Finances



Anaheim Icehawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameQualcomm Center
Level 1: 7000 - $110 - 6 455 - 92.21%
Level 2: 6000 - $70 - 5 513 - 91.89%
Level 3: 3000 - $35 - 2 845 - 94.84%
Level 4: 5000 - $28 - 4 621 - 92.43%
Luxury : 2000 - $200 - 1 738 - 86.88%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 2 000 - 99.98%
Farm Level 2: 1000 - $15 - 998 - 99.82%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %21 172 - 92.05%
Average Income per Game$2,006,921
Year to Date Revenue$68,235,304
Farm
Home Games Left5
Average Attendance - %2 998 - 99.92%
Average Income per Game$101,949
Year to Date Revenue$3,364,314

Expense

Pro Players Total Salaries$71,410,000
Farm Players Total Salaries$1,160,000
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$62,924,633
Farm Year To Date Expenses$1,872,780
Pro Salary Cap To Date$60,987,148
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,048,445
Farm Estimated Season Revenue$509,745
Pro Remaining Season Days26
Pro Expenses Per Days$601,721
Pro Estimated Expenses$15,644,746
Farm Remaining Season Days17
Farm Expenses Per Days$19,115
Farm Estimated Expenses$324,955
Estimated Season Expenses$15,969,701
Season Salary Cap$71,410,000
Estimate Under Maximum Salary Cap of $84,000,000$12,590,000
Estimate Over Minimum Salary Cap of $52,000,000 $19,410,000
Current Bank Account$109,231,352
Projected Bank Account$107,819,841

Pro Players Salaries

Steven Stamkos $8,500,000 (2)
-Salary Remaining : $1,811,475
Andrei Vasilevskiy $8,500,000 (1)
-Salary Remaining : $1,811,475
Brandon Montour $6,750,000 (4)
-Salary Remaining : $1,438,525
Morgan Rielly $6,000,000 (1)
-Salary Remaining : $1,278,689
Thomas Chabot $5,000,000 (1)
-Salary Remaining : $1,065,574
Dylan Strome $4,500,000 (2)
-Salary Remaining : $959,016
Jack Roslovic $4,000,000 (5)
-Salary Remaining : $852,459
Pavel Zacha $3,000,000 (1)
-Salary Remaining : $639,344
Gabriel Vilardi $3,000,000 (1)
-Salary Remaining : $639,344
Jonathan Toews $3,000,000 (2)
-Salary Remaining : $639,344
Justin Holl $2,500,000 (2)
-Salary Remaining : $532,787
Anton Forsberg $2,000,000 (1)
-Salary Remaining : $426,230
Barrett Hayton $2,000,000 (5)
-Salary Remaining : $426,230
Dylan Gambrell $1,500,000 (4)
-Salary Remaining : $319,672
Cal Clutterbuck $1,400,000 (5)
-Salary Remaining : $298,361
Dmitry Kulikov $1,250,000 (2)
-Salary Remaining : $266,393
William Eklund $1,100,000 (2)
-Salary Remaining : $234,426
Robert Hagg $1,000,000 (5)
-Salary Remaining : $213,115
Paul Cotter $1,000,000 (4)
-Salary Remaining : $213,115
Filip Zadina $950,000 (1)
-Salary Remaining : $202,459
Anders Bjork $800,000 (5)
-Salary Remaining : $170,492
Jacob MacDonald $760,000 (1)
-Salary Remaining : $161,967
Derrick Pouliot $750,000 (1)
-Salary Remaining : $159,836
Frederik Gauthier $750,000 (3)
-Salary Remaining : $159,836
Dan Renouf $700,000 (2)
-Salary Remaining : $149,180
Cale Fleury $700,000 (1)
-Salary Remaining : $149,180
Total Pro Players26
Salary Commitment
Year 47 : $71,410,000
Year 48 : $40,750,000
Year 49 : $19,200,000
Year 50 : $18,450,000
Salary Average Commitment
Year 47 : $71,410,000
Year 48 : $40,750,000
Year 49 : $19,200,000
Year 50 : $18,450,000
Salary Cap with 1 Way Contract
Year 47 : $71,410,000
Year 48 : $40,750,000
Year 49 : $19,200,000
Year 50 : $18,450,000

Farm Players Salaries

Malcolm Subban $125,000 (1)
Salary Remaining : $18,805
Lassi Thomson $110,000 (2)
Salary Remaining : $16,549
Nolan Patrick $100,000 (1)
Salary Remaining : $15,044
Tyler Ennis $100,000 (1)
Salary Remaining : $15,044
Darren Raddysh $100,000 (5)
Salary Remaining : $15,044
Nolan Foote $100,000 (3)
Salary Remaining : $15,044
Michael McNiven $75,000 (1)
Salary Remaining : $11,283
Oscar Dansk $75,000 (4)
Salary Remaining : $11,283
Trevor Murphy $75,000 (1)
Salary Remaining : $11,283
Spencer Foo $75,000 (4)
Salary Remaining : $11,283
Denis Malgin $75,000 (4)
Salary Remaining : $11,283
Hunter Shinkaruk $75,000 (4)
Salary Remaining : $11,283
Nail Yakupov $75,000 (4)
Salary Remaining : $11,283
Total Farm Players13
Salary Commitment
Year 47 : $1,160,000
Year 48 : $685,000
Year 49 : $575,000
Year 50 : $475,000
Salary Average Commitment
Year 47 : $1,160,000
Year 48 : $685,000
Year 49 : $575,000
Year 50 : $475,000

Atlanta Supra



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhilips Arena
Level 1: 7000 - $120 - 5 182 - 74.03%
Level 2: 6000 - $70 - 5 579 - 92.98%
Level 3: 3000 - $40 - 2 816 - 93.85%
Level 4: 5000 - $25 - 4 600 - 91.99%
Luxury : 2000 - $200 - 1 758 - 87.90%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $40 - 1 974 - 98.72%
Farm Level 2: 1000 - $20 - 817 - 81.66%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %19 934 - 86.67%
Average Income per Game$1,909,938
Year to Date Revenue$64,937,904
Farm
Home Games Left4
Average Attendance - %2 791 - 93.03%
Average Income per Game$114,366
Year to Date Revenue$3,888,456

Expense

Pro Players Total Salaries$78,350,000
Farm Players Total Salaries$1,657,500
Coaches Total Salaries$8,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$73,905,128
Farm Year To Date Expenses$1,811,267
Pro Salary Cap To Date$66,175,240
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,369,568
Farm Estimated Season Revenue$457,465
Pro Remaining Season Days26
Pro Expenses Per Days$707,787
Pro Estimated Expenses$18,402,462
Farm Remaining Season Days17
Farm Expenses Per Days$19,093
Farm Estimated Expenses$324,581
Estimated Season Expenses$18,727,043
Season Salary Cap$78,350,000
Estimate Under Maximum Salary Cap of $84,000,000$5,650,000
Estimate Over Minimum Salary Cap of $52,000,000 $26,350,000
Current Bank Account$89,018,105
Projected Bank Account$84,118,095

Pro Players Salaries

Nikita Kucherov $10,000,000 (2)
-Salary Remaining : $2,131,148
Mikko Rantanen $10,000,000 (5)
-Salary Remaining : $2,131,148
Ilya Sorokin $7,800,000 (4)
-Salary Remaining : $1,662,295
Dylan Larkin $7,500,000 (3)
-Salary Remaining : $1,598,361
Alex DeBrincat $7,250,000 (1)
-Salary Remaining : $1,545,082
Valeri Nichushkin $6,500,000 (1)
-Salary Remaining : $1,385,246
Kris Letang $5,000,000 (3)
-Salary Remaining : $1,065,574
Anthony Cirelli $4,500,000 (2)
-Salary Remaining : $959,016
Brayden McNabb $3,750,000 (2)
-Salary Remaining : $799,180
Ville Husso $3,000,000 (3)
-Salary Remaining : $639,344
Alexander Romanov $2,000,000 (1)
-Salary Remaining : $426,230
Marcus Pettersson $1,500,000 (2)
-Salary Remaining : $319,672
Andrei Kuzmenko $1,200,000 (4)
-Salary Remaining : $255,738
Moritz Seider $1,200,000 (2)
-Salary Remaining : $255,738
Lucas Raymond $1,200,000 (2)
-Salary Remaining : $255,738
Anton Lundell $1,200,000 (2)
-Salary Remaining : $255,738
Luke Glendening $1,025,000 (2)
-Salary Remaining : $218,443
Sean Kuraly $1,000,000 (5)
-Salary Remaining : $213,115
Isac Lundestrom $1,000,000 (4)
-Salary Remaining : $213,115
Timothy Liljegren $950,000 (1)
-Salary Remaining : $202,459
Gabriel Carlsson $775,000 (3)
-Salary Remaining : $165,164
Total Pro Players21
Salary Commitment
Year 47 : $78,350,000
Year 48 : $61,650,000
Year 49 : $37,275,000
Year 50 : $21,000,000
Salary Average Commitment
Year 47 : $78,350,000
Year 48 : $61,650,000
Year 49 : $37,275,000
Year 50 : $21,000,000
Salary Cap with 1 Way Contract
Year 47 : $78,350,000
Year 48 : $61,650,000
Year 49 : $37,275,000
Year 50 : $21,000,000

Farm Players Salaries

Nathan Walker $180,000 (4)
Salary Remaining : $27,080
Petteri Lindbohm $100,000 (1)
Salary Remaining : $15,044
Carey Price $100,000 (3)
Salary Remaining : $15,044
Ryan Carpenter $95,000 (3)
Salary Remaining : $14,292
Elmer Soderblom $95,000 (4)
Salary Remaining : $14,292
Pierre Engvall $90,000 (4)
Salary Remaining : $13,540
Artemi Kniazev $90,000 (2)
Salary Remaining : $13,540
Danil Gushchin $85,000 (4)
Salary Remaining : $12,788
Vladislav Kolyachonok $80,000 (2)
Salary Remaining : $12,035
Egor Korshkov $77,500 (4)
Salary Remaining : $11,659
Vladimir Tkachev $75,000 (2)
Salary Remaining : $11,283
Kasper Bjorkqvist $75,000 (2)
Salary Remaining : $11,283
Tomas Jurco $75,000 (4)
Salary Remaining : $11,283
Evgeny Svechnikov $75,000 (5)
Salary Remaining : $11,283
Joe Hicketts $75,000 (2)
Salary Remaining : $11,283
Kristian Vesalainen $75,000 (4)
Salary Remaining : $11,283
Taro Hirose $75,000 (2)
Salary Remaining : $11,283
Danil Yurtaykin $70,000 (1)
Salary Remaining : $10,531
Mackenzie Skapski $70,000 (1)
Salary Remaining : $10,531
Total Farm Players19
Salary Commitment
Year 47 : $1,657,500
Year 48 : $1,417,500
Year 49 : $947,500
Year 50 : $752,500
Salary Average Commitment
Year 47 : $1,657,500
Year 48 : $1,417,500
Year 49 : $947,500
Year 50 : $752,500

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameFleet Center
Level 1: 7000 - $105 - 6 491 - 92.72%
Level 2: 6000 - $75 - 4 770 - 79.51%
Level 3: 3000 - $45 - 2 796 - 93.20%
Level 4: 5000 - $25 - 4 705 - 94.10%
Luxury : 2000 - $200 - 1 730 - 86.48%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $25 - 2 000 - 100.00%
Farm Level 2: 1000 - $15 - 999 - 99.85%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %20 492 - 89.10%
Average Income per Game$1,954,420
Year to Date Revenue$66,450,288
Farm
Home Games Left5
Average Attendance - %2 999 - 99.95%
Average Income per Game$77,973
Year to Date Revenue$2,573,118

Expense

Pro Players Total Salaries$78,500,000
Farm Players Total Salaries$3,583,000
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$68,385,980
Farm Year To Date Expenses$5,155,852
Pro Salary Cap To Date$66,463,668
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,680,942
Farm Estimated Season Revenue$389,866
Pro Remaining Season Days26
Pro Expenses Per Days$659,836
Pro Estimated Expenses$17,155,736
Farm Remaining Season Days17
Farm Expenses Per Days$49,407
Farm Estimated Expenses$839,919
Estimated Season Expenses$17,995,655
Season Salary Cap$78,500,000
Estimate Under Maximum Salary Cap of $84,000,000$5,500,000
Estimate Over Minimum Salary Cap of $52,000,000 $26,500,000
Current Bank Account$118,043,305
Projected Bank Account$114,118,458

Pro Players Salaries

Alex Tuch $7,000,000 (1)
-Salary Remaining : $1,491,803
Pierre-Luc Dubois $5,900,000 (1)
-Salary Remaining : $1,257,377
Philipp Grubauer $5,900,000 (1)
-Salary Remaining : $1,257,377
Charlie Coyle $5,500,000 (5)
-Salary Remaining : $1,172,131
Alex Killorn $5,000,000 (1)
-Salary Remaining : $1,065,574
Shayne Gostisbehere $4,800,000 (3)
-Salary Remaining : $1,022,951
Anders Lee $4,700,000 (4)
-Salary Remaining : $1,001,639
Tomas Tatar $4,500,000 (1)
-Salary Remaining : $959,016
Erik Johnson $3,750,000 (3)
-Salary Remaining : $799,180
Mark Giordano $3,500,000 (1)
-Salary Remaining : $745,902
Josh Anderson $3,300,000 (1)
-Salary Remaining : $703,279
Andreas Athanasiou $3,000,000 (2)
-Salary Remaining : $639,344
David Savard $3,000,000 (2)
-Salary Remaining : $639,344
Nicolas Roy $3,000,000 (4)
-Salary Remaining : $639,344
Stuart Skinner $2,800,000 (3)
-Salary Remaining : $596,721
Nicolas Hague $2,750,000 (3)
-Salary Remaining : $586,066
Victor Olofsson $2,000,000 (5)
-Salary Remaining : $426,230
Zach Parise $2,000,000 (1)
-Salary Remaining : $426,230
Mathieu Joseph $2,000,000 (4)
-Salary Remaining : $426,230
Simon Benoit $1,500,000 (3)
-Salary Remaining : $319,672
Pierre-Olivier Joseph $1,500,000 (3)
-Salary Remaining : $319,672
Juuso Parssinen $1,100,000 (4)
-Salary Remaining : $234,426
Total Pro Players22
Salary Commitment
Year 47 : $78,500,000
Year 48 : $41,400,000
Year 49 : $35,400,000
Year 50 : $18,300,000
Salary Average Commitment
Year 47 : $78,500,000
Year 48 : $41,400,000
Year 49 : $35,400,000
Year 50 : $18,300,000
Salary Cap with 1 Way Contract
Year 47 : $78,500,000
Year 48 : $41,400,000
Year 49 : $35,400,000
Year 50 : $18,300,000

Farm Players Salaries

Anthony Mantha $570,000 (3)
Salary Remaining : $85,752
Cory Schneider $500,000 (3)
Salary Remaining : $75,221
Alexandre Carrier $333,000 (1)
Salary Remaining : $50,097
Philippe Myers $250,000 (1)
Salary Remaining : $37,611
Anthony Beauvillier $250,000 (5)
Salary Remaining : $37,611
Max Comtois $150,000 (4)
Salary Remaining : $22,566
Joe Veleno $125,000 (3)
Salary Remaining : $18,805
Antoine Bibeau $100,000 (3)
Salary Remaining : $15,044
Kole Lind $100,000 (3)
Salary Remaining : $15,044
Nicolas Meloche $100,000 (3)
Salary Remaining : $15,044
Vincent Desharnais $100,000 (4)
Salary Remaining : $15,044
Nicolas Deslauriers $100,000 (2)
Salary Remaining : $15,044
Cayden Primeau $100,000 (1)
Salary Remaining : $15,044
Samuel Bolduc $85,000 (4)
Salary Remaining : $12,788
Ben Jones $85,000 (2)
Salary Remaining : $12,788
Jesse Puljujarvi $80,000 (5)
Salary Remaining : $12,035
Samuel Poulin $80,000 (4)
Salary Remaining : $12,035
Logan Brown $80,000 (5)
Salary Remaining : $12,035
Maxence Guenette $80,000 (4)
Salary Remaining : $12,035
Maxime Lajoie $80,000 (4)
Salary Remaining : $12,035
Alexandre Fortin $80,000 (4)
Salary Remaining : $12,035
Kevin Poulin $80,000 (1)
Salary Remaining : $12,035
Michael Amadio $75,000 (2)
Salary Remaining : $11,283
Total Farm Players23
Salary Commitment
Year 47 : $3,583,000
Year 48 : $2,820,000
Year 49 : $2,560,000
Year 50 : $1,065,000
Salary Average Commitment
Year 47 : $3,583,000
Year 48 : $2,820,000
Year 49 : $2,560,000
Year 50 : $1,065,000

Calgary Red Bull



Arena Capacity - Ticket Price
Attendance - %

Arena NameVodka Red Bull Center
Level 1: 7000 - $85 - 6 755 - 96.49%
Level 2: 6000 - $62 - 5 612 - 93.53%
Level 3: 3000 - $30 - 2 892 - 96.41%
Level 4: 5000 - $20 - 4 875 - 97.51%
Luxury : 2000 - $140 - 1 848 - 92.39%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $38 - 1 979 - 98.97%
Farm Level 2: 1000 - $18 - 993 - 99.28%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %21 982 - 95.57%
Average Income per Game$1,638,033
Year to Date Revenue$54,055,102
Farm
Home Games Left5
Average Attendance - %2 972 - 99.07%
Average Income per Game$111,702
Year to Date Revenue$3,686,160

Expense

Pro Players Total Salaries$77,150,000
Farm Players Total Salaries$1,907,500
Coaches Total Salaries$2,300,000
Luxury Taxe Total$0
Pro Year To Date Expenses$67,648,655
Farm Year To Date Expenses$2,347,117
Pro Salary Cap To Date$66,362,927
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,104,267
Farm Estimated Season Revenue$558,509
Pro Remaining Season Days26
Pro Expenses Per Days$644,672
Pro Estimated Expenses$16,761,472
Farm Remaining Season Days17
Farm Expenses Per Days$23,960
Farm Estimated Expenses$407,320
Estimated Season Expenses$17,168,792
Season Salary Cap$77,150,000
Estimate Under Maximum Salary Cap of $84,000,000$6,850,000
Estimate Over Minimum Salary Cap of $52,000,000 $25,150,000
Current Bank Account$16,301,417
Projected Bank Account$12,795,401

Pro Players Salaries

Artemi Panarin $12,000,000 (2)
-Salary Remaining : $2,557,377
Aleksander Barkov $10,000,000 (1)
-Salary Remaining : $2,131,148
Kyle Connor $7,500,000 (2)
-Salary Remaining : $1,598,361
Brayden Schenn $6,300,000 (5)
-Salary Remaining : $1,342,623
Ryan Pulock $6,000,000 (3)
-Salary Remaining : $1,278,689
John Klingberg $5,250,000 (1)
-Salary Remaining : $1,118,852
Jonathan Huberdeau $4,500,000 (3)
-Salary Remaining : $959,016
Logan Thompson $4,250,000 (3)
-Salary Remaining : $905,738
Ryan Graves $4,000,000 (4)
-Salary Remaining : $852,459
Rasmus Sandin $3,000,000 (4)
-Salary Remaining : $639,344
Mason Appleton $2,200,000 (4)
-Salary Remaining : $468,852
Robby Fabbri (Out of Payroll) $2,000,000 (1)
-Salary Remaining : $426,230
Nick Paul $2,000,000 (1)
-Salary Remaining : $426,230
Scott Mayfield $2,000,000 (1)
-Salary Remaining : $426,230
Henri Jokiharju $2,000,000 (4)
-Salary Remaining : $426,230
Kaiden Guhle $1,200,000 (4)
-Salary Remaining : $255,738
Cole Perfetti $1,200,000 (2)
-Salary Remaining : $255,738
Michael McLeod $1,000,000 (1)
-Salary Remaining : $213,115
Scott Wedgewood $1,000,000 (1)
-Salary Remaining : $213,115
Nick Bjugstad $900,000 (3)
-Salary Remaining : $191,803
David Gustafsson $850,000 (5)
-Salary Remaining : $181,148
Total Pro Players21
Salary Commitment
Year 47 : $79,150,000
Year 48 : $55,900,000
Year 49 : $35,200,000
Year 50 : $19,550,000
Salary Average Commitment
Year 47 : $79,150,000
Year 48 : $55,900,000
Year 49 : $35,200,000
Year 50 : $19,550,000
Salary Cap with 1 Way Contract
Year 47 : $79,150,000
Year 48 : $55,900,000
Year 49 : $35,200,000
Year 50 : $19,550,000

Farm Players Salaries

Keegan Kolesar $150,000 (1)
Salary Remaining : $22,566
Jacob Larsson $110,000 (1)
Salary Remaining : $16,549
Anthony Stolarz $100,000 (1)
Salary Remaining : $15,044
Scott Perunovich $90,000 (2)
Salary Remaining : $13,540
Lukas Dostal $87,500 (2)
Salary Remaining : $13,164
Leevi Merilainen $85,000 (4)
Salary Remaining : $12,788
Nikita Alexandrov $85,000 (4)
Salary Remaining : $12,788
Haydn Fleury $80,000 (4)
Salary Remaining : $12,035
Brinson Pasichnuk $77,500 (5)
Salary Remaining : $11,659
Sami Niku $77,500 (5)
Salary Remaining : $11,659
Jakob Forsbacka-Karlsson $77,500 (5)
Salary Remaining : $11,659
Ryan MacInnis $77,500 (5)
Salary Remaining : $11,659
Carsen Twarynski $77,500 (5)
Salary Remaining : $11,659
Tobias Lindberg $77,500 (5)
Salary Remaining : $11,659
Bogdan Yakimov $77,500 (5)
Salary Remaining : $11,659
Alexander Yelesin $77,500 (5)
Salary Remaining : $11,659
Aleksi Saarela $75,000 (5)
Salary Remaining : $11,283
Isaak Phillips $75,000 (2)
Salary Remaining : $11,283
Turner Elson $70,000 (1)
Salary Remaining : $10,531
Lean Bergmann $70,000 (1)
Salary Remaining : $10,531
Nicolas Kerdiles $70,000 (1)
Salary Remaining : $10,531
Tanner Richard $70,000 (1)
Salary Remaining : $10,531
J.C. Lipon $70,000 (1)
Salary Remaining : $10,531
Total Farm Players23
Salary Commitment
Year 47 : $1,907,500
Year 48 : $1,197,500
Year 49 : $945,000
Year 50 : $945,000
Salary Average Commitment
Year 47 : $1,907,500
Year 48 : $1,197,500
Year 49 : $945,000
Year 50 : $945,000

