Finances



Anaheim Icehawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameQualcomm Center
Level 1: 7000 - 110 $ - 6 288 - 89,82%
Level 2: 6000 - 70 $ - 5 293 - 88,22%
Level 3: 3000 - 35 $ - 2 933 - 97,76%
Level 4: 5000 - 28 $ - 4 552 - 91,05%
Luxury : 2000 - 200 $ - 1 701 - 85,05%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 15 $ - 996 - 99,58%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %20 767 - 90,29%
Average Income per Game1 958 983 $
Year to Date Revenue11 753 895 $
Farm
Home Games Left32
Average Attendance - %2 996 - 99,86%
Average Income per Game101 925 $
Year to Date Revenue611 550 $

Expense

Pro Players Total Salaries70 610 000 $
Farm Players Total Salaries1 300 000 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses10 841 248 $
Farm Year To Date Expenses359 339 $
Pro Salary Cap To Date10 524 284 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue62 687 440 $
Farm Estimated Season Revenue3 261 600 $
Pro Remaining Season Days95
Pro Expenses Per Days648 304 $
Pro Estimated Expenses61 588 880 $
Farm Remaining Season Days96
Farm Expenses Per Days20 354 $
Farm Estimated Expenses1 953 984 $
Estimated Season Expenses63 542 864 $
Season Salary Cap69 860 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $14 140 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 17 860 000 $
Current Bank Account103 594 005 $
Projected Bank Account106 000 181 $

Pro Players Salaries

Steven Stamkos 8 500 000 $ (2)
-Salary Remaining : 7 209 821 $
Brayden Point 8 500 000 $ (5)
-Salary Remaining : 7 209 821 $
Andrei Vasilevskiy 8 500 000 $ (1)
-Salary Remaining : 7 209 821 $
Morgan Rielly 6 000 000 $ (1)
-Salary Remaining : 5 089 286 $
Thomas Chabot 5 000 000 $ (1)
-Salary Remaining : 4 241 071 $
Dylan Strome 4 500 000 $ (2)
-Salary Remaining : 3 816 964 $
Jack Roslovic 4 000 000 $ (5)
-Salary Remaining : 3 392 857 $
Pavel Zacha 3 000 000 $ (1)
-Salary Remaining : 2 544 643 $
Gabriel Vilardi 3 000 000 $ (1)
-Salary Remaining : 2 544 643 $
Jonathan Toews 3 000 000 $ (2)
-Salary Remaining : 2 544 643 $
Justin Holl 2 500 000 $ (2)
-Salary Remaining : 2 120 536 $
Anton Forsberg 2 000 000 $ (1)
-Salary Remaining : 1 696 429 $
Barrett Hayton 2 000 000 $ (5)
-Salary Remaining : 1 696 429 $
Dylan Gambrell 1 500 000 $ (4)
-Salary Remaining : 1 272 321 $
Cal Clutterbuck 1 400 000 $ (5)
-Salary Remaining : 1 187 500 $
Marc Staal 1 200 000 $ (5)
-Salary Remaining : 1 017 857 $
Robert Hagg 1 000 000 $ (5)
-Salary Remaining : 848 214 $
Paul Cotter 1 000 000 $ (4)
-Salary Remaining : 848 214 $
Filip Zadina 950 000 $ (1)
-Salary Remaining : 805 804 $
Anders Bjork 800 000 $ (5)
-Salary Remaining : 678 571 $
Jacob MacDonald 760 000 $ (1)
-Salary Remaining : 644 643 $
Hunter Shinkaruk (Out of Payroll) 750 000 $ (4)
-Salary Remaining : 636 161 $
Spencer Foo 750 000 $ (4)
-Salary Remaining : 636 161 $
Total Pro Players23
Salary Commitment
Year 47 : 70 610 000 $
Year 48 : 41 400 000 $
Year 49 : 22 900 000 $
Year 50 : 22 900 000 $
Salary Average Commitment
Year 47 : 70 610 000 $
Year 48 : 41 400 000 $
Year 49 : 22 900 000 $
Year 50 : 22 900 000 $
Salary Cap with 1 Way Contract
Year 47 : 70 610 000 $
Year 48 : 41 400 000 $
Year 49 : 22 900 000 $
Year 50 : 22 900 000 $

Farm Players Salaries

Malcolm Subban 125 000 $ (1)
Salary Remaining : 106 195 $
Lassi Thomson 110 000 $ (2)
Salary Remaining : 93 451 $
Nolan Patrick 100 000 $ (1)
Salary Remaining : 84 956 $
Tyler Ennis 100 000 $ (1)
Salary Remaining : 84 956 $
Darren Raddysh 100 000 $ (5)
Salary Remaining : 84 956 $
Nolan Foote 100 000 $ (3)
Salary Remaining : 84 956 $
Michael McNiven 75 000 $ (1)
Salary Remaining : 63 717 $
Oscar Dansk 75 000 $ (4)
Salary Remaining : 63 717 $
Trevor Murphy 75 000 $ (1)
Salary Remaining : 63 717 $
Denis Malgin 75 000 $ (4)
Salary Remaining : 63 717 $
Frederik Gauthier 75 000 $ (3)
Salary Remaining : 63 717 $
Derrick Pouliot 75 000 $ (1)
Salary Remaining : 63 717 $
Nail Yakupov 75 000 $ (4)
Salary Remaining : 63 717 $
Dan Renouf 70 000 $ (2)
Salary Remaining : 59 469 $
Cale Fleury 70 000 $ (1)
Salary Remaining : 59 469 $
Total Farm Players15
Salary Commitment
Year 47 : 1 300 000 $
Year 48 : 680 000 $
Year 49 : 500 000 $
Year 50 : 325 000 $
Salary Average Commitment
Year 47 : 1 300 000 $
Year 48 : 680 000 $
Year 49 : 500 000 $
Year 50 : 325 000 $

Atlanta Supra



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhilips Arena
Level 1: 7000 - 120 $ - 5 183 - 74,04%
Level 2: 6000 - 70 $ - 5 468 - 91,13%
Level 3: 3000 - 40 $ - 2 790 - 93,01%
Level 4: 5000 - 25 $ - 4 618 - 92,36%
Luxury : 2000 - 200 $ - 1 710 - 85,48%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 40 $ - 1 985 - 99,25%
Farm Level 2: 1000 - 20 $ - 783 - 78,32%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %19 768 - 85,95%
Average Income per Game1 888 375 $
Year to Date Revenue11 330 250 $
Farm
Home Games Left32
Average Attendance - %2 768 - 92,27%
Average Income per Game114 076 $
Year to Date Revenue684 456 $

Expense

Pro Players Total Salaries78 725 000 $
Farm Players Total Salaries1 570 000 $
Coaches Total Salaries8 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses13 107 365 $
Farm Year To Date Expenses317 791 $
Pro Salary Cap To Date11 893 082 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue60 428 000 $
Farm Estimated Season Revenue3 650 432 $
Pro Remaining Season Days95
Pro Expenses Per Days774 330 $
Pro Estimated Expenses73 561 350 $
Farm Remaining Season Days96
Farm Expenses Per Days18 319 $
Farm Estimated Expenses1 758 624 $
Estimated Season Expenses75 319 974 $
Season Salary Cap78 725 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $5 275 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 26 725 000 $
Current Bank Account94 497 690 $
Projected Bank Account83 256 148 $

Pro Players Salaries

Nikita Kucherov 10 000 000 $ (2)
-Salary Remaining : 8 482 143 $
Mikko Rantanen 10 000 000 $ (5)
-Salary Remaining : 8 482 143 $
Dylan Larkin 7 500 000 $ (3)
-Salary Remaining : 6 361 607 $
Elias Lindholm 7 250 000 $ (4)
-Salary Remaining : 6 149 554 $
Alex DeBrincat 7 250 000 $ (1)
-Salary Remaining : 6 149 554 $
Valeri Nichushkin 6 500 000 $ (1)
-Salary Remaining : 5 513 393 $
Kris Letang 5 000 000 $ (3)
-Salary Remaining : 4 241 071 $
Anthony Cirelli 4 500 000 $ (2)
-Salary Remaining : 3 816 964 $
Brayden McNabb 3 750 000 $ (2)
-Salary Remaining : 3 180 804 $
Ville Husso 3 000 000 $ (3)
-Salary Remaining : 2 544 643 $
Filip Gustavsson 2 000 000 $ (3)
-Salary Remaining : 1 696 429 $
Alexander Romanov 2 000 000 $ (1)
-Salary Remaining : 1 696 429 $
Marcus Pettersson 1 500 000 $ (2)
-Salary Remaining : 1 272 321 $
Moritz Seider 1 200 000 $ (2)
-Salary Remaining : 1 017 857 $
Lucas Raymond 1 200 000 $ (2)
-Salary Remaining : 1 017 857 $
Anton Lundell 1 200 000 $ (2)
-Salary Remaining : 1 017 857 $
Luke Glendening 1 025 000 $ (2)
-Salary Remaining : 869 420 $
Sean Kuraly 1 000 000 $ (5)
-Salary Remaining : 848 214 $
Isac Lundestrom 1 000 000 $ (4)
-Salary Remaining : 848 214 $
Timothy Liljegren 950 000 $ (1)
-Salary Remaining : 805 804 $
Pierre Engvall 900 000 $ (4)
-Salary Remaining : 763 393 $
Total Pro Players21
Salary Commitment
Year 47 : 78 725 000 $
Year 48 : 62 025 000 $
Year 49 : 37 650 000 $
Year 50 : 20 150 000 $
Salary Average Commitment
Year 47 : 78 725 000 $
Year 48 : 62 025 000 $
Year 49 : 37 650 000 $
Year 50 : 20 150 000 $
Salary Cap with 1 Way Contract
Year 47 : 78 725 000 $
Year 48 : 62 025 000 $
Year 49 : 37 650 000 $
Year 50 : 20 150 000 $

Farm Players Salaries

Nathan Walker 180 000 $ (4)
Salary Remaining : 152 920 $
Petteri Lindbohm 100 000 $ (1)
Salary Remaining : 84 956 $
Carey Price 100 000 $ (3)
Salary Remaining : 84 956 $
Elmer Soderblom 95 000 $ (4)
Salary Remaining : 80 708 $
Ryan Carpenter 95 000 $ (3)
Salary Remaining : 80 708 $
Artemi Kniazev (Out of Payroll) 90 000 $ (2)
Salary Remaining : 76 460 $
Danil Gushchin 85 000 $ (4)
Salary Remaining : 72 212 $
Vladislav Kolyachonok 80 000 $ (2)
Salary Remaining : 67 965 $
Gabriel Carlsson 77 500 $ (3)
Salary Remaining : 65 841 $
Egor Korshkov 77 500 $ (4)
Salary Remaining : 65 841 $
Joe Hicketts (Out of Payroll) 75 000 $ (2)
Salary Remaining : 63 717 $
Evgeny Svechnikov 75 000 $ (5)
Salary Remaining : 63 717 $
Kristian Vesalainen 75 000 $ (4)
Salary Remaining : 63 717 $
Tomas Jurco 75 000 $ (4)
Salary Remaining : 63 717 $
Taro Hirose 75 000 $ (2)
Salary Remaining : 63 717 $
Kasper Bjorkqvist 75 000 $ (2)
Salary Remaining : 63 717 $
Vladimir Tkachev 75 000 $ (2)
Salary Remaining : 63 717 $
Mackenzie Skapski 70 000 $ (1)
Salary Remaining : 59 469 $
Danil Yurtaykin 70 000 $ (1)
Salary Remaining : 59 469 $
Total Farm Players19
Salary Commitment
Year 47 : 1 645 000 $
Year 48 : 1 405 000 $
Year 49 : 935 000 $
Year 50 : 662 500 $
Salary Average Commitment
Year 47 : 1 645 000 $
Year 48 : 1 405 000 $
Year 49 : 935 000 $
Year 50 : 662 500 $

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

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

Income

Home Games Left31
Average Attendance - %21 429 - 93,17%
Average Income per Game2 037 219 $
Year to Date Revenue14 260 536 $
Farm
Home Games Left32
Average Attendance - %3 000 - 100,00%
Average Income per Game78 000 $
Year to Date Revenue468 000 $

Expense

Pro Players Total Salaries75 100 000 $
Farm Players Total Salaries4 383 000 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses11 760 268 $
Farm Year To Date Expenses949 304 $
Pro Salary Cap To Date11 427 235 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue63 153 802 $
Farm Estimated Season Revenue2 496 000 $
Pro Remaining Season Days95
Pro Expenses Per Days688 393 $
Pro Estimated Expenses65 397 335 $
Farm Remaining Season Days96
Farm Expenses Per Days56 487 $
Farm Estimated Expenses5 422 752 $
Estimated Season Expenses70 820 087 $
Season Salary Cap75 100 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $8 900 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 23 100 000 $
Current Bank Account124 580 695 $
Projected Bank Account119 410 410 $

Pro Players Salaries

Alex Tuch 7 000 000 $ (1)
-Salary Remaining : 5 937 500 $
Jack Johnson 6 600 000 $ (3)
-Salary Remaining : 5 598 214 $
Philipp Grubauer 5 900 000 $ (1)
-Salary Remaining : 5 004 464 $
Pierre-Luc Dubois 5 900 000 $ (1)
-Salary Remaining : 5 004 464 $
Charlie Coyle 5 500 000 $ (5)
-Salary Remaining : 4 665 179 $
Shayne Gostisbehere 4 800 000 $ (3)
-Salary Remaining : 4 071 429 $
Anders Lee 4 700 000 $ (4)
-Salary Remaining : 3 986 607 $
Tomas Tatar 4 500 000 $ (1)
-Salary Remaining : 3 816 964 $
Erik Johnson 3 750 000 $ (3)
-Salary Remaining : 3 180 804 $
Josh Anderson 3 300 000 $ (1)
-Salary Remaining : 2 799 107 $
Andreas Athanasiou 3 000 000 $ (2)
-Salary Remaining : 2 544 643 $
David Savard 3 000 000 $ (2)
-Salary Remaining : 2 544 643 $
Nicolas Roy 3 000 000 $ (4)
-Salary Remaining : 2 544 643 $
Stuart Skinner 2 800 000 $ (3)
-Salary Remaining : 2 375 000 $
Nicolas Hague 2 750 000 $ (3)
-Salary Remaining : 2 332 589 $
Mathieu Joseph 2 000 000 $ (4)
-Salary Remaining : 1 696 429 $
Zach Parise 2 000 000 $ (1)
-Salary Remaining : 1 696 429 $
Victor Olofsson 2 000 000 $ (5)
-Salary Remaining : 1 696 429 $
Simon Benoit 1 500 000 $ (3)
-Salary Remaining : 1 272 321 $
Juuso Parssinen 1 100 000 $ (4)
-Salary Remaining : 933 036 $
Total Pro Players20
Salary Commitment
Year 47 : 75 100 000 $
Year 48 : 46 500 000 $
Year 49 : 40 500 000 $
Year 50 : 18 300 000 $
Salary Average Commitment
Year 47 : 75 100 000 $
Year 48 : 46 500 000 $
Year 49 : 40 500 000 $
Year 50 : 18 300 000 $
Salary Cap with 1 Way Contract
Year 47 : 75 100 000 $
Year 48 : 46 500 000 $
Year 49 : 40 500 000 $
Year 50 : 18 300 000 $

Farm Players Salaries

Anthony Mantha 570 000 $ (3)
Salary Remaining : 484 248 $
Cory Schneider 500 000 $ (3)
Salary Remaining : 424 779 $
Brendan Gallagher 450 000 $ (1)
Salary Remaining : 382 301 $
Alexandre Carrier 333 000 $ (1)
Salary Remaining : 282 903 $
Philippe Myers 250 000 $ (1)
Salary Remaining : 212 389 $
Anthony Beauvillier 250 000 $ (5)
Salary Remaining : 212 389 $
Nick Foligno 200 000 $ (5)
Salary Remaining : 169 912 $
Max Comtois 150 000 $ (4)
Salary Remaining : 127 434 $
Pierre-Olivier Joseph 150 000 $ (3)
Salary Remaining : 127 434 $
Joe Veleno 125 000 $ (3)
Salary Remaining : 106 195 $
Kole Lind 100 000 $ (3)
Salary Remaining : 84 956 $
Cayden Primeau 100 000 $ (1)
Salary Remaining : 84 956 $
Nicolas Deslauriers 100 000 $ (2)
Salary Remaining : 84 956 $
Vincent Desharnais 100 000 $ (4)
Salary Remaining : 84 956 $
Antoine Bibeau 100 000 $ (3)
Salary Remaining : 84 956 $
Nicolas Meloche 100 000 $ (3)
Salary Remaining : 84 956 $
Samuel Bolduc 85 000 $ (4)
Salary Remaining : 72 212 $
Ben Jones 85 000 $ (2)
Salary Remaining : 72 212 $
Alexandre Fortin 80 000 $ (4)
Salary Remaining : 67 965 $
Kevin Poulin 80 000 $ (1)
Salary Remaining : 67 965 $
Maxence Guenette 80 000 $ (4)
Salary Remaining : 67 965 $
Jesse Puljujarvi 80 000 $ (5)
Salary Remaining : 67 965 $
Logan Brown 80 000 $ (5)
Salary Remaining : 67 965 $
Maxime Lajoie 80 000 $ (4)
Salary Remaining : 67 965 $
Samuel Poulin 80 000 $ (4)
Salary Remaining : 67 965 $
Michael Amadio 75 000 $ (2)
Salary Remaining : 63 717 $
Total Farm Players26
Salary Commitment
Year 47 : 4 383 000 $
Year 48 : 3 170 000 $
Year 49 : 2 910 000 $
Year 50 : 1 265 000 $
Salary Average Commitment
Year 47 : 4 383 000 $
Year 48 : 3 170 000 $
Year 49 : 2 910 000 $
Year 50 : 1 265 000 $

Calgary Red Bull



Arena Capacity - Ticket Price
Attendance - %

Arena NameVodka Red Bull Center
Level 1: 7000 - 85 $ - 6 916 - 98,79%
Level 2: 6000 - 62 $ - 5 530 - 92,17%
Level 3: 3000 - 30 $ - 2 882 - 96,07%
Level 4: 5000 - 20 $ - 4 857 - 97,13%
Luxury : 2000 - 140 $ - 1 823 - 91,13%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 38 $ - 1 977 - 98,85%
Farm Level 2: 1000 - 18 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %22 007 - 95,68%
Average Income per Game1 643 360 $
Year to Date Revenue9 860 159 $
Farm
Home Games Left33
Average Attendance - %2 977 - 99,23%
Average Income per Game111 751 $
Year to Date Revenue558 756 $

Expense

Pro Players Total Salaries78 900 000 $
Farm Players Total Salaries1 932 500 $
Coaches Total Salaries2 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses12 000 448 $
Farm Year To Date Expenses343 428 $
Pro Salary Cap To Date11 772 767 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue52 587 515 $
Farm Estimated Season Revenue3 687 790 $
Pro Remaining Season Days95
Pro Expenses Per Days717 857 $
Pro Estimated Expenses68 196 415 $
Farm Remaining Season Days96
Farm Expenses Per Days24 181 $
Farm Estimated Expenses2 321 376 $
Estimated Season Expenses70 517 791 $
Season Salary Cap78 900 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $5 100 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 26 900 000 $
Current Bank Account26 630 966 $
Projected Bank Account12 388 480 $

Pro Players Salaries

Artemi Panarin 12 000 000 $ (2)
-Salary Remaining : 10 178 571 $
Aleksander Barkov 10 000 000 $ (1)
-Salary Remaining : 8 482 143 $
Kyle Connor 7 500 000 $ (2)
-Salary Remaining : 6 361 607 $
Brayden Schenn 6 300 000 $ (5)
-Salary Remaining : 5 343 750 $
Ryan Pulock 6 000 000 $ (3)
-Salary Remaining : 5 089 286 $
John Klingberg 5 250 000 $ (1)
-Salary Remaining : 4 453 125 $
Jonathan Huberdeau 4 500 000 $ (3)
-Salary Remaining : 3 816 964 $
Logan Thompson 4 250 000 $ (3)
-Salary Remaining : 3 604 911 $
Ryan Graves 4 000 000 $ (4)
-Salary Remaining : 3 392 857 $
Rasmus Sandin 3 000 000 $ (4)
-Salary Remaining : 2 544 643 $
Mason Appleton 2 200 000 $ (4)
-Salary Remaining : 1 866 071 $
Nick Paul 2 000 000 $ (1)
-Salary Remaining : 1 696 429 $
Robby Fabbri 2 000 000 $ (1)
-Salary Remaining : 1 696 429 $
Scott Mayfield 2 000 000 $ (1)
-Salary Remaining : 1 696 429 $
Kaiden Guhle 1 200 000 $ (4)
-Salary Remaining : 1 017 857 $
Cole Perfetti 1 200 000 $ (2)
-Salary Remaining : 1 017 857 $
Michael McLeod 1 000 000 $ (1)
-Salary Remaining : 848 214 $
Anthony Stolarz 1 000 000 $ (1)
-Salary Remaining : 848 214 $
Scott Wedgewood 1 000 000 $ (1)
-Salary Remaining : 848 214 $
Nick Bjugstad 900 000 $ (3)
-Salary Remaining : 763 393 $
David Gustafsson 850 000 $ (5)
-Salary Remaining : 720 982 $
Isaak Phillips 750 000 $ (2)
-Salary Remaining : 636 161 $
Total Pro Players22
Salary Commitment
Year 47 : 78 900 000 $
Year 48 : 54 650 000 $
Year 49 : 33 200 000 $
Year 50 : 17 550 000 $
Salary Average Commitment
Year 47 : 78 900 000 $
Year 48 : 54 650 000 $
Year 49 : 33 200 000 $
Year 50 : 17 550 000 $
Salary Cap with 1 Way Contract
Year 47 : 78 900 000 $
Year 48 : 54 650 000 $
Year 49 : 33 200 000 $
Year 50 : 17 550 000 $

Farm Players Salaries

Henri Jokiharju 200 000 $ (4)
Salary Remaining : 169 912 $
Keegan Kolesar 150 000 $ (1)
Salary Remaining : 127 434 $
Jacob Larsson 110 000 $ (1)
Salary Remaining : 93 451 $
Scott Perunovich 90 000 $ (2)
Salary Remaining : 76 460 $
Lukas Dostal 87 500 $ (2)
Salary Remaining : 74 336 $
Leevi Merilainen 85 000 $ (4)
Salary Remaining : 72 212 $
Nikita Alexandrov 85 000 $ (4)
Salary Remaining : 72 212 $
Haydn Fleury 80 000 $ (4)
Salary Remaining : 67 965 $
Alexander Yelesin 77 500 $ (5)
Salary Remaining : 65 841 $
Sami Niku 77 500 $ (5)
Salary Remaining : 65 841 $
Jakob Forsbacka-Karlsson 77 500 $ (5)
Salary Remaining : 65 841 $
Ryan MacInnis 77 500 $ (5)
Salary Remaining : 65 841 $
Carsen Twarynski 77 500 $ (5)
Salary Remaining : 65 841 $
Tobias Lindberg 77 500 $ (5)
Salary Remaining : 65 841 $
Bogdan Yakimov 77 500 $ (5)
Salary Remaining : 65 841 $
Brinson Pasichnuk 77 500 $ (5)
Salary Remaining : 65 841 $
Aleksi Saarela 75 000 $ (5)
Salary Remaining : 63 717 $
Turner Elson 70 000 $ (1)
Salary Remaining : 59 469 $
Lean Bergmann 70 000 $ (1)
Salary Remaining : 59 469 $
Nicolas Kerdiles 70 000 $ (1)
Salary Remaining : 59 469 $
Tanner Richard 70 000 $ (1)
Salary Remaining : 59 469 $
J.C. Lipon 70 000 $ (1)
Salary Remaining : 59 469 $
Total Farm Players22
Salary Commitment
Year 47 : 1 932 500 $
Year 48 : 1 322 500 $
Year 49 : 1 145 000 $
Year 50 : 1 145 000 $
Salary Average Commitment
Year 47 : 1 932 500 $
Year 48 : 1 322 500 $
Year 49 : 1 145 000 $
Year 50 : 1 145 000 $

