Finances



Anaheim Icehawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameQualcomm Center
Level 1: 7000 - 110 $ - 6 456 - 92,22%
Level 2: 6000 - 70 $ - 5 606 - 93,43%
Level 3: 3000 - 35 $ - 2 893 - 96,43%
Level 4: 5000 - 28 $ - 4 601 - 92,03%
Luxury : 2000 - 200 $ - 1 743 - 87,14%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 993 - 99,65%
Farm Level 2: 1000 - 15 $ - 995 - 99,54%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %21 299 - 92,60%
Average Income per Game2 017 422 $
Year to Date Revenue54 470 400 $
Farm
Home Games Left12
Average Attendance - %2 988 - 99,62%
Average Income per Game101 625 $
Year to Date Revenue2 642 256 $

Expense

Pro Players Total Salaries80 200 000 $
Farm Players Total Salaries1 990 000 $
Coaches Total Salaries4 050 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses55 485 320 $
Farm Year To Date Expenses1 731 725 $
Pro Salary Cap To Date53 141 290 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue22 191 644 $
Farm Estimated Season Revenue1 219 503 $
Pro Remaining Season Days36
Pro Expenses Per Days767 890 $
Pro Estimated Expenses27 644 040 $
Farm Remaining Season Days36
Farm Expenses Per Days23 303 $
Farm Estimated Expenses838 908 $
Estimated Season Expenses28 482 948 $
Season Salary Cap80 200 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $1 800 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 28 200 000 $
Current Bank Account56 684 337 $
Projected Bank Account51 612 536 $

Pro Players Salaries

Andrei Vasilevskiy 8 500 000 $ (1)
-Salary Remaining : 2 807 339 $
Ryan O'Reilly 7 500 000 $ (5)
-Salary Remaining : 2 477 064 $
Jake Guentzel 6 250 000 $ (5)
-Salary Remaining : 2 064 220 $
Dougie Hamilton 6 200 000 $ (2)
-Salary Remaining : 2 047 706 $
Johnny Gaudreau 6 000 000 $ (2)
-Salary Remaining : 1 981 651 $
Elias Pettersson 6 000 000 $ (2)
-Salary Remaining : 1 981 651 $
Jonathan Marchessault 5 000 000 $ (4)
-Salary Remaining : 1 651 376 $
Thomas Chabot 5 000 000 $ (4)
-Salary Remaining : 1 651 376 $
Morgan Rielly 5 000 000 $ (1)
-Salary Remaining : 1 651 376 $
Brock Boeser 5 000 000 $ (1)
-Salary Remaining : 1 651 376 $
James Reimer 3 000 000 $ (3)
-Salary Remaining : 990 826 $
Rasmus Dahlin 3 000 000 $ (1)
-Salary Remaining : 990 826 $
Joel Armia 2 950 000 $ (2)
-Salary Remaining : 974 312 $
Patrik Nemeth 2 500 000 $ (3)
-Salary Remaining : 825 688 $
Jacob MacDonald 1 600 000 $ (1)
-Salary Remaining : 528 440 $
Cal Clutterbuck 1 400 000 $ (2)
-Salary Remaining : 462 385 $
Jujhar Khaira 1 000 000 $ (1)
-Salary Remaining : 330 275 $
Trevor Lewis 1 000 000 $ (1)
-Salary Remaining : 330 275 $
Nick Cousins 1 000 000 $ (1)
-Salary Remaining : 330 275 $
Ty Dellandrea 900 000 $ (3)
-Salary Remaining : 297 248 $
Mike Green 700 000 $ (3)
-Salary Remaining : 231 193 $
Dan Renouf 700 000 $ (2)
-Salary Remaining : 231 193 $
Total Pro Players22
Salary Commitment
Year 42 : 80 200 000 $
Year 43 : 54 100 000 $
Year 44 : 30 850 000 $
Year 45 : 23 750 000 $
Salary Average Commitment
Year 42 : 71 300 000 $
Year 43 : 47 200 000 $
Year 44 : 28 000 000 $
Year 45 : 21 500 000 $
Salary Cap with 1 Way Contract
Year 42 : 80 200 000 $
Year 43 : 54 100 000 $
Year 44 : 30 850 000 $
Year 45 : 23 750 000 $

Farm Players Salaries

Nolan Patrick 275 000 $ (1)
Salary Remaining : 90 826 $
Rocco Grimaldi 180 000 $ (3)
Salary Remaining : 59 450 $
Tyler Ennis 150 000 $ (1)
Salary Remaining : 49 541 $
Karl Alzner 150 000 $ (1)
Salary Remaining : 49 541 $
Brandon Pirri 100 000 $ (2)
Salary Remaining : 33 028 $
Nolan Foote 80 000 $ (3)
Salary Remaining : 26 422 $
Trevor Murphy 75 000 $ (1)
Salary Remaining : 24 771 $
Rob O'Gara 75 000 $ (3)
Salary Remaining : 24 771 $
Ben Thomson 75 000 $ (3)
Salary Remaining : 24 771 $
Michael Paliotta 75 000 $ (3)
Salary Remaining : 24 771 $
Derrick Pouliot 70 000 $ (1)
Salary Remaining : 23 119 $
Nail Yakupov 70 000 $ (4)
Salary Remaining : 23 119 $
Oscar Dansk 70 000 $ (1)
Salary Remaining : 23 119 $
Igor Ozhiganov 70 000 $ (4)
Salary Remaining : 23 119 $
Hunter Shinkaruk 70 000 $ (4)
Salary Remaining : 23 119 $
Denis Malgin 70 000 $ (4)
Salary Remaining : 23 119 $
Matthew Peca 70 000 $ (5)
Salary Remaining : 23 119 $
Spencer Foo 70 000 $ (4)
Salary Remaining : 23 119 $
Michael Frolik 70 000 $ (5)
Salary Remaining : 23 119 $
Andrej Nestrasil 65 000 $ (1)
Salary Remaining : 21 468 $
Martin Marincin 60 000 $ (2)
Salary Remaining : 19 817 $
Total Farm Players21
Salary Commitment
Year 42 : 1 990 000 $
Year 43 : 1 135 000 $
Year 44 : 975 000 $
Year 45 : 490 000 $
Salary Average Commitment
Year 42 : 2 025 000 $
Year 43 : 1 160 000 $
Year 44 : 1 000 000 $
Year 45 : 545 000 $

Atlanta Supra



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhilips Arena
Level 1: 7000 - 100 $ - 6 476 - 92,52%
Level 2: 6000 - 70 $ - 5 384 - 89,74%
Level 3: 3000 - 45 $ - 2 166 - 72,19%
Level 4: 5000 - 29 $ - 4 018 - 80,36%
Luxury : 2000 - 160 $ - 1 767 - 88,36%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 30 $ - 1 998 - 99,92%
Farm Level 2: 1000 - 15 $ - 947 - 94,67%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %19 811 - 86,14%
Average Income per Game1 918 883 $
Year to Date Revenue53 728 734 $
Farm
Home Games Left11
Average Attendance - %2 945 - 98,17%
Average Income per Game94 684 $
Year to Date Revenue2 556 480 $

Expense

Pro Players Total Salaries76 750 000 $
Farm Players Total Salaries3 310 000 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses56 812 612 $
Farm Year To Date Expenses3 616 998 $
Pro Salary Cap To Date54 133 719 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue19 188 834 $
Farm Estimated Season Revenue1 041 529 $
Pro Remaining Season Days36
Pro Expenses Per Days740 826 $
Pro Estimated Expenses26 669 736 $
Farm Remaining Season Days36
Farm Expenses Per Days48 716 $
Farm Estimated Expenses1 753 776 $
Estimated Season Expenses28 423 512 $
Season Salary Cap76 750 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $5 250 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 24 750 000 $
Current Bank Account83 509 234 $
Projected Bank Account75 316 085 $

Pro Players Salaries

Sidney Crosby 10 500 000 $ (3)
-Salary Remaining : 3 467 890 $
Mikko Rantanen 10 000 000 $ (5)
-Salary Remaining : 3 302 752 $
Dylan Larkin 7 000 000 $ (3)
-Salary Remaining : 2 311 927 $
Logan Couture 6 250 000 $ (2)
-Salary Remaining : 2 064 220 $
Torey Krug 6 125 000 $ (1)
-Salary Remaining : 2 022 936 $
Rasmus Ristolainen (Out of Payroll) 6 000 000 $ (1)
-Salary Remaining : 1 981 651 $
Tomas Tatar 6 000 000 $ (3)
-Salary Remaining : 1 981 651 $
Phillip Danault 5 250 000 $ (4)
-Salary Remaining : 1 733 945 $
Carey Price 4 500 000 $ (2)
-Salary Remaining : 1 486 239 $
Filip Hronek 4 000 000 $ (4)
-Salary Remaining : 1 321 101 $
Victor Olofsson 3 750 000 $ (4)
-Salary Remaining : 1 238 532 $
Valeri Nichushkin 2 500 000 $ (4)
-Salary Remaining : 825 688 $
Tyler Pitlick 2 200 000 $ (5)
-Salary Remaining : 726 606 $
Petr Mrazek 2 000 000 $ (5)
-Salary Remaining : 660 550 $
Erik Brannstrom 1 900 000 $ (4)
-Salary Remaining : 627 523 $
Evgeny Svechnikov 950 000 $ (5)
-Salary Remaining : 313 761 $
Martin Fehervary 925 000 $ (1)
-Salary Remaining : 305 505 $
Gustav Lindstrom 800 000 $ (1)
-Salary Remaining : 264 220 $
Martin Frk 700 000 $ (5)
-Salary Remaining : 231 193 $
Vladislav Kamenev 700 000 $ (5)
-Salary Remaining : 231 193 $
Niko Mikkola 700 000 $ (1)
-Salary Remaining : 231 193 $
Total Pro Players21
Salary Commitment
Year 42 : 82 750 000 $
Year 43 : 68 200 000 $
Year 44 : 57 450 000 $
Year 45 : 33 950 000 $
Salary Average Commitment
Year 42 : 64 825 000 $
Year 43 : 51 200 000 $
Year 44 : 44 450 000 $
Year 45 : 20 950 000 $
Salary Cap with 1 Way Contract
Year 42 : 82 750 000 $
Year 43 : 68 200 000 $
Year 44 : 57 450 000 $
Year 45 : 33 950 000 $

Farm Players Salaries

Nikita Kucherov 1 050 000 $ (4)
Salary Remaining : 346 789 $
Linus Omark 200 000 $ (2)
Salary Remaining : 66 055 $
Alexander Yelesin 200 000 $ (3)
Salary Remaining : 66 055 $
Keith Kinkaid 190 000 $ (1)
Salary Remaining : 62 752 $
Henrik Borgstrom 150 000 $ (4)
Salary Remaining : 49 541 $
Anthony Greco 120 000 $ (1)
Salary Remaining : 39 633 $
Jake Chelios 100 000 $ (1)
Salary Remaining : 33 028 $
Thomas McCollum 100 000 $ (2)
Salary Remaining : 33 028 $
Spencer Knight 97 500 $ (3)
Salary Remaining : 32 202 $
Markus Hannikainen 95 000 $ (3)
Salary Remaining : 31 376 $
Taro Hirose 95 000 $ (2)
Salary Remaining : 31 376 $
Lawrence Pilut 95 000 $ (4)
Salary Remaining : 31 376 $
Grigori Denisenko 90 000 $ (3)
Salary Remaining : 29 725 $
Klim Kostin 87 500 $ (1)
Salary Remaining : 28 899 $
Tomas Jurco 85 000 $ (3)
Salary Remaining : 28 073 $
Vitali Kravtsov 85 000 $ (3)
Salary Remaining : 28 073 $
Jakub Kindl 75 000 $ (3)
Salary Remaining : 24 771 $
Joe Hicketts 75 000 $ (2)
Salary Remaining : 24 771 $
Nikita Soshnikov 75 000 $ (3)
Salary Remaining : 24 771 $
Kristian Vesalainen 70 000 $ (4)
Salary Remaining : 23 119 $
Mackenzie Skapski 65 000 $ (1)
Salary Remaining : 21 468 $
Petteri Lindbohm 60 000 $ (1)
Salary Remaining : 19 817 $
Danil Yurtaykin 50 000 $ (1)
Salary Remaining : 16 514 $
Total Farm Players23
Salary Commitment
Year 42 : 3 310 000 $
Year 43 : 2 637 500 $
Year 44 : 2 167 500 $
Year 45 : 1 365 000 $
Salary Average Commitment
Year 42 : 2 847 500 $
Year 43 : 2 212 500 $
Year 44 : 1 742 500 $
Year 45 : 1 212 500 $

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameFleet Center
Level 1: 7000 - 105 $ - 6 680 - 95,42%
Level 2: 6000 - 75 $ - 4 841 - 80,68%
Level 3: 3000 - 45 $ - 2 529 - 84,29%
Level 4: 5000 - 25 $ - 4 683 - 93,67%
Luxury : 2000 - 200 $ - 1 718 - 85,91%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 25 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 15 $ - 996 - 99,61%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %20 451 - 88,92%
Average Income per Game1 966 708 $
Year to Date Revenue53 101 110 $
Farm
Home Games Left11
Average Attendance - %2 996 - 99,87%
Average Income per Game77 930 $
Year to Date Revenue2 104 110 $

Expense

Pro Players Total Salaries57 800 000 $
Farm Players Total Salaries1 791 600 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses40 406 425 $
Farm Year To Date Expenses1 628 043 $
Pro Salary Cap To Date38 732 097 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue21 633 786 $
Farm Estimated Season Revenue857 230 $
Pro Remaining Season Days36
Pro Expenses Per Days553 211 $
Pro Estimated Expenses19 915 596 $
Farm Remaining Season Days36
Farm Expenses Per Days21 024 $
Farm Estimated Expenses756 864 $
Estimated Season Expenses20 672 460 $
Season Salary Cap57 800 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $24 200 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 5 800 000 $
Current Bank Account108 470 751 $
Projected Bank Account110 289 307 $

Pro Players Salaries

Pierre-Luc Dubois 7 000 000 $ (1)
-Salary Remaining : 2 311 927 $
Anthony Mantha 5 800 000 $ (3)
-Salary Remaining : 1 915 596 $
Charlie Coyle 5 000 000 $ (5)
-Salary Remaining : 1 651 376 $
Alex Tuch 4 500 000 $ (5)
-Salary Remaining : 1 486 239 $
Jordan Staal 4 250 000 $ (4)
-Salary Remaining : 1 403 670 $
Jonathan Quick 4 000 000 $ (2)
-Salary Remaining : 1 321 101 $
Ryan Johansen 4 000 000 $ (5)
-Salary Remaining : 1 321 101 $
Jake Muzzin 4 000 000 $ (1)
-Salary Remaining : 1 321 101 $
Brayden McNabb 3 750 000 $ (3)
-Salary Remaining : 1 238 532 $
Philippe Myers 2 100 000 $ (1)
-Salary Remaining : 693 578 $
Nick Ritchie 2 000 000 $ (5)
-Salary Remaining : 660 550 $
Jesse Puljujarvi 1 750 000 $ (5)
-Salary Remaining : 577 982 $
Nicolas Roy 1 500 000 $ (4)
-Salary Remaining : 495 413 $
Max Comtois 1 400 000 $ (4)
-Salary Remaining : 462 385 $
Mathieu Joseph 1 200 000 $ (4)
-Salary Remaining : 396 330 $
Nathan Beaulieu 1 000 000 $ (2)
-Salary Remaining : 330 275 $
Cedric Paquette 1 000 000 $ (2)
-Salary Remaining : 330 275 $
Samuel Morin 1 000 000 $ (5)
-Salary Remaining : 330 275 $
Cayden Primeau 900 000 $ (1)
-Salary Remaining : 297 248 $
Luke Schenn 850 000 $ (3)
-Salary Remaining : 280 734 $
Ilya Lyubushkin (Out of Payroll) 800 000 $ (1)
-Salary Remaining : 264 220 $
Nicolas Hague 800 000 $ (1)
-Salary Remaining : 264 220 $
Pierre-Olivier Joseph (Out of Payroll) 700 000 $ (3)
-Salary Remaining : 231 193 $
Total Pro Players23
Salary Commitment
Year 42 : 59 300 000 $
Year 43 : 43 700 000 $
Year 44 : 37 700 000 $
Year 45 : 26 600 000 $
Salary Average Commitment
Year 42 : 59 550 000 $
Year 43 : 45 850 000 $
Year 44 : 39 850 000 $
Year 45 : 28 950 000 $
Salary Cap with 1 Way Contract
Year 42 : 59 300 000 $
Year 43 : 43 700 000 $
Year 44 : 37 700 000 $
Year 45 : 26 600 000 $

Farm Players Salaries

Matt Martin 150 000 $ (2)
Salary Remaining : 49 541 $
Alex Galchenyuk 150 000 $ (5)
Salary Remaining : 49 541 $
Cory Schneider 150 000 $ (3)
Salary Remaining : 49 541 $
Nicolas Deslauriers 100 000 $ (2)
Salary Remaining : 33 028 $
Dryden Hunt 90 000 $ (2)
Salary Remaining : 29 725 $
Joe Veleno 85 000 $ (3)
Salary Remaining : 28 073 $
Eddie Pasquale 80 000 $ (4)
Salary Remaining : 26 422 $
Dalton Prout 80 000 $ (1)
Salary Remaining : 26 422 $
Alexandre Fortin 80 000 $ (4)
Salary Remaining : 26 422 $
Kole Lind 80 000 $ (3)
Salary Remaining : 26 422 $
Landon Bow 80 000 $ (4)
Salary Remaining : 26 422 $
Andreas Borgman 80 000 $ (2)
Salary Remaining : 26 422 $
Logan Brown 80 000 $ (5)
Salary Remaining : 26 422 $
Michael Amadio 80 000 $ (2)
Salary Remaining : 26 422 $
Juho Lammikko 80 000 $ (4)
Salary Remaining : 26 422 $
Brian Lashoff 70 000 $ (2)
Salary Remaining : 23 119 $
Mathieu Olivier 70 000 $ (1)
Salary Remaining : 23 119 $
Antoine Bibeau 70 000 $ (3)
Salary Remaining : 23 119 $
Anthony Angello 70 000 $ (1)
Salary Remaining : 23 119 $
Victor Ejdsell 66 600 $ (2)
Salary Remaining : 21 996 $
Total Farm Players20
Salary Commitment
Year 42 : 1 791 600 $
Year 43 : 1 571 600 $
Year 44 : 935 000 $
Year 45 : 550 000 $
Salary Average Commitment
Year 42 : 1 976 600 $
Year 43 : 1 796 600 $
Year 44 : 1 160 000 $
Year 45 : 810 000 $

Calgary Red Bull



Arena Capacity - Ticket Price
Attendance - %

Arena NameVodka Red Bull Center
Level 1: 7000 - 78 $ - 6 768 - 96,68%
Level 2: 6000 - 54 $ - 5 798 - 96,63%
Level 3: 3000 - 33 $ - 2 851 - 95,04%
Level 4: 5000 - 20 $ - 4 812 - 96,25%
Luxury : 2000 - 145 $ - 1 830 - 91,49%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 990 - 99,52%
Farm Level 2: 1000 - 15 $ - 995 - 99,52%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %22 059 - 95,91%
Average Income per Game1 555 952 $
Year to Date Revenue42 010 699 $
Farm
Home Games Left11
Average Attendance - %2 986 - 99,52%
Average Income per Game101 511 $
Year to Date Revenue2 740 800 $

Expense

Pro Players Total Salaries81 100 000 $
Farm Players Total Salaries1 635 000 $
Coaches Total Salaries1 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses53 306 871 $
Farm Year To Date Expenses1 647 307 $
Pro Salary Cap To Date52 637 163 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue17 115 470 $
Farm Estimated Season Revenue1 116 622 $
Pro Remaining Season Days36
Pro Expenses Per Days753 211 $
Pro Estimated Expenses27 115 596 $
Farm Remaining Season Days36
Farm Expenses Per Days21 422 $
Farm Estimated Expenses771 192 $
Estimated Season Expenses27 886 788 $
Season Salary Cap81 100 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $900 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 29 100 000 $
Current Bank Account26 567 814 $
Projected Bank Account16 913 118 $

Pro Players Salaries

Jonathan Huberdeau 10 000 000 $ (5)
-Salary Remaining : 3 302 752 $
Aleksander Barkov 9 000 000 $ (1)
-Salary Remaining : 2 972 477 $
Pekka Rinne 7 000 000 $ (1)
-Salary Remaining : 2 311 927 $
Ryan Suter 7 000 000 $ (1)
-Salary Remaining : 2 311 927 $
Ryan Pulock 5 500 000 $ (3)
-Salary Remaining : 1 816 514 $
Keith Yandle 5 500 000 $ (3)
-Salary Remaining : 1 816 514 $
Sergei Bobrovsky 5 500 000 $ (2)
-Salary Remaining : 1 816 514 $
John Klingberg 4 600 000 $ (1)
-Salary Remaining : 1 519 266 $
Ryan Getzlaf 4 250 000 $ (3)
-Salary Remaining : 1 403 670 $
Jack Roslovic 3 750 000 $ (5)
-Salary Remaining : 1 238 532 $
Robby Fabbri 2 800 000 $ (3)
-Salary Remaining : 924 771 $
Marcus Johansson 2 000 000 $ (3)
-Salary Remaining : 660 550 $
Nick Paul 2 000 000 $ (1)
-Salary Remaining : 660 550 $
Braydon Coburn 2 000 000 $ (3)
-Salary Remaining : 660 550 $
Nick Bjugstad 1 750 000 $ (3)
-Salary Remaining : 577 982 $
Riley Sheahan 1 250 000 $ (4)
-Salary Remaining : 412 844 $
Trevor Zegras 1 200 000 $ (3)
-Salary Remaining : 396 330 $
Shane Pinto 1 200 000 $ (3)
-Salary Remaining : 396 330 $
Henri Jokiharju 1 000 000 $ (1)
-Salary Remaining : 330 275 $
Andy Greene 1 000 000 $ (2)
-Salary Remaining : 330 275 $
Jacob Larsson 700 000 $ (1)
-Salary Remaining : 231 193 $
Michael McLeod 700 000 $ (1)
-Salary Remaining : 231 193 $
J.C. Lipon 700 000 $ (1)
-Salary Remaining : 231 193 $
Jake Evans 700 000 $ (1)
-Salary Remaining : 231 193 $
Total Pro Players24
Salary Commitment
Year 42 : 81 100 000 $
Year 43 : 47 700 000 $
Year 44 : 41 200 000 $
Year 45 : 15 000 000 $
Salary Average Commitment
Year 42 : 84 400 000 $
Year 43 : 52 750 000 $
Year 44 : 42 000 000 $
Year 45 : 13 750 000 $
Salary Cap with 1 Way Contract
Year 42 : 81 100 000 $
Year 43 : 47 700 000 $
Year 44 : 41 200 000 $
Year 45 : 15 000 000 $

Farm Players Salaries

Brent Seabrook 150 000 $ (4)
Salary Remaining : 49 541 $
Connor McMichael 120 000 $ (3)
Salary Remaining : 39 633 $
Rasmus Sandin 100 000 $ (1)
Salary Remaining : 33 028 $
Haydn Fleury 100 000 $ (1)
Salary Remaining : 33 028 $
Anthony Stolarz 100 000 $ (1)
Salary Remaining : 33 028 $
Lean Bergmann 90 000 $ (1)
Salary Remaining : 29 725 $
Alexei Melnichuk 80 000 $ (3)
Salary Remaining : 26 422 $
Scott Wedgewood 70 000 $ (1)
Salary Remaining : 23 119 $
Brady Austin 70 000 $ (1)
Salary Remaining : 23 119 $
Ville Heinola 70 000 $ (1)
Salary Remaining : 23 119 $
Frank Corrado 70 000 $ (1)
Salary Remaining : 23 119 $
Anton Slepyshev 70 000 $ (5)
Salary Remaining : 23 119 $
Tyler Gaudet 70 000 $ (1)
Salary Remaining : 23 119 $
Rinat Valiev 70 000 $ (5)
Salary Remaining : 23 119 $
Turner Elson 70 000 $ (1)
Salary Remaining : 23 119 $
Nicolas Kerdiles 70 000 $ (1)
Salary Remaining : 23 119 $
Tanner Richard 70 000 $ (1)
Salary Remaining : 23 119 $
Kevin Stenlund 70 000 $ (5)
Salary Remaining : 23 119 $
Aleksi Saarela 70 000 $ (5)
Salary Remaining : 23 119 $
Chad Johnson 55 000 $ (2)
Salary Remaining : 18 165 $
Total Farm Players20
Salary Commitment
Year 42 : 1 635 000 $
Year 43 : 685 000 $
Year 44 : 630 000 $
Year 45 : 430 000 $
Salary Average Commitment
Year 42 : 1 710 000 $
Year 43 : 880 000 $
Year 44 : 825 000 $
Year 45 : 725 000 $