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHeros Center
Level 1: 7000 - $180 - 3 397 - 48.52%
Level 2: 6000 - $88 - 3 835 - 63.92%
Level 3: 3000 - $47 - 2 297 - 76.56%
Level 4: 5000 - $35 - 3 360 - 67.20%
Luxury : 2000 - $275 - 1 091 - 54.55%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $80 - 2 000 - 100.00%
Farm Level 2: 1000 - $30 - 1 000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %13 980 - 60.78%
Average Income per Game$1,769,379
Year to Date Revenue$60,158,889
Farm
Home Games Left4
Average Attendance - %3 000 - 100.00%
Average Income per Game$228,000
Year to Date Revenue$7,752,000

Expense

Pro Players Total Salaries$82,850,000
Farm Players Total Salaries$3,684,300
Coaches Total Salaries$7,200,000
Luxury Taxe Total$0
Pro Year To Date Expenses$74,357,836
Farm Year To Date Expenses$4,124,104
Pro Salary Cap To Date$68,277,442
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,385,654
Farm Estimated Season Revenue$912,000
Pro Remaining Season Days26
Pro Expenses Per Days$728,279
Pro Estimated Expenses$18,935,254
Farm Remaining Season Days17
Farm Expenses Per Days$43,224
Farm Estimated Expenses$734,808
Estimated Season Expenses$19,670,062
Season Salary Cap$74,100,000
Estimate Under Maximum Salary Cap of $84,000,000$9,900,000
Estimate Over Minimum Salary Cap of $52,000,000 $22,100,000
Current Bank Account$90,517,532
Projected Bank Account$84,145,124

Pro Players Salaries

Adam Fox (Out of Payroll) $8,750,000 (4)
-Salary Remaining : $1,864,754
Tim Stutzle $8,500,000 (1)
-Salary Remaining : $1,811,475
Sebastian Aho $7,800,000 (1)
-Salary Remaining : $1,662,295
Brady Tkachuk $7,500,000 (1)
-Salary Remaining : $1,598,361
Elias Lindholm $7,250,000 (4)
-Salary Remaining : $1,545,082
Sam Reinhart $6,750,000 (1)
-Salary Remaining : $1,438,525
Claude Giroux $6,000,000 (2)
-Salary Remaining : $1,278,689
Jaccob Slavin $5,750,000 (1)
-Salary Remaining : $1,225,410
Brady Skjei $5,250,000 (2)
-Salary Remaining : $1,118,852
Erik Haula $2,800,000 (3)
-Salary Remaining : $596,721
Evan Bouchard $2,750,000 (1)
-Salary Remaining : $586,066
Matt Roy $2,750,000 (4)
-Salary Remaining : $586,066
Filip Gustavsson $2,000,000 (3)
-Salary Remaining : $426,230
Charlie Lindgren $2,000,000 (5)
-Salary Remaining : $426,230
Marc Staal $1,200,000 (5)
-Salary Remaining : $255,738
Jimmy Vesey $1,000,000 (4)
-Salary Remaining : $213,115
Marcus Johansson $1,000,000 (3)
-Salary Remaining : $213,115
Noah Cates $1,000,000 (2)
-Salary Remaining : $213,115
Mark Jankowski $950,000 (1)
-Salary Remaining : $202,459
Nick Seeler $950,000 (1)
-Salary Remaining : $202,459
Cole Smith $900,000 (5)
-Salary Remaining : $191,803
Total Pro Players21
Salary Commitment
Year 47 : $82,850,000
Year 48 : $41,900,000
Year 49 : $29,650,000
Year 50 : $23,850,000
Salary Average Commitment
Year 47 : $82,850,000
Year 48 : $41,900,000
Year 49 : $29,650,000
Year 50 : $23,850,000
Salary Cap with 1 Way Contract
Year 47 : $82,850,000
Year 48 : $41,900,000
Year 49 : $29,650,000
Year 50 : $23,850,000

Farm Players Salaries

Gabriel Landeskog $800,000 (2)
Salary Remaining : $120,354
Mason Marchment $375,000 (3)
Salary Remaining : $56,416
David Rittich $150,000 (3)
Salary Remaining : $22,566
Calvin Pickard $138,500 (5)
Salary Remaining : $20,836
Jordan Greenway $125,000 (4)
Salary Remaining : $18,805
Matt Martin $102,500 (3)
Salary Remaining : $15,420
Ryan Johansen $102,500 (3)
Salary Remaining : $15,420
Jon Merrill $102,500 (3)
Salary Remaining : $15,420
Rocco Grimaldi $98,200 (3)
Salary Remaining : $14,773
Jonny Brodzinski $95,000 (5)
Salary Remaining : $14,292
Michael Stone $95,000 (1)
Salary Remaining : $14,292
Gavin Bayreuther $95,000 (4)
Salary Remaining : $14,292
Ben Meyers $95,000 (1)
Salary Remaining : $14,292
Nick Blankenburg $95,000 (5)
Salary Remaining : $14,292
Tanner Laczynski $95,000 (3)
Salary Remaining : $14,292
Chase De Leo $92,600 (3)
Salary Remaining : $13,931
Justin Bailey $90,000 (3)
Salary Remaining : $13,540
Michael Eyssimont $85,000 (2)
Salary Remaining : $12,788
Dominic Toninato $82,500 (2)
Salary Remaining : $12,412
Nathan Smith $80,000 (2)
Salary Remaining : $12,035
Mitchell Chaffee $80,000 (2)
Salary Remaining : $12,035
Matthew Murray $77,500 (4)
Salary Remaining : $11,659
Fredrik Olofsson $77,500 (4)
Salary Remaining : $11,659
Kevin Mandolese $77,500 (4)
Salary Remaining : $11,659
Luke Philp $77,500 (4)
Salary Remaining : $11,659
Chase Priskie $75,000 (2)
Salary Remaining : $11,283
Alexander Chmelevski $75,000 (3)
Salary Remaining : $11,283
Andrew Agozzino $75,000 (3)
Salary Remaining : $11,283
Josef Korenar $75,000 (3)
Salary Remaining : $11,283
Total Farm Players29
Salary Commitment
Year 47 : $3,684,300
Year 48 : $3,494,300
Year 49 : $2,291,800
Year 50 : $858,500
Salary Average Commitment
Year 47 : $3,595,800
Year 48 : $3,405,800
Year 49 : $2,203,300
Year 50 : $770,000

Cleveland Bulldogs



Arena Capacity - Ticket Price
Attendance - %

Arena NameJacobs ICE
Level 1: 7000 - $90 - 6 667 - 95.25%
Level 2: 6000 - $60 - 5 676 - 94.60%
Level 3: 3000 - $35 - 2 817 - 93.90%
Level 4: 5000 - $20 - 4 861 - 97.21%
Luxury : 2000 - $180 - 1 771 - 88.57%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1 986 - 99.31%
Farm Level 2: 1000 - $15 - 996 - 99.58%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %21 792 - 94.75%
Average Income per Game$1,746,304
Year to Date Revenue$59,374,338
Farm
Home Games Left4
Average Attendance - %2 982 - 99.40%
Average Income per Game$101,348
Year to Date Revenue$3,445,836

Expense

Pro Players Total Salaries$70,800,000
Farm Players Total Salaries$2,682,500
Coaches Total Salaries$7,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$69,215,630
Farm Year To Date Expenses$2,707,645
Pro Salary Cap To Date$62,724,560
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,224,128
Farm Estimated Season Revenue$405,392
Pro Remaining Season Days26
Pro Expenses Per Days$637,705
Pro Estimated Expenses$16,580,330
Farm Remaining Season Days17
Farm Expenses Per Days$30,819
Farm Estimated Expenses$523,923
Estimated Season Expenses$17,104,253
Season Salary Cap$70,800,000
Estimate Under Maximum Salary Cap of $84,000,000$13,200,000
Estimate Over Minimum Salary Cap of $52,000,000 $18,800,000
Current Bank Account$83,642,509
Projected Bank Account$79,167,776

Pro Players Salaries

Pavel Buchnevich $7,000,000 (4)
-Salary Remaining : $1,491,803
Joe Pavelski $6,750,000 (2)
-Salary Remaining : $1,438,525
Brock Nelson $6,000,000 (3)
-Salary Remaining : $1,278,689
Justin Faulk $5,500,000 (5)
-Salary Remaining : $1,172,131
Cam Fowler $5,250,000 (1)
-Salary Remaining : $1,118,852
William Karlsson $5,000,000 (1)
-Salary Remaining : $1,065,574
Reilly Smith $4,750,000 (2)
-Salary Remaining : $1,012,295
Blake Coleman $4,500,000 (5)
-Salary Remaining : $959,016
Erik Cernak $4,000,000 (3)
-Salary Remaining : $852,459
Cody Ceci $3,500,000 (2)
-Salary Remaining : $745,902
Thatcher Demko (Out of Payroll) $3,500,000 (1)
-Salary Remaining : $745,902
Derek Forbort $3,000,000 (3)
-Salary Remaining : $639,344
Alex Iafallo $3,000,000 (2)
-Salary Remaining : $639,344
Michael Bunting $2,750,000 (1)
-Salary Remaining : $586,066
Vladislav Namestnikov $2,000,000 (2)
-Salary Remaining : $426,230
Eric Robinson $2,000,000 (4)
-Salary Remaining : $426,230
Nico Sturm $2,000,000 (3)
-Salary Remaining : $426,230
Martin Jones $1,250,000 (3)
-Salary Remaining : $266,393
Lane Pederson $950,000 (3)
-Salary Remaining : $202,459
Johnathan Kovacevic $850,000 (2)
-Salary Remaining : $181,148
Noah Gregor $750,000 (1)
-Salary Remaining : $159,836
Total Pro Players21
Salary Commitment
Year 47 : $74,300,000
Year 48 : $57,050,000
Year 49 : $36,200,000
Year 50 : $19,000,000
Salary Average Commitment
Year 47 : $74,300,000
Year 48 : $57,050,000
Year 49 : $36,200,000
Year 50 : $19,000,000
Salary Cap with 1 Way Contract
Year 47 : $74,300,000
Year 48 : $57,050,000
Year 49 : $36,200,000
Year 50 : $19,000,000

Farm Players Salaries

Zdeno Chara $300,000 (1)
Salary Remaining : $45,133
Ondrej Palat $250,000 (5)
Salary Remaining : $37,611
Nick Foligno $200,000 (5)
Salary Remaining : $30,088
Calvin Petersen $150,000 (3)
Salary Remaining : $22,566
Jaroslav Halak $125,000 (1)
Salary Remaining : $18,805
Jacob Bryson $125,000 (2)
Salary Remaining : $18,805
Zac Jones $100,000 (3)
Salary Remaining : $15,044
Cal Foote $90,000 (3)
Salary Remaining : $13,540
Kyle Burroughs $90,000 (3)
Salary Remaining : $13,540
Devin Shore $90,000 (1)
Salary Remaining : $13,540
Jake Christiansen $90,000 (2)
Salary Remaining : $13,540
Trey Fix-Wolansky $85,000 (2)
Salary Remaining : $12,788
Bryce Kindopp $80,000 (2)
Salary Remaining : $12,035
Christian Jaros $80,000 (1)
Salary Remaining : $12,035
Jimmy Schuldt $80,000 (4)
Salary Remaining : $12,035
Adam Beckman $77,500 (2)
Salary Remaining : $11,659
Jayson Megna $75,000 (3)
Salary Remaining : $11,283
Matt Luff $75,000 (3)
Salary Remaining : $11,283
Jack Ahcan $75,000 (3)
Salary Remaining : $11,283
Jonas Johansson $75,000 (1)
Salary Remaining : $11,283
William Lockwood $75,000 (3)
Salary Remaining : $11,283
John Leonard $75,000 (3)
Salary Remaining : $11,283
Joachim Blichfeld $75,000 (1)
Salary Remaining : $11,283
Alexander True $75,000 (1)
Salary Remaining : $11,283
Andy Welinski $70,000 (2)
Salary Remaining : $10,531
Total Farm Players25
Salary Commitment
Year 47 : $2,682,500
Year 48 : $1,862,500
Year 49 : $1,335,000
Year 50 : $530,000
Salary Average Commitment
Year 47 : $2,682,500
Year 48 : $1,862,500
Year 49 : $1,335,000
Year 50 : $530,000

Colorado Zipper



Arena Capacity - Ticket Price
Attendance - %

Arena NameStomp Center
Level 1: 7000 - $100 - 6 511 - 93.02%
Level 2: 6000 - $60 - 5 573 - 92.89%
Level 3: 3000 - $35 - 2 844 - 94.79%
Level 4: 5000 - $20 - 4 822 - 96.45%
Luxury : 2000 - $200 - 1 723 - 86.15%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1 993 - 99.66%
Farm Level 2: 1000 - $15 - 998 - 99.83%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %21 474 - 93.36%
Average Income per Game$1,831,313
Year to Date Revenue$62,264,658
Farm
Home Games Left4
Average Attendance - %2 991 - 99.71%
Average Income per Game$101,681
Year to Date Revenue$3,457,152

Expense

Pro Players Total Salaries$80,575,000
Farm Players Total Salaries$3,397,500
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$73,969,426
Farm Year To Date Expenses$4,521,816
Pro Salary Cap To Date$67,822,105
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,819,194
Farm Estimated Season Revenue$406,724
Pro Remaining Season Days26
Pro Expenses Per Days$709,631
Pro Estimated Expenses$18,450,406
Farm Remaining Season Days17
Farm Expenses Per Days$47,765
Farm Estimated Expenses$812,005
Estimated Season Expenses$19,262,411
Season Salary Cap$80,575,000
Estimate Under Maximum Salary Cap of $84,000,000$3,425,000
Estimate Over Minimum Salary Cap of $52,000,000 $28,575,000
Current Bank Account$18,167,913
Projected Bank Account$12,131,420

Pro Players Salaries

Connor McDavid $12,500,000 (1)
-Salary Remaining : $2,663,934
MacKenzie Weegar $7,500,000 (2)
-Salary Remaining : $1,598,361
Trevor Zegras $6,500,000 (3)
-Salary Remaining : $1,385,246
Alexandar Georgiev $6,500,000 (2)
-Salary Remaining : $1,385,246
Jamie Benn $6,300,000 (4)
-Salary Remaining : $1,342,623
Patrice Bergeron $5,600,000 (1)
-Salary Remaining : $1,193,443
Jared McCann $4,775,000 (2)
-Salary Remaining : $1,017,623
Boone Jenner $4,000,000 (4)
-Salary Remaining : $852,459
T.J. Oshie $3,750,000 (5)
-Salary Remaining : $799,180
Dylan DeMelo $3,000,000 (5)
-Salary Remaining : $639,344
Adam Lowry $3,000,000 (1)
-Salary Remaining : $639,344
Ty Dellandrea $3,000,000 (3)
-Salary Remaining : $639,344
Dmitry Orlov $3,000,000 (4)
-Salary Remaining : $639,344
James Reimer $3,000,000 (3)
-Salary Remaining : $639,344
Jacob Middleton $2,500,000 (4)
-Salary Remaining : $532,787
Michael Rasmussen $1,750,000 (1)
-Salary Remaining : $372,951
Erik Gustafsson $1,100,000 (1)
-Salary Remaining : $234,426
Ilya Lyubushkin $1,000,000 (1)
-Salary Remaining : $213,115
Austin Watson $1,000,000 (2)
-Salary Remaining : $213,115
Michael McCarron $800,000 (3)
-Salary Remaining : $170,492
Total Pro Players20
Salary Commitment
Year 47 : $80,575,000
Year 48 : $55,625,000
Year 49 : $35,850,000
Year 50 : $22,550,000
Salary Average Commitment
Year 47 : $80,575,000
Year 48 : $55,625,000
Year 49 : $35,850,000
Year 50 : $22,550,000
Salary Cap with 1 Way Contract
Year 47 : $80,575,000
Year 48 : $55,625,000
Year 49 : $35,850,000
Year 50 : $22,550,000

Farm Players Salaries

Radim Simek $460,000 (4)
Salary Remaining : $69,204
Magnus Hellberg $450,000 (4)
Salary Remaining : $67,699
Billy Sweezey $450,000 (4)
Salary Remaining : $67,699
Lukas Sedlak $400,000 (4)
Salary Remaining : $60,177
Patrick Maroon $150,000 (1)
Salary Remaining : $22,566
Vitali Kravtsov $130,000 (3)
Salary Remaining : $19,558
Nikita Zaitsev $102,500 (3)
Salary Remaining : $15,420
Dustin Tokarski $95,000 (2)
Salary Remaining : $14,292
Jonah Gadjovich $95,000 (3)
Salary Remaining : $14,292
Brandon Duhaime $95,000 (2)
Salary Remaining : $14,292
Curtis Lazar $95,000 (4)
Salary Remaining : $14,292
Nathan Beaulieu $90,000 (2)
Salary Remaining : $13,540
Nathan Bastian $87,500 (4)
Salary Remaining : $13,164
Justin Danforth $85,000 (2)
Salary Remaining : $12,788
Chad Ruhwedel $85,000 (4)
Salary Remaining : $12,788
Zack MacEwen $80,000 (4)
Salary Remaining : $12,035
Anthony Angello $80,000 (1)
Salary Remaining : $12,035
Elliot Desnoyers $77,500 (4)
Salary Remaining : $11,659
Nick Ritchie $75,000 (5)
Salary Remaining : $11,283
Dryden Hunt $75,000 (2)
Salary Remaining : $11,283
Liam O'Brien $70,000 (2)
Salary Remaining : $10,531
Markus Nutivaara $70,000 (2)
Salary Remaining : $10,531
Total Farm Players22
Salary Commitment
Year 47 : $3,397,500
Year 48 : $3,167,500
Year 49 : $2,587,500
Year 50 : $2,260,000
Salary Average Commitment
Year 47 : $3,397,500
Year 48 : $3,167,500
Year 49 : $2,587,500
Year 50 : $2,260,000

Dallas Storm



Arena Capacity - Ticket Price
Attendance - %

Arena NameHouse of Pain
Level 1: 6500 - $150 - 4 064 - 62.53%
Level 2: 5500 - $90 - 3 879 - 70.52%
Level 3: 2500 - $52 - 2 034 - 81.38%
Level 4: 4000 - $40 - 2 935 - 73.37%
Luxury : 1500 - $270 - 1 099 - 73.30%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $35 - 1 994 - 99.72%
Farm Level 2: 1000 - $15 - 997 - 99.72%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %14 012 - 70.06%
Average Income per Game$1,774,533
Year to Date Revenue$60,334,124
Farm
Home Games Left5
Average Attendance - %2 992 - 99.72%
Average Income per Game$101,719
Year to Date Revenue$3,356,718

Expense

Pro Players Total Salaries$80,400,000
Farm Players Total Salaries$977,500
Coaches Total Salaries$7,700,000
Luxury Taxe Total$0
Pro Year To Date Expenses$72,724,083
Farm Year To Date Expenses$1,642,253
Pro Salary Cap To Date$66,643,733
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,421,731
Farm Estimated Season Revenue$508,594
Pro Remaining Season Days26
Pro Expenses Per Days$716,393
Pro Estimated Expenses$18,626,218
Farm Remaining Season Days17
Farm Expenses Per Days$14,845
Farm Estimated Expenses$252,365
Estimated Season Expenses$18,878,583
Season Salary Cap$80,400,000
Estimate Under Maximum Salary Cap of $84,000,000$3,600,000
Estimate Over Minimum Salary Cap of $52,000,000 $28,400,000
Current Bank Account$50,162,804
Projected Bank Account$44,214,546

Pro Players Salaries

Jake Guentzel $7,200,000 (5)
-Salary Remaining : $1,534,426
Quinn Hughes $6,100,000 (1)
-Salary Remaining : $1,300,000
Tyler Seguin $5,500,000 (5)
-Salary Remaining : $1,172,131
Noah Hanifin $5,500,000 (2)
-Salary Remaining : $1,172,131
Brent Burns $5,250,000 (1)
-Salary Remaining : $1,118,852
Ryan McDonagh $5,000,000 (1)
-Salary Remaining : $1,065,574
Chandler Stephenson $5,000,000 (1)
-Salary Remaining : $1,065,574
Jack Hughes $5,000,000 (1)
-Salary Remaining : $1,065,574
Tristan Jarry $4,950,000 (5)
-Salary Remaining : $1,054,918
Brock Boeser $4,750,000 (4)
-Salary Remaining : $1,012,295
Lawson Crouse $4,000,000 (5)
-Salary Remaining : $852,459
Rickard Rakell $3,750,000 (2)
-Salary Remaining : $799,180
Frank Vatrano $3,650,000 (3)
-Salary Remaining : $777,869
Colton Sissons $2,800,000 (2)
-Salary Remaining : $596,721
Radko Gudas $2,700,000 (4)
-Salary Remaining : $575,410
Casey DeSmith $2,000,000 (2)
-Salary Remaining : $426,230
Duncan Keith $2,000,000 (1)
-Salary Remaining : $426,230
Mattias Samuelsson $1,500,000 (3)
-Salary Remaining : $319,672
Trent Frederic $1,100,000 (4)
-Salary Remaining : $234,426
Ryan Poehling $900,000 (2)
-Salary Remaining : $191,803
Niko Mikkola $900,000 (1)
-Salary Remaining : $191,803
Mark Kastelic $850,000 (2)
-Salary Remaining : $181,148
Total Pro Players22
Salary Commitment
Year 47 : $80,400,000
Year 48 : $51,150,000
Year 49 : $35,350,000
Year 50 : $30,200,000
Salary Average Commitment
Year 47 : $80,400,000
Year 48 : $51,150,000
Year 49 : $35,350,000
Year 50 : $30,200,000
Salary Cap with 1 Way Contract
Year 47 : $80,400,000
Year 48 : $51,150,000
Year 49 : $35,350,000
Year 50 : $30,200,000

Farm Players Salaries

Ridly Greig $310,000 (5)
Salary Remaining : $46,637
Tyson Foerster $110,000 (4)
Salary Remaining : $16,549
Dustin Wolf $100,000 (4)
Salary Remaining : $15,044
Erik Kallgren $100,000 (2)
Salary Remaining : $15,044
Nicholas Robertson $100,000 (1)
Salary Remaining : $15,044
William Dufour $95,000 (4)
Salary Remaining : $14,292
Drew O'Connor $85,000 (1)
Salary Remaining : $12,788
Arturs Silovs $77,500 (4)
Salary Remaining : $11,659
Total Farm Players8
Salary Commitment
Year 47 : $977,500
Year 48 : $792,500
Year 49 : $692,500
Year 50 : $692,500
Salary Average Commitment
Year 47 : $977,500
Year 48 : $792,500
Year 49 : $692,500
Year 50 : $692,500

