Finances



Anaheim Icehawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameQualcomm Center
Level 1: 7000 - 110 $ - 6 649 - 94,98%
Level 2: 6000 - 70 $ - 5 542 - 92,37%
Level 3: 3000 - 35 $ - 2 876 - 95,88%
Level 4: 5000 - 28 $ - 4 469 - 89,38%
Luxury : 2000 - 200 $ - 1 760 - 88,00%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 992 - 99,58%
Farm Level 2: 1000 - 15 $ - 996 - 99,63%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %21 297 - 92,59%
Average Income per Game1 951 705 $
Year to Date Revenue23 420 459 $
Farm
Home Games Left26
Average Attendance - %2 988 - 99,60%
Average Income per Game97 349 $
Year to Date Revenue1 460 230 $

Expense

Pro Players Total Salaries76 750 000 $
Farm Players Total Salaries2 330 000 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses24 473 530 $
Farm Year To Date Expenses1 289 021 $
Pro Salary Cap To Date23 346 412 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue56 599 443 $
Farm Estimated Season Revenue2 531 065 $
Pro Remaining Season Days80
Pro Expenses Per Days680 085 $
Pro Estimated Expenses54 406 800 $
Farm Remaining Season Days71
Farm Expenses Per Days30 550 $
Farm Estimated Expenses2 169 050 $
Estimated Season Expenses56 575 850 $
Season Salary Cap76 750 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $5 250 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 24 750 000 $
Current Bank Account45 968 052 $
Projected Bank Account48 522 710 $

Pro Players Salaries

Andrei Vasilevskiy 8 500 000 $ (3)
-Salary Remaining : 5 762 712 $
Brad Marchand 7 425 000 $ (2)
-Salary Remaining : 5 033 898 $
Johnny Gaudreau 6 800 000 $ (1)
-Salary Remaining : 4 610 169 $
Ryan O'Reilly 6 500 000 $ (2)
-Salary Remaining : 4 406 780 $
Dougie Hamilton 6 200 000 $ (4)
-Salary Remaining : 4 203 390 $
Thomas Chabot 5 000 000 $ (2)
-Salary Remaining : 3 389 831 $
Brock Boeser 5 000 000 $ (3)
-Salary Remaining : 3 389 831 $
Morgan Rielly 4 800 000 $ (1)
-Salary Remaining : 3 254 237 $
Mike Matheson 3 600 000 $ (3)
-Salary Remaining : 2 440 678 $
James Reimer 3 000 000 $ (5)
-Salary Remaining : 2 033 898 $
Joel Armia 2 950 000 $ (4)
-Salary Remaining : 2 000 000 $
Joonas Donskoi 2 700 000 $ (2)
-Salary Remaining : 1 830 508 $
Radek Faksa 2 700 000 $ (4)
-Salary Remaining : 1 830 508 $
Erik Gudbranson 2 500 000 $ (1)
-Salary Remaining : 1 694 915 $
Jamie Oleksiak 2 250 000 $ (1)
-Salary Remaining : 1 525 424 $
Tyler Bertuzzi 1 800 000 $ (2)
-Salary Remaining : 1 220 339 $
Tyler Ennis 1 500 000 $ (3)
-Salary Remaining : 1 016 949 $
Cal Clutterbuck 1 400 000 $ (4)
-Salary Remaining : 949 153 $
Elias Pettersson 1 200 000 $ (1)
-Salary Remaining : 813 559 $
Quinn Hughes 925 000 $ (1)
-Salary Remaining : 627 119 $
Total Pro Players20
Salary Commitment
Year 40 : 76 750 000 $
Year 41 : 58 275 000 $
Year 42 : 34 850 000 $
Year 43 : 16 250 000 $
Salary Average Commitment
Year 40 : 76 750 000 $
Year 41 : 58 275 000 $
Year 42 : 34 850 000 $
Year 43 : 16 250 000 $
Salary Cap with 1 Way Contract
Year 40 : 76 750 000 $
Year 41 : 58 275 000 $
Year 42 : 34 850 000 $
Year 43 : 16 250 000 $

Farm Players Salaries

Nolan Patrick 275 000 $ (3)
Salary Remaining : 179 128 $
Rocco Grimaldi 180 000 $ (5)
Salary Remaining : 117 248 $
Jacob MacDonald 160 000 $ (3)
Salary Remaining : 104 220 $
Karl Alzner 150 000 $ (3)
Salary Remaining : 97 706 $
Derrick Pouliot 100 000 $ (2)
Salary Remaining : 65 138 $
Matthew Peca 100 000 $ (2)
Salary Remaining : 65 138 $
Brandon Pirri 100 000 $ (4)
Salary Remaining : 65 138 $
Aaron Dell 100 000 $ (2)
Salary Remaining : 65 138 $
Jujhar Khaira 100 000 $ (1)
Salary Remaining : 65 138 $
Igor Ozhiganov 100 000 $ (1)
Salary Remaining : 65 138 $
Anders Bjork 90 000 $ (3)
Salary Remaining : 58 624 $
Denis Malgin 80 000 $ (2)
Salary Remaining : 52 110 $
Michael Paliotta 75 000 $ (5)
Salary Remaining : 48 853 $
Nail Yakupov 75 000 $ (1)
Salary Remaining : 48 853 $
Rob O'Gara 75 000 $ (5)
Salary Remaining : 48 853 $
Trevor Murphy 75 000 $ (3)
Salary Remaining : 48 853 $
Ben Thomson 75 000 $ (5)
Salary Remaining : 48 853 $
Oscar Dansk 70 000 $ (1)
Salary Remaining : 45 596 $
Andrej Nestrasil 65 000 $ (3)
Salary Remaining : 42 339 $
Dan Renouf 65 000 $ (2)
Salary Remaining : 42 339 $
Martin Marincin 60 000 $ (4)
Salary Remaining : 39 083 $
Spencer Foo 55 000 $ (1)
Salary Remaining : 35 826 $
Hunter Shinkaruk 55 000 $ (1)
Salary Remaining : 35 826 $
Jamie Devane 50 000 $ (2)
Salary Remaining : 32 569 $
Total Farm Players24
Salary Commitment
Year 40 : 2 330 000 $
Year 41 : 1 875 000 $
Year 42 : 1 380 000 $
Year 43 : 565 000 $
Salary Average Commitment
Year 40 : 2 330 000 $
Year 41 : 1 875 000 $
Year 42 : 1 380 000 $
Year 43 : 565 000 $

Atlanta Supra



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhilips Arena
Level 1: 7000 - 110 $ - 5 255 - 75,07%
Level 2: 6000 - 75 $ - 4 542 - 75,71%
Level 3: 3000 - 60 $ - 1 801 - 60,02%
Level 4: 5000 - 40 $ - 2 911 - 58,22%
Luxury : 2000 - 200 $ - 1 547 - 77,37%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 981 - 99,06%
Farm Level 2: 1000 - 20 $ - 808 - 80,83%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %16 056 - 69,81%
Average Income per Game1 905 291 $
Year to Date Revenue22 863 486 $
Farm
Home Games Left26
Average Attendance - %2 789 - 92,98%
Average Income per Game98 332 $
Year to Date Revenue1 474 985 $

Expense

Pro Players Total Salaries53 000 000 $
Farm Players Total Salaries2 722 500 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses18 322 677 $
Farm Year To Date Expenses1 634 038 $
Pro Salary Cap To Date17 034 542 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue55 253 424 $
Farm Estimated Season Revenue2 556 641 $
Pro Remaining Season Days80
Pro Expenses Per Days483 051 $
Pro Estimated Expenses38 644 080 $
Farm Remaining Season Days71
Farm Expenses Per Days43 326 $
Farm Estimated Expenses3 076 146 $
Estimated Season Expenses41 720 226 $
Season Salary Cap53 000 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $29 000 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 1 000 000 $
Current Bank Account61 315 788 $
Projected Bank Account77 405 627 $

Pro Players Salaries

Nikita Kucherov 9 250 000 $ (1)
-Salary Remaining : 6 271 186 $
Dylan Larkin 7 000 000 $ (5)
-Salary Remaining : 4 745 763 $
Tomas Tatar 6 000 000 $ (5)
-Salary Remaining : 4 067 797 $
Niklas Kronwall 5 000 000 $ (1)
-Salary Remaining : 3 389 831 $
Mike Green 5 000 000 $ (1)
-Salary Remaining : 3 389 831 $
Petr Mrazek 3 000 000 $ (2)
-Salary Remaining : 2 033 898 $
Adrian Kempe 2 250 000 $ (2)
-Salary Remaining : 1 525 424 $
Alexander Wennberg 2 000 000 $ (2)
-Salary Remaining : 1 355 932 $
Keith Kinkaid 1 900 000 $ (3)
-Salary Remaining : 1 288 136 $
Filip Hronek 1 200 000 $ (1)
-Salary Remaining : 813 559 $
Lawrence Pilut 1 200 000 $ (1)
-Salary Remaining : 813 559 $
Travis Dermott 1 000 000 $ (1)
-Salary Remaining : 677 966 $
Joel Farabee 975 000 $ (3)
-Salary Remaining : 661 017 $
Jesperi Kotkaniemi 925 000 $ (1)
-Salary Remaining : 627 119 $
Martin Fehervary 925 000 $ (3)
-Salary Remaining : 627 119 $
Jordan Kyrou 900 000 $ (1)
-Salary Remaining : 610 169 $
Martin Frk 850 000 $ (2)
-Salary Remaining : 576 271 $
Valeri Nichushkin 800 000 $ (1)
-Salary Remaining : 542 373 $
Yakov Trenin 750 000 $ (3)
-Salary Remaining : 508 475 $
Joe Hicketts 750 000 $ (4)
-Salary Remaining : 508 475 $
Niko Mikkola 700 000 $ (3)
-Salary Remaining : 474 576 $
Vladislav Kamenev 625 000 $ (2)
-Salary Remaining : 423 729 $
Total Pro Players22
Salary Commitment
Year 40 : 53 000 000 $
Year 41 : 27 725 000 $
Year 42 : 19 000 000 $
Year 43 : 13 750 000 $
Salary Average Commitment
Year 40 : 42 650 000 $
Year 41 : 26 375 000 $
Year 42 : 17 650 000 $
Year 43 : 13 750 000 $
Salary Cap with 1 Way Contract
Year 40 : 53 000 000 $
Year 41 : 27 725 000 $
Year 42 : 19 000 000 $
Year 43 : 13 750 000 $

Farm Players Salaries

Danil Yurtaykin 230 000 $ (5)
Salary Remaining : 149 817 $
Alexander Yelesin 200 000 $ (5)
Salary Remaining : 130 275 $
Linus Omark 200 000 $ (4)
Salary Remaining : 130 275 $
Nikita Tryamkin 125 000 $ (5)
Salary Remaining : 81 422 $
Anthony Greco 120 000 $ (3)
Salary Remaining : 78 165 $
Jake Chelios 100 000 $ (3)
Salary Remaining : 65 138 $
Thomas McCollum 100 000 $ (4)
Salary Remaining : 65 138 $
Henrik Borgstrom 97 500 $ (1)
Salary Remaining : 63 509 $
Taro Hirose 95 000 $ (1)
Salary Remaining : 61 881 $
Markus Hannikainen 95 000 $ (5)
Salary Remaining : 61 881 $
Tobias Bjornfot 92 500 $ (3)
Salary Remaining : 60 252 $
Jesper Boqvist 92 500 $ (3)
Salary Remaining : 60 252 $
Michael Rasmussen 90 000 $ (1)
Salary Remaining : 58 624 $
Erik Brannstrom 87 500 $ (1)
Salary Remaining : 56 995 $
Martin Kaut 87 500 $ (3)
Salary Remaining : 56 995 $
Klim Kostin 87 500 $ (3)
Salary Remaining : 56 995 $
Oliver Wahlstrom 87 500 $ (3)
Salary Remaining : 56 995 $
Kale Clague 85 000 $ (3)
Salary Remaining : 55 367 $
Marek Mazanec 85 000 $ (1)
Salary Remaining : 55 367 $
Tomas Jurco 85 000 $ (5)
Salary Remaining : 55 367 $
Ryan Sproul 80 000 $ (1)
Salary Remaining : 52 110 $
Nikita Soshnikov 75 000 $ (5)
Salary Remaining : 48 853 $
Jakub Kindl 75 000 $ (5)
Salary Remaining : 48 853 $
Mackenzie Skapski 65 000 $ (3)
Salary Remaining : 42 339 $
Jan Mursak 65 000 $ (2)
Salary Remaining : 42 339 $
Petteri Lindbohm 60 000 $ (3)
Salary Remaining : 39 083 $
Mattias Ritola 60 000 $ (1)
Salary Remaining : 39 083 $
Total Farm Players27
Salary Commitment
Year 40 : 2 722 500 $
Year 41 : 2 127 500 $
Year 42 : 2 062 500 $
Year 43 : 1 185 000 $
Salary Average Commitment
Year 40 : 2 160 000 $
Year 41 : 1 565 000 $
Year 42 : 1 500 000 $
Year 43 : 855 000 $

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameFleet Center
Level 1: 7000 - 105 $ - 6 441 - 92,02%
Level 2: 6000 - 75 $ - 5 438 - 90,63%
Level 3: 3000 - 45 $ - 2 826 - 94,21%
Level 4: 5000 - 25 $ - 4 740 - 94,79%
Luxury : 2000 - 200 $ - 1 770 - 88,50%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 25 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 15 $ - 993 - 99,29%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %21 215 - 92,24%
Average Income per Game1 936 401 $
Year to Date Revenue23 236 814 $
Farm
Home Games Left26
Average Attendance - %2 993 - 99,76%
Average Income per Game74 628 $
Year to Date Revenue1 119 422 $

Expense

Pro Players Total Salaries73 850 000 $
Farm Players Total Salaries1 751 600 $
Coaches Total Salaries3 050 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses24 303 822 $
Farm Year To Date Expenses877 569 $
Pro Salary Cap To Date23 498 716 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue56 155 634 $
Farm Estimated Season Revenue1 940 331 $
Pro Remaining Season Days80
Pro Expenses Per Days647 034 $
Pro Estimated Expenses51 762 720 $
Farm Remaining Season Days71
Farm Expenses Per Days21 116 $
Farm Estimated Expenses1 499 236 $
Estimated Season Expenses53 261 956 $
Season Salary Cap73 850 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $8 150 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 21 850 000 $
Current Bank Account89 611 793 $
Projected Bank Account94 445 802 $

Pro Players Salaries

Ryan Johansen 8 000 000 $ (2)
-Salary Remaining : 5 423 729 $
Aaron Ekblad 7 500 000 $ (3)
-Salary Remaining : 5 084 746 $
Pierre-Luc Dubois 7 000 000 $ (3)
-Salary Remaining : 4 745 763 $
Jordan Staal 6 000 000 $ (1)
-Salary Remaining : 4 067 797 $
Anthony Mantha 5 800 000 $ (5)
-Salary Remaining : 3 932 203 $
Alex Tuch 4 500 000 $ (2)
-Salary Remaining : 3 050 847 $
Alex Galchenyuk 4 250 000 $ (2)
-Salary Remaining : 2 881 356 $
Jonathan Quick 4 000 000 $ (4)
-Salary Remaining : 2 711 864 $
Jake Muzzin 4 000 000 $ (3)
-Salary Remaining : 2 711 864 $
Brayden McNabb 3 750 000 $ (5)
-Salary Remaining : 2 542 373 $
Charlie Coyle 3 200 000 $ (2)
-Salary Remaining : 2 169 492 $
Justin Abdelkader 3 200 000 $ (2)
-Salary Remaining : 2 169 492 $
Micheal Ferland 2 800 000 $ (2)
-Salary Remaining : 1 898 305 $
Matt Martin (Out of Payroll) 1 500 000 $ (4)
-Salary Remaining : 1 016 949 $
Cory Schneider 1 500 000 $ (5)
-Salary Remaining : 1 016 949 $
Wayne Simmonds 1 500 000 $ (3)
-Salary Remaining : 1 016 949 $
Brett Ritchie 1 500 000 $ (1)
-Salary Remaining : 1 016 949 $
Nathan Beaulieu 1 000 000 $ (4)
-Salary Remaining : 677 966 $
Nicolas Deslauriers 1 000 000 $ (4)
-Salary Remaining : 677 966 $
Cayden Primeau 900 000 $ (3)
-Salary Remaining : 610 169 $
Luke Schenn 850 000 $ (5)
-Salary Remaining : 576 271 $
Ilya Lyubushkin 800 000 $ (1)
-Salary Remaining : 542 373 $
Nicolas Hague 800 000 $ (3)
-Salary Remaining : 542 373 $
Total Pro Players23
Salary Commitment
Year 40 : 75 350 000 $
Year 41 : 67 050 000 $
Year 42 : 41 100 000 $
Year 43 : 19 400 000 $
Salary Average Commitment
Year 40 : 74 650 000 $
Year 41 : 66 350 000 $
Year 42 : 40 400 000 $
Year 43 : 19 400 000 $
Salary Cap with 1 Way Contract
Year 40 : 75 350 000 $
Year 41 : 67 050 000 $
Year 42 : 41 100 000 $
Year 43 : 19 400 000 $

Farm Players Salaries

Jesse Puljujarvi 200 000 $ (2)
Salary Remaining : 130 275 $
Nick Ritchie 200 000 $ (2)
Salary Remaining : 130 275 $
Logan Brown 95 000 $ (2)
Salary Remaining : 61 881 $
Dryden Hunt 90 000 $ (4)
Salary Remaining : 58 624 $
Juho Lammikko 90 000 $ (1)
Salary Remaining : 58 624 $
Dalton Prout 80 000 $ (3)
Salary Remaining : 52 110 $
Andreas Borgman 80 000 $ (4)
Salary Remaining : 52 110 $
Michael Amadio 80 000 $ (4)
Salary Remaining : 52 110 $
Lukas Radil 80 000 $ (1)
Salary Remaining : 52 110 $
Brian Lashoff 70 000 $ (4)
Salary Remaining : 45 596 $
Alexandre Fortin 70 000 $ (1)
Salary Remaining : 45 596 $
Mathieu Olivier 70 000 $ (3)
Salary Remaining : 45 596 $
Anthony Angello 70 000 $ (3)
Salary Remaining : 45 596 $
Landon Bow 70 000 $ (1)
Salary Remaining : 45 596 $
Victor Ejdsell 66 600 $ (4)
Salary Remaining : 43 382 $
Andy Andreoff 60 000 $ (2)
Salary Remaining : 39 083 $
Eddie Pasquale 60 000 $ (1)
Salary Remaining : 39 083 $
Alexandre R. Picard 55 000 $ (4)
Salary Remaining : 35 826 $
Pierre-Cedric Labrie 55 000 $ (4)
Salary Remaining : 35 826 $
Frederic St-Denis 55 000 $ (4)
Salary Remaining : 35 826 $
Jean-Philippe Cote 55 000 $ (4)
Salary Remaining : 35 826 $
Total Farm Players21
Salary Commitment
Year 40 : 1 751 600 $
Year 41 : 1 381 600 $
Year 42 : 826 600 $
Year 43 : 606 600 $
Salary Average Commitment
Year 40 : 1 711 600 $
Year 41 : 1 341 600 $
Year 42 : 786 600 $
Year 43 : 606 600 $

Calgary Red Bull



Arena Capacity - Ticket Price
Attendance - %

Arena NameVodka Red Bull Center
Level 1: 7000 - 78 $ - 6 865 - 98,07%
Level 2: 6000 - 54 $ - 5 628 - 93,80%
Level 3: 3000 - 33 $ - 2 861 - 95,36%
Level 4: 5000 - 20 $ - 4 836 - 96,72%
Luxury : 2000 - 145 $ - 1 851 - 92,55%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 2 000 - 99,98%
Farm Level 2: 1000 - 15 $ - 998 - 99,82%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %22 041 - 95,83%
Average Income per Game1 493 730 $
Year to Date Revenue17 924 765 $
Farm
Home Games Left26
Average Attendance - %2 998 - 99,92%
Average Income per Game97 700 $
Year to Date Revenue1 465 502 $

Expense

Pro Players Total Salaries54 450 000 $
Farm Players Total Salaries1 380 000 $
Coaches Total Salaries5 550 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses18 730 504 $
Farm Year To Date Expenses733 853 $
Pro Salary Cap To Date17 120 331 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue43 318 182 $
Farm Estimated Season Revenue2 540 203 $
Pro Remaining Season Days80
Pro Expenses Per Days503 814 $
Pro Estimated Expenses40 305 120 $
Farm Remaining Season Days71
Farm Expenses Per Days17 706 $
Farm Estimated Expenses1 257 126 $
Estimated Season Expenses41 562 246 $
Season Salary Cap54 450 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $27 550 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 2 450 000 $
Current Bank Account12 461 266 $
Projected Bank Account16 757 405 $

Pro Players Salaries

Jonathan Huberdeau 10 000 000 $ (2)
-Salary Remaining : 6 779 661 $
Aleksander Barkov 7 850 000 $ (1)
-Salary Remaining : 5 322 034 $
Sergei Bobrovsky 6 000 000 $ (2)
-Salary Remaining : 4 067 797 $
Corey Crawford 6 000 000 $ (1)
-Salary Remaining : 4 067 797 $
Robby Fabbri 2 500 000 $ (1)
-Salary Remaining : 1 694 915 $
Christian Fischer 2 250 000 $ (1)
-Salary Remaining : 1 525 424 $
Braydon Coburn 2 000 000 $ (5)
-Salary Remaining : 1 355 932 $
Marcus Johansson 2 000 000 $ (5)
-Salary Remaining : 1 355 932 $
Matt Read 2 000 000 $ (1)
-Salary Remaining : 1 355 932 $
Nick Paul 2 000 000 $ (3)
-Salary Remaining : 1 355 932 $
Justin Holl 1 750 000 $ (4)
-Salary Remaining : 1 186 441 $
Sean Kuraly 1 500 000 $ (2)
-Salary Remaining : 1 016 949 $
Jacob De La Rose 1 000 000 $ (3)
-Salary Remaining : 677 966 $
Jack Roslovic 1 000 000 $ (1)
-Salary Remaining : 677 966 $
Haydn Fleury 900 000 $ (1)
-Salary Remaining : 610 169 $
Jacob Larsson 800 000 $ (2)
-Salary Remaining : 542 373 $
Michael McLeod 800 000 $ (1)
-Salary Remaining : 542 373 $
Rasmus Sandin 700 000 $ (1)
-Salary Remaining : 474 576 $
Joel Kiviranta 700 000 $ (1)
-Salary Remaining : 474 576 $
Ville Heinola 700 000 $ (1)
-Salary Remaining : 474 576 $
Brady Austin 700 000 $ (2)
-Salary Remaining : 474 576 $
Henri Jokiharju 700 000 $ (1)
-Salary Remaining : 474 576 $
Kevin Stenlund 600 000 $ (1)
-Salary Remaining : 406 780 $
Total Pro Players23
Salary Commitment
Year 40 : 54 450 000 $
Year 41 : 27 750 000 $
Year 42 : 8 750 000 $
Year 43 : 5 750 000 $
Salary Average Commitment
Year 40 : 52 350 000 $
Year 41 : 27 750 000 $
Year 42 : 8 750 000 $
Year 43 : 5 750 000 $
Salary Cap with 1 Way Contract
Year 40 : 54 450 000 $
Year 41 : 27 750 000 $
Year 42 : 8 750 000 $
Year 43 : 5 750 000 $