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHeros Center
Level 1: 7000 - 180 $ - 3 522 - 50,32%
Level 2: 6000 - 88 $ - 3 884 - 64,73%
Level 3: 3000 - 47 $ - 2 614 - 87,14%
Level 4: 5000 - 35 $ - 3 411 - 68,22%
Luxury : 2000 - 275 $ - 1 069 - 53,43%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 80 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 30 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %14 500 - 63,04%
Average Income per Game1 814 220 $
Year to Date Revenue10 885 319 $
Farm
Home Games Left33
Average Attendance - %3 000 - 100,00%
Average Income per Game228 000 $
Year to Date Revenue1 140 000 $

Expense

Pro Players Total Salaries81 075 000 $
Farm Players Total Salaries3 581 800 $
Coaches Total Salaries7 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses13 174 106 $
Farm Year To Date Expenses725 738 $
Pro Salary Cap To Date12 263 392 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue58 055 035 $
Farm Estimated Season Revenue7 524 000 $
Pro Remaining Season Days95
Pro Expenses Per Days777 455 $
Pro Estimated Expenses73 858 225 $
Farm Remaining Season Days96
Farm Expenses Per Days42 317 $
Farm Estimated Expenses4 062 432 $
Estimated Season Expenses77 920 657 $
Season Salary Cap81 075 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $2 925 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 29 075 000 $
Current Bank Account99 214 058 $
Projected Bank Account86 872 436 $

Pro Players Salaries

Adam Fox 8 750 000 $ (4)
-Salary Remaining : 7 421 875 $
Tim Stutzle 8 500 000 $ (1)
-Salary Remaining : 7 209 821 $
Ilya Sorokin 7 800 000 $ (4)
-Salary Remaining : 6 616 071 $
Sebastian Aho 7 800 000 $ (1)
-Salary Remaining : 6 616 071 $
Brady Tkachuk 7 500 000 $ (1)
-Salary Remaining : 6 361 607 $
Sam Reinhart 6 750 000 $ (1)
-Salary Remaining : 5 725 446 $
Claude Giroux 6 000 000 $ (2)
-Salary Remaining : 5 089 286 $
Brady Skjei 5 250 000 $ (2)
-Salary Remaining : 4 453 125 $
Conor Sheary 2 850 000 $ (3)
-Salary Remaining : 2 417 411 $
Erik Haula 2 800 000 $ (3)
-Salary Remaining : 2 375 000 $
Evan Bouchard 2 750 000 $ (1)
-Salary Remaining : 2 332 589 $
Matt Roy 2 750 000 $ (4)
-Salary Remaining : 2 332 589 $
Braden Schneider 1 800 000 $ (3)
-Salary Remaining : 1 526 786 $
Sam Montembeault 1 500 000 $ (4)
-Salary Remaining : 1 272 321 $
Dmitry Kulikov 1 250 000 $ (2)
-Salary Remaining : 1 060 268 $
Andrei Kuzmenko 1 200 000 $ (4)
-Salary Remaining : 1 017 857 $
Ryan Johansen 1 025 000 $ (3)
-Salary Remaining : 869 420 $
Jimmy Vesey 1 000 000 $ (4)
-Salary Remaining : 848 214 $
Noah Cates 1 000 000 $ (2)
-Salary Remaining : 848 214 $
Nick Seeler 950 000 $ (1)
-Salary Remaining : 805 804 $
Mark Jankowski 950 000 $ (1)
-Salary Remaining : 805 804 $
Cole Smith 900 000 $ (5)
-Salary Remaining : 763 393 $
Total Pro Players22
Salary Commitment
Year 47 : 81 075 000 $
Year 48 : 45 875 000 $
Year 49 : 32 375 000 $
Year 50 : 23 900 000 $
Salary Average Commitment
Year 47 : 81 075 000 $
Year 48 : 45 875 000 $
Year 49 : 32 375 000 $
Year 50 : 23 900 000 $
Salary Cap with 1 Way Contract
Year 47 : 81 075 000 $
Year 48 : 45 875 000 $
Year 49 : 32 375 000 $
Year 50 : 23 900 000 $

Farm Players Salaries

Gabriel Landeskog 800 000 $ (2)
Salary Remaining : 679 646 $
Mason Marchment 375 000 $ (3)
Salary Remaining : 318 584 $
David Rittich 150 000 $ (3)
Salary Remaining : 127 434 $
Calvin Pickard 138 500 $ (5)
Salary Remaining : 117 664 $
Jordan Greenway 125 000 $ (4)
Salary Remaining : 106 195 $
Matt Martin 102 500 $ (3)
Salary Remaining : 87 080 $
Jon Merrill 102 500 $ (3)
Salary Remaining : 87 080 $
Rocco Grimaldi 98 200 $ (3)
Salary Remaining : 83 427 $
Jonny Brodzinski 95 000 $ (5)
Salary Remaining : 80 708 $
Michael Stone 95 000 $ (1)
Salary Remaining : 80 708 $
Gavin Bayreuther 95 000 $ (4)
Salary Remaining : 80 708 $
Tanner Laczynski 95 000 $ (3)
Salary Remaining : 80 708 $
Ben Meyers 95 000 $ (1)
Salary Remaining : 80 708 $
Nick Blankenburg 95 000 $ (5)
Salary Remaining : 80 708 $
Chase De Leo 92 600 $ (3)
Salary Remaining : 78 669 $
Justin Bailey 90 000 $ (3)
Salary Remaining : 76 460 $
Michael Eyssimont 85 000 $ (2)
Salary Remaining : 72 212 $
Dominic Toninato 82 500 $ (2)
Salary Remaining : 70 088 $
Nathan Smith 80 000 $ (2)
Salary Remaining : 67 965 $
Mitchell Chaffee 80 000 $ (2)
Salary Remaining : 67 965 $
Matthew Murray 77 500 $ (4)
Salary Remaining : 65 841 $
Fredrik Olofsson 77 500 $ (4)
Salary Remaining : 65 841 $
Kevin Mandolese 77 500 $ (4)
Salary Remaining : 65 841 $
Luke Philp 77 500 $ (4)
Salary Remaining : 65 841 $
Chase Priskie 75 000 $ (2)
Salary Remaining : 63 717 $
Alexander Chmelevski 75 000 $ (3)
Salary Remaining : 63 717 $
Andrew Agozzino 75 000 $ (3)
Salary Remaining : 63 717 $
Josef Korenar 75 000 $ (3)
Salary Remaining : 63 717 $
Total Farm Players28
Salary Commitment
Year 47 : 3 581 800 $
Year 48 : 3 391 800 $
Year 49 : 2 189 300 $
Year 50 : 858 500 $
Salary Average Commitment
Year 47 : 3 493 300 $
Year 48 : 3 303 300 $
Year 49 : 2 100 800 $
Year 50 : 770 000 $

Cleveland Bulldogs



Arena Capacity - Ticket Price
Attendance - %

Arena NameJacobs ICE
Level 1: 7000 - 90 $ - 6 658 - 95,12%
Level 2: 6000 - 60 $ - 5 749 - 95,82%
Level 3: 3000 - 35 $ - 2 866 - 95,52%
Level 4: 5000 - 20 $ - 4 812 - 96,23%
Luxury : 2000 - 180 $ - 1 820 - 91,01%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 964 - 98,22%
Farm Level 2: 1000 - 15 $ - 998 - 99,76%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %21 905 - 95,24%
Average Income per Game1 762 019 $
Year to Date Revenue12 334 134 $
Farm
Home Games Left33
Average Attendance - %2 962 - 98,73%
Average Income per Game100 462 $
Year to Date Revenue502 308 $

Expense

Pro Players Total Salaries74 050 000 $
Farm Players Total Salaries2 392 500 $
Coaches Total Salaries7 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses12 436 163 $
Farm Year To Date Expenses467 012 $
Pro Salary Cap To Date11 373 663 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue54 622 593 $
Farm Estimated Season Revenue3 315 233 $
Pro Remaining Season Days95
Pro Expenses Per Days723 661 $
Pro Estimated Expenses68 747 795 $
Farm Remaining Season Days96
Farm Expenses Per Days28 252 $
Farm Estimated Expenses2 712 192 $
Estimated Season Expenses71 459 987 $
Season Salary Cap74 050 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $9 950 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 22 050 000 $
Current Bank Account92 678 877 $
Projected Bank Account79 156 716 $

Pro Players Salaries

Pavel Buchnevich 7 000 000 $ (4)
-Salary Remaining : 5 937 500 $
Joe Pavelski 6 750 000 $ (2)
-Salary Remaining : 5 725 446 $
Brock Nelson 6 000 000 $ (3)
-Salary Remaining : 5 089 286 $
Justin Faulk 5 500 000 $ (5)
-Salary Remaining : 4 665 179 $
Cam Fowler 5 250 000 $ (1)
-Salary Remaining : 4 453 125 $
William Karlsson 5 000 000 $ (1)
-Salary Remaining : 4 241 071 $
Reilly Smith 4 750 000 $ (2)
-Salary Remaining : 4 029 018 $
Blake Coleman 4 500 000 $ (5)
-Salary Remaining : 3 816 964 $
Erik Cernak 4 000 000 $ (3)
-Salary Remaining : 3 392 857 $
Cody Ceci 3 500 000 $ (2)
-Salary Remaining : 2 968 750 $
Mark Giordano 3 500 000 $ (1)
-Salary Remaining : 2 968 750 $
Thatcher Demko 3 500 000 $ (1)
-Salary Remaining : 2 968 750 $
Alex Iafallo 3 000 000 $ (2)
-Salary Remaining : 2 544 643 $
Derek Forbort 3 000 000 $ (3)
-Salary Remaining : 2 544 643 $
Eric Robinson 2 000 000 $ (4)
-Salary Remaining : 1 696 429 $
Nico Sturm 2 000 000 $ (3)
-Salary Remaining : 1 696 429 $
Martin Jones 1 250 000 $ (3)
-Salary Remaining : 1 060 268 $
Marcus Johansson 1 000 000 $ (3)
-Salary Remaining : 848 214 $
Lane Pederson 950 000 $ (3)
-Salary Remaining : 805 804 $
Johnathan Kovacevic 850 000 $ (2)
-Salary Remaining : 720 982 $
Noah Gregor 750 000 $ (1)
-Salary Remaining : 636 161 $
Total Pro Players21
Salary Commitment
Year 47 : 74 050 000 $
Year 48 : 56 050 000 $
Year 49 : 37 200 000 $
Year 50 : 19 000 000 $
Salary Average Commitment
Year 47 : 74 050 000 $
Year 48 : 56 050 000 $
Year 49 : 37 200 000 $
Year 50 : 19 000 000 $
Salary Cap with 1 Way Contract
Year 47 : 74 050 000 $
Year 48 : 56 050 000 $
Year 49 : 37 200 000 $
Year 50 : 19 000 000 $

Farm Players Salaries

Zdeno Chara 300 000 $ (1)
Salary Remaining : 254 867 $
Ondrej Palat 250 000 $ (5)
Salary Remaining : 212 389 $
Calvin Petersen 150 000 $ (3)
Salary Remaining : 127 434 $
Jaroslav Halak 125 000 $ (1)
Salary Remaining : 106 195 $
Jacob Bryson 125 000 $ (2)
Salary Remaining : 106 195 $
Zac Jones 100 000 $ (3)
Salary Remaining : 84 956 $
Cal Foote 90 000 $ (3)
Salary Remaining : 76 460 $
Jake Christiansen 90 000 $ (2)
Salary Remaining : 76 460 $
Devin Shore 90 000 $ (1)
Salary Remaining : 76 460 $
Trey Fix-Wolansky 85 000 $ (2)
Salary Remaining : 72 212 $
Christian Jaros 80 000 $ (1)
Salary Remaining : 67 965 $
Bryce Kindopp 80 000 $ (2)
Salary Remaining : 67 965 $
Jimmy Schuldt 80 000 $ (4)
Salary Remaining : 67 965 $
Adam Beckman 77 500 $ (2)
Salary Remaining : 65 841 $
Jayson Megna 75 000 $ (3)
Salary Remaining : 63 717 $
Matt Luff 75 000 $ (3)
Salary Remaining : 63 717 $
Jack Ahcan 75 000 $ (3)
Salary Remaining : 63 717 $
Jonas Johansson 75 000 $ (1)
Salary Remaining : 63 717 $
William Lockwood 75 000 $ (3)
Salary Remaining : 63 717 $
John Leonard 75 000 $ (3)
Salary Remaining : 63 717 $
Joachim Blichfeld 75 000 $ (1)
Salary Remaining : 63 717 $
Alexander True 75 000 $ (1)
Salary Remaining : 63 717 $
Andy Welinski 70 000 $ (2)
Salary Remaining : 59 469 $
Total Farm Players23
Salary Commitment
Year 47 : 2 392 500 $
Year 48 : 1 572 500 $
Year 49 : 1 045 000 $
Year 50 : 330 000 $
Salary Average Commitment
Year 47 : 2 392 500 $
Year 48 : 1 572 500 $
Year 49 : 1 045 000 $
Year 50 : 330 000 $

Colorado Zipper



Arena Capacity - Ticket Price
Attendance - %

Arena NameStomp Center
Level 1: 7000 - 100 $ - 6 463 - 92,33%
Level 2: 6000 - 60 $ - 5 411 - 90,18%
Level 3: 3000 - 35 $ - 2 885 - 96,15%
Level 4: 5000 - 20 $ - 4 924 - 98,47%
Luxury : 2000 - 200 $ - 1 713 - 85,63%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 988 - 99,42%
Farm Level 2: 1000 - 15 $ - 999 - 99,88%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %21 395 - 93,02%
Average Income per Game1 815 497 $
Year to Date Revenue10 892 982 $
Farm
Home Games Left32
Average Attendance - %2 987 - 99,57%
Average Income per Game101 489 $
Year to Date Revenue608 934 $

Expense

Pro Players Total Salaries79 375 000 $
Farm Players Total Salaries3 342 500 $
Coaches Total Salaries8 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses12 976 119 $
Farm Year To Date Expenses802 946 $
Pro Salary Cap To Date12 065 396 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue58 095 904 $
Farm Estimated Season Revenue3 247 648 $
Pro Remaining Season Days95
Pro Expenses Per Days762 277 $
Pro Estimated Expenses72 416 315 $
Farm Remaining Season Days96
Farm Expenses Per Days47 279 $
Farm Estimated Expenses4 538 784 $
Estimated Season Expenses76 955 099 $
Season Salary Cap79 375 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $4 625 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 27 375 000 $
Current Bank Account28 660 196 $
Projected Bank Account13 048 649 $

Pro Players Salaries

Connor McDavid 12 500 000 $ (1)
-Salary Remaining : 10 602 679 $
MacKenzie Weegar 7 500 000 $ (2)
-Salary Remaining : 6 361 607 $
Trevor Zegras 6 500 000 $ (3)
-Salary Remaining : 5 513 393 $
Alexandar Georgiev 6 500 000 $ (2)
-Salary Remaining : 5 513 393 $
Jamie Benn 6 300 000 $ (4)
-Salary Remaining : 5 343 750 $
Patrice Bergeron 5 600 000 $ (1)
-Salary Remaining : 4 750 000 $
Jared McCann 4 775 000 $ (2)
-Salary Remaining : 4 050 223 $
Boone Jenner 4 000 000 $ (4)
-Salary Remaining : 3 392 857 $
T.J. Oshie 3 750 000 $ (5)
-Salary Remaining : 3 180 804 $
Dmitry Orlov 3 000 000 $ (4)
-Salary Remaining : 2 544 643 $
Adam Lowry 3 000 000 $ (1)
-Salary Remaining : 2 544 643 $
James Reimer 3 000 000 $ (3)
-Salary Remaining : 2 544 643 $
Dylan DeMelo 3 000 000 $ (5)
-Salary Remaining : 2 544 643 $
Jacob Middleton 2 500 000 $ (4)
-Salary Remaining : 2 120 536 $
Kailer Yamamoto 1 800 000 $ (4)
-Salary Remaining : 1 526 786 $
Michael Rasmussen 1 750 000 $ (1)
-Salary Remaining : 1 484 375 $
Erik Gustafsson 1 100 000 $ (1)
-Salary Remaining : 933 036 $
Ilya Lyubushkin 1 000 000 $ (1)
-Salary Remaining : 848 214 $
Austin Watson 1 000 000 $ (2)
-Salary Remaining : 848 214 $
Michael McCarron 800 000 $ (3)
-Salary Remaining : 678 571 $
Total Pro Players20
Salary Commitment
Year 47 : 79 375 000 $
Year 48 : 54 425 000 $
Year 49 : 34 650 000 $
Year 50 : 24 350 000 $
Salary Average Commitment
Year 47 : 79 375 000 $
Year 48 : 54 425 000 $
Year 49 : 34 650 000 $
Year 50 : 24 350 000 $
Salary Cap with 1 Way Contract
Year 47 : 79 375 000 $
Year 48 : 54 425 000 $
Year 49 : 34 650 000 $
Year 50 : 24 350 000 $

Farm Players Salaries

Radim Simek 460 000 $ (4)
Salary Remaining : 390 796 $
Magnus Hellberg 450 000 $ (4)
Salary Remaining : 382 301 $
Billy Sweezey 450 000 $ (4)
Salary Remaining : 382 301 $
Lukas Sedlak 400 000 $ (4)
Salary Remaining : 339 823 $
Vitali Kravtsov 130 000 $ (3)
Salary Remaining : 110 442 $
Nikita Zaitsev 102 500 $ (3)
Salary Remaining : 87 080 $
Jonah Gadjovich 95 000 $ (3)
Salary Remaining : 80 708 $
Brandon Duhaime 95 000 $ (2)
Salary Remaining : 80 708 $
Zach Bogosian 95 000 $ (1)
Salary Remaining : 80 708 $
Dustin Tokarski 95 000 $ (2)
Salary Remaining : 80 708 $
Curtis Lazar 95 000 $ (4)
Salary Remaining : 80 708 $
Nathan Beaulieu 90 000 $ (2)
Salary Remaining : 76 460 $
Nathan Bastian 87 500 $ (4)
Salary Remaining : 74 336 $
Chad Ruhwedel 85 000 $ (4)
Salary Remaining : 72 212 $
Justin Danforth 85 000 $ (2)
Salary Remaining : 72 212 $
Anthony Angello 80 000 $ (1)
Salary Remaining : 67 965 $
Zack MacEwen 80 000 $ (4)
Salary Remaining : 67 965 $
Elliot Desnoyers 77 500 $ (4)
Salary Remaining : 65 841 $
Nick Ritchie 75 000 $ (5)
Salary Remaining : 63 717 $
Dryden Hunt 75 000 $ (2)
Salary Remaining : 63 717 $
Markus Nutivaara 70 000 $ (2)
Salary Remaining : 59 469 $
Liam O'Brien 70 000 $ (2)
Salary Remaining : 59 469 $
Total Farm Players22
Salary Commitment
Year 47 : 3 342 500 $
Year 48 : 3 167 500 $
Year 49 : 2 587 500 $
Year 50 : 2 260 000 $
Salary Average Commitment
Year 47 : 3 342 500 $
Year 48 : 3 167 500 $
Year 49 : 2 587 500 $
Year 50 : 2 260 000 $

Dallas Storm



Arena Capacity - Ticket Price
Attendance - %

Arena NameHouse of Pain
Level 1: 6500 - 150 $ - 4 116 - 63,32%
Level 2: 5500 - 90 $ - 3 921 - 71,29%
Level 3: 2500 - 52 $ - 2 025 - 80,99%
Level 4: 4000 - 40 $ - 2 980 - 74,50%
Luxury : 1500 - 270 $ - 1 092 - 72,77%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 15 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %14 133 - 70,66%
Average Income per Game1 787 306 $
Year to Date Revenue10 723 833 $
Farm
Home Games Left32
Average Attendance - %3 000 - 100,00%
Average Income per Game102 000 $
Year to Date Revenue612 000 $

Expense

Pro Players Total Salaries77 500 000 $
Farm Players Total Salaries1 267 500 $
Coaches Total Salaries7 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses12 825 888 $
Farm Year To Date Expenses296 004 $
Pro Salary Cap To Date11 763 388 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue57 193 776 $
Farm Estimated Season Revenue3 264 000 $
Pro Remaining Season Days95
Pro Expenses Per Days754 464 $
Pro Estimated Expenses71 674 080 $
Farm Remaining Season Days96
Farm Expenses Per Days17 412 $
Farm Estimated Expenses1 671 552 $
Estimated Season Expenses73 345 632 $
Season Salary Cap77 500 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $6 500 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 25 500 000 $
Current Bank Account59 052 239 $
Projected Bank Account46 164 383 $

Pro Players Salaries

Jake Guentzel 7 200 000 $ (5)
-Salary Remaining : 6 107 143 $
Quinn Hughes 6 100 000 $ (1)
-Salary Remaining : 5 174 107 $
Noah Hanifin 5 500 000 $ (2)
-Salary Remaining : 4 665 179 $
Tyler Seguin 5 500 000 $ (5)
-Salary Remaining : 4 665 179 $
Brent Burns 5 250 000 $ (1)
-Salary Remaining : 4 453 125 $
Jack Hughes 5 000 000 $ (1)
-Salary Remaining : 4 241 071 $
Ryan McDonagh 5 000 000 $ (1)
-Salary Remaining : 4 241 071 $
Chandler Stephenson 5 000 000 $ (1)
-Salary Remaining : 4 241 071 $
Tristan Jarry 4 950 000 $ (5)
-Salary Remaining : 4 198 661 $
Brock Boeser 4 750 000 $ (4)
-Salary Remaining : 4 029 018 $
Lawson Crouse 4 000 000 $ (5)
-Salary Remaining : 3 392 857 $
Rickard Rakell 3 750 000 $ (2)
-Salary Remaining : 3 180 804 $
Frank Vatrano 3 650 000 $ (3)
-Salary Remaining : 3 095 982 $
Colton Sissons 2 800 000 $ (2)
-Salary Remaining : 2 375 000 $
Radko Gudas 2 700 000 $ (4)
-Salary Remaining : 2 290 179 $
Casey DeSmith 2 000 000 $ (2)
-Salary Remaining : 1 696 429 $
Mattias Samuelsson 1 500 000 $ (3)
-Salary Remaining : 1 272 321 $
Trent Frederic 1 100 000 $ (4)
-Salary Remaining : 933 036 $
Ryan Poehling 900 000 $ (2)
-Salary Remaining : 763 393 $
Mark Kastelic 850 000 $ (2)
-Salary Remaining : 720 982 $
Total Pro Players20
Salary Commitment
Year 47 : 77 500 000 $
Year 48 : 51 150 000 $
Year 49 : 35 350 000 $
Year 50 : 30 200 000 $
Salary Average Commitment
Year 47 : 77 500 000 $
Year 48 : 51 150 000 $
Year 49 : 35 350 000 $
Year 50 : 30 200 000 $
Salary Cap with 1 Way Contract
Year 47 : 77 500 000 $
Year 48 : 51 150 000 $
Year 49 : 35 350 000 $
Year 50 : 30 200 000 $

Farm Players Salaries

Ridly Greig 310 000 $ (5)
Salary Remaining : 263 363 $
Duncan Keith 200 000 $ (1)
Salary Remaining : 169 912 $
Tyson Foerster 110 000 $ (4)
Salary Remaining : 93 451 $
Dustin Wolf 100 000 $ (4)
Salary Remaining : 84 956 $
Erik Kallgren 100 000 $ (2)
Salary Remaining : 84 956 $
Nicholas Robertson 100 000 $ (1)
Salary Remaining : 84 956 $
William Dufour 95 000 $ (4)
Salary Remaining : 80 708 $
Niko Mikkola 90 000 $ (1)
Salary Remaining : 76 460 $
Drew O'Connor 85 000 $ (1)
Salary Remaining : 72 212 $
Arturs Silovs 77 500 $ (4)
Salary Remaining : 65 841 $
Total Farm Players10
Salary Commitment
Year 47 : 1 267 500 $
Year 48 : 792 500 $
Year 49 : 692 500 $
Year 50 : 692 500 $
Salary Average Commitment
Year 47 : 1 267 500 $
Year 48 : 792 500 $
Year 49 : 692 500 $
Year 50 : 692 500 $

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 7000 - 130 $ - 4 686 - 66,94%
Level 2: 6000 - 90 $ - 3 877 - 64,61%
Level 3: 3000 - 50 $ - 2 259 - 75,29%
Level 4: 5000 - 30 $ - 4 564 - 91,29%
Luxury : 2000 - 210 $ - 1 429 - 71,46%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 45 $ - 1 641 - 82,03%
Farm Level 2: 1000 - 25 $ - 672 - 67,20%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %16 815 - 73,11%
Average Income per Game1 809 667 $
Year to Date Revenue12 667 668 $
Farm
Home Games Left32
Average Attendance - %2 313 - 77,09%
Average Income per Game108 756 $
Year to Date Revenue652 536 $

