Finances



Anaheim Icehawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameQualcomm Center
Level 1: 7000 - 110 $ - 6 592 - 94.17%
Level 2: 6000 - 70 $ - 5 584 - 93.06%
Level 3: 3000 - 35 $ - 2 916 - 97.20%
Level 4: 5000 - 28 $ - 4 684 - 93.68%
Luxury : 2000 - 200 $ - 1 710 - 85.48%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 995 - 99.74%
Farm Level 2: 1000 - 15 $ - 997 - 99.68%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %21 485 - 93.41%
Average Income per Game2 029 327 $
Year to Date Revenue79 143 757 $
Farm
Home Games Left1
Average Attendance - %2 992 - 99.72%
Average Income per Game101 724 $
Year to Date Revenue4 068 966 $

Expense

Pro Players Total Salaries73 875 007 $
Farm Players Total Salaries1 936 000 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses77 882 566 $
Farm Year To Date Expenses2 378 349 $
Pro Salary Cap To Date75 244 971 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 058 654 $
Farm Estimated Season Revenue101 724 $
Pro Remaining Season Days7
Pro Expenses Per Days696 101 $
Pro Estimated Expenses4 872 707 $
Farm Remaining Season Days5
Farm Expenses Per Days22 766 $
Farm Estimated Expenses113 830 $
Estimated Season Expenses4 986 537 $
Season Salary Cap73 125 007 $
Estimate Under Maximum Salary Cap of 83 000 000 $9 874 993 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 21 125 007 $
Current Bank Account64 934 067 $
Projected Bank Account64 107 908 $

Pro Players Salaries

Matthew Tkachuk 8 500 007 $ (1)
-Salary Remaining : 545 872 $
Andrei Vasilevskiy 8 500 000 $ (4)
-Salary Remaining : 545 872 $
Johnny Gaudreau 8 000 000 $ (3)
-Salary Remaining : 513 761 $
J.T. Miller 6 500 000 $ (1)
-Salary Remaining : 417 431 $
Morgan Rielly 6 000 000 $ (4)
-Salary Remaining : 385 321 $
Rasmus Dahlin 5 500 000 $ (4)
-Salary Remaining : 353 211 $
Christian Dvorak 5 000 000 $ (1)
-Salary Remaining : 321 101 $
Thomas Chabot 5 000 000 $ (2)
-Salary Remaining : 321 101 $
Jared McCann 4 775 000 $ (5)
-Salary Remaining : 306 651 $
Nick Suzuki 4 100 000 $ (3)
-Salary Remaining : 263 303 $
Ian Cole 3 600 000 $ (1)
-Salary Remaining : 231 193 $
Martin Necas 3 500 000 $ (2)
-Salary Remaining : 224 771 $
Pavel Zacha 2 750 000 $ (1)
-Salary Remaining : 176 606 $
Robert Hagg 1 500 000 $ (3)
-Salary Remaining : 96 330 $
Cal Clutterbuck 1 400 000 $ (3)
-Salary Remaining : 89 908 $
Malcolm Subban 1 250 000 $ (4)
-Salary Remaining : 80 275 $
Marc Staal 1 200 000 $ (3)
-Salary Remaining : 77 064 $
Nick Cousins 1 000 000 $ (4)
-Salary Remaining : 64 220 $
Tyler Ennis 1 000 000 $ (4)
-Salary Remaining : 64 220 $
Michael Rasmussen 950 000 $ (2)
-Salary Remaining : 61 009 $
Luke Schenn 850 000 $ (1)
-Salary Remaining : 54 587 $
Michael McNiven 750 000 $ (3)
-Salary Remaining : 48 165 $
Frederik Gauthier (Out of Payroll) 750 000 $ (5)
-Salary Remaining : 48 165 $
Total Pro Players23
Salary Commitment
Year 44 : 82 375 007 $
Year 45 : 55 175 000 $
Year 46 : 45 725 000 $
Year 47 : 28 775 000 $
Salary Average Commitment
Year 44 : 82 125 007 $
Year 45 : 54 925 000 $
Year 46 : 45 475 000 $
Year 47 : 28 775 000 $
Salary Cap with 1 Way Contract
Year 44 : 82 375 007 $
Year 45 : 55 175 000 $
Year 46 : 45 725 000 $
Year 47 : 28 775 000 $

Farm Players Salaries

Rocco Grimaldi 180 000 $ (1)
Salary Remaining : 8 411 $
Anders Bjork 160 000 $ (2)
Salary Remaining : 7 477 $
Maxwell Willman 100 000 $ (3)
Salary Remaining : 4 673 $
Nolan Patrick 100 000 $ (4)
Salary Remaining : 4 673 $
Paul Cotter 90 000 $ (3)
Salary Remaining : 4 206 $
Nolan Foote 80 000 $ (1)
Salary Remaining : 3 738 $
Jacob MacDonald 76 000 $ (4)
Salary Remaining : 3 551 $
Oscar Dansk 75 000 $ (2)
Salary Remaining : 3 505 $
Ben Thomson 75 000 $ (1)
Salary Remaining : 3 505 $
Trevor Murphy 75 000 $ (4)
Salary Remaining : 3 505 $
Rob O'Gara 75 000 $ (1)
Salary Remaining : 3 505 $
Michael Paliotta 75 000 $ (1)
Salary Remaining : 3 505 $
Derrick Pouliot 75 000 $ (4)
Salary Remaining : 3 505 $
Darren Raddysh 70 000 $ (3)
Salary Remaining : 3 271 $
Nail Yakupov 70 000 $ (2)
Salary Remaining : 3 271 $
Hunter Shinkaruk 70 000 $ (2)
Salary Remaining : 3 271 $
Mike Green 70 000 $ (1)
Salary Remaining : 3 271 $
Dan Renouf 70 000 $ (5)
Salary Remaining : 3 271 $
Denis Malgin 70 000 $ (2)
Salary Remaining : 3 271 $
Matthew Peca 70 000 $ (3)
Salary Remaining : 3 271 $
Spencer Foo 70 000 $ (2)
Salary Remaining : 3 271 $
Igor Ozhiganov 70 000 $ (2)
Salary Remaining : 3 271 $
Michael Frolik 70 000 $ (3)
Salary Remaining : 3 271 $
Total Farm Players23
Salary Commitment
Year 44 : 1 936 000 $
Year 45 : 1 381 000 $
Year 46 : 796 000 $
Year 47 : 396 000 $
Salary Average Commitment
Year 44 : 1 826 000 $
Year 45 : 1 271 000 $
Year 46 : 686 000 $
Year 47 : 396 000 $

Atlanta Supra



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhilips Arena
Level 1: 7000 - 90 $ - 6 718 - 95.97%
Level 2: 6000 - 55 $ - 5 749 - 95.82%
Level 3: 3000 - 25 $ - 2 983 - 99.45%
Level 4: 5000 - 18 $ - 4 925 - 98.50%
Luxury : 2000 - 160 $ - 1 778 - 88.92%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 994 - 99.71%
Farm Level 2: 1000 - 15 $ - 999 - 99.86%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %22 154 - 96.32%
Average Income per Game1 642 327 $
Year to Date Revenue64 050 755 $
Farm
Home Games Left1
Average Attendance - %2 993 - 99.76%
Average Income per Game101 728 $
Year to Date Revenue4 069 128 $

Expense

Pro Players Total Salaries81 425 000 $
Farm Players Total Salaries2 492 500 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses76 715 130 $
Farm Year To Date Expenses2 860 833 $
Pro Salary Cap To Date74 375 692 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 284 654 $
Farm Estimated Season Revenue101 728 $
Pro Remaining Season Days7
Pro Expenses Per Days756 193 $
Pro Estimated Expenses5 293 351 $
Farm Remaining Season Days5
Farm Expenses Per Days27 967 $
Farm Estimated Expenses139 835 $
Estimated Season Expenses5 433 186 $
Season Salary Cap80 625 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $2 375 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 28 625 000 $
Current Bank Account57 872 174 $
Projected Bank Account55 825 370 $

Pro Players Salaries

Sidney Crosby 10 500 000 $ (1)
-Salary Remaining : 674 312 $
Nikita Kucherov 10 500 000 $ (2)
-Salary Remaining : 674 312 $
Mikko Rantanen 10 000 000 $ (3)
-Salary Remaining : 642 202 $
Kris Letang 7 300 000 $ (2)
-Salary Remaining : 468 807 $
Dylan Larkin 7 000 000 $ (1)
-Salary Remaining : 449 541 $
Torey Krug 5 500 000 $ (4)
-Salary Remaining : 353 211 $
Oliver Bjorkstrand 4 000 000 $ (3)
-Salary Remaining : 256 881 $
Brayden McNabb 3 750 000 $ (1)
-Salary Remaining : 240 826 $
Mikko Koskinen 3 500 000 $ (5)
-Salary Remaining : 224 771 $
Tyler Bertuzzi 3 500 000 $ (1)
-Salary Remaining : 224 771 $
Gustav Nyquist 3 250 000 $ (4)
-Salary Remaining : 208 716 $
Valeri Nichushkin 2 500 000 $ (2)
-Salary Remaining : 160 550 $
Marcus Pettersson 1 500 000 $ (5)
-Salary Remaining : 96 330 $
Pierre Engvall 1 300 000 $ (2)
-Salary Remaining : 83 486 $
Moritz Seider 1 200 000 $ (5)
-Salary Remaining : 77 064 $
Jujhar Khaira 1 000 000 $ (4)
-Salary Remaining : 64 220 $
Ville Husso 1 000 000 $ (1)
-Salary Remaining : 64 220 $
Spencer Knight 975 000 $ (1)
-Salary Remaining : 62 615 $
Niko Mikkola 900 000 $ (4)
-Salary Remaining : 57 798 $
Vladislav Kolyachonok (Out of Payroll) 800 000 $ (5)
-Salary Remaining : 51 376 $
Ryan Carpenter 750 000 $ (1)
-Salary Remaining : 48 165 $
Isac Lundestrom 700 000 $ (2)
-Salary Remaining : 44 954 $
Total Pro Players22
Salary Commitment
Year 44 : 81 425 000 $
Year 45 : 53 950 000 $
Year 46 : 31 650 000 $
Year 47 : 17 650 000 $
Salary Average Commitment
Year 44 : 80 425 000 $
Year 45 : 52 950 000 $
Year 46 : 30 650 000 $
Year 47 : 16 650 000 $
Salary Cap with 1 Way Contract
Year 44 : 81 425 000 $
Year 45 : 53 950 000 $
Year 46 : 31 650 000 $
Year 47 : 17 650 000 $

Farm Players Salaries

Alexander Yelesin 200 000 $ (1)
Salary Remaining : 9 346 $
Petr Mrazek 200 000 $ (3)
Salary Remaining : 9 346 $
Eeli Tolvanen 190 000 $ (5)
Salary Remaining : 8 879 $
Nils Lundkvist 107 500 $ (5)
Salary Remaining : 5 023 $
Carey Price 100 000 $ (3)
Salary Remaining : 4 673 $
Fabian Zetterlund 100 000 $ (5)
Salary Remaining : 4 673 $
Petteri Lindbohm 100 000 $ (4)
Salary Remaining : 4 673 $
Pavel Dorofeyev 95 000 $ (5)
Salary Remaining : 4 439 $
Evgeny Svechnikov 95 000 $ (3)
Salary Remaining : 4 439 $
Markus Hannikainen 95 000 $ (1)
Salary Remaining : 4 439 $
Artemi Kniazev 90 000 $ (5)
Salary Remaining : 4 206 $
Tomas Jurco 85 000 $ (1)
Salary Remaining : 3 972 $
Vitali Kravtsov 85 000 $ (1)
Salary Remaining : 3 972 $
Vladimir Tkachev 75 000 $ (5)
Salary Remaining : 3 505 $
Kasper Bjorkqvist 75 000 $ (5)
Salary Remaining : 3 505 $
Frans Nielsen 75 000 $ (2)
Salary Remaining : 3 505 $
Slava Voynov 75 000 $ (2)
Salary Remaining : 3 505 $
Jakub Kindl 75 000 $ (1)
Salary Remaining : 3 505 $
Nikita Soshnikov 75 000 $ (1)
Salary Remaining : 3 505 $
Joe Hicketts 75 000 $ (5)
Salary Remaining : 3 505 $
Taro Hirose 75 000 $ (5)
Salary Remaining : 3 505 $
Martin Frk 70 000 $ (3)
Salary Remaining : 3 271 $
Vladislav Kamenev 70 000 $ (3)
Salary Remaining : 3 271 $
Kristian Vesalainen 70 000 $ (2)
Salary Remaining : 3 271 $
Danil Yurtaykin 70 000 $ (4)
Salary Remaining : 3 271 $
Mackenzie Skapski 70 000 $ (4)
Salary Remaining : 3 271 $
Total Farm Players26
Salary Commitment
Year 44 : 2 492 500 $
Year 45 : 1 877 500 $
Year 46 : 1 657 500 $
Year 47 : 1 122 500 $
Salary Average Commitment
Year 44 : 2 250 000 $
Year 45 : 1 635 000 $
Year 46 : 1 415 000 $
Year 47 : 880 000 $

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameFleet Center
Level 1: 7000 - 105 $ - 6 548 - 93.54%
Level 2: 6000 - 75 $ - 5 384 - 89.73%
Level 3: 3000 - 45 $ - 2 739 - 91.29%
Level 4: 5000 - 25 $ - 4 719 - 94.39%
Luxury : 2000 - 200 $ - 1 743 - 87.14%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 25 $ - 2 000 - 100.00%
Farm Level 2: 1000 - 15 $ - 997 - 99.66%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %21 133 - 91.88%
Average Income per Game2 017 340 $
Year to Date Revenue80 693 610 $
Farm
Home Games Left1
Average Attendance - %2 997 - 99.89%
Average Income per Game77 939 $
Year to Date Revenue3 117 570 $

Expense

Pro Players Total Salaries53 180 000 $
Farm Players Total Salaries2 282 500 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses53 987 257 $
Farm Year To Date Expenses3 542 096 $
Pro Salary Cap To Date50 620 268 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue2 017 340 $
Farm Estimated Season Revenue77 939 $
Pro Remaining Season Days7
Pro Expenses Per Days506 239 $
Pro Estimated Expenses3 543 673 $
Farm Remaining Season Days5
Farm Expenses Per Days40 023 $
Farm Estimated Expenses200 115 $
Estimated Season Expenses3 743 788 $
Season Salary Cap53 180 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $29 820 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 1 180 000 $
Current Bank Account120 781 826 $
Projected Bank Account119 133 317 $

Pro Players Salaries

Pierre-Luc Dubois 5 900 000 $ (4)
-Salary Remaining : 378 899 $
Anthony Mantha 5 800 000 $ (1)
-Salary Remaining : 372 477 $
Charlie Coyle 5 000 000 $ (3)
-Salary Remaining : 321 101 $
Alex Tuch 4 500 000 $ (3)
-Salary Remaining : 288 991 $
Alexandre Carrier 3 330 000 $ (4)
-Salary Remaining : 213 853 $
Anthony Beauvillier 3 300 000 $ (3)
-Salary Remaining : 211 927 $
David Savard 3 000 000 $ (5)
-Salary Remaining : 192 661 $
Nicolas Hague 3 000 000 $ (1)
-Salary Remaining : 192 661 $
Philippe Myers 2 500 000 $ (4)
-Salary Remaining : 160 550 $
Jesse Puljujarvi 1 750 000 $ (3)
-Salary Remaining : 112 385 $
Alex Galchenyuk 1 500 000 $ (3)
-Salary Remaining : 96 330 $
Cory Schneider 1 500 000 $ (1)
-Salary Remaining : 96 330 $
Nicolas Roy 1 500 000 $ (2)
-Salary Remaining : 96 330 $
Max Comtois 1 400 000 $ (2)
-Salary Remaining : 89 908 $
Mathieu Joseph 1 200 000 $ (2)
-Salary Remaining : 77 064 $
Nicolas Deslauriers 1 000 000 $ (5)
-Salary Remaining : 64 220 $
Ilya Lyubushkin 1 000 000 $ (4)
-Salary Remaining : 64 220 $
Cayden Primeau 1 000 000 $ (4)
-Salary Remaining : 64 220 $
Simon Benoit 950 000 $ (1)
-Salary Remaining : 61 009 $
Ben Jones 850 000 $ (5)
-Salary Remaining : 54 587 $
Joe Veleno 850 000 $ (1)
-Salary Remaining : 54 587 $
Nicolas Meloche 800 000 $ (1)
-Salary Remaining : 51 376 $
Landon Bow 800 000 $ (2)
-Salary Remaining : 51 376 $
Stuart Skinner 750 000 $ (1)
-Salary Remaining : 48 165 $
Total Pro Players24
Salary Commitment
Year 44 : 53 180 000 $
Year 45 : 39 530 000 $
Year 46 : 34 630 000 $
Year 47 : 18 580 000 $
Salary Average Commitment
Year 44 : 52 830 000 $
Year 45 : 39 180 000 $
Year 46 : 34 280 000 $
Year 47 : 18 230 000 $
Salary Cap with 1 Way Contract
Year 44 : 53 180 000 $
Year 45 : 39 530 000 $
Year 46 : 34 630 000 $
Year 47 : 18 580 000 $

Farm Players Salaries

Patrick Bordeleau 450 000 $ (1)
Salary Remaining : 21 028 $
Johnny Boychuk 215 000 $ (2)
Salary Remaining : 10 047 $
Sven Baertschi 200 000 $ (1)
Salary Remaining : 9 346 $
Anders Nilsson 110 000 $ (2)
Salary Remaining : 5 140 $
Samuel Morin 100 000 $ (3)
Salary Remaining : 4 673 $
Kevin Poulin 80 000 $ (4)
Salary Remaining : 3 738 $
Eddie Pasquale 80 000 $ (2)
Salary Remaining : 3 738 $
Mathieu Olivier 80 000 $ (4)
Salary Remaining : 3 738 $
Alexandre Fortin 80 000 $ (2)
Salary Remaining : 3 738 $
Kole Lind 80 000 $ (1)
Salary Remaining : 3 738 $
Anthony Angello 80 000 $ (4)
Salary Remaining : 3 738 $
Logan Brown 80 000 $ (3)
Salary Remaining : 3 738 $
Dryden Hunt 75 000 $ (5)
Salary Remaining : 3 505 $
Ryan Spooner 75 000 $ (1)
Salary Remaining : 3 505 $
Michael Amadio 75 000 $ (5)
Salary Remaining : 3 505 $
Maxime Lajoie 72 500 $ (2)
Salary Remaining : 3 388 $
Nikita Nesterov 70 000 $ (1)
Salary Remaining : 3 271 $
Pierre-Olivier Joseph 70 000 $ (1)
Salary Remaining : 3 271 $
Victor Ejdsell 70 000 $ (5)
Salary Remaining : 3 271 $
Antoine Bibeau 70 000 $ (1)
Salary Remaining : 3 271 $
Andreas Borgman 70 000 $ (5)
Salary Remaining : 3 271 $
Total Farm Players21
Salary Commitment
Year 44 : 2 282 500 $
Year 45 : 1 267 500 $
Year 46 : 710 000 $
Year 47 : 530 000 $
Salary Average Commitment
Year 44 : 1 882 500 $
Year 45 : 1 267 500 $
Year 46 : 710 000 $
Year 47 : 530 000 $

Calgary Red Bull



Arena Capacity - Ticket Price
Attendance - %

Arena NameVodka Red Bull Center
Level 1: 7000 - 75 $ - 6 842 - 97.74%
Level 2: 6000 - 50 $ - 5 781 - 96.35%
Level 3: 3000 - 32 $ - 2 935 - 97.84%
Level 4: 5000 - 20 $ - 4 891 - 97.81%
Luxury : 2000 - 140 $ - 1 843 - 92.13%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 33 $ - 1 996 - 99.82%
Farm Level 2: 1000 - 15 $ - 996 - 99.58%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %22 291 - 96.92%
Average Income per Game1 508 615 $
Year to Date Revenue58 835 996 $
Farm
Home Games Left1
Average Attendance - %2 992 - 99.74%
Average Income per Game97 457 $
Year to Date Revenue3 898 283 $

Expense

Pro Players Total Salaries80 950 000 $
Farm Players Total Salaries2 647 500 $
Coaches Total Salaries1 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses77 228 442 $
Farm Year To Date Expenses3 100 881 $
Pro Salary Cap To Date76 278 012 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 017 231 $
Farm Estimated Season Revenue97 457 $
Pro Remaining Season Days7
Pro Expenses Per Days751 835 $
Pro Estimated Expenses5 262 845 $
Farm Remaining Season Days5
Farm Expenses Per Days31 285 $
Farm Estimated Expenses156 425 $
Estimated Season Expenses5 419 270 $
Season Salary Cap80 950 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $2 050 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 28 950 000 $
Current Bank Account9 049 394 $
Projected Bank Account6 744 812 $

Pro Players Salaries

Artemi Panarin 12 000 000 $ (5)
-Salary Remaining : 770 642 $
Jonathan Huberdeau 10 000 000 $ (3)
-Salary Remaining : 642 202 $
Aleksander Barkov 10 000 000 $ (4)
-Salary Remaining : 642 202 $
Sergei Bobrovsky 8 000 000 $ (3)
-Salary Remaining : 513 761 $
Noah Hanifin 5 500 000 $ (5)
-Salary Remaining : 353 211 $
Ryan Pulock 5 500 000 $ (1)
-Salary Remaining : 353 211 $
John Klingberg 5 250 000 $ (4)
-Salary Remaining : 337 156 $
Ryan Getzlaf 4 250 000 $ (1)
-Salary Remaining : 272 936 $
Jack Roslovic 3 750 000 $ (3)
-Salary Remaining : 240 826 $
Ryan Suter 3 650 000 $ (4)
-Salary Remaining : 234 404 $
Robby Fabbri 2 800 000 $ (1)
-Salary Remaining : 179 817 $
Scott Mayfield 2 000 000 $ (4)
-Salary Remaining : 128 440 $
Nick Paul 1 500 000 $ (1)
-Salary Remaining : 96 330 $
Riley Sheahan 1 250 000 $ (2)
-Salary Remaining : 80 275 $
Anthony Stolarz 1 000 000 $ (4)
-Salary Remaining : 64 220 $
Henri Jokiharju 1 000 000 $ (2)
-Salary Remaining : 64 220 $
Michael McLeod 1 000 000 $ (4)
-Salary Remaining : 64 220 $
Jake Evans 1 000 000 $ (2)
-Salary Remaining : 64 220 $
Mason Appleton 800 000 $ (2)
-Salary Remaining : 51 376 $
Brett Connolly 700 000 $ (3)
-Salary Remaining : 44 954 $
Total Pro Players20
Salary Commitment
Year 44 : 80 950 000 $
Year 45 : 66 900 000 $
Year 46 : 62 850 000 $
Year 47 : 40 400 000 $
Salary Average Commitment
Year 44 : 80 950 000 $
Year 45 : 66 900 000 $
Year 46 : 62 850 000 $
Year 47 : 40 400 000 $
Salary Cap with 1 Way Contract
Year 44 : 80 950 000 $
Year 45 : 66 900 000 $
Year 46 : 62 850 000 $
Year 47 : 40 400 000 $

Farm Players Salaries

Braydon Coburn 200 000 $ (1)
Salary Remaining : 9 346 $
Marcus Johansson 200 000 $ (1)
Salary Remaining : 9 346 $
Nick Bjugstad 175 000 $ (1)
Salary Remaining : 8 178 $
Brent Seabrook 150 000 $ (2)
Salary Remaining : 7 009 $
Cole Perfetti 120 000 $ (5)
Salary Remaining : 5 607 $
Jacob Larsson 110 000 $ (4)
Salary Remaining : 5 140 $
Rasmus Sandin 100 000 $ (2)
Salary Remaining : 4 673 $
Vinni Lettieri 100 000 $ (2)
Salary Remaining : 4 673 $
Haydn Fleury 100 000 $ (2)
Salary Remaining : 4 673 $
Scott Perunovich 90 000 $ (5)
Salary Remaining : 4 206 $
Lukas Dostal 87 500 $ (5)
Salary Remaining : 4 089 $
Logan Thompson 80 000 $ (1)
Salary Remaining : 3 738 $
Alexei Melnichuk 80 000 $ (1)
Salary Remaining : 3 738 $
Isaak Phillips 75 000 $ (5)
Salary Remaining : 3 505 $
Ethan Prow 70 000 $ (3)
Salary Remaining : 3 271 $
Lean Bergmann 70 000 $ (4)
Salary Remaining : 3 271 $
James Neal 70 000 $ (3)
Salary Remaining : 3 271 $
Tanner Richard 70 000 $ (4)
Salary Remaining : 3 271 $
Kirill Semyonov 70 000 $ (3)
Salary Remaining : 3 271 $
Jesper Froden 70 000 $ (3)
Salary Remaining : 3 271 $
Anton Slepyshev 70 000 $ (3)
Salary Remaining : 3 271 $
J.C. Lipon 70 000 $ (4)
Salary Remaining : 3 271 $
Nicolas Kerdiles 70 000 $ (4)
Salary Remaining : 3 271 $
Leo Komarov 70 000 $ (3)
Salary Remaining : 3 271 $
Matt Tennyson 70 000 $ (3)
Salary Remaining : 3 271 $
Turner Elson 70 000 $ (4)
Salary Remaining : 3 271 $
Rinat Valiev 70 000 $ (3)
Salary Remaining : 3 271 $
Aleksi Saarela 70 000 $ (3)
Salary Remaining : 3 271 $
Total Farm Players28
Salary Commitment
Year 44 : 2 647 500 $
Year 45 : 1 912 500 $
Year 46 : 1 462 500 $
Year 47 : 832 500 $
Salary Average Commitment
Year 44 : 2 475 000 $
Year 45 : 1 740 000 $
Year 46 : 1 290 000 $
Year 47 : 660 000 $

