Finances


Connexion

Anaheim Icehawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameQualcomm Center
Level 1: 7000 - $110 - 6 031 - 86,16%
Level 2: 6000 - $70 - 5 131 - 85,52%
Level 3: 3000 - $35 - 2 809 - 93,62%
Level 4: 5000 - $28 - 4 750 - 95,00%
Luxury : 2000 - $200 - 1 714 - 85,70%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1 985 - 99,25%
Farm Level 2: 1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %20 435 - 88,85%
Average Income per Game$2,075,681
Year to Date Revenue$4,151,362
Farm
Home Games Left40
Average Attendance - %2 985 - 99,50%
Average Income per Game$101,370
Year to Date Revenue$101,370

Expense

Pro Players Total Salaries$62,850,000
Farm Players Total Salaries$1,165,000
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$1,594,671
Farm Year To Date Expenses$57,990
Pro Salary Cap To Date$1,545,492
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$80,951,559
Farm Estimated Season Revenue$4,054,800
Pro Remaining Season Days119
Pro Expenses Per Days$531,557
Pro Estimated Expenses$63,255,283
Farm Remaining Season Days109
Farm Expenses Per Days$19,330
Farm Estimated Expenses$2,106,970
Estimated Season Expenses$65,362,253
Season Salary Cap$62,850,000
Estimate Under Maximum Salary Cap of $86,000,000$23,150,000
Estimate Over Minimum Salary Cap of $52,000,000 $10,850,000
Current Bank Account$132,825,122
Projected Bank Account$152,469,228

Pro Players Salaries

Denis Gurianov $13,000,000 (1)
-Salary Remaining : $12,680,328
Hudson Fasching $13,000,000 (1)
-Salary Remaining : $12,680,328
Radim Zohorna $13,000,000 (1)
-Salary Remaining : $12,680,328
J.J. Moser $3,000,000 (3)
-Salary Remaining : $2,926,230
Justin Holl $2,500,000 (5)
-Salary Remaining : $2,438,525
Anton Forsberg $2,000,000 (4)
-Salary Remaining : $1,950,820
Filip Zadina $1,500,000 (3)
-Salary Remaining : $1,463,115
Connor Bedard $1,200,000 (4)
-Salary Remaining : $1,170,492
Dustin Wolf $1,000,000 (2)
-Salary Remaining : $975,410
Mason Lohrei $1,000,000 (4)
-Salary Remaining : $975,410
Jonathan Toews $1,000,000 (1)
-Salary Remaining : $975,410
Nolan Foote $1,000,000 (1)
-Salary Remaining : $975,410
Paul Cotter $1,000,000 (2)
-Salary Remaining : $975,410
Robert Hagg $1,000,000 (3)
-Salary Remaining : $975,410
Shakir Mukhamadullin $950,000 (4)
-Salary Remaining : $926,639
Alex Laferriere $950,000 (4)
-Salary Remaining : $926,639
Logan Mailloux $900,000 (4)
-Salary Remaining : $877,869
Yan Kuznetsov $850,000 (2)
-Salary Remaining : $829,098
John Ludvig $850,000 (4)
-Salary Remaining : $829,098
Ilya Solovyov $850,000 (1)
-Salary Remaining : $829,098
Graeme Clarke $775,000 (4)
-Salary Remaining : $755,943
Emil Heineman $775,000 (4)
-Salary Remaining : $755,943
Denis Malgin $750,000 (2)
-Salary Remaining : $731,557
Total Pro Players23
Salary Commitment
Year 49 : $62,850,000
Year 50 : $21,000,000
Year 51 : $17,400,000
Year 52 : $11,900,000
Salary Average Commitment
Year 49 : $62,850,000
Year 50 : $21,000,000
Year 51 : $17,400,000
Year 52 : $11,900,000
Salary Cap with 1 Way Contract
Year 49 : $62,850,000
Year 50 : $21,000,000
Year 51 : $17,400,000
Year 52 : $11,900,000

Farm Players Salaries

Dylan Gambrell $150,000 (2)
Salary Remaining : $145,982
Stanislav Svozil $100,000 (2)
Salary Remaining : $97,321
Anders Bjork $80,000 (3)
Salary Remaining : $77,857
Michael McNiven $77,500 (5)
Salary Remaining : $75,424
Dan Renouf $77,500 (5)
Salary Remaining : $75,424
Lassi Thomson $77,500 (3)
Salary Remaining : $75,424
Roby Jarventie $77,500 (4)
Salary Remaining : $75,424
Oscar Dansk $75,000 (2)
Salary Remaining : $72,991
Spencer Foo $75,000 (2)
Salary Remaining : $72,991
Nolan Patrick $75,000 (1)
Salary Remaining : $72,991
Hunter Shinkaruk $75,000 (2)
Salary Remaining : $72,991
Frederik Gauthier $75,000 (1)
Salary Remaining : $72,991
Nail Yakupov $75,000 (2)
Salary Remaining : $72,991
Cale Fleury $75,000 (2)
Salary Remaining : $72,991
Total Farm Players14
Salary Commitment
Year 49 : $1,165,000
Year 50 : $1,015,000
Year 51 : $390,000
Year 52 : $232,500
Salary Average Commitment
Year 49 : $1,165,000
Year 50 : $1,015,000
Year 51 : $390,000
Year 52 : $232,500

Atlanta Supra



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhilips Arena
Level 1: 7000 - $120 - 5 643 - 80,61%
Level 2: 6000 - $70 - 5 277 - 87,95%
Level 3: 3000 - $40 - 3 000 - 100,00%
Level 4: 5000 - $25 - 5 000 - 100,00%
Luxury : 2000 - $200 - 1 893 - 94,65%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $40 - 1 920 - 96,00%
Farm Level 2: 1000 - $20 - 888 - 88,80%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %20 813 - 90,49%
Average Income per Game$2,171,195
Year to Date Revenue$2,171,195
Farm
Home Games Left40
Average Attendance - %2 808 - 93,60%
Average Income per Game$113,472
Year to Date Revenue$113,472

Expense

Pro Players Total Salaries$81,725,000
Farm Players Total Salaries$1,743,667
Coaches Total Salaries$8,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$2,206,353
Farm Year To Date Expenses$60,099
Pro Salary Cap To Date$2,009,631
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$86,847,800
Farm Estimated Season Revenue$4,538,880
Pro Remaining Season Days119
Pro Expenses Per Days$735,451
Pro Estimated Expenses$87,518,669
Farm Remaining Season Days109
Farm Expenses Per Days$20,033
Farm Estimated Expenses$2,183,597
Estimated Season Expenses$89,702,266
Season Salary Cap$81,725,000
Estimate Under Maximum Salary Cap of $86,000,000$4,275,000
Estimate Over Minimum Salary Cap of $52,000,000 $29,725,000
Current Bank Account$95,698,756
Projected Bank Account$97,383,170

Pro Players Salaries

Nikita Kucherov $12,000,000 (5)
-Salary Remaining : $11,704,918
Andrei Vasilevskiy $9,000,000 (4)
-Salary Remaining : $8,778,689
Lucas Raymond $8,000,000 (5)
-Salary Remaining : $7,803,279
Dylan Larkin $7,500,000 (1)
-Salary Remaining : $7,315,574
Moritz Seider $7,500,000 (5)
-Salary Remaining : $7,315,574
Morgan Rielly $7,000,000 (4)
-Salary Remaining : $6,827,869
Evgeni Malkin $4,750,000 (5)
-Salary Remaining : $4,633,197
Marcus Pettersson $3,900,000 (5)
-Salary Remaining : $3,804,098
Pavel Zacha $3,700,000 (5)
-Salary Remaining : $3,609,016
Eetu Luostarinen $3,000,000 (4)
-Salary Remaining : $2,926,230
Alexander Romanov $2,850,000 (4)
-Salary Remaining : $2,779,918
Petr Mrazek $2,750,000 (3)
-Salary Remaining : $2,682,377
Andrei Kuzmenko $1,200,000 (2)
-Salary Remaining : $1,170,492
Kaiden Guhle $1,200,000 (2)
-Salary Remaining : $1,170,492
Zach Whitecloud $1,200,000 (1)
-Salary Remaining : $1,170,492
Matthew Poitras $1,200,000 (2)
-Salary Remaining : $1,170,492
Juraj Slafkovsky $1,200,000 (2)
-Salary Remaining : $1,170,492
Isac Lundestrom $1,000,000 (2)
-Salary Remaining : $975,410
Alexey Toropchenko $950,000 (5)
-Salary Remaining : $926,639
John Beecher $925,000 (4)
-Salary Remaining : $902,254
Pierre Engvall $900,000 (2)
-Salary Remaining : $877,869
Total Pro Players21
Salary Commitment
Year 49 : $81,725,000
Year 50 : $73,025,000
Year 51 : $66,325,000
Year 52 : $63,575,000
Salary Average Commitment
Year 49 : $81,725,000
Year 50 : $73,025,000
Year 51 : $66,325,000
Year 52 : $63,575,000
Salary Cap with 1 Way Contract
Year 49 : $81,725,000
Year 50 : $73,025,000
Year 51 : $66,325,000
Year 52 : $63,575,000

Farm Players Salaries

Ville Husso $300,000 (1)
Salary Remaining : $291,964
Carey Price $100,000 (1)
Salary Remaining : $97,321
Andreas Johnsson $100,000 (2)
Salary Remaining : $97,321
Ryan Carpenter $95,000 (1)
Salary Remaining : $92,455
Elmer Soderblom $95,000 (2)
Salary Remaining : $92,455
Marat Khusnutdinov $92,500 (4)
Salary Remaining : $90,022
Vladislav Kolyachonok $90,000 (5)
Salary Remaining : $87,589
Liam Ohgren $88,667 (4)
Salary Remaining : $86,292
Artemi Kniazev $85,000 (5)
Salary Remaining : $82,723
Danil Gushchin $85,000 (2)
Salary Remaining : $82,723
Ruslan Iskhakov $77,500 (4)
Salary Remaining : $75,424
Gabriel Carlsson $77,500 (1)
Salary Remaining : $75,424
Linus Karlsson $77,500 (4)
Salary Remaining : $75,424
Egor Korshkov $77,500 (2)
Salary Remaining : $75,424
Adam Edstrom $77,500 (4)
Salary Remaining : $75,424
Tomas Jurco $75,000 (2)
Salary Remaining : $72,991
Evgeny Svechnikov $75,000 (3)
Salary Remaining : $72,991
Kristian Vesalainen $75,000 (2)
Salary Remaining : $72,991
Kasper Bjorkqvist $0 (0)
Salary Remaining : $0
Total Farm Players19
Salary Commitment
Year 49 : $1,743,667
Year 50 : $1,171,167
Year 51 : $663,667
Year 52 : $588,667
Salary Average Commitment
Year 49 : $1,743,667
Year 50 : $1,171,167
Year 51 : $663,667
Year 52 : $588,667

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameFleet Center
Level 1: 7000 - $105 - 6 566 - 93,80%
Level 2: 6000 - $75 - 5 747 - 95,78%
Level 3: 3000 - $45 - 2 691 - 89,70%
Level 4: 5000 - $25 - 4 723 - 94,46%
Luxury : 2000 - $200 - 1 672 - 83,60%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $25 - 2 000 - 100,00%
Farm Level 2: 1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %21 399 - 93,04%
Average Income per Game$2,202,233
Year to Date Revenue$2,202,233
Farm
Home Games Left39
Average Attendance - %3 000 - 100,00%
Average Income per Game$78,000
Year to Date Revenue$156,000

Expense

Pro Players Total Salaries$67,050,000
Farm Players Total Salaries$2,885,000
Coaches Total Salaries$9,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$1,820,901
Farm Year To Date Expenses$130,848
Pro Salary Cap To Date$1,648,770
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$88,089,320
Farm Estimated Season Revenue$3,042,000
Pro Remaining Season Days119
Pro Expenses Per Days$606,967
Pro Estimated Expenses$72,229,073
Farm Remaining Season Days109
Farm Expenses Per Days$43,616
Farm Estimated Expenses$4,754,144
Estimated Season Expenses$76,983,217
Season Salary Cap$67,050,000
Estimate Under Maximum Salary Cap of $86,000,000$18,950,000
Estimate Over Minimum Salary Cap of $52,000,000 $15,050,000
Current Bank Account$126,622,236
Projected Bank Account$140,770,339

Pro Players Salaries

Anthony Mantha $5,700,000 (1)
-Salary Remaining : $5,559,836
Alex Tuch $5,500,000 (3)
-Salary Remaining : $5,364,754
Charlie Coyle $5,500,000 (3)
-Salary Remaining : $5,364,754
Philipp Grubauer $5,000,000 (4)
-Salary Remaining : $4,877,049
Shayne Gostisbehere $4,800,000 (1)
-Salary Remaining : $4,681,967
Anders Lee $4,700,000 (2)
-Salary Remaining : $4,584,426
Lawson Crouse $4,000,000 (3)
-Salary Remaining : $3,901,639
Alexandre Carrier $3,750,000 (4)
-Salary Remaining : $3,657,787
David Savard $3,150,000 (5)
-Salary Remaining : $3,072,541
Nicolas Roy $3,000,000 (2)
-Salary Remaining : $2,926,230
Pierre-Luc Dubois $3,000,000 (1)
-Salary Remaining : $2,926,230
Alex Killorn $3,000,000 (1)
-Salary Remaining : $2,926,230
Stuart Skinner $2,800,000 (1)
-Salary Remaining : $2,731,148
Nicolas Hague $2,750,000 (1)
-Salary Remaining : $2,682,377
Michael Amadio $2,500,000 (5)
-Salary Remaining : $2,438,525
Anthony Beauvillier $2,500,000 (3)
-Salary Remaining : $2,438,525
Mathieu Joseph $2,000,000 (2)
-Salary Remaining : $1,950,820
Simon Benoit $1,500,000 (1)
-Salary Remaining : $1,463,115
Vincent Desharnais $1,000,000 (2)
-Salary Remaining : $975,410
Joshua Roy $900,000 (4)
-Salary Remaining : $877,869
Total Pro Players20
Salary Commitment
Year 49 : $67,050,000
Year 50 : $43,500,000
Year 51 : $32,800,000
Year 52 : $15,300,000
Salary Average Commitment
Year 49 : $67,050,000
Year 50 : $43,500,000
Year 51 : $32,800,000
Year 52 : $15,300,000
Salary Cap with 1 Way Contract
Year 49 : $67,050,000
Year 50 : $43,500,000
Year 51 : $32,800,000
Year 52 : $15,300,000

Farm Players Salaries

Cory Schneider $500,000 (1)
Salary Remaining : $486,607
Erik Johnson $375,000 (1)
Salary Remaining : $364,955
Cayden Primeau $250,000 (4)
Salary Remaining : $243,304
Victor Olofsson $200,000 (3)
Salary Remaining : $194,643
Max Comtois $150,000 (2)
Salary Remaining : $145,982
Pierre-Olivier Joseph $150,000 (1)
Salary Remaining : $145,982
Joe Veleno $125,000 (1)
Salary Remaining : $121,652
Juuso Parssinen $110,000 (2)
Salary Remaining : $107,054
Nicolas Deslauriers $100,000 (5)
Salary Remaining : $97,321
Kole Lind $100,000 (1)
Salary Remaining : $97,321
Antoine Bibeau $100,000 (1)
Salary Remaining : $97,321
Samuel Bolduc $85,000 (2)
Salary Remaining : $82,723
Logan Brown $80,000 (3)
Salary Remaining : $77,857
Jesse Puljujarvi $80,000 (3)
Salary Remaining : $77,857
Zdeno Chara $80,000 (1)
Salary Remaining : $77,857
Maxime Lajoie $80,000 (2)
Salary Remaining : $77,857
Samuel Poulin $80,000 (2)
Salary Remaining : $77,857
Maxence Guenette $80,000 (2)
Salary Remaining : $77,857
Dmitrij Jaskin $80,000 (1)
Salary Remaining : $77,857
Philippe Myers $80,000 (1)
Salary Remaining : $77,857
Total Farm Players20
Salary Commitment
Year 49 : $2,885,000
Year 50 : $1,295,000
Year 51 : $710,000
Year 52 : $350,000
Salary Average Commitment
Year 49 : $2,885,000
Year 50 : $1,295,000
Year 51 : $710,000
Year 52 : $350,000

Calgary Red Bull



Arena Capacity - Ticket Price
Attendance - %

Arena NameVodka Red Bull Center
Level 1: 7000 - $85 - 7 000 - 100,00%
Level 2: 6000 - $62 - 5 666 - 94,43%
Level 3: 3000 - $30 - 2 780 - 92,67%
Level 4: 5000 - $20 - 5 000 - 100,00%
Luxury : 2000 - $140 - 1 891 - 94,55%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $38 - 1 901 - 95,05%
Farm Level 2: 1000 - $18 - 960 - 96,00%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %22 337 - 97,12%
Average Income per Game$1,812,762
Year to Date Revenue$1,812,762
Farm
Home Games Left40
Average Attendance - %2 861 - 95,37%
Average Income per Game$107,422
Year to Date Revenue$107,422

Expense

Pro Players Total Salaries$83,725,000
Farm Players Total Salaries$2,732,500
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$2,107,992
Farm Year To Date Expenses$99,286
Pro Salary Cap To Date$2,058,810
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$72,510,480
Farm Estimated Season Revenue$4,296,880
Pro Remaining Season Days119
Pro Expenses Per Days$702,664
Pro Estimated Expenses$83,617,016
Farm Remaining Season Days109
Farm Expenses Per Days$33,326
Farm Estimated Expenses$3,632,534
Estimated Season Expenses$87,249,550
Season Salary Cap$83,725,000
Estimate Under Maximum Salary Cap of $86,000,000$2,275,000
Estimate Over Minimum Salary Cap of $52,000,000 $31,725,000
Current Bank Account$20,271,999
Projected Bank Account$9,829,809

Pro Players Salaries

Artemi Panarin $12,000,000 (5)
-Salary Remaining : $11,704,918
Aleksander Barkov $10,000,000 (4)
-Salary Remaining : $9,754,098
Kyle Connor $10,000,000 (5)
-Salary Remaining : $9,754,098
Brayden Schenn $6,300,000 (3)
-Salary Remaining : $6,145,082
Ryan Pulock $6,000,000 (1)
-Salary Remaining : $5,852,459
Drake Batherson $5,200,000 (4)
-Salary Remaining : $5,072,131
Brady Skjei $5,000,000 (4)
-Salary Remaining : $4,877,049
Jonathan Huberdeau $4,500,000 (1)
-Salary Remaining : $4,389,344
Logan Thompson $4,250,000 (1)
-Salary Remaining : $4,145,492
Ryan Graves $4,000,000 (2)
-Salary Remaining : $3,901,639
Nick Paul $3,200,000 (4)
-Salary Remaining : $3,121,311
Rasmus Sandin $3,000,000 (2)
-Salary Remaining : $2,926,230
Mason Appleton $2,200,000 (2)
-Salary Remaining : $2,145,902
Henri Jokiharju $2,000,000 (2)
-Salary Remaining : $1,950,820
David Rittich $1,500,000 (1)
-Salary Remaining : $1,463,115
Brent Burns $1,025,000 (2)
-Salary Remaining : $999,795
Michael McLeod $1,000,000 (2)
-Salary Remaining : $975,410
Nick Bjugstad $900,000 (1)
-Salary Remaining : $877,869
David Gustafsson $850,000 (3)
-Salary Remaining : $829,098
Michael McCarron $800,000 (1)
-Salary Remaining : $780,328
Total Pro Players20
Salary Commitment
Year 49 : $83,725,000
Year 50 : $65,775,000
Year 51 : $52,550,000
Year 52 : $45,400,000
Salary Average Commitment
Year 49 : $83,725,000
Year 50 : $65,775,000
Year 51 : $52,550,000
Year 52 : $45,400,000
Salary Cap with 1 Way Contract
Year 49 : $83,725,000
Year 50 : $65,775,000
Year 51 : $52,550,000
Year 52 : $45,400,000

Farm Players Salaries

Scott Mayfield $350,000 (3)
Salary Remaining : $340,625
Robby Fabbri $280,000 (1)
Salary Remaining : $272,500
Lukas Dostal $275,000 (4)
Salary Remaining : $267,634
Keegan Kolesar $150,000 (2)
Salary Remaining : $145,982
Luca Del Bel Belluz $90,000 (4)
Salary Remaining : $87,589
Aku Raty $90,000 (4)
Salary Remaining : $87,589
Nikita Alexandrov $85,000 (2)
Salary Remaining : $82,723
Leevi Merilainen $85,000 (2)
Salary Remaining : $82,723
Jack Thompson $82,500 (4)
Salary Remaining : $80,290
Scott Perunovich $80,000 (5)
Salary Remaining : $77,857
Jacob Larsson $80,000 (4)
Salary Remaining : $77,857
Haydn Fleury $80,000 (2)
Salary Remaining : $77,857
J.C. Beaudin $77,500 (4)
Salary Remaining : $75,424
Sami Niku $77,500 (3)
Salary Remaining : $75,424
Lean Bergmann $77,500 (4)
Salary Remaining : $75,424
Alexander Yelesin $77,500 (3)
Salary Remaining : $75,424
Patrick Brown $77,500 (4)
Salary Remaining : $75,424
Brinson Pasichnuk $77,500 (3)
Salary Remaining : $75,424
Mason Morelli (Out of Payroll) $77,500 (4)
Salary Remaining : $75,424
Isaak Phillips $77,500 (6)
Salary Remaining : $75,424
Kaden Fulcher $77,500 (4)
Salary Remaining : $75,424
Justin Dowling $77,500 (4)
Salary Remaining : $75,424
Austin Czarnik $77,500 (4)
Salary Remaining : $75,424
Maksim Sushko $77,500 (4)
Salary Remaining : $75,424
Aleksi Saarela $75,000 (3)
Salary Remaining : $72,991
Total Farm Players25
Salary Commitment
Year 49 : $2,732,500
Year 50 : $2,452,500
Year 51 : $2,052,500
Year 52 : $1,395,000
Salary Average Commitment
Year 49 : $2,732,500
Year 50 : $2,452,500
Year 51 : $2,052,500
Year 52 : $1,395,000