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHeros Center
Level 1: 7000 - 180 $ - 3 377 - 48,25%
Level 2: 6000 - 88 $ - 3 810 - 63,50%
Level 3: 3000 - 47 $ - 2 271 - 75,70%
Level 4: 4000 - 35 $ - 3 300 - 82,50%
Luxury : 2000 - 275 $ - 1 075 - 53,73%
Total Capacity :22000
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 Left10
Average Attendance - %13 833 - 62,88%
Average Income per Game1 753 146 $
Year to Date Revenue49 088 090 $
Farm
Home Games Left12
Average Attendance - %3 000 - 100,00%
Average Income per Game228 000 $
Year to Date Revenue5 928 000 $

Expense

Pro Players Total Salaries74 000 000 $
Farm Players Total Salaries3 780 000 $
Coaches Total Salaries4 325 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses50 930 959 $
Farm Year To Date Expenses3 319 797 $
Pro Salary Cap To Date48 704 141 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue17 531 461 $
Farm Estimated Season Revenue2 736 000 $
Pro Remaining Season Days36
Pro Expenses Per Days709 404 $
Pro Estimated Expenses25 538 544 $
Farm Remaining Season Days36
Farm Expenses Per Days43 853 $
Farm Estimated Expenses1 578 708 $
Estimated Season Expenses27 117 252 $
Season Salary Cap74 000 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $8 000 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 22 000 000 $
Current Bank Account73 055 391 $
Projected Bank Account66 205 600 $

Pro Players Salaries

John Tavares 9 000 000 $ (4)
-Salary Remaining : 2 972 477 $
Sebastian Aho 8 900 000 $ (5)
-Salary Remaining : 2 939 450 $
Kris Letang 7 300 000 $ (4)
-Salary Remaining : 2 411 009 $
Elias Lindholm 6 250 000 $ (2)
-Salary Remaining : 2 064 220 $
Ivan Provorov 5 500 000 $ (3)
-Salary Remaining : 1 816 514 $
Ryan Strome 5 000 000 $ (4)
-Salary Remaining : 1 651 376 $
Jordan Binnington 5 000 000 $ (3)
-Salary Remaining : 1 651 376 $
Mikael Backlund 4 250 000 $ (2)
-Salary Remaining : 1 403 670 $
Anthony Duclair 3 700 000 $ (2)
-Salary Remaining : 1 222 018 $
Ian Cole 3 600 000 $ (3)
-Salary Remaining : 1 188 991 $
Mark Jankowski 2 000 000 $ (1)
-Salary Remaining : 660 550 $
Drake Batherson 2 000 000 $ (1)
-Salary Remaining : 660 550 $
Tyson Jost 1 500 000 $ (3)
-Salary Remaining : 495 413 $
Carson Soucy 1 500 000 $ (1)
-Salary Remaining : 495 413 $
Darren Helm 1 500 000 $ (5)
-Salary Remaining : 495 413 $
Artem Zub 1 200 000 $ (3)
-Salary Remaining : 396 330 $
Pius Suter 1 200 000 $ (3)
-Salary Remaining : 396 330 $
Adam Fox 1 200 000 $ (1)
-Salary Remaining : 396 330 $
Andrew Mangiapane 1 000 000 $ (2)
-Salary Remaining : 330 275 $
Kevan Miller 1 000 000 $ (4)
-Salary Remaining : 330 275 $
Frederick Gaudreau 700 000 $ (4)
-Salary Remaining : 231 193 $
Maxime Lagace 700 000 $ (2)
-Salary Remaining : 231 193 $
Total Pro Players22
Salary Commitment
Year 42 : 74 000 000 $
Year 43 : 67 300 000 $
Year 44 : 51 400 000 $
Year 45 : 33 400 000 $
Salary Average Commitment
Year 42 : 61 127 000 $
Year 43 : 56 977 000 $
Year 44 : 43 277 000 $
Year 45 : 31 177 000 $
Salary Cap with 1 Way Contract
Year 42 : 74 000 000 $
Year 43 : 67 300 000 $
Year 44 : 51 400 000 $
Year 45 : 33 400 000 $

Farm Players Salaries

Vladimir Tarasenko 825 000 $ (1)
Salary Remaining : 272 477 $
Jackson Cates 600 000 $ (2)
Salary Remaining : 198 165 $
Nick Holden 240 000 $ (1)
Salary Remaining : 79 266 $
Jon Merrill 150 000 $ (5)
Salary Remaining : 49 541 $
Conor Sheary 150 000 $ (3)
Salary Remaining : 49 541 $
Tim Stutzle 120 000 $ (3)
Salary Remaining : 39 633 $
Jonny Brodzinski 100 000 $ (5)
Salary Remaining : 33 028 $
Gustav Nyquist 95 000 $ (2)
Salary Remaining : 31 376 $
Cody Franson 95 000 $ (5)
Salary Remaining : 31 376 $
Darren Dietz 95 000 $ (5)
Salary Remaining : 31 376 $
Byron Froese 95 000 $ (5)
Salary Remaining : 31 376 $
Erik Johnson 95 000 $ (3)
Salary Remaining : 31 376 $
Josef Korenar 90 000 $ (3)
Salary Remaining : 29 725 $
Brogan Rafferty 90 000 $ (4)
Salary Remaining : 29 725 $
Kale Clague 85 000 $ (1)
Salary Remaining : 28 073 $
Alexander Salak 80 000 $ (2)
Salary Remaining : 26 422 $
Logan Shaw 80 000 $ (3)
Salary Remaining : 26 422 $
Frederic Allard 80 000 $ (3)
Salary Remaining : 26 422 $
Dylan Sikura 80 000 $ (5)
Salary Remaining : 26 422 $
Tanner Laczynski 80 000 $ (3)
Salary Remaining : 26 422 $
Marc Michaelis 80 000 $ (3)
Salary Remaining : 26 422 $
Gavin Bayreuther 80 000 $ (4)
Salary Remaining : 26 422 $
Gustav Olofsson 75 000 $ (2)
Salary Remaining : 24 771 $
Nathan Walker 75 000 $ (2)
Salary Remaining : 24 771 $
Nick Shore 75 000 $ (1)
Salary Remaining : 24 771 $
Griffin Reinhart 70 000 $ (5)
Salary Remaining : 23 119 $
Total Farm Players26
Salary Commitment
Year 42 : 3 780 000 $
Year 43 : 2 555 000 $
Year 44 : 1 630 000 $
Year 45 : 855 000 $
Salary Average Commitment
Year 42 : 2 730 000 $
Year 43 : 1 540 000 $
Year 44 : 1 210 000 $
Year 45 : 680 000 $

Cleveland Bulldogs



Arena Capacity - Ticket Price
Attendance - %

Arena NameJacobs ICE
Level 1: 7000 - 108 $ - 6 538 - 93,40%
Level 2: 6000 - 67 $ - 5 466 - 91,09%
Level 3: 3000 - 40 $ - 2 760 - 92,01%
Level 4: 5000 - 27 $ - 4 663 - 93,25%
Luxury : 2000 - 197 $ - 1 739 - 86,97%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 42 $ - 1 693 - 84,64%
Farm Level 2: 1000 - 17 $ - 851 - 85,07%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %21 166 - 92,03%
Average Income per Game1 993 890 $
Year to Date Revenue53 835 035 $
Farm
Home Games Left12
Average Attendance - %2 544 - 84,79%
Average Income per Game110 180 $
Year to Date Revenue2 864 675 $

Expense

Pro Players Total Salaries80 950 000 $
Farm Players Total Salaries2 695 000 $
Coaches Total Salaries4 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses56 991 300 $
Farm Year To Date Expenses2 297 401 $
Pro Salary Cap To Date54 312 407 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue21 932 792 $
Farm Estimated Season Revenue1 322 158 $
Pro Remaining Season Days36
Pro Expenses Per Days779 358 $
Pro Estimated Expenses28 056 888 $
Farm Remaining Season Days36
Farm Expenses Per Days31 606 $
Farm Estimated Expenses1 137 816 $
Estimated Season Expenses29 194 704 $
Season Salary Cap80 950 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $1 050 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 28 950 000 $
Current Bank Account95 761 008 $
Projected Bank Account89 821 254 $

Pro Players Salaries

Mark Scheifele 8 750 000 $ (5)
-Salary Remaining : 2 889 908 $
Pavel Buchnevich 6 000 000 $ (4)
-Salary Remaining : 1 981 651 $
Matt Dumba 6 000 000 $ (1)
-Salary Remaining : 1 981 651 $
William Karlsson 6 000 000 $ (1)
-Salary Remaining : 1 981 651 $
Jared Spurgeon 6 000 000 $ (1)
-Salary Remaining : 1 981 651 $
Ondrej Palat 5 500 000 $ (5)
-Salary Remaining : 1 816 514 $
Alex Killorn 4 750 000 $ (2)
-Salary Remaining : 1 568 807 $
Duncan Keith 4 500 000 $ (2)
-Salary Remaining : 1 486 239 $
Connor Murphy 4 000 000 $ (5)
-Salary Remaining : 1 321 101 $
Reilly Smith 4 000 000 $ (2)
-Salary Remaining : 1 321 101 $
Thatcher Demko 4 000 000 $ (4)
-Salary Remaining : 1 321 101 $
Jaroslav Halak 4 000 000 $ (3)
-Salary Remaining : 1 321 101 $
Boone Jenner 3 000 000 $ (4)
-Salary Remaining : 990 826 $
Radko Gudas 2 500 000 $ (4)
-Salary Remaining : 825 688 $
Justin Braun 2 500 000 $ (2)
-Salary Remaining : 825 688 $
Jesper Fast 2 500 000 $ (1)
-Salary Remaining : 825 688 $
Cody Ceci 2 500 000 $ (2)
-Salary Remaining : 825 688 $
Alex Iafallo 2 000 000 $ (2)
-Salary Remaining : 660 550 $
Eric Robinson 850 000 $ (4)
-Salary Remaining : 280 734 $
Mason Appleton 800 000 $ (4)
-Salary Remaining : 264 220 $
Nico Sturm 800 000 $ (4)
-Salary Remaining : 264 220 $
Total Pro Players21
Salary Commitment
Year 42 : 80 950 000 $
Year 43 : 60 450 000 $
Year 44 : 40 200 000 $
Year 45 : 36 200 000 $
Salary Average Commitment
Year 42 : 72 700 000 $
Year 43 : 53 200 000 $
Year 44 : 31 950 000 $
Year 45 : 27 950 000 $
Salary Cap with 1 Way Contract
Year 42 : 80 950 000 $
Year 43 : 60 450 000 $
Year 44 : 40 200 000 $
Year 45 : 36 200 000 $

Farm Players Salaries

Joonas Korpisalo 325 000 $ (2)
Salary Remaining : 107 339 $
Devin Shore 250 000 $ (1)
Salary Remaining : 82 569 $
Sean Walker 250 000 $ (4)
Salary Remaining : 82 569 $
Cal Foote 100 000 $ (3)
Salary Remaining : 33 028 $
Tucker Poolman 100 000 $ (3)
Salary Remaining : 33 028 $
Sam Lafferty 90 000 $ (1)
Salary Remaining : 29 725 $
John Leonard 90 000 $ (3)
Salary Remaining : 29 725 $
Lane Pederson 90 000 $ (3)
Salary Remaining : 29 725 $
Daniel Carr 80 000 $ (3)
Salary Remaining : 26 422 $
Matt Luff 80 000 $ (4)
Salary Remaining : 26 422 $
Alexander True 75 000 $ (1)
Salary Remaining : 24 771 $
Christian Jaros 75 000 $ (1)
Salary Remaining : 24 771 $
Jack Ahcan 75 000 $ (3)
Salary Remaining : 24 771 $
Jonas Johansson 70 000 $ (1)
Salary Remaining : 23 119 $
Ryan Sproul 70 000 $ (4)
Salary Remaining : 23 119 $
Jayson Megna 70 000 $ (4)
Salary Remaining : 23 119 $
Riley Barber 70 000 $ (5)
Salary Remaining : 23 119 $
Jimmy Schuldt 70 000 $ (4)
Salary Remaining : 23 119 $
William Lockwood 70 000 $ (3)
Salary Remaining : 23 119 $
Josh Teves 70 000 $ (4)
Salary Remaining : 23 119 $
Kalle Kossila 70 000 $ (5)
Salary Remaining : 23 119 $
Joe Thornton 70 000 $ (5)
Salary Remaining : 23 119 $
Joachim Blichfeld 70 000 $ (1)
Salary Remaining : 23 119 $
Patrick Russell 70 000 $ (3)
Salary Remaining : 23 119 $
Noah Gregor 70 000 $ (1)
Salary Remaining : 23 119 $
Andy Welinski 70 000 $ (2)
Salary Remaining : 23 119 $
Patrick Sieloff 55 000 $ (2)
Salary Remaining : 18 165 $
Henrik Samuelsson 50 000 $ (1)
Salary Remaining : 16 514 $
Total Farm Players28
Salary Commitment
Year 42 : 2 695 000 $
Year 43 : 1 945 000 $
Year 44 : 1 495 000 $
Year 45 : 820 000 $
Salary Average Commitment
Year 42 : 2 620 000 $
Year 43 : 1 995 000 $
Year 44 : 1 545 000 $
Year 45 : 1 020 000 $

Colorado Zipper



Arena Capacity - Ticket Price
Attendance - %

Arena NameStomp Center
Level 1: 7000 - 100 $ - 6 651 - 95,02%
Level 2: 6000 - 60 $ - 5 630 - 93,83%
Level 3: 3000 - 35 $ - 2 829 - 94,30%
Level 4: 5000 - 20 $ - 4 782 - 95,65%
Luxury : 2000 - 200 $ - 1 754 - 87,72%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 991 - 99,57%
Farm Level 2: 1000 - 15 $ - 997 - 99,73%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %21 647 - 94,12%
Average Income per Game1 858 146 $
Year to Date Revenue52 028 076 $
Farm
Home Games Left11
Average Attendance - %2 989 - 99,62%
Average Income per Game101 590 $
Year to Date Revenue2 742 924 $

Expense

Pro Players Total Salaries80 980 000 $
Farm Players Total Salaries2 240 000 $
Coaches Total Salaries6 250 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses57 224 219 $
Farm Year To Date Expenses1 788 270 $
Pro Salary Cap To Date53 373 310 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue18 581 456 $
Farm Estimated Season Revenue1 117 488 $
Pro Remaining Season Days36
Pro Expenses Per Days795 688 $
Pro Estimated Expenses28 644 768 $
Farm Remaining Season Days36
Farm Expenses Per Days25 138 $
Farm Estimated Expenses904 968 $
Estimated Season Expenses29 549 736 $
Season Salary Cap80 980 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $1 020 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 28 980 000 $
Current Bank Account52 002 153 $
Projected Bank Account42 151 361 $

Pro Players Salaries

Connor McDavid 12 800 000 $ (3)
-Salary Remaining : 4 227 523 $
Colton Parayko 6 275 000 $ (3)
-Salary Remaining : 2 072 477 $
Nikolaj Ehlers 6 000 000 $ (2)
-Salary Remaining : 1 981 651 $
Marc-Andre Fleury 5 750 000 $ (4)
-Salary Remaining : 1 899 083 $
Tom Wilson 5 750 000 $ (4)
-Salary Remaining : 1 899 083 $
Frederik Andersen 5 700 000 $ (3)
-Salary Remaining : 1 882 569 $
Josh Anderson 5 200 000 $ (1)
-Salary Remaining : 1 717 431 $
Christian Dvorak 5 000 000 $ (3)
-Salary Remaining : 1 651 376 $
Nazem Kadri 4 250 000 $ (3)
-Salary Remaining : 1 403 670 $
Josh Morrissey 3 600 000 $ (2)
-Salary Remaining : 1 188 991 $
Joonas Donskoi 3 200 000 $ (5)
-Salary Remaining : 1 056 881 $
Dmitry Orlov 3 100 000 $ (5)
-Salary Remaining : 1 023 853 $
Brenden Dillon 3 000 000 $ (3)
-Salary Remaining : 990 826 $
Bryan Rust 3 000 000 $ (1)
-Salary Remaining : 990 826 $
Damon Severson 2 500 000 $ (2)
-Salary Remaining : 825 688 $
Luke Glendening 1 750 000 $ (4)
-Salary Remaining : 577 982 $
Nick Suzuki 1 200 000 $ (1)
-Salary Remaining : 396 330 $
Jason Robertson 1 000 000 $ (1)
-Salary Remaining : 330 275 $
Mike Reilly 980 000 $ (3)
-Salary Remaining : 323 670 $
Curtis Lazar 925 000 $ (4)
-Salary Remaining : 305 505 $
Total Pro Players20
Salary Commitment
Year 42 : 80 980 000 $
Year 43 : 70 580 000 $
Year 44 : 58 480 000 $
Year 45 : 20 475 000 $
Salary Average Commitment
Year 42 : 73 205 000 $
Year 43 : 66 205 000 $
Year 44 : 52 655 000 $
Year 45 : 18 450 000 $
Salary Cap with 1 Way Contract
Year 42 : 80 980 000 $
Year 43 : 70 580 000 $
Year 44 : 58 480 000 $
Year 45 : 20 475 000 $

Farm Players Salaries

Owen Tippett 200 000 $ (2)
Salary Remaining : 66 055 $
Erik Gustafsson 200 000 $ (1)
Salary Remaining : 66 055 $
Chris Stewart 150 000 $ (2)
Salary Remaining : 49 541 $
Austin Watson 125 000 $ (2)
Salary Remaining : 41 284 $
Anders Nilsson 110 000 $ (4)
Salary Remaining : 36 330 $
Nathan Gerbe 95 000 $ (1)
Salary Remaining : 31 376 $
David Gustafsson 92 500 $ (1)
Salary Remaining : 30 550 $
Brendan Lemieux 92 500 $ (1)
Salary Remaining : 30 550 $
Tobias Bjornfot 92 500 $ (1)
Salary Remaining : 30 550 $
Matt Hunwick 80 500 $ (2)
Salary Remaining : 26 587 $
Ryan Poehling 80 000 $ (2)
Salary Remaining : 26 422 $
Andrey Makarov 80 000 $ (2)
Salary Remaining : 26 422 $
Sergei Kostitsyn 72 000 $ (2)
Salary Remaining : 23 780 $
Andrei Kostitsyn 72 000 $ (2)
Salary Remaining : 23 780 $
Kevin Poulin 71 000 $ (1)
Salary Remaining : 23 450 $
Anthony Peluso 71 000 $ (2)
Salary Remaining : 23 450 $
Zack Stortini 71 000 $ (2)
Salary Remaining : 23 450 $
Jordan Nolan 70 000 $ (2)
Salary Remaining : 23 119 $
Mark Fraser 70 000 $ (2)
Salary Remaining : 23 119 $
Iiro Pakarinen 70 000 $ (4)
Salary Remaining : 23 119 $
Joshua Ho-Sang 70 000 $ (4)
Salary Remaining : 23 119 $
Dustin Tokarski 70 000 $ (2)
Salary Remaining : 23 119 $
Cole Bardreau 70 000 $ (5)
Salary Remaining : 23 119 $
Jarred Tinordi 65 000 $ (2)
Salary Remaining : 21 468 $
Total Farm Players24
Salary Commitment
Year 42 : 2 240 000 $
Year 43 : 1 596 500 $
Year 44 : 320 000 $
Year 45 : 320 000 $
Salary Average Commitment
Year 42 : 2 550 000 $
Year 43 : 1 686 500 $
Year 44 : 370 000 $
Year 45 : 370 000 $

Dallas Storm



Arena Capacity - Ticket Price
Attendance - %

Arena NameHouse of Pain
Level 1: 6500 - 110 $ - 6 300 - 96,92%
Level 2: 5500 - 70 $ - 5 400 - 98,18%
Level 3: 2500 - 42 $ - 2 500 - 100,00%
Level 4: 4000 - 30 $ - 3 983 - 99,56%
Luxury : 1500 - 210 $ - 1 382 - 92,11%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 989 - 99,44%
Farm Level 2: 1000 - 15 $ - 995 - 99,53%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %19 564 - 97,82%
Average Income per Game1 902 726 $
Year to Date Revenue51 373 608 $
Farm
Home Games Left11
Average Attendance - %2 984 - 99,47%
Average Income per Game101 446 $
Year to Date Revenue2 739 054 $

Expense

Pro Players Total Salaries81 450 000 $
Farm Players Total Salaries1 932 500 $
Coaches Total Salaries7 550 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses58 701 577 $
Farm Year To Date Expenses1 688 136 $
Pro Salary Cap To Date54 013 517 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue20 929 988 $
Farm Estimated Season Revenue1 115 911 $
Pro Remaining Season Days36
Pro Expenses Per Days811 468 $
Pro Estimated Expenses29 212 848 $
Farm Remaining Season Days36
Farm Expenses Per Days22 775 $
Farm Estimated Expenses819 900 $
Estimated Season Expenses30 032 748 $
Season Salary Cap81 450 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $550 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 29 450 000 $
Current Bank Account30 738 462 $
Projected Bank Account22 751 613 $

Pro Players Salaries

Anze Kopitar 9 250 000 $ (2)
-Salary Remaining : 3 055 046 $
Brayden Point 8 500 000 $ (5)
-Salary Remaining : 2 807 339 $
Kyle Connor 7 500 000 $ (5)
-Salary Remaining : 2 477 064 $
William Nylander 7 000 000 $ (3)
-Salary Remaining : 2 311 927 $
J.T. Miller 6 500 000 $ (3)
-Salary Remaining : 2 146 789 $
Seth Jones 6 500 000 $ (2)
-Salary Remaining : 2 146 789 $
Jamie Benn 5 375 000 $ (4)
-Salary Remaining : 1 775 229 $
Mark Giordano 5 000 000 $ (2)
-Salary Remaining : 1 651 376 $
Philipp Grubauer 4 250 000 $ (1)
-Salary Remaining : 1 403 670 $
Christopher Tanev 4 000 000 $ (1)
-Salary Remaining : 1 321 101 $
Ryan Graves 3 500 000 $ (1)
-Salary Remaining : 1 155 963 $
Brandon Tanev 3 150 000 $ (3)
-Salary Remaining : 1 040 367 $
Devon Toews 2 600 000 $ (1)
-Salary Remaining : 858 716 $
Adam Lowry 1 900 000 $ (1)
-Salary Remaining : 627 523 $
Zach Aston-Reese 1 500 000 $ (2)
-Salary Remaining : 495 413 $
Joel Farabee 975 000 $ (1)
-Salary Remaining : 322 018 $
Tanner Jeannot 900 000 $ (3)
-Salary Remaining : 297 248 $
Kaapo Kahkonen 850 000 $ (1)
-Salary Remaining : 280 734 $
Zac Rinaldo 800 000 $ (3)
-Salary Remaining : 264 220 $
Nathan Bastian 700 000 $ (4)
-Salary Remaining : 231 193 $
Nikolai Knyzhov 700 000 $ (1)
-Salary Remaining : 231 193 $
Total Pro Players21
Salary Commitment
Year 42 : 81 450 000 $
Year 43 : 62 675 000 $
Year 44 : 40 425 000 $
Year 45 : 22 075 000 $
Salary Average Commitment
Year 42 : 73 850 000 $
Year 43 : 60 950 000 $
Year 44 : 36 950 000 $
Year 45 : 19 000 000 $
Salary Cap with 1 Way Contract
Year 42 : 81 450 000 $
Year 43 : 62 675 000 $
Year 44 : 40 425 000 $
Year 45 : 22 075 000 $

Farm Players Salaries

Corey Crawford 350 000 $ (4)
Salary Remaining : 115 596 $
Jason Demers 260 000 $ (3)
Salary Remaining : 85 872 $
Mattias Janmark 250 000 $ (3)
Salary Remaining : 82 569 $
Carl Grundstrom 150 000 $ (4)
Salary Remaining : 49 541 $
Zack MacEwen 125 000 $ (4)
Salary Remaining : 41 284 $
Ben Hutton 120 000 $ (3)
Salary Remaining : 39 633 $
Juuso Riikola 100 000 $ (4)
Salary Remaining : 33 028 $
Jake Bean 100 000 $ (1)
Salary Remaining : 33 028 $
Nicholas Robertson 100 000 $ (3)
Salary Remaining : 33 028 $
Kurtis MacDermid 87 500 $ (5)
Salary Remaining : 28 899 $
John Hayden 75 000 $ (5)
Salary Remaining : 24 771 $
Anthony Richard 75 000 $ (4)
Salary Remaining : 24 771 $
Kaden Fulcher 70 000 $ (4)
Salary Remaining : 23 119 $
Rem Pitlick 70 000 $ (4)
Salary Remaining : 23 119 $
Total Farm Players14
Salary Commitment
Year 42 : 1 932 500 $
Year 43 : 1 832 500 $
Year 44 : 1 832 500 $
Year 45 : 1 102 500 $
Salary Average Commitment
Year 42 : 2 025 000 $
Year 43 : 1 955 000 $
Year 44 : 1 955 000 $
Year 45 : 1 275 000 $

