Finances

Anaheim Icehawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameQualcomm Center
Level 1: 7000 - $110 - 6 426 - 91.80%
Level 2: 6000 - $70 - 5 545 - 92.42%
Level 3: 3000 - $35 - 2 851 - 95.02%
Level 4: 5000 - $28 - 4 615 - 92.30%
Luxury : 2000 - $200 - 1 739 - 86.94%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 2 000 - 99.98%
Farm Level 2: 1000 - $15 - 998 - 99.79%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %21 175 - 92.07%
Average Income per Game$2,006,106
Year to Date Revenue$82,250,351
Farm
Home Games Left0
Average Attendance - %2 998 - 99.92%
Average Income per Game$101,947
Year to Date Revenue$3,873,990

Expense

Pro Players Total Salaries$62,160,000
Farm Players Total Salaries$1,135,000
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$76,819,801
Farm Year To Date Expenses$2,230,431
Pro Salary Cap To Date$74,370,011
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$525,902
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$18,894
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$54,160,000
Estimate Under Maximum Salary Cap of $84,000,000$29,840,000
Estimate Over Minimum Salary Cap of $52,000,000 $2,160,000
Current Bank Account$109,503,256
Projected Bank Account$109,503,256

Pro Players Salaries

Andrei Vasilevskiy $8,500,000 (1)
-Salary Remaining : $0
Steven Stamkos $8,500,000 (2)
-Salary Remaining : $0
Brandon Montour (Out of Payroll) $6,750,000 (4)
-Salary Remaining : $0
Morgan Rielly $6,000,000 (1)
-Salary Remaining : $0
Thomas Chabot $5,000,000 (1)
-Salary Remaining : $0
Dylan Strome $4,500,000 (2)
-Salary Remaining : $0
Jack Roslovic $4,000,000 (5)
-Salary Remaining : $0
Gabriel Vilardi $3,000,000 (1)
-Salary Remaining : $0
Jonathan Toews $3,000,000 (2)
-Salary Remaining : $0
Pavel Zacha $3,000,000 (1)
-Salary Remaining : $0
Justin Holl $2,500,000 (2)
-Salary Remaining : $0
Barrett Hayton $2,000,000 (5)
-Salary Remaining : $0
Anton Forsberg $2,000,000 (1)
-Salary Remaining : $0
Dylan Gambrell $1,500,000 (4)
-Salary Remaining : $0
Cal Clutterbuck $1,400,000 (5)
-Salary Remaining : $0
Dmitry Kulikov $1,250,000 (2)
-Salary Remaining : $0
Malcolm Subban (Out of Payroll) $1,250,000 (1)
-Salary Remaining : $0
Robert Hagg (Out of Payroll) $1,000,000 (5)
-Salary Remaining : $0
Paul Cotter $1,000,000 (4)
-Salary Remaining : $0
Filip Zadina $950,000 (1)
-Salary Remaining : $0
Anders Bjork $800,000 (5)
-Salary Remaining : $0
Jacob MacDonald $760,000 (1)
-Salary Remaining : $0
Derrick Pouliot $750,000 (1)
-Salary Remaining : $0
Frederik Gauthier $750,000 (3)
-Salary Remaining : $0
Denis Malgin $750,000 (4)
-Salary Remaining : $0
Michael McNiven $750,000 (1)
-Salary Remaining : $0
Total Pro Players26
Salary Commitment
Year 47 : $71,660,000
Year 48 : $39,700,000
Year 49 : $19,950,000
Year 50 : $19,200,000
Salary Average Commitment
Year 47 : $71,660,000
Year 48 : $39,700,000
Year 49 : $19,950,000
Year 50 : $19,200,000
Salary Cap with 1 Way Contract
Year 47 : $71,660,000
Year 48 : $39,700,000
Year 49 : $19,950,000
Year 50 : $19,200,000

Farm Players Salaries

Lassi Thomson $110,000 (2)
Salary Remaining : $0
William Eklund $110,000 (2)
Salary Remaining : $0
Nolan Patrick $100,000 (1)
Salary Remaining : $0
Tyler Ennis $100,000 (1)
Salary Remaining : $0
Darren Raddysh $100,000 (5)
Salary Remaining : $0
Nolan Foote $100,000 (3)
Salary Remaining : $0
Oscar Dansk $75,000 (4)
Salary Remaining : $0
Trevor Murphy $75,000 (1)
Salary Remaining : $0
Spencer Foo $75,000 (4)
Salary Remaining : $0
Hunter Shinkaruk $75,000 (4)
Salary Remaining : $0
Nail Yakupov $75,000 (4)
Salary Remaining : $0
Dan Renouf $70,000 (2)
Salary Remaining : $0
Cale Fleury $70,000 (1)
Salary Remaining : $0
Total Farm Players13
Salary Commitment
Year 47 : $1,135,000
Year 48 : $790,000
Year 49 : $500,000
Year 50 : $400,000
Salary Average Commitment
Year 47 : $1,135,000
Year 48 : $790,000
Year 49 : $500,000
Year 50 : $400,000

Atlanta Supra



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhilips Arena
Level 1: 7000 - $120 - 5 206 - 74.37%
Level 2: 6000 - $70 - 5 555 - 92.58%
Level 3: 3000 - $40 - 2 818 - 93.95%
Level 4: 5000 - $25 - 4 633 - 92.66%
Luxury : 2000 - $200 - 1 766 - 88.29%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $40 - 1 973 - 98.67%
Farm Level 2: 1000 - $20 - 820 - 81.95%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %19 978 - 86.86%
Average Income per Game$1,914,305
Year to Date Revenue$78,486,516
Farm
Home Games Left0
Average Attendance - %2 793 - 93.10%
Average Income per Game$114,392
Year to Date Revenue$4,346,904

Expense

Pro Players Total Salaries$78,350,000
Farm Players Total Salaries$1,657,500
Coaches Total Salaries$8,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$92,307,590
Farm Year To Date Expenses$2,135,848
Pro Salary Cap To Date$82,872,778
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$707,787
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$19,093
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$78,350,000
Estimate Under Maximum Salary Cap of $84,000,000$5,650,000
Estimate Over Minimum Salary Cap of $52,000,000 $26,350,000
Current Bank Account$84,298,122
Projected Bank Account$84,298,122

Pro Players Salaries

Nikita Kucherov $10,000,000 (2)
-Salary Remaining : $0
Mikko Rantanen $10,000,000 (5)
-Salary Remaining : $0
Ilya Sorokin $7,800,000 (4)
-Salary Remaining : $0
Dylan Larkin $7,500,000 (3)
-Salary Remaining : $0
Alex DeBrincat $7,250,000 (1)
-Salary Remaining : $0
Valeri Nichushkin $6,500,000 (1)
-Salary Remaining : $0
Kris Letang $5,000,000 (3)
-Salary Remaining : $0
Anthony Cirelli $4,500,000 (2)
-Salary Remaining : $0
Brayden McNabb $3,750,000 (2)
-Salary Remaining : $0
Ville Husso $3,000,000 (3)
-Salary Remaining : $0
Alexander Romanov $2,000,000 (1)
-Salary Remaining : $0
Marcus Pettersson $1,500,000 (2)
-Salary Remaining : $0
Andrei Kuzmenko $1,200,000 (4)
-Salary Remaining : $0
Moritz Seider $1,200,000 (2)
-Salary Remaining : $0
Lucas Raymond $1,200,000 (2)
-Salary Remaining : $0
Anton Lundell $1,200,000 (2)
-Salary Remaining : $0
Luke Glendening $1,025,000 (2)
-Salary Remaining : $0
Sean Kuraly $1,000,000 (5)
-Salary Remaining : $0
Isac Lundestrom $1,000,000 (4)
-Salary Remaining : $0
Timothy Liljegren $950,000 (1)
-Salary Remaining : $0
Gabriel Carlsson $775,000 (3)
-Salary Remaining : $0
Total Pro Players21
Salary Commitment
Year 47 : $78,350,000
Year 48 : $61,650,000
Year 49 : $37,275,000
Year 50 : $21,000,000
Salary Average Commitment
Year 47 : $78,350,000
Year 48 : $61,650,000
Year 49 : $37,275,000
Year 50 : $21,000,000
Salary Cap with 1 Way Contract
Year 47 : $78,350,000
Year 48 : $61,650,000
Year 49 : $37,275,000
Year 50 : $21,000,000

Farm Players Salaries

Nathan Walker $180,000 (4)
Salary Remaining : $0
Petteri Lindbohm $100,000 (1)
Salary Remaining : $0
Carey Price $100,000 (3)
Salary Remaining : $0
Ryan Carpenter $95,000 (3)
Salary Remaining : $0
Elmer Soderblom $95,000 (4)
Salary Remaining : $0
Pierre Engvall $90,000 (4)
Salary Remaining : $0
Artemi Kniazev $90,000 (2)
Salary Remaining : $0
Danil Gushchin $85,000 (4)
Salary Remaining : $0
Vladislav Kolyachonok $80,000 (2)
Salary Remaining : $0
Egor Korshkov $77,500 (4)
Salary Remaining : $0
Vladimir Tkachev $75,000 (2)
Salary Remaining : $0
Kasper Bjorkqvist $75,000 (2)
Salary Remaining : $0
Tomas Jurco $75,000 (4)
Salary Remaining : $0
Evgeny Svechnikov $75,000 (5)
Salary Remaining : $0
Joe Hicketts $75,000 (2)
Salary Remaining : $0
Kristian Vesalainen $75,000 (4)
Salary Remaining : $0
Taro Hirose $75,000 (2)
Salary Remaining : $0
Danil Yurtaykin $70,000 (1)
Salary Remaining : $0
Mackenzie Skapski $70,000 (1)
Salary Remaining : $0
Total Farm Players19
Salary Commitment
Year 47 : $1,657,500
Year 48 : $1,417,500
Year 49 : $947,500
Year 50 : $752,500
Salary Average Commitment
Year 47 : $1,657,500
Year 48 : $1,417,500
Year 49 : $947,500
Year 50 : $752,500

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameFleet Center
Level 1: 7000 - $105 - 6 528 - 93.26%
Level 2: 6000 - $75 - 4 711 - 78.52%
Level 3: 3000 - $45 - 2 769 - 92.29%
Level 4: 5000 - $25 - 4 711 - 94.22%
Luxury : 2000 - $200 - 1 728 - 86.41%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $25 - 2 000 - 100.00%
Farm Level 2: 1000 - $15 - 998 - 99.77%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20 447 - 88.90%
Average Income per Game$1,952,165
Year to Date Revenue$80,038,764
Farm
Home Games Left0
Average Attendance - %2 998 - 99.92%
Average Income per Game$77,958
Year to Date Revenue$2,962,398

Expense

Pro Players Total Salaries$80,100,000
Farm Players Total Salaries$3,423,000
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$85,830,246
Farm Year To Date Expenses$5,977,363
Pro Salary Cap To Date$83,481,694
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$672,951
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$47,991
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$80,100,000
Estimate Under Maximum Salary Cap of $84,000,000$3,900,000
Estimate Over Minimum Salary Cap of $52,000,000 $28,100,000
Current Bank Account$113,755,284
Projected Bank Account$113,755,284

Pro Players Salaries

Alex Tuch $7,000,000 (1)
-Salary Remaining : $0
Pierre-Luc Dubois $5,900,000 (1)
-Salary Remaining : $0
Philipp Grubauer $5,900,000 (1)
-Salary Remaining : $0
Charlie Coyle $5,500,000 (5)
-Salary Remaining : $0
Alex Killorn $5,000,000 (1)
-Salary Remaining : $0
Shayne Gostisbehere $4,800,000 (3)
-Salary Remaining : $0
Anders Lee $4,700,000 (4)
-Salary Remaining : $0
Tomas Tatar $4,500,000 (1)
-Salary Remaining : $0
Erik Johnson $3,750,000 (3)
-Salary Remaining : $0
Mark Giordano $3,500,000 (1)
-Salary Remaining : $0
Josh Anderson $3,300,000 (1)
-Salary Remaining : $0
Andreas Athanasiou $3,000,000 (2)
-Salary Remaining : $0
Nicolas Roy $3,000,000 (4)
-Salary Remaining : $0
David Savard $3,000,000 (2)
-Salary Remaining : $0
Stuart Skinner $2,800,000 (3)
-Salary Remaining : $0
Nicolas Hague $2,750,000 (3)
-Salary Remaining : $0
Mathieu Joseph $2,000,000 (4)
-Salary Remaining : $0
Zach Parise $2,000,000 (1)
-Salary Remaining : $0
Victor Olofsson $2,000,000 (5)
-Salary Remaining : $0
Simon Benoit $1,500,000 (3)
-Salary Remaining : $0
Pierre-Olivier Joseph $1,500,000 (3)
-Salary Remaining : $0
Juuso Parssinen $1,100,000 (4)
-Salary Remaining : $0
Maxence Guenette $800,000 (4)
-Salary Remaining : $0
Maxime Lajoie $800,000 (4)
-Salary Remaining : $0
Total Pro Players24
Salary Commitment
Year 47 : $80,100,000
Year 48 : $43,000,000
Year 49 : $37,000,000
Year 50 : $19,900,000
Salary Average Commitment
Year 47 : $80,100,000
Year 48 : $43,000,000
Year 49 : $37,000,000
Year 50 : $19,900,000
Salary Cap with 1 Way Contract
Year 47 : $80,100,000
Year 48 : $43,000,000
Year 49 : $37,000,000
Year 50 : $19,900,000

Farm Players Salaries

Anthony Mantha $570,000 (3)
Salary Remaining : $0
Cory Schneider $500,000 (3)
Salary Remaining : $0
Alexandre Carrier $333,000 (1)
Salary Remaining : $0
Philippe Myers $250,000 (1)
Salary Remaining : $0
Anthony Beauvillier $250,000 (5)
Salary Remaining : $0
Max Comtois $150,000 (4)
Salary Remaining : $0
Joe Veleno $125,000 (3)
Salary Remaining : $0
Vincent Desharnais $100,000 (4)
Salary Remaining : $0
Kole Lind $100,000 (3)
Salary Remaining : $0
Nicolas Meloche $100,000 (3)
Salary Remaining : $0
Nicolas Deslauriers $100,000 (2)
Salary Remaining : $0
Antoine Bibeau $100,000 (3)
Salary Remaining : $0
Cayden Primeau $100,000 (1)
Salary Remaining : $0
Samuel Bolduc $85,000 (4)
Salary Remaining : $0
Ben Jones $85,000 (2)
Salary Remaining : $0
Samuel Poulin $80,000 (4)
Salary Remaining : $0
Jesse Puljujarvi $80,000 (5)
Salary Remaining : $0
Logan Brown $80,000 (5)
Salary Remaining : $0
Alexandre Fortin $80,000 (4)
Salary Remaining : $0
Kevin Poulin $80,000 (1)
Salary Remaining : $0
Michael Amadio $75,000 (2)
Salary Remaining : $0
Total Farm Players21
Salary Commitment
Year 47 : $3,423,000
Year 48 : $2,660,000
Year 49 : $2,400,000
Year 50 : $905,000
Salary Average Commitment
Year 47 : $3,423,000
Year 48 : $2,660,000
Year 49 : $2,400,000
Year 50 : $905,000

Calgary Red Bull



Arena Capacity - Ticket Price
Attendance - %

Arena NameVodka Red Bull Center
Level 1: 7000 - $85 - 6 756 - 96.51%
Level 2: 6000 - $62 - 5 624 - 93.73%
Level 3: 3000 - $30 - 2 902 - 96.74%
Level 4: 5000 - $20 - 4 857 - 97.13%
Luxury : 2000 - $140 - 1 843 - 92.15%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $38 - 1 977 - 98.86%
Farm Level 2: 1000 - $18 - 991 - 99.14%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %21 981 - 95.57%
Average Income per Game$1,638,166
Year to Date Revenue$67,164,822
Farm
Home Games Left0
Average Attendance - %2 969 - 98.96%
Average Income per Game$111,578
Year to Date Revenue$4,239,963

Expense

Pro Players Total Salaries$77,150,000
Farm Players Total Salaries$2,107,500
Coaches Total Salaries$2,300,000
Luxury Taxe Total$0
Pro Year To Date Expenses$84,697,013
Farm Year To Date Expenses$2,750,012
Pro Salary Cap To Date$82,927,681
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$644,672
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$25,730
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$77,150,000
Estimate Under Maximum Salary Cap of $84,000,000$6,850,000
Estimate Over Minimum Salary Cap of $52,000,000 $25,150,000
Current Bank Account$12,513,687
Projected Bank Account$12,513,687

Pro Players Salaries

Artemi Panarin $12,000,000 (2)
-Salary Remaining : $0
Aleksander Barkov $10,000,000 (1)
-Salary Remaining : $0
Kyle Connor $7,500,000 (2)
-Salary Remaining : $0
Brayden Schenn $6,300,000 (5)
-Salary Remaining : $0
Ryan Pulock $6,000,000 (3)
-Salary Remaining : $0
John Klingberg $5,250,000 (1)
-Salary Remaining : $0
Jonathan Huberdeau $4,500,000 (3)
-Salary Remaining : $0
Logan Thompson $4,250,000 (3)
-Salary Remaining : $0
Ryan Graves $4,000,000 (4)
-Salary Remaining : $0
Rasmus Sandin $3,000,000 (4)
-Salary Remaining : $0
Mason Appleton $2,200,000 (4)
-Salary Remaining : $0
Nick Paul $2,000,000 (1)
-Salary Remaining : $0
Robby Fabbri $2,000,000 (1)
-Salary Remaining : $0
Scott Mayfield $2,000,000 (1)
-Salary Remaining : $0
Kaiden Guhle $1,200,000 (4)
-Salary Remaining : $0
Cole Perfetti $1,200,000 (2)
-Salary Remaining : $0
Michael McLeod $1,000,000 (1)
-Salary Remaining : $0
Scott Wedgewood $1,000,000 (1)
-Salary Remaining : $0
Nick Bjugstad $900,000 (3)
-Salary Remaining : $0
David Gustafsson $850,000 (5)
-Salary Remaining : $0
Total Pro Players20
Salary Commitment
Year 47 : $77,150,000
Year 48 : $53,900,000
Year 49 : $33,200,000
Year 50 : $17,550,000
Salary Average Commitment
Year 47 : $77,150,000
Year 48 : $53,900,000
Year 49 : $33,200,000
Year 50 : $17,550,000
Salary Cap with 1 Way Contract
Year 47 : $77,150,000
Year 48 : $53,900,000
Year 49 : $33,200,000
Year 50 : $17,550,000

Farm Players Salaries

Henri Jokiharju $200,000 (4)
Salary Remaining : $0
Keegan Kolesar $150,000 (1)
Salary Remaining : $0
Jacob Larsson $110,000 (1)
Salary Remaining : $0
Anthony Stolarz $100,000 (1)
Salary Remaining : $0
Scott Perunovich $90,000 (2)
Salary Remaining : $0
Lukas Dostal $87,500 (2)
Salary Remaining : $0
Leevi Merilainen $85,000 (4)
Salary Remaining : $0
Nikita Alexandrov $85,000 (4)
Salary Remaining : $0
Haydn Fleury $80,000 (4)
Salary Remaining : $0
Tobias Lindberg $77,500 (5)
Salary Remaining : $0
Bogdan Yakimov $77,500 (5)
Salary Remaining : $0
Carsen Twarynski $77,500 (5)
Salary Remaining : $0
Brinson Pasichnuk $77,500 (5)
Salary Remaining : $0
Ryan MacInnis $77,500 (5)
Salary Remaining : $0
Jakob Forsbacka-Karlsson $77,500 (5)
Salary Remaining : $0
Sami Niku $77,500 (5)
Salary Remaining : $0
Alexander Yelesin $77,500 (5)
Salary Remaining : $0
Aleksi Saarela $75,000 (5)
Salary Remaining : $0
Isaak Phillips $75,000 (2)
Salary Remaining : $0
Turner Elson $70,000 (1)
Salary Remaining : $0
Lean Bergmann $70,000 (1)
Salary Remaining : $0
Nicolas Kerdiles $70,000 (1)
Salary Remaining : $0
Tanner Richard $70,000 (1)
Salary Remaining : $0
J.C. Lipon $70,000 (1)
Salary Remaining : $0
Total Farm Players24
Salary Commitment
Year 47 : $2,107,500
Year 48 : $1,397,500
Year 49 : $1,145,000
Year 50 : $1,145,000
Salary Average Commitment
Year 47 : $2,107,500
Year 48 : $1,397,500
Year 49 : $1,145,000
Year 50 : $1,145,000

