)
Salary Remaining : 12 264 $
Zack Stortini 71 000 $ (3)
Salary Remaining : 12 264 $
Anthony Peluso 71 000 $ (3)
Salary Remaining : 12 264 $
Dustin Tokarski 70 000 $ (3)
Salary Remaining : 12 091 $
Iiro Pakarinen 70 000 $ (5)
Salary Remaining : 12 091 $
Mark Fraser 70 000 $ (3)
Salary Remaining : 12 091 $
Jordan Nolan 70 000 $ (3)
Salary Remaining : 12 091 $
Chris Thorburn 70 000 $ (1)
Salary Remaining : 12 091 $
Total Farm Players15
Salary Commitment
Year 41 : 2 150 500 $
Year 42 : 1 030 500 $
Year 43 : 774 500 $
Year 44 : 70 000 $
Salary Average Commitment
Year 41 : 1 195 500 $
Year 42 : 925 500 $
Year 43 : 754 500 $
Year 44 : 50 000 $

Dallas Storm



Arena Capacity - Ticket Price
Attendance - %

Arena NameHouse of Pain
Level 1: 6500 - 110 $ - 6 342 - 97,57%
Level 2: 5500 - 70 $ - 5 349 - 97,26%
Level 3: 2500 - 42 $ - 2 500 - 100,00%
Level 4: 4000 - 30 $ - 4 000 - 100,00%
Luxury : 1500 - 210 $ - 1 442 - 96,14%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 990 - 99,52%
Farm Level 2: 1000 - 15 $ - 996 - 99,59%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %19 633 - 98,17%
Average Income per Game1 919 879 $
Year to Date Revenue69 115 644 $
Farm
Home Games Left5
Average Attendance - %2 986 - 99,55%
Average Income per Game101 526 $
Year to Date Revenue3 654 948 $

Expense

Pro Players Total Salaries73 475 000 $
Farm Players Total Salaries1 477 500 $
Coaches Total Salaries7 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses70 209 758 $
Farm Year To Date Expenses1 772 434 $
Pro Salary Cap To Date64 418 863 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue9 599 395 $
Farm Estimated Season Revenue507 632 $
Pro Remaining Season Days19
Pro Expenses Per Days731 591 $
Pro Estimated Expenses13 900 229 $
Farm Remaining Season Days19
Farm Expenses Per Days19 795 $
Farm Estimated Expenses376 105 $
Estimated Season Expenses14 276 334 $
Season Salary Cap73 475 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $8 525 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 21 475 000 $
Current Bank Account35 122 077 $
Projected Bank Account30 952 770 $

Pro Players Salaries

Mark Stone 9 000 000 $ (3)
-Salary Remaining : 1 554 545 $
Patrice Bergeron 8 000 000 $ (4)
-Salary Remaining : 1 381 818 $
Mark Giordano 6 750 000 $ (1)
-Salary Remaining : 1 165 909 $
J.T. Miller 6 500 000 $ (4)
-Salary Remaining : 1 122 727 $
Seth Jones (Out of Payroll) 6 500 000 $ (3)
-Salary Remaining : 1 122 727 $
Brayden Point 6 500 000 $ (1)
-Salary Remaining : 1 122 727 $
Zdeno Chara 4 125 000 $ (2)
-Salary Remaining : 712 500 $
Jake Guentzel 4 000 000 $ (1)
-Salary Remaining : 690 909 $
Anton Khudobin 3 700 000 $ (5)
-Salary Remaining : 639 091 $
Zach Hyman 3 500 000 $ (1)
-Salary Remaining : 604 545 $
Corey Crawford 3 500 000 $ (5)
-Salary Remaining : 604 545 $
Brandon Tanev 3 150 000 $ (4)
-Salary Remaining : 544 091 $
Travis Zajac 3 100 000 $ (5)
-Salary Remaining : 535 455 $
Jason Demers 2 600 000 $ (4)
-Salary Remaining : 449 091 $
Devon Toews 2 600 000 $ (2)
-Salary Remaining : 449 091 $
Noel Acciari 1 750 000 $ (4)
-Salary Remaining : 302 273 $
Joel Eriksson Ek 1 500 000 $ (1)
-Salary Remaining : 259 091 $
Ben Hutton 1 200 000 $ (4)
-Salary Remaining : 207 273 $
Tyler Motte 1 000 000 $ (1)
-Salary Remaining : 172 727 $
Derek Grant 1 000 000 $ (3)
-Salary Remaining : 172 727 $
Total Pro Players20
Salary Commitment
Year 41 : 79 975 000 $
Year 42 : 56 725 000 $
Year 43 : 50 000 000 $
Year 44 : 33 500 000 $
Salary Average Commitment
Year 41 : 76 275 000 $
Year 42 : 53 025 000 $
Year 43 : 48 200 000 $
Year 44 : 31 700 000 $
Salary Cap with 1 Way Contract
Year 41 : 79 975 000 $
Year 42 : 56 725 000 $
Year 43 : 50 000 000 $
Year 44 : 33 500 000 $

Farm Players Salaries

Mattias Janmark 250 000 $ (4)
Salary Remaining : 43 182 $
Andrej Sekera 190 000 $ (3)
Salary Remaining : 32 818 $
Jesper Bratt 120 000 $ (1)
Salary Remaining : 20 727 $
Scott Harrington 120 000 $ (1)
Salary Remaining : 20 727 $
Juuso Riikola 100 000 $ (5)
Salary Remaining : 17 273 $
Joel Farabee 97 500 $ (2)
Salary Remaining : 16 841 $
Casey DeSmith 85 000 $ (3)
Salary Remaining : 14 682 $
Kaapo Kahkonen 85 000 $ (2)
Salary Remaining : 14 682 $
Trevor Daley 80 000 $ (1)
Salary Remaining : 13 818 $
Tyler Benson 80 000 $ (2)
Salary Remaining : 13 818 $
Nikolay Goldobin 75 000 $ (2)
Salary Remaining : 12 955 $
Anthony Richard 75 000 $ (5)
Salary Remaining : 12 955 $
Kurtis MacDermid 70 000 $ (1)
Salary Remaining : 12 091 $
Samuel Morin 50 000 $ (1)
Salary Remaining : 8 636 $
Total Farm Players14
Salary Commitment
Year 41 : 1 477 500 $
Year 42 : 1 037 500 $
Year 43 : 700 000 $
Year 44 : 425 000 $
Salary Average Commitment
Year 41 : 1 365 000 $
Year 42 : 925 000 $
Year 43 : 700 000 $
Year 44 : 425 000 $

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 7000 - 130 $ - 4 813 - 68,75%
Level 2: 6000 - 90 $ - 3 777 - 62,96%
Level 3: 3000 - 50 $ - 2 137 - 71,25%
Level 4: 5000 - 30 $ - 4 548 - 90,96%
Luxury : 2000 - 210 $ - 1 440 - 72,01%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 45 $ - 1 662 - 83,11%
Farm Level 2: 1000 - 25 $ - 648 - 64,79%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %16 716 - 72,68%
Average Income per Game1 813 632 $
Year to Date Revenue65 290 740 $
Farm
Home Games Left5
Average Attendance - %2 310 - 77,00%
Average Income per Game109 196 $
Year to Date Revenue3 931 056 $

Expense

Pro Players Total Salaries80 850 000 $
Farm Players Total Salaries2 642 500 $
Coaches Total Salaries5 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses62 668 618 $
Farm Year To Date Expenses3 243 526 $
Pro Salary Cap To Date59 359 561 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue9 068 158 $
Farm Estimated Season Revenue545 980 $
Pro Remaining Season Days19
Pro Expenses Per Days771 364 $
Pro Estimated Expenses14 655 916 $
Farm Remaining Season Days19
Farm Expenses Per Days35 841 $
Farm Estimated Expenses680 979 $
Estimated Season Expenses15 336 895 $
Season Salary Cap80 850 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $1 150 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 28 850 000 $
Current Bank Account35 194 316 $
Projected Bank Account29 471 559 $

Pro Players Salaries

Jonathan Toews 8 000 000 $ (3)
-Salary Remaining : 1 381 818 $
David Perron 6 000 000 $ (3)
-Salary Remaining : 1 036 364 $
Marc-Edouard Vlasic 5 750 000 $ (1)
-Salary Remaining : 993 182 $
Kyle Turris 5 100 000 $ (1)
-Salary Remaining : 880 909 $
Semyon Varlamov 5 000 000 $ (1)
-Salary Remaining : 863 636 $
Jeff Petry 5 000 000 $ (1)
-Salary Remaining : 863 636 $
Frans Nielsen 4 500 000 $ (2)
-Salary Remaining : 777 273 $
Mikael Backlund 4 250 000 $ (3)
-Salary Remaining : 734 091 $
Artem Anisimov 4 000 000 $ (1)
-Salary Remaining : 690 909 $
Damon Severson 4 000 000 $ (1)
-Salary Remaining : 690 909 $
T.J. Brodie 3 800 000 $ (5)
-Salary Remaining : 656 364 $
Mikael Granlund 3 800 000 $ (3)
-Salary Remaining : 656 364 $
James Neal 3 750 000 $ (3)
-Salary Remaining : 647 727 $
Bryan Rust 3 000 000 $ (2)
-Salary Remaining : 518 182 $
Valeri Nichushkin 2 500 000 $ (5)
-Salary Remaining : 431 818 $
Patrick Maroon 2 500 000 $ (2)
-Salary Remaining : 431 818 $
Luca Sbisa 2 200 000 $ (3)
-Salary Remaining : 380 000 $
Kyle Okposo 1 500 000 $ (5)
-Salary Remaining : 259 091 $
Dmitry Kulikov 1 300 000 $ (5)
-Salary Remaining : 224 545 $
Ilya Samsonov 1 200 000 $ (2)
-Salary Remaining : 207 273 $
John Marino 1 200 000 $ (2)
-Salary Remaining : 207 273 $
Vladimir Sobotka 1 000 000 $ (4)
-Salary Remaining : 172 727 $
Frederik Gauthier 800 000 $ (3)
-Salary Remaining : 138 182 $
Zach Sanford 700 000 $ (1)
-Salary Remaining : 120 909 $
Total Pro Players24
Salary Commitment
Year 41 : 80 850 000 $
Year 42 : 51 300 000 $
Year 43 : 38 900 000 $
Year 44 : 10 100 000 $
Salary Average Commitment
Year 41 : 84 000 000 $
Year 42 : 54 450 000 $
Year 43 : 43 450 000 $
Year 44 : 14 650 000 $
Salary Cap with 1 Way Contract
Year 41 : 80 850 000 $
Year 42 : 51 300 000 $
Year 43 : 38 900 000 $
Year 44 : 10 100 000 $

Farm Players Salaries

Shayne Gostisbehere 450 000 $ (1)
Salary Remaining : 77 727 $
Bryan Little 400 000 $ (4)
Salary Remaining : 69 091 $
Laurent Brossoit 150 000 $ (1)
Salary Remaining : 25 909 $
Pheonix Copley 100 000 $ (4)
Salary Remaining : 17 273 $
Loui Eriksson 100 000 $ (3)
Salary Remaining : 17 273 $
Marko Dano 100 000 $ (1)
Salary Remaining : 17 273 $
Tim Schaller 100 000 $ (1)
Salary Remaining : 17 273 $
Nic Petan 95 000 $ (4)
Salary Remaining : 16 409 $
Andrew Peeke 85 000 $ (2)
Salary Remaining : 14 682 $
Michael Mersch 75 000 $ (1)
Salary Remaining : 12 955 $
Jordan Gross 70 000 $ (2)
Salary Remaining : 12 091 $
Frederick Gaudreau 70 000 $ (5)
Salary Remaining : 12 091 $
Lukas Sedlak 70 000 $ (5)
Salary Remaining : 12 091 $
Michael Bunting 70 000 $ (5)
Salary Remaining : 12 091 $
Petr Straka 70 000 $ (2)
Salary Remaining : 12 091 $
Jonathan Davidsson 70 000 $ (2)
Salary Remaining : 12 091 $
Otto Leskinen 70 000 $ (2)
Salary Remaining : 12 091 $
Mikhail Grigorenko 70 000 $ (3)
Salary Remaining : 12 091 $
Michael Sgarbossa 70 000 $ (3)
Salary Remaining : 12 091 $
Jared Coreau 67 500 $ (1)
Salary Remaining : 11 659 $
Evan McEneny 65 000 $ (1)
Salary Remaining : 11 227 $
T.J. Tynan 65 000 $ (3)
Salary Remaining : 11 227 $
Justin Auger 60 000 $ (3)
Salary Remaining : 10 364 $
Philip Larsen 50 000 $ (2)
Salary Remaining : 8 636 $
Yann Sauve 50 000 $ (1)
Salary Remaining : 8 636 $
Total Farm Players25
Salary Commitment
Year 41 : 2 642 500 $
Year 42 : 1 585 000 $
Year 43 : 1 170 000 $
Year 44 : 805 000 $
Salary Average Commitment
Year 41 : 2 557 500 $
Year 42 : 1 500 000 $
Year 43 : 1 180 000 $
Year 44 : 815 000 $

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWayne Gretzky Arena
Level 1: 7000 - 100 $ - 6 692 - 95,60%
Level 2: 6000 - 65 $ - 5 561 - 92,69%
Level 3: 3000 - 35 $ - 2 856 - 95,19%
Level 4: 5000 - 20 $ - 4 813 - 96,25%
Luxury : 2000 - 200 $ - 1 755 - 87,77%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 65 $ - 1 156 - 57,81%
Farm Level 2: 1000 - 25 $ - 655 - 65,45%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %21 677 - 94,25%
Average Income per Game1 893 555 $
Year to Date Revenue68 167 980 $
Farm
Home Games Left5
Average Attendance - %1 811 - 60,35%
Average Income per Game109 814 $
Year to Date Revenue3 953 298 $

Expense

Pro Players Total Salaries78 825 000 $
Farm Players Total Salaries1 637 500 $
Coaches Total Salaries3 250 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses67 796 583 $
Farm Year To Date Expenses1 859 846 $
Pro Salary Cap To Date65 728 412 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue9 467 775 $
Farm Estimated Season Revenue549 069 $
Pro Remaining Season Days19
Pro Expenses Per Days739 318 $
Pro Estimated Expenses14 047 042 $
Farm Remaining Season Days19
Farm Expenses Per Days21 705 $
Farm Estimated Expenses412 395 $
Estimated Season Expenses14 459 437 $
Season Salary Cap78 825 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $3 175 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 26 825 000 $
Current Bank Account57 553 164 $
Projected Bank Account53 110 571 $

Pro Players Salaries

Claude Giroux 7 200 000 $ (3)
-Salary Remaining : 1 243 636 $
Ryan Suter 7 000 000 $ (2)
-Salary Remaining : 1 209 091 $
Ryan Nugent-Hopkins 5 900 000 $ (3)
-Salary Remaining : 1 019 091 $
Marc-Andre Fleury 5 750 000 $ (5)
-Salary Remaining : 993 182 $
Josh Bailey 5 500 000 $ (4)
-Salary Remaining : 950 000 $
Zach Parise 5 000 000 $ (2)
-Salary Remaining : 863 636 $
Andy Greene 4 750 000 $ (1)
-Salary Remaining : 820 455 $
John Klingberg 4 600 000 $ (2)
-Salary Remaining : 794 545 $
Jonas Brodin 4 500 000 $ (1)
-Salary Remaining : 777 273 $
Christopher Tanev 4 000 000 $ (2)
-Salary Remaining : 690 909 $
Eric Staal 4 000 000 $ (1)
-Salary Remaining : 690 909 $
Jason Zucker 3 875 000 $ (1)
-Salary Remaining : 669 318 $
Michael Grabner 3 000 000 $ (2)
-Salary Remaining : 518 182 $
Vladislav Namestnikov 3 000 000 $ (3)
-Salary Remaining : 518 182 $
Brenden Dillon 3 000 000 $ (4)
-Salary Remaining : 518 182 $
Anton Stralman 2 000 000 $ (5)
-Salary Remaining : 345 455 $
Luke Glendening 1 750 000 $ (5)
-Salary Remaining : 302 273 $
Jimmy Howard 1 500 000 $ (3)
-Salary Remaining : 259 091 $
Austin Watson 1 250 000 $ (3)
-Salary Remaining : 215 909 $
Teddy Blueger 1 250 000 $ (5)
-Salary Remaining : 215 909 $
Total Pro Players20
Salary Commitment
Year 41 : 78 825 000 $
Year 42 : 61 700 000 $
Year 43 : 38 100 000 $
Year 44 : 19 250 000 $
Salary Average Commitment
Year 41 : 81 800 000 $
Year 42 : 64 675 000 $
Year 43 : 41 075 000 $
Year 44 : 22 225 000 $
Salary Cap with 1 Way Contract
Year 41 : 78 825 000 $
Year 42 : 61 700 000 $
Year 43 : 38 100 000 $
Year 44 : 19 250 000 $

Farm Players Salaries

Niklas Hjalmarsson 350 000 $ (2)
Salary Remaining : 60 455 $
Andreas Athanasiou 300 000 $ (3)
Salary Remaining : 51 818 $
Jakob Forsbacka-Karlsson 97 500 $ (1)
Salary Remaining : 16 841 $
Michael Hutchinson 85 000 $ (1)
Salary Remaining : 14 682 $
MacKenzie MacEachern 80 000 $ (2)
Salary Remaining : 13 818 $
Antti Suomela 80 000 $ (2)
Salary Remaining : 13 818 $
J.C. Beaudin 80 000 $ (2)
Salary Remaining : 13 818 $
Tyler Graovac 75 000 $ (2)
Salary Remaining : 12 955 $
Peter Budaj 70 000 $ (1)
Salary Remaining : 12 091 $
Ryan Kuffner 70 000 $ (3)
Salary Remaining : 12 091 $
Joshua Jacobs 70 000 $ (3)
Salary Remaining : 12 091 $
Brady Keeper 70 000 $ (3)
Salary Remaining : 12 091 $
Gemel Smith 70 000 $ (2)
Salary Remaining : 12 091 $
Justin Bailey 70 000 $ (2)
Salary Remaining : 12 091 $
Bogdan Yakimov 70 000 $ (4)
Salary Remaining : 12 091 $
Total Farm Players15
Salary Commitment
Year 41 : 1 637 500 $
Year 42 : 1 385 000 $
Year 43 : 580 000 $
Year 44 : 70 000 $
Salary Average Commitment
Year 41 : 1 572 500 $
Year 42 : 1 340 000 $
Year 43 : 595 000 $
Year 44 : 50 000 $