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 7000 - 130 $ - 4 814 - 68,77%
Level 2: 6000 - 90 $ - 3 777 - 62,95%
Level 3: 3000 - 50 $ - 2 109 - 70,29%
Level 4: 5000 - 30 $ - 4 530 - 90,60%
Luxury : 2000 - 210 $ - 1 406 - 70,31%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 45 $ - 1 638 - 81,92%
Farm Level 2: 1000 - 25 $ - 634 - 63,43%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %16 636 - 72,33%
Average Income per Game1 802 877 $
Year to Date Revenue50 480 568 $
Farm
Home Games Left12
Average Attendance - %2 273 - 75,75%
Average Income per Game107 498 $
Year to Date Revenue2 794 944 $

Expense

Pro Players Total Salaries52 500 000 $
Farm Players Total Salaries2 472 500 $
Coaches Total Salaries4 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses39 310 773 $
Farm Year To Date Expenses2 185 739 $
Pro Salary Cap To Date37 301 610 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue18 028 774 $
Farm Estimated Season Revenue1 289 974 $
Pro Remaining Season Days36
Pro Expenses Per Days509 174 $
Pro Estimated Expenses18 330 264 $
Farm Remaining Season Days36
Farm Expenses Per Days33 693 $
Farm Estimated Expenses1 212 948 $
Estimated Season Expenses19 543 212 $
Season Salary Cap52 500 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $29 500 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 500 000 $
Current Bank Account48 181 739 $
Projected Bank Account47 957 275 $

Pro Players Salaries

Jonathan Toews 8 000 000 $ (2)
-Salary Remaining : 2 642 202 $
Frans Nielsen 4 500 000 $ (1)
-Salary Remaining : 1 486 239 $
Bryan Little 4 000 000 $ (3)
-Salary Remaining : 1 321 101 $
Justin Schultz 4 000 000 $ (2)
-Salary Remaining : 1 321 101 $
T.J. Brodie 3 800 000 $ (4)
-Salary Remaining : 1 255 046 $
Mark Pysyk 3 000 000 $ (1)
-Salary Remaining : 990 826 $
Marc-Edouard Vlasic 2 600 000 $ (5)
-Salary Remaining : 858 716 $
Zach Sanford 2 500 000 $ (4)
-Salary Remaining : 825 688 $
Ethan Bear 2 500 000 $ (3)
-Salary Remaining : 825 688 $
Patrick Maroon 2 500 000 $ (1)
-Salary Remaining : 825 688 $
Shayne Gostisbehere 2 000 000 $ (3)
-Salary Remaining : 660 550 $
Evan Bouchard 1 500 000 $ (4)
-Salary Remaining : 495 413 $
Dmitry Kulikov 1 300 000 $ (4)
-Salary Remaining : 429 358 $
John Marino 1 200 000 $ (1)
-Salary Remaining : 396 330 $
Kyle Turris 1 200 000 $ (5)
-Salary Remaining : 396 330 $
Ilya Samsonov 1 200 000 $ (1)
-Salary Remaining : 396 330 $
Laurent Brossoit 1 000 000 $ (5)
-Salary Remaining : 330 275 $
Troy Terry 1 000 000 $ (2)
-Salary Remaining : 330 275 $
Emil Bemstrom 950 000 $ (1)
-Salary Remaining : 313 761 $
Andrew Peeke 850 000 $ (1)
-Salary Remaining : 280 734 $
Liam Foudy 850 000 $ (1)
-Salary Remaining : 280 734 $
Michael Bunting 700 000 $ (4)
-Salary Remaining : 231 193 $
Mikhail Grigorenko 700 000 $ (2)
-Salary Remaining : 231 193 $
T.J. Tynan 650 000 $ (2)
-Salary Remaining : 214 679 $
Total Pro Players24
Salary Commitment
Year 42 : 52 500 000 $
Year 43 : 37 450 000 $
Year 44 : 23 100 000 $
Year 45 : 14 600 000 $
Salary Average Commitment
Year 42 : 60 700 000 $
Year 43 : 48 200 000 $
Year 44 : 33 850 000 $
Year 45 : 22 850 000 $
Salary Cap with 1 Way Contract
Year 42 : 52 500 000 $
Year 43 : 37 450 000 $
Year 44 : 23 100 000 $
Year 45 : 14 600 000 $

Farm Players Salaries

James Neal 375 000 $ (2)
Salary Remaining : 123 853 $
Luca Sbisa 220 000 $ (2)
Salary Remaining : 72 661 $
Pheonix Copley 100 000 $ (3)
Salary Remaining : 33 028 $
Vladimir Sobotka 100 000 $ (3)
Salary Remaining : 33 028 $
Loui Eriksson 100 000 $ (2)
Salary Remaining : 33 028 $
Nic Petan 95 000 $ (3)
Salary Remaining : 31 376 $
Jesper Boqvist 92 500 $ (1)
Salary Remaining : 30 550 $
Dylan Coghlan 90 000 $ (3)
Salary Remaining : 29 725 $
Arthur Kaliyev 90 000 $ (3)
Salary Remaining : 29 725 $
Artyom Zagidulin 80 000 $ (3)
Salary Remaining : 26 422 $
Ryan McLeod 80 000 $ (3)
Salary Remaining : 26 422 $
Frederik Gauthier 80 000 $ (2)
Salary Remaining : 26 422 $
Michael Mersch 75 000 $ (2)
Salary Remaining : 24 771 $
Evan McEneny 75 000 $ (4)
Salary Remaining : 24 771 $
Marko Dano 75 000 $ (4)
Salary Remaining : 24 771 $
Alex Broadhurst 75 000 $ (5)
Salary Remaining : 24 771 $
Lukas Sedlak 70 000 $ (4)
Salary Remaining : 23 119 $
Petr Straka 70 000 $ (1)
Salary Remaining : 23 119 $
Oskar Steen 70 000 $ (3)
Salary Remaining : 23 119 $
Drake Rymsha 70 000 $ (3)
Salary Remaining : 23 119 $
Otto Leskinen 70 000 $ (1)
Salary Remaining : 23 119 $
Jordan Gross 70 000 $ (1)
Salary Remaining : 23 119 $
Jonathan Davidsson 70 000 $ (1)
Salary Remaining : 23 119 $
Michael Sgarbossa 70 000 $ (2)
Salary Remaining : 23 119 $
Justin Auger 60 000 $ (2)
Salary Remaining : 19 817 $
Philip Larsen 50 000 $ (1)
Salary Remaining : 16 514 $
Total Farm Players26
Salary Commitment
Year 42 : 2 472 500 $
Year 43 : 2 050 000 $
Year 44 : 1 070 000 $
Year 45 : 295 000 $
Salary Average Commitment
Year 42 : 2 185 000 $
Year 43 : 1 865 000 $
Year 44 : 885 000 $
Year 45 : 290 000 $

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWayne Gretzky Arena
Level 1: 7000 - 100 $ - 6 662 - 95,17%
Level 2: 6000 - 65 $ - 5 561 - 92,69%
Level 3: 3000 - 35 $ - 2 881 - 96,02%
Level 4: 5000 - 20 $ - 4 863 - 97,25%
Luxury : 2000 - 200 $ - 1 695 - 84,75%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 65 $ - 1 143 - 57,16%
Farm Level 2: 1000 - 25 $ - 655 - 65,53%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %21 661 - 94,18%
Average Income per Game1 877 669 $
Year to Date Revenue50 697 066 $
Farm
Home Games Left11
Average Attendance - %1 798 - 59,95%
Average Income per Game108 823 $
Year to Date Revenue2 938 230 $

Expense

Pro Players Total Salaries56 000 000 $
Farm Players Total Salaries1 105 000 $
Coaches Total Salaries3 250 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses39 774 301 $
Farm Year To Date Expenses1 261 349 $
Pro Salary Cap To Date38 100 000 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue20 654 360 $
Farm Estimated Season Revenue1 197 057 $
Pro Remaining Season Days36
Pro Expenses Per Days536 697 $
Pro Estimated Expenses19 321 092 $
Farm Remaining Season Days36
Farm Expenses Per Days17 018 $
Farm Estimated Expenses612 648 $
Estimated Season Expenses19 933 740 $
Season Salary Cap56 000 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $26 000 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 4 000 000 $
Current Bank Account83 214 019 $
Projected Bank Account85 131 696 $

Pro Players Salaries

Al Montoya 12 000 000 $ (1)
-Salary Remaining : 3 963 303 $
Claude Giroux 7 200 000 $ (2)
-Salary Remaining : 2 377 982 $
Josh Bailey 5 500 000 $ (3)
-Salary Remaining : 1 816 514 $
Zach Parise 5 000 000 $ (1)
-Salary Remaining : 1 651 376 $
Yannick Weber 3 500 000 $ (2)
-Salary Remaining : 1 155 963 $
Andreas Athanasiou 3 000 000 $ (2)
-Salary Remaining : 990 826 $
Andrew Ladd 3 000 000 $ (2)
-Salary Remaining : 990 826 $
Vladislav Namestnikov 3 000 000 $ (2)
-Salary Remaining : 990 826 $
Anton Stralman (Out of Payroll) 2 000 000 $ (4)
-Salary Remaining : 660 550 $
Eric Staal 2 000 000 $ (5)
-Salary Remaining : 660 550 $
Beau Bennett 2 000 000 $ (1)
-Salary Remaining : 660 550 $
Lias Andersson 1 100 000 $ (1)
-Salary Remaining : 363 303 $
Michael Hutchinson 850 000 $ (5)
-Salary Remaining : 280 734 $
Morgan Geekie 850 000 $ (1)
-Salary Remaining : 280 734 $
MacKenzie MacEachern 800 000 $ (1)
-Salary Remaining : 264 220 $
Tyler Graovac 750 000 $ (1)
-Salary Remaining : 247 706 $
Thomas Hickey 700 000 $ (5)
-Salary Remaining : 231 193 $
Ilkka Heikkinen 700 000 $ (1)
-Salary Remaining : 231 193 $
Eric Gryba 700 000 $ (1)
-Salary Remaining : 231 193 $
Michael Houser 700 000 $ (3)
-Salary Remaining : 231 193 $
Isac Lundestrom 700 000 $ (4)
-Salary Remaining : 231 193 $
Urho Vaakanainen 700 000 $ (1)
-Salary Remaining : 231 193 $
Ivan Baranka 700 000 $ (1)
-Salary Remaining : 231 193 $
Xavier Ouellet 550 000 $ (2)
-Salary Remaining : 181 651 $
Total Pro Players24
Salary Commitment
Year 42 : 58 000 000 $
Year 43 : 32 700 000 $
Year 44 : 12 450 000 $
Year 45 : 6 250 000 $
Salary Average Commitment
Year 42 : 50 800 000 $
Year 43 : 38 150 000 $
Year 44 : 17 900 000 $
Year 45 : 11 900 000 $
Salary Cap with 1 Way Contract
Year 42 : 58 000 000 $
Year 43 : 32 700 000 $
Year 44 : 12 450 000 $
Year 45 : 6 250 000 $

Farm Players Salaries

Michael Grabner 300 000 $ (1)
Salary Remaining : 99 083 $
Jimmy Howard 150 000 $ (2)
Salary Remaining : 49 541 $
Antti Suomela 80 000 $ (1)
Salary Remaining : 26 422 $
J.C. Beaudin 80 000 $ (1)
Salary Remaining : 26 422 $
Jakob Forsbacka-Karlsson 75 000 $ (5)
Salary Remaining : 24 771 $
Ryan Kuffner 70 000 $ (2)
Salary Remaining : 23 119 $
Joshua Jacobs 70 000 $ (2)
Salary Remaining : 23 119 $
Brady Keeper 70 000 $ (2)
Salary Remaining : 23 119 $
Gemel Smith 70 000 $ (1)
Salary Remaining : 23 119 $
Justin Bailey 70 000 $ (1)
Salary Remaining : 23 119 $
Bogdan Yakimov 70 000 $ (3)
Salary Remaining : 23 119 $
Total Farm Players11
Salary Commitment
Year 42 : 1 105 000 $
Year 43 : 505 000 $
Year 44 : 145 000 $
Year 45 : 75 000 $
Salary Average Commitment
Year 42 : 1 102 500 $
Year 43 : 542 500 $
Year 44 : 147 500 $
Year 45 : 97 500 $

Halifax Thunder



Arena Capacity - Ticket Price
Attendance - %

Arena NameColt 45 Center
Level 1: 7000 - 125 $ - 5 008 - 71,54%
Level 2: 6000 - 75 $ - 4 792 - 79,86%
Level 3: 3000 - 40 $ - 2 783 - 92,76%
Level 4: 5000 - 30 $ - 4 294 - 85,89%
Luxury : 2000 - 205 $ - 1 590 - 79,52%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 45 $ - 1 657 - 82,86%
Farm Level 2: 1000 - 30 $ - 541 - 54,05%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %18 467 - 80,29%
Average Income per Game1 870 818 $
Year to Date Revenue52 382 908 $
Farm
Home Games Left12
Average Attendance - %2 198 - 73,26%
Average Income per Game108 944 $
Year to Date Revenue2 832 534 $

Expense

Pro Players Total Salaries72 750 000 $
Farm Players Total Salaries1 915 000 $
Coaches Total Salaries5 550 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses51 440 358 $
Farm Year To Date Expenses1 813 862 $
Pro Salary Cap To Date48 091 746 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue18 708 181 $
Farm Estimated Season Revenue1 307 323 $
Pro Remaining Season Days36
Pro Expenses Per Days713 303 $
Pro Estimated Expenses25 678 908 $
Farm Remaining Season Days36
Farm Expenses Per Days22 615 $
Farm Estimated Expenses814 140 $
Estimated Season Expenses26 493 048 $
Season Salary Cap72 750 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $9 250 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 20 750 000 $
Current Bank Account88 213 737 $
Projected Bank Account81 736 193 $

Pro Players Salaries

Mike Hoffman 6 500 000 $ (3)
-Salary Remaining : 2 146 789 $
T.J. Oshie 5 600 000 $ (5)
-Salary Remaining : 1 849 541 $
Mattias Ekholm 5 400 000 $ (4)
-Salary Remaining : 1 783 486 $
Timo Meier 5 150 000 $ (5)
-Salary Remaining : 1 700 917 $
Vincent Trocheck 5 000 000 $ (4)
-Salary Remaining : 1 651 376 $
Travis Hamonic 4 500 000 $ (2)
-Salary Remaining : 1 486 239 $
Max Domi 4 250 000 $ (1)
-Salary Remaining : 1 403 670 $
Dylan Strome 4 000 000 $ (3)
-Salary Remaining : 1 321 101 $
Nikita Zaitsev 3 750 000 $ (5)
-Salary Remaining : 1 238 532 $
Craig Smith 3 500 000 $ (3)
-Salary Remaining : 1 155 963 $
Kevin Fiala 3 250 000 $ (1)
-Salary Remaining : 1 073 394 $
Jack Johnson 3 000 000 $ (3)
-Salary Remaining : 990 826 $
Josh Manson 2 800 000 $ (5)
-Salary Remaining : 924 771 $
Colin Miller 2 800 000 $ (3)
-Salary Remaining : 924 771 $
Filip Chytil 2 200 000 $ (1)
-Salary Remaining : 726 606 $
Danny DeKeyser (Out of Payroll) 2 000 000 $ (5)
-Salary Remaining : 660 550 $
Michael Raffl 1 800 000 $ (2)
-Salary Remaining : 594 495 $
Madison Bowey 1 750 000 $ (2)
-Salary Remaining : 577 982 $
Brian Elliott 1 500 000 $ (1)
-Salary Remaining : 495 413 $
Ilya Mikheyev 1 200 000 $ (1)
-Salary Remaining : 396 330 $
Jack Campbell 1 200 000 $ (4)
-Salary Remaining : 396 330 $
Alexander Volkov 1 200 000 $ (1)
-Salary Remaining : 396 330 $
Matt Nieto 1 000 000 $ (4)
-Salary Remaining : 330 275 $
Alex Petrovic 700 000 $ (5)
-Salary Remaining : 231 193 $
Colton White 700 000 $ (4)
-Salary Remaining : 231 193 $
Total Pro Players25
Salary Commitment
Year 42 : 74 750 000 $
Year 43 : 61 150 000 $
Year 44 : 53 100 000 $
Year 45 : 33 300 000 $
Salary Average Commitment
Year 42 : 75 600 000 $
Year 43 : 63 150 000 $
Year 44 : 55 100 000 $
Year 45 : 35 300 000 $
Salary Cap with 1 Way Contract
Year 42 : 74 750 000 $
Year 43 : 61 150 000 $
Year 44 : 53 100 000 $
Year 45 : 33 300 000 $

Farm Players Salaries

Matt Murray 450 000 $ (3)
Salary Remaining : 148 624 $
Andrew Shaw 285 000 $ (2)
Salary Remaining : 94 128 $
Kieffer Bellows 120 000 $ (1)
Salary Remaining : 39 633 $
Sebastien Aho 100 000 $ (2)
Salary Remaining : 33 028 $
Nicholas Merkley 100 000 $ (2)
Salary Remaining : 33 028 $
Vinnie Hinostroza 100 000 $ (3)
Salary Remaining : 33 028 $
Steven Fogarty (Out of Payroll) 90 000 $ (2)
Salary Remaining : 29 725 $
Shane Gersich 90 000 $ (2)
Salary Remaining : 29 725 $
Roland McKeown 90 000 $ (2)
Salary Remaining : 29 725 $
Morgan Klimchuk 90 000 $ (2)
Salary Remaining : 29 725 $
Rourke Chartier 70 000 $ (4)
Salary Remaining : 23 119 $
Valentin Zykov 70 000 $ (3)
Salary Remaining : 23 119 $
Julius Honka 70 000 $ (5)
Salary Remaining : 23 119 $
Seth Griffith 70 000 $ (3)
Salary Remaining : 23 119 $
Teemu Pulkkinen 70 000 $ (4)
Salary Remaining : 23 119 $
MacKenzie Entwistle 70 000 $ (3)
Salary Remaining : 23 119 $
Garrett Pilon 70 000 $ (3)
Salary Remaining : 23 119 $
Total Farm Players17
Salary Commitment
Year 42 : 2 005 000 $
Year 43 : 1 885 000 $
Year 44 : 1 040 000 $
Year 45 : 210 000 $
Salary Average Commitment
Year 42 : 1 970 000 $
Year 43 : 1 920 000 $
Year 44 : 1 075 000 $
Year 45 : 275 000 $

Hamilton Tigers



Arena Capacity - Ticket Price
Attendance - %

Arena NameSmirnoff Arena
Level 1: 6500 - 250 $ - 3 533 - 54,35%
Level 2: 5500 - 175 $ - 2 937 - 53,40%
Level 3: 3000 - 150 $ - 2 327 - 77,56%
Level 4: 4500 - 100 $ - 3 913 - 86,95%
Luxury : 1500 - 300 $ - 1 307 - 87,16%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 30 $ - 1 356 - 67,82%
Farm Level 2: 1000 - 15 $ - 732 - 73,17%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %14 017 - 66,75%
Average Income per Game1 785 646 $
Year to Date Revenue48 212 436 $
Farm
Home Games Left12
Average Attendance - %2 088 - 69,60%
Average Income per Game102 641 $
Year to Date Revenue2 668 668 $

Expense

Pro Players Total Salaries80 300 000 $
Farm Players Total Salaries1 360 000 $
Coaches Total Salaries5 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses56 446 806 $
Farm Year To Date Expenses1 312 753 $
Pro Salary Cap To Date52 964 209 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue19 642 104 $
Farm Estimated Season Revenue1 231 693 $
Pro Remaining Season Days36
Pro Expenses Per Days784 404 $
Pro Estimated Expenses28 238 544 $
Farm Remaining Season Days36
Farm Expenses Per Days17 523 $
Farm Estimated Expenses630 828 $
Estimated Season Expenses28 869 372 $
Season Salary Cap80 300 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $1 700 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 28 300 000 $
Current Bank Account82 547 492 $
Projected Bank Account74 551 917 $

Pro Players Salaries

Tuukka Rask 7 900 000 $ (2)
-Salary Remaining : 2 609 174 $
Brayden Schenn 6 300 000 $ (5)
-Salary Remaining : 2 080 734 $
Jacob Trouba 6 000 000 $ (2)
-Salary Remaining : 1 981 651 $
Paul Stastny 5 500 000 $ (2)
-Salary Remaining : 1 816 514 $
Sam Reinhart 5 000 000 $ (1)
-Salary Remaining : 1 651 376 $
Jordan Eberle 5 000 000 $ (1)
-Salary Remaining : 1 651 376 $
Ryan Murray 4 500 000 $ (5)
-Salary Remaining : 1 486 239 $
Jake DeBrusk 4 500 000 $ (1)
-Salary Remaining : 1 486 239 $
Rickard Rakell 4 250 000 $ (2)
-Salary Remaining : 1 403 670 $
David Savard 3 850 000 $ (2)
-Salary Remaining : 1 271 560 $
Brian Dumoulin 3 800 000 $ (5)
-Salary Remaining : 1 255 046 $
Samuel Girard 3 500 000 $ (1)
-Salary Remaining : 1 155 963 $
Ben Chiarot 3 200 000 $ (4)
-Salary Remaining : 1 056 881 $
Chris Tierney 3 050 000 $ (1)
-Salary Remaining : 1 007 339 $
Calle Jarnkrok 2 500 000 $ (4)
-Salary Remaining : 825 688 $
Colin White 2 500 000 $ (1)
-Salary Remaining : 825 688 $
Paul Byron 2 250 000 $ (2)
-Salary Remaining : 743 119 $
Alexandar Georgiev 2 000 000 $ (1)
-Salary Remaining : 660 550 $
Matt Roy 1 300 000 $ (4)
-Salary Remaining : 429 358 $
Matt Benning 1 250 000 $ (2)
-Salary Remaining : 412 844 $
Ross Colton 1 200 000 $ (3)
-Salary Remaining : 396 330 $
Michael Rasmussen 950 000 $ (4)
-Salary Remaining : 313 761 $
Total Pro Players22
Salary Commitment
Year 42 : 80 300 000 $
Year 43 : 54 750 000 $
Year 44 : 23 750 000 $
Year 45 : 22 550 000 $
Salary Average Commitment
Year 42 : 73 350 000 $
Year 43 : 48 550 000 $
Year 44 : 18 450 000 $
Year 45 : 17 950 000 $
Salary Cap with 1 Way Contract
Year 42 : 80 300 000 $
Year 43 : 54 750 000 $
Year 44 : 23 750 000 $
Year 45 : 22 550 000 $

Farm Players Salaries

Adam Gaudette 190 000 $ (2)
Salary Remaining : 62 752 $
Nicolas Aube-Kubel 150 000 $ (4)
Salary Remaining : 49 541 $
Ukko-Pekka Luukkonen 120 000 $ (3)
Salary Remaining : 39 633 $
Mirco Mueller 110 000 $ (2)
Salary Remaining : 36 330 $
Sam Montembeault 100 000 $ (4)
Salary Remaining : 33 028 $
Jason Pominville 100 000 $ (2)
Salary Remaining : 33 028 $
Martin Hanzal 100 000 $ (3)
Salary Remaining : 33 028 $
Adam Werner 90 000 $ (1)
Salary Remaining : 29 725 $
Mikhail Maltsev 90 000 $ (3)
Salary Remaining : 29 725 $
Blake Speers 80 000 $ (5)
Salary Remaining : 26 422 $
Sam Gagner 80 000 $ (4)
Salary Remaining : 26 422 $
Patrick Marleau 80 000 $ (4)
Salary Remaining : 26 422 $
Curtis McKenzie 70 000 $ (1)
Salary Remaining : 23 119 $
Total Farm Players13
Salary Commitment
Year 42 : 1 360 000 $
Year 43 : 1 200 000 $
Year 44 : 800 000 $
Year 45 : 490 000 $
Salary Average Commitment
Year 42 : 1 935 000 $
Year 43 : 1 815 000 $
Year 44 : 1 415 000 $
Year 45 : 1 215 000 $