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHeros Center
Level 1: 7000 - $180 - 3 406 - 48.66%
Level 2: 6000 - $88 - 3 839 - 63.99%
Level 3: 3000 - $47 - 2 289 - 76.29%
Level 4: 5000 - $35 - 3 360 - 67.19%
Luxury : 2000 - $275 - 1 088 - 54.40%
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 Left0
Average Attendance - %13 982 - 60.79%
Average Income per Game$1,770,326
Year to Date Revenue$72,583,348
Farm
Home Games Left0
Average Attendance - %3 000 - 100.00%
Average Income per Game$228,000
Year to Date Revenue$8,664,000

Expense

Pro Players Total Salaries$82,850,000
Farm Players Total Salaries$3,581,800
Coaches Total Salaries$7,200,000
Luxury Taxe Total$0
Pro Year To Date Expenses$93,293,090
Farm Year To Date Expenses$4,852,563
Pro Salary Cap To Date$85,647,106
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$728,279
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$42,317
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$82,850,000
Estimate Under Maximum Salary Cap of $84,000,000$1,150,000
Estimate Over Minimum Salary Cap of $52,000,000 $30,850,000
Current Bank Account$84,190,278
Projected Bank Account$84,190,278

Pro Players Salaries

Adam Fox $8,750,000 (4)
-Salary Remaining : $0
Tim Stutzle $8,500,000 (1)
-Salary Remaining : $0
Sebastian Aho $7,800,000 (1)
-Salary Remaining : $0
Brady Tkachuk $7,500,000 (1)
-Salary Remaining : $0
Elias Lindholm $7,250,000 (4)
-Salary Remaining : $0
Sam Reinhart $6,750,000 (1)
-Salary Remaining : $0
Claude Giroux $6,000,000 (2)
-Salary Remaining : $0
Jaccob Slavin $5,750,000 (1)
-Salary Remaining : $0
Brady Skjei $5,250,000 (2)
-Salary Remaining : $0
Erik Haula $2,800,000 (3)
-Salary Remaining : $0
Evan Bouchard $2,750,000 (1)
-Salary Remaining : $0
Matt Roy $2,750,000 (4)
-Salary Remaining : $0
Filip Gustavsson $2,000,000 (3)
-Salary Remaining : $0
Charlie Lindgren $2,000,000 (5)
-Salary Remaining : $0
Marc Staal $1,200,000 (5)
-Salary Remaining : $0
Jimmy Vesey $1,000,000 (4)
-Salary Remaining : $0
Marcus Johansson $1,000,000 (3)
-Salary Remaining : $0
Noah Cates $1,000,000 (2)
-Salary Remaining : $0
Mark Jankowski $950,000 (1)
-Salary Remaining : $0
Nick Seeler $950,000 (1)
-Salary Remaining : $0
Cole Smith $900,000 (5)
-Salary Remaining : $0
Total Pro Players21
Salary Commitment
Year 47 : $82,850,000
Year 48 : $41,900,000
Year 49 : $29,650,000
Year 50 : $23,850,000
Salary Average Commitment
Year 47 : $82,850,000
Year 48 : $41,900,000
Year 49 : $29,650,000
Year 50 : $23,850,000
Salary Cap with 1 Way Contract
Year 47 : $82,850,000
Year 48 : $41,900,000
Year 49 : $29,650,000
Year 50 : $23,850,000

Farm Players Salaries

Gabriel Landeskog $800,000 (2)
Salary Remaining : $0
Mason Marchment $375,000 (3)
Salary Remaining : $0
David Rittich $150,000 (3)
Salary Remaining : $0
Calvin Pickard $138,500 (5)
Salary Remaining : $0
Jordan Greenway $125,000 (4)
Salary Remaining : $0
Matt Martin $102,500 (3)
Salary Remaining : $0
Ryan Johansen $102,500 (3)
Salary Remaining : $0
Jon Merrill $102,500 (3)
Salary Remaining : $0
Rocco Grimaldi $98,200 (3)
Salary Remaining : $0
Jonny Brodzinski $95,000 (5)
Salary Remaining : $0
Michael Stone $95,000 (1)
Salary Remaining : $0
Gavin Bayreuther $95,000 (4)
Salary Remaining : $0
Ben Meyers $95,000 (1)
Salary Remaining : $0
Nick Blankenburg $95,000 (5)
Salary Remaining : $0
Tanner Laczynski $95,000 (3)
Salary Remaining : $0
Chase De Leo $92,600 (3)
Salary Remaining : $0
Justin Bailey $90,000 (3)
Salary Remaining : $0
Michael Eyssimont $85,000 (2)
Salary Remaining : $0
Dominic Toninato $82,500 (2)
Salary Remaining : $0
Nathan Smith $80,000 (2)
Salary Remaining : $0
Mitchell Chaffee $80,000 (2)
Salary Remaining : $0
Matthew Murray $77,500 (4)
Salary Remaining : $0
Fredrik Olofsson $77,500 (4)
Salary Remaining : $0
Kevin Mandolese $77,500 (4)
Salary Remaining : $0
Luke Philp $77,500 (4)
Salary Remaining : $0
Chase Priskie $75,000 (2)
Salary Remaining : $0
Alexander Chmelevski $75,000 (3)
Salary Remaining : $0
Andrew Agozzino $75,000 (3)
Salary Remaining : $0
Josef Korenar $75,000 (3)
Salary Remaining : $0
Total Farm Players29
Salary Commitment
Year 47 : $3,684,300
Year 48 : $3,494,300
Year 49 : $2,291,800
Year 50 : $858,500
Salary Average Commitment
Year 47 : $3,595,800
Year 48 : $3,405,800
Year 49 : $2,203,300
Year 50 : $770,000

Cleveland Bulldogs



Arena Capacity - Ticket Price
Attendance - %

Arena NameJacobs ICE
Level 1: 7000 - $90 - 6 663 - 95.18%
Level 2: 6000 - $60 - 5 660 - 94.34%
Level 3: 3000 - $35 - 2 816 - 93.85%
Level 4: 5000 - $20 - 4 859 - 97.17%
Luxury : 2000 - $180 - 1 770 - 88.49%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1 986 - 99.31%
Farm Level 2: 1000 - $15 - 996 - 99.62%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %21 767 - 94.64%
Average Income per Game$1,744,222
Year to Date Revenue$71,513,100
Farm
Home Games Left0
Average Attendance - %2 982 - 99.41%
Average Income per Game$101,354
Year to Date Revenue$3,851,442

Expense

Pro Players Total Salaries$74,300,000
Farm Players Total Salaries$2,682,500
Coaches Total Salaries$7,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$86,597,178
Farm Year To Date Expenses$3,219,391
Pro Salary Cap To Date$78,327,426
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$666,393
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$30,819
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$74,300,000
Estimate Under Maximum Salary Cap of $84,000,000$9,700,000
Estimate Over Minimum Salary Cap of $52,000,000 $22,300,000
Current Bank Account$78,293,583
Projected Bank Account$78,293,583

Pro Players Salaries

Pavel Buchnevich $7,000,000 (4)
-Salary Remaining : $0
Joe Pavelski $6,750,000 (2)
-Salary Remaining : $0
Brock Nelson $6,000,000 (3)
-Salary Remaining : $0
Justin Faulk $5,500,000 (5)
-Salary Remaining : $0
Cam Fowler $5,250,000 (1)
-Salary Remaining : $0
William Karlsson $5,000,000 (1)
-Salary Remaining : $0
Reilly Smith $4,750,000 (2)
-Salary Remaining : $0
Blake Coleman $4,500,000 (5)
-Salary Remaining : $0
Erik Cernak $4,000,000 (3)
-Salary Remaining : $0
Cody Ceci $3,500,000 (2)
-Salary Remaining : $0
Thatcher Demko $3,500,000 (1)
-Salary Remaining : $0
Derek Forbort $3,000,000 (3)
-Salary Remaining : $0
Alex Iafallo $3,000,000 (2)
-Salary Remaining : $0
Michael Bunting $2,750,000 (1)
-Salary Remaining : $0
Vladislav Namestnikov $2,000,000 (2)
-Salary Remaining : $0
Eric Robinson $2,000,000 (4)
-Salary Remaining : $0
Nico Sturm $2,000,000 (3)
-Salary Remaining : $0
Martin Jones $1,250,000 (3)
-Salary Remaining : $0
Lane Pederson $950,000 (3)
-Salary Remaining : $0
Johnathan Kovacevic $850,000 (2)
-Salary Remaining : $0
Noah Gregor $750,000 (1)
-Salary Remaining : $0
Total Pro Players21
Salary Commitment
Year 47 : $74,300,000
Year 48 : $57,050,000
Year 49 : $36,200,000
Year 50 : $19,000,000
Salary Average Commitment
Year 47 : $74,300,000
Year 48 : $57,050,000
Year 49 : $36,200,000
Year 50 : $19,000,000
Salary Cap with 1 Way Contract
Year 47 : $74,300,000
Year 48 : $57,050,000
Year 49 : $36,200,000
Year 50 : $19,000,000

Farm Players Salaries

Zdeno Chara $300,000 (1)
Salary Remaining : $0
Ondrej Palat $250,000 (5)
Salary Remaining : $0
Nick Foligno $200,000 (5)
Salary Remaining : $0
Calvin Petersen $150,000 (3)
Salary Remaining : $0
Jaroslav Halak $125,000 (1)
Salary Remaining : $0
Jacob Bryson $125,000 (2)
Salary Remaining : $0
Zac Jones $100,000 (3)
Salary Remaining : $0
Cal Foote $90,000 (3)
Salary Remaining : $0
Kyle Burroughs $90,000 (3)
Salary Remaining : $0
Devin Shore $90,000 (1)
Salary Remaining : $0
Jake Christiansen $90,000 (2)
Salary Remaining : $0
Trey Fix-Wolansky $85,000 (2)
Salary Remaining : $0
Bryce Kindopp $80,000 (2)
Salary Remaining : $0
Christian Jaros $80,000 (1)
Salary Remaining : $0
Jimmy Schuldt $80,000 (4)
Salary Remaining : $0
Adam Beckman $77,500 (2)
Salary Remaining : $0
Jayson Megna $75,000 (3)
Salary Remaining : $0
Matt Luff $75,000 (3)
Salary Remaining : $0
Jack Ahcan $75,000 (3)
Salary Remaining : $0
Jonas Johansson $75,000 (1)
Salary Remaining : $0
William Lockwood $75,000 (3)
Salary Remaining : $0
John Leonard $75,000 (3)
Salary Remaining : $0
Joachim Blichfeld $75,000 (1)
Salary Remaining : $0
Alexander True $75,000 (1)
Salary Remaining : $0
Andy Welinski $70,000 (2)
Salary Remaining : $0
Total Farm Players25
Salary Commitment
Year 47 : $2,682,500
Year 48 : $1,862,500
Year 49 : $1,335,000
Year 50 : $530,000
Salary Average Commitment
Year 47 : $2,682,500
Year 48 : $1,862,500
Year 49 : $1,335,000
Year 50 : $530,000

Colorado Zipper



Arena Capacity - Ticket Price
Attendance - %

Arena NameStomp Center
Level 1: 7000 - $100 - 6 493 - 92.75%
Level 2: 6000 - $60 - 5 566 - 92.77%
Level 3: 3000 - $35 - 2 840 - 94.66%
Level 4: 5000 - $20 - 4 821 - 96.42%
Luxury : 2000 - $200 - 1 724 - 86.19%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1 992 - 99.61%
Farm Level 2: 1000 - $15 - 998 - 99.84%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %21 443 - 93.23%
Average Income per Game$1,828,573
Year to Date Revenue$74,971,476
Farm
Home Games Left0
Average Attendance - %2 991 - 99.69%
Average Income per Game$101,643
Year to Date Revenue$3,862,422

Expense

Pro Players Total Salaries$82,400,000
Farm Players Total Salaries$3,215,000
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$92,385,201
Farm Year To Date Expenses$5,333,821
Pro Salary Cap To Date$84,959,198
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$724,590
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$46,150
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$82,400,000
Estimate Under Maximum Salary Cap of $84,000,000$1,600,000
Estimate Over Minimum Salary Cap of $52,000,000 $30,400,000
Current Bank Account$12,052,221
Projected Bank Account$12,052,221

Pro Players Salaries

Connor McDavid $12,500,000 (1)
-Salary Remaining : $0
MacKenzie Weegar $7,500,000 (2)
-Salary Remaining : $0
Trevor Zegras $6,500,000 (3)
-Salary Remaining : $0
Alexandar Georgiev $6,500,000 (2)
-Salary Remaining : $0
Jamie Benn $6,300,000 (4)
-Salary Remaining : $0
Patrice Bergeron $5,600,000 (1)
-Salary Remaining : $0
Jared McCann $4,775,000 (2)
-Salary Remaining : $0
Boone Jenner $4,000,000 (4)
-Salary Remaining : $0
T.J. Oshie $3,750,000 (5)
-Salary Remaining : $0
Dylan DeMelo $3,000,000 (5)
-Salary Remaining : $0
Adam Lowry $3,000,000 (1)
-Salary Remaining : $0
Ty Dellandrea $3,000,000 (3)
-Salary Remaining : $0
Dmitry Orlov $3,000,000 (4)
-Salary Remaining : $0
James Reimer $3,000,000 (3)
-Salary Remaining : $0
Jacob Middleton $2,500,000 (4)
-Salary Remaining : $0
Michael Rasmussen $1,750,000 (1)
-Salary Remaining : $0
Erik Gustafsson $1,100,000 (1)
-Salary Remaining : $0
Ilya Lyubushkin $1,000,000 (1)
-Salary Remaining : $0
Austin Watson $1,000,000 (2)
-Salary Remaining : $0
Brandon Duhaime $950,000 (2)
-Salary Remaining : $0
Nathan Bastian $875,000 (4)
-Salary Remaining : $0
Michael McCarron $800,000 (3)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 47 : $82,400,000
Year 48 : $57,450,000
Year 49 : $36,725,000
Year 50 : $23,425,000
Salary Average Commitment
Year 47 : $82,400,000
Year 48 : $57,450,000
Year 49 : $36,725,000
Year 50 : $23,425,000
Salary Cap with 1 Way Contract
Year 47 : $82,400,000
Year 48 : $57,450,000
Year 49 : $36,725,000
Year 50 : $23,425,000

Farm Players Salaries

Radim Simek $460,000 (4)
Salary Remaining : $0
Magnus Hellberg $450,000 (4)
Salary Remaining : $0
Billy Sweezey $450,000 (4)
Salary Remaining : $0
Lukas Sedlak $400,000 (4)
Salary Remaining : $0
Patrick Maroon $150,000 (1)
Salary Remaining : $0
Vitali Kravtsov $130,000 (3)
Salary Remaining : $0
Nikita Zaitsev $102,500 (3)
Salary Remaining : $0
Dustin Tokarski $95,000 (2)
Salary Remaining : $0
Jonah Gadjovich $95,000 (3)
Salary Remaining : $0
Curtis Lazar $95,000 (4)
Salary Remaining : $0
Nathan Beaulieu $90,000 (2)
Salary Remaining : $0
Justin Danforth $85,000 (2)
Salary Remaining : $0
Chad Ruhwedel $85,000 (4)
Salary Remaining : $0
Zack MacEwen $80,000 (4)
Salary Remaining : $0
Anthony Angello $80,000 (1)
Salary Remaining : $0
Elliot Desnoyers $77,500 (4)
Salary Remaining : $0
Nick Ritchie $75,000 (5)
Salary Remaining : $0
Dryden Hunt $75,000 (2)
Salary Remaining : $0
Liam O'Brien $70,000 (2)
Salary Remaining : $0
Markus Nutivaara $70,000 (2)
Salary Remaining : $0
Total Farm Players20
Salary Commitment
Year 47 : $3,215,000
Year 48 : $2,985,000
Year 49 : $2,500,000
Year 50 : $2,172,500
Salary Average Commitment
Year 47 : $3,215,000
Year 48 : $2,985,000
Year 49 : $2,500,000
Year 50 : $2,172,500

Dallas Storm



Arena Capacity - Ticket Price
Attendance - %

Arena NameHouse of Pain
Level 1: 6500 - $150 - 4 033 - 62.05%
Level 2: 5500 - $90 - 3 857 - 70.13%
Level 3: 2500 - $52 - 2 044 - 81.76%
Level 4: 4000 - $40 - 2 930 - 73.26%
Luxury : 1500 - $270 - 1 103 - 73.51%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $35 - 1 995 - 99.76%
Farm Level 2: 1000 - $15 - 997 - 99.68%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %13 968 - 69.84%
Average Income per Game$1,768,061
Year to Date Revenue$72,490,484
Farm
Home Games Left0
Average Attendance - %2 992 - 99.73%
Average Income per Game$101,741
Year to Date Revenue$3,866,142

Expense

Pro Players Total Salaries$77,500,000
Farm Players Total Salaries$1,267,500
Coaches Total Salaries$7,700,000
Luxury Taxe Total$0
Pro Year To Date Expenses$90,779,821
Farm Year To Date Expenses$1,933,123
Pro Salary Cap To Date$83,207,669
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$692,623
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$17,412
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$77,500,000
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 Account$44,481,980
Projected Bank Account$44,481,980

Pro Players Salaries

Jake Guentzel $7,200,000 (5)
-Salary Remaining : $0
Quinn Hughes $6,100,000 (1)
-Salary Remaining : $0
Noah Hanifin $5,500,000 (2)
-Salary Remaining : $0
Tyler Seguin $5,500,000 (5)
-Salary Remaining : $0
Brent Burns $5,250,000 (1)
-Salary Remaining : $0
Jack Hughes $5,000,000 (1)
-Salary Remaining : $0
Ryan McDonagh $5,000,000 (1)
-Salary Remaining : $0
Chandler Stephenson $5,000,000 (1)
-Salary Remaining : $0
Tristan Jarry $4,950,000 (5)
-Salary Remaining : $0
Brock Boeser $4,750,000 (4)
-Salary Remaining : $0
Lawson Crouse $4,000,000 (5)
-Salary Remaining : $0
Rickard Rakell $3,750,000 (2)
-Salary Remaining : $0
Frank Vatrano $3,650,000 (3)
-Salary Remaining : $0
Colton Sissons $2,800,000 (2)
-Salary Remaining : $0
Radko Gudas $2,700,000 (4)
-Salary Remaining : $0
Casey DeSmith $2,000,000 (2)
-Salary Remaining : $0
Mattias Samuelsson $1,500,000 (3)
-Salary Remaining : $0
Trent Frederic $1,100,000 (4)
-Salary Remaining : $0
Ryan Poehling $900,000 (2)
-Salary Remaining : $0
Mark Kastelic $850,000 (2)
-Salary Remaining : $0
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 : $0
Duncan Keith $200,000 (1)
Salary Remaining : $0
Tyson Foerster $110,000 (4)
Salary Remaining : $0
Dustin Wolf $100,000 (4)
Salary Remaining : $0
Erik Kallgren $100,000 (2)
Salary Remaining : $0
Nicholas Robertson $100,000 (1)
Salary Remaining : $0
William Dufour $95,000 (4)
Salary Remaining : $0
Niko Mikkola $90,000 (1)
Salary Remaining : $0
Drew O'Connor $85,000 (1)
Salary Remaining : $0
Arturs Silovs $77,500 (4)
Salary Remaining : $0
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 - 4 717 - 67.38%
Level 2: 6000 - $90 - 3 767 - 62.78%
Level 3: 3000 - $50 - 2 162 - 72.06%
Level 4: 5000 - $30 - 4 545 - 90.90%
Luxury : 2000 - $210 - 1 415 - 70.73%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $45 - 1 601 - 80.06%
Farm Level 2: 1000 - $25 - 648 - 64.84%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16 605 - 72.20%
Average Income per Game$1,792,464
Year to Date Revenue$73,491,012
Farm
Home Games Left0
Average Attendance - %2 249 - 74.98%
Average Income per Game$105,911
Year to Date Revenue$4,024,608