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHeros Center
Level 1: 7000 - 180 $ - 3 565 - 50.93%
Level 2: 6000 - 88 $ - 3 919 - 65.31%
Level 3: 3000 - 47 $ - 2 674 - 89.13%
Level 4: 5000 - 35 $ - 3 493 - 69.85%
Luxury : 2000 - 275 $ - 1 075 - 53.73%
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 Left1
Average Attendance - %14 725 - 64.02%
Average Income per Game1 835 960 $
Year to Date Revenue73 438 408 $
Farm
Home Games Left1
Average Attendance - %3 000 - 100.00%
Average Income per Game228 000 $
Year to Date Revenue9 120 000 $

Expense

Pro Players Total Salaries77 730 000 $
Farm Players Total Salaries3 555 000 $
Coaches Total Salaries4 225 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses75 164 679 $
Farm Year To Date Expenses4 037 804 $
Pro Salary Cap To Date71 640 370 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue1 835 960 $
Farm Estimated Season Revenue228 000 $
Pro Remaining Season Days7
Pro Expenses Per Days743 624 $
Pro Estimated Expenses5 205 368 $
Farm Remaining Season Days5
Farm Expenses Per Days41 636 $
Farm Estimated Expenses208 180 $
Estimated Season Expenses5 413 548 $
Season Salary Cap77 730 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $5 270 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 25 730 000 $
Current Bank Account81 575 175 $
Projected Bank Account78 225 587 $

Pro Players Salaries

Sebastian Aho 8 900 000 $ (3)
-Salary Remaining : 571 560 $
Adam Fox 8 000 000 $ (1)
-Salary Remaining : 513 761 $
Elias Lindholm 8 000 000 $ (2)
-Salary Remaining : 513 761 $
Drake Batherson 7 250 000 $ (2)
-Salary Remaining : 465 596 $
Jacob Trouba 6 000 000 $ (5)
-Salary Remaining : 385 321 $
Devon Toews 5 930 000 $ (4)
-Salary Remaining : 380 826 $
Andrew Mangiapane 5 500 000 $ (2)
-Salary Remaining : 353 211 $
Viktor Arvidsson 5 000 000 $ (1)
-Salary Remaining : 321 101 $
Brady Tkachuk 5 000 000 $ (2)
-Salary Remaining : 321 101 $
Jordan Staal 4 250 000 $ (2)
-Salary Remaining : 272 936 $
Tanner Pearson 2 500 000 $ (5)
-Salary Remaining : 160 550 $
Artturi Lehkonen 2 200 000 $ (3)
-Salary Remaining : 141 284 $
Darren Helm 1 500 000 $ (3)
-Salary Remaining : 96 330 $
Tim Stutzle 1 200 000 $ (1)
-Salary Remaining : 77 064 $
Ilya Sorokin 1 200 000 $ (1)
-Salary Remaining : 77 064 $
Craig Anderson 1 000 000 $ (5)
-Salary Remaining : 64 220 $
Dylan Gambrell 1 000 000 $ (2)
-Salary Remaining : 64 220 $
Erik Johnson 950 000 $ (1)
-Salary Remaining : 61 009 $
Nick Holden 950 000 $ (4)
-Salary Remaining : 61 009 $
Oliver Kylington 700 000 $ (1)
-Salary Remaining : 44 954 $
Frederick Gaudreau 700 000 $ (2)
-Salary Remaining : 44 954 $
Total Pro Players21
Salary Commitment
Year 44 : 77 730 000 $
Year 45 : 60 680 000 $
Year 46 : 28 980 000 $
Year 47 : 16 380 000 $
Salary Average Commitment
Year 44 : 77 730 000 $
Year 45 : 60 680 000 $
Year 46 : 28 980 000 $
Year 47 : 16 380 000 $
Salary Cap with 1 Way Contract
Year 44 : 77 730 000 $
Year 45 : 60 680 000 $
Year 46 : 28 980 000 $
Year 47 : 16 380 000 $

Farm Players Salaries

Ryan Ellis 600 000 $ (4)
Salary Remaining : 28 037 $
David Rittich 600 000 $ (1)
Salary Remaining : 28 037 $
Nathan Walker 175 000 $ (2)
Salary Remaining : 8 178 $
Casey Fitzgerald 100 000 $ (5)
Salary Remaining : 4 673 $
Jonny Brodzinski 100 000 $ (3)
Salary Remaining : 4 673 $
Carl Hagelin 95 000 $ (3)
Salary Remaining : 4 439 $
Nick Seeler 95 000 $ (4)
Salary Remaining : 4 439 $
Mark Jankowski 95 000 $ (4)
Salary Remaining : 4 439 $
Ryan Dzingel 95 000 $ (3)
Salary Remaining : 4 439 $
Darren Dietz 95 000 $ (3)
Salary Remaining : 4 439 $
Byron Froese 95 000 $ (3)
Salary Remaining : 4 439 $
Tyler Johnson 95 000 $ (3)
Salary Remaining : 4 439 $
Nick Blankenburg 95 000 $ (3)
Salary Remaining : 4 439 $
David Krejci 95 000 $ (3)
Salary Remaining : 4 439 $
Josef Korenar 90 000 $ (1)
Salary Remaining : 4 206 $
Zach Sawchenko 90 000 $ (5)
Salary Remaining : 4 206 $
Hugo Alnefelt 90 000 $ (5)
Salary Remaining : 4 206 $
Michael Eyssimont 85 000 $ (5)
Salary Remaining : 3 972 $
Tanner Laczynski 80 000 $ (1)
Salary Remaining : 3 738 $
Nathan Smith 80 000 $ (5)
Salary Remaining : 3 738 $
Chris Driedger 80 000 $ (2)
Salary Remaining : 3 738 $
Mitchell Chaffee 80 000 $ (5)
Salary Remaining : 3 738 $
Dylan Sikura 80 000 $ (3)
Salary Remaining : 3 738 $
Gavin Bayreuther 80 000 $ (2)
Salary Remaining : 3 738 $
Chase Priskie 75 000 $ (5)
Salary Remaining : 3 505 $
Alexander Chmelevski 75 000 $ (1)
Salary Remaining : 3 505 $
Linus Sandin 70 000 $ (5)
Salary Remaining : 3 271 $
Griffin Reinhart 70 000 $ (3)
Salary Remaining : 3 271 $
Total Farm Players28
Salary Commitment
Year 44 : 3 555 000 $
Year 45 : 2 710 000 $
Year 46 : 2 375 000 $
Year 47 : 1 460 000 $
Salary Average Commitment
Year 44 : 3 060 000 $
Year 45 : 2 215 000 $
Year 46 : 1 880 000 $
Year 47 : 1 190 000 $

Cleveland Bulldogs



Arena Capacity - Ticket Price
Attendance - %

Arena NameJacobs ICE
Level 1: 7000 - 104 $ - 6 603 - 94.33%
Level 2: 6000 - 64 $ - 5 633 - 93.88%
Level 3: 3000 - 36 $ - 2 840 - 94.68%
Level 4: 5000 - 24 $ - 4 749 - 94.97%
Luxury : 2000 - 195 $ - 1 735 - 86.75%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 40 $ - 1 975 - 98.73%
Farm Level 2: 1000 - 20 $ - 824 - 82.37%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %21 560 - 93.74%
Average Income per Game1 922 137 $
Year to Date Revenue74 963 355 $
Farm
Home Games Left1
Average Attendance - %2 798 - 93.27%
Average Income per Game114 544 $
Year to Date Revenue4 581 768 $

Expense

Pro Players Total Salaries78 450 000 $
Farm Players Total Salaries2 465 000 $
Coaches Total Salaries7 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses78 380 745 $
Farm Year To Date Expenses2 873 722 $
Pro Salary Cap To Date69 855 972 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 844 275 $
Farm Estimated Season Revenue114 544 $
Pro Remaining Season Days7
Pro Expenses Per Days779 358 $
Pro Estimated Expenses5 455 506 $
Farm Remaining Season Days5
Farm Expenses Per Days27 710 $
Farm Estimated Expenses138 550 $
Estimated Season Expenses5 594 056 $
Season Salary Cap78 450 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $4 550 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 26 450 000 $
Current Bank Account96 356 574 $
Projected Bank Account94 721 337 $

Pro Players Salaries

Ryan O'Reilly 7 500 000 $ (3)
-Salary Remaining : 481 651 $
Jeff Petry 6 100 000 $ (3)
-Salary Remaining : 391 743 $
Pavel Buchnevich 6 000 000 $ (2)
-Salary Remaining : 385 321 $
Jared Spurgeon 6 000 000 $ (2)
-Salary Remaining : 385 321 $
William Karlsson 6 000 000 $ (1)
-Salary Remaining : 385 321 $
Ondrej Palat 5 500 000 $ (3)
-Salary Remaining : 353 211 $
Brock Nelson 5 500 000 $ (1)
-Salary Remaining : 353 211 $
Reilly Smith 4 750 000 $ (5)
-Salary Remaining : 305 046 $
Jaroslav Halak 4 000 000 $ (1)
-Salary Remaining : 256 881 $
Thatcher Demko 4 000 000 $ (2)
-Salary Remaining : 256 881 $
Mark Giordano 3 500 000 $ (4)
-Salary Remaining : 224 771 $
Cody Ceci 3 500 000 $ (5)
-Salary Remaining : 224 771 $
Alex Iafallo 3 000 000 $ (5)
-Salary Remaining : 192 661 $
Boone Jenner 3 000 000 $ (2)
-Salary Remaining : 192 661 $
Duncan Keith 2 000 000 $ (4)
-Salary Remaining : 128 440 $
Anton Stralman 2 000 000 $ (2)
-Salary Remaining : 128 440 $
Radek Faksa 1 750 000 $ (5)
-Salary Remaining : 112 385 $
Tucker Poolman 1 000 000 $ (1)
-Salary Remaining : 64 220 $
Matt Martin 950 000 $ (3)
-Salary Remaining : 61 009 $
Eric Robinson 850 000 $ (2)
-Salary Remaining : 54 587 $
Nico Sturm 800 000 $ (2)
-Salary Remaining : 51 376 $
Sam Lafferty 750 000 $ (2)
-Salary Remaining : 48 165 $
Total Pro Players22
Salary Commitment
Year 44 : 78 450 000 $
Year 45 : 61 950 000 $
Year 46 : 38 550 000 $
Year 47 : 18 500 000 $
Salary Average Commitment
Year 44 : 78 000 000 $
Year 45 : 61 500 000 $
Year 46 : 38 100 000 $
Year 47 : 18 500 000 $
Salary Cap with 1 Way Contract
Year 44 : 78 450 000 $
Year 45 : 61 950 000 $
Year 46 : 38 550 000 $
Year 47 : 18 500 000 $

Farm Players Salaries

Sean Walker 250 000 $ (2)
Salary Remaining : 11 682 $
Joonas Korpisalo 125 000 $ (4)
Salary Remaining : 5 841 $
Jacob Bryson 120 000 $ (1)
Salary Remaining : 5 607 $
Cal Foote 100 000 $ (1)
Salary Remaining : 4 673 $
Noah Cates 100 000 $ (5)
Salary Remaining : 4 673 $
Devin Shore 90 000 $ (4)
Salary Remaining : 4 206 $
John Leonard 90 000 $ (1)
Salary Remaining : 4 206 $
Lane Pederson 90 000 $ (1)
Salary Remaining : 4 206 $
Jake Christiansen 90 000 $ (5)
Salary Remaining : 4 206 $
Trey Fix-Wolansky 85 000 $ (5)
Salary Remaining : 3 972 $
Daniel Carr 80 000 $ (1)
Salary Remaining : 3 738 $
Bryce Kindopp 80 000 $ (5)
Salary Remaining : 3 738 $
Christian Jaros 80 000 $ (4)
Salary Remaining : 3 738 $
Matt Luff 80 000 $ (2)
Salary Remaining : 3 738 $
Alexander True 75 000 $ (4)
Salary Remaining : 3 505 $
Noah Gregor 75 000 $ (4)
Salary Remaining : 3 505 $
Joachim Blichfeld 75 000 $ (4)
Salary Remaining : 3 505 $
Jonas Johansson 75 000 $ (4)
Salary Remaining : 3 505 $
Jack Ahcan 75 000 $ (1)
Salary Remaining : 3 505 $
William Lockwood 70 000 $ (1)
Salary Remaining : 3 271 $
Patrick Russell 70 000 $ (1)
Salary Remaining : 3 271 $
Riley Barber 70 000 $ (3)
Salary Remaining : 3 271 $
Josh Teves 70 000 $ (2)
Salary Remaining : 3 271 $
Jimmy Schuldt 70 000 $ (2)
Salary Remaining : 3 271 $
Kalle Kossila 70 000 $ (3)
Salary Remaining : 3 271 $
Ryan Sproul 70 000 $ (2)
Salary Remaining : 3 271 $
Andy Welinski 70 000 $ (5)
Salary Remaining : 3 271 $
Jayson Megna 70 000 $ (2)
Salary Remaining : 3 271 $
Total Farm Players28
Salary Commitment
Year 44 : 2 465 000 $
Year 45 : 1 770 000 $
Year 46 : 1 160 000 $
Year 47 : 1 020 000 $
Salary Average Commitment
Year 44 : 2 310 000 $
Year 45 : 1 615 000 $
Year 46 : 1 005 000 $
Year 47 : 865 000 $

Colorado Zipper



Arena Capacity - Ticket Price
Attendance - %

Arena NameStomp Center
Level 1: 7000 - 100 $ - 6 587 - 94.10%
Level 2: 6000 - 60 $ - 5 676 - 94.60%
Level 3: 3000 - 35 $ - 2 897 - 96.57%
Level 4: 5000 - 20 $ - 4 879 - 97.58%
Luxury : 2000 - 200 $ - 1 714 - 85.72%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 991 - 99.54%
Farm Level 2: 1000 - 15 $ - 999 - 99.88%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %21 754 - 94.58%
Average Income per Game1 849 369 $
Year to Date Revenue73 974 774 $
Farm
Home Games Left1
Average Attendance - %2 990 - 99.65%
Average Income per Game101 588 $
Year to Date Revenue4 063 536 $

Expense

Pro Players Total Salaries73 325 000 $
Farm Players Total Salaries1 097 500 $
Coaches Total Salaries7 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses77 640 306 $
Farm Year To Date Expenses5 923 410 $
Pro Salary Cap To Date69 243 527 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue1 849 369 $
Farm Estimated Season Revenue101 588 $
Pro Remaining Season Days7
Pro Expenses Per Days691 055 $
Pro Estimated Expenses4 837 385 $
Farm Remaining Season Days5
Farm Expenses Per Days56 986 $
Farm Estimated Expenses284 930 $
Estimated Season Expenses5 122 315 $
Season Salary Cap73 325 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $9 675 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 21 325 000 $
Current Bank Account34 802 356 $
Projected Bank Account31 630 998 $

Pro Players Salaries

Connor McDavid 12 800 000 $ (1)
-Salary Remaining : 822 018 $
Patrick Kane (Out of Payroll) 10 500 000 $ (1)
-Salary Remaining : 674 312 $
Brayden Point 8 500 000 $ (3)
-Salary Remaining : 545 872 $
Anze Kopitar 7 500 000 $ (5)
-Salary Remaining : 481 651 $
MacKenzie Weegar 7 500 000 $ (5)
-Salary Remaining : 481 651 $
Jason Robertson 6 000 000 $ (1)
-Salary Remaining : 385 321 $
Damon Severson 4 100 000 $ (5)
-Salary Remaining : 263 303 $
Dmitry Orlov 3 100 000 $ (3)
-Salary Remaining : 199 083 $
Adam Lowry 3 000 000 $ (4)
-Salary Remaining : 192 661 $
James Reimer 3 000 000 $ (1)
-Salary Remaining : 192 661 $
Nick Bonino 2 500 000 $ (5)
-Salary Remaining : 160 550 $
Nick Ritchie 2 000 000 $ (3)
-Salary Remaining : 128 440 $
Lawson Crouse 2 000 000 $ (1)
-Salary Remaining : 128 440 $
Shayne Gostisbehere 2 000 000 $ (1)
-Salary Remaining : 128 440 $
Carson Soucy 2 000 000 $ (4)
-Salary Remaining : 128 440 $
Tyson Jost 1 500 000 $ (1)
-Salary Remaining : 96 330 $
Alexandar Georgiev 1 400 000 $ (2)
-Salary Remaining : 89 908 $
Austin Watson 1 000 000 $ (5)
-Salary Remaining : 64 220 $
Dustin Tokarski 950 000 $ (5)
-Salary Remaining : 61 009 $
Curtis Lazar 925 000 $ (2)
-Salary Remaining : 59 404 $
Justin Danforth 850 000 $ (5)
-Salary Remaining : 54 587 $
Chad Ruhwedel 700 000 $ (2)
-Salary Remaining : 44 954 $
Total Pro Players22
Salary Commitment
Year 44 : 83 825 000 $
Year 45 : 46 025 000 $
Year 46 : 43 000 000 $
Year 47 : 29 400 000 $
Salary Average Commitment
Year 44 : 83 475 000 $
Year 45 : 45 675 000 $
Year 46 : 42 650 000 $
Year 47 : 29 050 000 $
Salary Cap with 1 Way Contract
Year 44 : 83 825 000 $
Year 45 : 46 025 000 $
Year 46 : 43 000 000 $
Year 47 : 29 400 000 $

Farm Players Salaries

Zack MacEwen 125 000 $ (2)
Salary Remaining : 5 841 $
Erik Gustafsson 110 000 $ (4)
Salary Remaining : 5 140 $
Klim Kostin 95 000 $ (4)
Salary Remaining : 4 439 $
Brendan Lemieux 90 000 $ (1)
Salary Remaining : 4 206 $
Kurtis MacDermid 87 500 $ (3)
Salary Remaining : 4 089 $
Justus Annunen 80 000 $ (5)
Salary Remaining : 3 738 $
David Gustafsson 80 000 $ (3)
Salary Remaining : 3 738 $
Kurtis Gabriel 75 000 $ (1)
Salary Remaining : 3 505 $
Alexander Urbom 75 000 $ (1)
Salary Remaining : 3 505 $
Nathan Bastian 70 000 $ (2)
Salary Remaining : 3 271 $
Markus Nutivaara 70 000 $ (5)
Salary Remaining : 3 271 $
Iiro Pakarinen 70 000 $ (2)
Salary Remaining : 3 271 $
Cole Bardreau 70 000 $ (3)
Salary Remaining : 3 271 $
Total Farm Players13
Salary Commitment
Year 44 : 1 097 500 $
Year 45 : 857 500 $
Year 46 : 592 500 $
Year 47 : 355 000 $
Salary Average Commitment
Year 44 : 1 067 500 $
Year 45 : 827 500 $
Year 46 : 562 500 $
Year 47 : 325 000 $

Dallas Storm



Arena Capacity - Ticket Price
Attendance - %

Arena NameHouse of Pain
Level 1: 6500 - 110 $ - 6 334 - 97.45%
Level 2: 5500 - 70 $ - 5 376 - 97.75%
Level 3: 2500 - 42 $ - 2 500 - 100.00%
Level 4: 4000 - 30 $ - 4 000 - 100.00%
Luxury : 1500 - 210 $ - 1 411 - 94.10%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 987 - 99.37%
Farm Level 2: 1000 - 15 $ - 998 - 99.79%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %19 622 - 98.11%
Average Income per Game1 913 455 $
Year to Date Revenue74 624 736 $
Farm
Home Games Left1
Average Attendance - %2 985 - 99.51%
Average Income per Game101 428 $
Year to Date Revenue4 057 134 $

Expense

Pro Players Total Salaries80 400 000 $
Farm Players Total Salaries1 405 000 $
Coaches Total Salaries7 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses81 206 964 $
Farm Year To Date Expenses2 326 929 $
Pro Salary Cap To Date73 373 033 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 826 910 $
Farm Estimated Season Revenue101 428 $
Pro Remaining Season Days7
Pro Expenses Per Days801 835 $
Pro Estimated Expenses5 612 845 $
Farm Remaining Season Days5
Farm Expenses Per Days19 673 $
Farm Estimated Expenses98 365 $
Estimated Season Expenses5 711 210 $
Season Salary Cap74 300 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $8 700 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 22 300 000 $
Current Bank Account26 182 968 $
Projected Bank Account24 400 096 $

Pro Players Salaries

Kyle Connor 7 500 000 $ (3)
-Salary Remaining : 481 651 $
Joe Pavelski 6 750 000 $ (5)
-Salary Remaining : 433 486 $
Jake Guentzel 6 250 000 $ (3)
-Salary Remaining : 401 376 $
Quinn Hughes (Out of Payroll) 6 100 000 $ (4)
-Salary Remaining : 391 743 $
Claude Giroux 6 000 000 $ (5)
-Salary Remaining : 385 321 $
Phillip Danault 5 250 000 $ (2)
-Salary Remaining : 337 156 $
Ryan McDonagh 5 000 000 $ (4)
-Salary Remaining : 321 101 $
Hampus Lindholm 5 000 000 $ (2)
-Salary Remaining : 321 101 $
Jack Hughes 5 000 000 $ (4)
-Salary Remaining : 321 101 $
Tyler Myers 4 800 000 $ (3)
-Salary Remaining : 308 257 $
Ryan Graves 3 500 000 $ (2)
-Salary Remaining : 224 771 $
Tristan Jarry 3 500 000 $ (3)
-Salary Remaining : 224 771 $
Brandon Tanev 3 150 000 $ (1)
-Salary Remaining : 202 294 $
Barclay Goodrow 2 800 000 $ (5)
-Salary Remaining : 179 817 $
Radko Gudas 2 500 000 $ (2)
-Salary Remaining : 160 550 $
Alexandre Texier 1 900 000 $ (2)
-Salary Remaining : 122 018 $
Kaapo Kahkonen 1 500 000 $ (4)
-Salary Remaining : 96 330 $
David Kampf 1 300 000 $ (4)
-Salary Remaining : 83 486 $
Mattias Samuelsson 1 000 000 $ (1)
-Salary Remaining : 64 220 $
Tanner Jeannot 900 000 $ (1)
-Salary Remaining : 57 798 $
Michael McCarron 700 000 $ (1)
-Salary Remaining : 44 954 $
Total Pro Players21
Salary Commitment
Year 44 : 80 400 000 $
Year 45 : 74 650 000 $
Year 46 : 56 500 000 $
Year 47 : 34 450 000 $
Salary Average Commitment
Year 44 : 80 400 000 $
Year 45 : 74 650 000 $
Year 46 : 56 500 000 $
Year 47 : 34 450 000 $
Salary Cap with 1 Way Contract
Year 44 : 80 400 000 $
Year 45 : 74 650 000 $
Year 46 : 56 500 000 $
Year 47 : 34 450 000 $

Farm Players Salaries

Corey Crawford 350 000 $ (2)
Salary Remaining : 16 355 $
Jason Demers 260 000 $ (1)
Salary Remaining : 12 150 $
Yegor Chinakhov 110 000 $ (5)
Salary Remaining : 5 140 $
Tobias Bjornfot 110 000 $ (3)
Salary Remaining : 5 140 $
Juuso Riikola 100 000 $ (2)
Salary Remaining : 4 673 $
Nicholas Robertson 100 000 $ (1)
Salary Remaining : 4 673 $
Mark Kastelic 85 000 $ (5)
Salary Remaining : 3 972 $
Anthony Richard 75 000 $ (2)
Salary Remaining : 3 505 $
Drew O'Connor 75 000 $ (1)
Salary Remaining : 3 505 $
Kaden Fulcher 70 000 $ (2)
Salary Remaining : 3 271 $
Trent Frederic 70 000 $ (2)
Salary Remaining : 3 271 $
Total Farm Players11
Salary Commitment
Year 44 : 1 405 000 $
Year 45 : 970 000 $
Year 46 : 305 000 $
Year 47 : 195 000 $
Salary Average Commitment
Year 44 : 1 310 000 $
Year 45 : 875 000 $
Year 46 : 210 000 $
Year 47 : 100 000 $