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 7000 - $130 - 4 722 - 67.46%
Level 2: 6000 - $90 - 3 803 - 63.39%
Level 3: 3000 - $50 - 2 166 - 72.19%
Level 4: 5000 - $30 - 4 528 - 90.55%
Luxury : 2000 - $210 - 1 418 - 70.88%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $45 - 1 595 - 79.77%
Farm Level 2: 1000 - $25 - 650 - 64.95%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %16 636 - 72.33%
Average Income per Game$1,797,522
Year to Date Revenue$61,115,760
Farm
Home Games Left4
Average Attendance - %2 245 - 74.83%
Average Income per Game$105,640
Year to Date Revenue$3,591,750

Expense

Pro Players Total Salaries$64,450,000
Farm Players Total Salaries$2,697,500
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$51,804,008
Farm Year To Date Expenses$2,308,255
Pro Salary Cap To Date$47,411,146
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,582,656
Farm Estimated Season Revenue$422,559
Pro Remaining Season Days26
Pro Expenses Per Days$569,262
Pro Estimated Expenses$14,800,812
Farm Remaining Season Days17
Farm Expenses Per Days$28,296
Farm Estimated Expenses$481,032
Estimated Season Expenses$15,281,844
Season Salary Cap$64,450,000
Estimate Under Maximum Salary Cap of $84,000,000$19,550,000
Estimate Over Minimum Salary Cap of $52,000,000 $12,450,000
Current Bank Account$115,188,805
Projected Bank Account$112,912,176

Pro Players Salaries

Dougie Hamilton $6,500,000 (3)
-Salary Remaining : $1,385,246
Martin Necas $6,000,000 (1)
-Salary Remaining : $1,278,689
Jeff Skinner $6,000,000 (5)
-Salary Remaining : $1,278,689
Zach Werenski $5,500,000 (3)
-Salary Remaining : $1,172,131
Viktor Arvidsson $5,200,000 (3)
-Salary Remaining : $1,108,197
Alex Chiasson $4,500,000 (1)
-Salary Remaining : $959,016
Ilya Samsonov $4,000,000 (1)
-Salary Remaining : $852,459
Nicklas Backstrom $4,000,000 (3)
-Salary Remaining : $852,459
Joel Edmundson $3,500,000 (3)
-Salary Remaining : $745,902
Dominik Kubalik $2,500,000 (4)
-Salary Remaining : $532,787
John Marino $2,250,000 (1)
-Salary Remaining : $479,508
Pheonix Copley $2,100,000 (3)
-Salary Remaining : $447,541
Arthur Kaliyev $2,000,000 (3)
-Salary Remaining : $426,230
Ryan McLeod $1,500,000 (3)
-Salary Remaining : $319,672
Ethan Bear $1,500,000 (3)
-Salary Remaining : $319,672
Philip Tomasino $1,200,000 (2)
-Salary Remaining : $255,738
Kent Johnson $1,200,000 (2)
-Salary Remaining : $255,738
Erik Brannstrom $1,200,000 (4)
-Salary Remaining : $255,738
Jack McBain $1,000,000 (2)
-Salary Remaining : $213,115
Andrew Peeke $1,000,000 (1)
-Salary Remaining : $213,115
Taylor Raddysh $1,000,000 (2)
-Salary Remaining : $213,115
Kiefer Sherwood $800,000 (1)
-Salary Remaining : $170,492
Total Pro Players22
Salary Commitment
Year 47 : $64,450,000
Year 48 : $45,900,000
Year 49 : $41,500,000
Year 50 : $9,700,000
Salary Average Commitment
Year 47 : $64,450,000
Year 48 : $45,900,000
Year 49 : $41,500,000
Year 50 : $9,700,000
Salary Cap with 1 Way Contract
Year 47 : $64,450,000
Year 48 : $45,900,000
Year 49 : $41,500,000
Year 50 : $9,700,000

Farm Players Salaries

Brendan Gallagher $450,000 (1)
Salary Remaining : $67,699
Emil Bemstrom $125,000 (1)
Salary Remaining : $18,805
Nils Lundkvist $107,500 (2)
Salary Remaining : $16,173
Fabian Zetterlund $100,000 (2)
Salary Remaining : $15,044
Pavel Dorofeyev $95,000 (2)
Salary Remaining : $14,292
Nikolai Knyzhov $90,000 (1)
Salary Remaining : $13,540
Jacob Perreault $90,000 (2)
Salary Remaining : $13,540
Kale Clague $90,000 (3)
Salary Remaining : $13,540
Ben McCartney $90,000 (2)
Salary Remaining : $13,540
Jesper Boqvist $85,000 (1)
Salary Remaining : $12,788
Liam Foudy $85,000 (1)
Salary Remaining : $12,788
Akito Hirose $82,500 (3)
Salary Remaining : $12,412
Kaedan Korczak $80,000 (2)
Salary Remaining : $12,035
Linus Hogberg $80,000 (2)
Salary Remaining : $12,035
Lucas Carlsson $80,000 (1)
Salary Remaining : $12,035
Isaac Ratcliffe $77,500 (2)
Salary Remaining : $11,659
Joona Koppanen $77,500 (3)
Salary Remaining : $11,659
Alex Steeves $77,500 (2)
Salary Remaining : $11,659
Jonathan Davidsson $75,000 (1)
Salary Remaining : $11,283
Zach Sanford $75,000 (4)
Salary Remaining : $11,283
Otto Leskinen $75,000 (1)
Salary Remaining : $11,283
Oskar Steen $75,000 (3)
Salary Remaining : $11,283
Michael Carcone $75,000 (1)
Salary Remaining : $11,283
Joe Snively $75,000 (1)
Salary Remaining : $11,283
Dylan Coghlan $75,000 (3)
Salary Remaining : $11,283
Artyom Zagidulin $70,000 (3)
Salary Remaining : $10,531
Drake Rymsha $70,000 (3)
Salary Remaining : $10,531
Bryan Little $70,000 (3)
Salary Remaining : $10,531
Total Farm Players28
Salary Commitment
Year 47 : $2,697,500
Year 48 : $1,482,500
Year 49 : $685,000
Year 50 : $75,000
Salary Average Commitment
Year 47 : $2,697,500
Year 48 : $1,482,500
Year 49 : $685,000
Year 50 : $75,000

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWayne Gretzky Arena
Level 1: 7000 - $100 - 6 555 - 93.65%
Level 2: 6000 - $65 - 5 664 - 94.40%
Level 3: 3000 - $35 - 2 874 - 95.79%
Level 4: 5000 - $20 - 4 902 - 98.04%
Luxury : 2000 - $200 - 1 733 - 86.66%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $65 - 1 114 - 55.71%
Farm Level 2: 1000 - $25 - 649 - 64.92%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %21 728 - 94.47%
Average Income per Game$1,882,706
Year to Date Revenue$64,012,020
Farm
Home Games Left5
Average Attendance - %1 763 - 58.78%
Average Income per Game$106,387
Year to Date Revenue$3,510,780

Expense

Pro Players Total Salaries$63,400,000
Farm Players Total Salaries$1,650,000
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$56,355,358
Farm Year To Date Expenses$2,633,989
Pro Salary Cap To Date$51,145,536
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,178,945
Farm Estimated Season Revenue$531,936
Pro Remaining Season Days26
Pro Expenses Per Days$544,262
Pro Estimated Expenses$14,150,812
Farm Remaining Season Days17
Farm Expenses Per Days$27,876
Farm Estimated Expenses$473,892
Estimated Season Expenses$14,624,704
Season Salary Cap$63,400,000
Estimate Under Maximum Salary Cap of $84,000,000$20,600,000
Estimate Over Minimum Salary Cap of $52,000,000 $11,400,000
Current Bank Account$123,077,571
Projected Bank Account$122,163,748

Pro Players Salaries

Jordie Benn $6,000,000 (1)
-Salary Remaining : $1,278,689
Alexander Radulov $6,000,000 (1)
-Salary Remaining : $1,278,689
Anders Nilsson $5,000,000 (2)
-Salary Remaining : $1,065,574
Jean-Francois Berube $5,000,000 (1)
-Salary Remaining : $1,065,574
Byron Froese $3,500,000 (4)
-Salary Remaining : $745,902
Jordan Nolan $3,000,000 (4)
-Salary Remaining : $639,344
Alex Belzile $3,000,000 (4)
-Salary Remaining : $639,344
Zack Kassian $3,000,000 (4)
-Salary Remaining : $639,344
Nikita Gusev $3,000,000 (1)
-Salary Remaining : $639,344
Alex Biega $2,500,000 (1)
-Salary Remaining : $532,787
Patric Hornqvist $2,500,000 (2)
-Salary Remaining : $532,787
Calle Rosen $2,500,000 (4)
-Salary Remaining : $532,787
Jesper Froden $2,500,000 (2)
-Salary Remaining : $532,787
Martin Hanzal $2,500,000 (2)
-Salary Remaining : $532,787
Brian Boyle $2,500,000 (2)
-Salary Remaining : $532,787
Morgan Geekie $1,250,000 (1)
-Salary Remaining : $266,393
David Jiricek $1,200,000 (4)
-Salary Remaining : $255,738
Jack Quinn $1,200,000 (2)
-Salary Remaining : $255,738
Matty Beniers $1,200,000 (2)
-Salary Remaining : $255,738
Gustav Lindstrom $1,000,000 (1)
-Salary Remaining : $213,115
Corey Schueneman $1,000,000 (2)
-Salary Remaining : $213,115
Benoit-Olivier Groulx $1,000,000 (2)
-Salary Remaining : $213,115
Joseph Woll $900,000 (2)
-Salary Remaining : $191,803
Urho Vaakanainen $850,000 (1)
-Salary Remaining : $181,148
Jake Chelios $800,000 (1)
-Salary Remaining : $170,492
Ben Bishop $500,000 (1)
-Salary Remaining : $106,557
Total Pro Players26
Salary Commitment
Year 47 : $63,400,000
Year 48 : $36,500,000
Year 49 : $16,200,000
Year 50 : $16,200,000
Salary Average Commitment
Year 47 : $63,400,000
Year 48 : $36,500,000
Year 49 : $16,200,000
Year 50 : $16,200,000
Salary Cap with 1 Way Contract
Year 47 : $63,400,000
Year 48 : $36,500,000
Year 49 : $16,200,000
Year 50 : $16,200,000

Farm Players Salaries

David Kase $400,000 (1)
Salary Remaining : $60,177
Zac Dalpe $250,000 (2)
Salary Remaining : $37,611
Brandt Clarke $120,000 (4)
Salary Remaining : $18,053
Vasily Podkolzin $120,000 (2)
Salary Remaining : $18,053
Stanislav Svozil $100,000 (4)
Salary Remaining : $15,044
Lias Andersson $90,000 (1)
Salary Remaining : $13,540
Mason Geertsen $85,000 (2)
Salary Remaining : $12,788
Egor Yakovlev $80,000 (1)
Salary Remaining : $12,035
Patrik Berglund $80,000 (1)
Salary Remaining : $12,035
Ryan Kuffner $75,000 (2)
Salary Remaining : $11,283
Joshua Jacobs $75,000 (2)
Salary Remaining : $11,283
J.C. Beaudin $75,000 (1)
Salary Remaining : $11,283
Andrey Makarov $50,000 (1)
Salary Remaining : $7,522
Alexander Salak $50,000 (1)
Salary Remaining : $7,522
Total Farm Players14
Salary Commitment
Year 47 : $1,650,000
Year 48 : $825,000
Year 49 : $220,000
Year 50 : $220,000
Salary Average Commitment
Year 47 : $1,650,000
Year 48 : $825,000
Year 49 : $220,000
Year 50 : $220,000

Halifax Thunder



Arena Capacity - Ticket Price
Attendance - %

Arena NameColt 45 Center
Level 1: 7000 - $125 - 5 009 - 71.56%
Level 2: 6000 - $75 - 4 651 - 77.51%
Level 3: 3000 - $40 - 2 798 - 93.26%
Level 4: 5000 - $30 - 4 540 - 90.79%
Luxury : 2000 - $205 - 1 701 - 85.04%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $45 - 1 633 - 81.66%
Farm Level 2: 1000 - $30 - 541 - 54.11%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %18 698 - 81.29%
Average Income per Game$1,886,007
Year to Date Revenue$64,124,232
Farm
Home Games Left4
Average Attendance - %2 174 - 72.48%
Average Income per Game$107,678
Year to Date Revenue$3,661,056

Expense

Pro Players Total Salaries$62,825,000
Farm Players Total Salaries$1,647,500
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$53,634,806
Farm Year To Date Expenses$3,561,383
Pro Salary Cap To Date$48,938,400
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,202,048
Farm Estimated Season Revenue$430,712
Pro Remaining Season Days26
Pro Expenses Per Days$547,746
Pro Estimated Expenses$14,241,396
Farm Remaining Season Days17
Farm Expenses Per Days$32,279
Farm Estimated Expenses$548,743
Estimated Season Expenses$14,790,139
Season Salary Cap$62,825,000
Estimate Under Maximum Salary Cap of $84,000,000$21,175,000
Estimate Over Minimum Salary Cap of $52,000,000 $10,825,000
Current Bank Account$43,121,486
Projected Bank Account$41,964,107

Pro Players Salaries

Cale Makar $10,500,000 (5)
-Salary Remaining : $2,237,705
Anze Kopitar $7,500,000 (2)
-Salary Remaining : $1,598,361
Jordan Binnington $4,000,000 (3)
-Salary Remaining : $852,459
Travis Hamonic $3,500,000 (2)
-Salary Remaining : $745,902
Kevin Shattenkirk $3,500,000 (1)
-Salary Remaining : $745,902
Matt Murray $3,500,000 (3)
-Salary Remaining : $745,902
Conor Sheary $2,850,000 (3)
-Salary Remaining : $607,377
Artem Zub $2,500,000 (3)
-Salary Remaining : $532,787
Luke Kunin $2,300,000 (2)
-Salary Remaining : $490,164
Sam Steel $2,000,000 (1)
-Salary Remaining : $426,230
Zemgus Girgensons $2,000,000 (1)
-Salary Remaining : $426,230
Spencer Stastney $1,850,000 (4)
-Salary Remaining : $394,262
Braden Schneider $1,800,000 (3)
-Salary Remaining : $383,607
Justin Schultz $1,650,000 (2)
-Salary Remaining : $351,639
Matej Blumel $1,500,000 (5)
-Salary Remaining : $319,672
Brendan Gaunce $1,500,000 (5)
-Salary Remaining : $319,672
Mike Hoffman $1,500,000 (3)
-Salary Remaining : $319,672
Maxwell Willman $1,500,000 (5)
-Salary Remaining : $319,672
Luke Evangelista $1,100,000 (4)
-Salary Remaining : $234,426
Robert Bortuzzo $1,025,000 (2)
-Salary Remaining : $218,443
MacKenzie Entwistle $950,000 (3)
-Salary Remaining : $202,459
Pyotr Kochetkov $950,000 (2)
-Salary Remaining : $202,459
Kevin Bahl $900,000 (3)
-Salary Remaining : $191,803
Brendan Lemieux $850,000 (3)
-Salary Remaining : $181,148
Tyler Pitlick $800,000 (5)
-Salary Remaining : $170,492
Mathieu Olivier $800,000 (1)
-Salary Remaining : $170,492
Total Pro Players26
Salary Commitment
Year 47 : $62,825,000
Year 48 : $54,525,000
Year 49 : $37,600,000
Year 50 : $18,750,000
Salary Average Commitment
Year 47 : $62,825,000
Year 48 : $54,525,000
Year 49 : $37,600,000
Year 50 : $18,750,000
Salary Cap with 1 Way Contract
Year 47 : $62,825,000
Year 48 : $54,525,000
Year 49 : $37,600,000
Year 50 : $18,750,000

Farm Players Salaries

Milos Kelemen $115,000 (4)
Salary Remaining : $17,301
Michael Raffl $110,000 (2)
Salary Remaining : $16,549
Kieffer Bellows $100,000 (1)
Salary Remaining : $15,044
Cam Dineen $100,000 (2)
Salary Remaining : $15,044
Garrett Pilon $95,000 (4)
Salary Remaining : $14,292
Nicholas Merkley $95,000 (2)
Salary Remaining : $14,292
Madison Bowey $95,000 (2)
Salary Remaining : $14,292
Brian Elliott $90,000 (1)
Salary Remaining : $13,540
Alexander Volkov $80,000 (1)
Salary Remaining : $12,035
Alex Turcotte $80,000 (2)
Salary Remaining : $12,035
Justin Kirkland $80,000 (1)
Salary Remaining : $12,035
Jet Greaves $77,500 (4)
Salary Remaining : $11,659
Chris Wagner $77,500 (5)
Salary Remaining : $11,659
Zane McIntyre $77,500 (4)
Salary Remaining : $11,659
Colton White $77,500 (4)
Salary Remaining : $11,659
Rourke Chartier $77,500 (4)
Salary Remaining : $11,659
Roland McKeown $75,000 (2)
Salary Remaining : $11,283
Julius Honka $75,000 (5)
Salary Remaining : $11,283
Valentin Zykov $70,000 (3)
Salary Remaining : $10,531
Total Farm Players19
Salary Commitment
Year 47 : $1,647,500
Year 48 : $1,297,500
Year 49 : $742,500
Year 50 : $672,500
Salary Average Commitment
Year 47 : $1,647,500
Year 48 : $1,297,500
Year 49 : $742,500
Year 50 : $672,500

Hamilton Tigers



Arena Capacity - Ticket Price
Attendance - %

Arena NameSmirnoff Arena
Level 1: 6500 - $93 - 6 161 - 94.79%
Level 2: 5500 - $63 - 4 964 - 90.25%
Level 3: 3000 - $38 - 2 510 - 83.67%
Level 4: 4500 - $27 - 4 089 - 90.87%
Luxury : 1500 - $200 - 1 490 - 99.30%
Total Capacity :21000
Farm
Farm Level 1: 2000 - $35 - 1 985 - 99.26%
Farm Level 2: 1000 - $20 - 804 - 80.37%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %19 214 - 91.49%
Average Income per Game$1,792,941
Year to Date Revenue$60,960,007
Farm
Home Games Left5
Average Attendance - %2 789 - 92.96%
Average Income per Game$102,669
Year to Date Revenue$3,388,092

Expense

Pro Players Total Salaries$83,055,000
Farm Players Total Salaries$2,460,000
Coaches Total Salaries$13,150,000
Luxury Taxe Total$0
Pro Year To Date Expenses$77,316,303
Farm Year To Date Expenses$7,298,109
Pro Salary Cap To Date$71,316,303
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,550,590
Farm Estimated Season Revenue$513,347
Pro Remaining Season Days26
Pro Expenses Per Days$738,156
Pro Estimated Expenses$19,192,056
Farm Remaining Season Days17
Farm Expenses Per Days$76,195
Farm Estimated Expenses$1,295,315
Estimated Season Expenses$20,487,371
Season Salary Cap$83,055,000
Estimate Under Maximum Salary Cap of $84,000,000$945,000
Estimate Over Minimum Salary Cap of $52,000,000 $31,055,000
Current Bank Account$66,585,067
Projected Bank Account$59,161,633

Pro Players Salaries

Vladimir Tarasenko $7,900,000 (2)
-Salary Remaining : $1,683,607
Nick Suzuki $7,500,000 (1)
-Salary Remaining : $1,598,361
Jesper Bratt $7,350,000 (5)
-Salary Remaining : $1,566,393
Johnny Gaudreau $6,750,000 (5)
-Salary Remaining : $1,438,525
Jacob Trouba $6,000,000 (2)
-Salary Remaining : $1,278,689
Devon Toews $5,930,000 (1)
-Salary Remaining : $1,263,770
Jordan Eberle $5,600,000 (5)
-Salary Remaining : $1,193,443
Adam Henrique $5,500,000 (3)
-Salary Remaining : $1,172,131
Mikael Granlund $5,250,000 (2)
-Salary Remaining : $1,118,852
Anthony DeAngelo $5,000,000 (5)
-Salary Remaining : $1,065,574
Nick Leddy $4,000,000 (2)
-Salary Remaining : $852,459
Tyler Bertuzzi $3,500,000 (4)
-Salary Remaining : $745,902
Calle Jarnkrok $2,500,000 (4)
-Salary Remaining : $532,787
Antti Raanta $2,000,000 (4)
-Salary Remaining : $426,230
Ben Chiarot $2,000,000 (4)
-Salary Remaining : $426,230
Ukko-Pekka Luukkonen $1,750,000 (3)
-Salary Remaining : $372,951
Tanner Jeannot $1,500,000 (3)
-Salary Remaining : $319,672
Yegor Chinakhov $1,100,000 (2)
-Salary Remaining : $234,426
Kyle Okposo $1,025,000 (2)
-Salary Remaining : $218,443
Jaycob Megna $900,000 (1)
-Salary Remaining : $191,803
Total Pro Players20
Salary Commitment
Year 47 : $83,055,000
Year 48 : $68,725,000
Year 49 : $43,450,000
Year 50 : $34,700,000
Salary Average Commitment
Year 47 : $83,055,000
Year 48 : $68,725,000
Year 49 : $43,450,000
Year 50 : $34,700,000
Salary Cap with 1 Way Contract
Year 47 : $83,055,000
Year 48 : $68,725,000
Year 49 : $43,450,000
Year 50 : $34,700,000

Farm Players Salaries

Colin White $450,000 (1)
Salary Remaining : $67,699
Matt Dumba $400,000 (4)
Salary Remaining : $60,177
Ross Colton $240,000 (4)
Salary Remaining : $36,106
Anthony Duclair $225,000 (4)
Salary Remaining : $33,850
Kevin Rooney $120,000 (2)
Salary Remaining : $18,053
Sheldon Dries $100,000 (4)
Salary Remaining : $15,044
Adam Gaudette $100,000 (2)
Salary Remaining : $15,044
Josh Leivo $100,000 (4)
Salary Remaining : $15,044
Michael Pezzetta $100,000 (2)
Salary Remaining : $15,044
Mikhail Maltsev $100,000 (2)
Salary Remaining : $15,044
Jordan Gross $100,000 (4)
Salary Remaining : $15,044
Nick Perbix $95,000 (4)
Salary Remaining : $14,292
Rem Pitlick $90,000 (3)
Salary Remaining : $13,540
Adam Werner $85,000 (1)
Salary Remaining : $12,788
Curtis McKenzie $80,000 (1)
Salary Remaining : $12,035
Laurent Dauphin $75,000 (4)
Salary Remaining : $11,283
Total Farm Players16
Salary Commitment
Year 47 : $2,460,000
Year 48 : $1,845,000
Year 49 : $1,425,000
Year 50 : $1,335,000
Salary Average Commitment
Year 47 : $2,460,000
Year 48 : $1,845,000
Year 49 : $1,425,000
Year 50 : $1,335,000