Halifax Thunder



Arena Capacity - Ticket Price
Attendance - %

Arena NameColt 45 Center
Level 1: 7000 - 120 $ - 5 144 - 73,48%
Level 2: 6000 - 70 $ - 5 538 - 92,29%
Level 3: 3000 - 35 $ - 2 854 - 95,15%
Level 4: 5000 - 28 $ - 4 609 - 92,17%
Luxury : 2000 - 200 $ - 1 782 - 89,12%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 40 $ - 1 985 - 99,24%
Farm Level 2: 1000 - 25 $ - 658 - 65,85%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %19 927 - 86,64%
Average Income per Game1 908 373 $
Year to Date Revenue66 793 068 $
Farm
Home Games Left5
Average Attendance - %2 643 - 88,11%
Average Income per Game115 022 $
Year to Date Revenue4 140 798 $

Expense

Pro Players Total Salaries74 750 000 $
Farm Players Total Salaries1 745 000 $
Coaches Total Salaries5 550 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses66 622 265 $
Farm Year To Date Expenses1 987 144 $
Pro Salary Cap To Date62 485 916 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue11 450 240 $
Farm Estimated Season Revenue575 111 $
Pro Remaining Season Days19
Pro Expenses Per Days725 000 $
Pro Estimated Expenses13 775 000 $
Farm Remaining Season Days19
Farm Expenses Per Days20 864 $
Farm Estimated Expenses396 416 $
Estimated Season Expenses14 171 416 $
Season Salary Cap74 750 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $7 250 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 22 750 000 $
Current Bank Account80 651 887 $
Projected Bank Account78 505 822 $

Pro Players Salaries

Mike Hoffman 6 500 000 $ (4)
-Salary Remaining : 1 122 727 $
T.J. Oshie (Out of Payroll) 5 500 000 $ (1)
-Salary Remaining : 950 000 $
Mattias Ekholm 5 400 000 $ (5)
-Salary Remaining : 932 727 $
Timo Meier 5 200 000 $ (1)
-Salary Remaining : 898 182 $
Vincent Trocheck 5 000 000 $ (5)
-Salary Remaining : 863 636 $
Matt Murray 4 500 000 $ (4)
-Salary Remaining : 777 273 $
Travis Hamonic 4 500 000 $ (3)
-Salary Remaining : 777 273 $
Max Domi 4 250 000 $ (2)
-Salary Remaining : 734 091 $
Nikita Zaitsev 4 000 000 $ (1)
-Salary Remaining : 690 909 $
Dylan Strome 4 000 000 $ (4)
-Salary Remaining : 690 909 $
Craig Smith 3 500 000 $ (4)
-Salary Remaining : 604 545 $
Kevin Fiala 3 250 000 $ (2)
-Salary Remaining : 561 364 $
Jack Johnson 3 000 000 $ (4)
-Salary Remaining : 518 182 $
Colin Miller 2 800 000 $ (4)
-Salary Remaining : 483 636 $
Stephen Johns 2 500 000 $ (1)
-Salary Remaining : 431 818 $
Filip Chytil 2 200 000 $ (2)
-Salary Remaining : 380 000 $
Danny DeKeyser 2 200 000 $ (1)
-Salary Remaining : 380 000 $
Michael Raffl 1 800 000 $ (3)
-Salary Remaining : 310 909 $
Madison Bowey 1 750 000 $ (3)
-Salary Remaining : 302 273 $
Brian Elliott 1 500 000 $ (2)
-Salary Remaining : 259 091 $
Alex Petrovic 1 500 000 $ (1)
-Salary Remaining : 259 091 $
Zach Aston-Reese 1 500 000 $ (3)
-Salary Remaining : 259 091 $
Ilya Mikheyev 1 200 000 $ (2)
-Salary Remaining : 207 273 $
Matt Nieto 1 000 000 $ (5)
-Salary Remaining : 172 727 $
Vinnie Hinostroza 1 000 000 $ (4)
-Salary Remaining : 172 727 $
Colton White 700 000 $ (5)
-Salary Remaining : 120 909 $
Total Pro Players26
Salary Commitment
Year 41 : 80 250 000 $
Year 42 : 59 350 000 $
Year 43 : 46 950 000 $
Year 44 : 37 400 000 $
Salary Average Commitment
Year 41 : 79 100 000 $
Year 42 : 58 200 000 $
Year 43 : 46 250 000 $
Year 44 : 36 700 000 $
Salary Cap with 1 Way Contract
Year 41 : 80 250 000 $
Year 42 : 59 350 000 $
Year 43 : 46 950 000 $
Year 44 : 37 400 000 $

Farm Players Salaries

Andrew Shaw 285 000 $ (3)
Salary Remaining : 49 227 $
Jack Campbell 120 000 $ (5)
Salary Remaining : 20 727 $
Kieffer Bellows 120 000 $ (2)
Salary Remaining : 20 727 $
Alexander Volkov 120 000 $ (2)
Salary Remaining : 20 727 $
Antoine Bibeau 100 000 $ (1)
Salary Remaining : 17 273 $
Sebastien Aho 100 000 $ (3)
Salary Remaining : 17 273 $
Nicholas Merkley 100 000 $ (3)
Salary Remaining : 17 273 $
Valentin Zykov 100 000 $ (1)
Salary Remaining : 17 273 $
Julius Honka 100 000 $ (1)
Salary Remaining : 17 273 $
Seth Griffith 100 000 $ (1)
Salary Remaining : 17 273 $
Steven Fogarty 90 000 $ (3)
Salary Remaining : 15 545 $
Shane Gersich 90 000 $ (3)
Salary Remaining : 15 545 $
Roland McKeown 90 000 $ (3)
Salary Remaining : 15 545 $
Morgan Klimchuk 90 000 $ (3)
Salary Remaining : 15 545 $
Rourke Chartier 70 000 $ (5)
Salary Remaining : 12 091 $
Teemu Pulkkinen 70 000 $ (5)
Salary Remaining : 12 091 $
Total Farm Players16
Salary Commitment
Year 41 : 1 745 000 $
Year 42 : 1 345 000 $
Year 43 : 1 105 000 $
Year 44 : 260 000 $
Salary Average Commitment
Year 41 : 1 620 000 $
Year 42 : 1 220 000 $
Year 43 : 1 120 000 $
Year 44 : 275 000 $

Hamilton Ultimate Fighter



Arena Capacity - Ticket Price
Attendance - %

Arena NameSmirnoff Arena
Level 1: 6500 - 250 $ - 3 247 - 49,96%
Level 2: 5500 - 175 $ - 2 706 - 49,21%
Level 3: 3000 - 65 $ - 1 849 - 61,64%
Level 4: 4500 - 35 $ - 3 551 - 78,90%
Luxury : 1500 - 230 $ - 1 328 - 88,52%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 80 $ - 961 - 48,03%
Farm Level 2: 1000 - 30 $ - 554 - 55,44%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %12 681 - 60,39%
Average Income per Game1 873 354 $
Year to Date Revenue67 440 756 $
Farm
Home Games Left5
Average Attendance - %1 515 - 50,50%
Average Income per Game110 488 $
Year to Date Revenue3 977 574 $

Expense

Pro Players Total Salaries81 750 000 $
Farm Players Total Salaries3 045 000 $
Coaches Total Salaries5 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses71 490 451 $
Farm Year To Date Expenses3 215 150 $
Pro Salary Cap To Date67 188 646 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue9 366 772 $
Farm Estimated Season Revenue552 441 $
Pro Remaining Season Days19
Pro Expenses Per Days790 455 $
Pro Estimated Expenses15 018 645 $
Farm Remaining Season Days19
Farm Expenses Per Days32 682 $
Farm Estimated Expenses620 958 $
Estimated Season Expenses15 639 603 $
Season Salary Cap81 750 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $250 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 29 750 000 $
Current Bank Account95 712 728 $
Projected Bank Account89 992 338 $

Pro Players Salaries

Artemi Panarin 10 000 000 $ (3)
-Salary Remaining : 1 727 273 $
Tuukka Rask 7 900 000 $ (3)
-Salary Remaining : 1 364 545 $
Logan Couture 6 250 000 $ (3)
-Salary Remaining : 1 079 545 $
Brayden Schenn 6 000 000 $ (1)
-Salary Remaining : 1 036 364 $
Jacob Trouba 6 000 000 $ (3)
-Salary Remaining : 1 036 364 $
Paul Stastny 5 500 000 $ (3)
-Salary Remaining : 950 000 $
Jordan Eberle 5 000 000 $ (2)
-Salary Remaining : 863 636 $
Noah Hanifin 4 500 000 $ (3)
-Salary Remaining : 777 273 $
Rickard Rakell 4 250 000 $ (3)
-Salary Remaining : 734 091 $
David Savard 3 850 000 $ (3)
-Salary Remaining : 665 000 $
Brian Dumoulin 3 500 000 $ (1)
-Salary Remaining : 604 545 $
Ben Chiarot 3 200 000 $ (5)
-Salary Remaining : 552 727 $
Chris Tierney 3 050 000 $ (2)
-Salary Remaining : 526 818 $
Calle Jarnkrok 2 500 000 $ (5)
-Salary Remaining : 431 818 $
Paul Byron 2 250 000 $ (3)
-Salary Remaining : 388 636 $
Alexandar Georgiev 2 000 000 $ (2)
-Salary Remaining : 345 455 $
Brock McGinn 1 700 000 $ (3)
-Salary Remaining : 293 636 $
Matt Roy 1 300 000 $ (5)
-Salary Remaining : 224 545 $
Sam Gagner 800 000 $ (5)
-Salary Remaining : 138 182 $
Patrick Marleau 800 000 $ (5)
-Salary Remaining : 138 182 $
Curtis McKenzie 700 000 $ (2)
-Salary Remaining : 120 909 $
Adam Almquist 700 000 $ (1)
-Salary Remaining : 120 909 $
Total Pro Players22
Salary Commitment
Year 41 : 81 750 000 $
Year 42 : 71 550 000 $
Year 43 : 60 800 000 $
Year 44 : 8 600 000 $
Salary Average Commitment
Year 41 : 85 450 000 $
Year 42 : 75 450 000 $
Year 43 : 64 700 000 $
Year 44 : 13 900 000 $
Salary Cap with 1 Way Contract
Year 41 : 81 750 000 $
Year 42 : 71 550 000 $
Year 43 : 60 800 000 $
Year 44 : 8 600 000 $

Farm Players Salaries

Ryan Murray 470 000 $ (1)
Salary Remaining : 81 182 $
Jake DeBrusk 450 000 $ (2)
Salary Remaining : 77 727 $
Andrew MacDonald 420 000 $ (1)
Salary Remaining : 72 545 $
Mikkel Boedker 410 000 $ (1)
Salary Remaining : 70 818 $
Colin White 200 000 $ (1)
Salary Remaining : 34 545 $
Adam Gaudette 190 000 $ (3)
Salary Remaining : 32 818 $
Matt Benning 175 000 $ (1)
Salary Remaining : 30 227 $
Nicolas Aube-Kubel 150 000 $ (5)
Salary Remaining : 25 909 $
Mirco Mueller 110 000 $ (3)
Salary Remaining : 19 000 $
Sam Montembeault 100 000 $ (5)
Salary Remaining : 17 273 $
Jason Pominville 100 000 $ (3)
Salary Remaining : 17 273 $
Martin Hanzal 100 000 $ (4)
Salary Remaining : 17 273 $
Adam Werner 90 000 $ (2)
Salary Remaining : 15 545 $
Blake Speers 80 000 $ (1)
Salary Remaining : 13 818 $
Total Farm Players14
Salary Commitment
Year 41 : 3 045 000 $
Year 42 : 1 290 000 $
Year 43 : 750 000 $
Year 44 : 350 000 $
Salary Average Commitment
Year 41 : 2 785 000 $
Year 42 : 1 215 000 $
Year 43 : 715 000 $
Year 44 : 315 000 $

Houston Supernova



Arena Capacity - Ticket Price
Attendance - %

Arena NameThunder Dome
Level 1: 6500 - 114 $ - 6 406 - 98,55%
Level 2: 5000 - 78 $ - 4 366 - 87,31%
Level 3: 2500 - 46 $ - 2 474 - 98,94%
Level 4: 4500 - 31 $ - 4 295 - 95,43%
Luxury : 1500 - 240 $ - 1 237 - 82,50%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 65 $ - 1 148 - 57,39%
Farm Level 2: 1000 - 20 $ - 800 - 80,02%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %18 777 - 93,89%
Average Income per Game1 937 627 $
Year to Date Revenue67 816 946 $
Farm
Home Games Left5
Average Attendance - %1 948 - 64,93%
Average Income per Game108 737 $
Year to Date Revenue3 914 538 $

Expense

Pro Players Total Salaries78 250 013 $
Farm Players Total Salaries2 310 000 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses67 624 112 $
Farm Year To Date Expenses3 596 731 $
Pro Salary Cap To Date64 314 992 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue11 625 762 $
Farm Estimated Season Revenue543 686 $
Pro Remaining Season Days19
Pro Expenses Per Days747 727 $
Pro Estimated Expenses14 206 813 $
Farm Remaining Season Days19
Farm Expenses Per Days39 182 $
Farm Estimated Expenses744 458 $
Estimated Season Expenses14 951 271 $
Season Salary Cap78 250 013 $
Estimate Under Maximum Salary Cap of 82 000 000 $3 749 987 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 26 250 013 $
Current Bank Account4 865 271 $
Projected Bank Account2 083 448 $

Pro Players Salaries

Leon Draisaitl 12 000 000 $ (4)
-Salary Remaining : 2 072 727 $
Mathew Barzal 8 000 013 $ (4)
-Salary Remaining : 1 381 820 $
John Carlson 8 000 000 $ (1)
-Salary Remaining : 1 381 818 $
Mitch Marner 7 000 000 $ (1)
-Salary Remaining : 1 209 091 $
Tyson Barrie 6 500 000 $ (2)
-Salary Remaining : 1 122 727 $
Anthony Cirelli 4 650 000 $ (3)
-Salary Remaining : 803 182 $
Carter Hart 4 500 000 $ (2)
-Salary Remaining : 777 273 $
Kevin Shattenkirk 4 350 000 $ (3)
-Salary Remaining : 751 364 $
Kyle Connor 3 850 000 $ (1)
-Salary Remaining : 665 000 $
Tyler Myers 3 000 000 $ (1)
-Salary Remaining : 518 182 $
Kasperi Kapanen 3 000 000 $ (4)
-Salary Remaining : 518 182 $
Alex Iafallo 2 000 000 $ (3)
-Salary Remaining : 345 455 $
Justin Holl 1 750 000 $ (3)
-Salary Remaining : 302 273 $
Linus Ullmark 1 700 000 $ (3)
-Salary Remaining : 293 636 $
Chandler Stephenson 1 500 000 $ (4)
-Salary Remaining : 259 091 $
Dominik Kahun 1 500 000 $ (5)
-Salary Remaining : 259 091 $
J.T. Compher 1 500 000 $ (1)
-Salary Remaining : 259 091 $
Colton Sceviour 950 000 $ (5)
-Salary Remaining : 164 091 $
Trevor Moore 900 000 $ (5)
-Salary Remaining : 155 455 $
Par Lindholm 800 000 $ (1)
-Salary Remaining : 138 182 $
Alex Biega 800 000 $ (2)
-Salary Remaining : 138 182 $
Total Pro Players21
Salary Commitment
Year 41 : 78 250 013 $
Year 42 : 54 100 013 $
Year 43 : 42 300 013 $
Year 44 : 27 850 013 $
Salary Average Commitment
Year 41 : 74 000 013 $
Year 42 : 50 150 013 $
Year 43 : 41 650 013 $
Year 44 : 27 200 013 $
Salary Cap with 1 Way Contract
Year 41 : 78 250 013 $
Year 42 : 54 100 013 $
Year 43 : 42 300 013 $
Year 44 : 27 850 013 $

Farm Players Salaries

Sheldon Rempal 220 000 $ (1)
Salary Remaining : 38 000 $
Hunter Miska 180 000 $ (1)
Salary Remaining : 31 091 $
Jordan Weal 115 000 $ (3)
Salary Remaining : 19 864 $
Gerald Mayhew 100 000 $ (4)
Salary Remaining : 17 273 $
Stefan Noesen 90 000 $ (2)
Salary Remaining : 15 545 $
Joseph Gambardella 90 000 $ (1)
Salary Remaining : 15 545 $
Adam Clendening 90 000 $ (2)
Salary Remaining : 15 545 $
Colin Blackwell 90 000 $ (3)
Salary Remaining : 15 545 $
Rudolfs Balcers 85 000 $ (5)
Salary Remaining : 14 682 $
Buddy Robinson 80 000 $ (4)
Salary Remaining : 13 818 $
Michael Chaput 80 000 $ (4)
Salary Remaining : 13 818 $
Liam O'Brien 80 000 $ (3)
Salary Remaining : 13 818 $
Steven Kampfer 80 000 $ (1)
Salary Remaining : 13 818 $
Zach Trotman 75 000 $ (3)
Salary Remaining : 12 955 $
Kristers Gudlevskis 75 000 $ (2)
Salary Remaining : 12 955 $
Mitch Reinke 75 000 $ (5)
Salary Remaining : 12 955 $
Joel L'Esperance 75 000 $ (5)
Salary Remaining : 12 955 $
Joel Hanley 70 000 $ (4)
Salary Remaining : 12 091 $
Trevor Carrick 70 000 $ (4)
Salary Remaining : 12 091 $
Nate Prosser 70 000 $ (5)
Salary Remaining : 12 091 $
Ashton Sautner 70 000 $ (5)
Salary Remaining : 12 091 $
Mason Marchment 70 000 $ (4)
Salary Remaining : 12 091 $
Joona Luoto 70 000 $ (4)
Salary Remaining : 12 091 $
Jakob Lilja 70 000 $ (4)
Salary Remaining : 12 091 $
Cooper Marody 70 000 $ (5)
Salary Remaining : 12 091 $
Gage Quinney 70 000 $ (4)
Salary Remaining : 12 091 $
Total Farm Players26
Salary Commitment
Year 41 : 2 310 000 $
Year 42 : 1 740 000 $
Year 43 : 1 485 000 $
Year 44 : 1 125 000 $
Salary Average Commitment
Year 41 : 2 271 000 $
Year 42 : 1 701 000 $
Year 43 : 1 446 000 $
Year 44 : 1 111 000 $