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 7000 - 130 $ - 4 859 - 69.42%
Level 2: 6000 - 90 $ - 3 831 - 63.85%
Level 3: 3000 - 50 $ - 2 212 - 73.74%
Level 4: 5000 - 30 $ - 4 614 - 92.29%
Luxury : 2000 - 210 $ - 1 411 - 70.53%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 45 $ - 1 637 - 81.84%
Farm Level 2: 1000 - 25 $ - 659 - 65.86%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %16 927 - 73.60%
Average Income per Game1 826 126 $
Year to Date Revenue71 218 920 $
Farm
Home Games Left1
Average Attendance - %2 295 - 76.51%
Average Income per Game108 143 $
Year to Date Revenue4 325 700 $

Expense

Pro Players Total Salaries60 000 000 $
Farm Players Total Salaries2 997 500 $
Coaches Total Salaries4 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses59 221 337 $
Farm Year To Date Expenses3 911 968 $
Pro Salary Cap To Date56 065 372 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 652 252 $
Farm Estimated Season Revenue108 142 $
Pro Remaining Season Days7
Pro Expenses Per Days577 982 $
Pro Estimated Expenses4 045 874 $
Farm Remaining Season Days5
Farm Expenses Per Days39 229 $
Farm Estimated Expenses196 145 $
Estimated Season Expenses4 242 019 $
Season Salary Cap60 000 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $23 000 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 8 000 000 $
Current Bank Account70 616 131 $
Projected Bank Account70 134 506 $

Pro Players Salaries

Michael Carcone 13 000 000 $ (1)
-Salary Remaining : 834 862 $
Dougie Hamilton 6 500 000 $ (1)
-Salary Remaining : 417 431 $
Troy Terry 5 000 000 $ (5)
-Salary Remaining : 321 101 $
Alex Chiasson 4 500 000 $ (4)
-Salary Remaining : 288 991 $
Ilya Samsonov 4 000 000 $ (4)
-Salary Remaining : 256 881 $
Jonathan Toews 3 000 000 $ (5)
-Salary Remaining : 192 661 $
Zach Sanford 2 500 000 $ (2)
-Salary Remaining : 160 550 $
Ethan Bear 2 500 000 $ (1)
-Salary Remaining : 160 550 $
John Marino 2 250 000 $ (4)
-Salary Remaining : 144 495 $
Joel Armia 2 200 000 $ (5)
-Salary Remaining : 141 284 $
Joel Edmundson 2 000 000 $ (1)
-Salary Remaining : 128 440 $
Erik Brannstrom 1 900 000 $ (2)
-Salary Remaining : 122 018 $
Patrick Maroon 1 500 000 $ (4)
-Salary Remaining : 96 330 $
Evan Bouchard 1 500 000 $ (2)
-Salary Remaining : 96 330 $
Philip Tomasino 1 200 000 $ (5)
-Salary Remaining : 77 064 $
Taylor Raddysh 1 000 000 $ (5)
-Salary Remaining : 64 220 $
Andrew Peeke 1 000 000 $ (4)
-Salary Remaining : 64 220 $
Pheonix Copley 1 000 000 $ (1)
-Salary Remaining : 64 220 $
Dylan Coghlan 900 000 $ (1)
-Salary Remaining : 57 798 $
Arthur Kaliyev 900 000 $ (1)
-Salary Remaining : 57 798 $
Jesper Boqvist 850 000 $ (4)
-Salary Remaining : 54 587 $
Ryan McLeod 800 000 $ (1)
-Salary Remaining : 51 376 $
Total Pro Players22
Salary Commitment
Year 44 : 60 000 000 $
Year 45 : 32 400 000 $
Year 46 : 26 500 000 $
Year 47 : 26 500 000 $
Salary Average Commitment
Year 44 : 46 300 000 $
Year 45 : 31 200 000 $
Year 46 : 25 300 000 $
Year 47 : 25 300 000 $
Salary Cap with 1 Way Contract
Year 44 : 60 000 000 $
Year 45 : 32 400 000 $
Year 46 : 26 500 000 $
Year 47 : 26 500 000 $

Farm Players Salaries

Bryan Little 400 000 $ (1)
Salary Remaining : 18 692 $
Chris Wagner 350 000 $ (3)
Salary Remaining : 16 355 $
Kale Clague 130 000 $ (1)
Salary Remaining : 6 075 $
Emil Bemstrom 125 000 $ (4)
Salary Remaining : 5 841 $
Kent Johnson 120 000 $ (5)
Salary Remaining : 5 607 $
Kyle Turris 120 000 $ (3)
Salary Remaining : 5 607 $
Jack McBain 100 000 $ (5)
Salary Remaining : 4 673 $
Jacob Perreault 90 000 $ (5)
Salary Remaining : 4 206 $
Ben McCartney 90 000 $ (5)
Salary Remaining : 4 206 $
Nikolai Knyzhov 90 000 $ (4)
Salary Remaining : 4 206 $
Joe Snively 85 000 $ (1)
Salary Remaining : 3 972 $
Liam Foudy 85 000 $ (4)
Salary Remaining : 3 972 $
Kaedan Korczak 80 000 $ (5)
Salary Remaining : 3 738 $
Lucas Carlsson 80 000 $ (4)
Salary Remaining : 3 738 $
Filip Gustavsson 80 000 $ (1)
Salary Remaining : 3 738 $
Artyom Zagidulin 80 000 $ (1)
Salary Remaining : 3 738 $
Linus Hogberg 80 000 $ (5)
Salary Remaining : 3 738 $
Adam Beckman 77 500 $ (5)
Salary Remaining : 3 621 $
Isaac Ratcliffe 77 500 $ (5)
Salary Remaining : 3 621 $
Alex Steeves 77 500 $ (5)
Salary Remaining : 3 621 $
Otto Leskinen 75 000 $ (4)
Salary Remaining : 3 505 $
Marko Dano 75 000 $ (2)
Salary Remaining : 3 505 $
Jordan Gross 75 000 $ (2)
Salary Remaining : 3 505 $
Jonathan Davidsson 75 000 $ (4)
Salary Remaining : 3 505 $
Oskar Steen 70 000 $ (1)
Salary Remaining : 3 271 $
Drake Rymsha 70 000 $ (1)
Salary Remaining : 3 271 $
Lukas Sedlak 70 000 $ (2)
Salary Remaining : 3 271 $
T.J. Tynan 70 000 $ (5)
Salary Remaining : 3 271 $
Total Farm Players28
Salary Commitment
Year 44 : 2 997 500 $
Year 45 : 2 082 500 $
Year 46 : 1 862 500 $
Year 47 : 1 392 500 $
Salary Average Commitment
Year 44 : 2 620 000 $
Year 45 : 1 740 000 $
Year 46 : 1 520 000 $
Year 47 : 1 050 000 $

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWayne Gretzky Arena
Level 1: 7000 - 100 $ - 6 642 - 94.88%
Level 2: 6000 - 65 $ - 5 673 - 94.55%
Level 3: 3000 - 35 $ - 2 896 - 96.55%
Level 4: 5000 - 20 $ - 4 916 - 98.31%
Luxury : 2000 - 200 $ - 1 733 - 86.66%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 65 $ - 1 128 - 56.42%
Farm Level 2: 1000 - 25 $ - 649 - 64.94%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %21 860 - 95.04%
Average Income per Game1 895 069 $
Year to Date Revenue73 907 682 $
Farm
Home Games Left1
Average Attendance - %1 778 - 59.26%
Average Income per Game107 490 $
Year to Date Revenue4 299 594 $

Expense

Pro Players Total Salaries54 600 000 $
Farm Players Total Salaries1 395 000 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses55 792 198 $
Farm Year To Date Expenses2 940 983 $
Pro Salary Cap To Date51 526 144 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 790 138 $
Farm Estimated Season Revenue107 490 $
Pro Remaining Season Days7
Pro Expenses Per Days528 440 $
Pro Estimated Expenses3 699 080 $
Farm Remaining Season Days5
Farm Expenses Per Days27 056 $
Farm Estimated Expenses135 280 $
Estimated Season Expenses3 834 360 $
Season Salary Cap54 600 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $28 400 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 2 600 000 $
Current Bank Account116 974 094 $
Projected Bank Account117 037 362 $

Pro Players Salaries

Tomas Tatar 6 000 000 $ (1)
-Salary Remaining : 385 321 $
Alex Grant 5 000 000 $ (1)
-Salary Remaining : 321 101 $
Yannick Weber 5 000 000 $ (1)
-Salary Remaining : 321 101 $
Shea Weber 3 500 000 $ (3)
-Salary Remaining : 224 771 $
Andreas Athanasiou 3 000 000 $ (5)
-Salary Remaining : 192 661 $
Nikita Gusev 3 000 000 $ (4)
-Salary Remaining : 192 661 $
Andrew Ladd 3 000 000 $ (3)
-Salary Remaining : 192 661 $
Alex Biega 2 500 000 $ (4)
-Salary Remaining : 160 550 $
Calvin Pickard 2 500 000 $ (3)
-Salary Remaining : 160 550 $
Vladislav Namestnikov 2 000 000 $ (5)
-Salary Remaining : 128 440 $
Carl Gunnarsson 2 000 000 $ (2)
-Salary Remaining : 128 440 $
Niklas Hjalmarsson 2 000 000 $ (2)
-Salary Remaining : 128 440 $
Eric Staal 2 000 000 $ (3)
-Salary Remaining : 128 440 $
Zach Parise 2 000 000 $ (4)
-Salary Remaining : 128 440 $
Morgan Geekie 1 250 000 $ (4)
-Salary Remaining : 80 275 $
Matty Beniers 1 200 000 $ (5)
-Salary Remaining : 77 064 $
Vasily Podkolzin 1 200 000 $ (5)
-Salary Remaining : 77 064 $
Corey Schueneman 1 000 000 $ (5)
-Salary Remaining : 64 220 $
Gustav Lindstrom 1 000 000 $ (4)
-Salary Remaining : 64 220 $
Joseph Woll (Out of Payroll) 900 000 $ (5)
-Salary Remaining : 57 798 $
Urho Vaakanainen 850 000 $ (4)
-Salary Remaining : 54 587 $
Michael Hutchinson 850 000 $ (3)
-Salary Remaining : 54 587 $
Josh Currie 800 000 $ (1)
-Salary Remaining : 51 376 $
Egor Yakovlev 800 000 $ (4)
-Salary Remaining : 51 376 $
MacKenzie MacEachern 750 000 $ (2)
-Salary Remaining : 48 165 $
Michael Houser 700 000 $ (1)
-Salary Remaining : 44 954 $
Thomas Hickey 700 000 $ (3)
-Salary Remaining : 44 954 $
Total Pro Players27
Salary Commitment
Year 44 : 55 500 000 $
Year 45 : 38 000 000 $
Year 46 : 33 250 000 $
Year 47 : 20 700 000 $
Salary Average Commitment
Year 44 : 36 700 000 $
Year 45 : 28 200 000 $
Year 46 : 23 450 000 $
Year 47 : 18 400 000 $
Salary Cap with 1 Way Contract
Year 44 : 55 500 000 $
Year 45 : 38 000 000 $
Year 46 : 33 250 000 $
Year 47 : 20 700 000 $

Farm Players Salaries

Jack Quinn 120 000 $ (5)
Salary Remaining : 5 607 $
Benoit-Olivier Groulx 100 000 $ (5)
Salary Remaining : 4 673 $
Lias Andersson 90 000 $ (4)
Salary Remaining : 4 206 $
Mason Geertsen 85 000 $ (5)
Salary Remaining : 3 972 $
Anders Lindback 80 000 $ (1)
Salary Remaining : 3 738 $
Steve Bernier 80 000 $ (1)
Salary Remaining : 3 738 $
Patrik Berglund 80 000 $ (4)
Salary Remaining : 3 738 $
Drew Stafford 80 000 $ (1)
Salary Remaining : 3 738 $
Alexander Steen 80 000 $ (1)
Salary Remaining : 3 738 $
Jake Chelios 80 000 $ (4)
Salary Remaining : 3 738 $
Ryan Kuffner 75 000 $ (5)
Salary Remaining : 3 505 $
Justin Bailey 75 000 $ (2)
Salary Remaining : 3 505 $
Gemel Smith 75 000 $ (2)
Salary Remaining : 3 505 $
Jakob Forsbacka-Karlsson 75 000 $ (3)
Salary Remaining : 3 505 $
Joshua Jacobs 75 000 $ (5)
Salary Remaining : 3 505 $
J.C. Beaudin 75 000 $ (4)
Salary Remaining : 3 505 $
Bogdan Yakimov 70 000 $ (1)
Salary Remaining : 3 271 $
Total Farm Players17
Salary Commitment
Year 44 : 1 395 000 $
Year 45 : 1 005 000 $
Year 46 : 855 000 $
Year 47 : 780 000 $
Salary Average Commitment
Year 44 : 1 240 000 $
Year 45 : 850 000 $
Year 46 : 700 000 $
Year 47 : 625 000 $

Halifax Thunder



Arena Capacity - Ticket Price
Attendance - %

Arena NameColt 45 Center
Level 1: 7000 - 125 $ - 4 962 - 70.88%
Level 2: 6000 - 75 $ - 5 490 - 91.51%
Level 3: 3000 - 40 $ - 2 826 - 94.19%
Level 4: 5000 - 30 $ - 4 536 - 90.73%
Luxury : 2000 - 205 $ - 1 696 - 84.79%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 45 $ - 1 658 - 82.88%
Farm Level 2: 1000 - 30 $ - 543 - 54.28%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %19 510 - 84.83%
Average Income per Game1 954 542 $
Year to Date Revenue76 227 138 $
Farm
Home Games Left1
Average Attendance - %2 200 - 73.35%
Average Income per Game109 053 $
Year to Date Revenue4 362 102 $

Expense

Pro Players Total Salaries75 400 000 $
Farm Players Total Salaries1 860 000 $
Coaches Total Salaries4 550 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses74 026 146 $
Farm Year To Date Expenses2 278 404 $
Pro Salary Cap To Date69 269 274 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 909 084 $
Farm Estimated Season Revenue109 053 $
Pro Remaining Season Days7
Pro Expenses Per Days728 440 $
Pro Estimated Expenses5 099 080 $
Farm Remaining Season Days5
Farm Expenses Per Days22 523 $
Farm Estimated Expenses112 615 $
Estimated Season Expenses5 211 695 $
Season Salary Cap75 400 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $7 600 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 23 400 000 $
Current Bank Account104 284 689 $
Projected Bank Account103 091 131 $

Pro Players Salaries

Mark Scheifele 8 750 000 $ (3)
-Salary Remaining : 561 927 $
Mike Hoffman 6 500 000 $ (1)
-Salary Remaining : 417 431 $
Kevin Fiala 5 500 000 $ (4)
-Salary Remaining : 353 211 $
Mattias Ekholm 5 400 000 $ (2)
-Salary Remaining : 346 789 $
Travis Konecny 5 000 000 $ (4)
-Salary Remaining : 321 101 $
Vincent Trocheck 5 000 000 $ (2)
-Salary Remaining : 321 101 $
Dylan Strome 4 000 000 $ (1)
-Salary Remaining : 256 881 $
Nikita Zaitsev 3 750 000 $ (3)
-Salary Remaining : 240 826 $
Craig Smith 3 500 000 $ (1)
-Salary Remaining : 224 771 $
Travis Hamonic 3 500 000 $ (5)
-Salary Remaining : 224 771 $
Jack Johnson 3 000 000 $ (1)
-Salary Remaining : 192 661 $
Colin Miller 2 800 000 $ (1)
-Salary Remaining : 179 817 $
Josh Manson 2 800 000 $ (3)
-Salary Remaining : 179 817 $
Max Domi 2 750 000 $ (1)
-Salary Remaining : 176 606 $
Danny DeKeyser 2 000 000 $ (3)
-Salary Remaining : 128 440 $
Brock McGinn 1 850 000 $ (5)
-Salary Remaining : 118 807 $
Filip Chytil 1 750 000 $ (4)
-Salary Remaining : 112 385 $
Ilya Mikheyev 1 500 000 $ (4)
-Salary Remaining : 96 330 $
Jack Campbell 1 200 000 $ (2)
-Salary Remaining : 77 064 $
Matt Nieto 1 000 000 $ (2)
-Salary Remaining : 64 220 $
Vinnie Hinostroza 1 000 000 $ (1)
-Salary Remaining : 64 220 $
Kieffer Bellows 1 000 000 $ (4)
-Salary Remaining : 64 220 $
Madison Bowey 950 000 $ (5)
-Salary Remaining : 61 009 $
Brian Elliott 900 000 $ (4)
-Salary Remaining : 57 798 $
Total Pro Players24
Salary Commitment
Year 44 : 75 400 000 $
Year 45 : 51 850 000 $
Year 46 : 39 250 000 $
Year 47 : 21 950 000 $
Salary Average Commitment
Year 44 : 75 400 000 $
Year 45 : 51 850 000 $
Year 46 : 39 250 000 $
Year 47 : 21 950 000 $
Salary Cap with 1 Way Contract
Year 44 : 75 400 000 $
Year 45 : 51 850 000 $
Year 46 : 39 250 000 $
Year 47 : 21 950 000 $

Farm Players Salaries

Matt Murray 450 000 $ (1)
Salary Remaining : 21 028 $
Marco Rossi 120 000 $ (5)
Salary Remaining : 5 607 $
Michael Raffl 110 000 $ (5)
Salary Remaining : 5 140 $
Sebastien Aho 100 000 $ (5)
Salary Remaining : 4 673 $
Cam Dineen 100 000 $ (5)
Salary Remaining : 4 673 $
Robin Salo 100 000 $ (5)
Salary Remaining : 4 673 $
Nicholas Merkley 95 000 $ (5)
Salary Remaining : 4 439 $
Alexander Volkov 80 000 $ (4)
Salary Remaining : 3 738 $
Roland McKeown 75 000 $ (5)
Salary Remaining : 3 505 $
Seth Griffith 70 000 $ (1)
Salary Remaining : 3 271 $
Julius Honka 70 000 $ (3)
Salary Remaining : 3 271 $
Teemu Pulkkinen 70 000 $ (2)
Salary Remaining : 3 271 $
Valentin Zykov 70 000 $ (1)
Salary Remaining : 3 271 $
Colton White 70 000 $ (2)
Salary Remaining : 3 271 $
Rourke Chartier 70 000 $ (2)
Salary Remaining : 3 271 $
MacKenzie Entwistle 70 000 $ (1)
Salary Remaining : 3 271 $
Garrett Pilon 70 000 $ (1)
Salary Remaining : 3 271 $
Alex Petrovic 70 000 $ (3)
Salary Remaining : 3 271 $
Total Farm Players18
Salary Commitment
Year 44 : 1 860 000 $
Year 45 : 1 130 000 $
Year 46 : 920 000 $
Year 47 : 780 000 $
Salary Average Commitment
Year 44 : 1 690 000 $
Year 45 : 960 000 $
Year 46 : 750 000 $
Year 47 : 610 000 $

Hamilton Tigers



Arena Capacity - Ticket Price
Attendance - %

Arena NameSmirnoff Arena
Level 1: 6500 - 250 $ - 2 914 - 44.83%
Level 2: 5500 - 175 $ - 2 303 - 41.87%
Level 3: 3000 - 150 $ - 1 240 - 41.32%
Level 4: 4500 - 100 $ - 1 865 - 41.44%
Luxury : 1500 - 225 $ - 1 279 - 85.30%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 80 $ - 1 449 - 72.44%
Farm Level 2: 1000 - 30 $ - 760 - 75.96%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %9 601 - 45.72%
Average Income per Game2 014 450 $
Year to Date Revenue78 563 555 $
Farm
Home Games Left1
Average Attendance - %2 208 - 73.61%
Average Income per Game100 141 $
Year to Date Revenue4 005 654 $

Expense

Pro Players Total Salaries76 900 000 $
Farm Players Total Salaries2 035 000 $
Coaches Total Salaries13 150 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses77 054 596 $
Farm Year To Date Expenses7 984 397 $
Pro Salary Cap To Date69 783 966 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 028 900 $
Farm Estimated Season Revenue100 141 $
Pro Remaining Season Days7
Pro Expenses Per Days769 725 $
Pro Estimated Expenses5 388 075 $
Farm Remaining Season Days5
Farm Expenses Per Days76 495 $
Farm Estimated Expenses382 475 $
Estimated Season Expenses5 770 550 $
Season Salary Cap76 900 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $6 100 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 24 900 000 $
Current Bank Account79 845 953 $
Projected Bank Account78 204 444 $

Pro Players Salaries

Vladimir Tarasenko 7 900 000 $ (5)
-Salary Remaining : 507 339 $
Sam Reinhart 6 750 000 $ (4)
-Salary Remaining : 433 486 $
Anthony Duclair 6 000 000 $ (2)
-Salary Remaining : 385 321 $
Frederik Andersen 5 700 000 $ (1)
-Salary Remaining : 366 055 $
Mikael Granlund 5 250 000 $ (5)
-Salary Remaining : 337 156 $
Jordan Eberle 5 250 000 $ (3)
-Salary Remaining : 337 156 $
Brady Skjei 5 250 000 $ (5)
-Salary Remaining : 337 156 $
Adam Henrique 4 500 000 $ (1)
-Salary Remaining : 288 991 $
Nick Leddy 3 800 000 $ (1)
-Salary Remaining : 244 037 $
Rickard Rakell 3 750 000 $ (5)
-Salary Remaining : 240 826 $
Marco Scandella 3 750 000 $ (5)
-Salary Remaining : 240 826 $
Martin Jones 3 500 000 $ (2)
-Salary Remaining : 224 771 $
Joonas Donskoi 3 200 000 $ (3)
-Salary Remaining : 205 505 $
Ben Chiarot 3 200 000 $ (2)
-Salary Remaining : 205 505 $
Mattias Janmark 2 500 000 $ (1)
-Salary Remaining : 160 550 $
Jeff Skinner 2 000 000 $ (3)
-Salary Remaining : 128 440 $
Matt Roy 1 300 000 $ (2)
-Salary Remaining : 83 486 $
Anthony DeAngelo 1 000 000 $ (1)
-Salary Remaining : 64 220 $
Jaycob Megna 900 000 $ (4)
-Salary Remaining : 57 798 $
Laurent Dauphin 700 000 $ (2)
-Salary Remaining : 44 954 $
Rem Pitlick 700 000 $ (2)
-Salary Remaining : 44 954 $
Total Pro Players21
Salary Commitment
Year 44 : 76 900 000 $
Year 45 : 59 400 000 $
Year 46 : 44 000 000 $
Year 47 : 33 550 000 $
Salary Average Commitment
Year 44 : 76 900 000 $
Year 45 : 59 400 000 $
Year 46 : 44 000 000 $
Year 47 : 33 550 000 $
Salary Cap with 1 Way Contract
Year 44 : 76 900 000 $
Year 45 : 59 400 000 $
Year 46 : 44 000 000 $
Year 47 : 33 550 000 $

Farm Players Salaries

Ryan Murray 450 000 $ (3)
Salary Remaining : 21 028 $
Colin White 450 000 $ (4)
Salary Remaining : 21 028 $
Nicolas Aube-Kubel 150 000 $ (2)
Salary Remaining : 7 009 $
Jordie Benn 130 000 $ (1)
Salary Remaining : 6 075 $
Ukko-Pekka Luukkonen 120 000 $ (1)
Salary Remaining : 5 607 $
Sam Montembeault 100 000 $ (2)
Salary Remaining : 4 673 $
Adam Gaudette 100 000 $ (5)
Salary Remaining : 4 673 $
Michael Pezzetta 100 000 $ (5)
Salary Remaining : 4 673 $
Martin Hanzal 100 000 $ (1)
Salary Remaining : 4 673 $
Mikhail Maltsev 90 000 $ (1)
Salary Remaining : 4 206 $
Adam Werner 85 000 $ (4)
Salary Remaining : 3 972 $
Curtis McKenzie 80 000 $ (4)
Salary Remaining : 3 738 $
Blake Speers 80 000 $ (3)
Salary Remaining : 3 738 $
Patrick Marleau (Out of Payroll) 80 000 $ (2)
Salary Remaining : 3 738 $
Total Farm Players14
Salary Commitment
Year 44 : 2 115 000 $
Year 45 : 1 675 000 $
Year 46 : 1 345 000 $
Year 47 : 815 000 $
Salary Average Commitment
Year 44 : 2 065 000 $
Year 45 : 1 625 000 $
Year 46 : 1 295 000 $
Year 47 : 765 000 $

Houston Supernova



Arena Capacity - Ticket Price
Attendance - %

Arena NameThunder Dome
Level 1: 6500 - 114 $ - 6 251 - 96.17%
Level 2: 5000 - 78 $ - 4 532 - 90.64%
Level 3: 2500 - 46 $ - 2 488 - 99.54%
Level 4: 4500 - 31 $ - 4 378 - 97.28%
Luxury : 1500 - 240 $ - 1 236 - 82.43%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 65 $ - 1 146 - 57.29%
Farm Level 2: 1000 - 20 $ - 815 - 81.47%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %18 886 - 94.43%
Average Income per Game1 935 638 $
Year to Date Revenue75 489 901 $
Farm
Home Games Left1
Average Attendance - %1 961 - 65.35%
Average Income per Game108 932 $
Year to Date Revenue4 357 266 $