Expense

Pro Players Total Salaries55 275 000 $
Farm Players Total Salaries2 115 000 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses8 859 594 $
Farm Year To Date Expenses422 086 $
Pro Salary Cap To Date8 100 663 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue56 099 673 $
Farm Estimated Season Revenue3 480 192 $
Pro Remaining Season Days95
Pro Expenses Per Days538 170 $
Pro Estimated Expenses51 126 150 $
Farm Remaining Season Days96
Farm Expenses Per Days23 142 $
Farm Estimated Expenses2 221 632 $
Estimated Season Expenses53 347 782 $
Season Salary Cap55 275 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $28 725 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 3 275 000 $
Current Bank Account108 632 082 $
Projected Bank Account114 864 165 $

Pro Players Salaries

Dougie Hamilton 6 500 000 $ (3)
-Salary Remaining : 5 513 393 $
Martin Necas 6 000 000 $ (1)
-Salary Remaining : 5 089 286 $
Zach Werenski 5 500 000 $ (3)
-Salary Remaining : 4 665 179 $
Alex Chiasson 4 500 000 $ (1)
-Salary Remaining : 3 816 964 $
Ilya Samsonov 4 000 000 $ (1)
-Salary Remaining : 3 392 857 $
Nicklas Backstrom 4 000 000 $ (3)
-Salary Remaining : 3 392 857 $
Joel Edmundson 3 500 000 $ (3)
-Salary Remaining : 2 968 750 $
Dominik Kubalik 2 500 000 $ (4)
-Salary Remaining : 2 120 536 $
John Marino 2 250 000 $ (1)
-Salary Remaining : 1 908 482 $
Pheonix Copley 2 100 000 $ (3)
-Salary Remaining : 1 781 250 $
Arthur Kaliyev 2 000 000 $ (3)
-Salary Remaining : 1 696 429 $
Ryan McLeod 1 500 000 $ (3)
-Salary Remaining : 1 272 321 $
Ethan Bear 1 500 000 $ (3)
-Salary Remaining : 1 272 321 $
Philip Tomasino 1 200 000 $ (2)
-Salary Remaining : 1 017 857 $
Kent Johnson 1 200 000 $ (2)
-Salary Remaining : 1 017 857 $
Erik Brannstrom 1 200 000 $ (4)
-Salary Remaining : 1 017 857 $
Nils Lundkvist 1 075 000 $ (2)
-Salary Remaining : 911 830 $
Taylor Raddysh 1 000 000 $ (2)
-Salary Remaining : 848 214 $
Jack McBain 1 000 000 $ (2)
-Salary Remaining : 848 214 $
Andrew Peeke 1 000 000 $ (1)
-Salary Remaining : 848 214 $
Pavel Dorofeyev 950 000 $ (2)
-Salary Remaining : 805 804 $
Kiefer Sherwood 800 000 $ (1)
-Salary Remaining : 678 571 $
Total Pro Players22
Salary Commitment
Year 47 : 55 275 000 $
Year 48 : 36 725 000 $
Year 49 : 30 300 000 $
Year 50 : 3 700 000 $
Salary Average Commitment
Year 47 : 55 275 000 $
Year 48 : 36 725 000 $
Year 49 : 30 300 000 $
Year 50 : 3 700 000 $
Salary Cap with 1 Way Contract
Year 47 : 55 275 000 $
Year 48 : 36 725 000 $
Year 49 : 30 300 000 $
Year 50 : 3 700 000 $

Farm Players Salaries

Emil Bemstrom 125 000 $ (1)
Salary Remaining : 106 195 $
Fabian Zetterlund 100 000 $ (2)
Salary Remaining : 84 956 $
Kale Clague 90 000 $ (3)
Salary Remaining : 76 460 $
Jacob Perreault 90 000 $ (2)
Salary Remaining : 76 460 $
Ben McCartney 90 000 $ (2)
Salary Remaining : 76 460 $
Nikolai Knyzhov 90 000 $ (1)
Salary Remaining : 76 460 $
Liam Foudy 85 000 $ (1)
Salary Remaining : 72 212 $
Jesper Boqvist 85 000 $ (1)
Salary Remaining : 72 212 $
Akito Hirose 82 500 $ (3)
Salary Remaining : 70 088 $
Linus Hogberg 80 000 $ (2)
Salary Remaining : 67 965 $
Kaedan Korczak 80 000 $ (2)
Salary Remaining : 67 965 $
Lucas Carlsson 80 000 $ (1)
Salary Remaining : 67 965 $
Alex Steeves 77 500 $ (2)
Salary Remaining : 65 841 $
Joona Koppanen 77 500 $ (3)
Salary Remaining : 65 841 $
Isaac Ratcliffe 77 500 $ (2)
Salary Remaining : 65 841 $
Otto Leskinen 75 000 $ (1)
Salary Remaining : 63 717 $
Dylan Coghlan 75 000 $ (3)
Salary Remaining : 63 717 $
Oskar Steen 75 000 $ (3)
Salary Remaining : 63 717 $
Zach Sanford 75 000 $ (4)
Salary Remaining : 63 717 $
Michael Carcone 75 000 $ (1)
Salary Remaining : 63 717 $
Joe Snively 75 000 $ (1)
Salary Remaining : 63 717 $
Jonathan Davidsson 75 000 $ (1)
Salary Remaining : 63 717 $
Artyom Zagidulin 70 000 $ (3)
Salary Remaining : 59 469 $
Drake Rymsha 70 000 $ (3)
Salary Remaining : 59 469 $
T.J. Tynan 70 000 $ (2)
Salary Remaining : 59 469 $
Bryan Little 70 000 $ (3)
Salary Remaining : 59 469 $
Total Farm Players26
Salary Commitment
Year 47 : 2 115 000 $
Year 48 : 1 350 000 $
Year 49 : 685 000 $
Year 50 : 75 000 $
Salary Average Commitment
Year 47 : 2 115 000 $
Year 48 : 1 350 000 $
Year 49 : 685 000 $
Year 50 : 75 000 $

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWayne Gretzky Arena
Level 1: 7000 - 100 $ - 6 433 - 91,90%
Level 2: 6000 - 65 $ - 5 667 - 94,45%
Level 3: 3000 - 35 $ - 2 869 - 95,64%
Level 4: 5000 - 20 $ - 4 964 - 99,27%
Luxury : 2000 - 200 $ - 1 706 - 85,29%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 65 $ - 1 099 - 54,93%
Farm Level 2: 1000 - 25 $ - 641 - 64,12%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %21 638 - 94,08%
Average Income per Game1 863 003 $
Year to Date Revenue13 041 018 $
Farm
Home Games Left32
Average Attendance - %1 740 - 57,99%
Average Income per Game104 931 $
Year to Date Revenue629 586 $

Expense

Pro Players Total Salaries63 350 000 $
Farm Players Total Salaries1 430 000 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses9 899 107 $
Farm Year To Date Expenses470 663 $
Pro Salary Cap To Date9 131 249 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue57 753 080 $
Farm Estimated Season Revenue3 357 792 $
Pro Remaining Season Days95
Pro Expenses Per Days592 411 $
Pro Estimated Expenses56 279 045 $
Farm Remaining Season Days96
Farm Expenses Per Days25 929 $
Farm Estimated Expenses2 489 184 $
Estimated Season Expenses58 768 229 $
Season Salary Cap63 350 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $20 650 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 11 350 000 $
Current Bank Account117 844 952 $
Projected Bank Account120 187 595 $

Pro Players Salaries

Alexander Radulov 6 000 000 $ (1)
-Salary Remaining : 5 089 286 $
Jordie Benn 6 000 000 $ (1)
-Salary Remaining : 5 089 286 $
Anders Nilsson 5 000 000 $ (2)
-Salary Remaining : 4 241 071 $
Jean-Francois Berube 5 000 000 $ (1)
-Salary Remaining : 4 241 071 $
David Kase 4 000 000 $ (1)
-Salary Remaining : 3 392 857 $
Byron Froese 3 500 000 $ (4)
-Salary Remaining : 2 968 750 $
Zack Kassian 3 000 000 $ (4)
-Salary Remaining : 2 544 643 $
Alex Belzile 3 000 000 $ (4)
-Salary Remaining : 2 544 643 $
Jordan Nolan 3 000 000 $ (4)
-Salary Remaining : 2 544 643 $
Nikita Gusev 3 000 000 $ (1)
-Salary Remaining : 2 544 643 $
Patric Hornqvist 2 500 000 $ (2)
-Salary Remaining : 2 120 536 $
Alex Biega 2 500 000 $ (1)
-Salary Remaining : 2 120 536 $
Jesper Froden 2 500 000 $ (2)
-Salary Remaining : 2 120 536 $
Zac Dalpe 2 500 000 $ (2)
-Salary Remaining : 2 120 536 $
Calle Rosen 2 500 000 $ (4)
-Salary Remaining : 2 120 536 $
Martin Hanzal 2 500 000 $ (2)
-Salary Remaining : 2 120 536 $
Morgan Geekie (Out of Payroll) 1 250 000 $ (1)
-Salary Remaining : 1 060 268 $
Matty Beniers 1 200 000 $ (2)
-Salary Remaining : 1 017 857 $
David Jiricek 1 200 000 $ (4)
-Salary Remaining : 1 017 857 $
Stanislav Svozil (Out of Payroll) 1 000 000 $ (4)
-Salary Remaining : 848 214 $
Corey Schueneman 1 000 000 $ (2)
-Salary Remaining : 848 214 $
Gustav Lindstrom 1 000 000 $ (1)
-Salary Remaining : 848 214 $
Joseph Woll 900 000 $ (2)
-Salary Remaining : 763 393 $
Jake Chelios 800 000 $ (1)
-Salary Remaining : 678 571 $
J.C. Beaudin 750 000 $ (1)
-Salary Remaining : 636 161 $
Total Pro Players25
Salary Commitment
Year 47 : 65 600 000 $
Year 48 : 35 300 000 $
Year 49 : 17 200 000 $
Year 50 : 17 200 000 $
Salary Average Commitment
Year 47 : 65 600 000 $
Year 48 : 35 300 000 $
Year 49 : 17 200 000 $
Year 50 : 17 200 000 $
Salary Cap with 1 Way Contract
Year 47 : 65 600 000 $
Year 48 : 35 300 000 $
Year 49 : 17 200 000 $
Year 50 : 17 200 000 $

Farm Players Salaries

Brian Boyle 250 000 $ (2)
Salary Remaining : 212 389 $
Brandt Clarke 120 000 $ (4)
Salary Remaining : 101 947 $
Vasily Podkolzin 120 000 $ (2)
Salary Remaining : 101 947 $
Jack Quinn 120 000 $ (2)
Salary Remaining : 101 947 $
Benoit-Olivier Groulx 100 000 $ (2)
Salary Remaining : 84 956 $
Lias Andersson 90 000 $ (1)
Salary Remaining : 76 460 $
Urho Vaakanainen 85 000 $ (1)
Salary Remaining : 72 212 $
Mason Geertsen 85 000 $ (2)
Salary Remaining : 72 212 $
Egor Yakovlev 80 000 $ (1)
Salary Remaining : 67 965 $
Patrik Berglund 80 000 $ (1)
Salary Remaining : 67 965 $
Ryan Kuffner 75 000 $ (2)
Salary Remaining : 63 717 $
Joshua Jacobs 75 000 $ (2)
Salary Remaining : 63 717 $
Andrey Makarov 50 000 $ (1)
Salary Remaining : 42 478 $
Ben Bishop 50 000 $ (1)
Salary Remaining : 42 478 $
Alexander Salak 50 000 $ (1)
Salary Remaining : 42 478 $
Total Farm Players15
Salary Commitment
Year 47 : 1 430 000 $
Year 48 : 945 000 $
Year 49 : 120 000 $
Year 50 : 120 000 $
Salary Average Commitment
Year 47 : 1 430 000 $
Year 48 : 945 000 $
Year 49 : 120 000 $
Year 50 : 120 000 $

Halifax Thunder



Arena Capacity - Ticket Price
Attendance - %

Arena NameColt 45 Center
Level 1: 7000 - 125 $ - 4 977 - 71,10%
Level 2: 6000 - 75 $ - 5 271 - 87,84%
Level 3: 3000 - 40 $ - 2 776 - 92,53%
Level 4: 5000 - 30 $ - 4 379 - 87,59%
Luxury : 2000 - 205 $ - 1 686 - 84,30%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 45 $ - 1 679 - 83,97%
Farm Level 2: 1000 - 30 $ - 542 - 54,15%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %19 089 - 82,99%
Average Income per Game1 926 537 $
Year to Date Revenue13 485 756 $
Farm
Home Games Left32
Average Attendance - %2 221 - 74,03%
Average Income per Game110 178 $
Year to Date Revenue661 068 $

Expense

Pro Players Total Salaries57 725 000 $
Farm Players Total Salaries2 467 500 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses9 365 623 $
Farm Year To Date Expenses674 198 $
Pro Salary Cap To Date8 758 485 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue59 722 634 $
Farm Estimated Season Revenue3 525 696 $
Pro Remaining Season Days95
Pro Expenses Per Days551 116 $
Pro Estimated Expenses52 356 020 $
Farm Remaining Season Days96
Farm Expenses Per Days39 535 $
Farm Estimated Expenses3 795 360 $
Estimated Season Expenses56 151 380 $
Season Salary Cap57 725 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $26 275 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 5 725 000 $
Current Bank Account36 639 390 $
Projected Bank Account43 736 340 $

Pro Players Salaries

Cale Makar 10 500 000 $ (5)
-Salary Remaining : 8 906 250 $
Anze Kopitar 7 500 000 $ (2)
-Salary Remaining : 6 361 607 $
Jaccob Slavin 5 750 000 $ (1)
-Salary Remaining : 4 877 232 $
Jordan Binnington 4 000 000 $ (3)
-Salary Remaining : 3 392 857 $
Kevin Shattenkirk 3 500 000 $ (1)
-Salary Remaining : 2 968 750 $
Travis Hamonic 3 500 000 $ (2)
-Salary Remaining : 2 968 750 $
Artem Zub 2 500 000 $ (3)
-Salary Remaining : 2 120 536 $
Luke Kunin 2 300 000 $ (2)
-Salary Remaining : 1 950 893 $
Zemgus Girgensons 2 000 000 $ (1)
-Salary Remaining : 1 696 429 $
Vladislav Namestnikov 2 000 000 $ (2)
-Salary Remaining : 1 696 429 $
Sam Steel 2 000 000 $ (1)
-Salary Remaining : 1 696 429 $
Justin Schultz 1 650 000 $ (2)
-Salary Remaining : 1 399 554 $
Mike Hoffman 1 500 000 $ (3)
-Salary Remaining : 1 272 321 $
Luke Evangelista 1 100 000 $ (4)
-Salary Remaining : 933 036 $
Robert Bortuzzo 1 025 000 $ (2)
-Salary Remaining : 869 420 $
Kieffer Bellows 1 000 000 $ (1)
-Salary Remaining : 848 214 $
MacKenzie Entwistle 950 000 $ (3)
-Salary Remaining : 805 804 $
Pyotr Kochetkov 950 000 $ (2)
-Salary Remaining : 805 804 $
Brendan Lemieux 850 000 $ (3)
-Salary Remaining : 720 982 $
Tyler Pitlick 800 000 $ (5)
-Salary Remaining : 678 571 $
Mathieu Olivier 800 000 $ (1)
-Salary Remaining : 678 571 $
Rourke Chartier 775 000 $ (4)
-Salary Remaining : 657 366 $
Jet Greaves 775 000 $ (4)
-Salary Remaining : 657 366 $
Total Pro Players23
Salary Commitment
Year 47 : 57 725 000 $
Year 48 : 42 675 000 $
Year 49 : 23 750 000 $
Year 50 : 13 950 000 $
Salary Average Commitment
Year 47 : 57 725 000 $
Year 48 : 42 675 000 $
Year 49 : 23 750 000 $
Year 50 : 13 950 000 $
Salary Cap with 1 Way Contract
Year 47 : 57 725 000 $
Year 48 : 42 675 000 $
Year 49 : 23 750 000 $
Year 50 : 13 950 000 $

Farm Players Salaries

Matt Murray 350 000 $ (3)
Salary Remaining : 297 345 $
Spencer Stastney 185 000 $ (4)
Salary Remaining : 157 168 $
Maxwell Willman 150 000 $ (5)
Salary Remaining : 127 434 $
Brendan Gaunce 150 000 $ (5)
Salary Remaining : 127 434 $
Matej Blumel 150 000 $ (5)
Salary Remaining : 127 434 $
Milos Kelemen 115 000 $ (4)
Salary Remaining : 97 699 $
Michael Raffl 110 000 $ (2)
Salary Remaining : 93 451 $
Cam Dineen 100 000 $ (2)
Salary Remaining : 84 956 $
Garrett Pilon 95 000 $ (4)
Salary Remaining : 80 708 $
Nicholas Merkley 95 000 $ (2)
Salary Remaining : 80 708 $
Madison Bowey 95 000 $ (2)
Salary Remaining : 80 708 $
Brian Elliott 90 000 $ (1)
Salary Remaining : 76 460 $
Kevin Bahl 90 000 $ (3)
Salary Remaining : 76 460 $
Justin Kirkland 80 000 $ (1)
Salary Remaining : 67 965 $
Alex Turcotte 80 000 $ (2)
Salary Remaining : 67 965 $
Alexander Volkov 80 000 $ (1)
Salary Remaining : 67 965 $
Chris Wagner 77 500 $ (5)
Salary Remaining : 65 841 $
Colton White 77 500 $ (4)
Salary Remaining : 65 841 $
Zane McIntyre 77 500 $ (4)
Salary Remaining : 65 841 $
Julius Honka 75 000 $ (5)
Salary Remaining : 63 717 $
Roland McKeown 75 000 $ (2)
Salary Remaining : 63 717 $
Valentin Zykov 70 000 $ (3)
Salary Remaining : 59 469 $
Total Farm Players22
Salary Commitment
Year 47 : 2 467 500 $
Year 48 : 2 217 500 $
Year 49 : 1 662 500 $
Year 50 : 1 152 500 $
Salary Average Commitment
Year 47 : 2 467 500 $
Year 48 : 2 217 500 $
Year 49 : 1 662 500 $
Year 50 : 1 152 500 $

Hamilton Tigers



Arena Capacity - Ticket Price
Attendance - %

Arena NameSmirnoff Arena
Level 1: 6500 - 99 $ - 4 900 - 75,38%
Level 2: 5500 - 75 $ - 3 106 - 56,48%
Level 3: 3000 - 50 $ - 1 495 - 49,84%
Level 4: 4500 - 30 $ - 2 624 - 58,31%
Luxury : 1500 - 200 $ - 1 441 - 96,04%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 35 $ - 1 972 - 98,60%
Farm Level 2: 1000 - 20 $ - 816 - 81,63%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %13 566 - 64,60%
Average Income per Game1 840 859 $
Year to Date Revenue11 045 154 $
Farm
Home Games Left32
Average Attendance - %2 788 - 92,94%
Average Income per Game102 416 $
Year to Date Revenue614 496 $

Expense

Pro Players Total Salaries83 055 000 $
Farm Players Total Salaries2 460 000 $
Coaches Total Salaries13 150 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses13 669 054 $
Farm Year To Date Expenses1 295 315 $
Pro Salary Cap To Date12 606 554 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue58 907 488 $
Farm Estimated Season Revenue3 277 312 $
Pro Remaining Season Days95
Pro Expenses Per Days804 062 $
Pro Estimated Expenses76 385 890 $
Farm Remaining Season Days96
Farm Expenses Per Days76 195 $
Farm Estimated Expenses7 314 720 $
Estimated Season Expenses83 700 610 $
Season Salary Cap83 055 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $945 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 31 055 000 $
Current Bank Account83 546 661 $
Projected Bank Account62 030 851 $

Pro Players Salaries

Vladimir Tarasenko 7 900 000 $ (2)
-Salary Remaining : 6 700 893 $
Nick Suzuki 7 500 000 $ (1)
-Salary Remaining : 6 361 607 $
Jesper Bratt 7 350 000 $ (5)
-Salary Remaining : 6 234 375 $
Johnny Gaudreau 6 750 000 $ (5)
-Salary Remaining : 5 725 446 $
Jacob Trouba 6 000 000 $ (2)
-Salary Remaining : 5 089 286 $
Devon Toews 5 930 000 $ (1)
-Salary Remaining : 5 029 911 $
Jordan Eberle 5 600 000 $ (5)
-Salary Remaining : 4 750 000 $
Adam Henrique 5 500 000 $ (3)
-Salary Remaining : 4 665 179 $
Mikael Granlund 5 250 000 $ (2)
-Salary Remaining : 4 453 125 $
Anthony DeAngelo 5 000 000 $ (5)
-Salary Remaining : 4 241 071 $
Nick Leddy 4 000 000 $ (2)
-Salary Remaining : 3 392 857 $
Tyler Bertuzzi 3 500 000 $ (4)
-Salary Remaining : 2 968 750 $
Calle Jarnkrok 2 500 000 $ (4)
-Salary Remaining : 2 120 536 $
Antti Raanta 2 000 000 $ (4)
-Salary Remaining : 1 696 429 $
Ben Chiarot 2 000 000 $ (4)
-Salary Remaining : 1 696 429 $
Ukko-Pekka Luukkonen 1 750 000 $ (3)
-Salary Remaining : 1 484 375 $
Tanner Jeannot 1 500 000 $ (3)
-Salary Remaining : 1 272 321 $
Yegor Chinakhov 1 100 000 $ (2)
-Salary Remaining : 933 036 $
Kyle Okposo 1 025 000 $ (2)
-Salary Remaining : 869 420 $
Jaycob Megna 900 000 $ (1)
-Salary Remaining : 763 393 $
Total Pro Players20
Salary Commitment
Year 47 : 83 055 000 $
Year 48 : 68 725 000 $
Year 49 : 43 450 000 $
Year 50 : 34 700 000 $
Salary Average Commitment
Year 47 : 83 055 000 $
Year 48 : 68 725 000 $
Year 49 : 43 450 000 $
Year 50 : 34 700 000 $
Salary Cap with 1 Way Contract
Year 47 : 83 055 000 $
Year 48 : 68 725 000 $
Year 49 : 43 450 000 $
Year 50 : 34 700 000 $

Farm Players Salaries

Colin White 450 000 $ (1)
Salary Remaining : 382 301 $
Matt Dumba 400 000 $ (4)
Salary Remaining : 339 823 $
Ross Colton 240 000 $ (4)
Salary Remaining : 203 894 $
Anthony Duclair 225 000 $ (4)
Salary Remaining : 191 150 $
Kevin Rooney 120 000 $ (2)
Salary Remaining : 101 947 $
Sheldon Dries 100 000 $ (4)
Salary Remaining : 84 956 $
Adam Gaudette 100 000 $ (2)
Salary Remaining : 84 956 $
Josh Leivo 100 000 $ (4)
Salary Remaining : 84 956 $
Michael Pezzetta 100 000 $ (2)
Salary Remaining : 84 956 $
Mikhail Maltsev 100 000 $ (2)
Salary Remaining : 84 956 $
Jordan Gross 100 000 $ (4)
Salary Remaining : 84 956 $
Nick Perbix 95 000 $ (4)
Salary Remaining : 80 708 $
Rem Pitlick 90 000 $ (3)
Salary Remaining : 76 460 $
Adam Werner 85 000 $ (1)
Salary Remaining : 72 212 $
Curtis McKenzie 80 000 $ (1)
Salary Remaining : 67 965 $
Laurent Dauphin 75 000 $ (4)
Salary Remaining : 63 717 $
Total Farm Players16
Salary Commitment
Year 47 : 2 460 000 $
Year 48 : 1 845 000 $
Year 49 : 1 425 000 $
Year 50 : 1 335 000 $
Salary Average Commitment
Year 47 : 2 460 000 $
Year 48 : 1 845 000 $
Year 49 : 1 425 000 $
Year 50 : 1 335 000 $

Houston Supernova



Arena Capacity - Ticket Price
Attendance - %

Arena NameThunder Dome
Level 1: 6500 - 114 $ - 6 324 - 97,29%
Level 2: 5000 - 78 $ - 4 474 - 89,48%
Level 3: 2500 - 46 $ - 2 500 - 99,98%
Level 4: 4500 - 31 $ - 4 425 - 98,33%
Luxury : 1500 - 240 $ - 1 283 - 85,53%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 65 $ - 1 150 - 57,50%
Farm Level 2: 1000 - 20 $ - 826 - 82,62%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %19 005 - 95,03%
Average Income per Game1 955 924 $
Year to Date Revenue11 735 545 $
Farm
Home Games Left32
Average Attendance - %1 976 - 65,87%
Average Income per Game109 528 $
Year to Date Revenue657 168 $