Farm Players Salaries

Nick Bjugstad 175 000 $ (5)
Salary Remaining : 113 991 $
Anthony Stolarz 100 000 $ (3)
Salary Remaining : 65 138 $
Raman Hrabarenka 70 000 $ (2)
Salary Remaining : 45 596 $
Tyler Gaudet 70 000 $ (2)
Salary Remaining : 45 596 $
J.C. Lipon (Out of Payroll) 70 000 $ (2)
Salary Remaining : 45 596 $
Anton Slepyshev 70 000 $ (2)
Salary Remaining : 45 596 $
Jake Evans 70 000 $ (1)
Salary Remaining : 45 596 $
Aleksi Saarela 70 000 $ (1)
Salary Remaining : 45 596 $
Petter Granberg 70 000 $ (2)
Salary Remaining : 45 596 $
Frank Corrado 70 000 $ (2)
Salary Remaining : 45 596 $
Jake Bean 70 000 $ (1)
Salary Remaining : 45 596 $
Tanner Richard 70 000 $ (2)
Salary Remaining : 45 596 $
Scott Wedgewood 70 000 $ (1)
Salary Remaining : 45 596 $
Urho Vaakanainen 70 000 $ (1)
Salary Remaining : 45 596 $
Ryan Johnston 70 000 $ (2)
Salary Remaining : 45 596 $
Rinat Valiev 70 000 $ (1)
Salary Remaining : 45 596 $
Nicolas Kerdiles 70 000 $ (2)
Salary Remaining : 45 596 $
Turner Elson 70 000 $ (2)
Salary Remaining : 45 596 $
Chad Johnson 55 000 $ (4)
Salary Remaining : 35 826 $
Total Farm Players19
Salary Commitment
Year 40 : 1 450 000 $
Year 41 : 1 030 000 $
Year 42 : 330 000 $
Year 43 : 230 000 $
Salary Average Commitment
Year 40 : 1 410 000 $
Year 41 : 1 030 000 $
Year 42 : 330 000 $
Year 43 : 230 000 $

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHeros Center
Level 1: 7000 - 180 $ - 3 543 - 50,61%
Level 2: 5000 - 88 $ - 3 977 - 79,54%
Level 3: 3000 - 47 $ - 2 652 - 88,38%
Level 4: 4000 - 35 $ - 3 288 - 82,19%
Luxury : 2000 - 275 $ - 1 168 - 58,39%
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 Left29
Average Attendance - %14 627 - 69,65%
Average Income per Game1 780 818 $
Year to Date Revenue21 369 810 $
Farm
Home Games Left26
Average Attendance - %3 000 - 100,00%
Average Income per Game218 500 $
Year to Date Revenue3 277 500 $

Expense

Pro Players Total Salaries68 550 000 $
Farm Players Total Salaries2 148 000 $
Coaches Total Salaries5 325 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses23 990 045 $
Farm Year To Date Expenses1 533 523 $
Pro Salary Cap To Date22 919 283 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue51 643 708 $
Farm Estimated Season Revenue5 681 000 $
Pro Remaining Season Days80
Pro Expenses Per Days609 110 $
Pro Estimated Expenses48 728 800 $
Farm Remaining Season Days71
Farm Expenses Per Days38 055 $
Farm Estimated Expenses2 701 905 $
Estimated Season Expenses51 430 705 $
Season Salary Cap68 550 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $13 450 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 16 550 000 $
Current Bank Account26 588 452 $
Projected Bank Account32 482 455 $

Pro Players Salaries

Vladimir Tarasenko 8 250 000 $ (3)
-Salary Remaining : 5 593 220 $
Sebastian Aho 6 500 000 $ (2)
-Salary Remaining : 4 406 780 $
Jeff Skinner 6 500 000 $ (2)
-Salary Remaining : 4 406 780 $
Elias Lindholm 6 250 000 $ (4)
-Salary Remaining : 4 237 288 $
Ivan Provorov 5 500 000 $ (5)
-Salary Remaining : 3 728 814 $
Jordan Binnington 5 000 000 $ (5)
-Salary Remaining : 3 389 831 $
Noah Hanifin 4 500 000 $ (4)
-Salary Remaining : 3 050 847 $
Ian Cole 3 600 000 $ (5)
-Salary Remaining : 2 440 678 $
Lars Eller 3 500 000 $ (4)
-Salary Remaining : 2 372 881 $
Brian Dumoulin 3 500 000 $ (2)
-Salary Remaining : 2 372 881 $
John Moore 2 500 000 $ (2)
-Salary Remaining : 1 694 915 $
Alexandar Georgiev 2 000 000 $ (3)
-Salary Remaining : 1 355 932 $
Brock McGinn 1 700 000 $ (4)
-Salary Remaining : 1 152 542 $
Anthony Duclair 1 500 000 $ (2)
-Salary Remaining : 1 016 949 $
Conor Sheary 1 500 000 $ (5)
-Salary Remaining : 1 016 949 $
Jordie Benn 1 300 000 $ (5)
-Salary Remaining : 881 356 $
Christian Dvorak 1 200 000 $ (1)
-Salary Remaining : 813 559 $
Adam Fox 1 200 000 $ (3)
-Salary Remaining : 813 559 $
Drake Batherson 950 000 $ (2)
-Salary Remaining : 644 068 $
Gustav Lindstrom 800 000 $ (3)
-Salary Remaining : 542 373 $
Michael Frolik 800 000 $ (2)
-Salary Remaining : 542 373 $
Total Pro Players21
Salary Commitment
Year 40 : 68 550 000 $
Year 41 : 67 350 000 $
Year 42 : 45 100 000 $
Year 43 : 32 850 000 $
Salary Average Commitment
Year 40 : 63 050 000 $
Year 41 : 61 850 000 $
Year 42 : 39 600 000 $
Year 43 : 28 350 000 $
Salary Cap with 1 Way Contract
Year 40 : 68 550 000 $
Year 41 : 67 350 000 $
Year 42 : 45 100 000 $
Year 43 : 32 850 000 $

Farm Players Salaries

Kevan Miller 200 000 $ (1)
Salary Remaining : 130 275 $
Brooks Orpik 200 000 $ (1)
Salary Remaining : 130 275 $
Jonathan Ericsson 150 000 $ (2)
Salary Remaining : 97 706 $
Jacob Nilsson 123 000 $ (3)
Salary Remaining : 80 119 $
Dylan Sikura 90 000 $ (2)
Salary Remaining : 58 624 $
Matt Hendricks 90 000 $ (3)
Salary Remaining : 58 624 $
Logan Shaw 80 000 $ (5)
Salary Remaining : 52 110 $
Jonny Brodzinski 80 000 $ (2)
Salary Remaining : 52 110 $
Gavin Bayreuther 80 000 $ (1)
Salary Remaining : 52 110 $
Alexander Salak 80 000 $ (4)
Salary Remaining : 52 110 $
Harri Sateri 80 000 $ (4)
Salary Remaining : 52 110 $
Mattias Tedenby 75 000 $ (5)
Salary Remaining : 48 853 $
Brandon Hagel 75 000 $ (3)
Salary Remaining : 48 853 $
Henrik Haapala 75 000 $ (4)
Salary Remaining : 48 853 $
Nathan Walker 75 000 $ (4)
Salary Remaining : 48 853 $
Gustav Olofsson 75 000 $ (4)
Salary Remaining : 48 853 $
Brogan Rafferty 70 000 $ (1)
Salary Remaining : 45 596 $
Colin Smith 60 000 $ (1)
Salary Remaining : 39 083 $
Vadim Shipachyov 60 000 $ (1)
Salary Remaining : 39 083 $
Ben Sexton 60 000 $ (1)
Salary Remaining : 39 083 $
Griffin Reinhart 60 000 $ (2)
Salary Remaining : 39 083 $
Steve Bernier 60 000 $ (1)
Salary Remaining : 39 083 $
Adam Almquist 50 000 $ (1)
Salary Remaining : 32 569 $
Stefan Elliott 50 000 $ (2)
Salary Remaining : 32 569 $
Colby Robak 50 000 $ (1)
Salary Remaining : 32 569 $
Total Farm Players25
Salary Commitment
Year 40 : 2 148 000 $
Year 41 : 1 258 000 $
Year 42 : 828 000 $
Year 43 : 540 000 $
Salary Average Commitment
Year 40 : 2 123 000 $
Year 41 : 1 233 000 $
Year 42 : 803 000 $
Year 43 : 540 000 $

Cleveland Bulldogs



Arena Capacity - Ticket Price
Attendance - %

Arena NameJacobs ICE
Level 1: 7000 - 118 $ - 6 292 - 89,89%
Level 2: 6000 - 75 $ - 5 553 - 92,54%
Level 3: 3000 - 42 $ - 2 734 - 91,15%
Level 4: 5000 - 28 $ - 4 640 - 92,79%
Luxury : 2000 - 205 $ - 1 781 - 89,03%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 42 $ - 1 978 - 98,89%
Farm Level 2: 1000 - 22 $ - 750 - 74,96%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %20 999 - 91,30%
Average Income per Game2 057 805 $
Year to Date Revenue24 693 665 $
Farm
Home Games Left26
Average Attendance - %2 727 - 90,92%
Average Income per Game114 496 $
Year to Date Revenue1 717 438 $

Expense

Pro Players Total Salaries75 650 000 $
Farm Players Total Salaries1 885 000 $
Coaches Total Salaries4 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses25 662 712 $
Farm Year To Date Expenses910 128 $
Pro Salary Cap To Date24 374 588 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue59 676 357 $
Farm Estimated Season Revenue2 976 893 $
Pro Remaining Season Days80
Pro Expenses Per Days675 000 $
Pro Estimated Expenses54 000 000 $
Farm Remaining Season Days71
Farm Expenses Per Days24 174 $
Farm Estimated Expenses1 716 354 $
Estimated Season Expenses55 716 354 $
Season Salary Cap75 650 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $6 350 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 23 650 000 $
Current Bank Account97 338 262 $
Projected Bank Account104 275 158 $

Pro Players Salaries

Jack Eichel 10 000 000 $ (5)
-Salary Remaining : 6 779 661 $
William Karlsson 6 000 000 $ (3)
-Salary Remaining : 4 067 797 $
Anthony DeAngelo 6 000 000 $ (2)
-Salary Remaining : 4 067 797 $
Jared Spurgeon 5 000 000 $ (1)
-Salary Remaining : 3 389 831 $
Reilly Smith 5 000 000 $ (2)
-Salary Remaining : 3 389 831 $
Alex Killorn 4 750 000 $ (4)
-Salary Remaining : 3 220 339 $
Ondrej Palat 4 500 000 $ (2)
-Salary Remaining : 3 050 847 $
Duncan Keith 4 500 000 $ (4)
-Salary Remaining : 3 050 847 $
Joe Thornton 4 500 000 $ (2)
-Salary Remaining : 3 050 847 $
Carl Soderberg 4 000 000 $ (2)
-Salary Remaining : 2 711 864 $
Jaroslav Halak 4 000 000 $ (5)
-Salary Remaining : 2 711 864 $
Connor Murphy 3 500 000 $ (2)
-Salary Remaining : 2 372 881 $
Pavel Buchnevich 2 500 000 $ (2)
-Salary Remaining : 1 694 915 $
Mark Borowiecki 2 000 000 $ (4)
-Salary Remaining : 1 355 932 $
Ryan Hartman 2 000 000 $ (3)
-Salary Remaining : 1 355 932 $
Alexander Steen 2 000 000 $ (5)
-Salary Remaining : 1 355 932 $
Warren Foegele 1 750 000 $ (5)
-Salary Remaining : 1 186 441 $
Dylan DeMelo 1 500 000 $ (2)
-Salary Remaining : 1 016 949 $
Thatcher Demko 1 250 000 $ (2)
-Salary Remaining : 847 458 $
Sam Lafferty 900 000 $ (3)
-Salary Remaining : 610 169 $
Total Pro Players20
Salary Commitment
Year 40 : 75 650 000 $
Year 41 : 70 650 000 $
Year 42 : 37 900 000 $
Year 43 : 29 000 000 $
Salary Average Commitment
Year 40 : 75 250 000 $
Year 41 : 70 250 000 $
Year 42 : 37 500 000 $
Year 43 : 29 000 000 $
Salary Cap with 1 Way Contract
Year 40 : 75 650 000 $
Year 41 : 70 650 000 $
Year 42 : 37 900 000 $
Year 43 : 29 000 000 $

Farm Players Salaries

Devin Shore 250 000 $ (3)
Salary Remaining : 162 844 $
Tucker Poolman 125 000 $ (2)
Salary Remaining : 81 422 $
Pierre Engvall 100 000 $ (3)
Salary Remaining : 65 138 $
Alex Nedeljkovic 90 000 $ (2)
Salary Remaining : 58 624 $
Jimmy Schuldt 85 000 $ (1)
Salary Remaining : 55 367 $
Nico Sturm 85 000 $ (1)
Salary Remaining : 55 367 $
Anton Lander 80 000 $ (1)
Salary Remaining : 52 110 $
Daniel Carr 80 000 $ (5)
Salary Remaining : 52 110 $
Alexander True 75 000 $ (3)
Salary Remaining : 48 853 $
Kalle Kossila 75 000 $ (2)
Salary Remaining : 48 853 $
Riley Barber 75 000 $ (2)
Salary Remaining : 48 853 $
Mason Appleton 75 000 $ (1)
Salary Remaining : 48 853 $
Sean Walker 75 000 $ (1)
Salary Remaining : 48 853 $
Christian Jaros 75 000 $ (3)
Salary Remaining : 48 853 $
Jayson Megna 70 000 $ (1)
Salary Remaining : 45 596 $
Joachim Blichfeld 70 000 $ (3)
Salary Remaining : 45 596 $
Jonas Johansson 70 000 $ (3)
Salary Remaining : 45 596 $
Matt Luff 70 000 $ (1)
Salary Remaining : 45 596 $
Josh Teves 70 000 $ (1)
Salary Remaining : 45 596 $
Andy Welinski 70 000 $ (4)
Salary Remaining : 45 596 $
Patrick Russell 70 000 $ (2)
Salary Remaining : 45 596 $
Henrik Samuelsson 50 000 $ (3)
Salary Remaining : 32 569 $
Total Farm Players22
Salary Commitment
Year 40 : 1 885 000 $
Year 41 : 1 275 000 $
Year 42 : 840 000 $
Year 43 : 150 000 $
Salary Average Commitment
Year 40 : 1 770 000 $
Year 41 : 1 160 000 $
Year 42 : 725 000 $
Year 43 : 150 000 $

Colorado Zipper



Arena Capacity - Ticket Price
Attendance - %

Arena NameStomp Center
Level 1: 7000 - 100 $ - 6 693 - 95,62%
Level 2: 6000 - 60 $ - 5 607 - 93,45%
Level 3: 3000 - 35 $ - 2 890 - 96,33%
Level 4: 5000 - 20 $ - 4 785 - 95,70%
Luxury : 2000 - 200 $ - 1 841 - 92,05%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 991 - 99,56%
Farm Level 2: 1000 - 15 $ - 991 - 99,12%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %21 816 - 94,85%
Average Income per Game1 806 395 $
Year to Date Revenue21 676 743 $
Farm
Home Games Left26
Average Attendance - %2 982 - 99,41%
Average Income per Game97 244 $
Year to Date Revenue1 458 660 $

Expense

Pro Players Total Salaries81 750 000 $
Farm Players Total Salaries2 530 500 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses27 218 476 $
Farm Year To Date Expenses1 101 343 $
Pro Salary Cap To Date25 930 343 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue52 385 462 $
Farm Estimated Season Revenue2 528 344 $
Pro Remaining Season Days80
Pro Expenses Per Days726 695 $
Pro Estimated Expenses58 135 600 $
Farm Remaining Season Days71
Farm Expenses Per Days27 803 $
Farm Estimated Expenses1 974 013 $
Estimated Season Expenses60 109 613 $
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 Account29 442 455 $
Projected Bank Account24 246 648 $

Pro Players Salaries

Connor McDavid 12 800 000 $ (5)
-Salary Remaining : 8 677 966 $
Mikko Rantanen 8 500 000 $ (2)
-Salary Remaining : 5 762 712 $
Jacob Trouba 6 000 000 $ (4)
-Salary Remaining : 4 067 797 $
Gabriel Landeskog 6 000 000 $ (4)
-Salary Remaining : 4 067 797 $
Frederik Andersen 5 700 000 $ (5)
-Salary Remaining : 3 864 407 $
Oscar Klefbom 5 500 000 $ (5)
-Salary Remaining : 3 728 814 $
Brent Seabrook 4 750 000 $ (1)
-Salary Remaining : 3 220 339 $
Sam Reinhart 4 750 000 $ (1)
-Salary Remaining : 3 220 339 $
Adam Larsson 4 500 000 $ (2)
-Salary Remaining : 3 050 847 $
Nazem Kadri 4 250 000 $ (5)
-Salary Remaining : 2 881 356 $
Tyler Myers 3 000 000 $ (2)
-Salary Remaining : 2 033 898 $
Scott Laughton 2 800 000 $ (3)
-Salary Remaining : 1 898 305 $
Ethan Bear 2 500 000 $ (2)
-Salary Remaining : 1 694 915 $
Lawson Crouse 2 000 000 $ (5)
-Salary Remaining : 1 355 932 $
Brad Richardson 1 900 000 $ (3)
-Salary Remaining : 1 288 136 $
Anders Nilsson 1 600 000 $ (1)
-Salary Remaining : 1 084 746 $
Tomas Nosek 1 600 000 $ (3)
-Salary Remaining : 1 084 746 $
Zack Kassian 1 250 000 $ (2)
-Salary Remaining : 847 458 $
Brendan Lemieux 975 000 $ (2)
-Salary Remaining : 661 017 $
Carter Rowney 725 000 $ (1)
-Salary Remaining : 491 525 $
Jarred Tinordi 650 000 $ (4)
-Salary Remaining : 440 678 $
Total Pro Players21
Salary Commitment
Year 40 : 81 750 000 $
Year 41 : 69 925 000 $
Year 42 : 49 200 000 $
Year 43 : 42 900 000 $
Salary Average Commitment
Year 40 : 81 750 000 $
Year 41 : 69 925 000 $
Year 42 : 49 200 000 $
Year 43 : 42 900 000 $
Salary Cap with 1 Way Contract
Year 40 : 81 750 000 $
Year 41 : 69 925 000 $
Year 42 : 49 200 000 $
Year 43 : 42 900 000 $

Farm Players Salaries

Josh Anderson 300 000 $ (2)
Salary Remaining : 195 413 $
Filip Chytil 220 000 $ (3)
Salary Remaining : 143 303 $
Dion Phaneuf 200 000 $ (1)
Salary Remaining : 130 275 $
Brandon Manning 190 000 $ (1)
Salary Remaining : 123 761 $
Chris Stewart 150 000 $ (4)
Salary Remaining : 97 706 $
Micheal Haley 140 000 $ (4)
Salary Remaining : 91 193 $
Greg Pateryn 100 000 $ (1)
Salary Remaining : 65 138 $
Mike Reilly 98 000 $ (5)
Salary Remaining : 63 835 $
Nathan Gerbe 95 000 $ (3)
Salary Remaining : 61 881 $
Lean Bergmann 90 000 $ (3)
Salary Remaining : 58 624 $
Matt Hunwick 80 500 $ (4)
Salary Remaining : 52 436 $
Zac Rinaldo 80 000 $ (5)
Salary Remaining : 52 110 $
Andrey Makarov 80 000 $ (4)
Salary Remaining : 52 110 $
Sergei Kostitsyn 72 000 $ (4)
Salary Remaining : 46 899 $
Andrei Kostitsyn 72 000 $ (4)
Salary Remaining : 46 899 $
Anthony Peluso 71 000 $ (4)
Salary Remaining : 46 248 $
Zack Stortini 71 000 $ (4)
Salary Remaining : 46 248 $
Kevin Poulin 71 000 $ (3)
Salary Remaining : 46 248 $
Chris Thorburn 70 000 $ (2)
Salary Remaining : 45 596 $
Mark Fraser 70 000 $ (4)
Salary Remaining : 45 596 $
Dustin Tokarski 70 000 $ (4)
Salary Remaining : 45 596 $
Jordan Nolan 70 000 $ (4)
Salary Remaining : 45 596 $
Eric Gryba 70 000 $ (2)
Salary Remaining : 45 596 $
Total Farm Players23
Salary Commitment
Year 40 : 2 530 500 $
Year 41 : 2 040 500 $
Year 42 : 1 600 500 $
Year 43 : 1 124 500 $
Salary Average Commitment
Year 40 : 2 490 500 $
Year 41 : 2 000 500 $
Year 42 : 1 560 500 $
Year 43 : 1 124 500 $

Dallas Storm



Arena Capacity - Ticket Price
Attendance - %

Arena NameHouse of Pain
Level 1: 6500 - 110 $ - 4 641 - 71,39%
Level 2: 5500 - 70 $ - 4 204 - 76,44%
Level 3: 2500 - 42 $ - 2 143 - 85,72%
Level 4: 4000 - 30 $ - 3 867 - 96,67%
Luxury : 1500 - 210 $ - 1 254 - 83,60%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 982 - 99,12%
Farm Level 2: 1000 - 15 $ - 995 - 99,53%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %16 109 - 80,54%
Average Income per Game1 787 434 $
Year to Date Revenue21 449 213 $
Farm
Home Games Left26
Average Attendance - %2 978 - 99,26%
Average Income per Game96 961 $
Year to Date Revenue1 454 417 $

Expense

Pro Players Total Salaries78 675 000 $
Farm Players Total Salaries1 174 500 $
Coaches Total Salaries7 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses25 886 641 $
Farm Year To Date Expenses561 848 $
Pro Salary Cap To Date23 632 405 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue51 835 598 $
Farm Estimated Season Revenue2 520 989 $
Pro Remaining Season Days80
Pro Expenses Per Days726 059 $
Pro Estimated Expenses58 084 720 $
Farm Remaining Season Days71
Farm Expenses Per Days15 362 $
Farm Estimated Expenses1 090 702 $
Estimated Season Expenses59 175 422 $
Season Salary Cap78 675 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $3 325 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 26 675 000 $
Current Bank Account29 173 151 $
Projected Bank Account24 354 316 $

Pro Players Salaries

Mark Stone 9 000 000 $ (4)
-Salary Remaining : 6 101 695 $
Ryan Getzlaf 8 000 000 $ (1)
-Salary Remaining : 5 423 729 $
Mark Giordano 6 750 000 $ (2)
-Salary Remaining : 4 576 271 $
Brayden Point 6 500 000 $ (2)
-Salary Remaining : 4 406 780 $
J.T. Miller 6 500 000 $ (5)
-Salary Remaining : 4 406 780 $
Seth Jones 6 500 000 $ (4)
-Salary Remaining : 4 406 780 $
Zdeno Chara 4 125 000 $ (3)
-Salary Remaining : 2 796 610 $
Jake Guentzel 4 000 000 $ (2)
-Salary Remaining : 2 711 864 $
Zach Hyman 3 500 000 $ (2)
-Salary Remaining : 2 372 881 $
Brandon Carlo 3 200 000 $ (5)
-Salary Remaining : 2 169 492 $
Brandon Tanev 3 150 000 $ (5)
-Salary Remaining : 2 135 593 $
Sam Bennett 3 000 000 $ (3)
-Salary Remaining : 2 033 898 $
Phillip Danault 2 500 000 $ (1)
-Salary Remaining : 1 694 915 $
Tristan Jarry 2 000 000 $ (2)
-Salary Remaining : 1 355 932 $
Andrej Sekera 1 900 000 $ (4)
-Salary Remaining : 1 288 136 $
Artturi Lehkonen 1 750 000 $ (2)
-Salary Remaining : 1 186 441 $
Linus Ullmark 1 700 000 $ (4)
-Salary Remaining : 1 152 542 $
Brady Tkachuk 1 200 000 $ (1)
-Salary Remaining : 813 559 $
Ben Hutton 1 200 000 $ (5)
-Salary Remaining : 813 559 $
Jesper Bratt 1 200 000 $ (2)
-Salary Remaining : 813 559 $
Derek Grant 1 000 000 $ (4)
-Salary Remaining : 677 966 $
Total Pro Players21
Salary Commitment
Year 40 : 78 675 000 $
Year 41 : 66 975 000 $
Year 42 : 41 275 000 $
Year 43 : 34 150 000 $
Salary Average Commitment
Year 40 : 78 675 000 $
Year 41 : 66 975 000 $
Year 42 : 41 275 000 $
Year 43 : 34 150 000 $
Salary Cap with 1 Way Contract
Year 40 : 78 675 000 $
Year 41 : 66 975 000 $
Year 42 : 41 275 000 $
Year 43 : 34 150 000 $