London Spartiates



Arena Capacity - Ticket Price
Attendance - %

Arena NameKingdom Arena
Level 1: 6000 - 120 $ - 5 166 - 86,10%
Level 2: 5000 - 70 $ - 4 999 - 99,99%
Level 3: 2250 - 69 $ - 1 550 - 68,90%
Level 4: 4000 - 60 $ - 1 948 - 48,70%
Luxury : 1250 - 175 $ - 1 250 - 100,00%
Total Capacity :18500
Farm
Farm Level 1: 2000 - 75 $ - 1 025 - 51,27%
Farm Level 2: 1000 - 30 $ - 542 - 54,23%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %14 913 - 80,61%
Average Income per Game1 694 927 $
Year to Date Revenue61 017 378 $
Farm
Home Games Left5
Average Attendance - %1 568 - 52,25%
Average Income per Game111 801 $
Year to Date Revenue4 024 818 $

Expense

Pro Players Total Salaries66 650 000 $
Farm Players Total Salaries1 997 500 $
Coaches Total Salaries4 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses59 690 928 $
Farm Year To Date Expenses2 376 603 $
Pro Salary Cap To Date57 209 091 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 474 636 $
Farm Estimated Season Revenue559 002 $
Pro Remaining Season Days19
Pro Expenses Per Days633 182 $
Pro Estimated Expenses12 030 458 $
Farm Remaining Season Days19
Farm Expenses Per Days28 159 $
Farm Estimated Expenses535 021 $
Estimated Season Expenses12 565 479 $
Season Salary Cap66 650 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $15 350 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 14 650 000 $
Current Bank Account40 654 255 $
Projected Bank Account37 122 414 $

Pro Players Salaries

Shea Weber 7 500 000 $ (3)
-Salary Remaining : 1 295 455 $
Erik Johnson 5 500 000 $ (1)
-Salary Remaining : 950 000 $
Nick Foligno 5 250 000 $ (2)
-Salary Remaining : 906 818 $
Anders Lee 5 000 000 $ (5)
-Salary Remaining : 863 636 $
Ryan Getzlaf 4 250 000 $ (4)
-Salary Remaining : 734 091 $
Josh Manson 4 000 000 $ (1)
-Salary Remaining : 690 909 $
Lars Eller 3 500 000 $ (3)
-Salary Remaining : 604 545 $
Martin Jones 3 500 000 $ (5)
-Salary Remaining : 604 545 $
Tyler Bozak 3 300 000 $ (2)
-Salary Remaining : 570 000 $
Dustin Brown 3 250 000 $ (2)
-Salary Remaining : 561 364 $
Mats Zuccarello 3 000 000 $ (1)
-Salary Remaining : 518 182 $
Travis Dermott 2 500 000 $ (5)
-Salary Remaining : 431 818 $
Patrik Nemeth 2 500 000 $ (4)
-Salary Remaining : 431 818 $
Tristan Jarry 2 000 000 $ (1)
-Salary Remaining : 345 455 $
Mark Jankowski 2 000 000 $ (2)
-Salary Remaining : 345 455 $
Richard Panik 2 000 000 $ (3)
-Salary Remaining : 345 455 $
Brad Richardson 1 900 000 $ (2)
-Salary Remaining : 328 182 $
Adam Lowry 1 900 000 $ (2)
-Salary Remaining : 328 182 $
Sean Kuraly 1 500 000 $ (1)
-Salary Remaining : 259 091 $
Scott Mayfield 1 500 000 $ (3)
-Salary Remaining : 259 091 $
Marc Staal 800 000 $ (1)
-Salary Remaining : 138 182 $
Total Pro Players21
Salary Commitment
Year 41 : 66 650 000 $
Year 42 : 49 850 000 $
Year 43 : 32 250 000 $
Year 44 : 17 750 000 $
Salary Average Commitment
Year 41 : 68 650 000 $
Year 42 : 51 850 000 $
Year 43 : 34 250 000 $
Year 44 : 19 750 000 $
Salary Cap with 1 Way Contract
Year 41 : 66 650 000 $
Year 42 : 49 850 000 $
Year 43 : 32 250 000 $
Year 44 : 17 750 000 $

Farm Players Salaries

Scott Darling 200 000 $ (2)
Salary Remaining : 34 545 $
Carl Grundstrom 150 000 $ (5)
Salary Remaining : 25 909 $
Jordie Benn 130 000 $ (4)
Salary Remaining : 22 455 $
Anton Forsberg 100 000 $ (2)
Salary Remaining : 17 273 $
Josh Currie 100 000 $ (2)
Salary Remaining : 17 273 $
Mikhail Vorobyev 90 000 $ (5)
Salary Remaining : 15 545 $
Joakim Ryan 90 000 $ (3)
Salary Remaining : 15 545 $
Marcus Hogberg 90 000 $ (5)
Salary Remaining : 15 545 $
Jaycob Megna 80 000 $ (1)
Salary Remaining : 13 818 $
Andrew Poturalski 80 000 $ (1)
Salary Remaining : 13 818 $
Carsen Twarynski 75 000 $ (2)
Salary Remaining : 12 955 $
Joe Morrow 72 500 $ (2)
Salary Remaining : 12 523 $
Sheldon Dries 70 000 $ (5)
Salary Remaining : 12 091 $
Garret Sparks 70 000 $ (4)
Salary Remaining : 12 091 $
Joey Daccord 70 000 $ (5)
Salary Remaining : 12 091 $
Kaden Fulcher 70 000 $ (5)
Salary Remaining : 12 091 $
Tobias Lindberg 70 000 $ (4)
Salary Remaining : 12 091 $
Kevin Gravel 70 000 $ (4)
Salary Remaining : 12 091 $
Matt Bartkowski 70 000 $ (2)
Salary Remaining : 12 091 $
Matt Cullen 70 000 $ (1)
Salary Remaining : 12 091 $
Adam Johnson 70 000 $ (5)
Salary Remaining : 12 091 $
Brandon Halverson 55 000 $ (3)
Salary Remaining : 9 500 $
Marek Langhamer 55 000 $ (3)
Salary Remaining : 9 500 $
Total Farm Players23
Salary Commitment
Year 41 : 1 997 500 $
Year 42 : 1 767 500 $
Year 43 : 1 150 000 $
Year 44 : 950 000 $
Salary Average Commitment
Year 41 : 1 995 000 $
Year 42 : 1 765 000 $
Year 43 : 1 172 500 $
Year 44 : 972 500 $

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJacobs Center
Level 1: 6500 - 119 $ - 6 126 - 94,25%
Level 2: 5500 - 73 $ - 5 371 - 97,66%
Level 3: 2500 - 46 $ - 2 450 - 98,00%
Level 4: 4500 - 34 $ - 4 379 - 97,30%
Luxury : 1500 - 238 $ - 1 227 - 81,81%
Total Capacity :20500
Farm
Farm Level 1: 2000 - 35 $ - 1 991 - 99,54%
Farm Level 2: 1000 - 15 $ - 997 - 99,66%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %19 553 - 95,38%
Average Income per Game1 959 555 $
Year to Date Revenue70 543 995 $
Farm
Home Games Left5
Average Attendance - %2 987 - 99,58%
Average Income per Game101 550 $
Year to Date Revenue3 655 794 $

Expense

Pro Players Total Salaries54 925 000 $
Farm Players Total Salaries3 362 500 $
Coaches Total Salaries8 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses51 560 235 $
Farm Year To Date Expenses3 459 300 $
Pro Salary Cap To Date45 742 049 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue9 797 777 $
Farm Estimated Season Revenue507 749 $
Pro Remaining Season Days19
Pro Expenses Per Days567 500 $
Pro Estimated Expenses10 782 500 $
Farm Remaining Season Days19
Farm Expenses Per Days41 477 $
Farm Estimated Expenses788 063 $
Estimated Season Expenses11 570 563 $
Season Salary Cap54 925 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $27 075 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 2 925 000 $
Current Bank Account98 180 253 $
Projected Bank Account96 915 216 $

Pro Players Salaries

Phil Kessel 6 750 000 $ (4)
-Salary Remaining : 1 165 909 $
Matt Dumba 6 000 000 $ (2)
-Salary Remaining : 1 036 364 $
Bobby Ryan 5 250 000 $ (1)
-Salary Remaining : 906 818 $
Jonathan Drouin 4 000 000 $ (5)
-Salary Remaining : 690 909 $
Craig Anderson 3 750 000 $ (3)
-Salary Remaining : 647 727 $
Mike Matheson 3 600 000 $ (2)
-Salary Remaining : 621 818 $
Andreas Johnsson 3 200 000 $ (3)
-Salary Remaining : 552 727 $
Oscar Fantenberg 2 900 000 $ (2)
-Salary Remaining : 500 909 $
Scott Laughton 2 800 000 $ (2)
-Salary Remaining : 483 636 $
Ryan Lindgren 2 000 000 $ (5)
-Salary Remaining : 345 455 $
Jason Spezza 2 000 000 $ (2)
-Salary Remaining : 345 455 $
Lucas Wallmark 2 000 000 $ (1)
-Salary Remaining : 345 455 $
Malcolm Subban 1 900 000 $ (2)
-Salary Remaining : 328 182 $
Artturi Lehkonen 1 750 000 $ (1)
-Salary Remaining : 302 273 $
Victor Mete 1 250 000 $ (1)
-Salary Remaining : 215 909 $
Kaapo Kakko 1 200 000 $ (2)
-Salary Remaining : 207 273 $
Nick Suzuki 1 200 000 $ (2)
-Salary Remaining : 207 273 $
Rasmus Andersson 900 000 $ (1)
-Salary Remaining : 155 455 $
Dennis Gilbert 900 000 $ (5)
-Salary Remaining : 155 455 $
Curtis Lazar 875 000 $ (1)
-Salary Remaining : 151 136 $
Gabriel Vilardi 700 000 $ (2)
-Salary Remaining : 120 909 $
Total Pro Players21
Salary Commitment
Year 41 : 54 925 000 $
Year 42 : 42 900 000 $
Year 43 : 20 600 000 $
Year 44 : 13 650 000 $
Salary Average Commitment
Year 41 : 53 775 000 $
Year 42 : 41 750 000 $
Year 43 : 21 050 000 $
Year 44 : 14 100 000 $
Salary Cap with 1 Way Contract
Year 41 : 54 925 000 $
Year 42 : 42 900 000 $
Year 43 : 20 600 000 $
Year 44 : 13 650 000 $

Farm Players Salaries

Jonathan Racine 400 000 $ (1)
Salary Remaining : 69 091 $
Jesperi Kotkaniemi 300 000 $ (3)
Salary Remaining : 51 818 $
Roberto Luongo 300 000 $ (1)
Salary Remaining : 51 818 $
Stephane Da Costa 200 000 $ (2)
Salary Remaining : 34 545 $
Evan Bouchard 150 000 $ (5)
Salary Remaining : 25 909 $
Michael Dipietro 120 000 $ (5)
Salary Remaining : 20 727 $
Jack Hughes 120 000 $ (2)
Salary Remaining : 20 727 $
Tage Thompson 120 000 $ (5)
Salary Remaining : 20 727 $
David Schlemko 100 000 $ (2)
Salary Remaining : 17 273 $
Libor Hajek 95 000 $ (5)
Salary Remaining : 16 409 $
Noah Dobson 95 000 $ (2)
Salary Remaining : 16 409 $
Dean Kukan 90 000 $ (1)
Salary Remaining : 15 545 $
Nicholas Baptiste 87 500 $ (1)
Salary Remaining : 15 114 $
Otto Koivula 85 000 $ (2)
Salary Remaining : 14 682 $
Matt Puempel 85 000 $ (1)
Salary Remaining : 14 682 $
Austin Wagner 85 000 $ (5)
Salary Remaining : 14 682 $
Janne Kuokkanen 85 000 $ (1)
Salary Remaining : 14 682 $
Jakub Zboril 80 000 $ (5)
Salary Remaining : 13 818 $
Brett Lernout 75 000 $ (4)
Salary Remaining : 12 955 $
Dillon Heatherington 75 000 $ (2)
Salary Remaining : 12 955 $
Jake Walman 75 000 $ (2)
Salary Remaining : 12 955 $
Guillaume Brisebois 75 000 $ (5)
Salary Remaining : 12 955 $
Connor Bunnaman 75 000 $ (2)
Salary Remaining : 12 955 $
Alan Quine 70 000 $ (5)
Salary Remaining : 12 091 $
Timothy Liljegren 70 000 $ (2)
Salary Remaining : 12 091 $
Christian Thomas 65 000 $ (3)
Salary Remaining : 11 227 $
Chris Terry 65 000 $ (3)
Salary Remaining : 11 227 $
Eric Tangradi 65 000 $ (3)
Salary Remaining : 11 227 $
Ian McCoshen 55 000 $ (1)
Salary Remaining : 9 500 $
Total Farm Players29
Salary Commitment
Year 41 : 3 362 500 $
Year 42 : 2 260 000 $
Year 43 : 1 365 000 $
Year 44 : 870 000 $
Salary Average Commitment
Year 41 : 2 305 000 $
Year 42 : 1 552 500 $
Year 43 : 1 027 500 $
Year 44 : 740 000 $

Moncton Wildcats



Arena Capacity - Ticket Price
Attendance - %

Arena NameMoncton Coliseum
Level 1: 7000 - 92 $ - 6 668 - 95,26%
Level 2: 5250 - 62 $ - 5 242 - 99,84%
Level 3: 4000 - 27 $ - 3 056 - 76,40%
Level 4: 5000 - 22 $ - 4 761 - 95,22%
Luxury : 1750 - 178 $ - 1 723 - 98,45%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 996 - 99,78%
Farm Level 2: 1000 - 15 $ - 998 - 99,77%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %21 450 - 93,26%
Average Income per Game1 718 859 $
Year to Date Revenue61 878 928 $
Farm
Home Games Left6
Average Attendance - %2 993 - 99,78%
Average Income per Game101 774 $
Year to Date Revenue3 562 098 $

Expense

Pro Players Total Salaries81 975 000 $
Farm Players Total Salaries1 675 000 $
Coaches Total Salaries3 550 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses69 238 881 $
Farm Year To Date Expenses1 934 593 $
Pro Salary Cap To Date66 757 046 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 594 296 $
Farm Estimated Season Revenue610 645 $
Pro Remaining Season Days19
Pro Expenses Per Days772 500 $
Pro Estimated Expenses14 677 500 $
Farm Remaining Season Days19
Farm Expenses Per Days20 227 $
Farm Estimated Expenses384 313 $
Estimated Season Expenses15 061 813 $
Season Salary Cap81 975 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $25 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 29 975 000 $
Current Bank Account22 801 646 $
Projected Bank Account16 944 774 $

Pro Players Salaries

Tyler Seguin 8 500 000 $ (3)
-Salary Remaining : 1 468 182 $
Jakub Voracek 8 000 000 $ (2)
-Salary Remaining : 1 381 818 $
Taylor Hall 8 000 000 $ (2)
-Salary Remaining : 1 381 818 $
Torey Krug 6 125 000 $ (2)
-Salary Remaining : 1 057 955 $
Rasmus Ristolainen 6 000 000 $ (2)
-Salary Remaining : 1 036 364 $
Nikolaj Ehlers 6 000 000 $ (3)
-Salary Remaining : 1 036 364 $
Jake Allen 5 000 000 $ (1)
-Salary Remaining : 863 636 $
Ryan Strome 5 000 000 $ (5)
-Salary Remaining : 863 636 $
Philipp Grubauer 4 250 000 $ (2)
-Salary Remaining : 734 091 $
James van Riemsdyk 4 200 000 $ (2)
-Salary Remaining : 725 455 $
Jared McCann 3 250 000 $ (2)
-Salary Remaining : 561 364 $
Nikita Zadorov 3 000 000 $ (2)
-Salary Remaining : 518 182 $
Will Butcher 3 000 000 $ (3)
-Salary Remaining : 518 182 $
Cody Ceci 2 500 000 $ (3)
-Salary Remaining : 431 818 $
Oskar Sundqvist 2 250 000 $ (1)
-Salary Remaining : 388 636 $
Frank Vatrano 1 500 000 $ (1)
-Salary Remaining : 259 091 $
Radim Simek 1 250 000 $ (5)
-Salary Remaining : 215 909 $
Slater Koekkoek 1 100 000 $ (5)
-Salary Remaining : 190 000 $
Tobias Rieder 850 000 $ (1)
-Salary Remaining : 146 818 $
Dominik Simon 800 000 $ (1)
-Salary Remaining : 138 182 $
Chad Ruhwedel 700 000 $ (5)
-Salary Remaining : 120 909 $
Greg McKegg 700 000 $ (4)
-Salary Remaining : 120 909 $
Total Pro Players22
Salary Commitment
Year 41 : 81 975 000 $
Year 42 : 71 575 000 $
Year 43 : 28 750 000 $
Year 44 : 8 750 000 $
Salary Average Commitment
Year 41 : 80 275 000 $
Year 42 : 69 875 000 $
Year 43 : 27 050 000 $
Year 44 : 7 050 000 $
Salary Cap with 1 Way Contract
Year 41 : 81 975 000 $
Year 42 : 71 575 000 $
Year 43 : 28 750 000 $
Year 44 : 8 750 000 $

Farm Players Salaries

Trevor Lewis 100 000 $ (2)
Salary Remaining : 17 273 $
Josh Norris 85 000 $ (2)
Salary Remaining : 14 682 $
Jayce Hawryluk 80 000 $ (3)
Salary Remaining : 13 818 $
William Borgen 70 000 $ (4)
Salary Remaining : 12 091 $
Andrei Markov 70 000 $ (5)
Salary Remaining : 12 091 $
Sam Carrick 70 000 $ (4)
Salary Remaining : 12 091 $
Stanislav Galiev 70 000 $ (4)
Salary Remaining : 12 091 $
Brendan Leipsic 70 000 $ (1)
Salary Remaining : 12 091 $
Casey Nelson 70 000 $ (4)
Salary Remaining : 12 091 $
Daniel Catenacci 70 000 $ (5)
Salary Remaining : 12 091 $
Max McCormick 70 000 $ (4)
Salary Remaining : 12 091 $
Collin Delia 70 000 $ (1)
Salary Remaining : 12 091 $
Tom Kuhnhackl 70 000 $ (3)
Salary Remaining : 12 091 $
Carl Dahlstrom 70 000 $ (3)
Salary Remaining : 12 091 $
Daniel Brickley 70 000 $ (1)
Salary Remaining : 12 091 $
John Gilmour 70 000 $ (1)
Salary Remaining : 12 091 $
Karson Kuhlman 70 000 $ (2)
Salary Remaining : 12 091 $
Mark Friedman 70 000 $ (3)
Salary Remaining : 12 091 $
Saku Maenalanen 70 000 $ (2)
Salary Remaining : 12 091 $
Tyler Lewington 70 000 $ (2)
Salary Remaining : 12 091 $
Viktor Loov 70 000 $ (1)
Salary Remaining : 12 091 $
Cristoval Nieves 50 000 $ (1)
Salary Remaining : 8 636 $
Carl Klingberg 50 000 $ (2)
Salary Remaining : 8 636 $
Darren Archibald 50 000 $ (2)
Salary Remaining : 8 636 $
Total Farm Players24
Salary Commitment
Year 41 : 1 675 000 $
Year 42 : 1 275 000 $
Year 43 : 780 000 $
Year 44 : 490 000 $
Salary Average Commitment
Year 41 : 1 620 000 $
Year 42 : 1 220 000 $
Year 43 : 770 000 $
Year 44 : 490 000 $