Expense

Pro Players Total Salaries79 700 013 $
Farm Players Total Salaries2 470 000 $
Coaches Total Salaries4 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses77 807 833 $
Farm Year To Date Expenses3 759 075 $
Pro Salary Cap To Date73 954 579 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 871 277 $
Farm Estimated Season Revenue108 932 $
Pro Remaining Season Days7
Pro Expenses Per Days767 890 $
Pro Estimated Expenses5 375 230 $
Farm Remaining Season Days5
Farm Expenses Per Days30 561 $
Farm Estimated Expenses152 805 $
Estimated Season Expenses5 528 035 $
Season Salary Cap79 700 013 $
Estimate Under Maximum Salary Cap of 83 000 000 $3 299 987 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 27 700 013 $
Current Bank Account(90 596 $)
Projected Bank Account(1 638 422 $)

Pro Players Salaries

Leon Draisaitl 12 000 000 $ (1)
-Salary Remaining : 770 642 $
Mitch Marner 10 500 000 $ (3)
-Salary Remaining : 674 312 $
John Carlson 8 700 000 $ (3)
-Salary Remaining : 558 716 $
Mathew Barzal 8 000 013 $ (1)
-Salary Remaining : 513 762 $
Ryan Nugent-Hopkins 5 500 000 $ (5)
-Salary Remaining : 353 211 $
Tyson Barrie 5 200 000 $ (4)
-Salary Remaining : 333 945 $
Anthony Cirelli 4 500 000 $ (5)
-Salary Remaining : 288 991 $
Linus Ullmark 3 200 000 $ (3)
-Salary Remaining : 205 505 $
Adrian Kempe 3 000 000 $ (3)
-Salary Remaining : 192 661 $
Justin Holl 2 500 000 $ (5)
-Salary Remaining : 160 550 $
Vince Dunn 2 000 000 $ (4)
-Salary Remaining : 128 440 $
J.T. Compher 1 850 000 $ (3)
-Salary Remaining : 118 807 $
Chandler Stephenson 1 500 000 $ (1)
-Salary Remaining : 96 330 $
Jonas Siegenthaler 1 500 000 $ (2)
-Salary Remaining : 96 330 $
Jan Rutta 1 450 000 $ (4)
-Salary Remaining : 93 119 $
Kevin Lankinen 1 200 000 $ (1)
-Salary Remaining : 77 064 $
Tage Thompson 1 200 000 $ (2)
-Salary Remaining : 77 064 $
K'Andre Miller 1 200 000 $ (1)
-Salary Remaining : 77 064 $
Yegor Sharangovich 1 200 000 $ (1)
-Salary Remaining : 77 064 $
Martin Fehervary 1 200 000 $ (4)
-Salary Remaining : 77 064 $
Trevor Moore 900 000 $ (2)
-Salary Remaining : 57 798 $
Joel Hanley 700 000 $ (1)
-Salary Remaining : 44 954 $
Mason Marchment 700 000 $ (1)
-Salary Remaining : 44 954 $
Total Pro Players23
Salary Commitment
Year 44 : 79 700 013 $
Year 45 : 53 200 000 $
Year 46 : 49 600 000 $
Year 47 : 22 350 000 $
Salary Average Commitment
Year 44 : 79 700 013 $
Year 45 : 53 200 000 $
Year 46 : 49 600 000 $
Year 47 : 22 350 000 $
Salary Cap with 1 Way Contract
Year 44 : 79 700 013 $
Year 45 : 53 200 000 $
Year 46 : 49 600 000 $
Year 47 : 22 350 000 $

Farm Players Salaries

Aaron Dell 300 000 $ (2)
Salary Remaining : 14 019 $
Jesper Fast 200 000 $ (4)
Salary Remaining : 9 346 $
Jason Spezza 120 000 $ (3)
Salary Remaining : 5 607 $
William Eklund 110 000 $ (5)
Salary Remaining : 5 140 $
Victor Mete 100 000 $ (3)
Salary Remaining : 4 673 $
Maxim Mamin 100 000 $ (4)
Salary Remaining : 4 673 $
Gerald Mayhew 100 000 $ (1)
Salary Remaining : 4 673 $
Adam Huska 95 000 $ (5)
Salary Remaining : 4 439 $
Colton Sceviour 95 000 $ (2)
Salary Remaining : 4 439 $
Danton Heinen 90 000 $ (2)
Salary Remaining : 4 206 $
Christian Fischer 85 000 $ (3)
Salary Remaining : 3 972 $
Buddy Robinson 80 000 $ (1)
Salary Remaining : 3 738 $
Joel L'Esperance 75 000 $ (2)
Salary Remaining : 3 505 $
Mitch Reinke 75 000 $ (2)
Salary Remaining : 3 505 $
Chase Pearson 75 000 $ (5)
Salary Remaining : 3 505 $
Joona Luoto 70 000 $ (1)
Salary Remaining : 3 271 $
Jakob Lilja 70 000 $ (1)
Salary Remaining : 3 271 $
Hunter Miska 70 000 $ (3)
Salary Remaining : 3 271 $
Trevor Carrick 70 000 $ (1)
Salary Remaining : 3 271 $
Dmitrij Jaskin 70 000 $ (1)
Salary Remaining : 3 271 $
Liam O'Brien 70 000 $ (5)
Salary Remaining : 3 271 $
Ashton Sautner 70 000 $ (2)
Salary Remaining : 3 271 $
Cooper Marody 70 000 $ (2)
Salary Remaining : 3 271 $
Joseph Gambardella 70 000 $ (1)
Salary Remaining : 3 271 $
Sheldon Rempal 70 000 $ (3)
Salary Remaining : 3 271 $
Gage Quinney 70 000 $ (1)
Salary Remaining : 3 271 $
Total Farm Players26
Salary Commitment
Year 44 : 2 470 000 $
Year 45 : 1 870 000 $
Year 46 : 1 095 000 $
Year 47 : 650 000 $
Salary Average Commitment
Year 44 : 2 340 000 $
Year 45 : 1 740 000 $
Year 46 : 965 000 $
Year 47 : 520 000 $

London Spartiates



Arena Capacity - Ticket Price
Attendance - %

Arena NameKingdom Arena
Level 1: 6000 - 120 $ - 5 244 - 87.40%
Level 2: 5000 - 70 $ - 5 000 - 100.00%
Level 3: 2250 - 69 $ - 1 604 - 71.27%
Level 4: 4000 - 60 $ - 2 059 - 51.47%
Luxury : 1250 - 175 $ - 1 250 - 100.00%
Total Capacity :18500
Farm
Farm Level 1: 2000 - 75 $ - 981 - 49.07%
Farm Level 2: 1000 - 30 $ - 543 - 54.29%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %15 156 - 81.93%
Average Income per Game1 718 622 $
Year to Date Revenue68 744 898 $
Farm
Home Games Left1
Average Attendance - %1 524 - 50.81%
Average Income per Game107 861 $
Year to Date Revenue4 314 456 $

Expense

Pro Players Total Salaries77 850 000 $
Farm Players Total Salaries3 497 500 $
Coaches Total Salaries1 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses71 010 315 $
Farm Year To Date Expenses3 366 763 $
Pro Salary Cap To Date65 280 967 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue1 718 622 $
Farm Estimated Season Revenue107 861 $
Pro Remaining Season Days7
Pro Expenses Per Days723 394 $
Pro Estimated Expenses5 063 758 $
Farm Remaining Season Days5
Farm Expenses Per Days39 229 $
Farm Estimated Expenses196 145 $
Estimated Season Expenses5 259 903 $
Season Salary Cap77 850 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $5 150 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 25 850 000 $
Current Bank Account59 050 726 $
Projected Bank Account55 617 306 $

Pro Players Salaries

Patrice Bergeron 8 000 000 $ (1)
-Salary Remaining : 513 761 $
Gabriel Landeskog 8 000 000 $ (5)
-Salary Remaining : 513 761 $
Phil Kessel 6 750 000 $ (1)
-Salary Remaining : 433 486 $
Matt Dumba 6 000 000 $ (2)
-Salary Remaining : 385 321 $
Mats Zuccarello 5 750 000 $ (5)
-Salary Remaining : 369 266 $
Marc-Andre Fleury 5 750 000 $ (2)
-Salary Remaining : 369 266 $
Cam Atkinson 5 500 000 $ (3)
-Salary Remaining : 353 211 $
Jamie Benn 5 375 000 $ (2)
-Salary Remaining : 345 183 $
Jonas Brodin 5 000 000 $ (3)
-Salary Remaining : 321 101 $
Yanni Gourde 4 500 000 $ (3)
-Salary Remaining : 288 991 $
Erik Haula 3 200 000 $ (1)
-Salary Remaining : 205 505 $
Zdeno Chara 3 000 000 $ (4)
-Salary Remaining : 192 661 $
Justin Braun 2 000 000 $ (5)
-Salary Remaining : 128 440 $
Jon Merrill 1 500 000 $ (3)
-Salary Remaining : 96 330 $
Ben Hutton 1 200 000 $ (1)
-Salary Remaining : 77 064 $
Kevin Rooney 1 200 000 $ (5)
-Salary Remaining : 77 064 $
Matt Benning 1 000 000 $ (5)
-Salary Remaining : 64 220 $
Brandon Duhaime 950 000 $ (5)
-Salary Remaining : 61 009 $
Connor Dewar 900 000 $ (5)
-Salary Remaining : 57 798 $
Dominic Toninato 825 000 $ (5)
-Salary Remaining : 52 982 $
Andrej Sustr 750 000 $ (3)
-Salary Remaining : 48 165 $
Garret Sparks 700 000 $ (1)
-Salary Remaining : 44 954 $
Total Pro Players22
Salary Commitment
Year 44 : 77 850 000 $
Year 45 : 58 000 000 $
Year 46 : 40 875 000 $
Year 47 : 23 625 000 $
Salary Average Commitment
Year 44 : 77 000 000 $
Year 45 : 57 150 000 $
Year 46 : 40 025 000 $
Year 47 : 22 775 000 $
Salary Cap with 1 Way Contract
Year 44 : 77 850 000 $
Year 45 : 58 000 000 $
Year 46 : 40 875 000 $
Year 47 : 23 625 000 $

Farm Players Salaries

Mathieu Perreault 400 000 $ (5)
Salary Remaining : 18 692 $
Paul Byron 400 000 $ (5)
Salary Remaining : 18 692 $
Cedric Paquette 350 000 $ (5)
Salary Remaining : 16 355 $
Thomas Greiss 325 000 $ (1)
Salary Remaining : 15 187 $
Eric Comrie 250 000 $ (4)
Salary Remaining : 11 682 $
Tyler Pitlick 220 000 $ (3)
Salary Remaining : 10 280 $
Nick Foligno 200 000 $ (3)
Salary Remaining : 9 346 $
Cody Eakin 150 000 $ (1)
Salary Remaining : 7 009 $
Nic Petan 95 000 $ (1)
Salary Remaining : 4 439 $
Michael Stone 95 000 $ (1)
Salary Remaining : 4 439 $
Jansen Harkins 92 500 $ (4)
Salary Remaining : 4 322 $
Andrew Poturalski 90 000 $ (3)
Salary Remaining : 4 206 $
Daniel Walcott 90 000 $ (3)
Salary Remaining : 4 206 $
Andy Andreoff 90 000 $ (3)
Salary Remaining : 4 206 $
Kiefer Sherwood 80 000 $ (4)
Salary Remaining : 3 738 $
Alex Broadhurst 75 000 $ (3)
Salary Remaining : 3 505 $
Evan McEneny 75 000 $ (2)
Salary Remaining : 3 505 $
Kevin Gravel 70 000 $ (1)
Salary Remaining : 3 271 $
Tobias Lindberg 70 000 $ (1)
Salary Remaining : 3 271 $
Brian Pinho 70 000 $ (1)
Salary Remaining : 3 271 $
Kole Sherwood 70 000 $ (2)
Salary Remaining : 3 271 $
Sheldon Dries 70 000 $ (2)
Salary Remaining : 3 271 $
Adam Johnson 70 000 $ (2)
Salary Remaining : 3 271 $
Total Farm Players23
Salary Commitment
Year 44 : 3 497 500 $
Year 45 : 2 622 500 $
Year 46 : 2 337 500 $
Year 47 : 1 572 500 $
Salary Average Commitment
Year 44 : 2 497 500 $
Year 45 : 1 622 500 $
Year 46 : 1 337 500 $
Year 47 : 572 500 $

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJacobs Center
Level 1: 6500 - 109 $ - 6 363 - 97.89%
Level 2: 5500 - 72 $ - 5 340 - 97.09%
Level 3: 2500 - 45 $ - 2 495 - 99.79%
Level 4: 4500 - 31 $ - 4 411 - 98.02%
Luxury : 1500 - 221 $ - 1 353 - 90.20%
Total Capacity :20500
Farm
Farm Level 1: 2000 - 35 $ - 1 991 - 99.56%
Farm Level 2: 1000 - 15 $ - 995 - 99.48%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %19 962 - 97.38%
Average Income per Game1 951 307 $
Year to Date Revenue78 052 260 $
Farm
Home Games Left1
Average Attendance - %2 986 - 99.53%
Average Income per Game101 533 $
Year to Date Revenue4 061 328 $

Expense

Pro Players Total Salaries58 350 000 $
Farm Players Total Salaries2 020 000 $
Coaches Total Salaries8 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses64 720 636 $
Farm Year To Date Expenses3 784 546 $
Pro Salary Cap To Date57 133 501 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue1 951 306 $
Farm Estimated Season Revenue101 533 $
Pro Remaining Season Days7
Pro Expenses Per Days604 128 $
Pro Estimated Expenses4 228 896 $
Farm Remaining Season Days5
Farm Expenses Per Days30 093 $
Farm Estimated Expenses150 465 $
Estimated Season Expenses4 379 361 $
Season Salary Cap58 350 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $24 650 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 6 350 000 $
Current Bank Account108 062 709 $
Projected Bank Account105 736 187 $

Pro Players Salaries

Kaapo Kakko 5 000 000 $ (4)
-Salary Remaining : 321 101 $
Noah Dobson 5 000 000 $ (4)
-Salary Remaining : 321 101 $
MacKenzie Blackwood 5 000 000 $ (2)
-Salary Remaining : 321 101 $
Rasmus Andersson 4 550 000 $ (3)
-Salary Remaining : 292 202 $
Brandon Saad 4 500 000 $ (1)
-Salary Remaining : 288 991 $
James van Riemsdyk 4 000 000 $ (4)
-Salary Remaining : 256 881 $
Mike Matheson 4 000 000 $ (4)
-Salary Remaining : 256 881 $
Jonathan Drouin 4 000 000 $ (2)
-Salary Remaining : 256 881 $
Andreas Johnsson 3 200 000 $ (2)
-Salary Remaining : 205 505 $
Victor Rask 2 400 000 $ (3)
-Salary Remaining : 154 128 $
Janne Kuokkanen 2 000 000 $ (3)
-Salary Remaining : 128 440 $
Michael Dipietro 1 200 000 $ (2)
-Salary Remaining : 77 064 $
Vitek Vanecek 1 200 000 $ (1)
-Salary Remaining : 77 064 $
Trevor Zegras 1 200 000 $ (1)
-Salary Remaining : 77 064 $
Philipp Kurashev 1 000 000 $ (1)
-Salary Remaining : 64 220 $
Yakov Trenin 1 000 000 $ (1)
-Salary Remaining : 64 220 $
Scott Reedy 1 000 000 $ (5)
-Salary Remaining : 64 220 $
Colin Blackwell 1 000 000 $ (5)
-Salary Remaining : 64 220 $
Alexey Toropchenko 950 000 $ (5)
-Salary Remaining : 61 009 $
Markus Niemelainen 950 000 $ (5)
-Salary Remaining : 61 009 $
Timothy Liljegren 950 000 $ (4)
-Salary Remaining : 61 009 $
Felix Sandstrom 950 000 $ (5)
-Salary Remaining : 61 009 $
Jake Walman 900 000 $ (4)
-Salary Remaining : 57 798 $
Johnathan Kovacevic 850 000 $ (5)
-Salary Remaining : 54 587 $
Jakub Zboril 800 000 $ (2)
-Salary Remaining : 51 376 $
Otto Koivula 750 000 $ (4)
-Salary Remaining : 48 165 $
Total Pro Players26
Salary Commitment
Year 44 : 58 350 000 $
Year 45 : 49 450 000 $
Year 46 : 35 250 000 $
Year 47 : 26 300 000 $
Salary Average Commitment
Year 44 : 56 150 000 $
Year 45 : 47 250 000 $
Year 46 : 33 050 000 $
Year 47 : 24 100 000 $
Salary Cap with 1 Way Contract
Year 44 : 58 350 000 $
Year 45 : 49 450 000 $
Year 46 : 35 250 000 $
Year 47 : 26 300 000 $

Farm Players Salaries

Sammy Blais 250 000 $ (2)
Salary Remaining : 11 682 $
Alexander Nylander 200 000 $ (3)
Salary Remaining : 9 346 $
J.J. Moser 120 000 $ (5)
Salary Remaining : 5 607 $
Jake Neighbours 110 000 $ (5)
Salary Remaining : 5 140 $
Joel Hofer 100 000 $ (5)
Salary Remaining : 4 673 $
Lucas Wallmark 100 000 $ (2)
Salary Remaining : 4 673 $
Olli Juolevi 95 000 $ (1)
Salary Remaining : 4 439 $
Alexander Alexeyev 95 000 $ (5)
Salary Remaining : 4 439 $
Dennis Gilbert 90 000 $ (2)
Salary Remaining : 4 206 $
Valtteri Puustinen 90 000 $ (5)
Salary Remaining : 4 206 $
Sean Day 85 000 $ (5)
Salary Remaining : 3 972 $
Austin Wagner 85 000 $ (2)
Salary Remaining : 3 972 $
David Farrance 80 000 $ (1)
Salary Remaining : 3 738 $
Guillaume Brisebois 75 000 $ (2)
Salary Remaining : 3 505 $
Nicholas Baptiste 75 000 $ (3)
Salary Remaining : 3 505 $
Dillon Heatherington 75 000 $ (4)
Salary Remaining : 3 505 $
Jesse Ylonen 75 000 $ (1)
Salary Remaining : 3 505 $
Ivan Chekhovich 75 000 $ (1)
Salary Remaining : 3 505 $
Connor Bunnaman 75 000 $ (4)
Salary Remaining : 3 505 $
Alan Quine 70 000 $ (2)
Salary Remaining : 3 271 $
Total Farm Players20
Salary Commitment
Year 44 : 2 020 000 $
Year 45 : 1 695 000 $
Year 46 : 1 025 000 $
Year 47 : 750 000 $
Salary Average Commitment
Year 44 : 1 720 000 $
Year 45 : 1 395 000 $
Year 46 : 725 000 $
Year 47 : 450 000 $

Miami Heat



Arena Capacity - Ticket Price
Attendance - %

Arena NameMiami Arena
Level 1: 6000 - 118 $ - 5 717 - 95.28%
Level 2: 5000 - 75 $ - 4 982 - 99.64%
Level 3: 2500 - 48 $ - 2 479 - 99.16%
Level 4: 4000 - 35 $ - 3 592 - 89.80%
Luxury : 1000 - 240 $ - 1 000 - 100.00%
Total Capacity :18500
Farm
Farm Level 1: 3000 - 35 $ - 2 991 - 99.70%
Farm Level 2: 2000 - 15 $ - 1 996 - 99.79%
Farm Total Capacity :5000

Income

Home Games Left1
Average Attendance - %17 770 - 96.05%
Average Income per Game1 833 986 $
Year to Date Revenue73 359 440 $
Farm
Home Games Left1
Average Attendance - %4 987 - 99.74%
Average Income per Game161 547 $
Year to Date Revenue6 461 868 $

Expense

Pro Players Total Salaries58 800 000 $
Farm Players Total Salaries4 465 000 $
Coaches Total Salaries6 250 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses57 372 027 $
Farm Year To Date Expenses6 592 196 $
Pro Salary Cap To Date52 957 337 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue1 833 986 $
Farm Estimated Season Revenue161 547 $
Pro Remaining Season Days7
Pro Expenses Per Days573 853 $
Pro Estimated Expenses4 016 971 $
Farm Remaining Season Days5
Farm Expenses Per Days65 093 $
Farm Estimated Expenses325 465 $
Estimated Season Expenses4 342 436 $
Season Salary Cap57 600 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $25 400 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 5 600 000 $
Current Bank Account65 359 180 $
Projected Bank Account63 012 277 $

Pro Players Salaries

Semyon Varlamov 13 000 000 $ (1)
-Salary Remaining : 834 862 $
Maxime Talbot 5 000 000 $ (2)
-Salary Remaining : 321 101 $
Frederic St-Denis 5 000 000 $ (3)
-Salary Remaining : 321 101 $
Julien Brouillette 5 000 000 $ (2)
-Salary Remaining : 321 101 $
Dustin Brown 3 200 000 $ (4)
-Salary Remaining : 205 505 $
John Moore 3 000 000 $ (3)
-Salary Remaining : 192 661 $
Zac Dalpe 3 000 000 $ (3)
-Salary Remaining : 192 661 $
Travis Dermott 2 500 000 $ (2)
-Salary Remaining : 160 550 $
Loui Eriksson 2 000 000 $ (4)
-Salary Remaining : 128 440 $
Alexei Semenov 2 000 000 $ (1)
-Salary Remaining : 128 440 $
Ilya Kovalchuk 1 500 000 $ (2)
-Salary Remaining : 96 330 $
Wyatt Kalynuk 1 200 000 $ (1)
-Salary Remaining : 77 064 $
Shane Pinto 1 200 000 $ (1)
-Salary Remaining : 77 064 $
Barrett Hayton (Out of Payroll) 1 200 000 $ (3)
-Salary Remaining : 77 064 $
Dawson Mercer 1 200 000 $ (5)
-Salary Remaining : 77 064 $
Ville Heinola 1 000 000 $ (2)
-Salary Remaining : 64 220 $
Jack Drury 1 000 000 $ (5)
-Salary Remaining : 64 220 $
Caleb Jones (Out of Payroll) 950 000 $ (2)
-Salary Remaining : 61 009 $
Marc McLaughlin 950 000 $ (3)
-Salary Remaining : 61 009 $
Ben Meyers 950 000 $ (3)
-Salary Remaining : 61 009 $
Greg Pateryn 950 000 $ (2)
-Salary Remaining : 61 009 $
Daniel Vladar 850 000 $ (1)
-Salary Remaining : 54 587 $
Tyler Benson 850 000 $ (3)
-Salary Remaining : 54 587 $
Brett Ritchie 800 000 $ (2)
-Salary Remaining : 51 376 $
Tanner Kero 750 000 $ (1)
-Salary Remaining : 48 165 $
A.J. Greer 700 000 $ (3)
-Salary Remaining : 44 954 $
Total Pro Players26
Salary Commitment
Year 44 : 59 750 000 $
Year 45 : 40 750 000 $
Year 46 : 23 050 000 $
Year 47 : 7 400 000 $
Salary Average Commitment
Year 44 : 44 150 000 $
Year 45 : 25 150 000 $
Year 46 : 16 450 000 $
Year 47 : 6 200 000 $
Salary Cap with 1 Way Contract
Year 44 : 59 750 000 $
Year 45 : 40 750 000 $
Year 46 : 23 050 000 $
Year 47 : 7 400 000 $

Farm Players Salaries

Mark Visentin 1 000 000 $ (3)
Salary Remaining : 46 729 $
Cedrick Desjardins 750 000 $ (2)
Salary Remaining : 35 047 $
Alexandre Bolduc 500 000 $ (2)
Salary Remaining : 23 364 $
Patrice Cormier 500 000 $ (3)
Salary Remaining : 23 364 $
Brendan Guhle 120 000 $ (3)
Salary Remaining : 5 607 $
Connor McMichael 120 000 $ (1)
Salary Remaining : 5 607 $
Mason McTavish 120 000 $ (5)
Salary Remaining : 5 607 $
Quinton Byfield 120 000 $ (1)
Salary Remaining : 5 607 $
Sami Niku 100 000 $ (3)
Salary Remaining : 4 673 $
Owen Tippett 100 000 $ (2)
Salary Remaining : 4 673 $
Dominic Turgeon 100 000 $ (4)
Salary Remaining : 4 673 $
Bobby Brink 100 000 $ (5)
Salary Remaining : 4 673 $
Jackson Cates 95 000 $ (3)
Salary Remaining : 4 439 $
Ty Dellandrea 90 000 $ (1)
Salary Remaining : 4 206 $
Adam Brooks 90 000 $ (3)
Salary Remaining : 4 206 $
Alex Vlasic 90 000 $ (5)
Salary Remaining : 4 206 $
Reilly Walsh 85 000 $ (5)
Salary Remaining : 3 972 $
Boris Katchouk 85 000 $ (5)
Salary Remaining : 3 972 $
Jeremy Davies 80 000 $ (1)
Salary Remaining : 3 738 $
Alec Regula 75 000 $ (1)
Salary Remaining : 3 505 $
Filip Hallander 75 000 $ (5)
Salary Remaining : 3 505 $
Scott Kosmachuk 70 000 $ (1)
Salary Remaining : 3 271 $
Total Farm Players22
Salary Commitment
Year 44 : 4 465 000 $
Year 45 : 3 910 000 $
Year 46 : 2 560 000 $
Year 47 : 655 000 $
Salary Average Commitment
Year 44 : 1 615 000 $
Year 45 : 1 060 000 $
Year 46 : 860 000 $
Year 47 : 400 000 $