Houston Supernova



Arena Capacity - Ticket Price
Attendance - %

Arena NameThunder Dome
Level 1: 6500 - $114 - 5 800 - 89.22%
Level 2: 5000 - $78 - 4 401 - 88.02%
Level 3: 2500 - $46 - 2 500 - 99.99%
Level 4: 4500 - $31 - 3 854 - 85.64%
Luxury : 1500 - $240 - 1 268 - 84.52%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $65 - 1 132 - 56.58%
Farm Level 2: 1000 - $20 - 820 - 81.95%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %17 822 - 89.11%
Average Income per Game$1,851,798
Year to Date Revenue$62,961,140
Farm
Home Games Left4
Average Attendance - %1 951 - 65.04%
Average Income per Game$107,933
Year to Date Revenue$3,669,708

Expense

Pro Players Total Salaries$79,350,000
Farm Players Total Salaries$1,577,500
Coaches Total Salaries$5,300,000
Luxury Taxe Total$0
Pro Year To Date Expenses$72,165,173
Farm Year To Date Expenses$1,973,851
Pro Salary Cap To Date$68,428,571
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,962,588
Farm Estimated Season Revenue$431,730
Pro Remaining Season Days26
Pro Expenses Per Days$687,295
Pro Estimated Expenses$17,869,670
Farm Remaining Season Days17
Farm Expenses Per Days$21,040
Farm Estimated Expenses$357,680
Estimated Season Expenses$18,227,350
Season Salary Cap$79,350,000
Estimate Under Maximum Salary Cap of $84,000,000$4,650,000
Estimate Over Minimum Salary Cap of $52,000,000 $27,350,000
Current Bank Account$12,125,431
Projected Bank Account$7,292,399

Pro Players Salaries

Leon Draisaitl $12,500,000 (3)
-Salary Remaining : $2,663,934
William Nylander $8,000,000 (3)
-Salary Remaining : $1,704,918
Jordan Kyrou $7,500,000 (4)
-Salary Remaining : $1,598,361
Linus Ullmark $6,000,000 (5)
-Salary Remaining : $1,278,689
Adrian Kempe $6,000,000 (5)
-Salary Remaining : $1,278,689
Ryan Nugent-Hopkins $5,500,000 (2)
-Salary Remaining : $1,172,131
Rasmus Dahlin $5,500,000 (1)
-Salary Remaining : $1,172,131
Phillip Danault $4,900,000 (4)
-Salary Remaining : $1,044,262
Jamie Oleksiak $3,500,000 (4)
-Salary Remaining : $745,902
Josh Manson $3,000,000 (3)
-Salary Remaining : $639,344
Jonas Siegenthaler $2,300,000 (4)
-Salary Remaining : $490,164
Vince Dunn $2,000,000 (1)
-Salary Remaining : $426,230
K'Andre Miller $2,000,000 (1)
-Salary Remaining : $426,230
Jesper Fast $2,000,000 (1)
-Salary Remaining : $426,230
Noel Acciari $1,500,000 (3)
-Salary Remaining : $319,672
Kevin Lankinen $1,500,000 (3)
-Salary Remaining : $319,672
Kevin Stenlund $1,300,000 (5)
-Salary Remaining : $277,049
Jarred Tinordi $1,000,000 (1)
-Salary Remaining : $213,115
Connor Dewar $900,000 (2)
-Salary Remaining : $191,803
Danton Heinen $900,000 (4)
-Salary Remaining : $191,803
Bobby McMann $775,000 (4)
-Salary Remaining : $165,164
Jackson LaCombe $775,000 (4)
-Salary Remaining : $165,164
Total Pro Players22
Salary Commitment
Year 47 : $79,350,000
Year 48 : $66,850,000
Year 49 : $60,450,000
Year 50 : $33,950,000
Salary Average Commitment
Year 47 : $79,350,000
Year 48 : $66,850,000
Year 49 : $60,450,000
Year 50 : $33,950,000
Salary Cap with 1 Way Contract
Year 47 : $79,350,000
Year 48 : $66,850,000
Year 49 : $60,450,000
Year 50 : $33,950,000

Farm Players Salaries

Daniel Vladar $150,000 (2)
Salary Remaining : $22,566
Ilya Mikheyev $150,000 (1)
Salary Remaining : $22,566
Robin Salo $100,000 (2)
Salary Remaining : $15,044
Maxim Mamin $100,000 (1)
Salary Remaining : $15,044
Adam Huska $95,000 (2)
Salary Remaining : $14,292
Joona Luoto $77,500 (3)
Salary Remaining : $11,659
David Gust $77,500 (2)
Salary Remaining : $11,659
Jacob Lucchini $77,500 (1)
Salary Remaining : $11,659
Nick DeSimone $77,500 (3)
Salary Remaining : $11,659
Oskar Olausson $77,500 (4)
Salary Remaining : $11,659
Gustav Olofsson $77,500 (3)
Salary Remaining : $11,659
Gage Quinney $77,500 (3)
Salary Remaining : $11,659
Mitch Reinke $75,000 (4)
Salary Remaining : $11,283
Chase Pearson $75,000 (2)
Salary Remaining : $11,283
Cooper Marody $75,000 (4)
Salary Remaining : $11,283
Joel L'Esperance $75,000 (4)
Salary Remaining : $11,283
Joel Hanley $70,000 (3)
Salary Remaining : $10,531
Gerald Mayhew $70,000 (3)
Salary Remaining : $10,531
Total Farm Players18
Salary Commitment
Year 47 : $1,577,500
Year 48 : $1,250,000
Year 49 : $752,500
Year 50 : $302,500
Salary Average Commitment
Year 47 : $1,577,500
Year 48 : $1,250,000
Year 49 : $752,500
Year 50 : $302,500

London Spartiates



Arena Capacity - Ticket Price
Attendance - %

Arena NameKingdom Arena
Level 1: 6000 - $100 - 5 998 - 99.97%
Level 2: 5000 - $70 - 5 000 - 100.00%
Level 3: 2250 - $60 - 1 793 - 79.69%
Level 4: 4000 - $40 - 2 879 - 71.97%
Luxury : 1250 - $200 - 1 250 - 100.00%
Total Capacity :18500
Farm
Farm Level 1: 2000 - $75 - 968 - 48.39%
Farm Level 2: 1000 - $30 - 545 - 54.47%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %16 920 - 91.46%
Average Income per Game$1,707,021
Year to Date Revenue$58,038,720
Farm
Home Games Left4
Average Attendance - %1 512 - 50.41%
Average Income per Game$106,703
Year to Date Revenue$3,627,900

Expense

Pro Players Total Salaries$73,300,000
Farm Players Total Salaries$2,992,500
Coaches Total Salaries$4,200,000
Luxury Taxe Total$0
Pro Year To Date Expenses$67,272,310
Farm Year To Date Expenses$3,794,963
Pro Salary Cap To Date$63,936,599
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,949,148
Farm Estimated Season Revenue$426,812
Pro Remaining Season Days26
Pro Expenses Per Days$629,508
Pro Estimated Expenses$16,367,208
Farm Remaining Season Days17
Farm Expenses Per Days$32,677
Farm Estimated Expenses$555,509
Estimated Season Expenses$16,922,717
Season Salary Cap$70,150,000
Estimate Under Maximum Salary Cap of $84,000,000$13,850,000
Estimate Over Minimum Salary Cap of $52,000,000 $18,150,000
Current Bank Account$58,858,048
Projected Bank Account$54,311,291

Pro Players Salaries

Brad Marchand $8,500,000 (2)
-Salary Remaining : $1,811,475
Jared Spurgeon $6,000,000 (3)
-Salary Remaining : $1,278,689
Frederik Andersen $6,000,000 (3)
-Salary Remaining : $1,278,689
Mats Zuccarello $5,750,000 (2)
-Salary Remaining : $1,225,410
Jonas Brodin $5,000,000 (5)
-Salary Remaining : $1,065,574
Alex Goligoski $4,500,000 (1)
-Salary Remaining : $959,016
Ryan Hartman $4,200,000 (1)
-Salary Remaining : $895,082
Connor Murphy $4,000,000 (5)
-Salary Remaining : $852,459
Daniel Sprong (Out of Payroll) $3,150,000 (3)
-Salary Remaining : $671,311
Derek Stepan $3,000,000 (5)
-Salary Remaining : $639,344
Scott Harrington $3,000,000 (5)
-Salary Remaining : $639,344
Mark Friedman $3,000,000 (5)
-Salary Remaining : $639,344
Nick Jensen $2,500,000 (2)
-Salary Remaining : $532,787
Nick Bonino $2,500,000 (2)
-Salary Remaining : $532,787
Jack Campbell $2,500,000 (4)
-Salary Remaining : $532,787
Jeff Carter $2,000,000 (4)
-Salary Remaining : $426,230
Eeli Tolvanen $1,900,000 (2)
-Salary Remaining : $404,918
Kailer Yamamoto $1,800,000 (4)
-Salary Remaining : $383,607
Brett Kulak $1,300,000 (2)
-Salary Remaining : $277,049
Zach Bogosian $950,000 (1)
-Salary Remaining : $202,459
Klim Kostin $950,000 (1)
-Salary Remaining : $202,459
Mason Shaw $800,000 (2)
-Salary Remaining : $170,492
Total Pro Players22
Salary Commitment
Year 47 : $73,300,000
Year 48 : $62,700,000
Year 49 : $39,450,000
Year 50 : $24,300,000
Salary Average Commitment
Year 47 : $73,300,000
Year 48 : $62,700,000
Year 49 : $39,450,000
Year 50 : $24,300,000
Salary Cap with 1 Way Contract
Year 47 : $73,300,000
Year 48 : $62,700,000
Year 49 : $39,450,000
Year 50 : $24,300,000

Farm Players Salaries

Paul Byron $400,000 (2)
Salary Remaining : $60,177
Mathieu Perreault $400,000 (2)
Salary Remaining : $60,177
Cedric Paquette $350,000 (2)
Salary Remaining : $52,655
Hunter McKown $265,000 (4)
Salary Remaining : $39,867
Tanner Pearson $250,000 (2)
Salary Remaining : $37,611
Nico Daws $110,000 (2)
Salary Remaining : $16,549
Vinni Lettieri $90,000 (4)
Salary Remaining : $13,540
Alex Formenton $77,500 (5)
Salary Remaining : $11,659
Max McCormick $77,500 (5)
Salary Remaining : $11,659
Brogan Rafferty $77,500 (5)
Salary Remaining : $11,659
Andrew Poturalski $77,500 (5)
Salary Remaining : $11,659
Sheldon Rempal $77,500 (5)
Salary Remaining : $11,659
Kristian Reichel $77,500 (5)
Salary Remaining : $11,659
Vitaly Abramov $77,500 (5)
Salary Remaining : $11,659
Taylor Fedun $75,000 (3)
Salary Remaining : $11,283
Kole Sherwood $75,000 (4)
Salary Remaining : $11,283
Dylan McIlrath $75,000 (3)
Salary Remaining : $11,283
Brian Pinho $75,000 (1)
Salary Remaining : $11,283
Kevin Gravel $75,000 (3)
Salary Remaining : $11,283
T.J. Tynan $70,000 (2)
Salary Remaining : $10,531
Nic Petan $70,000 (3)
Salary Remaining : $10,531
Ivan Prosvetov $70,000 (3)
Salary Remaining : $10,531
Total Farm Players22
Salary Commitment
Year 47 : $2,992,500
Year 48 : $2,917,500
Year 49 : $1,337,500
Year 50 : $972,500
Salary Average Commitment
Year 47 : $2,992,500
Year 48 : $2,917,500
Year 49 : $1,337,500
Year 50 : $972,500

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJacobs Center
Level 1: 6500 - $109 - 6 332 - 97.41%
Level 2: 5500 - $72 - 5 358 - 97.41%
Level 3: 2500 - $45 - 2 500 - 100.00%
Level 4: 4500 - $31 - 3 890 - 86.44%
Luxury : 1500 - $221 - 1 366 - 91.05%
Total Capacity :20500
Farm
Farm Level 1: 2000 - $35 - 1 993 - 99.66%
Farm Level 2: 1000 - $15 - 998 - 99.76%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %19 445 - 94.85%
Average Income per Game$1,932,991
Year to Date Revenue$65,721,682
Farm
Home Games Left4
Average Attendance - %2 991 - 99.69%
Average Income per Game$101,669
Year to Date Revenue$3,456,762

Expense

Pro Players Total Salaries$57,650,000
Farm Players Total Salaries$1,762,500
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$50,363,845
Farm Year To Date Expenses$2,517,072
Pro Salary Cap To Date$48,407,585
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,530,935
Farm Estimated Season Revenue$406,678
Pro Remaining Season Days26
Pro Expenses Per Days$484,836
Pro Estimated Expenses$12,605,736
Farm Remaining Season Days17
Farm Expenses Per Days$24,447
Farm Estimated Expenses$415,599
Estimated Season Expenses$13,021,335
Season Salary Cap$52,650,000
Estimate Under Maximum Salary Cap of $84,000,000$31,350,000
Estimate Over Minimum Salary Cap of $52,000,000 $650,000
Current Bank Account$134,548,524
Projected Bank Account$135,464,802

Pro Players Salaries

Stephane Da Costa $8,000,000 (1)
-Salary Remaining : $1,704,918
Jonathan Racine $8,000,000 (1)
-Salary Remaining : $1,704,918
Kaapo Kakko (Out of Payroll) $5,000,000 (1)
-Salary Remaining : $1,065,574
Jonathan Bernier $4,000,000 (1)
-Salary Remaining : $852,459
James van Riemsdyk $4,000,000 (1)
-Salary Remaining : $852,459
MacKenzie Blackwood (Out of Payroll) $2,500,000 (3)
-Salary Remaining : $532,787
Marcus Foligno $2,500,000 (5)
-Salary Remaining : $532,787
Jonathan Drouin $2,500,000 (4)
-Salary Remaining : $532,787
Joel Armia $2,200,000 (2)
-Salary Remaining : $468,852
Jamie Drysdale $2,000,000 (3)
-Salary Remaining : $426,230
Sammy Blais $1,500,000 (1)
-Salary Remaining : $319,672
Philipp Kurashev $1,500,000 (3)
-Salary Remaining : $319,672
Tyson Jost $1,500,000 (1)
-Salary Remaining : $319,672
Josh Brown $1,500,000 (3)
-Salary Remaining : $319,672
J.J. Moser $1,200,000 (2)
-Salary Remaining : $255,738
Marco Rossi $1,200,000 (2)
-Salary Remaining : $255,738
Juuso Valimaki $1,200,000 (2)
-Salary Remaining : $255,738
Jake Neighbours $1,100,000 (2)
-Salary Remaining : $234,426
Colin Blackwell $1,000,000 (2)
-Salary Remaining : $213,115
Felix Sandstrom $950,000 (2)
-Salary Remaining : $202,459
Alexander Alexeyev $950,000 (2)
-Salary Remaining : $202,459
Alexey Toropchenko $950,000 (2)
-Salary Remaining : $202,459
Dennis Gilbert $900,000 (3)
-Salary Remaining : $191,803
Jakub Zboril $900,000 (4)
-Salary Remaining : $191,803
Austin Wagner $850,000 (3)
-Salary Remaining : $181,148
Guillaume Brisebois $800,000 (4)
-Salary Remaining : $170,492
Otto Koivula $750,000 (1)
-Salary Remaining : $159,836
David Farrance $700,000 (3)
-Salary Remaining : $149,180
Total Pro Players28
Salary Commitment
Year 47 : $60,150,000
Year 48 : $27,400,000
Year 49 : $16,650,000
Year 50 : $6,700,000
Salary Average Commitment
Year 47 : $60,150,000
Year 48 : $27,400,000
Year 49 : $16,650,000
Year 50 : $6,700,000
Salary Cap with 1 Way Contract
Year 47 : $60,150,000
Year 48 : $27,400,000
Year 49 : $16,650,000
Year 50 : $6,700,000

Farm Players Salaries

Marco Kasper $120,000 (4)
Salary Remaining : $18,053
Scott Reedy $100,000 (2)
Salary Remaining : $15,044
Andreas Johnsson $100,000 (4)
Salary Remaining : $15,044
Joel Hofer $100,000 (2)
Salary Remaining : $15,044
Markus Niemelainen $95,000 (2)
Salary Remaining : $14,292
Owen Beck $95,000 (4)
Salary Remaining : $14,292
Olli Juolevi $90,000 (3)
Salary Remaining : $13,540
Ivan Chekhovich $90,000 (3)
Salary Remaining : $13,540
Valtteri Puustinen $90,000 (2)
Salary Remaining : $13,540
Jesse Ylonen $90,000 (3)
Salary Remaining : $13,540
Sean Day $85,000 (2)
Salary Remaining : $12,788
Michael Dipietro $85,000 (4)
Salary Remaining : $12,788
Lucas Wallmark $85,000 (4)
Salary Remaining : $12,788
Janne Kuokkanen $85,000 (3)
Salary Remaining : $12,788
Victor Rask $77,500 (5)
Salary Remaining : $11,659
Nicholas Baptiste $77,500 (5)
Salary Remaining : $11,659
Tyler Angle $77,500 (4)
Salary Remaining : $11,659
Connor Bunnaman $75,000 (1)
Salary Remaining : $11,283
Dillon Heatherington $75,000 (1)
Salary Remaining : $11,283
Alan Quine $70,000 (4)
Salary Remaining : $10,531
Total Farm Players20
Salary Commitment
Year 47 : $1,762,500
Year 48 : $1,612,500
Year 49 : $1,142,500
Year 50 : $787,500
Salary Average Commitment
Year 47 : $1,762,500
Year 48 : $1,612,500
Year 49 : $1,142,500
Year 50 : $787,500

Miami Heat



Arena Capacity - Ticket Price
Attendance - %

Arena NameMiami Arena
Level 1: 6000 - $115 - 5 452 - 90.87%
Level 2: 5000 - $75 - 4 639 - 92.79%
Level 3: 2500 - $48 - 2 219 - 88.75%
Level 4: 4000 - $35 - 3 338 - 83.45%
Luxury : 1000 - $240 - 1 000 - 100.00%
Total Capacity :18500
Farm
Farm Level 1: 3000 - $35 - 2 987 - 99.55%
Farm Level 2: 2000 - $15 - 1 997 - 99.83%
Farm Total Capacity :5000

Income

Home Games Left7
Average Attendance - %16 649 - 89.99%
Average Income per Game$1,725,977
Year to Date Revenue$58,683,227
Farm
Home Games Left4
Average Attendance - %4 983 - 99.66%
Average Income per Game$161,375
Year to Date Revenue$5,486,754

Expense

Pro Players Total Salaries$61,650,000
Farm Players Total Salaries$3,505,000
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$58,585,048
Farm Year To Date Expenses$4,573,136
Pro Salary Cap To Date$52,509,141
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,081,841
Farm Estimated Season Revenue$645,500
Pro Remaining Season Days26
Pro Expenses Per Days$538,115
Pro Estimated Expenses$13,990,990
Farm Remaining Season Days17
Farm Expenses Per Days$53,142
Farm Estimated Expenses$903,414
Estimated Season Expenses$14,894,404
Season Salary Cap$59,650,000
Estimate Under Maximum Salary Cap of $84,000,000$24,350,000
Estimate Over Minimum Salary Cap of $52,000,000 $7,650,000
Current Bank Account$89,024,418
Projected Bank Account$86,857,355

Pro Players Salaries

Keith Yandle $6,000,000 (1)
-Salary Remaining : $1,278,689
Justin Auger $6,000,000 (1)
-Salary Remaining : $1,278,689
Shea Weber $6,000,000 (1)
-Salary Remaining : $1,278,689
Shane Harper $6,000,000 (1)
-Salary Remaining : $1,278,689
Taylor Hall $5,000,000 (1)
-Salary Remaining : $1,065,574
Adam Brooks $4,000,000 (1)
-Salary Remaining : $852,459
Gustav Nyquist $3,250,000 (1)
-Salary Remaining : $692,623
Owen Tippett $3,000,000 (4)
-Salary Remaining : $639,344
Michael Houser $2,000,000 (3)
-Salary Remaining : $426,230
Ville Heinola (Out of Payroll) $2,000,000 (4)
-Salary Remaining : $426,230
Travis Dermott $2,000,000 (4)
-Salary Remaining : $426,230
Louis Domingue $2,000,000 (3)
-Salary Remaining : $426,230
Brandon Halverson $2,000,000 (1)
-Salary Remaining : $426,230
Casey Cizikas $1,500,000 (1)
-Salary Remaining : $319,672
Owen Power $1,200,000 (2)
-Salary Remaining : $255,738
Dawson Mercer $1,200,000 (2)
-Salary Remaining : $255,738
Mason McTavish $1,200,000 (2)
-Salary Remaining : $255,738
Bobby Brink $1,000,000 (2)
-Salary Remaining : $213,115
Jack Drury $1,000,000 (2)
-Salary Remaining : $213,115
Wyatt Kalynuk $1,000,000 (2)
-Salary Remaining : $213,115
Alec Regula $1,000,000 (2)
-Salary Remaining : $213,115
A.J. Greer $1,000,000 (5)
-Salary Remaining : $213,115
Brett Ritchie $775,000 (1)
-Salary Remaining : $165,164
Oliver Kylington $775,000 (5)
-Salary Remaining : $165,164
Allen York $750,000 (1)
-Salary Remaining : $159,836
Total Pro Players25
Salary Commitment
Year 47 : $61,650,000
Year 48 : $20,375,000
Year 49 : $12,775,000
Year 50 : $8,775,000
Salary Average Commitment
Year 47 : $61,650,000
Year 48 : $20,375,000
Year 49 : $12,775,000
Year 50 : $8,775,000
Salary Cap with 1 Way Contract
Year 47 : $61,650,000
Year 48 : $20,375,000
Year 49 : $12,775,000
Year 50 : $8,775,000