Expense

Pro Players Total Salaries80 050 000 $
Farm Players Total Salaries1 507 500 $
Coaches Total Salaries4 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses12 777 673 $
Farm Year To Date Expenses343 781 $
Pro Salary Cap To Date12 170 535 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue62 589 573 $
Farm Estimated Season Revenue3 504 896 $
Pro Remaining Season Days95
Pro Expenses Per Days750 446 $
Pro Estimated Expenses71 292 370 $
Farm Remaining Season Days96
Farm Expenses Per Days20 420 $
Farm Estimated Expenses1 960 320 $
Estimated Season Expenses73 252 690 $
Season Salary Cap80 050 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $3 950 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 28 050 000 $
Current Bank Account18 904 866 $
Projected Bank Account11 746 645 $

Pro Players Salaries

Leon Draisaitl 12 500 000 $ (3)
-Salary Remaining : 10 602 679 $
William Nylander 8 000 000 $ (3)
-Salary Remaining : 6 785 714 $
Jordan Kyrou 7 500 000 $ (4)
-Salary Remaining : 6 361 607 $
Linus Ullmark 6 000 000 $ (5)
-Salary Remaining : 5 089 286 $
Adrian Kempe 6 000 000 $ (5)
-Salary Remaining : 5 089 286 $
Rasmus Dahlin 5 500 000 $ (1)
-Salary Remaining : 4 665 179 $
Ryan Nugent-Hopkins 5 500 000 $ (2)
-Salary Remaining : 4 665 179 $
Phillip Danault 4 900 000 $ (4)
-Salary Remaining : 4 156 250 $
Jamie Oleksiak 3 500 000 $ (4)
-Salary Remaining : 2 968 750 $
Josh Manson 3 000 000 $ (3)
-Salary Remaining : 2 544 643 $
Jonas Siegenthaler 2 300 000 $ (4)
-Salary Remaining : 1 950 893 $
Vince Dunn 2 000 000 $ (1)
-Salary Remaining : 1 696 429 $
Jesper Fast 2 000 000 $ (1)
-Salary Remaining : 1 696 429 $
K'Andre Miller 2 000 000 $ (1)
-Salary Remaining : 1 696 429 $
Noel Acciari 1 500 000 $ (3)
-Salary Remaining : 1 272 321 $
Daniel Vladar 1 500 000 $ (2)
-Salary Remaining : 1 272 321 $
Ilya Mikheyev 1 500 000 $ (1)
-Salary Remaining : 1 272 321 $
Kevin Stenlund 1 300 000 $ (5)
-Salary Remaining : 1 102 679 $
Jarred Tinordi 1 000 000 $ (1)
-Salary Remaining : 848 214 $
Danton Heinen 900 000 $ (4)
-Salary Remaining : 763 393 $
Connor Dewar 900 000 $ (2)
-Salary Remaining : 763 393 $
Cooper Marody 750 000 $ (4)
-Salary Remaining : 636 161 $
Total Pro Players22
Salary Commitment
Year 47 : 80 050 000 $
Year 48 : 66 050 000 $
Year 49 : 58 150 000 $
Year 50 : 33 150 000 $
Salary Average Commitment
Year 47 : 80 050 000 $
Year 48 : 66 050 000 $
Year 49 : 58 150 000 $
Year 50 : 33 150 000 $
Salary Cap with 1 Way Contract
Year 47 : 80 050 000 $
Year 48 : 66 050 000 $
Year 49 : 58 150 000 $
Year 50 : 33 150 000 $

Farm Players Salaries

Kevin Lankinen 150 000 $ (3)
Salary Remaining : 127 434 $
Robin Salo 100 000 $ (2)
Salary Remaining : 84 956 $
Maxim Mamin 100 000 $ (1)
Salary Remaining : 84 956 $
Adam Huska 95 000 $ (2)
Salary Remaining : 80 708 $
Joona Luoto 77 500 $ (3)
Salary Remaining : 65 841 $
Bobby McMann 77 500 $ (4)
Salary Remaining : 65 841 $
David Gust 77 500 $ (2)
Salary Remaining : 65 841 $
Jackson LaCombe 77 500 $ (4)
Salary Remaining : 65 841 $
Jacob Lucchini 77 500 $ (1)
Salary Remaining : 65 841 $
Nick DeSimone 77 500 $ (3)
Salary Remaining : 65 841 $
Oskar Olausson 77 500 $ (4)
Salary Remaining : 65 841 $
Gustav Olofsson 77 500 $ (3)
Salary Remaining : 65 841 $
Gage Quinney 77 500 $ (3)
Salary Remaining : 65 841 $
Mitch Reinke 75 000 $ (4)
Salary Remaining : 63 717 $
Chase Pearson 75 000 $ (2)
Salary Remaining : 63 717 $
Joel L'Esperance 75 000 $ (4)
Salary Remaining : 63 717 $
Joel Hanley 70 000 $ (3)
Salary Remaining : 59 469 $
Gerald Mayhew 70 000 $ (3)
Salary Remaining : 59 469 $
Total Farm Players18
Salary Commitment
Year 47 : 1 507 500 $
Year 48 : 1 330 000 $
Year 49 : 982 500 $
Year 50 : 382 500 $
Salary Average Commitment
Year 47 : 1 507 500 $
Year 48 : 1 330 000 $
Year 49 : 982 500 $
Year 50 : 382 500 $

London Spartiates



Arena Capacity - Ticket Price
Attendance - %

Arena NameKingdom Arena
Level 1: 6000 - 100 $ - 6 000 - 100,00%
Level 2: 5000 - 70 $ - 4 999 - 99,98%
Level 3: 2250 - 60 $ - 1 846 - 82,03%
Level 4: 4000 - 40 $ - 2 919 - 72,96%
Luxury : 1250 - 200 $ - 1 250 - 100,00%
Total Capacity :18500
Farm
Farm Level 1: 2000 - 75 $ - 964 - 48,20%
Farm Level 2: 1000 - 30 $ - 527 - 52,65%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %17 013 - 91,96%
Average Income per Game1 712 887 $
Year to Date Revenue11 990 208 $
Farm
Home Games Left32
Average Attendance - %1 491 - 49,68%
Average Income per Game105 714 $
Year to Date Revenue634 284 $

Expense

Pro Players Total Salaries72 250 000 $
Farm Players Total Salaries4 122 500 $
Coaches Total Salaries4 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses11 666 516 $
Farm Year To Date Expenses676 634 $
Pro Salary Cap To Date11 135 266 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue53 099 493 $
Farm Estimated Season Revenue3 382 848 $
Pro Remaining Season Days95
Pro Expenses Per Days676 339 $
Pro Estimated Expenses64 252 205 $
Farm Remaining Season Days96
Farm Expenses Per Days42 677 $
Farm Estimated Expenses4 096 992 $
Estimated Season Expenses68 349 197 $
Season Salary Cap72 250 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $11 750 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 20 250 000 $
Current Bank Account68 540 043 $
Projected Bank Account56 673 187 $

Pro Players Salaries

Brad Marchand 8 500 000 $ (2)
-Salary Remaining : 7 209 821 $
Logan Couture 6 150 000 $ (2)
-Salary Remaining : 5 216 518 $
Jared Spurgeon 6 000 000 $ (3)
-Salary Remaining : 5 089 286 $
Frederik Andersen 6 000 000 $ (3)
-Salary Remaining : 5 089 286 $
Jeff Skinner 6 000 000 $ (5)
-Salary Remaining : 5 089 286 $
Mats Zuccarello 5 750 000 $ (2)
-Salary Remaining : 4 877 232 $
Viktor Arvidsson 5 200 000 $ (3)
-Salary Remaining : 4 410 714 $
Jonas Brodin 5 000 000 $ (5)
-Salary Remaining : 4 241 071 $
Ryan Hartman 4 200 000 $ (1)
-Salary Remaining : 3 562 500 $
Scott Harrington 3 000 000 $ (5)
-Salary Remaining : 2 544 643 $
Ty Dellandrea 3 000 000 $ (3)
-Salary Remaining : 2 544 643 $
Nick Jensen 2 500 000 $ (2)
-Salary Remaining : 2 120 536 $
Nick Bonino (Out of Payroll) 2 500 000 $ (2)
-Salary Remaining : 2 120 536 $
Jack Campbell 2 500 000 $ (4)
-Salary Remaining : 2 120 536 $
Jeff Carter 2 000 000 $ (4)
-Salary Remaining : 1 696 429 $
Eeli Tolvanen 1 900 000 $ (2)
-Salary Remaining : 1 611 607 $
Colin Miller 1 500 000 $ (3)
-Salary Remaining : 1 272 321 $
Brett Kulak 1 300 000 $ (2)
-Salary Remaining : 1 102 679 $
Klim Kostin 950 000 $ (1)
-Salary Remaining : 805 804 $
Mason Shaw 800 000 $ (2)
-Salary Remaining : 678 571 $
Total Pro Players20
Salary Commitment
Year 47 : 74 750 000 $
Year 48 : 69 600 000 $
Year 49 : 40 200 000 $
Year 50 : 18 500 000 $
Salary Average Commitment
Year 47 : 74 750 000 $
Year 48 : 69 600 000 $
Year 49 : 40 200 000 $
Year 50 : 18 500 000 $
Salary Cap with 1 Way Contract
Year 47 : 74 750 000 $
Year 48 : 69 600 000 $
Year 49 : 40 200 000 $
Year 50 : 18 500 000 $

Farm Players Salaries

Alex Goligoski 450 000 $ (1)
Salary Remaining : 382 301 $
Paul Byron 400 000 $ (2)
Salary Remaining : 339 823 $
Mathieu Perreault 400 000 $ (2)
Salary Remaining : 339 823 $
Cedric Paquette 350 000 $ (2)
Salary Remaining : 297 345 $
Mark Friedman 300 000 $ (5)
Salary Remaining : 254 867 $
Derek Stepan 300 000 $ (5)
Salary Remaining : 254 867 $
Hunter McKown 265 000 $ (4)
Salary Remaining : 225 133 $
Tanner Pearson 250 000 $ (2)
Salary Remaining : 212 389 $
Patrick Maroon 150 000 $ (1)
Salary Remaining : 127 434 $
Nico Daws 110 000 $ (2)
Salary Remaining : 93 451 $
Vinni Lettieri 90 000 $ (4)
Salary Remaining : 76 460 $
Max McCormick 77 500 $ (5)
Salary Remaining : 65 841 $
Alex Formenton 77 500 $ (5)
Salary Remaining : 65 841 $
Sheldon Rempal 77 500 $ (5)
Salary Remaining : 65 841 $
Andrew Poturalski 77 500 $ (5)
Salary Remaining : 65 841 $
Brogan Rafferty 77 500 $ (5)
Salary Remaining : 65 841 $
Kristian Reichel 77 500 $ (5)
Salary Remaining : 65 841 $
Vitaly Abramov 77 500 $ (5)
Salary Remaining : 65 841 $
Kevin Gravel 75 000 $ (3)
Salary Remaining : 63 717 $
Kole Sherwood 75 000 $ (4)
Salary Remaining : 63 717 $
Dylan McIlrath 75 000 $ (3)
Salary Remaining : 63 717 $
Brian Pinho 75 000 $ (1)
Salary Remaining : 63 717 $
Taylor Fedun 75 000 $ (3)
Salary Remaining : 63 717 $
Ivan Prosvetov 70 000 $ (3)
Salary Remaining : 59 469 $
Nic Petan 70 000 $ (3)
Salary Remaining : 59 469 $
Total Farm Players25
Salary Commitment
Year 47 : 4 122 500 $
Year 48 : 3 447 500 $
Year 49 : 1 937 500 $
Year 50 : 1 572 500 $
Salary Average Commitment
Year 47 : 4 122 500 $
Year 48 : 3 447 500 $
Year 49 : 1 937 500 $
Year 50 : 1 572 500 $

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJacobs Center
Level 1: 6500 - 109 $ - 6 352 - 97,72%
Level 2: 5500 - 72 $ - 5 460 - 99,28%
Level 3: 2500 - 45 $ - 2 500 - 100,00%
Level 4: 4500 - 31 $ - 4 431 - 98,47%
Luxury : 1500 - 221 $ - 1 398 - 93,19%
Total Capacity :20500
Farm
Farm Level 1: 2000 - 35 $ - 1 991 - 99,55%
Farm Level 2: 1000 - 15 $ - 997 - 99,68%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %20 141 - 98,25%
Average Income per Game1 973 122 $
Year to Date Revenue11 838 732 $
Farm
Home Games Left33
Average Attendance - %2 988 - 99,59%
Average Income per Game101 564 $
Year to Date Revenue507 822 $

Expense

Pro Players Total Salaries57 600 000 $
Farm Players Total Salaries2 017 500 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses8 824 997 $
Farm Year To Date Expenses464 496 $
Pro Salary Cap To Date8 547 322 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue63 139 904 $
Farm Estimated Season Revenue3 351 625 $
Pro Remaining Season Days95
Pro Expenses Per Days527 679 $
Pro Estimated Expenses50 129 505 $
Farm Remaining Season Days96
Farm Expenses Per Days26 704 $
Farm Estimated Expenses2 563 584 $
Estimated Season Expenses52 693 089 $
Season Salary Cap57 600 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $26 400 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 5 600 000 $
Current Bank Account121 308 058 $
Projected Bank Account135 106 498 $

Pro Players Salaries

Stephane Da Costa 8 000 000 $ (1)
-Salary Remaining : 6 785 714 $
Jonathan Racine 8 000 000 $ (1)
-Salary Remaining : 6 785 714 $
Kaapo Kakko 5 000 000 $ (1)
-Salary Remaining : 4 241 071 $
Jonathan Bernier 4 000 000 $ (1)
-Salary Remaining : 3 392 857 $
James van Riemsdyk 4 000 000 $ (1)
-Salary Remaining : 3 392 857 $
Marcus Foligno 2 500 000 $ (5)
-Salary Remaining : 2 120 536 $
MacKenzie Blackwood 2 500 000 $ (3)
-Salary Remaining : 2 120 536 $
Jonathan Drouin 2 500 000 $ (4)
-Salary Remaining : 2 120 536 $
Joel Armia 2 200 000 $ (2)
-Salary Remaining : 1 866 071 $
Sammy Blais 1 500 000 $ (1)
-Salary Remaining : 1 272 321 $
Tyson Jost 1 500 000 $ (1)
-Salary Remaining : 1 272 321 $
Philipp Kurashev 1 500 000 $ (3)
-Salary Remaining : 1 272 321 $
Josh Brown 1 500 000 $ (3)
-Salary Remaining : 1 272 321 $
Juuso Valimaki 1 200 000 $ (2)
-Salary Remaining : 1 017 857 $
J.J. Moser 1 200 000 $ (2)
-Salary Remaining : 1 017 857 $
Marco Rossi 1 200 000 $ (2)
-Salary Remaining : 1 017 857 $
Jake Neighbours 1 100 000 $ (2)
-Salary Remaining : 933 036 $
Colin Blackwell 1 000 000 $ (2)
-Salary Remaining : 848 214 $
Alexander Alexeyev 950 000 $ (2)
-Salary Remaining : 805 804 $
Alexey Toropchenko 950 000 $ (2)
-Salary Remaining : 805 804 $
Felix Sandstrom 950 000 $ (2)
-Salary Remaining : 805 804 $
Jakub Zboril 900 000 $ (4)
-Salary Remaining : 763 393 $
Jesse Ylonen 900 000 $ (3)
-Salary Remaining : 763 393 $
Dennis Gilbert 900 000 $ (3)
-Salary Remaining : 763 393 $
Austin Wagner 850 000 $ (3)
-Salary Remaining : 720 982 $
Guillaume Brisebois 800 000 $ (4)
-Salary Remaining : 678 571 $
Total Pro Players26
Salary Commitment
Year 47 : 57 600 000 $
Year 48 : 25 600 000 $
Year 49 : 14 850 000 $
Year 50 : 6 700 000 $
Salary Average Commitment
Year 47 : 57 600 000 $
Year 48 : 25 600 000 $
Year 49 : 14 850 000 $
Year 50 : 6 700 000 $
Salary Cap with 1 Way Contract
Year 47 : 57 600 000 $
Year 48 : 25 600 000 $
Year 49 : 14 850 000 $
Year 50 : 6 700 000 $

Farm Players Salaries

Jamie Drysdale 200 000 $ (3)
Salary Remaining : 169 912 $
Marco Kasper 120 000 $ (4)
Salary Remaining : 101 947 $
Joel Hofer 100 000 $ (2)
Salary Remaining : 84 956 $
Scott Reedy 100 000 $ (2)
Salary Remaining : 84 956 $
Andreas Johnsson 100 000 $ (4)
Salary Remaining : 84 956 $
Markus Niemelainen 95 000 $ (2)
Salary Remaining : 80 708 $
Owen Beck 95 000 $ (4)
Salary Remaining : 80 708 $
Ivan Chekhovich 90 000 $ (3)
Salary Remaining : 76 460 $
Olli Juolevi 90 000 $ (3)
Salary Remaining : 76 460 $
Valtteri Puustinen 90 000 $ (2)
Salary Remaining : 76 460 $
Sean Day 85 000 $ (2)
Salary Remaining : 72 212 $
Michael Dipietro 85 000 $ (4)
Salary Remaining : 72 212 $
Lucas Wallmark 85 000 $ (4)
Salary Remaining : 72 212 $
Janne Kuokkanen 85 000 $ (3)
Salary Remaining : 72 212 $
Tyler Angle 77 500 $ (4)
Salary Remaining : 65 841 $
Victor Rask 77 500 $ (5)
Salary Remaining : 65 841 $
Nicholas Baptiste 77 500 $ (5)
Salary Remaining : 65 841 $
Dillon Heatherington 75 000 $ (1)
Salary Remaining : 63 717 $
Otto Koivula 75 000 $ (1)
Salary Remaining : 63 717 $
Connor Bunnaman 75 000 $ (1)
Salary Remaining : 63 717 $
Alan Quine 70 000 $ (4)
Salary Remaining : 59 469 $
David Farrance 70 000 $ (3)
Salary Remaining : 59 469 $
Total Farm Players22
Salary Commitment
Year 47 : 2 017 500 $
Year 48 : 1 792 500 $
Year 49 : 1 322 500 $
Year 50 : 787 500 $
Salary Average Commitment
Year 47 : 2 017 500 $
Year 48 : 1 792 500 $
Year 49 : 1 322 500 $
Year 50 : 787 500 $

Miami Heat



Arena Capacity - Ticket Price
Attendance - %

Arena NameMiami Arena
Level 1: 6000 - 115 $ - 5 908 - 98,47%
Level 2: 5000 - 75 $ - 4 958 - 99,17%
Level 3: 2500 - 48 $ - 2 373 - 94,91%
Level 4: 4000 - 35 $ - 3 455 - 86,38%
Luxury : 1000 - 240 $ - 1 000 - 100,00%
Total Capacity :18500
Farm
Farm Level 1: 3000 - 35 $ - 3 000 - 100,00%
Farm Level 2: 2000 - 15 $ - 1 987 - 99,33%
Farm Total Capacity :5000

Income

Home Games Left31
Average Attendance - %17 695 - 95,65%
Average Income per Game1 831 380 $
Year to Date Revenue12 819 657 $
Farm
Home Games Left32
Average Attendance - %4 987 - 99,73%
Average Income per Game161 757 $
Year to Date Revenue970 542 $

Expense

Pro Players Total Salaries59 500 000 $
Farm Players Total Salaries2 645 000 $
Coaches Total Salaries6 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses10 031 026 $
Farm Year To Date Expenses840 069 $
Pro Salary Cap To Date9 423 881 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue56 772 767 $
Farm Estimated Season Revenue5 176 224 $
Pro Remaining Season Days95
Pro Expenses Per Days566 964 $
Pro Estimated Expenses53 861 580 $
Farm Remaining Season Days96
Farm Expenses Per Days45 531 $
Farm Estimated Expenses4 370 976 $
Estimated Season Expenses58 232 556 $
Season Salary Cap59 500 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $24 500 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 7 500 000 $
Current Bank Account90 931 725 $
Projected Bank Account94 648 160 $

Pro Players Salaries

Keith Yandle 6 000 000 $ (1)
-Salary Remaining : 5 089 286 $
Justin Auger 6 000 000 $ (1)
-Salary Remaining : 5 089 286 $
Landon Bow 6 000 000 $ (1)
-Salary Remaining : 5 089 286 $
Shea Weber 6 000 000 $ (1)
-Salary Remaining : 5 089 286 $
Shane Harper (Out of Payroll) 6 000 000 $ (1)
-Salary Remaining : 5 089 286 $
Taylor Hall 5 000 000 $ (1)
-Salary Remaining : 4 241 071 $
Adam Brooks 4 000 000 $ (1)
-Salary Remaining : 3 392 857 $
Joel Farabee 3 800 000 $ (3)
-Salary Remaining : 3 223 214 $
Gustav Nyquist 3 250 000 $ (1)
-Salary Remaining : 2 756 696 $
Owen Tippett 3 000 000 $ (4)
-Salary Remaining : 2 544 643 $
Michael Houser 2 000 000 $ (3)
-Salary Remaining : 1 696 429 $
Ville Heinola 2 000 000 $ (4)
-Salary Remaining : 1 696 429 $
Louis Domingue (Out of Payroll) 2 000 000 $ (3)
-Salary Remaining : 1 696 429 $
Brandon Halverson (Out of Payroll) 2 000 000 $ (1)
-Salary Remaining : 1 696 429 $
Travis Dermott 2 000 000 $ (4)
-Salary Remaining : 1 696 429 $
Casey Cizikas 1 500 000 $ (1)
-Salary Remaining : 1 272 321 $
Owen Power 1 200 000 $ (2)
-Salary Remaining : 1 017 857 $
Mason McTavish 1 200 000 $ (2)
-Salary Remaining : 1 017 857 $
Dawson Mercer 1 200 000 $ (2)
-Salary Remaining : 1 017 857 $
Jack Drury 1 000 000 $ (2)
-Salary Remaining : 848 214 $
Alec Regula 1 000 000 $ (2)
-Salary Remaining : 848 214 $
A.J. Greer 1 000 000 $ (5)
-Salary Remaining : 848 214 $
Beck Malenstyn 800 000 $ (1)
-Salary Remaining : 678 571 $
Oliver Kylington 775 000 $ (5)
-Salary Remaining : 657 366 $
Brett Ritchie 775 000 $ (1)
-Salary Remaining : 657 366 $
Total Pro Players25
Salary Commitment
Year 47 : 69 500 000 $
Year 48 : 22 175 000 $
Year 49 : 16 575 000 $
Year 50 : 8 775 000 $
Salary Average Commitment
Year 47 : 69 500 000 $
Year 48 : 22 175 000 $
Year 49 : 16 575 000 $
Year 50 : 8 775 000 $
Salary Cap with 1 Way Contract
Year 47 : 69 500 000 $
Year 48 : 22 175 000 $
Year 49 : 16 575 000 $
Year 50 : 8 775 000 $

Farm Players Salaries

Jonathan Dahlen 400 000 $ (1)
Salary Remaining : 339 823 $
Cam York 300 000 $ (1)
Salary Remaining : 254 867 $
Quinton Byfield 300 000 $ (3)
Salary Remaining : 254 867 $
Shane Pinto 250 000 $ (2)
Salary Remaining : 212 389 $
Connor McMichael 200 000 $ (3)
Salary Remaining : 169 912 $
Luke Hughes 120 000 $ (4)
Salary Remaining : 101 947 $
Wyatt Johnston 120 000 $ (4)
Salary Remaining : 101 947 $
Bobby Brink 100 000 $ (2)
Salary Remaining : 84 956 $
Dominic Turgeon 100 000 $ (1)
Salary Remaining : 84 956 $
Wyatt Kalynuk 100 000 $ (2)
Salary Remaining : 84 956 $
Alex Vlasic 90 000 $ (2)
Salary Remaining : 76 460 $
Dylan Holloway 90 000 $ (4)
Salary Remaining : 76 460 $
Connor Ingram 90 000 $ (2)
Salary Remaining : 76 460 $
Reilly Walsh 85 000 $ (2)
Salary Remaining : 72 212 $
Marc McLaughlin 75 000 $ (4)
Salary Remaining : 63 717 $
Filip Hallander 75 000 $ (2)
Salary Remaining : 63 717 $
Jeremy Davies 75 000 $ (2)
Salary Remaining : 63 717 $
Jackson Cates 75 000 $ (4)
Salary Remaining : 63 717 $
Total Farm Players18
Salary Commitment
Year 47 : 2 645 000 $
Year 48 : 1 845 000 $
Year 49 : 980 000 $
Year 50 : 480 000 $
Salary Average Commitment
Year 47 : 2 645 000 $
Year 48 : 1 845 000 $
Year 49 : 980 000 $
Year 50 : 480 000 $