Farm Players Salaries

Nicolas Aube-Kubel 120 000 $ (1)
Salary Remaining : 78 165 $
Scott Harrington 120 000 $ (2)
Salary Remaining : 78 165 $
Juuso Riikola 120 000 $ (1)
Salary Remaining : 78 165 $
Tyler Motte 100 000 $ (2)
Salary Remaining : 65 138 $
Kaapo Kahkonen 85 000 $ (3)
Salary Remaining : 55 367 $
Casey DeSmith 85 000 $ (4)
Salary Remaining : 55 367 $
Trevor Daley 80 000 $ (2)
Salary Remaining : 52 110 $
Nikolay Goldobin 75 000 $ (3)
Salary Remaining : 48 853 $
Jansen Harkins 75 000 $ (3)
Salary Remaining : 48 853 $
Marcus Hogberg 72 500 $ (1)
Salary Remaining : 47 225 $
Kurtis MacDermid 70 000 $ (2)
Salary Remaining : 45 596 $
Jordan Szwarz 67 000 $ (1)
Salary Remaining : 43 642 $
Anthony Richard 55 000 $ (1)
Salary Remaining : 35 826 $
Samuel Morin 50 000 $ (2)
Salary Remaining : 32 569 $
Total Farm Players14
Salary Commitment
Year 40 : 1 174 500 $
Year 41 : 740 000 $
Year 42 : 320 000 $
Year 43 : 85 000 $
Salary Average Commitment
Year 40 : 1 114 500 $
Year 41 : 680 000 $
Year 42 : 260 000 $
Year 43 : 85 000 $

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 7000 - 130 $ - 4 713 - 67,33%
Level 2: 6000 - 90 $ - 3 737 - 62,28%
Level 3: 3000 - 50 $ - 2 070 - 69,01%
Level 4: 5000 - 30 $ - 4 222 - 84,44%
Luxury : 2000 - 210 $ - 1 622 - 81,09%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 45 $ - 1 642 - 82,11%
Farm Level 2: 1000 - 25 $ - 638 - 63,76%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %16 364 - 71,15%
Average Income per Game1 815 871 $
Year to Date Revenue21 790 446 $
Farm
Home Games Left26
Average Attendance - %2 280 - 75,99%
Average Income per Game103 311 $
Year to Date Revenue1 549 668 $

Expense

Pro Players Total Salaries64 350 000 $
Farm Players Total Salaries2 477 500 $
Coaches Total Salaries5 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses22 326 264 $
Farm Year To Date Expenses1 282 800 $
Pro Salary Cap To Date21 038 134 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue52 660 244 $
Farm Estimated Season Revenue2 686 091 $
Pro Remaining Season Days80
Pro Expenses Per Days579 237 $
Pro Estimated Expenses46 338 960 $
Farm Remaining Season Days71
Farm Expenses Per Days34 656 $
Farm Estimated Expenses2 460 576 $
Estimated Season Expenses48 799 536 $
Season Salary Cap64 350 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $17 650 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 12 350 000 $
Current Bank Account16 568 887 $
Projected Bank Account23 115 686 $

Pro Players Salaries

Jonathan Toews 8 000 000 $ (4)
-Salary Remaining : 5 423 729 $
Marc-Edouard Vlasic 5 750 000 $ (2)
-Salary Remaining : 3 898 305 $
Jordan Eberle 5 000 000 $ (3)
-Salary Remaining : 3 389 831 $
Jeff Petry 5 000 000 $ (2)
-Salary Remaining : 3 389 831 $
T.J. Brodie 5 000 000 $ (1)
-Salary Remaining : 3 389 831 $
Semyon Varlamov 5 000 000 $ (2)
-Salary Remaining : 3 389 831 $
Brandon Saad 4 500 000 $ (5)
-Salary Remaining : 3 050 847 $
Mikael Backlund 4 250 000 $ (4)
-Salary Remaining : 2 881 356 $
Damon Severson 4 000 000 $ (2)
-Salary Remaining : 2 711 864 $
James Neal 3 750 000 $ (4)
-Salary Remaining : 2 542 373 $
Bryan Rust 3 000 000 $ (3)
-Salary Remaining : 2 033 898 $
Patrick Maroon 2 500 000 $ (3)
-Salary Remaining : 1 694 915 $
Nick Jensen 1 500 000 $ (2)
-Salary Remaining : 1 016 949 $
Ilya Samsonov 1 200 000 $ (3)
-Salary Remaining : 813 559 $
John Marino 1 200 000 $ (3)
-Salary Remaining : 813 559 $
Loui Eriksson 1 000 000 $ (4)
-Salary Remaining : 677 966 $
Nick Cousins 1 000 000 $ (3)
-Salary Remaining : 677 966 $
Tim Schaller 1 000 000 $ (2)
-Salary Remaining : 677 966 $
Vladimir Sobotka 1 000 000 $ (5)
-Salary Remaining : 677 966 $
Zach Sanford 700 000 $ (2)
-Salary Remaining : 474 576 $
Total Pro Players20
Salary Commitment
Year 40 : 64 350 000 $
Year 41 : 59 350 000 $
Year 42 : 36 400 000 $
Year 43 : 22 500 000 $
Salary Average Commitment
Year 40 : 62 950 000 $
Year 41 : 57 950 000 $
Year 42 : 35 000 000 $
Year 43 : 22 500 000 $
Salary Cap with 1 Way Contract
Year 40 : 64 350 000 $
Year 41 : 59 350 000 $
Year 42 : 36 400 000 $
Year 43 : 22 500 000 $

Farm Players Salaries

Bryan Little 400 000 $ (5)
Salary Remaining : 260 550 $
Dmitry Kulikov 285 000 $ (1)
Salary Remaining : 185 642 $
Laurent Brossoit 150 000 $ (2)
Salary Remaining : 97 706 $
Mirco Mueller 110 000 $ (4)
Salary Remaining : 71 651 $
Pheonix Copley 100 000 $ (5)
Salary Remaining : 65 138 $
Marko Dano 100 000 $ (2)
Salary Remaining : 65 138 $
Nic Petan 95 000 $ (5)
Salary Remaining : 61 881 $
Andrew Peeke 85 000 $ (3)
Salary Remaining : 55 367 $
Frederik Gauthier 80 000 $ (4)
Salary Remaining : 52 110 $
Michael Bunting 75 000 $ (1)
Salary Remaining : 48 853 $
Michael Mersch 75 000 $ (2)
Salary Remaining : 48 853 $
Lukas Sedlak 75 000 $ (1)
Salary Remaining : 48 853 $
Jordan Gross 70 000 $ (3)
Salary Remaining : 45 596 $
Michael Sgarbossa 70 000 $ (4)
Salary Remaining : 45 596 $
Otto Leskinen 70 000 $ (3)
Salary Remaining : 45 596 $
Frederick Gaudreau 70 000 $ (1)
Salary Remaining : 45 596 $
Jonathan Davidsson 70 000 $ (3)
Salary Remaining : 45 596 $
Mikhail Grigorenko 70 000 $ (4)
Salary Remaining : 45 596 $
Petr Straka 70 000 $ (3)
Salary Remaining : 45 596 $
Jared Coreau 67 500 $ (2)
Salary Remaining : 43 968 $
T.J. Tynan 65 000 $ (4)
Salary Remaining : 42 339 $
Evan McEneny 65 000 $ (2)
Salary Remaining : 42 339 $
Justin Auger 60 000 $ (4)
Salary Remaining : 39 083 $
Yann Sauve 50 000 $ (2)
Salary Remaining : 32 569 $
Philip Larsen 50 000 $ (3)
Salary Remaining : 32 569 $
Total Farm Players25
Salary Commitment
Year 40 : 2 477 500 $
Year 41 : 1 972 500 $
Year 42 : 1 465 000 $
Year 43 : 1 050 000 $
Salary Average Commitment
Year 40 : 2 382 500 $
Year 41 : 1 877 500 $
Year 42 : 1 370 000 $
Year 43 : 1 050 000 $

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWayne Gretzky Arena
Level 1: 7000 - 105 $ - 6 529 - 93,27%
Level 2: 6000 - 70 $ - 5 519 - 91,98%
Level 3: 3000 - 40 $ - 2 852 - 95,07%
Level 4: 5000 - 20 $ - 4 832 - 96,63%
Luxury : 2000 - 200 $ - 1 731 - 86,53%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 65 $ - 1 112 - 55,60%
Farm Level 2: 1000 - 25 $ - 636 - 63,60%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %21 462 - 93,31%
Average Income per Game1 872 952 $
Year to Date Revenue22 475 422 $
Farm
Home Games Left26
Average Attendance - %1 748 - 58,27%
Average Income per Game101 407 $
Year to Date Revenue1 521 105 $

Expense

Pro Players Total Salaries81 375 000 $
Farm Players Total Salaries1 267 500 $
Coaches Total Salaries3 250 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses26 447 882 $
Farm Year To Date Expenses736 756 $
Pro Salary Cap To Date25 642 794 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue54 315 603 $
Farm Estimated Season Revenue2 636 582 $
Pro Remaining Season Days80
Pro Expenses Per Days710 805 $
Pro Estimated Expenses56 864 400 $
Farm Remaining Season Days71
Farm Expenses Per Days18 509 $
Farm Estimated Expenses1 314 139 $
Estimated Season Expenses58 178 539 $
Season Salary Cap81 375 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $625 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 29 375 000 $
Current Bank Account52 436 480 $
Projected Bank Account51 210 126 $

Pro Players Salaries

Anze Kopitar 9 250 000 $ (4)
-Salary Remaining : 6 271 186 $
Marc-Andre Fleury 7 125 000 $ (1)
-Salary Remaining : 4 830 508 $
Ryan Suter 7 000 000 $ (3)
-Salary Remaining : 4 745 763 $
Ryan Nugent-Hopkins 5 900 000 $ (4)
-Salary Remaining : 4 000 000 $
Josh Bailey 5 500 000 $ (5)
-Salary Remaining : 3 728 814 $
Evgenii Dadonov 5 500 000 $ (1)
-Salary Remaining : 3 728 814 $
Zach Parise 5 000 000 $ (3)
-Salary Remaining : 3 389 831 $
Andy Greene 4 750 000 $ (2)
-Salary Remaining : 3 220 339 $
John Klingberg 4 600 000 $ (3)
-Salary Remaining : 3 118 644 $
Christopher Tanev 4 000 000 $ (3)
-Salary Remaining : 2 711 864 $
Ryan Dzingel 3 850 000 $ (4)
-Salary Remaining : 2 610 169 $
Niklas Hjalmarsson 3 500 000 $ (3)
-Salary Remaining : 2 372 881 $
Andreas Athanasiou 3 000 000 $ (4)
-Salary Remaining : 2 033 898 $
Brenden Dillon 3 000 000 $ (5)
-Salary Remaining : 2 033 898 $
Luke Glendening 1 500 000 $ (1)
-Salary Remaining : 1 016 949 $
Jimmy Howard 1 500 000 $ (4)
-Salary Remaining : 1 016 949 $
J.T. Compher 1 500 000 $ (2)
-Salary Remaining : 1 016 949 $
Brendan Smith 1 500 000 $ (2)
-Salary Remaining : 1 016 949 $
Austin Watson 1 250 000 $ (4)
-Salary Remaining : 847 458 $
Alex Biega 800 000 $ (3)
-Salary Remaining : 542 373 $
Teddy Blueger 750 000 $ (1)
-Salary Remaining : 508 475 $
MacKenzie MacEachern 600 000 $ (1)
-Salary Remaining : 406 780 $
Total Pro Players22
Salary Commitment
Year 40 : 81 375 000 $
Year 41 : 65 900 000 $
Year 42 : 58 150 000 $
Year 43 : 33 250 000 $
Salary Average Commitment
Year 40 : 81 375 000 $
Year 41 : 65 900 000 $
Year 42 : 58 150 000 $
Year 43 : 33 250 000 $
Salary Cap with 1 Way Contract
Year 40 : 81 375 000 $
Year 41 : 65 900 000 $
Year 42 : 58 150 000 $
Year 43 : 33 250 000 $

Farm Players Salaries

Adam McQuaid 160 000 $ (1)
Salary Remaining : 104 220 $
Jakob Forsbacka-Karlsson 97 500 $ (2)
Salary Remaining : 63 509 $
Brian Gibbons 95 000 $ (1)
Salary Remaining : 61 881 $
Ryan Kuffner 92 500 $ (1)
Salary Remaining : 60 252 $
Brady Keeper 92 500 $ (1)
Salary Remaining : 60 252 $
Michael Hutchinson 85 000 $ (2)
Salary Remaining : 55 367 $
Morgan Geekie 85 000 $ (3)
Salary Remaining : 55 367 $
Par Lindholm 85 000 $ (1)
Salary Remaining : 55 367 $
J.C. Beaudin 80 000 $ (3)
Salary Remaining : 52 110 $
Tyler Graovac 75 000 $ (3)
Salary Remaining : 48 853 $
Gemel Smith 70 000 $ (3)
Salary Remaining : 45 596 $
Antti Suomela 70 000 $ (1)
Salary Remaining : 45 596 $
Justin Bailey 70 000 $ (3)
Salary Remaining : 45 596 $
Joshua Jacobs 60 000 $ (1)
Salary Remaining : 39 083 $
Bogdan Yakimov 50 000 $ (1)
Salary Remaining : 32 569 $
Total Farm Players15
Salary Commitment
Year 40 : 1 267 500 $
Year 41 : 562 500 $
Year 42 : 380 000 $
Year 43 : 0 $
Salary Average Commitment
Year 40 : 1 202 500 $
Year 41 : 497 500 $
Year 42 : 315 000 $
Year 43 : 0 $

Halifax Thunder



Arena Capacity - Ticket Price
Attendance - %

Arena NameColt 45 Center
Level 1: 7000 - 120 $ - 5 859 - 83,71%
Level 2: 6000 - 70 $ - 5 614 - 93,57%
Level 3: 3000 - 35 $ - 2 846 - 94,87%
Level 4: 5000 - 28 $ - 4 542 - 90,85%
Luxury : 2000 - 200 $ - 1 771 - 88,57%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 40 $ - 1 958 - 97,90%
Farm Level 2: 1000 - 25 $ - 652 - 65,15%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %20 634 - 89,71%
Average Income per Game1 928 810 $
Year to Date Revenue23 145 719 $
Farm
Home Games Left26
Average Attendance - %2 610 - 86,99%
Average Income per Game108 803 $
Year to Date Revenue1 632 038 $

Expense

Pro Players Total Salaries79 650 000 $
Farm Players Total Salaries2 802 000 $
Coaches Total Salaries5 550 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses27 105 512 $
Farm Year To Date Expenses1 168 576 $
Pro Salary Cap To Date25 495 338 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue55 935 488 $
Farm Estimated Season Revenue2 828 866 $
Pro Remaining Season Days80
Pro Expenses Per Days717 373 $
Pro Estimated Expenses57 389 840 $
Farm Remaining Season Days71
Farm Expenses Per Days30 752 $
Farm Estimated Expenses2 183 392 $
Estimated Season Expenses59 573 232 $
Season Salary Cap79 650 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $2 350 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 27 650 000 $
Current Bank Account82 500 656 $
Projected Bank Account81 691 778 $

Pro Players Salaries

Evgeni Malkin 9 250 000 $ (1)
-Salary Remaining : 6 271 186 $
John Carlson 8 000 000 $ (2)
-Salary Remaining : 5 423 729 $
Mike Hoffman 6 500 000 $ (5)
-Salary Remaining : 4 406 780 $
Logan Couture 6 250 000 $ (4)
-Salary Remaining : 4 237 288 $
T.J. Oshie 5 500 000 $ (2)
-Salary Remaining : 3 728 814 $
Timo Meier 5 200 000 $ (2)
-Salary Remaining : 3 525 424 $
Travis Hamonic 4 500 000 $ (4)
-Salary Remaining : 3 050 847 $
Matt Murray 4 500 000 $ (5)
-Salary Remaining : 3 050 847 $
Craig Smith 3 500 000 $ (5)
-Salary Remaining : 2 372 881 $
Kevin Fiala 3 250 000 $ (3)
-Salary Remaining : 2 203 390 $
Jack Johnson 3 000 000 $ (5)
-Salary Remaining : 2 033 898 $
Andrew Shaw 2 850 000 $ (4)
-Salary Remaining : 1 932 203 $
Colin Miller 2 800 000 $ (5)
-Salary Remaining : 1 898 305 $
Danny DeKeyser 2 200 000 $ (2)
-Salary Remaining : 1 491 525 $
Matt Nieto 2 000 000 $ (1)
-Salary Remaining : 1 355 932 $
Michael Raffl 1 800 000 $ (4)
-Salary Remaining : 1 220 339 $
Madison Bowey 1 750 000 $ (4)
-Salary Remaining : 1 186 441 $
Zach Aston-Reese 1 500 000 $ (4)
-Salary Remaining : 1 016 949 $
Joel Eriksson Ek 1 500 000 $ (2)
-Salary Remaining : 1 016 949 $
Jack Campbell 1 000 000 $ (1)
-Salary Remaining : 677 966 $
Dominic Toninato 1 000 000 $ (4)
-Salary Remaining : 677 966 $
Vinnie Hinostroza 1 000 000 $ (5)
-Salary Remaining : 677 966 $
Marc Staal 800 000 $ (2)
-Salary Remaining : 542 373 $
Total Pro Players23
Salary Commitment
Year 40 : 79 650 000 $
Year 41 : 67 400 000 $
Year 42 : 44 200 000 $
Year 43 : 40 950 000 $
Salary Average Commitment
Year 40 : 79 150 000 $
Year 41 : 66 900 000 $
Year 42 : 43 700 000 $
Year 43 : 40 450 000 $
Salary Cap with 1 Way Contract
Year 40 : 79 650 000 $
Year 41 : 67 400 000 $
Year 42 : 44 200 000 $
Year 43 : 40 950 000 $

Farm Players Salaries

Reto Berra 500 000 $ (1)
Salary Remaining : 325 688 $
Jamie McGinn 175 000 $ (1)
Salary Remaining : 113 991 $
Alex Petrovic 150 000 $ (2)
Salary Remaining : 97 706 $
Cory Conacher 150 000 $ (1)
Salary Remaining : 97 706 $
Alexander Volkov 120 000 $ (3)
Salary Remaining : 78 165 $
Kieffer Bellows 120 000 $ (3)
Salary Remaining : 78 165 $
Julius Honka 100 000 $ (2)
Salary Remaining : 65 138 $
Eric Gelinas 100 000 $ (1)
Salary Remaining : 65 138 $
Seth Griffith 100 000 $ (2)
Salary Remaining : 65 138 $
Zach Trotman 100 000 $ (1)
Salary Remaining : 65 138 $
Teemu Pulkkinen 100 000 $ (1)
Salary Remaining : 65 138 $
Magnus Hellberg 100 000 $ (1)
Salary Remaining : 65 138 $
Valentin Zykov 100 000 $ (2)
Salary Remaining : 65 138 $
Antoine Bibeau 100 000 $ (2)
Salary Remaining : 65 138 $
Sebastien Aho 100 000 $ (4)
Salary Remaining : 65 138 $
Nicholas Merkley 100 000 $ (4)
Salary Remaining : 65 138 $
Shane Gersich 90 000 $ (4)
Salary Remaining : 58 624 $
Roland McKeown 90 000 $ (4)
Salary Remaining : 58 624 $
Morgan Klimchuk 90 000 $ (4)
Salary Remaining : 58 624 $
Steven Fogarty 90 000 $ (4)
Salary Remaining : 58 624 $
Brandon Davidson 77 000 $ (1)
Salary Remaining : 50 156 $
Rourke Chartier 75 000 $ (1)
Salary Remaining : 48 853 $
Colton White 75 000 $ (1)
Salary Remaining : 48 853 $
Total Farm Players23
Salary Commitment
Year 40 : 2 802 000 $
Year 41 : 1 350 000 $
Year 42 : 800 000 $
Year 43 : 560 000 $
Salary Average Commitment
Year 40 : 2 662 000 $
Year 41 : 1 210 000 $
Year 42 : 660 000 $
Year 43 : 560 000 $

Hamilton Ultimate Fighter



Arena Capacity - Ticket Price
Attendance - %

Arena NameSmirnoff Arena
Level 1: 6500 - 110 $ - 6 369 - 97,98%
Level 2: 5500 - 70 $ - 5 429 - 98,71%
Level 3: 3000 - 35 $ - 2 930 - 97,65%
Level 4: 4500 - 15 $ - 4 500 - 100,00%
Luxury : 1500 - 210 $ - 1 500 - 100,00%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 75 $ - 984 - 49,19%
Farm Level 2: 1000 - 25 $ - 642 - 64,15%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %20 728 - 98,70%
Average Income per Game1 800 489 $
Year to Date Revenue21 605 868 $
Farm
Home Games Left26
Average Attendance - %1 625 - 54,18%
Average Income per Game103 303 $
Year to Date Revenue1 549 538 $

Expense

Pro Players Total Salaries69 300 000 $
Farm Players Total Salaries3 145 000 $
Coaches Total Salaries5 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses24 727 108 $
Farm Year To Date Expenses1 336 980 $
Pro Salary Cap To Date23 052 547 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue52 214 181 $
Farm Estimated Season Revenue2 685 866 $
Pro Remaining Season Days80
Pro Expenses Per Days631 356 $
Pro Estimated Expenses50 508 480 $
Farm Remaining Season Days71
Farm Expenses Per Days33 899 $
Farm Estimated Expenses2 406 829 $
Estimated Season Expenses52 915 309 $
Season Salary Cap69 300 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $12 700 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 17 300 000 $
Current Bank Account92 116 180 $
Projected Bank Account94 100 918 $

Pro Players Salaries

John Tavares 8 900 000 $ (1)
-Salary Remaining : 6 033 898 $
Cam Fowler 6 000 000 $ (3)
-Salary Remaining : 4 067 797 $
Jonathan Marchessault 5 000 000 $ (1)
-Salary Remaining : 3 389 831 $
Gustav Nyquist 5 000 000 $ (1)
-Salary Remaining : 3 389 831 $
Jonas Brodin 4 500 000 $ (2)
-Salary Remaining : 3 050 847 $
Jake DeBrusk 4 500 000 $ (3)
-Salary Remaining : 3 050 847 $
Nick Leddy 3 800 000 $ (5)
-Salary Remaining : 2 576 271 $
Derek Ryan 3 200 000 $ (5)
-Salary Remaining : 2 169 492 $
Chris Tierney 3 050 000 $ (3)
-Salary Remaining : 2 067 797 $
Cam Talbot 3 000 000 $ (4)
-Salary Remaining : 2 033 898 $
Alexander Kerfoot 2 600 000 $ (3)
-Salary Remaining : 1 762 712 $
Brian Boyle 2 500 000 $ (2)
-Salary Remaining : 1 694 915 $
Darren Helm 2 500 000 $ (2)
-Salary Remaining : 1 694 915 $
Mattias Janmark 2 500 000 $ (5)
-Salary Remaining : 1 694 915 $
Nick Holden 2 400 000 $ (3)
-Salary Remaining : 1 627 119 $
Anton Khudobin 2 000 000 $ (1)
-Salary Remaining : 1 355 932 $
Colin White 2 000 000 $ (2)
-Salary Remaining : 1 355 932 $
Adam Gaudette 1 900 000 $ (4)
-Salary Remaining : 1 288 136 $
Matt Benning 1 750 000 $ (2)
-Salary Remaining : 1 186 441 $
Alexander Nylander 1 500 000 $ (2)
-Salary Remaining : 1 016 949 $
Matt Roy 700 000 $ (1)
-Salary Remaining : 474 576 $
Total Pro Players21
Salary Commitment
Year 40 : 69 300 000 $
Year 41 : 47 700 000 $
Year 42 : 32 950 000 $
Year 43 : 14 400 000 $
Salary Average Commitment
Year 40 : 69 300 000 $
Year 41 : 47 700 000 $
Year 42 : 32 950 000 $
Year 43 : 14 400 000 $
Salary Cap with 1 Way Contract
Year 40 : 69 300 000 $
Year 41 : 47 700 000 $
Year 42 : 32 950 000 $
Year 43 : 14 400 000 $