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHeros Center
Level 1: 7000 - $180 - 3 764 - 53,77%
Level 2: 6000 - $88 - 4 049 - 67,48%
Level 3: 3000 - $47 - 3 000 - 100,00%
Level 4: 5000 - $35 - 3 562 - 71,24%
Luxury : 2000 - $275 - 1 095 - 54,75%
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 Left40
Average Attendance - %15 470 - 67,26%
Average Income per Game$2,080,815
Year to Date Revenue$2,080,815
Farm
Home Games Left40
Average Attendance - %3 000 - 100,00%
Average Income per Game$228,000
Year to Date Revenue$228,000

Expense

Pro Players Total Salaries$83,875,000
Farm Players Total Salaries$3,383,200
Coaches Total Salaries$7,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$2,210,040
Farm Year To Date Expenses$130,800
Pro Salary Cap To Date$2,062,500
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$83,232,600
Farm Estimated Season Revenue$9,120,000
Pro Remaining Season Days119
Pro Expenses Per Days$736,680
Pro Estimated Expenses$87,664,920
Farm Remaining Season Days109
Farm Expenses Per Days$43,600
Farm Estimated Expenses$4,752,400
Estimated Season Expenses$92,417,320
Season Salary Cap$83,875,000
Estimate Under Maximum Salary Cap of $86,000,000$2,125,000
Estimate Over Minimum Salary Cap of $52,000,000 $31,875,000
Current Bank Account$62,956,416
Projected Bank Account$62,891,696

Pro Players Salaries

Sebastian Aho $10,000,000 (1)
-Salary Remaining : $9,754,098
Adam Fox $8,750,000 (2)
-Salary Remaining : $8,534,836
Jordan Kyrou $7,500,000 (2)
-Salary Remaining : $7,315,574
Tim Stutzle $6,900,000 (1)
-Salary Remaining : $6,730,328
Linus Ullmark $6,000,000 (3)
-Salary Remaining : $5,852,459
Rickard Rakell $5,750,000 (5)
-Salary Remaining : $5,608,607
Jakob Chychrun $5,500,000 (3)
-Salary Remaining : $5,364,754
Anton Lundell $5,000,000 (4)
-Salary Remaining : $4,877,049
Filip Hronek $4,250,000 (3)
-Salary Remaining : $4,145,492
Joel Farabee $3,800,000 (1)
-Salary Remaining : $3,706,557
Matt Duchene $3,500,000 (1)
-Salary Remaining : $3,413,934
Jake Walman $3,500,000 (4)
-Salary Remaining : $3,413,934
Noah Cates $3,000,000 (5)
-Salary Remaining : $2,926,230
Bowen Byram $3,000,000 (1)
-Salary Remaining : $2,926,230
Ryan Donato $1,800,000 (4)
-Salary Remaining : $1,755,738
Jack Drury $1,500,000 (5)
-Salary Remaining : $1,463,115
Jordan Greenway $1,250,000 (2)
-Salary Remaining : $1,219,262
Casey DeSmith $1,025,000 (3)
-Salary Remaining : $999,795
Craig Smith $950,000 (4)
-Salary Remaining : $926,639
Kevin Bahl $900,000 (1)
-Salary Remaining : $877,869
Total Pro Players20
Salary Commitment
Year 49 : $83,875,000
Year 50 : $55,775,000
Year 51 : $38,275,000
Year 52 : $21,500,000
Salary Average Commitment
Year 49 : $83,875,000
Year 50 : $55,775,000
Year 51 : $38,275,000
Year 52 : $21,500,000
Salary Cap with 1 Way Contract
Year 49 : $83,875,000
Year 50 : $55,775,000
Year 51 : $38,275,000
Year 52 : $21,500,000

Farm Players Salaries

Patrik Laine $550,000 (2)
Salary Remaining : $535,268
Warren Foegele $375,000 (5)
Salary Remaining : $364,955
Adam Boqvist $250,000 (2)
Salary Remaining : $243,304
Isak Rosen $120,000 (4)
Salary Remaining : $116,786
Josh Doan $120,000 (4)
Salary Remaining : $116,786
Marc Staal $120,000 (3)
Salary Remaining : $116,786
Matt Martin $102,500 (1)
Salary Remaining : $99,754
James Malatesta $102,500 (3)
Salary Remaining : $99,754
Jon Merrill $102,500 (1)
Salary Remaining : $99,754
Rocco Grimaldi $98,200 (1)
Salary Remaining : $95,570
Tanner Laczynski $95,000 (1)
Salary Remaining : $92,455
Gavin Bayreuther $95,000 (2)
Salary Remaining : $92,455
Jonny Brodzinski $95,000 (3)
Salary Remaining : $92,455
Ben Meyers $92,500 (4)
Salary Remaining : $90,022
Landon Slaggert $92,500 (4)
Salary Remaining : $90,022
Daniil Miromanov $90,000 (5)
Salary Remaining : $87,589
Thomas Bordeleau $90,000 (5)
Salary Remaining : $87,589
Justin Bailey $90,000 (1)
Salary Remaining : $87,589
Gabriel Landeskog $90,000 (4)
Salary Remaining : $87,589
Samuel Laberge $80,000 (4)
Salary Remaining : $77,857
Nathan Smith $80,000 (5)
Salary Remaining : $77,857
Matthew Murray $77,500 (2)
Salary Remaining : $75,424
Kevin Mandolese $77,500 (2)
Salary Remaining : $75,424
Luke Philp $77,500 (2)
Salary Remaining : $75,424
Josef Korenar $75,000 (1)
Salary Remaining : $72,991
Alexander Chmelevski $75,000 (1)
Salary Remaining : $72,991
Matthew Phillips $70,000 (1)
Salary Remaining : $68,125
Total Farm Players27
Salary Commitment
Year 49 : $3,383,200
Year 50 : $2,675,000
Year 51 : $1,547,500
Year 52 : $1,230,000
Salary Average Commitment
Year 49 : $3,383,200
Year 50 : $2,675,000
Year 51 : $1,547,500
Year 52 : $1,230,000

Cleveland Bulldogs



Arena Capacity - Ticket Price
Attendance - %

Arena NameJacobs ICE
Level 1: 7000 - $90 - 7 000 - 100,00%
Level 2: 6000 - $60 - 5 297 - 88,28%
Level 3: 3000 - $35 - 2 734 - 91,13%
Level 4: 5000 - $20 - 5 000 - 100,00%
Luxury : 2000 - $180 - 1 836 - 91,80%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 2 000 - 100,00%
Farm Level 2: 1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %21 867 - 95,07%
Average Income per Game$1,916,187
Year to Date Revenue$1,916,187
Farm
Home Games Left39
Average Attendance - %3 000 - 100,00%
Average Income per Game$102,000
Year to Date Revenue$204,000

Expense

Pro Players Total Salaries$76,025,000
Farm Players Total Salaries$1,982,500
Coaches Total Salaries$7,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$2,041,599
Farm Year To Date Expenses$75,380
Pro Salary Cap To Date$1,869,468
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$76,647,480
Farm Estimated Season Revenue$3,978,000
Pro Remaining Season Days119
Pro Expenses Per Days$680,533
Pro Estimated Expenses$80,983,427
Farm Remaining Season Days109
Farm Expenses Per Days$24,844
Farm Estimated Expenses$2,707,996
Estimated Season Expenses$83,691,423
Season Salary Cap$76,025,000
Estimate Under Maximum Salary Cap of $86,000,000$9,975,000
Estimate Over Minimum Salary Cap of $52,000,000 $24,025,000
Current Bank Account$69,800,353
Projected Bank Account$66,734,410

Pro Players Salaries

Thatcher Demko $7,500,000 (2)
-Salary Remaining : $7,315,574
Pavel Buchnevich $7,000,000 (2)
-Salary Remaining : $6,827,869
William Karlsson $6,000,000 (3)
-Salary Remaining : $5,852,459
Brock Nelson $6,000,000 (1)
-Salary Remaining : $5,852,459
Cam Fowler $5,500,000 (2)
-Salary Remaining : $5,364,754
Justin Faulk $5,500,000 (3)
-Salary Remaining : $5,364,754
Michael Bunting $4,750,000 (4)
-Salary Remaining : $4,633,197
Blake Coleman $4,500,000 (3)
-Salary Remaining : $4,389,344
Erik Cernak $4,000,000 (1)
-Salary Remaining : $3,901,639
Reilly Smith $3,750,000 (5)
-Salary Remaining : $3,657,787
T.J. Brodie $3,500,000 (4)
-Salary Remaining : $3,413,934
Cody Ceci $3,250,000 (5)
-Salary Remaining : $3,170,082
Joe Pavelski $3,000,000 (1)
-Salary Remaining : $2,926,230
Johnathan Kovacevic $2,500,000 (5)
-Salary Remaining : $2,438,525
Ondrej Palat $2,500,000 (3)
-Salary Remaining : $2,438,525
Nick Foligno $2,000,000 (3)
-Salary Remaining : $1,950,820
Nico Sturm $2,000,000 (1)
-Salary Remaining : $1,950,820
Scott Wedgewood $1,025,000 (2)
-Salary Remaining : $999,795
Rafael Harvey-Pinard $1,000,000 (5)
-Salary Remaining : $975,410
Noah Gregor $750,000 (3)
-Salary Remaining : $731,557
Total Pro Players20
Salary Commitment
Year 49 : $76,025,000
Year 50 : $61,025,000
Year 51 : $40,000,000
Year 52 : $18,750,000
Salary Average Commitment
Year 49 : $76,025,000
Year 50 : $61,025,000
Year 51 : $40,000,000
Year 52 : $18,750,000
Salary Cap with 1 Way Contract
Year 49 : $76,025,000
Year 50 : $61,025,000
Year 51 : $40,000,000
Year 52 : $18,750,000

Farm Players Salaries

Eric Robinson $200,000 (2)
Salary Remaining : $194,643
Calvin Petersen $150,000 (1)
Salary Remaining : $145,982
Martin Jones $125,000 (1)
Salary Remaining : $121,652
Calvin de Haan $102,500 (2)
Salary Remaining : $99,754
Kevin Hayes $102,500 (2)
Salary Remaining : $99,754
Zac Jones $100,000 (1)
Salary Remaining : $97,321
Jake Christiansen $95,000 (5)
Salary Remaining : $92,455
Lane Pederson (Out of Payroll) $95,000 (1)
Salary Remaining : $92,455
Kyle Burroughs $90,000 (1)
Salary Remaining : $87,589
Jacob Bryson $90,000 (5)
Salary Remaining : $87,589
Cal Foote $90,000 (1)
Salary Remaining : $87,589
Jimmy Schuldt $80,000 (2)
Salary Remaining : $77,857
Trey Fix-Wolansky $77,500 (5)
Salary Remaining : $75,424
Adam Beckman $77,500 (5)
Salary Remaining : $75,424
Hunter Shepard $77,500 (4)
Salary Remaining : $75,424
Jayson Megna $75,000 (1)
Salary Remaining : $72,991
Matt Luff $75,000 (1)
Salary Remaining : $72,991
Jack Ahcan $75,000 (1)
Salary Remaining : $72,991
William Lockwood $75,000 (1)
Salary Remaining : $72,991
John Leonard $75,000 (1)
Salary Remaining : $72,991
Joachim Blichfeld $75,000 (3)
Salary Remaining : $72,991
Alexander True $75,000 (1)
Salary Remaining : $72,991
Total Farm Players22
Salary Commitment
Year 49 : $2,077,500
Year 50 : $977,500
Year 51 : $492,500
Year 52 : $417,500
Salary Average Commitment
Year 49 : $2,077,500
Year 50 : $977,500
Year 51 : $492,500
Year 52 : $417,500

Colorado Zipper



Arena Capacity - Ticket Price
Attendance - %

Arena NameStomp Center
Level 1: 7000 - $100 - 7 000 - 100,00%
Level 2: 6000 - $60 - 5 388 - 89,80%
Level 3: 3000 - $35 - 3 000 - 100,00%
Level 4: 5000 - $20 - 4 804 - 96,08%
Luxury : 2000 - $200 - 1 703 - 85,15%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 2 000 - 100,00%
Farm Level 2: 1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %21 895 - 95,20%
Average Income per Game$2,034,448
Year to Date Revenue$2,034,448
Farm
Home Games Left40
Average Attendance - %3 000 - 100,00%
Average Income per Game$102,000
Year to Date Revenue$102,000

Expense

Pro Players Total Salaries$70,725,000
Farm Players Total Salaries$3,042,500
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$1,886,679
Farm Year To Date Expenses$135,066
Pro Salary Cap To Date$1,739,139
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$81,377,920
Farm Estimated Season Revenue$4,080,000
Pro Remaining Season Days119
Pro Expenses Per Days$628,893
Pro Estimated Expenses$74,838,267
Farm Remaining Season Days109
Farm Expenses Per Days$45,022
Farm Estimated Expenses$4,907,398
Estimated Season Expenses$79,745,665
Season Salary Cap$70,725,000
Estimate Under Maximum Salary Cap of $86,000,000$15,275,000
Estimate Over Minimum Salary Cap of $52,000,000 $18,725,000
Current Bank Account$36,034,341
Projected Bank Account$41,746,596

Pro Players Salaries

Connor McDavid $13,000,000 (4)
-Salary Remaining : $12,680,328
Andrei Svechnikov $7,775,000 (5)
-Salary Remaining : $7,583,811
Oliver Bjorkstrand $5,400,000 (3)
-Salary Remaining : $5,267,213
Chandler Stephenson $5,000,000 (4)
-Salary Remaining : $4,877,049
Kirby Dach $4,000,000 (1)
-Salary Remaining : $3,901,639
Cam York $4,000,000 (4)
-Salary Remaining : $3,901,639
Alexandar Georgiev $3,800,000 (5)
-Salary Remaining : $3,706,557
Brian Dumoulin $3,500,000 (3)
-Salary Remaining : $3,413,934
Michael Rasmussen $3,300,000 (1)
-Salary Remaining : $3,218,852
Ridly Greig $3,100,000 (3)
-Salary Remaining : $3,023,770
Ty Dellandrea $3,000,000 (1)
-Salary Remaining : $2,926,230
James Reimer $3,000,000 (1)
-Salary Remaining : $2,926,230
Jacob Middleton $2,500,000 (2)
-Salary Remaining : $2,438,525
Martin Fehervary $2,350,000 (4)
-Salary Remaining : $2,292,213
Brandon Duhaime $1,600,000 (5)
-Salary Remaining : $1,560,656
Erik Gustafsson $1,400,000 (3)
-Salary Remaining : $1,365,574
Tyson Foerster $1,100,000 (2)
-Salary Remaining : $1,072,951
Nikita Zaitsev $1,025,000 (1)
-Salary Remaining : $999,795
Justin Danforth $1,000,000 (5)
-Salary Remaining : $975,410
Nathan Bastian $875,000 (2)
-Salary Remaining : $853,484
Total Pro Players20
Salary Commitment
Year 49 : $70,725,000
Year 50 : $56,400,000
Year 51 : $51,925,000
Year 52 : $38,525,000
Salary Average Commitment
Year 49 : $70,725,000
Year 50 : $56,400,000
Year 51 : $51,925,000
Year 52 : $38,525,000
Salary Cap with 1 Way Contract
Year 49 : $70,725,000
Year 50 : $56,400,000
Year 51 : $51,925,000
Year 52 : $38,525,000

Farm Players Salaries

Radim Simek $460,000 (2)
Salary Remaining : $447,679
Magnus Hellberg $450,000 (2)
Salary Remaining : $437,946
Billy Sweezey $450,000 (2)
Salary Remaining : $437,946
Lukas Sedlak $400,000 (2)
Salary Remaining : $389,286
Mason Shaw $205,000 (5)
Salary Remaining : $199,509
Vitali Kravtsov $130,000 (1)
Salary Remaining : $126,518
Austin Watson $100,000 (5)
Salary Remaining : $97,321
Brad Lambert $95,000 (4)
Salary Remaining : $92,455
William Dufour $95,000 (2)
Salary Remaining : $92,455
Jonah Gadjovich $95,000 (1)
Salary Remaining : $92,455
Justin Schultz $90,000 (1)
Salary Remaining : $87,589
Chad Ruhwedel $85,000 (2)
Salary Remaining : $82,723
Zack MacEwen $80,000 (2)
Salary Remaining : $77,857
Arturs Silovs $77,500 (2)
Salary Remaining : $75,424
Louis Crevier $77,500 (2)
Salary Remaining : $75,424
Elliot Desnoyers $77,500 (2)
Salary Remaining : $75,424
Nick Ritchie $75,000 (3)
Salary Remaining : $72,991
Total Farm Players17
Salary Commitment
Year 49 : $3,042,500
Year 50 : $2,727,500
Year 51 : $475,000
Year 52 : $400,000
Salary Average Commitment
Year 49 : $3,002,500
Year 50 : $2,727,500
Year 51 : $475,000
Year 52 : $400,000

Dallas Storm



Arena Capacity - Ticket Price
Attendance - %

Arena NameHouse of Pain
Level 1: 6500 - $150 - 4 085 - 62,85%
Level 2: 5500 - $90 - 4 236 - 77,02%
Level 3: 2500 - $52 - 1 976 - 79,04%
Level 4: 4000 - $40 - 3 039 - 75,98%
Luxury : 1500 - $270 - 1 071 - 71,40%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $35 - 2 000 - 100,00%
Farm Level 2: 1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %14 407 - 72,04%
Average Income per Game$1,959,714
Year to Date Revenue$1,959,714
Farm
Home Games Left40
Average Attendance - %3 000 - 100,00%
Average Income per Game$102,000
Year to Date Revenue$102,000

Expense

Pro Players Total Salaries$65,250,000
Farm Players Total Salaries$652,500
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$1,776,639
Farm Year To Date Expenses$44,262
Pro Salary Cap To Date$1,604,508
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$78,388,560
Farm Estimated Season Revenue$4,080,000
Pro Remaining Season Days119
Pro Expenses Per Days$592,213
Pro Estimated Expenses$70,473,347
Farm Remaining Season Days109
Farm Expenses Per Days$14,754
Farm Estimated Expenses$1,608,186
Estimated Season Expenses$72,081,533
Season Salary Cap$65,250,000
Estimate Under Maximum Salary Cap of $86,000,000$20,750,000
Estimate Over Minimum Salary Cap of $52,000,000 $13,250,000
Current Bank Account$76,236,003
Projected Bank Account$86,623,030

Pro Players Salaries

Jack Hughes $9,000,000 (4)
-Salary Remaining : $8,778,689
Quinn Hughes $8,000,000 (4)
-Salary Remaining : $7,803,279
Nick Suzuki $7,800,000 (4)
-Salary Remaining : $7,608,197
Elias Lindholm $7,250,000 (2)
-Salary Remaining : $7,071,721
Timo Meier $6,000,000 (5)
-Salary Remaining : $5,852,459
Jonas Brodin $5,000,000 (3)
-Salary Remaining : $4,877,049
Cam Atkinson $4,150,000 (3)
-Salary Remaining : $4,047,951
Radko Gudas (Out of Payroll) $2,700,000 (2)
-Salary Remaining : $2,633,607
Martin Kaut $2,150,000 (3)
-Salary Remaining : $2,097,131
Matty Beniers $2,000,000 (2)
-Salary Remaining : $1,950,820
Antti Raanta $2,000,000 (2)
-Salary Remaining : $1,950,820
Brett Howden $1,900,000 (2)
-Salary Remaining : $1,853,279
Drew O'Connor $1,600,000 (4)
-Salary Remaining : $1,560,656
Mattias Samuelsson $1,500,000 (1)
-Salary Remaining : $1,463,115
Wade Allison $1,500,000 (1)
-Salary Remaining : $1,463,115
Connor Clifton $1,500,000 (2)
-Salary Remaining : $1,463,115
Nicholas Robertson $1,200,000 (4)
-Salary Remaining : $1,170,492
Pavel Mintyukov $1,200,000 (4)
-Salary Remaining : $1,170,492
Erik Kallgren $1,000,000 (5)
-Salary Remaining : $975,410
Alex Galchenyuk $500,000 (1)
-Salary Remaining : $487,705
Total Pro Players20
Salary Commitment
Year 49 : $67,950,000
Year 50 : $64,450,000
Year 51 : $47,100,000
Year 52 : $35,800,000
Salary Average Commitment
Year 49 : $67,950,000
Year 50 : $64,450,000
Year 51 : $47,100,000
Year 52 : $35,800,000
Salary Cap with 1 Way Contract
Year 49 : $67,950,000
Year 50 : $64,450,000
Year 51 : $47,100,000
Year 52 : $35,800,000

Farm Players Salaries

Ben Hutton $205,000 (1)
Salary Remaining : $199,509
Urho Vaakanainen $150,000 (4)
Salary Remaining : $145,982
Travis Boyd $100,000 (3)
Salary Remaining : $97,321
Jaroslav Halak $77,500 (1)
Salary Remaining : $75,424
Kasimir Kaskisuo $70,000 (1)
Salary Remaining : $68,125
Aaron Palushaj $50,000 (1)
Salary Remaining : $48,661
Total Farm Players6
Salary Commitment
Year 49 : $652,500
Year 50 : $250,000
Year 51 : $250,000
Year 52 : $150,000
Salary Average Commitment
Year 49 : $652,500
Year 50 : $250,000
Year 51 : $250,000
Year 52 : $150,000

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 7000 - $130 - 4 929 - 70,41%
Level 2: 6000 - $90 - 3 895 - 64,92%
Level 3: 3000 - $50 - 2 235 - 74,50%
Level 4: 5000 - $30 - 4 607 - 92,14%
Luxury : 2000 - $210 - 1 463 - 73,15%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $45 - 1 652 - 82,60%
Farm Level 2: 1000 - $25 - 675 - 67,50%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %17 129 - 74,47%
Average Income per Game$2,013,063
Year to Date Revenue$2,013,063
Farm
Home Games Left40
Average Attendance - %2 327 - 77,57%
Average Income per Game$109,458
Year to Date Revenue$109,458