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Molson
Level 1: 7000 - 150 $ - 3 909 - 55,84%
Level 2: 6000 - 120 $ - 2 751 - 45,84%
Level 3: 3000 - 90 $ - 1 215 - 40,49%
Level 4: 5000 - 60 $ - 2 032 - 40,63%
Luxury : 2000 - 225 $ - 1 306 - 65,31%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 988 - 99,38%
Farm Level 2: 1000 - 15 $ - 996 - 99,60%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %11 211 - 48,74%
Average Income per Game1 818 023 $
Year to Date Revenue63 630 798 $
Farm
Home Games Left5
Average Attendance - %2 984 - 99,46%
Average Income per Game101 412 $
Year to Date Revenue3 650 820 $

Expense

Pro Players Total Salaries76 475 000 $
Farm Players Total Salaries4 117 500 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses58 530 241 $
Farm Year To Date Expenses5 093 848 $
Pro Salary Cap To Date57 702 960 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 908 137 $
Farm Estimated Season Revenue507 058 $
Pro Remaining Season Days19
Pro Expenses Per Days704 318 $
Pro Estimated Expenses13 382 042 $
Farm Remaining Season Days19
Farm Expenses Per Days55 614 $
Farm Estimated Expenses1 056 666 $
Estimated Season Expenses14 438 708 $
Season Salary Cap76 475 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $5 525 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 24 475 000 $
Current Bank Account50 862 737 $
Projected Bank Account47 839 224 $

Pro Players Salaries

William Nylander 7 000 000 $ (4)
-Salary Remaining : 1 209 091 $
Keith Yandle 5 500 000 $ (4)
-Salary Remaining : 950 000 $
Jamie Benn 5 375 000 $ (5)
-Salary Remaining : 928 409 $
MacKenzie Blackwood 5 000 000 $ (5)
-Salary Remaining : 863 636 $
Jakob Silfverberg 5 000 000 $ (4)
-Salary Remaining : 863 636 $
Sam Reinhart 5 000 000 $ (2)
-Salary Remaining : 863 636 $
Brady Skjei 4 500 000 $ (3)
-Salary Remaining : 777 273 $
Brandon Montour 3 750 000 $ (1)
-Salary Remaining : 647 727 $
Samuel Girard 3 500 000 $ (2)
-Salary Remaining : 604 545 $
Thomas Greiss 3 250 000 $ (4)
-Salary Remaining : 561 364 $
Jake Gardiner 3 200 000 $ (4)
-Salary Remaining : 552 727 $
Jeff Carter 3 000 000 $ (5)
-Salary Remaining : 518 182 $
Zach Bogosian 2 500 000 $ (1)
-Salary Remaining : 431 818 $
Sammy Blais 2 500 000 $ (1)
-Salary Remaining : 431 818 $
Deryk Engelland 2 400 000 $ (1)
-Salary Remaining : 414 545 $
Adrian Kempe 2 250 000 $ (1)
-Salary Remaining : 388 636 $
Johnny Boychuk 2 150 000 $ (5)
-Salary Remaining : 371 364 $
Conor Garland 2 000 000 $ (5)
-Salary Remaining : 345 455 $
Lawson Crouse 2 000 000 $ (4)
-Salary Remaining : 345 455 $
Tyler Bertuzzi 1 800 000 $ (1)
-Salary Remaining : 310 909 $
Nicolas Roy 1 500 000 $ (5)
-Salary Remaining : 259 091 $
Matt Grzelcyk 1 200 000 $ (1)
-Salary Remaining : 207 273 $
Nate Thompson 700 000 $ (4)
-Salary Remaining : 120 909 $
Nikolai Prokhorkin 700 000 $ (2)
-Salary Remaining : 120 909 $
Mitchell Stephens 700 000 $ (2)
-Salary Remaining : 120 909 $
Total Pro Players25
Salary Commitment
Year 41 : 76 475 000 $
Year 42 : 60 075 000 $
Year 43 : 50 175 000 $
Year 44 : 45 675 000 $
Salary Average Commitment
Year 41 : 76 000 000 $
Year 42 : 59 600 000 $
Year 43 : 50 350 000 $
Year 44 : 45 850 000 $
Salary Cap with 1 Way Contract
Year 41 : 76 475 000 $
Year 42 : 60 075 000 $
Year 43 : 50 175 000 $
Year 44 : 45 675 000 $

Farm Players Salaries

Mathieu Roy 500 000 $ (1)
Salary Remaining : 86 364 $
Maxim Lapierre 500 000 $ (1)
Salary Remaining : 86 364 $
Maxime Talbot 500 000 $ (1)
Salary Remaining : 86 364 $
Patrick Bordeleau 500 000 $ (1)
Salary Remaining : 86 364 $
Mathieu Carle 500 000 $ (1)
Salary Remaining : 86 364 $
Sven Baertschi 340 000 $ (1)
Salary Remaining : 58 727 $
Pontus Aberg 250 000 $ (1)
Salary Remaining : 43 182 $
Calvin Pickard 120 000 $ (1)
Salary Remaining : 20 727 $
Brett Kulak 100 000 $ (3)
Salary Remaining : 17 273 $
Jeff Zatkoff 75 000 $ (4)
Salary Remaining : 12 955 $
Alexander Urbom 75 000 $ (4)
Salary Remaining : 12 955 $
Kurtis Gabriel 75 000 $ (4)
Salary Remaining : 12 955 $
Ryan Spooner 75 000 $ (4)
Salary Remaining : 12 955 $
Reid Boucher 75 000 $ (4)
Salary Remaining : 12 955 $
Danick Martel 75 000 $ (5)
Salary Remaining : 12 955 $
Filip Chlapik 75 000 $ (5)
Salary Remaining : 12 955 $
Daniel O'Regan 72 500 $ (1)
Salary Remaining : 12 523 $
Nikita Nesterov 70 000 $ (2)
Salary Remaining : 12 091 $
Gilles Senn 70 000 $ (2)
Salary Remaining : 12 091 $
Julien Gauthier 70 000 $ (2)
Salary Remaining : 12 091 $
Total Farm Players20
Salary Commitment
Year 41 : 4 117 500 $
Year 42 : 835 000 $
Year 43 : 625 000 $
Year 44 : 525 000 $
Salary Average Commitment
Year 41 : 3 907 500 $
Year 42 : 625 000 $
Year 43 : 455 000 $
Year 44 : 405 000 $

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameAréna Patrick Roy
Level 1: 6000 - 126 $ - 4 878 - 81,30%
Level 2: 5250 - 75 $ - 5 112 - 97,38%
Level 3: 2250 - 51 $ - 2 106 - 93,58%
Level 4: 4000 - 33 $ - 3 568 - 89,20%
Luxury : 1500 - 235 $ - 1 286 - 85,76%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 40 $ - 1 980 - 99,00%
Farm Level 2: 1000 - 20 $ - 816 - 81,58%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %16 950 - 89,21%
Average Income per Game1 830 565 $
Year to Date Revenue64 069 762 $
Farm
Home Games Left5
Average Attendance - %2 796 - 93,20%
Average Income per Game114 624 $
Year to Date Revenue4 126 464 $

Expense

Pro Players Total Salaries81 950 000 $
Farm Players Total Salaries2 027 500 $
Coaches Total Salaries5 850 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses69 157 282 $
Farm Year To Date Expenses2 514 830 $
Pro Salary Cap To Date65 020 924 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 983 388 $
Farm Estimated Season Revenue573 120 $
Pro Remaining Season Days19
Pro Expenses Per Days790 455 $
Pro Estimated Expenses15 018 645 $
Farm Remaining Season Days19
Farm Expenses Per Days26 159 $
Farm Estimated Expenses497 021 $
Estimated Season Expenses15 515 666 $
Season Salary Cap81 950 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $50 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 29 950 000 $
Current Bank Account31 524 114 $
Projected Bank Account27 564 956 $

Pro Players Salaries

Evgenii Dadonov 6 200 000 $ (5)
-Salary Remaining : 1 070 909 $
John Gibson 5 700 000 $ (3)
-Salary Remaining : 984 545 $
Oscar Klefbom 5 500 000 $ (4)
-Salary Remaining : 950 000 $
Jaden Schwartz 5 500 000 $ (1)
-Salary Remaining : 950 000 $
Derek Stepan 5 000 000 $ (1)
-Salary Remaining : 863 636 $
Clayton Keller 4 750 000 $ (1)
-Salary Remaining : 820 455 $
Sami Vatanen 4 750 000 $ (3)
-Salary Remaining : 820 455 $
Adam Henrique 4 500 000 $ (4)
-Salary Remaining : 777 273 $
Connor Brown 4 500 000 $ (4)
-Salary Remaining : 777 273 $
Nazem Kadri 4 250 000 $ (4)
-Salary Remaining : 734 091 $
Kris Russell 3 750 000 $ (3)
-Salary Remaining : 647 727 $
Ian Cole 3 600 000 $ (4)
-Salary Remaining : 621 818 $
Patric Hornqvist 3 500 000 $ (4)
-Salary Remaining : 604 545 $
Martin Necas 3 500 000 $ (1)
-Salary Remaining : 604 545 $
Ryan Graves 3 500 000 $ (2)
-Salary Remaining : 604 545 $
Matt Calvert 3 250 000 $ (3)
-Salary Remaining : 561 364 $
Colton Sissons 2 650 000 $ (3)
-Salary Remaining : 457 727 $
Ryan Miller 2 500 000 $ (2)
-Salary Remaining : 431 818 $
Jay Beagle 1 500 000 $ (3)
-Salary Remaining : 259 091 $
Cale Makar 1 200 000 $ (2)
-Salary Remaining : 207 273 $
Calle Rosen 900 000 $ (1)
-Salary Remaining : 155 455 $
Tyler Pitlick 800 000 $ (1)
-Salary Remaining : 138 182 $
Dakota Mermis 650 000 $ (1)
-Salary Remaining : 112 273 $
Total Pro Players23
Salary Commitment
Year 41 : 81 950 000 $
Year 42 : 60 850 000 $
Year 43 : 53 650 000 $
Year 44 : 32 050 000 $
Salary Average Commitment
Year 41 : 77 600 000 $
Year 42 : 56 500 000 $
Year 43 : 52 950 000 $
Year 44 : 31 350 000 $
Salary Cap with 1 Way Contract
Year 41 : 81 950 000 $
Year 42 : 60 850 000 $
Year 43 : 53 650 000 $
Year 44 : 32 050 000 $

Farm Players Salaries

Justin Schultz 400 000 $ (3)
Salary Remaining : 69 091 $
Carl Gunnarsson 175 000 $ (2)
Salary Remaining : 30 227 $
Zack MacEwen 125 000 $ (5)
Salary Remaining : 21 591 $
John Hayden 120 000 $ (1)
Salary Remaining : 20 727 $
Stuart Percy 120 000 $ (2)
Salary Remaining : 20 727 $
Charlie Lindgren 100 000 $ (1)
Salary Remaining : 17 273 $
Jyrki Jokipakka 100 000 $ (2)
Salary Remaining : 17 273 $
Brendan Ranford 100 000 $ (2)
Salary Remaining : 17 273 $
Joseph Blandisi 95 000 $ (2)
Salary Remaining : 16 409 $
Brendan Perlini 92 500 $ (4)
Salary Remaining : 15 977 $
Alexandre Carrier 80 000 $ (1)
Salary Remaining : 13 818 $
Brett Seney 80 000 $ (5)
Salary Remaining : 13 818 $
Ty Rattie 80 000 $ (2)
Salary Remaining : 13 818 $
Miikka Salomaki 75 000 $ (3)
Salary Remaining : 12 955 $
Lance Bouma 75 000 $ (1)
Salary Remaining : 12 955 $
Christoffer Ehn 72 500 $ (3)
Salary Remaining : 12 523 $
Calvin Thurkauf 72 500 $ (2)
Salary Remaining : 12 523 $
Alexander Khokhlachev 65 000 $ (1)
Salary Remaining : 11 227 $
Total Farm Players18
Salary Commitment
Year 41 : 2 027 500 $
Year 42 : 1 587 500 $
Year 43 : 845 000 $
Year 44 : 297 500 $
Salary Average Commitment
Year 41 : 2 027 500 $
Year 42 : 1 587 500 $
Year 43 : 867 500 $
Year 44 : 297 500 $

Nunavut Mystery



Arena Capacity - Ticket Price
Attendance - %

Arena NameNunavut Dome
Level 1: 6000 - 130 $ - 4 853 - 80,89%
Level 2: 5000 - 80 $ - 4 323 - 86,45%
Level 3: 2250 - 55 $ - 1 950 - 86,68%
Level 4: 4000 - 40 $ - 2 891 - 72,27%
Luxury : 1250 - 240 $ - 1 211 - 96,88%
Total Capacity :18500
Farm
Farm Level 1: 2000 - 35 $ - 1 991 - 99,57%
Farm Level 2: 1000 - 15 $ - 994 - 99,36%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %15 228 - 82,31%
Average Income per Game1 788 299 $
Year to Date Revenue64 378 746 $
Farm
Home Games Left6
Average Attendance - %2 985 - 99,50%
Average Income per Game101 522 $
Year to Date Revenue3 553 284 $

Expense

Pro Players Total Salaries81 775 000 $
Farm Players Total Salaries2 187 500 $
Coaches Total Salaries3 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses69 710 236 $
Farm Year To Date Expenses2 200 843 $
Pro Salary Cap To Date66 996 580 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 941 492 $
Farm Estimated Season Revenue609 134 $
Pro Remaining Season Days19
Pro Expenses Per Days770 682 $
Pro Estimated Expenses14 642 958 $
Farm Remaining Season Days19
Farm Expenses Per Days24 432 $
Farm Estimated Expenses464 208 $
Estimated Season Expenses15 107 166 $
Season Salary Cap81 775 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $225 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 29 775 000 $
Current Bank Account3 550 074 $
Projected Bank Account(2 006 466 $)

Pro Players Salaries

Anze Kopitar 9 250 000 $ (3)
-Salary Remaining : 1 597 727 $
Brent Burns 8 500 000 $ (2)
-Salary Remaining : 1 468 182 $
Evgeni Malkin 8 250 000 $ (3)
-Salary Remaining : 1 425 000 $
Drew Doughty 6 500 000 $ (4)
-Salary Remaining : 1 122 727 $
Ryan McDonagh 6 000 000 $ (2)
-Salary Remaining : 1 036 364 $
Max Pacioretty 5 750 000 $ (1)
-Salary Remaining : 993 182 $
Ben Bishop 5 000 000 $ (4)
-Salary Remaining : 863 636 $
Yanni Gourde 4 500 000 $ (1)
-Salary Remaining : 777 273 $
Brendan Gallagher 4 375 000 $ (2)
-Salary Remaining : 755 682 $
Carl Soderberg 4 000 000 $ (1)
-Salary Remaining : 690 909 $
Erik Haula 3 200 000 $ (4)
-Salary Remaining : 552 727 $
Justin Faulk 2 800 000 $ (1)
-Salary Remaining : 483 636 $
Ilya Kovalchuk 2 500 000 $ (2)
-Salary Remaining : 431 818 $
Michael Stone 2 500 000 $ (1)
-Salary Remaining : 431 818 $
Dan Hamhuis 2 000 000 $ (4)
-Salary Remaining : 345 455 $
Carl Hagelin 1 500 000 $ (3)
-Salary Remaining : 259 091 $
Mike Smith 1 500 000 $ (4)
-Salary Remaining : 259 091 $
Riley Sheahan 1 250 000 $ (5)
-Salary Remaining : 215 909 $
Justin Williams 1 200 000 $ (1)
-Salary Remaining : 207 273 $
Brendan Guhle 1 200 000 $ (2)
-Salary Remaining : 207 273 $
Total Pro Players20
Salary Commitment
Year 41 : 81 775 000 $
Year 42 : 61 025 000 $
Year 43 : 38 450 000 $
Year 44 : 19 450 000 $
Salary Average Commitment
Year 41 : 88 775 000 $
Year 42 : 68 025 000 $
Year 43 : 45 450 000 $
Year 44 : 25 450 000 $
Salary Cap with 1 Way Contract
Year 41 : 81 775 000 $
Year 42 : 61 025 000 $
Year 43 : 38 450 000 $
Year 44 : 19 450 000 $