Expense

Pro Players Total Salaries$63,150,000
Farm Players Total Salaries$2,627,500
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$66,637,610
Farm Year To Date Expenses$2,787,430
Pro Salary Cap To Date$61,080,825
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$558,607
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$27,677
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$63,150,000
Estimate Under Maximum Salary Cap of $84,000,000$20,850,000
Estimate Over Minimum Salary Cap of $52,000,000 $11,150,000
Current Bank Account$112,684,138
Projected Bank Account$112,684,138

Pro Players Salaries

Dougie Hamilton $6,500,000 (3)
-Salary Remaining : $0
Jeff Skinner $6,000,000 (5)
-Salary Remaining : $0
Martin Necas $6,000,000 (1)
-Salary Remaining : $0
Zach Werenski $5,500,000 (3)
-Salary Remaining : $0
Viktor Arvidsson $5,200,000 (3)
-Salary Remaining : $0
Alex Chiasson $4,500,000 (1)
-Salary Remaining : $0
Ilya Samsonov $4,000,000 (1)
-Salary Remaining : $0
Nicklas Backstrom $4,000,000 (3)
-Salary Remaining : $0
Joel Edmundson $3,500,000 (3)
-Salary Remaining : $0
Dominik Kubalik $2,500,000 (4)
-Salary Remaining : $0
John Marino $2,250,000 (1)
-Salary Remaining : $0
Pheonix Copley $2,100,000 (3)
-Salary Remaining : $0
Arthur Kaliyev $2,000,000 (3)
-Salary Remaining : $0
Ethan Bear $1,500,000 (3)
-Salary Remaining : $0
Ryan McLeod $1,500,000 (3)
-Salary Remaining : $0
Kent Johnson $1,200,000 (2)
-Salary Remaining : $0
Erik Brannstrom $1,200,000 (4)
-Salary Remaining : $0
Philip Tomasino $1,200,000 (2)
-Salary Remaining : $0
Jack McBain $1,000,000 (2)
-Salary Remaining : $0
Taylor Raddysh $1,000,000 (2)
-Salary Remaining : $0
Michal Neuvirth $1,000,000 (2)
-Salary Remaining : $0
Braden Holtby $1,000,000 (2)
-Salary Remaining : $0
Andrew Peeke $1,000,000 (1)
-Salary Remaining : $0
Kiefer Sherwood $800,000 (1)
-Salary Remaining : $0
Artyom Zagidulin $700,000 (3)
-Salary Remaining : $0
Total Pro Players25
Salary Commitment
Year 47 : $67,150,000
Year 48 : $48,600,000
Year 49 : $42,200,000
Year 50 : $9,700,000
Salary Average Commitment
Year 47 : $67,150,000
Year 48 : $48,600,000
Year 49 : $42,200,000
Year 50 : $9,700,000
Salary Cap with 1 Way Contract
Year 47 : $67,150,000
Year 48 : $48,600,000
Year 49 : $42,200,000
Year 50 : $9,700,000

Farm Players Salaries

Brendan Gallagher $450,000 (1)
Salary Remaining : $0
Emil Bemstrom $125,000 (1)
Salary Remaining : $0
Nils Lundkvist $107,500 (2)
Salary Remaining : $0
Fabian Zetterlund $100,000 (2)
Salary Remaining : $0
Pavel Dorofeyev $95,000 (2)
Salary Remaining : $0
Nikolai Knyzhov $90,000 (1)
Salary Remaining : $0
Jacob Perreault $90,000 (2)
Salary Remaining : $0
Ben McCartney $90,000 (2)
Salary Remaining : $0
Kale Clague $90,000 (3)
Salary Remaining : $0
Liam Foudy $85,000 (1)
Salary Remaining : $0
Jesper Boqvist $85,000 (1)
Salary Remaining : $0
Akito Hirose $82,500 (3)
Salary Remaining : $0
Linus Hogberg $80,000 (2)
Salary Remaining : $0
Kaedan Korczak $80,000 (2)
Salary Remaining : $0
Lucas Carlsson $80,000 (1)
Salary Remaining : $0
Alex Steeves $77,500 (2)
Salary Remaining : $0
Isaac Ratcliffe $77,500 (2)
Salary Remaining : $0
Joona Koppanen $77,500 (3)
Salary Remaining : $0
Jonathan Davidsson $75,000 (1)
Salary Remaining : $0
Zach Sanford $75,000 (4)
Salary Remaining : $0
Dylan Coghlan $75,000 (3)
Salary Remaining : $0
Otto Leskinen $75,000 (1)
Salary Remaining : $0
Oskar Steen $75,000 (3)
Salary Remaining : $0
Michael Carcone $75,000 (1)
Salary Remaining : $0
Joe Snively $75,000 (1)
Salary Remaining : $0
Drake Rymsha $70,000 (3)
Salary Remaining : $0
Bryan Little $70,000 (3)
Salary Remaining : $0
Total Farm Players27
Salary Commitment
Year 47 : $2,627,500
Year 48 : $1,412,500
Year 49 : $615,000
Year 50 : $75,000
Salary Average Commitment
Year 47 : $2,627,500
Year 48 : $1,412,500
Year 49 : $615,000
Year 50 : $75,000

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWayne Gretzky Arena
Level 1: 7000 - $100 - 6 533 - 93.33%
Level 2: 6000 - $65 - 5 674 - 94.56%
Level 3: 3000 - $35 - 2 864 - 95.47%
Level 4: 5000 - $20 - 4 906 - 98.11%
Luxury : 2000 - $200 - 1 728 - 86.38%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $65 - 1 118 - 55.88%
Farm Level 2: 1000 - $25 - 650 - 64.98%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %21 704 - 94.37%
Average Income per Game$1,879,186
Year to Date Revenue$77,046,630
Farm
Home Games Left0
Average Attendance - %1 767 - 58.91%
Average Income per Game$106,664
Year to Date Revenue$4,053,246

Expense

Pro Players Total Salaries$61,100,000
Farm Players Total Salaries$1,880,000
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$69,467,651
Farm Year To Date Expenses$3,155,670
Pro Salary Cap To Date$63,331,599
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$525,410
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$29,912
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$57,600,000
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 Account$123,020,673
Projected Bank Account$123,020,673

Pro Players Salaries

Alexander Radulov $6,000,000 (1)
-Salary Remaining : $0
Jordie Benn $6,000,000 (1)
-Salary Remaining : $0
Anders Nilsson $5,000,000 (2)
-Salary Remaining : $0
David Kase $4,000,000 (1)
-Salary Remaining : $0
Byron Froese (Out of Payroll) $3,500,000 (4)
-Salary Remaining : $0
Nikita Gusev $3,000,000 (1)
-Salary Remaining : $0
Zack Kassian $3,000,000 (4)
-Salary Remaining : $0
Alex Belzile $3,000,000 (4)
-Salary Remaining : $0
Brian Boyle $2,500,000 (2)
-Salary Remaining : $0
Calle Rosen $2,500,000 (4)
-Salary Remaining : $0
Alex Biega $2,500,000 (1)
-Salary Remaining : $0
Patric Hornqvist $2,500,000 (2)
-Salary Remaining : $0
Martin Hanzal $2,500,000 (2)
-Salary Remaining : $0
Jesper Froden $2,500,000 (2)
-Salary Remaining : $0
Morgan Geekie $1,250,000 (1)
-Salary Remaining : $0
Matty Beniers $1,200,000 (2)
-Salary Remaining : $0
Vasily Podkolzin $1,200,000 (2)
-Salary Remaining : $0
Jack Quinn $1,200,000 (2)
-Salary Remaining : $0
David Jiricek $1,200,000 (4)
-Salary Remaining : $0
Benoit-Olivier Groulx $1,000,000 (2)
-Salary Remaining : $0
Corey Schueneman $1,000,000 (2)
-Salary Remaining : $0
Gustav Lindstrom $1,000,000 (1)
-Salary Remaining : $0
Stanislav Svozil $1,000,000 (4)
-Salary Remaining : $0
Joseph Woll $900,000 (2)
-Salary Remaining : $0
Urho Vaakanainen $850,000 (1)
-Salary Remaining : $0
Jake Chelios $800,000 (1)
-Salary Remaining : $0
Total Pro Players26
Salary Commitment
Year 47 : $61,100,000
Year 48 : $35,700,000
Year 49 : $14,200,000
Year 50 : $14,200,000
Salary Average Commitment
Year 47 : $61,100,000
Year 48 : $35,700,000
Year 49 : $14,200,000
Year 50 : $14,200,000
Salary Cap with 1 Way Contract
Year 47 : $61,100,000
Year 48 : $35,700,000
Year 49 : $14,200,000
Year 50 : $14,200,000

Farm Players Salaries

Jean-Francois Berube $500,000 (1)
Salary Remaining : $0
Jordan Nolan $300,000 (4)
Salary Remaining : $0
Zac Dalpe $250,000 (2)
Salary Remaining : $0
Brandt Clarke $120,000 (4)
Salary Remaining : $0
Lias Andersson $90,000 (1)
Salary Remaining : $0
Mason Geertsen $85,000 (2)
Salary Remaining : $0
Egor Yakovlev $80,000 (1)
Salary Remaining : $0
Patrik Berglund $80,000 (1)
Salary Remaining : $0
Ryan Kuffner $75,000 (2)
Salary Remaining : $0
Joshua Jacobs $75,000 (2)
Salary Remaining : $0
J.C. Beaudin $75,000 (1)
Salary Remaining : $0
Andrey Makarov $50,000 (1)
Salary Remaining : $0
Ben Bishop $50,000 (1)
Salary Remaining : $0
Alexander Salak $50,000 (1)
Salary Remaining : $0
Total Farm Players14
Salary Commitment
Year 47 : $1,880,000
Year 48 : $905,000
Year 49 : $420,000
Year 50 : $420,000
Salary Average Commitment
Year 47 : $1,880,000
Year 48 : $905,000
Year 49 : $420,000
Year 50 : $420,000

Halifax Thunder



Arena Capacity - Ticket Price
Attendance - %

Arena NameColt 45 Center
Level 1: 7000 - $125 - 4 975 - 71.07%
Level 2: 6000 - $75 - 4 591 - 76.52%
Level 3: 3000 - $40 - 2 786 - 92.88%
Level 4: 5000 - $30 - 4 537 - 90.73%
Luxury : 2000 - $205 - 1 706 - 85.30%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $45 - 1 632 - 81.60%
Farm Level 2: 1000 - $30 - 542 - 54.21%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18 595 - 80.85%
Average Income per Game$1,876,145
Year to Date Revenue$76,921,926
Farm
Home Games Left0
Average Attendance - %2 174 - 72.47%
Average Income per Game$107,645
Year to Date Revenue$4,090,500

Expense

Pro Players Total Salaries$52,975,000
Farm Players Total Salaries$2,632,500
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$66,067,792
Farm Year To Date Expenses$4,221,874
Pro Salary Cap To Date$60,456,628
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$467,008
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$40,996
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$52,025,000
Estimate Under Maximum Salary Cap of $84,000,000$31,975,000
Estimate Over Minimum Salary Cap of $52,000,000 $25,000
Current Bank Account$43,255,147
Projected Bank Account$43,255,147

Pro Players Salaries

Cale Makar $10,500,000 (5)
-Salary Remaining : $0
Anze Kopitar $7,500,000 (2)
-Salary Remaining : $0
Jordan Binnington $4,000,000 (3)
-Salary Remaining : $0
Travis Hamonic $3,500,000 (2)
-Salary Remaining : $0
Kevin Shattenkirk $3,500,000 (1)
-Salary Remaining : $0
Conor Sheary $2,850,000 (3)
-Salary Remaining : $0
Artem Zub $2,500,000 (3)
-Salary Remaining : $0
Luke Kunin $2,300,000 (2)
-Salary Remaining : $0
Zemgus Girgensons $2,000,000 (1)
-Salary Remaining : $0
Sam Steel $2,000,000 (1)
-Salary Remaining : $0
Braden Schneider $1,800,000 (3)
-Salary Remaining : $0
Justin Schultz $1,650,000 (2)
-Salary Remaining : $0
Mike Hoffman $1,500,000 (3)
-Salary Remaining : $0
Luke Evangelista $1,100,000 (4)
-Salary Remaining : $0
Robert Bortuzzo $1,025,000 (2)
-Salary Remaining : $0
Pyotr Kochetkov (Out of Payroll) $950,000 (2)
-Salary Remaining : $0
MacKenzie Entwistle $950,000 (3)
-Salary Remaining : $0
Kevin Bahl $900,000 (3)
-Salary Remaining : $0
Brendan Lemieux $850,000 (3)
-Salary Remaining : $0
Tyler Pitlick $800,000 (5)
-Salary Remaining : $0
Mathieu Olivier $800,000 (1)
-Salary Remaining : $0
Total Pro Players21
Salary Commitment
Year 47 : $52,975,000
Year 48 : $44,675,000
Year 49 : $27,750,000
Year 50 : $12,400,000
Salary Average Commitment
Year 47 : $52,975,000
Year 48 : $44,675,000
Year 49 : $27,750,000
Year 50 : $12,400,000
Salary Cap with 1 Way Contract
Year 47 : $52,975,000
Year 48 : $44,675,000
Year 49 : $27,750,000
Year 50 : $12,400,000

Farm Players Salaries

Matt Murray $350,000 (3)
Salary Remaining : $0
Spencer Stastney $185,000 (4)
Salary Remaining : $0
Matej Blumel $150,000 (5)
Salary Remaining : $0
Maxwell Willman $150,000 (5)
Salary Remaining : $0
Brendan Gaunce $150,000 (5)
Salary Remaining : $0
Milos Kelemen $115,000 (4)
Salary Remaining : $0
Michael Raffl $110,000 (2)
Salary Remaining : $0
Kieffer Bellows $100,000 (1)
Salary Remaining : $0
Cam Dineen $100,000 (2)
Salary Remaining : $0
Garrett Pilon $95,000 (4)
Salary Remaining : $0
Nicholas Merkley $95,000 (2)
Salary Remaining : $0
Madison Bowey $95,000 (2)
Salary Remaining : $0
Brian Elliott $90,000 (1)
Salary Remaining : $0
Alexander Volkov $80,000 (1)
Salary Remaining : $0
Alex Turcotte $80,000 (2)
Salary Remaining : $0
Justin Kirkland $80,000 (1)
Salary Remaining : $0
Jet Greaves $77,500 (4)
Salary Remaining : $0
Zane McIntyre $77,500 (4)
Salary Remaining : $0
Colton White $77,500 (4)
Salary Remaining : $0
Rourke Chartier $77,500 (4)
Salary Remaining : $0
Chris Wagner $77,500 (5)
Salary Remaining : $0
Julius Honka $75,000 (5)
Salary Remaining : $0
Roland McKeown $75,000 (2)
Salary Remaining : $0
Valentin Zykov $70,000 (3)
Salary Remaining : $0
Total Farm Players24
Salary Commitment
Year 47 : $2,632,500
Year 48 : $2,282,500
Year 49 : $1,727,500
Year 50 : $1,307,500
Salary Average Commitment
Year 47 : $2,632,500
Year 48 : $2,282,500
Year 49 : $1,727,500
Year 50 : $1,307,500

Hamilton Tigers



Arena Capacity - Ticket Price
Attendance - %

Arena NameSmirnoff Arena
Level 1: 6500 - $93 - 6 213 - 95.59%
Level 2: 5500 - $63 - 5 055 - 91.91%
Level 3: 3000 - $38 - 2 569 - 85.64%
Level 4: 4500 - $27 - 4 155 - 92.34%
Luxury : 1500 - $200 - 1 491 - 99.42%
Total Capacity :21000
Farm
Farm Level 1: 2000 - $35 - 1 985 - 99.27%
Farm Level 2: 1000 - $20 - 805 - 80.53%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %19 485 - 92.78%
Average Income per Game$1,789,496
Year to Date Revenue$73,369,323
Farm
Home Games Left0
Average Attendance - %2 791 - 93.03%
Average Income per Game$102,718
Year to Date Revenue$3,903,288

Expense

Pro Players Total Salaries$83,905,000
Farm Players Total Salaries$2,452,500
Coaches Total Salaries$13,150,000
Luxury Taxe Total$0
Pro Year To Date Expenses$96,499,953
Farm Year To Date Expenses$8,585,760
Pro Salary Cap To Date$88,879,055
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$745,123
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$76,128
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$82,155,000
Estimate Under Maximum Salary Cap of $84,000,000$1,845,000
Estimate Over Minimum Salary Cap of $52,000,000 $30,155,000
Current Bank Account$59,038,278
Projected Bank Account$59,038,278

Pro Players Salaries

Vladimir Tarasenko $7,900,000 (2)
-Salary Remaining : $0
Nick Suzuki $7,500,000 (1)
-Salary Remaining : $0
Jesper Bratt $7,350,000 (5)
-Salary Remaining : $0
Johnny Gaudreau $6,750,000 (5)
-Salary Remaining : $0
Jacob Trouba $6,000,000 (2)
-Salary Remaining : $0
Devon Toews $5,930,000 (1)
-Salary Remaining : $0
Jordan Eberle $5,600,000 (5)
-Salary Remaining : $0
Adam Henrique $5,500,000 (3)
-Salary Remaining : $0
Mikael Granlund $5,250,000 (2)
-Salary Remaining : $0
Anthony DeAngelo $5,000,000 (5)
-Salary Remaining : $0
Nick Leddy $4,000,000 (2)
-Salary Remaining : $0
Tyler Bertuzzi $3,500,000 (4)
-Salary Remaining : $0
Calle Jarnkrok $2,500,000 (4)
-Salary Remaining : $0
Ben Chiarot $2,000,000 (4)
-Salary Remaining : $0
Antti Raanta $2,000,000 (4)
-Salary Remaining : $0
Ukko-Pekka Luukkonen (Out of Payroll) $1,750,000 (3)
-Salary Remaining : $0
Tanner Jeannot $1,500,000 (3)
-Salary Remaining : $0
Yegor Chinakhov $1,100,000 (2)
-Salary Remaining : $0
Kyle Okposo $1,025,000 (2)
-Salary Remaining : $0
Jaycob Megna $900,000 (1)
-Salary Remaining : $0
Adam Werner $850,000 (1)
-Salary Remaining : $0
Total Pro Players21
Salary Commitment
Year 47 : $83,905,000
Year 48 : $68,725,000
Year 49 : $43,450,000
Year 50 : $34,700,000
Salary Average Commitment
Year 47 : $83,905,000
Year 48 : $68,725,000
Year 49 : $43,450,000
Year 50 : $34,700,000
Salary Cap with 1 Way Contract
Year 47 : $83,905,000
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 : $0
Matt Dumba $400,000 (4)
Salary Remaining : $0
Ross Colton $240,000 (4)
Salary Remaining : $0
Anthony Duclair $225,000 (4)
Salary Remaining : $0
Kevin Rooney $120,000 (2)
Salary Remaining : $0
Sheldon Dries $100,000 (4)
Salary Remaining : $0
Adam Gaudette $100,000 (2)
Salary Remaining : $0
Josh Leivo $100,000 (4)
Salary Remaining : $0
Michael Pezzetta $100,000 (2)
Salary Remaining : $0
Mikhail Maltsev $100,000 (2)
Salary Remaining : $0
Jordan Gross $100,000 (4)
Salary Remaining : $0
Nick Perbix $95,000 (4)
Salary Remaining : $0
Rem Pitlick $90,000 (3)
Salary Remaining : $0
Curtis McKenzie $80,000 (1)
Salary Remaining : $0
Scott Darling $77,500 (2)
Salary Remaining : $0
Laurent Dauphin $75,000 (4)
Salary Remaining : $0
Total Farm Players16
Salary Commitment
Year 47 : $2,452,500
Year 48 : $1,922,500
Year 49 : $1,425,000
Year 50 : $1,335,000
Salary Average Commitment
Year 47 : $2,452,500
Year 48 : $1,922,500
Year 49 : $1,425,000
Year 50 : $1,335,000