Expense

Pro Players Total Salaries$66,650,000
Farm Players Total Salaries$3,417,500
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$1,761,885
Farm Year To Date Expenses$104,934
Pro Salary Cap To Date$1,638,933
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$80,522,520
Farm Estimated Season Revenue$4,378,320
Pro Remaining Season Days119
Pro Expenses Per Days$587,295
Pro Estimated Expenses$69,888,105
Farm Remaining Season Days109
Farm Expenses Per Days$34,978
Farm Estimated Expenses$3,812,602
Estimated Season Expenses$73,700,707
Season Salary Cap$66,650,000
Estimate Under Maximum Salary Cap of $86,000,000$19,350,000
Estimate Over Minimum Salary Cap of $52,000,000 $14,650,000
Current Bank Account$124,440,727
Projected Bank Account$135,640,860

Pro Players Salaries

Martin Necas $7,000,000 (4)
-Salary Remaining : $6,827,869
Dougie Hamilton $6,500,000 (1)
-Salary Remaining : $6,340,164
Jeff Skinner $6,000,000 (3)
-Salary Remaining : $5,852,459
Zach Werenski $5,500,000 (1)
-Salary Remaining : $5,364,754
Viktor Arvidsson $5,200,000 (1)
-Salary Remaining : $5,072,131
Brendan Gallagher $4,000,000 (1)
-Salary Remaining : $3,901,639
Troy Terry $4,000,000 (1)
-Salary Remaining : $3,901,639
Fabian Zetterlund $4,000,000 (5)
-Salary Remaining : $3,901,639
John Marino $3,800,000 (3)
-Salary Remaining : $3,706,557
Joel Edmundson $3,500,000 (1)
-Salary Remaining : $3,413,934
Pavel Dorofeyev $3,300,000 (3)
-Salary Remaining : $3,218,852
Pheonix Copley $2,100,000 (1)
-Salary Remaining : $2,048,361
Ilya Samsonov $2,000,000 (3)
-Salary Remaining : $1,950,820
Andrew Peeke $2,000,000 (2)
-Salary Remaining : $1,950,820
Kiefer Sherwood $1,800,000 (1)
-Salary Remaining : $1,755,738
Ryan McLeod $1,500,000 (1)
-Salary Remaining : $1,463,115
Nils Lundkvist $1,200,000 (4)
-Salary Remaining : $1,170,492
Philip Tomasino $1,200,000 (3)
-Salary Remaining : $1,170,492
Erik Brannstrom $1,200,000 (2)
-Salary Remaining : $1,170,492
Kaedan Korczak $850,000 (5)
-Salary Remaining : $829,098
Total Pro Players20
Salary Commitment
Year 49 : $66,650,000
Year 50 : $32,550,000
Year 51 : $29,350,000
Year 52 : $13,050,000
Salary Average Commitment
Year 49 : $66,650,000
Year 50 : $32,550,000
Year 51 : $29,350,000
Year 52 : $13,050,000
Salary Cap with 1 Way Contract
Year 49 : $66,650,000
Year 50 : $32,550,000
Year 51 : $29,350,000
Year 52 : $13,050,000

Farm Players Salaries

Kent Johnson $500,000 (4)
Salary Remaining : $486,607
Nicklas Backstrom $400,000 (1)
Salary Remaining : $389,286
Dominik Kubalik $250,000 (2)
Salary Remaining : $243,304
Arthur Kaliyev $200,000 (1)
Salary Remaining : $194,643
Taylor Raddysh $170,000 (4)
Salary Remaining : $165,446
Ethan Bear $150,000 (1)
Salary Remaining : $145,982
Michael Carcone $100,000 (3)
Salary Remaining : $97,321
Jesper Boqvist $95,000 (2)
Salary Remaining : $92,455
Kale Clague $90,000 (1)
Salary Remaining : $87,589
Akito Hirose $82,500 (1)
Salary Remaining : $80,290
Emil Bemstrom $80,000 (3)
Salary Remaining : $77,857
Joe Snively $80,000 (1)
Salary Remaining : $77,857
Lucas Carlsson $80,000 (3)
Salary Remaining : $77,857
Nikolai Knyzhov $80,000 (3)
Salary Remaining : $77,857
Otto Leskinen $80,000 (1)
Salary Remaining : $77,857
Liam Foudy $80,000 (4)
Salary Remaining : $77,857
Alex Steeves $77,500 (5)
Salary Remaining : $75,424
Joona Koppanen $77,500 (1)
Salary Remaining : $75,424
Ben McCartney $77,500 (5)
Salary Remaining : $75,424
Isaac Ratcliffe $77,500 (5)
Salary Remaining : $75,424
Jacob Perreault $77,500 (5)
Salary Remaining : $75,424
Linus Hogberg $77,500 (5)
Salary Remaining : $75,424
Oskar Steen $75,000 (1)
Salary Remaining : $72,991
Dylan Coghlan $75,000 (1)
Salary Remaining : $72,991
Zach Sanford $75,000 (2)
Salary Remaining : $72,991
Artyom Zagidulin $70,000 (1)
Salary Remaining : $68,125
Drake Rymsha $70,000 (1)
Salary Remaining : $68,125
Bryan Little $70,000 (1)
Salary Remaining : $68,125
Total Farm Players28
Salary Commitment
Year 49 : $3,417,500
Year 50 : $1,897,500
Year 51 : $1,477,500
Year 52 : $1,137,500
Salary Average Commitment
Year 49 : $3,417,500
Year 50 : $1,897,500
Year 51 : $1,477,500
Year 52 : $1,137,500

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWayne Gretzky Arena
Level 1: 7000 - $100 - 7 000 - 100,00%
Level 2: 6000 - $65 - 6 000 - 100,00%
Level 3: 3000 - $35 - 2 767 - 92,23%
Level 4: 5000 - $20 - 5 000 - 100,00%
Luxury : 2000 - $200 - 1 893 - 94,65%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $65 - 1 181 - 59,05%
Farm Level 2: 1000 - $25 - 685 - 68,50%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %22 660 - 98,52%
Average Income per Game$2,165,079
Year to Date Revenue$2,165,079
Farm
Home Games Left40
Average Attendance - %1 866 - 62,20%
Average Income per Game$112,668
Year to Date Revenue$112,668

Expense

Pro Players Total Salaries$62,500,000
Farm Players Total Salaries$1,705,000
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$1,627,049
Farm Year To Date Expenses$86,741
Pro Salary Cap To Date$1,528,688
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$86,603,160
Farm Estimated Season Revenue$4,506,720
Pro Remaining Season Days119
Pro Expenses Per Days$545,082
Pro Estimated Expenses$64,864,758
Farm Remaining Season Days109
Farm Expenses Per Days$28,616
Farm Estimated Expenses$3,119,144
Estimated Season Expenses$67,983,902
Season Salary Cap$62,500,000
Estimate Under Maximum Salary Cap of $86,000,000$23,500,000
Estimate Over Minimum Salary Cap of $52,000,000 $10,500,000
Current Bank Account$132,634,868
Projected Bank Account$155,760,846

Pro Players Salaries

Dylan Cozens $7,000,000 (2)
-Salary Remaining : $6,827,869
Malcolm Subban $6,000,000 (1)
-Salary Remaining : $5,852,459
Joseph Woll $6,000,000 (5)
-Salary Remaining : $5,852,459
Logan Couture $5,000,000 (5)
-Salary Remaining : $4,877,049
Philip Broberg $4,500,000 (5)
-Salary Remaining : $4,389,344
Morgan Geekie $4,000,000 (4)
-Salary Remaining : $3,901,639
Alex Iafallo $3,750,000 (5)
-Salary Remaining : $3,657,787
Yegor Chinakhov $3,500,000 (5)
-Salary Remaining : $3,413,934
Travis Hamonic $3,000,000 (5)
-Salary Remaining : $2,926,230
Jake Muzzin $3,000,000 (1)
-Salary Remaining : $2,926,230
Nikita Gusev $3,000,000 (4)
-Salary Remaining : $2,926,230
Calle Rosen $2,500,000 (2)
-Salary Remaining : $2,438,525
Vasily Podkolzin $2,000,000 (5)
-Salary Remaining : $1,950,820
Barrett Hayton $2,000,000 (3)
-Salary Remaining : $1,950,820
Brandt Clarke $1,200,000 (2)
-Salary Remaining : $1,170,492
Cutter Gauthier $1,200,000 (4)
-Salary Remaining : $1,170,492
Benoit-Olivier Groulx $1,000,000 (5)
-Salary Remaining : $975,410
Gustav Lindstrom $1,000,000 (4)
-Salary Remaining : $975,410
Matthew Coronato $1,000,000 (1)
-Salary Remaining : $975,410
Ryker Evans $950,000 (2)
-Salary Remaining : $926,639
Angus Crookshank $900,000 (2)
-Salary Remaining : $877,869
Total Pro Players21
Salary Commitment
Year 49 : $62,500,000
Year 50 : $52,500,000
Year 51 : $39,950,000
Year 52 : $37,950,000
Salary Average Commitment
Year 49 : $62,500,000
Year 50 : $52,500,000
Year 51 : $39,950,000
Year 52 : $37,950,000
Salary Cap with 1 Way Contract
Year 49 : $62,500,000
Year 50 : $52,500,000
Year 51 : $39,950,000
Year 52 : $37,950,000

Farm Players Salaries

Cole Perfetti $350,000 (5)
Salary Remaining : $340,625
Yannick Weber $300,000 (1)
Salary Remaining : $291,964
Zack Kassian $300,000 (2)
Salary Remaining : $291,964
Jordan Nolan $300,000 (2)
Salary Remaining : $291,964
Yaniv Perets $100,000 (4)
Salary Remaining : $97,321
Scott Morrow $95,000 (4)
Salary Remaining : $92,455
Ryan Winterton $90,000 (2)
Salary Remaining : $87,589
Jackson Blake $90,000 (2)
Salary Remaining : $87,589
Lias Andersson $80,000 (4)
Salary Remaining : $77,857
Total Farm Players9
Salary Commitment
Year 49 : $1,705,000
Year 50 : $1,405,000
Year 51 : $625,000
Year 52 : $625,000
Salary Average Commitment
Year 49 : $1,705,000
Year 50 : $1,405,000
Year 51 : $625,000
Year 52 : $625,000

Halifax Thunder



Arena Capacity - Ticket Price
Attendance - %

Arena NameColt 45 Center
Level 1: 7000 - $125 - 5 416 - 77,37%
Level 2: 6000 - $75 - 5 206 - 86,77%
Level 3: 3000 - $40 - 2 810 - 93,67%
Level 4: 5000 - $30 - 4 171 - 83,42%
Luxury : 2000 - $205 - 1 715 - 85,75%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $45 - 1 659 - 82,95%
Farm Level 2: 1000 - $30 - 542 - 54,20%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %19 318 - 83,99%
Average Income per Game$2,153,521
Year to Date Revenue$2,153,521
Farm
Home Games Left40
Average Attendance - %2 201 - 73,37%
Average Income per Game$109,098
Year to Date Revenue$109,098

Expense

Pro Players Total Salaries$60,000,000
Farm Players Total Salaries$4,885,000
Coaches Total Salaries$11,200,000
Luxury Taxe Total$0
Pro Year To Date Expenses$1,701,639
Farm Year To Date Expenses$184,419
Pro Salary Cap To Date$1,475,409
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$86,140,840
Farm Estimated Season Revenue$4,363,920
Pro Remaining Season Days119
Pro Expenses Per Days$567,213
Pro Estimated Expenses$67,498,347
Farm Remaining Season Days109
Farm Expenses Per Days$61,473
Farm Estimated Expenses$6,700,557
Estimated Season Expenses$74,198,904
Season Salary Cap$60,000,000
Estimate Under Maximum Salary Cap of $86,000,000$26,000,000
Estimate Over Minimum Salary Cap of $52,000,000 $8,000,000
Current Bank Account$50,518,974
Projected Bank Account$66,824,830

Pro Players Salaries

Cale Makar $10,500,000 (3)
-Salary Remaining : $10,241,803
Marco Scandella $6,000,000 (5)
-Salary Remaining : $5,852,459
William Eklund $5,500,000 (4)
-Salary Remaining : $5,364,754
Ivan Barbashev $4,000,000 (4)
-Salary Remaining : $3,901,639
Josh Anderson $4,000,000 (3)
-Salary Remaining : $3,901,639
Jake Neighbours $3,750,000 (5)
-Salary Remaining : $3,657,787
Matt Murray $3,500,000 (1)
-Salary Remaining : $3,413,934
Pyotr Kochetkov $3,500,000 (3)
-Salary Remaining : $3,413,934
Michael Eyssimont $3,200,000 (5)
-Salary Remaining : $3,121,311
Liam O'Brien $2,750,000 (5)
-Salary Remaining : $2,682,377
Artem Zub $2,500,000 (1)
-Salary Remaining : $2,438,525
Spencer Stastney $1,850,000 (2)
-Salary Remaining : $1,804,508
Brendan Gaunce $1,500,000 (3)
-Salary Remaining : $1,463,115
Brett Kulak $1,500,000 (3)
-Salary Remaining : $1,463,115
Ty Emberson $1,150,000 (4)
-Salary Remaining : $1,121,721
Luke Evangelista $1,100,000 (2)
-Salary Remaining : $1,072,951
Mathieu Olivier $1,000,000 (1)
-Salary Remaining : $975,410
MacKenzie Entwistle $950,000 (1)
-Salary Remaining : $926,639
Dylan Holloway $900,000 (2)
-Salary Remaining : $877,869
Zemgus Girgensons $850,000 (2)
-Salary Remaining : $829,098
Total Pro Players20
Salary Commitment
Year 49 : $60,000,000
Year 50 : $52,050,000
Year 51 : $47,350,000
Year 52 : $26,350,000
Salary Average Commitment
Year 49 : $60,000,000
Year 50 : $52,050,000
Year 51 : $47,350,000
Year 52 : $26,350,000
Salary Cap with 1 Way Contract
Year 49 : $60,000,000
Year 50 : $52,050,000
Year 51 : $47,350,000
Year 52 : $26,350,000

Farm Players Salaries

Joe Thornton $1,000,000 (1)
Salary Remaining : $973,214
Brock McGinn $500,000 (5)
Salary Remaining : $486,607
Nick Cousins $400,000 (4)
Salary Remaining : $389,286
Dominic Toninato $300,000 (4)
Salary Remaining : $291,964
Waltteri Merela $300,000 (4)
Salary Remaining : $291,964
Conor Sheary $285,000 (1)
Salary Remaining : $277,366
Alex Turcotte $200,000 (3)
Salary Remaining : $194,643
Maxwell Willman $150,000 (3)
Salary Remaining : $145,982
Mike Hoffman $150,000 (1)
Salary Remaining : $145,982
Matej Blumel $150,000 (3)
Salary Remaining : $145,982
Milos Kelemen $115,000 (2)
Salary Remaining : $111,920
Ryan Lomberg $102,500 (2)
Salary Remaining : $99,754
Jarred Tinordi $102,500 (2)
Salary Remaining : $99,754
Matt Rempe $90,000 (2)
Salary Remaining : $87,589
Anthony Richard $90,000 (2)
Salary Remaining : $87,589
Brendan Lemieux $85,000 (1)
Salary Remaining : $82,723
Cam Dineen $82,500 (5)
Salary Remaining : $80,290
Ben Jones $80,000 (5)
Salary Remaining : $77,857
Kieffer Bellows $80,000 (3)
Salary Remaining : $77,857
Spencer Martin $80,000 (1)
Salary Remaining : $77,857
Tyler Pitlick $80,000 (3)
Salary Remaining : $77,857
Justin Kirkland $77,500 (4)
Salary Remaining : $75,424
Chris Wagner $77,500 (3)
Salary Remaining : $75,424
Colton White $77,500 (2)
Salary Remaining : $75,424
Rourke Chartier $77,500 (2)
Salary Remaining : $75,424
Jet Greaves $77,500 (2)
Salary Remaining : $75,424
Julius Honka $75,000 (3)
Salary Remaining : $72,991
Total Farm Players27
Salary Commitment
Year 49 : $4,885,000
Year 50 : $3,285,000
Year 51 : $2,552,500
Year 52 : $1,740,000
Salary Average Commitment
Year 49 : $4,885,000
Year 50 : $3,285,000
Year 51 : $2,552,500
Year 52 : $1,740,000

Hamilton Tigers



Arena Capacity - Ticket Price
Attendance - %

Arena NameSmirnoff Arena
Level 1: 6500 - $140 - 4 179 - 64,29%
Level 2: 5500 - $115 - 3 118 - 56,69%
Level 3: 3000 - $75 - 1 570 - 52,33%
Level 4: 4500 - $50 - 2 228 - 49,51%
Luxury : 1500 - $200 - 1 500 - 100,00%
Total Capacity :21000
Farm
Farm Level 1: 2000 - $40 - 2 000 - 100,00%
Farm Level 2: 1000 - $20 - 917 - 91,70%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %12 595 - 59,98%
Average Income per Game$1,914,614
Year to Date Revenue$1,914,614
Farm
Home Games Left40
Average Attendance - %2 917 - 97,23%
Average Income per Game$118,008
Year to Date Revenue$118,008

Expense

Pro Players Total Salaries$80,075,000
Farm Players Total Salaries$2,530,000
Coaches Total Salaries$13,150,000
Luxury Taxe Total$0
Pro Year To Date Expenses$2,223,156
Farm Year To Date Expenses$223,572
Pro Salary Cap To Date$2,051,024
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$76,584,560
Farm Estimated Season Revenue$4,720,320
Pro Remaining Season Days119
Pro Expenses Per Days$713,730
Pro Estimated Expenses$84,933,870
Farm Remaining Season Days109
Farm Expenses Per Days$77,500
Farm Estimated Expenses$8,447,500
Estimated Season Expenses$93,381,370
Season Salary Cap$80,075,000
Estimate Under Maximum Salary Cap of $86,000,000$5,925,000
Estimate Over Minimum Salary Cap of $52,000,000 $28,075,000
Current Bank Account$77,415,864
Projected Bank Account$65,339,374

Pro Players Salaries

Jesper Bratt $7,350,000 (3)
-Salary Remaining : $7,169,262
Devon Toews $6,800,000 (4)
-Salary Remaining : $6,632,787
Johnny Gaudreau $6,750,000 (3)
-Salary Remaining : $6,584,016
Noah Hanifin $6,500,000 (5)
-Salary Remaining : $6,340,164
Jordan Eberle $5,600,000 (3)
-Salary Remaining : $5,462,295
Adam Henrique $5,500,000 (1)
-Salary Remaining : $5,364,754
Mikael Granlund $5,100,000 (5)
-Salary Remaining : $4,974,590
Jake Oettinger $5,000,000 (1)
-Salary Remaining : $4,877,049
Carter Verhaeghe $4,750,000 (2)
-Salary Remaining : $4,633,197
Vladimir Tarasenko $4,400,000 (5)
-Salary Remaining : $4,291,803
Nick Leddy $3,800,000 (5)
-Salary Remaining : $3,706,557
Frank Vatrano $3,650,000 (1)
-Salary Remaining : $3,560,246
Tyler Bertuzzi $3,500,000 (2)
-Salary Remaining : $3,413,934
Calle Jarnkrok $2,500,000 (2)
-Salary Remaining : $2,438,525
Anthony Duclair $2,250,000 (2)
-Salary Remaining : $2,194,672
Ben Chiarot $2,000,000 (2)
-Salary Remaining : $1,950,820
Ukko-Pekka Luukkonen $1,750,000 (1)
-Salary Remaining : $1,706,967
Oskar Sundqvist $1,025,000 (2)
-Salary Remaining : $999,795
Nick Perbix $950,000 (2)
-Salary Remaining : $926,639
Jaycob Megna $900,000 (4)
-Salary Remaining : $877,869
Total Pro Players20
Salary Commitment
Year 49 : $80,075,000
Year 50 : $64,175,000
Year 51 : $47,200,000
Year 52 : $27,500,000
Salary Average Commitment
Year 49 : $80,075,000
Year 50 : $64,175,000
Year 51 : $47,200,000
Year 52 : $27,500,000
Salary Cap with 1 Way Contract
Year 49 : $80,075,000
Year 50 : $64,175,000
Year 51 : $47,200,000
Year 52 : $27,500,000

Farm Players Salaries

Collin Delia $500,000 (5)
Salary Remaining : $486,607
Anthony DeAngelo $500,000 (3)
Salary Remaining : $486,607
Matt Dumba $400,000 (2)
Salary Remaining : $389,286
Tanner Jeannot $150,000 (1)
Salary Remaining : $145,982
Sheldon Dries $100,000 (2)
Salary Remaining : $97,321
Josh Leivo $100,000 (2)
Salary Remaining : $97,321
Michael Pezzetta $100,000 (3)
Salary Remaining : $97,321
Jordan Gross $100,000 (2)
Salary Remaining : $97,321
Rem Pitlick $90,000 (1)
Salary Remaining : $87,589
Adam Werner $85,000 (1)
Salary Remaining : $82,723
Curtis McKenzie $85,000 (4)
Salary Remaining : $82,723
Colin White $85,000 (1)
Salary Remaining : $82,723
Adam Gaudette $80,000 (1)
Salary Remaining : $77,857
Mikhail Maltsev $80,000 (3)
Salary Remaining : $77,857
Laurent Dauphin $75,000 (2)
Salary Remaining : $72,991
Total Farm Players15
Salary Commitment
Year 49 : $2,530,000
Year 50 : $2,040,000
Year 51 : $1,265,000
Year 52 : $585,000
Salary Average Commitment
Year 49 : $2,530,000
Year 50 : $2,040,000
Year 51 : $1,265,000
Year 52 : $585,000

Houston Supernova



Arena Capacity - Ticket Price
Attendance - %

Arena NameThunder Dome
Level 1: 6500 - $114 - 6 500 - 100,00%
Level 2: 5000 - $78 - 4 251 - 85,02%
Level 3: 2500 - $46 - 2 500 - 100,00%
Level 4: 4500 - $31 - 4 500 - 100,00%
Luxury : 1500 - $240 - 1 303 - 86,87%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $65 - 1 120 - 55,98%
Farm Level 2: 1000 - $20 - 814 - 81,40%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %19 054 - 95,27%
Average Income per Game$2,131,737
Year to Date Revenue$2,131,737
Farm
Home Games Left39
Average Attendance - %1 934 - 64,45%
Average Income per Game$106,857
Year to Date Revenue$213,714