Farm Players Salaries

Shayne Gostisbehere 450 000 $ (2)
Salary Remaining : 293 119 $
Andrew MacDonald 420 000 $ (2)
Salary Remaining : 273 578 $
Mikkel Boedker 410 000 $ (2)
Salary Remaining : 267 064 $
Sam Gagner 350 000 $ (1)
Salary Remaining : 227 982 $
Antoine Roussel 300 000 $ (5)
Salary Remaining : 195 413 $
Mario Ferraro 120 000 $ (3)
Salary Remaining : 78 165 $
Jason Pominville 100 000 $ (4)
Salary Remaining : 65 138 $
Colby Cave 100 000 $ (1)
Salary Remaining : 65 138 $
Martin Hanzal 100 000 $ (5)
Salary Remaining : 65 138 $
Sonny Milano 100 000 $ (1)
Salary Remaining : 65 138 $
Alex Broadhurst 100 000 $ (1)
Salary Remaining : 65 138 $
Adam Cracknell 100 000 $ (1)
Salary Remaining : 65 138 $
Sam Montembeault 95 000 $ (1)
Salary Remaining : 61 881 $
Jack Studnicka 90 000 $ (3)
Salary Remaining : 58 624 $
Adam Werner 90 000 $ (3)
Salary Remaining : 58 624 $
Michael Chaput 75 000 $ (1)
Salary Remaining : 48 853 $
Peter Holland 75 000 $ (1)
Salary Remaining : 48 853 $
Curtis McKenzie 70 000 $ (3)
Salary Remaining : 45 596 $
Total Farm Players18
Salary Commitment
Year 40 : 3 145 000 $
Year 41 : 2 150 000 $
Year 42 : 870 000 $
Year 43 : 500 000 $
Salary Average Commitment
Year 40 : 2 995 000 $
Year 41 : 2 000 000 $
Year 42 : 720 000 $
Year 43 : 500 000 $

Houston Supernova



Arena Capacity - Ticket Price
Attendance - %

Arena NameThunder Dome
Level 1: 6500 - 114 $ - 6 321 - 97,25%
Level 2: 5000 - 78 $ - 4 537 - 90,75%
Level 3: 2500 - 46 $ - 2 473 - 98,94%
Level 4: 4500 - 31 $ - 4 324 - 96,09%
Luxury : 1500 - 240 $ - 1 290 - 86,01%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 65 $ - 1 114 - 55,70%
Farm Level 2: 1000 - 20 $ - 731 - 73,10%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %18 946 - 94,73%
Average Income per Game1 894 594 $
Year to Date Revenue22 735 127 $
Farm
Home Games Left26
Average Attendance - %1 845 - 61,50%
Average Income per Game105 177 $
Year to Date Revenue1 577 661 $

Expense

Pro Players Total Salaries80 500 000 $
Farm Players Total Salaries3 081 000 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses26 092 790 $
Farm Year To Date Expenses1 665 897 $
Pro Salary Cap To Date24 804 659 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue54 943 224 $
Farm Estimated Season Revenue2 734 612 $
Pro Remaining Season Days80
Pro Expenses Per Days716 102 $
Pro Estimated Expenses57 288 160 $
Farm Remaining Season Days71
Farm Expenses Per Days46 615 $
Farm Estimated Expenses3 309 665 $
Estimated Season Expenses60 597 825 $
Season Salary Cap80 500 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $1 500 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 28 500 000 $
Current Bank Account(10 210 826 $)
Projected Bank Account(13 130 815 $)

Pro Players Salaries

Sidney Crosby 10 500 000 $ (5)
-Salary Remaining : 7 118 644 $
Steven Stamkos 8 950 000 $ (1)
-Salary Remaining : 6 067 797 $
Mitch Marner 7 000 000 $ (2)
-Salary Remaining : 4 745 763 $
Tyson Barrie 6 500 000 $ (3)
-Salary Remaining : 4 406 780 $
Connor Hellebuyck 6 000 000 $ (5)
-Salary Remaining : 4 067 797 $
Jakob Silfverberg 5 000 000 $ (5)
-Salary Remaining : 3 389 831 $
Travis Konecny 4 500 000 $ (3)
-Salary Remaining : 3 050 847 $
Anton Stralman 4 350 000 $ (1)
-Salary Remaining : 2 949 153 $
Dmitry Orlov 4 000 000 $ (2)
-Salary Remaining : 2 711 864 $
Kyle Connor 3 850 000 $ (2)
-Salary Remaining : 2 610 169 $
Dustin Brown 3 250 000 $ (3)
-Salary Remaining : 2 203 390 $
Joe Pavelski 3 000 000 $ (2)
-Salary Remaining : 2 033 898 $
Kasperi Kapanen 3 000 000 $ (5)
-Salary Remaining : 2 033 898 $
Jake McCabe 2 000 000 $ (4)
-Salary Remaining : 1 355 932 $
Chandler Stephenson 1 500 000 $ (5)
-Salary Remaining : 1 016 949 $
Jon Merrill 1 500 000 $ (2)
-Salary Remaining : 1 016 949 $
Rasmus Dahlin 1 200 000 $ (1)
-Salary Remaining : 813 559 $
Carter Hart 1 200 000 $ (1)
-Salary Remaining : 813 559 $
Stefan Noesen 900 000 $ (3)
-Salary Remaining : 610 169 $
Colin Blackwell 900 000 $ (4)
-Salary Remaining : 610 169 $
Trevor Moore 750 000 $ (1)
-Salary Remaining : 508 475 $
Caleb Jones 650 000 $ (1)
-Salary Remaining : 440 678 $
Total Pro Players22
Salary Commitment
Year 40 : 80 500 000 $
Year 41 : 63 400 000 $
Year 42 : 44 050 000 $
Year 43 : 28 900 000 $
Salary Average Commitment
Year 40 : 80 500 000 $
Year 41 : 63 400 000 $
Year 42 : 44 050 000 $
Year 43 : 28 900 000 $
Salary Cap with 1 Way Contract
Year 40 : 80 500 000 $
Year 41 : 63 400 000 $
Year 42 : 44 050 000 $
Year 43 : 28 900 000 $

Farm Players Salaries

Michael Grabner 300 000 $ (3)
Salary Remaining : 195 413 $
Michael Stone 250 000 $ (2)
Salary Remaining : 162 844 $
Sheldon Rempal 220 000 $ (2)
Salary Remaining : 143 303 $
Mitch Reinke 200 000 $ (1)
Salary Remaining : 130 275 $
Hunter Miska 180 000 $ (2)
Salary Remaining : 117 248 $
Ashton Sautner 150 000 $ (1)
Salary Remaining : 97 706 $
Eric Robinson 120 000 $ (1)
Salary Remaining : 78 165 $
Nick Lappin 120 000 $ (1)
Salary Remaining : 78 165 $
Joel L'Esperance 120 000 $ (1)
Salary Remaining : 78 165 $
Jordan Weal 115 000 $ (4)
Salary Remaining : 74 908 $
Gerald Mayhew 100 000 $ (5)
Salary Remaining : 65 138 $
Joseph Gambardella 90 000 $ (2)
Salary Remaining : 58 624 $
Adam Clendening 90 000 $ (3)
Salary Remaining : 58 624 $
Buddy Robinson 80 000 $ (5)
Salary Remaining : 52 110 $
Steven Kampfer 80 000 $ (2)
Salary Remaining : 52 110 $
Liam O'Brien 80 000 $ (4)
Salary Remaining : 52 110 $
Austin Wagner 75 000 $ (1)
Salary Remaining : 48 853 $
Phil Varone 75 000 $ (1)
Salary Remaining : 48 853 $
Kristers Gudlevskis 75 000 $ (3)
Salary Remaining : 48 853 $
Rudolfs Balcers 75 000 $ (1)
Salary Remaining : 48 853 $
Jakob Lilja 70 000 $ (5)
Salary Remaining : 45 596 $
Gage Quinney 70 000 $ (5)
Salary Remaining : 45 596 $
Joona Luoto 70 000 $ (5)
Salary Remaining : 45 596 $
Trevor Carrick 70 000 $ (5)
Salary Remaining : 45 596 $
Joel Hanley 70 000 $ (5)
Salary Remaining : 45 596 $
Mason Marchment 70 000 $ (5)
Salary Remaining : 45 596 $
Cooper Marody 66 000 $ (1)
Salary Remaining : 42 991 $
Total Farm Players27
Salary Commitment
Year 40 : 3 081 000 $
Year 41 : 2 080 000 $
Year 42 : 1 260 000 $
Year 43 : 795 000 $
Salary Average Commitment
Year 40 : 2 881 000 $
Year 41 : 1 880 000 $
Year 42 : 1 060 000 $
Year 43 : 595 000 $

London Spartiates



Arena Capacity - Ticket Price
Attendance - %

Arena NameKingdom Arena
Level 1: 6000 - 120 $ - 5 732 - 95,54%
Level 2: 5000 - 70 $ - 5 000 - 100,00%
Level 3: 2250 - 69 $ - 1 603 - 71,23%
Level 4: 4000 - 60 $ - 1 964 - 49,10%
Luxury : 1250 - 175 $ - 1 250 - 100,00%
Total Capacity :18500
Farm
Farm Level 1: 2000 - 75 $ - 994 - 49,70%
Farm Level 2: 1000 - 30 $ - 549 - 54,87%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %15 549 - 84,05%
Average Income per Game1 707 788 $
Year to Date Revenue20 493 459 $
Farm
Home Games Left26
Average Attendance - %1 543 - 51,42%
Average Income per Game104 656 $
Year to Date Revenue1 569 835 $

Expense

Pro Players Total Salaries73 550 000 $
Farm Players Total Salaries2 205 000 $
Coaches Total Salaries4 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses24 789 406 $
Farm Year To Date Expenses1 231 470 $
Pro Salary Cap To Date23 823 305 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue49 525 859 $
Farm Estimated Season Revenue2 721 047 $
Pro Remaining Season Days80
Pro Expenses Per Days648 729 $
Pro Estimated Expenses51 898 320 $
Farm Remaining Season Days71
Farm Expenses Per Days30 321 $
Farm Estimated Expenses2 152 791 $
Estimated Season Expenses54 051 111 $
Season Salary Cap73 550 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $8 450 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 21 550 000 $
Current Bank Account26 462 356 $
Projected Bank Account24 658 151 $

Pro Players Salaries

Jamie Benn 7 900 000 $ (1)
-Salary Remaining : 5 355 932 $
Pekka Rinne 7 000 000 $ (3)
-Salary Remaining : 4 745 763 $
Phil Kessel 6 750 000 $ (5)
-Salary Remaining : 4 576 271 $
Alexander Radulov 6 750 000 $ (3)
-Salary Remaining : 4 576 271 $
Matt Dumba 6 000 000 $ (3)
-Salary Remaining : 4 067 797 $
Martin Jones 5 000 000 $ (1)
-Salary Remaining : 3 389 831 $
Mikael Granlund 3 800 000 $ (4)
-Salary Remaining : 2 576 271 $
Josh Morrissey 3 550 000 $ (2)
-Salary Remaining : 2 406 780 $
Erik Haula 3 200 000 $ (5)
-Salary Remaining : 2 169 492 $
Jake Virtanen 2 800 000 $ (2)
-Salary Remaining : 1 898 305 $
Colton Sissons 2 650 000 $ (4)
-Salary Remaining : 1 796 610 $
Jason Demers 2 600 000 $ (5)
-Salary Remaining : 1 762 712 $
Calle Jarnkrok 2 500 000 $ (1)
-Salary Remaining : 1 694 915 $
Alex Chiasson 2 500 000 $ (3)
-Salary Remaining : 1 694 915 $
Justin Braun 2 500 000 $ (4)
-Salary Remaining : 1 694 915 $
Tanner Pearson 2 500 000 $ (4)
-Salary Remaining : 1 694 915 $
Olli Maatta 2 500 000 $ (3)
-Salary Remaining : 1 694 915 $
Cody Eakin 1 500 000 $ (5)
-Salary Remaining : 1 016 949 $
Slater Koekkoek 1 000 000 $ (1)
-Salary Remaining : 677 966 $
Mikhail Vorobyev 550 000 $ (1)
-Salary Remaining : 372 881 $
Total Pro Players20
Salary Commitment
Year 40 : 73 550 000 $
Year 41 : 56 600 000 $
Year 42 : 50 250 000 $
Year 43 : 25 500 000 $
Salary Average Commitment
Year 40 : 73 550 000 $
Year 41 : 56 600 000 $
Year 42 : 50 250 000 $
Year 43 : 25 500 000 $
Salary Cap with 1 Way Contract
Year 40 : 73 550 000 $
Year 41 : 56 600 000 $
Year 42 : 50 250 000 $
Year 43 : 25 500 000 $

Farm Players Salaries

Jake Gardiner 320 000 $ (5)
Salary Remaining : 208 440 $
Scott Darling 200 000 $ (3)
Salary Remaining : 130 275 $
Joey Daccord 120 000 $ (1)
Salary Remaining : 78 165 $
Adam Johnson 120 000 $ (1)
Salary Remaining : 78 165 $
Josh Currie 100 000 $ (3)
Salary Remaining : 65 138 $
Anton Forsberg 100 000 $ (3)
Salary Remaining : 65 138 $
David Gustafsson 92 500 $ (3)
Salary Remaining : 60 252 $
Joakim Ryan 90 000 $ (4)
Salary Remaining : 58 624 $
Blake Speers 80 000 $ (2)
Salary Remaining : 52 110 $
Andrew Poturalski 80 000 $ (2)
Salary Remaining : 52 110 $
Jaycob Megna 80 000 $ (2)
Salary Remaining : 52 110 $
Sheldon Dries 80 000 $ (1)
Salary Remaining : 52 110 $
Carsen Twarynski 75 000 $ (3)
Salary Remaining : 48 853 $
Joe Morrow 72 500 $ (3)
Salary Remaining : 47 225 $
Matt Cullen 70 000 $ (2)
Salary Remaining : 45 596 $
Tobias Lindberg 70 000 $ (5)
Salary Remaining : 45 596 $
German Rubtsov 70 000 $ (3)
Salary Remaining : 45 596 $
Kevin Gravel 70 000 $ (5)
Salary Remaining : 45 596 $
Matt Bartkowski 70 000 $ (3)
Salary Remaining : 45 596 $
Garret Sparks 70 000 $ (5)
Salary Remaining : 45 596 $
Kaden Fulcher 65 000 $ (1)
Salary Remaining : 42 339 $
Marek Langhamer 55 000 $ (4)
Salary Remaining : 35 826 $
Brandon Halverson 55 000 $ (4)
Salary Remaining : 35 826 $
Total Farm Players23
Salary Commitment
Year 40 : 2 205 000 $
Year 41 : 1 820 000 $
Year 42 : 1 510 000 $
Year 43 : 730 000 $
Salary Average Commitment
Year 40 : 2 117 500 $
Year 41 : 1 732 500 $
Year 42 : 1 422 500 $
Year 43 : 730 000 $

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJacobs Center
Level 1: 6500 - 115 $ - 5 616 - 86,40%
Level 2: 5500 - 71 $ - 4 777 - 86,86%
Level 3: 2500 - 47 $ - 2 199 - 87,97%
Level 4: 4500 - 31 $ - 4 132 - 91,82%
Luxury : 1500 - 246 $ - 1 250 - 83,30%
Total Capacity :20500
Farm
Farm Level 1: 2000 - 35 $ - 1 985 - 99,23%
Farm Level 2: 1000 - 15 $ - 996 - 99,56%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %17 974 - 87,68%
Average Income per Game1 862 881 $
Year to Date Revenue22 354 567 $
Farm
Home Games Left26
Average Attendance - %2 980 - 99,34%
Average Income per Game97 057 $
Year to Date Revenue1 455 854 $

Expense

Pro Players Total Salaries55 925 000 $
Farm Players Total Salaries2 942 500 $
Coaches Total Salaries6 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses19 429 240 $
Farm Year To Date Expenses1 375 963 $
Pro Salary Cap To Date17 819 068 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue54 023 537 $
Farm Estimated Season Revenue2 523 480 $
Pro Remaining Season Days80
Pro Expenses Per Days516 314 $
Pro Estimated Expenses41 305 120 $
Farm Remaining Season Days71
Farm Expenses Per Days40 757 $
Farm Estimated Expenses2 893 747 $
Estimated Season Expenses44 198 867 $
Season Salary Cap55 925 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $26 075 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 3 925 000 $
Current Bank Account102 505 217 $
Projected Bank Account114 853 367 $

Pro Players Salaries

William Nylander 7 000 000 $ (5)
-Salary Remaining : 4 745 763 $
Jonathan Drouin 5 500 000 $ (1)
-Salary Remaining : 3 728 814 $
Jeff Carter 4 850 000 $ (1)
-Salary Remaining : 3 288 136 $
Brady Skjei 4 500 000 $ (4)
-Salary Remaining : 3 050 847 $
Johnny Boychuk 4 000 000 $ (1)
-Salary Remaining : 2 711 864 $
Craig Anderson 3 750 000 $ (4)
-Salary Remaining : 2 542 373 $
Samuel Girard 3 500 000 $ (3)
-Salary Remaining : 2 372 881 $
Andreas Johnsson 3 200 000 $ (4)
-Salary Remaining : 2 169 492 $
David Desharnais 3 000 000 $ (1)
-Salary Remaining : 2 033 898 $
Boone Jenner 2 900 000 $ (1)
-Salary Remaining : 1 966 102 $
Luca Sbisa 2 200 000 $ (4)
-Salary Remaining : 1 491 525 $
Alex Iafallo 2 000 000 $ (4)
-Salary Remaining : 1 355 932 $
Carl Hagelin 1 500 000 $ (4)
-Salary Remaining : 1 016 949 $
Kaapo Kakko 1 200 000 $ (3)
-Salary Remaining : 813 559 $
Justin Williams 1 200 000 $ (2)
-Salary Remaining : 813 559 $
Nick Suzuki 1 200 000 $ (3)
-Salary Remaining : 813 559 $
Ryan Lindgren 1 200 000 $ (1)
-Salary Remaining : 813 559 $
Dominik Kahun 950 000 $ (1)
-Salary Remaining : 644 068 $
Curtis Lazar 875 000 $ (2)
-Salary Remaining : 593 220 $
MacKenzie Blackwood 750 000 $ (1)
-Salary Remaining : 508 475 $
Dennis Gilbert 650 000 $ (1)
-Salary Remaining : 440 678 $
Total Pro Players21
Salary Commitment
Year 40 : 55 925 000 $
Year 41 : 32 125 000 $
Year 42 : 30 050 000 $
Year 43 : 24 150 000 $
Salary Average Commitment
Year 40 : 54 525 000 $
Year 41 : 30 725 000 $
Year 42 : 28 650 000 $
Year 43 : 24 150 000 $
Salary Cap with 1 Way Contract
Year 40 : 55 925 000 $
Year 41 : 32 125 000 $
Year 42 : 30 050 000 $
Year 43 : 24 150 000 $

Farm Players Salaries

Bobby Ryan 525 000 $ (2)
Salary Remaining : 341 972 $
Oscar Fantenberg 290 000 $ (3)
Salary Remaining : 188 899 $
Malcolm Subban 190 000 $ (3)
Salary Remaining : 123 761 $
Jack Hughes 120 000 $ (3)
Salary Remaining : 78 165 $
David Schlemko 100 000 $ (3)
Salary Remaining : 65 138 $
Tage Thompson 97 500 $ (1)
Salary Remaining : 63 509 $
Noah Dobson 95 000 $ (3)
Salary Remaining : 61 881 $
Rasmus Andersson 90 000 $ (2)
Salary Remaining : 58 624 $
Dean Kukan 90 000 $ (2)
Salary Remaining : 58 624 $
Nicholas Baptiste 87 500 $ (2)
Salary Remaining : 56 995 $
Janne Kuokkanen 85 000 $ (2)
Salary Remaining : 55 367 $
Matt Puempel 85 000 $ (2)
Salary Remaining : 55 367 $
Otto Koivula 85 000 $ (3)
Salary Remaining : 55 367 $
Michael Dipietro 82 500 $ (1)
Salary Remaining : 53 739 $
Libor Hajek 80 000 $ (1)
Salary Remaining : 52 110 $
Tyler Benson 80 000 $ (3)
Salary Remaining : 52 110 $
Jake Walman 75 000 $ (3)
Salary Remaining : 48 853 $
Connor Bunnaman 75 000 $ (3)
Salary Remaining : 48 853 $
Dillon Heatherington 75 000 $ (3)
Salary Remaining : 48 853 $
Brett Lernout 75 000 $ (5)
Salary Remaining : 48 853 $
Jakub Zboril 75 000 $ (1)
Salary Remaining : 48 853 $
Guillaume Brisebois 70 000 $ (1)
Salary Remaining : 45 596 $
Eric Tangradi 65 000 $ (4)
Salary Remaining : 42 339 $
Chris Terry 65 000 $ (4)
Salary Remaining : 42 339 $
Alan Quine 65 000 $ (1)
Salary Remaining : 42 339 $
Christian Thomas 65 000 $ (4)
Salary Remaining : 42 339 $
Ian McCoshen 55 000 $ (2)
Salary Remaining : 35 826 $
Total Farm Players27
Salary Commitment
Year 40 : 2 942 500 $
Year 41 : 2 472 500 $
Year 42 : 1 455 000 $
Year 43 : 270 000 $
Salary Average Commitment
Year 40 : 2 712 500 $
Year 41 : 2 242 500 $
Year 42 : 1 225 000 $
Year 43 : 270 000 $

Moncton Wildcats



Arena Capacity - Ticket Price
Attendance - %

Arena NameMoncton Coliseum
Level 1: 7000 - 92 $ - 6 633 - 94,75%
Level 2: 5250 - 62 $ - 5 230 - 99,62%
Level 3: 4000 - 27 $ - 3 090 - 77,25%
Level 4: 5000 - 22 $ - 4 729 - 94,58%
Luxury : 1750 - 178 $ - 1 739 - 99,38%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 995 - 99,77%
Farm Level 2: 1000 - 15 $ - 996 - 99,61%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %21 421 - 93,13%
Average Income per Game1 646 210 $
Year to Date Revenue19 754 525 $
Farm
Home Games Left26
Average Attendance - %2 992 - 99,72%
Average Income per Game97 501 $
Year to Date Revenue1 462 513 $

Expense

Pro Players Total Salaries80 425 000 $
Farm Players Total Salaries1 725 000 $
Coaches Total Salaries3 550 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses26 452 552 $
Farm Year To Date Expenses817 062 $
Pro Salary Cap To Date25 486 441 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue47 740 102 $
Farm Estimated Season Revenue2 535 023 $
Pro Remaining Season Days80
Pro Expenses Per Days706 992 $
Pro Estimated Expenses56 559 360 $
Farm Remaining Season Days71
Farm Expenses Per Days20 872 $
Farm Estimated Expenses1 481 912 $
Estimated Season Expenses58 041 272 $
Season Salary Cap80 425 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $1 575 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 28 425 000 $
Current Bank Account25 895 622 $
Projected Bank Account18 129 475 $