Houston Supernova



Arena Capacity - Ticket Price
Attendance - %

Arena NameThunder Dome
Level 1: 6500 - $114 - 5 709 - 87.83%
Level 2: 5000 - $78 - 4 392 - 87.84%
Level 3: 2500 - $46 - 2 500 - 99.99%
Level 4: 4500 - $31 - 3 848 - 85.50%
Luxury : 1500 - $240 - 1 256 - 83.77%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $65 - 1 130 - 56.51%
Farm Level 2: 1000 - $20 - 821 - 82.08%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17 705 - 88.52%
Average Income per Game$1,835,045
Year to Date Revenue$75,236,838
Farm
Home Games Left0
Average Attendance - %1 951 - 65.04%
Average Income per Game$107,859
Year to Date Revenue$4,098,660

Expense

Pro Players Total Salaries$78,850,000
Farm Players Total Salaries$1,627,500
Coaches Total Salaries$5,300,000
Luxury Taxe Total$0
Pro Year To Date Expenses$89,940,589
Farm Year To Date Expenses$2,335,949
Pro Salary Cap To Date$85,244,954
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$683,197
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$21,482
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$78,850,000
Estimate Under Maximum Salary Cap of $84,000,000$5,150,000
Estimate Over Minimum Salary Cap of $52,000,000 $26,850,000
Current Bank Account$6,692,567
Projected Bank Account$6,692,567

Pro Players Salaries

Leon Draisaitl $12,500,000 (3)
-Salary Remaining : $0
William Nylander $8,000,000 (3)
-Salary Remaining : $0
Jordan Kyrou $7,500,000 (4)
-Salary Remaining : $0
Linus Ullmark $6,000,000 (5)
-Salary Remaining : $0
Adrian Kempe $6,000,000 (5)
-Salary Remaining : $0
Ryan Nugent-Hopkins $5,500,000 (2)
-Salary Remaining : $0
Rasmus Dahlin $5,500,000 (1)
-Salary Remaining : $0
Phillip Danault $4,900,000 (4)
-Salary Remaining : $0
Jamie Oleksiak $3,500,000 (4)
-Salary Remaining : $0
Josh Manson $3,000,000 (3)
-Salary Remaining : $0
Jonas Siegenthaler $2,300,000 (4)
-Salary Remaining : $0
Vince Dunn $2,000,000 (1)
-Salary Remaining : $0
K'Andre Miller $2,000,000 (1)
-Salary Remaining : $0
Ilya Mikheyev $1,500,000 (1)
-Salary Remaining : $0
Noel Acciari $1,500,000 (3)
-Salary Remaining : $0
Kevin Lankinen $1,500,000 (3)
-Salary Remaining : $0
Kevin Stenlund $1,300,000 (5)
-Salary Remaining : $0
Jarred Tinordi $1,000,000 (1)
-Salary Remaining : $0
Connor Dewar $900,000 (2)
-Salary Remaining : $0
Danton Heinen $900,000 (4)
-Salary Remaining : $0
Bobby McMann $775,000 (4)
-Salary Remaining : $0
Jackson LaCombe $775,000 (4)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 47 : $78,850,000
Year 48 : $66,850,000
Year 49 : $60,450,000
Year 50 : $33,950,000
Salary Average Commitment
Year 47 : $78,850,000
Year 48 : $66,850,000
Year 49 : $60,450,000
Year 50 : $33,950,000
Salary Cap with 1 Way Contract
Year 47 : $78,850,000
Year 48 : $66,850,000
Year 49 : $60,450,000
Year 50 : $33,950,000

Farm Players Salaries

Jesper Fast $200,000 (1)
Salary Remaining : $0
Daniel Vladar $150,000 (2)
Salary Remaining : $0
Robin Salo $100,000 (2)
Salary Remaining : $0
Maxim Mamin $100,000 (1)
Salary Remaining : $0
Adam Huska $95,000 (2)
Salary Remaining : $0
Joona Luoto $77,500 (3)
Salary Remaining : $0
David Gust $77,500 (2)
Salary Remaining : $0
Jacob Lucchini $77,500 (1)
Salary Remaining : $0
Nick DeSimone $77,500 (3)
Salary Remaining : $0
Oskar Olausson $77,500 (4)
Salary Remaining : $0
Gustav Olofsson $77,500 (3)
Salary Remaining : $0
Gage Quinney $77,500 (3)
Salary Remaining : $0
Mitch Reinke $75,000 (4)
Salary Remaining : $0
Cooper Marody $75,000 (4)
Salary Remaining : $0
Chase Pearson $75,000 (2)
Salary Remaining : $0
Joel L'Esperance $75,000 (4)
Salary Remaining : $0
Joel Hanley $70,000 (3)
Salary Remaining : $0
Gerald Mayhew $70,000 (3)
Salary Remaining : $0
Total Farm Players18
Salary Commitment
Year 47 : $1,627,500
Year 48 : $1,250,000
Year 49 : $752,500
Year 50 : $302,500
Salary Average Commitment
Year 47 : $1,627,500
Year 48 : $1,250,000
Year 49 : $752,500
Year 50 : $302,500

London Spartiates



Arena Capacity - Ticket Price
Attendance - %

Arena NameKingdom Arena
Level 1: 6000 - $100 - 5 997 - 99.95%
Level 2: 5000 - $70 - 4 999 - 99.98%
Level 3: 2250 - $60 - 1 793 - 79.69%
Level 4: 4000 - $40 - 2 883 - 72.07%
Luxury : 1250 - $200 - 1 250 - 100.00%
Total Capacity :18500
Farm
Farm Level 1: 2000 - $75 - 971 - 48.55%
Farm Level 2: 1000 - $30 - 547 - 54.74%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16 922 - 91.47%
Average Income per Game$1,707,069
Year to Date Revenue$69,989,832
Farm
Home Games Left0
Average Attendance - %1 518 - 50.61%
Average Income per Game$107,092
Year to Date Revenue$4,069,512

Expense

Pro Players Total Salaries$70,125,000
Farm Players Total Salaries$3,045,000
Coaches Total Salaries$4,200,000
Luxury Taxe Total$0
Pro Year To Date Expenses$83,265,139
Farm Year To Date Expenses$4,367,775
Pro Salary Cap To Date$78,864,671
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$603,484
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$33,142
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$68,125,000
Estimate Under Maximum Salary Cap of $84,000,000$15,875,000
Estimate Over Minimum Salary Cap of $52,000,000 $16,125,000
Current Bank Account$54,685,131
Projected Bank Account$54,685,131

Pro Players Salaries

Brad Marchand $8,500,000 (2)
-Salary Remaining : $0
Jared Spurgeon $6,000,000 (3)
-Salary Remaining : $0
Frederik Andersen $6,000,000 (3)
-Salary Remaining : $0
Mats Zuccarello $5,750,000 (2)
-Salary Remaining : $0
Jonas Brodin $5,000,000 (5)
-Salary Remaining : $0
Alex Goligoski $4,500,000 (1)
-Salary Remaining : $0
Ryan Hartman $4,200,000 (1)
-Salary Remaining : $0
Connor Murphy $4,000,000 (5)
-Salary Remaining : $0
Daniel Sprong $3,150,000 (3)
-Salary Remaining : $0
Derek Stepan $3,000,000 (5)
-Salary Remaining : $0
Scott Harrington $3,000,000 (5)
-Salary Remaining : $0
Hunter McKown (Out of Payroll) $2,650,000 (4)
-Salary Remaining : $0
Nick Jensen $2,500,000 (2)
-Salary Remaining : $0
Nick Bonino $2,500,000 (2)
-Salary Remaining : $0
Jack Campbell $2,500,000 (4)
-Salary Remaining : $0
Jeff Carter (Out of Payroll) $2,000,000 (4)
-Salary Remaining : $0
Eeli Tolvanen $1,900,000 (2)
-Salary Remaining : $0
Kailer Yamamoto $1,800,000 (4)
-Salary Remaining : $0
Brett Kulak $1,300,000 (2)
-Salary Remaining : $0
Zach Bogosian $950,000 (1)
-Salary Remaining : $0
Mason Shaw $800,000 (2)
-Salary Remaining : $0
Alex Formenton $775,000 (5)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 47 : $72,775,000
Year 48 : $63,125,000
Year 49 : $39,875,000
Year 50 : $24,725,000
Salary Average Commitment
Year 47 : $72,775,000
Year 48 : $63,125,000
Year 49 : $39,875,000
Year 50 : $24,725,000
Salary Cap with 1 Way Contract
Year 47 : $72,775,000
Year 48 : $63,125,000
Year 49 : $39,875,000
Year 50 : $24,725,000

Farm Players Salaries

Paul Byron $400,000 (2)
Salary Remaining : $0
Mathieu Perreault $400,000 (2)
Salary Remaining : $0
Cedric Paquette $350,000 (2)
Salary Remaining : $0
Mark Friedman $300,000 (5)
Salary Remaining : $0
Tanner Pearson $250,000 (2)
Salary Remaining : $0
Nico Daws $110,000 (2)
Salary Remaining : $0
Klim Kostin $95,000 (1)
Salary Remaining : $0
Vinni Lettieri $90,000 (4)
Salary Remaining : $0
Max McCormick $77,500 (5)
Salary Remaining : $0
Brogan Rafferty $77,500 (5)
Salary Remaining : $0
Andrew Poturalski $77,500 (5)
Salary Remaining : $0
Kristian Reichel $77,500 (5)
Salary Remaining : $0
Sheldon Rempal $77,500 (5)
Salary Remaining : $0
Vitaly Abramov $77,500 (5)
Salary Remaining : $0
Taylor Fedun $75,000 (3)
Salary Remaining : $0
Kole Sherwood $75,000 (4)
Salary Remaining : $0
Dylan McIlrath $75,000 (3)
Salary Remaining : $0
Brian Pinho $75,000 (1)
Salary Remaining : $0
Kevin Gravel $75,000 (3)
Salary Remaining : $0
T.J. Tynan $70,000 (2)
Salary Remaining : $0
Nic Petan $70,000 (3)
Salary Remaining : $0
Ivan Prosvetov $70,000 (3)
Salary Remaining : $0
Total Farm Players22
Salary Commitment
Year 47 : $3,045,000
Year 48 : $2,875,000
Year 49 : $1,295,000
Year 50 : $930,000
Salary Average Commitment
Year 47 : $3,045,000
Year 48 : $2,875,000
Year 49 : $1,295,000
Year 50 : $930,000

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJacobs Center
Level 1: 6500 - $109 - 6 333 - 97.43%
Level 2: 5500 - $72 - 5 367 - 97.58%
Level 3: 2500 - $45 - 2 500 - 100.00%
Level 4: 4500 - $31 - 3 879 - 86.19%
Luxury : 1500 - $221 - 1 364 - 90.97%
Total Capacity :20500
Farm
Farm Level 1: 2000 - $35 - 1 994 - 99.69%
Farm Level 2: 1000 - $15 - 997 - 99.71%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %19 443 - 94.84%
Average Income per Game$1,933,213
Year to Date Revenue$79,261,733
Farm
Home Games Left0
Average Attendance - %2 991 - 99.70%
Average Income per Game$101,692
Year to Date Revenue$3,864,294

Expense

Pro Players Total Salaries$56,575,000
Farm Players Total Salaries$2,120,000
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$63,122,456
Farm Year To Date Expenses$2,931,543
Pro Salary Cap To Date$60,153,899
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$476,025
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$27,611
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$56,575,000
Estimate Under Maximum Salary Cap of $84,000,000$27,425,000
Estimate Over Minimum Salary Cap of $52,000,000 $4,575,000
Current Bank Account$135,323,025
Projected Bank Account$135,323,025

Pro Players Salaries

Stephane Da Costa $8,000,000 (1)
-Salary Remaining : $0
Jonathan Racine $8,000,000 (1)
-Salary Remaining : $0
Kaapo Kakko $5,000,000 (1)
-Salary Remaining : $0
James van Riemsdyk $4,000,000 (1)
-Salary Remaining : $0
Jonathan Bernier $4,000,000 (1)
-Salary Remaining : $0
Marcus Foligno $2,500,000 (5)
-Salary Remaining : $0
Jonathan Drouin $2,500,000 (4)
-Salary Remaining : $0
MacKenzie Blackwood $2,500,000 (3)
-Salary Remaining : $0
Joel Armia $2,200,000 (2)
-Salary Remaining : $0
Sammy Blais $1,500,000 (1)
-Salary Remaining : $0
Tyson Jost $1,500,000 (1)
-Salary Remaining : $0
Philipp Kurashev $1,500,000 (3)
-Salary Remaining : $0
Josh Brown $1,500,000 (3)
-Salary Remaining : $0
J.J. Moser $1,200,000 (2)
-Salary Remaining : $0
Marco Rossi $1,200,000 (2)
-Salary Remaining : $0
Juuso Valimaki $1,200,000 (2)
-Salary Remaining : $0
Jake Neighbours $1,100,000 (2)
-Salary Remaining : $0
Joel Hofer $1,000,000 (2)
-Salary Remaining : $0
Colin Blackwell $1,000,000 (2)
-Salary Remaining : $0
Felix Sandstrom $950,000 (2)
-Salary Remaining : $0
Dennis Gilbert $900,000 (3)
-Salary Remaining : $0
Jakub Zboril $900,000 (4)
-Salary Remaining : $0
Austin Wagner $850,000 (3)
-Salary Remaining : $0
Guillaume Brisebois $800,000 (4)
-Salary Remaining : $0
Tyler Angle $775,000 (4)
-Salary Remaining : $0
Total Pro Players25
Salary Commitment
Year 47 : $56,575,000
Year 48 : $24,575,000
Year 49 : $14,725,000
Year 50 : $7,475,000
Salary Average Commitment
Year 47 : $56,575,000
Year 48 : $24,575,000
Year 49 : $14,725,000
Year 50 : $7,475,000
Salary Cap with 1 Way Contract
Year 47 : $56,575,000
Year 48 : $24,575,000
Year 49 : $14,725,000
Year 50 : $7,475,000

Farm Players Salaries

Jamie Drysdale $200,000 (3)
Salary Remaining : $0
Marco Kasper $120,000 (4)
Salary Remaining : $0
Andreas Johnsson $100,000 (4)
Salary Remaining : $0
Scott Reedy $100,000 (2)
Salary Remaining : $0
Markus Niemelainen $95,000 (2)
Salary Remaining : $0
Alexander Alexeyev $95,000 (2)
Salary Remaining : $0
Owen Beck $95,000 (4)
Salary Remaining : $0
Alexey Toropchenko $95,000 (2)
Salary Remaining : $0
Ivan Chekhovich $90,000 (3)
Salary Remaining : $0
Jesse Ylonen $90,000 (3)
Salary Remaining : $0
Olli Juolevi $90,000 (3)
Salary Remaining : $0
Valtteri Puustinen $90,000 (2)
Salary Remaining : $0
Michael Dipietro $85,000 (4)
Salary Remaining : $0
Janne Kuokkanen $85,000 (3)
Salary Remaining : $0
Sean Day $85,000 (2)
Salary Remaining : $0
Lucas Wallmark $85,000 (4)
Salary Remaining : $0
Victor Rask $77,500 (5)
Salary Remaining : $0
Nicholas Baptiste $77,500 (5)
Salary Remaining : $0
Dillon Heatherington $75,000 (1)
Salary Remaining : $0
Otto Koivula $75,000 (1)
Salary Remaining : $0
Connor Bunnaman $75,000 (1)
Salary Remaining : $0
Alan Quine $70,000 (4)
Salary Remaining : $0
David Farrance $70,000 (3)
Salary Remaining : $0
Total Farm Players23
Salary Commitment
Year 47 : $2,120,000
Year 48 : $1,895,000
Year 49 : $1,335,000
Year 50 : $710,000
Salary Average Commitment
Year 47 : $2,120,000
Year 48 : $1,895,000
Year 49 : $1,335,000
Year 50 : $710,000

Miami Heat



Arena Capacity - Ticket Price
Attendance - %

Arena NameMiami Arena
Level 1: 6000 - $115 - 5 472 - 91.19%
Level 2: 5000 - $75 - 4 602 - 92.04%
Level 3: 2500 - $48 - 2 223 - 88.91%
Level 4: 4000 - $35 - 3 337 - 83.43%
Luxury : 1000 - $240 - 1 000 - 100.00%
Total Capacity :18500
Farm
Farm Level 1: 3000 - $35 - 2 988 - 99.60%
Farm Level 2: 2000 - $15 - 1 997 - 99.83%
Farm Total Capacity :5000

Income

Home Games Left0
Average Attendance - %16 634 - 89.91%
Average Income per Game$1,725,467
Year to Date Revenue$70,744,160
Farm
Home Games Left0
Average Attendance - %4 985 - 99.69%
Average Income per Game$161,433
Year to Date Revenue$6,134,448

Expense

Pro Players Total Salaries$67,400,000
Farm Players Total Salaries$2,930,000
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$72,895,294
Farm Year To Date Expenses$5,460,660
Pro Salary Cap To Date$65,536,187
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$585,246
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$48,053
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$64,200,000
Estimate Under Maximum Salary Cap of $84,000,000$19,800,000
Estimate Over Minimum Salary Cap of $52,000,000 $12,200,000
Current Bank Account$86,535,275
Projected Bank Account$86,535,275

Pro Players Salaries

Keith Yandle $6,000,000 (1)
-Salary Remaining : $0
Justin Auger $6,000,000 (1)
-Salary Remaining : $0
Landon Bow $6,000,000 (1)
-Salary Remaining : $0
Shea Weber $6,000,000 (1)
-Salary Remaining : $0
Shane Harper $6,000,000 (1)
-Salary Remaining : $0
Taylor Hall $5,000,000 (1)
-Salary Remaining : $0
Adam Brooks $4,000,000 (1)
-Salary Remaining : $0
Gustav Nyquist $3,250,000 (1)
-Salary Remaining : $0
Owen Tippett $3,000,000 (4)
-Salary Remaining : $0
Michael Houser $2,000,000 (3)
-Salary Remaining : $0
Ville Heinola (Out of Payroll) $2,000,000 (4)
-Salary Remaining : $0
Travis Dermott $2,000,000 (4)
-Salary Remaining : $0
Louis Domingue $2,000,000 (3)
-Salary Remaining : $0
Brandon Halverson $2,000,000 (1)
-Salary Remaining : $0
Casey Cizikas $1,500,000 (1)
-Salary Remaining : $0
Owen Power (Out of Payroll) $1,200,000 (2)
-Salary Remaining : $0
Dawson Mercer $1,200,000 (2)
-Salary Remaining : $0
Mason McTavish $1,200,000 (2)
-Salary Remaining : $0
Bobby Brink $1,000,000 (2)
-Salary Remaining : $0
Jack Drury $1,000,000 (2)
-Salary Remaining : $0
Wyatt Kalynuk $1,000,000 (2)
-Salary Remaining : $0
A.J. Greer $1,000,000 (5)
-Salary Remaining : $0
Brett Ritchie $775,000 (1)
-Salary Remaining : $0
Oliver Kylington $775,000 (5)
-Salary Remaining : $0
Jeremy Davies $750,000 (2)
-Salary Remaining : $0
Allen York $750,000 (1)
-Salary Remaining : $0
Total Pro Players26
Salary Commitment
Year 47 : $67,400,000
Year 48 : $20,125,000
Year 49 : $12,775,000
Year 50 : $8,775,000
Salary Average Commitment
Year 47 : $67,400,000
Year 48 : $20,125,000
Year 49 : $12,775,000
Year 50 : $8,775,000
Salary Cap with 1 Way Contract
Year 47 : $67,400,000
Year 48 : $20,125,000
Year 49 : $12,775,000
Year 50 : $8,775,000