Expense

Pro Players Total Salaries$80,250,000
Farm Players Total Salaries$1,527,500
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$2,084,016
Farm Year To Date Expenses$54,309
Pro Salary Cap To Date$1,973,361
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$85,269,480
Farm Estimated Season Revenue$4,167,423
Pro Remaining Season Days119
Pro Expenses Per Days$694,672
Pro Estimated Expenses$82,665,968
Farm Remaining Season Days109
Farm Expenses Per Days$18,103
Farm Estimated Expenses$1,973,227
Estimated Season Expenses$84,639,195
Season Salary Cap$80,250,000
Estimate Under Maximum Salary Cap of $86,000,000$5,750,000
Estimate Over Minimum Salary Cap of $52,000,000 $28,250,000
Current Bank Account$41,207,126
Projected Bank Account$46,004,834

Pro Players Salaries

Leon Draisaitl $12,500,000 (1)
-Salary Remaining : $12,192,623
William Nylander $8,000,000 (1)
-Salary Remaining : $7,803,279
Noah Dobson $7,000,000 (4)
-Salary Remaining : $6,827,869
Adrian Kempe $6,000,000 (3)
-Salary Remaining : $5,852,459
Ryan Nugent-Hopkins $5,750,000 (5)
-Salary Remaining : $5,608,607
Jared McCann $5,550,000 (5)
-Salary Remaining : $5,413,525
Vince Dunn $5,500,000 (4)
-Salary Remaining : $5,364,754
K'Andre Miller $5,000,000 (4)
-Salary Remaining : $4,877,049
Anthony Cirelli $4,800,000 (1)
-Salary Remaining : $4,681,967
Jamie Oleksiak $3,500,000 (2)
-Salary Remaining : $3,413,934
Josh Manson $3,000,000 (1)
-Salary Remaining : $2,926,230
Owen Tippett $3,000,000 (2)
-Salary Remaining : $2,926,230
Charlie Lindgren $2,000,000 (3)
-Salary Remaining : $1,950,820
Noel Acciari $1,500,000 (1)
-Salary Remaining : $1,463,115
Sam Montembeault $1,500,000 (2)
-Salary Remaining : $1,463,115
Kevin Stenlund $1,300,000 (3)
-Salary Remaining : $1,268,033
Ilya Mikheyev $1,000,000 (3)
-Salary Remaining : $975,410
Connor Dewar $900,000 (5)
-Salary Remaining : $877,869
Danton Heinen $900,000 (2)
-Salary Remaining : $877,869
Jackson LaCombe $775,000 (2)
-Salary Remaining : $755,943
Bobby McMann $775,000 (2)
-Salary Remaining : $755,943
Total Pro Players21
Salary Commitment
Year 49 : $80,250,000
Year 50 : $50,450,000
Year 51 : $40,000,000
Year 52 : $29,700,000
Salary Average Commitment
Year 49 : $80,250,000
Year 50 : $50,450,000
Year 51 : $40,000,000
Year 52 : $29,700,000
Salary Cap with 1 Way Contract
Year 49 : $80,250,000
Year 50 : $50,450,000
Year 51 : $40,000,000
Year 52 : $29,700,000

Farm Players Salaries

Jonas Siegenthaler $230,000 (2)
Salary Remaining : $223,839
Daniel Vladar $120,000 (5)
Salary Remaining : $116,786
Zack Ostapchuk $102,500 (3)
Salary Remaining : $99,754
Jesper Fast $90,000 (3)
Salary Remaining : $87,589
Adam Huska $77,500 (5)
Salary Remaining : $75,424
Nick DeSimone $77,500 (1)
Salary Remaining : $75,424
Joona Luoto $77,500 (1)
Salary Remaining : $75,424
Chase Pearson $77,500 (5)
Salary Remaining : $75,424
Robin Salo $77,500 (5)
Salary Remaining : $75,424
Oskar Olausson $77,500 (2)
Salary Remaining : $75,424
Gustav Olofsson $77,500 (1)
Salary Remaining : $75,424
Gage Quinney $77,500 (1)
Salary Remaining : $75,424
Mitch Reinke $75,000 (2)
Salary Remaining : $72,991
Cooper Marody $75,000 (2)
Salary Remaining : $72,991
Joel L'Esperance $75,000 (2)
Salary Remaining : $72,991
Joel Hanley $70,000 (1)
Salary Remaining : $68,125
Gerald Mayhew $70,000 (1)
Salary Remaining : $68,125
Total Farm Players17
Salary Commitment
Year 49 : $1,527,500
Year 50 : $1,077,500
Year 51 : $545,000
Year 52 : $352,500
Salary Average Commitment
Year 49 : $1,527,500
Year 50 : $1,077,500
Year 51 : $545,000
Year 52 : $352,500

London Spartiates



Arena Capacity - Ticket Price
Attendance - %

Arena NameKingdom Arena
Level 1: 6000 - $100 - 6 000 - 100,00%
Level 2: 5000 - $70 - 5 000 - 100,00%
Level 3: 2250 - $60 - 1 925 - 85,53%
Level 4: 4000 - $40 - 3 291 - 82,26%
Luxury : 1250 - $200 - 1 250 - 100,00%
Total Capacity :18500
Farm
Farm Level 1: 2000 - $75 - 1 040 - 52,00%
Farm Level 2: 1000 - $30 - 510 - 51,00%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %17 465 - 94,41%
Average Income per Game$1,881,217
Year to Date Revenue$3,762,434
Farm
Home Games Left40
Average Attendance - %1 550 - 51,67%
Average Income per Game$111,960
Year to Date Revenue$111,960

Expense

Pro Players Total Salaries$78,025,000
Farm Players Total Salaries$2,962,500
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$2,009,017
Farm Year To Date Expenses$105,669
Pro Salary Cap To Date$1,922,950
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$73,367,463
Farm Estimated Season Revenue$4,478,400
Pro Remaining Season Days119
Pro Expenses Per Days$668,238
Pro Estimated Expenses$79,520,322
Farm Remaining Season Days109
Farm Expenses Per Days$35,379
Farm Estimated Expenses$3,856,311
Estimated Season Expenses$83,376,633
Season Salary Cap$78,025,000
Estimate Under Maximum Salary Cap of $86,000,000$7,975,000
Estimate Over Minimum Salary Cap of $52,000,000 $26,025,000
Current Bank Account$47,252,201
Projected Bank Account$41,721,431

Pro Players Salaries

Alex Pietrangelo $8,000,000 (2)
-Salary Remaining : $7,803,279
Matthew Boldy $8,000,000 (5)
-Salary Remaining : $7,803,279
Hampus Lindholm $6,500,000 (2)
-Salary Remaining : $6,340,164
Jamie Benn $6,300,000 (2)
-Salary Remaining : $6,145,082
Jared Spurgeon $6,000,000 (1)
-Salary Remaining : $5,852,459
Tyler Seguin $5,500,000 (3)
-Salary Remaining : $5,364,754
Tristan Jarry $4,950,000 (3)
-Salary Remaining : $4,828,279
Jacob Trouba $4,000,000 (5)
-Salary Remaining : $3,901,639
David Perron $4,000,000 (4)
-Salary Remaining : $3,901,639
Sean Couturier $3,500,000 (4)
-Salary Remaining : $3,413,934
Mario Ferraro $3,250,000 (3)
-Salary Remaining : $3,170,082
Ian Cole $3,000,000 (1)
-Salary Remaining : $2,926,230
Andrew Mangiapane $3,000,000 (4)
-Salary Remaining : $2,926,230
Marcus Foligno $2,500,000 (3)
-Salary Remaining : $2,438,525
Jan Rutta $2,500,000 (4)
-Salary Remaining : $2,438,525
Filip Gustavsson $2,000,000 (1)
-Salary Remaining : $1,950,820
Kyle Palmieri $1,500,000 (1)
-Salary Remaining : $1,463,115
Mark Jankowski $1,500,000 (4)
-Salary Remaining : $1,463,115
Frederick Gaudreau $1,025,000 (2)
-Salary Remaining : $999,795
Mark Kastelic $1,000,000 (3)
-Salary Remaining : $975,410
Total Pro Players20
Salary Commitment
Year 49 : $78,025,000
Year 50 : $65,525,000
Year 51 : $43,700,000
Year 52 : $26,500,000
Salary Average Commitment
Year 49 : $78,025,000
Year 50 : $65,525,000
Year 51 : $43,700,000
Year 52 : $26,500,000
Salary Cap with 1 Way Contract
Year 49 : $78,025,000
Year 50 : $65,525,000
Year 51 : $43,700,000
Year 52 : $26,500,000

Farm Players Salaries

Jonas Johansson $500,000 (4)
Salary Remaining : $486,607
Mark Friedman $300,000 (3)
Salary Remaining : $291,964
Vinnie Hinostroza $255,000 (1)
Salary Remaining : $248,170
Jordan Oesterle $255,000 (1)
Salary Remaining : $248,170
Evgenii Dadonov $200,000 (2)
Salary Remaining : $194,643
Jesper Wallstedt $120,000 (4)
Salary Remaining : $116,786
Vinni Lettieri $90,000 (2)
Salary Remaining : $87,589
Marc Del Gaizo $85,000 (4)
Salary Remaining : $82,723
Sam Lafferty $85,000 (2)
Salary Remaining : $82,723
Mitchell Chaffee $80,000 (5)
Salary Remaining : $77,857
Dillon Heatherington $80,000 (4)
Salary Remaining : $77,857
Brogan Rafferty $77,500 (3)
Salary Remaining : $75,424
Max McCormick $77,500 (3)
Salary Remaining : $75,424
Sheldon Rempal $77,500 (3)
Salary Remaining : $75,424
Samuel Walker $77,500 (2)
Salary Remaining : $75,424
Andrew Poturalski $77,500 (3)
Salary Remaining : $75,424
Vitaly Abramov $77,500 (3)
Salary Remaining : $75,424
Josiah Slavin $77,500 (5)
Salary Remaining : $75,424
Kristian Reichel $77,500 (3)
Salary Remaining : $75,424
Brett Murray $77,500 (5)
Salary Remaining : $75,424
Dylan McIlrath $75,000 (1)
Salary Remaining : $72,991
Ivan Prosvetov $70,000 (1)
Salary Remaining : $68,125
Nic Petan $70,000 (1)
Salary Remaining : $68,125
Total Farm Players23
Salary Commitment
Year 49 : $2,962,500
Year 50 : $2,237,500
Year 51 : $1,785,000
Year 52 : $1,020,000
Salary Average Commitment
Year 49 : $2,962,500
Year 50 : $2,237,500
Year 51 : $1,785,000
Year 52 : $1,020,000

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJacobs Center
Level 1: 7000 - $104 - 6 575 - 93,93%
Level 2: 6000 - $66 - 5 908 - 98,47%
Level 3: 3000 - $44 - 2 677 - 89,23%
Level 4: 5000 - $26 - 4 316 - 86,32%
Luxury : 2000 - $196 - 1 628 - 81,40%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1 926 - 96,30%
Farm Level 2: 1000 - $15 - 970 - 97,00%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %21 104 - 91,76%
Average Income per Game$2,109,666
Year to Date Revenue$2,109,666
Farm
Home Games Left40
Average Attendance - %2 896 - 96,53%
Average Income per Game$98,352
Year to Date Revenue$98,352

Expense

Pro Players Total Salaries$76,050,000
Farm Players Total Salaries$2,677,500
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$1,947,950
Farm Year To Date Expenses$96,719
Pro Salary Cap To Date$1,886,476
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$84,386,640
Farm Estimated Season Revenue$3,934,080
Pro Remaining Season Days119
Pro Expenses Per Days$643,852
Pro Estimated Expenses$76,618,388
Farm Remaining Season Days109
Farm Expenses Per Days$32,835
Farm Estimated Expenses$3,579,015
Estimated Season Expenses$80,197,403
Season Salary Cap$76,050,000
Estimate Under Maximum Salary Cap of $86,000,000$9,950,000
Estimate Over Minimum Salary Cap of $52,000,000 $24,050,000
Current Bank Account$112,854,012
Projected Bank Account$120,977,329

Pro Players Salaries

Drew Doughty $10,000,000 (1)
-Salary Remaining : $9,754,098
Steven Stamkos $8,000,000 (5)
-Salary Remaining : $7,803,279
MacKenzie Weegar $6,000,000 (5)
-Salary Remaining : $5,852,459
Marc-Andre Fleury $5,000,000 (2)
-Salary Remaining : $4,877,049
Phillip Danault $4,900,000 (2)
-Salary Remaining : $4,779,508
Adam Lowry $4,000,000 (3)
-Salary Remaining : $3,901,639
Jack Roslovic $4,000,000 (3)
-Salary Remaining : $3,901,639
Max Domi $4,000,000 (1)
-Salary Remaining : $3,901,639
Connor Murphy $4,000,000 (3)
-Salary Remaining : $3,901,639
Mason Marchment $3,750,000 (1)
-Salary Remaining : $3,657,787
T.J. Oshie $3,750,000 (3)
-Salary Remaining : $3,657,787
Dmitry Orlov $3,000,000 (2)
-Salary Remaining : $2,926,230
Joel Armia $3,000,000 (5)
-Salary Remaining : $2,926,230
Nikita Zadorov $3,000,000 (4)
-Salary Remaining : $2,926,230
Jonathan Drouin $2,500,000 (2)
-Salary Remaining : $2,438,525
Jeff Carter $2,000,000 (2)
-Salary Remaining : $1,950,820
Max Pacioretty $1,500,000 (3)
-Salary Remaining : $1,463,115
Joel Hofer $1,250,000 (5)
-Salary Remaining : $1,219,262
Zach Bogosian $1,200,000 (4)
-Salary Remaining : $1,170,492
Colin Blackwell $1,200,000 (5)
-Salary Remaining : $1,170,492
Total Pro Players20
Salary Commitment
Year 49 : $76,050,000
Year 50 : $58,300,000
Year 51 : $40,900,000
Year 52 : $23,650,000
Salary Average Commitment
Year 49 : $76,050,000
Year 50 : $58,300,000
Year 51 : $40,900,000
Year 52 : $23,650,000
Salary Cap with 1 Way Contract
Year 49 : $76,050,000
Year 50 : $58,300,000
Year 51 : $40,900,000
Year 52 : $23,650,000

Farm Players Salaries

MacKenzie Blackwood $250,000 (1)
Salary Remaining : $243,304
Kaapo Kakko $250,000 (4)
Salary Remaining : $243,304
Rasmus Ristolainen $200,000 (1)
Salary Remaining : $194,643
Jamie Drysdale $200,000 (1)
Salary Remaining : $194,643
Jiri Kulich $120,000 (2)
Salary Remaining : $116,786
Marco Kasper $120,000 (2)
Salary Remaining : $116,786
Brennan Othmann $100,000 (2)
Salary Remaining : $97,321
Fraser Minten $95,000 (2)
Salary Remaining : $92,455
Owen Beck $95,000 (2)
Salary Remaining : $92,455
Jakub Zboril $90,000 (2)
Salary Remaining : $87,589
Dennis Gilbert $90,000 (1)
Salary Remaining : $87,589
Olli Juolevi $90,000 (1)
Salary Remaining : $87,589
Scott Reedy $85,000 (5)
Salary Remaining : $82,723
Markus Niemelainen $85,000 (3)
Salary Remaining : $82,723
Felix Sandstrom $85,000 (1)
Salary Remaining : $82,723
Sean Day $85,000 (3)
Salary Remaining : $82,723
Austin Wagner $85,000 (1)
Salary Remaining : $82,723
Tyson Jost $85,000 (3)
Salary Remaining : $82,723
Janne Kuokkanen $85,000 (1)
Salary Remaining : $82,723
Ryan Shea $80,000 (2)
Salary Remaining : $77,857
Hardy Haman Aktell $80,000 (2)
Salary Remaining : $77,857
Tyler Angle $77,500 (2)
Salary Remaining : $75,424
Klim Kostin $75,000 (4)
Salary Remaining : $72,991
David Farrance $70,000 (1)
Salary Remaining : $68,125
Total Farm Players24
Salary Commitment
Year 49 : $2,677,500
Year 50 : $1,522,500
Year 51 : $665,000
Year 52 : $410,000
Salary Average Commitment
Year 49 : $2,677,500
Year 50 : $1,522,500
Year 51 : $665,000
Year 52 : $410,000

Miami Heat



Arena Capacity - Ticket Price
Attendance - %

Arena NameMiami Arena
Level 1: 6000 - $120 - 5 160 - 86,00%
Level 2: 5000 - $80 - 4 314 - 86,28%
Level 3: 2500 - $50 - 2 078 - 83,12%
Level 4: 4000 - $37 - 3 288 - 82,20%
Luxury : 1000 - $245 - 1 000 - 100,00%
Total Capacity :18500
Farm
Farm Level 1: 3000 - $35 - 2 931 - 97,70%
Farm Level 2: 2000 - $15 - 2 000 - 100,00%
Farm Total Capacity :5000

Income

Home Games Left40
Average Attendance - %15 840 - 85,62%
Average Income per Game$1,865,339
Year to Date Revenue$1,865,339
Farm
Home Games Left40
Average Attendance - %4 931 - 98,62%
Average Income per Game$159,102
Year to Date Revenue$159,102

Expense

Pro Players Total Salaries$79,650,000
Farm Players Total Salaries$3,316,000
Coaches Total Salaries$8,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$2,081,556
Farm Year To Date Expenses$183,263
Pro Salary Cap To Date$1,958,607
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$74,613,560
Farm Estimated Season Revenue$6,364,080
Pro Remaining Season Days119
Pro Expenses Per Days$693,852
Pro Estimated Expenses$82,568,388
Farm Remaining Season Days109
Farm Expenses Per Days$60,857
Farm Estimated Expenses$6,633,413
Estimated Season Expenses$89,201,801
Season Salary Cap$79,650,000
Estimate Under Maximum Salary Cap of $86,000,000$6,350,000
Estimate Over Minimum Salary Cap of $52,000,000 $27,650,000
Current Bank Account$77,733,316
Projected Bank Account$69,509,155

Pro Players Salaries

John Tavares $9,500,000 (2)
-Salary Remaining : $9,266,393
Rasmus Dahlin $8,000,000 (4)
-Salary Remaining : $7,803,279
Jason Robertson $8,000,000 (1)
-Salary Remaining : $7,803,279
Clayton Keller $7,750,000 (3)
-Salary Remaining : $7,559,426
Tomas Hertl $6,500,000 (5)
-Salary Remaining : $6,340,164
Connor Ingram $4,000,000 (1)
-Salary Remaining : $3,901,639
Owen Power $4,000,000 (1)
-Salary Remaining : $3,901,639
Boone Jenner $4,000,000 (2)
-Salary Remaining : $3,901,639
Gustav Nyquist $4,000,000 (4)
-Salary Remaining : $3,901,639
Alex Vlasic $4,000,000 (5)
-Salary Remaining : $3,901,639
Dylan DeMelo $3,000,000 (3)
-Salary Remaining : $2,926,230
Cole Sillinger $2,750,000 (3)
-Salary Remaining : $2,682,377
Matt Roy $2,750,000 (2)
-Salary Remaining : $2,682,377
Mason McTavish $2,000,000 (3)
-Salary Remaining : $1,950,820
Casey Cizikas $2,000,000 (4)
-Salary Remaining : $1,950,820
Beck Malenstyn $1,750,000 (4)
-Salary Remaining : $1,706,967
Luke Hughes $1,200,000 (2)
-Salary Remaining : $1,170,492
Wyatt Johnston $1,200,000 (2)
-Salary Remaining : $1,170,492
Leo Carlsson $1,200,000 (4)
-Salary Remaining : $1,170,492
Anthony Stolarz $1,025,000 (2)
-Salary Remaining : $999,795
Andrew Cogliano $1,025,000 (2)
-Salary Remaining : $999,795
Total Pro Players21
Salary Commitment
Year 49 : $79,650,000
Year 50 : $63,650,000
Year 51 : $42,950,000
Year 52 : $27,450,000
Salary Average Commitment
Year 49 : $79,650,000
Year 50 : $63,650,000
Year 51 : $42,950,000
Year 52 : $27,450,000
Salary Cap with 1 Way Contract
Year 49 : $79,650,000
Year 50 : $63,650,000
Year 51 : $42,950,000
Year 52 : $27,450,000

Farm Players Salaries

Taylor Hall $500,000 (4)
Salary Remaining : $486,607
Louis Domingue $200,000 (1)
Salary Remaining : $194,643
Dawson Mercer $200,000 (3)
Salary Remaining : $194,643
Michael Houser $200,000 (1)
Salary Remaining : $194,643
Connor McMichael $200,000 (1)
Salary Remaining : $194,643
Travis Dermott $200,000 (2)
Salary Remaining : $194,643
Corey Perry $200,000 (3)
Salary Remaining : $194,643
Zach Parise $176,000 (1)
Salary Remaining : $171,286
Simon Nemec $120,000 (4)
Salary Remaining : $116,786
Kevin Rooney $102,500 (3)
Salary Remaining : $99,754
Tomas Tatar $102,500 (2)
Salary Remaining : $99,754
Patrick Maroon $102,500 (2)
Salary Remaining : $99,754
igor shesterkin $100,000 (3)
Salary Remaining : $97,321
Nico Daws $100,000 (3)
Salary Remaining : $97,321
Brandon Halverson $100,000 (1)
Salary Remaining : $97,321
Ivan Miroshnichenko $95,000 (4)
Salary Remaining : $92,455
John St. Ivany $80,000 (4)
Salary Remaining : $77,857
Filip Hallander (Out of Payroll) $77,500 (3)
Salary Remaining : $75,424
Wyatt Kalynuk $77,500 (2)
Salary Remaining : $75,424
Jeremy Davies $77,500 (5)
Salary Remaining : $75,424
Reilly Walsh $77,500 (4)
Salary Remaining : $75,424
Alec Regula $77,500 (4)
Salary Remaining : $75,424
Oliver Kylington $77,500 (3)
Salary Remaining : $75,424
Jackson Cates $75,000 (2)
Salary Remaining : $72,991
Marc McLaughlin $75,000 (2)
Salary Remaining : $72,991
Total Farm Players25
Salary Commitment
Year 49 : $3,393,500
Year 50 : $2,517,500
Year 51 : $1,885,000
Year 52 : $1,027,500
Salary Average Commitment
Year 49 : $3,393,500
Year 50 : $2,517,500
Year 51 : $1,885,000
Year 52 : $1,027,500