Pro Players Salaries

Tyler Seguin 8 500 000 $ (4)
-Salary Remaining : 5 762 712 $
Taylor Hall 8 000 000 $ (3)
-Salary Remaining : 5 423 729 $
Braden Holtby 6 850 000 $ (4)
-Salary Remaining : 4 644 068 $
Torey Krug 6 125 000 $ (3)
-Salary Remaining : 4 152 542 $
Rasmus Ristolainen 6 000 000 $ (1)
-Salary Remaining : 4 067 797 $
Nikolaj Ehlers 6 000 000 $ (4)
-Salary Remaining : 4 067 797 $
Kyle Turris 5 100 000 $ (2)
-Salary Remaining : 3 457 627 $
Philipp Grubauer 4 250 000 $ (3)
-Salary Remaining : 2 881 356 $
James van Riemsdyk 4 200 000 $ (3)
-Salary Remaining : 2 847 458 $
Ryan Strome 4 000 000 $ (1)
-Salary Remaining : 2 711 864 $
Marco Scandella 3 750 000 $ (4)
-Salary Remaining : 2 542 373 $
Jared McCann 3 250 000 $ (3)
-Salary Remaining : 2 203 390 $
Nikita Zadorov 3 000 000 $ (1)
-Salary Remaining : 2 033 898 $
Cody Ceci 2 500 000 $ (4)
-Salary Remaining : 1 694 915 $
Oskar Sundqvist 2 250 000 $ (2)
-Salary Remaining : 1 525 424 $
Frank Vatrano 1 500 000 $ (2)
-Salary Remaining : 1 016 949 $
Scott Mayfield 1 500 000 $ (4)
-Salary Remaining : 1 016 949 $
David Kampf 1 250 000 $ (4)
-Salary Remaining : 847 458 $
Trevor Lewis 1 000 000 $ (3)
-Salary Remaining : 677 966 $
Dominik Simon 800 000 $ (2)
-Salary Remaining : 542 373 $
Radim Simek 600 000 $ (1)
-Salary Remaining : 406 780 $
Total Pro Players21
Salary Commitment
Year 40 : 80 425 000 $
Year 41 : 66 825 000 $
Year 42 : 57 175 000 $
Year 43 : 30 350 000 $
Salary Average Commitment
Year 40 : 80 425 000 $
Year 41 : 66 825 000 $
Year 42 : 57 175 000 $
Year 43 : 30 350 000 $
Salary Cap with 1 Way Contract
Year 40 : 80 425 000 $
Year 41 : 66 825 000 $
Year 42 : 57 175 000 $
Year 43 : 30 350 000 $

Farm Players Salaries

Tobias Rieder 85 000 $ (2)
Salary Remaining : 55 367 $
Josh Norris 85 000 $ (3)
Salary Remaining : 55 367 $
Jayce Hawryluk 80 000 $ (1)
Salary Remaining : 52 110 $
Saku Maenalanen 80 000 $ (1)
Salary Remaining : 52 110 $
Chad Ruhwedel 75 000 $ (1)
Salary Remaining : 48 853 $
Brendan Leipsic 70 000 $ (2)
Salary Remaining : 45 596 $
Max McCormick 70 000 $ (5)
Salary Remaining : 45 596 $
Daniel Catenacci 70 000 $ (1)
Salary Remaining : 45 596 $
Casey Nelson 70 000 $ (5)
Salary Remaining : 45 596 $
Greg McKegg 70 000 $ (5)
Salary Remaining : 45 596 $
Andrei Markov 70 000 $ (1)
Salary Remaining : 45 596 $
Stanislav Galiev 70 000 $ (5)
Salary Remaining : 45 596 $
Sam Carrick 70 000 $ (5)
Salary Remaining : 45 596 $
Collin Delia 70 000 $ (2)
Salary Remaining : 45 596 $
Daniel Brickley 70 000 $ (2)
Salary Remaining : 45 596 $
John Gilmour 70 000 $ (2)
Salary Remaining : 45 596 $
William Borgen 70 000 $ (1)
Salary Remaining : 45 596 $
Carl Dahlstrom 70 000 $ (4)
Salary Remaining : 45 596 $
Viktor Loov 70 000 $ (1)
Salary Remaining : 45 596 $
Tom Kuhnhackl 70 000 $ (4)
Salary Remaining : 45 596 $
Mark Friedman 60 000 $ (1)
Salary Remaining : 39 083 $
Tyler Lewington 60 000 $ (1)
Salary Remaining : 39 083 $
Karson Kuhlman (Out of Payroll) 60 000 $ (1)
Salary Remaining : 39 083 $
Carl Klingberg 50 000 $ (3)
Salary Remaining : 32 569 $
Darren Archibald 50 000 $ (3)
Salary Remaining : 32 569 $
Cristoval Nieves 50 000 $ (2)
Salary Remaining : 32 569 $
Total Farm Players26
Salary Commitment
Year 40 : 1 785 000 $
Year 41 : 1 090 000 $
Year 42 : 675 000 $
Year 43 : 490 000 $
Salary Average Commitment
Year 40 : 1 750 000 $
Year 41 : 1 055 000 $
Year 42 : 640 000 $
Year 43 : 490 000 $

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Molson
Level 1: 7000 - 250 $ - 2 840 - 40,57%
Level 2: 6000 - 175 $ - 2 410 - 40,17%
Level 3: 3000 - 110 $ - 1 200 - 40,00%
Level 4: 5000 - 60 $ - 2 017 - 40,34%
Luxury : 2000 - 325 $ - 1 003 - 50,17%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 988 - 99,41%
Farm Level 2: 1000 - 15 $ - 997 - 99,73%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %9 470 - 41,18%
Average Income per Game1 910 171 $
Year to Date Revenue22 922 049 $
Farm
Home Games Left26
Average Attendance - %2 985 - 99,51%
Average Income per Game97 225 $
Year to Date Revenue1 458 376 $

Expense

Pro Players Total Salaries53 750 000 $
Farm Players Total Salaries1 717 500 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses16 475 851 $
Farm Year To Date Expenses1 468 438 $
Pro Salary Cap To Date16 153 813 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue55 394 952 $
Farm Estimated Season Revenue2 527 852 $
Pro Remaining Season Days80
Pro Expenses Per Days463 983 $
Pro Estimated Expenses37 118 640 $
Farm Remaining Season Days71
Farm Expenses Per Days34 106 $
Farm Estimated Expenses2 421 526 $
Estimated Season Expenses39 540 166 $
Season Salary Cap53 750 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $28 250 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 1 750 000 $
Current Bank Account41 436 136 $
Projected Bank Account59 818 774 $

Pro Players Salaries

Maxime Talbot 5 000 000 $ (2)
-Salary Remaining : 3 389 831 $
Mathieu Roy 5 000 000 $ (2)
-Salary Remaining : 3 389 831 $
Maxim Lapierre 5 000 000 $ (2)
-Salary Remaining : 3 389 831 $
Mathieu Carle 5 000 000 $ (2)
-Salary Remaining : 3 389 831 $
Brandon Montour 3 750 000 $ (2)
-Salary Remaining : 2 542 373 $
Anthony Beauvillier 3 500 000 $ (2)
-Salary Remaining : 2 372 881 $
Sven Baertschi 3 400 000 $ (2)
-Salary Remaining : 2 305 085 $
Thomas Greiss 3 250 000 $ (5)
-Salary Remaining : 2 203 390 $
Zach Bogosian 2 500 000 $ (2)
-Salary Remaining : 1 694 915 $
Sammy Blais 2 500 000 $ (2)
-Salary Remaining : 1 694 915 $
Brett Kulak 1 900 000 $ (1)
-Salary Remaining : 1 288 136 $
Tyson Jost 1 500 000 $ (2)
-Salary Remaining : 1 016 949 $
Victor Mete 1 250 000 $ (2)
-Salary Remaining : 847 458 $
Matt Grzelcyk 1 200 000 $ (2)
-Salary Remaining : 813 559 $
Carl Grundstrom 1 200 000 $ (1)
-Salary Remaining : 813 559 $
Evan Bouchard 1 200 000 $ (1)
-Salary Remaining : 813 559 $
Calvin Pickard 1 200 000 $ (2)
-Salary Remaining : 813 559 $
Conor Garland 950 000 $ (1)
-Salary Remaining : 644 068 $
Filip Chlapik 800 000 $ (1)
-Salary Remaining : 542 373 $
Nicolas Roy 800 000 $ (1)
-Salary Remaining : 542 373 $
Danick Martel 750 000 $ (1)
-Salary Remaining : 508 475 $
Gabriel Vilardi 700 000 $ (3)
-Salary Remaining : 474 576 $
Mitchell Stephens 700 000 $ (3)
-Salary Remaining : 474 576 $
Nikolai Prokhorkin 700 000 $ (3)
-Salary Remaining : 474 576 $
Total Pro Players24
Salary Commitment
Year 40 : 53 750 000 $
Year 41 : 46 150 000 $
Year 42 : 5 350 000 $
Year 43 : 3 250 000 $
Salary Average Commitment
Year 40 : 53 150 000 $
Year 41 : 45 550 000 $
Year 42 : 4 750 000 $
Year 43 : 3 250 000 $
Salary Cap with 1 Way Contract
Year 40 : 53 750 000 $
Year 41 : 46 150 000 $
Year 42 : 5 350 000 $
Year 43 : 3 250 000 $

Farm Players Salaries

Patrick Bordeleau 500 000 $ (2)
Salary Remaining : 325 688 $
Pontus Aberg 250 000 $ (2)
Salary Remaining : 162 844 $
Evgeny Svechnikov 120 000 $ (2)
Salary Remaining : 78 165 $
Alexander Urbom 75 000 $ (5)
Salary Remaining : 48 853 $
Ryan Spooner 75 000 $ (5)
Salary Remaining : 48 853 $
Reid Boucher 75 000 $ (5)
Salary Remaining : 48 853 $
Kurtis Gabriel 75 000 $ (5)
Salary Remaining : 48 853 $
Jeff Zatkoff 75 000 $ (5)
Salary Remaining : 48 853 $
Daniel O'Regan 72 500 $ (2)
Salary Remaining : 47 225 $
Timothy Liljegren 70 000 $ (3)
Salary Remaining : 45 596 $
Gilles Senn 70 000 $ (3)
Salary Remaining : 45 596 $
Julien Gauthier 70 000 $ (3)
Salary Remaining : 45 596 $
Nikita Nesterov 70 000 $ (3)
Salary Remaining : 45 596 $
Linus Klasen 60 000 $ (1)
Salary Remaining : 39 083 $
Pavel Datsyuk 60 000 $ (1)
Salary Remaining : 39 083 $
Total Farm Players15
Salary Commitment
Year 40 : 1 717 500 $
Year 41 : 1 597 500 $
Year 42 : 655 000 $
Year 43 : 375 000 $
Salary Average Commitment
Year 40 : 1 532 500 $
Year 41 : 1 412 500 $
Year 42 : 470 000 $
Year 43 : 250 000 $

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameAréna Patrick Roy
Level 1: 6000 - 122 $ - 5 311 - 88,52%
Level 2: 5250 - 75 $ - 5 181 - 98,68%
Level 3: 2250 - 50 $ - 2 156 - 95,81%
Level 4: 4000 - 33 $ - 3 612 - 90,30%
Luxury : 1500 - 235 $ - 1 310 - 87,32%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 40 $ - 1 986 - 99,28%
Farm Level 2: 1000 - 20 $ - 810 - 80,98%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %17 569 - 92,47%
Average Income per Game1 820 712 $
Year to Date Revenue21 848 541 $
Farm
Home Games Left26
Average Attendance - %2 795 - 93,18%
Average Income per Game109 963 $
Year to Date Revenue1 649 445 $

Expense

Pro Players Total Salaries70 075 000 $
Farm Players Total Salaries3 095 000 $
Coaches Total Salaries5 850 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses24 250 855 $
Farm Year To Date Expenses1 332 572 $
Pro Salary Cap To Date22 640 681 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue52 800 641 $
Farm Estimated Season Revenue2 859 038 $
Pro Remaining Season Days80
Pro Expenses Per Days636 229 $
Pro Estimated Expenses50 898 320 $
Farm Remaining Season Days71
Farm Expenses Per Days36 193 $
Farm Estimated Expenses2 569 703 $
Estimated Season Expenses53 468 023 $
Season Salary Cap70 075 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $11 925 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 18 075 000 $
Current Bank Account73 594 832 $
Projected Bank Account75 786 488 $

Pro Players Salaries

John Gibson 5 700 000 $ (4)
-Salary Remaining : 3 864 407 $
Jaden Schwartz 5 500 000 $ (2)
-Salary Remaining : 3 728 814 $
Hampus Lindholm 5 200 000 $ (4)
-Salary Remaining : 3 525 424 $
Derek Stepan 5 000 000 $ (2)
-Salary Remaining : 3 389 831 $
Clayton Keller 4 750 000 $ (2)
-Salary Remaining : 3 220 339 $
Sami Vatanen 4 750 000 $ (4)
-Salary Remaining : 3 220 339 $
Adam Henrique 4 500 000 $ (5)
-Salary Remaining : 3 050 847 $
Connor Brown 4 500 000 $ (5)
-Salary Remaining : 3 050 847 $
Dylan Strome 4 000 000 $ (5)
-Salary Remaining : 2 711 864 $
Nikita Zaitsev 4 000 000 $ (2)
-Salary Remaining : 2 711 864 $
Martin Necas 3 500 000 $ (2)
-Salary Remaining : 2 372 881 $
Matt Calvert 3 250 000 $ (4)
-Salary Remaining : 2 203 390 $
Vladislav Namestnikov 3 000 000 $ (4)
-Salary Remaining : 2 033 898 $
Ryan Miller 2 500 000 $ (3)
-Salary Remaining : 1 694 915 $
Carl Gunnarsson 1 750 000 $ (3)
-Salary Remaining : 1 186 441 $
Jay Beagle 1 500 000 $ (4)
-Salary Remaining : 1 016 949 $
John Hayden 1 200 000 $ (2)
-Salary Remaining : 813 559 $
Zack MacEwen 1 200 000 $ (1)
-Salary Remaining : 813 559 $
Cale Makar 1 200 000 $ (3)
-Salary Remaining : 813 559 $
Andrew Mangiapane 1 000 000 $ (4)
-Salary Remaining : 677 966 $
Tyler Pitlick 800 000 $ (2)
-Salary Remaining : 542 373 $
Jonas Siegenthaler 725 000 $ (1)
-Salary Remaining : 491 525 $
Ryan Graves 550 000 $ (1)
-Salary Remaining : 372 881 $
Total Pro Players23
Salary Commitment
Year 40 : 70 075 000 $
Year 41 : 67 600 000 $
Year 42 : 42 850 000 $
Year 43 : 37 400 000 $
Salary Average Commitment
Year 40 : 69 375 000 $
Year 41 : 66 900 000 $
Year 42 : 42 150 000 $
Year 43 : 37 400 000 $
Salary Cap with 1 Way Contract
Year 40 : 70 075 000 $
Year 41 : 67 600 000 $
Year 42 : 42 850 000 $
Year 43 : 37 400 000 $

Farm Players Salaries

Patrick Marleau 570 000 $ (1)
Salary Remaining : 371 284 $
Tyler Johnson 475 000 $ (4)
Salary Remaining : 309 404 $
Justin Schultz 400 000 $ (4)
Salary Remaining : 260 550 $
Stuart Percy 120 000 $ (3)
Salary Remaining : 78 165 $
Brendan Ranford 100 000 $ (3)
Salary Remaining : 65 138 $
Miikka Salomaki 100 000 $ (1)
Salary Remaining : 65 138 $
Jyrki Jokipakka 100 000 $ (3)
Salary Remaining : 65 138 $
Sami Niku 100 000 $ (2)
Salary Remaining : 65 138 $
Charlie Lindgren 100 000 $ (2)
Salary Remaining : 65 138 $
Alexey Marchenko 95 000 $ (1)
Salary Remaining : 61 881 $
Joseph Blandisi 95 000 $ (3)
Salary Remaining : 61 881 $
Brendan Perlini 92 500 $ (5)
Salary Remaining : 60 252 $
Calle Rosen 90 000 $ (2)
Salary Remaining : 58 624 $
Brett Seney 85 000 $ (1)
Salary Remaining : 55 367 $
Alexandre Carrier 80 000 $ (2)
Salary Remaining : 52 110 $
Ty Rattie 80 000 $ (3)
Salary Remaining : 52 110 $
Lance Bouma 75 000 $ (2)
Salary Remaining : 48 853 $
Calvin Thurkauf 72 500 $ (3)
Salary Remaining : 47 225 $
Christoffer Ehn 70 000 $ (1)
Salary Remaining : 45 596 $
Alexander Khokhlachev 65 000 $ (2)
Salary Remaining : 42 339 $
Dakota Mermis 65 000 $ (2)
Salary Remaining : 42 339 $
Emerson Etem 65 000 $ (1)
Salary Remaining : 42 339 $
Total Farm Players22
Salary Commitment
Year 40 : 3 095 000 $
Year 41 : 2 110 000 $
Year 42 : 1 535 000 $
Year 43 : 967 500 $
Salary Average Commitment
Year 40 : 3 072 500 $
Year 41 : 2 087 500 $
Year 42 : 1 512 500 $
Year 43 : 967 500 $

Nunavut Mystery



Arena Capacity - Ticket Price
Attendance - %

Arena NameNunavut Dome
Level 1: 6000 - 130 $ - 5 221 - 87,01%
Level 2: 5000 - 80 $ - 4 371 - 87,42%
Level 3: 2250 - 55 $ - 1 980 - 87,99%
Level 4: 4000 - 40 $ - 2 933 - 73,32%
Luxury : 1250 - 240 $ - 1 241 - 99,27%
Total Capacity :18500
Farm
Farm Level 1: 2000 - 35 $ - 1 993 - 99,67%
Farm Level 2: 1000 - 15 $ - 995 - 99,49%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %15 745 - 85,11%
Average Income per Game1 785 221 $
Year to Date Revenue21 422 649 $
Farm
Home Games Left26
Average Attendance - %2 988 - 99,61%
Average Income per Game97 393 $
Year to Date Revenue1 460 896 $

Expense

Pro Players Total Salaries81 775 000 $
Farm Players Total Salaries1 752 500 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses27 308 889 $
Farm Year To Date Expenses989 356 $
Pro Salary Cap To Date25 859 749 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue51 771 402 $
Farm Estimated Season Revenue2 532 220 $
Pro Remaining Season Days80
Pro Expenses Per Days731 144 $
Pro Estimated Expenses58 491 520 $
Farm Remaining Season Days71
Farm Expenses Per Days20 665 $
Farm Estimated Expenses1 467 215 $
Estimated Season Expenses59 958 735 $
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 Account1 332 980 $
Projected Bank Account(4 322 133 $)

Pro Players Salaries

Drew Doughty 9 000 000 $ (1)
-Salary Remaining : 6 101 695 $
Claude Giroux 7 200 000 $ (4)
-Salary Remaining : 4 881 356 $
Ryan McDonagh 6 000 000 $ (3)
-Salary Remaining : 4 067 797 $
Max Pacioretty 5 750 000 $ (2)
-Salary Remaining : 3 898 305 $
Keith Yandle 5 500 000 $ (5)
-Salary Remaining : 3 728 814 $
Vincent Trocheck 5 400 000 $ (1)
-Salary Remaining : 3 661 017 $
Yanni Gourde 4 500 000 $ (2)
-Salary Remaining : 3 050 847 $
Max Domi 4 500 000 $ (1)
-Salary Remaining : 3 050 847 $
Brendan Gallagher 4 375 000 $ (3)
-Salary Remaining : 2 966 102 $
Nick Bonino 4 000 000 $ (4)
-Salary Remaining : 2 711 864 $
Kris Russell 3 750 000 $ (4)
-Salary Remaining : 2 542 373 $
Mikko Koskinen 3 000 000 $ (2)
-Salary Remaining : 2 033 898 $
Mike Smith 3 000 000 $ (1)
-Salary Remaining : 2 033 898 $
Justin Faulk 2 800 000 $ (2)
-Salary Remaining : 1 898 305 $
Riley Sheahan 2 750 000 $ (1)
-Salary Remaining : 1 864 407 $
Ilya Kovalchuk 2 500 000 $ (3)
-Salary Remaining : 1 694 915 $
Corey Perry 2 300 000 $ (3)
-Salary Remaining : 1 559 322 $
Zemgus Girgensons 2 000 000 $ (1)
-Salary Remaining : 1 355 932 $
Dan Hamhuis 2 000 000 $ (5)
-Salary Remaining : 1 355 932 $
Andrew Agozzino 750 000 $ (5)
-Salary Remaining : 508 475 $
Steven Santini 700 000 $ (5)
-Salary Remaining : 474 576 $
Total Pro Players21
Salary Commitment
Year 40 : 81 775 000 $
Year 41 : 55 125 000 $
Year 42 : 39 075 000 $
Year 43 : 23 900 000 $
Salary Average Commitment
Year 40 : 81 525 000 $
Year 41 : 54 875 000 $
Year 42 : 38 825 000 $
Year 43 : 23 650 000 $
Salary Cap with 1 Way Contract
Year 40 : 81 775 000 $
Year 41 : 55 125 000 $
Year 42 : 39 075 000 $
Year 43 : 23 900 000 $

Farm Players Salaries

Ryan Poehling 120 000 $ (1)
Salary Remaining : 78 165 $
Louis Domingue 120 000 $ (2)
Salary Remaining : 78 165 $
Libor Sulak 95 000 $ (3)
Salary Remaining : 61 881 $
Marc Methot 95 000 $ (3)
Salary Remaining : 61 881 $
Scottie Upshall 95 000 $ (3)
Salary Remaining : 61 881 $
Simon Despres 95 000 $ (3)
Salary Remaining : 61 881 $
Keegan Lowe 92 500 $ (4)
Salary Remaining : 60 252 $
Charles Hudon 90 000 $ (5)
Salary Remaining : 58 624 $
Mike McKenna 85 000 $ (2)
Salary Remaining : 55 367 $
Kyle Baun 75 000 $ (1)
Salary Remaining : 48 853 $
Jason Garrison 75 000 $ (2)
Salary Remaining : 48 853 $
Mark Arcobello 75 000 $ (2)
Salary Remaining : 48 853 $
Jeremy Smith 75 000 $ (2)
Salary Remaining : 48 853 $
Kevin Boyle 75 000 $ (1)
Salary Remaining : 48 853 $
Colin Wilson 75 000 $ (5)
Salary Remaining : 48 853 $
Luke Gazdic 70 000 $ (5)
Salary Remaining : 45 596 $
Klas Dahlbeck 70 000 $ (5)
Salary Remaining : 45 596 $
Teemu Hartikainen 55 000 $ (4)
Salary Remaining : 35 826 $
Ken Appleby 55 000 $ (4)
Salary Remaining : 35 826 $
Mike Vecchione 55 000 $ (2)
Salary Remaining : 35 826 $
Dominic Turgeon 55 000 $ (4)
Salary Remaining : 35 826 $
Giovanni Fiore 55 000 $ (4)
Salary Remaining : 35 826 $
Total Farm Players22
Salary Commitment
Year 40 : 1 752 500 $
Year 41 : 1 482 500 $
Year 42 : 997 500 $
Year 43 : 617 500 $
Salary Average Commitment
Year 40 : 1 687 500 $
Year 41 : 1 417 500 $
Year 42 : 932 500 $
Year 43 : 552 500 $

Ottawa Lumberjacks



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 7000 - 110 $ - 6 674 - 95,35%
Level 2: 6000 - 65 $ - 5 489 - 91,48%
Level 3: 3000 - 40 $ - 2 821 - 94,04%
Level 4: 5000 - 25 $ - 4 626 - 92,51%
Luxury : 2000 - 190 $ - 1 813 - 90,66%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 992 - 99,61%
Farm Level 2: 1000 - 15 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %21 423 - 93,14%
Average Income per Game1 913 519 $
Year to Date Revenue22 962 233 $
Farm
Home Games Left26
Average Attendance - %2 992 - 99,74%
Average Income per Game97 439 $
Year to Date Revenue1 461 581 $

Expense

Pro Players Total Salaries80 600 000 $
Farm Players Total Salaries2 252 500 $
Coaches Total Salaries8 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses28 175 418 $
Farm Year To Date Expenses1 619 540 $
Pro Salary Cap To Date26 243 225 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue55 492 063 $
Farm Estimated Season Revenue2 533 407 $
Pro Remaining Season Days80
Pro Expenses Per Days733 898 $
Pro Estimated Expenses58 711 840 $
Farm Remaining Season Days71
Farm Expenses Per Days43 601 $
Farm Estimated Expenses3 095 671 $
Estimated Season Expenses61 807 511 $
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 Account70 829 624 $
Projected Bank Account67 047 583 $