Farm Players Salaries

Landon Bow $600,000 (1)
Salary Remaining : $90,265
Jonathan Dahlen $400,000 (1)
Salary Remaining : $60,177
Joel Farabee $380,000 (3)
Salary Remaining : $57,168
Quinton Byfield $300,000 (3)
Salary Remaining : $45,133
Cam York $300,000 (1)
Salary Remaining : $45,133
Shane Pinto $250,000 (2)
Salary Remaining : $37,611
Connor McMichael $200,000 (3)
Salary Remaining : $30,088
Luke Hughes $120,000 (4)
Salary Remaining : $18,053
Wyatt Johnston $120,000 (4)
Salary Remaining : $18,053
Dominic Turgeon $100,000 (1)
Salary Remaining : $15,044
Dylan Holloway $90,000 (4)
Salary Remaining : $13,540
Alex Vlasic $90,000 (2)
Salary Remaining : $13,540
Connor Ingram $90,000 (2)
Salary Remaining : $13,540
Reilly Walsh $85,000 (2)
Salary Remaining : $12,788
Beck Malenstyn $80,000 (1)
Salary Remaining : $12,035
Jackson Cates $75,000 (4)
Salary Remaining : $11,283
Jeremy Davies $75,000 (2)
Salary Remaining : $11,283
Marc McLaughlin $75,000 (4)
Salary Remaining : $11,283
Filip Hallander $75,000 (2)
Salary Remaining : $11,283
Total Farm Players19
Salary Commitment
Year 47 : $3,505,000
Year 48 : $2,025,000
Year 49 : $1,360,000
Year 50 : $480,000
Salary Average Commitment
Year 47 : $3,505,000
Year 48 : $2,025,000
Year 49 : $1,360,000
Year 50 : $480,000

Moncton Wildcats



Arena Capacity - Ticket Price
Attendance - %

Arena NameMoncton Coliseum
Level 1: 7000 - $105 - 6 544 - 93.48%
Level 2: 5250 - $75 - 4 741 - 90.30%
Level 3: 4000 - $45 - 2 786 - 69.65%
Level 4: 5000 - $25 - 4 686 - 93.73%
Luxury : 1750 - $178 - 1 717 - 98.12%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1 990 - 99.49%
Farm Level 2: 1000 - $15 - 996 - 99.56%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %20 474 - 89.02%
Average Income per Game$1,909,001
Year to Date Revenue$64,906,042
Farm
Home Games Left4
Average Attendance - %2 986 - 99.52%
Average Income per Game$101,495
Year to Date Revenue$3,450,846

Expense

Pro Players Total Salaries$58,650,000
Farm Players Total Salaries$1,182,500
Coaches Total Salaries$1,700,000
Luxury Taxe Total$0
Pro Year To Date Expenses$49,165,624
Farm Year To Date Expenses$1,700,215
Pro Salary Cap To Date$47,518,307
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,363,009
Farm Estimated Season Revenue$405,982
Pro Remaining Season Days26
Pro Expenses Per Days$488,934
Pro Estimated Expenses$12,712,284
Farm Remaining Season Days17
Farm Expenses Per Days$16,659
Farm Estimated Expenses$283,203
Estimated Season Expenses$12,995,487
Season Salary Cap$58,650,000
Estimate Under Maximum Salary Cap of $84,000,000$25,350,000
Estimate Over Minimum Salary Cap of $52,000,000 $6,650,000
Current Bank Account$75,207,357
Projected Bank Account$75,980,861

Pro Players Salaries

Jakub Voracek $6,000,000 (1)
-Salary Remaining : $1,278,689
Thomas Harley $5,000,000 (3)
-Salary Remaining : $1,065,574
Brandon Saad $4,500,000 (3)
-Salary Remaining : $959,016
Josh Norris $4,500,000 (1)
-Salary Remaining : $959,016
Damon Severson $4,100,000 (2)
-Salary Remaining : $873,770
Sam Gagner $4,000,000 (1)
-Salary Remaining : $852,459
Austin Czarnik $4,000,000 (1)
-Salary Remaining : $852,459
Frederick Gaudreau $3,250,000 (1)
-Salary Remaining : $692,623
William Borgen $2,500,000 (2)
-Salary Remaining : $532,787
Jake Allen $2,000,000 (3)
-Salary Remaining : $426,230
Carson Soucy $2,000,000 (1)
-Salary Remaining : $426,230
Oskar Sundqvist $2,000,000 (1)
-Salary Remaining : $426,230
Ty Smith $1,500,000 (2)
-Salary Remaining : $319,672
Alexander Holtz $1,500,000 (3)
-Salary Remaining : $319,672
Akira Schmid $1,200,000 (1)
-Salary Remaining : $255,738
Jakob Pelletier $1,200,000 (4)
-Salary Remaining : $255,738
Calvin de Haan $1,100,000 (1)
-Salary Remaining : $234,426
Tyler Johnson $1,025,000 (3)
-Salary Remaining : $218,443
Saku Maenalanen $1,000,000 (2)
-Salary Remaining : $213,115
Ian Mitchell $1,000,000 (1)
-Salary Remaining : $213,115
Julien Gauthier $950,000 (3)
-Salary Remaining : $202,459
Brock Faber $925,000 (4)
-Salary Remaining : $197,131
Karson Kuhlman $900,000 (2)
-Salary Remaining : $191,803
Arber Xhekaj $875,000 (4)
-Salary Remaining : $186,475
Tim Berni $875,000 (5)
-Salary Remaining : $186,475
Marc Michaelis $750,000 (3)
-Salary Remaining : $159,836
Total Pro Players26
Salary Commitment
Year 47 : $58,650,000
Year 48 : $29,600,000
Year 49 : $19,600,000
Year 50 : $3,875,000
Salary Average Commitment
Year 47 : $58,650,000
Year 48 : $29,600,000
Year 49 : $19,600,000
Year 50 : $3,875,000
Salary Cap with 1 Way Contract
Year 47 : $58,650,000
Year 48 : $29,600,000
Year 49 : $19,600,000
Year 50 : $3,875,000

Farm Players Salaries

Thomas Bordeleau $120,000 (2)
Salary Remaining : $18,053
Collin Delia $100,000 (2)
Salary Remaining : $15,044
Will Butcher $95,000 (3)
Salary Remaining : $14,292
Tyler Kleven $95,000 (1)
Salary Remaining : $14,292
Mac Hollowell $95,000 (3)
Salary Remaining : $14,292
Carl Dahlstrom $90,000 (3)
Salary Remaining : $13,540
Hendrix Lapierre $90,000 (4)
Salary Remaining : $13,540
Tobias Bjornfot $90,000 (4)
Salary Remaining : $13,540
Joshua Ho-Sang $85,000 (3)
Salary Remaining : $12,788
Cole Reinhardt $85,000 (1)
Salary Remaining : $12,788
Alexei Melnichuk $80,000 (1)
Salary Remaining : $12,035
Samuel Fagemo $80,000 (2)
Salary Remaining : $12,035
Jean-Luc Foudy $77,500 (4)
Salary Remaining : $11,659
Total Farm Players13
Salary Commitment
Year 47 : $1,182,500
Year 48 : $922,500
Year 49 : $622,500
Year 50 : $257,500
Salary Average Commitment
Year 47 : $1,182,500
Year 48 : $922,500
Year 49 : $622,500
Year 50 : $257,500

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Molson
Level 1: 7000 - $100 - 6 523 - 93.19%
Level 2: 6000 - $80 - 4 224 - 70.41%
Level 3: 3000 - $50 - 2 105 - 70.15%
Level 4: 5000 - $30 - 4 667 - 93.34%
Luxury : 2000 - $130 - 1 883 - 94.14%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1 992 - 99.58%
Farm Level 2: 1000 - $15 - 996 - 99.60%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %19 402 - 84.36%
Average Income per Game$1,776,358
Year to Date Revenue$60,396,180
Farm
Home Games Left5
Average Attendance - %2 988 - 99.59%
Average Income per Game$101,576
Year to Date Revenue$3,352,014

Expense

Pro Players Total Salaries$83,925,000
Farm Players Total Salaries$3,180,000
Coaches Total Salaries$8,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$77,411,614
Farm Year To Date Expenses$3,611,310
Pro Salary Cap To Date$69,369,191
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,434,508
Farm Estimated Season Revenue$507,881
Pro Remaining Season Days26
Pro Expenses Per Days$749,385
Pro Estimated Expenses$19,484,010
Farm Remaining Season Days17
Farm Expenses Per Days$36,991
Farm Estimated Expenses$628,847
Estimated Season Expenses$20,112,857
Season Salary Cap$83,925,000
Estimate Under Maximum Salary Cap of $84,000,000$75,000
Estimate Over Minimum Salary Cap of $52,000,000 $31,925,000
Current Bank Account$4,755,167
Projected Bank Account($2,415,301)

Pro Players Salaries

Victor Hedman $8,500,000 (3)
-Salary Remaining : $1,811,475
John Carlson $7,250,000 (5)
-Salary Remaining : $1,545,082
Hampus Lindholm $6,500,000 (4)
-Salary Remaining : $1,385,246
Sergei Bobrovsky $6,250,000 (5)
-Salary Remaining : $1,331,967
Ryan O'Reilly $5,500,000 (5)
-Salary Remaining : $1,172,131
Sean Monahan $5,000,000 (5)
-Salary Remaining : $1,065,574
Tyler Myers $4,800,000 (1)
-Salary Remaining : $1,022,951
David Perron $4,700,000 (2)
-Salary Remaining : $1,001,639
David Krejci $4,200,000 (1)
-Salary Remaining : $895,082
Max Domi $4,000,000 (3)
-Salary Remaining : $852,459
Ivan Barbashev $3,500,000 (1)
-Salary Remaining : $745,902
Jason Zucker $3,000,000 (3)
-Salary Remaining : $639,344
Jordan Staal $3,000,000 (4)
-Salary Remaining : $639,344
Alexander Kerfoot $2,900,000 (4)
-Salary Remaining : $618,033
Nikita Zadorov $2,850,000 (1)
-Salary Remaining : $607,377
Barclay Goodrow $2,800,000 (2)
-Salary Remaining : $596,721
Oliver Ekman-Larsson $2,500,000 (4)
-Salary Remaining : $532,787
Christian Dvorak $2,500,000 (1)
-Salary Remaining : $532,787
Filip Chytil $1,750,000 (1)
-Salary Remaining : $372,951
Keith Kinkaid $850,000 (3)
-Salary Remaining : $181,148
Victor Mete (Out of Payroll) $850,000 (5)
-Salary Remaining : $181,148
Joe Thornton $800,000 (1)
-Salary Remaining : $170,492
Ryan Murray $775,000 (1)
-Salary Remaining : $165,164
Total Pro Players23
Salary Commitment
Year 47 : $84,775,000
Year 48 : $63,600,000
Year 49 : $56,100,000
Year 50 : $39,750,000
Salary Average Commitment
Year 47 : $84,775,000
Year 48 : $63,600,000
Year 49 : $56,100,000
Year 50 : $39,750,000
Salary Cap with 1 Way Contract
Year 47 : $84,775,000
Year 48 : $63,600,000
Year 49 : $56,100,000
Year 50 : $39,750,000

Farm Players Salaries

Sean Couturier $700,000 (1)
Salary Remaining : $105,310
Yegor Sharangovich $200,000 (1)
Salary Remaining : $30,088
Kasperi Kapanen $175,000 (1)
Salary Remaining : $26,327
Yakov Trenin $150,000 (3)
Salary Remaining : $22,566
Kaapo Kahkonen $150,000 (1)
Salary Remaining : $22,566
Alexandre Texier $120,000 (4)
Salary Remaining : $18,053
Mads Sogaard $102,500 (3)
Salary Remaining : $15,420
Christian Fischer $102,500 (3)
Salary Remaining : $15,420
Jansen Harkins $92,500 (1)
Salary Remaining : $13,916
Jake Gardiner $90,000 (2)
Salary Remaining : $13,540
Parker Kelly $90,000 (3)
Salary Remaining : $13,540
Xavier Ouellet $90,000 (2)
Salary Remaining : $13,540
Austin Strand $85,000 (3)
Salary Remaining : $12,788
Chris Driedger $85,000 (4)
Salary Remaining : $12,788
Michael Sgarbossa $80,000 (2)
Salary Remaining : $12,035
Semyon Der-Arguchintsev $80,000 (4)
Salary Remaining : $12,035
Dmitrij Jaskin $80,000 (3)
Salary Remaining : $12,035
Stefan Noesen $80,000 (2)
Salary Remaining : $12,035
Nikolay Goldobin $80,000 (1)
Salary Remaining : $12,035
Brady Keeper $80,000 (2)
Salary Remaining : $12,035
Robbie Russo $80,000 (2)
Salary Remaining : $12,035
MacKenzie MacEachern $80,000 (4)
Salary Remaining : $12,035
Ryan Murphy $80,000 (2)
Salary Remaining : $12,035
Mike Smith $77,500 (1)
Salary Remaining : $11,659
Jayden Halbgewachs $75,000 (2)
Salary Remaining : $11,283
Filip Chlapik $75,000 (3)
Salary Remaining : $11,283
Total Farm Players26
Salary Commitment
Year 47 : $3,180,000
Year 48 : $1,705,000
Year 49 : $1,050,000
Year 50 : $365,000
Salary Average Commitment
Year 47 : $3,180,000
Year 48 : $1,705,000
Year 49 : $1,050,000
Year 50 : $365,000

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameAréna Patrick Roy
Level 1: 6000 - $126 - 4 916 - 81.93%
Level 2: 5250 - $75 - 4 656 - 88.68%
Level 3: 2250 - $51 - 2 077 - 92.29%
Level 4: 4000 - $33 - 3 550 - 88.76%
Luxury : 1500 - $235 - 1 263 - 84.21%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $40 - 1 984 - 99.21%
Farm Level 2: 1000 - $20 - 813 - 81.26%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %16 462 - 86.64%
Average Income per Game$1,786,213
Year to Date Revenue$60,731,244
Farm
Home Games Left4
Average Attendance - %2 797 - 93.23%
Average Income per Game$114,749
Year to Date Revenue$3,901,464

Expense

Pro Players Total Salaries$62,525,000
Farm Players Total Salaries$2,330,000
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$52,901,365
Farm Year To Date Expenses$2,596,998
Pro Salary Cap To Date$50,294,195
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,503,491
Farm Estimated Season Revenue$458,996
Pro Remaining Season Days26
Pro Expenses Per Days$520,697
Pro Estimated Expenses$13,538,122
Farm Remaining Season Days17
Farm Expenses Per Days$25,044
Farm Estimated Expenses$425,748
Estimated Season Expenses$13,963,870
Season Salary Cap$61,425,000
Estimate Under Maximum Salary Cap of $84,000,000$22,575,000
Estimate Over Minimum Salary Cap of $52,000,000 $9,425,000
Current Bank Account$101,170,451
Projected Bank Account$100,169,068

Pro Players Salaries

Jason Robertson $8,000,000 (3)
-Salary Remaining : $1,704,918
John Gibson $6,000,000 (2)
-Salary Remaining : $1,278,689
John-Jason Peterka $5,250,000 (5)
-Salary Remaining : $1,118,852
Noah Dobson $5,000,000 (1)
-Salary Remaining : $1,065,574
Matias Maccelli $4,750,000 (5)
-Salary Remaining : $1,012,295
Jaden Schwartz $4,250,000 (5)
-Salary Remaining : $905,738
Kirby Dach $4,000,000 (3)
-Salary Remaining : $852,459
Oscar Klefbom $4,000,000 (2)
-Salary Remaining : $852,459
Jesperi Kotkaniemi $3,500,000 (2)
-Salary Remaining : $745,902
Phil Kessel $2,500,000 (3)
-Salary Remaining : $532,787
Peyton Krebs $2,500,000 (2)
-Salary Remaining : $532,787
Justin Barron $2,000,000 (3)
-Salary Remaining : $426,230
Sam Montembeault $1,500,000 (4)
-Salary Remaining : $319,672
Jonatan Berggren $1,200,000 (2)
-Salary Remaining : $255,738
Dylan Guenther $1,200,000 (3)
-Salary Remaining : $255,738
Michael Kesselring (Out of Payroll) $1,100,000 (4)
-Salary Remaining : $234,426
Matt Nieto $1,025,000 (2)
-Salary Remaining : $218,443
Aatu Raty $1,000,000 (3)
-Salary Remaining : $213,115
Jake Livingstone $1,000,000 (4)
-Salary Remaining : $213,115
Matt Kiersted (Out of Payroll) $1,000,000 (1)
-Salary Remaining : $213,115
Wyatt Kaiser $1,000,000 (4)
-Salary Remaining : $213,115
Dakota Mermis $900,000 (3)
-Salary Remaining : $191,803
Lukas Reichel $850,000 (2)
-Salary Remaining : $181,148
Total Pro Players23
Salary Commitment
Year 47 : $63,525,000
Year 48 : $57,525,000
Year 49 : $38,450,000
Year 50 : $18,850,000
Salary Average Commitment
Year 47 : $63,525,000
Year 48 : $57,525,000
Year 49 : $38,450,000
Year 50 : $18,850,000
Salary Cap with 1 Way Contract
Year 47 : $63,525,000
Year 48 : $57,525,000
Year 49 : $38,450,000
Year 50 : $18,850,000

Farm Players Salaries

Viktor Lodin $500,000 (2)
Salary Remaining : $75,221
Antti Suomela $450,000 (2)
Salary Remaining : $67,699
Gregory Hofmann $290,000 (1)
Salary Remaining : $43,628
Grigori Denisenko $150,000 (1)
Salary Remaining : $22,566
Brendan Perlini $130,000 (2)
Salary Remaining : $19,558
Devon Levi $120,000 (3)
Salary Remaining : $18,053
Adam Clendening $110,000 (2)
Salary Remaining : $16,549
Arvid Soderblom $100,000 (3)
Salary Remaining : $15,044
Sean Farrell $100,000 (4)
Salary Remaining : $15,044
Matthew Coronato $100,000 (3)
Salary Remaining : $15,044
Lukas Rousek $100,000 (4)
Salary Remaining : $15,044
Dmitri Samorukov $90,000 (3)
Salary Remaining : $13,540
Jake Leschyshyn $90,000 (4)
Salary Remaining : $13,540
Total Farm Players13
Salary Commitment
Year 47 : $2,330,000
Year 48 : $1,890,000
Year 49 : $700,000
Year 50 : $290,000
Salary Average Commitment
Year 47 : $2,330,000
Year 48 : $1,890,000
Year 49 : $700,000
Year 50 : $290,000

Nunavut Mystery



Arena Capacity - Ticket Price
Attendance - %

Arena NameNunavut Dome
Level 1: 6000 - $130 - 4 713 - 78.54%
Level 2: 5000 - $80 - 4 233 - 84.66%
Level 3: 2250 - $55 - 1 920 - 85.34%
Level 4: 4000 - $40 - 2 912 - 72.80%
Luxury : 1250 - $240 - 1 219 - 97.49%
Total Capacity :18500
Farm
Farm Level 1: 2000 - $35 - 1 991 - 99.53%
Farm Level 2: 1000 - $15 - 998 - 99.79%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %14 996 - 81.06%
Average Income per Game$1,758,994
Year to Date Revenue$59,805,792
Farm
Home Games Left4
Average Attendance - %2 989 - 99.62%
Average Income per Game$101,568
Year to Date Revenue$3,453,300

Expense

Pro Players Total Salaries$60,825,000
Farm Players Total Salaries$807,500
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$51,268,083
Farm Year To Date Expenses$1,609,609
Pro Salary Cap To Date$48,449,320
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,312,957
Farm Estimated Season Revenue$406,271
Pro Remaining Season Days26
Pro Expenses Per Days$506,762
Pro Estimated Expenses$13,175,812
Farm Remaining Season Days17
Farm Expenses Per Days$15,996
Farm Estimated Expenses$271,932
Estimated Season Expenses$13,447,744
Season Salary Cap$60,125,000
Estimate Under Maximum Salary Cap of $84,000,000$23,875,000
Estimate Over Minimum Salary Cap of $52,000,000 $8,125,000
Current Bank Account$94,502,732
Projected Bank Account$93,774,216

Pro Players Salaries

Samuel Girard $4,750,000 (1)
-Salary Remaining : $1,012,295
Alex Galchenyuk $4,000,000 (1)
-Salary Remaining : $852,459
Anthony Peluso $4,000,000 (1)
-Salary Remaining : $852,459
Antoine Roussel $4,000,000 (1)
-Salary Remaining : $852,459
Tom Sestito $4,000,000 (1)
-Salary Remaining : $852,459
Steven Santini $4,000,000 (1)
-Salary Remaining : $852,459
Kevan Miller $4,000,000 (1)
-Salary Remaining : $852,459
Luke Gazdic $4,000,000 (1)
-Salary Remaining : $852,459
Glenn Gawdin $3,500,000 (1)
-Salary Remaining : $745,902
Wayne Simmonds $3,000,000 (1)
-Salary Remaining : $639,344
Markus Granlund $2,500,000 (1)
-Salary Remaining : $532,787
Markus Hannikainen $2,500,000 (1)
-Salary Remaining : $532,787
Paul Ladue $2,500,000 (1)
-Salary Remaining : $532,787
Shane Wright $1,200,000 (4)
-Salary Remaining : $255,738
Seth Jarvis $1,200,000 (2)
-Salary Remaining : $255,738
Cole Sillinger $1,200,000 (2)
-Salary Remaining : $255,738
Nikita Tryamkin $1,000,000 (2)
-Salary Remaining : $213,115
Jordan Harris $950,000 (2)
-Salary Remaining : $202,459
Nikita Nesterenko $900,000 (4)
-Salary Remaining : $191,803
Zach Sawchenko $900,000 (2)
-Salary Remaining : $191,803
Daniil Miromanov $900,000 (2)
-Salary Remaining : $191,803
Marian Studenic $800,000 (3)
-Salary Remaining : $170,492
Jiri Patera $775,000 (4)
-Salary Remaining : $165,164
Libor Hajek $750,000 (4)
-Salary Remaining : $159,836
Libor Sulak $700,000 (1)
-Salary Remaining : $149,180
Ken Appleby $700,000 (2)
-Salary Remaining : $149,180
Jacob De La Rose (Out of Payroll) $700,000 (1)
-Salary Remaining : $149,180
John Persson $700,000 (1)
-Salary Remaining : $149,180
Brandon Baddock $700,000 (2)
-Salary Remaining : $149,180
Total Pro Players29
Salary Commitment
Year 47 : $60,825,000
Year 48 : $11,975,000
Year 49 : $4,425,000
Year 50 : $3,625,000
Salary Average Commitment
Year 47 : $60,825,000
Year 48 : $11,975,000
Year 49 : $4,425,000
Year 50 : $3,625,000
Salary Cap with 1 Way Contract
Year 47 : $60,825,000
Year 48 : $11,975,000
Year 49 : $4,425,000
Year 50 : $3,625,000