Moncton Wildcats



Arena Capacity - Ticket Price
Attendance - %

Arena NameMoncton Coliseum
Level 1: 7000 - 105 $ - 6 472 - 92,46%
Level 2: 5250 - 75 $ - 5 221 - 99,45%
Level 3: 4000 - 45 $ - 2 758 - 68,95%
Level 4: 5000 - 25 $ - 4 807 - 96,14%
Luxury : 1750 - 178 $ - 1 692 - 96,70%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 999 - 99,93%
Farm Level 2: 1000 - 15 $ - 997 - 99,68%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %20 950 - 91,09%
Average Income per Game1 939 960 $
Year to Date Revenue11 639 759 $
Farm
Home Games Left32
Average Attendance - %2 996 - 99,85%
Average Income per Game101 887 $
Year to Date Revenue611 322 $

Expense

Pro Players Total Salaries55 450 000 $
Farm Players Total Salaries1 502 500 $
Coaches Total Salaries1 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses8 314 288 $
Farm Year To Date Expenses341 309 $
Pro Salary Cap To Date8 034 823 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue62 078 715 $
Farm Estimated Season Revenue3 260 384 $
Pro Remaining Season Days95
Pro Expenses Per Days504 018 $
Pro Estimated Expenses47 881 710 $
Farm Remaining Season Days96
Farm Expenses Per Days19 491 $
Farm Estimated Expenses1 871 136 $
Estimated Season Expenses49 752 846 $
Season Salary Cap54 250 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $29 750 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 2 250 000 $
Current Bank Account61 311 792 $
Projected Bank Account76 898 045 $

Pro Players Salaries

Jakub Voracek 6 000 000 $ (1)
-Salary Remaining : 5 089 286 $
Josh Norris 4 500 000 $ (1)
-Salary Remaining : 3 816 964 $
Brandon Saad 4 500 000 $ (3)
-Salary Remaining : 3 816 964 $
Damon Severson 4 100 000 $ (2)
-Salary Remaining : 3 477 679 $
Sam Gagner 4 000 000 $ (1)
-Salary Remaining : 3 392 857 $
Austin Czarnik 4 000 000 $ (1)
-Salary Remaining : 3 392 857 $
Frederick Gaudreau 3 250 000 $ (1)
-Salary Remaining : 2 756 696 $
William Borgen 2 500 000 $ (2)
-Salary Remaining : 2 120 536 $
Carson Soucy 2 000 000 $ (1)
-Salary Remaining : 1 696 429 $
Oskar Sundqvist 2 000 000 $ (1)
-Salary Remaining : 1 696 429 $
Jake Allen 2 000 000 $ (3)
-Salary Remaining : 1 696 429 $
Ty Smith 1 500 000 $ (2)
-Salary Remaining : 1 272 321 $
Alexander Holtz 1 500 000 $ (3)
-Salary Remaining : 1 272 321 $
Jakob Pelletier 1 200 000 $ (4)
-Salary Remaining : 1 017 857 $
Akira Schmid (Out of Payroll) 1 200 000 $ (1)
-Salary Remaining : 1 017 857 $
Calvin de Haan 1 100 000 $ (1)
-Salary Remaining : 933 036 $
Tyler Johnson 1 025 000 $ (3)
-Salary Remaining : 869 420 $
Saku Maenalanen 1 000 000 $ (2)
-Salary Remaining : 848 214 $
Ian Mitchell 1 000 000 $ (1)
-Salary Remaining : 848 214 $
Collin Delia 1 000 000 $ (2)
-Salary Remaining : 848 214 $
Julien Gauthier 950 000 $ (3)
-Salary Remaining : 805 804 $
Brock Faber 925 000 $ (4)
-Salary Remaining : 784 598 $
Karson Kuhlman 900 000 $ (2)
-Salary Remaining : 763 393 $
Arber Xhekaj 875 000 $ (4)
-Salary Remaining : 742 188 $
Tim Berni 875 000 $ (5)
-Salary Remaining : 742 188 $
Alexei Melnichuk 800 000 $ (1)
-Salary Remaining : 678 571 $
Marc Michaelis 750 000 $ (3)
-Salary Remaining : 636 161 $
Total Pro Players27
Salary Commitment
Year 47 : 55 450 000 $
Year 48 : 25 600 000 $
Year 49 : 14 600 000 $
Year 50 : 3 875 000 $
Salary Average Commitment
Year 47 : 55 450 000 $
Year 48 : 25 600 000 $
Year 49 : 14 600 000 $
Year 50 : 3 875 000 $
Salary Cap with 1 Way Contract
Year 47 : 55 450 000 $
Year 48 : 25 600 000 $
Year 49 : 14 600 000 $
Year 50 : 3 875 000 $

Farm Players Salaries

Thomas Harley 500 000 $ (3)
Salary Remaining : 424 779 $
Thomas Bordeleau 120 000 $ (2)
Salary Remaining : 101 947 $
Will Butcher 95 000 $ (3)
Salary Remaining : 80 708 $
Tyler Kleven 95 000 $ (1)
Salary Remaining : 80 708 $
Mac Hollowell 95 000 $ (3)
Salary Remaining : 80 708 $
Carl Dahlstrom 90 000 $ (3)
Salary Remaining : 76 460 $
Hendrix Lapierre 90 000 $ (4)
Salary Remaining : 76 460 $
Tobias Bjornfot 90 000 $ (4)
Salary Remaining : 76 460 $
Joshua Ho-Sang 85 000 $ (3)
Salary Remaining : 72 212 $
Cole Reinhardt 85 000 $ (1)
Salary Remaining : 72 212 $
Samuel Fagemo 80 000 $ (2)
Salary Remaining : 67 965 $
Jean-Luc Foudy 77 500 $ (4)
Salary Remaining : 65 841 $
Total Farm Players12
Salary Commitment
Year 47 : 1 502 500 $
Year 48 : 1 322 500 $
Year 49 : 1 122 500 $
Year 50 : 257 500 $
Salary Average Commitment
Year 47 : 1 502 500 $
Year 48 : 1 322 500 $
Year 49 : 1 122 500 $
Year 50 : 257 500 $

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Molson
Level 1: 7000 - 100 $ - 6 737 - 96,25%
Level 2: 6000 - 80 $ - 4 367 - 72,79%
Level 3: 3000 - 50 $ - 2 203 - 73,43%
Level 4: 5000 - 30 $ - 4 698 - 93,95%
Luxury : 2000 - 130 $ - 1 899 - 94,97%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 981 - 99,04%
Farm Level 2: 1000 - 15 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %19 904 - 86,54%
Average Income per Game1 825 300 $
Year to Date Revenue10 951 800 $
Farm
Home Games Left32
Average Attendance - %2 981 - 99,36%
Average Income per Game101 195 $
Year to Date Revenue607 170 $

Expense

Pro Players Total Salaries83 100 000 $
Farm Players Total Salaries3 192 500 $
Coaches Total Salaries8 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses13 751 793 $
Farm Year To Date Expenses630 734 $
Pro Salary Cap To Date12 613 388 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue58 409 600 $
Farm Estimated Season Revenue3 238 240 $
Pro Remaining Season Days95
Pro Expenses Per Days808 929 $
Pro Estimated Expenses76 848 255 $
Farm Remaining Season Days96
Farm Expenses Per Days37 102 $
Farm Estimated Expenses3 561 792 $
Estimated Season Expenses80 410 047 $
Season Salary Cap83 100 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $900 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 31 100 000 $
Current Bank Account19 206 340 $
Projected Bank Account444 133 $

Pro Players Salaries

Victor Hedman 8 500 000 $ (3)
-Salary Remaining : 7 209 821 $
John Carlson 7 250 000 $ (5)
-Salary Remaining : 6 149 554 $
Hampus Lindholm 6 500 000 $ (4)
-Salary Remaining : 5 513 393 $
Sergei Bobrovsky 6 250 000 $ (5)
-Salary Remaining : 5 301 339 $
Ryan O'Reilly 5 500 000 $ (5)
-Salary Remaining : 4 665 179 $
Sean Monahan 5 000 000 $ (5)
-Salary Remaining : 4 241 071 $
Tyler Myers 4 800 000 $ (1)
-Salary Remaining : 4 071 429 $
David Perron 4 700 000 $ (2)
-Salary Remaining : 3 986 607 $
David Krejci 4 200 000 $ (1)
-Salary Remaining : 3 562 500 $
Max Domi 4 000 000 $ (3)
-Salary Remaining : 3 392 857 $
Ivan Barbashev 3 500 000 $ (1)
-Salary Remaining : 2 968 750 $
Jason Zucker 3 000 000 $ (3)
-Salary Remaining : 2 544 643 $
Jordan Staal 3 000 000 $ (4)
-Salary Remaining : 2 544 643 $
Alexander Kerfoot 2 900 000 $ (4)
-Salary Remaining : 2 459 821 $
Nikita Zadorov 2 850 000 $ (1)
-Salary Remaining : 2 417 411 $
Barclay Goodrow 2 800 000 $ (2)
-Salary Remaining : 2 375 000 $
Christian Dvorak 2 500 000 $ (1)
-Salary Remaining : 2 120 536 $
Filip Chytil 1 750 000 $ (1)
-Salary Remaining : 1 484 375 $
Keith Kinkaid 850 000 $ (3)
-Salary Remaining : 720 982 $
Victor Mete 850 000 $ (5)
-Salary Remaining : 720 982 $
Stefan Noesen 800 000 $ (2)
-Salary Remaining : 678 571 $
Brady Keeper 800 000 $ (2)
-Salary Remaining : 678 571 $
Joe Thornton 800 000 $ (1)
-Salary Remaining : 678 571 $
Total Pro Players23
Salary Commitment
Year 47 : 83 100 000 $
Year 48 : 62 700 000 $
Year 49 : 53 600 000 $
Year 50 : 37 250 000 $
Salary Average Commitment
Year 47 : 83 100 000 $
Year 48 : 62 700 000 $
Year 49 : 53 600 000 $
Year 50 : 37 250 000 $
Salary Cap with 1 Way Contract
Year 47 : 83 100 000 $
Year 48 : 62 700 000 $
Year 49 : 53 600 000 $
Year 50 : 37 250 000 $

Farm Players Salaries

Sean Couturier 700 000 $ (1)
Salary Remaining : 594 690 $
Oliver Ekman-Larsson 250 000 $ (4)
Salary Remaining : 212 389 $
Yegor Sharangovich 200 000 $ (1)
Salary Remaining : 169 912 $
Kasperi Kapanen 175 000 $ (1)
Salary Remaining : 148 673 $
Kaapo Kahkonen 150 000 $ (1)
Salary Remaining : 127 434 $
Yakov Trenin 150 000 $ (3)
Salary Remaining : 127 434 $
Alexandre Texier 120 000 $ (4)
Salary Remaining : 101 947 $
Christian Fischer 102 500 $ (3)
Salary Remaining : 87 080 $
Mads Sogaard 102 500 $ (3)
Salary Remaining : 87 080 $
Jansen Harkins 92 500 $ (1)
Salary Remaining : 78 584 $
Jake Gardiner 90 000 $ (2)
Salary Remaining : 76 460 $
Parker Kelly 90 000 $ (3)
Salary Remaining : 76 460 $
Xavier Ouellet 90 000 $ (2)
Salary Remaining : 76 460 $
Austin Strand 85 000 $ (3)
Salary Remaining : 72 212 $
Chris Driedger 85 000 $ (4)
Salary Remaining : 72 212 $
Dmitrij Jaskin 80 000 $ (3)
Salary Remaining : 67 965 $
Semyon Der-Arguchintsev 80 000 $ (4)
Salary Remaining : 67 965 $
Ryan Murphy 80 000 $ (2)
Salary Remaining : 67 965 $
Nikolay Goldobin 80 000 $ (1)
Salary Remaining : 67 965 $
Robbie Russo 80 000 $ (2)
Salary Remaining : 67 965 $
MacKenzie MacEachern 80 000 $ (4)
Salary Remaining : 67 965 $
Michael Sgarbossa 80 000 $ (2)
Salary Remaining : 67 965 $
Jayden Halbgewachs 75 000 $ (2)
Salary Remaining : 63 717 $
Filip Chlapik 75 000 $ (3)
Salary Remaining : 63 717 $
Total Farm Players24
Salary Commitment
Year 47 : 3 192 500 $
Year 48 : 1 795 000 $
Year 49 : 1 300 000 $
Year 50 : 615 000 $
Salary Average Commitment
Year 47 : 3 192 500 $
Year 48 : 1 795 000 $
Year 49 : 1 300 000 $
Year 50 : 615 000 $

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameAréna Patrick Roy
Level 1: 6000 - 126 $ - 5 138 - 85,64%
Level 2: 5250 - 75 $ - 5 238 - 99,77%
Level 3: 2250 - 51 $ - 2 082 - 92,55%
Level 4: 4000 - 33 $ - 3 673 - 91,82%
Luxury : 1500 - 235 $ - 1 286 - 85,70%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 40 $ - 1 983 - 99,14%
Farm Level 2: 1000 - 20 $ - 794 - 79,42%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %17 417 - 91,67%
Average Income per Game1 883 690 $
Year to Date Revenue11 302 138 $
Farm
Home Games Left32
Average Attendance - %2 777 - 92,57%
Average Income per Game114 236 $
Year to Date Revenue685 416 $

Expense

Pro Players Total Salaries63 925 000 $
Farm Players Total Salaries2 240 000 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses9 223 440 $
Farm Year To Date Expenses463 719 $
Pro Salary Cap To Date8 593 970 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue60 278 069 $
Farm Estimated Season Revenue3 655 552 $
Pro Remaining Season Days95
Pro Expenses Per Days579 688 $
Pro Estimated Expenses55 070 360 $
Farm Remaining Season Days96
Farm Expenses Per Days24 248 $
Farm Estimated Expenses2 327 808 $
Estimated Season Expenses57 398 168 $
Season Salary Cap61 925 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $22 075 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 9 925 000 $
Current Bank Account94 336 501 $
Projected Bank Account100 871 954 $

Pro Players Salaries

Jason Robertson 8 000 000 $ (3)
-Salary Remaining : 6 785 714 $
John Gibson 6 000 000 $ (2)
-Salary Remaining : 5 089 286 $
John-Jason Peterka 5 250 000 $ (5)
-Salary Remaining : 4 453 125 $
Noah Dobson 5 000 000 $ (1)
-Salary Remaining : 4 241 071 $
Matias Maccelli 4 750 000 $ (5)
-Salary Remaining : 4 029 018 $
Jaden Schwartz 4 250 000 $ (5)
-Salary Remaining : 3 604 911 $
Kirby Dach 4 000 000 $ (3)
-Salary Remaining : 3 392 857 $
Oscar Klefbom 4 000 000 $ (2)
-Salary Remaining : 3 392 857 $
Jesperi Kotkaniemi 3 500 000 $ (2)
-Salary Remaining : 2 968 750 $
Phil Kessel 2 500 000 $ (3)
-Salary Remaining : 2 120 536 $
Peyton Krebs 2 500 000 $ (2)
-Salary Remaining : 2 120 536 $
Charlie Lindgren 2 000 000 $ (5)
-Salary Remaining : 1 696 429 $
Justin Barron (Out of Payroll) 2 000 000 $ (3)
-Salary Remaining : 1 696 429 $
Jonatan Berggren 1 200 000 $ (2)
-Salary Remaining : 1 017 857 $
Dylan Guenther 1 200 000 $ (3)
-Salary Remaining : 1 017 857 $
Michael Kesselring 1 100 000 $ (4)
-Salary Remaining : 933 036 $
Matt Nieto 1 025 000 $ (2)
-Salary Remaining : 869 420 $
Wyatt Kaiser 1 000 000 $ (4)
-Salary Remaining : 848 214 $
Matt Kiersted 1 000 000 $ (1)
-Salary Remaining : 848 214 $
Jake Livingstone 1 000 000 $ (4)
-Salary Remaining : 848 214 $
Aatu Raty (Out of Payroll) 1 000 000 $ (3)
-Salary Remaining : 848 214 $
Dmitri Samorukov 900 000 $ (3)
-Salary Remaining : 763 393 $
Dakota Mermis 900 000 $ (3)
-Salary Remaining : 763 393 $
Lukas Reichel 850 000 $ (2)
-Salary Remaining : 720 982 $
Total Pro Players24
Salary Commitment
Year 47 : 64 925 000 $
Year 48 : 58 925 000 $
Year 49 : 39 850 000 $
Year 50 : 19 350 000 $
Salary Average Commitment
Year 47 : 64 925 000 $
Year 48 : 58 925 000 $
Year 49 : 39 850 000 $
Year 50 : 19 350 000 $
Salary Cap with 1 Way Contract
Year 47 : 64 925 000 $
Year 48 : 58 925 000 $
Year 49 : 39 850 000 $
Year 50 : 19 350 000 $

Farm Players Salaries

Viktor Lodin 500 000 $ (2)
Salary Remaining : 424 779 $
Antti Suomela 450 000 $ (2)
Salary Remaining : 382 301 $
Gregory Hofmann 290 000 $ (1)
Salary Remaining : 246 372 $
Grigori Denisenko (Out of Payroll) 150 000 $ (1)
Salary Remaining : 127 434 $
Brendan Perlini 130 000 $ (2)
Salary Remaining : 110 442 $
Devon Levi 120 000 $ (3)
Salary Remaining : 101 947 $
Adam Clendening 110 000 $ (2)
Salary Remaining : 93 451 $
Arvid Soderblom 100 000 $ (3)
Salary Remaining : 84 956 $
Sean Farrell 100 000 $ (4)
Salary Remaining : 84 956 $
Matthew Coronato 100 000 $ (3)
Salary Remaining : 84 956 $
Lukas Rousek 100 000 $ (4)
Salary Remaining : 84 956 $
Jake Leschyshyn 90 000 $ (4)
Salary Remaining : 76 460 $
Total Farm Players12
Salary Commitment
Year 47 : 2 240 000 $
Year 48 : 1 800 000 $
Year 49 : 610 000 $
Year 50 : 290 000 $
Salary Average Commitment
Year 47 : 2 240 000 $
Year 48 : 1 800 000 $
Year 49 : 610 000 $
Year 50 : 290 000 $

Nunavut Mystery



Arena Capacity - Ticket Price
Attendance - %

Arena NameNunavut Dome
Level 1: 6000 - 130 $ - 4 880 - 81,34%
Level 2: 5000 - 80 $ - 4 299 - 85,98%
Level 3: 2250 - 55 $ - 1 956 - 86,91%
Level 4: 4000 - 40 $ - 3 021 - 75,51%
Luxury : 1250 - 240 $ - 1 228 - 98,26%
Total Capacity :18500
Farm
Farm Level 1: 2000 - 35 $ - 1 979 - 98,95%
Farm Level 2: 1000 - 15 $ - 994 - 99,40%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %15 384 - 83,16%
Average Income per Game1 801 821 $
Year to Date Revenue12 612 750 $
Farm
Home Games Left32
Average Attendance - %2 973 - 99,10%
Average Income per Game101 010 $
Year to Date Revenue606 060 $

Expense

Pro Players Total Salaries54 175 000 $
Farm Players Total Salaries1 472 500 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses8 374 778 $
Farm Year To Date Expenses371 180 $
Pro Salary Cap To Date8 135 933 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue55 856 464 $
Farm Estimated Season Revenue3 232 320 $
Pro Remaining Season Days95
Pro Expenses Per Days492 634 $
Pro Estimated Expenses46 800 230 $
Farm Remaining Season Days96
Farm Expenses Per Days21 881 $
Farm Estimated Expenses2 100 576 $
Estimated Season Expenses48 900 806 $
Season Salary Cap54 175 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $29 825 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 2 175 000 $
Current Bank Account88 594 184 $
Projected Bank Account98 782 162 $

Pro Players Salaries

Samuel Girard 4 750 000 $ (1)
-Salary Remaining : 4 029 018 $
Lukas Vejdemo 4 000 000 $ (1)
-Salary Remaining : 3 392 857 $
Tom Sestito 4 000 000 $ (1)
-Salary Remaining : 3 392 857 $
Anthony Peluso 4 000 000 $ (1)
-Salary Remaining : 3 392 857 $
Steven Santini 4 000 000 $ (1)
-Salary Remaining : 3 392 857 $
Antoine Roussel 4 000 000 $ (1)
-Salary Remaining : 3 392 857 $
Luke Gazdic 4 000 000 $ (1)
-Salary Remaining : 3 392 857 $
Kevan Miller 4 000 000 $ (1)
-Salary Remaining : 3 392 857 $
Glenn Gawdin 3 500 000 $ (1)
-Salary Remaining : 2 968 750 $
Wayne Simmonds 3 000 000 $ (1)
-Salary Remaining : 2 544 643 $
Markus Hannikainen 2 500 000 $ (1)
-Salary Remaining : 2 120 536 $
Cole Sillinger 1 200 000 $ (2)
-Salary Remaining : 1 017 857 $
Shane Wright 1 200 000 $ (4)
-Salary Remaining : 1 017 857 $
Seth Jarvis 1 200 000 $ (2)
-Salary Remaining : 1 017 857 $
Nikita Tryamkin 1 000 000 $ (2)
-Salary Remaining : 848 214 $
Jordan Harris 950 000 $ (2)
-Salary Remaining : 805 804 $
Nikita Nesterenko 900 000 $ (4)
-Salary Remaining : 763 393 $
Daniil Miromanov 900 000 $ (2)
-Salary Remaining : 763 393 $
Jiri Patera 775 000 $ (4)
-Salary Remaining : 657 366 $
Charles Hudon 750 000 $ (3)
-Salary Remaining : 636 161 $
Libor Hajek 750 000 $ (4)
-Salary Remaining : 636 161 $
Brandon Baddock 700 000 $ (2)
-Salary Remaining : 593 750 $
Ken Appleby 700 000 $ (2)
-Salary Remaining : 593 750 $
Jacob De La Rose 700 000 $ (1)
-Salary Remaining : 593 750 $
Libor Sulak 700 000 $ (1)
-Salary Remaining : 593 750 $
Total Pro Players25
Salary Commitment
Year 47 : 54 175 000 $
Year 48 : 11 025 000 $
Year 49 : 4 375 000 $
Year 50 : 3 625 000 $
Salary Average Commitment
Year 47 : 54 175 000 $
Year 48 : 11 025 000 $
Year 49 : 4 375 000 $
Year 50 : 3 625 000 $
Salary Cap with 1 Way Contract
Year 47 : 54 175 000 $
Year 48 : 11 025 000 $
Year 49 : 4 375 000 $
Year 50 : 3 625 000 $

Farm Players Salaries

Alex Galchenyuk 400 000 $ (1)
Salary Remaining : 339 823 $
Veini Vehvilainen 250 000 $ (1)
Salary Remaining : 212 389 $
Paul Ladue 250 000 $ (1)
Salary Remaining : 212 389 $
Markus Granlund 250 000 $ (1)
Salary Remaining : 212 389 $
Zach Sawchenko (Out of Payroll) 90 000 $ (2)
Salary Remaining : 76 460 $
Cole Koepke 82 500 $ (4)
Salary Remaining : 70 088 $
Marian Studenic 80 000 $ (3)
Salary Remaining : 67 965 $
John Persson 70 000 $ (1)
Salary Remaining : 59 469 $
Total Farm Players8
Salary Commitment
Year 47 : 1 472 500 $
Year 48 : 252 500 $
Year 49 : 162 500 $
Year 50 : 82 500 $
Salary Average Commitment
Year 47 : 1 472 500 $
Year 48 : 252 500 $
Year 49 : 162 500 $
Year 50 : 82 500 $