Pro Players Salaries

Alex Pietrangelo 8 000 000 $ (1)
-Salary Remaining : 5 423 729 $
David Pastrnak 7 750 000 $ (3)
-Salary Remaining : 5 254 237 $
Roman Josi 7 350 000 $ (1)
-Salary Remaining : 4 983 051 $
Mika Zibanejad 7 250 000 $ (4)
-Salary Remaining : 4 915 254 $
Teuvo Teravainen 6 250 000 $ (5)
-Salary Remaining : 4 237 288 $
Carey Price 6 250 000 $ (2)
-Salary Remaining : 4 237 288 $
Brayden Schenn 6 000 000 $ (2)
-Salary Remaining : 4 067 797 $
Alexander Edler 5 500 000 $ (5)
-Salary Remaining : 3 728 814 $
Jean-Gabriel Pageau 4 500 000 $ (4)
-Salary Remaining : 3 050 847 $
Darnell Nurse 3 900 000 $ (1)
-Salary Remaining : 2 644 068 $
Andre Burakovsky 3 250 000 $ (3)
-Salary Remaining : 2 203 390 $
Blake Coleman 3 000 000 $ (2)
-Salary Remaining : 2 033 898 $
Casey Cizikas 2 500 000 $ (3)
-Salary Remaining : 1 694 915 $
Joel Edmundson 2 000 000 $ (5)
-Salary Remaining : 1 355 932 $
Dominik Kubalik 1 200 000 $ (3)
-Salary Remaining : 813 559 $
Igor Shesterkin 1 200 000 $ (3)
-Salary Remaining : 813 559 $
Josh Archibald 1 200 000 $ (5)
-Salary Remaining : 813 559 $
Cedric Paquette 1 000 000 $ (4)
-Salary Remaining : 677 966 $
Oskar Lindblom 1 000 000 $ (4)
-Salary Remaining : 677 966 $
Victor Olofsson 900 000 $ (1)
-Salary Remaining : 610 169 $
Anthony Bitetto 600 000 $ (1)
-Salary Remaining : 406 780 $
Total Pro Players21
Salary Commitment
Year 40 : 80 600 000 $
Year 41 : 59 850 000 $
Year 42 : 44 600 000 $
Year 43 : 28 700 000 $
Salary Average Commitment
Year 40 : 67 700 000 $
Year 41 : 46 950 000 $
Year 42 : 37 450 000 $
Year 43 : 22 950 000 $
Salary Cap with 1 Way Contract
Year 40 : 80 600 000 $
Year 41 : 59 850 000 $
Year 42 : 44 600 000 $
Year 43 : 28 700 000 $

Farm Players Salaries

Paul Byron 225 000 $ (4)
Salary Remaining : 146 560 $
Kevin Labanc 150 000 $ (2)
Salary Remaining : 97 706 $
Carter Hutton 150 000 $ (4)
Salary Remaining : 97 706 $
Calvin Petersen 120 000 $ (1)
Salary Remaining : 78 165 $
Jordan Greenway 100 000 $ (1)
Salary Remaining : 65 138 $
Joey Anderson 92 500 $ (1)
Salary Remaining : 60 252 $
Kevin Connauton 90 000 $ (2)
Salary Remaining : 58 624 $
Derek MacKenzie 90 000 $ (2)
Salary Remaining : 58 624 $
Alexandre Texier 90 000 $ (1)
Salary Remaining : 58 624 $
Rasmus Asplund 90 000 $ (3)
Salary Remaining : 58 624 $
Josh Mahura 90 000 $ (1)
Salary Remaining : 58 624 $
Morgan Frost 90 000 $ (3)
Salary Remaining : 58 624 $
Ryan MacInnis 80 000 $ (3)
Salary Remaining : 52 110 $
Gabriel Bourque 80 000 $ (2)
Salary Remaining : 52 110 $
J.T. Brown 75 000 $ (2)
Salary Remaining : 48 853 $
Nick Shore 75 000 $ (3)
Salary Remaining : 48 853 $
Kevin Roy 75 000 $ (4)
Salary Remaining : 48 853 $
Christian Folin 70 000 $ (3)
Salary Remaining : 45 596 $
Logan O'Connor 70 000 $ (1)
Salary Remaining : 45 596 $
Kyle Rau 70 000 $ (5)
Salary Remaining : 45 596 $
Ben Gleason 70 000 $ (1)
Salary Remaining : 45 596 $
Riley Stillman 60 000 $ (1)
Salary Remaining : 39 083 $
Anders Lindback 50 000 $ (1)
Salary Remaining : 32 569 $
Dillon Simpson 50 000 $ (2)
Salary Remaining : 32 569 $
Robbie Russo 50 000 $ (2)
Salary Remaining : 32 569 $
Total Farm Players25
Salary Commitment
Year 40 : 2 252 500 $
Year 41 : 1 510 000 $
Year 42 : 925 000 $
Year 43 : 520 000 $
Salary Average Commitment
Year 40 : 2 142 500 $
Year 41 : 1 400 000 $
Year 42 : 815 000 $
Year 43 : 520 000 $

Quebec Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Vidéotron
Level 1: 7000 - 150 $ - 4 446 - 63,51%
Level 2: 6000 - 100 $ - 3 585 - 59,74%
Level 3: 3000 - 80 $ - 1 345 - 44,84%
Level 4: 5000 - 40 $ - 2 888 - 57,77%
Luxury : 2000 - 325 $ - 999 - 49,97%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 40 $ - 1 972 - 98,60%
Farm Level 2: 1000 - 20 $ - 803 - 80,34%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %13 263 - 57,67%
Average Income per Game1 809 239 $
Year to Date Revenue21 710 871 $
Farm
Home Games Left26
Average Attendance - %2 775 - 92,51%
Average Income per Game109 190 $
Year to Date Revenue1 637 853 $

Expense

Pro Players Total Salaries81 177 000 $
Farm Players Total Salaries2 347 300 $
Coaches Total Salaries7 775 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses28 142 592 $
Farm Year To Date Expenses1 181 312 $
Pro Salary Cap To Date25 960 817 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue52 467 938 $
Farm Estimated Season Revenue2 838 945 $
Pro Remaining Season Days80
Pro Expenses Per Days745 356 $
Pro Estimated Expenses59 628 480 $
Farm Remaining Season Days71
Farm Expenses Per Days30 709 $
Farm Estimated Expenses2 180 339 $
Estimated Season Expenses61 808 819 $
Season Salary Cap81 177 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $823 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 29 177 000 $
Current Bank Account65 536 168 $
Projected Bank Account59 034 232 $

Pro Players Salaries

Artemi Panarin 10 000 000 $ (4)
-Salary Remaining : 6 779 661 $
Alex Ovechkin 10 000 000 $ (5)
-Salary Remaining : 6 779 661 $
Kris Letang 6 577 000 $ (1)
-Salary Remaining : 4 458 983 $
Tuukka Rask 6 500 000 $ (1)
-Salary Remaining : 4 406 780 $
Tomas Hertl 6 000 000 $ (4)
-Salary Remaining : 4 067 797 $
Paul Stastny 5 500 000 $ (4)
-Salary Remaining : 3 728 814 $
Nick Foligno 5 250 000 $ (3)
-Salary Remaining : 3 559 322 $
Erik Gustafsson 5 000 000 $ (2)
-Salary Remaining : 3 389 831 $
Josh Manson 4 000 000 $ (2)
-Salary Remaining : 2 711 864 $
Radko Gudas 3 250 000 $ (1)
-Salary Remaining : 2 203 390 $
Travis Zajac 3 100 000 $ (1)
-Salary Remaining : 2 101 695 $
Patrik Nemeth 2 500 000 $ (5)
-Salary Remaining : 1 694 915 $
Tom Wilson 2 250 000 $ (1)
-Salary Remaining : 1 525 424 $
Mark Jankowski 2 000 000 $ (3)
-Salary Remaining : 1 355 932 $
Richard Panik 2 000 000 $ (4)
-Salary Remaining : 1 355 932 $
Adam Lowry 1 900 000 $ (3)
-Salary Remaining : 1 288 136 $
Brian Elliott 1 500 000 $ (3)
-Salary Remaining : 1 016 949 $
Garnet Hathaway 1 200 000 $ (1)
-Salary Remaining : 813 559 $
Milan Lucic 1 000 000 $ (2)
-Salary Remaining : 677 966 $
Cody Goloubef 950 000 $ (3)
-Salary Remaining : 644 068 $
Carson Soucy 700 000 $ (1)
-Salary Remaining : 474 576 $
Total Pro Players21
Salary Commitment
Year 40 : 81 177 000 $
Year 41 : 57 600 000 $
Year 42 : 47 600 000 $
Year 43 : 36 000 000 $
Salary Average Commitment
Year 40 : 80 727 000 $
Year 41 : 57 150 000 $
Year 42 : 47 150 000 $
Year 43 : 36 000 000 $
Salary Cap with 1 Way Contract
Year 40 : 81 177 000 $
Year 41 : 57 600 000 $
Year 42 : 47 600 000 $
Year 43 : 36 000 000 $

Farm Players Salaries

Justin Kloos 175 000 $ (1)
Salary Remaining : 113 991 $
Bogdan Kiselevich 160 000 $ (1)
Salary Remaining : 104 220 $
Luke Witkowski 124 800 $ (5)
Salary Remaining : 81 292 $
Melker Karlsson 120 000 $ (2)
Salary Remaining : 78 165 $
Kyle Brodziak 115 000 $ (3)
Salary Remaining : 74 908 $
Gabriel Carlsson 87 500 $ (2)
Salary Remaining : 56 995 $
Ryan Kesler 80 000 $ (2)
Salary Remaining : 52 110 $
Christopher Gibson 80 000 $ (2)
Salary Remaining : 52 110 $
Garrett Wilson 75 000 $ (1)
Salary Remaining : 48 853 $
Matt Irwin 75 000 $ (3)
Salary Remaining : 48 853 $
Nikolai Knyzhov 70 000 $ (3)
Salary Remaining : 45 596 $
Jani Hakanpaa 70 000 $ (2)
Salary Remaining : 45 596 $
Lucas Carlsson 70 000 $ (3)
Salary Remaining : 45 596 $
Scott Sabourin 70 000 $ (3)
Salary Remaining : 45 596 $
Egor Korshkov 70 000 $ (3)
Salary Remaining : 45 596 $
Joel Persson 70 000 $ (3)
Salary Remaining : 45 596 $
Thomas Vanek 70 000 $ (2)
Salary Remaining : 45 596 $
Alexandre Grenier 70 000 $ (5)
Salary Remaining : 45 596 $
Maxime Lagace 70 000 $ (4)
Salary Remaining : 45 596 $
Samuel Henley 70 000 $ (2)
Salary Remaining : 45 596 $
Michael McCarron 70 000 $ (5)
Salary Remaining : 45 596 $
Dmitrij Jaskin 70 000 $ (5)
Salary Remaining : 45 596 $
Cole Bardreau 70 000 $ (2)
Salary Remaining : 45 596 $
Joakim Nygard 70 000 $ (3)
Salary Remaining : 45 596 $
Viktor Tikhonov 55 000 $ (1)
Salary Remaining : 35 826 $
Brandon Gormley 55 000 $ (1)
Salary Remaining : 35 826 $
Tyler Wotherspoon 55 000 $ (1)
Salary Remaining : 35 826 $
Vladimir Zharkov 55 000 $ (1)
Salary Remaining : 35 826 $
Richard Bachman 55 000 $ (1)
Salary Remaining : 35 826 $
Total Farm Players29
Salary Commitment
Year 40 : 2 347 300 $
Year 41 : 1 662 300 $
Year 42 : 1 014 800 $
Year 43 : 404 800 $
Salary Average Commitment
Year 40 : 2 072 500 $
Year 41 : 1 387 500 $
Year 42 : 800 000 $
Year 43 : 310 000 $

Regina Pats



Arena Capacity - Ticket Price
Attendance - %

Arena NameVodka Center
Level 1: 7000 - 140 $ - 4 724 - 67,48%
Level 2: 6000 - 90 $ - 3 925 - 65,42%
Level 3: 3000 - 50 $ - 2 192 - 73,05%
Level 4: 5000 - 40 $ - 2 844 - 56,87%
Luxury : 2000 - 220 $ - 1 493 - 74,67%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 998 - 99,92%
Farm Level 2: 1000 - 15 $ - 999 - 99,91%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %15 178 - 65,99%
Average Income per Game1 801 446 $
Year to Date Revenue21 617 356 $
Farm
Home Games Left26
Average Attendance - %2 997 - 99,92%
Average Income per Game97 669 $
Year to Date Revenue1 465 041 $

Expense

Pro Players Total Salaries55 000 000 $
Farm Players Total Salaries2 202 500 $
Coaches Total Salaries5 550 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses19 080 512 $
Farm Year To Date Expenses985 725 $
Pro Salary Cap To Date17 470 352 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue52 241 944 $
Farm Estimated Season Revenue2 539 404 $
Pro Remaining Season Days80
Pro Expenses Per Days508 475 $
Pro Estimated Expenses40 678 000 $
Farm Remaining Season Days71
Farm Expenses Per Days25 252 $
Farm Estimated Expenses1 792 892 $
Estimated Season Expenses42 470 892 $
Season Salary Cap55 000 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $27 000 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 3 000 000 $
Current Bank Account60 338 850 $
Projected Bank Account72 649 306 $

Pro Players Salaries

Maxim Mamin 9 000 000 $ (2)
-Salary Remaining : 6 101 695 $
Alex DeBrincat 6 200 000 $ (3)
-Salary Remaining : 4 203 390 $
Nick Schmaltz 4 750 000 $ (5)
-Salary Remaining : 3 220 339 $
Jaccob Slavin 4 500 000 $ (3)
-Salary Remaining : 3 050 847 $
Joonas Korpisalo 3 250 000 $ (4)
-Salary Remaining : 2 203 390 $
Kiefer Sherwood 3 000 000 $ (3)
-Salary Remaining : 2 033 898 $
Jakub Vrana 2 400 000 $ (1)
-Salary Remaining : 1 627 119 $
Ondrej Kase 2 350 000 $ (2)
-Salary Remaining : 1 593 220 $
Marcus Pettersson 2 300 000 $ (4)
-Salary Remaining : 1 559 322 $
Vince Dunn 2 250 000 $ (4)
-Salary Remaining : 1 525 424 $
Mikhail Sergachev 2 000 000 $ (2)
-Salary Remaining : 1 355 932 $
Ryan Donato 1 750 000 $ (4)
-Salary Remaining : 1 186 441 $
Elvis Merzlikins 1 200 000 $ (3)
-Salary Remaining : 813 559 $
Vladislav Gavrikov 1 200 000 $ (3)
-Salary Remaining : 813 559 $
Lias Andersson 1 100 000 $ (3)
-Salary Remaining : 745 763 $
Robert Thomas 1 000 000 $ (1)
-Salary Remaining : 677 966 $
Miro Heiskanen 1 000 000 $ (1)
-Salary Remaining : 677 966 $
Emil Bemstrom 950 000 $ (3)
-Salary Remaining : 644 068 $
Erik Cernak 900 000 $ (1)
-Salary Remaining : 610 169 $
Philippe Myers 900 000 $ (1)
-Salary Remaining : 610 169 $
Roope Hintz 900 000 $ (1)
-Salary Remaining : 610 169 $
Eeli Tolvanen 900 000 $ (4)
-Salary Remaining : 610 169 $
Isac Lundestrom 700 000 $ (1)
-Salary Remaining : 474 576 $
Eric Comrie 500 000 $ (2)
-Salary Remaining : 338 983 $
Total Pro Players24
Salary Commitment
Year 40 : 55 000 000 $
Year 41 : 47 200 000 $
Year 42 : 33 350 000 $
Year 43 : 15 200 000 $
Salary Average Commitment
Year 40 : 44 700 000 $
Year 41 : 36 900 000 $
Year 42 : 31 500 000 $
Year 43 : 15 200 000 $
Salary Cap with 1 Way Contract
Year 40 : 55 000 000 $
Year 41 : 47 200 000 $
Year 42 : 33 350 000 $
Year 43 : 15 200 000 $

Farm Players Salaries

Markus Nutivaara 220 000 $ (2)
Salary Remaining : 143 303 $
Daniel Sprong 125 000 $ (2)
Salary Remaining : 81 422 $
Gustav Forsling 120 000 $ (2)
Salary Remaining : 78 165 $
Danton Heinen 120 000 $ (1)
Salary Remaining : 78 165 $
Blake Lizotte 120 000 $ (1)
Salary Remaining : 78 165 $
Alex Formenton 90 000 $ (4)
Salary Remaining : 58 624 $
Cale Fleury 85 000 $ (3)
Salary Remaining : 55 367 $
Liam Foudy 85 000 $ (3)
Salary Remaining : 55 367 $
Dennis Cholowski 80 000 $ (1)
Salary Remaining : 52 110 $
Givani Smith 80 000 $ (3)
Salary Remaining : 52 110 $
Anton Lindholm 70 000 $ (2)
Salary Remaining : 45 596 $
Noah Gregor 70 000 $ (3)
Salary Remaining : 45 596 $
Lukas Vejdemo 70 000 $ (3)
Salary Remaining : 45 596 $
David Kase 70 000 $ (3)
Salary Remaining : 45 596 $
Mikey Anderson 70 000 $ (3)
Salary Remaining : 45 596 $
Brennan Menell 70 000 $ (3)
Salary Remaining : 45 596 $
Kristian Vesalainen 70 000 $ (1)
Salary Remaining : 45 596 $
Timothy Gettinger 70 000 $ (1)
Salary Remaining : 45 596 $
Vitaly Abramov 70 000 $ (1)
Salary Remaining : 45 596 $
Brandon Gignac 70 000 $ (1)
Salary Remaining : 45 596 $
Spencer Martin 70 000 $ (5)
Salary Remaining : 45 596 $
Oliver Kylington 70 000 $ (5)
Salary Remaining : 45 596 $
John Quenneville 62 500 $ (2)
Salary Remaining : 40 711 $
Trent Frederic 60 000 $ (1)
Salary Remaining : 39 083 $
Kole Sherwood 60 000 $ (1)
Salary Remaining : 39 083 $
Patrick Sieloff 55 000 $ (4)
Salary Remaining : 35 826 $
Total Farm Players26
Salary Commitment
Year 40 : 2 202 500 $
Year 41 : 1 482 500 $
Year 42 : 885 000 $
Year 43 : 285 000 $
Salary Average Commitment
Year 40 : 1 962 500 $
Year 41 : 1 242 500 $
Year 42 : 645 000 $
Year 43 : 245 000 $

San Jose Rhinos



Arena Capacity - Ticket Price
Attendance - %

Arena NameSan Jose Arena
Level 1: 7000 - 91 $ - 6 772 - 96,75%
Level 2: 6000 - 56 $ - 5 795 - 96,58%
Level 3: 3000 - 35 $ - 2 822 - 94,08%
Level 4: 5000 - 19 $ - 4 941 - 98,81%
Luxury : 2000 - 181 $ - 1 849 - 92,45%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 999 - 99,93%
Farm Level 2: 1000 - 15 $ - 991 - 99,14%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %22 179 - 96,43%
Average Income per Game1 688 329 $
Year to Date Revenue20 259 944 $
Farm
Home Games Left25
Average Attendance - %2 990 - 99,67%
Average Income per Game97 546 $
Year to Date Revenue1 560 735 $

Expense

Pro Players Total Salaries78 625 000 $
Farm Players Total Salaries2 545 000 $
Coaches Total Salaries7 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses27 011 439 $
Farm Year To Date Expenses1 879 269 $
Pro Salary Cap To Date25 562 294 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue48 961 531 $
Farm Estimated Season Revenue2 438 648 $
Pro Remaining Season Days80
Pro Expenses Per Days704 449 $
Pro Estimated Expenses56 355 920 $
Farm Remaining Season Days71
Farm Expenses Per Days50 872 $
Farm Estimated Expenses3 611 912 $
Estimated Season Expenses59 967 832 $
Season Salary Cap78 625 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $3 375 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 26 625 000 $
Current Bank Account30 452 239 $
Projected Bank Account21 884 586 $

Pro Players Salaries

Nicklas Backstrom 8 000 000 $ (5)
-Salary Remaining : 5 423 729 $
Shea Weber 7 500 000 $ (4)
-Salary Remaining : 5 084 746 $
Evander Kane 6 500 000 $ (5)
-Salary Remaining : 4 406 780 $
Filip Forsberg 6 000 000 $ (4)
-Salary Remaining : 4 067 797 $
Charlie McAvoy 5 500 000 $ (3)
-Salary Remaining : 3 728 814 $
Darcy Kuemper 5 500 000 $ (3)
-Salary Remaining : 3 728 814 $
Brock Nelson 5 500 000 $ (5)
-Salary Remaining : 3 728 814 $
Zach Werenski 4 800 000 $ (1)
-Salary Remaining : 3 254 237 $
Tyler Toffoli 4 500 000 $ (1)
-Salary Remaining : 3 050 847 $
Alec Martinez 3 750 000 $ (4)
-Salary Remaining : 2 542 373 $
Jonathan Bernier 3 200 000 $ (1)
-Salary Remaining : 2 169 492 $
Oliver Bjorkstrand 3 175 000 $ (4)
-Salary Remaining : 2 152 542 $
Marcus Foligno 2 750 000 $ (2)
-Salary Remaining : 1 864 407 $
Jesper Fast 2 500 000 $ (3)
-Salary Remaining : 1 694 915 $
Zack Smith 2 500 000 $ (2)
-Salary Remaining : 1 694 915 $
Deryk Engelland 2 400 000 $ (2)
-Salary Remaining : 1 627 119 $
Joakim Nordstrom 1 500 000 $ (4)
-Salary Remaining : 1 016 949 $
Jordan Martinook 1 500 000 $ (3)
-Salary Remaining : 1 016 949 $
Nick Caamano 850 000 $ (3)
-Salary Remaining : 576 271 $
Korbinian Holzer 700 000 $ (3)
-Salary Remaining : 474 576 $
Total Pro Players20
Salary Commitment
Year 40 : 78 625 000 $
Year 41 : 66 125 000 $
Year 42 : 58 475 000 $
Year 43 : 41 925 000 $
Salary Average Commitment
Year 40 : 78 275 000 $
Year 41 : 65 775 000 $
Year 42 : 58 125 000 $
Year 43 : 41 925 000 $
Salary Cap with 1 Way Contract
Year 40 : 78 625 000 $
Year 41 : 66 125 000 $
Year 42 : 58 475 000 $
Year 43 : 41 925 000 $

Farm Players Salaries

Blake Comeau 280 000 $ (1)
Salary Remaining : 182 385 $
Trevor van Riemsdyk 200 000 $ (3)
Salary Remaining : 130 275 $
Ryan Lomberg 130 000 $ (1)
Salary Remaining : 84 679 $
Curtis Valk 120 000 $ (1)
Salary Remaining : 78 165 $
Jack Rodewald 120 000 $ (1)
Salary Remaining : 78 165 $
Brendan Guhle 120 000 $ (3)
Salary Remaining : 78 165 $
Victor Antipin 120 000 $ (1)
Salary Remaining : 78 165 $
Jeff Glass 100 000 $ (1)
Salary Remaining : 65 138 $
Jake Dotchin 100 000 $ (3)
Salary Remaining : 65 138 $
Fredrik Claesson 100 000 $ (3)
Salary Remaining : 65 138 $
Troy Brouwer 100 000 $ (2)
Salary Remaining : 65 138 $
Zack Mitchell 100 000 $ (4)
Salary Remaining : 65 138 $
Alex Lyon 100 000 $ (3)
Salary Remaining : 65 138 $
Conor Timmins 100 000 $ (3)
Salary Remaining : 65 138 $
Justin Shugg 75 000 $ (1)
Salary Remaining : 48 853 $
Jean-Francois Berube 70 000 $ (5)
Salary Remaining : 45 596 $
Roman Will 70 000 $ (5)
Salary Remaining : 45 596 $
Mark Letestu 70 000 $ (5)
Salary Remaining : 45 596 $
Andrey Pedan 70 000 $ (5)
Salary Remaining : 45 596 $
Taylor Leier 70 000 $ (5)
Salary Remaining : 45 596 $
Jean-Sebastien Dea 70 000 $ (5)
Salary Remaining : 45 596 $
Scott Kosmachuk 70 000 $ (5)
Salary Remaining : 45 596 $
Christoph Bertschy 70 000 $ (5)
Salary Remaining : 45 596 $
Mark McNeill 70 000 $ (5)
Salary Remaining : 45 596 $
Remi Elie 50 000 $ (2)
Salary Remaining : 32 569 $
Total Farm Players25
Salary Commitment
Year 40 : 2 545 000 $
Year 41 : 1 600 000 $
Year 42 : 1 450 000 $
Year 43 : 730 000 $
Salary Average Commitment
Year 40 : 2 335 000 $
Year 41 : 1 390 000 $
Year 42 : 1 240 000 $
Year 43 : 570 000 $