Moncton Wildcats



Arena Capacity - Ticket Price
Attendance - %

Arena NameMoncton Coliseum
Level 1: 7000 - 92 $ - 6 656 - 95.08%
Level 2: 5250 - 62 $ - 5 241 - 99.82%
Level 3: 4000 - 27 $ - 3 150 - 78.76%
Level 4: 5000 - 22 $ - 4 849 - 96.98%
Luxury : 1750 - 178 $ - 1 699 - 97.08%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 991 - 99.56%
Farm Level 2: 1000 - 15 $ - 998 - 99.77%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %21 595 - 93.89%
Average Income per Game1 717 630 $
Year to Date Revenue66 987 574 $
Farm
Home Games Left1
Average Attendance - %2 989 - 99.63%
Average Income per Game101 586 $
Year to Date Revenue4 063 434 $

Expense

Pro Players Total Salaries61 025 000 $
Farm Players Total Salaries2 350 000 $
Coaches Total Salaries3 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses55 622 939 $
Farm Year To Date Expenses3 011 869 $
Pro Salary Cap To Date51 461 462 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 435 260 $
Farm Estimated Season Revenue101 586 $
Pro Remaining Season Days7
Pro Expenses Per Days587 385 $
Pro Estimated Expenses4 111 695 $
Farm Remaining Season Days5
Farm Expenses Per Days26 636 $
Farm Estimated Expenses133 180 $
Estimated Season Expenses4 244 875 $
Season Salary Cap58 425 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $24 575 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 6 425 000 $
Current Bank Account42 963 164 $
Projected Bank Account42 255 135 $

Pro Players Salaries

Tyler Seguin 8 500 000 $ (3)
-Salary Remaining : 545 872 $
Jakub Voracek 7 000 000 $ (1)
-Salary Remaining : 449 541 $
Eric Fehr 6 000 000 $ (1)
-Salary Remaining : 385 321 $
Taylor Hall 5 000 000 $ (4)
-Salary Remaining : 321 101 $
Josh Norris 4 500 000 $ (4)
-Salary Remaining : 288 991 $
Calvin de Haan 3 500 000 $ (2)
-Salary Remaining : 224 771 $
Jake Allen 2 850 000 $ (2)
-Salary Remaining : 183 028 $
Frank Vatrano 2 500 000 $ (1)
-Salary Remaining : 160 550 $
Dylan DeMelo 2 500 000 $ (2)
-Salary Remaining : 160 550 $
Oskar Sundqvist 2 000 000 $ (4)
-Salary Remaining : 128 440 $
Radim Simek 1 250 000 $ (2)
-Salary Remaining : 80 275 $
Sean Durzi 1 200 000 $ (3)
-Salary Remaining : 77 064 $
Ty Smith 1 200 000 $ (1)
-Salary Remaining : 77 064 $
Thomas Bordeleau 1 200 000 $ (5)
-Salary Remaining : 77 064 $
Alexander Holtz 1 200 000 $ (3)
-Salary Remaining : 77 064 $
Ronald Attard (Out of Payroll) 1 200 000 $ (3)
-Salary Remaining : 77 064 $
Slater Koekkoek 1 100 000 $ (2)
-Salary Remaining : 70 642 $
Collin Delia 1 000 000 $ (1)
-Salary Remaining : 64 220 $
Brett Leason 950 000 $ (5)
-Salary Remaining : 61 009 $
Braden Schneider 925 000 $ (2)
-Salary Remaining : 59 404 $
Ryan Poehling 900 000 $ (5)
-Salary Remaining : 57 798 $
Mads Sogaard 900 000 $ (2)
-Salary Remaining : 57 798 $
Dominik Simon 850 000 $ (3)
-Salary Remaining : 54 587 $
William Borgen (Out of Payroll) 700 000 $ (1)
-Salary Remaining : 44 954 $
Sam Carrick 700 000 $ (1)
-Salary Remaining : 44 954 $
Greg McKegg 700 000 $ (1)
-Salary Remaining : 44 954 $
Kyle Burroughs (Out of Payroll) 700 000 $ (1)
-Salary Remaining : 44 954 $
Total Pro Players27
Salary Commitment
Year 44 : 61 025 000 $
Year 45 : 40 525 000 $
Year 46 : 27 500 000 $
Year 47 : 14 550 000 $
Salary Average Commitment
Year 44 : 56 950 000 $
Year 45 : 36 450 000 $
Year 46 : 24 250 000 $
Year 47 : 13 400 000 $
Salary Cap with 1 Way Contract
Year 44 : 61 025 000 $
Year 45 : 40 525 000 $
Year 46 : 27 500 000 $
Year 47 : 14 550 000 $

Farm Players Salaries

Tom Sestito 600 000 $ (1)
Salary Remaining : 28 037 $
Akira Schmid 120 000 $ (4)
Salary Remaining : 5 607 $
Will Butcher 100 000 $ (1)
Salary Remaining : 4 673 $
Ian Mitchell 95 000 $ (1)
Salary Remaining : 4 439 $
Thomas Harley 90 000 $ (2)
Salary Remaining : 4 206 $
Martin Kaut 90 000 $ (2)
Salary Remaining : 4 206 $
Hendrix Lapierre 87 500 $ (3)
Salary Remaining : 4 089 $
Cole Reinhardt 85 000 $ (4)
Salary Remaining : 3 972 $
Marc Michaelis 80 000 $ (1)
Salary Remaining : 3 738 $
Kristian Reichel 77 500 $ (2)
Salary Remaining : 3 621 $
Julien Gauthier 75 000 $ (2)
Salary Remaining : 3 505 $
Carl Dahlstrom 75 000 $ (1)
Salary Remaining : 3 505 $
Karson Kuhlman 75 000 $ (1)
Salary Remaining : 3 505 $
Saku Maenalanen 70 000 $ (1)
Salary Remaining : 3 271 $
Daniel Catenacci 70 000 $ (2)
Salary Remaining : 3 271 $
Andrei Markov 70 000 $ (2)
Salary Remaining : 3 271 $
Viktor Loov 70 000 $ (2)
Salary Remaining : 3 271 $
Cristoval Nieves 70 000 $ (2)
Salary Remaining : 3 271 $
Joshua Ho-Sang 70 000 $ (2)
Salary Remaining : 3 271 $
Daniel Brickley 70 000 $ (2)
Salary Remaining : 3 271 $
Jayce Hawryluk 70 000 $ (2)
Salary Remaining : 3 271 $
Mark Friedman 70 000 $ (2)
Salary Remaining : 3 271 $
Max McCormick 70 000 $ (1)
Salary Remaining : 3 271 $
Total Farm Players23
Salary Commitment
Year 44 : 2 350 000 $
Year 45 : 1 185 000 $
Year 46 : 292 500 $
Year 47 : 205 000 $
Salary Average Commitment
Year 44 : 2 140 000 $
Year 45 : 975 000 $
Year 46 : 150 000 $
Year 47 : 100 000 $

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Molson
Level 1: 7000 - 100 $ - 6 703 - 95.75%
Level 2: 6000 - 80 $ - 4 297 - 71.62%
Level 3: 3000 - 50 $ - 2 207 - 73.57%
Level 4: 5000 - 30 $ - 4 640 - 92.80%
Luxury : 2000 - 130 $ - 1 870 - 93.49%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 992 - 99.61%
Farm Level 2: 1000 - 15 $ - 996 - 99.57%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %19 717 - 85.73%
Average Income per Game1 808 030 $
Year to Date Revenue70 513 164 $
Farm
Home Games Left1
Average Attendance - %2 988 - 99.60%
Average Income per Game101 599 $
Year to Date Revenue4 063 944 $

Expense

Pro Players Total Salaries80 075 000 $
Farm Players Total Salaries2 505 000 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses76 837 379 $
Farm Year To Date Expenses3 926 401 $
Pro Salary Cap To Date72 452 067 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 616 060 $
Farm Estimated Season Revenue101 599 $
Pro Remaining Season Days7
Pro Expenses Per Days771 330 $
Pro Estimated Expenses5 399 310 $
Farm Remaining Season Days5
Farm Expenses Per Days32 757 $
Farm Estimated Expenses163 785 $
Estimated Season Expenses5 563 095 $
Season Salary Cap80 075 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $2 925 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 28 075 000 $
Current Bank Account32 245 499 $
Projected Bank Account30 400 063 $

Pro Players Salaries

Oliver Ekman-Larsson 8 000 000 $ (2)
-Salary Remaining : 513 761 $
Max Pacioretty 7 250 000 $ (3)
-Salary Remaining : 465 596 $
Sean Couturier 7 000 000 $ (4)
-Salary Remaining : 449 541 $
Colton Parayko 6 275 000 $ (1)
-Salary Remaining : 402 982 $
David Perron 4 700 000 $ (5)
-Salary Remaining : 301 835 $
Blake Coleman 4 500 000 $ (3)
-Salary Remaining : 288 991 $
Alexander Kerfoot 4 200 000 $ (2)
-Salary Remaining : 269 725 $
Jonathan Quick 4 000 000 $ (5)
-Salary Remaining : 256 881 $
Christopher Tanev 4 000 000 $ (4)
-Salary Remaining : 256 881 $
Adam Pelech 4 000 000 $ (4)
-Salary Remaining : 256 881 $
Ryan Johansen 4 000 000 $ (3)
-Salary Remaining : 256 881 $
Brandon Montour 3 500 000 $ (2)
-Salary Remaining : 224 771 $
Kasperi Kapanen 3 000 000 $ (1)
-Salary Remaining : 192 661 $
Colton Sissons 2 800 000 $ (5)
-Salary Remaining : 179 817 $
Nick Jensen 2 500 000 $ (5)
-Salary Remaining : 160 550 $
Zemgus Girgensons 2 000 000 $ (4)
-Salary Remaining : 128 440 $
Ivan Barbashev 1 800 000 $ (1)
-Salary Remaining : 115 596 $
Brian Boyle 1 500 000 $ (4)
-Salary Remaining : 96 330 $
Brett Kulak 1 300 000 $ (5)
-Salary Remaining : 83 486 $
Tyler Motte 1 250 000 $ (2)
-Salary Remaining : 80 275 $
Calvin Petersen 1 100 000 $ (2)
-Salary Remaining : 70 642 $
Nate Thompson 700 000 $ (1)
-Salary Remaining : 44 954 $
Alexander Barabanov 700 000 $ (1)
-Salary Remaining : 44 954 $
Total Pro Players23
Salary Commitment
Year 44 : 80 075 000 $
Year 45 : 67 600 000 $
Year 46 : 49 550 000 $
Year 47 : 33 800 000 $
Salary Average Commitment
Year 44 : 80 075 000 $
Year 45 : 67 600 000 $
Year 46 : 49 550 000 $
Year 47 : 33 800 000 $
Salary Cap with 1 Way Contract
Year 44 : 80 075 000 $
Year 45 : 67 600 000 $
Year 46 : 49 550 000 $
Year 47 : 33 800 000 $

Farm Players Salaries

Jason Zucker 385 000 $ (1)
Salary Remaining : 17 991 $
Dominik Kubalik 250 000 $ (2)
Salary Remaining : 11 682 $
Carl Soderberg 220 000 $ (3)
Salary Remaining : 10 280 $
Dean Kukan 110 000 $ (3)
Salary Remaining : 5 140 $
Kevin Bahl 100 000 $ (1)
Salary Remaining : 4 673 $
Mitchell Stephens 90 000 $ (1)
Salary Remaining : 4 206 $
Xavier Ouellet 90 000 $ (5)
Salary Remaining : 4 206 $
Jake Gardiner 90 000 $ (5)
Salary Remaining : 4 206 $
Connor Ingram 90 000 $ (5)
Salary Remaining : 4 206 $
Nathan Beaulieu 90 000 $ (5)
Salary Remaining : 4 206 $
Ryan Murphy 80 000 $ (5)
Salary Remaining : 3 738 $
Stefan Noesen 80 000 $ (5)
Salary Remaining : 3 738 $
Michael Sgarbossa 80 000 $ (5)
Salary Remaining : 3 738 $
Nikolay Goldobin 80 000 $ (4)
Salary Remaining : 3 738 $
Brady Keeper 80 000 $ (5)
Salary Remaining : 3 738 $
Robbie Russo 80 000 $ (5)
Salary Remaining : 3 738 $
Jayden Halbgewachs 75 000 $ (5)
Salary Remaining : 3 505 $
Danick Martel 75 000 $ (2)
Salary Remaining : 3 505 $
Filip Chlapik 75 000 $ (2)
Salary Remaining : 3 505 $
Jeff Zatkoff 75 000 $ (1)
Salary Remaining : 3 505 $
Austin Strand 70 000 $ (1)
Salary Remaining : 3 271 $
Parker Kelly 70 000 $ (1)
Salary Remaining : 3 271 $
Morgan Barron 70 000 $ (1)
Salary Remaining : 3 271 $
Total Farm Players23
Salary Commitment
Year 44 : 2 505 000 $
Year 45 : 1 645 000 $
Year 46 : 1 245 000 $
Year 47 : 915 000 $
Salary Average Commitment
Year 44 : 2 140 000 $
Year 45 : 1 280 000 $
Year 46 : 880 000 $
Year 47 : 550 000 $

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameAréna Patrick Roy
Level 1: 6000 - 126 $ - 4 973 - 82.89%
Level 2: 5250 - 75 $ - 5 130 - 97.72%
Level 3: 2250 - 51 $ - 2 124 - 94.42%
Level 4: 4000 - 33 $ - 3 764 - 94.10%
Luxury : 1500 - 235 $ - 1 266 - 84.38%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 40 $ - 1 986 - 99.29%
Farm Level 2: 1000 - 20 $ - 819 - 81.92%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %17 257 - 90.83%
Average Income per Game1 849 620 $
Year to Date Revenue73 984 810 $
Farm
Home Games Left1
Average Attendance - %2 805 - 93.50%
Average Income per Game114 976 $
Year to Date Revenue4 599 024 $

Expense

Pro Players Total Salaries53 950 000 $
Farm Players Total Salaries2 265 000 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses53 663 994 $
Farm Year To Date Expenses2 404 751 $
Pro Salary Cap To Date51 317 659 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue1 849 620 $
Farm Estimated Season Revenue114 976 $
Pro Remaining Season Days7
Pro Expenses Per Days504 128 $
Pro Estimated Expenses3 528 896 $
Farm Remaining Season Days5
Farm Expenses Per Days25 841 $
Farm Estimated Expenses129 205 $
Estimated Season Expenses3 658 101 $
Season Salary Cap52 050 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $30 950 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 50 000 $
Current Bank Account48 867 077 $
Projected Bank Account47 173 572 $

Pro Players Salaries

John Gibson 6 000 000 $ (5)
-Salary Remaining : 385 321 $
Adam Clendening 6 000 000 $ (1)
-Salary Remaining : 385 321 $
Oscar Klefbom 5 500 000 $ (1)
-Salary Remaining : 353 211 $
Jaden Schwartz 5 500 000 $ (3)
-Salary Remaining : 353 211 $
Jesperi Kotkaniemi 3 500 000 $ (5)
-Salary Remaining : 224 771 $
Patric Hornqvist 3 500 000 $ (1)
-Salary Remaining : 224 771 $
Josh Anderson 3 300 000 $ (4)
-Salary Remaining : 211 927 $
Gregory Hofmann 2 900 000 $ (4)
-Salary Remaining : 186 239 $
Kirby Dach 2 000 000 $ (1)
-Salary Remaining : 128 440 $
Sami Vatanen 1 800 000 $ (3)
-Salary Remaining : 115 596 $
Nikita Tryamkin 1 250 000 $ (1)
-Salary Remaining : 80 275 $
Owen Power 1 200 000 $ (5)
-Salary Remaining : 77 064 $
Cam York (Out of Payroll) 1 000 000 $ (1)
-Salary Remaining : 64 220 $
Charlie Lindgren 950 000 $ (3)
-Salary Remaining : 61 009 $
Brendan Perlini 925 000 $ (1)
-Salary Remaining : 59 404 $
Thomas Novak 900 000 $ (3)
-Salary Remaining : 57 798 $
Jake Leschyshyn 900 000 $ (3)
-Salary Remaining : 57 798 $
Matias Maccelli (Out of Payroll) 900 000 $ (3)
-Salary Remaining : 57 798 $
Justin Barron (Out of Payroll) 900 000 $ (3)
-Salary Remaining : 57 798 $
Calle Rosen 900 000 $ (3)
-Salary Remaining : 57 798 $
Grigori Denisenko 900 000 $ (1)
-Salary Remaining : 57 798 $
Peyton Krebs 900 000 $ (1)
-Salary Remaining : 57 798 $
Dakota Mermis 900 000 $ (3)
-Salary Remaining : 57 798 $
Dmitri Samorukov 900 000 $ (3)
-Salary Remaining : 57 798 $
Matt Kiersted 725 000 $ (1)
-Salary Remaining : 46 560 $
Joe Thornton 700 000 $ (3)
-Salary Remaining : 44 954 $
Total Pro Players26
Salary Commitment
Year 44 : 54 850 000 $
Year 45 : 32 150 000 $
Year 46 : 32 150 000 $
Year 47 : 16 900 000 $
Salary Average Commitment
Year 44 : 44 250 000 $
Year 45 : 27 050 000 $
Year 46 : 27 050 000 $
Year 47 : 13 800 000 $
Salary Cap with 1 Way Contract
Year 44 : 54 850 000 $
Year 45 : 32 150 000 $
Year 46 : 32 150 000 $
Year 47 : 16 900 000 $

Farm Players Salaries

Viktor Lodin 500 000 $ (5)
Salary Remaining : 23 364 $
Gaetan Haas 500 000 $ (1)
Salary Remaining : 23 364 $
Antti Suomela 450 000 $ (5)
Salary Remaining : 21 028 $
Quinton Howden 250 000 $ (3)
Salary Remaining : 11 682 $
John-Jason Peterka 100 000 $ (3)
Salary Remaining : 4 673 $
Arvid Soderblom 90 000 $ (3)
Salary Remaining : 4 206 $
Brett Seney 80 000 $ (2)
Salary Remaining : 3 738 $
Joseph Blandisi 80 000 $ (3)
Salary Remaining : 3 738 $
Alexander Khokhlachev 75 000 $ (3)
Salary Remaining : 3 505 $
Veini Vehvilainen 70 000 $ (1)
Salary Remaining : 3 271 $
Glenn Gawdin 70 000 $ (1)
Salary Remaining : 3 271 $
Total Farm Players11
Salary Commitment
Year 44 : 2 265 000 $
Year 45 : 1 625 000 $
Year 46 : 1 545 000 $
Year 47 : 950 000 $
Salary Average Commitment
Year 44 : 1 125 000 $
Year 45 : 485 000 $
Year 46 : 405 000 $
Year 47 : 100 000 $

Nunavut Mystery



Arena Capacity - Ticket Price
Attendance - %

Arena NameNunavut Dome
Level 1: 6000 - 130 $ - 4 912 - 81.86%
Level 2: 5000 - 80 $ - 4 280 - 85.59%
Level 3: 2250 - 55 $ - 2 003 - 89.03%
Level 4: 4000 - 40 $ - 3 084 - 77.10%
Luxury : 1250 - 240 $ - 1 219 - 97.52%
Total Capacity :18500
Farm
Farm Level 1: 2000 - 35 $ - 1 993 - 99.64%
Farm Level 2: 1000 - 15 $ - 995 - 99.46%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %15 497 - 83.77%
Average Income per Game1 808 404 $
Year to Date Revenue70 527 762 $
Farm
Home Games Left1
Average Attendance - %2 987 - 99.58%
Average Income per Game101 599 $
Year to Date Revenue4 063 974 $

Expense

Pro Players Total Salaries57 275 000 $
Farm Players Total Salaries945 000 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses63 482 114 $
Farm Year To Date Expenses1 903 022 $
Pro Salary Cap To Date57 578 907 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 616 808 $
Farm Estimated Season Revenue101 599 $
Pro Remaining Season Days7
Pro Expenses Per Days571 330 $
Pro Estimated Expenses3 999 310 $
Farm Remaining Season Days5
Farm Expenses Per Days13 505 $
Farm Estimated Expenses67 525 $
Estimated Season Expenses4 066 835 $
Season Salary Cap57 275 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $25 725 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 5 275 000 $
Current Bank Account63 027 937 $
Projected Bank Account62 679 509 $

Pro Players Salaries

Nicklas Backstrom 8 000 000 $ (1)
-Salary Remaining : 513 761 $
Philipp Grubauer 5 900 000 $ (4)
-Salary Remaining : 378 899 $
Nate Schmidt 5 250 000 $ (2)
-Salary Remaining : 337 156 $
Ben Bishop 5 000 000 $ (1)
-Salary Remaining : 321 101 $
Brendan Gallagher (Out of Payroll) 4 500 000 $ (4)
-Salary Remaining : 288 991 $
P.K. Subban 4 500 000 $ (3)
-Salary Remaining : 288 991 $
Tyler Toffoli 4 500 000 $ (2)
-Salary Remaining : 288 991 $
Josh Morrissey 4 000 000 $ (2)
-Salary Remaining : 256 881 $
Derek Stepan 3 000 000 $ (3)
-Salary Remaining : 192 661 $
Jordan Greenway 2 000 000 $ (2)
-Salary Remaining : 128 440 $
Dan Hamhuis 2 000 000 $ (1)
-Salary Remaining : 128 440 $
Cole Sillinger 1 200 000 $ (5)
-Salary Remaining : 77 064 $
Kevan Miller 1 000 000 $ (2)
-Salary Remaining : 64 220 $
Jarred Tinordi 1 000 000 $ (4)
-Salary Remaining : 64 220 $
Andrej Sekera 1 000 000 $ (2)
-Salary Remaining : 64 220 $
Brad Malone 1 000 000 $ (2)
-Salary Remaining : 64 220 $
Libor Hajek 950 000 $ (2)
-Salary Remaining : 61 009 $
Daniil Miromanov 900 000 $ (5)
-Salary Remaining : 57 798 $
Gabriel Carlsson 875 000 $ (3)
-Salary Remaining : 56 193 $
Keith Kinkaid 800 000 $ (1)
-Salary Remaining : 51 376 $
Marian Studenic 800 000 $ (1)
-Salary Remaining : 51 376 $
Andrew Agozzino 750 000 $ (1)
-Salary Remaining : 48 165 $
Rafael Harvey-Pinard 750 000 $ (5)
-Salary Remaining : 48 165 $
Luke Gazdic 700 000 $ (1)
-Salary Remaining : 44 954 $
Brandon Baddock 700 000 $ (5)
-Salary Remaining : 44 954 $
Jacob De La Rose 700 000 $ (4)
-Salary Remaining : 44 954 $
Total Pro Players26
Salary Commitment
Year 44 : 61 775 000 $
Year 45 : 43 725 000 $
Year 46 : 24 025 000 $
Year 47 : 15 650 000 $
Salary Average Commitment
Year 44 : 58 725 000 $
Year 45 : 40 675 000 $
Year 46 : 21 975 000 $
Year 47 : 13 600 000 $
Salary Cap with 1 Way Contract
Year 44 : 61 775 000 $
Year 45 : 43 725 000 $
Year 46 : 24 025 000 $
Year 47 : 15 650 000 $

Farm Players Salaries

Charles Hudon 90 000 $ (1)
Salary Remaining : 4 206 $
Tobias Rieder 75 000 $ (2)
Salary Remaining : 3 505 $
Kevin Czuczman 75 000 $ (3)
Salary Remaining : 3 505 $
Colin Wilson 75 000 $ (1)
Salary Remaining : 3 505 $
Kevin Boyle 70 000 $ (2)
Salary Remaining : 3 271 $
Ken Appleby 70 000 $ (5)
Salary Remaining : 3 271 $
Libor Sulak 70 000 $ (4)
Salary Remaining : 3 271 $
Kevin Stenlund 70 000 $ (3)
Salary Remaining : 3 271 $
Mike Vecchione 70 000 $ (3)
Salary Remaining : 3 271 $
Steven Santini 70 000 $ (1)
Salary Remaining : 3 271 $
Kyle Baun 70 000 $ (2)
Salary Remaining : 3 271 $
Klas Dahlbeck 70 000 $ (1)
Salary Remaining : 3 271 $
John Persson 70 000 $ (4)
Salary Remaining : 3 271 $
Total Farm Players13
Salary Commitment
Year 44 : 945 000 $
Year 45 : 640 000 $
Year 46 : 425 000 $
Year 47 : 210 000 $
Salary Average Commitment
Year 44 : 945 000 $
Year 45 : 640 000 $
Year 46 : 425 000 $
Year 47 : 210 000 $