Houston Supernova



Arena Capacity - Ticket Price
Attendance - %

Arena NameThunder Dome
Level 1: 6500 - 114 $ - 5 883 - 90,50%
Level 2: 5000 - 78 $ - 4 349 - 86,97%
Level 3: 2500 - 46 $ - 2 310 - 92,39%
Level 4: 4500 - 31 $ - 3 897 - 86,59%
Luxury : 1500 - 240 $ - 1 219 - 81,28%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 65 $ - 1 143 - 57,13%
Farm Level 2: 1000 - 20 $ - 806 - 80,57%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %17 657 - 88,29%
Average Income per Game1 835 356 $
Year to Date Revenue49 554 610 $
Farm
Home Games Left12
Average Attendance - %1 948 - 64,94%
Average Income per Game108 455 $
Year to Date Revenue2 819 820 $

Expense

Pro Players Total Salaries81 000 013 $
Farm Players Total Salaries3 080 000 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses55 856 435 $
Farm Year To Date Expenses3 399 871 $
Pro Salary Cap To Date53 177 532 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue20 188 915 $
Farm Estimated Season Revenue1 301 455 $
Pro Remaining Season Days36
Pro Expenses Per Days779 817 $
Pro Estimated Expenses28 073 412 $
Farm Remaining Season Days36
Farm Expenses Per Days46 606 $
Farm Estimated Expenses1 677 816 $
Estimated Season Expenses29 751 228 $
Season Salary Cap81 000 013 $
Estimate Under Maximum Salary Cap of 82 000 000 $999 987 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 29 000 013 $
Current Bank Account3 430 299 $
Projected Bank Account(4 830 559 $)

Pro Players Salaries

Leon Draisaitl 12 000 000 $ (3)
-Salary Remaining : 3 963 303 $
Mitch Marner 10 500 000 $ (5)
-Salary Remaining : 3 467 890 $
John Carlson 8 700 000 $ (5)
-Salary Remaining : 2 873 394 $
Mathew Barzal 8 000 013 $ (3)
-Salary Remaining : 2 642 206 $
Tyson Barrie 6 500 000 $ (1)
-Salary Remaining : 2 146 789 $
Ryan Nugent-Hopkins 5 900 000 $ (2)
-Salary Remaining : 1 948 624 $
Anthony Cirelli 4 650 000 $ (2)
-Salary Remaining : 1 535 780 $
Matt Grzelcyk 3 500 000 $ (5)
-Salary Remaining : 1 155 963 $
Kasperi Kapanen 3 000 000 $ (3)
-Salary Remaining : 990 826 $
Scott Laughton 2 800 000 $ (1)
-Salary Remaining : 924 771 $
Jason Spezza 2 000 000 $ (1)
-Salary Remaining : 660 550 $
J.T. Compher 1 850 000 $ (5)
-Salary Remaining : 611 009 $
Justin Holl 1 750 000 $ (2)
-Salary Remaining : 577 982 $
Linus Ullmark 1 700 000 $ (2)
-Salary Remaining : 561 468 $
Chandler Stephenson 1 500 000 $ (3)
-Salary Remaining : 495 413 $
Kevin Lankinen 1 200 000 $ (3)
-Salary Remaining : 396 330 $
K'Andre Miller 1 200 000 $ (3)
-Salary Remaining : 396 330 $
Jacob Bryson 1 200 000 $ (3)
-Salary Remaining : 396 330 $
Yegor Sharangovich 1 200 000 $ (3)
-Salary Remaining : 396 330 $
Colton Sceviour 950 000 $ (4)
-Salary Remaining : 313 761 $
Trevor Moore 900 000 $ (4)
-Salary Remaining : 297 248 $
Total Pro Players21
Salary Commitment
Year 42 : 81 000 013 $
Year 43 : 69 700 013 $
Year 44 : 55 700 013 $
Year 45 : 26 400 000 $
Salary Average Commitment
Year 42 : 71 250 013 $
Year 43 : 59 950 013 $
Year 44 : 45 950 013 $
Year 45 : 19 450 000 $
Salary Cap with 1 Way Contract
Year 42 : 81 000 013 $
Year 43 : 69 700 013 $
Year 44 : 55 700 013 $
Year 45 : 26 400 000 $

Farm Players Salaries

Carter Hart 450 000 $ (1)
Salary Remaining : 148 624 $
Tyler Bertuzzi 350 000 $ (3)
Salary Remaining : 115 596 $
Aaron Dell 300 000 $ (4)
Salary Remaining : 99 083 $
Jonas Siegenthaler 150 000 $ (4)
Salary Remaining : 49 541 $
Tage Thompson 120 000 $ (4)
Salary Remaining : 39 633 $
Gerald Mayhew 100 000 $ (3)
Salary Remaining : 33 028 $
Victor Mete (Out of Payroll) 100 000 $ (5)
Salary Remaining : 33 028 $
Adam Clendening 90 000 $ (1)
Salary Remaining : 29 725 $
Michael Chaput 80 000 $ (3)
Salary Remaining : 26 422 $
Buddy Robinson 80 000 $ (3)
Salary Remaining : 26 422 $
Liam O'Brien 80 000 $ (2)
Salary Remaining : 26 422 $
Alex Biega 80 000 $ (1)
Salary Remaining : 26 422 $
Mitch Reinke 75 000 $ (4)
Salary Remaining : 24 771 $
Joel L'Esperance 75 000 $ (4)
Salary Remaining : 24 771 $
Joona Luoto 70 000 $ (3)
Salary Remaining : 23 119 $
Mason Marchment 70 000 $ (3)
Salary Remaining : 23 119 $
Dmitrij Jaskin 70 000 $ (3)
Salary Remaining : 23 119 $
Jakob Lilja 70 000 $ (3)
Salary Remaining : 23 119 $
Hunter Miska 70 000 $ (5)
Salary Remaining : 23 119 $
Trevor Carrick 70 000 $ (3)
Salary Remaining : 23 119 $
Nate Prosser 70 000 $ (4)
Salary Remaining : 23 119 $
Steven Kampfer 70 000 $ (2)
Salary Remaining : 23 119 $
Joel Hanley 70 000 $ (3)
Salary Remaining : 23 119 $
Christian Fischer 70 000 $ (1)
Salary Remaining : 23 119 $
Ashton Sautner 70 000 $ (4)
Salary Remaining : 23 119 $
Cooper Marody 70 000 $ (4)
Salary Remaining : 23 119 $
Joseph Gambardella 70 000 $ (3)
Salary Remaining : 23 119 $
Sheldon Rempal 70 000 $ (5)
Salary Remaining : 23 119 $
Gage Quinney 70 000 $ (3)
Salary Remaining : 23 119 $
Total Farm Players29
Salary Commitment
Year 42 : 3 180 000 $
Year 43 : 2 490 000 $
Year 44 : 2 340 000 $
Year 45 : 1 170 000 $
Salary Average Commitment
Year 42 : 2 626 000 $
Year 43 : 2 111 000 $
Year 44 : 1 951 000 $
Year 45 : 1 331 000 $

London Spartiates



Arena Capacity - Ticket Price
Attendance - %

Arena NameKingdom Arena
Level 1: 6000 - 120 $ - 5 158 - 85,97%
Level 2: 5000 - 70 $ - 5 000 - 100,00%
Level 3: 2250 - 69 $ - 1 500 - 66,68%
Level 4: 4000 - 60 $ - 1 912 - 47,80%
Luxury : 1250 - 175 $ - 1 250 - 100,00%
Total Capacity :18500
Farm
Farm Level 1: 2000 - 75 $ - 996 - 49,78%
Farm Level 2: 1000 - 30 $ - 533 - 53,29%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %14 820 - 80,11%
Average Income per Game1 687 136 $
Year to Date Revenue47 239 800 $
Farm
Home Games Left11
Average Attendance - %1 528 - 50,95%
Average Income per Game108 787 $
Year to Date Revenue2 937 258 $

Expense

Pro Players Total Salaries67 925 000 $
Farm Players Total Salaries1 667 500 $
Coaches Total Salaries3 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses47 804 819 $
Farm Year To Date Expenses1 507 083 $
Pro Salary Cap To Date45 795 644 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue16 871 357 $
Farm Estimated Season Revenue1 196 661 $
Pro Remaining Season Days36
Pro Expenses Per Days650 688 $
Pro Estimated Expenses23 424 768 $
Farm Remaining Season Days36
Farm Expenses Per Days19 885 $
Farm Estimated Expenses715 860 $
Estimated Season Expenses24 140 628 $
Season Salary Cap67 925 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $14 075 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 15 925 000 $
Current Bank Account63 575 590 $
Projected Bank Account57 502 980 $

Pro Players Salaries

Shea Weber 7 500 000 $ (2)
-Salary Remaining : 2 477 064 $
Jonas Brodin 5 000 000 $ (5)
-Salary Remaining : 1 651 376 $
Alex Goligoski 4 500 000 $ (1)
-Salary Remaining : 1 486 239 $
Brady Skjei 4 500 000 $ (2)
-Salary Remaining : 1 486 239 $
Mats Zuccarello 4 250 000 $ (2)
-Salary Remaining : 1 403 670 $
Zdeno Chara 4 125 000 $ (1)
-Salary Remaining : 1 362 385 $
Mikael Granlund 3 800 000 $ (2)
-Salary Remaining : 1 255 046 $
Lars Eller 3 500 000 $ (2)
-Salary Remaining : 1 155 963 $
Martin Jones 3 500 000 $ (4)
-Salary Remaining : 1 155 963 $
Joel Eriksson Ek 3 500 000 $ (5)
-Salary Remaining : 1 155 963 $
Dustin Brown 3 250 000 $ (1)
-Salary Remaining : 1 073 394 $
Cam Talbot 3 000 000 $ (2)
-Salary Remaining : 990 826 $
Adrian Kempe 3 000 000 $ (5)
-Salary Remaining : 990 826 $
Antoine Roussel 3 000 000 $ (3)
-Salary Remaining : 990 826 $
Jeff Skinner 2 000 000 $ (5)
-Salary Remaining : 660 550 $
Richard Panik 2 000 000 $ (2)
-Salary Remaining : 660 550 $
Ryan Hartman 2 000 000 $ (1)
-Salary Remaining : 660 550 $
Brad Richardson 1 900 000 $ (1)
-Salary Remaining : 627 523 $
Cody Eakin 1 500 000 $ (3)
-Salary Remaining : 495 413 $
Marc Staal 1 200 000 $ (5)
-Salary Remaining : 396 330 $
Anders Bjork 900 000 $ (1)
-Salary Remaining : 297 248 $
Total Pro Players21
Salary Commitment
Year 42 : 67 925 000 $
Year 43 : 51 250 000 $
Year 44 : 22 700 000 $
Year 45 : 18 200 000 $
Salary Average Commitment
Year 42 : 69 025 000 $
Year 43 : 52 350 000 $
Year 44 : 25 050 000 $
Year 45 : 20 550 000 $
Salary Cap with 1 Way Contract
Year 42 : 67 925 000 $
Year 43 : 51 250 000 $
Year 44 : 22 700 000 $
Year 45 : 18 200 000 $

Farm Players Salaries

Scott Darling 200 000 $ (1)
Salary Remaining : 66 055 $
Jordie Benn 130 000 $ (3)
Salary Remaining : 42 936 $
Josh Currie 100 000 $ (1)
Salary Remaining : 33 028 $
Michael Stone 95 000 $ (3)
Salary Remaining : 31 376 $
Andy Andreoff 90 000 $ (5)
Salary Remaining : 29 725 $
Alex Belzile 90 000 $ (5)
Salary Remaining : 29 725 $
Daniel Walcott 90 000 $ (5)
Salary Remaining : 29 725 $
Joakim Ryan 90 000 $ (2)
Salary Remaining : 29 725 $
Joseph Cramarossa 90 000 $ (5)
Salary Remaining : 29 725 $
Andrew Poturalski 90 000 $ (5)
Salary Remaining : 29 725 $
Joe Morrow 72 500 $ (1)
Salary Remaining : 23 945 $
Kevin Gravel 70 000 $ (3)
Salary Remaining : 23 119 $
Matt Bartkowski 70 000 $ (1)
Salary Remaining : 23 119 $
Tobias Lindberg 70 000 $ (3)
Salary Remaining : 23 119 $
Sheldon Dries 70 000 $ (4)
Salary Remaining : 23 119 $
Garret Sparks 70 000 $ (3)
Salary Remaining : 23 119 $
Adam Johnson 70 000 $ (4)
Salary Remaining : 23 119 $
Marek Langhamer 55 000 $ (2)
Salary Remaining : 18 165 $
Brandon Halverson 55 000 $ (2)
Salary Remaining : 18 165 $
Total Farm Players19
Salary Commitment
Year 42 : 1 667 500 $
Year 43 : 1 225 000 $
Year 44 : 1 025 000 $
Year 45 : 590 000 $
Salary Average Commitment
Year 42 : 1 512 500 $
Year 43 : 1 070 000 $
Year 44 : 870 000 $
Year 45 : 480 000 $

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJacobs Center
Level 1: 6500 - 120 $ - 5 184 - 79,75%
Level 2: 5500 - 78 $ - 4 370 - 79,45%
Level 3: 2500 - 46 $ - 2 300 - 91,99%
Level 4: 4500 - 35 $ - 3 371 - 74,92%
Luxury : 1500 - 232 $ - 1 261 - 84,08%
Total Capacity :20500
Farm
Farm Level 1: 2000 - 35 $ - 1 990 - 99,49%
Farm Level 2: 1000 - 15 $ - 999 - 99,86%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %16 486 - 80,42%
Average Income per Game1 772 822 $
Year to Date Revenue49 639 025 $
Farm
Home Games Left11
Average Attendance - %2 988 - 99,61%
Average Income per Game101 544 $
Year to Date Revenue2 741 700 $

Expense

Pro Players Total Salaries60 950 000 $
Farm Players Total Salaries2 085 000 $
Coaches Total Salaries8 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses43 759 184 $
Farm Year To Date Expenses2 394 174 $
Pro Salary Cap To Date38 736 230 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue17 728 223 $
Farm Estimated Season Revenue1 116 989 $
Pro Remaining Season Days36
Pro Expenses Per Days627 982 $
Pro Estimated Expenses22 607 352 $
Farm Remaining Season Days36
Farm Expenses Per Days30 138 $
Farm Estimated Expenses1 084 968 $
Estimated Season Expenses23 692 320 $
Season Salary Cap60 950 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $21 050 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 8 950 000 $
Current Bank Account97 122 249 $
Projected Bank Account92 275 141 $

Pro Players Salaries

Maxim Lapierre 12 000 000 $ (1)
-Salary Remaining : 3 963 303 $
MacKenzie Blackwood 5 000 000 $ (4)
-Salary Remaining : 1 651 376 $
Rasmus Andersson 4 550 000 $ (5)
-Salary Remaining : 1 502 752 $
Jonathan Drouin 4 000 000 $ (4)
-Salary Remaining : 1 321 101 $
Mike Matheson 3 600 000 $ (1)
-Salary Remaining : 1 188 991 $
Jake Gardiner 3 200 000 $ (3)
-Salary Remaining : 1 056 881 $
Andreas Johnsson 3 200 000 $ (2)
-Salary Remaining : 1 056 881 $
Sammy Blais 2 500 000 $ (4)
-Salary Remaining : 825 688 $
Victor Rask 2 400 000 $ (5)
-Salary Remaining : 792 661 $
Bobby Ryan 2 250 000 $ (5)
-Salary Remaining : 743 119 $
Janne Kuokkanen 2 000 000 $ (5)
-Salary Remaining : 660 550 $
Malcolm Subban 1 900 000 $ (1)
-Salary Remaining : 627 523 $
Jordan Kyrou 1 900 000 $ (4)
-Salary Remaining : 627 523 $
Jack Hughes 1 200 000 $ (1)
-Salary Remaining : 396 330 $
Kaapo Kakko 1 200 000 $ (1)
-Salary Remaining : 396 330 $
Ilya Sorokin 1 200 000 $ (3)
-Salary Remaining : 396 330 $
Dean Kukan 1 100 000 $ (5)
-Salary Remaining : 363 303 $
Philipp Kurashev 1 000 000 $ (3)
-Salary Remaining : 330 275 $
Noah Dobson 950 000 $ (1)
-Salary Remaining : 313 761 $
Libor Hajek 950 000 $ (4)
-Salary Remaining : 313 761 $
Olli Juolevi 950 000 $ (3)
-Salary Remaining : 313 761 $
Colin Blackwell 900 000 $ (2)
-Salary Remaining : 297 248 $
Jakub Zboril 800 000 $ (4)
-Salary Remaining : 264 220 $
Jake Walman 750 000 $ (1)
-Salary Remaining : 247 706 $
Connor Bunnaman 750 000 $ (1)
-Salary Remaining : 247 706 $
Gabriel Vilardi 700 000 $ (1)
-Salary Remaining : 231 193 $
Total Pro Players26
Salary Commitment
Year 42 : 60 950 000 $
Year 43 : 37 900 000 $
Year 44 : 33 800 000 $
Year 45 : 27 450 000 $
Salary Average Commitment
Year 42 : 39 900 000 $
Year 43 : 30 900 000 $
Year 44 : 26 800 000 $
Year 45 : 22 100 000 $
Salary Cap with 1 Way Contract
Year 42 : 60 950 000 $
Year 43 : 37 900 000 $
Year 44 : 33 800 000 $
Year 45 : 27 450 000 $

Farm Players Salaries

Craig Anderson 375 000 $ (2)
Salary Remaining : 123 853 $
Alexander Nylander 200 000 $ (5)
Salary Remaining : 66 055 $
Michael Dipietro 120 000 $ (4)
Salary Remaining : 39 633 $
Lucas Wallmark 100 000 $ (4)
Salary Remaining : 33 028 $
Dennis Gilbert 90 000 $ (4)
Salary Remaining : 29 725 $
Zac Jones 90 000 $ (3)
Salary Remaining : 29 725 $
Otto Koivula 85 000 $ (1)
Salary Remaining : 28 073 $
Austin Wagner 85 000 $ (4)
Salary Remaining : 28 073 $
David Farrance 80 000 $ (3)
Salary Remaining : 26 422 $
Brett Lernout 75 000 $ (3)
Salary Remaining : 24 771 $
Nicholas Baptiste 75 000 $ (5)
Salary Remaining : 24 771 $
Dillon Heatherington 75 000 $ (1)
Salary Remaining : 24 771 $
Jesse Ylonen 75 000 $ (3)
Salary Remaining : 24 771 $
Ivan Chekhovich 75 000 $ (3)
Salary Remaining : 24 771 $
Guillaume Brisebois 75 000 $ (4)
Salary Remaining : 24 771 $
Ian McCoshen 70 000 $ (5)
Salary Remaining : 23 119 $
Matt Puempel 70 000 $ (2)
Salary Remaining : 23 119 $
Alan Quine 70 000 $ (4)
Salary Remaining : 23 119 $
Timothy Liljegren 70 000 $ (1)
Salary Remaining : 23 119 $
Chris Terry 65 000 $ (2)
Salary Remaining : 21 468 $
Eric Tangradi 65 000 $ (2)
Salary Remaining : 21 468 $
Total Farm Players21
Salary Commitment
Year 42 : 2 085 000 $
Year 43 : 1 855 000 $
Year 44 : 1 280 000 $
Year 45 : 885 000 $
Salary Average Commitment
Year 42 : 1 905 000 $
Year 43 : 1 730 000 $
Year 44 : 1 140 000 $
Year 45 : 865 000 $

Miami Heat



Arena Capacity - Ticket Price
Attendance - %

Arena NameMiami Arena
Level 1: 6000 - 110 $ - 6 000 - 100,00%
Level 2: 5000 - 65 $ - 5 000 - 100,00%
Level 3: 2500 - 40 $ - 2 500 - 100,00%
Level 4: 4000 - 30 $ - 4 000 - 100,00%
Luxury : 1000 - 225 $ - 1 000 - 100,00%
Total Capacity :18500
Farm
Farm Level 1: 3000 - 35 $ - 2 980 - 99,32%
Farm Level 2: 2000 - 15 $ - 1 994 - 99,69%
Farm Total Capacity :5000

Income

Home Games Left10
Average Attendance - %18 500 - 100,00%
Average Income per Game1 557 214 $
Year to Date Revenue43 602 000 $
Farm
Home Games Left11
Average Attendance - %4 973 - 99,47%
Average Income per Game161 031 $
Year to Date Revenue4 347 840 $

Expense

Pro Players Total Salaries69 650 000 $
Farm Players Total Salaries1 810 000 $
Coaches Total Salaries4 250 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses44 372 032 $
Farm Year To Date Expenses1 421 344 $
Pro Salary Cap To Date41 860 544 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue15 572 143 $
Farm Estimated Season Revenue1 771 342 $
Pro Remaining Season Days36
Pro Expenses Per Days673 394 $
Pro Estimated Expenses24 242 184 $
Farm Remaining Season Days36
Farm Expenses Per Days21 193 $
Farm Estimated Expenses762 948 $
Estimated Season Expenses25 005 132 $
Season Salary Cap69 650 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $12 350 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 17 650 000 $
Current Bank Account37 156 464 $
Projected Bank Account29 494 817 $

Pro Players Salaries

Brian Boyle 6 000 000 $ (1)
-Salary Remaining : 1 981 651 $
Justin Williams 6 000 000 $ (1)
-Salary Remaining : 1 981 651 $
Patrick Bordeleau 5 000 000 $ (1)
-Salary Remaining : 1 651 376 $
Ryan Kesler 5 000 000 $ (1)
-Salary Remaining : 1 651 376 $
Tomas Plekanec 5 000 000 $ (1)
-Salary Remaining : 1 651 376 $
Noah Hanifin 4 500 000 $ (2)
-Salary Remaining : 1 486 239 $
Jared Coreau 4 000 000 $ (1)
-Salary Remaining : 1 321 101 $
Alexander Burmistrov 4 000 000 $ (1)
-Salary Remaining : 1 321 101 $
Jason Zucker 3 850 000 $ (3)
-Salary Remaining : 1 271 560 $
Brandon Carlo 3 200 000 $ (3)
-Salary Remaining : 1 056 881 $
John Moore 3 000 000 $ (5)
-Salary Remaining : 990 826 $
Steve Bernier 3 000 000 $ (1)
-Salary Remaining : 990 826 $
Alexander Kerfoot 2 600 000 $ (1)
-Salary Remaining : 858 716 $
Kevin Labanc 2 500 000 $ (5)
-Salary Remaining : 825 688 $
Travis Dermott 2 500 000 $ (4)
-Salary Remaining : 825 688 $
Joel Persson 2 000 000 $ (1)
-Salary Remaining : 660 550 $
Wyatt Kalynuk 1 200 000 $ (3)
-Salary Remaining : 396 330 $
Caleb Jones 950 000 $ (4)
-Salary Remaining : 313 761 $
Daniel Vladar 850 000 $ (3)
-Salary Remaining : 280 734 $
Brett Ritchie 800 000 $ (4)
-Salary Remaining : 264 220 $
Alexander Chmelevski 750 000 $ (3)
-Salary Remaining : 247 706 $
Tanner Kero 750 000 $ (3)
-Salary Remaining : 247 706 $
Yakov Trenin 750 000 $ (1)
-Salary Remaining : 247 706 $
Stuart Skinner 750 000 $ (3)
-Salary Remaining : 247 706 $
Eric Comrie 700 000 $ (1)
-Salary Remaining : 231 193 $
Adam Brooks (Out of Payroll) 700 000 $ (1)
-Salary Remaining : 231 193 $
Total Pro Players26
Salary Commitment
Year 42 : 70 350 000 $
Year 43 : 25 600 000 $
Year 44 : 21 100 000 $
Year 45 : 9 750 000 $
Salary Average Commitment
Year 42 : 26 575 000 $
Year 43 : 17 975 000 $
Year 44 : 13 475 000 $
Year 45 : 3 650 000 $
Salary Cap with 1 Way Contract
Year 42 : 70 350 000 $
Year 43 : 25 600 000 $
Year 44 : 21 100 000 $
Year 45 : 9 750 000 $