Ottawa Lumberjacks



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 7000 - 125 $ - 5 014 - 71,63%
Level 2: 6000 - 90 $ - 3 937 - 65,62%
Level 3: 3000 - 55 $ - 2 005 - 66,83%
Level 4: 5000 - 25 $ - 4 714 - 94,28%
Luxury : 2000 - 200 $ - 1 711 - 85,57%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 992 - 99,58%
Farm Level 2: 1000 - 15 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %17 381 - 75,57%
Average Income per Game1 861 725 $
Year to Date Revenue11 170 350 $
Farm
Home Games Left32
Average Attendance - %2 992 - 99,72%
Average Income per Game101 643 $
Year to Date Revenue609 858 $

Expense

Pro Players Total Salaries84 650 000 $
Farm Players Total Salaries2 942 500 $
Coaches Total Salaries6 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses13 005 354 $
Farm Year To Date Expenses735 376 $
Pro Salary Cap To Date12 139 281 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue59 575 200 $
Farm Estimated Season Revenue3 252 576 $
Pro Remaining Season Days95
Pro Expenses Per Days800 446 $
Pro Estimated Expenses76 042 370 $
Farm Remaining Season Days96
Farm Expenses Per Days41 969 $
Farm Estimated Expenses4 029 024 $
Estimated Season Expenses80 071 394 $
Season Salary Cap80 650 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $3 350 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 28 650 000 $
Current Bank Account95 148 951 $
Projected Bank Account77 905 333 $

Pro Players Salaries

David Pastrnak 9 000 000 $ (1)
-Salary Remaining : 7 633 929 $
Mika Zibanejad 8 500 000 $ (1)
-Salary Remaining : 7 209 821 $
Roman Josi 8 500 000 $ (4)
-Salary Remaining : 7 209 821 $
J.T. Miller 8 000 000 $ (3)
-Salary Remaining : 6 785 714 $
Alex Pietrangelo 8 000 000 $ (4)
-Salary Remaining : 6 785 714 $
Igor Shesterkin 6 250 000 $ (1)
-Salary Remaining : 5 301 339 $
Artturi Lehkonen 4 800 000 $ (5)
-Salary Remaining : 4 071 429 $
Mike Matheson (Out of Payroll) 4 000 000 $ (1)
-Salary Remaining : 3 392 857 $
Teuvo Teravainen 3 750 000 $ (1)
-Salary Remaining : 3 180 804 $
Jean-Gabriel Pageau 3 000 000 $ (4)
-Salary Remaining : 2 544 643 $
Conor Garland 3 000 000 $ (3)
-Salary Remaining : 2 544 643 $
Michael Bunting 2 750 000 $ (1)
-Salary Remaining : 2 332 589 $
Jake DeBrusk 2 750 000 $ (1)
-Salary Remaining : 2 332 589 $
Brandon Hagel 2 500 000 $ (1)
-Salary Remaining : 2 120 536 $
Jeremy Swayman 2 250 000 $ (1)
-Salary Remaining : 1 908 482 $
Morgan Frost 2 000 000 $ (4)
-Salary Remaining : 1 696 429 $
Josh Mahura 1 250 000 $ (4)
-Salary Remaining : 1 060 268 $
Zach Whitecloud 1 200 000 $ (3)
-Salary Remaining : 1 017 857 $
Jani Hakanpaa 1 200 000 $ (3)
-Salary Remaining : 1 017 857 $
Logan O'Connor 1 000 000 $ (3)
-Salary Remaining : 848 214 $
Dylan Samberg 950 000 $ (2)
-Salary Remaining : 805 804 $
Total Pro Players21
Salary Commitment
Year 47 : 84 650 000 $
Year 48 : 42 900 000 $
Year 49 : 41 950 000 $
Year 50 : 27 550 000 $
Salary Average Commitment
Year 47 : 84 650 000 $
Year 48 : 42 900 000 $
Year 49 : 41 950 000 $
Year 50 : 27 550 000 $
Salary Cap with 1 Way Contract
Year 47 : 84 650 000 $
Year 48 : 42 900 000 $
Year 49 : 41 950 000 $
Year 50 : 27 550 000 $

Farm Players Salaries

Mikko Koskinen 350 000 $ (2)
Salary Remaining : 297 345 $
Trevor Moore 200 000 $ (4)
Salary Remaining : 169 912 $
Rasmus Asplund 125 000 $ (1)
Salary Remaining : 106 195 $
Kirill Marchenko 120 000 $ (4)
Salary Remaining : 101 947 $
Ronald Attard 102 500 $ (3)
Salary Remaining : 87 080 $
Nils Hoglander 100 000 $ (3)
Salary Remaining : 84 956 $
Josh Archibald 100 000 $ (3)
Salary Remaining : 84 956 $
Riley Stillman 100 000 $ (4)
Salary Remaining : 84 956 $
Jordan Spence 100 000 $ (2)
Salary Remaining : 84 956 $
Brett Leason 95 000 $ (2)
Salary Remaining : 80 708 $
Chris Wideman 95 000 $ (3)
Salary Remaining : 80 708 $
Aliaksei Protas 95 000 $ (2)
Salary Remaining : 80 708 $
Phillip Di Giuseppe 90 000 $ (3)
Salary Remaining : 76 460 $
Kyle Burroughs 90 000 $ (3)
Salary Remaining : 76 460 $
Rudolfs Balcers 90 000 $ (4)
Salary Remaining : 76 460 $
Sam Carrick 85 000 $ (3)
Salary Remaining : 72 212 $
Jeffrey Viel 80 000 $ (3)
Salary Remaining : 67 965 $
Joey Keane 80 000 $ (1)
Salary Remaining : 67 965 $
Jay Beagle 80 000 $ (1)
Salary Remaining : 67 965 $
Tristen Robins 80 000 $ (4)
Salary Remaining : 67 965 $
Declan Chisholm 80 000 $ (2)
Salary Remaining : 67 965 $
Nikita Okhotyuk 80 000 $ (2)
Salary Remaining : 67 965 $
Justus Annunen 80 000 $ (2)
Salary Remaining : 67 965 $
Matt Irwin 80 000 $ (1)
Salary Remaining : 67 965 $
Ben Gleason 80 000 $ (4)
Salary Remaining : 67 965 $
Joey Anderson 80 000 $ (4)
Salary Remaining : 67 965 $
Jack Studnicka 80 000 $ (4)
Salary Remaining : 67 965 $
Sean Walker 75 000 $ (4)
Salary Remaining : 63 717 $
Adam Wilcox 50 000 $ (1)
Salary Remaining : 42 478 $
Total Farm Players29
Salary Commitment
Year 47 : 2 942 500 $
Year 48 : 2 527 500 $
Year 49 : 1 647 500 $
Year 50 : 905 000 $
Salary Average Commitment
Year 47 : 2 942 500 $
Year 48 : 2 527 500 $
Year 49 : 1 647 500 $
Year 50 : 905 000 $

Quebec Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Vidéotron
Level 1: 7000 - 95 $ - 6 670 - 95,29%
Level 2: 6000 - 70 $ - 5 409 - 90,14%
Level 3: 3000 - 52 $ - 2 030 - 67,67%
Level 4: 5000 - 30 $ - 4 512 - 90,23%
Luxury : 2000 - 190 $ - 1 811 - 90,53%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 50 $ - 1 480 - 74,01%
Farm Level 2: 1000 - 25 $ - 642 - 64,23%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %20 431 - 88,83%
Average Income per Game1 916 585 $
Year to Date Revenue11 499 508 $
Farm
Home Games Left32
Average Attendance - %2 123 - 70,75%
Average Income per Game108 080 $
Year to Date Revenue648 480 $

Expense

Pro Players Total Salaries81 525 000 $
Farm Players Total Salaries3 228 755 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses12 685 939 $
Farm Year To Date Expenses785 828 $
Pro Salary Cap To Date12 382 370 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue61 330 709 $
Farm Estimated Season Revenue3 458 560 $
Pro Remaining Season Days95
Pro Expenses Per Days745 759 $
Pro Estimated Expenses70 847 105 $
Farm Remaining Season Days96
Farm Expenses Per Days46 272 $
Farm Estimated Expenses4 442 112 $
Estimated Season Expenses75 289 217 $
Season Salary Cap81 525 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $2 475 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 29 525 000 $
Current Bank Account96 574 296 $
Projected Bank Account86 074 348 $

Pro Players Salaries

Drew Doughty 10 000 000 $ (3)
-Salary Remaining : 8 482 143 $
Matthew Tkachuk 8 500 000 $ (1)
-Salary Remaining : 7 209 821 $
Sidney Crosby 8 000 000 $ (3)
-Salary Remaining : 6 785 714 $
Mark Stone 7 500 000 $ (4)
-Salary Remaining : 6 361 607 $
Rasmus Andersson 6 250 000 $ (5)
-Salary Remaining : 5 301 339 $
Drake Batherson 5 500 000 $ (1)
-Salary Remaining : 4 665 179 $
Mattias Ekholm 5 250 000 $ (4)
-Salary Remaining : 4 453 125 $
Travis Konecny 5 000 000 $ (1)
-Salary Remaining : 4 241 071 $
Marc-Andre Fleury 5 000 000 $ (4)
-Salary Remaining : 4 241 071 $
Tom Wilson 4 500 000 $ (4)
-Salary Remaining : 3 816 964 $
Brandon Carlo 3 500 000 $ (3)
-Salary Remaining : 2 968 750 $
Ian Cole 3 000 000 $ (3)
-Salary Remaining : 2 544 643 $
Sean Durzi 1 700 000 $ (2)
-Salary Remaining : 1 441 964 $
Sam Lafferty 1 500 000 $ (1)
-Salary Remaining : 1 272 321 $
Jake Evans 1 400 000 $ (1)
-Salary Remaining : 1 187 500 $
Joonas Korpisalo 1 250 000 $ (1)
-Salary Remaining : 1 060 268 $
Matthew Boldy 1 200 000 $ (2)
-Salary Remaining : 1 017 857 $
Derek Ryan 950 000 $ (1)
-Salary Remaining : 805 804 $
Milan Lucic 775 000 $ (3)
-Salary Remaining : 657 366 $
Rafael Harvey-Pinard 750 000 $ (2)
-Salary Remaining : 636 161 $
Total Pro Players20
Salary Commitment
Year 47 : 81 525 000 $
Year 48 : 57 425 000 $
Year 49 : 53 775 000 $
Year 50 : 28 500 000 $
Salary Average Commitment
Year 47 : 81 525 000 $
Year 48 : 57 425 000 $
Year 49 : 53 775 000 $
Year 50 : 28 500 000 $
Salary Cap with 1 Way Contract
Year 47 : 81 525 000 $
Year 48 : 57 425 000 $
Year 49 : 53 775 000 $
Year 50 : 28 500 000 $

Farm Players Salaries

Ryan Reaves 500 000 $ (1)
Salary Remaining : 424 779 $
Marco Scandella 375 000 $ (2)
Salary Remaining : 318 584 $
Justin Braun 200 000 $ (2)
Salary Remaining : 169 912 $
Jeff Malott 133 300 $ (2)
Salary Remaining : 113 246 $
Ross Johnston 127 955 $ (3)
Salary Remaining : 108 705 $
Simon Edvinsson 120 000 $ (4)
Salary Remaining : 101 947 $
Nicolas Aube-Kubel 100 000 $ (4)
Salary Remaining : 84 956 $
Reese Johnson 95 000 $ (3)
Salary Remaining : 80 708 $
Marcus Bjork 90 000 $ (2)
Salary Remaining : 76 460 $
Aidan McDonough 90 000 $ (4)
Salary Remaining : 76 460 $
Mike Hardman 87 500 $ (3)
Salary Remaining : 74 336 $
Filip Roos 82 500 $ (4)
Salary Remaining : 70 088 $
Santeri Hatakka 80 000 $ (2)
Salary Remaining : 67 965 $
James Hamblin 77 500 $ (4)
Salary Remaining : 65 841 $
Cole McWard 77 500 $ (4)
Salary Remaining : 65 841 $
Brandon Gormley 77 500 $ (4)
Salary Remaining : 65 841 $
Eetu Makiniemi 77 500 $ (4)
Salary Remaining : 65 841 $
Matthew Kessel 77 500 $ (4)
Salary Remaining : 65 841 $
Joel Teasdale 77 500 $ (4)
Salary Remaining : 65 841 $
Parker Wotherspoon 77 500 $ (4)
Salary Remaining : 65 841 $
Pavol Regenda 77 500 $ (4)
Salary Remaining : 65 841 $
Kyle Criscuolo 77 500 $ (1)
Salary Remaining : 65 841 $
Joey Daccord 75 000 $ (4)
Salary Remaining : 63 717 $
Linus Sandin 75 000 $ (1)
Salary Remaining : 63 717 $
John Hayden 75 000 $ (4)
Salary Remaining : 63 717 $
Joseph Cramarossa 75 000 $ (2)
Salary Remaining : 63 717 $
Christopher Gibson 75 000 $ (2)
Salary Remaining : 63 717 $
Darren Helm 75 000 $ (1)
Salary Remaining : 63 717 $
Total Farm Players28
Salary Commitment
Year 47 : 3 228 755 $
Year 48 : 2 501 255 $
Year 49 : 1 472 955 $
Year 50 : 1 162 500 $
Salary Average Commitment
Year 47 : 3 153 755 $
Year 48 : 2 476 255 $
Year 49 : 1 447 955 $
Year 50 : 1 137 500 $

Regina Pats



Arena Capacity - Ticket Price
Attendance - %

Arena NameVodka Center
Level 1: 7000 - 140 $ - 4 345 - 62,07%
Level 2: 6000 - 90 $ - 3 650 - 60,83%
Level 3: 3000 - 50 $ - 2 256 - 75,21%
Level 4: 5000 - 40 $ - 2 943 - 58,85%
Luxury : 2000 - 220 $ - 1 429 - 71,45%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 988 - 99,38%
Farm Level 2: 1000 - 15 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %14 622 - 63,57%
Average Income per Game1 777 934 $
Year to Date Revenue10 667 604 $
Farm
Home Games Left32
Average Attendance - %2 988 - 99,59%
Average Income per Game101 482 $
Year to Date Revenue608 892 $

Expense

Pro Players Total Salaries83 725 000 $
Farm Players Total Salaries2 447 500 $
Coaches Total Salaries8 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses13 444 868 $
Farm Year To Date Expenses470 725 $
Pro Salary Cap To Date11 761 829 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue56 893 888 $
Farm Estimated Season Revenue3 247 424 $
Pro Remaining Season Days95
Pro Expenses Per Days818 973 $
Pro Estimated Expenses77 802 435 $
Farm Remaining Season Days96
Farm Expenses Per Days26 084 $
Farm Estimated Expenses2 504 064 $
Estimated Season Expenses80 306 499 $
Season Salary Cap83 725 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $275 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 31 725 000 $
Current Bank Account74 489 269 $
Projected Bank Account54 324 082 $

Pro Players Salaries

Kirill Kaprizov 9 000 000 $ (3)
-Salary Remaining : 7 633 929 $
Robert Thomas 8 000 000 $ (5)
-Salary Remaining : 6 785 714 $
Roope Hintz 7 125 000 $ (3)
-Salary Remaining : 6 043 527 $
Mathew Barzal 6 500 000 $ (3)
-Salary Remaining : 5 513 393 $
Mikhail Sergachev 5 750 000 $ (3)
-Salary Remaining : 4 877 232 $
Nick Schmaltz 5 250 000 $ (3)
-Salary Remaining : 4 453 125 $
Troy Terry 5 000 000 $ (2)
-Salary Remaining : 4 241 071 $
Connor Murphy 4 000 000 $ (5)
-Salary Remaining : 3 392 857 $
Vitek Vanecek 4 000 000 $ (1)
-Salary Remaining : 3 392 857 $
Sam Bennett 4 000 000 $ (4)
-Salary Remaining : 3 392 857 $
Miro Heiskanen 3 750 000 $ (1)
-Salary Remaining : 3 180 804 $
Gustav Forsling 3 250 000 $ (3)
-Salary Remaining : 2 756 696 $
Daniel Sprong 3 150 000 $ (3)
-Salary Remaining : 2 671 875 $
Yanni Gourde 3 100 000 $ (5)
-Salary Remaining : 2 629 464 $
Cole Caufield 2 500 000 $ (1)
-Salary Remaining : 2 120 536 $
Vladislav Gavrikov 2 000 000 $ (1)
-Salary Remaining : 1 696 429 $
Alex Newhook 1 500 000 $ (2)
-Salary Remaining : 1 272 321 $
Mikey Anderson 1 250 000 $ (1)
-Salary Remaining : 1 060 268 $
Karel Vejmelka 1 200 000 $ (2)
-Salary Remaining : 1 017 857 $
Jake Sanderson 1 200 000 $ (4)
-Salary Remaining : 1 017 857 $
Blake Lizotte 1 200 000 $ (4)
-Salary Remaining : 1 017 857 $
Teddy Blueger 1 000 000 $ (4)
-Salary Remaining : 848 214 $
Total Pro Players22
Salary Commitment
Year 47 : 83 725 000 $
Year 48 : 70 225 000 $
Year 49 : 62 525 000 $
Year 50 : 22 500 000 $
Salary Average Commitment
Year 47 : 83 725 000 $
Year 48 : 70 225 000 $
Year 49 : 62 525 000 $
Year 50 : 22 500 000 $
Salary Cap with 1 Way Contract
Year 47 : 83 725 000 $
Year 48 : 70 225 000 $
Year 49 : 62 525 000 $
Year 50 : 22 500 000 $

Farm Players Salaries

Elvis Merzlikins 350 000 $ (1)
Salary Remaining : 297 345 $
Yaroslav Askarov 110 000 $ (4)
Salary Remaining : 93 451 $
Nicholas Abruzzese 100 000 $ (2)
Salary Remaining : 84 956 $
Axel Jonsson-Fjallby 100 000 $ (2)
Salary Remaining : 84 956 $
Dakota Joshua 95 000 $ (1)
Salary Remaining : 80 708 $
Simon Holmstrom 90 000 $ (4)
Salary Remaining : 76 460 $
Matthew Knies 90 000 $ (4)
Salary Remaining : 76 460 $
Sampo Ranta 90 000 $ (2)
Salary Remaining : 76 460 $
Henry Thrun 85 000 $ (4)
Salary Remaining : 72 212 $
Arttu Ruotsalainen 80 000 $ (3)
Salary Remaining : 67 965 $
Victor Soderstrom 80 000 $ (3)
Salary Remaining : 67 965 $
Samuel Ersson 77 500 $ (4)
Salary Remaining : 65 841 $
Drew Helleson 77 500 $ (4)
Salary Remaining : 65 841 $
Egor Afanasyev 77 500 $ (4)
Salary Remaining : 65 841 $
Hugh McGing 77 500 $ (4)
Salary Remaining : 65 841 $
Jonathan Gruden 77 500 $ (4)
Salary Remaining : 65 841 $
Samuel Walker 77 500 $ (4)
Salary Remaining : 65 841 $
Tyler Tucker 77 500 $ (4)
Salary Remaining : 65 841 $
Dennis Cholowski 75 000 $ (4)
Salary Remaining : 63 717 $
Mattias Norlinder 70 000 $ (2)
Salary Remaining : 59 469 $
Lucas Johansen 70 000 $ (2)
Salary Remaining : 59 469 $
Josiah Slavin 70 000 $ (2)
Salary Remaining : 59 469 $
Brayden Tracey 70 000 $ (2)
Salary Remaining : 59 469 $
Jacob Bernard-Docker 70 000 $ (3)
Salary Remaining : 59 469 $
Rasmus Kupari 70 000 $ (3)
Salary Remaining : 59 469 $
Daniil Tarasov 70 000 $ (3)
Salary Remaining : 59 469 $
Givani Smith 70 000 $ (1)
Salary Remaining : 59 469 $
Total Farm Players27
Salary Commitment
Year 47 : 2 447 500 $
Year 48 : 1 932 500 $
Year 49 : 1 362 500 $
Year 50 : 992 500 $
Salary Average Commitment
Year 47 : 2 447 500 $
Year 48 : 1 932 500 $
Year 49 : 1 362 500 $
Year 50 : 992 500 $

San Jose Rhinos



Arena Capacity - Ticket Price
Attendance - %

Arena NameSan Jose Arena
Level 1: 7000 - 91 $ - 6 433 - 91,90%
Level 2: 6000 - 56 $ - 5 668 - 94,47%
Level 3: 3000 - 35 $ - 2 837 - 94,56%
Level 4: 5000 - 19 $ - 4 981 - 99,62%
Luxury : 2000 - 181 $ - 1 811 - 90,54%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 15 $ - 999 - 99,88%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %21 730 - 94,48%
Average Income per Game1 709 386 $
Year to Date Revenue10 256 317 $
Farm
Home Games Left32
Average Attendance - %2 999 - 99,96%
Average Income per Game101 979 $
Year to Date Revenue611 874 $

Expense

Pro Players Total Salaries81 700 000 $
Farm Players Total Salaries1 510 000 $
Coaches Total Salaries7 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses13 178 346 $
Farm Year To Date Expenses601 442 $
Pro Salary Cap To Date12 419 415 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue54 700 357 $
Farm Estimated Season Revenue3 263 328 $
Pro Remaining Season Days95
Pro Expenses Per Days774 107 $
Pro Estimated Expenses73 540 165 $
Farm Remaining Season Days96
Farm Expenses Per Days35 487 $
Farm Estimated Expenses3 406 752 $
Estimated Season Expenses76 946 917 $
Season Salary Cap81 700 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $2 300 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 29 700 000 $
Current Bank Account7 209 942 $
Projected Bank Account(11 773 290 $)

Pro Players Salaries

Alex Ovechkin 8 000 000 $ (3)
-Salary Remaining : 6 785 714 $
Filip Forsberg 7 800 000 $ (2)
-Salary Remaining : 6 616 071 $
Chris Kreider 7 000 000 $ (2)
-Salary Remaining : 5 937 500 $
Charlie McAvoy 7 000 000 $ (1)
-Salary Remaining : 5 937 500 $
Zach Hyman 7 000 000 $ (5)
-Salary Remaining : 5 937 500 $
Joel Eriksson Ek 6 000 000 $ (5)
-Salary Remaining : 5 089 286 $
Nikolaj Ehlers 6 000 000 $ (2)
-Salary Remaining : 5 089 286 $
Jakob Chychrun 5 500 000 $ (5)
-Salary Remaining : 4 665 179 $
Darcy Kuemper 5 000 000 $ (1)
-Salary Remaining : 4 241 071 $
Christopher Tanev 4 000 000 $ (1)
-Salary Remaining : 3 392 857 $
Andrew Mangiapane 3 500 000 $ (1)
-Salary Remaining : 2 968 750 $
Brian Dumoulin 3 500 000 $ (5)
-Salary Remaining : 2 968 750 $
Ryan Lindgren 2 500 000 $ (4)
-Salary Remaining : 2 120 536 $
Erik Gudbranson 2 000 000 $ (4)
-Salary Remaining : 1 696 429 $
Jordan Martinook 1 500 000 $ (1)
-Salary Remaining : 1 272 321 $
Zach Aston-Reese 1 500 000 $ (2)
-Salary Remaining : 1 272 321 $
Ryan Lomberg 1 100 000 $ (1)
-Salary Remaining : 933 036 $
Tomas Nosek 1 000 000 $ (4)
-Salary Remaining : 848 214 $
Pierre-Edouard Bellemare 1 000 000 $ (4)
-Salary Remaining : 848 214 $
Spencer Martin 800 000 $ (3)
-Salary Remaining : 678 571 $
Total Pro Players20
Salary Commitment
Year 47 : 81 700 000 $
Year 48 : 59 600 000 $
Year 49 : 37 300 000 $
Year 50 : 28 500 000 $
Salary Average Commitment
Year 47 : 81 700 000 $
Year 48 : 59 600 000 $
Year 49 : 37 300 000 $
Year 50 : 28 500 000 $
Salary Cap with 1 Way Contract
Year 47 : 81 700 000 $
Year 48 : 59 600 000 $
Year 49 : 37 300 000 $
Year 50 : 28 500 000 $