Farm Players Salaries

Lukas Vejdemo $400,000 (1)
Salary Remaining : $60,177
Veini Vehvilainen $250,000 (1)
Salary Remaining : $37,611
Cole Koepke $82,500 (4)
Salary Remaining : $12,412
Charles Hudon $75,000 (3)
Salary Remaining : $11,283
Total Farm Players4
Salary Commitment
Year 47 : $807,500
Year 48 : $157,500
Year 49 : $157,500
Year 50 : $82,500
Salary Average Commitment
Year 47 : $807,500
Year 48 : $157,500
Year 49 : $157,500
Year 50 : $82,500

Ottawa Lumberjacks



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 7000 - $125 - 4 928 - 70.40%
Level 2: 6000 - $90 - 3 708 - 61.79%
Level 3: 3000 - $55 - 1 910 - 63.65%
Level 4: 5000 - $25 - 4 723 - 94.46%
Luxury : 2000 - $200 - 1 759 - 87.97%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1 986 - 99.29%
Farm Level 2: 1000 - $15 - 1 000 - 99.98%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %17 027 - 74.03%
Average Income per Game$1,829,591
Year to Date Revenue$62,206,080
Farm
Home Games Left5
Average Attendance - %2 986 - 99.52%
Average Income per Game$101,398
Year to Date Revenue$3,346,128

Expense

Pro Players Total Salaries$83,700,000
Farm Players Total Salaries$2,672,500
Coaches Total Salaries$6,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$74,999,109
Farm Year To Date Expenses$4,143,798
Pro Salary Cap To Date$70,213,387
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,807,134
Farm Estimated Season Revenue$506,989
Pro Remaining Season Days26
Pro Expenses Per Days$727,049
Pro Estimated Expenses$18,903,274
Farm Remaining Season Days17
Farm Expenses Per Days$39,580
Farm Estimated Expenses$672,860
Estimated Season Expenses$19,576,134
Season Salary Cap$79,700,000
Estimate Under Maximum Salary Cap of $84,000,000$4,300,000
Estimate Over Minimum Salary Cap of $52,000,000 $27,700,000
Current Bank Account$83,518,774
Projected Bank Account$77,256,763

Pro Players Salaries

David Pastrnak $9,000,000 (1)
-Salary Remaining : $1,918,033
Mika Zibanejad $8,500,000 (1)
-Salary Remaining : $1,811,475
Roman Josi $8,500,000 (4)
-Salary Remaining : $1,811,475
Alex Pietrangelo $8,000,000 (4)
-Salary Remaining : $1,704,918
J.T. Miller $8,000,000 (3)
-Salary Remaining : $1,704,918
Igor Shesterkin $6,250,000 (1)
-Salary Remaining : $1,331,967
Artturi Lehkonen $4,800,000 (5)
-Salary Remaining : $1,022,951
Mike Matheson (Out of Payroll) $4,000,000 (1)
-Salary Remaining : $852,459
Teuvo Teravainen $3,750,000 (1)
-Salary Remaining : $799,180
Jean-Gabriel Pageau $3,000,000 (4)
-Salary Remaining : $639,344
Jake DeBrusk $2,750,000 (1)
-Salary Remaining : $586,066
Brandon Hagel $2,500,000 (1)
-Salary Remaining : $532,787
Jeremy Swayman $2,250,000 (1)
-Salary Remaining : $479,508
Trevor Moore $2,000,000 (4)
-Salary Remaining : $426,230
Morgan Frost $2,000,000 (4)
-Salary Remaining : $426,230
Josh Mahura $1,250,000 (4)
-Salary Remaining : $266,393
Zach Whitecloud $1,200,000 (3)
-Salary Remaining : $255,738
Kirill Marchenko $1,200,000 (4)
-Salary Remaining : $255,738
Jani Hakanpaa $1,200,000 (3)
-Salary Remaining : $255,738
Logan O'Connor $1,000,000 (3)
-Salary Remaining : $213,115
Dylan Samberg $950,000 (2)
-Salary Remaining : $202,459
Matt Irwin $800,000 (1)
-Salary Remaining : $170,492
Jay Beagle $800,000 (1)
-Salary Remaining : $170,492
Total Pro Players23
Salary Commitment
Year 47 : $83,700,000
Year 48 : $43,100,000
Year 49 : $42,150,000
Year 50 : $30,750,000
Salary Average Commitment
Year 47 : $83,700,000
Year 48 : $43,100,000
Year 49 : $42,150,000
Year 50 : $30,750,000
Salary Cap with 1 Way Contract
Year 47 : $83,700,000
Year 48 : $43,100,000
Year 49 : $42,150,000
Year 50 : $30,750,000

Farm Players Salaries

Mikko Koskinen $350,000 (2)
Salary Remaining : $52,655
Conor Garland $300,000 (3)
Salary Remaining : $45,133
Rasmus Asplund $125,000 (1)
Salary Remaining : $18,805
Ronald Attard $102,500 (3)
Salary Remaining : $15,420
Nils Hoglander $100,000 (3)
Salary Remaining : $15,044
Riley Stillman $100,000 (4)
Salary Remaining : $15,044
Josh Archibald $100,000 (3)
Salary Remaining : $15,044
Jordan Spence $100,000 (2)
Salary Remaining : $15,044
Aliaksei Protas $95,000 (2)
Salary Remaining : $14,292
Chris Wideman $95,000 (3)
Salary Remaining : $14,292
Brett Leason $95,000 (2)
Salary Remaining : $14,292
Rudolfs Balcers $90,000 (4)
Salary Remaining : $13,540
Phillip Di Giuseppe $90,000 (3)
Salary Remaining : $13,540
Sam Carrick $85,000 (3)
Salary Remaining : $12,788
Tristen Robins $80,000 (4)
Salary Remaining : $12,035
Nikita Okhotyuk $80,000 (2)
Salary Remaining : $12,035
Justus Annunen $80,000 (2)
Salary Remaining : $12,035
Declan Chisholm $80,000 (2)
Salary Remaining : $12,035
Ben Gleason $80,000 (4)
Salary Remaining : $12,035
Joey Anderson $80,000 (4)
Salary Remaining : $12,035
Joey Keane $80,000 (1)
Salary Remaining : $12,035
Jeffrey Viel $80,000 (3)
Salary Remaining : $12,035
Jack Studnicka $80,000 (4)
Salary Remaining : $12,035
Sean Walker $75,000 (4)
Salary Remaining : $11,283
Adam Wilcox $50,000 (1)
Salary Remaining : $7,522
Total Farm Players25
Salary Commitment
Year 47 : $2,672,500
Year 48 : $2,417,500
Year 49 : $1,537,500
Year 50 : $585,000
Salary Average Commitment
Year 47 : $2,672,500
Year 48 : $2,417,500
Year 49 : $1,537,500
Year 50 : $585,000

Quebec Nordiques

Quebec Nordiques is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Vidéotron
Level 1: 7000 - $95 - 6 641 - 94.87%
Level 2: 6000 - $70 - 5 454 - 90.91%
Level 3: 3000 - $52 - 2 034 - 67.81%
Level 4: 5000 - $30 - 4 524 - 90.48%
Luxury : 2000 - $190 - 1 769 - 88.45%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $50 - 1 448 - 72.38%
Farm Level 2: 1000 - $25 - 652 - 65.19%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %20 423 - 88.80%
Average Income per Game$1,908,396
Year to Date Revenue$64,885,473
Farm
Home Games Left4
Average Attendance - %2 099 - 69.98%
Average Income per Game$106,409
Year to Date Revenue$3,617,910

Expense

Pro Players Total Salaries$87,525,000
Farm Players Total Salaries$2,628,755
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$71,156,711
Farm Year To Date Expenses$4,349,935
Pro Salary Cap To Date$68,226,355
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,358,774
Farm Estimated Season Revenue$425,636
Pro Remaining Season Days26
Pro Expenses Per Days$733,811
Pro Estimated Expenses$19,079,086
Farm Remaining Season Days17
Farm Expenses Per Days$40,962
Farm Estimated Expenses$696,354
Estimated Season Expenses$19,775,440
Season Salary Cap$86,125,000
Estimate Under Maximum Salary Cap of $84,000,000-$2,125,000
Estimate Over Minimum Salary Cap of $52,000,000 $34,125,000
Current Bank Account$90,894,812
Projected Bank Account$84,903,782

Pro Players Salaries

Drew Doughty $10,000,000 (3)
-Salary Remaining : $2,131,148
Matthew Tkachuk $8,500,000 (1)
-Salary Remaining : $1,811,475
Sidney Crosby $8,000,000 (3)
-Salary Remaining : $1,704,918
Mark Stone $7,500,000 (4)
-Salary Remaining : $1,598,361
Rasmus Andersson $6,250,000 (5)
-Salary Remaining : $1,331,967
Drake Batherson $5,500,000 (1)
-Salary Remaining : $1,172,131
Mattias Ekholm $5,250,000 (4)
-Salary Remaining : $1,118,852
Travis Konecny $5,000,000 (1)
-Salary Remaining : $1,065,574
Ryan Reaves $5,000,000 (1)
-Salary Remaining : $1,065,574
Marc-Andre Fleury $5,000,000 (4)
-Salary Remaining : $1,065,574
Tom Wilson $4,500,000 (4)
-Salary Remaining : $959,016
Brandon Carlo $3,500,000 (3)
-Salary Remaining : $745,902
Ian Cole $3,000,000 (3)
-Salary Remaining : $639,344
Sean Durzi $1,700,000 (2)
-Salary Remaining : $362,295
Sam Lafferty $1,500,000 (1)
-Salary Remaining : $319,672
Jake Evans (Out of Payroll) $1,400,000 (1)
-Salary Remaining : $298,361
Joonas Korpisalo $1,250,000 (1)
-Salary Remaining : $266,393
Matthew Boldy $1,200,000 (2)
-Salary Remaining : $255,738
Nicolas Aube-Kubel $1,000,000 (4)
-Salary Remaining : $213,115
Derek Ryan $950,000 (1)
-Salary Remaining : $202,459
Milan Lucic $775,000 (3)
-Salary Remaining : $165,164
Rafael Harvey-Pinard $750,000 (2)
-Salary Remaining : $159,836
Total Pro Players22
Salary Commitment
Year 47 : $87,525,000
Year 48 : $58,425,000
Year 49 : $54,775,000
Year 50 : $29,500,000
Salary Average Commitment
Year 47 : $87,525,000
Year 48 : $58,425,000
Year 49 : $54,775,000
Year 50 : $29,500,000
Salary Cap with 1 Way Contract
Year 47 : $87,525,000
Year 48 : $58,425,000
Year 49 : $54,775,000
Year 50 : $29,500,000

Farm Players Salaries

Marco Scandella $375,000 (2)
Salary Remaining : $56,416
Justin Braun $200,000 (2)
Salary Remaining : $30,088
Jeff Malott $133,300 (2)
Salary Remaining : $20,054
Ross Johnston $127,955 (3)
Salary Remaining : $19,250
Simon Edvinsson $120,000 (4)
Salary Remaining : $18,053
Reese Johnson $95,000 (3)
Salary Remaining : $14,292
Marcus Bjork $90,000 (2)
Salary Remaining : $13,540
Aidan McDonough $90,000 (4)
Salary Remaining : $13,540
Mike Hardman $87,500 (3)
Salary Remaining : $13,164
Filip Roos $82,500 (4)
Salary Remaining : $12,412
Santeri Hatakka $80,000 (2)
Salary Remaining : $12,035
James Hamblin $77,500 (4)
Salary Remaining : $11,659
Brandon Gormley $77,500 (4)
Salary Remaining : $11,659
Cole McWard $77,500 (4)
Salary Remaining : $11,659
Eetu Makiniemi $77,500 (4)
Salary Remaining : $11,659
Joel Teasdale $77,500 (4)
Salary Remaining : $11,659
Matthew Kessel $77,500 (4)
Salary Remaining : $11,659
Parker Wotherspoon $77,500 (4)
Salary Remaining : $11,659
Pavol Regenda $77,500 (4)
Salary Remaining : $11,659
Kyle Criscuolo $77,500 (1)
Salary Remaining : $11,659
Joey Daccord $75,000 (4)
Salary Remaining : $11,283
Linus Sandin $75,000 (1)
Salary Remaining : $11,283
John Hayden $75,000 (4)
Salary Remaining : $11,283
Joseph Cramarossa $75,000 (2)
Salary Remaining : $11,283
Christopher Gibson $75,000 (2)
Salary Remaining : $11,283
Darren Helm $75,000 (1)
Salary Remaining : $11,283
Total Farm Players26
Salary Commitment
Year 47 : $2,628,755
Year 48 : $2,401,255
Year 49 : $1,372,955
Year 50 : $1,062,500
Salary Average Commitment
Year 47 : $2,553,755
Year 48 : $2,376,255
Year 49 : $1,347,955
Year 50 : $1,037,500

Regina Pats



Arena Capacity - Ticket Price
Attendance - %

Arena NameVodka Center
Level 1: 7000 - $140 - 4 305 - 61.50%
Level 2: 6000 - $90 - 3 712 - 61.87%
Level 3: 3000 - $50 - 2 141 - 71.36%
Level 4: 5000 - $40 - 2 900 - 58.00%
Luxury : 2000 - $220 - 1 352 - 67.62%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1 987 - 99.34%
Farm Level 2: 1000 - $15 - 998 - 99.80%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %14 410 - 62.65%
Average Income per Game$1,748,795
Year to Date Revenue$59,459,040
Farm
Home Games Left4
Average Attendance - %2 985 - 99.49%
Average Income per Game$101,406
Year to Date Revenue$3,447,810

Expense

Pro Players Total Salaries$83,675,000
Farm Players Total Salaries$2,502,500
Coaches Total Salaries$8,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$76,797,552
Farm Year To Date Expenses$2,568,882
Pro Salary Cap To Date$67,585,482
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,241,567
Farm Estimated Season Revenue$405,625
Pro Remaining Season Days26
Pro Expenses Per Days$751,434
Pro Estimated Expenses$19,537,284
Farm Remaining Season Days17
Farm Expenses Per Days$26,571
Farm Estimated Expenses$451,707
Estimated Season Expenses$19,988,991
Season Salary Cap$83,675,000
Estimate Under Maximum Salary Cap of $84,000,000$325,000
Estimate Over Minimum Salary Cap of $52,000,000 $31,675,000
Current Bank Account$60,668,782
Projected Bank Account$53,326,983

Pro Players Salaries

Kirill Kaprizov $9,000,000 (3)
-Salary Remaining : $1,918,033
Robert Thomas $8,000,000 (5)
-Salary Remaining : $1,704,918
Roope Hintz $7,125,000 (3)
-Salary Remaining : $1,518,443
Mathew Barzal $6,500,000 (3)
-Salary Remaining : $1,385,246
Logan Couture $6,150,000 (2)
-Salary Remaining : $1,310,656
Mikhail Sergachev $5,750,000 (3)
-Salary Remaining : $1,225,410
Nick Schmaltz $5,250,000 (3)
-Salary Remaining : $1,118,852
Troy Terry $5,000,000 (2)
-Salary Remaining : $1,065,574
Vitek Vanecek $4,000,000 (1)
-Salary Remaining : $852,459
Sam Bennett $4,000,000 (4)
-Salary Remaining : $852,459
Miro Heiskanen $3,750,000 (1)
-Salary Remaining : $799,180
Gustav Forsling $3,250,000 (3)
-Salary Remaining : $692,623
Yanni Gourde $3,100,000 (5)
-Salary Remaining : $660,656
Cole Caufield $2,500,000 (1)
-Salary Remaining : $532,787
Vladislav Gavrikov $2,000,000 (1)
-Salary Remaining : $426,230
Colin Miller $1,500,000 (3)
-Salary Remaining : $319,672
Mikey Anderson $1,250,000 (1)
-Salary Remaining : $266,393
Karel Vejmelka $1,200,000 (2)
-Salary Remaining : $255,738
Jake Sanderson $1,200,000 (4)
-Salary Remaining : $255,738
Blake Lizotte $1,200,000 (4)
-Salary Remaining : $255,738
Teddy Blueger $1,000,000 (4)
-Salary Remaining : $213,115
Dakota Joshua $950,000 (1)
-Salary Remaining : $202,459
Total Pro Players22
Salary Commitment
Year 47 : $83,675,000
Year 48 : $69,225,000
Year 49 : $56,875,000
Year 50 : $18,500,000
Salary Average Commitment
Year 47 : $83,675,000
Year 48 : $69,225,000
Year 49 : $56,875,000
Year 50 : $18,500,000
Salary Cap with 1 Way Contract
Year 47 : $83,675,000
Year 48 : $69,225,000
Year 49 : $56,875,000
Year 50 : $18,500,000

Farm Players Salaries

Elvis Merzlikins $350,000 (1)
Salary Remaining : $52,655
Alex Newhook $150,000 (2)
Salary Remaining : $22,566
Yaroslav Askarov $110,000 (4)
Salary Remaining : $16,549
Nicholas Abruzzese $100,000 (2)
Salary Remaining : $15,044
Axel Jonsson-Fjallby $100,000 (2)
Salary Remaining : $15,044
Simon Holmstrom $90,000 (4)
Salary Remaining : $13,540
Matthew Knies $90,000 (4)
Salary Remaining : $13,540
Sampo Ranta $90,000 (2)
Salary Remaining : $13,540
Henry Thrun $85,000 (4)
Salary Remaining : $12,788
Arttu Ruotsalainen $80,000 (3)
Salary Remaining : $12,035
Victor Soderstrom $80,000 (3)
Salary Remaining : $12,035
Samuel Ersson $77,500 (4)
Salary Remaining : $11,659
Drew Helleson $77,500 (4)
Salary Remaining : $11,659
Egor Afanasyev $77,500 (4)
Salary Remaining : $11,659
Hugh McGing $77,500 (4)
Salary Remaining : $11,659
Jonathan Gruden $77,500 (4)
Salary Remaining : $11,659
Samuel Walker $77,500 (4)
Salary Remaining : $11,659
Tyler Tucker $77,500 (4)
Salary Remaining : $11,659
Dennis Cholowski $75,000 (4)
Salary Remaining : $11,283
Mattias Norlinder $70,000 (2)
Salary Remaining : $10,531
Lucas Johansen $70,000 (2)
Salary Remaining : $10,531
Josiah Slavin $70,000 (2)
Salary Remaining : $10,531
Brayden Tracey $70,000 (2)
Salary Remaining : $10,531
Jacob Bernard-Docker $70,000 (3)
Salary Remaining : $10,531
Rasmus Kupari $70,000 (3)
Salary Remaining : $10,531
Daniil Tarasov $70,000 (3)
Salary Remaining : $10,531
Givani Smith $70,000 (1)
Salary Remaining : $10,531
Total Farm Players27
Salary Commitment
Year 47 : $2,502,500
Year 48 : $2,082,500
Year 49 : $1,362,500
Year 50 : $992,500
Salary Average Commitment
Year 47 : $2,502,500
Year 48 : $2,082,500
Year 49 : $1,362,500
Year 50 : $992,500

San Jose Rhinos



Arena Capacity - Ticket Price
Attendance - %

Arena NameSan Jose Arena
Level 1: 7000 - $91 - 6 683 - 95.46%
Level 2: 6000 - $56 - 5 711 - 95.18%
Level 3: 3000 - $35 - 2 826 - 94.20%
Level 4: 5000 - $19 - 4 928 - 98.56%
Luxury : 2000 - $181 - 1 776 - 88.79%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1 991 - 99.55%
Farm Level 2: 1000 - $15 - 997 - 99.75%
Farm Total Capacity :3000

Income

Home Games Left8
Average Attendance - %21 923 - 95.32%
Average Income per Game$1,730,250
Year to Date Revenue$57,098,256
Farm
Home Games Left4
Average Attendance - %2 988 - 99.62%
Average Income per Game$101,576
Year to Date Revenue$3,453,600

Expense

Pro Players Total Salaries$82,400,000
Farm Players Total Salaries$1,340,000
Coaches Total Salaries$7,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$74,918,517
Farm Year To Date Expenses$3,341,541
Pro Salary Cap To Date$70,632,789
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,842,001
Farm Estimated Season Revenue$406,306
Pro Remaining Season Days26
Pro Expenses Per Days$716,393
Pro Estimated Expenses$18,626,218
Farm Remaining Season Days17
Farm Expenses Per Days$33,982
Farm Estimated Expenses$577,694
Estimated Season Expenses$19,203,912
Season Salary Cap$82,400,000
Estimate Under Maximum Salary Cap of $84,000,000$1,600,000
Estimate Over Minimum Salary Cap of $52,000,000 $30,400,000
Current Bank Account($7,586,663)
Projected Bank Account($12,542,268)

Pro Players Salaries

Alex Ovechkin $8,000,000 (3)
-Salary Remaining : $1,704,918
Filip Forsberg $7,800,000 (2)
-Salary Remaining : $1,662,295
Chris Kreider $7,000,000 (2)
-Salary Remaining : $1,491,803
Charlie McAvoy $7,000,000 (1)
-Salary Remaining : $1,491,803
Zach Hyman $7,000,000 (5)
-Salary Remaining : $1,491,803
Nikolaj Ehlers $6,000,000 (2)
-Salary Remaining : $1,278,689
Joel Eriksson Ek $6,000,000 (5)
-Salary Remaining : $1,278,689
Jakob Chychrun $5,500,000 (5)
-Salary Remaining : $1,172,131
Darcy Kuemper $5,000,000 (1)
-Salary Remaining : $1,065,574
Christopher Tanev $4,000,000 (1)
-Salary Remaining : $852,459
Andrew Mangiapane $3,500,000 (1)
-Salary Remaining : $745,902
Brian Dumoulin $3,500,000 (5)
-Salary Remaining : $745,902
Ryan Lindgren $2,500,000 (4)
-Salary Remaining : $532,787
Erik Gudbranson $2,000,000 (4)
-Salary Remaining : $426,230
Zach Aston-Reese $1,500,000 (2)
-Salary Remaining : $319,672
Jordan Martinook $1,500,000 (1)
-Salary Remaining : $319,672
Ryan Lomberg $1,100,000 (1)
-Salary Remaining : $234,426
Tomas Nosek (Out of Payroll) $1,000,000 (4)
-Salary Remaining : $213,115
Logan Stanley $1,000,000 (2)
-Salary Remaining : $213,115
Pierre-Edouard Bellemare $1,000,000 (4)
-Salary Remaining : $213,115
Spencer Martin $800,000 (3)
-Salary Remaining : $170,492
Jean-Sebastien Dea $700,000 (3)
-Salary Remaining : $149,180
Total Pro Players22
Salary Commitment
Year 47 : $83,400,000
Year 48 : $61,300,000
Year 49 : $38,000,000
Year 50 : $28,500,000
Salary Average Commitment
Year 47 : $83,400,000
Year 48 : $61,300,000
Year 49 : $38,000,000
Year 50 : $28,500,000
Salary Cap with 1 Way Contract
Year 47 : $83,400,000
Year 48 : $61,300,000
Year 49 : $38,000,000
Year 50 : $28,500,000