Farm Players Salaries

Jonathan Dahlen $400,000 (1)
Salary Remaining : $0
Joel Farabee $380,000 (3)
Salary Remaining : $0
Cam York $300,000 (1)
Salary Remaining : $0
Quinton Byfield $300,000 (3)
Salary Remaining : $0
Shane Pinto $250,000 (2)
Salary Remaining : $0
Connor McMichael $200,000 (3)
Salary Remaining : $0
Wyatt Johnston $120,000 (4)
Salary Remaining : $0
Luke Hughes $120,000 (4)
Salary Remaining : $0
Dominic Turgeon $100,000 (1)
Salary Remaining : $0
Alec Regula $100,000 (2)
Salary Remaining : $0
Connor Ingram $90,000 (2)
Salary Remaining : $0
Dylan Holloway $90,000 (4)
Salary Remaining : $0
Alex Vlasic $90,000 (2)
Salary Remaining : $0
Reilly Walsh $85,000 (2)
Salary Remaining : $0
Beck Malenstyn $80,000 (1)
Salary Remaining : $0
Jackson Cates $75,000 (4)
Salary Remaining : $0
Marc McLaughlin $75,000 (4)
Salary Remaining : $0
Filip Hallander $75,000 (2)
Salary Remaining : $0
Total Farm Players18
Salary Commitment
Year 47 : $2,930,000
Year 48 : $2,050,000
Year 49 : $1,360,000
Year 50 : $480,000
Salary Average Commitment
Year 47 : $2,930,000
Year 48 : $2,050,000
Year 49 : $1,360,000
Year 50 : $480,000

Moncton Wildcats



Arena Capacity - Ticket Price
Attendance - %

Arena NameMoncton Coliseum
Level 1: 7000 - $105 - 6 549 - 93.55%
Level 2: 5250 - $75 - 4 686 - 89.26%
Level 3: 4000 - $45 - 2 785 - 69.62%
Level 4: 5000 - $25 - 4 713 - 94.26%
Luxury : 1750 - $178 - 1 717 - 98.09%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1 991 - 99.55%
Farm Level 2: 1000 - $15 - 996 - 99.61%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20 450 - 88.91%
Average Income per Game$1,905,328
Year to Date Revenue$78,118,454
Farm
Home Games Left0
Average Attendance - %2 987 - 99.57%
Average Income per Game$101,549
Year to Date Revenue$3,858,846

Expense

Pro Players Total Salaries$59,350,000
Farm Players Total Salaries$992,500
Coaches Total Salaries$1,700,000
Luxury Taxe Total$0
Pro Year To Date Expenses$61,619,314
Farm Year To Date Expenses$1,988,777
Pro Salary Cap To Date$59,321,174
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$494,672
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,978
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$58,150,000
Estimate Under Maximum Salary Cap of $84,000,000$25,850,000
Estimate Over Minimum Salary Cap of $52,000,000 $6,150,000
Current Bank Account$76,085,517
Projected Bank Account$76,085,517

Pro Players Salaries

Jakub Voracek $6,000,000 (1)
-Salary Remaining : $0
Thomas Harley $5,000,000 (3)
-Salary Remaining : $0
Brandon Saad $4,500,000 (3)
-Salary Remaining : $0
Josh Norris $4,500,000 (1)
-Salary Remaining : $0
Damon Severson $4,100,000 (2)
-Salary Remaining : $0
Austin Czarnik $4,000,000 (1)
-Salary Remaining : $0
Sam Gagner $4,000,000 (1)
-Salary Remaining : $0
Frederick Gaudreau $3,250,000 (1)
-Salary Remaining : $0
William Borgen $2,500,000 (2)
-Salary Remaining : $0
Carson Soucy $2,000,000 (1)
-Salary Remaining : $0
Oskar Sundqvist $2,000,000 (1)
-Salary Remaining : $0
Jake Allen $2,000,000 (3)
-Salary Remaining : $0
Ty Smith $1,500,000 (2)
-Salary Remaining : $0
Alexander Holtz $1,500,000 (3)
-Salary Remaining : $0
Akira Schmid (Out of Payroll) $1,200,000 (1)
-Salary Remaining : $0
Jakob Pelletier (Out of Payroll) $1,200,000 (4)
-Salary Remaining : $0
Calvin de Haan $1,100,000 (1)
-Salary Remaining : $0
Tyler Johnson $1,025,000 (3)
-Salary Remaining : $0
Collin Delia $1,000,000 (2)
-Salary Remaining : $0
Ian Mitchell $1,000,000 (1)
-Salary Remaining : $0
Saku Maenalanen $1,000,000 (2)
-Salary Remaining : $0
Julien Gauthier $950,000 (3)
-Salary Remaining : $0
Brock Faber $925,000 (4)
-Salary Remaining : $0
Karson Kuhlman $900,000 (2)
-Salary Remaining : $0
Tim Berni $875,000 (5)
-Salary Remaining : $0
Arber Xhekaj $875,000 (4)
-Salary Remaining : $0
Cole Reinhardt $850,000 (1)
-Salary Remaining : $0
Samuel Fagemo $800,000 (2)
-Salary Remaining : $0
Total Pro Players28
Salary Commitment
Year 47 : $60,550,000
Year 48 : $30,650,000
Year 49 : $18,850,000
Year 50 : $3,875,000
Salary Average Commitment
Year 47 : $60,550,000
Year 48 : $30,650,000
Year 49 : $18,850,000
Year 50 : $3,875,000
Salary Cap with 1 Way Contract
Year 47 : $60,550,000
Year 48 : $30,650,000
Year 49 : $18,850,000
Year 50 : $3,875,000

Farm Players Salaries

Thomas Bordeleau $120,000 (2)
Salary Remaining : $0
Will Butcher $95,000 (3)
Salary Remaining : $0
Tyler Kleven $95,000 (1)
Salary Remaining : $0
Mac Hollowell $95,000 (3)
Salary Remaining : $0
Carl Dahlstrom $90,000 (3)
Salary Remaining : $0
Hendrix Lapierre $90,000 (4)
Salary Remaining : $0
Tobias Bjornfot $90,000 (4)
Salary Remaining : $0
Joshua Ho-Sang $85,000 (3)
Salary Remaining : $0
Alexei Melnichuk $80,000 (1)
Salary Remaining : $0
Jean-Luc Foudy $77,500 (4)
Salary Remaining : $0
Marc Michaelis $75,000 (3)
Salary Remaining : $0
Total Farm Players11
Salary Commitment
Year 47 : $992,500
Year 48 : $817,500
Year 49 : $697,500
Year 50 : $257,500
Salary Average Commitment
Year 47 : $992,500
Year 48 : $817,500
Year 49 : $697,500
Year 50 : $257,500

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Molson
Level 1: 7000 - $100 - 6 566 - 93.79%
Level 2: 6000 - $80 - 4 246 - 70.76%
Level 3: 3000 - $50 - 2 091 - 69.71%
Level 4: 5000 - $30 - 4 628 - 92.57%
Luxury : 2000 - $130 - 1 886 - 94.31%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1 990 - 99.52%
Farm Level 2: 1000 - $15 - 997 - 99.65%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %19 417 - 84.42%
Average Income per Game$1,781,780
Year to Date Revenue$73,052,976
Farm
Home Games Left0
Average Attendance - %2 987 - 99.56%
Average Income per Game$101,531
Year to Date Revenue$3,858,192

Expense

Pro Players Total Salaries$82,275,000
Farm Players Total Salaries$3,430,000
Coaches Total Salaries$8,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$96,690,505
Farm Year To Date Expenses$4,255,648
Pro Salary Cap To Date$86,967,349
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$735,861
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$39,204
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$81,500,000
Estimate Under Maximum Salary Cap of $84,000,000$2,500,000
Estimate Over Minimum Salary Cap of $52,000,000 $29,500,000
Current Bank Account($2,005,088)
Projected Bank Account($2,005,088)

Pro Players Salaries

Victor Hedman $8,500,000 (3)
-Salary Remaining : $0
John Carlson $7,250,000 (5)
-Salary Remaining : $0
Hampus Lindholm $6,500,000 (4)
-Salary Remaining : $0
Sergei Bobrovsky $6,250,000 (5)
-Salary Remaining : $0
Ryan O'Reilly $5,500,000 (5)
-Salary Remaining : $0
Sean Monahan $5,000,000 (5)
-Salary Remaining : $0
Tyler Myers $4,800,000 (1)
-Salary Remaining : $0
David Perron $4,700,000 (2)
-Salary Remaining : $0
David Krejci $4,200,000 (1)
-Salary Remaining : $0
Max Domi $4,000,000 (3)
-Salary Remaining : $0
Ivan Barbashev $3,500,000 (1)
-Salary Remaining : $0
Jason Zucker $3,000,000 (3)
-Salary Remaining : $0
Jordan Staal $3,000,000 (4)
-Salary Remaining : $0
Alexander Kerfoot $2,900,000 (4)
-Salary Remaining : $0
Nikita Zadorov $2,850,000 (1)
-Salary Remaining : $0
Barclay Goodrow $2,800,000 (2)
-Salary Remaining : $0
Christian Dvorak $2,500,000 (1)
-Salary Remaining : $0
Filip Chytil $1,750,000 (1)
-Salary Remaining : $0
Keith Kinkaid $850,000 (3)
-Salary Remaining : $0
Victor Mete $850,000 (5)
-Salary Remaining : $0
Joe Thornton $800,000 (1)
-Salary Remaining : $0
Ryan Murray (Out of Payroll) $775,000 (1)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 47 : $82,275,000
Year 48 : $61,100,000
Year 49 : $53,600,000
Year 50 : $37,250,000
Salary Average Commitment
Year 47 : $82,275,000
Year 48 : $61,100,000
Year 49 : $53,600,000
Year 50 : $37,250,000
Salary Cap with 1 Way Contract
Year 47 : $82,275,000
Year 48 : $61,100,000
Year 49 : $53,600,000
Year 50 : $37,250,000

Farm Players Salaries

Sean Couturier $700,000 (1)
Salary Remaining : $0
Oliver Ekman-Larsson $250,000 (4)
Salary Remaining : $0
Yegor Sharangovich $200,000 (1)
Salary Remaining : $0
Kasperi Kapanen $175,000 (1)
Salary Remaining : $0
Yakov Trenin $150,000 (3)
Salary Remaining : $0
Kaapo Kahkonen $150,000 (1)
Salary Remaining : $0
Alexandre Texier $120,000 (4)
Salary Remaining : $0
Christian Fischer $102,500 (3)
Salary Remaining : $0
Mads Sogaard $102,500 (3)
Salary Remaining : $0
Jansen Harkins $92,500 (1)
Salary Remaining : $0
Jake Gardiner $90,000 (2)
Salary Remaining : $0
Parker Kelly $90,000 (3)
Salary Remaining : $0
Xavier Ouellet $90,000 (2)
Salary Remaining : $0
Austin Strand $85,000 (3)
Salary Remaining : $0
Chris Driedger $85,000 (4)
Salary Remaining : $0
Stefan Noesen $80,000 (2)
Salary Remaining : $0
Ryan Murphy $80,000 (2)
Salary Remaining : $0
Michael Sgarbossa $80,000 (2)
Salary Remaining : $0
Semyon Der-Arguchintsev $80,000 (4)
Salary Remaining : $0
Dmitrij Jaskin $80,000 (3)
Salary Remaining : $0
Nikolay Goldobin $80,000 (1)
Salary Remaining : $0
Brady Keeper $80,000 (2)
Salary Remaining : $0
Robbie Russo $80,000 (2)
Salary Remaining : $0
MacKenzie MacEachern $80,000 (4)
Salary Remaining : $0
Mike Smith $77,500 (1)
Salary Remaining : $0
Jayden Halbgewachs $75,000 (2)
Salary Remaining : $0
Filip Chlapik $75,000 (3)
Salary Remaining : $0
Total Farm Players27
Salary Commitment
Year 47 : $3,430,000
Year 48 : $1,955,000
Year 49 : $1,300,000
Year 50 : $615,000
Salary Average Commitment
Year 47 : $3,430,000
Year 48 : $1,955,000
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 - 4 924 - 82.06%
Level 2: 5250 - $75 - 4 655 - 88.67%
Level 3: 2250 - $51 - 2 067 - 91.85%
Level 4: 4000 - $33 - 3 552 - 88.81%
Luxury : 1500 - $235 - 1 272 - 84.79%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $40 - 1 985 - 99.27%
Farm Level 2: 1000 - $20 - 813 - 81.34%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16 470 - 86.68%
Average Income per Game$1,789,267
Year to Date Revenue$73,359,956
Farm
Home Games Left0
Average Attendance - %2 799 - 93.30%
Average Income per Game$114,824
Year to Date Revenue$4,363,320

Expense

Pro Players Total Salaries$59,525,000
Farm Players Total Salaries$2,730,000
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$65,587,027
Farm Year To Date Expenses$3,087,174
Pro Salary Cap To Date$62,691,326
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$496,107
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$28,584
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$57,425,000
Estimate Under Maximum Salary Cap of $84,000,000$26,575,000
Estimate Over Minimum Salary Cap of $52,000,000 $5,425,000
Current Bank Account$101,085,181
Projected Bank Account$101,085,181

Pro Players Salaries

Jason Robertson $8,000,000 (3)
-Salary Remaining : $0
John Gibson $6,000,000 (2)
-Salary Remaining : $0
John-Jason Peterka $5,250,000 (5)
-Salary Remaining : $0
Noah Dobson $5,000,000 (1)
-Salary Remaining : $0
Matias Maccelli $4,750,000 (5)
-Salary Remaining : $0
Jaden Schwartz $4,250,000 (5)
-Salary Remaining : $0
Kirby Dach $4,000,000 (3)
-Salary Remaining : $0
Jesperi Kotkaniemi $3,500,000 (2)
-Salary Remaining : $0
Phil Kessel $2,500,000 (3)
-Salary Remaining : $0
Peyton Krebs $2,500,000 (2)
-Salary Remaining : $0
Justin Barron $2,000,000 (3)
-Salary Remaining : $0
Sam Montembeault $1,500,000 (4)
-Salary Remaining : $0
Devon Levi $1,200,000 (3)
-Salary Remaining : $0
Jonatan Berggren $1,200,000 (2)
-Salary Remaining : $0
Michael Kesselring (Out of Payroll) $1,100,000 (4)
-Salary Remaining : $0
Matt Nieto $1,025,000 (2)
-Salary Remaining : $0
Jake Livingstone $1,000,000 (4)
-Salary Remaining : $0
Matt Kiersted (Out of Payroll) $1,000,000 (1)
-Salary Remaining : $0
Wyatt Kaiser $1,000,000 (4)
-Salary Remaining : $0
Aatu Raty $1,000,000 (3)
-Salary Remaining : $0
Dakota Mermis $900,000 (3)
-Salary Remaining : $0
Lukas Reichel $850,000 (2)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 47 : $59,525,000
Year 48 : $53,525,000
Year 49 : $38,450,000
Year 50 : $18,850,000
Salary Average Commitment
Year 47 : $59,525,000
Year 48 : $53,525,000
Year 49 : $38,450,000
Year 50 : $18,850,000
Salary Cap with 1 Way Contract
Year 47 : $59,525,000
Year 48 : $53,525,000
Year 49 : $38,450,000
Year 50 : $18,850,000

Farm Players Salaries

Viktor Lodin $500,000 (2)
Salary Remaining : $0
Antti Suomela $450,000 (2)
Salary Remaining : $0
Oscar Klefbom $400,000 (2)
Salary Remaining : $0
Gregory Hofmann $290,000 (1)
Salary Remaining : $0
Grigori Denisenko $150,000 (1)
Salary Remaining : $0
Brendan Perlini $130,000 (2)
Salary Remaining : $0
Dylan Guenther $120,000 (3)
Salary Remaining : $0
Adam Clendening $110,000 (2)
Salary Remaining : $0
Arvid Soderblom $100,000 (3)
Salary Remaining : $0
Sean Farrell $100,000 (4)
Salary Remaining : $0
Matthew Coronato $100,000 (3)
Salary Remaining : $0
Lukas Rousek $100,000 (4)
Salary Remaining : $0
Dmitri Samorukov $90,000 (3)
Salary Remaining : $0
Jake Leschyshyn $90,000 (4)
Salary Remaining : $0
Total Farm Players14
Salary Commitment
Year 47 : $2,730,000
Year 48 : $2,290,000
Year 49 : $700,000
Year 50 : $290,000
Salary Average Commitment
Year 47 : $2,730,000
Year 48 : $2,290,000
Year 49 : $700,000
Year 50 : $290,000

Nunavut Mystery



Arena Capacity - Ticket Price
Attendance - %

Arena NameNunavut Dome
Level 1: 6000 - $130 - 4 705 - 78.41%
Level 2: 5000 - $80 - 4 260 - 85.20%
Level 3: 2250 - $55 - 1 932 - 85.85%
Level 4: 4000 - $40 - 2 908 - 72.70%
Luxury : 1250 - $240 - 1 222 - 97.74%
Total Capacity :18500
Farm
Farm Level 1: 2000 - $35 - 1 992 - 99.58%
Farm Level 2: 1000 - $15 - 998 - 99.76%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15 026 - 81.22%
Average Income per Game$1,761,840
Year to Date Revenue$72,235,428
Farm
Home Games Left0
Average Attendance - %2 989 - 99.64%
Average Income per Game$101,603
Year to Date Revenue$3,860,904

Expense

Pro Players Total Salaries$56,375,000
Farm Players Total Salaries$1,252,500
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$63,431,606
Farm Year To Date Expenses$1,942,157
Pro Salary Cap To Date$60,229,243
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$470,287
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$19,934
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$53,375,000
Estimate Under Maximum Salary Cap of $84,000,000$30,625,000
Estimate Over Minimum Salary Cap of $52,000,000 $1,375,000
Current Bank Account$94,843,901
Projected Bank Account$94,843,901

Pro Players Salaries

Samuel Girard $4,750,000 (1)
-Salary Remaining : $0
Alex Galchenyuk $4,000,000 (1)
-Salary Remaining : $0
Kevan Miller $4,000,000 (1)
-Salary Remaining : $0
Anthony Peluso $4,000,000 (1)
-Salary Remaining : $0
Antoine Roussel $4,000,000 (1)
-Salary Remaining : $0
Tom Sestito $4,000,000 (1)
-Salary Remaining : $0
Luke Gazdic $4,000,000 (1)
-Salary Remaining : $0
Steven Santini $4,000,000 (1)
-Salary Remaining : $0
Glenn Gawdin $3,500,000 (1)
-Salary Remaining : $0
Wayne Simmonds (Out of Payroll) $3,000,000 (1)
-Salary Remaining : $0
Markus Hannikainen $2,500,000 (1)
-Salary Remaining : $0
Paul Ladue $2,500,000 (1)
-Salary Remaining : $0
Cole Sillinger $1,200,000 (2)
-Salary Remaining : $0
Seth Jarvis $1,200,000 (2)
-Salary Remaining : $0
Nikita Tryamkin $1,000,000 (2)
-Salary Remaining : $0
Jordan Harris $950,000 (2)
-Salary Remaining : $0
Daniil Miromanov $900,000 (2)
-Salary Remaining : $0
Zach Sawchenko $900,000 (2)
-Salary Remaining : $0
Nikita Nesterenko $900,000 (4)
-Salary Remaining : $0
Jiri Patera $775,000 (4)
-Salary Remaining : $0
Libor Hajek $750,000 (4)
-Salary Remaining : $0
Charles Hudon $750,000 (3)
-Salary Remaining : $0
Brandon Baddock $700,000 (2)
-Salary Remaining : $0
John Persson $700,000 (1)
-Salary Remaining : $0
Jacob De La Rose $700,000 (1)
-Salary Remaining : $0
Ken Appleby $700,000 (2)
-Salary Remaining : $0
Total Pro Players26
Salary Commitment
Year 47 : $56,375,000
Year 48 : $10,725,000
Year 49 : $3,175,000
Year 50 : $2,425,000
Salary Average Commitment
Year 47 : $56,375,000
Year 48 : $10,725,000
Year 49 : $3,175,000
Year 50 : $2,425,000
Salary Cap with 1 Way Contract
Year 47 : $56,375,000
Year 48 : $10,725,000
Year 49 : $3,175,000
Year 50 : $2,425,000