Moncton Wildcats



Arena Capacity - Ticket Price
Attendance - %

Arena NameMoncton Coliseum
Level 1: 7000 - $105 - 6 197 - 88,53%
Level 2: 5250 - $75 - 5 250 - 100,00%
Level 3: 4000 - $45 - 3 047 - 76,18%
Level 4: 5000 - $25 - 4 484 - 89,68%
Luxury : 1750 - $178 - 1 687 - 96,40%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 2 000 - 100,00%
Farm Level 2: 1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %20 665 - 89,85%
Average Income per Game$2,072,117
Year to Date Revenue$2,072,117
Farm
Home Games Left40
Average Attendance - %3 000 - 100,00%
Average Income per Game$102,000
Year to Date Revenue$102,000

Expense

Pro Players Total Salaries$63,700,000
Farm Players Total Salaries$1,377,500
Coaches Total Salaries$4,700,000
Luxury Taxe Total$0
Pro Year To Date Expenses$1,664,754
Farm Year To Date Expenses$55,647
Pro Salary Cap To Date$1,566,393
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$82,884,680
Farm Estimated Season Revenue$4,080,000
Pro Remaining Season Days119
Pro Expenses Per Days$554,918
Pro Estimated Expenses$66,035,242
Farm Remaining Season Days109
Farm Expenses Per Days$18,549
Farm Estimated Expenses$2,021,841
Estimated Season Expenses$68,057,083
Season Salary Cap$63,700,000
Estimate Under Maximum Salary Cap of $86,000,000$22,300,000
Estimate Over Minimum Salary Cap of $52,000,000 $11,700,000
Current Bank Account$102,307,729
Projected Bank Account$121,215,326

Pro Players Salaries

Evan Bouchard $8,000,000 (1)
-Salary Remaining : $7,803,279
Dylan Strome $7,250,000 (5)
-Salary Remaining : $7,071,721
Igor Shesterkin $7,000,000 (4)
-Salary Remaining : $6,827,869
Josh Norris $6,500,000 (4)
-Salary Remaining : $6,340,164
Damon Severson $6,000,000 (1)
-Salary Remaining : $5,852,459
Brandon Saad $4,500,000 (1)
-Salary Remaining : $4,389,344
Gabriel Vilardi $3,500,000 (2)
-Salary Remaining : $3,413,934
Carson Soucy $3,250,000 (1)
-Salary Remaining : $3,170,082
Daniel Sprong $3,150,000 (1)
-Salary Remaining : $3,072,541
William Borgen $2,750,000 (3)
-Salary Remaining : $2,682,377
Morgan Frost $2,000,000 (2)
-Salary Remaining : $1,950,820
Jake Allen $2,000,000 (1)
-Salary Remaining : $1,950,820
Jakob Pelletier $1,200,000 (2)
-Salary Remaining : $1,170,492
Tyler Johnson $1,025,000 (1)
-Salary Remaining : $999,795
Luke Glendening $1,025,000 (3)
-Salary Remaining : $999,795
Julien Gauthier $950,000 (1)
-Salary Remaining : $926,639
Brock Faber $925,000 (2)
-Salary Remaining : $902,254
Hendrix Lapierre $900,000 (2)
-Salary Remaining : $877,869
Martin Pospisil $900,000 (4)
-Salary Remaining : $877,869
Arber Xhekaj $875,000 (2)
-Salary Remaining : $853,484
Total Pro Players20
Salary Commitment
Year 49 : $63,700,000
Year 50 : $34,825,000
Year 51 : $25,425,000
Year 52 : $21,650,000
Salary Average Commitment
Year 49 : $63,700,000
Year 50 : $34,825,000
Year 51 : $25,425,000
Year 52 : $21,650,000
Salary Cap with 1 Way Contract
Year 49 : $63,700,000
Year 50 : $34,825,000
Year 51 : $25,425,000
Year 52 : $21,650,000

Farm Players Salaries

Zachary Bolduc $120,000 (4)
Salary Remaining : $116,786
Lane Hutson $120,000 (4)
Salary Remaining : $116,786
Will Butcher $95,000 (1)
Salary Remaining : $92,455
Mac Hollowell $95,000 (1)
Salary Remaining : $92,455
Brendan Brisson $92,500 (4)
Salary Remaining : $90,022
Carl Dahlstrom $90,000 (1)
Salary Remaining : $87,589
Samuel Fagemo $90,000 (1)
Salary Remaining : $87,589
Ty Smith $90,000 (1)
Salary Remaining : $87,589
Tobias Bjornfot $90,000 (2)
Salary Remaining : $87,589
Gage Goncalves $90,000 (4)
Salary Remaining : $87,589
Tim Berni $87,500 (3)
Salary Remaining : $85,156
Joshua Ho-Sang $85,000 (1)
Salary Remaining : $82,723
Cole Reinhardt $80,000 (1)
Salary Remaining : $77,857
Jean-Luc Foudy $77,500 (2)
Salary Remaining : $75,424
Marc Michaelis $75,000 (1)
Salary Remaining : $72,991
Total Farm Players15
Salary Commitment
Year 49 : $1,377,500
Year 50 : $677,500
Year 51 : $510,000
Year 52 : $422,500
Salary Average Commitment
Year 49 : $1,377,500
Year 50 : $677,500
Year 51 : $510,000
Year 52 : $422,500

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Molson
Level 1: 7000 - $100 - 6 745 - 96,36%
Level 2: 6000 - $77 - 4 160 - 69,33%
Level 3: 3000 - $48 - 2 746 - 91,53%
Level 4: 5000 - $30 - 4 371 - 87,42%
Luxury : 2000 - $130 - 2 000 - 100,00%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 2 000 - 100,00%
Farm Level 2: 1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %20 022 - 87,05%
Average Income per Game$1,973,085
Year to Date Revenue$1,973,085
Farm
Home Games Left40
Average Attendance - %3 000 - 100,00%
Average Income per Game$102,000
Year to Date Revenue$102,000

Expense

Pro Players Total Salaries$82,500,000
Farm Players Total Salaries$1,955,000
Coaches Total Salaries$8,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$2,213,935
Farm Year To Date Expenses$80,067
Pro Salary Cap To Date$2,029,509
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$78,923,400
Farm Estimated Season Revenue$4,080,000
Pro Remaining Season Days119
Pro Expenses Per Days$737,705
Pro Estimated Expenses$87,786,895
Farm Remaining Season Days109
Farm Expenses Per Days$26,384
Farm Estimated Expenses$2,875,856
Estimated Season Expenses$90,662,751
Season Salary Cap$82,500,000
Estimate Under Maximum Salary Cap of $86,000,000$3,500,000
Estimate Over Minimum Salary Cap of $52,000,000 $30,500,000
Current Bank Account$29,133,493
Projected Bank Account$21,474,142

Pro Players Salaries

Victor Hedman $8,500,000 (1)
-Salary Remaining : $8,290,984
Valeri Nichushkin $7,700,000 (1)
-Salary Remaining : $7,510,656
John Carlson $7,250,000 (3)
-Salary Remaining : $7,071,721
Sergei Bobrovsky $6,250,000 (3)
-Salary Remaining : $6,096,311
Chris Kreider $5,500,000 (5)
-Salary Remaining : $5,364,754
Darnell Nurse $5,250,000 (4)
-Salary Remaining : $5,120,902
Sean Monahan $5,000,000 (3)
-Salary Remaining : $4,877,049
Yegor Sharangovich $4,750,000 (3)
-Salary Remaining : $4,633,197
Ryan Hartman $4,200,000 (4)
-Salary Remaining : $4,096,721
Tyler Myers $3,750,000 (4)
-Salary Remaining : $3,657,787
Semyon Varlamov $3,000,000 (1)
-Salary Remaining : $2,926,230
Jordan Staal $3,000,000 (2)
-Salary Remaining : $2,926,230
Alexander Kerfoot $2,900,000 (2)
-Salary Remaining : $2,828,689
Erik Haula $2,800,000 (1)
-Salary Remaining : $2,731,148
Oliver Ekman-Larsson $2,500,000 (2)
-Salary Remaining : $2,438,525
Nick Jensen $2,250,000 (5)
-Salary Remaining : $2,194,672
Ryan Suter $1,500,000 (4)
-Salary Remaining : $1,463,115
Lars Eller $1,500,000 (5)
-Salary Remaining : $1,463,115
Yakov Trenin $1,500,000 (1)
-Salary Remaining : $1,463,115
Radek Faksa $1,250,000 (5)
-Salary Remaining : $1,219,262
Nic Dowd $1,150,000 (1)
-Salary Remaining : $1,121,721
Kyle Okposo $1,000,000 (1)
-Salary Remaining : $975,410
Total Pro Players22
Salary Commitment
Year 49 : $82,500,000
Year 50 : $56,850,000
Year 51 : $48,450,000
Year 52 : $25,200,000
Salary Average Commitment
Year 49 : $82,000,000
Year 50 : $56,850,000
Year 51 : $48,450,000
Year 52 : $25,200,000
Salary Cap with 1 Way Contract
Year 49 : $82,500,000
Year 50 : $56,850,000
Year 51 : $48,450,000
Year 52 : $25,200,000

Farm Players Salaries

Christian Dvorak $150,000 (4)
Salary Remaining : $145,982
Kaapo Kahkonen $125,000 (4)
Salary Remaining : $121,652
Alexandre Texier $120,000 (2)
Salary Remaining : $116,786
Akira Schmid $102,500 (3)
Salary Remaining : $99,754
Mads Sogaard $102,500 (1)
Salary Remaining : $99,754
Nicolas Meloche $100,000 (1)
Salary Remaining : $97,321
Alexander Alexeyev $95,000 (5)
Salary Remaining : $92,455
Jansen Harkins $90,000 (1)
Salary Remaining : $87,589
Parker Kelly $90,000 (1)
Salary Remaining : $87,589
Austin Strand $85,000 (1)
Salary Remaining : $82,723
Maxwell Crozier $85,000 (2)
Salary Remaining : $82,723
Chris Driedger $85,000 (2)
Salary Remaining : $82,723
Victor Mete $85,000 (3)
Salary Remaining : $82,723
Keith Kinkaid $85,000 (1)
Salary Remaining : $82,723
Semyon Der-Arguchintsev $80,000 (2)
Salary Remaining : $77,857
Brady Keeper $80,000 (1)
Salary Remaining : $77,857
Jayden Halbgewachs $80,000 (1)
Salary Remaining : $77,857
MacKenzie MacEachern $80,000 (2)
Salary Remaining : $77,857
Alexandre Fortin $80,000 (2)
Salary Remaining : $77,857
Nikolay Goldobin $80,000 (4)
Salary Remaining : $77,857
Filip Chlapik $75,000 (1)
Salary Remaining : $72,991
Total Farm Players21
Salary Commitment
Year 49 : $1,955,000
Year 50 : $1,167,500
Year 51 : $637,500
Year 52 : $450,000
Salary Average Commitment
Year 49 : $1,955,000
Year 50 : $1,167,500
Year 51 : $637,500
Year 52 : $450,000

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameAréna Patrick Roy
Level 1: 6000 - $126 - 4 872 - 81,20%
Level 2: 5250 - $75 - 5 053 - 96,25%
Level 3: 2250 - $51 - 2 225 - 98,89%
Level 4: 4000 - $33 - 3 832 - 95,80%
Luxury : 1500 - $235 - 1 220 - 81,33%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $40 - 2 000 - 100,00%
Farm Level 2: 1000 - $20 - 798 - 79,80%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %17 202 - 90,54%
Average Income per Game$1,975,321
Year to Date Revenue$1,975,321
Farm
Home Games Left40
Average Attendance - %2 798 - 93,27%
Average Income per Game$115,152
Year to Date Revenue$115,152

Expense

Pro Players Total Salaries$59,525,000
Farm Players Total Salaries$3,065,000
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$1,471,927
Farm Year To Date Expenses$95,490
Pro Salary Cap To Date$1,439,139
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$79,012,840
Farm Estimated Season Revenue$4,606,080
Pro Remaining Season Days119
Pro Expenses Per Days$496,107
Pro Estimated Expenses$59,036,733
Farm Remaining Season Days109
Farm Expenses Per Days$31,830
Farm Estimated Expenses$3,469,470
Estimated Season Expenses$62,506,203
Season Salary Cap$58,525,000
Estimate Under Maximum Salary Cap of $86,000,000$27,475,000
Estimate Over Minimum Salary Cap of $52,000,000 $6,525,000
Current Bank Account$124,368,131
Projected Bank Account$145,480,848

Pro Players Salaries

Duncan Keith $6,500,000 (4)
-Salary Remaining : $6,340,164
Trevor Zegras $6,500,000 (1)
-Salary Remaining : $6,340,164
John Gibson $5,500,000 (5)
-Salary Remaining : $5,364,754
John-Jason Peterka $5,250,000 (3)
-Salary Remaining : $5,120,902
Matias Maccelli $4,750,000 (3)
-Salary Remaining : $4,633,197
Jaden Schwartz $4,250,000 (3)
-Salary Remaining : $4,145,492
Michael Stone $4,000,000 (4)
-Salary Remaining : $3,901,639
Jesperi Kotkaniemi $3,850,000 (2)
-Salary Remaining : $3,755,328
Quinton Byfield $3,000,000 (1)
-Salary Remaining : $2,926,230
Justin Barron $2,000,000 (1)
-Salary Remaining : $1,950,820
Peyton Krebs $1,800,000 (3)
-Salary Remaining : $1,755,738
Logan Cooley $1,200,000 (2)
-Salary Remaining : $1,170,492
Logan Stankoven $1,200,000 (2)
-Salary Remaining : $1,170,492
Devon Levi $1,200,000 (1)
-Salary Remaining : $1,170,492
Dylan Guenther $1,200,000 (1)
-Salary Remaining : $1,170,492
Adam Fantilli $1,200,000 (2)
-Salary Remaining : $1,170,492
Olen Zellweger $1,100,000 (2)
-Salary Remaining : $1,072,951
Michael Kesselring $1,100,000 (2)
-Salary Remaining : $1,072,951
Maksymilian Szuber (Out of Payroll) $1,000,000 (2)
-Salary Remaining : $975,410
Tristan Luneau $1,000,000 (2)
-Salary Remaining : $975,410
Wyatt Kaiser $1,000,000 (2)
-Salary Remaining : $975,410
Dmitri Voronkov $925,000 (4)
-Salary Remaining : $902,254
Total Pro Players22
Salary Commitment
Year 49 : $59,525,000
Year 50 : $45,625,000
Year 51 : $32,975,000
Year 52 : $16,925,000
Salary Average Commitment
Year 49 : $59,525,000
Year 50 : $45,625,000
Year 51 : $32,975,000
Year 52 : $16,925,000
Salary Cap with 1 Way Contract
Year 49 : $59,525,000
Year 50 : $45,625,000
Year 51 : $32,975,000
Year 52 : $16,925,000

Farm Players Salaries

Phil Kessel $250,000 (1)
Salary Remaining : $243,304
Ville Heinola $200,000 (2)
Salary Remaining : $194,643
Bobby Brink $170,000 (3)
Salary Remaining : $165,446
Matt Kiersted $160,000 (4)
Salary Remaining : $155,714
Matt Nieto $130,000 (4)
Salary Remaining : $126,518
Ivan Fedotov $120,000 (4)
Salary Remaining : $116,786
Georgi Romanov $120,000 (2)
Salary Remaining : $116,786
Grigori Denisenko $120,000 (2)
Salary Remaining : $116,786
Jonatan Berggren $120,000 (2)
Salary Remaining : $116,786
Lukas Reichel $120,000 (3)
Salary Remaining : $116,786
Matt Villalta $110,000 (3)
Salary Remaining : $107,054
Frank Nazar $110,000 (2)
Salary Remaining : $107,054
Aatu Raty $100,000 (1)
Salary Remaining : $97,321
Jake Livingstone $100,000 (2)
Salary Remaining : $97,321
Matthew Savoie $100,000 (2)
Salary Remaining : $97,321
Lukas Rousek $100,000 (2)
Salary Remaining : $97,321
Logan Morrison $100,000 (2)
Salary Remaining : $97,321
Sean Farrell $100,000 (2)
Salary Remaining : $97,321
Jiri Smejkal $100,000 (2)
Salary Remaining : $97,321
Georgi Merkulov $100,000 (2)
Salary Remaining : $97,321
Gavin Brindley $100,000 (2)
Salary Remaining : $97,321
Arvid Soderblom $100,000 (1)
Salary Remaining : $97,321
Dmitri Samorukov $90,000 (1)
Salary Remaining : $87,589
Jake Leschyshyn $90,000 (2)
Salary Remaining : $87,589
Viktor Lodin $77,500 (4)
Salary Remaining : $75,424
Brendan Perlini $77,500 (4)
Salary Remaining : $75,424
Total Farm Players26
Salary Commitment
Year 49 : $3,065,000
Year 50 : $2,525,000
Year 51 : $965,000
Year 52 : $565,000
Salary Average Commitment
Year 49 : $3,065,000
Year 50 : $2,525,000
Year 51 : $965,000
Year 52 : $565,000

Nunavut Mystery



Arena Capacity - Ticket Price
Attendance - %

Arena NameNunavut Dome
Level 1: 6000 - $130 - 4 946 - 82,43%
Level 2: 5000 - $80 - 4 801 - 96,02%
Level 3: 2250 - $55 - 1 848 - 82,13%
Level 4: 4000 - $40 - 2 923 - 73,08%
Luxury : 1250 - $240 - 1 193 - 95,44%
Total Capacity :18500
Farm
Farm Level 1: 2000 - $35 - 2 000 - 100,00%
Farm Level 2: 1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %15 711 - 84,92%
Average Income per Game$1,991,522
Year to Date Revenue$1,991,522
Farm
Home Games Left39
Average Attendance - %3 000 - 100,00%
Average Income per Game$102,000
Year to Date Revenue$204,000

Expense

Pro Players Total Salaries$64,566,667
Farm Players Total Salaries$677,500
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$1,636,884
Farm Year To Date Expenses$44,934
Pro Salary Cap To Date$1,587,705
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$79,660,880
Farm Estimated Season Revenue$3,978,000
Pro Remaining Season Days119
Pro Expenses Per Days$545,628
Pro Estimated Expenses$64,929,732
Farm Remaining Season Days109
Farm Expenses Per Days$14,978
Farm Estimated Expenses$1,632,602
Estimated Season Expenses$66,562,334
Season Salary Cap$64,566,667
Estimate Under Maximum Salary Cap of $86,000,000$21,433,333
Estimate Over Minimum Salary Cap of $52,000,000 $12,566,667
Current Bank Account$110,249,536
Projected Bank Account$127,326,082

Pro Players Salaries

Seth Jarvis $7,000,000 (5)
-Salary Remaining : $6,827,869
Dustin Brown $5,000,000 (1)
-Salary Remaining : $4,877,049
David Krejci $5,000,000 (1)
-Salary Remaining : $4,877,049
Patrice Bergeron $5,000,000 (1)
-Salary Remaining : $4,877,049
Jordie Benn $5,000,000 (1)
-Salary Remaining : $4,877,049
Mark Borowiecki $5,000,000 (1)
-Salary Remaining : $4,877,049
Kevan Miller $5,000,000 (1)
-Salary Remaining : $4,877,049
Alex Chiasson $5,000,000 (1)
-Salary Remaining : $4,877,049
Shea Weber $5,000,000 (1)
-Salary Remaining : $4,877,049
Jujhar Khaira $5,000,000 (1)
-Salary Remaining : $4,877,049
Shane Pinto $2,750,000 (5)
-Salary Remaining : $2,682,377
Shane Wright $1,200,000 (2)
-Salary Remaining : $1,170,492
Jordan Harris $1,000,000 (5)
-Salary Remaining : $975,410
Glenn Gawdin $1,000,000 (1)
-Salary Remaining : $975,410
Steven Santini $1,000,000 (4)
-Salary Remaining : $975,410
Collin Graf $941,667 (4)
-Salary Remaining : $918,511
Cole Koepke $825,000 (2)
-Salary Remaining : $804,713
Ken Appleby $775,000 (2)
-Salary Remaining : $755,943
Mackie Samoskevich $775,000 (4)
-Salary Remaining : $755,943
Bradly Nadeau $775,000 (4)
-Salary Remaining : $755,943
Jiri Patera $775,000 (2)
-Salary Remaining : $755,943
Libor Hajek $750,000 (2)
-Salary Remaining : $731,557
Total Pro Players22
Salary Commitment
Year 49 : $64,566,667
Year 50 : $18,566,667
Year 51 : $14,241,667
Year 52 : $14,241,667
Salary Average Commitment
Year 49 : $64,566,667
Year 50 : $18,566,667
Year 51 : $14,241,667
Year 52 : $14,241,667
Salary Cap with 1 Way Contract
Year 49 : $64,566,667
Year 50 : $18,566,667
Year 51 : $14,241,667
Year 52 : $14,241,667

Farm Players Salaries

Veini Vehvilainen $100,000 (4)
Salary Remaining : $97,321
Lukas Vejdemo $100,000 (1)
Salary Remaining : $97,321
Nikita Nesterenko $90,000 (2)
Salary Remaining : $87,589
Marian Studenic $80,000 (1)
Salary Remaining : $77,857
Zach Sawchenko $77,500 (5)
Salary Remaining : $75,424
Nikita Tryamkin $77,500 (5)
Salary Remaining : $75,424
Pierrick Dube $77,500 (4)
Salary Remaining : $75,424
Charles Hudon $75,000 (1)
Salary Remaining : $72,991
Total Farm Players8
Salary Commitment
Year 49 : $677,500
Year 50 : $422,500
Year 51 : $332,500
Year 52 : $332,500
Salary Average Commitment
Year 49 : $677,500
Year 50 : $422,500
Year 51 : $332,500
Year 52 : $332,500