Ottawa Lumberjacks



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 7000 - 125 $ - 4 969 - 70.98%
Level 2: 6000 - 90 $ - 3 785 - 63.08%
Level 3: 3000 - 55 $ - 1 991 - 66.36%
Level 4: 5000 - 25 $ - 4 701 - 94.03%
Luxury : 2000 - 200 $ - 1 720 - 86.02%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 995 - 99.73%
Farm Level 2: 1000 - 15 $ - 996 - 99.59%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %17 166 - 74.64%
Average Income per Game1 839 415 $
Year to Date Revenue71 737 170 $
Farm
Home Games Left1
Average Attendance - %2 991 - 99.68%
Average Income per Game101 701 $
Year to Date Revenue4 068 024 $

Expense

Pro Players Total Salaries82 950 000 $
Farm Players Total Salaries2 755 000 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses80 330 283 $
Farm Year To Date Expenses5 129 160 $
Pro Salary Cap To Date76 265 126 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 678 829 $
Farm Estimated Season Revenue101 701 $
Pro Remaining Season Days7
Pro Expenses Per Days793 119 $
Pro Estimated Expenses5 551 833 $
Farm Remaining Season Days5
Farm Expenses Per Days49 112 $
Farm Estimated Expenses245 560 $
Estimated Season Expenses5 797 393 $
Season Salary Cap81 850 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $1 150 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 29 850 000 $
Current Bank Account84 206 402 $
Projected Bank Account82 189 539 $

Pro Players Salaries

David Pastrnak 9 000 000 $ (4)
-Salary Remaining : 577 982 $
Mika Zibanejad 8 500 000 $ (4)
-Salary Remaining : 545 872 $
Roman Josi 8 500 000 $ (2)
-Salary Remaining : 545 872 $
Alex Pietrangelo 8 000 000 $ (2)
-Salary Remaining : 513 761 $
Tomas Hertl 7 750 000 $ (5)
-Salary Remaining : 497 706 $
Teuvo Teravainen 6 250 000 $ (1)
-Salary Remaining : 401 376 $
Igor Shesterkin 6 250 000 $ (4)
-Salary Remaining : 401 376 $
Darnell Nurse 5 250 000 $ (2)
-Salary Remaining : 337 156 $
Ryan Hartman 4 200 000 $ (4)
-Salary Remaining : 269 725 $
Mario Ferraro 2 750 000 $ (4)
-Salary Remaining : 176 606 $
Jean-Gabriel Pageau 2 750 000 $ (2)
-Salary Remaining : 176 606 $
Brandon Hagel 2 500 000 $ (4)
-Salary Remaining : 160 550 $
Conor Garland 2 000 000 $ (2)
-Salary Remaining : 128 440 $
Casey Cizikas 1 500 000 $ (4)
-Salary Remaining : 96 330 $
Jeremy Swayman 1 200 000 $ (1)
-Salary Remaining : 77 064 $
Robert Bortuzzo 1 150 000 $ (2)
-Salary Remaining : 73 853 $
Alexander Romanov (Out of Payroll) 1 100 000 $ (1)
-Salary Remaining : 70 642 $
Jani Hakanpaa 1 000 000 $ (3)
-Salary Remaining : 64 220 $
Riley Stillman 950 000 $ (2)
-Salary Remaining : 61 009 $
Rudolfs Balcers 850 000 $ (2)
-Salary Remaining : 54 587 $
Logan O'Connor 800 000 $ (2)
-Salary Remaining : 51 376 $
Michael Bunting 700 000 $ (2)
-Salary Remaining : 44 954 $
Total Pro Players22
Salary Commitment
Year 44 : 82 950 000 $
Year 45 : 74 400 000 $
Year 46 : 43 450 000 $
Year 47 : 42 450 000 $
Salary Average Commitment
Year 44 : 82 950 000 $
Year 45 : 74 400 000 $
Year 46 : 43 450 000 $
Year 47 : 42 450 000 $
Salary Cap with 1 Way Contract
Year 44 : 82 950 000 $
Year 45 : 74 400 000 $
Year 46 : 43 450 000 $
Year 47 : 42 450 000 $

Farm Players Salaries

Jake DeBrusk 275 000 $ (4)
Salary Remaining : 12 850 $
Oskar Lindblom 150 000 $ (3)
Salary Remaining : 7 009 $
Kailer Yamamoto 140 000 $ (2)
Salary Remaining : 6 542 $
Morgan Frost 125 000 $ (2)
Salary Remaining : 5 841 $
Rasmus Asplund 125 000 $ (4)
Salary Remaining : 5 841 $
Jay Beagle 125 000 $ (3)
Salary Remaining : 5 841 $
Josh Archibald 120 000 $ (1)
Salary Remaining : 5 607 $
Nils Hoglander 120 000 $ (1)
Salary Remaining : 5 607 $
Jack Studnicka 100 000 $ (2)
Salary Remaining : 4 673 $
Jordan Spence 100 000 $ (5)
Salary Remaining : 4 673 $
Aliaksei Protas (Out of Payroll) 95 000 $ (5)
Salary Remaining : 4 439 $
Dylan Samberg 95 000 $ (5)
Salary Remaining : 4 439 $
Jordan Harris 95 000 $ (5)
Salary Remaining : 4 439 $
Chris Wideman 95 000 $ (1)
Salary Remaining : 4 439 $
Kevin Connauton 80 000 $ (3)
Salary Remaining : 3 738 $
Josh Mahura 80 000 $ (2)
Salary Remaining : 3 738 $
Nikita Okhotyuk 80 000 $ (5)
Salary Remaining : 3 738 $
Declan Chisholm 80 000 $ (5)
Salary Remaining : 3 738 $
Samuel Fagemo 80 000 $ (5)
Salary Remaining : 3 738 $
Matt Irwin 80 000 $ (4)
Salary Remaining : 3 738 $
Joey Keane 80 000 $ (4)
Salary Remaining : 3 738 $
Ben Gleason 80 000 $ (2)
Salary Remaining : 3 738 $
Ryan MacInnis 80 000 $ (4)
Salary Remaining : 3 738 $
Troy Stecher 80 000 $ (4)
Salary Remaining : 3 738 $
Joey Anderson 80 000 $ (2)
Salary Remaining : 3 738 $
Brinson Pasichnuk 70 000 $ (1)
Salary Remaining : 3 271 $
Jeffrey Viel 70 000 $ (1)
Salary Remaining : 3 271 $
Harri Sateri 70 000 $ (2)
Salary Remaining : 3 271 $
Total Farm Players28
Salary Commitment
Year 44 : 2 850 000 $
Year 45 : 2 375 000 $
Year 46 : 1 700 000 $
Year 47 : 1 345 000 $
Salary Average Commitment
Year 44 : 2 575 000 $
Year 45 : 2 100 000 $
Year 46 : 1 425 000 $
Year 47 : 1 070 000 $

Quebec Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Vidéotron
Level 1: 7000 - 100 $ - 6 521 - 93.16%
Level 2: 6000 - 70 $ - 5 490 - 91.50%
Level 3: 3000 - 60 $ - 1 821 - 60.72%
Level 4: 5000 - 30 $ - 4 608 - 92.15%
Luxury : 2000 - 210 $ - 1 433 - 71.65%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 50 $ - 1 477 - 73.85%
Farm Level 2: 1000 - 25 $ - 659 - 65.88%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %19 874 - 86.41%
Average Income per Game1 901 867 $
Year to Date Revenue76 074 684 $
Farm
Home Games Left1
Average Attendance - %2 136 - 71.19%
Average Income per Game108 383 $
Year to Date Revenue4 335 300 $

Expense

Pro Players Total Salaries80 200 000 $
Farm Players Total Salaries5 780 000 $
Coaches Total Salaries7 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses73 074 324 $
Farm Year To Date Expenses7 612 137 $
Pro Salary Cap To Date65 303 682 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue1 901 867 $
Farm Estimated Season Revenue108 382 $
Pro Remaining Season Days7
Pro Expenses Per Days786 239 $
Pro Estimated Expenses5 503 673 $
Farm Remaining Season Days5
Farm Expenses Per Days72 710 $
Farm Estimated Expenses363 550 $
Estimated Season Expenses5 867 223 $
Season Salary Cap80 200 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $2 800 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 28 200 000 $
Current Bank Account69 454 926 $
Projected Bank Account65 597 952 $

Pro Players Salaries

William Nylander 7 000 000 $ (1)
-Salary Remaining : 449 541 $
Zach Werenski 7 000 000 $ (3)
-Salary Remaining : 449 541 $
Drew Doughty 6 500 000 $ (1)
-Salary Remaining : 417 431 $
Brayden Schenn 6 300 000 $ (3)
-Salary Remaining : 404 587 $
Tom Wilson 5 750 000 $ (2)
-Salary Remaining : 369 266 $
Cam Fowler 5 250 000 $ (4)
-Salary Remaining : 337 156 $
Brock Boeser 5 000 000 $ (2)
-Salary Remaining : 321 101 $
Kyle Palmieri 4 850 000 $ (1)
-Salary Remaining : 311 468 $
Connor Murphy 4 000 000 $ (3)
-Salary Remaining : 256 881 $
Cam Talbot 4 000 000 $ (5)
-Salary Remaining : 256 881 $
Brandon Carlo 3 200 000 $ (1)
-Salary Remaining : 205 505 $
Derek Grant 3 000 000 $ (4)
-Salary Remaining : 192 661 $
Lars Eller 2 750 000 $ (5)
-Salary Remaining : 176 606 $
Marc-Edouard Vlasic 2 600 000 $ (3)
-Salary Remaining : 166 972 $
Antti Raanta 2 500 000 $ (2)
-Salary Remaining : 160 550 $
Mark Pysyk 2 000 000 $ (4)
-Salary Remaining : 128 440 $
Jordan Kyrou 1 900 000 $ (2)
-Salary Remaining : 122 018 $
Noel Acciari 1 750 000 $ (1)
-Salary Remaining : 112 385 $
Milan Lucic 1 250 000 $ (3)
-Salary Remaining : 80 275 $
Matthew Boldy 1 200 000 $ (5)
-Salary Remaining : 77 064 $
Anton Lundell 1 200 000 $ (5)
-Salary Remaining : 77 064 $
Pius Suter 1 200 000 $ (1)
-Salary Remaining : 77 064 $
Total Pro Players22
Salary Commitment
Year 44 : 80 200 000 $
Year 45 : 55 700 000 $
Year 46 : 40 550 000 $
Year 47 : 19 400 000 $
Salary Average Commitment
Year 44 : 78 800 000 $
Year 45 : 54 300 000 $
Year 46 : 39 150 000 $
Year 47 : 18 000 000 $
Salary Cap with 1 Way Contract
Year 44 : 80 200 000 $
Year 45 : 55 700 000 $
Year 46 : 40 550 000 $
Year 47 : 19 400 000 $

Farm Players Salaries

Nathan Lawson 900 000 $ (1)
Salary Remaining : 42 056 $
Mark Alt 900 000 $ (1)
Salary Remaining : 42 056 $
Louis Domingue 800 000 $ (1)
Salary Remaining : 37 383 $
Ryan Reaves 500 000 $ (4)
Salary Remaining : 23 364 $
Samuel Girard 475 000 $ (4)
Salary Remaining : 22 196 $
Antoine Roussel 300 000 $ (1)
Salary Remaining : 14 019 $
Cole Smith 150 000 $ (3)
Salary Remaining : 7 009 $
Seth Jarvis 120 000 $ (5)
Salary Remaining : 5 607 $
Lassi Thomson 110 000 $ (5)
Salary Remaining : 5 140 $
Adam McQuaid 100 000 $ (2)
Salary Remaining : 4 673 $
Brad Richardson 95 000 $ (2)
Salary Remaining : 4 439 $
Wayne Simmonds 95 000 $ (2)
Salary Remaining : 4 439 $
Alex Belzile 90 000 $ (3)
Salary Remaining : 4 206 $
Mike Hardman 90 000 $ (1)
Salary Remaining : 4 206 $
Egor Sokolov 85 000 $ (5)
Salary Remaining : 3 972 $
Santeri Hatakka 80 000 $ (5)
Salary Remaining : 3 738 $
Anton Lindholm 80 000 $ (4)
Salary Remaining : 3 738 $
Christopher Gibson 80 000 $ (3)
Salary Remaining : 3 738 $
Egor Korshkov 80 000 $ (4)
Salary Remaining : 3 738 $
Carsen Twarynski 80 000 $ (4)
Salary Remaining : 3 738 $
Cole Schwindt 75 000 $ (5)
Salary Remaining : 3 505 $
Tyler Bunz 75 000 $ (2)
Salary Remaining : 3 505 $
Maksim Sushko 70 000 $ (1)
Salary Remaining : 3 271 $
Tyler Wotherspoon 70 000 $ (2)
Salary Remaining : 3 271 $
Reese Johnson 70 000 $ (1)
Salary Remaining : 3 271 $
Justin Richards 70 000 $ (1)
Salary Remaining : 3 271 $
Joey Daccord 70 000 $ (2)
Salary Remaining : 3 271 $
Brandon Gormley 70 000 $ (2)
Salary Remaining : 3 271 $
Total Farm Players28
Salary Commitment
Year 44 : 5 780 000 $
Year 45 : 2 580 000 $
Year 46 : 2 005 000 $
Year 47 : 1 685 000 $
Salary Average Commitment
Year 44 : 5 560 000 $
Year 45 : 2 360 000 $
Year 46 : 1 785 000 $
Year 47 : 1 465 000 $

Regina Pats



Arena Capacity - Ticket Price
Attendance - %

Arena NameVodka Center
Level 1: 7000 - 140 $ - 4 486 - 64.08%
Level 2: 6000 - 90 $ - 3 856 - 64.26%
Level 3: 3000 - 50 $ - 2 201 - 73.38%
Level 4: 5000 - 40 $ - 3 107 - 62.13%
Luxury : 2000 - 220 $ - 1 358 - 67.92%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 985 - 99.26%
Farm Level 2: 1000 - 15 $ - 997 - 99.70%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %15 007 - 65.25%
Average Income per Game1 809 795 $
Year to Date Revenue72 391 788 $
Farm
Home Games Left1
Average Attendance - %2 982 - 99.41%
Average Income per Game101 324 $
Year to Date Revenue4 052 976 $

Expense

Pro Players Total Salaries76 150 000 $
Farm Players Total Salaries2 755 000 $
Coaches Total Salaries8 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses78 833 491 $
Farm Year To Date Expenses3 107 713 $
Pro Salary Cap To Date70 462 397 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue1 809 795 $
Farm Estimated Season Revenue101 324 $
Pro Remaining Season Days7
Pro Expenses Per Days772 018 $
Pro Estimated Expenses5 404 126 $
Farm Remaining Season Days5
Farm Expenses Per Days30 421 $
Farm Estimated Expenses152 105 $
Estimated Season Expenses5 556 231 $
Season Salary Cap72 800 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $10 200 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 20 800 000 $
Current Bank Account82 977 667 $
Projected Bank Account79 332 555 $

Pro Players Salaries

Alex DeBrincat 7 250 000 $ (4)
-Salary Remaining : 465 596 $
Seth Jones 6 250 000 $ (2)
-Salary Remaining : 401 376 $
Jaccob Slavin 5 750 000 $ (4)
-Salary Remaining : 369 266 $
Andrew Copp 5 200 000 $ (4)
-Salary Remaining : 333 945 $
Anders Lee 5 000 000 $ (2)
-Salary Remaining : 321 101 $
Mikhail Sergachev 5 000 000 $ (3)
-Salary Remaining : 321 101 $
Roope Hintz 4 750 000 $ (1)
-Salary Remaining : 305 046 $
Nick Schmaltz 4 750 000 $ (1)
-Salary Remaining : 305 046 $
Robert Thomas 4 500 000 $ (3)
-Salary Remaining : 288 991 $
Miro Heiskanen 4 500 000 $ (1)
-Salary Remaining : 288 991 $
Sam Bennett 4 000 000 $ (2)
-Salary Remaining : 256 881 $
Elvis Merzlikins 3 500 000 $ (4)
-Salary Remaining : 224 771 $
Jakub Vrana (Out of Payroll) 3 350 000 $ (1)
-Salary Remaining : 215 138 $
Alex Formenton 2 000 000 $ (4)
-Salary Remaining : 128 440 $
Erik Cernak 2 000 000 $ (2)
-Salary Remaining : 128 440 $
Anton Forsberg 2 000 000 $ (4)
-Salary Remaining : 128 440 $
Ondrej Kase 1 500 000 $ (3)
-Salary Remaining : 96 330 $
Teddy Blueger 1 250 000 $ (2)
-Salary Remaining : 80 275 $
Gustav Forsling 1 200 000 $ (3)
-Salary Remaining : 77 064 $
Cole Caufield 1 200 000 $ (1)
-Salary Remaining : 77 064 $
Kirill Kaprizov 1 200 000 $ (1)
-Salary Remaining : 77 064 $
Total Pro Players21
Salary Commitment
Year 44 : 76 150 000 $
Year 45 : 56 400 000 $
Year 46 : 37 900 000 $
Year 47 : 25 700 000 $
Salary Average Commitment
Year 44 : 76 150 000 $
Year 45 : 56 400 000 $
Year 46 : 37 900 000 $
Year 47 : 25 700 000 $
Salary Cap with 1 Way Contract
Year 44 : 76 150 000 $
Year 45 : 56 400 000 $
Year 46 : 37 900 000 $
Year 47 : 25 700 000 $

Farm Players Salaries

Daniel Sprong 200 000 $ (3)
Salary Remaining : 9 346 $
Ryan Donato 180 000 $ (4)
Salary Remaining : 8 411 $
Justin Schultz 165 000 $ (5)
Salary Remaining : 7 710 $
Mikey Anderson 125 000 $ (4)
Salary Remaining : 5 841 $
Arttu Ruotsalainen 120 000 $ (1)
Salary Remaining : 5 607 $
Karel Vejmelka 120 000 $ (5)
Salary Remaining : 5 607 $
Axel Jonsson-Fjallby 100 000 $ (5)
Salary Remaining : 4 673 $
Alex Newhook 100 000 $ (1)
Salary Remaining : 4 673 $
Rasmus Kupari 100 000 $ (1)
Salary Remaining : 4 673 $
Jonathan Dahlen 100 000 $ (5)
Salary Remaining : 4 673 $
Nicholas Abruzzese 100 000 $ (5)
Salary Remaining : 4 673 $
Sampo Ranta 90 000 $ (5)
Salary Remaining : 4 206 $
Ivan Prosvetov 90 000 $ (1)
Salary Remaining : 4 206 $
Jacob Bernard-Docker 90 000 $ (1)
Salary Remaining : 4 206 $
Blake Lizotte 90 000 $ (2)
Salary Remaining : 4 206 $
Victor Soderstrom 90 000 $ (1)
Salary Remaining : 4 206 $
Magnus Hellberg 75 000 $ (3)
Salary Remaining : 3 505 $
Brayden Tracey 70 000 $ (5)
Salary Remaining : 3 271 $
Josiah Slavin 70 000 $ (5)
Salary Remaining : 3 271 $
Lucas Johansen 70 000 $ (5)
Salary Remaining : 3 271 $
Mattias Norlinder 70 000 $ (5)
Salary Remaining : 3 271 $
Brandon Gignac 70 000 $ (2)
Salary Remaining : 3 271 $
Dennis Cholowski 70 000 $ (2)
Salary Remaining : 3 271 $
Timothy Gettinger 70 000 $ (2)
Salary Remaining : 3 271 $
Vitaly Abramov 70 000 $ (2)
Salary Remaining : 3 271 $
Cale Fleury 70 000 $ (4)
Salary Remaining : 3 271 $
Lukas Vejdemo 70 000 $ (4)
Salary Remaining : 3 271 $
Givani Smith 70 000 $ (4)
Salary Remaining : 3 271 $
Daniil Tarasov 50 000 $ (1)
Salary Remaining : 2 336 $
Total Farm Players29
Salary Commitment
Year 44 : 2 755 000 $
Year 45 : 2 115 000 $
Year 46 : 1 745 000 $
Year 47 : 1 470 000 $
Salary Average Commitment
Year 44 : 2 415 000 $
Year 45 : 1 775 000 $
Year 46 : 1 405 000 $
Year 47 : 1 130 000 $

San Jose Rhinos



Arena Capacity - Ticket Price
Attendance - %

Arena NameSan Jose Arena
Level 1: 7000 - 91 $ - 6 754 - 96.49%
Level 2: 6000 - 56 $ - 5 764 - 96.06%
Level 3: 3000 - 35 $ - 2 880 - 96.01%
Level 4: 5000 - 19 $ - 4 938 - 98.76%
Luxury : 2000 - 181 $ - 1 761 - 88.05%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 993 - 99.64%
Farm Level 2: 1000 - 15 $ - 998 - 99.78%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %22 097 - 96.08%
Average Income per Game1 740 933 $
Year to Date Revenue69 637 331 $
Farm
Home Games Left1
Average Attendance - %2 990 - 99.68%
Average Income per Game101 654 $
Year to Date Revenue4 066 158 $

Expense

Pro Players Total Salaries82 000 000 $
Farm Players Total Salaries2 395 000 $
Coaches Total Salaries12 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses85 136 658 $
Farm Year To Date Expenses5 131 807 $
Pro Salary Cap To Date76 393 621 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue1 740 933 $
Farm Estimated Season Revenue101 654 $
Pro Remaining Season Days7
Pro Expenses Per Days834 862 $
Pro Estimated Expenses5 844 034 $
Farm Remaining Season Days5
Farm Expenses Per Days50 421 $
Farm Estimated Expenses252 105 $
Estimated Season Expenses6 096 139 $
Season Salary Cap82 000 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $1 000 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 30 000 000 $
Current Bank Account6 996 534 $
Projected Bank Account2 742 982 $

Pro Players Salaries

Alex Ovechkin 10 000 000 $ (1)
-Salary Remaining : 642 202 $
Filip Forsberg 7 800 000 $ (5)
-Salary Remaining : 500 917 $
Chris Kreider 7 000 000 $ (5)
-Salary Remaining : 449 541 $
Charlie McAvoy 7 000 000 $ (4)
-Salary Remaining : 449 541 $
Nikolaj Ehlers 6 000 000 $ (5)
-Salary Remaining : 385 321 $
Jakob Chychrun 5 600 000 $ (3)
-Salary Remaining : 359 633 $
Zach Hyman 5 500 000 $ (3)
-Salary Remaining : 353 211 $
Darcy Kuemper 5 000 000 $ (4)
-Salary Remaining : 321 101 $
Alex Killorn 5 000 000 $ (4)
-Salary Remaining : 321 101 $
Brian Dumoulin 3 800 000 $ (3)
-Salary Remaining : 244 037 $
Kevin Shattenkirk 3 500 000 $ (4)
-Salary Remaining : 224 771 $
Joel Eriksson Ek 3 500 000 $ (3)
-Salary Remaining : 224 771 $
Tomas Nosek 2 000 000 $ (3)
-Salary Remaining : 128 440 $
Ryan Lindgren 2 000 000 $ (2)
-Salary Remaining : 128 440 $
Pierre-Edouard Bellemare 1 500 000 $ (2)
-Salary Remaining : 96 330 $
Zach Aston-Reese 1 500 000 $ (5)
-Salary Remaining : 96 330 $
Tyler Bozak 1 500 000 $ (4)
-Salary Remaining : 96 330 $
Ryan Lomberg 1 100 000 $ (4)
-Salary Remaining : 70 642 $
Logan Stanley 1 000 000 $ (1)
-Salary Remaining : 64 220 $
Erik Gudbranson 1 000 000 $ (2)
-Salary Remaining : 64 220 $
Spencer Martin 700 000 $ (1)
-Salary Remaining : 44 954 $
Total Pro Players21
Salary Commitment
Year 44 : 82 000 000 $
Year 45 : 70 300 000 $
Year 46 : 65 800 000 $
Year 47 : 45 400 000 $
Salary Average Commitment
Year 44 : 82 000 000 $
Year 45 : 70 300 000 $
Year 46 : 65 800 000 $
Year 47 : 45 400 000 $
Salary Cap with 1 Way Contract
Year 44 : 82 000 000 $
Year 45 : 70 300 000 $
Year 46 : 65 800 000 $
Year 47 : 45 400 000 $