Farm Players Salaries

Corey Perry 230 000 $ (2)
Salary Remaining : 39 727 $
Louis Domingue 120 000 $ (1)
Salary Remaining : 20 727 $
David Backes 95 000 $ (5)
Salary Remaining : 16 409 $
Libor Sulak 95 000 $ (2)
Salary Remaining : 16 409 $
Simon Despres 95 000 $ (2)
Salary Remaining : 16 409 $
Greg Pateryn 95 000 $ (5)
Salary Remaining : 16 409 $
Scottie Upshall 95 000 $ (2)
Salary Remaining : 16 409 $
Marc Methot 95 000 $ (2)
Salary Remaining : 16 409 $
Keegan Lowe 92 500 $ (3)
Salary Remaining : 15 977 $
Charles Hudon 90 000 $ (4)
Salary Remaining : 15 545 $
Mike McKenna 85 000 $ (1)
Salary Remaining : 14 682 $
Mark Arcobello 75 000 $ (1)
Salary Remaining : 12 955 $
Jason Garrison 75 000 $ (1)
Salary Remaining : 12 955 $
Andrew Agozzino 75 000 $ (4)
Salary Remaining : 12 955 $
Colin Wilson 75 000 $ (4)
Salary Remaining : 12 955 $
Jeremy Smith 75 000 $ (1)
Salary Remaining : 12 955 $
Kevin Boyle 70 000 $ (5)
Salary Remaining : 12 091 $
Kyle Baun 70 000 $ (5)
Salary Remaining : 12 091 $
Steven Santini 70 000 $ (4)
Salary Remaining : 12 091 $
Luke Gazdic 70 000 $ (4)
Salary Remaining : 12 091 $
Klas Dahlbeck 70 000 $ (4)
Salary Remaining : 12 091 $
Teemu Hartikainen 55 000 $ (3)
Salary Remaining : 9 500 $
Mike Vecchione 55 000 $ (1)
Salary Remaining : 9 500 $
Dominic Turgeon 55 000 $ (3)
Salary Remaining : 9 500 $
Giovanni Fiore 55 000 $ (3)
Salary Remaining : 9 500 $
Ken Appleby 55 000 $ (3)
Salary Remaining : 9 500 $
Total Farm Players26
Salary Commitment
Year 41 : 2 187 500 $
Year 42 : 1 702 500 $
Year 43 : 1 092 500 $
Year 44 : 780 000 $
Salary Average Commitment
Year 41 : 2 017 500 $
Year 42 : 1 532 500 $
Year 43 : 922 500 $
Year 44 : 610 000 $

Ottawa Lumberjacks



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 7000 - 110 $ - 6 504 - 92,92%
Level 2: 6000 - 65 $ - 5 609 - 93,48%
Level 3: 3000 - 40 $ - 2 815 - 93,83%
Level 4: 5000 - 25 $ - 4 752 - 95,03%
Luxury : 2000 - 190 $ - 1 770 - 88,48%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 996 - 99,78%
Farm Level 2: 1000 - 15 $ - 997 - 99,66%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %21 449 - 93,26%
Average Income per Game1 977 150 $
Year to Date Revenue69 200 262 $
Farm
Home Games Left5
Average Attendance - %2 992 - 99,74%
Average Income per Game101 751 $
Year to Date Revenue3 663 018 $

Expense

Pro Players Total Salaries80 600 000 $
Farm Players Total Salaries2 525 000 $
Coaches Total Salaries8 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses72 094 082 $
Farm Year To Date Expenses4 070 971 $
Pro Salary Cap To Date67 130 453 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue11 862 902 $
Farm Estimated Season Revenue508 752 $
Pro Remaining Season Days19
Pro Expenses Per Days787 273 $
Pro Estimated Expenses14 958 187 $
Farm Remaining Season Days19
Farm Expenses Per Days45 682 $
Farm Estimated Expenses867 958 $
Estimated Season Expenses15 826 145 $
Season Salary Cap80 600 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $1 400 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 28 600 000 $
Current Bank Account71 023 359 $
Projected Bank Account67 568 868 $

Pro Players Salaries

Roman Josi 8 500 000 $ (5)
-Salary Remaining : 1 468 182 $
Alex Pietrangelo 8 000 000 $ (5)
-Salary Remaining : 1 381 818 $
David Pastrnak 7 750 000 $ (2)
-Salary Remaining : 1 338 636 $
Mika Zibanejad 7 250 000 $ (3)
-Salary Remaining : 1 252 273 $
Teuvo Teravainen 6 250 000 $ (4)
-Salary Remaining : 1 079 545 $
Carey Price 6 250 000 $ (1)
-Salary Remaining : 1 079 545 $
Alexander Edler 5 500 000 $ (4)
-Salary Remaining : 950 000 $
Darnell Nurse 5 250 000 $ (5)
-Salary Remaining : 906 818 $
Jean-Gabriel Pageau 4 500 000 $ (3)
-Salary Remaining : 777 273 $
Victor Olofsson 3 750 000 $ (5)
-Salary Remaining : 647 727 $
Andre Burakovsky 3 250 000 $ (2)
-Salary Remaining : 561 364 $
Blake Coleman 3 000 000 $ (1)
-Salary Remaining : 518 182 $
Casey Cizikas 2 500 000 $ (2)
-Salary Remaining : 431 818 $
Joel Edmundson 2 000 000 $ (4)
-Salary Remaining : 345 455 $
Pavel Francouz 1 500 000 $ (5)
-Salary Remaining : 259 091 $
Josh Archibald 1 200 000 $ (4)
-Salary Remaining : 207 273 $
Dominik Kubalik 1 200 000 $ (2)
-Salary Remaining : 207 273 $
Oskar Lindblom 1 000 000 $ (3)
-Salary Remaining : 172 727 $
Cedric Paquette 1 000 000 $ (3)
-Salary Remaining : 172 727 $
Anthony Bitetto 950 000 $ (5)
-Salary Remaining : 164 091 $
Total Pro Players20
Salary Commitment
Year 41 : 80 600 000 $
Year 42 : 71 350 000 $
Year 43 : 56 650 000 $
Year 44 : 42 900 000 $
Salary Average Commitment
Year 41 : 58 550 000 $
Year 42 : 55 050 000 $
Year 43 : 41 050 000 $
Year 44 : 27 300 000 $
Salary Cap with 1 Way Contract
Year 41 : 80 600 000 $
Year 42 : 71 350 000 $
Year 43 : 56 650 000 $
Year 44 : 42 900 000 $

Farm Players Salaries

Jordan Greenway 200 000 $ (5)
Salary Remaining : 34 545 $
Alexandre Texier 190 000 $ (5)
Salary Remaining : 32 818 $
Kevin Labanc 150 000 $ (1)
Salary Remaining : 25 909 $
Mario Ferraro 120 000 $ (2)
Salary Remaining : 20 727 $
Igor Shesterkin 120 000 $ (2)
Salary Remaining : 20 727 $
Calvin Petersen 110 000 $ (5)
Salary Remaining : 19 000 $
Riley Stillman 95 000 $ (5)
Salary Remaining : 16 409 $
Jack Studnicka 90 000 $ (2)
Salary Remaining : 15 545 $
Morgan Frost 90 000 $ (2)
Salary Remaining : 15 545 $
Rasmus Asplund 90 000 $ (2)
Salary Remaining : 15 545 $
Derek MacKenzie 90 000 $ (1)
Salary Remaining : 15 545 $
Kevin Connauton 90 000 $ (1)
Salary Remaining : 15 545 $
Ryan MacInnis 80 000 $ (2)
Salary Remaining : 13 818 $
Gabriel Bourque 80 000 $ (1)
Salary Remaining : 13 818 $
Ben Gleason 80 000 $ (5)
Salary Remaining : 13 818 $
Joey Anderson 80 000 $ (5)
Salary Remaining : 13 818 $
Josh Mahura 80 000 $ (5)
Salary Remaining : 13 818 $
Logan O'Connor 80 000 $ (5)
Salary Remaining : 13 818 $
J.T. Brown 75 000 $ (1)
Salary Remaining : 12 955 $
Kevin Roy 75 000 $ (3)
Salary Remaining : 12 955 $
Al Montoya 75 000 $ (1)
Salary Remaining : 12 955 $
Brandon Hagel 75 000 $ (2)
Salary Remaining : 12 955 $
Kyle Rau 70 000 $ (4)
Salary Remaining : 12 091 $
Christian Folin 70 000 $ (2)
Salary Remaining : 12 091 $
Jani Hakanpaa 70 000 $ (1)
Salary Remaining : 12 091 $
Dillon Simpson 50 000 $ (1)
Salary Remaining : 8 636 $
Robbie Russo 50 000 $ (1)
Salary Remaining : 8 636 $
Total Farm Players27
Salary Commitment
Year 41 : 2 525 000 $
Year 42 : 1 795 000 $
Year 43 : 1 060 000 $
Year 44 : 985 000 $
Salary Average Commitment
Year 41 : 1 942 500 $
Year 42 : 1 257 500 $
Year 43 : 837 500 $
Year 44 : 762 500 $

Quebec Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Vidéotron
Level 1: 7000 - 100 $ - 6 574 - 93,91%
Level 2: 6000 - 70 $ - 5 526 - 92,10%
Level 3: 3000 - 60 $ - 1 760 - 58,66%
Level 4: 5000 - 30 $ - 4 529 - 90,59%
Luxury : 2000 - 210 $ - 1 418 - 70,91%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 50 $ - 1 507 - 75,34%
Farm Level 2: 1000 - 25 $ - 644 - 64,35%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %19 807 - 86,12%
Average Income per Game1 900 150 $
Year to Date Revenue66 505 248 $
Farm
Home Games Left6
Average Attendance - %2 150 - 71,68%
Average Income per Game109 715 $
Year to Date Revenue3 840 030 $

Expense

Pro Players Total Salaries55 673 000 $
Farm Players Total Salaries3 665 000 $
Coaches Total Salaries7 775 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses53 073 575 $
Farm Year To Date Expenses3 787 156 $
Pro Salary Cap To Date47 468 798 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue11 400 900 $
Farm Estimated Season Revenue658 291 $
Pro Remaining Season Days19
Pro Expenses Per Days567 709 $
Pro Estimated Expenses10 786 471 $
Farm Remaining Season Days19
Farm Expenses Per Days42 409 $
Farm Estimated Expenses805 771 $
Estimated Season Expenses11 592 242 $
Season Salary Cap55 673 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $26 327 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 3 673 000 $
Current Bank Account77 428 693 $
Projected Bank Account77 895 642 $

Pro Players Salaries

Brandon Davidson 10 000 000 $ (2)
-Salary Remaining : 1 727 273 $
Nathan Lawson 10 000 000 $ (2)
-Salary Remaining : 1 727 273 $
Mark Barberio 8 000 000 $ (2)
-Salary Remaining : 1 381 818 $
Tom Wilson 5 750 000 $ (5)
-Salary Remaining : 993 182 $
Matt Moulson 5 000 000 $ (1)
-Salary Remaining : 863 636 $
Antoine Roussel 3 000 000 $ (4)
-Salary Remaining : 518 182 $
Luke Witkowski 1 248 000 $ (4)
-Salary Remaining : 215 564 $
Milan Lucic 1 000 000 $ (1)
-Salary Remaining : 172 727 $
Dominic Toninato 1 000 000 $ (3)
-Salary Remaining : 172 727 $
Mathieu Perreault 950 000 $ (3)
-Salary Remaining : 164 091 $
Cody Goloubef 950 000 $ (2)
-Salary Remaining : 164 091 $
Gabriel Carlsson 875 000 $ (1)
-Salary Remaining : 151 136 $
Ryan Poehling 800 000 $ (3)
-Salary Remaining : 138 182 $
Zac Rinaldo 800 000 $ (4)
-Salary Remaining : 138 182 $
Brandon Manning 750 000 $ (5)
-Salary Remaining : 129 545 $
Mike Condon (Out of Payroll) 750 000 $ (5)
-Salary Remaining : 129 545 $
Dale Weise 750 000 $ (5)
-Salary Remaining : 129 545 $
Jansen Harkins 750 000 $ (2)
-Salary Remaining : 129 545 $
Lucas Carlsson 700 000 $ (2)
-Salary Remaining : 120 909 $
Joel Persson 700 000 $ (2)
-Salary Remaining : 120 909 $
Scott Sabourin 700 000 $ (2)
-Salary Remaining : 120 909 $
Maxime Lagace 700 000 $ (3)
-Salary Remaining : 120 909 $
Joakim Nygard 700 000 $ (2)
-Salary Remaining : 120 909 $
Dylan McIlrath 550 000 $ (3)
-Salary Remaining : 95 000 $
Total Pro Players24
Salary Commitment
Year 41 : 56 423 000 $
Year 42 : 49 548 000 $
Year 43 : 17 048 000 $
Year 44 : 13 048 000 $
Salary Average Commitment
Year 41 : 19 625 000 $
Year 42 : 17 250 000 $
Year 43 : 12 750 000 $
Year 44 : 8 800 000 $
Salary Cap with 1 Way Contract
Year 41 : 56 423 000 $
Year 42 : 49 548 000 $
Year 43 : 17 048 000 $
Year 44 : 13 048 000 $

Farm Players Salaries

Jamie McGinn 1 000 000 $ (2)
Salary Remaining : 172 727 $
Matt Hackett 500 000 $ (1)
Salary Remaining : 86 364 $
Andrei Chibisov 500 000 $ (3)
Salary Remaining : 86 364 $
Micheal Haley 140 000 $ (3)
Salary Remaining : 24 182 $
Kyle Brodziak 115 000 $ (2)
Salary Remaining : 19 864 $
Adam McQuaid 100 000 $ (5)
Salary Remaining : 17 273 $
Christopher Gibson 80 000 $ (1)
Salary Remaining : 13 818 $
Ryan Kesler 80 000 $ (1)
Salary Remaining : 13 818 $
Tyler Bunz 75 000 $ (5)
Salary Remaining : 12 955 $
Michael Bournival 75 000 $ (5)
Salary Remaining : 12 955 $
Garrett Wilson 75 000 $ (5)
Salary Remaining : 12 955 $
Alexey Marchenko 75 000 $ (5)
Salary Remaining : 12 955 $
Darren Dietz 75 000 $ (5)
Salary Remaining : 12 955 $
Vojtech Mozik 75 000 $ (5)
Salary Remaining : 12 955 $
Michal Neuvirth 70 000 $ (2)
Salary Remaining : 12 091 $
Thomas Vanek 70 000 $ (1)
Salary Remaining : 12 091 $
Tyler Wotherspoon 70 000 $ (5)
Salary Remaining : 12 091 $
Alexandre Grenier 70 000 $ (4)
Salary Remaining : 12 091 $
Nikolai Knyzhov 70 000 $ (2)
Salary Remaining : 12 091 $
Samuel Henley 70 000 $ (1)
Salary Remaining : 12 091 $
Egor Korshkov 70 000 $ (2)
Salary Remaining : 12 091 $
Brandon Gormley 70 000 $ (5)
Salary Remaining : 12 091 $
Justin Kloos 70 000 $ (5)
Salary Remaining : 12 091 $
Dmitrij Jaskin 70 000 $ (4)
Salary Remaining : 12 091 $
Total Farm Players24
Salary Commitment
Year 41 : 3 665 000 $
Year 42 : 2 865 000 $
Year 43 : 1 540 000 $
Year 44 : 900 000 $
Salary Average Commitment
Year 41 : 1 570 000 $
Year 42 : 1 260 000 $
Year 43 : 945 000 $
Year 44 : 755 000 $

Regina Pats



Arena Capacity - Ticket Price
Attendance - %

Arena NameVodka Center
Level 1: 7000 - 140 $ - 4 557 - 65,10%
Level 2: 6000 - 90 $ - 3 803 - 63,38%
Level 3: 3000 - 50 $ - 2 109 - 70,30%
Level 4: 5000 - 40 $ - 2 926 - 58,52%
Luxury : 2000 - 220 $ - 1 386 - 69,30%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 995 - 99,75%
Farm Level 2: 1000 - 15 $ - 995 - 99,50%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %14 780 - 64,26%
Average Income per Game1 809 134 $
Year to Date Revenue63 319 704 $
Farm
Home Games Left5
Average Attendance - %2 990 - 99,67%
Average Income per Game101 702 $
Year to Date Revenue3 661 284 $

Expense

Pro Players Total Salaries54 350 000 $
Farm Players Total Salaries3 192 500 $
Coaches Total Salaries5 550 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses51 030 025 $
Farm Year To Date Expenses2 869 844 $
Pro Salary Cap To Date46 893 631 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 854 806 $
Farm Estimated Season Revenue508 512 $
Pro Remaining Season Days19
Pro Expenses Per Days539 545 $
Pro Estimated Expenses10 251 355 $
Farm Remaining Season Days19
Farm Expenses Per Days34 023 $
Farm Estimated Expenses646 437 $
Estimated Season Expenses10 897 792 $
Season Salary Cap54 350 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $27 650 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 2 350 000 $
Current Bank Account87 151 249 $
Projected Bank Account87 616 775 $

Pro Players Salaries

Alex DeBrincat 6 200 000 $ (2)
-Salary Remaining : 1 070 909 $
Nick Schmaltz 4 750 000 $ (4)
-Salary Remaining : 820 455 $
Jaccob Slavin 4 500 000 $ (2)
-Salary Remaining : 777 273 $
Miro Heiskanen 4 500 000 $ (4)
-Salary Remaining : 777 273 $
Jakub Vrana 3 350 000 $ (4)
-Salary Remaining : 578 636 $
Joonas Korpisalo 3 250 000 $ (3)
-Salary Remaining : 561 364 $
Kiefer Sherwood 3 000 000 $ (2)
-Salary Remaining : 518 182 $
Roope Hintz 2 700 000 $ (2)
-Salary Remaining : 466 364 $
Ondrej Kase 2 350 000 $ (1)
-Salary Remaining : 405 909 $
Marcus Pettersson 2 300 000 $ (3)
-Salary Remaining : 397 273 $
Vince Dunn 2 250 000 $ (3)
-Salary Remaining : 388 636 $
Robert Thomas 2 200 000 $ (3)
-Salary Remaining : 380 000 $
Philippe Myers 2 100 000 $ (2)
-Salary Remaining : 362 727 $
Mikhail Sergachev 2 000 000 $ (1)
-Salary Remaining : 345 455 $
Erik Cernak 2 000 000 $ (5)
-Salary Remaining : 345 455 $
Ryan Donato 1 750 000 $ (3)
-Salary Remaining : 302 273 $
Elvis Merzlikins 1 200 000 $ (2)
-Salary Remaining : 207 273 $
Vladislav Gavrikov 1 200 000 $ (2)
-Salary Remaining : 207 273 $
Emil Bemstrom 950 000 $ (2)
-Salary Remaining : 164 091 $
Danton Heinen 900 000 $ (5)
-Salary Remaining : 155 455 $
Blake Lizotte 900 000 $ (5)
-Salary Remaining : 155 455 $
Total Pro Players21
Salary Commitment
Year 41 : 54 350 000 $
Year 42 : 50 000 000 $
Year 43 : 28 150 000 $
Year 44 : 16 400 000 $
Salary Average Commitment
Year 41 : 43 350 000 $
Year 42 : 39 000 000 $
Year 43 : 22 000 000 $
Year 44 : 11 450 000 $
Salary Cap with 1 Way Contract
Year 41 : 54 350 000 $
Year 42 : 50 000 000 $
Year 43 : 28 150 000 $
Year 44 : 16 400 000 $