Farm Players Salaries

Zac Dalpe 300 000 $ (5)
Salary Remaining : 99 083 $
Robbie Russo 200 000 $ (1)
Salary Remaining : 66 055 $
Warren Foegele 175 000 $ (3)
Salary Remaining : 57 798 $
Brendan Guhle 120 000 $ (1)
Salary Remaining : 39 633 $
Quinton Byfield 120 000 $ (3)
Salary Remaining : 39 633 $
Barrett Hayton 120 000 $ (1)
Salary Remaining : 39 633 $
Sami Niku 100 000 $ (5)
Salary Remaining : 33 028 $
Rudolfs Balcers 85 000 $ (4)
Salary Remaining : 28 073 $
Logan Thompson 80 000 $ (3)
Salary Remaining : 26 422 $
Nicolas Meloche 80 000 $ (3)
Salary Remaining : 26 422 $
Jeremy Davies 80 000 $ (3)
Salary Remaining : 26 422 $
Tyler Benson 80 000 $ (1)
Salary Remaining : 26 422 $
Alec Regula 75 000 $ (3)
Salary Remaining : 24 771 $
Scott Kosmachuk 70 000 $ (3)
Salary Remaining : 23 119 $
A.J. Greer 70 000 $ (5)
Salary Remaining : 23 119 $
Dominic Turgeon 55 000 $ (2)
Salary Remaining : 18 165 $
Total Farm Players16
Salary Commitment
Year 42 : 1 810 000 $
Year 43 : 1 290 000 $
Year 44 : 1 235 000 $
Year 45 : 555 000 $
Salary Average Commitment
Year 42 : 1 110 000 $
Year 43 : 840 000 $
Year 44 : 785 000 $
Year 45 : 310 000 $

Moncton Wildcats



Arena Capacity - Ticket Price
Attendance - %

Arena NameMoncton Coliseum
Level 1: 7000 - 92 $ - 6 720 - 96,00%
Level 2: 5250 - 62 $ - 5 228 - 99,59%
Level 3: 4000 - 27 $ - 3 054 - 76,36%
Level 4: 5000 - 22 $ - 4 796 - 95,93%
Luxury : 1750 - 178 $ - 1 710 - 97,69%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 992 - 99,62%
Farm Level 2: 1000 - 15 $ - 997 - 99,68%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %21 509 - 93,52%
Average Income per Game1 721 657 $
Year to Date Revenue46 484 728 $
Farm
Home Games Left12
Average Attendance - %2 989 - 99,64%
Average Income per Game101 621 $
Year to Date Revenue2 642 148 $

Expense

Pro Players Total Salaries62 450 000 $
Farm Players Total Salaries1 287 500 $
Coaches Total Salaries3 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses40 531 658 $
Farm Year To Date Expenses1 506 020 $
Pro Salary Cap To Date38 522 492 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue18 938 223 $
Farm Estimated Season Revenue1 219 453 $
Pro Remaining Season Days36
Pro Expenses Per Days600 459 $
Pro Estimated Expenses21 616 524 $
Farm Remaining Season Days36
Farm Expenses Per Days16 399 $
Farm Estimated Expenses590 364 $
Estimated Season Expenses22 206 888 $
Season Salary Cap62 450 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $19 550 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 10 450 000 $
Current Bank Account29 018 637 $
Projected Bank Account26 969 425 $

Pro Players Salaries

Tyler Seguin 8 500 000 $ (2)
-Salary Remaining : 2 807 339 $
Taylor Hall 8 000 000 $ (1)
-Salary Remaining : 2 642 202 $
Jakub Voracek 8 000 000 $ (1)
-Salary Remaining : 2 642 202 $
James van Riemsdyk 4 200 000 $ (1)
-Salary Remaining : 1 387 156 $
Tristan Jarry 3 500 000 $ (5)
-Salary Remaining : 1 155 963 $
Calvin de Haan 3 500 000 $ (4)
-Salary Remaining : 1 155 963 $
Will Butcher 3 000 000 $ (2)
-Salary Remaining : 990 826 $
Jake Allen 2 850 000 $ (4)
-Salary Remaining : 941 284 $
Frank Vatrano 2 600 000 $ (1)
-Salary Remaining : 858 716 $
Dylan DeMelo 2 500 000 $ (4)
-Salary Remaining : 825 688 $
Lawson Crouse 2 000 000 $ (3)
-Salary Remaining : 660 550 $
Oskar Sundqvist 2 000 000 $ (1)
-Salary Remaining : 660 550 $
Radim Simek 1 250 000 $ (4)
-Salary Remaining : 412 844 $
Ty Smith 1 200 000 $ (3)
-Salary Remaining : 396 330 $
Slater Koekkoek 1 100 000 $ (4)
-Salary Remaining : 363 303 $
Ian Mitchell 950 000 $ (3)
-Salary Remaining : 313 761 $
Josh Norris 850 000 $ (1)
-Salary Remaining : 280 734 $
Jayce Hawryluk 800 000 $ (2)
-Salary Remaining : 264 220 $
Tobias Rieder 750 000 $ (4)
-Salary Remaining : 247 706 $
Sam Carrick 700 000 $ (3)
-Salary Remaining : 231 193 $
Carl Dahlstrom 700 000 $ (2)
-Salary Remaining : 231 193 $
Karson Kuhlman 700 000 $ (1)
-Salary Remaining : 231 193 $
Kyle Burroughs 700 000 $ (3)
-Salary Remaining : 231 193 $
Tyler Lewington 700 000 $ (1)
-Salary Remaining : 231 193 $
William Borgen 700 000 $ (3)
-Salary Remaining : 231 193 $
Julien Gauthier 700 000 $ (1)
-Salary Remaining : 231 193 $
Total Pro Players26
Salary Commitment
Year 42 : 62 450 000 $
Year 43 : 34 700 000 $
Year 44 : 21 700 000 $
Year 45 : 15 450 000 $
Salary Average Commitment
Year 42 : 53 000 000 $
Year 43 : 27 850 000 $
Year 44 : 14 850 000 $
Year 45 : 9 950 000 $
Salary Cap with 1 Way Contract
Year 42 : 62 450 000 $
Year 43 : 34 700 000 $
Year 44 : 21 700 000 $
Year 45 : 15 450 000 $

Farm Players Salaries

Martin Kaut 87 500 $ (1)
Salary Remaining : 28 899 $
Max McCormick 70 000 $ (3)
Salary Remaining : 23 119 $
Greg McKegg 70 000 $ (3)
Salary Remaining : 23 119 $
Andrei Markov 70 000 $ (4)
Salary Remaining : 23 119 $
Stanislav Galiev 70 000 $ (3)
Salary Remaining : 23 119 $
Casey Nelson 70 000 $ (3)
Salary Remaining : 23 119 $
Daniel Catenacci 70 000 $ (4)
Salary Remaining : 23 119 $
Saku Maenalanen 70 000 $ (1)
Salary Remaining : 23 119 $
Collin Delia 70 000 $ (1)
Salary Remaining : 23 119 $
Viktor Loov 70 000 $ (1)
Salary Remaining : 23 119 $
Cristoval Nieves 70 000 $ (1)
Salary Remaining : 23 119 $
Tom Kuhnhackl 70 000 $ (2)
Salary Remaining : 23 119 $
Daniel Brickley 70 000 $ (2)
Salary Remaining : 23 119 $
John Gilmour 70 000 $ (2)
Salary Remaining : 23 119 $
Mark Friedman 70 000 $ (2)
Salary Remaining : 23 119 $
Dominik Simon 70 000 $ (1)
Salary Remaining : 23 119 $
Brendan Leipsic 50 000 $ (1)
Salary Remaining : 16 514 $
Carl Klingberg 50 000 $ (1)
Salary Remaining : 16 514 $
Darren Archibald 50 000 $ (1)
Salary Remaining : 16 514 $
Total Farm Players19
Salary Commitment
Year 42 : 1 287 500 $
Year 43 : 700 000 $
Year 44 : 420 000 $
Year 45 : 140 000 $
Salary Average Commitment
Year 42 : 1 240 000 $
Year 43 : 690 000 $
Year 44 : 420 000 $
Year 45 : 140 000 $

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Molson
Level 1: 7000 - 100 $ - 5 486 - 78,37%
Level 2: 6000 - 80 $ - 3 463 - 57,71%
Level 3: 3000 - 50 $ - 1 469 - 48,98%
Level 4: 5000 - 30 $ - 2 573 - 51,47%
Luxury : 2000 - 130 $ - 1 652 - 82,60%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 991 - 99,53%
Farm Level 2: 1000 - 15 $ - 995 - 99,49%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %14 643 - 63,67%
Average Income per Game1 841 972 $
Year to Date Revenue49 733 254 $
Farm
Home Games Left12
Average Attendance - %2 986 - 99,52%
Average Income per Game101 514 $
Year to Date Revenue2 639 376 $

Expense

Pro Players Total Salaries80 500 000 $
Farm Players Total Salaries1 720 000 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses56 086 466 $
Farm Year To Date Expenses2 576 331 $
Pro Salary Cap To Date53 407 585 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue20 261 696 $
Farm Estimated Season Revenue1 218 174 $
Pro Remaining Season Days36
Pro Expenses Per Days775 229 $
Pro Estimated Expenses27 908 244 $
Farm Remaining Season Days36
Farm Expenses Per Days34 128 $
Farm Estimated Expenses1 228 608 $
Estimated Season Expenses29 136 852 $
Season Salary Cap80 500 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $1 500 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 28 500 000 $
Current Bank Account51 601 160 $
Projected Bank Account43 944 178 $

Pro Players Salaries

Semyon Varlamov 13 000 000 $ (3)
-Salary Remaining : 4 293 578 $
Phil Kessel 6 750 000 $ (3)
-Salary Remaining : 2 229 358 $
Joe Pavelski 6 200 000 $ (2)
-Salary Remaining : 2 047 706 $
Jeff Petry 6 100 000 $ (5)
-Salary Remaining : 2 014 679 $
Brock Nelson 5 500 000 $ (3)
-Salary Remaining : 1 816 514 $
Zach Hyman 5 500 000 $ (5)
-Salary Remaining : 1 816 514 $
Nick Foligno 5 250 000 $ (1)
-Salary Remaining : 1 733 945 $
Tyler Myers 4 800 000 $ (5)
-Salary Remaining : 1 585 321 $
Brandon Montour 3 500 000 $ (4)
-Salary Remaining : 1 155 963 $
Thomas Greiss 3 250 000 $ (3)
-Salary Remaining : 1 073 394 $
Adam Larsson 3 200 000 $ (5)
-Salary Remaining : 1 056 881 $
Nick Jensen 2 400 000 $ (2)
-Salary Remaining : 792 661 $
Corey Perry 2 300 000 $ (1)
-Salary Remaining : 759 633 $
Artturi Lehkonen 2 200 000 $ (5)
-Salary Remaining : 726 606 $
Barclay Goodrow 2 100 000 $ (2)
-Salary Remaining : 693 578 $
Conor Garland 2 000 000 $ (4)
-Salary Remaining : 660 550 $
Ivan Barbashev 1 800 000 $ (3)
-Salary Remaining : 594 495 $
Noel Acciari 1 750 000 $ (3)
-Salary Remaining : 577 982 $
Michael Del Zotto 1 500 000 $ (3)
-Salary Remaining : 495 413 $
Tyler Motte 1 400 000 $ (2)
-Salary Remaining : 462 385 $
David Backes (Out of Payroll) 950 000 $ (4)
-Salary Remaining : 313 761 $
Total Pro Players21
Salary Commitment
Year 42 : 81 450 000 $
Year 43 : 73 900 000 $
Year 44 : 61 800 000 $
Year 45 : 28 250 000 $
Salary Average Commitment
Year 42 : 63 650 000 $
Year 43 : 56 100 000 $
Year 44 : 48 500 000 $
Year 45 : 22 950 000 $
Salary Cap with 1 Way Contract
Year 42 : 81 450 000 $
Year 43 : 73 900 000 $
Year 44 : 61 800 000 $
Year 45 : 28 250 000 $

Farm Players Salaries

Johnny Boychuk 215 000 $ (4)
Salary Remaining : 71 009 $
Sven Baertschi 200 000 $ (3)
Salary Remaining : 66 055 $
Calvin Pickard 120 000 $ (2)
Salary Remaining : 39 633 $
Brett Kulak 100 000 $ (2)
Salary Remaining : 33 028 $
Filip Chlapik 75 000 $ (4)
Salary Remaining : 24 771 $
Danick Martel 75 000 $ (4)
Salary Remaining : 24 771 $
Kurtis Gabriel 75 000 $ (3)
Salary Remaining : 24 771 $
Alexander Urbom 75 000 $ (3)
Salary Remaining : 24 771 $
Jeff Zatkoff 75 000 $ (3)
Salary Remaining : 24 771 $
Ryan Spooner 75 000 $ (3)
Salary Remaining : 24 771 $
Reid Boucher 75 000 $ (3)
Salary Remaining : 24 771 $
Nikita Nesterov 70 000 $ (1)
Salary Remaining : 23 119 $
Gilles Senn 70 000 $ (1)
Salary Remaining : 23 119 $
Austin Strand 70 000 $ (3)
Salary Remaining : 23 119 $
Parker Kelly 70 000 $ (3)
Salary Remaining : 23 119 $
Morgan Barron 70 000 $ (3)
Salary Remaining : 23 119 $
Alexander Barabanov 70 000 $ (3)
Salary Remaining : 23 119 $
Nikolai Prokhorkin 70 000 $ (1)
Salary Remaining : 23 119 $
Mitchell Stephens 70 000 $ (1)
Salary Remaining : 23 119 $
Total Farm Players19
Salary Commitment
Year 42 : 1 720 000 $
Year 43 : 1 440 000 $
Year 44 : 1 220 000 $
Year 45 : 365 000 $
Salary Average Commitment
Year 42 : 1 735 000 $
Year 43 : 1 515 000 $
Year 44 : 1 345 000 $
Year 45 : 555 000 $

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameAréna Patrick Roy
Level 1: 6000 - 126 $ - 4 869 - 81,14%
Level 2: 5250 - 75 $ - 4 708 - 89,68%
Level 3: 2250 - 51 $ - 2 067 - 91,88%
Level 4: 4000 - 33 $ - 3 437 - 85,92%
Luxury : 1500 - 235 $ - 1 246 - 83,07%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 40 $ - 1 988 - 99,41%
Farm Level 2: 1000 - 20 $ - 813 - 81,33%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %16 327 - 85,93%
Average Income per Game1 773 891 $
Year to Date Revenue47 895 065 $
Farm
Home Games Left12
Average Attendance - %2 801 - 93,38%
Average Income per Game114 950 $
Year to Date Revenue2 988 696 $

Expense

Pro Players Total Salaries73 550 000 $
Farm Players Total Salaries1 210 000 $
Coaches Total Salaries5 850 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses53 976 598 $
Farm Year To Date Expenses1 276 328 $
Pro Salary Cap To Date50 627 984 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue19 512 804 $
Farm Estimated Season Revenue1 379 398 $
Pro Remaining Season Days36
Pro Expenses Per Days720 642 $
Pro Estimated Expenses25 943 112 $
Farm Remaining Season Days36
Farm Expenses Per Days18 899 $
Farm Estimated Expenses680 364 $
Estimated Season Expenses26 623 476 $
Season Salary Cap73 550 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $8 450 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 21 550 000 $
Current Bank Account20 400 835 $
Projected Bank Account14 669 561 $

Pro Players Salaries

Jack Eichel 10 000 000 $ (3)
-Salary Remaining : 3 302 752 $
Evgenii Dadonov 6 200 000 $ (4)
-Salary Remaining : 2 047 706 $
John Gibson 5 700 000 $ (2)
-Salary Remaining : 1 882 569 $
Jaden Schwartz 5 500 000 $ (5)
-Salary Remaining : 1 816 514 $
Oscar Klefbom 5 500 000 $ (3)
-Salary Remaining : 1 816 514 $
Sami Vatanen 4 750 000 $ (2)
-Salary Remaining : 1 568 807 $
Adam Henrique 4 500 000 $ (3)
-Salary Remaining : 1 486 239 $
Quinn Hughes 4 000 000 $ (1)
-Salary Remaining : 1 321 101 $
Kris Russell 3 750 000 $ (2)
-Salary Remaining : 1 238 532 $
Clayton Keller 3 500 000 $ (5)
-Salary Remaining : 1 155 963 $
Matt Calvert 3 250 000 $ (2)
-Salary Remaining : 1 073 394 $
Sam Bennett 3 000 000 $ (1)
-Salary Remaining : 990 826 $
Derek Stepan 3 000 000 $ (5)
-Salary Remaining : 990 826 $
Ryan Miller 2 500 000 $ (1)
-Salary Remaining : 825 688 $
Alexandre Carrier 2 000 000 $ (2)
-Salary Remaining : 660 550 $
Carl Gunnarsson 1 750 000 $ (1)
-Salary Remaining : 577 982 $
Nikita Tryamkin 1 250 000 $ (3)
-Salary Remaining : 412 844 $
Cam York 1 000 000 $ (3)
-Salary Remaining : 330 275 $
Dakota Mermis 900 000 $ (5)
-Salary Remaining : 297 248 $
Ty Rattie 800 000 $ (1)
-Salary Remaining : 264 220 $
Glenn Gawdin 700 000 $ (3)
-Salary Remaining : 231 193 $
Total Pro Players21
Salary Commitment
Year 42 : 73 550 000 $
Year 43 : 61 500 000 $
Year 44 : 42 050 000 $
Year 45 : 19 100 000 $
Salary Average Commitment
Year 42 : 56 675 000 $
Year 43 : 47 700 000 $
Year 44 : 29 750 000 $
Year 45 : 7 500 000 $
Salary Cap with 1 Way Contract
Year 42 : 73 550 000 $
Year 43 : 61 500 000 $
Year 44 : 42 050 000 $
Year 45 : 19 100 000 $

Farm Players Salaries

Stuart Percy 120 000 $ (1)
Salary Remaining : 39 633 $
Jyrki Jokipakka 100 000 $ (1)
Salary Remaining : 33 028 $
Brendan Ranford 100 000 $ (1)
Salary Remaining : 33 028 $
Charlie Lindgren 95 000 $ (5)
Salary Remaining : 31 376 $
Joseph Blandisi 95 000 $ (1)
Salary Remaining : 31 376 $
Brendan Perlini 92 500 $ (3)
Salary Remaining : 30 550 $
Calle Rosen 90 000 $ (5)
Salary Remaining : 29 725 $
Brett Seney 80 000 $ (4)
Salary Remaining : 26 422 $
Miikka Salomaki 75 000 $ (2)
Salary Remaining : 24 771 $
Alexander Khokhlachev 75 000 $ (5)
Salary Remaining : 24 771 $
Christoffer Ehn 72 500 $ (2)
Salary Remaining : 23 945 $
Matt Kiersted 72 500 $ (3)
Salary Remaining : 23 945 $
Calvin Thurkauf 72 500 $ (1)
Salary Remaining : 23 945 $
Veini Vehvilainen 70 000 $ (3)
Salary Remaining : 23 119 $
Total Farm Players14
Salary Commitment
Year 42 : 1 210 000 $
Year 43 : 722 500 $
Year 44 : 575 000 $
Year 45 : 340 000 $
Salary Average Commitment
Year 42 : 1 062 500 $
Year 43 : 597 500 $
Year 44 : 427 500 $
Year 45 : 235 000 $

Nunavut Mystery



Arena Capacity - Ticket Price
Attendance - %

Arena NameNunavut Dome
Level 1: 6000 - 130 $ - 4 782 - 79,70%
Level 2: 5000 - 80 $ - 4 236 - 84,71%
Level 3: 2250 - 55 $ - 1 866 - 82,93%
Level 4: 4000 - 40 $ - 2 894 - 72,36%
Luxury : 1250 - 240 $ - 1 198 - 95,81%
Total Capacity :18500
Farm
Farm Level 1: 2000 - 35 $ - 1 994 - 99,69%
Farm Level 2: 1000 - 15 $ - 998 - 99,76%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %14 975 - 80,95%
Average Income per Game1 759 582 $
Year to Date Revenue49 268 292 $
Farm
Home Games Left11
Average Attendance - %2 991 - 99,71%
Average Income per Game101 692 $
Year to Date Revenue2 745 672 $

Expense

Pro Players Total Salaries78 325 000 $
Farm Players Total Salaries2 597 500 $
Coaches Total Salaries3 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses55 358 034 $
Farm Year To Date Expenses2 063 169 $
Pro Salary Cap To Date53 348 855 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue17 595 819 $
Farm Estimated Season Revenue1 118 607 $
Pro Remaining Season Days36
Pro Expenses Per Days746 101 $
Pro Estimated Expenses26 859 636 $
Farm Remaining Season Days36
Farm Expenses Per Days28 417 $
Farm Estimated Expenses1 023 012 $
Estimated Season Expenses27 882 648 $
Season Salary Cap78 325 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $3 675 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 26 325 000 $
Current Bank Account6 563 796 $
Projected Bank Account(2 604 426 $)

Pro Players Salaries

Brent Burns 8 500 000 $ (1)
-Salary Remaining : 2 807 339 $
Patrice Bergeron 8 000 000 $ (3)
-Salary Remaining : 2 642 202 $
Max Pacioretty 7 250 000 $ (5)
-Salary Remaining : 2 394 495 $
Drew Doughty 6 500 000 $ (3)
-Salary Remaining : 2 146 789 $
Ryan McDonagh 6 000 000 $ (1)
-Salary Remaining : 1 981 651 $
Justin Faulk 5 000 000 $ (5)
-Salary Remaining : 1 651 376 $
Travis Konecny 4 500 000 $ (1)
-Salary Remaining : 1 486 239 $
Yanni Gourde 4 500 000 $ (5)
-Salary Remaining : 1 486 239 $
Brendan Gallagher 4 375 000 $ (1)
-Salary Remaining : 1 444 954 $
Nick Bonino 4 000 000 $ (2)
-Salary Remaining : 1 321 101 $
Patric Hornqvist 3 500 000 $ (3)
-Salary Remaining : 1 155 963 $
Anthony Beauvillier 3 300 000 $ (5)
-Salary Remaining : 1 089 908 $
Erik Haula 3 200 000 $ (3)
-Salary Remaining : 1 056 881 $
Carl Soderberg 2 200 000 $ (5)
-Salary Remaining : 726 606 $
Zach Bogosian 2 000 000 $ (3)
-Salary Remaining : 660 550 $
Mike Smith 1 500 000 $ (3)
-Salary Remaining : 495 413 $
Carl Hagelin 1 500 000 $ (2)
-Salary Remaining : 495 413 $
Greg Pateryn 950 000 $ (4)
-Salary Remaining : 313 761 $
Casey DeSmith 850 000 $ (2)
-Salary Remaining : 280 734 $
Nate Thompson 700 000 $ (3)
-Salary Remaining : 231 193 $
Total Pro Players20
Salary Commitment
Year 42 : 78 325 000 $
Year 43 : 54 950 000 $
Year 44 : 48 600 000 $
Year 45 : 23 200 000 $
Salary Average Commitment
Year 42 : 80 625 000 $
Year 43 : 57 250 000 $
Year 44 : 50 900 000 $
Year 45 : 21 050 000 $
Salary Cap with 1 Way Contract
Year 42 : 78 325 000 $
Year 43 : 54 950 000 $
Year 44 : 48 600 000 $
Year 45 : 23 200 000 $

Farm Players Salaries

Ben Bishop 500 000 $ (3)
Salary Remaining : 165 138 $
Ilya Kovalchuk 250 000 $ (1)
Salary Remaining : 82 569 $
Dan Hamhuis 200 000 $ (3)
Salary Remaining : 66 055 $
Markus Nutivaara 100 000 $ (2)
Salary Remaining : 33 028 $
Jacob De La Rose 100 000 $ (1)
Salary Remaining : 33 028 $
Marc Methot 95 000 $ (1)
Salary Remaining : 31 376 $
Libor Sulak 95 000 $ (1)
Salary Remaining : 31 376 $
Simon Despres 95 000 $ (1)
Salary Remaining : 31 376 $
Scottie Upshall 95 000 $ (1)
Salary Remaining : 31 376 $
Keegan Lowe 92 500 $ (2)
Salary Remaining : 30 550 $
Charles Hudon 90 000 $ (3)
Salary Remaining : 29 725 $
Andrej Sustr 75 000 $ (5)
Salary Remaining : 24 771 $
Kevin Czuczman 75 000 $ (5)
Salary Remaining : 24 771 $
Andrew Agozzino 75 000 $ (3)
Salary Remaining : 24 771 $
Colin Wilson 75 000 $ (3)
Salary Remaining : 24 771 $
Klas Dahlbeck 70 000 $ (3)
Salary Remaining : 23 119 $
Kyle Baun 70 000 $ (4)
Salary Remaining : 23 119 $
Luke Gazdic 70 000 $ (3)
Salary Remaining : 23 119 $
Steven Santini 70 000 $ (3)
Salary Remaining : 23 119 $
Mike Vecchione 70 000 $ (5)
Salary Remaining : 23 119 $
Kevin Boyle 70 000 $ (4)
Salary Remaining : 23 119 $
Ken Appleby 55 000 $ (2)
Salary Remaining : 18 165 $
Teemu Hartikainen 55 000 $ (2)
Salary Remaining : 18 165 $
Giovanni Fiore 55 000 $ (2)
Salary Remaining : 18 165 $
Total Farm Players24
Salary Commitment
Year 42 : 2 597 500 $
Year 43 : 1 867 500 $
Year 44 : 1 510 000 $
Year 45 : 360 000 $
Salary Average Commitment
Year 42 : 2 622 500 $
Year 43 : 1 892 500 $
Year 44 : 1 415 000 $
Year 45 : 305 000 $