Seattle Armada



Arena Capacity - Ticket Price
Attendance - %

Arena NameSkank-A-Feller Center
Level 1: 7000 - 110 $ - 6 711 - 95,88%
Level 2: 6000 - 70 $ - 5 710 - 95,16%
Level 3: 3000 - 40 $ - 2 825 - 94,18%
Level 4: 5000 - 30 $ - 4 421 - 88,43%
Luxury : 2000 - 210 $ - 1 727 - 86,33%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 40 $ - 1 969 - 98,47%
Farm Level 2: 1000 - 20 $ - 813 - 81,28%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %21 394 - 93,02%
Average Income per Game2 008 046 $
Year to Date Revenue24 096 549 $
Farm
Home Games Left26
Average Attendance - %2 782 - 92,74%
Average Income per Game109 287 $
Year to Date Revenue1 639 302 $

Expense

Pro Players Total Salaries54 225 000 $
Farm Players Total Salaries2 725 000 $
Coaches Total Salaries8 600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses19 200 429 $
Farm Year To Date Expenses1 899 731 $
Pro Salary Cap To Date17 075 004 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue58 233 327 $
Farm Estimated Season Revenue2 841 457 $
Pro Remaining Season Days80
Pro Expenses Per Days515 466 $
Pro Estimated Expenses41 237 280 $
Farm Remaining Season Days71
Farm Expenses Per Days43 349 $
Farm Estimated Expenses3 077 779 $
Estimated Season Expenses44 315 059 $
Season Salary Cap54 225 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $27 775 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 2 225 000 $
Current Bank Account64 021 692 $
Projected Bank Account80 781 417 $

Pro Players Salaries

Joel Kellman (Out of Payroll) 10 000 000 $ (2)
-Salary Remaining : 6 779 661 $
Shea Theodore 5 500 000 $ (5)
-Salary Remaining : 3 728 814 $
Kyle Okposo 5 000 000 $ (1)
-Salary Remaining : 3 389 831 $
Gaetan Haas 5 000 000 $ (5)
-Salary Remaining : 3 389 831 $
Nino Niederreiter 4 000 000 $ (3)
-Salary Remaining : 2 711 864 $
Kasimir Kaskisuo 4 000 000 $ (5)
-Salary Remaining : 2 711 864 $
Artem Anisimov 4 000 000 $ (2)
-Salary Remaining : 2 711 864 $
Yannick Weber 3 500 000 $ (4)
-Salary Remaining : 2 372 881 $
Andrew Ladd 3 000 000 $ (4)
-Salary Remaining : 2 033 898 $
Corban Knight 2 500 000 $ (4)
-Salary Remaining : 1 694 915 $
Thomas Hickey 2 000 000 $ (2)
-Salary Remaining : 1 355 932 $
Connor Carrick 1 250 000 $ (1)
-Salary Remaining : 847 458 $
Max Comtois 1 200 000 $ (1)
-Salary Remaining : 813 559 $
Sam Steel 1 200 000 $ (1)
-Salary Remaining : 813 559 $
Kirby Dach 1 200 000 $ (3)
-Salary Remaining : 813 559 $
Adin Hill 1 200 000 $ (4)
-Salary Remaining : 813 559 $
John Persson 1 000 000 $ (3)
-Salary Remaining : 677 966 $
Filip Zadina 1 000 000 $ (1)
-Salary Remaining : 677 966 $
Cody Glass 1 000 000 $ (3)
-Salary Remaining : 677 966 $
Luke Kunin 950 000 $ (4)
-Salary Remaining : 644 068 $
Denis Gurianov 950 000 $ (1)
-Salary Remaining : 644 068 $
Dante Fabbro 925 000 $ (1)
-Salary Remaining : 627 119 $
Juuso Valimaki 900 000 $ (1)
-Salary Remaining : 610 169 $
Kyle Capobianco 750 000 $ (4)
-Salary Remaining : 508 475 $
Cameron Gaunce 750 000 $ (1)
-Salary Remaining : 508 475 $
Jeremy Lauzon 750 000 $ (1)
-Salary Remaining : 508 475 $
Dylan Gambrell 700 000 $ (4)
-Salary Remaining : 474 576 $
Xavier Ouellet (Out of Payroll) 550 000 $ (4)
-Salary Remaining : 372 881 $
Total Pro Players28
Salary Commitment
Year 40 : 64 775 000 $
Year 41 : 50 850 000 $
Year 42 : 34 850 000 $
Year 43 : 27 650 000 $
Salary Average Commitment
Year 40 : 46 075 000 $
Year 41 : 32 150 000 $
Year 42 : 25 650 000 $
Year 43 : 19 650 000 $
Salary Cap with 1 Way Contract
Year 40 : 64 775 000 $
Year 41 : 50 850 000 $
Year 42 : 34 850 000 $
Year 43 : 27 650 000 $

Farm Players Salaries

Matiss Kivlenieks 450 000 $ (5)
Salary Remaining : 293 119 $
Zane McIntyre 350 000 $ (1)
Salary Remaining : 227 982 $
Egor Yakovlev 300 000 $ (3)
Salary Remaining : 195 413 $
Ben Street 200 000 $ (4)
Salary Remaining : 130 275 $
Beau Bennett 200 000 $ (3)
Salary Remaining : 130 275 $
Tanner Fritz 175 000 $ (1)
Salary Remaining : 113 991 $
Dillon Dube 80 000 $ (1)
Salary Remaining : 52 110 $
Shane Prince 75 000 $ (5)
Salary Remaining : 48 853 $
Chris Bigras 75 000 $ (5)
Salary Remaining : 48 853 $
Michael Bournival 75 000 $ (5)
Salary Remaining : 48 853 $
Dominik Uher 75 000 $ (5)
Salary Remaining : 48 853 $
Jaret Anderson-Dolan 75 000 $ (1)
Salary Remaining : 48 853 $
Tanner Kero 75 000 $ (5)
Salary Remaining : 48 853 $
Connor Brickley 75 000 $ (5)
Salary Remaining : 48 853 $
Nicolas Beaudin 70 000 $ (3)
Salary Remaining : 45 596 $
Cameron Hughes 70 000 $ (3)
Salary Remaining : 45 596 $
CJ Suess 70 000 $ (3)
Salary Remaining : 45 596 $
Adam Brooks 70 000 $ (3)
Salary Remaining : 45 596 $
Luke Johnson 60 000 $ (1)
Salary Remaining : 39 083 $
Kyle Criscuolo 55 000 $ (4)
Salary Remaining : 35 826 $
Nick Sorensen 50 000 $ (2)
Salary Remaining : 32 569 $
Total Farm Players21
Salary Commitment
Year 40 : 2 725 000 $
Year 41 : 1 985 000 $
Year 42 : 1 935 000 $
Year 43 : 1 155 000 $
Salary Average Commitment
Year 40 : 2 245 000 $
Year 41 : 1 505 000 $
Year 42 : 1 455 000 $
Year 43 : 755 000 $

St-Johns Desperados



Arena Capacity - Ticket Price
Attendance - %

Arena NameNewfie Center
Level 1: 7000 - 95 $ - 6 709 - 95,85%
Level 2: 6000 - 57 $ - 5 722 - 95,36%
Level 3: 3000 - 32 $ - 2 905 - 96,83%
Level 4: 5000 - 20 $ - 4 807 - 96,15%
Luxury : 2000 - 190 $ - 1 762 - 88,12%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 988 - 99,40%
Farm Level 2: 1000 - 15 $ - 993 - 99,28%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %21 905 - 95,24%
Average Income per Game1 710 576 $
Year to Date Revenue20 526 909 $
Farm
Home Games Left26
Average Attendance - %2 981 - 99,36%
Average Income per Game97 145 $
Year to Date Revenue1 457 182 $

Expense

Pro Players Total Salaries54 500 000 $
Farm Players Total Salaries1 885 000 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses18 188 984 $
Farm Year To Date Expenses1 088 810 $
Pro Salary Cap To Date16 900 849 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue49 606 697 $
Farm Estimated Season Revenue2 525 782 $
Pro Remaining Season Days80
Pro Expenses Per Days495 763 $
Pro Estimated Expenses39 661 040 $
Farm Remaining Season Days71
Farm Expenses Per Days26 468 $
Farm Estimated Expenses1 879 228 $
Estimated Season Expenses41 540 268 $
Season Salary Cap54 500 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $27 500 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 2 500 000 $
Current Bank Account97 706 296 $
Projected Bank Account108 298 507 $

Pro Players Salaries

Oliver Ekman-Larsson 8 000 000 $ (1)
-Salary Remaining : 5 423 729 $
Patrik Laine 6 750 000 $ (4)
-Salary Remaining : 4 576 271 $
Robin Lehner 6 250 000 $ (3)
-Salary Remaining : 4 237 288 $
P.K. Subban 3 500 000 $ (2)
-Salary Remaining : 2 372 881 $
Jakob Chychrun 3 000 000 $ (2)
-Salary Remaining : 2 033 898 $
Pavel Zacha 2 750 000 $ (5)
-Salary Remaining : 1 864 407 $
Derek Forbort 2 750 000 $ (5)
-Salary Remaining : 1 864 407 $
Casey Mittelstadt 2 500 000 $ (4)
-Salary Remaining : 1 694 915 $
Kyle Clifford 1 600 000 $ (3)
-Salary Remaining : 1 084 746 $
Drake Caggiula 1 500 000 $ (2)
-Salary Remaining : 1 016 949 $
Travis Sanheim 1 500 000 $ (2)
-Salary Remaining : 1 016 949 $
Kailer Yamamoto 1 500 000 $ (3)
-Salary Remaining : 1 016 949 $
Zach Whitecloud 1 250 000 $ (4)
-Salary Remaining : 847 458 $
Barrett Hayton 1 200 000 $ (3)
-Salary Remaining : 813 559 $
Max Jones 1 200 000 $ (1)
-Salary Remaining : 813 559 $
Andrei Svechnikov 1 200 000 $ (1)
-Salary Remaining : 813 559 $
Adam Boqvist 1 200 000 $ (3)
-Salary Remaining : 813 559 $
Brett Howden 1 200 000 $ (1)
-Salary Remaining : 813 559 $
Jacob Middleton 1 200 000 $ (1)
-Salary Remaining : 813 559 $
Travis Boyd (Out of Payroll) 1 000 000 $ (2)
-Salary Remaining : 677 966 $
Matthew Highmore 1 000 000 $ (4)
-Salary Remaining : 677 966 $
Dmytro Timashov 900 000 $ (3)
-Salary Remaining : 610 169 $
Carter Verhaeghe 800 000 $ (3)
-Salary Remaining : 542 373 $
Jon Gillies 750 000 $ (2)
-Salary Remaining : 508 475 $
Casey Bailey 500 000 $ (2)
-Salary Remaining : 338 983 $
Kerby Rychel 500 000 $ (2)
-Salary Remaining : 338 983 $
Total Pro Players26
Salary Commitment
Year 40 : 55 500 000 $
Year 41 : 42 700 000 $
Year 42 : 30 450 000 $
Year 43 : 17 000 000 $
Salary Average Commitment
Year 40 : 53 400 000 $
Year 41 : 40 600 000 $
Year 42 : 28 350 000 $
Year 43 : 17 000 000 $
Salary Cap with 1 Way Contract
Year 40 : 55 500 000 $
Year 41 : 42 700 000 $
Year 42 : 30 450 000 $
Year 43 : 17 000 000 $

Farm Players Salaries

Owen Tippett 200 000 $ (4)
Salary Remaining : 130 275 $
Adam Erne 175 000 $ (2)
Salary Remaining : 113 991 $
Noah Juulsen 150 000 $ (4)
Salary Remaining : 97 706 $
Jori Lehtera 150 000 $ (2)
Salary Remaining : 97 706 $
Maxime Lajoie 120 000 $ (1)
Salary Remaining : 78 165 $
Paul Ladue 100 000 $ (5)
Salary Remaining : 65 138 $
Jason Robertson 100 000 $ (3)
Salary Remaining : 65 138 $
Mark Visentin 95 000 $ (3)
Salary Remaining : 61 881 $
Michael Kapla 87 500 $ (2)
Salary Remaining : 56 995 $
Dylan Ferguson 82 500 $ (4)
Salary Remaining : 53 739 $
Sean Malone 80 000 $ (2)
Salary Remaining : 52 110 $
Austin Poganski 70 000 $ (3)
Salary Remaining : 45 596 $
Eetu Luostarinen 70 000 $ (3)
Salary Remaining : 45 596 $
Patrick Brown 70 000 $ (3)
Salary Remaining : 45 596 $
Tim Heed 65 000 $ (2)
Salary Remaining : 42 339 $
Anton Blidh 65 000 $ (2)
Salary Remaining : 42 339 $
Hannu Toivonen 55 000 $ (1)
Salary Remaining : 35 826 $
Griffen Molino 50 000 $ (2)
Salary Remaining : 32 569 $
Brendan Woods 50 000 $ (2)
Salary Remaining : 32 569 $
Emile Poirier 50 000 $ (2)
Salary Remaining : 32 569 $
Total Farm Players20
Salary Commitment
Year 40 : 1 885 000 $
Year 41 : 1 710 000 $
Year 42 : 937 500 $
Year 43 : 532 500 $
Salary Average Commitment
Year 40 : 1 795 000 $
Year 41 : 1 620 000 $
Year 42 : 847 500 $
Year 43 : 532 500 $

St-Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 7000 - 90 $ - 6 785 - 96,93%
Level 2: 6000 - 60 $ - 5 587 - 93,12%
Level 3: 3000 - 35 $ - 2 908 - 96,93%
Level 4: 4000 - 25 $ - 4 000 - 100,00%
Luxury : 2000 - 190 $ - 1 781 - 89,05%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 35 $ - 1 996 - 99,82%
Farm Level 2: 1000 - 15 $ - 996 - 99,64%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %21 062 - 95,73%
Average Income per Game1 709 021 $
Year to Date Revenue20 508 255 $
Farm
Home Games Left26
Average Attendance - %2 993 - 99,76%
Average Income per Game97 543 $
Year to Date Revenue1 463 145 $

Expense

Pro Players Total Salaries81 225 000 $
Farm Players Total Salaries1 600 000 $
Coaches Total Salaries5 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses27 014 409 $
Farm Year To Date Expenses800 793 $
Pro Salary Cap To Date25 323 734 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue49 561 616 $
Farm Estimated Season Revenue2 536 118 $
Pro Remaining Season Days80
Pro Expenses Per Days732 839 $
Pro Estimated Expenses58 627 120 $
Farm Remaining Season Days71
Farm Expenses Per Days19 725 $
Farm Estimated Expenses1 400 475 $
Estimated Season Expenses60 027 595 $
Season Salary Cap81 225 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $775 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 29 225 000 $
Current Bank Account32 594 635 $
Projected Bank Account24 664 774 $

Pro Players Salaries

Nathan MacKinnon 10 500 000 $ (3)
-Salary Remaining : 7 118 644 $
Auston Matthews 9 000 000 $ (2)
-Salary Remaining : 6 101 695 $
Sean Couturier 6 750 000 $ (3)
-Salary Remaining : 4 576 271 $
Ryan Ellis 6 750 000 $ (3)
-Salary Remaining : 4 576 271 $
Sean Monahan 6 250 000 $ (2)
-Salary Remaining : 4 237 288 $
Ryan Pulock 5 500 000 $ (5)
-Salary Remaining : 3 728 814 $
Bo Horvat 5 500 000 $ (2)
-Salary Remaining : 3 728 814 $
Esa Lindell 5 500 000 $ (2)
-Salary Remaining : 3 728 814 $
Ben Bishop 5 500 000 $ (1)
-Salary Remaining : 3 728 814 $
Neal Pionk 4 250 000 $ (1)
-Salary Remaining : 2 881 356 $
MacKenzie Weegar 2 500 000 $ (3)
-Salary Remaining : 1 694 915 $
Adam Pelech 2 200 000 $ (3)
-Salary Remaining : 1 491 525 $
Juuse Saros 1 500 000 $ (1)
-Salary Remaining : 1 016 949 $
Marcus Sorensen 1 450 000 $ (5)
-Salary Remaining : 983 051 $
Andrew Copp 1 400 000 $ (1)
-Salary Remaining : 949 153 $
Johan Larsson 1 200 000 $ (4)
-Salary Remaining : 813 559 $
Kevin Rooney 1 000 000 $ (4)
-Salary Remaining : 677 966 $
Devante Smith-Pelly 900 000 $ (2)
-Salary Remaining : 610 169 $
Jason Dickinson 900 000 $ (2)
-Salary Remaining : 610 169 $
William Carrier 775 000 $ (2)
-Salary Remaining : 525 424 $
Chris Wagner 750 000 $ (3)
-Salary Remaining : 508 475 $
Louie Belpedio 600 000 $ (1)
-Salary Remaining : 406 780 $
Connor Clifton 550 000 $ (1)
-Salary Remaining : 372 881 $
Total Pro Players23
Salary Commitment
Year 40 : 81 225 000 $
Year 41 : 67 425 000 $
Year 42 : 38 600 000 $
Year 43 : 9 150 000 $
Salary Average Commitment
Year 40 : 81 225 000 $
Year 41 : 67 425 000 $
Year 42 : 38 600 000 $
Year 43 : 9 150 000 $
Salary Cap with 1 Way Contract
Year 40 : 81 225 000 $
Year 41 : 67 425 000 $
Year 42 : 38 600 000 $
Year 43 : 9 150 000 $

Farm Players Salaries

Viktor Arvidsson 500 000 $ (5)
Salary Remaining : 325 688 $
Stephen Johns 250 000 $ (2)
Salary Remaining : 162 844 $
Brandon Dubinsky 80 000 $ (2)
Salary Remaining : 52 110 $
Brendan Gaunce 80 000 $ (2)
Salary Remaining : 52 110 $
Mario Kempe 80 000 $ (2)
Salary Remaining : 52 110 $
Gabriel Dumont 70 000 $ (5)
Salary Remaining : 45 596 $
Mark Alt 60 000 $ (3)
Salary Remaining : 39 083 $
Brad Malone 60 000 $ (3)
Salary Remaining : 39 083 $
Niklas Svedberg 55 000 $ (2)
Salary Remaining : 35 826 $
Joni Ortio 55 000 $ (2)
Salary Remaining : 35 826 $
Clark Bishop 55 000 $ (1)
Salary Remaining : 35 826 $
Justin Dowling 55 000 $ (3)
Salary Remaining : 35 826 $
Rasmus Rissanen 50 000 $ (1)
Salary Remaining : 32 569 $
Maxwell Reinhart 50 000 $ (1)
Salary Remaining : 32 569 $
Michael Latta 50 000 $ (1)
Salary Remaining : 32 569 $
Drew Shore 50 000 $ (1)
Salary Remaining : 32 569 $
Total Farm Players16
Salary Commitment
Year 40 : 1 600 000 $
Year 41 : 1 345 000 $
Year 42 : 745 000 $
Year 43 : 570 000 $
Salary Average Commitment
Year 40 : 1 600 000 $
Year 41 : 1 345 000 $
Year 42 : 745 000 $
Year 43 : 570 000 $

Toronto Tomahawk



Arena Capacity - Ticket Price
Attendance - %

Arena NameEagle Palace
Level 1: 6500 - 100 $ - 6 494 - 99,91%
Level 2: 5500 - 60 $ - 5 439 - 98,88%
Level 3: 3000 - 35 $ - 2 884 - 96,15%
Level 4: 5000 - 20 $ - 4 768 - 95,36%
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 - 99,77%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %21 085 - 98,07%
Average Income per Game1 692 828 $
Year to Date Revenue20 313 939 $
Farm
Home Games Left26
Average Attendance - %2 991 - 99,70%
Average Income per Game97 441 $
Year to Date Revenue1 461 621 $

Expense

Pro Players Total Salaries74 950 020 $
Farm Players Total Salaries3 510 000 $
Coaches Total Salaries7 050 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses27 195 764 $
Farm Year To Date Expenses1 395 378 $
Pro Salary Cap To Date25 102 552 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue49 092 019 $
Farm Estimated Season Revenue2 533 476 $
Pro Remaining Season Days80
Pro Expenses Per Days690 254 $
Pro Estimated Expenses55 220 320 $
Farm Remaining Season Days71
Farm Expenses Per Days37 248 $
Farm Estimated Expenses2 644 608 $
Estimated Season Expenses57 864 928 $
Season Salary Cap74 950 020 $
Estimate Under Maximum Salary Cap of 82 000 000 $7 049 980 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 22 950 020 $
Current Bank Account59 327 132 $
Projected Bank Account53 087 699 $

Pro Players Salaries

Matthew Tkachuk 8 500 007 $ (5)
-Salary Remaining : 5 762 717 $
Mathew Barzal 8 000 013 $ (5)
-Salary Remaining : 5 423 738 $
Jakub Voracek 8 000 000 $ (3)
-Salary Remaining : 5 423 729 $
Colton Parayko 6 275 000 $ (5)
-Salary Remaining : 4 254 237 $
Jake Allen (Out of Payroll) 5 000 000 $ (2)
-Salary Remaining : 3 389 831 $
Anthony Cirelli 4 650 000 $ (4)
-Salary Remaining : 3 152 542 $
Alex Goligoski 4 500 000 $ (3)
-Salary Remaining : 3 050 847 $
Frans Nielsen 4 500 000 $ (3)
-Salary Remaining : 3 050 847 $
Jason Zucker 3 875 000 $ (2)
-Salary Remaining : 2 627 119 $
Anders Lee 3 750 000 $ (1)
-Salary Remaining : 2 542 373 $
Patric Hornqvist 3 500 000 $ (5)
-Salary Remaining : 2 372 881 $
Jay Bouwmeester 3 250 000 $ (3)
-Salary Remaining : 2 203 390 $
Brandon Sutter 3 000 000 $ (2)
-Salary Remaining : 2 033 898 $
Will Butcher 3 000 000 $ (4)
-Salary Remaining : 2 033 898 $
Miles Wood 2 500 000 $ (5)
-Salary Remaining : 1 694 915 $
Michal Neuvirth 2 000 000 $ (1)
-Salary Remaining : 1 355 932 $
Jimmy Vesey 1 900 000 $ (2)
-Salary Remaining : 1 288 136 $
Josh Brown 1 200 000 $ (5)
-Salary Remaining : 813 559 $
Henrik Lundqvist 950 000 $ (3)
-Salary Remaining : 644 068 $
Josh Leivo 900 000 $ (1)
-Salary Remaining : 610 169 $
Devon Toews 700 000 $ (1)
-Salary Remaining : 474 576 $
Total Pro Players21
Salary Commitment
Year 40 : 79 950 020 $
Year 41 : 72 600 020 $
Year 42 : 58 825 020 $
Year 43 : 37 625 020 $
Salary Average Commitment
Year 40 : 79 500 020 $
Year 41 : 72 150 020 $
Year 42 : 58 375 020 $
Year 43 : 37 625 020 $
Salary Cap with 1 Way Contract
Year 40 : 79 950 020 $
Year 41 : 72 600 020 $
Year 42 : 58 825 020 $
Year 43 : 37 625 020 $