Farm Players Salaries

Maxim Mamin 900 000 $ (1)
Salary Remaining : 155 455 $
Markus Nutivaara 220 000 $ (1)
Salary Remaining : 38 000 $
Daniel Sprong 125 000 $ (1)
Salary Remaining : 21 591 $
Gustav Forsling 120 000 $ (1)
Salary Remaining : 20 727 $
Lias Andersson 110 000 $ (2)
Salary Remaining : 19 000 $
Alex Formenton 90 000 $ (3)
Salary Remaining : 15 545 $
Eeli Tolvanen 90 000 $ (3)
Salary Remaining : 15 545 $
Liam Foudy 85 000 $ (2)
Salary Remaining : 14 682 $
Cale Fleury 85 000 $ (2)
Salary Remaining : 14 682 $
Givani Smith 80 000 $ (2)
Salary Remaining : 13 818 $
Oliver Kylington 70 000 $ (4)
Salary Remaining : 12 091 $
Anton Lindholm 70 000 $ (1)
Salary Remaining : 12 091 $
Brennan Menell 70 000 $ (2)
Salary Remaining : 12 091 $
David Kase 70 000 $ (2)
Salary Remaining : 12 091 $
Lukas Vejdemo 70 000 $ (2)
Salary Remaining : 12 091 $
Noah Gregor 70 000 $ (2)
Salary Remaining : 12 091 $
Mikey Anderson 70 000 $ (2)
Salary Remaining : 12 091 $
Spencer Martin 70 000 $ (4)
Salary Remaining : 12 091 $
Brandon Gignac 70 000 $ (5)
Salary Remaining : 12 091 $
Dennis Cholowski 70 000 $ (5)
Salary Remaining : 12 091 $
Isac Lundestrom 70 000 $ (5)
Salary Remaining : 12 091 $
Kole Sherwood 70 000 $ (5)
Salary Remaining : 12 091 $
Kristian Vesalainen 70 000 $ (5)
Salary Remaining : 12 091 $
Timothy Gettinger 70 000 $ (5)
Salary Remaining : 12 091 $
Trent Frederic 70 000 $ (5)
Salary Remaining : 12 091 $
Vitaly Abramov 70 000 $ (5)
Salary Remaining : 12 091 $
John Quenneville 62 500 $ (1)
Salary Remaining : 10 795 $
Patrick Sieloff 55 000 $ (3)
Salary Remaining : 9 500 $
Eric Comrie 50 000 $ (1)
Salary Remaining : 8 636 $
Total Farm Players29
Salary Commitment
Year 41 : 3 192 500 $
Year 42 : 1 645 000 $
Year 43 : 935 000 $
Year 44 : 700 000 $
Salary Average Commitment
Year 41 : 2 097 500 $
Year 42 : 1 395 000 $
Year 43 : 885 000 $
Year 44 : 650 000 $

San Jose Rhinos



Arena Capacity - Ticket Price
Attendance - %

Arena NameSan Jose Arena
Level 1: 7000 - 91 $ - 6 687 - 95,52%
Level 2: 6000 - 56 $ - 5 690 - 94,83%
Level 3: 3000 - 35 $ - 2 895 - 96,48%
Level 4: 5000 - 19 $ - 4 881 - 97,62%
Luxury : 2000 - 181 $ - 1 822 - 91,11%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 995 - 99,77%
Farm Level 2: 1000 - 15 $ - 996 - 99,60%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %21 975 - 95,54%
Average Income per Game1 741 209 $
Year to Date Revenue62 683 520 $
Farm
Home Games Left5
Average Attendance - %2 991 - 99,71%
Average Income per Game101 732 $
Year to Date Revenue3 662 352 $

Expense

Pro Players Total Salaries79 725 000 $
Farm Players Total Salaries2 120 000 $
Coaches Total Salaries7 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses69 727 030 $
Farm Year To Date Expenses4 233 890 $
Pro Salary Cap To Date66 395 229 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 706 044 $
Farm Estimated Season Revenue508 660 $
Pro Remaining Season Days19
Pro Expenses Per Days761 136 $
Pro Estimated Expenses14 461 584 $
Farm Remaining Season Days19
Farm Expenses Per Days46 545 $
Farm Estimated Expenses884 355 $
Estimated Season Expenses15 345 939 $
Season Salary Cap79 725 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $2 275 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 27 725 000 $
Current Bank Account21 752 785 $
Projected Bank Account15 621 550 $

Pro Players Salaries

Alex Ovechkin 10 000 000 $ (4)
-Salary Remaining : 1 727 273 $
Nicklas Backstrom 8 000 000 $ (4)
-Salary Remaining : 1 381 818 $
Evander Kane 6 500 000 $ (4)
-Salary Remaining : 1 122 727 $
Filip Forsberg 6 000 000 $ (3)
-Salary Remaining : 1 036 364 $
Zach Werenski 6 000 000 $ (3)
-Salary Remaining : 1 036 364 $
Charlie McAvoy 5 500 000 $ (2)
-Salary Remaining : 950 000 $
Brock Nelson 5 500 000 $ (4)
-Salary Remaining : 950 000 $
Darcy Kuemper 5 500 000 $ (2)
-Salary Remaining : 950 000 $
Tyler Toffoli 4 500 000 $ (5)
-Salary Remaining : 777 273 $
Alec Martinez 3 750 000 $ (3)
-Salary Remaining : 647 727 $
Oliver Bjorkstrand 3 175 000 $ (3)
-Salary Remaining : 548 409 $
Marcus Foligno 2 750 000 $ (1)
-Salary Remaining : 475 000 $
Jonathan Bernier 2 000 000 $ (5)
-Salary Remaining : 345 455 $
Mark Borowiecki 2 000 000 $ (3)
-Salary Remaining : 345 455 $
Joakim Nordstrom 1 500 000 $ (3)
-Salary Remaining : 259 091 $
Jordan Martinook 1 500 000 $ (2)
-Salary Remaining : 259 091 $
Pierre-Edouard Bellemare 1 500 000 $ (5)
-Salary Remaining : 259 091 $
Blake Comeau 1 500 000 $ (4)
-Salary Remaining : 259 091 $
Erik Gudbranson 1 000 000 $ (5)
-Salary Remaining : 172 727 $
Nick Caamano 850 000 $ (2)
-Salary Remaining : 146 818 $
Korbinian Holzer 700 000 $ (2)
-Salary Remaining : 120 909 $
Total Pro Players21
Salary Commitment
Year 41 : 79 725 000 $
Year 42 : 76 975 000 $
Year 43 : 62 925 000 $
Year 44 : 40 500 000 $
Salary Average Commitment
Year 41 : 81 675 000 $
Year 42 : 78 925 000 $
Year 43 : 65 225 000 $
Year 44 : 44 000 000 $
Salary Cap with 1 Way Contract
Year 41 : 79 725 000 $
Year 42 : 76 975 000 $
Year 43 : 62 925 000 $
Year 44 : 40 500 000 $

Farm Players Salaries

Zack Smith 250 000 $ (1)
Salary Remaining : 43 182 $
Trevor van Riemsdyk 200 000 $ (2)
Salary Remaining : 34 545 $
Conor Timmins 100 000 $ (2)
Salary Remaining : 17 273 $
Alex Lyon 100 000 $ (2)
Salary Remaining : 17 273 $
Ryan Lomberg 100 000 $ (3)
Salary Remaining : 17 273 $
Jack Rodewald 100 000 $ (2)
Salary Remaining : 17 273 $
Curtis Valk 100 000 $ (4)
Salary Remaining : 17 273 $
Zack Mitchell 100 000 $ (3)
Salary Remaining : 17 273 $
Jake Dotchin 100 000 $ (2)
Salary Remaining : 17 273 $
Troy Brouwer 100 000 $ (1)
Salary Remaining : 17 273 $
Fredrik Claesson 100 000 $ (2)
Salary Remaining : 17 273 $
Victor Antipin 90 000 $ (5)
Salary Remaining : 15 545 $
Christoph Bertschy 70 000 $ (4)
Salary Remaining : 12 091 $
Mark Letestu 70 000 $ (4)
Salary Remaining : 12 091 $
Andrey Pedan 70 000 $ (4)
Salary Remaining : 12 091 $
Roman Will 70 000 $ (4)
Salary Remaining : 12 091 $
Mark McNeill 70 000 $ (4)
Salary Remaining : 12 091 $
Scott Kosmachuk 70 000 $ (4)
Salary Remaining : 12 091 $
Jean-Francois Berube 70 000 $ (4)
Salary Remaining : 12 091 $
Jean-Sebastien Dea 70 000 $ (4)
Salary Remaining : 12 091 $
Taylor Leier 70 000 $ (4)
Salary Remaining : 12 091 $
Remi Elie 50 000 $ (1)
Salary Remaining : 8 636 $
Total Farm Players22
Salary Commitment
Year 41 : 2 120 000 $
Year 42 : 1 720 000 $
Year 43 : 1 020 000 $
Year 44 : 820 000 $
Salary Average Commitment
Year 41 : 2 010 000 $
Year 42 : 1 610 000 $
Year 43 : 940 000 $
Year 44 : 710 000 $

Seattle Armada



Arena Capacity - Ticket Price
Attendance - %

Arena NameSkank-A-Feller Center
Level 1: 7000 - 110 $ - 6 585 - 94,07%
Level 2: 6000 - 70 $ - 5 507 - 91,79%
Level 3: 3000 - 40 $ - 2 816 - 93,86%
Level 4: 5000 - 30 $ - 4 522 - 90,44%
Luxury : 2000 - 210 $ - 1 445 - 72,23%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 40 $ - 1 976 - 98,80%
Farm Level 2: 1000 - 20 $ - 816 - 81,63%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %20 874 - 90,76%
Average Income per Game1 993 817 $
Year to Date Revenue71 777 424 $
Farm
Home Games Left5
Average Attendance - %2 792 - 93,07%
Average Income per Game114 435 $
Year to Date Revenue4 119 672 $

Expense

Pro Players Total Salaries52 050 000 $
Farm Players Total Salaries2 380 000 $
Coaches Total Salaries8 600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses50 021 353 $
Farm Year To Date Expenses3 692 942 $
Pro Salary Cap To Date44 561 353 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue9 969 087 $
Farm Estimated Season Revenue572 177 $
Pro Remaining Season Days19
Pro Expenses Per Days533 182 $
Pro Estimated Expenses10 130 458 $
Farm Remaining Season Days19
Farm Expenses Per Days39 818 $
Farm Estimated Expenses756 542 $
Estimated Season Expenses10 887 000 $
Season Salary Cap52 050 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $29 950 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 50 000 $
Current Bank Account95 529 439 $
Projected Bank Account95 183 703 $

Pro Players Salaries

Joel Kellman 10 000 000 $ (1)
-Salary Remaining : 1 727 273 $
Shea Theodore 5 500 000 $ (4)
-Salary Remaining : 950 000 $
Gaetan Haas 5 000 000 $ (4)
-Salary Remaining : 863 636 $
Kasimir Kaskisuo 4 000 000 $ (4)
-Salary Remaining : 690 909 $
Nino Niederreiter 4 000 000 $ (2)
-Salary Remaining : 690 909 $
Yannick Weber (Out of Payroll) 3 500 000 $ (3)
-Salary Remaining : 604 545 $
Andrew Ladd 3 000 000 $ (3)
-Salary Remaining : 518 182 $
Denis Gurianov 2 500 000 $ (5)
-Salary Remaining : 431 818 $
Thomas Hickey 2 000 000 $ (1)
-Salary Remaining : 345 455 $
Filip Zadina 1 500 000 $ (5)
-Salary Remaining : 259 091 $
Sam Steel 1 500 000 $ (5)
-Salary Remaining : 259 091 $
Max Comtois 1 400 000 $ (5)
-Salary Remaining : 241 818 $
Dante Fabbro 1 300 000 $ (3)
-Salary Remaining : 224 545 $
Dillon Dube 1 200 000 $ (3)
-Salary Remaining : 207 273 $
Kirby Dach 1 200 000 $ (2)
-Salary Remaining : 207 273 $
Adin Hill 1 200 000 $ (3)
-Salary Remaining : 207 273 $
Jeremy Lauzon 1 100 000 $ (5)
-Salary Remaining : 190 000 $
Connor Carrick 1 000 000 $ (3)
-Salary Remaining : 172 727 $
Cody Glass 1 000 000 $ (2)
-Salary Remaining : 172 727 $
Luke Kunin 950 000 $ (3)
-Salary Remaining : 164 091 $
Kyle Capobianco 750 000 $ (3)
-Salary Remaining : 129 545 $
Dylan Gambrell 700 000 $ (3)
-Salary Remaining : 120 909 $
Zane McIntyre 700 000 $ (5)
-Salary Remaining : 120 909 $
Xavier Ouellet 550 000 $ (3)
-Salary Remaining : 95 000 $
Total Pro Players24
Salary Commitment
Year 41 : 55 550 000 $
Year 42 : 43 550 000 $
Year 43 : 37 350 000 $
Year 44 : 23 200 000 $
Salary Average Commitment
Year 41 : 36 225 000 $
Year 42 : 33 725 000 $
Year 43 : 28 725 000 $
Year 44 : 15 100 000 $
Salary Cap with 1 Way Contract
Year 41 : 55 550 000 $
Year 42 : 43 550 000 $
Year 43 : 37 350 000 $
Year 44 : 23 200 000 $

Farm Players Salaries

Matiss Kivlenieks 450 000 $ (4)
Salary Remaining : 77 727 $
Egor Yakovlev 300 000 $ (2)
Salary Remaining : 51 818 $
Corban Knight 250 000 $ (3)
Salary Remaining : 43 182 $
Beau Bennett 200 000 $ (2)
Salary Remaining : 34 545 $
Juuso Valimaki 100 000 $ (3)
Salary Remaining : 17 273 $
John Persson 100 000 $ (2)
Salary Remaining : 17 273 $
Jaret Anderson-Dolan 80 000 $ (5)
Salary Remaining : 13 818 $
Chris Bigras 75 000 $ (4)
Salary Remaining : 12 955 $
Dominik Uher 75 000 $ (4)
Salary Remaining : 12 955 $
Shane Prince 75 000 $ (4)
Salary Remaining : 12 955 $
Connor Brickley 75 000 $ (4)
Salary Remaining : 12 955 $
Tanner Kero 75 000 $ (4)
Salary Remaining : 12 955 $
Luke Johnson 70 000 $ (3)
Salary Remaining : 12 091 $
Cameron Gaunce 70 000 $ (5)
Salary Remaining : 12 091 $
Nicolas Beaudin 70 000 $ (2)
Salary Remaining : 12 091 $
CJ Suess 70 000 $ (2)
Salary Remaining : 12 091 $
Cameron Hughes 70 000 $ (2)
Salary Remaining : 12 091 $
Adam Brooks 70 000 $ (2)
Salary Remaining : 12 091 $
Kyle Criscuolo 55 000 $ (3)
Salary Remaining : 9 500 $
Nick Sorensen 50 000 $ (1)
Salary Remaining : 8 636 $
Total Farm Players20
Salary Commitment
Year 41 : 2 380 000 $
Year 42 : 2 330 000 $
Year 43 : 1 450 000 $
Year 44 : 975 000 $
Salary Average Commitment
Year 41 : 1 880 000 $
Year 42 : 1 830 000 $
Year 43 : 1 030 000 $
Year 44 : 575 000 $

St-Johns Desperados



Arena Capacity - Ticket Price
Attendance - %

Arena NameNewfie Center
Level 1: 7000 - 95 $ - 6 652 - 95,03%
Level 2: 6000 - 57 $ - 5 732 - 95,53%
Level 3: 3000 - 32 $ - 2 929 - 97,65%
Level 4: 5000 - 20 $ - 4 826 - 96,53%
Luxury : 2000 - 190 $ - 1 779 - 88,93%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 991 - 99,56%
Farm Level 2: 1000 - 15 $ - 998 - 99,76%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %21 918 - 95,30%
Average Income per Game1 784 253 $
Year to Date Revenue62 448 843 $
Farm
Home Games Left6
Average Attendance - %2 989 - 99,63%
Average Income per Game101 590 $
Year to Date Revenue3 555 654 $

Expense

Pro Players Total Salaries63 650 000 $
Farm Players Total Salaries1 697 500 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses52 485 445 $
Farm Year To Date Expenses2 503 150 $
Pro Salary Cap To Date49 176 376 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 705 516 $
Farm Estimated Season Revenue609 541 $
Pro Remaining Season Days19
Pro Expenses Per Days615 000 $
Pro Estimated Expenses11 685 000 $
Farm Remaining Season Days19
Farm Expenses Per Days24 523 $
Farm Estimated Expenses465 937 $
Estimated Season Expenses12 150 937 $
Season Salary Cap63 650 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $18 350 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 11 650 000 $
Current Bank Account106 015 901 $
Projected Bank Account105 180 021 $

Pro Players Salaries

Oliver Ekman-Larsson 8 000 000 $ (5)
-Salary Remaining : 1 381 818 $
Patrik Laine 6 750 000 $ (3)
-Salary Remaining : 1 165 909 $
Sean Monahan 6 250 000 $ (1)
-Salary Remaining : 1 079 545 $
Robin Lehner 6 250 000 $ (2)
-Salary Remaining : 1 079 545 $
Andrei Svechnikov 5 000 000 $ (3)
-Salary Remaining : 863 636 $
P.K. Subban 3 500 000 $ (1)
-Salary Remaining : 604 545 $
Jakob Chychrun 3 000 000 $ (1)
-Salary Remaining : 518 182 $
Pavel Zacha 2 750 000 $ (4)
-Salary Remaining : 475 000 $
Derek Forbort 2 750 000 $ (4)
-Salary Remaining : 475 000 $
Casey Mittelstadt 2 500 000 $ (3)
-Salary Remaining : 431 818 $
Brett Howden 2 000 000 $ (5)
-Salary Remaining : 345 455 $
Max Jones 1 750 000 $ (5)
-Salary Remaining : 302 273 $
Kyle Clifford 1 600 000 $ (2)
-Salary Remaining : 276 364 $
Drake Caggiula 1 500 000 $ (1)
-Salary Remaining : 259 091 $
Kailer Yamamoto 1 500 000 $ (2)
-Salary Remaining : 259 091 $
Travis Sanheim 1 500 000 $ (1)
-Salary Remaining : 259 091 $
Zach Whitecloud 1 250 000 $ (3)
-Salary Remaining : 215 909 $
Adam Boqvist 1 200 000 $ (2)
-Salary Remaining : 207 273 $
Matthew Highmore 1 000 000 $ (3)
-Salary Remaining : 172 727 $
Travis Boyd 1 000 000 $ (1)
-Salary Remaining : 172 727 $
Mark Visentin 950 000 $ (2)
-Salary Remaining : 164 091 $
Dmytro Timashov 900 000 $ (2)
-Salary Remaining : 155 455 $
Jon Gillies 750 000 $ (1)
-Salary Remaining : 129 545 $
Total Pro Players23
Salary Commitment
Year 41 : 63 650 000 $
Year 42 : 46 150 000 $
Year 43 : 33 750 000 $
Year 44 : 17 250 000 $
Salary Average Commitment
Year 41 : 57 400 000 $
Year 42 : 39 900 000 $
Year 43 : 28 600 000 $
Year 44 : 15 900 000 $
Salary Cap with 1 Way Contract
Year 41 : 63 650 000 $
Year 42 : 46 150 000 $
Year 43 : 33 750 000 $
Year 44 : 17 250 000 $