Ottawa Lumberjacks



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 7000 - 125 $ - 5 484 - 78,35%
Level 2: 6000 - 90 $ - 4 298 - 71,63%
Level 3: 3000 - 55 $ - 2 199 - 73,30%
Level 4: 5000 - 25 $ - 4 637 - 92,73%
Luxury : 2000 - 200 $ - 1 724 - 86,21%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 993 - 99,65%
Farm Level 2: 1000 - 15 $ - 995 - 99,54%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %18 342 - 79,75%
Average Income per Game1 863 835 $
Year to Date Revenue50 323 554 $
Farm
Home Games Left11
Average Attendance - %2 988 - 99,61%
Average Income per Game101 625 $
Year to Date Revenue2 743 872 $

Expense

Pro Players Total Salaries81 250 000 $
Farm Players Total Salaries2 135 000 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses54 823 843 $
Farm Year To Date Expenses3 201 430 $
Pro Salary Cap To Date52 342 195 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue20 502 189 $
Farm Estimated Season Revenue1 117 874 $
Pro Remaining Season Days36
Pro Expenses Per Days777 523 $
Pro Estimated Expenses27 990 828 $
Farm Remaining Season Days36
Farm Expenses Per Days42 523 $
Farm Estimated Expenses1 530 828 $
Estimated Season Expenses29 521 656 $
Season Salary Cap81 250 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $750 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 29 250 000 $
Current Bank Account89 971 671 $
Projected Bank Account82 070 078 $

Pro Players Salaries

Roman Josi 8 500 000 $ (4)
-Salary Remaining : 2 807 339 $
Alex Pietrangelo 8 000 000 $ (4)
-Salary Remaining : 2 642 202 $
David Pastrnak 7 750 000 $ (1)
-Salary Remaining : 2 559 633 $
Mika Zibanejad 7 250 000 $ (2)
-Salary Remaining : 2 394 495 $
Teuvo Teravainen 6 250 000 $ (3)
-Salary Remaining : 2 064 220 $
Tomas Hertl 6 000 000 $ (2)
-Salary Remaining : 1 981 651 $
Darnell Nurse 5 250 000 $ (4)
-Salary Remaining : 1 733 945 $
Blake Coleman 4 500 000 $ (5)
-Salary Remaining : 1 486 239 $
Jean-Gabriel Pageau 4 500 000 $ (2)
-Salary Remaining : 1 486 239 $
Andre Burakovsky 3 250 000 $ (1)
-Salary Remaining : 1 073 394 $
Casey Cizikas 2 500 000 $ (1)
-Salary Remaining : 825 688 $
Jordan Greenway 2 000 000 $ (4)
-Salary Remaining : 660 550 $
Jake McCabe 2 000 000 $ (2)
-Salary Remaining : 660 550 $
Jay Beagle 1 500 000 $ (2)
-Salary Remaining : 495 413 $
Mario Ferraro 1 200 000 $ (1)
-Salary Remaining : 396 330 $
Nils Hoglander 1 200 000 $ (3)
-Salary Remaining : 396 330 $
Jeremy Swayman 1 200 000 $ (3)
-Salary Remaining : 396 330 $
Josh Archibald 1 200 000 $ (3)
-Salary Remaining : 396 330 $
Igor Shesterkin 1 200 000 $ (1)
-Salary Remaining : 396 330 $
Dominik Kubalik 1 200 000 $ (1)
-Salary Remaining : 396 330 $
Robert Bortuzzo 1 150 000 $ (4)
-Salary Remaining : 379 817 $
Calvin Petersen 1 100 000 $ (4)
-Salary Remaining : 363 303 $
Jani Hakanpaa 1 000 000 $ (5)
-Salary Remaining : 330 275 $
Logan O'Connor 800 000 $ (4)
-Salary Remaining : 264 220 $
Matt Irwin 750 000 $ (1)
-Salary Remaining : 247 706 $
Total Pro Players25
Salary Commitment
Year 42 : 81 250 000 $
Year 43 : 63 400 000 $
Year 44 : 42 150 000 $
Year 45 : 32 300 000 $
Salary Average Commitment
Year 42 : 62 950 000 $
Year 43 : 47 200 000 $
Year 44 : 25 950 000 $
Year 45 : 23 250 000 $
Salary Cap with 1 Way Contract
Year 42 : 81 250 000 $
Year 43 : 63 400 000 $
Year 44 : 42 150 000 $
Year 45 : 32 300 000 $

Farm Players Salaries

Troy Stecher 200 000 $ (1)
Salary Remaining : 66 055 $
Alexandre Texier 190 000 $ (4)
Salary Remaining : 62 752 $
Pavel Francouz 150 000 $ (4)
Salary Remaining : 49 541 $
Alexander Romanov 110 000 $ (3)
Salary Remaining : 36 330 $
Oskar Lindblom 100 000 $ (2)
Salary Remaining : 33 028 $
Chris Wideman 95 000 $ (3)
Salary Remaining : 31 376 $
Anthony Bitetto 95 000 $ (4)
Salary Remaining : 31 376 $
Riley Stillman 95 000 $ (4)
Salary Remaining : 31 376 $
Jack Studnicka 90 000 $ (1)
Salary Remaining : 29 725 $
Morgan Frost 90 000 $ (1)
Salary Remaining : 29 725 $
Rasmus Asplund 90 000 $ (1)
Salary Remaining : 29 725 $
Joey Anderson 80 000 $ (4)
Salary Remaining : 26 422 $
Ryan MacInnis 80 000 $ (1)
Salary Remaining : 26 422 $
Josh Mahura 80 000 $ (4)
Salary Remaining : 26 422 $
Ben Gleason 80 000 $ (4)
Salary Remaining : 26 422 $
Kevin Connauton 80 000 $ (5)
Salary Remaining : 26 422 $
Brandon Hagel 75 000 $ (1)
Salary Remaining : 24 771 $
Kevin Roy 75 000 $ (2)
Salary Remaining : 24 771 $
Christian Folin 70 000 $ (1)
Salary Remaining : 23 119 $
Jeffrey Viel 70 000 $ (3)
Salary Remaining : 23 119 $
Brinson Pasichnuk 70 000 $ (3)
Salary Remaining : 23 119 $
Kyle Rau 70 000 $ (3)
Salary Remaining : 23 119 $
Joey Keane 0 $ (0)
Salary Remaining : 0 $
Total Farm Players23
Salary Commitment
Year 42 : 2 135 000 $
Year 43 : 1 440 000 $
Year 44 : 1 265 000 $
Year 45 : 850 000 $
Salary Average Commitment
Year 42 : 1 592 500 $
Year 43 : 1 072 500 $
Year 44 : 897 500 $
Year 45 : 627 500 $

Quebec Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Vidéotron
Level 1: 7000 - 100 $ - 6 518 - 93,12%
Level 2: 6000 - 70 $ - 5 478 - 91,30%
Level 3: 3000 - 60 $ - 1 770 - 58,99%
Level 4: 5000 - 30 $ - 4 486 - 89,72%
Luxury : 2000 - 210 $ - 1 391 - 69,53%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 50 $ - 1 463 - 73,13%
Farm Level 2: 1000 - 25 $ - 647 - 64,66%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %19 643 - 85,40%
Average Income per Game1 881 708 $
Year to Date Revenue50 806 128 $
Farm
Home Games Left11
Average Attendance - %2 109 - 70,30%
Average Income per Game107 150 $
Year to Date Revenue2 893 050 $

Expense

Pro Players Total Salaries53 025 000 $
Farm Players Total Salaries3 579 800 $
Coaches Total Salaries9 275 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses42 054 919 $
Farm Year To Date Expenses3 849 791 $
Pro Salary Cap To Date37 517 535 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue20 698 793 $
Farm Estimated Season Revenue1 178 650 $
Pro Remaining Season Days36
Pro Expenses Per Days548 624 $
Pro Estimated Expenses19 750 464 $
Farm Remaining Season Days36
Farm Expenses Per Days55 778 $
Farm Estimated Expenses2 008 008 $
Estimated Season Expenses21 758 472 $
Season Salary Cap53 025 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $28 975 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 1 025 000 $
Current Bank Account70 699 104 $
Projected Bank Account70 818 075 $

Pro Players Salaries

Nathan Lawson 10 000 000 $ (1)
-Salary Remaining : 3 302 752 $
Brandon Davidson 10 000 000 $ (1)
-Salary Remaining : 3 302 752 $
Louis Domingue 8 000 000 $ (3)
-Salary Remaining : 2 642 202 $
Mikko Koivu 3 750 000 $ (2)
-Salary Remaining : 1 238 532 $
Kiefer Sherwood 3 000 000 $ (1)
-Salary Remaining : 990 826 $
Marcus Pettersson 2 300 000 $ (2)
-Salary Remaining : 759 633 $
Brock McGinn 1 700 000 $ (2)
-Salary Remaining : 561 468 $
Joakim Nordstrom 1 500 000 $ (2)
-Salary Remaining : 495 413 $
Dominik Kahun 1 500 000 $ (4)
-Salary Remaining : 495 413 $
Milan Lucic 1 250 000 $ (5)
-Salary Remaining : 412 844 $
Mattias Samuelsson 1 000 000 $ (3)
-Salary Remaining : 330 275 $
Simon Benoit 950 000 $ (3)
-Salary Remaining : 313 761 $
Mathieu Perreault 950 000 $ (2)
-Salary Remaining : 313 761 $
Danton Heinen 900 000 $ (4)
-Salary Remaining : 297 248 $
Mike Hardman 900 000 $ (3)
-Salary Remaining : 297 248 $
Gabriel Carlsson 875 000 $ (5)
-Salary Remaining : 288 991 $
Marian Studenic 800 000 $ (3)
-Salary Remaining : 264 220 $
Christopher Gibson 800 000 $ (5)
-Salary Remaining : 264 220 $
Carsen Twarynski 750 000 $ (1)
-Salary Remaining : 247 706 $
Kole Sherwood 700 000 $ (4)
-Salary Remaining : 231 193 $
Chad Ruhwedel 700 000 $ (4)
-Salary Remaining : 231 193 $
Joel Kiviranta 700 000 $ (1)
-Salary Remaining : 231 193 $
Total Pro Players22
Salary Commitment
Year 42 : 53 025 000 $
Year 43 : 28 575 000 $
Year 44 : 18 375 000 $
Year 45 : 6 725 000 $
Salary Average Commitment
Year 42 : 23 425 000 $
Year 43 : 18 425 000 $
Year 44 : 8 675 000 $
Year 45 : 6 175 000 $
Salary Cap with 1 Way Contract
Year 42 : 53 025 000 $
Year 43 : 28 575 000 $
Year 44 : 18 375 000 $
Year 45 : 6 725 000 $

Farm Players Salaries

Jamie McGinn 1 000 000 $ (1)
Salary Remaining : 330 275 $
Andrei Chibisov 500 000 $ (2)
Salary Remaining : 165 138 $
Cole Smith 150 000 $ (5)
Salary Remaining : 49 541 $
Micheal Haley 140 000 $ (2)
Salary Remaining : 46 239 $
Luke Witkowski 124 800 $ (3)
Salary Remaining : 41 218 $
Jamie Drysdale 120 000 $ (3)
Salary Remaining : 39 633 $
Adam McQuaid 100 000 $ (4)
Salary Remaining : 33 028 $
Dominic Toninato 100 000 $ (2)
Salary Remaining : 33 028 $
Alexey Marchenko 75 000 $ (4)
Salary Remaining : 24 771 $
Garrett Wilson 75 000 $ (4)
Salary Remaining : 24 771 $
Tyler Bunz 75 000 $ (4)
Salary Remaining : 24 771 $
Nikolay Goldobin 75 000 $ (1)
Salary Remaining : 24 771 $
Vojtech Mozik 75 000 $ (4)
Salary Remaining : 24 771 $
Jansen Harkins 75 000 $ (1)
Salary Remaining : 24 771 $
Anton Lindholm 70 000 $ (1)
Salary Remaining : 23 119 $
Tyler Wotherspoon 70 000 $ (4)
Salary Remaining : 23 119 $
Joey Daccord 70 000 $ (4)
Salary Remaining : 23 119 $
Maksim Sushko 70 000 $ (3)
Salary Remaining : 23 119 $
Brian Pinho 70 000 $ (3)
Salary Remaining : 23 119 $
Alexandre Grenier 70 000 $ (3)
Salary Remaining : 23 119 $
Reese Johnson 70 000 $ (3)
Salary Remaining : 23 119 $
Justin Richards 70 000 $ (3)
Salary Remaining : 23 119 $
Lucas Carlsson 70 000 $ (1)
Salary Remaining : 23 119 $
Egor Korshkov 70 000 $ (1)
Salary Remaining : 23 119 $
Brandon Gormley 70 000 $ (4)
Salary Remaining : 23 119 $
Samuel Henley 70 000 $ (5)
Salary Remaining : 23 119 $
Dylan McIlrath 55 000 $ (2)
Salary Remaining : 18 165 $
Total Farm Players27
Salary Commitment
Year 42 : 3 579 800 $
Year 43 : 2 219 800 $
Year 44 : 1 424 800 $
Year 45 : 830 000 $
Salary Average Commitment
Year 42 : 1 620 000 $
Year 43 : 1 275 000 $
Year 44 : 930 000 $
Year 45 : 580 000 $

Regina Pats



Arena Capacity - Ticket Price
Attendance - %

Arena NameVodka Center
Level 1: 7000 - 140 $ - 4 387 - 62,68%
Level 2: 6000 - 90 $ - 3 745 - 62,41%
Level 3: 3000 - 50 $ - 2 084 - 69,46%
Level 4: 5000 - 40 $ - 2 905 - 58,10%
Luxury : 2000 - 220 $ - 1 317 - 65,83%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 991 - 99,56%
Farm Level 2: 1000 - 15 $ - 999 - 99,86%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %14 438 - 62,77%
Average Income per Game1 753 572 $
Year to Date Revenue49 100 028 $
Farm
Home Games Left11
Average Attendance - %2 990 - 99,66%
Average Income per Game101 601 $
Year to Date Revenue2 743 218 $

Expense

Pro Players Total Salaries56 500 000 $
Farm Players Total Salaries2 565 000 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses42 176 133 $
Farm Year To Date Expenses1 874 990 $
Pro Salary Cap To Date38 827 537 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue17 535 724 $
Farm Estimated Season Revenue1 117 607 $
Pro Remaining Season Days36
Pro Expenses Per Days564 220 $
Pro Estimated Expenses20 311 920 $
Farm Remaining Season Days36
Farm Expenses Per Days28 119 $
Farm Estimated Expenses1 012 284 $
Estimated Season Expenses21 324 204 $
Season Salary Cap56 500 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $25 500 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 4 500 000 $
Current Bank Account96 571 794 $
Projected Bank Account93 900 921 $

Pro Players Salaries

Alex DeBrincat 6 200 000 $ (1)
-Salary Remaining : 2 047 706 $
Anders Lee 5 000 000 $ (4)
-Salary Remaining : 1 651 376 $
Mikhail Sergachev 5 000 000 $ (5)
-Salary Remaining : 1 651 376 $
Nick Schmaltz 4 750 000 $ (3)
-Salary Remaining : 1 568 807 $
Jaccob Slavin 4 500 000 $ (1)
-Salary Remaining : 1 486 239 $
Miro Heiskanen 4 500 000 $ (3)
-Salary Remaining : 1 486 239 $
Alex Nedeljkovic 3 500 000 $ (2)
-Salary Remaining : 1 155 963 $
Jakub Vrana 3 350 000 $ (3)
-Salary Remaining : 1 106 422 $
Radek Faksa 2 700 000 $ (2)
-Salary Remaining : 891 743 $
Roope Hintz 2 700 000 $ (1)
-Salary Remaining : 891 743 $
Erik Cernak 2 000 000 $ (4)
-Salary Remaining : 660 550 $
Alexander Wennberg 2 000 000 $ (5)
-Salary Remaining : 660 550 $
Ryan Donato 1 750 000 $ (2)
-Salary Remaining : 577 982 $
Teddy Blueger 1 250 000 $ (4)
-Salary Remaining : 412 844 $
Elvis Merzlikins 1 200 000 $ (1)
-Salary Remaining : 396 330 $
Gustav Forsling 1 200 000 $ (5)
-Salary Remaining : 396 330 $
Kirill Kaprizov 1 200 000 $ (3)
-Salary Remaining : 396 330 $
Vladislav Gavrikov 1 200 000 $ (1)
-Salary Remaining : 396 330 $
Eeli Tolvanen 900 000 $ (2)
-Salary Remaining : 297 248 $
Alex Formenton 900 000 $ (2)
-Salary Remaining : 297 248 $
Mikey Anderson 700 000 $ (1)
-Salary Remaining : 231 193 $
Total Pro Players21
Salary Commitment
Year 42 : 56 500 000 $
Year 43 : 40 000 000 $
Year 44 : 30 250 000 $
Year 45 : 16 450 000 $
Salary Average Commitment
Year 42 : 39 500 000 $
Year 43 : 26 400 000 $
Year 44 : 19 250 000 $
Year 45 : 10 600 000 $
Salary Cap with 1 Way Contract
Year 42 : 56 500 000 $
Year 43 : 40 000 000 $
Year 44 : 30 250 000 $
Year 45 : 16 450 000 $

Farm Players Salaries

Robert Thomas 220 000 $ (2)
Salary Remaining : 72 661 $
Daniel Sprong 200 000 $ (5)
Salary Remaining : 66 055 $
Ondrej Kase 150 000 $ (5)
Salary Remaining : 49 541 $
Arttu Ruotsalainen 120 000 $ (3)
Salary Remaining : 39 633 $
Cole Caufield 120 000 $ (3)
Salary Remaining : 39 633 $
Alex Newhook 100 000 $ (3)
Salary Remaining : 33 028 $
Rasmus Kupari 100 000 $ (3)
Salary Remaining : 33 028 $
Kevin Bahl 100 000 $ (3)
Salary Remaining : 33 028 $
Victor Soderstrom 90 000 $ (3)
Salary Remaining : 29 725 $
Peyton Krebs 90 000 $ (3)
Salary Remaining : 29 725 $
Jacob Bernard-Docker 90 000 $ (3)
Salary Remaining : 29 725 $
Blake Lizotte 90 000 $ (4)
Salary Remaining : 29 725 $
Ivan Prosvetov 90 000 $ (3)
Salary Remaining : 29 725 $
Cale Fleury 85 000 $ (1)
Salary Remaining : 28 073 $
Givani Smith 80 000 $ (1)
Salary Remaining : 26 422 $
Oliver Kylington 70 000 $ (3)
Salary Remaining : 23 119 $
John Quenneville 70 000 $ (1)
Salary Remaining : 23 119 $
Maxim Mamin 70 000 $ (1)
Salary Remaining : 23 119 $
Brandon Gignac 70 000 $ (4)
Salary Remaining : 23 119 $
Dennis Cholowski 70 000 $ (4)
Salary Remaining : 23 119 $
Timothy Gettinger 70 000 $ (4)
Salary Remaining : 23 119 $
Trent Frederic 70 000 $ (4)
Salary Remaining : 23 119 $
Vitaly Abramov 70 000 $ (4)
Salary Remaining : 23 119 $
Brennan Menell 70 000 $ (1)
Salary Remaining : 23 119 $
David Kase 70 000 $ (1)
Salary Remaining : 23 119 $
Lukas Vejdemo 70 000 $ (1)
Salary Remaining : 23 119 $
Spencer Martin 70 000 $ (3)
Salary Remaining : 23 119 $
Total Farm Players27
Salary Commitment
Year 42 : 2 565 000 $
Year 43 : 2 050 000 $
Year 44 : 1 830 000 $
Year 45 : 790 000 $
Salary Average Commitment
Year 42 : 1 847 500 $
Year 43 : 1 480 000 $
Year 44 : 1 380 000 $
Year 45 : 830 000 $

San Jose Rhinos



Arena Capacity - Ticket Price
Attendance - %

Arena NameSan Jose Arena
Level 1: 7000 - 91 $ - 6 640 - 94,86%
Level 2: 6000 - 56 $ - 5 721 - 95,35%
Level 3: 3000 - 35 $ - 2 819 - 93,96%
Level 4: 5000 - 19 $ - 4 898 - 97,95%
Luxury : 2000 - 181 $ - 1 775 - 88,74%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 997 - 99,86%
Farm Level 2: 1000 - 15 $ - 996 - 99,59%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %21 852 - 95,01%
Average Income per Game1 725 107 $
Year to Date Revenue46 577 880 $
Farm
Home Games Left11
Average Attendance - %2 993 - 99,77%
Average Income per Game101 811 $
Year to Date Revenue2 748 894 $

Expense

Pro Players Total Salaries81 525 000 $
Farm Players Total Salaries1 640 000 $
Coaches Total Salaries7 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses55 930 514 $
Farm Year To Date Expenses3 221 643 $
Pro Salary Cap To Date53 251 604 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue18 976 173 $
Farm Estimated Season Revenue1 119 920 $
Pro Remaining Season Days36
Pro Expenses Per Days784 633 $
Pro Estimated Expenses28 246 788 $
Farm Remaining Season Days36
Farm Expenses Per Days42 569 $
Farm Estimated Expenses1 532 484 $
Estimated Season Expenses29 779 272 $
Season Salary Cap81 525 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $475 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 29 525 000 $
Current Bank Account27 039 207 $
Projected Bank Account17 356 028 $

Pro Players Salaries

Alex Ovechkin 10 000 000 $ (3)
-Salary Remaining : 3 302 752 $
Nicklas Backstrom 8 000 000 $ (3)
-Salary Remaining : 2 642 202 $
Evander Kane 6 500 000 $ (3)
-Salary Remaining : 2 146 789 $
Zach Werenski 6 000 000 $ (2)
-Salary Remaining : 1 981 651 $
Filip Forsberg 6 000 000 $ (2)
-Salary Remaining : 1 981 651 $
Darcy Kuemper 5 500 000 $ (1)
-Salary Remaining : 1 816 514 $
Charlie McAvoy 5 500 000 $ (1)
-Salary Remaining : 1 816 514 $
Tyler Toffoli 4 500 000 $ (4)
-Salary Remaining : 1 486 239 $
Alec Martinez 3 750 000 $ (2)
-Salary Remaining : 1 238 532 $
Anton Khudobin 3 700 000 $ (4)
-Salary Remaining : 1 222 018 $
Tyler Bozak 3 300 000 $ (1)
-Salary Remaining : 1 089 908 $
Marcus Foligno 3 200 000 $ (5)
-Salary Remaining : 1 056 881 $
Oliver Bjorkstrand 3 175 000 $ (2)
-Salary Remaining : 1 048 624 $
Adam Pelech 2 200 000 $ (1)
-Salary Remaining : 726 606 $
Mark Borowiecki 2 000 000 $ (2)
-Salary Remaining : 660 550 $
Jordan Martinook 1 500 000 $ (1)
-Salary Remaining : 495 413 $
Pierre-Edouard Bellemare 1 500 000 $ (4)
-Salary Remaining : 495 413 $
Blake Comeau 1 500 000 $ (3)
-Salary Remaining : 495 413 $
Logan Stanley 1 000 000 $ (3)
-Salary Remaining : 330 275 $
Erik Gudbranson 1 000 000 $ (4)
-Salary Remaining : 330 275 $
Ryan Lomberg 1 000 000 $ (2)
-Salary Remaining : 330 275 $
Mark Letestu 700 000 $ (3)
-Salary Remaining : 231 193 $
Total Pro Players22
Salary Commitment
Year 42 : 81 525 000 $
Year 43 : 63 525 000 $
Year 44 : 41 600 000 $
Year 45 : 13 900 000 $
Salary Average Commitment
Year 42 : 80 075 000 $
Year 43 : 62 075 000 $
Year 44 : 41 050 000 $
Year 45 : 12 750 000 $
Salary Cap with 1 Way Contract
Year 42 : 81 525 000 $
Year 43 : 63 525 000 $
Year 44 : 41 600 000 $
Year 45 : 13 900 000 $