Farm Players Salaries

Mark Borowiecki 150 000 $ (1)
Salary Remaining : 127 434 $
Tyler Bozak 150 000 $ (1)
Salary Remaining : 127 434 $
Juraj Slafkovsky 120 000 $ (4)
Salary Remaining : 101 947 $
Alex Lyon 110 000 $ (1)
Salary Remaining : 93 451 $
Logan Stanley 100 000 $ (2)
Salary Remaining : 84 956 $
Calvin Thurkauf 100 000 $ (1)
Salary Remaining : 84 956 $
Maxime Lagace 90 000 $ (2)
Salary Remaining : 76 460 $
Zack Mitchell 90 000 $ (2)
Salary Remaining : 76 460 $
Nathan Gerbe 90 000 $ (1)
Salary Remaining : 76 460 $
Julian Melchiori 77 500 $ (4)
Salary Remaining : 65 841 $
Brad Hunt 77 500 $ (4)
Salary Remaining : 65 841 $
Marcus Hogberg 75 000 $ (4)
Salary Remaining : 63 717 $
Gilles Senn 70 000 $ (3)
Salary Remaining : 59 469 $
Jean-Sebastien Dea 70 000 $ (3)
Salary Remaining : 59 469 $
Taylor Leier 70 000 $ (3)
Salary Remaining : 59 469 $
Christoph Bertschy 70 000 $ (2)
Salary Remaining : 59 469 $
Total Farm Players16
Salary Commitment
Year 47 : 1 510 000 $
Year 48 : 910 000 $
Year 49 : 560 000 $
Year 50 : 350 000 $
Salary Average Commitment
Year 47 : 1 510 000 $
Year 48 : 910 000 $
Year 49 : 560 000 $
Year 50 : 350 000 $

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameSkank-A-Feller Center
Level 1: 7000 - 110 $ - 6 585 - 94,08%
Level 2: 6000 - 70 $ - 5 519 - 91,99%
Level 3: 3000 - 40 $ - 2 916 - 97,21%
Level 4: 5000 - 25 $ - 4 725 - 94,51%
Luxury : 2000 - 180 $ - 1 783 - 89,13%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 40 $ - 1 953 - 97,64%
Farm Level 2: 1000 - 20 $ - 818 - 81,83%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %21 529 - 93,60%
Average Income per Game1 999 689 $
Year to Date Revenue13 997 820 $
Farm
Home Games Left32
Average Attendance - %2 771 - 92,37%
Average Income per Game113 376 $
Year to Date Revenue680 256 $

Expense

Pro Players Total Salaries79 550 000 $
Farm Players Total Salaries4 240 000 $
Coaches Total Salaries7 250 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses13 156 692 $
Farm Year To Date Expenses817 788 $
Pro Salary Cap To Date12 245 985 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue61 990 346 $
Farm Estimated Season Revenue3 628 032 $
Pro Remaining Season Days95
Pro Expenses Per Days763 839 $
Pro Estimated Expenses72 564 705 $
Farm Remaining Season Days96
Farm Expenses Per Days48 584 $
Farm Estimated Expenses4 664 064 $
Estimated Season Expenses77 228 769 $
Season Salary Cap79 550 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $4 450 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 27 550 000 $
Current Bank Account92 845 813 $
Projected Bank Account81 235 422 $

Pro Players Salaries

Mitch Marner 9 600 000 $ (5)
-Salary Remaining : 8 142 857 $
Jack Eichel 9 000 000 $ (3)
-Salary Remaining : 7 633 929 $
Aaron Ekblad 7 500 000 $ (1)
-Salary Remaining : 6 361 607 $
Shea Theodore 6 500 000 $ (4)
-Salary Remaining : 5 513 393 $
Vincent Trocheck 5 500 000 $ (4)
-Salary Remaining : 4 665 179 $
Kevin Fiala 5 500 000 $ (1)
-Salary Remaining : 4 665 179 $
Oliver Bjorkstrand 5 400 000 $ (5)
-Salary Remaining : 4 580 357 $
Cam Talbot 4 000 000 $ (2)
-Salary Remaining : 3 392 857 $
Ryan Suter 3 650 000 $ (1)
-Salary Remaining : 3 095 982 $
Evan Rodrigues 3 200 000 $ (1)
-Salary Remaining : 2 714 286 $
Bowen Byram 3 000 000 $ (3)
-Salary Remaining : 2 544 643 $
Alexis Lafreniere 3 000 000 $ (3)
-Salary Remaining : 2 544 643 $
Lars Eller 2 750 000 $ (2)
-Salary Remaining : 2 332 589 $
Dante Fabbro 2 500 000 $ (2)
-Salary Remaining : 2 120 536 $
Dillon Dube 2 000 000 $ (2)
-Salary Remaining : 1 696 429 $
Evgenii Dadonov 2 000 000 $ (4)
-Salary Remaining : 1 696 429 $
Adin Hill (Out of Payroll) 2 000 000 $ (2)
-Salary Remaining : 1 696 429 $
Jeremy Lauzon 1 100 000 $ (1)
-Salary Remaining : 933 036 $
Nick Cousins 1 000 000 $ (1)
-Salary Remaining : 848 214 $
Pontus Holmberg 900 000 $ (4)
-Salary Remaining : 763 393 $
Gabriel Fortier 750 000 $ (2)
-Salary Remaining : 636 161 $
Kasimir Kaskisuo 700 000 $ (3)
-Salary Remaining : 593 750 $
Total Pro Players22
Salary Commitment
Year 47 : 81 550 000 $
Year 48 : 59 600 000 $
Year 49 : 45 600 000 $
Year 50 : 29 900 000 $
Salary Average Commitment
Year 47 : 81 550 000 $
Year 48 : 59 600 000 $
Year 49 : 45 600 000 $
Year 50 : 29 900 000 $
Salary Cap with 1 Way Contract
Year 47 : 81 550 000 $
Year 48 : 59 600 000 $
Year 49 : 45 600 000 $
Year 50 : 29 900 000 $

Farm Players Salaries

Torey Krug 550 000 $ (1)
Salary Remaining : 467 257 $
Cam Atkinson 415 000 $ (5)
Salary Remaining : 352 566 $
Calen Addison 400 000 $ (3)
Salary Remaining : 339 823 $
Spencer Knight 300 000 $ (3)
Salary Remaining : 254 867 $
Vinnie Hinostroza 255 000 $ (3)
Salary Remaining : 216 637 $
Jordan Oesterle 255 000 $ (3)
Salary Remaining : 216 637 $
Martin Kaut 215 000 $ (5)
Salary Remaining : 182 655 $
Ben Hutton 205 000 $ (3)
Salary Remaining : 174 159 $
Logan Shaw 205 000 $ (3)
Salary Remaining : 174 159 $
Denis Gurianov 150 000 $ (1)
Salary Remaining : 127 434 $
Kyle Capobianco 100 000 $ (2)
Salary Remaining : 84 956 $
Ryan Merkley 95 000 $ (2)
Salary Remaining : 80 708 $
Jaret Anderson-Dolan 95 000 $ (1)
Salary Remaining : 80 708 $
Egor Sokolov 85 000 $ (2)
Salary Remaining : 72 212 $
Alex Barre-Boulet 85 000 $ (3)
Salary Remaining : 72 212 $
Jakub Lauko 85 000 $ (4)
Salary Remaining : 72 212 $
Samuel Knazko 77 500 $ (4)
Salary Remaining : 65 841 $
Shane Bowers 77 500 $ (4)
Salary Remaining : 65 841 $
Vincent Iorio 77 500 $ (4)
Salary Remaining : 65 841 $
William Cuylle 77 500 $ (4)
Salary Remaining : 65 841 $
Nicolas Beaudin 75 000 $ (1)
Salary Remaining : 63 717 $
Riley Tufte 75 000 $ (2)
Salary Remaining : 63 717 $
Aleksi Heponiemi 75 000 $ (3)
Salary Remaining : 63 717 $
Connor Carrick 70 000 $ (2)
Salary Remaining : 59 469 $
Tyce Thompson 70 000 $ (3)
Salary Remaining : 59 469 $
Cameron Hughes 70 000 $ (1)
Salary Remaining : 59 469 $
Total Farm Players26
Salary Commitment
Year 47 : 4 240 000 $
Year 48 : 3 300 000 $
Year 49 : 2 875 000 $
Year 50 : 1 025 000 $
Salary Average Commitment
Year 47 : 4 240 000 $
Year 48 : 3 300 000 $
Year 49 : 2 875 000 $
Year 50 : 1 025 000 $

St-Johns Desperados



Arena Capacity - Ticket Price
Attendance - %

Arena NameNewfie Center
Level 1: 7000 - 95 $ - 6 602 - 94,31%
Level 2: 6000 - 57 $ - 5 607 - 93,46%
Level 3: 3000 - 32 $ - 2 923 - 97,44%
Level 4: 5000 - 20 $ - 4 852 - 97,03%
Luxury : 2000 - 190 $ - 1 710 - 85,48%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 990 - 99,52%
Farm Level 2: 1000 - 15 $ - 993 - 99,27%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %21 694 - 94,32%
Average Income per Game1 754 644 $
Year to Date Revenue10 527 866 $
Farm
Home Games Left32
Average Attendance - %2 983 - 99,43%
Average Income per Game101 462 $
Year to Date Revenue608 772 $

Expense

Pro Players Total Salaries83 350 000 $
Farm Players Total Salaries3 582 000 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses13 091 068 $
Farm Year To Date Expenses692 430 $
Pro Salary Cap To Date11 983 926 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue56 148 619 $
Farm Estimated Season Revenue3 246 784 $
Pro Remaining Season Days95
Pro Expenses Per Days784 375 $
Pro Estimated Expenses74 515 625 $
Farm Remaining Season Days96
Farm Expenses Per Days40 549 $
Farm Estimated Expenses3 892 704 $
Estimated Season Expenses78 408 329 $
Season Salary Cap83 350 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $650 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 31 350 000 $
Current Bank Account67 432 835 $
Projected Bank Account48 419 909 $

Pro Players Salaries

John Tavares 9 500 000 $ (4)
-Salary Remaining : 8 058 036 $
Andrei Svechnikov 7 750 000 $ (2)
-Salary Remaining : 6 573 661 $
Patrik Laine 7 500 000 $ (2)
-Salary Remaining : 6 361 607 $
Dylan Cozens 7 000 000 $ (4)
-Salary Remaining : 5 937 500 $
Seth Jones 6 000 000 $ (4)
-Salary Remaining : 5 089 286 $
Travis Sanheim 5 000 000 $ (5)
-Salary Remaining : 4 241 071 $
Jake Oettinger 5 000 000 $ (3)
-Salary Remaining : 4 241 071 $
Andre Burakovsky 4 900 000 $ (1)
-Salary Remaining : 4 156 250 $
Filip Hronek 4 750 000 $ (2)
-Salary Remaining : 4 029 018 $
Carter Verhaeghe 4 750 000 $ (4)
-Salary Remaining : 4 029 018 $
Matt Duchene 3 500 000 $ (3)
-Salary Remaining : 2 968 750 $
T.J. Brodie 3 250 000 $ (1)
-Salary Remaining : 2 756 696 $
Petr Mrazek 2 750 000 $ (5)
-Salary Remaining : 2 332 589 $
Eetu Luostarinen 2 500 000 $ (1)
-Salary Remaining : 2 120 536 $
Casey Mittelstadt 2 250 000 $ (1)
-Salary Remaining : 1 908 482 $
Jake McCabe 2 000 000 $ (2)
-Salary Remaining : 1 696 429 $
Radek Faksa 1 750 000 $ (2)
-Salary Remaining : 1 484 375 $
Jan Rutta 1 450 000 $ (1)
-Salary Remaining : 1 229 911 $
Morgan Barron 1 000 000 $ (3)
-Salary Remaining : 848 214 $
Patrick Brown 750 000 $ (1)
-Salary Remaining : 636 161 $
Total Pro Players20
Salary Commitment
Year 47 : 83 350 000 $
Year 48 : 68 250 000 $
Year 49 : 44 500 000 $
Year 50 : 35 000 000 $
Salary Average Commitment
Year 47 : 83 350 000 $
Year 48 : 68 250 000 $
Year 49 : 44 500 000 $
Year 50 : 35 000 000 $
Salary Cap with 1 Way Contract
Year 47 : 83 350 000 $
Year 48 : 68 250 000 $
Year 49 : 44 500 000 $
Year 50 : 35 000 000 $

Farm Players Salaries

Robin Lehner 500 000 $ (1)
Salary Remaining : 424 779 $
Connor Brown 300 000 $ (3)
Salary Remaining : 254 867 $
Adam Boqvist 250 000 $ (4)
Salary Remaining : 212 389 $
Brett Howden 190 000 $ (4)
Salary Remaining : 161 416 $
Adam Ruzicka 175 000 $ (3)
Salary Remaining : 148 673 $
Wade Allison 150 000 $ (3)
Salary Remaining : 127 434 $
Oliver Wahlstrom 125 000 $ (4)
Salary Remaining : 106 195 $
Max Jones 125 000 $ (4)
Salary Remaining : 106 195 $
Philip Broberg 100 000 $ (2)
Salary Remaining : 84 956 $
Jacob Peterson 100 000 $ (2)
Salary Remaining : 84 956 $
Travis Boyd 100 000 $ (5)
Salary Remaining : 84 956 $
Sebastien Aho 100 000 $ (2)
Salary Remaining : 84 956 $
Jonas Rondbjerg 95 000 $ (2)
Salary Remaining : 80 708 $
Nils Aman 90 000 $ (4)
Salary Remaining : 76 460 $
Jakub Galvas 87 000 $ (2)
Salary Remaining : 73 912 $
Jack Rathbone 85 000 $ (3)
Salary Remaining : 72 212 $
Mikael Pyyhtia 85 000 $ (4)
Salary Remaining : 72 212 $
Adam Raska 85 000 $ (2)
Salary Remaining : 72 212 $
Adam Ginning 85 000 $ (4)
Salary Remaining : 72 212 $
Jan Jenik 80 000 $ (3)
Salary Remaining : 67 965 $
Adam Erne 80 000 $ (4)
Salary Remaining : 67 965 $
Olle Lycksell 80 000 $ (4)
Salary Remaining : 67 965 $
Dylan Wells 77 500 $ (3)
Salary Remaining : 65 841 $
Noah Juulsen 75 000 $ (1)
Salary Remaining : 63 717 $
Dylan Ferguson 75 000 $ (1)
Salary Remaining : 63 717 $
Austin Poganski 75 000 $ (1)
Salary Remaining : 63 717 $
Matthew Highmore 72 500 $ (1)
Salary Remaining : 61 593 $
Drake Caggiula 70 000 $ (5)
Salary Remaining : 59 469 $
Dmytro Timashov 70 000 $ (1)
Salary Remaining : 59 469 $
Total Farm Players29
Salary Commitment
Year 47 : 3 582 000 $
Year 48 : 2 714 500 $
Year 49 : 2 147 500 $
Year 50 : 1 280 000 $
Salary Average Commitment
Year 47 : 3 582 000 $
Year 48 : 2 714 500 $
Year 49 : 2 147 500 $
Year 50 : 1 280 000 $

St-Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 7000 - 90 $ - 6 581 - 94,01%
Level 2: 6000 - 60 $ - 5 630 - 93,83%
Level 3: 3000 - 35 $ - 2 885 - 96,15%
Level 4: 5000 - 25 $ - 4 756 - 95,11%
Luxury : 2000 - 190 $ - 1 741 - 87,05%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 988 - 99,41%
Farm Level 2: 1000 - 15 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %21 592 - 93,88%
Average Income per Game1 776 865 $
Year to Date Revenue12 438 054 $
Farm
Home Games Left32
Average Attendance - %2 988 - 99,61%
Average Income per Game101 503 $
Year to Date Revenue609 018 $

Expense

Pro Players Total Salaries82 925 000 $
Farm Players Total Salaries2 059 810 $
Coaches Total Salaries5 950 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses13 376 120 $
Farm Year To Date Expenses429 484 $
Pro Salary Cap To Date12 594 419 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue55 082 811 $
Farm Estimated Season Revenue3 248 096 $
Pro Remaining Season Days95
Pro Expenses Per Days786 384 $
Pro Estimated Expenses74 706 480 $
Farm Remaining Season Days96
Farm Expenses Per Days25 308 $
Farm Estimated Expenses2 429 568 $
Estimated Season Expenses77 136 048 $
Season Salary Cap82 925 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $1 075 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 30 925 000 $
Current Bank Account30 680 980 $
Projected Bank Account11 875 839 $

Pro Players Salaries

Auston Matthews 11 500 000 $ (2)
-Salary Remaining : 9 754 464 $
Nathan MacKinnon 11 500 000 $ (3)
-Salary Remaining : 9 754 464 $
Bo Horvat 8 000 000 $ (4)
-Salary Remaining : 6 785 714 $
Timo Meier 6 000 000 $ (1)
-Salary Remaining : 5 089 286 $
Neal Pionk 5 800 000 $ (3)
-Salary Remaining : 4 919 643 $
Ivan Provorov 5 800 000 $ (2)
-Salary Remaining : 4 919 643 $
Juuse Saros 5 700 000 $ (2)
-Salary Remaining : 4 834 821 $
Esa Lindell 5 600 000 $ (2)
-Salary Remaining : 4 750 000 $
Rasmus Ristolainen 4 700 000 $ (1)
-Salary Remaining : 3 986 607 $
Nino Niederreiter 4 000 000 $ (1)
-Salary Remaining : 3 392 857 $
Scott Laughton 2 500 000 $ (1)
-Salary Remaining : 2 120 536 $
Alexander Wennberg 2 400 000 $ (5)
-Salary Remaining : 2 035 714 $
Connor Clifton 1 500 000 $ (4)
-Salary Remaining : 1 272 321 $
Carl Grundstrom 1 500 000 $ (1)
-Salary Remaining : 1 272 321 $
Steven Lorentz 1 200 000 $ (4)
-Salary Remaining : 1 017 857 $
Laurent Brossoit 1 200 000 $ (5)
-Salary Remaining : 1 017 857 $
Jason Dickinson 1 200 000 $ (3)
-Salary Remaining : 1 017 857 $
William Carrier 1 200 000 $ (2)
-Salary Remaining : 1 017 857 $
Jake Walman 900 000 $ (1)
-Salary Remaining : 763 393 $
Hudson Fasching 725 000 $ (2)
-Salary Remaining : 614 955 $
Total Pro Players20
Salary Commitment
Year 47 : 82 925 000 $
Year 48 : 63 325 000 $
Year 49 : 32 800 000 $
Year 50 : 14 300 000 $
Salary Average Commitment
Year 47 : 82 925 000 $
Year 48 : 63 325 000 $
Year 49 : 32 800 000 $
Year 50 : 14 300 000 $
Salary Cap with 1 Way Contract
Year 47 : 82 925 000 $
Year 48 : 63 325 000 $
Year 49 : 32 800 000 $
Year 50 : 14 300 000 $

Farm Players Salaries

Pius Suter 300 000 $ (1)
Salary Remaining : 254 867 $
Mark Pysyk 200 000 $ (1)
Salary Remaining : 169 912 $
Hayden Hodgson 133 300 $ (2)
Salary Remaining : 113 246 $
Conor Timmins 120 000 $ (2)
Salary Remaining : 101 947 $
Shane Gersich 111 100 $ (2)
Salary Remaining : 94 386 $
Grant Hutton 95 100 $ (2)
Salary Remaining : 80 793 $
Carson Meyer 95 100 $ (2)
Salary Remaining : 80 793 $
Aaron Dell 82 610 $ (4)
Salary Remaining : 70 182 $
Egor Zamula 80 000 $ (1)
Salary Remaining : 67 965 $
Riley Damiani 80 000 $ (1)
Salary Remaining : 67 965 $
Brad Malone 77 600 $ (1)
Salary Remaining : 65 926 $
Damien Giroux 77 500 $ (4)
Salary Remaining : 65 841 $
Nick Cicek 77 500 $ (4)
Salary Remaining : 65 841 $
Louie Belpedio 77 500 $ (2)
Salary Remaining : 65 841 $
Clark Bishop 77 500 $ (5)
Salary Remaining : 65 841 $
Nick Caamano 77 500 $ (2)
Salary Remaining : 65 841 $
Jaxson Stauber 77 500 $ (1)
Salary Remaining : 65 841 $
Justin Dowling 75 000 $ (1)
Salary Remaining : 63 717 $
Maksim Sushko 75 000 $ (1)
Salary Remaining : 63 717 $
Hunter Drew 70 000 $ (1)
Salary Remaining : 59 469 $
Total Farm Players20
Salary Commitment
Year 47 : 2 059 810 $
Year 48 : 1 024 710 $
Year 49 : 315 110 $
Year 50 : 315 110 $
Salary Average Commitment
Year 47 : 2 059 810 $
Year 48 : 1 024 710 $
Year 49 : 315 110 $
Year 50 : 315 110 $

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameEagle Palace
Level 1: 6500 - 175 $ - 3 613 - 55,59%
Level 2: 5500 - 85 $ - 4 109 - 74,71%
Level 3: 3000 - 70 $ - 1 483 - 49,45%
Level 4: 5000 - 55 $ - 2 108 - 42,17%
Luxury : 1500 - 300 $ - 1 023 - 68,18%
Total Capacity :21500
Farm
Farm Level 1: 2000 - 50 $ - 1 513 - 75,67%
Farm Level 2: 1000 - 25 $ - 633 - 63,33%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %12 337 - 57,38%
Average Income per Game1 809 840 $
Year to Date Revenue12 668 880 $
Farm
Home Games Left32
Average Attendance - %2 147 - 71,56%
Average Income per Game109 800 $
Year to Date Revenue658 800 $

Expense

Pro Players Total Salaries60 500 000 $
Farm Players Total Salaries2 425 000 $
Coaches Total Salaries7 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses9 941 957 $
Farm Year To Date Expenses740 928 $
Pro Salary Cap To Date9 026 789 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue56 105 040 $
Farm Estimated Season Revenue3 513 600 $
Pro Remaining Season Days95
Pro Expenses Per Days584 821 $
Pro Estimated Expenses55 557 995 $
Farm Remaining Season Days96
Farm Expenses Per Days43 584 $
Farm Estimated Expenses4 184 064 $
Estimated Season Expenses59 742 059 $
Season Salary Cap60 500 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $23 500 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 8 500 000 $
Current Bank Account51 466 807 $
Projected Bank Account51 343 388 $

Pro Players Salaries

Alex Killorn 5 000 000 $ (1)
-Salary Remaining : 4 241 071 $
Ryan Strome 5 000 000 $ (1)
-Salary Remaining : 4 241 071 $
Jakob Silfverberg 4 000 000 $ (3)
-Salary Remaining : 3 392 857 $
Kevin Hayes 4 000 000 $ (1)
-Salary Remaining : 3 392 857 $
Matt Grzelcyk 3 500 000 $ (1)
-Salary Remaining : 2 968 750 $
Alex Stalock 3 500 000 $ (3)
-Salary Remaining : 2 968 750 $
Josh Bailey 3 500 000 $ (1)
-Salary Remaining : 2 968 750 $
Semyon Varlamov 3 000 000 $ (3)
-Salary Remaining : 2 544 643 $
Andrew Ladd 3 000 000 $ (3)
-Salary Remaining : 2 544 643 $
Olli Maatta 3 000 000 $ (1)
-Salary Remaining : 2 544 643 $
Miles Wood 3 000 000 $ (3)
-Salary Remaining : 2 544 643 $
Oskar Lindblom 2 800 000 $ (5)
-Salary Remaining : 2 375 000 $
Michael Hutchinson 2 500 000 $ (3)
-Salary Remaining : 2 120 536 $
Chris Tierney 2 200 000 $ (1)
-Salary Remaining : 1 866 071 $
Patrik Nemeth 2 000 000 $ (3)
-Salary Remaining : 1 696 429 $
Jake Bean 1 800 000 $ (1)
-Salary Remaining : 1 526 786 $
Ryan Donato 1 800 000 $ (1)
-Salary Remaining : 1 526 786 $
Caleb Jones 1 500 000 $ (5)
-Salary Remaining : 1 272 321 $
Nate Schmidt 1 500 000 $ (4)
-Salary Remaining : 1 272 321 $
Boris Katchouk 850 000 $ (2)
-Salary Remaining : 720 982 $
Connor Mackey 800 000 $ (3)
-Salary Remaining : 678 571 $
Brett Seney 800 000 $ (2)
-Salary Remaining : 678 571 $
Andreas Englund 750 000 $ (1)
-Salary Remaining : 636 161 $
Matthew Phillips 700 000 $ (3)
-Salary Remaining : 593 750 $
Total Pro Players24
Salary Commitment
Year 47 : 60 500 000 $
Year 48 : 29 950 000 $
Year 49 : 28 300 000 $
Year 50 : 5 800 000 $
Salary Average Commitment
Year 47 : 60 500 000 $
Year 48 : 29 950 000 $
Year 49 : 28 300 000 $
Year 50 : 5 800 000 $
Salary Cap with 1 Way Contract
Year 47 : 60 500 000 $
Year 48 : 29 950 000 $
Year 49 : 28 300 000 $
Year 50 : 5 800 000 $