Farm Players Salaries

Adam Erne 175 000 $ (1)
Salary Remaining : 30 227 $
Noah Juulsen 150 000 $ (3)
Salary Remaining : 25 909 $
Barrett Hayton 120 000 $ (2)
Salary Remaining : 20 727 $
Paul Ladue 100 000 $ (4)
Salary Remaining : 17 273 $
Oliver Wahlstrom 87 500 $ (2)
Salary Remaining : 15 114 $
Michael Kapla 87 500 $ (1)
Salary Remaining : 15 114 $
Dylan Ferguson 82 500 $ (3)
Salary Remaining : 14 250 $
Sean Malone 80 000 $ (1)
Salary Remaining : 13 818 $
Carter Verhaeghe 80 000 $ (2)
Salary Remaining : 13 818 $
Maxime Lajoie 72 500 $ (5)
Salary Remaining : 12 523 $
Jacob Middleton 72 500 $ (5)
Salary Remaining : 12 523 $
Patrick Brown 70 000 $ (2)
Salary Remaining : 12 091 $
Austin Poganski 70 000 $ (2)
Salary Remaining : 12 091 $
Eetu Luostarinen 70 000 $ (2)
Salary Remaining : 12 091 $
Anton Blidh 65 000 $ (1)
Salary Remaining : 11 227 $
Tim Heed 65 000 $ (1)
Salary Remaining : 11 227 $
Griffen Molino 50 000 $ (1)
Salary Remaining : 8 636 $
Emile Poirier 50 000 $ (1)
Salary Remaining : 8 636 $
Casey Bailey 50 000 $ (1)
Salary Remaining : 8 636 $
Brendan Woods 50 000 $ (1)
Salary Remaining : 8 636 $
Kerby Rychel 50 000 $ (1)
Salary Remaining : 8 636 $
Total Farm Players21
Salary Commitment
Year 41 : 1 697 500 $
Year 42 : 975 000 $
Year 43 : 477 500 $
Year 44 : 245 000 $
Salary Average Commitment
Year 41 : 1 615 000 $
Year 42 : 892 500 $
Year 43 : 572 500 $
Year 44 : 340 000 $

St-Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 7000 - 90 $ - 6 702 - 95,74%
Level 2: 6000 - 60 $ - 5 575 - 92,92%
Level 3: 3000 - 35 $ - 2 863 - 95,42%
Level 4: 5000 - 25 $ - 4 731 - 94,62%
Luxury : 2000 - 190 $ - 1 745 - 87,23%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 991 - 99,54%
Farm Level 2: 1000 - 15 $ - 995 - 99,55%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %21 615 - 93,98%
Average Income per Game1 785 098 $
Year to Date Revenue64 263 510 $
Farm
Home Games Left5
Average Attendance - %2 986 - 99,54%
Average Income per Game101 535 $
Year to Date Revenue3 655 248 $

Expense

Pro Players Total Salaries80 350 000 $
Farm Players Total Salaries1 862 500 $
Coaches Total Salaries5 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses69 975 912 $
Farm Year To Date Expenses1 956 942 $
Pro Salary Cap To Date65 632 754 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 925 488 $
Farm Estimated Season Revenue507 673 $
Pro Remaining Season Days19
Pro Expenses Per Days778 182 $
Pro Estimated Expenses14 785 458 $
Farm Remaining Season Days19
Farm Expenses Per Days21 932 $
Farm Estimated Expenses416 708 $
Estimated Season Expenses15 202 166 $
Season Salary Cap80 350 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $1 650 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 28 350 000 $
Current Bank Account38 496 485 $
Projected Bank Account32 727 480 $

Pro Players Salaries

Nathan MacKinnon 10 500 000 $ (2)
-Salary Remaining : 1 813 636 $
Auston Matthews 9 000 000 $ (1)
-Salary Remaining : 1 554 545 $
Ryan Ellis 6 750 000 $ (2)
-Salary Remaining : 1 165 909 $
Sean Couturier 6 750 000 $ (2)
-Salary Remaining : 1 165 909 $
Gabriel Landeskog 6 000 000 $ (3)
-Salary Remaining : 1 036 364 $
Bo Horvat 5 500 000 $ (1)
-Salary Remaining : 950 000 $
Ryan Pulock 5 500 000 $ (4)
-Salary Remaining : 950 000 $
Esa Lindell 5 500 000 $ (1)
-Salary Remaining : 950 000 $
Neal Pionk 5 200 000 $ (2)
-Salary Remaining : 898 182 $
Mikko Koskinen 3 000 000 $ (1)
-Salary Remaining : 518 182 $
Juuse Saros 2 500 000 $ (1)
-Salary Remaining : 431 818 $
MacKenzie Weegar 2 500 000 $ (2)
-Salary Remaining : 431 818 $
Andrew Copp 2 200 000 $ (2)
-Salary Remaining : 380 000 $
Adam Pelech 2 200 000 $ (2)
-Salary Remaining : 380 000 $
Zemgus Girgensons 2 000 000 $ (2)
-Salary Remaining : 345 455 $
Carter Rowney 1 400 000 $ (5)
-Salary Remaining : 241 818 $
Johan Larsson 1 200 000 $ (3)
-Salary Remaining : 207 273 $
Kevin Rooney 1 000 000 $ (3)
-Salary Remaining : 172 727 $
Jason Dickinson 900 000 $ (1)
-Salary Remaining : 155 455 $
Chris Wagner 750 000 $ (2)
-Salary Remaining : 129 545 $
Total Pro Players20
Salary Commitment
Year 41 : 80 350 000 $
Year 42 : 53 950 000 $
Year 43 : 15 100 000 $
Year 44 : 6 900 000 $
Salary Average Commitment
Year 41 : 76 700 000 $
Year 42 : 51 300 000 $
Year 43 : 14 200 000 $
Year 44 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 41 : 80 350 000 $
Year 42 : 53 950 000 $
Year 43 : 15 100 000 $
Year 44 : 6 900 000 $

Farm Players Salaries

Viktor Arvidsson 500 000 $ (4)
Salary Remaining : 86 364 $
Marcus Sorensen 145 000 $ (4)
Salary Remaining : 25 045 $
Connor Clifton 100 000 $ (2)
Salary Remaining : 17 273 $
Devante Smith-Pelly 90 000 $ (1)
Salary Remaining : 15 545 $
Brandon Dubinsky 80 000 $ (1)
Salary Remaining : 13 818 $
Brendan Gaunce 80 000 $ (1)
Salary Remaining : 13 818 $
Mario Kempe 80 000 $ (1)
Salary Remaining : 13 818 $
William Carrier 77 500 $ (1)
Salary Remaining : 13 386 $
Matt Irwin 75 000 $ (2)
Salary Remaining : 12 955 $
Louie Belpedio 70 000 $ (1)
Salary Remaining : 12 091 $
Rasmus Rissanen 70 000 $ (3)
Salary Remaining : 12 091 $
Drew Shore 70 000 $ (2)
Salary Remaining : 12 091 $
Gabriel Dumont 70 000 $ (4)
Salary Remaining : 12 091 $
Clark Bishop 70 000 $ (2)
Salary Remaining : 12 091 $
Mark Alt 60 000 $ (2)
Salary Remaining : 10 364 $
Brad Malone 60 000 $ (2)
Salary Remaining : 10 364 $
Justin Dowling 55 000 $ (2)
Salary Remaining : 9 500 $
Joni Ortio 55 000 $ (1)
Salary Remaining : 9 500 $
Niklas Svedberg 55 000 $ (1)
Salary Remaining : 9 500 $
Total Farm Players19
Salary Commitment
Year 41 : 1 862 500 $
Year 42 : 1 275 000 $
Year 43 : 785 000 $
Year 44 : 715 000 $
Salary Average Commitment
Year 41 : 1 752 500 $
Year 42 : 1 175 000 $
Year 43 : 765 000 $
Year 44 : 715 000 $

Toronto Tomahawk



Arena Capacity - Ticket Price
Attendance - %

Arena NameEagle Palace
Level 1: 6500 - 100 $ - 6 383 - 98,21%
Level 2: 5500 - 60 $ - 5 435 - 98,83%
Level 3: 3000 - 35 $ - 2 910 - 96,99%
Level 4: 5000 - 20 $ - 4 830 - 96,60%
Luxury : 1500 - 200 $ - 1 500 - 100,00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - 35 $ - 1 993 - 99,67%
Farm Level 2: 1000 - 15 $ - 998 - 99,79%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %21 059 - 97,95%
Average Income per Game1 755 499 $
Year to Date Revenue63 197 970 $
Farm
Home Games Left6
Average Attendance - %2 991 - 99,71%
Average Income per Game101 683 $
Year to Date Revenue3 558 906 $

Expense

Pro Players Total Salaries76 600 007 $
Farm Players Total Salaries1 065 000 $
Coaches Total Salaries7 050 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses64 653 662 $
Farm Year To Date Expenses1 478 114 $
Pro Salary Cap To Date59 276 381 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 777 496 $
Farm Estimated Season Revenue610 098 $
Pro Remaining Season Days19
Pro Expenses Per Days755 455 $
Pro Estimated Expenses14 353 645 $
Farm Remaining Season Days19
Farm Expenses Per Days14 682 $
Farm Estimated Expenses278 958 $
Estimated Season Expenses14 632 603 $
Season Salary Cap76 600 007 $
Estimate Under Maximum Salary Cap of 82 000 000 $5 399 993 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 24 600 007 $
Current Bank Account56 420 607 $
Projected Bank Account51 175 598 $

Pro Players Salaries

Sidney Crosby 10 500 000 $ (4)
-Salary Remaining : 1 813 636 $
Matthew Tkachuk 8 500 007 $ (4)
-Salary Remaining : 1 468 183 $
Braden Holtby 6 850 000 $ (3)
-Salary Remaining : 1 183 182 $
Phillip Danault 5 250 000 $ (5)
-Salary Remaining : 906 818 $
Hampus Lindholm 5 200 000 $ (3)
-Salary Remaining : 898 182 $
Brady Tkachuk 5 000 000 $ (5)
-Salary Remaining : 863 636 $
Alex Goligoski 4 500 000 $ (2)
-Salary Remaining : 777 273 $
Jay Bouwmeester 3 250 000 $ (2)
-Salary Remaining : 561 364 $
Brandon Sutter 3 000 000 $ (1)
-Salary Remaining : 518 182 $
Antti Raanta 3 000 000 $ (2)
-Salary Remaining : 518 182 $
Jake Virtanen 2 800 000 $ (1)
-Salary Remaining : 483 636 $
Olli Maatta 2 500 000 $ (2)
-Salary Remaining : 431 818 $
Miles Wood 2 500 000 $ (4)
-Salary Remaining : 431 818 $
Jimmy Vesey 1 900 000 $ (1)
-Salary Remaining : 328 182 $
Ryan Reaves 1 800 000 $ (3)
-Salary Remaining : 310 909 $
Nick Jensen 1 500 000 $ (1)
-Salary Remaining : 259 091 $
David Kampf 1 250 000 $ (3)
-Salary Remaining : 215 909 $
Andreas Englund 1 250 000 $ (2)
-Salary Remaining : 215 909 $
Josh Brown 1 200 000 $ (4)
-Salary Remaining : 207 273 $
Mathieu Joseph 1 200 000 $ (5)
-Salary Remaining : 207 273 $
Sami Niku 1 000 000 $ (1)
-Salary Remaining : 172 727 $
Henrik Lundqvist 950 000 $ (2)
-Salary Remaining : 164 091 $
Josh Leivo 950 000 $ (5)
-Salary Remaining : 164 091 $
Nick Seeler 750 000 $ (1)
-Salary Remaining : 129 545 $
Total Pro Players24
Salary Commitment
Year 41 : 76 600 007 $
Year 42 : 65 650 007 $
Year 43 : 50 200 007 $
Year 44 : 35 100 007 $
Salary Average Commitment
Year 41 : 67 800 007 $
Year 42 : 56 850 007 $
Year 43 : 41 850 007 $
Year 44 : 28 050 007 $
Salary Cap with 1 Way Contract
Year 41 : 76 600 007 $
Year 42 : 65 650 007 $
Year 43 : 50 200 007 $
Year 44 : 35 100 007 $

Farm Players Salaries

Ryan Murphy 150 000 $ (2)
Salary Remaining : 25 909 $
Zachary Senyshyn 120 000 $ (5)
Salary Remaining : 20 727 $
Jordan Schmaltz 100 000 $ (1)
Salary Remaining : 17 273 $
Ross Johnston 100 000 $ (4)
Salary Remaining : 17 273 $
Tyrell Goulbourne 85 000 $ (3)
Salary Remaining : 14 682 $
Joseph Labate 85 000 $ (3)
Salary Remaining : 14 682 $
David Musil 75 000 $ (2)
Salary Remaining : 12 955 $
Nikita Scherbak 70 000 $ (4)
Salary Remaining : 12 091 $
Roman Horak 70 000 $ (4)
Salary Remaining : 12 091 $
Matt Fraser 70 000 $ (4)
Salary Remaining : 12 091 $
Keegan Kolesar 70 000 $ (2)
Salary Remaining : 12 091 $
Dalton Smith 70 000 $ (2)
Salary Remaining : 12 091 $
Total Farm Players12
Salary Commitment
Year 41 : 1 065 000 $
Year 42 : 965 000 $
Year 43 : 600 000 $
Year 44 : 430 000 $
Salary Average Commitment
Year 41 : 980 000 $
Year 42 : 880 000 $
Year 43 : 580 000 $
Year 44 : 410 000 $

Vancouver Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 7000 - 145 $ - 4 381 - 62,58%
Level 2: 6000 - 115 $ - 2 951 - 49,18%
Level 3: 3000 - 90 $ - 1 216 - 40,53%
Level 4: 5000 - 75 $ - 2 000 - 40,00%
Luxury : 2000 - 250 $ - 1 223 - 61,13%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 80 $ - 940 - 47,00%
Farm Level 2: 1000 - 30 $ - 544 - 54,37%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %11 770 - 51,17%
Average Income per Game1 847 539 $
Year to Date Revenue66 511 392 $
Farm
Home Games Left5
Average Attendance - %1 484 - 49,46%
Average Income per Game109 816 $
Year to Date Revenue3 953 364 $

Expense

Pro Players Total Salaries79 450 000 $
Farm Players Total Salaries2 730 000 $
Coaches Total Salaries6 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses70 342 722 $
Farm Year To Date Expenses3 118 587 $
Pro Salary Cap To Date66 206 377 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue9 237 693 $
Farm Estimated Season Revenue549 078 $
Pro Remaining Season Days19
Pro Expenses Per Days767 727 $
Pro Estimated Expenses14 586 813 $
Farm Remaining Season Days19
Farm Expenses Per Days34 818 $
Farm Estimated Expenses661 542 $
Estimated Season Expenses15 248 355 $
Season Salary Cap79 450 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $2 550 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 27 450 000 $
Current Bank Account62 391 542 $
Projected Bank Account56 929 958 $

Pro Players Salaries

Patrick Kane 10 500 000 $ (4)
-Salary Remaining : 1 813 636 $
Erik Karlsson 9 850 000 $ (2)
-Salary Remaining : 1 701 364 $
Blake Wheeler 7 000 000 $ (3)
-Salary Remaining : 1 209 091 $
David Krejci 6 000 000 $ (3)
-Salary Remaining : 1 036 364 $
Jacob Markstrom 5 750 000 $ (4)
-Salary Remaining : 993 182 $
Nate Schmidt 5 250 000 $ (5)
-Salary Remaining : 906 818 $
Kyle Palmieri 4 850 000 $ (4)
-Salary Remaining : 837 727 $
Nico Hischier 4 750 000 $ (3)
-Salary Remaining : 820 455 $
Brett Pesce 4 500 000 $ (3)
-Salary Remaining : 777 273 $
Kevin Hayes 4 500 000 $ (2)
-Salary Remaining : 777 273 $
Calvin de Haan 3 500 000 $ (5)
-Salary Remaining : 604 545 $
Tanner Pearson 2 500 000 $ (3)
-Salary Remaining : 431 818 $
Michal Kempny 2 500 000 $ (1)
-Salary Remaining : 431 818 $
Riley Nash 2 000 000 $ (1)
-Salary Remaining : 345 455 $
Garnet Hathaway 1 350 000 $ (5)
-Salary Remaining : 233 182 $
Robert Bortuzzo 1 150 000 $ (5)
-Salary Remaining : 198 636 $
Nic Dowd 1 000 000 $ (4)
-Salary Remaining : 172 727 $
Andrew Cogliano 950 000 $ (2)
-Salary Remaining : 164 091 $
Alex Stalock 800 000 $ (1)
-Salary Remaining : 138 182 $
Ryan Carpenter 750 000 $ (4)
-Salary Remaining : 129 545 $
Total Pro Players20
Salary Commitment
Year 41 : 79 450 000 $
Year 42 : 74 150 000 $
Year 43 : 58 850 000 $
Year 44 : 34 100 000 $
Salary Average Commitment
Year 41 : 72 550 000 $
Year 42 : 67 250 000 $
Year 43 : 52 400 000 $
Year 44 : 27 650 000 $
Salary Cap with 1 Way Contract
Year 41 : 79 450 000 $
Year 42 : 74 150 000 $
Year 43 : 58 850 000 $
Year 44 : 34 100 000 $