Farm Players Salaries

Mark Borowiecki $150,000 (1)
Salary Remaining : $22,566
Tyler Bozak $150,000 (1)
Salary Remaining : $22,566
Juraj Slafkovsky $120,000 (4)
Salary Remaining : $18,053
Alex Lyon $110,000 (1)
Salary Remaining : $16,549
Calvin Thurkauf $100,000 (1)
Salary Remaining : $15,044
Maxime Lagace $90,000 (2)
Salary Remaining : $13,540
Zack Mitchell $90,000 (2)
Salary Remaining : $13,540
Nathan Gerbe $90,000 (1)
Salary Remaining : $13,540
Julian Melchiori $77,500 (4)
Salary Remaining : $11,659
Brad Hunt $77,500 (4)
Salary Remaining : $11,659
Marcus Hogberg $75,000 (4)
Salary Remaining : $11,283
Gilles Senn $70,000 (3)
Salary Remaining : $10,531
Taylor Leier $70,000 (3)
Salary Remaining : $10,531
Christoph Bertschy $70,000 (2)
Salary Remaining : $10,531
Total Farm Players14
Salary Commitment
Year 47 : $1,340,000
Year 48 : $740,000
Year 49 : $490,000
Year 50 : $350,000
Salary Average Commitment
Year 47 : $1,340,000
Year 48 : $740,000
Year 49 : $490,000
Year 50 : $350,000

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameSkank-A-Feller Center
Level 1: 7000 - $110 - 6 491 - 92.73%
Level 2: 6000 - $70 - 5 512 - 91.86%
Level 3: 3000 - $40 - 2 849 - 94.95%
Level 4: 5000 - $25 - 4 723 - 94.46%
Luxury : 2000 - $180 - 1 761 - 88.07%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $40 - 1 972 - 98.59%
Farm Level 2: 1000 - $20 - 826 - 82.55%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %21 335 - 92.76%
Average Income per Game$1,978,640
Year to Date Revenue$67,273,752
Farm
Home Games Left4
Average Attendance - %2 797 - 93.25%
Average Income per Game$114,462
Year to Date Revenue$3,891,696

Expense

Pro Players Total Salaries$81,550,000
Farm Players Total Salaries$3,985,000
Coaches Total Salaries$7,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$74,996,857
Farm Year To Date Expenses$4,566,280
Pro Salary Cap To Date$68,961,175
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,850,478
Farm Estimated Season Revenue$457,847
Pro Remaining Season Days26
Pro Expenses Per Days$717,623
Pro Estimated Expenses$18,658,198
Farm Remaining Season Days17
Farm Expenses Per Days$46,327
Farm Estimated Expenses$787,559
Estimated Season Expenses$19,445,757
Season Salary Cap$81,550,000
Estimate Under Maximum Salary Cap of $84,000,000$2,450,000
Estimate Over Minimum Salary Cap of $52,000,000 $29,550,000
Current Bank Account$83,744,528
Projected Bank Account$78,607,096

Pro Players Salaries

Mitch Marner $9,600,000 (5)
-Salary Remaining : $2,045,902
Jack Eichel $9,000,000 (3)
-Salary Remaining : $1,918,033
Aaron Ekblad $7,500,000 (1)
-Salary Remaining : $1,598,361
Shea Theodore $6,500,000 (4)
-Salary Remaining : $1,385,246
Vincent Trocheck $5,500,000 (4)
-Salary Remaining : $1,172,131
Kevin Fiala $5,500,000 (1)
-Salary Remaining : $1,172,131
Oliver Bjorkstrand $5,400,000 (5)
-Salary Remaining : $1,150,820
Cam Talbot $4,000,000 (2)
-Salary Remaining : $852,459
Ryan Suter $3,650,000 (1)
-Salary Remaining : $777,869
Evan Rodrigues $3,200,000 (1)
-Salary Remaining : $681,967
Bowen Byram $3,000,000 (3)
-Salary Remaining : $639,344
Alexis Lafreniere $3,000,000 (3)
-Salary Remaining : $639,344
Lars Eller $2,750,000 (2)
-Salary Remaining : $586,066
Dante Fabbro $2,500,000 (2)
-Salary Remaining : $532,787
Dillon Dube $2,000,000 (2)
-Salary Remaining : $426,230
Evgenii Dadonov $2,000,000 (4)
-Salary Remaining : $426,230
Adin Hill $2,000,000 (2)
-Salary Remaining : $426,230
Jeremy Lauzon $1,100,000 (1)
-Salary Remaining : $234,426
Nick Cousins $1,000,000 (1)
-Salary Remaining : $213,115
Pontus Holmberg $900,000 (4)
-Salary Remaining : $191,803
Gabriel Fortier $750,000 (2)
-Salary Remaining : $159,836
Kasimir Kaskisuo $700,000 (3)
-Salary Remaining : $149,180
Total Pro Players22
Salary Commitment
Year 47 : $81,550,000
Year 48 : $59,600,000
Year 49 : $45,600,000
Year 50 : $29,900,000
Salary Average Commitment
Year 47 : $81,550,000
Year 48 : $59,600,000
Year 49 : $45,600,000
Year 50 : $29,900,000
Salary Cap with 1 Way Contract
Year 47 : $81,550,000
Year 48 : $59,600,000
Year 49 : $45,600,000
Year 50 : $29,900,000

Farm Players Salaries

Torey Krug $550,000 (1)
Salary Remaining : $82,743
Cam Atkinson $415,000 (5)
Salary Remaining : $62,434
Calen Addison $400,000 (3)
Salary Remaining : $60,177
Spencer Knight $300,000 (3)
Salary Remaining : $45,133
Vinnie Hinostroza (Out of Payroll) $255,000 (3)
Salary Remaining : $38,363
Jordan Oesterle $255,000 (3)
Salary Remaining : $38,363
Martin Kaut $215,000 (5)
Salary Remaining : $32,345
Ben Hutton $205,000 (3)
Salary Remaining : $30,841
Logan Shaw $205,000 (3)
Salary Remaining : $30,841
Denis Gurianov $150,000 (1)
Salary Remaining : $22,566
Kyle Capobianco $100,000 (2)
Salary Remaining : $15,044
Ryan Merkley $95,000 (2)
Salary Remaining : $14,292
Jaret Anderson-Dolan $95,000 (1)
Salary Remaining : $14,292
Egor Sokolov $85,000 (2)
Salary Remaining : $12,788
Alex Barre-Boulet $85,000 (3)
Salary Remaining : $12,788
Jakub Lauko $85,000 (4)
Salary Remaining : $12,788
Samuel Knazko $77,500 (4)
Salary Remaining : $11,659
Shane Bowers $77,500 (4)
Salary Remaining : $11,659
Vincent Iorio $77,500 (4)
Salary Remaining : $11,659
William Cuylle $77,500 (4)
Salary Remaining : $11,659
Nicolas Beaudin $75,000 (1)
Salary Remaining : $11,283
Riley Tufte $75,000 (2)
Salary Remaining : $11,283
Aleksi Heponiemi (Out of Payroll) $75,000 (3)
Salary Remaining : $11,283
Connor Carrick $70,000 (2)
Salary Remaining : $10,531
Tyce Thompson $70,000 (3)
Salary Remaining : $10,531
Cameron Hughes $70,000 (1)
Salary Remaining : $10,531
Total Farm Players26
Salary Commitment
Year 47 : $4,240,000
Year 48 : $3,300,000
Year 49 : $2,875,000
Year 50 : $1,025,000
Salary Average Commitment
Year 47 : $4,240,000
Year 48 : $3,300,000
Year 49 : $2,875,000
Year 50 : $1,025,000

St-Johns Desperados



Arena Capacity - Ticket Price
Attendance - %

Arena NameNewfie Center
Level 1: 7000 - $95 - 6 562 - 93.74%
Level 2: 6000 - $57 - 5 691 - 94.85%
Level 3: 3000 - $32 - 2 884 - 96.12%
Level 4: 5000 - $20 - 4 812 - 96.25%
Luxury : 2000 - $190 - 1 770 - 88.50%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1 989 - 99.43%
Farm Level 2: 1000 - $15 - 998 - 99.75%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %21 719 - 94.43%
Average Income per Game$1,767,105
Year to Date Revenue$60,081,586
Farm
Home Games Left4
Average Attendance - %2 986 - 99.54%
Average Income per Game$101,477
Year to Date Revenue$3,450,216

Expense

Pro Players Total Salaries$83,350,000
Farm Players Total Salaries$3,582,000
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$74,624,997
Farm Year To Date Expenses$3,908,321
Pro Salary Cap To Date$69,558,023
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,369,738
Farm Estimated Season Revenue$405,908
Pro Remaining Season Days26
Pro Expenses Per Days$720,082
Pro Estimated Expenses$18,722,132
Farm Remaining Season Days17
Farm Expenses Per Days$40,549
Farm Estimated Expenses$689,333
Estimated Season Expenses$19,411,465
Season Salary Cap$83,350,000
Estimate Under Maximum Salary Cap of $84,000,000$650,000
Estimate Over Minimum Salary Cap of $52,000,000 $31,350,000
Current Bank Account$55,078,179
Projected Bank Account$48,442,360

Pro Players Salaries

John Tavares $9,500,000 (4)
-Salary Remaining : $2,024,590
Andrei Svechnikov $7,750,000 (2)
-Salary Remaining : $1,651,639
Patrik Laine $7,500,000 (2)
-Salary Remaining : $1,598,361
Dylan Cozens $7,000,000 (4)
-Salary Remaining : $1,491,803
Seth Jones $6,000,000 (4)
-Salary Remaining : $1,278,689
Travis Sanheim $5,000,000 (5)
-Salary Remaining : $1,065,574
Jake Oettinger $5,000,000 (3)
-Salary Remaining : $1,065,574
Andre Burakovsky $4,900,000 (1)
-Salary Remaining : $1,044,262
Filip Hronek $4,750,000 (2)
-Salary Remaining : $1,012,295
Carter Verhaeghe $4,750,000 (4)
-Salary Remaining : $1,012,295
Matt Duchene $3,500,000 (3)
-Salary Remaining : $745,902
T.J. Brodie $3,250,000 (1)
-Salary Remaining : $692,623
Petr Mrazek $2,750,000 (5)
-Salary Remaining : $586,066
Eetu Luostarinen $2,500,000 (1)
-Salary Remaining : $532,787
Casey Mittelstadt $2,250,000 (1)
-Salary Remaining : $479,508
Jake McCabe $2,000,000 (2)
-Salary Remaining : $426,230
Radek Faksa $1,750,000 (2)
-Salary Remaining : $372,951
Jan Rutta $1,450,000 (1)
-Salary Remaining : $309,016
Morgan Barron $1,000,000 (3)
-Salary Remaining : $213,115
Patrick Brown $750,000 (1)
-Salary Remaining : $159,836
Total Pro Players20
Salary Commitment
Year 47 : $83,350,000
Year 48 : $68,250,000
Year 49 : $44,500,000
Year 50 : $35,000,000
Salary Average Commitment
Year 47 : $83,350,000
Year 48 : $68,250,000
Year 49 : $44,500,000
Year 50 : $35,000,000
Salary Cap with 1 Way Contract
Year 47 : $83,350,000
Year 48 : $68,250,000
Year 49 : $44,500,000
Year 50 : $35,000,000

Farm Players Salaries

Robin Lehner $500,000 (1)
Salary Remaining : $75,221
Connor Brown $300,000 (3)
Salary Remaining : $45,133
Adam Boqvist $250,000 (4)
Salary Remaining : $37,611
Brett Howden $190,000 (4)
Salary Remaining : $28,584
Adam Ruzicka $175,000 (3)
Salary Remaining : $26,327
Wade Allison $150,000 (3)
Salary Remaining : $22,566
Oliver Wahlstrom $125,000 (4)
Salary Remaining : $18,805
Max Jones $125,000 (4)
Salary Remaining : $18,805
Philip Broberg $100,000 (2)
Salary Remaining : $15,044
Jacob Peterson $100,000 (2)
Salary Remaining : $15,044
Travis Boyd $100,000 (5)
Salary Remaining : $15,044
Sebastien Aho $100,000 (2)
Salary Remaining : $15,044
Jonas Rondbjerg $95,000 (2)
Salary Remaining : $14,292
Nils Aman $90,000 (4)
Salary Remaining : $13,540
Jakub Galvas $87,000 (2)
Salary Remaining : $13,088
Jack Rathbone $85,000 (3)
Salary Remaining : $12,788
Mikael Pyyhtia $85,000 (4)
Salary Remaining : $12,788
Adam Raska $85,000 (2)
Salary Remaining : $12,788
Adam Ginning $85,000 (4)
Salary Remaining : $12,788
Jan Jenik $80,000 (3)
Salary Remaining : $12,035
Adam Erne $80,000 (4)
Salary Remaining : $12,035
Olle Lycksell $80,000 (4)
Salary Remaining : $12,035
Dylan Wells $77,500 (3)
Salary Remaining : $11,659
Noah Juulsen $75,000 (1)
Salary Remaining : $11,283
Dylan Ferguson $75,000 (1)
Salary Remaining : $11,283
Austin Poganski $75,000 (1)
Salary Remaining : $11,283
Matthew Highmore $72,500 (1)
Salary Remaining : $10,907
Drake Caggiula $70,000 (5)
Salary Remaining : $10,531
Dmytro Timashov $70,000 (1)
Salary Remaining : $10,531
Total Farm Players29
Salary Commitment
Year 47 : $3,582,000
Year 48 : $2,714,500
Year 49 : $2,147,500
Year 50 : $1,280,000
Salary Average Commitment
Year 47 : $3,582,000
Year 48 : $2,714,500
Year 49 : $2,147,500
Year 50 : $1,280,000

St-Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 7000 - $90 - 6 689 - 95.56%
Level 2: 6000 - $60 - 5 698 - 94.97%
Level 3: 3000 - $35 - 2 840 - 94.67%
Level 4: 5000 - $25 - 4 742 - 94.85%
Luxury : 2000 - $190 - 1 747 - 87.37%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1 994 - 99.70%
Farm Level 2: 1000 - $15 - 997 - 99.67%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %21 717 - 94.42%
Average Income per Game$1,792,620
Year to Date Revenue$60,949,074
Farm
Home Games Left5
Average Attendance - %2 991 - 99.69%
Average Income per Game$101,692
Year to Date Revenue$3,355,830

Expense

Pro Players Total Salaries$83,675,000
Farm Players Total Salaries$1,984,810
Coaches Total Salaries$5,950,000
Luxury Taxe Total$0
Pro Year To Date Expenses$75,954,776
Farm Year To Date Expenses$2,373,696
Pro Salary Cap To Date$71,120,855
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,548,339
Farm Estimated Season Revenue$508,459
Pro Remaining Season Days26
Pro Expenses Per Days$728,074
Pro Estimated Expenses$18,929,924
Farm Remaining Season Days17
Farm Expenses Per Days$24,644
Farm Estimated Expenses$418,948
Estimated Season Expenses$19,348,872
Season Salary Cap$83,675,000
Estimate Under Maximum Salary Cap of $84,000,000$325,000
Estimate Over Minimum Salary Cap of $52,000,000 $31,675,000
Current Bank Account$17,415,944
Projected Bank Account$11,123,870

Pro Players Salaries

Auston Matthews $11,500,000 (2)
-Salary Remaining : $2,450,820
Nathan MacKinnon $11,500,000 (3)
-Salary Remaining : $2,450,820
Bo Horvat $8,000,000 (4)
-Salary Remaining : $1,704,918
Timo Meier $6,000,000 (1)
-Salary Remaining : $1,278,689
Neal Pionk $5,800,000 (3)
-Salary Remaining : $1,236,066
Ivan Provorov $5,800,000 (2)
-Salary Remaining : $1,236,066
Juuse Saros $5,700,000 (2)
-Salary Remaining : $1,214,754
Esa Lindell $5,600,000 (2)
-Salary Remaining : $1,193,443
Rasmus Ristolainen $4,700,000 (1)
-Salary Remaining : $1,001,639
Nino Niederreiter $4,000,000 (1)
-Salary Remaining : $852,459
Scott Laughton $2,500,000 (1)
-Salary Remaining : $532,787
Alexander Wennberg $2,400,000 (5)
-Salary Remaining : $511,475
Connor Clifton $1,500,000 (4)
-Salary Remaining : $319,672
Carl Grundstrom $1,500,000 (1)
-Salary Remaining : $319,672
Laurent Brossoit $1,200,000 (5)
-Salary Remaining : $255,738
Steven Lorentz $1,200,000 (4)
-Salary Remaining : $255,738
William Carrier $1,200,000 (2)
-Salary Remaining : $255,738
Jason Dickinson $1,200,000 (3)
-Salary Remaining : $255,738
Jake Walman $900,000 (1)
-Salary Remaining : $191,803
Justin Dowling $750,000 (1)
-Salary Remaining : $159,836
Hudson Fasching $725,000 (2)
-Salary Remaining : $154,508
Total Pro Players21
Salary Commitment
Year 47 : $83,675,000
Year 48 : $63,325,000
Year 49 : $32,800,000
Year 50 : $14,300,000
Salary Average Commitment
Year 47 : $83,675,000
Year 48 : $63,325,000
Year 49 : $32,800,000
Year 50 : $14,300,000
Salary Cap with 1 Way Contract
Year 47 : $83,675,000
Year 48 : $63,325,000
Year 49 : $32,800,000
Year 50 : $14,300,000

Farm Players Salaries

Pius Suter $300,000 (1)
Salary Remaining : $45,133
Mark Pysyk $200,000 (1)
Salary Remaining : $30,088
Hayden Hodgson $133,300 (2)
Salary Remaining : $20,054
Conor Timmins $120,000 (2)
Salary Remaining : $18,053
Shane Gersich $111,100 (2)
Salary Remaining : $16,714
Grant Hutton $95,100 (2)
Salary Remaining : $14,307
Carson Meyer $95,100 (2)
Salary Remaining : $14,307
Aaron Dell $82,610 (4)
Salary Remaining : $12,428
Egor Zamula $80,000 (1)
Salary Remaining : $12,035
Riley Damiani $80,000 (1)
Salary Remaining : $12,035
Brad Malone $77,600 (1)
Salary Remaining : $11,674
Damien Giroux $77,500 (4)
Salary Remaining : $11,659
Nick Cicek $77,500 (4)
Salary Remaining : $11,659
Louie Belpedio $77,500 (2)
Salary Remaining : $11,659
Clark Bishop $77,500 (5)
Salary Remaining : $11,659
Nick Caamano $77,500 (2)
Salary Remaining : $11,659
Jaxson Stauber $77,500 (1)
Salary Remaining : $11,659
Maksim Sushko $75,000 (1)
Salary Remaining : $11,283
Hunter Drew $70,000 (1)
Salary Remaining : $10,531
Total Farm Players19
Salary Commitment
Year 47 : $1,984,810
Year 48 : $1,024,710
Year 49 : $315,110
Year 50 : $315,110
Salary Average Commitment
Year 47 : $1,984,810
Year 48 : $1,024,710
Year 49 : $315,110
Year 50 : $315,110

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameEagle Palace
Level 1: 6500 - $125 - 4 323 - 66.50%
Level 2: 5500 - $80 - 4 157 - 75.59%
Level 3: 3000 - $65 - 1 578 - 52.61%
Level 4: 5000 - $50 - 2 258 - 45.16%
Luxury : 1500 - $250 - 1 118 - 74.56%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $45 - 1 566 - 78.32%
Farm Level 2: 1000 - $25 - 651 - 65.05%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %13 435 - 62.49%
Average Income per Game$1,762,859
Year to Date Revenue$59,937,222
Farm
Home Games Left5
Average Attendance - %2 217 - 73.90%
Average Income per Game$107,318
Year to Date Revenue$3,541,482

Expense

Pro Players Total Salaries$62,300,000
Farm Players Total Salaries$2,405,000
Coaches Total Salaries$7,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$56,175,421
Farm Year To Date Expenses$4,159,795
Pro Salary Cap To Date$51,389,752
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,340,016
Farm Estimated Season Revenue$536,588
Pro Remaining Season Days26
Pro Expenses Per Days$551,639
Pro Estimated Expenses$14,342,614
Farm Remaining Season Days17
Farm Expenses Per Days$43,407
Farm Estimated Expenses$737,919
Estimated Season Expenses$15,080,533
Season Salary Cap$62,300,000
Estimate Under Maximum Salary Cap of $84,000,000$21,700,000
Estimate Over Minimum Salary Cap of $52,000,000 $10,300,000
Current Bank Account$51,965,500
Projected Bank Account$49,761,571

Pro Players Salaries

Jack Johnson $6,600,000 (3)
-Salary Remaining : $1,406,557
Ryan Strome $5,000,000 (1)
-Salary Remaining : $1,065,574
Jakob Silfverberg $4,000,000 (3)
-Salary Remaining : $852,459
Kevin Hayes $4,000,000 (1)
-Salary Remaining : $852,459
Matt Grzelcyk $3,500,000 (1)
-Salary Remaining : $745,902
Alex Stalock $3,500,000 (3)
-Salary Remaining : $745,902
Josh Bailey $3,500,000 (1)
-Salary Remaining : $745,902
Semyon Varlamov $3,000,000 (3)
-Salary Remaining : $639,344
Andrew Ladd $3,000,000 (3)
-Salary Remaining : $639,344
Olli Maatta $3,000,000 (1)
-Salary Remaining : $639,344
Miles Wood $3,000,000 (3)
-Salary Remaining : $639,344
Oskar Lindblom $2,800,000 (5)
-Salary Remaining : $596,721
Michael Hutchinson $2,500,000 (3)
-Salary Remaining : $532,787
Chris Tierney $2,200,000 (1)
-Salary Remaining : $468,852
Patrik Nemeth $2,000,000 (3)
-Salary Remaining : $426,230
Jake Bean $1,800,000 (1)
-Salary Remaining : $383,607
Ryan Donato $1,800,000 (1)
-Salary Remaining : $383,607
Caleb Jones $1,500,000 (5)
-Salary Remaining : $319,672
Nate Schmidt $1,500,000 (4)
-Salary Remaining : $319,672
Radim Zohorna $900,000 (3)
-Salary Remaining : $191,803
Boris Katchouk $850,000 (2)
-Salary Remaining : $181,148
Connor Mackey $800,000 (3)
-Salary Remaining : $170,492
Brett Seney $800,000 (2)
-Salary Remaining : $170,492
Andreas Englund $750,000 (1)
-Salary Remaining : $159,836
Total Pro Players24
Salary Commitment
Year 47 : $62,300,000
Year 48 : $36,750,000
Year 49 : $35,100,000
Year 50 : $5,800,000
Salary Average Commitment
Year 47 : $62,300,000
Year 48 : $36,750,000
Year 49 : $35,100,000
Year 50 : $5,800,000
Salary Cap with 1 Way Contract
Year 47 : $62,300,000
Year 48 : $36,750,000
Year 49 : $35,100,000
Year 50 : $5,800,000