Farm Players Salaries

Lukas Vejdemo $400,000 (1)
Salary Remaining : $0
Veini Vehvilainen $250,000 (1)
Salary Remaining : $0
Markus Granlund $250,000 (1)
Salary Remaining : $0
Shane Wright $120,000 (4)
Salary Remaining : $0
Cole Koepke $82,500 (4)
Salary Remaining : $0
Marian Studenic $80,000 (3)
Salary Remaining : $0
Libor Sulak $70,000 (1)
Salary Remaining : $0
Total Farm Players7
Salary Commitment
Year 47 : $1,252,500
Year 48 : $282,500
Year 49 : $282,500
Year 50 : $202,500
Salary Average Commitment
Year 47 : $1,252,500
Year 48 : $282,500
Year 49 : $282,500
Year 50 : $202,500

Ottawa Lumberjacks



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 7000 - $125 - 4 923 - 70.33%
Level 2: 6000 - $90 - 3 702 - 61.70%
Level 3: 3000 - $55 - 1 907 - 63.58%
Level 4: 5000 - $25 - 4 712 - 94.24%
Luxury : 2000 - $200 - 1 749 - 87.46%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1 988 - 99.38%
Farm Level 2: 1000 - $15 - 999 - 99.92%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16 994 - 73.89%
Average Income per Game$1,825,364
Year to Date Revenue$74,839,938
Farm
Home Games Left0
Average Attendance - %2 987 - 99.56%
Average Income per Game$101,465
Year to Date Revenue$3,855,678

Expense

Pro Players Total Salaries$82,450,000
Farm Players Total Salaries$2,797,500
Coaches Total Salaries$6,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$93,586,815
Farm Year To Date Expenses$4,840,770
Pro Salary Cap To Date$87,538,796
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$716,803
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$40,686
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$82,450,000
Estimate Under Maximum Salary Cap of $84,000,000$1,550,000
Estimate Over Minimum Salary Cap of $52,000,000 $30,450,000
Current Bank Account$77,377,504
Projected Bank Account$77,377,504

Pro Players Salaries

David Pastrnak $9,000,000 (1)
-Salary Remaining : $0
Mika Zibanejad $8,500,000 (1)
-Salary Remaining : $0
Roman Josi $8,500,000 (4)
-Salary Remaining : $0
J.T. Miller $8,000,000 (3)
-Salary Remaining : $0
Alex Pietrangelo $8,000,000 (4)
-Salary Remaining : $0
Igor Shesterkin $6,250,000 (1)
-Salary Remaining : $0
Artturi Lehkonen $4,800,000 (5)
-Salary Remaining : $0
Mike Matheson $4,000,000 (1)
-Salary Remaining : $0
Teuvo Teravainen $3,750,000 (1)
-Salary Remaining : $0
Jean-Gabriel Pageau $3,000,000 (4)
-Salary Remaining : $0
Jake DeBrusk $2,750,000 (1)
-Salary Remaining : $0
Brandon Hagel $2,500,000 (1)
-Salary Remaining : $0
Jeremy Swayman $2,250,000 (1)
-Salary Remaining : $0
Trevor Moore $2,000,000 (4)
-Salary Remaining : $0
Morgan Frost $2,000,000 (4)
-Salary Remaining : $0
Zach Whitecloud $1,200,000 (3)
-Salary Remaining : $0
Kirill Marchenko $1,200,000 (4)
-Salary Remaining : $0
Jani Hakanpaa $1,200,000 (3)
-Salary Remaining : $0
Logan O'Connor $1,000,000 (3)
-Salary Remaining : $0
Dylan Samberg $950,000 (2)
-Salary Remaining : $0
Jay Beagle $800,000 (1)
-Salary Remaining : $0
Matt Irwin $800,000 (1)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 47 : $82,450,000
Year 48 : $41,850,000
Year 49 : $40,900,000
Year 50 : $29,500,000
Salary Average Commitment
Year 47 : $82,450,000
Year 48 : $41,850,000
Year 49 : $40,900,000
Year 50 : $29,500,000
Salary Cap with 1 Way Contract
Year 47 : $82,450,000
Year 48 : $41,850,000
Year 49 : $40,900,000
Year 50 : $29,500,000

Farm Players Salaries

Mikko Koskinen $350,000 (2)
Salary Remaining : $0
Conor Garland $300,000 (3)
Salary Remaining : $0
Rasmus Asplund $125,000 (1)
Salary Remaining : $0
Josh Mahura $125,000 (4)
Salary Remaining : $0
Ronald Attard $102,500 (3)
Salary Remaining : $0
Nils Hoglander $100,000 (3)
Salary Remaining : $0
Riley Stillman $100,000 (4)
Salary Remaining : $0
Josh Archibald $100,000 (3)
Salary Remaining : $0
Jordan Spence $100,000 (2)
Salary Remaining : $0
Aliaksei Protas $95,000 (2)
Salary Remaining : $0
Chris Wideman $95,000 (3)
Salary Remaining : $0
Brett Leason $95,000 (2)
Salary Remaining : $0
Rudolfs Balcers $90,000 (4)
Salary Remaining : $0
Phillip Di Giuseppe $90,000 (3)
Salary Remaining : $0
Sam Carrick $85,000 (3)
Salary Remaining : $0
Tristen Robins $80,000 (4)
Salary Remaining : $0
Nikita Okhotyuk $80,000 (2)
Salary Remaining : $0
Justus Annunen $80,000 (2)
Salary Remaining : $0
Declan Chisholm $80,000 (2)
Salary Remaining : $0
Ben Gleason $80,000 (4)
Salary Remaining : $0
Joey Anderson $80,000 (4)
Salary Remaining : $0
Joey Keane $80,000 (1)
Salary Remaining : $0
Jeffrey Viel $80,000 (3)
Salary Remaining : $0
Jack Studnicka $80,000 (4)
Salary Remaining : $0
Sean Walker $75,000 (4)
Salary Remaining : $0
Adam Wilcox $50,000 (1)
Salary Remaining : $0
Total Farm Players26
Salary Commitment
Year 47 : $2,797,500
Year 48 : $2,542,500
Year 49 : $1,662,500
Year 50 : $710,000
Salary Average Commitment
Year 47 : $2,797,500
Year 48 : $2,542,500
Year 49 : $1,662,500
Year 50 : $710,000

Quebec Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Vidéotron
Level 1: 7000 - $95 - 6 624 - 94.62%
Level 2: 6000 - $70 - 5 498 - 91.63%
Level 3: 3000 - $52 - 2 041 - 68.02%
Level 4: 5000 - $30 - 4 511 - 90.22%
Luxury : 2000 - $190 - 1 767 - 88.33%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $50 - 1 447 - 72.36%
Farm Level 2: 1000 - $25 - 652 - 65.19%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20 439 - 88.87%
Average Income per Game$1,909,379
Year to Date Revenue$78,284,528
Farm
Home Games Left0
Average Attendance - %2 099 - 69.97%
Average Income per Game$106,392
Year to Date Revenue$4,042,890

Expense

Pro Players Total Salaries$81,525,000
Farm Players Total Salaries$3,228,755
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$88,979,248
Farm Year To Date Expenses$5,134,171
Pro Salary Cap To Date$85,599,722
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$684,631
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$46,272
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$81,525,000
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 Account$86,112,074
Projected Bank Account$86,112,074

Pro Players Salaries

Drew Doughty $10,000,000 (3)
-Salary Remaining : $0
Matthew Tkachuk $8,500,000 (1)
-Salary Remaining : $0
Sidney Crosby $8,000,000 (3)
-Salary Remaining : $0
Mark Stone $7,500,000 (4)
-Salary Remaining : $0
Rasmus Andersson $6,250,000 (5)
-Salary Remaining : $0
Drake Batherson $5,500,000 (1)
-Salary Remaining : $0
Mattias Ekholm $5,250,000 (4)
-Salary Remaining : $0
Travis Konecny $5,000,000 (1)
-Salary Remaining : $0
Marc-Andre Fleury $5,000,000 (4)
-Salary Remaining : $0
Tom Wilson $4,500,000 (4)
-Salary Remaining : $0
Brandon Carlo $3,500,000 (3)
-Salary Remaining : $0
Ian Cole $3,000,000 (3)
-Salary Remaining : $0
Sean Durzi $1,700,000 (2)
-Salary Remaining : $0
Sam Lafferty $1,500,000 (1)
-Salary Remaining : $0
Jake Evans $1,400,000 (1)
-Salary Remaining : $0
Joonas Korpisalo $1,250,000 (1)
-Salary Remaining : $0
Matthew Boldy $1,200,000 (2)
-Salary Remaining : $0
Derek Ryan $950,000 (1)
-Salary Remaining : $0
Milan Lucic $775,000 (3)
-Salary Remaining : $0
Rafael Harvey-Pinard $750,000 (2)
-Salary Remaining : $0
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 : $0
Marco Scandella $375,000 (2)
Salary Remaining : $0
Justin Braun $200,000 (2)
Salary Remaining : $0
Jeff Malott $133,300 (2)
Salary Remaining : $0
Ross Johnston $127,955 (3)
Salary Remaining : $0
Simon Edvinsson $120,000 (4)
Salary Remaining : $0
Nicolas Aube-Kubel $100,000 (4)
Salary Remaining : $0
Reese Johnson $95,000 (3)
Salary Remaining : $0
Marcus Bjork $90,000 (2)
Salary Remaining : $0
Aidan McDonough $90,000 (4)
Salary Remaining : $0
Mike Hardman $87,500 (3)
Salary Remaining : $0
Filip Roos $82,500 (4)
Salary Remaining : $0
Santeri Hatakka $80,000 (2)
Salary Remaining : $0
James Hamblin $77,500 (4)
Salary Remaining : $0
Cole McWard $77,500 (4)
Salary Remaining : $0
Brandon Gormley $77,500 (4)
Salary Remaining : $0
Eetu Makiniemi $77,500 (4)
Salary Remaining : $0
Matthew Kessel $77,500 (4)
Salary Remaining : $0
Joel Teasdale $77,500 (4)
Salary Remaining : $0
Parker Wotherspoon $77,500 (4)
Salary Remaining : $0
Pavol Regenda $77,500 (4)
Salary Remaining : $0
Kyle Criscuolo $77,500 (1)
Salary Remaining : $0
Joey Daccord $75,000 (4)
Salary Remaining : $0
Linus Sandin $75,000 (1)
Salary Remaining : $0
John Hayden $75,000 (4)
Salary Remaining : $0
Joseph Cramarossa $75,000 (2)
Salary Remaining : $0
Christopher Gibson $75,000 (2)
Salary Remaining : $0
Darren Helm $75,000 (1)
Salary Remaining : $0
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 - 4 327 - 61.81%
Level 2: 6000 - $90 - 3 706 - 61.76%
Level 3: 3000 - $50 - 2 139 - 71.28%
Level 4: 5000 - $40 - 2 888 - 57.77%
Luxury : 2000 - $220 - 1 348 - 67.38%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1 986 - 99.31%
Farm Level 2: 1000 - $15 - 998 - 99.82%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14 407 - 62.64%
Average Income per Game$1,749,856
Year to Date Revenue$71,744,076
Farm
Home Games Left0
Average Attendance - %2 984 - 99.48%
Average Income per Game$101,387
Year to Date Revenue$3,852,702

Expense

Pro Players Total Salaries$83,675,000
Farm Players Total Salaries$2,502,500
Coaches Total Salaries$8,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$96,334,836
Farm Year To Date Expenses$3,020,589
Pro Salary Cap To Date$85,417,868
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$751,434
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$26,571
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$83,675,000
Estimate Under Maximum Salary Cap of $84,000,000$325,000
Estimate Over Minimum Salary Cap of $52,000,000 $31,675,000
Current Bank Account$53,369,719
Projected Bank Account$53,369,719

Pro Players Salaries

Kirill Kaprizov $9,000,000 (3)
-Salary Remaining : $0
Robert Thomas $8,000,000 (5)
-Salary Remaining : $0
Roope Hintz $7,125,000 (3)
-Salary Remaining : $0
Mathew Barzal $6,500,000 (3)
-Salary Remaining : $0
Logan Couture $6,150,000 (2)
-Salary Remaining : $0
Mikhail Sergachev $5,750,000 (3)
-Salary Remaining : $0
Nick Schmaltz $5,250,000 (3)
-Salary Remaining : $0
Troy Terry $5,000,000 (2)
-Salary Remaining : $0
Vitek Vanecek $4,000,000 (1)
-Salary Remaining : $0
Sam Bennett $4,000,000 (4)
-Salary Remaining : $0
Miro Heiskanen $3,750,000 (1)
-Salary Remaining : $0
Gustav Forsling $3,250,000 (3)
-Salary Remaining : $0
Yanni Gourde $3,100,000 (5)
-Salary Remaining : $0
Cole Caufield $2,500,000 (1)
-Salary Remaining : $0
Vladislav Gavrikov $2,000,000 (1)
-Salary Remaining : $0
Colin Miller $1,500,000 (3)
-Salary Remaining : $0
Mikey Anderson $1,250,000 (1)
-Salary Remaining : $0
Karel Vejmelka $1,200,000 (2)
-Salary Remaining : $0
Jake Sanderson $1,200,000 (4)
-Salary Remaining : $0
Blake Lizotte $1,200,000 (4)
-Salary Remaining : $0
Teddy Blueger $1,000,000 (4)
-Salary Remaining : $0
Dakota Joshua $950,000 (1)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 47 : $83,675,000
Year 48 : $69,225,000
Year 49 : $56,875,000
Year 50 : $18,500,000
Salary Average Commitment
Year 47 : $83,675,000
Year 48 : $69,225,000
Year 49 : $56,875,000
Year 50 : $18,500,000
Salary Cap with 1 Way Contract
Year 47 : $83,675,000
Year 48 : $69,225,000
Year 49 : $56,875,000
Year 50 : $18,500,000

Farm Players Salaries

Elvis Merzlikins $350,000 (1)
Salary Remaining : $0
Alex Newhook $150,000 (2)
Salary Remaining : $0
Yaroslav Askarov $110,000 (4)
Salary Remaining : $0
Nicholas Abruzzese $100,000 (2)
Salary Remaining : $0
Axel Jonsson-Fjallby $100,000 (2)
Salary Remaining : $0
Simon Holmstrom $90,000 (4)
Salary Remaining : $0
Matthew Knies $90,000 (4)
Salary Remaining : $0
Sampo Ranta $90,000 (2)
Salary Remaining : $0
Henry Thrun $85,000 (4)
Salary Remaining : $0
Arttu Ruotsalainen $80,000 (3)
Salary Remaining : $0
Victor Soderstrom $80,000 (3)
Salary Remaining : $0
Samuel Ersson $77,500 (4)
Salary Remaining : $0
Drew Helleson $77,500 (4)
Salary Remaining : $0
Egor Afanasyev $77,500 (4)
Salary Remaining : $0
Hugh McGing $77,500 (4)
Salary Remaining : $0
Jonathan Gruden $77,500 (4)
Salary Remaining : $0
Samuel Walker $77,500 (4)
Salary Remaining : $0
Tyler Tucker $77,500 (4)
Salary Remaining : $0
Dennis Cholowski $75,000 (4)
Salary Remaining : $0
Mattias Norlinder $70,000 (2)
Salary Remaining : $0
Lucas Johansen $70,000 (2)
Salary Remaining : $0
Josiah Slavin $70,000 (2)
Salary Remaining : $0
Brayden Tracey $70,000 (2)
Salary Remaining : $0
Jacob Bernard-Docker $70,000 (3)
Salary Remaining : $0
Rasmus Kupari $70,000 (3)
Salary Remaining : $0
Daniil Tarasov $70,000 (3)
Salary Remaining : $0
Givani Smith $70,000 (1)
Salary Remaining : $0
Total Farm Players27
Salary Commitment
Year 47 : $2,502,500
Year 48 : $2,082,500
Year 49 : $1,362,500
Year 50 : $992,500
Salary Average Commitment
Year 47 : $2,502,500
Year 48 : $2,082,500
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 - 6 627 - 94.68%
Level 2: 6000 - $56 - 5 727 - 95.44%
Level 3: 3000 - $35 - 2 819 - 93.96%
Level 4: 5000 - $19 - 4 930 - 98.60%
Luxury : 2000 - $181 - 1 766 - 88.32%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1 992 - 99.60%
Farm Level 2: 1000 - $15 - 998 - 99.77%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %21 869 - 95.08%
Average Income per Game$1,722,991
Year to Date Revenue$70,642,649
Farm
Home Games Left0
Average Attendance - %2 990 - 99.66%
Average Income per Game$101,621
Year to Date Revenue$3,861,600

Expense

Pro Players Total Salaries$83,400,000
Farm Players Total Salaries$1,340,000
Coaches Total Salaries$7,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$93,708,675
Farm Year To Date Expenses$3,919,235
Pro Salary Cap To Date$88,275,419
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$724,590
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$33,982
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$83,400,000
Estimate Under Maximum Salary Cap of $84,000,000$600,000
Estimate Over Minimum Salary Cap of $52,000,000 $31,400,000
Current Bank Account($13,002,122)
Projected Bank Account($13,002,122)

Pro Players Salaries

Alex Ovechkin $8,000,000 (3)
-Salary Remaining : $0
Filip Forsberg $7,800,000 (2)
-Salary Remaining : $0
Chris Kreider $7,000,000 (2)
-Salary Remaining : $0
Charlie McAvoy $7,000,000 (1)
-Salary Remaining : $0
Zach Hyman $7,000,000 (5)
-Salary Remaining : $0
Nikolaj Ehlers $6,000,000 (2)
-Salary Remaining : $0
Joel Eriksson Ek $6,000,000 (5)
-Salary Remaining : $0
Jakob Chychrun $5,500,000 (5)
-Salary Remaining : $0
Darcy Kuemper $5,000,000 (1)
-Salary Remaining : $0
Christopher Tanev $4,000,000 (1)
-Salary Remaining : $0
Andrew Mangiapane $3,500,000 (1)
-Salary Remaining : $0
Brian Dumoulin $3,500,000 (5)
-Salary Remaining : $0
Ryan Lindgren $2,500,000 (4)
-Salary Remaining : $0
Erik Gudbranson $2,000,000 (4)
-Salary Remaining : $0
Zach Aston-Reese $1,500,000 (2)
-Salary Remaining : $0
Jordan Martinook $1,500,000 (1)
-Salary Remaining : $0
Ryan Lomberg $1,100,000 (1)
-Salary Remaining : $0
Tomas Nosek $1,000,000 (4)
-Salary Remaining : $0
Logan Stanley $1,000,000 (2)
-Salary Remaining : $0
Pierre-Edouard Bellemare $1,000,000 (4)
-Salary Remaining : $0
Spencer Martin $800,000 (3)
-Salary Remaining : $0
Jean-Sebastien Dea $700,000 (3)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 47 : $83,400,000
Year 48 : $61,300,000
Year 49 : $38,000,000
Year 50 : $28,500,000
Salary Average Commitment
Year 47 : $83,400,000
Year 48 : $61,300,000
Year 49 : $38,000,000
Year 50 : $28,500,000
Salary Cap with 1 Way Contract
Year 47 : $83,400,000
Year 48 : $61,300,000
Year 49 : $38,000,000
Year 50 : $28,500,000