Farm Players Salaries

Yutaka Fukufuji 1 000 000 $ (1)
Salary Remaining : 651 376 $
David Backes 400 000 $ (1)
Salary Remaining : 260 550 $
Jason Bacashihua 200 000 $ (1)
Salary Remaining : 130 275 $
Nathan Lieuwen 200 000 $ (1)
Salary Remaining : 130 275 $
Ryan Reaves 180 000 $ (4)
Salary Remaining : 117 248 $
Ryan Murphy 150 000 $ (3)
Salary Remaining : 97 706 $
Magnus Paajarvi 135 000 $ (1)
Salary Remaining : 87 936 $
Andreas Englund 125 000 $ (3)
Salary Remaining : 81 422 $
Ross Johnston 100 000 $ (5)
Salary Remaining : 65 138 $
Jordan Schmaltz 100 000 $ (2)
Salary Remaining : 65 138 $
Zachary Senyshyn 100 000 $ (1)
Salary Remaining : 65 138 $
Tyrell Goulbourne 85 000 $ (4)
Salary Remaining : 55 367 $
Joseph Labate 85 000 $ (4)
Salary Remaining : 55 367 $
Marcus Kruger 75 000 $ (1)
Salary Remaining : 48 853 $
Nick Seeler 75 000 $ (2)
Salary Remaining : 48 853 $
Mathieu Joseph 75 000 $ (1)
Salary Remaining : 48 853 $
David Musil 75 000 $ (3)
Salary Remaining : 48 853 $
Keegan Kolesar 70 000 $ (3)
Salary Remaining : 45 596 $
Dalton Smith 70 000 $ (3)
Salary Remaining : 45 596 $
Nikita Scherbak 70 000 $ (5)
Salary Remaining : 45 596 $
Roman Horak 70 000 $ (5)
Salary Remaining : 45 596 $
Matt Fraser 70 000 $ (5)
Salary Remaining : 45 596 $
Total Farm Players22
Salary Commitment
Year 40 : 3 510 000 $
Year 41 : 1 325 000 $
Year 42 : 1 150 000 $
Year 43 : 660 000 $
Salary Average Commitment
Year 40 : 3 315 000 $
Year 41 : 1 130 000 $
Year 42 : 955 000 $
Year 43 : 530 000 $

Vancouver Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 7000 - 145 $ - 4 584 - 65,48%
Level 2: 6000 - 115 $ - 3 024 - 50,41%
Level 3: 3000 - 90 $ - 1 215 - 40,51%
Level 4: 5000 - 75 $ - 2 000 - 40,00%
Luxury : 2000 - 250 $ - 1 230 - 61,49%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 80 $ - 938 - 46,88%
Farm Level 2: 1000 - 30 $ - 541 - 54,13%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %12 053 - 52,41%
Average Income per Game1 816 165 $
Year to Date Revenue21 793 975 $
Farm
Home Games Left27
Average Attendance - %1 479 - 49,30%
Average Income per Game104 931 $
Year to Date Revenue1 469 035 $

Expense

Pro Players Total Salaries81 800 000 $
Farm Players Total Salaries2 615 000 $
Coaches Total Salaries6 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses27 347 456 $
Farm Year To Date Expenses1 334 492 $
Pro Salary Cap To Date25 737 282 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue52 668 773 $
Farm Estimated Season Revenue2 833 139 $
Pro Remaining Season Days80
Pro Expenses Per Days735 593 $
Pro Estimated Expenses58 847 440 $
Farm Remaining Season Days71
Farm Expenses Per Days34 083 $
Farm Estimated Expenses2 419 893 $
Estimated Season Expenses61 267 333 $
Season Salary Cap81 800 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $200 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 29 800 000 $
Current Bank Account30 047 427 $
Projected Bank Account24 282 006 $

Pro Players Salaries

Patrick Kane 10 500 000 $ (5)
-Salary Remaining : 7 118 644 $
Erik Karlsson 9 850 000 $ (3)
-Salary Remaining : 6 677 966 $
Blake Wheeler 7 000 000 $ (4)
-Salary Remaining : 4 745 763 $
David Krejci 6 000 000 $ (4)
-Salary Remaining : 4 067 797 $
Jacob Markstrom 5 750 000 $ (5)
-Salary Remaining : 3 898 305 $
Kyle Palmieri 4 850 000 $ (5)
-Salary Remaining : 3 288 136 $
Nico Hischier 4 750 000 $ (4)
-Salary Remaining : 3 220 339 $
Kevin Hayes 4 500 000 $ (3)
-Salary Remaining : 3 050 847 $
Brett Pesce 4 500 000 $ (4)
-Salary Remaining : 3 050 847 $
Nate Schmidt 4 350 000 $ (1)
-Salary Remaining : 2 949 153 $
Mikko Koivu 3 750 000 $ (4)
-Salary Remaining : 2 542 373 $
Calvin de Haan 3 500 000 $ (1)
-Salary Remaining : 2 372 881 $
Michal Kempny 2 500 000 $ (2)
-Salary Remaining : 1 694 915 $
Troy Stecher 2 000 000 $ (3)
-Salary Remaining : 1 355 932 $
Riley Nash 2 000 000 $ (2)
-Salary Remaining : 1 355 932 $
Brett Connolly 1 500 000 $ (1)
-Salary Remaining : 1 016 949 $
Robert Bortuzzo 1 000 000 $ (1)
-Salary Remaining : 677 966 $
Nic Dowd 1 000 000 $ (5)
-Salary Remaining : 677 966 $
Andrew Cogliano 950 000 $ (3)
-Salary Remaining : 644 068 $
Alex Stalock 800 000 $ (2)
-Salary Remaining : 542 373 $
Ryan Carpenter 750 000 $ (5)
-Salary Remaining : 508 475 $
Total Pro Players21
Salary Commitment
Year 40 : 81 800 000 $
Year 41 : 71 450 000 $
Year 42 : 66 150 000 $
Year 43 : 48 850 000 $
Salary Average Commitment
Year 40 : 76 100 000 $
Year 41 : 65 750 000 $
Year 42 : 60 450 000 $
Year 43 : 43 600 000 $
Salary Cap with 1 Way Contract
Year 40 : 81 800 000 $
Year 41 : 71 450 000 $
Year 42 : 66 150 000 $
Year 43 : 48 850 000 $

Farm Players Salaries

Victor Rask 300 000 $ (2)
Salary Remaining : 195 413 $
Mark Pysyk 300 000 $ (3)
Salary Remaining : 195 413 $
Cam Ward 200 000 $ (2)
Salary Remaining : 130 275 $
Antti Niemi 150 000 $ (1)
Salary Remaining : 97 706 $
Troy Terry 100 000 $ (4)
Salary Remaining : 65 138 $
Blake Pietila 85 000 $ (3)
Salary Remaining : 55 367 $
Christian Djoos 85 000 $ (4)
Salary Remaining : 55 367 $
Christian Wolanin 85 000 $ (4)
Salary Remaining : 55 367 $
Michael Dal Colle 85 000 $ (4)
Salary Remaining : 55 367 $
Rem Pitlick 75 000 $ (1)
Salary Remaining : 48 853 $
Julian Melchiori 75 000 $ (1)
Salary Remaining : 48 853 $
Nathan Bastian 75 000 $ (1)
Salary Remaining : 48 853 $
Maxim Letunov 70 000 $ (3)
Salary Remaining : 45 596 $
Jake Bischoff 70 000 $ (3)
Salary Remaining : 45 596 $
Rhett Gardner 70 000 $ (3)
Salary Remaining : 45 596 $
Aaron Ness 70 000 $ (5)
Salary Remaining : 45 596 $
Anton Wedin 70 000 $ (5)
Salary Remaining : 45 596 $
Thomas Di Pauli 70 000 $ (3)
Salary Remaining : 45 596 $
Stefan Matteau 70 000 $ (4)
Salary Remaining : 45 596 $
Ben Harpur 70 000 $ (5)
Salary Remaining : 45 596 $
Chase De Leo 70 000 $ (5)
Salary Remaining : 45 596 $
Matt Tennyson 70 000 $ (5)
Salary Remaining : 45 596 $
Troy Grosenick 70 000 $ (5)
Salary Remaining : 45 596 $
Nelson Nogier 60 000 $ (2)
Salary Remaining : 39 083 $
Mitch Callahan 60 000 $ (1)
Salary Remaining : 39 083 $
Joonas Nattinen 60 000 $ (1)
Salary Remaining : 39 083 $
Tyler Randell 50 000 $ (2)
Salary Remaining : 32 569 $
Total Farm Players27
Salary Commitment
Year 40 : 2 615 000 $
Year 41 : 2 120 000 $
Year 42 : 1 510 000 $
Year 43 : 845 000 $
Salary Average Commitment
Year 40 : 2 455 000 $
Year 41 : 1 960 000 $
Year 42 : 1 350 000 $
Year 43 : 765 000 $

Washington Budweiser



Arena Capacity - Ticket Price
Attendance - %

Arena NameWashington Arena
Level 1: 7000 - 95 $ - 6 724 - 96,06%
Level 2: 6000 - 57 $ - 5 707 - 95,12%
Level 3: 3000 - 32 $ - 2 944 - 98,12%
Level 4: 5000 - 20 $ - 4 718 - 94,37%
Luxury : 2000 - 185 $ - 1 816 - 90,81%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 993 - 99,63%
Farm Level 2: 1000 - 15 $ - 1 000 - 99,96%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %21 910 - 95,26%
Average Income per Game1 711 991 $
Year to Date Revenue20 543 896 $
Farm
Home Games Left26
Average Attendance - %2 992 - 99,74%
Average Income per Game97 445 $
Year to Date Revenue1 461 678 $

Expense

Pro Players Total Salaries81 275 000 $
Farm Players Total Salaries1 867 500 $
Coaches Total Salaries8 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses27 789 417 $
Farm Year To Date Expenses1 006 326 $
Pro Salary Cap To Date25 374 149 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue49 647 749 $
Farm Estimated Season Revenue2 533 575 $
Pro Remaining Season Days80
Pro Expenses Per Days752 331 $
Pro Estimated Expenses60 186 480 $
Farm Remaining Season Days71
Farm Expenses Per Days26 307 $
Farm Estimated Expenses1 867 797 $
Estimated Season Expenses62 054 277 $
Season Salary Cap81 275 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $725 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 29 275 000 $
Current Bank Account31 929 483 $
Projected Bank Account22 056 530 $

Pro Players Salaries

Leon Draisaitl 12 000 000 $ (5)
-Salary Remaining : 8 135 593 $
Mark Scheifele 8 000 000 $ (2)
-Salary Remaining : 5 423 729 $
Patrice Bergeron 8 000 000 $ (5)
-Salary Remaining : 5 423 729 $
Evgeny Kuznetsov 7 825 000 $ (3)
-Salary Remaining : 5 305 085 $
Victor Hedman 7 700 000 $ (3)
-Salary Remaining : 5 220 339 $
David Perron 6 000 000 $ (4)
-Salary Remaining : 4 067 797 $
Erik Johnson 5 500 000 $ (2)
-Salary Remaining : 3 728 814 $
Kevin Shattenkirk 4 350 000 $ (4)
-Salary Remaining : 2 949 153 $
Mattias Ekholm 3 750 000 $ (1)
-Salary Remaining : 2 542 373 $
Antti Raanta 3 000 000 $ (3)
-Salary Remaining : 2 033 898 $
Barclay Goodrow 2 100 000 $ (4)
-Salary Remaining : 1 423 729 $
Lucas Wallmark 2 000 000 $ (2)
-Salary Remaining : 1 355 932 $
Jason Spezza 2 000 000 $ (3)
-Salary Remaining : 1 355 932 $
Ron Hainsey 1 500 000 $ (4)
-Salary Remaining : 1 016 949 $
Michael Del Zotto 1 500 000 $ (5)
-Salary Remaining : 1 016 949 $
Roman Polak 1 250 000 $ (2)
-Salary Remaining : 847 458 $
Nikita Gusev 1 200 000 $ (3)
-Salary Remaining : 813 559 $
Ilya Mikheyev 1 200 000 $ (3)
-Salary Remaining : 813 559 $
Colton Sceviour 1 000 000 $ (1)
-Salary Remaining : 677 966 $
Pavel Francouz 750 000 $ (1)
-Salary Remaining : 508 475 $
Nate Thompson 650 000 $ (1)
-Salary Remaining : 440 678 $
Total Pro Players21
Salary Commitment
Year 40 : 81 275 000 $
Year 41 : 75 125 000 $
Year 42 : 58 375 000 $
Year 43 : 35 450 000 $
Salary Average Commitment
Year 40 : 79 875 000 $
Year 41 : 73 725 000 $
Year 42 : 56 975 000 $
Year 43 : 35 450 000 $
Salary Cap with 1 Way Contract
Year 40 : 81 275 000 $
Year 41 : 75 125 000 $
Year 42 : 58 375 000 $
Year 43 : 35 450 000 $

Farm Players Salaries

Ben Lovejoy 200 000 $ (3)
Salary Remaining : 130 275 $
Mark Barberio 150 000 $ (1)
Salary Remaining : 97 706 $
Austin Czarnik 150 000 $ (1)
Salary Remaining : 97 706 $
Jan Rutta 120 000 $ (3)
Salary Remaining : 78 165 $
Max Veronneau 120 000 $ (1)
Salary Remaining : 78 165 $
Slava Voynov 100 000 $ (2)
Salary Remaining : 65 138 $
C.J. Smith 92 500 $ (2)
Salary Remaining : 60 252 $
Curtis McElhinney 90 000 $ (5)
Salary Remaining : 58 624 $
Vinni Lettieri 90 000 $ (3)
Salary Remaining : 58 624 $
Blake Hillman 75 000 $ (4)
Salary Remaining : 48 853 $
Evan Rodrigues 72 500 $ (5)
Salary Remaining : 47 225 $
Hudson Fasching 70 000 $ (4)
Salary Remaining : 45 596 $
William Lagesson 70 000 $ (3)
Salary Remaining : 45 596 $
Sergey Tolchinsky 70 000 $ (5)
Salary Remaining : 45 596 $
Beck Malenstyn 70 000 $ (3)
Salary Remaining : 45 596 $
Peter Cehlarik 62 500 $ (2)
Salary Remaining : 40 711 $
Tomas Hyka 55 000 $ (4)
Salary Remaining : 35 826 $
Sami Aittokallio 55 000 $ (4)
Salary Remaining : 35 826 $
Nicklas Jensen 55 000 $ (4)
Salary Remaining : 35 826 $
Morgan Ellis 50 000 $ (3)
Salary Remaining : 32 569 $
Brad Hunt 50 000 $ (1)
Salary Remaining : 32 569 $
Total Farm Players21
Salary Commitment
Year 40 : 1 867 500 $
Year 41 : 1 397 500 $
Year 42 : 1 142 500 $
Year 43 : 542 500 $
Salary Average Commitment
Year 40 : 1 827 500 $
Year 41 : 1 357 500 $
Year 42 : 1 102 500 $
Year 43 : 542 500 $

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameWinnipeg Arena
Level 1: 7000 - 100 $ - 6 683 - 95,47%
Level 2: 6000 - 60 $ - 5 488 - 91,46%
Level 3: 3000 - 35 $ - 2 920 - 97,32%
Level 4: 5000 - 20 $ - 4 733 - 94,67%
Luxury : 2000 - 200 $ - 1 770 - 88,48%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 998 - 99,88%
Farm Level 2: 1000 - 15 $ - 996 - 99,63%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %21 593 - 93,88%
Average Income per Game1 780 532 $
Year to Date Revenue21 366 380 $
Farm
Home Games Left26
Average Attendance - %2 994 - 99,80%
Average Income per Game97 592 $
Year to Date Revenue1 463 875 $

Expense

Pro Players Total Salaries71 800 000 $
Farm Players Total Salaries3 260 000 $
Coaches Total Salaries3 550 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses23 175 639 $
Farm Year To Date Expenses1 366 240 $
Pro Salary Cap To Date22 209 534 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue51 635 418 $
Farm Estimated Season Revenue2 537 383 $
Pro Remaining Season Days80
Pro Expenses Per Days633 898 $
Pro Estimated Expenses50 711 840 $
Farm Remaining Season Days71
Farm Expenses Per Days34 954 $
Farm Estimated Expenses2 481 734 $
Estimated Season Expenses53 193 574 $
Season Salary Cap71 800 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $10 200 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 19 800 000 $
Current Bank Account59 868 631 $
Projected Bank Account60 847 858 $

Pro Players Salaries

Brent Burns 8 500 000 $ (3)
-Salary Remaining : 5 762 712 $
Cam Atkinson 6 500 000 $ (3)
-Salary Remaining : 4 406 780 $
David Rittich 6 000 000 $ (5)
-Salary Remaining : 4 067 797 $
Matt Duchene 6 000 000 $ (1)
-Salary Remaining : 4 067 797 $
Chris Kreider 5 750 000 $ (4)
-Salary Remaining : 3 898 305 $
Matt Niskanen 5 000 000 $ (2)
-Salary Remaining : 3 389 831 $
Rickard Rakell 4 250 000 $ (4)
-Salary Remaining : 2 881 356 $
Eric Staal 4 000 000 $ (2)
-Salary Remaining : 2 711 864 $
David Savard 3 850 000 $ (4)
-Salary Remaining : 2 610 169 $
Tyler Bozak 3 300 000 $ (3)
-Salary Remaining : 2 237 288 $
Mats Zuccarello 3 000 000 $ (2)
-Salary Remaining : 2 033 898 $
Ryan Murray 2 850 000 $ (1)
-Salary Remaining : 1 932 203 $
Leo Komarov 2 200 000 $ (3)
-Salary Remaining : 1 491 525 $
Derick Brassard 2 000 000 $ (5)
-Salary Remaining : 1 355 932 $
Ivan Barbashev 1 800 000 $ (5)
-Salary Remaining : 1 220 339 $
Noel Acciari 1 750 000 $ (5)
-Salary Remaining : 1 186 441 $
Ben Chiarot 1 500 000 $ (1)
-Salary Remaining : 1 016 949 $
Robert Hagg 1 500 000 $ (2)
-Salary Remaining : 1 016 949 $
Pierre-Edouard Bellemare 1 000 000 $ (1)
-Salary Remaining : 677 966 $
Dylan McIlrath 550 000 $ (4)
-Salary Remaining : 372 881 $
Chris Driedger 500 000 $ (1)
-Salary Remaining : 338 983 $
Total Pro Players21
Salary Commitment
Year 40 : 71 800 000 $
Year 41 : 59 950 000 $
Year 42 : 46 450 000 $
Year 43 : 25 950 000 $
Salary Average Commitment
Year 40 : 71 800 000 $
Year 41 : 59 950 000 $
Year 42 : 46 450 000 $
Year 43 : 25 950 000 $
Salary Cap with 1 Way Contract
Year 40 : 71 800 000 $
Year 41 : 59 950 000 $
Year 42 : 46 450 000 $
Year 43 : 25 950 000 $

Farm Players Salaries

Dustin Byfuglien 700 000 $ (2)
Salary Remaining : 455 963 $
Devan Dubnyk 650 000 $ (3)
Salary Remaining : 423 394 $
Mathieu Perreault 225 000 $ (1)
Salary Remaining : 146 560 $
Oscar Lindberg 150 000 $ (3)
Salary Remaining : 97 706 $
Valtteri Filppula 150 000 $ (5)
Salary Remaining : 97 706 $
Dale Weise 125 000 $ (1)
Salary Remaining : 81 422 $
Jordan Oesterle 110 000 $ (5)
Salary Remaining : 71 651 $
Joshua Ho-Sang 110 000 $ (2)
Salary Remaining : 71 651 $
Taylor Fedun 100 000 $ (3)
Salary Remaining : 65 138 $
Markus Granlund 100 000 $ (1)
Salary Remaining : 65 138 $
Zach Redmond 95 000 $ (2)
Salary Remaining : 61 881 $
A.J. Greer 85 000 $ (2)
Salary Remaining : 55 367 $
Laurent Dauphin 80 000 $ (1)
Salary Remaining : 52 110 $
Philip Samuelsson 72 500 $ (1)
Salary Remaining : 47 225 $
Sven Andrighetto 70 000 $ (4)
Salary Remaining : 45 596 $
Phillip Di Giuseppe 70 000 $ (5)
Salary Remaining : 45 596 $
Duncan Siemens 70 000 $ (3)
Salary Remaining : 45 596 $
Scott Wilson 70 000 $ (5)
Salary Remaining : 45 596 $
Ryan Bourque 60 000 $ (3)
Salary Remaining : 39 083 $
Adam Wilcox 57 500 $ (2)
Salary Remaining : 37 454 $
Jeremy Morin 55 000 $ (2)
Salary Remaining : 35 826 $
Andrei Mironov 55 000 $ (4)
Salary Remaining : 35 826 $
Total Farm Players22
Salary Commitment
Year 40 : 3 260 000 $
Year 41 : 2 657 500 $
Year 42 : 1 555 000 $
Year 43 : 525 000 $
Salary Average Commitment
Year 40 : 3 260 000 $
Year 41 : 2 657 500 $
Year 42 : 1 555 000 $
Year 43 : 525 000 $

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 45 968 052 $ 76 750 000 $ 5 250 000 $ 24 750 000 $ 202444
Atlanta Supra 61 315 788 $ 53 000 000 $ 29 000 000 $ 1 000 000 $ 222749
Boston Bruins 89 611 793 $ 73 850 000 $ 8 150 000 $ 21 850 000 $ 232144
Calgary Red Bull 12 461 266 $ 54 450 000 $ 27 550 000 $ 2 450 000 $ 231942
Chicago Blackhawks 26 588 452 $ 68 550 000 $ 13 450 000 $ 16 550 000 $ 212546
Cleveland Bulldogs 97 338 262 $ 75 650 000 $ 6 350 000 $ 23 650 000 $ 202242
Colorado Zipper 29 442 455 $ 81 750 000 $ 250 000 $ 29 750 000 $ 212344
Dallas Storm 29 173 151 $ 78 675 000 $ 3 325 000 $ 26 675 000 $ 211435
Detroit Red Wings 16 568 887 $ 64 350 000 $ 17 650 000 $ 12 350 000 $ 202545
Edmonton Oilers 52 436 480 $ 81 375 000 $ 625 000 $ 29 375 000 $ 221537
Halifax Thunder 82 500 656 $ 79 650 000 $ 2 350 000 $ 27 650 000 $ 232346
Hamilton Ultimate Fighter 92 116 180 $ 69 300 000 $ 12 700 000 $ 17 300 000 $ 211839
Houston Supernova (10 210 826 $) 80 500 000 $ 1 500 000 $ 28 500 000 $ 222749
London Spartiates 26 462 356 $ 73 550 000 $ 8 450 000 $ 21 550 000 $ 202343
Los Angeles Kings 102 505 217 $ 55 925 000 $ 26 075 000 $ 3 925 000 $ 212748
Moncton Wildcats 25 895 622 $ 80 425 000 $ 1 575 000 $ 28 425 000 $ 212647
Montreal Canadiens 41 436 136 $ 53 750 000 $ 28 250 000 $ 1 750 000 $ 241539
New York Rangers 73 594 832 $ 70 075 000 $ 11 925 000 $ 18 075 000 $ 232245
Nunavut Mystery 1 332 980 $ 81 775 000 $ 225 000 $ 29 775 000 $ 212243
Ottawa Lumberjacks 70 829 624 $ 80 600 000 $ 1 400 000 $ 28 600 000 $ 212546
Quebec Nordiques 65 536 168 $ 81 177 000 $ 823 000 $ 29 177 000 $ 212950
Regina Pats 60 338 850 $ 55 000 000 $ 27 000 000 $ 3 000 000 $ 242650
San Jose Rhinos 30 452 239 $ 78 625 000 $ 3 375 000 $ 26 625 000 $ 202545
Seattle Armada 64 021 692 $ 54 225 000 $ 27 775 000 $ 2 225 000 $ 282149
St-Johns Desperados 97 706 296 $ 54 500 000 $ 27 500 000 $ 2 500 000 $ 262046
St-Louis Blues 32 594 635 $ 81 225 000 $ 775 000 $ 29 225 000 $ 231639
Toronto Tomahawk 59 327 132 $ 74 950 020 $ 7 049 980 $ 22 950 020 $ 212243
Vancouver Knights 30 047 427 $ 81 800 000 $ 200 000 $ 29 800 000 $ 212748
Washington Budweiser 31 929 483 $ 81 275 000 $ 725 000 $ 29 275 000 $ 212142
Winnipeg Jets 59 868 631 $ 71 800 000 $ 10 200 000 $ 19 800 000 $ 212243