Farm Players Salaries

Blake Comeau 150 000 $ (1)
Salary Remaining : 7 009 $
Mark Borowiecki 150 000 $ (4)
Salary Remaining : 7 009 $
Jordan Martinook 150 000 $ (4)
Salary Remaining : 7 009 $
Alex Lyon 110 000 $ (4)
Salary Remaining : 5 140 $
Calvin Thurkauf 100 000 $ (4)
Salary Remaining : 4 673 $
Jake Dotchin 100 000 $ (3)
Salary Remaining : 4 673 $
Jack Rodewald 100 000 $ (3)
Salary Remaining : 4 673 $
Curtis Valk 100 000 $ (1)
Salary Remaining : 4 673 $
Remi Elie 100 000 $ (3)
Salary Remaining : 4 673 $
Nathan Gerbe 90 000 $ (4)
Salary Remaining : 4 206 $
Anthony Greco 90 000 $ (3)
Salary Remaining : 4 206 $
Marcus Hogberg 90 000 $ (2)
Salary Remaining : 4 206 $
Zack Mitchell 90 000 $ (5)
Salary Remaining : 4 206 $
Victor Antipin 90 000 $ (2)
Salary Remaining : 4 206 $
Maxime Lagace 90 000 $ (5)
Salary Remaining : 4 206 $
Ty Rattie 80 000 $ (3)
Salary Remaining : 3 738 $
Gilles Senn 80 000 $ (1)
Salary Remaining : 3 738 $
Joel Persson 75 000 $ (3)
Salary Remaining : 3 505 $
Jean-Sebastien Dea 70 000 $ (1)
Salary Remaining : 3 271 $
Roman Will 70 000 $ (1)
Salary Remaining : 3 271 $
Mark McNeill 70 000 $ (1)
Salary Remaining : 3 271 $
Christoph Bertschy 70 000 $ (1)
Salary Remaining : 3 271 $
Andrey Pedan 70 000 $ (1)
Salary Remaining : 3 271 $
Jean-Francois Berube 70 000 $ (1)
Salary Remaining : 3 271 $
Mark Letestu 70 000 $ (1)
Salary Remaining : 3 271 $
Taylor Leier 70 000 $ (1)
Salary Remaining : 3 271 $
Total Farm Players26
Salary Commitment
Year 44 : 2 395 000 $
Year 45 : 1 505 000 $
Year 46 : 1 325 000 $
Year 47 : 780 000 $
Salary Average Commitment
Year 44 : 2 395 000 $
Year 45 : 1 505 000 $
Year 46 : 1 325 000 $
Year 47 : 780 000 $

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameSkank-A-Feller Center
Level 1: 7000 - 110 $ - 6 539 - 93.42%
Level 2: 6000 - 70 $ - 5 535 - 92.25%
Level 3: 3000 - 40 $ - 2 785 - 92.82%
Level 4: 5000 - 30 $ - 4 575 - 91.49%
Luxury : 2000 - 210 $ - 1 396 - 69.81%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 40 $ - 1 982 - 99.11%
Farm Level 2: 1000 - 20 $ - 810 - 81.04%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %20 830 - 90.57%
Average Income per Game1 978 353 $
Year to Date Revenue77 155 776 $
Farm
Home Games Left1
Average Attendance - %2 793 - 93.09%
Average Income per Game114 599 $
Year to Date Revenue4 583 976 $

Expense

Pro Players Total Salaries68 000 000 $
Farm Players Total Salaries2 790 000 $
Coaches Total Salaries6 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses62 072 008 $
Farm Year To Date Expenses3 479 959 $
Pro Salary Cap To Date55 732 577 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 956 706 $
Farm Estimated Season Revenue114 599 $
Pro Remaining Season Days7
Pro Expenses Per Days674 312 $
Pro Estimated Expenses4 720 184 $
Farm Remaining Season Days5
Farm Expenses Per Days37 757 $
Farm Estimated Expenses188 785 $
Estimated Season Expenses4 908 969 $
Season Salary Cap66 000 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $17 000 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 14 000 000 $
Current Bank Account110 022 646 $
Projected Bank Account109 184 982 $

Pro Players Salaries

Jack Eichel 10 000 000 $ (1)
-Salary Remaining : 642 202 $
Aaron Ekblad 7 500 000 $ (4)
-Salary Remaining : 481 651 $
Evgenii Dadonov 6 200 000 $ (2)
-Salary Remaining : 398 165 $
Shea Theodore 5 500 000 $ (1)
-Salary Remaining : 353 211 $
Jordan Binnington 5 000 000 $ (1)
-Salary Remaining : 321 101 $
Alex Goligoski 4 500 000 $ (4)
-Salary Remaining : 288 991 $
Nino Niederreiter 4 000 000 $ (4)
-Salary Remaining : 256 881 $
Joel Farabee 3 800 000 $ (3)
-Salary Remaining : 244 037 $
Denis Gurianov 2 500 000 $ (2)
-Salary Remaining : 160 550 $
Dante Fabbro 2 500 000 $ (5)
-Salary Remaining : 160 550 $
Luke Kunin 2 300 000 $ (5)
-Salary Remaining : 147 706 $
Dillon Dube (Out of Payroll) 2 000 000 $ (5)
-Salary Remaining : 128 440 $
Adin Hill 2 000 000 $ (5)
-Salary Remaining : 128 440 $
Filip Zadina 1 500 000 $ (2)
-Salary Remaining : 96 330 $
Sam Steel 1 500 000 $ (2)
-Salary Remaining : 96 330 $
Lucas Raymond 1 200 000 $ (5)
-Salary Remaining : 77 064 $
Alexis Lafreniere 1 200 000 $ (1)
-Salary Remaining : 77 064 $
Jeremy Lauzon 1 100 000 $ (2)
-Salary Remaining : 70 642 $
Bowen Byram 1 100 000 $ (1)
-Salary Remaining : 70 642 $
Kyle Capobianco 1 000 000 $ (5)
-Salary Remaining : 64 220 $
Jaret Anderson-Dolan 800 000 $ (2)
-Salary Remaining : 51 376 $
Tyce Thompson 800 000 $ (1)
-Salary Remaining : 51 376 $
Total Pro Players22
Salary Commitment
Year 44 : 68 000 000 $
Year 45 : 44 400 000 $
Year 46 : 30 800 000 $
Year 47 : 27 000 000 $
Salary Average Commitment
Year 44 : 67 300 000 $
Year 45 : 43 700 000 $
Year 46 : 30 100 000 $
Year 47 : 26 300 000 $
Salary Cap with 1 Way Contract
Year 44 : 68 000 000 $
Year 45 : 44 400 000 $
Year 46 : 30 800 000 $
Year 47 : 27 000 000 $

Farm Players Salaries

Matiss Kivlenieks 450 000 $ (1)
Salary Remaining : 21 028 $
Kasimir Kaskisuo 400 000 $ (1)
Salary Remaining : 18 692 $
Juuso Valimaki 100 000 $ (3)
Salary Remaining : 4 673 $
Pyotr Kochetkov 95 000 $ (5)
Salary Remaining : 4 439 $
Ryan Merkley 95 000 $ (5)
Salary Remaining : 4 439 $
Cody Glass 85 000 $ (1)
Salary Remaining : 3 972 $
Alex Barre-Boulet 85 000 $ (1)
Salary Remaining : 3 972 $
Lukas Reichel 85 000 $ (5)
Salary Remaining : 3 972 $
Aleksi Heponiemi 80 000 $ (1)
Salary Remaining : 3 738 $
Alex Turcotte 80 000 $ (5)
Salary Remaining : 3 738 $
Mason Shaw 80 000 $ (5)
Salary Remaining : 3 738 $
Nicolas Beaudin 75 000 $ (4)
Salary Remaining : 3 505 $
Gabriel Fortier 75 000 $ (5)
Salary Remaining : 3 505 $
Riley Tufte 75 000 $ (5)
Salary Remaining : 3 505 $
Dominik Uher 75 000 $ (1)
Salary Remaining : 3 505 $
Shane Prince 75 000 $ (1)
Salary Remaining : 3 505 $
Chris Bigras 75 000 $ (1)
Salary Remaining : 3 505 $
Connor Brickley 75 000 $ (1)
Salary Remaining : 3 505 $
Connor Carrick 70 000 $ (5)
Salary Remaining : 3 271 $
Joel Kellman 70 000 $ (5)
Salary Remaining : 3 271 $
CJ Suess 70 000 $ (4)
Salary Remaining : 3 271 $
Zane McIntyre 70 000 $ (2)
Salary Remaining : 3 271 $
Calen Addison 70 000 $ (1)
Salary Remaining : 3 271 $
Cameron Gaunce 70 000 $ (2)
Salary Remaining : 3 271 $
Nick Sorensen 70 000 $ (2)
Salary Remaining : 3 271 $
Luke Johnson 70 000 $ (5)
Salary Remaining : 3 271 $
Cameron Hughes 70 000 $ (4)
Salary Remaining : 3 271 $
Total Farm Players27
Salary Commitment
Year 44 : 2 790 000 $
Year 45 : 1 320 000 $
Year 46 : 1 110 000 $
Year 47 : 1 010 000 $
Salary Average Commitment
Year 44 : 2 555 000 $
Year 45 : 1 085 000 $
Year 46 : 875 000 $
Year 47 : 775 000 $

St-Johns Desperados



Arena Capacity - Ticket Price
Attendance - %

Arena NameNewfie Center
Level 1: 7000 - 95 $ - 6 673 - 95.32%
Level 2: 6000 - 57 $ - 5 667 - 94.46%
Level 3: 3000 - 32 $ - 2 940 - 98.01%
Level 4: 5000 - 20 $ - 4 890 - 97.81%
Luxury : 2000 - 190 $ - 1 739 - 86.95%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 997 - 99.84%
Farm Level 2: 1000 - 15 $ - 995 - 99.52%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %21 910 - 95.26%
Average Income per Game1 775 106 $
Year to Date Revenue69 229 123 $
Farm
Home Games Left1
Average Attendance - %2 992 - 99.73%
Average Income per Game101 778 $
Year to Date Revenue4 071 132 $

Expense

Pro Players Total Salaries82 725 000 $
Farm Players Total Salaries3 362 000 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses81 113 762 $
Farm Year To Date Expenses4 172 604 $
Pro Salary Cap To Date76 354 594 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 550 211 $
Farm Estimated Season Revenue101 778 $
Pro Remaining Season Days7
Pro Expenses Per Days800 229 $
Pro Estimated Expenses5 601 603 $
Farm Remaining Season Days5
Farm Expenses Per Days40 766 $
Farm Estimated Expenses203 830 $
Estimated Season Expenses5 805 433 $
Season Salary Cap82 725 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $275 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 30 725 000 $
Current Bank Account77 084 233 $
Projected Bank Account74 930 789 $

Pro Players Salaries

John Tavares 9 000 000 $ (2)
-Salary Remaining : 577 982 $
Victor Hedman 9 000 000 $ (1)
-Salary Remaining : 577 982 $
Andrei Svechnikov 7 750 000 $ (5)
-Salary Remaining : 497 706 $
Patrik Laine 7 500 000 $ (5)
-Salary Remaining : 481 651 $
Matt Duchene 5 500 000 $ (2)
-Salary Remaining : 353 211 $
Robin Lehner 5 000 000 $ (4)
-Salary Remaining : 321 101 $
Andre Burakovsky 4 900 000 $ (4)
-Salary Remaining : 314 679 $
Carter Verhaeghe 4 500 000 $ (2)
-Salary Remaining : 288 991 $
Connor Brown 4 500 000 $ (1)
-Salary Remaining : 288 991 $
Filip Hronek 4 000 000 $ (2)
-Salary Remaining : 256 881 $
T.J. Brodie 3 800 000 $ (2)
-Salary Remaining : 244 037 $
Travis Sanheim 3 500 000 $ (3)
-Salary Remaining : 224 771 $
Derek Forbort 2 750 000 $ (1)
-Salary Remaining : 176 606 $
Brett Howden 2 000 000 $ (2)
-Salary Remaining : 128 440 $
Jake McCabe 2 000 000 $ (5)
-Salary Remaining : 128 440 $
Jake Oettinger 1 200 000 $ (1)
-Salary Remaining : 77 064 $
Adam Erne 1 150 000 $ (2)
-Salary Remaining : 73 853 $
Dylan Cozens 1 000 000 $ (1)
-Salary Remaining : 64 220 $
Adam Ruzicka 800 000 $ (1)
-Salary Remaining : 51 376 $
Patrick Brown 750 000 $ (4)
-Salary Remaining : 48 165 $
Jacob Middleton 725 000 $ (2)
-Salary Remaining : 46 560 $
Michael Kapla 700 000 $ (2)
-Salary Remaining : 44 954 $
Travis Boyd 700 000 $ (3)
-Salary Remaining : 44 954 $
Total Pro Players23
Salary Commitment
Year 44 : 82 725 000 $
Year 45 : 63 475 000 $
Year 46 : 32 100 000 $
Year 47 : 27 900 000 $
Salary Average Commitment
Year 44 : 82 725 000 $
Year 45 : 63 475 000 $
Year 46 : 32 100 000 $
Year 47 : 27 900 000 $
Salary Cap with 1 Way Contract
Year 44 : 82 725 000 $
Year 45 : 63 475 000 $
Year 46 : 32 100 000 $
Year 47 : 27 900 000 $

Farm Players Salaries

Sean Monahan 637 500 $ (3)
Salary Remaining : 29 790 $
Eetu Luostarinen 250 000 $ (4)
Salary Remaining : 11 682 $
Casey Mittelstadt 225 000 $ (4)
Salary Remaining : 10 514 $
Adam Boqvist 180 000 $ (2)
Salary Remaining : 8 411 $
Max Jones 175 000 $ (2)
Salary Remaining : 8 178 $
Oliver Wahlstrom 140 000 $ (2)
Salary Remaining : 6 542 $
Wade Allison 110 000 $ (1)
Salary Remaining : 5 140 $
Philip Broberg 100 000 $ (5)
Salary Remaining : 4 673 $
Paul Ladue 100 000 $ (1)
Salary Remaining : 4 673 $
Jacob Peterson 100 000 $ (5)
Salary Remaining : 4 673 $
Kyle Clifford 100 000 $ (4)
Salary Remaining : 4 673 $
Jonas Rondbjerg 95 000 $ (5)
Salary Remaining : 4 439 $
Jakub Galvas 87 000 $ (5)
Salary Remaining : 4 065 $
Adam Raska 85 000 $ (5)
Salary Remaining : 3 972 $
Jack Rathbone 85 000 $ (1)
Salary Remaining : 3 972 $
Drake Caggiula 80 000 $ (3)
Salary Remaining : 3 738 $
Jan Jenik 80 000 $ (1)
Salary Remaining : 3 738 $
Anton Blidh 75 000 $ (3)
Salary Remaining : 3 505 $
Sean Malone 75 000 $ (3)
Salary Remaining : 3 505 $
Dakota Joshua 75 000 $ (1)
Salary Remaining : 3 505 $
Noah Juulsen 75 000 $ (4)
Salary Remaining : 3 505 $
Austin Poganski 75 000 $ (4)
Salary Remaining : 3 505 $
Dylan Ferguson 75 000 $ (4)
Salary Remaining : 3 505 $
Matthew Highmore 72 500 $ (4)
Salary Remaining : 3 388 $
Emile Poirier 70 000 $ (2)
Salary Remaining : 3 271 $
Ben Thomas 70 000 $ (1)
Salary Remaining : 3 271 $
Dmytro Timashov 70 000 $ (4)
Salary Remaining : 3 271 $
Total Farm Players27
Salary Commitment
Year 44 : 3 362 000 $
Year 45 : 2 842 000 $
Year 46 : 2 277 000 $
Year 47 : 1 409 500 $
Salary Average Commitment
Year 44 : 3 145 000 $
Year 45 : 2 625 000 $
Year 46 : 2 060 000 $
Year 47 : 1 192 500 $

St-Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 7000 - 90 $ - 6 601 - 94.30%
Level 2: 6000 - 60 $ - 5 722 - 95.37%
Level 3: 3000 - 35 $ - 2 854 - 95.12%
Level 4: 5000 - 25 $ - 4 774 - 95.47%
Luxury : 2000 - 190 $ - 1 724 - 86.22%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 990 - 99.52%
Farm Level 2: 1000 - 15 $ - 998 - 99.80%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %21 674 - 94.24%
Average Income per Game1 781 101 $
Year to Date Revenue69 462 942 $
Farm
Home Games Left1
Average Attendance - %2 988 - 99.61%
Average Income per Game101 561 $
Year to Date Revenue4 062 456 $

Expense

Pro Players Total Salaries73 151 000 $
Farm Players Total Salaries2 182 800 $
Coaches Total Salaries5 950 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses74 978 032 $
Farm Year To Date Expenses2 941 415 $
Pro Salary Cap To Date68 133 520 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 562 202 $
Farm Estimated Season Revenue101 561 $
Pro Remaining Season Days7
Pro Expenses Per Days718 358 $
Pro Estimated Expenses5 028 506 $
Farm Remaining Season Days5
Farm Expenses Per Days27 877 $
Farm Estimated Expenses139 385 $
Estimated Season Expenses5 167 891 $
Season Salary Cap73 151 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $9 849 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 21 151 000 $
Current Bank Account39 961 061 $
Projected Bank Account38 456 933 $

Pro Players Salaries

Nathan MacKinnon 11 500 000 $ (1)
-Salary Remaining : 738 532 $
Auston Matthews 10 500 000 $ (3)
-Salary Remaining : 674 312 $
Neal Pionk 6 000 000 $ (1)
-Salary Remaining : 385 321 $
Juuse Saros 5 700 000 $ (5)
-Salary Remaining : 366 055 $
Esa Lindell 5 600 000 $ (5)
-Salary Remaining : 359 633 $
Ivan Provorov 5 500 000 $ (1)
-Salary Remaining : 353 211 $
Bo Horvat 5 500 000 $ (2)
-Salary Remaining : 353 211 $
Timo Meier 5 150 000 $ (3)
-Salary Remaining : 330 734 $
Rasmus Ristolainen 4 700 000 $ (4)
-Salary Remaining : 301 835 $
Scott Laughton 2 500 000 $ (4)
-Salary Remaining : 160 550 $
Alexander Wennberg 2 000 000 $ (3)
-Salary Remaining : 128 440 $
Jason Dickinson 1 200 000 $ (1)
-Salary Remaining : 77 064 $
Josh Brown 1 200 000 $ (1)
-Salary Remaining : 77 064 $
William Carrier 1 200 000 $ (5)
-Salary Remaining : 77 064 $
Laurent Brossoit 1 000 000 $ (3)
-Salary Remaining : 64 220 $
Connor Clifton (Out of Payroll) 1 000 000 $ (2)
-Salary Remaining : 64 220 $
Grant Hutton 951 000 $ (5)
-Salary Remaining : 61 073 $
Clark Bishop 800 000 $ (1)
-Salary Remaining : 51 376 $
John Hayden 750 000 $ (3)
-Salary Remaining : 48 165 $
Brendan Gaunce 700 000 $ (3)
-Salary Remaining : 44 954 $
Gabriel Dumont 700 000 $ (1)
-Salary Remaining : 44 954 $
Total Pro Players21
Salary Commitment
Year 44 : 74 151 000 $
Year 45 : 47 251 000 $
Year 46 : 40 751 000 $
Year 47 : 20 651 000 $
Salary Average Commitment
Year 44 : 73 700 000 $
Year 45 : 46 800 000 $
Year 46 : 40 300 000 $
Year 47 : 20 200 000 $
Salary Cap with 1 Way Contract
Year 44 : 74 151 000 $
Year 45 : 47 251 000 $
Year 46 : 40 751 000 $
Year 47 : 20 651 000 $

Farm Players Salaries

Carl Grundstrom 150 000 $ (2)
Salary Remaining : 7 009 $
Hayden Hodgson 133 300 $ (5)
Salary Remaining : 6 229 $
Jeff Malott 133 300 $ (5)
Salary Remaining : 6 229 $
Shane Gersich 111 100 $ (5)
Salary Remaining : 5 192 $
Conor Timmins 100 000 $ (1)
Salary Remaining : 4 673 $
Carson Meyer 95 100 $ (5)
Salary Remaining : 4 444 $
Devan Dubnyk 90 000 $ (3)
Salary Remaining : 4 206 $
Curtis McElhinney 90 000 $ (1)
Salary Remaining : 4 206 $
Steven Lorentz 90 000 $ (1)
Salary Remaining : 4 206 $
Fredrik Handemark 85 000 $ (3)
Salary Remaining : 3 972 $
Nick Caamano 80 000 $ (1)
Salary Remaining : 3 738 $
Egor Zamula 80 000 $ (1)
Salary Remaining : 3 738 $
Riley Damiani 80 000 $ (4)
Salary Remaining : 3 738 $
Matt O'Connor 75 000 $ (3)
Salary Remaining : 3 505 $
Aaron Ness 75 000 $ (3)
Salary Remaining : 3 505 $
Marek Mazanec 75 000 $ (3)
Salary Remaining : 3 505 $
Justin Dowling 75 000 $ (4)
Salary Remaining : 3 505 $
Henrik Haapala 75 000 $ (3)
Salary Remaining : 3 505 $
Hunter Drew 70 000 $ (4)
Salary Remaining : 3 271 $
John Quenneville 70 000 $ (2)
Salary Remaining : 3 271 $
Morgan Klimchuk 70 000 $ (2)
Salary Remaining : 3 271 $
Louie Belpedio 70 000 $ (3)
Salary Remaining : 3 271 $
Joni Ortio 70 000 $ (3)
Salary Remaining : 3 271 $
David Kase 70 000 $ (2)
Salary Remaining : 3 271 $
Eric Gelinas 70 000 $ (2)
Salary Remaining : 3 271 $
Total Farm Players25
Salary Commitment
Year 44 : 2 182 800 $
Year 45 : 1 742 800 $
Year 46 : 1 312 800 $
Year 47 : 697 800 $
Salary Average Commitment
Year 44 : 1 800 000 $
Year 45 : 1 360 000 $
Year 46 : 990 000 $
Year 47 : 375 000 $

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameEagle Palace
Level 1: 6500 - 200 $ - 3 166 - 48.70%
Level 2: 5500 - 100 $ - 3 463 - 62.97%
Level 3: 3000 - 75 $ - 1 497 - 49.90%
Level 4: 5000 - 50 $ - 2 483 - 49.66%
Luxury : 1500 - 300 $ - 983 - 65.55%
Total Capacity :21500
Farm
Farm Level 1: 2000 - 50 $ - 1 484 - 74.22%
Farm Level 2: 1000 - 25 $ - 653 - 65.28%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %11 592 - 53.92%
Average Income per Game1 813 051 $
Year to Date Revenue70 708 980 $
Farm
Home Games Left1
Average Attendance - %2 137 - 71.24%
Average Income per Game108 644 $
Year to Date Revenue4 345 740 $

Expense

Pro Players Total Salaries54 050 000 $
Farm Players Total Salaries2 905 000 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses55 033 027 $
Farm Year To Date Expenses3 375 653 $
Pro Salary Cap To Date50 404 591 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 626 102 $
Farm Estimated Season Revenue108 644 $
Pro Remaining Season Days7
Pro Expenses Per Days537 156 $
Pro Estimated Expenses3 760 092 $
Farm Remaining Season Days5
Farm Expenses Per Days36 495 $
Farm Estimated Expenses182 475 $
Estimated Season Expenses3 942 567 $
Season Salary Cap52 050 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $30 950 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 50 000 $
Current Bank Account48 278 728 $
Projected Bank Account48 070 907 $

Pro Players Salaries

Jakob Silfverberg 5 000 000 $ (1)
-Salary Remaining : 321 101 $
Ryan Strome 5 000 000 $ (2)
-Salary Remaining : 321 101 $
Kevin Hayes 4 000 000 $ (4)
-Salary Remaining : 256 881 $
Alex Nedeljkovic 3 800 000 $ (3)
-Salary Remaining : 244 037 $
Victor Olofsson 3 750 000 $ (2)
-Salary Remaining : 240 826 $
Carter Hart 3 500 000 $ (2)
-Salary Remaining : 224 771 $
Olli Maatta 3 000 000 $ (4)
-Salary Remaining : 192 661 $
Jake Virtanen 2 800 000 $ (1)
-Salary Remaining : 179 817 $
Patrik Nemeth 2 500 000 $ (1)
-Salary Remaining : 160 550 $
Kevin Labanc 2 500 000 $ (3)
-Salary Remaining : 160 550 $
Chris Tierney 2 200 000 $ (4)
-Salary Remaining : 141 284 $
Casey DeSmith (Out of Payroll) 2 000 000 $ (5)
-Salary Remaining : 128 440 $
Jake Bean 1 800 000 $ (4)
-Salary Remaining : 115 596 $
Warren Foegele 1 750 000 $ (1)
-Salary Remaining : 112 385 $
Conor Sheary 1 500 000 $ (1)
-Salary Remaining : 96 330 $
Keegan Kolesar 1 500 000 $ (4)
-Salary Remaining : 96 330 $
Dmitry Kulikov 1 300 000 $ (2)
-Salary Remaining : 83 486 $
Jimmy Vesey 1 000 000 $ (2)
-Salary Remaining : 64 220 $
Richard Panik 950 000 $ (3)
-Salary Remaining : 61 009 $
Andy Greene 950 000 $ (3)
-Salary Remaining : 61 009 $
Dysin Mayo 950 000 $ (5)
-Salary Remaining : 61 009 $
Juho Lammikko 800 000 $ (2)
-Salary Remaining : 51 376 $
Frederic Allard 800 000 $ (1)
-Salary Remaining : 51 376 $
Austin Czarnik 700 000 $ (2)
-Salary Remaining : 44 954 $
Total Pro Players24
Salary Commitment
Year 44 : 54 050 000 $
Year 45 : 39 700 000 $
Year 46 : 23 650 000 $
Year 47 : 15 450 000 $
Salary Average Commitment
Year 44 : 52 700 000 $
Year 45 : 38 350 000 $
Year 46 : 22 300 000 $
Year 47 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 44 : 54 050 000 $
Year 45 : 39 700 000 $
Year 46 : 23 650 000 $
Year 47 : 15 450 000 $