Farm Players Salaries

Trevor van Riemsdyk 200 000 $ (1)
Salary Remaining : 66 055 $
Fredrik Claesson 100 000 $ (1)
Salary Remaining : 33 028 $
Alex Lyon 100 000 $ (1)
Salary Remaining : 33 028 $
Jack Rodewald 100 000 $ (1)
Salary Remaining : 33 028 $
Curtis Valk 100 000 $ (3)
Salary Remaining : 33 028 $
Zack Mitchell 100 000 $ (2)
Salary Remaining : 33 028 $
Remi Elie 100 000 $ (5)
Salary Remaining : 33 028 $
Jake Dotchin 100 000 $ (1)
Salary Remaining : 33 028 $
Marcus Hogberg 90 000 $ (4)
Salary Remaining : 29 725 $
Victor Antipin 90 000 $ (4)
Salary Remaining : 29 725 $
Andrey Pedan 70 000 $ (3)
Salary Remaining : 23 119 $
Christoph Bertschy 70 000 $ (3)
Salary Remaining : 23 119 $
Jean-Sebastien Dea 70 000 $ (3)
Salary Remaining : 23 119 $
Mark McNeill 70 000 $ (3)
Salary Remaining : 23 119 $
Taylor Leier 70 000 $ (3)
Salary Remaining : 23 119 $
Roman Will 70 000 $ (3)
Salary Remaining : 23 119 $
Jean-Francois Berube 70 000 $ (3)
Salary Remaining : 23 119 $
Korbinian Holzer 70 000 $ (1)
Salary Remaining : 23 119 $
Total Farm Players18
Salary Commitment
Year 42 : 1 640 000 $
Year 43 : 970 000 $
Year 44 : 870 000 $
Year 45 : 280 000 $
Salary Average Commitment
Year 42 : 1 522 500 $
Year 43 : 832 500 $
Year 44 : 732 500 $
Year 45 : 242 500 $

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameSkank-A-Feller Center
Level 1: 7000 - 110 $ - 6 301 - 90,02%
Level 2: 6000 - 70 $ - 5 455 - 90,91%
Level 3: 3000 - 40 $ - 2 764 - 92,13%
Level 4: 5000 - 30 $ - 4 476 - 89,51%
Luxury : 2000 - 210 $ - 1 401 - 70,04%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 40 $ - 1 976 - 98,79%
Farm Level 2: 1000 - 20 $ - 793 - 79,29%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %20 396 - 88,68%
Average Income per Game1 936 738 $
Year to Date Revenue52 291 920 $
Farm
Home Games Left12
Average Attendance - %2 769 - 92,29%
Average Income per Game113 873 $
Year to Date Revenue2 960 688 $

Expense

Pro Players Total Salaries55 350 000 $
Farm Players Total Salaries2 315 000 $
Coaches Total Salaries7 600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses40 980 755 $
Farm Year To Date Expenses2 105 091 $
Pro Salary Cap To Date36 560 535 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue21 304 116 $
Farm Estimated Season Revenue1 366 471 $
Pro Remaining Season Days36
Pro Expenses Per Days568 349 $
Pro Estimated Expenses20 460 564 $
Farm Remaining Season Days36
Farm Expenses Per Days30 413 $
Farm Estimated Expenses1 094 868 $
Estimated Season Expenses21 555 432 $
Season Salary Cap55 350 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $26 650 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 3 350 000 $
Current Bank Account106 070 201 $
Projected Bank Account107 185 356 $

Pro Players Salaries

Aaron Ekblad 7 500 000 $ (1)
-Salary Remaining : 2 477 064 $
Pierre-Luc Letourneau-Leblond 7 000 000 $ (1)
-Salary Remaining : 2 311 927 $
Shea Theodore 5 500 000 $ (3)
-Salary Remaining : 1 816 514 $
Gaetan Haas 5 000 000 $ (3)
-Salary Remaining : 1 651 376 $
Kasimir Kaskisuo 4 000 000 $ (3)
-Salary Remaining : 1 321 101 $
Nino Niederreiter 4 000 000 $ (1)
-Salary Remaining : 1 321 101 $
Egor Yakovlev 3 000 000 $ (1)
-Salary Remaining : 990 826 $
Denis Gurianov 2 500 000 $ (4)
-Salary Remaining : 825 688 $
Sam Steel 1 500 000 $ (4)
-Salary Remaining : 495 413 $
Filip Zadina 1 500 000 $ (4)
-Salary Remaining : 495 413 $
Dante Fabbro 1 300 000 $ (2)
-Salary Remaining : 429 358 $
Vitek Vanecek 1 200 000 $ (3)
-Salary Remaining : 396 330 $
Dillon Dube 1 200 000 $ (2)
-Salary Remaining : 396 330 $
Adin Hill 1 200 000 $ (2)
-Salary Remaining : 396 330 $
Kirby Dach 1 200 000 $ (1)
-Salary Remaining : 396 330 $
Alexis Lafreniere 1 200 000 $ (3)
-Salary Remaining : 396 330 $
Jeremy Lauzon 1 100 000 $ (4)
-Salary Remaining : 363 303 $
Connor Carrick 1 000 000 $ (2)
-Salary Remaining : 330 275 $
Cody Glass 1 000 000 $ (1)
-Salary Remaining : 330 275 $
Juuso Valimaki 1 000 000 $ (2)
-Salary Remaining : 330 275 $
Luke Kunin 950 000 $ (2)
-Salary Remaining : 313 761 $
Jaret Anderson-Dolan 800 000 $ (4)
-Salary Remaining : 264 220 $
Dylan Gambrell 700 000 $ (2)
-Salary Remaining : 231 193 $
Total Pro Players23
Salary Commitment
Year 42 : 55 350 000 $
Year 43 : 31 650 000 $
Year 44 : 24 300 000 $
Year 45 : 7 400 000 $
Salary Average Commitment
Year 42 : 41 375 000 $
Year 43 : 18 875 000 $
Year 44 : 12 150 000 $
Year 45 : 4 650 000 $
Salary Cap with 1 Way Contract
Year 42 : 55 350 000 $
Year 43 : 31 650 000 $
Year 44 : 24 300 000 $
Year 45 : 7 400 000 $

Farm Players Salaries

Matiss Kivlenieks 450 000 $ (3)
Salary Remaining : 148 624 $
Corban Knight 250 000 $ (2)
Salary Remaining : 82 569 $
Bowen Byram 110 000 $ (3)
Salary Remaining : 36 330 $
John Persson 100 000 $ (1)
Salary Remaining : 33 028 $
Joel Kellman 90 000 $ (2)
Salary Remaining : 29 725 $
Alex Barre-Boulet 85 000 $ (3)
Salary Remaining : 28 073 $
Aleksi Heponiemi 80 000 $ (3)
Salary Remaining : 26 422 $
Tyce Thompson 80 000 $ (3)
Salary Remaining : 26 422 $
Filip Gustavsson 80 000 $ (3)
Salary Remaining : 26 422 $
Dominik Uher 75 000 $ (3)
Salary Remaining : 24 771 $
Kyle Capobianco 75 000 $ (2)
Salary Remaining : 24 771 $
Connor Brickley 75 000 $ (3)
Salary Remaining : 24 771 $
Chris Bigras 75 000 $ (3)
Salary Remaining : 24 771 $
Shane Prince 75 000 $ (3)
Salary Remaining : 24 771 $
CJ Suess 70 000 $ (1)
Salary Remaining : 23 119 $
Nicolas Beaudin 70 000 $ (1)
Salary Remaining : 23 119 $
Zane McIntyre 70 000 $ (4)
Salary Remaining : 23 119 $
Calen Addison 70 000 $ (3)
Salary Remaining : 23 119 $
Cameron Gaunce 70 000 $ (4)
Salary Remaining : 23 119 $
Nick Sorensen 70 000 $ (4)
Salary Remaining : 23 119 $
Luke Johnson 70 000 $ (2)
Salary Remaining : 23 119 $
Cameron Hughes 70 000 $ (1)
Salary Remaining : 23 119 $
Kyle Criscuolo 55 000 $ (2)
Salary Remaining : 18 165 $
Total Farm Players23
Salary Commitment
Year 42 : 2 315 000 $
Year 43 : 2 005 000 $
Year 44 : 1 465 000 $
Year 45 : 210 000 $
Salary Average Commitment
Year 42 : 1 865 000 $
Year 43 : 1 615 000 $
Year 44 : 1 125 000 $
Year 45 : 475 000 $

St-Johns Desperados



Arena Capacity - Ticket Price
Attendance - %

Arena NameNewfie Center
Level 1: 7000 - 95 $ - 6 565 - 93,78%
Level 2: 6000 - 57 $ - 5 700 - 95,00%
Level 3: 3000 - 32 $ - 2 882 - 96,06%
Level 4: 5000 - 20 $ - 4 842 - 96,84%
Luxury : 2000 - 190 $ - 1 749 - 87,44%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 996 - 99,78%
Farm Level 2: 1000 - 15 $ - 997 - 99,71%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %21 737 - 94,51%
Average Income per Game1 763 829 $
Year to Date Revenue47 623 394 $
Farm
Home Games Left12
Average Attendance - %2 993 - 99,76%
Average Income per Game101 767 $
Year to Date Revenue2 645 946 $

Expense

Pro Players Total Salaries70 250 000 $
Farm Players Total Salaries2 477 500 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses48 294 953 $
Farm Year To Date Expenses2 436 767 $
Pro Salary Cap To Date45 616 046 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue19 402 123 $
Farm Estimated Season Revenue1 221 206 $
Pro Remaining Season Days36
Pro Expenses Per Days681 193 $
Pro Estimated Expenses24 522 948 $
Farm Remaining Season Days36
Farm Expenses Per Days31 904 $
Farm Estimated Expenses1 148 544 $
Estimated Season Expenses25 671 492 $
Season Salary Cap70 250 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $11 750 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 18 250 000 $
Current Bank Account97 037 619 $
Projected Bank Account91 989 456 $

Pro Players Salaries

Oliver Ekman-Larsson 8 000 000 $ (4)
-Salary Remaining : 2 642 202 $
Patrik Laine 6 750 000 $ (2)
-Salary Remaining : 2 229 358 $
Sean Monahan 6 375 000 $ (5)
-Salary Remaining : 2 105 505 $
Robin Lehner 6 250 000 $ (1)
-Salary Remaining : 2 064 220 $
Jakob Chychrun 5 600 000 $ (5)
-Salary Remaining : 1 849 541 $
Andrei Svechnikov 5 000 000 $ (2)
-Salary Remaining : 1 651 376 $
P.K. Subban 4 500 000 $ (5)
-Salary Remaining : 1 486 239 $
Connor Brown 4 500 000 $ (3)
-Salary Remaining : 1 486 239 $
Travis Sanheim 3 500 000 $ (5)
-Salary Remaining : 1 155 963 $
Pavel Zacha 2 750 000 $ (3)
-Salary Remaining : 908 257 $
Derek Forbort 2 750 000 $ (3)
-Salary Remaining : 908 257 $
Casey Mittelstadt 2 500 000 $ (2)
-Salary Remaining : 825 688 $
Brett Howden 2 000 000 $ (4)
-Salary Remaining : 660 550 $
Kailer Yamamoto 1 500 000 $ (1)
-Salary Remaining : 495 413 $
Zach Whitecloud 1 250 000 $ (2)
-Salary Remaining : 412 844 $
Jake Oettinger 1 200 000 $ (3)
-Salary Remaining : 396 330 $
Adam Boqvist 1 200 000 $ (1)
-Salary Remaining : 396 330 $
Adam Erne 1 150 000 $ (4)
-Salary Remaining : 379 817 $
Wade Allison 1 100 000 $ (3)
-Salary Remaining : 363 303 $
Oliver Wahlstrom 875 000 $ (1)
-Salary Remaining : 288 991 $
Carter Verhaeghe 800 000 $ (1)
-Salary Remaining : 264 220 $
Eetu Luostarinen 700 000 $ (1)
-Salary Remaining : 231 193 $
Total Pro Players22
Salary Commitment
Year 42 : 70 250 000 $
Year 43 : 58 925 000 $
Year 44 : 43 425 000 $
Year 45 : 31 125 000 $
Salary Average Commitment
Year 42 : 57 650 000 $
Year 43 : 47 900 000 $
Year 44 : 36 200 000 $
Year 45 : 25 200 000 $
Salary Cap with 1 Way Contract
Year 42 : 70 250 000 $
Year 43 : 58 925 000 $
Year 44 : 43 425 000 $
Year 45 : 31 125 000 $

Farm Players Salaries

Max Jones 175 000 $ (4)
Salary Remaining : 57 798 $
Kyle Clifford 160 000 $ (1)
Salary Remaining : 52 844 $
Noah Juulsen 150 000 $ (2)
Salary Remaining : 49 541 $
Ville Husso 100 000 $ (3)
Salary Remaining : 33 028 $
Dylan Cozens 100 000 $ (3)
Salary Remaining : 33 028 $
Matthew Highmore 100 000 $ (2)
Salary Remaining : 33 028 $
Paul Ladue 100 000 $ (3)
Salary Remaining : 33 028 $
Mark Visentin 95 000 $ (1)
Salary Remaining : 31 376 $
Dmytro Timashov 90 000 $ (1)
Salary Remaining : 29 725 $
Jack Rathbone 85 000 $ (3)
Salary Remaining : 28 073 $
Dylan Ferguson 82 500 $ (2)
Salary Remaining : 27 248 $
Adam Ruzicka 80 000 $ (3)
Salary Remaining : 26 422 $
Jan Jenik 80 000 $ (3)
Salary Remaining : 26 422 $
Drake Caggiula 80 000 $ (5)
Salary Remaining : 26 422 $
Anton Blidh 75 000 $ (5)
Salary Remaining : 24 771 $
Sean Malone 75 000 $ (5)
Salary Remaining : 24 771 $
Dakota Joshua 75 000 $ (3)
Salary Remaining : 24 771 $
Jacob Middleton 72 500 $ (4)
Salary Remaining : 23 945 $
Maxime Lajoie 72 500 $ (4)
Salary Remaining : 23 945 $
Jon Gillies 70 000 $ (4)
Salary Remaining : 23 119 $
Griffen Molino 70 000 $ (4)
Salary Remaining : 23 119 $
Patrick Brown 70 000 $ (1)
Salary Remaining : 23 119 $
Kerby Rychel 70 000 $ (4)
Salary Remaining : 23 119 $
Emile Poirier 70 000 $ (4)
Salary Remaining : 23 119 $
Michael Kapla 70 000 $ (4)
Salary Remaining : 23 119 $
Ben Thomas 70 000 $ (3)
Salary Remaining : 23 119 $
Travis Boyd 70 000 $ (5)
Salary Remaining : 23 119 $
Austin Poganski 70 000 $ (1)
Salary Remaining : 23 119 $
Total Farm Players28
Salary Commitment
Year 42 : 2 477 500 $
Year 43 : 1 992 500 $
Year 44 : 1 660 000 $
Year 45 : 970 000 $
Salary Average Commitment
Year 42 : 2 275 000 $
Year 43 : 1 850 000 $
Year 44 : 1 517 500 $
Year 45 : 1 067 500 $

St-Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 7000 - 90 $ - 6 724 - 96,06%
Level 2: 6000 - 60 $ - 5 682 - 94,70%
Level 3: 3000 - 35 $ - 2 882 - 96,05%
Level 4: 5000 - 25 $ - 4 588 - 91,76%
Luxury : 2000 - 190 $ - 1 734 - 86,68%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 996 - 99,79%
Farm Level 2: 1000 - 15 $ - 999 - 99,87%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %21 609 - 93,95%
Average Income per Game1 789 241 $
Year to Date Revenue48 309 510 $
Farm
Home Games Left12
Average Attendance - %2 995 - 99,82%
Average Income per Game101 803 $
Year to Date Revenue2 646 870 $

Expense

Pro Players Total Salaries80 950 000 $
Farm Players Total Salaries1 960 000 $
Coaches Total Salaries5 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses56 309 644 $
Farm Year To Date Expenses1 769 082 $
Pro Salary Cap To Date52 793 599 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue19 681 652 $
Farm Estimated Season Revenue1 221 632 $
Pro Remaining Season Days36
Pro Expenses Per Days790 826 $
Pro Estimated Expenses28 469 736 $
Farm Remaining Season Days36
Farm Expenses Per Days22 569 $
Farm Estimated Expenses812 484 $
Estimated Season Expenses29 282 220 $
Season Salary Cap80 950 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $1 050 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 28 950 000 $
Current Bank Account41 566 239 $
Projected Bank Account33 187 303 $

Pro Players Salaries

Nathan MacKinnon 10 500 000 $ (1)
-Salary Remaining : 3 467 890 $
Auston Matthews 10 500 000 $ (5)
-Salary Remaining : 3 467 890 $
Ryan Ellis 6 750 000 $ (1)
-Salary Remaining : 2 229 358 $
Sean Couturier 6 750 000 $ (1)
-Salary Remaining : 2 229 358 $
Gabriel Landeskog 6 000 000 $ (2)
-Salary Remaining : 1 981 651 $
Esa Lindell 5 500 000 $ (1)
-Salary Remaining : 1 816 514 $
Bo Horvat 5 500 000 $ (4)
-Salary Remaining : 1 816 514 $
Juuse Saros 5 300 000 $ (2)
-Salary Remaining : 1 750 459 $
Neal Pionk 5 200 000 $ (1)
-Salary Remaining : 1 717 431 $
Mikko Koskinen 3 000 000 $ (2)
-Salary Remaining : 990 826 $
MacKenzie Weegar 2 500 000 $ (1)
-Salary Remaining : 825 688 $
Andrew Copp 2 200 000 $ (1)
-Salary Remaining : 726 606 $
Zemgus Girgensons 2 000 000 $ (1)
-Salary Remaining : 660 550 $
Carter Rowney 1 400 000 $ (4)
-Salary Remaining : 462 385 $
Johan Larsson 1 200 000 $ (2)
-Salary Remaining : 396 330 $
William Carrier 1 200 000 $ (2)
-Salary Remaining : 396 330 $
Jason Dickinson 1 100 000 $ (2)
-Salary Remaining : 363 303 $
Conor Timmins 1 000 000 $ (1)
-Salary Remaining : 330 275 $
Kevin Rooney 1 000 000 $ (2)
-Salary Remaining : 330 275 $
Connor Clifton 1 000 000 $ (1)
-Salary Remaining : 330 275 $
Chris Wagner 750 000 $ (1)
-Salary Remaining : 247 706 $
Mark Alt 600 000 $ (1)
-Salary Remaining : 198 165 $
Total Pro Players22
Salary Commitment
Year 42 : 80 950 000 $
Year 43 : 36 200 000 $
Year 44 : 17 400 000 $
Year 45 : 17 400 000 $
Salary Average Commitment
Year 42 : 71 425 000 $
Year 43 : 29 375 000 $
Year 44 : 15 000 000 $
Year 45 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 42 : 80 950 000 $
Year 43 : 36 200 000 $
Year 44 : 17 400 000 $
Year 45 : 17 400 000 $

Farm Players Salaries

Viktor Arvidsson 500 000 $ (3)
Salary Remaining : 165 138 $
Marcus Sorensen 145 000 $ (3)
Salary Remaining : 47 890 $
Steven Lorentz 90 000 $ (3)
Salary Remaining : 29 725 $
Nick Caamano 85 000 $ (1)
Salary Remaining : 28 073 $
Fredrik Handemark 85 000 $ (5)
Salary Remaining : 28 073 $
Egor Zamula 80 000 $ (3)
Salary Remaining : 26 422 $
Matt O'Connor 75 000 $ (5)
Salary Remaining : 24 771 $
Marek Mazanec 75 000 $ (5)
Salary Remaining : 24 771 $
Aaron Ness 75 000 $ (5)
Salary Remaining : 24 771 $
Henrik Haapala 75 000 $ (5)
Salary Remaining : 24 771 $
Brendan Gaunce 70 000 $ (5)
Salary Remaining : 23 119 $
Eric Gelinas 70 000 $ (4)
Salary Remaining : 23 119 $
Drew Shore 70 000 $ (1)
Salary Remaining : 23 119 $
Gabriel Dumont 70 000 $ (3)
Salary Remaining : 23 119 $
Louie Belpedio 70 000 $ (5)
Salary Remaining : 23 119 $
Clark Bishop 70 000 $ (1)
Salary Remaining : 23 119 $
Joni Ortio 70 000 $ (5)
Salary Remaining : 23 119 $
Rasmus Rissanen 70 000 $ (2)
Salary Remaining : 23 119 $
Brad Malone 60 000 $ (1)
Salary Remaining : 19 817 $
Justin Dowling 55 000 $ (1)
Salary Remaining : 18 165 $
Total Farm Players20
Salary Commitment
Year 42 : 1 960 000 $
Year 43 : 1 620 000 $
Year 44 : 1 550 000 $
Year 45 : 665 000 $
Salary Average Commitment
Year 42 : 1 630 000 $
Year 43 : 1 360 000 $
Year 44 : 1 310 000 $
Year 45 : 495 000 $

Toronto Tomahawk



Arena Capacity - Ticket Price
Attendance - %

Arena NameEagle Palace
Level 1: 6500 - 100 $ - 6 399 - 98,45%
Level 2: 5500 - 60 $ - 5 450 - 99,10%
Level 3: 3000 - 35 $ - 2 850 - 95,01%
Level 4: 5000 - 20 $ - 4 806 - 96,11%
Luxury : 1500 - 200 $ - 1 500 - 100,00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - 35 $ - 1 983 - 99,17%
Farm Level 2: 1000 - 15 $ - 995 - 99,53%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %21 006 - 97,70%
Average Income per Game1 755 403 $
Year to Date Revenue49 151 280 $
Farm
Home Games Left11
Average Attendance - %2 979 - 99,29%
Average Income per Game101 222 $
Year to Date Revenue2 733 000 $

Expense

Pro Players Total Salaries67 875 007 $
Farm Players Total Salaries920 000 $
Coaches Total Salaries7 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses48 179 600 $
Farm Year To Date Expenses1 074 174 $
Pro Salary Cap To Date43 826 390 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue17 554 029 $
Farm Estimated Season Revenue1 113 444 $
Pro Remaining Season Days36
Pro Expenses Per Days682 340 $
Pro Estimated Expenses24 564 240 $
Farm Remaining Season Days36
Farm Expenses Per Days13 028 $
Farm Estimated Expenses469 008 $
Estimated Season Expenses25 033 248 $
Season Salary Cap67 875 007 $
Estimate Under Maximum Salary Cap of 82 000 000 $14 124 993 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 15 875 007 $
Current Bank Account53 915 306 $
Projected Bank Account47 549 531 $

Pro Players Salaries

Matthew Tkachuk 8 500 007 $ (3)
-Salary Remaining : 2 807 342 $
Evgeny Kuznetsov 7 825 000 $ (1)
-Salary Remaining : 2 584 404 $
Braden Holtby 6 850 000 $ (2)
-Salary Remaining : 2 262 385 $
Hampus Lindholm 5 200 000 $ (2)
-Salary Remaining : 1 717 431 $
Brady Tkachuk 5 000 000 $ (4)
-Salary Remaining : 1 651 376 $
Jay Bouwmeester 3 250 000 $ (1)
-Salary Remaining : 1 073 394 $
Antti Raanta 3 000 000 $ (1)
-Salary Remaining : 990 826 $
Jesperi Kotkaniemi 3 000 000 $ (2)
-Salary Remaining : 990 826 $
Jake Virtanen 2 800 000 $ (3)
-Salary Remaining : 924 771 $
Olli Maatta 2 500 000 $ (1)
-Salary Remaining : 825 688 $
Miles Wood 2 500 000 $ (3)
-Salary Remaining : 825 688 $
Vince Dunn 2 250 000 $ (2)
-Salary Remaining : 743 119 $
Jimmy Vesey 2 000 000 $ (2)
-Salary Remaining : 660 550 $
Ryan Reaves 1 800 000 $ (2)
-Salary Remaining : 594 495 $
Ryan Murphy 1 500 000 $ (1)
-Salary Remaining : 495 413 $
Wayne Simmonds 1 500 000 $ (1)
-Salary Remaining : 495 413 $
Andreas Englund 1 250 000 $ (1)
-Salary Remaining : 412 844 $
David Kampf 1 250 000 $ (2)
-Salary Remaining : 412 844 $
Pierre Engvall 1 000 000 $ (1)
-Salary Remaining : 330 275 $
Jordan Schmaltz 1 000 000 $ (5)
-Salary Remaining : 330 275 $
Josh Leivo 950 000 $ (4)
-Salary Remaining : 313 761 $
Joseph Labate 850 000 $ (2)
-Salary Remaining : 280 734 $
David Musil (Out of Payroll) 750 000 $ (1)
-Salary Remaining : 247 706 $
Roman Horak 700 000 $ (3)
-Salary Remaining : 231 193 $
Tarmo Reunanen 700 000 $ (3)
-Salary Remaining : 231 193 $
Keegan Kolesar 700 000 $ (1)
-Salary Remaining : 231 193 $
Total Pro Players26
Salary Commitment
Year 42 : 68 625 007 $
Year 43 : 45 350 007 $
Year 44 : 22 150 007 $
Year 45 : 6 950 000 $
Salary Average Commitment
Year 42 : 60 150 007 $
Year 43 : 37 825 007 $
Year 44 : 18 100 007 $
Year 45 : 3 100 000 $
Salary Cap with 1 Way Contract
Year 42 : 68 625 007 $
Year 43 : 45 350 007 $
Year 44 : 22 150 007 $
Year 45 : 6 950 000 $