Farm Players Salaries

Mark Pysyk 300 000 $ (2)
Salary Remaining : 51 818 $
Brett Connolly 250 000 $ (5)
Salary Remaining : 43 182 $
Troy Stecher 200 000 $ (2)
Salary Remaining : 34 545 $
Cam Ward 200 000 $ (1)
Salary Remaining : 34 545 $
Brendan Smith 150 000 $ (1)
Salary Remaining : 25 909 $
Troy Terry 100 000 $ (3)
Salary Remaining : 17 273 $
Sonny Milano 95 000 $ (3)
Salary Remaining : 16 409 $
Michael Dal Colle 85 000 $ (3)
Salary Remaining : 14 682 $
Christian Wolanin 85 000 $ (3)
Salary Remaining : 14 682 $
Christian Djoos 85 000 $ (3)
Salary Remaining : 14 682 $
Blake Pietila 85 000 $ (2)
Salary Remaining : 14 682 $
Andrew Hammond 75 000 $ (4)
Salary Remaining : 12 955 $
Troy Grosenick 70 000 $ (4)
Salary Remaining : 12 091 $
Anton Wedin 70 000 $ (4)
Salary Remaining : 12 091 $
Thomas Di Pauli 70 000 $ (2)
Salary Remaining : 12 091 $
Rhett Gardner 70 000 $ (2)
Salary Remaining : 12 091 $
Maxim Letunov 70 000 $ (2)
Salary Remaining : 12 091 $
Jake Bischoff 70 000 $ (2)
Salary Remaining : 12 091 $
Chase De Leo 70 000 $ (4)
Salary Remaining : 12 091 $
Matt Tennyson 70 000 $ (4)
Salary Remaining : 12 091 $
Stefan Matteau 70 000 $ (3)
Salary Remaining : 12 091 $
Ben Harpur 70 000 $ (4)
Salary Remaining : 12 091 $
Nathan Bastian 70 000 $ (5)
Salary Remaining : 12 091 $
Rem Pitlick 70 000 $ (5)
Salary Remaining : 12 091 $
Aaron Ness 70 000 $ (4)
Salary Remaining : 12 091 $
Nelson Nogier 60 000 $ (1)
Salary Remaining : 10 364 $
Tyler Randell 50 000 $ (1)
Salary Remaining : 8 636 $
Total Farm Players27
Salary Commitment
Year 41 : 2 730 000 $
Year 42 : 2 270 000 $
Year 43 : 1 405 000 $
Year 44 : 885 000 $
Salary Average Commitment
Year 41 : 2 410 000 $
Year 42 : 1 950 000 $
Year 43 : 1 165 000 $
Year 44 : 690 000 $

Washington Budweiser



Arena Capacity - Ticket Price
Attendance - %

Arena NameWashington Arena
Level 1: 7000 - 95 $ - 6 770 - 96,72%
Level 2: 6000 - 57 $ - 5 610 - 93,50%
Level 3: 3000 - 32 $ - 2 908 - 96,92%
Level 4: 5000 - 20 $ - 4 868 - 97,37%
Luxury : 2000 - 185 $ - 1 774 - 88,68%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 994 - 99,69%
Farm Level 2: 1000 - 15 $ - 994 - 99,43%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %21 930 - 95,35%
Average Income per Game1 777 753 $
Year to Date Revenue62 221 341 $
Farm
Home Games Left6
Average Attendance - %2 988 - 99,61%
Average Income per Game101 640 $
Year to Date Revenue3 557 412 $

Expense

Pro Players Total Salaries75 675 000 $
Farm Players Total Salaries1 782 500 $
Coaches Total Salaries8 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses71 185 680 $
Farm Year To Date Expenses2 622 967 $
Pro Salary Cap To Date64 981 140 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 666 516 $
Farm Estimated Season Revenue609 842 $
Pro Remaining Season Days19
Pro Expenses Per Days756 136 $
Pro Estimated Expenses14 366 584 $
Farm Remaining Season Days19
Farm Expenses Per Days25 295 $
Farm Estimated Expenses480 605 $
Estimated Season Expenses14 847 189 $
Season Salary Cap75 675 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $6 325 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 23 675 000 $
Current Bank Account42 818 584 $
Projected Bank Account39 247 753 $

Pro Players Salaries

Steven Stamkos 9 000 000 $ (5)
-Salary Remaining : 1 554 545 $
Mark Scheifele 8 000 000 $ (1)
-Salary Remaining : 1 381 818 $
Victor Hedman 7 700 000 $ (2)
-Salary Remaining : 1 330 000 $
Colton Parayko 6 275 000 $ (4)
-Salary Remaining : 1 083 864 $
Connor Hellebuyck 6 000 000 $ (4)
-Salary Remaining : 1 036 364 $
Matt Duchene 5 500 000 $ (5)
-Salary Remaining : 950 000 $
Ryan Dzingel 3 850 000 $ (3)
-Salary Remaining : 665 000 $
Nick Leddy 3 800 000 $ (4)
-Salary Remaining : 656 364 $
Joe Pavelski 3 000 000 $ (1)
-Salary Remaining : 518 182 $
Rasmus Dahlin 3 000 000 $ (2)
-Salary Remaining : 518 182 $
Sam Bennett 3 000 000 $ (2)
-Salary Remaining : 518 182 $
Brian Boyle 2 500 000 $ (1)
-Salary Remaining : 431 818 $
Barclay Goodrow 2 100 000 $ (3)
-Salary Remaining : 362 727 $
Michael Del Zotto 1 500 000 $ (4)
-Salary Remaining : 259 091 $
Ron Hainsey 1 500 000 $ (3)
-Salary Remaining : 259 091 $
Cody Eakin 1 500 000 $ (4)
-Salary Remaining : 259 091 $
Alexander Nylander 1 500 000 $ (1)
-Salary Remaining : 259 091 $
Carter Hutton 1 500 000 $ (3)
-Salary Remaining : 259 091 $
Zack Kassian 1 250 000 $ (1)
-Salary Remaining : 215 909 $
Roman Polak 1 250 000 $ (1)
-Salary Remaining : 215 909 $
Nikita Gusev 1 200 000 $ (2)
-Salary Remaining : 207 273 $
Curtis McElhinney (Out of Payroll) 900 000 $ (4)
-Salary Remaining : 155 455 $
Brad Hunt 750 000 $ (5)
-Salary Remaining : 129 545 $
Total Pro Players23
Salary Commitment
Year 41 : 76 575 000 $
Year 42 : 59 075 000 $
Year 43 : 44 175 000 $
Year 44 : 35 225 000 $
Salary Average Commitment
Year 41 : 74 275 000 $
Year 42 : 56 775 000 $
Year 43 : 44 375 000 $
Year 44 : 35 425 000 $
Salary Cap with 1 Way Contract
Year 41 : 76 575 000 $
Year 42 : 59 075 000 $
Year 43 : 44 175 000 $
Year 44 : 35 225 000 $

Farm Players Salaries

Ben Lovejoy 200 000 $ (2)
Salary Remaining : 34 545 $
Jan Rutta 120 000 $ (2)
Salary Remaining : 20 727 $
Slava Voynov 100 000 $ (1)
Salary Remaining : 17 273 $
Caleb Jones 95 000 $ (5)
Salary Remaining : 16 409 $
C.J. Smith 92 500 $ (1)
Salary Remaining : 15 977 $
Vinni Lettieri 90 000 $ (2)
Salary Remaining : 15 545 $
Morgan Geekie 85 000 $ (2)
Salary Remaining : 14 682 $
Eric Robinson 85 000 $ (5)
Salary Remaining : 14 682 $
Blake Hillman 75 000 $ (3)
Salary Remaining : 12 955 $
Evan Rodrigues 72 500 $ (4)
Salary Remaining : 12 523 $
Beck Malenstyn 70 000 $ (2)
Salary Remaining : 12 091 $
Austin Czarnik 70 000 $ (5)
Salary Remaining : 12 091 $
German Rubtsov 70 000 $ (2)
Salary Remaining : 12 091 $
Hudson Fasching 70 000 $ (3)
Salary Remaining : 12 091 $
Max Veronneau 70 000 $ (5)
Salary Remaining : 12 091 $
William Lagesson 70 000 $ (2)
Salary Remaining : 12 091 $
Sergey Tolchinsky 70 000 $ (4)
Salary Remaining : 12 091 $
Peter Cehlarik 62 500 $ (1)
Salary Remaining : 10 795 $
Sami Aittokallio 55 000 $ (3)
Salary Remaining : 9 500 $
Nicklas Jensen 55 000 $ (3)
Salary Remaining : 9 500 $
Tomas Hyka 55 000 $ (3)
Salary Remaining : 9 500 $
Morgan Ellis 50 000 $ (2)
Salary Remaining : 8 636 $
Total Farm Players22
Salary Commitment
Year 41 : 1 782 500 $
Year 42 : 1 527 500 $
Year 43 : 772 500 $
Year 44 : 462 500 $
Salary Average Commitment
Year 41 : 1 822 500 $
Year 42 : 1 567 500 $
Year 43 : 907 500 $
Year 44 : 597 500 $

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameWinnipeg Arena
Level 1: 7000 - 100 $ - 6 718 - 95,97%
Level 2: 6000 - 60 $ - 5 718 - 95,29%
Level 3: 3000 - 35 $ - 2 858 - 95,28%
Level 4: 5000 - 20 $ - 4 837 - 96,74%
Luxury : 2000 - 200 $ - 1 775 - 88,77%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 997 - 99,83%
Farm Level 2: 1000 - 15 $ - 995 - 99,47%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %21 906 - 95,25%
Average Income per Game1 880 069 $
Year to Date Revenue65 802 426 $
Farm
Home Games Left5
Average Attendance - %2 991 - 99,71%
Average Income per Game101 757 $
Year to Date Revenue3 663 252 $

Expense

Pro Players Total Salaries75 775 000 $
Farm Players Total Salaries3 110 000 $
Coaches Total Salaries3 550 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses67 538 407 $
Farm Year To Date Expenses3 011 893 $
Pro Salary Cap To Date65 056 588 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue11 280 416 $
Farm Estimated Season Revenue508 785 $
Pro Remaining Season Days19
Pro Expenses Per Days716 136 $
Pro Estimated Expenses13 606 584 $
Farm Remaining Season Days19
Farm Expenses Per Days33 273 $
Farm Estimated Expenses632 187 $
Estimated Season Expenses14 238 771 $
Season Salary Cap75 775 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $6 225 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 23 775 000 $
Current Bank Account77 471 180 $
Projected Bank Account75 021 610 $

Pro Players Salaries

Alexander Radulov 6 750 000 $ (2)
-Salary Remaining : 1 165 909 $
Cam Fowler 6 000 000 $ (2)
-Salary Remaining : 1 036 364 $
Anthony DeAngelo 6 000 000 $ (1)
-Salary Remaining : 1 036 364 $
David Rittich 6 000 000 $ (4)
-Salary Remaining : 1 036 364 $
Chris Kreider 5 750 000 $ (3)
-Salary Remaining : 993 182 $
Christian Dvorak 5 000 000 $ (4)
-Salary Remaining : 863 636 $
Tyler Johnson 4 750 000 $ (3)
-Salary Remaining : 820 455 $
Brandon Saad 4 500 000 $ (4)
-Salary Remaining : 777 273 $
Marco Scandella 3 750 000 $ (3)
-Salary Remaining : 647 727 $
Anthony Beauvillier 3 500 000 $ (1)
-Salary Remaining : 604 545 $
Brandon Carlo 3 200 000 $ (4)
-Salary Remaining : 552 727 $
Derek Ryan 3 200 000 $ (4)
-Salary Remaining : 552 727 $
Alexander Kerfoot 2 600 000 $ (2)
-Salary Remaining : 449 091 $
Alex Chiasson 2 500 000 $ (2)
-Salary Remaining : 431 818 $
Jake McCabe 2 000 000 $ (3)
-Salary Remaining : 345 455 $
Derick Brassard 2 000 000 $ (4)
-Salary Remaining : 345 455 $
Ivan Barbashev 1 800 000 $ (4)
-Salary Remaining : 310 909 $
Robert Hagg 1 500 000 $ (1)
-Salary Remaining : 259 091 $
Valtteri Filppula 1 500 000 $ (4)
-Salary Remaining : 259 091 $
Jordan Oesterle 1 100 000 $ (4)
-Salary Remaining : 190 000 $
Taylor Fedun 1 000 000 $ (2)
-Salary Remaining : 172 727 $
Chris Driedger 800 000 $ (5)
-Salary Remaining : 138 182 $
Adam Wilcox 575 000 $ (1)
-Salary Remaining : 99 318 $
Total Pro Players23
Salary Commitment
Year 41 : 75 775 000 $
Year 42 : 64 200 000 $
Year 43 : 45 350 000 $
Year 44 : 29 100 000 $
Salary Average Commitment
Year 41 : 71 675 000 $
Year 42 : 60 100 000 $
Year 43 : 41 250 000 $
Year 44 : 25 000 000 $
Salary Cap with 1 Way Contract
Year 41 : 75 775 000 $
Year 42 : 64 200 000 $
Year 43 : 45 350 000 $
Year 44 : 29 100 000 $

Farm Players Salaries

Dustin Byfuglien 700 000 $ (1)
Salary Remaining : 120 909 $
Devan Dubnyk 650 000 $ (2)
Salary Remaining : 112 273 $
Cam Atkinson 650 000 $ (2)
Salary Remaining : 112 273 $
Oscar Lindberg 150 000 $ (2)
Salary Remaining : 25 909 $
Melker Karlsson 120 000 $ (1)
Salary Remaining : 20 727 $
Zach Redmond 95 000 $ (1)
Salary Remaining : 16 409 $
A.J. Greer 85 000 $ (1)
Salary Remaining : 14 682 $
Phillip Di Giuseppe 70 000 $ (4)
Salary Remaining : 12 091 $
Scott Wilson 70 000 $ (4)
Salary Remaining : 12 091 $
Sven Andrighetto 70 000 $ (3)
Salary Remaining : 12 091 $
Duncan Siemens 70 000 $ (2)
Salary Remaining : 12 091 $
Laurent Dauphin 70 000 $ (5)
Salary Remaining : 12 091 $
Markus Granlund 70 000 $ (4)
Salary Remaining : 12 091 $
Michael McCarron 70 000 $ (4)
Salary Remaining : 12 091 $
Ryan Bourque 60 000 $ (2)
Salary Remaining : 10 364 $
Andrei Mironov 55 000 $ (3)
Salary Remaining : 9 500 $
Jeremy Morin 55 000 $ (1)
Salary Remaining : 9 500 $
Total Farm Players17
Salary Commitment
Year 41 : 3 110 000 $
Year 42 : 2 055 000 $
Year 43 : 475 000 $
Year 44 : 350 000 $
Salary Average Commitment
Year 41 : 3 150 000 $
Year 42 : 2 095 000 $
Year 43 : 515 000 $
Year 44 : 390 000 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of 82 000 000 $
Available Cap Space

Over Minimum of
52 000 000 $

Pro Players

Farm Players

Total Players

Anaheim Icehawks 51 785 132 $ 81 675 000 $ 325 000 $ 29 675 000 $ 232043
Atlanta Supra 88 607 000 $ 71 750 000 $ 10 250 000 $ 19 750 000 $ 251641
Boston Bruins 101 781 769 $ 65 650 000 $ 16 350 000 $ 13 650 000 $ 232144
Calgary Red Bull 34 878 405 $ 54 200 000 $ 27 800 000 $ 2 200 000 $ 271441
Chicago Blackhawks 43 444 653 $ 79 050 000 $ 2 950 000 $ 27 050 000 $ 212546
Cleveland Bulldogs 102 192 528 $ 79 450 000 $ 2 550 000 $ 27 450 000 $ 212344
Colorado Zipper 57 764 018 $ 59 525 000 $ 22 475 000 $ 7 525 000 $ 231538
Dallas Storm 35 122 077 $ 73 475 000 $ 8 525 000 $ 21 475 000 $ 201434
Detroit Red Wings 35 194 316 $ 80 850 000 $ 1 150 000 $ 28 850 000 $ 242549
Edmonton Oilers 57 553 164 $ 78 825 000 $ 3 175 000 $ 26 825 000 $ 201535
Halifax Thunder 80 651 887 $ 74 750 000 $ 7 250 000 $ 22 750 000 $ 261642
Hamilton Ultimate Fighter 95 712 728 $ 81 750 000 $ 250 000 $ 29 750 000 $ 221436
Houston Supernova 4 865 271 $ 78 250 013 $ 3 749 987 $ 26 250 013 $ 212647
London Spartiates 40 654 255 $ 66 650 000 $ 15 350 000 $ 14 650 000 $ 212344
Los Angeles Kings 98 180 253 $ 54 925 000 $ 27 075 000 $ 2 925 000 $ 212950
Moncton Wildcats 22 801 646 $ 81 975 000 $ 25 000 $ 29 975 000 $ 222446
Montreal Canadiens 50 862 737 $ 76 475 000 $ 5 525 000 $ 24 475 000 $ 252045
New York Rangers 31 524 114 $ 81 950 000 $ 50 000 $ 29 950 000 $ 231841
Nunavut Mystery 3 550 074 $ 81 775 000 $ 225 000 $ 29 775 000 $ 202646
Ottawa Lumberjacks 71 023 359 $ 80 600 000 $ 1 400 000 $ 28 600 000 $ 202747
Quebec Nordiques 77 428 693 $ 55 673 000 $ 26 327 000 $ 3 673 000 $ 242448
Regina Pats 87 151 249 $ 54 350 000 $ 27 650 000 $ 2 350 000 $ 212950
San Jose Rhinos 21 752 785 $ 79 725 000 $ 2 275 000 $ 27 725 000 $ 212243
Seattle Armada 95 529 439 $ 52 050 000 $ 29 950 000 $ 50 000 $ 242044
St-Johns Desperados 106 015 901 $ 63 650 000 $ 18 350 000 $ 11 650 000 $ 232144
St-Louis Blues 38 496 485 $ 80 350 000 $ 1 650 000 $ 28 350 000 $ 201939
Toronto Tomahawk 56 420 607 $ 76 600 007 $ 5 399 993 $ 24 600 007 $ 241236
Vancouver Knights 62 391 542 $ 79 450 000 $ 2 550 000 $ 27 450 000 $ 202747
Washington Budweiser 42 818 584 $ 75 675 000 $ 6 325 000 $ 23 675 000 $ 232245
Winnipeg Jets 77 471 180 $ 75 775 000 $ 6 225 000 $ 23 775 000 $ 231740