Farm Players Salaries

Eric Comrie $250,000 (1)
Salary Remaining : $37,611
Arnaud Durandeau $200,000 (5)
Salary Remaining : $30,088
Zachary Senyshyn $120,000 (5)
Salary Remaining : $18,053
Casey Fitzgerald (Out of Payroll) $100,000 (2)
Salary Remaining : $15,044
Jake Virtanen $100,000 (3)
Salary Remaining : $15,044
Dysin Mayo $95,000 (2)
Salary Remaining : $14,292
Hugo Alnefelt $90,000 (2)
Salary Remaining : $13,540
Tyler Benson $85,000 (5)
Salary Remaining : $12,788
Callahan Burke $85,000 (4)
Salary Remaining : $12,788
Jacob Moverare $85,000 (2)
Salary Remaining : $12,788
Frederic Allard $80,000 (3)
Salary Remaining : $12,035
Brennan Menell $80,000 (4)
Salary Remaining : $12,035
William Bitten $77,500 (4)
Salary Remaining : $11,659
Lucas Condotta $77,500 (4)
Salary Remaining : $11,659
William Lagesson $75,000 (1)
Salary Remaining : $11,283
Justin Richards $75,000 (1)
Salary Remaining : $11,283
Jack LaFontaine $75,000 (2)
Salary Remaining : $11,283
Cole Schwindt $75,000 (2)
Salary Remaining : $11,283
Fredrik Karlstrom $75,000 (2)
Salary Remaining : $11,283
Bokondji Imama $75,000 (2)
Salary Remaining : $11,283
Brandon Gignac $75,000 (1)
Salary Remaining : $11,283
Timothy Gettinger $75,000 (4)
Salary Remaining : $11,283
Tarmo Reunanen $70,000 (3)
Salary Remaining : $10,531
Brett Murray $70,000 (3)
Salary Remaining : $10,531
Matthew Phillips $70,000 (3)
Salary Remaining : $10,531
German Rubtsov $70,000 (1)
Salary Remaining : $10,531
Total Farm Players26
Salary Commitment
Year 47 : $2,405,000
Year 48 : $1,860,000
Year 49 : $1,190,000
Year 50 : $800,000
Salary Average Commitment
Year 47 : $2,405,000
Year 48 : $1,860,000
Year 49 : $1,190,000
Year 50 : $800,000

Vancouver Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 7000 - $145 - 4 279 - 61.12%
Level 2: 6000 - $115 - 2 952 - 49.20%
Level 3: 3000 - $90 - 1 229 - 40.97%
Level 4: 5000 - $75 - 2 000 - 40.00%
Luxury : 2000 - $250 - 1 194 - 59.72%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $80 - 916 - 45.80%
Farm Level 2: 1000 - $30 - 549 - 54.89%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %11 654 - 50.67%
Average Income per Game$1,822,914
Year to Date Revenue$61,979,064
Farm
Home Games Left4
Average Attendance - %1 465 - 48.83%
Average Income per Game$107,695
Year to Date Revenue$3,661,632

Expense

Pro Players Total Salaries$82,250,000
Farm Players Total Salaries$3,100,900
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$75,088,166
Farm Year To Date Expenses$3,870,789
Pro Salary Cap To Date$70,400,682
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,760,396
Farm Estimated Season Revenue$430,780
Pro Remaining Season Days26
Pro Expenses Per Days$715,164
Pro Estimated Expenses$18,594,264
Farm Remaining Season Days17
Farm Expenses Per Days$40,716
Farm Estimated Expenses$692,172
Estimated Season Expenses$19,286,436
Season Salary Cap$82,250,000
Estimate Under Maximum Salary Cap of $84,000,000$1,750,000
Estimate Over Minimum Salary Cap of $52,000,000 $30,250,000
Current Bank Account$86,025,818
Projected Bank Account$79,930,558

Pro Players Salaries

Erik Karlsson $8,500,000 (1)
-Salary Remaining : $1,811,475
Tomas Hertl $7,750,000 (2)
-Salary Remaining : $1,651,639
Nico Hischier $7,000,000 (1)
-Salary Remaining : $1,491,803
Nazem Kadri $6,800,000 (3)
-Salary Remaining : $1,449,180
Jacob Markstrom $6,000,000 (3)
-Salary Remaining : $1,278,689
Jonathan Marchessault $5,750,000 (4)
-Salary Remaining : $1,225,410
Bryan Rust $5,700,000 (1)
-Salary Remaining : $1,214,754
Brett Pesce $5,000,000 (4)
-Salary Remaining : $1,065,574
Tyler Toffoli $4,600,000 (4)
-Salary Remaining : $980,328
Adam Larsson $4,500,000 (5)
-Salary Remaining : $959,016
Alec Martinez $4,000,000 (5)
-Salary Remaining : $852,459
Adam Pelech $4,000,000 (1)
-Salary Remaining : $852,459
Mikael Backlund $4,000,000 (2)
-Salary Remaining : $852,459
Trevor van Riemsdyk $2,000,000 (4)
-Salary Remaining : $426,230
Garnet Hathaway $1,500,000 (4)
-Salary Remaining : $319,672
Trevor Lewis $1,250,000 (3)
-Salary Remaining : $266,393
Nic Dowd $1,150,000 (3)
-Salary Remaining : $245,082
Eric Staal $1,025,000 (3)
-Salary Remaining : $218,443
Andrew Cogliano $950,000 (1)
-Salary Remaining : $202,459
Olle Eriksson Ek $775,000 (4)
-Salary Remaining : $165,164
Total Pro Players20
Salary Commitment
Year 47 : $82,250,000
Year 48 : $56,100,000
Year 49 : $44,350,000
Year 50 : $28,125,000
Salary Average Commitment
Year 47 : $82,250,000
Year 48 : $56,100,000
Year 49 : $44,350,000
Year 50 : $28,125,000
Salary Cap with 1 Way Contract
Year 47 : $82,250,000
Year 48 : $56,100,000
Year 49 : $44,350,000
Year 50 : $28,125,000

Farm Players Salaries

Sonny Milano $225,000 (2)
Salary Remaining : $33,850
Brock McGinn $185,000 (2)
Salary Remaining : $27,832
Cameron Hillis $155,100 (2)
Salary Remaining : $23,334
Brandon Biro $155,100 (2)
Salary Remaining : $23,334
Walker Duehr $155,100 (2)
Salary Remaining : $23,334
Brayden Pachal $155,100 (2)
Salary Remaining : $23,334
Kristians Rubins $155,100 (2)
Salary Remaining : $23,334
Zachary Hayes $155,100 (2)
Salary Remaining : $23,334
Brendan Smith $102,500 (3)
Salary Remaining : $15,420
Craig Anderson $100,000 (2)
Salary Remaining : $15,044
Zach Fucale $90,000 (2)
Salary Remaining : $13,540
Cole Guttman $90,000 (4)
Salary Remaining : $13,540
Tucker Poolman $85,100 (3)
Salary Remaining : $12,803
Mike Reilly $85,100 (3)
Salary Remaining : $12,803
Buddy Robinson $85,100 (3)
Salary Remaining : $12,803
Joel Kiviranta $82,500 (1)
Salary Remaining : $12,412
Filip Kral $77,500 (4)
Salary Remaining : $11,659
Nick Swaney $77,500 (4)
Salary Remaining : $11,659
Stefan Matteau $75,000 (2)
Salary Remaining : $11,283
Ben Harpur $75,000 (4)
Salary Remaining : $11,283
Nelson Nogier $75,000 (5)
Salary Remaining : $11,283
Christian Wolanin $75,000 (2)
Salary Remaining : $11,283
Henrik Borgstrom (Out of Payroll) $75,000 (4)
Salary Remaining : $11,283
Jalen Chatfield $75,000 (4)
Salary Remaining : $11,283
Josh Dunne $75,000 (5)
Salary Remaining : $11,283
Michael Dal Colle $75,000 (2)
Salary Remaining : $11,283
Lawrence Pilut $75,000 (4)
Salary Remaining : $11,283
Jake Bischoff $70,000 (1)
Salary Remaining : $10,531
Rhett Gardner $70,000 (1)
Salary Remaining : $10,531
Maxim Letunov $70,000 (1)
Salary Remaining : $10,531
Total Farm Players30
Salary Commitment
Year 47 : $3,100,900
Year 48 : $2,808,400
Year 49 : $1,052,800
Year 50 : $695,000
Salary Average Commitment
Year 47 : $3,100,900
Year 48 : $2,808,400
Year 49 : $1,052,800
Year 50 : $695,000

Washington Budweiser



Arena Capacity - Ticket Price
Attendance - %

Arena NameWashington Arena
Level 1: 7000 - $125 - 5 920 - 84.57%
Level 2: 6000 - $95 - 4 347 - 72.46%
Level 3: 3000 - $65 - 1 785 - 59.50%
Level 4: 5000 - $40 - 3 465 - 69.29%
Luxury : 2000 - $250 - 1 522 - 76.11%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $40 - 1 996 - 99.78%
Farm Level 2: 1000 - $20 - 926 - 92.60%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %17 040 - 74.09%
Average Income per Game$1,860,517
Year to Date Revenue$63,257,569
Farm
Home Games Left5
Average Attendance - %2 922 - 97.39%
Average Income per Game$107,669
Year to Date Revenue$3,553,062

Expense

Pro Players Total Salaries$82,900,000
Farm Players Total Salaries$2,405,000
Coaches Total Salaries$10,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$76,408,043
Farm Year To Date Expenses$5,345,669
Pro Salary Cap To Date$69,524,111
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,023,617
Farm Estimated Season Revenue$538,343
Pro Remaining Season Days26
Pro Expenses Per Days$728,689
Pro Estimated Expenses$18,945,914
Farm Remaining Season Days17
Farm Expenses Per Days$56,681
Farm Estimated Expenses$963,577
Estimated Season Expenses$19,909,491
Season Salary Cap$82,900,000
Estimate Under Maximum Salary Cap of $84,000,000$1,100,000
Estimate Over Minimum Salary Cap of $52,000,000 $30,900,000
Current Bank Account$7,893,120
Projected Bank Account$1,545,589

Pro Players Salaries

Elias Pettersson $11,750,000 (5)
-Salary Remaining : $2,504,098
Brayden Point $8,500,000 (5)
-Salary Remaining : $1,811,475
Mark Scheifele $8,000,000 (5)
-Salary Remaining : $1,704,918
Clayton Keller $7,750,000 (5)
-Salary Remaining : $1,651,639
Tage Thompson $7,000,000 (4)
-Salary Remaining : $1,491,803
Connor Hellebuyck $7,000,000 (3)
-Salary Remaining : $1,491,803
Josh Morrissey $6,000,000 (4)
-Salary Remaining : $1,278,689
Darnell Nurse $6,000,000 (1)
-Salary Remaining : $1,278,689
J.T. Compher $4,500,000 (5)
-Salary Remaining : $959,016
Thomas Novak $3,500,000 (5)
-Salary Remaining : $745,902
Mario Ferraro $2,750,000 (1)
-Salary Remaining : $586,066
Cody Glass $1,500,000 (3)
-Salary Remaining : $319,672
David Kampf $1,300,000 (1)
-Salary Remaining : $277,049
Tyler Motte $1,250,000 (4)
-Salary Remaining : $266,393
Martin Fehervary $1,200,000 (1)
-Salary Remaining : $255,738
Pavel Francouz $1,000,000 (1)
-Salary Remaining : $213,115
Luke Schenn $1,000,000 (3)
-Salary Remaining : $213,115
Jujhar Khaira $1,000,000 (1)
-Salary Remaining : $213,115
Nick Holden $950,000 (1)
-Salary Remaining : $202,459
Kevin Labanc $950,000 (5)
-Salary Remaining : $202,459
Total Pro Players20
Salary Commitment
Year 47 : $82,900,000
Year 48 : $68,700,000
Year 49 : $68,700,000
Year 50 : $59,200,000
Salary Average Commitment
Year 47 : $82,900,000
Year 48 : $68,700,000
Year 49 : $68,700,000
Year 50 : $59,200,000
Salary Cap with 1 Way Contract
Year 47 : $82,900,000
Year 48 : $68,700,000
Year 49 : $68,700,000
Year 50 : $59,200,000

Farm Players Salaries

Kurtis MacDermid $300,000 (5)
Salary Remaining : $45,133
Jakub Vrana $280,000 (2)
Salary Remaining : $42,124
Warren Foegele $275,000 (2)
Salary Remaining : $41,372
Corey Perry $190,000 (1)
Salary Remaining : $28,584
Alex Nedeljkovic $100,000 (1)
Salary Remaining : $15,044
Max Pacioretty $100,000 (1)
Salary Remaining : $15,044
Craig Smith $95,000 (1)
Salary Remaining : $14,292
Jasper Weatherby $90,000 (2)
Salary Remaining : $13,540
Alexander Nylander $85,000 (3)
Salary Remaining : $12,788
Troy Stecher $80,000 (1)
Salary Remaining : $12,035
Michael Del Zotto $80,000 (2)
Salary Remaining : $12,035
Keaton Middleton $75,000 (3)
Salary Remaining : $11,283
Jon Gillies $75,000 (3)
Salary Remaining : $11,283
C.J. Smith $75,000 (4)
Salary Remaining : $11,283
Max Veronneau $75,000 (1)
Salary Remaining : $11,283
Mikhail Vorobyev $75,000 (1)
Salary Remaining : $11,283
Sergey Tolchinsky $75,000 (3)
Salary Remaining : $11,283
Sami Aittokallio $70,000 (2)
Salary Remaining : $10,531
Nicklas Jensen $70,000 (2)
Salary Remaining : $10,531
Blake Hillman $70,000 (2)
Salary Remaining : $10,531
Tomas Hyka $70,000 (2)
Salary Remaining : $10,531
Total Farm Players21
Salary Commitment
Year 47 : $2,405,000
Year 48 : $1,690,000
Year 49 : $685,000
Year 50 : $375,000
Salary Average Commitment
Year 47 : $2,405,000
Year 48 : $1,690,000
Year 49 : $685,000
Year 50 : $375,000

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameWinnipeg Arena
Level 1: 7000 - $100 - 6 620 - 94.58%
Level 2: 6000 - $60 - 5 660 - 94.33%
Level 3: 3000 - $35 - 2 850 - 94.99%
Level 4: 5000 - $20 - 4 901 - 98.01%
Luxury : 2000 - $200 - 1 724 - 86.18%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1 989 - 99.44%
Farm Level 2: 1000 - $15 - 999 - 99.86%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %21 754 - 94.58%
Average Income per Game$1,852,874
Year to Date Revenue$62,997,732
Farm
Home Games Left5
Average Attendance - %2 987 - 99.58%
Average Income per Game$101,505
Year to Date Revenue$3,349,656

Expense

Pro Players Total Salaries$80,425,000
Farm Players Total Salaries$2,095,000
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$70,420,105
Farm Year To Date Expenses$2,122,964
Pro Salary Cap To Date$68,580,794
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,970,121
Farm Estimated Season Revenue$507,524
Pro Remaining Season Days26
Pro Expenses Per Days$667,418
Pro Estimated Expenses$17,352,868
Farm Remaining Season Days17
Farm Expenses Per Days$22,965
Farm Estimated Expenses$390,405
Estimated Season Expenses$17,743,273
Season Salary Cap$80,425,000
Estimate Under Maximum Salary Cap of $84,000,000$3,575,000
Estimate Over Minimum Salary Cap of $52,000,000 $28,425,000
Current Bank Account$62,916,245
Projected Bank Account$58,650,617

Pro Players Salaries

Patrick Kane $8,500,000 (3)
-Salary Remaining : $1,811,475
Evgeni Malkin $8,000,000 (2)
-Salary Remaining : $1,704,918
Evander Kane $6,125,000 (3)
-Salary Remaining : $1,305,328
Blake Wheeler $6,000,000 (2)
-Salary Remaining : $1,278,689
Evgeny Kuznetsov $5,750,000 (3)
-Salary Remaining : $1,225,410
Andrew Copp $5,200,000 (1)
-Salary Remaining : $1,108,197
Tyson Barrie $5,200,000 (1)
-Salary Remaining : $1,108,197
Colton Parayko $5,000,000 (3)
-Salary Remaining : $1,065,574
Jonathan Quick $4,000,000 (2)
-Salary Remaining : $852,459
Brenden Dillon $3,500,000 (3)
-Salary Remaining : $745,902
Derek Grant $3,000,000 (1)
-Salary Remaining : $639,344
Alexander Edler $3,000,000 (2)
-Salary Remaining : $639,344
Brandon Tanev $3,000,000 (3)
-Salary Remaining : $639,344
Alexander Barabanov $2,750,000 (3)
-Salary Remaining : $586,066
Marc-Edouard Vlasic $2,500,000 (5)
-Salary Remaining : $532,787
Jeff Petry $2,500,000 (4)
-Salary Remaining : $532,787
Carter Hart $2,000,000 (1)
-Salary Remaining : $426,230
Kyle Palmieri $1,500,000 (3)
-Salary Remaining : $319,672
Matt Benning $1,000,000 (2)
-Salary Remaining : $213,115
Mattias Janmark $950,000 (1)
-Salary Remaining : $202,459
Derick Brassard $950,000 (1)
-Salary Remaining : $202,459
Total Pro Players21
Salary Commitment
Year 47 : $80,425,000
Year 48 : $63,125,000
Year 49 : $41,125,000
Year 50 : $5,000,000
Salary Average Commitment
Year 47 : $80,425,000
Year 48 : $63,125,000
Year 49 : $41,125,000
Year 50 : $5,000,000
Salary Cap with 1 Way Contract
Year 47 : $80,425,000
Year 48 : $63,125,000
Year 49 : $41,125,000
Year 50 : $5,000,000

Farm Players Salaries

Jake Muzzin $500,000 (1)
Salary Remaining : $75,221
Paul Stastny $475,000 (1)
Salary Remaining : $71,460
Dustin Brown $320,000 (1)
Salary Remaining : $48,142
Johan Larsson $140,000 (2)
Salary Remaining : $21,062
Thomas Greiss $120,000 (3)
Salary Remaining : $18,053
Anthony Richard $90,000 (4)
Salary Remaining : $13,540
Mitchell Stephens $85,000 (3)
Salary Remaining : $12,788
Carter Rowney $80,000 (4)
Salary Remaining : $12,035
Anton Khudobin $75,000 (4)
Salary Remaining : $11,283
Andrei Mironov $70,000 (2)
Salary Remaining : $10,531
Sven Andrighetto $70,000 (2)
Salary Remaining : $10,531
Duncan Siemens $70,000 (1)
Salary Remaining : $10,531
Total Farm Players12
Salary Commitment
Year 47 : $2,095,000
Year 48 : $730,000
Year 49 : $450,000
Year 50 : $245,000
Salary Average Commitment
Year 47 : $2,095,000
Year 48 : $730,000
Year 49 : $450,000
Year 50 : $245,000

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $84,000,000
Available Cap Space

Over Minimum of
$52,000,000

Pro Players

Farm Players

Total Players

Anaheim Icehawks $109,231,352 $71,410,000 $12,590,000 $19,410,000 261339
Atlanta Supra $89,018,105 $78,350,000 $5,650,000 $26,350,000 211940
Boston Bruins $118,043,305 $78,500,000 $5,500,000 $26,500,000 222345
Calgary Red Bull $16,301,417 $77,150,000 $6,850,000 $25,150,000 212344
Chicago Blackhawks $90,517,532 $74,100,000 $9,900,000 $22,100,000 212950
Cleveland Bulldogs $83,642,509 $70,800,000 $13,200,000 $18,800,000 212546
Colorado Zipper $18,167,913 $80,575,000 $3,425,000 $28,575,000 202242
Dallas Storm $50,162,804 $80,400,000 $3,600,000 $28,400,000 22830
Detroit Red Wings $115,188,805 $64,450,000 $19,550,000 $12,450,000 222850
Edmonton Oilers $123,077,571 $63,400,000 $20,600,000 $11,400,000 261440
Halifax Thunder $43,121,486 $62,825,000 $21,175,000 $10,825,000 261945
Hamilton Tigers $66,585,067 $83,055,000 $945,000 $31,055,000 201636
Houston Supernova $12,125,431 $79,350,000 $4,650,000 $27,350,000 221840
London Spartiates $58,858,048 $70,150,000 $13,850,000 $18,150,000 222244
Los Angeles Kings $134,548,524 $52,650,000 $31,350,000 $650,000 282048
Miami Heat $89,024,418 $59,650,000 $24,350,000 $7,650,000 251944
Moncton Wildcats $75,207,357 $58,650,000 $25,350,000 $6,650,000 261339
Montreal Canadiens $4,755,167 $83,925,000 $75,000 $31,925,000 232649
New York Rangers $101,170,451 $61,425,000 $22,575,000 $9,425,000 231336
Nunavut Mystery $94,502,732 $60,125,000 $23,875,000 $8,125,000 29433
Ottawa Lumberjacks $83,518,774 $79,700,000 $4,300,000 $27,700,000 232548
Quebec Nordiques $90,894,812 $86,125,000 -$2,125,000 $34,125,000 222648
Regina Pats $60,668,782 $83,675,000 $325,000 $31,675,000 222749
San Jose Rhinos ($7,586,663) $82,400,000 $1,600,000 $30,400,000 221436
Seattle Kraken $83,744,528 $81,550,000 $2,450,000 $29,550,000 222648
St-Johns Desperados $55,078,179 $83,350,000 $650,000 $31,350,000 202949
St-Louis Blues $17,415,944 $83,675,000 $325,000 $31,675,000 211940
Toronto Maple Leafs $51,965,500 $62,300,000 $21,700,000 $10,300,000 242650
Vancouver Knights $86,025,818 $82,250,000 $1,750,000 $30,250,000 203050
Washington Budweiser $7,893,120 $82,900,000 $1,100,000 $30,900,000 202141
Winnipeg Jets $62,916,245 $80,425,000 $3,575,000 $28,425,000 211233