Farm Players Salaries

Mark Borowiecki $150,000 (1)
Salary Remaining : $0
Tyler Bozak $150,000 (1)
Salary Remaining : $0
Juraj Slafkovsky $120,000 (4)
Salary Remaining : $0
Alex Lyon $110,000 (1)
Salary Remaining : $0
Calvin Thurkauf $100,000 (1)
Salary Remaining : $0
Maxime Lagace $90,000 (2)
Salary Remaining : $0
Zack Mitchell $90,000 (2)
Salary Remaining : $0
Nathan Gerbe $90,000 (1)
Salary Remaining : $0
Julian Melchiori $77,500 (4)
Salary Remaining : $0
Brad Hunt $77,500 (4)
Salary Remaining : $0
Marcus Hogberg $75,000 (4)
Salary Remaining : $0
Gilles Senn $70,000 (3)
Salary Remaining : $0
Taylor Leier $70,000 (3)
Salary Remaining : $0
Christoph Bertschy $70,000 (2)
Salary Remaining : $0
Total Farm Players14
Salary Commitment
Year 47 : $1,340,000
Year 48 : $740,000
Year 49 : $490,000
Year 50 : $350,000
Salary Average Commitment
Year 47 : $1,340,000
Year 48 : $740,000
Year 49 : $490,000
Year 50 : $350,000

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameSkank-A-Feller Center
Level 1: 7000 - $110 - 6 481 - 92.58%
Level 2: 6000 - $70 - 5 509 - 91.82%
Level 3: 3000 - $40 - 2 853 - 95.09%
Level 4: 5000 - $25 - 4 696 - 93.91%
Luxury : 2000 - $180 - 1 752 - 87.62%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $40 - 1 973 - 98.63%
Farm Level 2: 1000 - $20 - 823 - 82.28%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %21 290 - 92.57%
Average Income per Game$1,974,510
Year to Date Revenue$80,954,910
Farm
Home Games Left0
Average Attendance - %2 795 - 93.18%
Average Income per Game$114,430
Year to Date Revenue$4,348,344

Expense

Pro Players Total Salaries$80,800,000
Farm Players Total Salaries$4,315,000
Coaches Total Salaries$7,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$93,559,555
Farm Year To Date Expenses$5,385,263
Pro Salary Cap To Date$86,245,191
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$711,475
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$49,248
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$80,800,000
Estimate Under Maximum Salary Cap of $84,000,000$3,200,000
Estimate Over Minimum Salary Cap of $52,000,000 $28,800,000
Current Bank Account$78,500,653
Projected Bank Account$78,500,653

Pro Players Salaries

Mitch Marner $9,600,000 (5)
-Salary Remaining : $0
Jack Eichel $9,000,000 (3)
-Salary Remaining : $0
Aaron Ekblad $7,500,000 (1)
-Salary Remaining : $0
Shea Theodore $6,500,000 (4)
-Salary Remaining : $0
Kevin Fiala $5,500,000 (1)
-Salary Remaining : $0
Vincent Trocheck $5,500,000 (4)
-Salary Remaining : $0
Oliver Bjorkstrand $5,400,000 (5)
-Salary Remaining : $0
Cam Talbot $4,000,000 (2)
-Salary Remaining : $0
Ryan Suter $3,650,000 (1)
-Salary Remaining : $0
Evan Rodrigues $3,200,000 (1)
-Salary Remaining : $0
Alexis Lafreniere $3,000,000 (3)
-Salary Remaining : $0
Bowen Byram $3,000,000 (3)
-Salary Remaining : $0
Lars Eller $2,750,000 (2)
-Salary Remaining : $0
Dante Fabbro $2,500,000 (2)
-Salary Remaining : $0
Evgenii Dadonov $2,000,000 (4)
-Salary Remaining : $0
Dillon Dube $2,000,000 (2)
-Salary Remaining : $0
Adin Hill $2,000,000 (2)
-Salary Remaining : $0
Jeremy Lauzon $1,100,000 (1)
-Salary Remaining : $0
Nick Cousins $1,000,000 (1)
-Salary Remaining : $0
Pontus Holmberg $900,000 (4)
-Salary Remaining : $0
Kasimir Kaskisuo $700,000 (3)
-Salary Remaining : $0
Total Pro Players21
Salary Commitment
Year 47 : $80,800,000
Year 48 : $58,850,000
Year 49 : $45,600,000
Year 50 : $29,900,000
Salary Average Commitment
Year 47 : $80,800,000
Year 48 : $58,850,000
Year 49 : $45,600,000
Year 50 : $29,900,000
Salary Cap with 1 Way Contract
Year 47 : $80,800,000
Year 48 : $58,850,000
Year 49 : $45,600,000
Year 50 : $29,900,000

Farm Players Salaries

Torey Krug $550,000 (1)
Salary Remaining : $0
Cam Atkinson $415,000 (5)
Salary Remaining : $0
Calen Addison $400,000 (3)
Salary Remaining : $0
Spencer Knight $300,000 (3)
Salary Remaining : $0
Vinnie Hinostroza $255,000 (3)
Salary Remaining : $0
Jordan Oesterle $255,000 (3)
Salary Remaining : $0
Martin Kaut $215,000 (5)
Salary Remaining : $0
Ben Hutton $205,000 (3)
Salary Remaining : $0
Logan Shaw $205,000 (3)
Salary Remaining : $0
Denis Gurianov $150,000 (1)
Salary Remaining : $0
Kyle Capobianco $100,000 (2)
Salary Remaining : $0
Ryan Merkley $95,000 (2)
Salary Remaining : $0
Jaret Anderson-Dolan $95,000 (1)
Salary Remaining : $0
Egor Sokolov $85,000 (2)
Salary Remaining : $0
Alex Barre-Boulet $85,000 (3)
Salary Remaining : $0
Jakub Lauko $85,000 (4)
Salary Remaining : $0
Samuel Knazko $77,500 (4)
Salary Remaining : $0
Shane Bowers $77,500 (4)
Salary Remaining : $0
Vincent Iorio $77,500 (4)
Salary Remaining : $0
William Cuylle $77,500 (4)
Salary Remaining : $0
Nicolas Beaudin $75,000 (1)
Salary Remaining : $0
Riley Tufte $75,000 (2)
Salary Remaining : $0
Aleksi Heponiemi $75,000 (3)
Salary Remaining : $0
Gabriel Fortier $75,000 (2)
Salary Remaining : $0
Connor Carrick $70,000 (2)
Salary Remaining : $0
Tyce Thompson $70,000 (3)
Salary Remaining : $0
Cameron Hughes $70,000 (1)
Salary Remaining : $0
Total Farm Players27
Salary Commitment
Year 47 : $4,315,000
Year 48 : $3,375,000
Year 49 : $2,875,000
Year 50 : $1,025,000
Salary Average Commitment
Year 47 : $4,315,000
Year 48 : $3,375,000
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 - 6 585 - 94.08%
Level 2: 6000 - $57 - 5 690 - 94.84%
Level 3: 3000 - $32 - 2 893 - 96.43%
Level 4: 5000 - $20 - 4 811 - 96.21%
Luxury : 2000 - $190 - 1 766 - 88.32%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1 987 - 99.36%
Farm Level 2: 1000 - $15 - 998 - 99.78%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %21 746 - 94.55%
Average Income per Game$1,769,250
Year to Date Revenue$72,539,250
Farm
Home Games Left0
Average Attendance - %2 985 - 99.50%
Average Income per Game$101,425
Year to Date Revenue$3,854,142

Expense

Pro Players Total Salaries$83,150,000
Farm Players Total Salaries$3,602,000
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$93,103,690
Farm Year To Date Expenses$4,599,778
Pro Salary Cap To Date$86,462,937
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$718,443
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$40,726
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$83,150,000
Estimate Under Maximum Salary Cap of $84,000,000$850,000
Estimate Over Minimum Salary Cap of $52,000,000 $31,150,000
Current Bank Account$48,769,619
Projected Bank Account$48,769,619

Pro Players Salaries

John Tavares $9,500,000 (4)
-Salary Remaining : $0
Andrei Svechnikov $7,750,000 (2)
-Salary Remaining : $0
Patrik Laine $7,500,000 (2)
-Salary Remaining : $0
Dylan Cozens $7,000,000 (4)
-Salary Remaining : $0
Seth Jones $6,000,000 (4)
-Salary Remaining : $0
Travis Sanheim $5,000,000 (5)
-Salary Remaining : $0
Jake Oettinger $5,000,000 (3)
-Salary Remaining : $0
Andre Burakovsky $4,900,000 (1)
-Salary Remaining : $0
Carter Verhaeghe $4,750,000 (4)
-Salary Remaining : $0
Filip Hronek $4,750,000 (2)
-Salary Remaining : $0
Matt Duchene $3,500,000 (3)
-Salary Remaining : $0
T.J. Brodie $3,250,000 (1)
-Salary Remaining : $0
Eetu Luostarinen $2,500,000 (1)
-Salary Remaining : $0
Casey Mittelstadt $2,250,000 (1)
-Salary Remaining : $0
Jake McCabe $2,000,000 (2)
-Salary Remaining : $0
Radek Faksa $1,750,000 (2)
-Salary Remaining : $0
Jan Rutta $1,450,000 (1)
-Salary Remaining : $0
Morgan Barron $1,000,000 (3)
-Salary Remaining : $0
Sebastien Aho $1,000,000 (2)
-Salary Remaining : $0
Adam Erne $800,000 (4)
-Salary Remaining : $0
Patrick Brown $750,000 (1)
-Salary Remaining : $0
Dylan Ferguson $750,000 (1)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 47 : $83,150,000
Year 48 : $67,300,000
Year 49 : $42,550,000
Year 50 : $33,050,000
Salary Average Commitment
Year 47 : $83,150,000
Year 48 : $67,300,000
Year 49 : $42,550,000
Year 50 : $33,050,000
Salary Cap with 1 Way Contract
Year 47 : $83,150,000
Year 48 : $67,300,000
Year 49 : $42,550,000
Year 50 : $33,050,000

Farm Players Salaries

Robin Lehner $500,000 (1)
Salary Remaining : $0
Connor Brown $300,000 (3)
Salary Remaining : $0
Petr Mrazek $275,000 (5)
Salary Remaining : $0
Adam Boqvist $250,000 (4)
Salary Remaining : $0
Brett Howden $190,000 (4)
Salary Remaining : $0
Adam Ruzicka $175,000 (3)
Salary Remaining : $0
Wade Allison $150,000 (3)
Salary Remaining : $0
Oliver Wahlstrom $125,000 (4)
Salary Remaining : $0
Max Jones $125,000 (4)
Salary Remaining : $0
Travis Boyd $100,000 (5)
Salary Remaining : $0
Jacob Peterson $100,000 (2)
Salary Remaining : $0
Philip Broberg $100,000 (2)
Salary Remaining : $0
Jonas Rondbjerg $95,000 (2)
Salary Remaining : $0
Nils Aman $90,000 (4)
Salary Remaining : $0
Jakub Galvas $87,000 (2)
Salary Remaining : $0
Adam Raska $85,000 (2)
Salary Remaining : $0
Jack Rathbone $85,000 (3)
Salary Remaining : $0
Adam Ginning $85,000 (4)
Salary Remaining : $0
Mikael Pyyhtia $85,000 (4)
Salary Remaining : $0
Jan Jenik $80,000 (3)
Salary Remaining : $0
Olle Lycksell $80,000 (4)
Salary Remaining : $0
Dylan Wells $77,500 (3)
Salary Remaining : $0
Noah Juulsen $75,000 (1)
Salary Remaining : $0
Austin Poganski $75,000 (1)
Salary Remaining : $0
Matthew Highmore $72,500 (1)
Salary Remaining : $0
Drake Caggiula $70,000 (5)
Salary Remaining : $0
Dmytro Timashov $70,000 (1)
Salary Remaining : $0
Total Farm Players27
Salary Commitment
Year 47 : $3,602,000
Year 48 : $2,809,500
Year 49 : $2,342,500
Year 50 : $1,475,000
Salary Average Commitment
Year 47 : $3,602,000
Year 48 : $2,809,500
Year 49 : $2,342,500
Year 50 : $1,475,000

St-Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 7000 - $90 - 6 672 - 95.31%
Level 2: 6000 - $60 - 5 688 - 94.79%
Level 3: 3000 - $35 - 2 853 - 95.11%
Level 4: 5000 - $25 - 4 730 - 94.60%
Luxury : 2000 - $190 - 1 746 - 87.28%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1 995 - 99.74%
Farm Level 2: 1000 - $15 - 996 - 99.63%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %21 688 - 94.30%
Average Income per Game$1,789,755
Year to Date Revenue$73,379,964
Farm
Home Games Left0
Average Attendance - %2 991 - 99.71%
Average Income per Game$101,718
Year to Date Revenue$3,865,290

Expense

Pro Players Total Salaries$75,175,000
Farm Players Total Salaries$1,684,810
Coaches Total Salaries$5,950,000
Luxury Taxe Total$0
Pro Year To Date Expenses$94,466,133
Farm Year To Date Expenses$2,795,361
Pro Salary Cap To Date$88,329,746
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$658,402
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$21,989
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$75,175,000
Estimate Under Maximum Salary Cap of $84,000,000$8,825,000
Estimate Over Minimum Salary Cap of $52,000,000 $23,175,000
Current Bank Account$11,423,272
Projected Bank Account$11,423,272

Pro Players Salaries

Auston Matthews $11,500,000 (2)
-Salary Remaining : $0
Nathan MacKinnon (Out of Payroll) $11,500,000 (3)
-Salary Remaining : $0
Bo Horvat $8,000,000 (4)
-Salary Remaining : $0
Timo Meier $6,000,000 (1)
-Salary Remaining : $0
Neal Pionk $5,800,000 (3)
-Salary Remaining : $0
Ivan Provorov $5,800,000 (2)
-Salary Remaining : $0
Juuse Saros $5,700,000 (2)
-Salary Remaining : $0
Esa Lindell $5,600,000 (2)
-Salary Remaining : $0
Rasmus Ristolainen $4,700,000 (1)
-Salary Remaining : $0
Nino Niederreiter $4,000,000 (1)
-Salary Remaining : $0
Pius Suter $3,000,000 (1)
-Salary Remaining : $0
Scott Laughton $2,500,000 (1)
-Salary Remaining : $0
Alexander Wennberg $2,400,000 (5)
-Salary Remaining : $0
Connor Clifton $1,500,000 (4)
-Salary Remaining : $0
Carl Grundstrom $1,500,000 (1)
-Salary Remaining : $0
Steven Lorentz $1,200,000 (4)
-Salary Remaining : $0
Laurent Brossoit $1,200,000 (5)
-Salary Remaining : $0
Jason Dickinson $1,200,000 (3)
-Salary Remaining : $0
William Carrier $1,200,000 (2)
-Salary Remaining : $0
Jake Walman $900,000 (1)
-Salary Remaining : $0
Justin Dowling $750,000 (1)
-Salary Remaining : $0
Hudson Fasching $725,000 (2)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 47 : $86,675,000
Year 48 : $63,325,000
Year 49 : $32,800,000
Year 50 : $14,300,000
Salary Average Commitment
Year 47 : $86,675,000
Year 48 : $63,325,000
Year 49 : $32,800,000
Year 50 : $14,300,000
Salary Cap with 1 Way Contract
Year 47 : $86,675,000
Year 48 : $63,325,000
Year 49 : $32,800,000
Year 50 : $14,300,000

Farm Players Salaries

Mark Pysyk $200,000 (1)
Salary Remaining : $0
Hayden Hodgson $133,300 (2)
Salary Remaining : $0
Conor Timmins $120,000 (2)
Salary Remaining : $0
Shane Gersich $111,100 (2)
Salary Remaining : $0
Grant Hutton $95,100 (2)
Salary Remaining : $0
Carson Meyer $95,100 (2)
Salary Remaining : $0
Aaron Dell $82,610 (4)
Salary Remaining : $0
Egor Zamula $80,000 (1)
Salary Remaining : $0
Riley Damiani $80,000 (1)
Salary Remaining : $0
Brad Malone $77,600 (1)
Salary Remaining : $0
Damien Giroux $77,500 (4)
Salary Remaining : $0
Nick Cicek $77,500 (4)
Salary Remaining : $0
Louie Belpedio $77,500 (2)
Salary Remaining : $0
Clark Bishop $77,500 (5)
Salary Remaining : $0
Nick Caamano $77,500 (2)
Salary Remaining : $0
Jaxson Stauber $77,500 (1)
Salary Remaining : $0
Maksim Sushko $75,000 (1)
Salary Remaining : $0
Hunter Drew $70,000 (1)
Salary Remaining : $0
Total Farm Players18
Salary Commitment
Year 47 : $1,684,810
Year 48 : $1,024,710
Year 49 : $315,110
Year 50 : $315,110
Salary Average Commitment
Year 47 : $1,684,810
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 - $125 - 4 382 - 67.42%
Level 2: 5500 - $80 - 4 168 - 75.78%
Level 3: 3000 - $65 - 1 581 - 52.70%
Level 4: 5000 - $50 - 2 258 - 45.16%
Luxury : 1500 - $250 - 1 127 - 75.15%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $45 - 1 564 - 78.18%
Farm Level 2: 1000 - $25 - 654 - 65.44%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %13 517 - 62.87%
Average Income per Game$1,754,983
Year to Date Revenue$71,954,298
Farm
Home Games Left0
Average Attendance - %2 218 - 73.93%
Average Income per Game$106,862
Year to Date Revenue$4,060,740

Expense

Pro Players Total Salaries$62,300,000
Farm Players Total Salaries$2,405,000
Coaches Total Salaries$7,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$70,491,807
Farm Year To Date Expenses$4,897,714
Pro Salary Cap To Date$64,640,576
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$551,639
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$43,407
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$62,300,000
Estimate Under Maximum Salary Cap of $84,000,000$21,700,000
Estimate Over Minimum Salary Cap of $52,000,000 $10,300,000
Current Bank Account$49,447,529
Projected Bank Account$49,447,529

Pro Players Salaries

Jack Johnson $6,600,000 (3)
-Salary Remaining : $0
Ryan Strome $5,000,000 (1)
-Salary Remaining : $0
Jakob Silfverberg $4,000,000 (3)
-Salary Remaining : $0
Kevin Hayes $4,000,000 (1)
-Salary Remaining : $0
Matt Grzelcyk $3,500,000 (1)
-Salary Remaining : $0
Alex Stalock $3,500,000 (3)
-Salary Remaining : $0
Josh Bailey $3,500,000 (1)
-Salary Remaining : $0
Semyon Varlamov $3,000,000 (3)
-Salary Remaining : $0
Andrew Ladd $3,000,000 (3)
-Salary Remaining : $0
Olli Maatta $3,000,000 (1)
-Salary Remaining : $0
Miles Wood $3,000,000 (3)
-Salary Remaining : $0
Oskar Lindblom $2,800,000 (5)
-Salary Remaining : $0
Michael Hutchinson $2,500,000 (3)
-Salary Remaining : $0
Chris Tierney $2,200,000 (1)
-Salary Remaining : $0
Patrik Nemeth $2,000,000 (3)
-Salary Remaining : $0
Jake Bean $1,800,000 (1)
-Salary Remaining : $0
Ryan Donato $1,800,000 (1)
-Salary Remaining : $0
Caleb Jones $1,500,000 (5)
-Salary Remaining : $0
Nate Schmidt $1,500,000 (4)
-Salary Remaining : $0
Radim Zohorna $900,000 (3)
-Salary Remaining : $0
Boris Katchouk $850,000 (2)
-Salary Remaining : $0
Connor Mackey $800,000 (3)
-Salary Remaining : $0
Brett Seney $800,000 (2)
-Salary Remaining : $0
Andreas Englund $750,000 (1)
-Salary Remaining : $0
Total Pro Players24
Salary Commitment
Year 47 : $62,300,000
Year 48 : $36,750,000
Year 49 : $35,100,000
Year 50 : $5,800,000
Salary Average Commitment
Year 47 : $62,300,000
Year 48 : $36,750,000
Year 49 : $35,100,000
Year 50 : $5,800,000
Salary Cap with 1 Way Contract
Year 47 : $62,300,000
Year 48 : $36,750,000
Year 49 : $35,100,000
Year 50 : $5,800,000