Ottawa Lumberjacks



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 7000 - $125 - 5 090 - 72,71%
Level 2: 6000 - $90 - 4 059 - 67,65%
Level 3: 3000 - $55 - 1 984 - 66,13%
Level 4: 5000 - $25 - 5 000 - 100,00%
Luxury : 2000 - $200 - 1 817 - 90,85%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1 962 - 98,10%
Farm Level 2: 1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %17 950 - 78,04%
Average Income per Game$2,078,804
Year to Date Revenue$2,078,804
Farm
Home Games Left40
Average Attendance - %2 962 - 98,73%
Average Income per Game$100,404
Year to Date Revenue$100,404

Expense

Pro Players Total Salaries$82,900,000
Farm Players Total Salaries$3,640,000
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$2,136,885
Farm Year To Date Expenses$151,071
Pro Salary Cap To Date$2,038,524
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$83,152,160
Farm Estimated Season Revenue$4,016,160
Pro Remaining Season Days119
Pro Expenses Per Days$712,295
Pro Estimated Expenses$84,763,105
Farm Remaining Season Days109
Farm Expenses Per Days$50,357
Farm Estimated Expenses$5,488,913
Estimated Season Expenses$90,252,018
Season Salary Cap$82,900,000
Estimate Under Maximum Salary Cap of $86,000,000$3,100,000
Estimate Over Minimum Salary Cap of $52,000,000 $30,900,000
Current Bank Account$69,503,150
Projected Bank Account$66,419,452

Pro Players Salaries

David Pastrnak $10,500,000 (4)
-Salary Remaining : $10,241,803
Roman Josi $8,500,000 (2)
-Salary Remaining : $8,290,984
Mika Zibanejad $8,000,000 (4)
-Salary Remaining : $7,803,279
J.T. Miller $8,000,000 (1)
-Salary Remaining : $7,803,279
Brandon Hagel $7,000,000 (2)
-Salary Remaining : $6,827,869
Mike Matheson $7,000,000 (4)
-Salary Remaining : $6,827,869
Jeremy Swayman $6,250,000 (4)
-Salary Remaining : $6,096,311
Artturi Lehkonen $4,800,000 (3)
-Salary Remaining : $4,681,967
Teuvo Teravainen $4,750,000 (3)
-Salary Remaining : $4,633,197
Jake DeBrusk $3,250,000 (1)
-Salary Remaining : $3,170,082
Jean-Gabriel Pageau $3,000,000 (2)
-Salary Remaining : $2,926,230
Timothy Liljegren $2,300,000 (3)
-Salary Remaining : $2,243,443
Trevor Moore $2,000,000 (2)
-Salary Remaining : $1,950,820
Dylan Samberg $1,500,000 (5)
-Salary Remaining : $1,463,115
Brett Leason $1,250,000 (5)
-Salary Remaining : $1,219,262
Jani Hakanpaa $1,200,000 (1)
-Salary Remaining : $1,170,492
Logan O'Connor $1,000,000 (1)
-Salary Remaining : $975,410
Justus Annunen $1,000,000 (5)
-Salary Remaining : $975,410
Sam Carrick $850,000 (1)
-Salary Remaining : $829,098
Sean Walker $750,000 (2)
-Salary Remaining : $731,557
Total Pro Players20
Salary Commitment
Year 49 : $82,900,000
Year 50 : $68,600,000
Year 51 : $47,350,000
Year 52 : $35,500,000
Salary Average Commitment
Year 49 : $82,900,000
Year 50 : $68,600,000
Year 51 : $47,350,000
Year 52 : $35,500,000
Salary Cap with 1 Way Contract
Year 49 : $82,900,000
Year 50 : $68,600,000
Year 51 : $47,350,000
Year 52 : $35,500,000

Farm Players Salaries

Aliaksei Protas $525,000 (5)
Salary Remaining : $510,938
Darcy Kuemper $300,000 (4)
Salary Remaining : $291,964
Conor Garland $300,000 (1)
Salary Remaining : $291,964
Alexander Holtz $150,000 (1)
Salary Remaining : $145,982
Jordan Spence $125,000 (5)
Salary Remaining : $121,652
Josh Mahura $125,000 (2)
Salary Remaining : $121,652
Kevin Korchinski $120,000 (4)
Salary Remaining : $116,786
Kirill Marchenko $120,000 (2)
Salary Remaining : $116,786
Ronald Attard $102,500 (1)
Salary Remaining : $99,754
Nils Hoglander $100,000 (1)
Salary Remaining : $97,321
Josh Archibald $100,000 (1)
Salary Remaining : $97,321
Riley Stillman $100,000 (2)
Salary Remaining : $97,321
Declan Chisholm $100,000 (5)
Salary Remaining : $97,321
Alex Petrovic $97,500 (4)
Salary Remaining : $94,888
Chris Wideman $95,000 (1)
Salary Remaining : $92,455
Sam Colangelo $92,500 (4)
Salary Remaining : $90,022
Nikita Chibrikov $92,500 (4)
Salary Remaining : $90,022
Rudolfs Balcers $90,000 (2)
Salary Remaining : $87,589
Sam Malinski $90,000 (3)
Salary Remaining : $87,589
Tyler Kleven $87,500 (2)
Salary Remaining : $85,156
Nikita Okhotyuk $85,000 (5)
Salary Remaining : $82,723
Rasmus Asplund $82,500 (4)
Salary Remaining : $80,290
Jeffrey Viel $80,000 (1)
Salary Remaining : $77,857
Zach Fucale $80,000 (3)
Salary Remaining : $77,857
Joey Keane $80,000 (4)
Salary Remaining : $77,857
Tristen Robins $80,000 (2)
Salary Remaining : $77,857
Ben Gleason $80,000 (2)
Salary Remaining : $77,857
Joey Anderson $80,000 (2)
Salary Remaining : $77,857
Jack Studnicka $80,000 (2)
Salary Remaining : $77,857
Total Farm Players29
Salary Commitment
Year 49 : $3,640,000
Year 50 : $2,712,500
Year 51 : $1,870,000
Year 52 : $1,700,000
Salary Average Commitment
Year 49 : $3,640,000
Year 50 : $2,712,500
Year 51 : $1,870,000
Year 52 : $1,700,000

Quebec Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Vidéotron
Level 1: 7000 - $95 - 7 000 - 100,00%
Level 2: 6000 - $68 - 5 578 - 92,97%
Level 3: 3000 - $50 - 2 300 - 76,67%
Level 4: 5000 - $30 - 4 195 - 83,90%
Luxury : 2000 - $190 - 1 600 - 80,00%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $45 - 1 764 - 88,20%
Farm Level 2: 1000 - $25 - 627 - 62,70%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %20 673 - 89,88%
Average Income per Game$2,065,900
Year to Date Revenue$2,065,900
Farm
Home Games Left40
Average Attendance - %2 391 - 79,70%
Average Income per Game$114,066
Year to Date Revenue$114,066

Expense

Pro Players Total Salaries$82,900,000
Farm Players Total Salaries$2,717,073
Coaches Total Salaries$9,900,000
Luxury Taxe Total$0
Pro Year To Date Expenses$2,259,837
Farm Year To Date Expenses$96,885
Pro Salary Cap To Date$2,038,524
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$82,636,000
Farm Estimated Season Revenue$4,562,640
Pro Remaining Season Days119
Pro Expenses Per Days$753,279
Pro Estimated Expenses$89,640,201
Farm Remaining Season Days109
Farm Expenses Per Days$32,295
Farm Estimated Expenses$3,520,155
Estimated Season Expenses$93,160,356
Season Salary Cap$82,900,000
Estimate Under Maximum Salary Cap of $86,000,000$3,100,000
Estimate Over Minimum Salary Cap of $52,000,000 $30,900,000
Current Bank Account$99,984,706
Projected Bank Account$94,022,990

Pro Players Salaries

Sam Reinhart $9,800,000 (1)
-Salary Remaining : $9,559,016
Matthew Tkachuk $9,500,000 (4)
-Salary Remaining : $9,266,393
Sidney Crosby $8,000,000 (1)
-Salary Remaining : $7,803,279
Mark Stone $7,500,000 (2)
-Salary Remaining : $7,315,574
Brady Tkachuk $7,500,000 (1)
-Salary Remaining : $7,315,574
Travis Konecny $6,600,000 (4)
-Salary Remaining : $6,437,705
Mattias Ekholm $5,250,000 (2)
-Salary Remaining : $5,120,902
Kris Letang $5,000,000 (1)
-Salary Remaining : $4,877,049
Tom Wilson $4,500,000 (2)
-Salary Remaining : $4,389,344
Thomas Chabot $4,000,000 (5)
-Salary Remaining : $3,901,639
Brandon Carlo $3,500,000 (1)
-Salary Remaining : $3,413,934
Sean Durzi $2,200,000 (2)
-Salary Remaining : $2,145,902
Jack McBain $2,100,000 (3)
-Salary Remaining : $2,048,361
Joonas Korpisalo $1,500,000 (4)
-Salary Remaining : $1,463,115
Dmitry Kulikov $1,250,000 (5)
-Salary Remaining : $1,219,262
Sam Steel $1,200,000 (3)
-Salary Remaining : $1,170,492
Nicolas Aube-Kubel $1,000,000 (2)
-Salary Remaining : $975,410
Jake Evans $975,000 (2)
-Salary Remaining : $951,025
Nick Bonino $775,000 (2)
-Salary Remaining : $755,943
Joey Daccord $750,000 (2)
-Salary Remaining : $731,557
Total Pro Players20
Salary Commitment
Year 49 : $82,900,000
Year 50 : $49,100,000
Year 51 : $26,150,000
Year 52 : $22,850,000
Salary Average Commitment
Year 49 : $82,900,000
Year 50 : $49,100,000
Year 51 : $26,150,000
Year 52 : $22,850,000
Salary Cap with 1 Way Contract
Year 49 : $82,900,000
Year 50 : $49,100,000
Year 51 : $26,150,000
Year 52 : $22,850,000

Farm Players Salaries

Jack Campbell $250,000 (2)
Salary Remaining : $243,304
Jacob MacDonald $128,559 (4)
Salary Remaining : $125,115
Sam Gagner $128,559 (4)
Salary Remaining : $125,115
Ross Johnston $127,955 (1)
Salary Remaining : $124,528
Magnus Chrona $120,000 (4)
Salary Remaining : $116,786
Simon Edvinsson $120,000 (2)
Salary Remaining : $116,786
Justin Brazeau $102,500 (3)
Salary Remaining : $99,754
Sammy Blais $100,000 (4)
Salary Remaining : $97,321
Jacob Lucchini $100,000 (4)
Salary Remaining : $97,321
Lucas Johansen $99,500 (5)
Salary Remaining : $96,835
Boris Katchouk $95,000 (5)
Salary Remaining : $92,455
Aidan McDonough $90,000 (2)
Salary Remaining : $87,589
Mike Hardman $87,500 (1)
Salary Remaining : $85,156
Filip Roos $82,500 (2)
Salary Remaining : $80,290
Santeri Hatakka $80,000 (5)
Salary Remaining : $77,857
Bokondji Imama $77,500 (4)
Salary Remaining : $75,424
Milan Lucic $77,500 (1)
Salary Remaining : $75,424
Kyle MacLean $77,500 (2)
Salary Remaining : $75,424
Eetu Makiniemi $77,500 (2)
Salary Remaining : $75,424
Cole McWard $77,500 (2)
Salary Remaining : $75,424
James Hamblin $77,500 (2)
Salary Remaining : $75,424
Joel Teasdale $77,500 (2)
Salary Remaining : $75,424
Matthew Kessel $77,500 (2)
Salary Remaining : $75,424
Parker Wotherspoon $77,500 (2)
Salary Remaining : $75,424
Pavol Regenda $77,500 (2)
Salary Remaining : $75,424
Ryan Reaves $77,500 (4)
Salary Remaining : $75,424
Declan Carlile $77,500 (2)
Salary Remaining : $75,424
John Hayden $75,000 (2)
Salary Remaining : $72,991
Total Farm Players28
Salary Commitment
Year 49 : $2,717,073
Year 50 : $2,424,118
Year 51 : $1,109,118
Year 52 : $1,006,618
Salary Average Commitment
Year 49 : $2,717,073
Year 50 : $2,424,118
Year 51 : $1,109,118
Year 52 : $1,006,618

Regina Pats



Arena Capacity - Ticket Price
Attendance - %

Arena NameVodka Center
Level 1: 7000 - $140 - 4 413 - 63,04%
Level 2: 6000 - $90 - 4 149 - 69,15%
Level 3: 3000 - $50 - 2 409 - 80,30%
Level 4: 5000 - $40 - 2 862 - 57,24%
Luxury : 2000 - $220 - 1 322 - 66,10%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 2 000 - 100,00%
Farm Level 2: 1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %15 155 - 65,89%
Average Income per Game$1,972,100
Year to Date Revenue$1,972,100
Farm
Home Games Left40
Average Attendance - %3 000 - 100,00%
Average Income per Game$102,000
Year to Date Revenue$102,000

Expense

Pro Players Total Salaries$80,500,000
Farm Players Total Salaries$2,470,000
Coaches Total Salaries$8,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$2,176,230
Farm Year To Date Expenses$79,554
Pro Salary Cap To Date$1,979,508
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$78,884,000
Farm Estimated Season Revenue$4,080,000
Pro Remaining Season Days119
Pro Expenses Per Days$725,410
Pro Estimated Expenses$86,323,790
Farm Remaining Season Days109
Farm Expenses Per Days$26,518
Farm Estimated Expenses$2,890,462
Estimated Season Expenses$89,214,252
Season Salary Cap$80,500,000
Estimate Under Maximum Salary Cap of $86,000,000$5,500,000
Estimate Over Minimum Salary Cap of $52,000,000 $28,500,000
Current Bank Account$51,309,249
Projected Bank Account$45,058,997

Pro Players Salaries

Kirill Kaprizov $9,000,000 (1)
-Salary Remaining : $8,778,689
Robert Thomas $8,000,000 (3)
-Salary Remaining : $7,803,279
Roope Hintz $7,125,000 (1)
-Salary Remaining : $6,949,795
Miro Heiskanen $7,000,000 (4)
-Salary Remaining : $6,827,869
Mathew Barzal $6,500,000 (1)
-Salary Remaining : $6,340,164
Cole Caufield $6,000,000 (4)
-Salary Remaining : $5,852,459
Josh Morrissey $6,000,000 (2)
-Salary Remaining : $5,852,459
Nick Schmaltz $5,250,000 (1)
-Salary Remaining : $5,120,902
Sam Bennett $4,000,000 (2)
-Salary Remaining : $3,901,639
Gustav Forsling $3,250,000 (1)
-Salary Remaining : $3,170,082
Yanni Gourde $3,100,000 (3)
-Salary Remaining : $3,023,770
Cam Talbot $3,000,000 (5)
-Salary Remaining : $2,926,230
Vladislav Gavrikov $2,600,000 (3)
-Salary Remaining : $2,536,066
Mikey Anderson $2,600,000 (4)
-Salary Remaining : $2,536,066
Dakota Joshua $2,300,000 (4)
-Salary Remaining : $2,243,443
Jake Sanderson $1,200,000 (2)
-Salary Remaining : $1,170,492
Teddy Blueger $1,000,000 (2)
-Salary Remaining : $975,410
Matthew Knies $900,000 (2)
-Salary Remaining : $877,869
Simon Holmstrom $900,000 (2)
-Salary Remaining : $877,869
Samuel Ersson $775,000 (2)
-Salary Remaining : $755,943
Total Pro Players20
Salary Commitment
Year 49 : $80,500,000
Year 50 : $49,375,000
Year 51 : $34,600,000
Year 52 : $20,900,000
Salary Average Commitment
Year 49 : $80,500,000
Year 50 : $49,375,000
Year 51 : $34,600,000
Year 52 : $20,900,000
Salary Cap with 1 Way Contract
Year 49 : $80,500,000
Year 50 : $49,375,000
Year 51 : $34,600,000
Year 52 : $20,900,000

Farm Players Salaries

Karel Vejmelka $350,000 (5)
Salary Remaining : $340,625
Alex Newhook $130,000 (3)
Salary Remaining : $126,518
Elvis Merzlikins $120,000 (3)
Salary Remaining : $116,786
Blake Lizotte $120,000 (2)
Salary Remaining : $116,786
Yaroslav Askarov $110,000 (2)
Salary Remaining : $107,054
Vitek Vanecek $90,000 (4)
Salary Remaining : $87,589
Connor Zary $90,000 (4)
Salary Remaining : $87,589
Henry Thrun $85,000 (2)
Salary Remaining : $82,723
Arttu Ruotsalainen $80,000 (1)
Salary Remaining : $77,857
Victor Soderstrom $80,000 (1)
Salary Remaining : $77,857
Nicholas Abruzzese $77,500 (5)
Salary Remaining : $75,424
Givani Smith $77,500 (3)
Salary Remaining : $75,424
Daemon Hunt $77,500 (4)
Salary Remaining : $75,424
Ryan Johnson $77,500 (4)
Salary Remaining : $75,424
Brayden Tracey $77,500 (5)
Salary Remaining : $75,424
Axel Jonsson-Fjallby $77,500 (5)
Salary Remaining : $75,424
Mattias Norlinder $77,500 (5)
Salary Remaining : $75,424
Drew Helleson $77,500 (2)
Salary Remaining : $75,424
Egor Afanasyev $77,500 (2)
Salary Remaining : $75,424
Hugh McGing $77,500 (2)
Salary Remaining : $75,424
Tyler Tucker $77,500 (2)
Salary Remaining : $75,424
Akil Thomas $77,500 (4)
Salary Remaining : $75,424
Dennis Cholowski $75,000 (2)
Salary Remaining : $72,991
Jacob Bernard-Docker $70,000 (1)
Salary Remaining : $68,125
Rasmus Kupari $70,000 (1)
Salary Remaining : $68,125
Daniil Tarasov $70,000 (1)
Salary Remaining : $68,125
Total Farm Players26
Salary Commitment
Year 49 : $2,470,000
Year 50 : $2,100,000
Year 51 : $1,400,000
Year 52 : $1,072,500
Salary Average Commitment
Year 49 : $2,470,000
Year 50 : $2,100,000
Year 51 : $1,400,000
Year 52 : $1,072,500

San Jose Rhinos



Arena Capacity - Ticket Price
Attendance - %

Arena NameSan Jose Arena
Level 1: 7000 - $91 - 6 333 - 90,47%
Level 2: 6000 - $56 - 5 563 - 92,72%
Level 3: 3000 - $35 - 2 839 - 94,63%
Level 4: 5000 - $19 - 5 000 - 100,00%
Luxury : 2000 - $181 - 1 698 - 84,90%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 2 000 - 100,00%
Farm Level 2: 1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %21 433 - 93,19%
Average Income per Game$1,806,394
Year to Date Revenue$1,806,394
Farm
Home Games Left40
Average Attendance - %3 000 - 100,00%
Average Income per Game$102,000
Year to Date Revenue$102,000

Expense

Pro Players Total Salaries$83,350,000
Farm Players Total Salaries$1,635,000
Coaches Total Salaries$7,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$2,172,540
Farm Year To Date Expenses$110,760
Pro Salary Cap To Date$2,049,591
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$72,255,760
Farm Estimated Season Revenue$4,080,000
Pro Remaining Season Days119
Pro Expenses Per Days$724,180
Pro Estimated Expenses$86,177,420
Farm Remaining Season Days109
Farm Expenses Per Days$36,920
Farm Estimated Expenses$4,024,280
Estimated Season Expenses$90,201,700
Season Salary Cap$83,350,000
Estimate Under Maximum Salary Cap of $86,000,000$2,650,000
Estimate Over Minimum Salary Cap of $52,000,000 $31,350,000
Current Bank Account$7,037,837
Projected Bank Account($6,828,103)

Pro Players Salaries

Mikko Rantanen $10,000,000 (3)
-Salary Remaining : $9,754,098
Filip Forsberg $8,500,000 (5)
-Salary Remaining : $8,290,984
Charlie McAvoy $8,500,000 (4)
-Salary Remaining : $8,290,984
Alex Ovechkin $8,000,000 (1)
-Salary Remaining : $7,803,279
Zach Hyman $7,000,000 (3)
-Salary Remaining : $6,827,869
Rasmus Andersson $6,250,000 (3)
-Salary Remaining : $6,096,311
Joel Eriksson Ek $6,000,000 (3)
-Salary Remaining : $5,852,459
Ryan O'Reilly $5,500,000 (3)
-Salary Remaining : $5,364,754
Jordan Binnington $4,000,000 (1)
-Salary Remaining : $3,901,639
Christopher Tanev $4,000,000 (4)
-Salary Remaining : $3,901,639
Ryan Lindgren $2,500,000 (2)
-Salary Remaining : $2,438,525
Vladislav Namestnikov $2,100,000 (5)
-Salary Remaining : $2,048,361
Alex Lyon $2,000,000 (4)
-Salary Remaining : $1,950,820
Erik Gudbranson $2,000,000 (2)
-Salary Remaining : $1,950,820
Jordan Martinook $1,500,000 (4)
-Salary Remaining : $1,463,115
Ryan Poehling $1,500,000 (5)
-Salary Remaining : $1,463,115
Ilya Lyubushkin $1,100,000 (4)
-Salary Remaining : $1,072,951
Pierre-Edouard Bellemare $1,000,000 (2)
-Salary Remaining : $975,410
Tomas Nosek $1,000,000 (2)
-Salary Remaining : $975,410
Phillip Di Giuseppe $900,000 (1)
-Salary Remaining : $877,869
Total Pro Players20
Salary Commitment
Year 49 : $83,350,000
Year 50 : $70,450,000
Year 51 : $63,950,000
Year 52 : $29,200,000
Salary Average Commitment
Year 49 : $83,350,000
Year 50 : $70,450,000
Year 51 : $63,950,000
Year 52 : $29,200,000
Salary Cap with 1 Way Contract
Year 49 : $83,350,000
Year 50 : $70,450,000
Year 51 : $63,950,000
Year 52 : $29,200,000