Farm Players Salaries

Eric Comrie 250 000 $ (1)
Salary Remaining : 212 389 $
Arnaud Durandeau 200 000 $ (5)
Salary Remaining : 169 912 $
Zachary Senyshyn 120 000 $ (5)
Salary Remaining : 101 947 $
Casey Fitzgerald 100 000 $ (2)
Salary Remaining : 84 956 $
Jake Virtanen 100 000 $ (3)
Salary Remaining : 84 956 $
Dysin Mayo 95 000 $ (2)
Salary Remaining : 80 708 $
Hugo Alnefelt 90 000 $ (2)
Salary Remaining : 76 460 $
Radim Zohorna 90 000 $ (3)
Salary Remaining : 76 460 $
Callahan Burke 85 000 $ (4)
Salary Remaining : 72 212 $
Jacob Moverare 85 000 $ (2)
Salary Remaining : 72 212 $
Tyler Benson 85 000 $ (5)
Salary Remaining : 72 212 $
Frederic Allard 80 000 $ (3)
Salary Remaining : 67 965 $
Brennan Menell 80 000 $ (4)
Salary Remaining : 67 965 $
William Bitten 77 500 $ (4)
Salary Remaining : 65 841 $
Lucas Condotta 77 500 $ (4)
Salary Remaining : 65 841 $
William Lagesson 75 000 $ (1)
Salary Remaining : 63 717 $
Justin Richards 75 000 $ (1)
Salary Remaining : 63 717 $
Jack LaFontaine 75 000 $ (2)
Salary Remaining : 63 717 $
Cole Schwindt 75 000 $ (2)
Salary Remaining : 63 717 $
Fredrik Karlstrom 75 000 $ (2)
Salary Remaining : 63 717 $
Bokondji Imama 75 000 $ (2)
Salary Remaining : 63 717 $
Brandon Gignac 75 000 $ (1)
Salary Remaining : 63 717 $
Timothy Gettinger 75 000 $ (4)
Salary Remaining : 63 717 $
Tarmo Reunanen 70 000 $ (3)
Salary Remaining : 59 469 $
Brett Murray 70 000 $ (3)
Salary Remaining : 59 469 $
German Rubtsov 70 000 $ (1)
Salary Remaining : 59 469 $
Total Farm Players26
Salary Commitment
Year 47 : 2 425 000 $
Year 48 : 1 880 000 $
Year 49 : 1 210 000 $
Year 50 : 800 000 $
Salary Average Commitment
Year 47 : 2 425 000 $
Year 48 : 1 880 000 $
Year 49 : 1 210 000 $
Year 50 : 800 000 $

Vancouver Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 7000 - 145 $ - 4 228 - 60,40%
Level 2: 6000 - 115 $ - 2 929 - 48,82%
Level 3: 3000 - 90 $ - 1 259 - 41,95%
Level 4: 5000 - 75 $ - 2 000 - 40,00%
Luxury : 2000 - 250 $ - 1 184 - 59,20%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 80 $ - 950 - 47,51%
Farm Level 2: 1000 - 30 $ - 560 - 56,03%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %11 600 - 50,43%
Average Income per Game1 811 034 $
Year to Date Revenue12 677 238 $
Farm
Home Games Left32
Average Attendance - %1 511 - 50,35%
Average Income per Game111 388 $
Year to Date Revenue668 328 $

Expense

Pro Players Total Salaries82 250 000 $
Farm Players Total Salaries3 100 900 $
Coaches Total Salaries6 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses13 270 090 $
Farm Year To Date Expenses689 517 $
Pro Salary Cap To Date12 511 162 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue56 142 054 $
Farm Estimated Season Revenue3 564 416 $
Pro Remaining Season Days95
Pro Expenses Per Days779 018 $
Pro Estimated Expenses74 006 710 $
Farm Remaining Season Days96
Farm Expenses Per Days40 716 $
Farm Estimated Expenses3 908 736 $
Estimated Season Expenses77 915 446 $
Season Salary Cap82 250 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $1 750 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 30 250 000 $
Current Bank Account98 730 036 $
Projected Bank Account80 521 060 $

Pro Players Salaries

Erik Karlsson 8 500 000 $ (1)
-Salary Remaining : 7 209 821 $
Tomas Hertl 7 750 000 $ (2)
-Salary Remaining : 6 573 661 $
Nico Hischier 7 000 000 $ (1)
-Salary Remaining : 5 937 500 $
Nazem Kadri 6 800 000 $ (3)
-Salary Remaining : 5 767 857 $
Jacob Markstrom 6 000 000 $ (3)
-Salary Remaining : 5 089 286 $
Jonathan Marchessault 5 750 000 $ (4)
-Salary Remaining : 4 877 232 $
Bryan Rust 5 700 000 $ (1)
-Salary Remaining : 4 834 821 $
Brett Pesce 5 000 000 $ (4)
-Salary Remaining : 4 241 071 $
Tyler Toffoli 4 600 000 $ (4)
-Salary Remaining : 3 901 786 $
Adam Larsson 4 500 000 $ (5)
-Salary Remaining : 3 816 964 $
Alec Martinez 4 000 000 $ (5)
-Salary Remaining : 3 392 857 $
Adam Pelech 4 000 000 $ (1)
-Salary Remaining : 3 392 857 $
Mikael Backlund 4 000 000 $ (2)
-Salary Remaining : 3 392 857 $
Trevor van Riemsdyk 2 000 000 $ (4)
-Salary Remaining : 1 696 429 $
Garnet Hathaway 1 500 000 $ (4)
-Salary Remaining : 1 272 321 $
Trevor Lewis 1 250 000 $ (3)
-Salary Remaining : 1 060 268 $
Nic Dowd 1 150 000 $ (3)
-Salary Remaining : 975 446 $
Eric Staal 1 025 000 $ (3)
-Salary Remaining : 869 420 $
Andrew Cogliano 950 000 $ (1)
-Salary Remaining : 805 804 $
Olle Eriksson Ek 775 000 $ (4)
-Salary Remaining : 657 366 $
Total Pro Players20
Salary Commitment
Year 47 : 82 250 000 $
Year 48 : 56 100 000 $
Year 49 : 44 350 000 $
Year 50 : 28 125 000 $
Salary Average Commitment
Year 47 : 82 250 000 $
Year 48 : 56 100 000 $
Year 49 : 44 350 000 $
Year 50 : 28 125 000 $
Salary Cap with 1 Way Contract
Year 47 : 82 250 000 $
Year 48 : 56 100 000 $
Year 49 : 44 350 000 $
Year 50 : 28 125 000 $

Farm Players Salaries

Sonny Milano 225 000 $ (2)
Salary Remaining : 191 150 $
Brock McGinn 185 000 $ (2)
Salary Remaining : 157 168 $
Cameron Hillis 155 100 $ (2)
Salary Remaining : 131 766 $
Brandon Biro 155 100 $ (2)
Salary Remaining : 131 766 $
Walker Duehr 155 100 $ (2)
Salary Remaining : 131 766 $
Brayden Pachal 155 100 $ (2)
Salary Remaining : 131 766 $
Kristians Rubins 155 100 $ (2)
Salary Remaining : 131 766 $
Zachary Hayes 155 100 $ (2)
Salary Remaining : 131 766 $
Brendan Smith 102 500 $ (3)
Salary Remaining : 87 080 $
Craig Anderson 100 000 $ (2)
Salary Remaining : 84 956 $
Zach Fucale 90 000 $ (2)
Salary Remaining : 76 460 $
Cole Guttman 90 000 $ (4)
Salary Remaining : 76 460 $
Tucker Poolman 85 100 $ (3)
Salary Remaining : 72 297 $
Mike Reilly 85 100 $ (3)
Salary Remaining : 72 297 $
Buddy Robinson 85 100 $ (3)
Salary Remaining : 72 297 $
Joel Kiviranta 82 500 $ (1)
Salary Remaining : 70 088 $
Filip Kral 77 500 $ (4)
Salary Remaining : 65 841 $
Nick Swaney 77 500 $ (4)
Salary Remaining : 65 841 $
Stefan Matteau 75 000 $ (2)
Salary Remaining : 63 717 $
Ben Harpur 75 000 $ (4)
Salary Remaining : 63 717 $
Nelson Nogier 75 000 $ (5)
Salary Remaining : 63 717 $
Christian Wolanin 75 000 $ (2)
Salary Remaining : 63 717 $
Henrik Borgstrom 75 000 $ (4)
Salary Remaining : 63 717 $
Jalen Chatfield 75 000 $ (4)
Salary Remaining : 63 717 $
Josh Dunne 75 000 $ (5)
Salary Remaining : 63 717 $
Michael Dal Colle 75 000 $ (2)
Salary Remaining : 63 717 $
Lawrence Pilut 75 000 $ (4)
Salary Remaining : 63 717 $
Jake Bischoff 70 000 $ (1)
Salary Remaining : 59 469 $
Rhett Gardner 70 000 $ (1)
Salary Remaining : 59 469 $
Maxim Letunov 70 000 $ (1)
Salary Remaining : 59 469 $
Total Farm Players30
Salary Commitment
Year 47 : 3 100 900 $
Year 48 : 2 808 400 $
Year 49 : 1 052 800 $
Year 50 : 695 000 $
Salary Average Commitment
Year 47 : 3 100 900 $
Year 48 : 2 808 400 $
Year 49 : 1 052 800 $
Year 50 : 695 000 $

Washington Budweiser



Arena Capacity - Ticket Price
Attendance - %

Arena NameWashington Arena
Level 1: 7000 - 100 $ - 6 550 - 93,57%
Level 2: 6000 - 75 $ - 5 612 - 93,53%
Level 3: 3000 - 55 $ - 1 970 - 65,68%
Level 4: 5000 - 31 $ - 4 259 - 85,18%
Luxury : 2000 - 190 $ - 1 838 - 91,89%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 986 - 99,31%
Farm Level 2: 1000 - 15 $ - 999 - 99,88%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %20 229 - 87,95%
Average Income per Game1 998 524 $
Year to Date Revenue11 991 143 $
Farm
Home Games Left32
Average Attendance - %2 985 - 99,50%
Average Income per Game101 398 $
Year to Date Revenue608 388 $

Expense

Pro Players Total Salaries83 750 000 $
Farm Players Total Salaries2 255 000 $
Coaches Total Salaries10 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses13 449 557 $
Farm Year To Date Expenses975 712 $
Pro Salary Cap To Date12 505 357 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue63 952 763 $
Farm Estimated Season Revenue3 244 736 $
Pro Remaining Season Days95
Pro Expenses Per Days801 339 $
Pro Estimated Expenses76 127 205 $
Farm Remaining Season Days96
Farm Expenses Per Days55 354 $
Farm Estimated Expenses5 313 984 $
Estimated Season Expenses81 441 189 $
Season Salary Cap83 000 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $1 000 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 31 000 000 $
Current Bank Account21 010 463 $
Projected Bank Account6 766 773 $

Pro Players Salaries

Elias Pettersson 11 750 000 $ (5)
-Salary Remaining : 9 966 518 $
Mark Scheifele 8 000 000 $ (5)
-Salary Remaining : 6 785 714 $
Clayton Keller 7 750 000 $ (5)
-Salary Remaining : 6 573 661 $
Connor Hellebuyck 7 000 000 $ (3)
-Salary Remaining : 5 937 500 $
Tage Thompson 7 000 000 $ (4)
-Salary Remaining : 5 937 500 $
Brandon Montour 6 750 000 $ (4)
-Salary Remaining : 5 725 446 $
Josh Morrissey 6 000 000 $ (4)
-Salary Remaining : 5 089 286 $
Darnell Nurse 6 000 000 $ (1)
-Salary Remaining : 5 089 286 $
J.T. Compher 4 500 000 $ (5)
-Salary Remaining : 3 816 964 $
Thomas Novak 3 500 000 $ (5)
-Salary Remaining : 2 968 750 $
Jakub Vrana 2 800 000 $ (2)
-Salary Remaining : 2 375 000 $
Mario Ferraro 2 750 000 $ (1)
-Salary Remaining : 2 332 589 $
Cody Glass 1 500 000 $ (3)
-Salary Remaining : 1 272 321 $
David Kampf 1 300 000 $ (1)
-Salary Remaining : 1 102 679 $
Tyler Motte 1 250 000 $ (4)
-Salary Remaining : 1 060 268 $
Martin Fehervary 1 200 000 $ (1)
-Salary Remaining : 1 017 857 $
Jujhar Khaira 1 000 000 $ (1)
-Salary Remaining : 848 214 $
Luke Schenn 1 000 000 $ (3)
-Salary Remaining : 848 214 $
Pavel Francouz 1 000 000 $ (1)
-Salary Remaining : 848 214 $
Nick Holden 950 000 $ (1)
-Salary Remaining : 805 804 $
Jon Gillies (Out of Payroll) 750 000 $ (3)
-Salary Remaining : 636 161 $
Total Pro Players21
Salary Commitment
Year 47 : 83 750 000 $
Year 48 : 69 550 000 $
Year 49 : 66 750 000 $
Year 50 : 56 500 000 $
Salary Average Commitment
Year 47 : 83 750 000 $
Year 48 : 69 550 000 $
Year 49 : 66 750 000 $
Year 50 : 56 500 000 $
Salary Cap with 1 Way Contract
Year 47 : 83 750 000 $
Year 48 : 69 550 000 $
Year 49 : 66 750 000 $
Year 50 : 56 500 000 $

Farm Players Salaries

Kurtis MacDermid 300 000 $ (5)
Salary Remaining : 254 867 $
Warren Foegele 275 000 $ (2)
Salary Remaining : 233 628 $
Corey Perry 190 000 $ (1)
Salary Remaining : 161 416 $
William Eklund 110 000 $ (2)
Salary Remaining : 93 451 $
Alex Nedeljkovic 100 000 $ (1)
Salary Remaining : 84 956 $
Max Pacioretty 100 000 $ (1)
Salary Remaining : 84 956 $
Craig Smith 95 000 $ (1)
Salary Remaining : 80 708 $
Kevin Labanc 95 000 $ (5)
Salary Remaining : 80 708 $
Jasper Weatherby 90 000 $ (2)
Salary Remaining : 76 460 $
Alexander Nylander 85 000 $ (3)
Salary Remaining : 72 212 $
Troy Stecher 80 000 $ (1)
Salary Remaining : 67 965 $
Michael Del Zotto 80 000 $ (2)
Salary Remaining : 67 965 $
Sergey Tolchinsky 75 000 $ (3)
Salary Remaining : 63 717 $
C.J. Smith 75 000 $ (4)
Salary Remaining : 63 717 $
Max Veronneau 75 000 $ (1)
Salary Remaining : 63 717 $
Keaton Middleton 75 000 $ (3)
Salary Remaining : 63 717 $
Mikhail Vorobyev 75 000 $ (1)
Salary Remaining : 63 717 $
Blake Hillman 70 000 $ (2)
Salary Remaining : 59 469 $
Nicklas Jensen 70 000 $ (2)
Salary Remaining : 59 469 $
Tomas Hyka 70 000 $ (2)
Salary Remaining : 59 469 $
Sami Aittokallio 70 000 $ (2)
Salary Remaining : 59 469 $
Total Farm Players21
Salary Commitment
Year 47 : 2 255 000 $
Year 48 : 1 540 000 $
Year 49 : 705 000 $
Year 50 : 470 000 $
Salary Average Commitment
Year 47 : 2 255 000 $
Year 48 : 1 540 000 $
Year 49 : 705 000 $
Year 50 : 470 000 $

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameWinnipeg Arena
Level 1: 7000 - 100 $ - 6 695 - 95,64%
Level 2: 6000 - 60 $ - 5 777 - 96,28%
Level 3: 3000 - 35 $ - 2 808 - 93,60%
Level 4: 5000 - 20 $ - 4 882 - 97,64%
Luxury : 2000 - 200 $ - 1 765 - 88,26%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 15 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %21 927 - 95,33%
Average Income per Game1 878 044 $
Year to Date Revenue11 268 264 $
Farm
Home Games Left32
Average Attendance - %3 000 - 100,00%
Average Income per Game102 000 $
Year to Date Revenue612 000 $

Expense

Pro Players Total Salaries85 175 000 $
Farm Players Total Salaries1 620 000 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses12 246 655 $
Farm Year To Date Expenses397 121 $
Pro Salary Cap To Date12 027 900 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue60 097 408 $
Farm Estimated Season Revenue3 264 000 $
Pro Remaining Season Days95
Pro Expenses Per Days769 420 $
Pro Estimated Expenses73 094 900 $
Farm Remaining Season Days96
Farm Expenses Per Days18 761 $
Farm Estimated Expenses1 801 056 $
Estimated Season Expenses74 895 956 $
Season Salary Cap82 675 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $1 325 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 30 675 000 $
Current Bank Account68 348 414 $
Projected Bank Account56 813 866 $

Pro Players Salaries

Patrick Kane 8 500 000 $ (3)
-Salary Remaining : 7 209 821 $
Evgeni Malkin 8 000 000 $ (2)
-Salary Remaining : 6 785 714 $
Evander Kane 6 125 000 $ (3)
-Salary Remaining : 5 195 313 $
Blake Wheeler 6 000 000 $ (2)
-Salary Remaining : 5 089 286 $
Evgeny Kuznetsov 5 750 000 $ (3)
-Salary Remaining : 4 877 232 $
Andrew Copp 5 200 000 $ (1)
-Salary Remaining : 4 410 714 $
Tyson Barrie 5 200 000 $ (1)
-Salary Remaining : 4 410 714 $
Colton Parayko 5 000 000 $ (3)
-Salary Remaining : 4 241 071 $
Paul Stastny 4 750 000 $ (1)
-Salary Remaining : 4 029 018 $
Jonathan Quick 4 000 000 $ (2)
-Salary Remaining : 3 392 857 $
Brenden Dillon 3 500 000 $ (3)
-Salary Remaining : 2 968 750 $
Alexander Edler 3 000 000 $ (2)
-Salary Remaining : 2 544 643 $
Derek Grant 3 000 000 $ (1)
-Salary Remaining : 2 544 643 $
Brandon Tanev 3 000 000 $ (3)
-Salary Remaining : 2 544 643 $
Alexander Barabanov 2 750 000 $ (3)
-Salary Remaining : 2 332 589 $
Marc-Edouard Vlasic (Out of Payroll) 2 500 000 $ (5)
-Salary Remaining : 2 120 536 $
Jeff Petry 2 500 000 $ (4)
-Salary Remaining : 2 120 536 $
Carter Hart 2 000 000 $ (1)
-Salary Remaining : 1 696 429 $
Kyle Palmieri 1 500 000 $ (3)
-Salary Remaining : 1 272 321 $
Matt Benning 1 000 000 $ (2)
-Salary Remaining : 848 214 $
Mattias Janmark 950 000 $ (1)
-Salary Remaining : 805 804 $
Derick Brassard 950 000 $ (1)
-Salary Remaining : 805 804 $
Total Pro Players22
Salary Commitment
Year 47 : 85 175 000 $
Year 48 : 63 125 000 $
Year 49 : 41 125 000 $
Year 50 : 5 000 000 $
Salary Average Commitment
Year 47 : 85 175 000 $
Year 48 : 63 125 000 $
Year 49 : 41 125 000 $
Year 50 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 47 : 85 175 000 $
Year 48 : 63 125 000 $
Year 49 : 41 125 000 $
Year 50 : 5 000 000 $

Farm Players Salaries

Jake Muzzin 500 000 $ (1)
Salary Remaining : 424 779 $
Dustin Brown 320 000 $ (1)
Salary Remaining : 271 858 $
Johan Larsson 140 000 $ (2)
Salary Remaining : 118 938 $
Thomas Greiss 120 000 $ (3)
Salary Remaining : 101 947 $
Anthony Richard 90 000 $ (4)
Salary Remaining : 76 460 $
Mitchell Stephens 85 000 $ (3)
Salary Remaining : 72 212 $
Carter Rowney 80 000 $ (4)
Salary Remaining : 67 965 $
Anton Khudobin 75 000 $ (4)
Salary Remaining : 63 717 $
Andrei Mironov 70 000 $ (2)
Salary Remaining : 59 469 $
Sven Andrighetto 70 000 $ (2)
Salary Remaining : 59 469 $
Duncan Siemens 70 000 $ (1)
Salary Remaining : 59 469 $
Total Farm Players11
Salary Commitment
Year 47 : 1 620 000 $
Year 48 : 730 000 $
Year 49 : 450 000 $
Year 50 : 245 000 $
Salary Average Commitment
Year 47 : 1 620 000 $
Year 48 : 730 000 $
Year 49 : 450 000 $
Year 50 : 245 000 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of 84 000 000 $
Available Cap Space

Over Minimum of
52 000 000 $

Pro Players

Farm Players

Total Players

Anaheim Icehawks 103 594 005 $ 69 860 000 $ 14 140 000 $ 17 860 000 $ 231538
Atlanta Supra 94 497 690 $ 78 725 000 $ 5 275 000 $ 26 725 000 $ 211940
Boston Bruins 124 580 695 $ 75 100 000 $ 8 900 000 $ 23 100 000 $ 202646
Calgary Red Bull 26 630 966 $ 78 900 000 $ 5 100 000 $ 26 900 000 $ 222244
Chicago Blackhawks 99 214 058 $ 81 075 000 $ 2 925 000 $ 29 075 000 $ 222850
Cleveland Bulldogs 92 678 877 $ 74 050 000 $ 9 950 000 $ 22 050 000 $ 212344
Colorado Zipper 28 660 196 $ 79 375 000 $ 4 625 000 $ 27 375 000 $ 202242
Dallas Storm 59 052 239 $ 77 500 000 $ 6 500 000 $ 25 500 000 $ 201030
Detroit Red Wings 108 632 082 $ 55 275 000 $ 28 725 000 $ 3 275 000 $ 222648
Edmonton Oilers 117 844 952 $ 63 350 000 $ 20 650 000 $ 11 350 000 $ 251540
Halifax Thunder 36 639 390 $ 57 725 000 $ 26 275 000 $ 5 725 000 $ 232245
Hamilton Tigers 83 546 661 $ 83 055 000 $ 945 000 $ 31 055 000 $ 201636
Houston Supernova 18 904 866 $ 80 050 000 $ 3 950 000 $ 28 050 000 $ 221840
London Spartiates 68 540 043 $ 72 250 000 $ 11 750 000 $ 20 250 000 $ 202545
Los Angeles Kings 121 308 058 $ 57 600 000 $ 26 400 000 $ 5 600 000 $ 262248
Miami Heat 90 931 725 $ 59 500 000 $ 24 500 000 $ 7 500 000 $ 251843
Moncton Wildcats 61 311 792 $ 54 250 000 $ 29 750 000 $ 2 250 000 $ 271239
Montreal Canadiens 19 206 340 $ 83 100 000 $ 900 000 $ 31 100 000 $ 232447
New York Rangers 94 336 501 $ 61 925 000 $ 22 075 000 $ 9 925 000 $ 241236
Nunavut Mystery 88 594 184 $ 54 175 000 $ 29 825 000 $ 2 175 000 $ 25833
Ottawa Lumberjacks 95 148 951 $ 80 650 000 $ 3 350 000 $ 28 650 000 $ 212950
Quebec Nordiques 96 574 296 $ 81 525 000 $ 2 475 000 $ 29 525 000 $ 202848
Regina Pats 74 489 269 $ 83 725 000 $ 275 000 $ 31 725 000 $ 222749
San Jose Rhinos 7 209 942 $ 81 700 000 $ 2 300 000 $ 29 700 000 $ 201636
Seattle Kraken 92 845 813 $ 79 550 000 $ 4 450 000 $ 27 550 000 $ 222648
St-Johns Desperados 67 432 835 $ 83 350 000 $ 650 000 $ 31 350 000 $ 202949
St-Louis Blues 30 680 980 $ 82 925 000 $ 1 075 000 $ 30 925 000 $ 202040
Toronto Maple Leafs 51 466 807 $ 60 500 000 $ 23 500 000 $ 8 500 000 $ 242650
Vancouver Knights 98 730 036 $ 82 250 000 $ 1 750 000 $ 30 250 000 $ 203050
Washington Budweiser 21 010 463 $ 83 000 000 $ 1 000 000 $ 31 000 000 $ 212142
Winnipeg Jets 68 348 414 $ 82 675 000 $ 1 325 000 $ 30 675 000 $ 221133