Farm Players Salaries

Zachary Senyshyn 120 000 $ (4)
Salary Remaining : 39 633 $
Anton Forsberg 100 000 $ (1)
Salary Remaining : 33 028 $
Ross Johnston 100 000 $ (3)
Salary Remaining : 33 028 $
Henrik Lundqvist 95 000 $ (1)
Salary Remaining : 31 376 $
Tyrell Goulbourne 85 000 $ (2)
Salary Remaining : 28 073 $
Jason Bacashihua 70 000 $ (1)
Salary Remaining : 23 119 $
Allen York 70 000 $ (1)
Salary Remaining : 23 119 $
Nikita Scherbak 70 000 $ (3)
Salary Remaining : 23 119 $
Matt Fraser 70 000 $ (3)
Salary Remaining : 23 119 $
Brett Murray 70 000 $ (3)
Salary Remaining : 23 119 $
Dalton Smith 70 000 $ (1)
Salary Remaining : 23 119 $
Total Farm Players11
Salary Commitment
Year 42 : 920 000 $
Year 43 : 515 000 $
Year 44 : 430 000 $
Year 45 : 120 000 $
Salary Average Commitment
Year 42 : 815 000 $
Year 43 : 475 000 $
Year 44 : 390 000 $
Year 45 : 100 000 $

Vancouver Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 7000 - 145 $ - 4 261 - 60,87%
Level 2: 6000 - 115 $ - 2 943 - 49,05%
Level 3: 3000 - 90 $ - 1 216 - 40,52%
Level 4: 5000 - 75 $ - 2 000 - 40,00%
Luxury : 2000 - 250 $ - 1 168 - 58,42%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 80 $ - 927 - 46,36%
Farm Level 2: 1000 - 30 $ - 538 - 53,77%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %11 588 - 50,38%
Average Income per Game1 809 353 $
Year to Date Revenue48 852 540 $
Farm
Home Games Left11
Average Attendance - %1 465 - 48,83%
Average Income per Game108 367 $
Year to Date Revenue2 925 912 $

Expense

Pro Players Total Salaries78 450 000 $
Farm Players Total Salaries4 072 500 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses56 453 653 $
Farm Year To Date Expenses3 340 205 $
Pro Salary Cap To Date53 105 049 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue19 902 887 $
Farm Estimated Season Revenue1 192 038 $
Pro Remaining Season Days36
Pro Expenses Per Days765 596 $
Pro Estimated Expenses27 561 456 $
Farm Remaining Season Days36
Farm Expenses Per Days46 537 $
Farm Estimated Expenses1 675 332 $
Estimated Season Expenses29 236 788 $
Season Salary Cap78 450 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $3 550 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 26 450 000 $
Current Bank Account56 946 224 $
Projected Bank Account48 804 361 $

Pro Players Salaries

Patrick Kane 10 500 000 $ (3)
-Salary Remaining : 3 467 890 $
Erik Karlsson 9 850 000 $ (1)
-Salary Remaining : 3 253 211 $
Blake Wheeler 7 000 000 $ (2)
-Salary Remaining : 2 311 927 $
David Krejci 6 000 000 $ (2)
-Salary Remaining : 1 981 651 $
David Perron 6 000 000 $ (2)
-Salary Remaining : 1 981 651 $
Jacob Markstrom 5 750 000 $ (3)
-Salary Remaining : 1 899 083 $
Alexander Edler 5 500 000 $ (3)
-Salary Remaining : 1 816 514 $
Nico Hischier 4 750 000 $ (2)
-Salary Remaining : 1 568 807 $
Kevin Hayes 4 500 000 $ (1)
-Salary Remaining : 1 486 239 $
Brett Pesce 4 500 000 $ (2)
-Salary Remaining : 1 486 239 $
Colton Sissons 2 650 000 $ (2)
-Salary Remaining : 875 229 $
Jonathan Bernier 2 000 000 $ (4)
-Salary Remaining : 660 550 $
Joel Edmundson 2 000 000 $ (3)
-Salary Remaining : 660 550 $
Kyle Okposo 1 500 000 $ (4)
-Salary Remaining : 495 413 $
Garnet Hathaway 1 350 000 $ (4)
-Salary Remaining : 445 872 $
Josh Brown 1 200 000 $ (3)
-Salary Remaining : 396 330 $
Nic Dowd 1 000 000 $ (3)
-Salary Remaining : 330 275 $
Andrew Cogliano 950 000 $ (1)
-Salary Remaining : 313 761 $
Ryan Carpenter 750 000 $ (3)
-Salary Remaining : 247 706 $
Ben Harpur 700 000 $ (3)
-Salary Remaining : 231 193 $
Total Pro Players20
Salary Commitment
Year 42 : 78 450 000 $
Year 43 : 63 150 000 $
Year 44 : 32 250 000 $
Year 45 : 4 850 000 $
Salary Average Commitment
Year 42 : 67 950 000 $
Year 43 : 62 450 000 $
Year 44 : 31 550 000 $
Year 45 : 9 400 000 $
Salary Cap with 1 Way Contract
Year 42 : 78 450 000 $
Year 43 : 63 150 000 $
Year 44 : 32 250 000 $
Year 45 : 4 850 000 $

Farm Players Salaries

Nate Schmidt 525 000 $ (4)
Salary Remaining : 173 394 $
Kyle Palmieri 485 000 $ (3)
Salary Remaining : 160 183 $
Michal Kempny 250 000 $ (5)
Salary Remaining : 82 569 $
Brett Connolly 250 000 $ (4)
Salary Remaining : 82 569 $
Tanner Pearson 250 000 $ (2)
Salary Remaining : 82 569 $
Riley Nash 225 000 $ (5)
Salary Remaining : 74 312 $
Brendan Smith 200 000 $ (5)
Salary Remaining : 66 055 $
Josh Dunne 175 000 $ (5)
Salary Remaining : 57 798 $
Olle Alsing 175 000 $ (5)
Salary Remaining : 57 798 $
Sonny Milano 95 000 $ (2)
Salary Remaining : 31 376 $
Alex Stalock 90 000 $ (5)
Salary Remaining : 29 725 $
Michael Dal Colle 85 000 $ (2)
Salary Remaining : 28 073 $
Christian Wolanin 85 000 $ (2)
Salary Remaining : 28 073 $
Connor Mackey 85 000 $ (3)
Salary Remaining : 28 073 $
Christian Djoos 85 000 $ (2)
Salary Remaining : 28 073 $
Jalen Chatfield 80 000 $ (3)
Salary Remaining : 26 422 $
Mathias Brome 80 000 $ (3)
Salary Remaining : 26 422 $
Drew O'Connor 75 000 $ (3)
Salary Remaining : 24 771 $
Andrew Hammond 75 000 $ (3)
Salary Remaining : 24 771 $
Nelson Nogier 72 500 $ (5)
Salary Remaining : 23 945 $
Jake Bischoff 70 000 $ (1)
Salary Remaining : 23 119 $
Thomas Di Pauli 70 000 $ (1)
Salary Remaining : 23 119 $
Rhett Gardner 70 000 $ (1)
Salary Remaining : 23 119 $
Troy Grosenick 70 000 $ (3)
Salary Remaining : 23 119 $
Matthew Phillips 70 000 $ (3)
Salary Remaining : 23 119 $
Matt Tennyson 70 000 $ (3)
Salary Remaining : 23 119 $
Stefan Matteau 70 000 $ (2)
Salary Remaining : 23 119 $
Chase De Leo 70 000 $ (3)
Salary Remaining : 23 119 $
Maxim Letunov 70 000 $ (1)
Salary Remaining : 23 119 $
Total Farm Players29
Salary Commitment
Year 42 : 4 072 500 $
Year 43 : 3 792 500 $
Year 44 : 3 122 500 $
Year 45 : 1 962 500 $
Salary Average Commitment
Year 42 : 3 205 000 $
Year 43 : 3 005 000 $
Year 44 : 2 380 000 $
Year 45 : 1 425 000 $

Washington Budweiser



Arena Capacity - Ticket Price
Attendance - %

Arena NameWashington Arena
Level 1: 7000 - 95 $ - 6 579 - 93,98%
Level 2: 6000 - 57 $ - 5 681 - 94,68%
Level 3: 3000 - 32 $ - 2 921 - 97,35%
Level 4: 5000 - 20 $ - 4 765 - 95,29%
Luxury : 2000 - 185 $ - 1 742 - 87,11%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 991 - 99,55%
Farm Level 2: 1000 - 15 $ - 995 - 99,52%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %21 686 - 94,29%
Average Income per Game1 751 771 $
Year to Date Revenue49 049 601 $
Farm
Home Games Left12
Average Attendance - %2 986 - 99,54%
Average Income per Game101 539 $
Year to Date Revenue2 640 024 $

Expense

Pro Players Total Salaries77 125 000 $
Farm Players Total Salaries3 095 000 $
Coaches Total Salaries8 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses58 652 752 $
Farm Year To Date Expenses2 899 611 $
Pro Salary Cap To Date53 629 826 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue17 517 715 $
Farm Estimated Season Revenue1 218 473 $
Pro Remaining Season Days36
Pro Expenses Per Days776 376 $
Pro Estimated Expenses27 949 536 $
Farm Remaining Season Days36
Farm Expenses Per Days37 569 $
Farm Estimated Expenses1 352 484 $
Estimated Season Expenses29 302 020 $
Season Salary Cap77 125 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $4 875 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 25 125 000 $
Current Bank Account26 702 528 $
Projected Bank Account16 136 696 $

Pro Players Salaries

Artemi Panarin 10 000 000 $ (2)
-Salary Remaining : 3 302 752 $
Brad Marchand 9 500 000 $ (2)
-Salary Remaining : 3 137 615 $
Steven Stamkos (Out of Payroll) 9 000 000 $ (4)
-Salary Remaining : 2 972 477 $
Mark Stone 9 000 000 $ (2)
-Salary Remaining : 2 972 477 $
Victor Hedman 7 700 000 $ (1)
-Salary Remaining : 2 543 119 $
Connor Hellebuyck 6 000 000 $ (3)
-Salary Remaining : 1 981 651 $
Martin Necas 5 500 000 $ (2)
-Salary Remaining : 1 816 514 $
Matt Duchene 5 500 000 $ (4)
-Salary Remaining : 1 816 514 $
Nick Leddy 3 800 000 $ (3)
-Salary Remaining : 1 255 046 $
Jared McCann 3 250 000 $ (1)
-Salary Remaining : 1 073 394 $
Jesper Bratt 2 800 000 $ (5)
-Salary Remaining : 924 771 $
Ryan Lindgren 2 000 000 $ (4)
-Salary Remaining : 660 550 $
Andrej Sekera 1 900 000 $ (2)
-Salary Remaining : 627 523 $
Tomas Nosek 1 600 000 $ (1)
-Salary Remaining : 528 440 $
Scott Mayfield 1 500 000 $ (2)
-Salary Remaining : 495 413 $
Jan Rutta 1 200 000 $ (1)
-Salary Remaining : 396 330 $
Cale Makar 1 200 000 $ (1)
-Salary Remaining : 396 330 $
Sean Kuraly 1 100 000 $ (5)
-Salary Remaining : 363 303 $
Derek Grant 1 000 000 $ (2)
-Salary Remaining : 330 275 $
Artem Anisimov 950 000 $ (3)
-Salary Remaining : 313 761 $
Curtis McElhinney 900 000 $ (3)
-Salary Remaining : 297 248 $
Evan Rodrigues 725 000 $ (3)
-Salary Remaining : 239 450 $
Total Pro Players22
Salary Commitment
Year 42 : 86 125 000 $
Year 43 : 71 175 000 $
Year 44 : 32 775 000 $
Year 45 : 20 400 000 $
Salary Average Commitment
Year 42 : 76 800 000 $
Year 43 : 62 550 000 $
Year 44 : 31 225 000 $
Year 45 : 18 850 000 $
Salary Cap with 1 Way Contract
Year 42 : 86 125 000 $
Year 43 : 71 175 000 $
Year 44 : 32 775 000 $
Year 45 : 20 400 000 $

Farm Players Salaries

Jakob Silfverberg 500 000 $ (3)
Salary Remaining : 165 138 $
Ryan Dzingel 385 000 $ (2)
Salary Remaining : 127 156 $
Brandon Sutter 250 000 $ (3)
Salary Remaining : 82 569 $
Carter Hutton 150 000 $ (2)
Salary Remaining : 49 541 $
Zack Kassian 135 000 $ (4)
Salary Remaining : 44 587 $
Nikita Gusev 120 000 $ (1)
Salary Remaining : 39 633 $
Anthony DeAngelo 100 000 $ (3)
Salary Remaining : 33 028 $
Mikko Lehtonen 100 000 $ (3)
Salary Remaining : 33 028 $
Mikhail Vorobyev 90 000 $ (4)
Salary Remaining : 29 725 $
Vinni Lettieri 90 000 $ (1)
Salary Remaining : 29 725 $
Radim Zohorna 90 000 $ (3)
Salary Remaining : 29 725 $
Blake Hillman 75 000 $ (2)
Salary Remaining : 24 771 $
Brad Hunt 75 000 $ (4)
Salary Remaining : 24 771 $
Jonah Gadjovich 70 000 $ (3)
Salary Remaining : 23 119 $
German Rubtsov 70 000 $ (1)
Salary Remaining : 23 119 $
Keaton Middleton 70 000 $ (3)
Salary Remaining : 23 119 $
Beck Malenstyn 70 000 $ (1)
Salary Remaining : 23 119 $
William Lagesson 70 000 $ (1)
Salary Remaining : 23 119 $
Austin Czarnik 70 000 $ (4)
Salary Remaining : 23 119 $
Hudson Fasching 70 000 $ (2)
Salary Remaining : 23 119 $
C.J. Smith 70 000 $ (4)
Salary Remaining : 23 119 $
Peter Cehlarik 70 000 $ (5)
Salary Remaining : 23 119 $
Sergey Tolchinsky 70 000 $ (3)
Salary Remaining : 23 119 $
Max Veronneau 70 000 $ (4)
Salary Remaining : 23 119 $
Nicklas Jensen 55 000 $ (2)
Salary Remaining : 18 165 $
Tomas Hyka 55 000 $ (2)
Salary Remaining : 18 165 $
Sami Aittokallio 55 000 $ (2)
Salary Remaining : 18 165 $
Total Farm Players27
Salary Commitment
Year 42 : 3 095 000 $
Year 43 : 2 675 000 $
Year 44 : 1 830 000 $
Year 45 : 580 000 $
Salary Average Commitment
Year 42 : 3 460 000 $
Year 43 : 3 170 000 $
Year 44 : 2 325 000 $
Year 45 : 655 000 $

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameWinnipeg Arena
Level 1: 7000 - 100 $ - 6 725 - 96,07%
Level 2: 6000 - 60 $ - 5 597 - 93,29%
Level 3: 3000 - 35 $ - 2 868 - 95,61%
Level 4: 5000 - 20 $ - 4 733 - 94,66%
Luxury : 2000 - 200 $ - 1 730 - 86,49%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 985 - 99,27%
Farm Level 2: 1000 - 15 $ - 996 - 99,64%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %21 653 - 94,15%
Average Income per Game1 859 222 $
Year to Date Revenue50 198 988 $
Farm
Home Games Left12
Average Attendance - %2 982 - 99,40%
Average Income per Game101 325 $
Year to Date Revenue2 634 450 $

Expense

Pro Players Total Salaries79 450 000 $
Farm Players Total Salaries2 600 000 $
Coaches Total Salaries3 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses55 206 868 $
Farm Year To Date Expenses1 895 685 $
Pro Salary Cap To Date53 197 695 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue20 451 440 $
Farm Estimated Season Revenue1 215 900 $
Pro Remaining Season Days36
Pro Expenses Per Days756 422 $
Pro Estimated Expenses27 231 192 $
Farm Remaining Season Days36
Farm Expenses Per Days28 440 $
Farm Estimated Expenses1 023 840 $
Estimated Season Expenses28 255 032 $
Season Salary Cap79 450 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $2 550 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 27 450 000 $
Current Bank Account71 348 288 $
Projected Bank Account64 760 596 $

Pro Players Salaries

Evgeni Malkin 8 250 000 $ (2)
-Salary Remaining : 2 724 771 $
Alexander Radulov 6 750 000 $ (1)
-Salary Remaining : 2 229 358 $
Cam Atkinson 6 500 000 $ (1)
-Salary Remaining : 2 146 789 $
Cam Fowler 6 000 000 $ (1)
-Salary Remaining : 1 981 651 $
David Rittich 6 000 000 $ (3)
-Salary Remaining : 1 981 651 $
Chris Kreider 5 750 000 $ (2)
-Salary Remaining : 1 899 083 $
Brandon Saad 4 500 000 $ (3)
-Salary Remaining : 1 486 239 $
Kevin Shattenkirk 4 350 000 $ (2)
-Salary Remaining : 1 436 697 $
Marco Scandella 3 750 000 $ (2)
-Salary Remaining : 1 238 532 $
Niklas Hjalmarsson 3 500 000 $ (1)
-Salary Remaining : 1 155 963 $
Derek Ryan 3 200 000 $ (3)
-Salary Remaining : 1 056 881 $
Travis Zajac 3 100 000 $ (4)
-Salary Remaining : 1 023 853 $
Jeff Carter 3 000 000 $ (4)
-Salary Remaining : 990 826 $
Nikita Zadorov 3 000 000 $ (1)
-Salary Remaining : 990 826 $
Alex Chiasson 2 500 000 $ (1)
-Salary Remaining : 825 688 $
Leo Komarov 2 200 000 $ (1)
-Salary Remaining : 726 606 $
Jamie Oleksiak 2 000 000 $ (4)
-Salary Remaining : 660 550 $
Valtteri Filppula 1 500 000 $ (3)
-Salary Remaining : 495 413 $
Robert Hagg 1 500 000 $ (5)
-Salary Remaining : 495 413 $
Scott Harrington 1 300 000 $ (5)
-Salary Remaining : 429 358 $
Chris Driedger 800 000 $ (4)
-Salary Remaining : 264 220 $
Total Pro Players21
Salary Commitment
Year 42 : 79 450 000 $
Year 43 : 49 000 000 $
Year 44 : 26 900 000 $
Year 45 : 11 700 000 $
Salary Average Commitment
Year 42 : 79 550 000 $
Year 43 : 49 100 000 $
Year 44 : 26 000 000 $
Year 45 : 10 800 000 $
Salary Cap with 1 Way Contract
Year 42 : 79 450 000 $
Year 43 : 49 000 000 $
Year 44 : 26 900 000 $
Year 45 : 11 700 000 $

Farm Players Salaries

Devan Dubnyk 650 000 $ (1)
Salary Remaining : 214 679 $
Tyler Johnson 475 000 $ (2)
Salary Remaining : 156 881 $
Derick Brassard 200 000 $ (3)
Salary Remaining : 66 055 $
Oscar Lindberg 150 000 $ (1)
Salary Remaining : 49 541 $
Jordan Oesterle 110 000 $ (3)
Salary Remaining : 36 330 $
Taylor Fedun 100 000 $ (1)
Salary Remaining : 33 028 $
Dustin Byfuglien 100 000 $ (4)
Salary Remaining : 33 028 $
Michael McCarron 70 000 $ (3)
Salary Remaining : 23 119 $
Laurent Dauphin 70 000 $ (4)
Salary Remaining : 23 119 $
Sven Andrighetto 70 000 $ (2)
Salary Remaining : 23 119 $
Scott Wilson 70 000 $ (3)
Salary Remaining : 23 119 $
Adam Wilcox 70 000 $ (5)
Salary Remaining : 23 119 $
Melker Karlsson 70 000 $ (5)
Salary Remaining : 23 119 $
Duncan Siemens 70 000 $ (1)
Salary Remaining : 23 119 $
Phillip Di Giuseppe 70 000 $ (3)
Salary Remaining : 23 119 $
Markus Granlund 70 000 $ (3)
Salary Remaining : 23 119 $
Jeremy Morin 70 000 $ (5)
Salary Remaining : 23 119 $
Ryan Bourque 60 000 $ (1)
Salary Remaining : 19 817 $
Andrei Mironov 55 000 $ (2)
Salary Remaining : 18 165 $
Total Farm Players19
Salary Commitment
Year 42 : 2 600 000 $
Year 43 : 1 570 000 $
Year 44 : 970 000 $
Year 45 : 380 000 $
Salary Average Commitment
Year 42 : 3 262 500 $
Year 43 : 2 232 500 $
Year 44 : 1 632 500 $
Year 45 : 1 012 500 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of 82 000 000 $
Available Cap Space

Over Minimum of
52 000 000 $

Pro Players

Farm Players

Total Players

Anaheim Icehawks 56 684 337 $ 80 200 000 $ 1 800 000 $ 28 200 000 $ 222143
Atlanta Supra 83 509 234 $ 76 750 000 $ 5 250 000 $ 24 750 000 $ 212344
Boston Bruins 108 470 751 $ 57 800 000 $ 24 200 000 $ 5 800 000 $ 232043
Calgary Red Bull 26 567 814 $ 81 100 000 $ 900 000 $ 29 100 000 $ 242044
Chicago Blackhawks 73 055 391 $ 74 000 000 $ 8 000 000 $ 22 000 000 $ 222648
Cleveland Bulldogs 95 761 008 $ 80 950 000 $ 1 050 000 $ 28 950 000 $ 212849
Colorado Zipper 52 002 153 $ 80 980 000 $ 1 020 000 $ 28 980 000 $ 202444
Dallas Storm 30 738 462 $ 81 450 000 $ 550 000 $ 29 450 000 $ 211435
Detroit Red Wings 48 181 739 $ 52 500 000 $ 29 500 000 $ 500 000 $ 242650
Edmonton Oilers 83 214 019 $ 56 000 000 $ 26 000 000 $ 4 000 000 $ 241135
Halifax Thunder 88 213 737 $ 72 750 000 $ 9 250 000 $ 20 750 000 $ 251742
Hamilton Tigers 82 547 492 $ 80 300 000 $ 1 700 000 $ 28 300 000 $ 221335
Houston Supernova 3 430 299 $ 81 000 013 $ 999 987 $ 29 000 013 $ 212950
London Spartiates 63 575 590 $ 67 925 000 $ 14 075 000 $ 15 925 000 $ 211940
Los Angeles Kings 97 122 249 $ 60 950 000 $ 21 050 000 $ 8 950 000 $ 262147
Miami Heat 37 156 464 $ 69 650 000 $ 12 350 000 $ 17 650 000 $ 261642
Moncton Wildcats 29 018 637 $ 62 450 000 $ 19 550 000 $ 10 450 000 $ 261945
Montreal Canadiens 51 601 160 $ 80 500 000 $ 1 500 000 $ 28 500 000 $ 211940
New York Rangers 20 400 835 $ 73 550 000 $ 8 450 000 $ 21 550 000 $ 211435
Nunavut Mystery 6 563 796 $ 78 325 000 $ 3 675 000 $ 26 325 000 $ 202444
Ottawa Lumberjacks 89 971 671 $ 81 250 000 $ 750 000 $ 29 250 000 $ 252348
Quebec Nordiques 70 699 104 $ 53 025 000 $ 28 975 000 $ 1 025 000 $ 222749
Regina Pats 96 571 794 $ 56 500 000 $ 25 500 000 $ 4 500 000 $ 212748
San Jose Rhinos 27 039 207 $ 81 525 000 $ 475 000 $ 29 525 000 $ 221840
Seattle Kraken 106 070 201 $ 55 350 000 $ 26 650 000 $ 3 350 000 $ 232346
St-Johns Desperados 97 037 619 $ 70 250 000 $ 11 750 000 $ 18 250 000 $ 222850
St-Louis Blues 41 566 239 $ 80 950 000 $ 1 050 000 $ 28 950 000 $ 222042
Toronto Tomahawk 53 915 306 $ 67 875 007 $ 14 124 993 $ 15 875 007 $ 261137
Vancouver Knights 56 946 224 $ 78 450 000 $ 3 550 000 $ 26 450 000 $ 202949
Washington Budweiser 26 702 528 $ 77 125 000 $ 4 875 000 $ 25 125 000 $ 222749
Winnipeg Jets 71 348 288 $ 79 450 000 $ 2 550 000 $ 27 450 000 $ 211940