Farm Players Salaries

Matt Grzelcyk 350 000 $ (3)
Salary Remaining : 16 355 $
Gabriel Vilardi 300 000 $ (4)
Salary Remaining : 14 019 $
Miles Wood 250 000 $ (1)
Salary Remaining : 11 682 $
Dominik Kahun 150 000 $ (2)
Salary Remaining : 7 009 $
Zachary Senyshyn 120 000 $ (2)
Salary Remaining : 5 607 $
Nico Daws 110 000 $ (5)
Salary Remaining : 5 140 $
Ross Johnston 100 000 $ (1)
Salary Remaining : 4 673 $
Jordan Schmaltz 100 000 $ (3)
Salary Remaining : 4 673 $
Josh Leivo 95 000 $ (2)
Salary Remaining : 4 439 $
Brogan Rafferty 90 000 $ (2)
Salary Remaining : 4 206 $
Radim Zohorna 90 000 $ (1)
Salary Remaining : 4 206 $
Zac Jones 90 000 $ (1)
Salary Remaining : 4 206 $
Jacob Moverare 85 000 $ (5)
Salary Remaining : 3 972 $
Connor Mackey 85 000 $ (1)
Salary Remaining : 3 972 $
Tyrell Goulbourne 80 000 $ (1)
Salary Remaining : 3 738 $
Beck Malenstyn 80 000 $ (4)
Salary Remaining : 3 738 $
Andreas Englund 75 000 $ (4)
Salary Remaining : 3 505 $
William Lagesson 75 000 $ (4)
Salary Remaining : 3 505 $
Bokondji Imama 75 000 $ (5)
Salary Remaining : 3 505 $
Fredrik Karlstrom 75 000 $ (5)
Salary Remaining : 3 505 $
Jack LaFontaine 75 000 $ (5)
Salary Remaining : 3 505 $
Reid Boucher 75 000 $ (1)
Salary Remaining : 3 505 $
Brett Murray 70 000 $ (1)
Salary Remaining : 3 271 $
Matthew Phillips 70 000 $ (1)
Salary Remaining : 3 271 $
German Rubtsov 70 000 $ (4)
Salary Remaining : 3 271 $
Tarmo Reunanen 70 000 $ (1)
Salary Remaining : 3 271 $
Total Farm Players26
Salary Commitment
Year 44 : 2 905 000 $
Year 45 : 1 925 000 $
Year 46 : 1 470 000 $
Year 47 : 1 020 000 $
Salary Average Commitment
Year 44 : 2 685 000 $
Year 45 : 1 705 000 $
Year 46 : 1 250 000 $
Year 47 : 850 000 $

Vancouver Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 7000 - 145 $ - 4 315 - 61.64%
Level 2: 6000 - 115 $ - 3 007 - 50.12%
Level 3: 3000 - 90 $ - 1 250 - 41.68%
Level 4: 5000 - 75 $ - 2 000 - 40.00%
Luxury : 2000 - 250 $ - 1 186 - 59.30%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 80 $ - 937 - 46.84%
Farm Level 2: 1000 - 30 $ - 550 - 54.96%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %11 758 - 51.12%
Average Income per Game1 836 533 $
Year to Date Revenue73 461 312 $
Farm
Home Games Left1
Average Attendance - %1 486 - 49.54%
Average Income per Game109 711 $
Year to Date Revenue4 388 448 $

Expense

Pro Players Total Salaries82 100 000 $
Farm Players Total Salaries3 358 600 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses78 964 871 $
Farm Year To Date Expenses4 350 935 $
Pro Salary Cap To Date73 012 545 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue1 836 533 $
Farm Estimated Season Revenue109 711 $
Pro Remaining Season Days7
Pro Expenses Per Days799 083 $
Pro Estimated Expenses5 593 581 $
Farm Remaining Season Days5
Farm Expenses Per Days40 735 $
Farm Estimated Expenses203 675 $
Estimated Season Expenses5 797 256 $
Season Salary Cap81 150 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $1 850 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 29 150 000 $
Current Bank Account65 150 703 $
Projected Bank Account61 299 691 $

Pro Players Salaries

Evgeny Kuznetsov 9 000 000 $ (3)
-Salary Remaining : 577 982 $
Erik Karlsson 8 500 000 $ (4)
-Salary Remaining : 545 872 $
Blake Wheeler 6 000 000 $ (5)
-Salary Remaining : 385 321 $
Jacob Markstrom 5 750 000 $ (1)
-Salary Remaining : 369 266 $
Nico Hischier 5 750 000 $ (2)
-Salary Remaining : 369 266 $
Bryan Rust 5 700 000 $ (4)
-Salary Remaining : 366 055 $
Jonathan Marchessault 5 000 000 $ (2)
-Salary Remaining : 321 101 $
Brett Pesce 4 750 000 $ (2)
-Salary Remaining : 305 046 $
Nazem Kadri 4 250 000 $ (1)
-Salary Remaining : 272 936 $
Mikael Backlund 4 000 000 $ (5)
-Salary Remaining : 256 881 $
Alec Martinez 3 750 000 $ (3)
-Salary Remaining : 240 826 $
Braden Holtby 3 500 000 $ (2)
-Salary Remaining : 224 771 $
Adam Larsson 3 200 000 $ (3)
-Salary Remaining : 205 505 $
Sonny Milano 2 250 000 $ (5)
-Salary Remaining : 144 495 $
Brendan Smith 2 000 000 $ (3)
-Salary Remaining : 128 440 $
Luke Glendening 1 750 000 $ (2)
-Salary Remaining : 112 385 $
Kyle Okposo 1 500 000 $ (2)
-Salary Remaining : 96 330 $
Garnet Hathaway 1 350 000 $ (2)
-Salary Remaining : 86 697 $
Artem Zub 1 200 000 $ (1)
-Salary Remaining : 77 064 $
Nic Dowd 1 000 000 $ (1)
-Salary Remaining : 64 220 $
Trevor van Riemsdyk (Out of Payroll) 950 000 $ (2)
-Salary Remaining : 61 009 $
Andrew Cogliano 950 000 $ (4)
-Salary Remaining : 61 009 $
Total Pro Players22
Salary Commitment
Year 44 : 82 100 000 $
Year 45 : 69 900 000 $
Year 46 : 45 350 000 $
Year 47 : 27 400 000 $
Salary Average Commitment
Year 44 : 82 100 000 $
Year 45 : 69 900 000 $
Year 46 : 45 350 000 $
Year 47 : 27 400 000 $
Salary Cap with 1 Way Contract
Year 44 : 82 100 000 $
Year 45 : 69 900 000 $
Year 46 : 45 350 000 $
Year 47 : 27 400 000 $

Farm Players Salaries

Michal Kempny 250 000 $ (3)
Salary Remaining : 11 682 $
Riley Nash 225 000 $ (3)
Salary Remaining : 10 514 $
Jonathan Bernier 200 000 $ (2)
Salary Remaining : 9 346 $
Josh Dunne 175 000 $ (3)
Salary Remaining : 8 178 $
Olle Alsing 175 000 $ (3)
Salary Remaining : 8 178 $
Kristians Rubins 155 100 $ (5)
Salary Remaining : 7 248 $
Cameron Hillis 155 100 $ (5)
Salary Remaining : 7 248 $
Brandon Biro 155 100 $ (5)
Salary Remaining : 7 248 $
Walker Duehr 155 100 $ (5)
Salary Remaining : 7 248 $
Brayden Pachal 155 100 $ (5)
Salary Remaining : 7 248 $
Zachary Hayes 155 100 $ (5)
Salary Remaining : 7 248 $
Henrik Borgstrom 150 000 $ (2)
Salary Remaining : 7 009 $
Mike Reilly 98 000 $ (1)
Salary Remaining : 4 579 $
Lawrence Pilut 95 000 $ (2)
Salary Remaining : 4 439 $
Alex Stalock 90 000 $ (3)
Salary Remaining : 4 206 $
Zach Fucale 90 000 $ (5)
Salary Remaining : 4 206 $
Joel Kiviranta 82 500 $ (4)
Salary Remaining : 3 855 $
Jalen Chatfield 80 000 $ (1)
Salary Remaining : 3 738 $
Stefan Matteau 75 000 $ (5)
Salary Remaining : 3 505 $
Christian Wolanin 75 000 $ (5)
Salary Remaining : 3 505 $
Michael Dal Colle 75 000 $ (5)
Salary Remaining : 3 505 $
Nelson Nogier 72 500 $ (3)
Salary Remaining : 3 388 $
Ben Harpur 70 000 $ (1)
Salary Remaining : 3 271 $
Chase De Leo 70 000 $ (1)
Salary Remaining : 3 271 $
Jake Bischoff 70 000 $ (4)
Salary Remaining : 3 271 $
Scott Sabourin 70 000 $ (4)
Salary Remaining : 3 271 $
Rhett Gardner 70 000 $ (4)
Salary Remaining : 3 271 $
Maxim Letunov 70 000 $ (4)
Salary Remaining : 3 271 $
Total Farm Players28
Salary Commitment
Year 44 : 3 358 600 $
Year 45 : 3 040 600 $
Year 46 : 2 595 600 $
Year 47 : 1 608 100 $
Salary Average Commitment
Year 44 : 2 688 000 $
Year 45 : 2 370 000 $
Year 46 : 1 925 000 $
Year 47 : 937 500 $

Washington Budweiser



Arena Capacity - Ticket Price
Attendance - %

Arena NameWashington Arena
Level 1: 7000 - 95 $ - 6 641 - 94.87%
Level 2: 6000 - 57 $ - 5 692 - 94.86%
Level 3: 3000 - 32 $ - 2 904 - 96.80%
Level 4: 5000 - 20 $ - 4 846 - 96.92%
Luxury : 2000 - 185 $ - 1 765 - 88.24%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 996 - 99.81%
Farm Level 2: 1000 - 15 $ - 997 - 99.71%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %21 848 - 94.99%
Average Income per Game1 766 006 $
Year to Date Revenue70 640 226 $
Farm
Home Games Left1
Average Attendance - %2 993 - 99.78%
Average Income per Game101 788 $
Year to Date Revenue4 071 504 $

Expense

Pro Players Total Salaries79 625 000 $
Farm Players Total Salaries1 927 500 $
Coaches Total Salaries11 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses81 623 158 $
Farm Year To Date Expenses5 724 300 $
Pro Salary Cap To Date73 362 624 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue1 766 006 $
Farm Estimated Season Revenue101 788 $
Pro Remaining Season Days7
Pro Expenses Per Days799 312 $
Pro Estimated Expenses5 595 184 $
Farm Remaining Season Days5
Farm Expenses Per Days55 397 $
Farm Estimated Expenses276 985 $
Estimated Season Expenses5 872 169 $
Season Salary Cap79 625 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $3 375 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 27 625 000 $
Current Bank Account29 469 555 $
Projected Bank Account25 465 180 $

Pro Players Salaries

Steven Stamkos 9 000 000 $ (2)
-Salary Remaining : 577 982 $
Brad Marchand 8 500 000 $ (5)
-Salary Remaining : 545 872 $
Cale Makar 8 000 000 $ (1)
-Salary Remaining : 513 761 $
Mark Stone 7 250 000 $ (2)
-Salary Remaining : 465 596 $
Elias Pettersson 7 200 000 $ (3)
-Salary Remaining : 462 385 $
Logan Couture 6 150 000 $ (5)
-Salary Remaining : 394 954 $
Connor Hellebuyck 6 000 000 $ (1)
-Salary Remaining : 385 321 $
Justin Faulk 5 000 000 $ (3)
-Salary Remaining : 321 101 $
Clayton Keller 3 500 000 $ (3)
-Salary Remaining : 224 771 $
Jesper Bratt 2 800 000 $ (3)
-Salary Remaining : 179 817 $
Kris Russell 2 500 000 $ (3)
-Salary Remaining : 160 550 $
Jamie Oleksiak 2 000 000 $ (2)
-Salary Remaining : 128 440 $
Vladislav Gavrikov 2 000 000 $ (4)
-Salary Remaining : 128 440 $
Corey Perry 1 900 000 $ (4)
-Salary Remaining : 122 018 $
Michael Del Zotto 1 500 000 $ (1)
-Salary Remaining : 96 330 $
Pavel Francouz 1 500 000 $ (2)
-Salary Remaining : 96 330 $
Zach Whitecloud 1 200 000 $ (3)
-Salary Remaining : 77 064 $
Sean Kuraly 1 100 000 $ (3)
-Salary Remaining : 70 642 $
Trevor Lewis 1 000 000 $ (4)
-Salary Remaining : 64 220 $
Sam Gagner 800 000 $ (2)
-Salary Remaining : 51 376 $
Evan Rodrigues 725 000 $ (1)
-Salary Remaining : 46 560 $
Total Pro Players21
Salary Commitment
Year 44 : 79 625 000 $
Year 45 : 63 400 000 $
Year 46 : 42 850 000 $
Year 47 : 19 550 000 $
Salary Average Commitment
Year 44 : 79 625 000 $
Year 45 : 63 400 000 $
Year 46 : 42 850 000 $
Year 47 : 19 550 000 $
Salary Cap with 1 Way Contract
Year 44 : 79 625 000 $
Year 45 : 63 400 000 $
Year 46 : 42 850 000 $
Year 47 : 19 550 000 $

Farm Players Salaries

Brandon Sutter 250 000 $ (1)
Salary Remaining : 11 682 $
Zack Kassian 135 000 $ (2)
Salary Remaining : 6 308 $
Scott Harrington 130 000 $ (3)
Salary Remaining : 6 075 $
Jamie Drysdale 120 000 $ (1)
Salary Remaining : 5 607 $
Mikko Lehtonen 100 000 $ (1)
Salary Remaining : 4 673 $
Artem Anisimov 95 000 $ (1)
Salary Remaining : 4 439 $
Jasper Weatherby 90 000 $ (5)
Salary Remaining : 4 206 $
Mikhail Vorobyev 90 000 $ (2)
Salary Remaining : 4 206 $
Brad Hunt 75 000 $ (2)
Salary Remaining : 3 505 $
Hudson Fasching 72 500 $ (5)
Salary Remaining : 3 388 $
Sergey Tolchinsky 70 000 $ (1)
Salary Remaining : 3 271 $
Peter Cehlarik 70 000 $ (3)
Salary Remaining : 3 271 $
C.J. Smith 70 000 $ (2)
Salary Remaining : 3 271 $
Sami Aittokallio 70 000 $ (5)
Salary Remaining : 3 271 $
Blake Hillman 70 000 $ (5)
Salary Remaining : 3 271 $
Nicklas Jensen 70 000 $ (5)
Salary Remaining : 3 271 $
Tomas Hyka 70 000 $ (5)
Salary Remaining : 3 271 $
Keaton Middleton 70 000 $ (1)
Salary Remaining : 3 271 $
Max Veronneau 70 000 $ (2)
Salary Remaining : 3 271 $
Jonah Gadjovich 70 000 $ (1)
Salary Remaining : 3 271 $
Jon Gillies 70 000 $ (2)
Salary Remaining : 3 271 $
Total Farm Players21
Salary Commitment
Year 44 : 1 927 500 $
Year 45 : 1 152 500 $
Year 46 : 642 500 $
Year 47 : 442 500 $
Salary Average Commitment
Year 44 : 1 887 500 $
Year 45 : 1 112 500 $
Year 46 : 602 500 $
Year 47 : 402 500 $

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameWinnipeg Arena
Level 1: 7000 - 100 $ - 6 664 - 95.20%
Level 2: 6000 - 60 $ - 5 617 - 93.62%
Level 3: 3000 - 35 $ - 2 879 - 95.97%
Level 4: 5000 - 20 $ - 4 866 - 97.32%
Luxury : 2000 - 200 $ - 1 719 - 85.93%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 995 - 99.74%
Farm Level 2: 1000 - 15 $ - 997 - 99.68%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %21 745 - 94.54%
Average Income per Game1 854 306 $
Year to Date Revenue74 172 246 $
Farm
Home Games Left1
Average Attendance - %2 991 - 99.72%
Average Income per Game101 719 $
Year to Date Revenue4 068 756 $

Expense

Pro Players Total Salaries79 450 000 $
Farm Players Total Salaries2 040 000 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses76 290 591 $
Farm Year To Date Expenses2 709 523 $
Pro Salary Cap To Date70 097 926 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue1 854 306 $
Farm Estimated Season Revenue101 719 $
Pro Remaining Season Days7
Pro Expenses Per Days765 596 $
Pro Estimated Expenses5 359 172 $
Farm Remaining Season Days5
Farm Expenses Per Days23 738 $
Farm Estimated Expenses118 690 $
Estimated Season Expenses5 477 862 $
Season Salary Cap79 450 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $3 550 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 27 450 000 $
Current Bank Account68 319 154 $
Projected Bank Account64 797 317 $

Pro Players Salaries

Evgeni Malkin 8 000 000 $ (5)
-Salary Remaining : 513 761 $
Evander Kane 6 500 000 $ (1)
-Salary Remaining : 417 431 $
T.J. Oshie 5 600 000 $ (3)
-Salary Remaining : 359 633 $
Alexander Edler 5 500 000 $ (1)
-Salary Remaining : 353 211 $
Josh Bailey 5 500 000 $ (1)
-Salary Remaining : 353 211 $
Keith Yandle 5 500 000 $ (1)
-Salary Remaining : 353 211 $
Brent Burns 5 250 000 $ (4)
-Salary Remaining : 337 156 $
Jake Muzzin 5 000 000 $ (4)
-Salary Remaining : 321 101 $
Paul Stastny 4 750 000 $ (4)
-Salary Remaining : 305 046 $
Derek Ryan 3 200 000 $ (1)
-Salary Remaining : 205 505 $
Marcus Foligno 3 200 000 $ (3)
-Salary Remaining : 205 505 $
Brenden Dillon 3 000 000 $ (1)
-Salary Remaining : 192 661 $
Jeff Carter 3 000 000 $ (2)
-Salary Remaining : 192 661 $
Nikita Zadorov 2 850 000 $ (4)
-Salary Remaining : 183 028 $
Calle Jarnkrok 2 500 000 $ (2)
-Salary Remaining : 160 550 $
Derick Brassard 2 000 000 $ (1)
-Salary Remaining : 128 440 $
Zach Bogosian 2 000 000 $ (1)
-Salary Remaining : 128 440 $
Mike Smith (Out of Payroll) 1 500 000 $ (1)
-Salary Remaining : 96 330 $
Johan Larsson 1 400 000 $ (5)
-Salary Remaining : 89 908 $
Carter Rowney 1 400 000 $ (2)
-Salary Remaining : 89 908 $
Ross Colton 1 200 000 $ (1)
-Salary Remaining : 77 064 $
Jordan Oesterle 1 100 000 $ (1)
-Salary Remaining : 70 642 $
Scott Wedgewood 1 000 000 $ (4)
-Salary Remaining : 64 220 $
Total Pro Players23
Salary Commitment
Year 44 : 80 950 000 $
Year 45 : 43 950 000 $
Year 46 : 37 050 000 $
Year 47 : 28 250 000 $
Salary Average Commitment
Year 44 : 80 950 000 $
Year 45 : 43 950 000 $
Year 46 : 37 050 000 $
Year 47 : 28 250 000 $
Salary Cap with 1 Way Contract
Year 44 : 80 950 000 $
Year 45 : 43 950 000 $
Year 46 : 37 050 000 $
Year 47 : 28 250 000 $

Farm Players Salaries

Anton Khudobin 370 000 $ (2)
Salary Remaining : 17 290 $
Travis Zajac 310 000 $ (2)
Salary Remaining : 14 486 $
Alexander Radulov 300 000 $ (1)
Salary Remaining : 14 019 $
Valtteri Filppula 150 000 $ (1)
Salary Remaining : 7 009 $
Erik Kallgren 100 000 $ (5)
Salary Remaining : 4 673 $
Dustin Byfuglien 100 000 $ (2)
Salary Remaining : 4 673 $
Logan Shaw 80 000 $ (1)
Salary Remaining : 3 738 $
Adam Wilcox 70 000 $ (3)
Salary Remaining : 3 271 $
Phillip Di Giuseppe 70 000 $ (1)
Salary Remaining : 3 271 $
Andrei Mironov 70 000 $ (5)
Salary Remaining : 3 271 $
Sven Andrighetto 70 000 $ (5)
Salary Remaining : 3 271 $
Scott Wilson 70 000 $ (1)
Salary Remaining : 3 271 $
Jeremy Morin 70 000 $ (3)
Salary Remaining : 3 271 $
Melker Karlsson 70 000 $ (3)
Salary Remaining : 3 271 $
Duncan Siemens 70 000 $ (4)
Salary Remaining : 3 271 $
Markus Granlund 70 000 $ (1)
Salary Remaining : 3 271 $
Total Farm Players16
Salary Commitment
Year 44 : 2 040 000 $
Year 45 : 1 300 000 $
Year 46 : 520 000 $
Year 47 : 310 000 $
Salary Average Commitment
Year 44 : 1 990 000 $
Year 45 : 1 250 000 $
Year 46 : 470 000 $
Year 47 : 260 000 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of 83 000 000 $
Available Cap Space

Over Minimum of
52 000 000 $

Pro Players

Farm Players

Total Players

Anaheim Icehawks 64 934 067 $ 73 125 007 $ 9 874 993 $ 21 125 007 $ 232346
Atlanta Supra 57 872 174 $ 80 625 000 $ 2 375 000 $ 28 625 000 $ 222648
Boston Bruins 120 781 826 $ 53 180 000 $ 29 820 000 $ 1 180 000 $ 242145
Calgary Red Bull 9 049 394 $ 80 950 000 $ 2 050 000 $ 28 950 000 $ 202848
Chicago Blackhawks 81 575 175 $ 77 730 000 $ 5 270 000 $ 25 730 000 $ 212849
Cleveland Bulldogs 96 356 574 $ 78 450 000 $ 4 550 000 $ 26 450 000 $ 222850
Colorado Zipper 34 802 356 $ 73 325 000 $ 9 675 000 $ 21 325 000 $ 221335
Dallas Storm 26 182 968 $ 74 300 000 $ 8 700 000 $ 22 300 000 $ 211132
Detroit Red Wings 70 616 131 $ 60 000 000 $ 23 000 000 $ 8 000 000 $ 222850
Edmonton Oilers 116 974 094 $ 54 600 000 $ 28 400 000 $ 2 600 000 $ 271744
Halifax Thunder 104 284 689 $ 75 400 000 $ 7 600 000 $ 23 400 000 $ 241842
Hamilton Tigers 79 845 953 $ 76 900 000 $ 6 100 000 $ 24 900 000 $ 211435
Houston Supernova (90 596 $) 79 700 013 $ 3 299 987 $ 27 700 013 $ 232649
London Spartiates 59 050 726 $ 77 850 000 $ 5 150 000 $ 25 850 000 $ 222345
Los Angeles Kings 108 062 709 $ 58 350 000 $ 24 650 000 $ 6 350 000 $ 262046
Miami Heat 65 359 180 $ 57 600 000 $ 25 400 000 $ 5 600 000 $ 262248
Moncton Wildcats 42 963 164 $ 58 425 000 $ 24 575 000 $ 6 425 000 $ 272350
Montreal Canadiens 32 245 499 $ 80 075 000 $ 2 925 000 $ 28 075 000 $ 232346
New York Rangers 48 867 077 $ 52 050 000 $ 30 950 000 $ 50 000 $ 261137
Nunavut Mystery 63 027 937 $ 57 275 000 $ 25 725 000 $ 5 275 000 $ 261339
Ottawa Lumberjacks 84 206 402 $ 81 850 000 $ 1 150 000 $ 29 850 000 $ 222850
Quebec Nordiques 69 454 926 $ 80 200 000 $ 2 800 000 $ 28 200 000 $ 222850
Regina Pats 82 977 667 $ 72 800 000 $ 10 200 000 $ 20 800 000 $ 212950
San Jose Rhinos 6 996 534 $ 82 000 000 $ 1 000 000 $ 30 000 000 $ 212647
Seattle Kraken 110 022 646 $ 66 000 000 $ 17 000 000 $ 14 000 000 $ 222749
St-Johns Desperados 77 084 233 $ 82 725 000 $ 275 000 $ 30 725 000 $ 232750
St-Louis Blues 39 961 061 $ 73 151 000 $ 9 849 000 $ 21 151 000 $ 212546
Toronto Maple Leafs 48 278 728 $ 52 050 000 $ 30 950 000 $ 50 000 $ 242650
Vancouver Knights 65 150 703 $ 81 150 000 $ 1 850 000 $ 29 150 000 $ 222850
Washington Budweiser 29 469 555 $ 79 625 000 $ 3 375 000 $ 27 625 000 $ 212142
Winnipeg Jets 68 319 154 $ 79 450 000 $ 3 550 000 $ 27 450 000 $ 231639