Farm Players Salaries

Chris Tierney $150,000 (4)
Salary Remaining : $145,982
Logan Stanley $150,000 (5)
Salary Remaining : $145,982
Devin Shore $140,000 (4)
Salary Remaining : $136,250
Zach Aston-Reese $120,000 (5)
Salary Remaining : $116,786
Ondrej Pavel $100,000 (4)
Salary Remaining : $97,321
Cameron Butler $100,000 (4)
Salary Remaining : $97,321
Nikolas Matinpalo $100,000 (4)
Salary Remaining : $97,321
Brian Halonen $100,000 (4)
Salary Remaining : $97,321
Alex Goligoski $80,000 (1)
Salary Remaining : $77,857
Mike Smith $77,500 (3)
Salary Remaining : $75,424
Julian Melchiori $77,500 (2)
Salary Remaining : $75,424
P.K. Subban $77,500 (4)
Salary Remaining : $75,424
Brad Hunt $77,500 (2)
Salary Remaining : $75,424
Marcus Hogberg $75,000 (2)
Salary Remaining : $72,991
Taylor Leier $70,000 (1)
Salary Remaining : $68,125
Jean-Sebastien Dea $70,000 (1)
Salary Remaining : $68,125
Gilles Senn $70,000 (1)
Salary Remaining : $68,125
Total Farm Players17
Salary Commitment
Year 49 : $1,635,000
Year 50 : $1,345,000
Year 51 : $1,115,000
Year 52 : $1,037,500
Salary Average Commitment
Year 49 : $1,635,000
Year 50 : $1,345,000
Year 51 : $1,115,000
Year 52 : $1,037,500

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameSkank-A-Feller Center
Level 1: 7000 - $115 - 6 517 - 93,10%
Level 2: 6000 - $75 - 5 874 - 97,90%
Level 3: 3000 - $45 - 2 780 - 92,67%
Level 4: 5000 - $30 - 4 982 - 99,64%
Luxury : 2000 - $185 - 1 898 - 94,90%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $40 - 2 000 - 100,00%
Farm Level 2: 1000 - $20 - 914 - 91,40%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %22 051 - 95,87%
Average Income per Game$2,360,403
Year to Date Revenue$2,360,403
Farm
Home Games Left40
Average Attendance - %2 914 - 97,13%
Average Income per Game$117,936
Year to Date Revenue$117,936

Expense

Pro Players Total Salaries$85,400,000
Farm Players Total Salaries$3,055,000
Coaches Total Salaries$7,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$2,247,540
Farm Year To Date Expenses$115,314
Pro Salary Cap To Date$2,100,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$94,416,120
Farm Estimated Season Revenue$4,717,440
Pro Remaining Season Days119
Pro Expenses Per Days$749,180
Pro Estimated Expenses$89,152,420
Farm Remaining Season Days109
Farm Expenses Per Days$38,438
Farm Estimated Expenses$4,189,742
Estimated Season Expenses$93,342,162
Season Salary Cap$85,400,000
Estimate Under Maximum Salary Cap of $86,000,000$600,000
Estimate Over Minimum Salary Cap of $52,000,000 $33,400,000
Current Bank Account$78,261,711
Projected Bank Account$84,053,109

Pro Players Salaries

Mitch Marner $9,600,000 (3)
-Salary Remaining : $9,363,934
Jack Eichel $9,000,000 (1)
-Salary Remaining : $8,778,689
Ilya Sorokin $7,800,000 (2)
-Salary Remaining : $7,608,197
Jake Guentzel $7,200,000 (3)
-Salary Remaining : $7,022,951
Kevin Fiala $6,500,000 (4)
-Salary Remaining : $6,340,164
Shea Theodore $6,500,000 (2)
-Salary Remaining : $6,340,164
Jaccob Slavin $6,200,000 (4)
-Salary Remaining : $6,047,541
Mikhail Sergachev $5,750,000 (1)
-Salary Remaining : $5,608,607
Vincent Trocheck $5,500,000 (2)
-Salary Remaining : $5,364,754
Adin Hill $4,000,000 (5)
-Salary Remaining : $3,901,639
Alexis Lafreniere $3,000,000 (1)
-Salary Remaining : $2,926,230
Torey Krug $2,250,000 (4)
-Salary Remaining : $2,194,672
Braden Schneider $1,800,000 (1)
-Salary Remaining : $1,755,738
Josh Brown $1,500,000 (1)
-Salary Remaining : $1,463,115
Trent Frederic $1,100,000 (2)
-Salary Remaining : $1,072,951
Sean Kuraly $1,000,000 (3)
-Salary Remaining : $975,410
Morgan Barron $1,000,000 (1)
-Salary Remaining : $975,410
Alexei Melnichuk $900,000 (3)
-Salary Remaining : $877,869
Pontus Holmberg $900,000 (2)
-Salary Remaining : $877,869
William Carrier $800,000 (5)
-Salary Remaining : $780,328
William Cuylle $775,000 (2)
-Salary Remaining : $755,943
Vasiliy Ponomarev $775,000 (4)
-Salary Remaining : $755,943
Matt Benning $775,000 (3)
-Salary Remaining : $755,943
Justin Sourdif $775,000 (4)
-Salary Remaining : $755,943
Total Pro Players24
Salary Commitment
Year 49 : $85,400,000
Year 50 : $63,350,000
Year 51 : $40,775,000
Year 52 : $21,300,000
Salary Average Commitment
Year 49 : $85,400,000
Year 50 : $63,350,000
Year 51 : $40,775,000
Year 52 : $21,300,000
Salary Cap with 1 Way Contract
Year 49 : $85,400,000
Year 50 : $63,350,000
Year 51 : $40,775,000
Year 52 : $21,300,000

Farm Players Salaries

Calen Addison $400,000 (1)
Salary Remaining : $389,286
Spencer Knight $300,000 (1)
Salary Remaining : $291,964
Derek Forbort $300,000 (1)
Salary Remaining : $291,964
Dante Fabbro $200,000 (3)
Salary Remaining : $194,643
Mikhail Grigorenko $110,000 (5)
Salary Remaining : $107,054
Ivan Chekhovich $110,000 (3)
Salary Remaining : $107,054
Sampo Ranta $110,000 (3)
Salary Remaining : $107,054
Mavrik Bourque $100,000 (4)
Salary Remaining : $97,321
Jayden Struble $90,000 (4)
Salary Remaining : $87,589
Robert Bortuzzo $90,000 (5)
Salary Remaining : $87,589
Alex Barre-Boulet $85,000 (1)
Salary Remaining : $82,723
Lukas Cormier $85,000 (4)
Salary Remaining : $82,723
Egor Sokolov $77,500 (5)
Salary Remaining : $75,424
Raphael Lavoie $77,500 (4)
Salary Remaining : $75,424
Riley Tufte $77,500 (3)
Salary Remaining : $75,424
Gabriel Fortier $77,500 (5)
Salary Remaining : $75,424
Jaret Anderson-Dolan $77,500 (4)
Salary Remaining : $75,424
Ryan Merkley $77,500 (5)
Salary Remaining : $75,424
Jonathan Gruden $77,500 (2)
Salary Remaining : $75,424
Samuel Knazko $77,500 (2)
Salary Remaining : $75,424
Shane Bowers $77,500 (2)
Salary Remaining : $75,424
Vincent Iorio $77,500 (2)
Salary Remaining : $75,424
Dillon Dube $77,500 (3)
Salary Remaining : $75,424
Nicolas Beaudin $77,500 (4)
Salary Remaining : $75,424
Aleksi Heponiemi $75,000 (1)
Salary Remaining : $72,991
Tyce Thompson $70,000 (1)
Salary Remaining : $68,125
Total Farm Players26
Salary Commitment
Year 49 : $3,055,000
Year 50 : $1,825,000
Year 51 : $1,515,000
Year 52 : $940,000
Salary Average Commitment
Year 49 : $3,055,000
Year 50 : $1,825,000
Year 51 : $1,515,000
Year 52 : $940,000

St-Johns Desperados



Arena Capacity - Ticket Price
Attendance - %

Arena NameNewfie Center
Level 1: 7000 - $85 - 6 852 - 97,89%
Level 2: 6000 - $55 - 5 385 - 89,75%
Level 3: 3000 - $30 - 2 965 - 98,83%
Level 4: 5000 - $25 - 4 748 - 94,96%
Luxury : 2000 - $160 - 1 642 - 82,10%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1 989 - 99,45%
Farm Level 2: 1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %21 592 - 93,88%
Average Income per Game$1,753,655
Year to Date Revenue$1,753,655
Farm
Home Games Left40
Average Attendance - %2 989 - 99,63%
Average Income per Game$101,538
Year to Date Revenue$101,538

Expense

Pro Players Total Salaries$53,678,333
Farm Players Total Salaries$810,000
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$1,442,910
Farm Year To Date Expenses$35,088
Pro Salary Cap To Date$1,319,958
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$70,146,200
Farm Estimated Season Revenue$4,061,520
Pro Remaining Season Days119
Pro Expenses Per Days$480,970
Pro Estimated Expenses$57,235,430
Farm Remaining Season Days109
Farm Expenses Per Days$11,696
Farm Estimated Expenses$1,274,864
Estimated Season Expenses$58,510,294
Season Salary Cap$53,678,333
Estimate Under Maximum Salary Cap of $86,000,000$32,321,667
Estimate Over Minimum Salary Cap of $52,000,000 $1,678,333
Current Bank Account$71,855,160
Projected Bank Account$87,552,586

Pro Players Salaries

Evgeny Kuznetsov $5,750,000 (1)
-Salary Remaining : $5,608,607
Nate Schmidt $5,000,000 (4)
-Salary Remaining : $4,877,049
Jakob Silfverberg $4,000,000 (1)
-Salary Remaining : $3,901,639
Andre Burakovsky $4,000,000 (4)
-Salary Remaining : $3,901,639
Byron Froese $3,500,000 (2)
-Salary Remaining : $3,413,934
Connor Brown $3,000,000 (1)
-Salary Remaining : $2,926,230
Alex Belzile $3,000,000 (2)
-Salary Remaining : $2,926,230
Jaxson Stauber $3,000,000 (4)
-Salary Remaining : $2,926,230
Dakota Mermis $3,000,000 (3)
-Salary Remaining : $2,926,230
Louie Belpedio $3,000,000 (3)
-Salary Remaining : $2,926,230
Filip Chytil $2,000,000 (4)
-Salary Remaining : $1,950,820
Adam Ruzicka $1,750,000 (1)
-Salary Remaining : $1,706,967
Cody Glass $1,500,000 (1)
-Salary Remaining : $1,463,115
Noah Juulsen $1,250,000 (4)
-Salary Remaining : $1,219,262
Max Jones $1,250,000 (2)
-Salary Remaining : $1,219,262
Oliver Wahlstrom $1,250,000 (2)
-Salary Remaining : $1,219,262
Marco Rossi $1,200,000 (1)
-Salary Remaining : $1,170,492
Zachary Benson $1,100,000 (4)
-Salary Remaining : $1,072,951
Sebastien Aho $925,000 (3)
-Salary Remaining : $902,254
Cameron Crotty $903,333 (2)
-Salary Remaining : $881,120
Nils Aman $900,000 (2)
-Salary Remaining : $877,869
Mikael Pyyhtia $850,000 (2)
-Salary Remaining : $829,098
Dylan Wells $775,000 (1)
-Salary Remaining : $755,943
Emil Andrae $775,000 (2)
-Salary Remaining : $755,943
Total Pro Players24
Salary Commitment
Year 49 : $53,678,333
Year 50 : $35,703,333
Year 51 : $23,275,000
Year 52 : $16,350,000
Salary Average Commitment
Year 49 : $53,678,333
Year 50 : $35,703,333
Year 51 : $23,275,000
Year 52 : $16,350,000
Salary Cap with 1 Way Contract
Year 49 : $53,678,333
Year 50 : $35,703,333
Year 51 : $23,275,000
Year 52 : $16,350,000

Farm Players Salaries

Adam Raska $90,000 (3)
Salary Remaining : $87,589
Adam Ginning $85,000 (2)
Salary Remaining : $82,723
Jonas Rondbjerg $85,000 (3)
Salary Remaining : $82,723
Jack Rathbone $85,000 (1)
Salary Remaining : $82,723
Olle Lycksell $80,000 (2)
Salary Remaining : $77,857
Jan Jenik $80,000 (1)
Salary Remaining : $77,857
Adam Erne $80,000 (2)
Salary Remaining : $77,857
Dylan Ferguson $77,500 (3)
Salary Remaining : $75,424
Matthew Highmore $77,500 (3)
Salary Remaining : $75,424
Drake Caggiula $70,000 (3)
Salary Remaining : $68,125
Total Farm Players10
Salary Commitment
Year 49 : $810,000
Year 50 : $645,000
Year 51 : $400,000
Year 52 : $0
Salary Average Commitment
Year 49 : $810,000
Year 50 : $645,000
Year 51 : $400,000
Year 52 : $0

St-Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 7000 - $100 - 6 898 - 98,54%
Level 2: 6000 - $65 - 5 934 - 98,90%
Level 3: 3000 - $35 - 2 791 - 93,03%
Level 4: 5000 - $25 - 4 481 - 89,62%
Luxury : 2000 - $200 - 1 851 - 92,55%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1 976 - 98,80%
Farm Level 2: 1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %21 955 - 95,46%
Average Income per Game$2,152,046
Year to Date Revenue$2,152,046
Farm
Home Games Left40
Average Attendance - %2 976 - 99,20%
Average Income per Game$100,992
Year to Date Revenue$100,992

Expense

Pro Players Total Salaries$85,225,000
Farm Players Total Salaries$1,580,110
Coaches Total Salaries$5,550,000
Luxury Taxe Total$0
Pro Year To Date Expenses$2,222,337
Farm Year To Date Expenses$53,040
Pro Salary Cap To Date$2,095,698
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$86,081,840
Farm Estimated Season Revenue$4,039,680
Pro Remaining Season Days119
Pro Expenses Per Days$740,779
Pro Estimated Expenses$88,152,701
Farm Remaining Season Days109
Farm Expenses Per Days$17,680
Farm Estimated Expenses$1,927,120
Estimated Season Expenses$90,079,821
Season Salary Cap$85,225,000
Estimate Under Maximum Salary Cap of $86,000,000$775,000
Estimate Over Minimum Salary Cap of $52,000,000 $33,225,000
Current Bank Account$14,292,282
Projected Bank Account$14,333,981

Pro Players Salaries

Auston Matthews $11,800,000 (5)
-Salary Remaining : $11,509,836
Nathan MacKinnon $11,500,000 (1)
-Salary Remaining : $11,217,213
Nikolaj Ehlers $6,200,000 (4)
-Salary Remaining : $6,047,541
Neal Pionk $5,800,000 (1)
-Salary Remaining : $5,657,377
Ivan Provorov $5,800,000 (3)
-Salary Remaining : $5,657,377
Esa Lindell $5,500,000 (3)
-Salary Remaining : $5,364,754
Ryan McDonagh $5,500,000 (4)
-Salary Remaining : $5,364,754
Juuse Saros $5,500,000 (4)
-Salary Remaining : $5,364,754
Aaron Ekblad $5,250,000 (4)
-Salary Remaining : $5,120,902
Claude Giroux $4,800,000 (3)
-Salary Remaining : $4,681,967
Scott Laughton $3,000,000 (3)
-Salary Remaining : $2,926,230
Nino Niederreiter $2,500,000 (3)
-Salary Remaining : $2,438,525
Philipp Kurashev $1,500,000 (1)
-Salary Remaining : $1,463,115
Pius Suter $1,500,000 (4)
-Salary Remaining : $1,463,115
Cal Clutterbuck $1,400,000 (3)
-Salary Remaining : $1,365,574
Conor Timmins $1,300,000 (5)
-Salary Remaining : $1,268,033
Laurent Brossoit $1,200,000 (3)
-Salary Remaining : $1,170,492
Jason Dickinson $1,200,000 (1)
-Salary Remaining : $1,170,492
Mark Giordano $1,025,000 (2)
-Salary Remaining : $999,795
Adam Klapka $1,025,000 (3)
-Salary Remaining : $999,795
Emil Martinsen Lilleberg $1,025,000 (3)
-Salary Remaining : $999,795
Cole Smith $900,000 (3)
-Salary Remaining : $877,869
Total Pro Players22
Salary Commitment
Year 49 : $85,225,000
Year 50 : $65,225,000
Year 51 : $64,200,000
Year 52 : $37,050,000
Salary Average Commitment
Year 49 : $85,225,000
Year 50 : $65,225,000
Year 51 : $64,200,000
Year 52 : $37,050,000
Salary Cap with 1 Way Contract
Year 49 : $85,225,000
Year 50 : $65,225,000
Year 51 : $64,200,000
Year 52 : $37,050,000

Farm Players Salaries

Kevin Lankinen $150,000 (1)
Salary Remaining : $145,982
Egor Zamula $150,000 (1)
Salary Remaining : $145,982
Steven Lorentz $120,000 (2)
Salary Remaining : $116,786
Ryan Johansen $102,500 (1)
Salary Remaining : $99,754
Marcus Johansson $100,000 (1)
Salary Remaining : $97,321
Tye Kartye $90,000 (2)
Salary Remaining : $87,589
Jakub Lauko $85,000 (2)
Salary Remaining : $82,723
Aaron Dell $82,610 (2)
Salary Remaining : $80,397
Ethan Del Mastro $80,000 (4)
Salary Remaining : $77,857
Nick Cicek $77,500 (2)
Salary Remaining : $75,424
Damien Giroux $77,500 (2)
Salary Remaining : $75,424
Hunter Drew $77,500 (1)
Salary Remaining : $75,424
Carson Meyer $77,500 (4)
Salary Remaining : $75,424
Riley Damiani $77,500 (2)
Salary Remaining : $75,424
Carl Grundstrom $77,500 (2)
Salary Remaining : $75,424
Clark Bishop $77,500 (3)
Salary Remaining : $75,424
Arshdeep Bains $77,500 (1)
Salary Remaining : $75,424
Total Farm Players17
Salary Commitment
Year 49 : $1,580,110
Year 50 : $922,610
Year 51 : $235,000
Year 52 : $157,500
Salary Average Commitment
Year 49 : $1,580,110
Year 50 : $922,610
Year 51 : $235,000
Year 52 : $157,500

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameEagle Palace
Level 1: 6500 - $125 - 5 092 - 78,34%
Level 2: 5500 - $80 - 4 414 - 80,25%
Level 3: 3000 - $65 - 1 771 - 59,03%
Level 4: 5000 - $50 - 2 249 - 44,98%
Luxury : 1500 - $250 - 1 172 - 78,13%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $45 - 1 706 - 85,30%
Farm Level 2: 1000 - $25 - 642 - 64,20%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %14 698 - 68,36%
Average Income per Game$1,963,241
Year to Date Revenue$1,963,241
Farm
Home Games Left40
Average Attendance - %2 348 - 78,27%
Average Income per Game$111,384
Year to Date Revenue$111,384

Expense

Pro Players Total Salaries$62,750,000
Farm Players Total Salaries$3,469,000
Coaches Total Salaries$7,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$1,665,984
Farm Year To Date Expenses$159,885
Pro Salary Cap To Date$1,543,032
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$78,529,640
Farm Estimated Season Revenue$4,455,360
Pro Remaining Season Days119
Pro Expenses Per Days$555,328
Pro Estimated Expenses$66,084,032
Farm Remaining Season Days109
Farm Expenses Per Days$53,295
Farm Estimated Expenses$5,809,155
Estimated Season Expenses$71,893,187
Season Salary Cap$62,750,000
Estimate Under Maximum Salary Cap of $86,000,000$23,250,000
Estimate Over Minimum Salary Cap of $52,000,000 $10,750,000
Current Bank Account$49,284,919
Projected Bank Account$60,376,732

Pro Players Salaries

Jack Johnson $6,600,000 (1)
-Salary Remaining : $6,437,705
Frederik Andersen $6,000,000 (1)
-Salary Remaining : $5,852,459
Ryan Strome $5,000,000 (4)
-Salary Remaining : $4,877,049
J.T. Compher $4,500,000 (3)
-Salary Remaining : $4,389,344
Samuel Girard $4,000,000 (4)
-Salary Remaining : $3,901,639
Alec Martinez $4,000,000 (3)
-Salary Remaining : $3,901,639
Andrew Copp $3,750,000 (4)
-Salary Remaining : $3,657,787
Alex Stalock $3,500,000 (1)
-Salary Remaining : $3,413,934
Matt Grzelcyk $3,500,000 (4)
-Salary Remaining : $3,413,934
Thomas Novak $3,500,000 (3)
-Salary Remaining : $3,413,934
Olli Maatta $3,000,000 (4)
-Salary Remaining : $2,926,230
Miles Wood $3,000,000 (1)
-Salary Remaining : $2,926,230
Andreas Athanasiou $2,250,000 (3)
-Salary Remaining : $2,194,672
Evan Rodrigues $2,000,000 (4)
-Salary Remaining : $1,950,820
David Kampf $1,750,000 (4)
-Salary Remaining : $1,706,967
Kasperi Kapanen $1,500,000 (4)
-Salary Remaining : $1,463,115
Brayden Pachal $1,500,000 (3)
-Salary Remaining : $1,463,115
Jimmy Vesey $1,000,000 (2)
-Salary Remaining : $975,410
Alexander Nylander $850,000 (1)
-Salary Remaining : $829,098
Michael Sgarbossa $800,000 (3)
-Salary Remaining : $780,328
William Lagesson $750,000 (4)
-Salary Remaining : $731,557
Total Pro Players21
Salary Commitment
Year 49 : $62,750,000
Year 50 : $42,800,000
Year 51 : $41,800,000
Year 52 : $25,250,000
Salary Average Commitment
Year 49 : $62,750,000
Year 50 : $42,800,000
Year 51 : $41,800,000
Year 52 : $25,250,000
Salary Cap with 1 Way Contract
Year 49 : $62,750,000
Year 50 : $42,800,000
Year 51 : $41,800,000
Year 52 : $25,250,000