Farm Players Salaries

Eric Comrie $250,000 (1)
Salary Remaining : $0
Arnaud Durandeau $200,000 (5)
Salary Remaining : $0
Zachary Senyshyn $120,000 (5)
Salary Remaining : $0
Casey Fitzgerald $100,000 (2)
Salary Remaining : $0
Jake Virtanen $100,000 (3)
Salary Remaining : $0
Dysin Mayo $95,000 (2)
Salary Remaining : $0
Hugo Alnefelt $90,000 (2)
Salary Remaining : $0
Tyler Benson $85,000 (5)
Salary Remaining : $0
Callahan Burke $85,000 (4)
Salary Remaining : $0
Jacob Moverare $85,000 (2)
Salary Remaining : $0
Frederic Allard $80,000 (3)
Salary Remaining : $0
Brennan Menell $80,000 (4)
Salary Remaining : $0
William Bitten $77,500 (4)
Salary Remaining : $0
Lucas Condotta $77,500 (4)
Salary Remaining : $0
William Lagesson $75,000 (1)
Salary Remaining : $0
Justin Richards $75,000 (1)
Salary Remaining : $0
Jack LaFontaine $75,000 (2)
Salary Remaining : $0
Cole Schwindt $75,000 (2)
Salary Remaining : $0
Fredrik Karlstrom $75,000 (2)
Salary Remaining : $0
Bokondji Imama $75,000 (2)
Salary Remaining : $0
Brandon Gignac $75,000 (1)
Salary Remaining : $0
Timothy Gettinger $75,000 (4)
Salary Remaining : $0
Tarmo Reunanen $70,000 (3)
Salary Remaining : $0
Brett Murray $70,000 (3)
Salary Remaining : $0
Matthew Phillips $70,000 (3)
Salary Remaining : $0
German Rubtsov $70,000 (1)
Salary Remaining : $0
Total Farm Players26
Salary Commitment
Year 47 : $2,405,000
Year 48 : $1,860,000
Year 49 : $1,190,000
Year 50 : $800,000
Salary Average Commitment
Year 47 : $2,405,000
Year 48 : $1,860,000
Year 49 : $1,190,000
Year 50 : $800,000

Vancouver Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 7000 - $145 - 4 243 - 60.61%
Level 2: 6000 - $115 - 2 970 - 49.50%
Level 3: 3000 - $90 - 1 229 - 40.96%
Level 4: 5000 - $75 - 2 000 - 40.00%
Luxury : 2000 - $250 - 1 192 - 59.61%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $80 - 916 - 45.81%
Farm Level 2: 1000 - $30 - 549 - 54.91%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %11 634 - 50.58%
Average Income per Game$1,818,443
Year to Date Revenue$74,556,156
Farm
Home Games Left0
Average Attendance - %1 465 - 48.84%
Average Income per Game$107,718
Year to Date Revenue$4,093,284

Expense

Pro Players Total Salaries$83,250,000
Farm Players Total Salaries$3,000,900
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$93,711,118
Farm Year To Date Expenses$4,561,633
Pro Salary Cap To Date$87,949,855
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$723,361
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$39,831
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$82,250,000
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 Account$79,720,766
Projected Bank Account$79,720,766

Pro Players Salaries

Erik Karlsson $8,500,000 (1)
-Salary Remaining : $0
Tomas Hertl $7,750,000 (2)
-Salary Remaining : $0
Nico Hischier $7,000,000 (1)
-Salary Remaining : $0
Nazem Kadri $6,800,000 (3)
-Salary Remaining : $0
Jacob Markstrom $6,000,000 (3)
-Salary Remaining : $0
Jonathan Marchessault $5,750,000 (4)
-Salary Remaining : $0
Bryan Rust $5,700,000 (1)
-Salary Remaining : $0
Brett Pesce $5,000,000 (4)
-Salary Remaining : $0
Tyler Toffoli $4,600,000 (4)
-Salary Remaining : $0
Adam Larsson $4,500,000 (5)
-Salary Remaining : $0
Alec Martinez $4,000,000 (5)
-Salary Remaining : $0
Adam Pelech $4,000,000 (1)
-Salary Remaining : $0
Mikael Backlund $4,000,000 (2)
-Salary Remaining : $0
Trevor van Riemsdyk $2,000,000 (4)
-Salary Remaining : $0
Garnet Hathaway $1,500,000 (4)
-Salary Remaining : $0
Trevor Lewis $1,250,000 (3)
-Salary Remaining : $0
Nic Dowd $1,150,000 (3)
-Salary Remaining : $0
Eric Staal $1,025,000 (3)
-Salary Remaining : $0
Craig Anderson (Out of Payroll) $1,000,000 (2)
-Salary Remaining : $0
Andrew Cogliano $950,000 (1)
-Salary Remaining : $0
Olle Eriksson Ek $775,000 (4)
-Salary Remaining : $0
Total Pro Players21
Salary Commitment
Year 47 : $83,250,000
Year 48 : $57,100,000
Year 49 : $44,350,000
Year 50 : $28,125,000
Salary Average Commitment
Year 47 : $83,250,000
Year 48 : $57,100,000
Year 49 : $44,350,000
Year 50 : $28,125,000
Salary Cap with 1 Way Contract
Year 47 : $83,250,000
Year 48 : $57,100,000
Year 49 : $44,350,000
Year 50 : $28,125,000

Farm Players Salaries

Sonny Milano $225,000 (2)
Salary Remaining : $0
Brock McGinn $185,000 (2)
Salary Remaining : $0
Cameron Hillis $155,100 (2)
Salary Remaining : $0
Brandon Biro $155,100 (2)
Salary Remaining : $0
Walker Duehr $155,100 (2)
Salary Remaining : $0
Brayden Pachal $155,100 (2)
Salary Remaining : $0
Kristians Rubins $155,100 (2)
Salary Remaining : $0
Zachary Hayes $155,100 (2)
Salary Remaining : $0
Brendan Smith $102,500 (3)
Salary Remaining : $0
Zach Fucale $90,000 (2)
Salary Remaining : $0
Cole Guttman $90,000 (4)
Salary Remaining : $0
Tucker Poolman $85,100 (3)
Salary Remaining : $0
Mike Reilly $85,100 (3)
Salary Remaining : $0
Buddy Robinson $85,100 (3)
Salary Remaining : $0
Joel Kiviranta $82,500 (1)
Salary Remaining : $0
Filip Kral $77,500 (4)
Salary Remaining : $0
Nick Swaney $77,500 (4)
Salary Remaining : $0
Lawrence Pilut $75,000 (4)
Salary Remaining : $0
Stefan Matteau $75,000 (2)
Salary Remaining : $0
Ben Harpur $75,000 (4)
Salary Remaining : $0
Nelson Nogier $75,000 (5)
Salary Remaining : $0
Christian Wolanin $75,000 (2)
Salary Remaining : $0
Jalen Chatfield $75,000 (4)
Salary Remaining : $0
Josh Dunne $75,000 (5)
Salary Remaining : $0
Henrik Borgstrom $75,000 (4)
Salary Remaining : $0
Michael Dal Colle $75,000 (2)
Salary Remaining : $0
Jake Bischoff $70,000 (1)
Salary Remaining : $0
Rhett Gardner $70,000 (1)
Salary Remaining : $0
Maxim Letunov $70,000 (1)
Salary Remaining : $0
Total Farm Players29
Salary Commitment
Year 47 : $3,000,900
Year 48 : $2,708,400
Year 49 : $1,052,800
Year 50 : $695,000
Salary Average Commitment
Year 47 : $3,000,900
Year 48 : $2,708,400
Year 49 : $1,052,800
Year 50 : $695,000

Washington Budweiser



Arena Capacity - Ticket Price
Attendance - %

Arena NameWashington Arena
Level 1: 7000 - $125 - 5 729 - 81.84%
Level 2: 6000 - $95 - 4 209 - 70.15%
Level 3: 3000 - $65 - 1 756 - 58.53%
Level 4: 5000 - $40 - 3 380 - 67.61%
Luxury : 2000 - $250 - 1 466 - 73.30%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $40 - 1 996 - 99.81%
Farm Level 2: 1000 - $20 - 911 - 91.09%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16 540 - 71.91%
Average Income per Game$1,841,581
Year to Date Revenue$75,504,805
Farm
Home Games Left0
Average Attendance - %2 907 - 96.90%
Average Income per Game$108,696
Year to Date Revenue$4,130,430

Expense

Pro Players Total Salaries$82,900,000
Farm Players Total Salaries$2,405,000
Coaches Total Salaries$10,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$95,353,957
Farm Year To Date Expenses$6,309,246
Pro Salary Cap To Date$87,191,319
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$728,689
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$56,681
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$82,900,000
Estimate Under Maximum Salary Cap of $84,000,000$1,100,000
Estimate Over Minimum Salary Cap of $52,000,000 $30,900,000
Current Bank Account$808,233
Projected Bank Account$808,233

Pro Players Salaries

Elias Pettersson $11,750,000 (5)
-Salary Remaining : $0
Brayden Point $8,500,000 (5)
-Salary Remaining : $0
Mark Scheifele $8,000,000 (5)
-Salary Remaining : $0
Clayton Keller $7,750,000 (5)
-Salary Remaining : $0
Tage Thompson $7,000,000 (4)
-Salary Remaining : $0
Connor Hellebuyck $7,000,000 (3)
-Salary Remaining : $0
Josh Morrissey $6,000,000 (4)
-Salary Remaining : $0
Darnell Nurse $6,000,000 (1)
-Salary Remaining : $0
J.T. Compher $4,500,000 (5)
-Salary Remaining : $0
Thomas Novak $3,500,000 (5)
-Salary Remaining : $0
Mario Ferraro $2,750,000 (1)
-Salary Remaining : $0
Cody Glass $1,500,000 (3)
-Salary Remaining : $0
David Kampf $1,300,000 (1)
-Salary Remaining : $0
Tyler Motte $1,250,000 (4)
-Salary Remaining : $0
Martin Fehervary $1,200,000 (1)
-Salary Remaining : $0
Pavel Francouz $1,000,000 (1)
-Salary Remaining : $0
Luke Schenn $1,000,000 (3)
-Salary Remaining : $0
Jujhar Khaira $1,000,000 (1)
-Salary Remaining : $0
Nick Holden $950,000 (1)
-Salary Remaining : $0
Kevin Labanc $950,000 (5)
-Salary Remaining : $0
Total Pro Players20
Salary Commitment
Year 47 : $82,900,000
Year 48 : $68,700,000
Year 49 : $68,700,000
Year 50 : $59,200,000
Salary Average Commitment
Year 47 : $82,900,000
Year 48 : $68,700,000
Year 49 : $68,700,000
Year 50 : $59,200,000
Salary Cap with 1 Way Contract
Year 47 : $82,900,000
Year 48 : $68,700,000
Year 49 : $68,700,000
Year 50 : $59,200,000

Farm Players Salaries

Kurtis MacDermid $300,000 (5)
Salary Remaining : $0
Jakub Vrana $280,000 (2)
Salary Remaining : $0
Warren Foegele $275,000 (2)
Salary Remaining : $0
Corey Perry $190,000 (1)
Salary Remaining : $0
Alex Nedeljkovic $100,000 (1)
Salary Remaining : $0
Max Pacioretty $100,000 (1)
Salary Remaining : $0
Craig Smith $95,000 (1)
Salary Remaining : $0
Jasper Weatherby $90,000 (2)
Salary Remaining : $0
Alexander Nylander $85,000 (3)
Salary Remaining : $0
Troy Stecher $80,000 (1)
Salary Remaining : $0
Michael Del Zotto $80,000 (2)
Salary Remaining : $0
Keaton Middleton $75,000 (3)
Salary Remaining : $0
Jon Gillies $75,000 (3)
Salary Remaining : $0
C.J. Smith $75,000 (4)
Salary Remaining : $0
Max Veronneau $75,000 (1)
Salary Remaining : $0
Mikhail Vorobyev $75,000 (1)
Salary Remaining : $0
Sergey Tolchinsky $75,000 (3)
Salary Remaining : $0
Sami Aittokallio $70,000 (2)
Salary Remaining : $0
Nicklas Jensen $70,000 (2)
Salary Remaining : $0
Blake Hillman $70,000 (2)
Salary Remaining : $0
Tomas Hyka $70,000 (2)
Salary Remaining : $0
Total Farm Players21
Salary Commitment
Year 47 : $2,405,000
Year 48 : $1,690,000
Year 49 : $685,000
Year 50 : $375,000
Salary Average Commitment
Year 47 : $2,405,000
Year 48 : $1,690,000
Year 49 : $685,000
Year 50 : $375,000

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameWinnipeg Arena
Level 1: 7000 - $100 - 6 603 - 94.33%
Level 2: 6000 - $60 - 5 685 - 94.75%
Level 3: 3000 - $35 - 2 833 - 94.44%
Level 4: 5000 - $20 - 4 897 - 97.94%
Luxury : 2000 - $200 - 1 735 - 86.73%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1 987 - 99.34%
Farm Level 2: 1000 - $15 - 999 - 99.88%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %21 753 - 94.58%
Average Income per Game$1,854,495
Year to Date Revenue$76,034,310
Farm
Home Games Left0
Average Attendance - %2 986 - 99.52%
Average Income per Game$101,421
Year to Date Revenue$3,853,986

Expense

Pro Players Total Salaries$80,425,000
Farm Players Total Salaries$2,095,000
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$87,851,251
Farm Year To Date Expenses$2,504,917
Pro Salary Cap To Date$85,798,820
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$667,418
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$22,965
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$80,425,000
Estimate Under Maximum Salary Cap of $84,000,000$3,575,000
Estimate Over Minimum Salary Cap of $52,000,000 $28,425,000
Current Bank Account$58,644,054
Projected Bank Account$58,644,054

Pro Players Salaries

Patrick Kane $8,500,000 (3)
-Salary Remaining : $0
Evgeni Malkin $8,000,000 (2)
-Salary Remaining : $0
Evander Kane $6,125,000 (3)
-Salary Remaining : $0
Blake Wheeler $6,000,000 (2)
-Salary Remaining : $0
Evgeny Kuznetsov $5,750,000 (3)
-Salary Remaining : $0
Andrew Copp $5,200,000 (1)
-Salary Remaining : $0
Tyson Barrie $5,200,000 (1)
-Salary Remaining : $0
Colton Parayko $5,000,000 (3)
-Salary Remaining : $0
Jonathan Quick $4,000,000 (2)
-Salary Remaining : $0
Brenden Dillon $3,500,000 (3)
-Salary Remaining : $0
Derek Grant $3,000,000 (1)
-Salary Remaining : $0
Alexander Edler $3,000,000 (2)
-Salary Remaining : $0
Brandon Tanev $3,000,000 (3)
-Salary Remaining : $0
Alexander Barabanov $2,750,000 (3)
-Salary Remaining : $0
Marc-Edouard Vlasic $2,500,000 (5)
-Salary Remaining : $0
Jeff Petry $2,500,000 (4)
-Salary Remaining : $0
Carter Hart $2,000,000 (1)
-Salary Remaining : $0
Kyle Palmieri $1,500,000 (3)
-Salary Remaining : $0
Matt Benning $1,000,000 (2)
-Salary Remaining : $0
Mattias Janmark $950,000 (1)
-Salary Remaining : $0
Derick Brassard $950,000 (1)
-Salary Remaining : $0
Total Pro Players21
Salary Commitment
Year 47 : $80,425,000
Year 48 : $63,125,000
Year 49 : $41,125,000
Year 50 : $5,000,000
Salary Average Commitment
Year 47 : $80,425,000
Year 48 : $63,125,000
Year 49 : $41,125,000
Year 50 : $5,000,000
Salary Cap with 1 Way Contract
Year 47 : $80,425,000
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 : $0
Paul Stastny $475,000 (1)
Salary Remaining : $0
Dustin Brown $320,000 (1)
Salary Remaining : $0
Johan Larsson $140,000 (2)
Salary Remaining : $0
Thomas Greiss $120,000 (3)
Salary Remaining : $0
Anthony Richard $90,000 (4)
Salary Remaining : $0
Mitchell Stephens $85,000 (3)
Salary Remaining : $0
Carter Rowney $80,000 (4)
Salary Remaining : $0
Anton Khudobin $75,000 (4)
Salary Remaining : $0
Andrei Mironov $70,000 (2)
Salary Remaining : $0
Sven Andrighetto $70,000 (2)
Salary Remaining : $0
Duncan Siemens $70,000 (1)
Salary Remaining : $0
Total Farm Players12
Salary Commitment
Year 47 : $2,095,000
Year 48 : $730,000
Year 49 : $450,000
Year 50 : $245,000
Salary Average Commitment
Year 47 : $2,095,000
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 $109,503,256 $54,160,000 $29,840,000 $2,160,000 261339
Atlanta Supra $84,298,122 $78,350,000 $5,650,000 $26,350,000 211940
Boston Bruins $113,755,284 $80,100,000 $3,900,000 $28,100,000 242145
Calgary Red Bull $12,513,687 $77,150,000 $6,850,000 $25,150,000 202444
Chicago Blackhawks $84,190,278 $82,850,000 $1,150,000 $30,850,000 212950
Cleveland Bulldogs $78,293,583 $74,300,000 $9,700,000 $22,300,000 212546
Colorado Zipper $12,052,221 $82,400,000 $1,600,000 $30,400,000 222042
Dallas Storm $44,481,980 $77,500,000 $6,500,000 $25,500,000 201030
Detroit Red Wings $112,684,138 $63,150,000 $20,850,000 $11,150,000 252752
Edmonton Oilers $123,020,673 $57,600,000 $26,400,000 $5,600,000 261440
Halifax Thunder $43,255,147 $52,025,000 $31,975,000 $25,000 212445
Hamilton Tigers $59,038,278 $82,155,000 $1,845,000 $30,155,000 211637
Houston Supernova $6,692,567 $78,850,000 $5,150,000 $26,850,000 221840
London Spartiates $54,685,131 $68,125,000 $15,875,000 $16,125,000 222244
Los Angeles Kings $135,323,025 $56,575,000 $27,425,000 $4,575,000 252348
Miami Heat $86,535,275 $64,200,000 $19,800,000 $12,200,000 261844
Moncton Wildcats $76,085,517 $58,150,000 $25,850,000 $6,150,000 281139
Montreal Canadiens ($2,005,088) $81,500,000 $2,500,000 $29,500,000 222749
New York Rangers $101,085,181 $57,425,000 $26,575,000 $5,425,000 221436
Nunavut Mystery $94,843,901 $53,375,000 $30,625,000 $1,375,000 26733
Ottawa Lumberjacks $77,377,504 $82,450,000 $1,550,000 $30,450,000 222648
Quebec Nordiques $86,112,074 $81,525,000 $2,475,000 $29,525,000 202848
Regina Pats $53,369,719 $83,675,000 $325,000 $31,675,000 222749
San Jose Rhinos ($13,002,122) $83,400,000 $600,000 $31,400,000 221436
Seattle Kraken $78,500,653 $80,800,000 $3,200,000 $28,800,000 212748
St-Johns Desperados $48,769,619 $83,150,000 $850,000 $31,150,000 222749
St-Louis Blues $11,423,272 $75,175,000 $8,825,000 $23,175,000 221840
Toronto Maple Leafs $49,447,529 $62,300,000 $21,700,000 $10,300,000 242650
Vancouver Knights $79,720,766 $82,250,000 $1,750,000 $30,250,000 212950
Washington Budweiser $808,233 $82,900,000 $1,100,000 $30,900,000 202141
Winnipeg Jets $58,644,054 $80,425,000 $3,575,000 $28,425,000 211233