Farm Players Salaries

Blake Wheeler $350,000 (3)
Salary Remaining : $340,625
Oskar Lindblom $280,000 (3)
Salary Remaining : $272,500
Hunter McKown $265,000 (2)
Salary Remaining : $257,902
Eric Comrie $250,000 (4)
Salary Remaining : $243,304
Arnaud Durandeau $200,000 (3)
Salary Remaining : $194,643
Jake Bean $180,000 (4)
Salary Remaining : $175,179
Juuso Valimaki $150,000 (5)
Salary Remaining : $145,982
Caleb Jones $150,000 (3)
Salary Remaining : $145,982
Zach Dean $95,000 (2)
Salary Remaining : $92,455
Nick Blankenburg $95,000 (3)
Salary Remaining : $92,455
Jesse Ylonen $90,000 (1)
Salary Remaining : $87,589
Valtteri Puustinen $90,000 (3)
Salary Remaining : $87,589
Michael Dipietro $85,000 (2)
Salary Remaining : $82,723
Tyler Benson $85,000 (3)
Salary Remaining : $82,723
Callahan Burke $85,000 (2)
Salary Remaining : $82,723
Hugo Alnefelt $85,000 (5)
Salary Remaining : $82,723
Dryden Hunt $85,000 (3)
Salary Remaining : $82,723
Cole Schwindt $84,000 (5)
Salary Remaining : $81,750
Troy Stecher $80,000 (4)
Salary Remaining : $77,857
Lucas Condotta $77,500 (2)
Salary Remaining : $75,424
Jacob Moverare $77,500 (5)
Salary Remaining : $75,424
William Bitten $77,500 (2)
Salary Remaining : $75,424
Fredrik Karlstrom $77,500 (5)
Salary Remaining : $75,424
Brandon Gignac $75,000 (4)
Salary Remaining : $72,991
Andreas Englund $75,000 (4)
Salary Remaining : $72,991
Justin Richards $75,000 (4)
Salary Remaining : $72,991
Timothy Gettinger $75,000 (2)
Salary Remaining : $72,991
German Rubtsov $75,000 (4)
Salary Remaining : $72,991
Total Farm Players28
Salary Commitment
Year 49 : $3,469,000
Year 50 : $3,379,000
Year 51 : $2,619,000
Year 52 : $1,284,000
Salary Average Commitment
Year 49 : $3,469,000
Year 50 : $3,379,000
Year 51 : $2,619,000
Year 52 : $1,284,000

Vancouver Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 7000 - $145 - 4 479 - 63,99%
Level 2: 6000 - $115 - 3 033 - 50,55%
Level 3: 3000 - $90 - 1 200 - 40,00%
Level 4: 5000 - $75 - 2 000 - 40,00%
Luxury : 2000 - $250 - 1 164 - 58,20%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $80 - 923 - 46,13%
Farm Level 2: 1000 - $30 - 526 - 52,55%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %11 876 - 51,63%
Average Income per Game$2,011,425
Year to Date Revenue$2,011,425
Farm
Home Games Left39
Average Attendance - %1 448 - 48,27%
Average Income per Game$107,478
Year to Date Revenue$214,956

Expense

Pro Players Total Salaries$83,485,000
Farm Players Total Salaries$3,000,400
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$2,174,017
Farm Year To Date Expenses$120,412
Pro Salary Cap To Date$2,051,065
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$80,457,000
Farm Estimated Season Revenue$4,191,642
Pro Remaining Season Days119
Pro Expenses Per Days$725,287
Pro Estimated Expenses$86,309,153
Farm Remaining Season Days109
Farm Expenses Per Days$40,182
Farm Estimated Expenses$4,379,838
Estimated Season Expenses$90,688,991
Season Salary Cap$83,485,000
Estimate Under Maximum Salary Cap of $86,000,000$2,515,000
Estimate Over Minimum Salary Cap of $52,000,000 $31,485,000
Current Bank Account$60,532,990
Projected Bank Account$54,492,641

Pro Players Salaries

Erik Karlsson $8,500,000 (4)
-Salary Remaining : $8,290,984
Nico Hischier $7,500,000 (5)
-Salary Remaining : $7,315,574
Nazem Kadri $6,800,000 (1)
-Salary Remaining : $6,632,787
Alex DeBrincat $6,000,000 (4)
-Salary Remaining : $5,852,459
Jacob Markstrom $6,000,000 (1)
-Salary Remaining : $5,852,459
Seth Jones $6,000,000 (2)
-Salary Remaining : $5,852,459
Jonathan Marchessault $5,750,000 (2)
-Salary Remaining : $5,608,607
Bryan Rust $5,200,000 (4)
-Salary Remaining : $5,072,131
Brett Pesce $5,000,000 (2)
-Salary Remaining : $4,877,049
Tyler Toffoli $4,600,000 (2)
-Salary Remaining : $4,486,885
Adam Pelech $4,500,000 (4)
-Salary Remaining : $4,389,344
Jake McCabe $4,000,000 (5)
-Salary Remaining : $3,901,639
Mikael Backlund $3,500,000 (5)
-Salary Remaining : $3,413,934
Nick Seeler $2,700,000 (4)
-Salary Remaining : $2,633,607
Garnet Hathaway $1,500,000 (2)
-Salary Remaining : $1,463,115
Calvin Pickard $1,385,000 (3)
-Salary Remaining : $1,350,943
Barclay Goodrow $1,250,000 (5)
-Salary Remaining : $1,219,262
Trevor Lewis $1,250,000 (1)
-Salary Remaining : $1,219,262
Christian Fischer $1,025,000 (1)
-Salary Remaining : $999,795
Brendan Smith $1,025,000 (1)
-Salary Remaining : $999,795
Total Pro Players20
Salary Commitment
Year 49 : $83,485,000
Year 50 : $67,385,000
Year 51 : $44,535,000
Year 52 : $43,150,000
Salary Average Commitment
Year 49 : $83,485,000
Year 50 : $67,385,000
Year 51 : $44,535,000
Year 52 : $43,150,000
Salary Cap with 1 Way Contract
Year 49 : $83,485,000
Year 50 : $67,385,000
Year 51 : $44,535,000
Year 52 : $43,150,000

Farm Players Salaries

Jason Zucker $300,000 (1)
Salary Remaining : $291,964
Trevor van Riemsdyk $200,000 (2)
Salary Remaining : $194,643
Uvis Balinskis $175,100 (4)
Salary Remaining : $170,410
Sonny Milano $150,000 (5)
Salary Remaining : $145,982
Dustin Tokarski $125,100 (5)
Salary Remaining : $121,749
Matt Tomkins $100,000 (5)
Salary Remaining : $97,322
Ian Mitchell $100,000 (5)
Salary Remaining : $97,322
Philip Kemp $95,100 (5)
Salary Remaining : $92,553
Devin Cooley $95,000 (4)
Salary Remaining : $92,455
Robin Lehner $95,000 (4)
Salary Remaining : $92,455
Reese Johnson $95,000 (1)
Salary Remaining : $92,455
Cole Guttman $90,000 (2)
Salary Remaining : $87,589
Mike Reilly $85,100 (1)
Salary Remaining : $82,821
Cameron Hillis $77,500 (5)
Salary Remaining : $75,424
Brandon Biro $77,500 (5)
Salary Remaining : $75,424
Jason Polin $77,500 (4)
Salary Remaining : $75,424
Olle Eriksson Ek $77,500 (2)
Salary Remaining : $75,424
Walker Duehr $77,500 (5)
Salary Remaining : $75,424
Zachary Hayes $77,500 (5)
Salary Remaining : $75,424
Filip Kral $77,500 (2)
Salary Remaining : $75,424
Nick Swaney $77,500 (2)
Salary Remaining : $75,424
Keaton Middleton $75,000 (1)
Salary Remaining : $72,991
Jalen Chatfield $75,000 (2)
Salary Remaining : $72,991
Ben Harpur $75,000 (2)
Salary Remaining : $72,991
Henrik Borgstrom $75,000 (2)
Salary Remaining : $72,991
Josh Dunne $75,000 (3)
Salary Remaining : $72,991
Lawrence Pilut $75,000 (2)
Salary Remaining : $72,991
Joel Kiviranta $75,000 (4)
Salary Remaining : $72,991
Rhett Gardner $75,000 (4)
Salary Remaining : $72,991
Maxim Letunov $75,000 (4)
Salary Remaining : $72,991
Total Farm Players30
Salary Commitment
Year 49 : $3,000,400
Year 50 : $2,445,300
Year 51 : $1,622,800
Year 52 : $1,547,800
Salary Average Commitment
Year 49 : $3,000,400
Year 50 : $2,445,300
Year 51 : $1,622,800
Year 52 : $1,547,800

Washington Budweiser



Arena Capacity - Ticket Price
Attendance - %

Arena NameWashington Arena
Level 1: 7000 - $140 - 4 158 - 59,40%
Level 2: 6000 - $110 - 3 020 - 50,33%
Level 3: 3000 - $85 - 1 200 - 40,00%
Level 4: 5000 - $65 - 2 000 - 40,00%
Luxury : 2000 - $250 - 1 229 - 61,45%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $70 - 1 083 - 54,15%
Farm Level 2: 1000 - $30 - 508 - 50,80%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %11 607 - 50,47%
Average Income per Game$1,889,641
Year to Date Revenue$1,889,641
Farm
Home Games Left40
Average Attendance - %1 591 - 53,03%
Average Income per Game$109,260
Year to Date Revenue$109,260

Expense

Pro Players Total Salaries$85,250,000
Farm Players Total Salaries$2,402,500
Coaches Total Salaries$10,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$2,243,853
Farm Year To Date Expenses$171,495
Pro Salary Cap To Date$2,096,310
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$75,585,640
Farm Estimated Season Revenue$4,370,400
Pro Remaining Season Days119
Pro Expenses Per Days$747,951
Pro Estimated Expenses$89,006,169
Farm Remaining Season Days109
Farm Expenses Per Days$57,165
Farm Estimated Expenses$6,230,985
Estimated Season Expenses$95,237,154
Season Salary Cap$85,250,000
Estimate Under Maximum Salary Cap of $86,000,000$750,000
Estimate Over Minimum Salary Cap of $52,000,000 $33,250,000
Current Bank Account$34,800,651
Projected Bank Account$19,519,537

Pro Players Salaries

Elias Pettersson $11,750,000 (3)
-Salary Remaining : $11,461,066
Brayden Point $8,500,000 (3)
-Salary Remaining : $8,290,984
Mark Scheifele $8,000,000 (3)
-Salary Remaining : $7,803,279
Connor Hellebuyck $7,000,000 (1)
-Salary Remaining : $6,827,869
Tage Thompson $7,000,000 (2)
-Salary Remaining : $6,827,869
Thomas Harley $5,000,000 (1)
-Salary Remaining : $4,877,049
Colton Parayko $5,000,000 (1)
-Salary Remaining : $4,877,049
Travis Sanheim $5,000,000 (3)
-Salary Remaining : $4,877,049
Brock Boeser $4,750,000 (2)
-Salary Remaining : $4,633,197
Casey Mittelstadt $4,500,000 (4)
-Salary Remaining : $4,389,344
Adam Larsson $4,500,000 (3)
-Salary Remaining : $4,389,344
Alex Nedeljkovic $2,500,000 (2)
-Salary Remaining : $2,438,525
Colton Sissons $2,000,000 (4)
-Salary Remaining : $1,950,820
Niko Mikkola $2,000,000 (4)
-Salary Remaining : $1,950,820
Eeli Tolvanen $1,900,000 (5)
-Salary Remaining : $1,853,279
Jack Quinn $1,750,000 (5)
-Salary Remaining : $1,706,967
Tyler Motte $1,250,000 (2)
-Salary Remaining : $1,219,262
Darren Raddysh $1,000,000 (3)
-Salary Remaining : $975,410
Curtis Lazar $950,000 (2)
-Salary Remaining : $926,639
Derek Ryan $900,000 (4)
-Salary Remaining : $877,869
Total Pro Players20
Salary Commitment
Year 49 : $85,250,000
Year 50 : $68,250,000
Year 51 : $51,800,000
Year 52 : $13,050,000
Salary Average Commitment
Year 49 : $85,250,000
Year 50 : $68,250,000
Year 51 : $51,800,000
Year 52 : $13,050,000
Salary Cap with 1 Way Contract
Year 49 : $85,250,000
Year 50 : $68,250,000
Year 51 : $51,800,000
Year 52 : $13,050,000

Farm Players Salaries

Kurtis MacDermid $300,000 (3)
Salary Remaining : $291,964
Stefan Noesen $300,000 (5)
Salary Remaining : $291,964
John Klingberg $300,000 (4)
Salary Remaining : $291,964
James van Riemsdyk $150,000 (4)
Salary Remaining : $145,982
Jakub Vrana $150,000 (4)
Salary Remaining : $145,982
David Jiricek $120,000 (2)
Salary Remaining : $116,786
Kevin Shattenkirk $100,000 (2)
Salary Remaining : $97,321
Luke Schenn $100,000 (1)
Salary Remaining : $97,321
Kevin Labanc $95,000 (3)
Salary Remaining : $92,455
Jonathan Dahlen $90,000 (5)
Salary Remaining : $87,589
Mitchell Stephens $85,000 (1)
Salary Remaining : $82,723
Jasper Weatherby $77,500 (3)
Salary Remaining : $75,424
Max Veronneau $77,500 (4)
Salary Remaining : $75,424
Brett Seney $77,500 (5)
Salary Remaining : $75,424
Blake Hillman $77,500 (4)
Salary Remaining : $75,424
Mikhail Vorobyev $77,500 (4)
Salary Remaining : $75,424
Jon Gillies $75,000 (1)
Salary Remaining : $72,991
Sergey Tolchinsky $75,000 (1)
Salary Remaining : $72,991
C.J. Smith $75,000 (2)
Salary Remaining : $72,991
Total Farm Players19
Salary Commitment
Year 49 : $2,402,500
Year 50 : $2,067,500
Year 51 : $1,772,500
Year 52 : $1,300,000
Salary Average Commitment
Year 49 : $2,402,500
Year 50 : $2,067,500
Year 51 : $1,772,500
Year 52 : $1,300,000

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameWinnipeg Arena
Level 1: 7000 - $100 - 6 618 - 94,54%
Level 2: 6000 - $60 - 5 618 - 93,63%
Level 3: 3000 - $35 - 2 686 - 89,53%
Level 4: 5000 - $20 - 4 894 - 97,88%
Luxury : 2000 - $200 - 1 748 - 87,40%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 2 000 - 100,00%
Farm Level 2: 1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %21 564 - 93,75%
Average Income per Game$2,002,416
Year to Date Revenue$4,004,832
Farm
Home Games Left40
Average Attendance - %3 000 - 100,00%
Average Income per Game$102,000
Year to Date Revenue$102,000

Expense

Pro Players Total Salaries$79,025,000
Farm Players Total Salaries$1,157,500
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$1,967,829
Farm Year To Date Expenses$44,397
Pro Salary Cap To Date$1,943,238
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$78,094,224
Farm Estimated Season Revenue$4,080,000
Pro Remaining Season Days119
Pro Expenses Per Days$655,943
Pro Estimated Expenses$78,057,217
Farm Remaining Season Days109
Farm Expenses Per Days$14,799
Farm Estimated Expenses$1,613,091
Estimated Season Expenses$79,670,308
Season Salary Cap$79,025,000
Estimate Under Maximum Salary Cap of $86,000,000$6,975,000
Estimate Over Minimum Salary Cap of $52,000,000 $27,025,000
Current Bank Account$63,300,098
Projected Bank Account$65,804,014

Pro Players Salaries

Patrick Kane $8,500,000 (1)
-Salary Remaining : $8,290,984
Bo Horvat $8,000,000 (2)
-Salary Remaining : $7,803,279
Anze Kopitar $7,500,000 (4)
-Salary Remaining : $7,315,574
Brandon Montour $6,750,000 (2)
-Salary Remaining : $6,584,016
Evander Kane $6,125,000 (1)
-Salary Remaining : $5,974,385
Brad Marchand $5,500,000 (5)
-Salary Remaining : $5,364,754
Mats Zuccarello $5,250,000 (5)
-Salary Remaining : $5,120,902
Brayden McNabb $3,750,000 (4)
-Salary Remaining : $3,657,787
Brenden Dillon $3,500,000 (1)
-Salary Remaining : $3,413,934
Brandon Tanev $3,000,000 (1)
-Salary Remaining : $2,926,230
Jonathan Quick $2,700,000 (3)
-Salary Remaining : $2,633,607
Jeff Petry $2,500,000 (2)
-Salary Remaining : $2,438,525
Marc-Edouard Vlasic $2,500,000 (3)
-Salary Remaining : $2,438,525
Alexander Wennberg $2,400,000 (3)
-Salary Remaining : $2,340,984
Ross Colton $2,400,000 (2)
-Salary Remaining : $2,340,984
Luke Kunin $2,100,000 (5)
-Salary Remaining : $2,048,361
Kailer Yamamoto $1,800,000 (2)
-Salary Remaining : $1,755,738
Jeremy Lauzon $1,500,000 (1)
-Salary Remaining : $1,463,115
Tyson Barrie $1,250,000 (4)
-Salary Remaining : $1,219,262
Carter Hart $1,000,000 (4)
-Salary Remaining : $975,410
Mattias Janmark $1,000,000 (3)
-Salary Remaining : $975,410
Total Pro Players21
Salary Commitment
Year 49 : $79,025,000
Year 50 : $56,400,000
Year 51 : $34,950,000
Year 52 : $26,350,000
Salary Average Commitment
Year 49 : $79,025,000
Year 50 : $56,400,000
Year 51 : $34,950,000
Year 52 : $26,350,000
Salary Cap with 1 Way Contract
Year 49 : $79,025,000
Year 50 : $56,400,000
Year 51 : $34,950,000
Year 52 : $26,350,000

Farm Players Salaries

Alexander Barabanov $275,000 (1)
Salary Remaining : $267,634
Tanner Pearson $200,000 (5)
Salary Remaining : $194,643
Nathan Walker $180,000 (2)
Salary Remaining : $175,179
Colin Miller $150,000 (1)
Salary Remaining : $145,982
Thomas Greiss $120,000 (1)
Salary Remaining : $116,786
Carter Rowney $80,000 (2)
Salary Remaining : $77,857
Fredrik Olofsson $77,500 (2)
Salary Remaining : $75,424
Anton Khudobin $75,000 (2)
Salary Remaining : $72,991
Total Farm Players8
Salary Commitment
Year 49 : $1,157,500
Year 50 : $612,500
Year 51 : $200,000
Year 52 : $200,000
Salary Average Commitment
Year 49 : $1,157,500
Year 50 : $612,500
Year 51 : $200,000
Year 52 : $200,000

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $86,000,000
Available Cap Space

Over Minimum of
$52,000,000

Pro Players

Farm Players

Total Players

Anaheim Icehawks $132,825,122 $62,850,000 $23,150,000 $10,850,000 231437
Atlanta Supra $95,698,756 $81,725,000 $4,275,000 $29,725,000 211940
Boston Bruins $126,622,236 $67,050,000 $18,950,000 $15,050,000 202040
Calgary Red Bull $20,271,999 $83,725,000 $2,275,000 $31,725,000 202545
Chicago Blackhawks $62,956,416 $83,875,000 $2,125,000 $31,875,000 202747
Cleveland Bulldogs $69,800,353 $76,025,000 $9,975,000 $24,025,000 202242
Colorado Zipper $36,034,341 $70,725,000 $15,275,000 $18,725,000 201737
Dallas Storm $76,236,003 $65,250,000 $20,750,000 $13,250,000 20626
Detroit Red Wings $124,440,727 $66,650,000 $19,350,000 $14,650,000 202848
Edmonton Oilers $132,634,868 $62,500,000 $23,500,000 $10,500,000 21930
Halifax Thunder $50,518,974 $60,000,000 $26,000,000 $8,000,000 202747
Hamilton Tigers $77,415,864 $80,075,000 $5,925,000 $28,075,000 201535
Houston Supernova $41,207,126 $80,250,000 $5,750,000 $28,250,000 211738
London Spartiates $47,252,201 $78,025,000 $7,975,000 $26,025,000 202343
Los Angeles Kings $112,854,012 $76,050,000 $9,950,000 $24,050,000 202444
Miami Heat $77,733,316 $79,650,000 $6,350,000 $27,650,000 212546
Moncton Wildcats $102,307,729 $63,700,000 $22,300,000 $11,700,000 201535
Montreal Canadiens $29,133,493 $82,500,000 $3,500,000 $30,500,000 222143
New York Rangers $124,368,131 $58,525,000 $27,475,000 $6,525,000 222648
Nunavut Mystery $110,249,536 $64,566,667 $21,433,333 $12,566,667 22830
Ottawa Lumberjacks $69,503,150 $82,900,000 $3,100,000 $30,900,000 202949
Quebec Nordiques $99,984,706 $82,900,000 $3,100,000 $30,900,000 202848
Regina Pats $51,309,249 $80,500,000 $5,500,000 $28,500,000 202646
San Jose Rhinos $7,037,837 $83,350,000 $2,650,000 $31,350,000 201737
Seattle Kraken $78,261,711 $85,400,000 $600,000 $33,400,000 242650
St-Johns Desperados $71,855,160 $53,678,333 $32,321,667 $1,678,333 241034
St-Louis Blues $14,292,282 $85,225,000 $775,000 $33,225,000 221739
Toronto Maple Leafs $49,284,919 $62,750,000 $23,250,000 $10,750,000 212849
Vancouver Knights $60,532,990 $83,485,000 $2,515,000 $31,485,000 203050
Washington Budweiser $34,800,651 $85,250,000 $750,000 $33,250,000 201939
Winnipeg Jets $63,300,098 $79,025,000 $6,975,000 $27,025,000 21829