Finances



Anaheim Icehawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameQualcomm Center
Level 1: 7000 - 110 $ - 6 252 - 89,32%
Level 2: 6000 - 70 $ - 5 399 - 89,99%
Level 3: 3000 - 35 $ - 2 935 - 97,85%
Level 4: 5000 - 28 $ - 4 585 - 91,70%
Luxury : 2000 - 200 $ - 1 717 - 85,87%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 15 $ - 997 - 99,72%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %20 889 - 90,82%
Average Income per Game1 968 298 $
Year to Date Revenue19 682 981 $
Farm
Home Games Left29
Average Attendance - %2 997 - 99,91%
Average Income per Game101 950 $
Year to Date Revenue917 550 $

Expense

Pro Players Total Salaries71 410 000 $
Farm Players Total Salaries1 225 000 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses16 703 214 $
Farm Year To Date Expenses537 213 $
Pro Salary Cap To Date16 151 873 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue55 112 347 $
Farm Estimated Season Revenue2 956 550 $
Pro Remaining Season Days86
Pro Expenses Per Days655 446 $
Pro Estimated Expenses56 368 356 $
Farm Remaining Season Days87
Farm Expenses Per Days19 690 $
Farm Estimated Expenses1 713 030 $
Estimated Season Expenses58 081 386 $
Season Salary Cap70 660 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $13 340 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 18 660 000 $
Current Bank Account105 789 251 $
Projected Bank Account105 776 762 $

Pro Players Salaries

Andrei Vasilevskiy 8 500 000 $ (1)
-Salary Remaining : 6 526 786 $
Steven Stamkos 8 500 000 $ (2)
-Salary Remaining : 6 526 786 $
Brayden Point 8 500 000 $ (5)
-Salary Remaining : 6 526 786 $
Morgan Rielly 6 000 000 $ (1)
-Salary Remaining : 4 607 143 $
Thomas Chabot 5 000 000 $ (1)
-Salary Remaining : 3 839 286 $
Dylan Strome 4 500 000 $ (2)
-Salary Remaining : 3 455 357 $
Jack Roslovic 4 000 000 $ (5)
-Salary Remaining : 3 071 429 $
Pavel Zacha 3 000 000 $ (1)
-Salary Remaining : 2 303 571 $
Gabriel Vilardi 3 000 000 $ (1)
-Salary Remaining : 2 303 571 $
Jonathan Toews 3 000 000 $ (2)
-Salary Remaining : 2 303 571 $
Justin Holl 2 500 000 $ (2)
-Salary Remaining : 1 919 643 $
Anton Forsberg 2 000 000 $ (1)
-Salary Remaining : 1 535 714 $
Barrett Hayton 2 000 000 $ (5)
-Salary Remaining : 1 535 714 $
Dylan Gambrell 1 500 000 $ (4)
-Salary Remaining : 1 151 786 $
Cal Clutterbuck 1 400 000 $ (5)
-Salary Remaining : 1 075 000 $
Dmitry Kulikov 1 250 000 $ (2)
-Salary Remaining : 959 821 $
Robert Hagg 1 000 000 $ (5)
-Salary Remaining : 767 857 $
Paul Cotter 1 000 000 $ (4)
-Salary Remaining : 767 857 $
Filip Zadina 950 000 $ (1)
-Salary Remaining : 729 464 $
Anders Bjork 800 000 $ (5)
-Salary Remaining : 614 286 $
Jacob MacDonald 760 000 $ (1)
-Salary Remaining : 583 571 $
Hunter Shinkaruk 750 000 $ (4)
-Salary Remaining : 575 893 $
Derrick Pouliot (Out of Payroll) 750 000 $ (1)
-Salary Remaining : 575 893 $
Spencer Foo 750 000 $ (4)
-Salary Remaining : 575 893 $
Total Pro Players24
Salary Commitment
Year 47 : 71 410 000 $
Year 48 : 41 450 000 $
Year 49 : 21 700 000 $
Year 50 : 21 700 000 $
Salary Average Commitment
Year 47 : 71 410 000 $
Year 48 : 41 450 000 $
Year 49 : 21 700 000 $
Year 50 : 21 700 000 $
Salary Cap with 1 Way Contract
Year 47 : 71 410 000 $
Year 48 : 41 450 000 $
Year 49 : 21 700 000 $
Year 50 : 21 700 000 $

Farm Players Salaries

Malcolm Subban 125 000 $ (1)
Salary Remaining : 96 239 $
Lassi Thomson 110 000 $ (2)
Salary Remaining : 84 690 $
Nolan Patrick 100 000 $ (1)
Salary Remaining : 76 991 $
Tyler Ennis 100 000 $ (1)
Salary Remaining : 76 991 $
Darren Raddysh 100 000 $ (5)
Salary Remaining : 76 991 $
Nolan Foote 100 000 $ (3)
Salary Remaining : 76 991 $
Michael McNiven 75 000 $ (1)
Salary Remaining : 57 743 $
Oscar Dansk 75 000 $ (4)
Salary Remaining : 57 743 $
Trevor Murphy 75 000 $ (1)
Salary Remaining : 57 743 $
Denis Malgin 75 000 $ (4)
Salary Remaining : 57 743 $
Frederik Gauthier 75 000 $ (3)
Salary Remaining : 57 743 $
Nail Yakupov 75 000 $ (4)
Salary Remaining : 57 743 $
Dan Renouf 70 000 $ (2)
Salary Remaining : 53 894 $
Cale Fleury 70 000 $ (1)
Salary Remaining : 53 894 $
Total Farm Players14
Salary Commitment
Year 47 : 1 225 000 $
Year 48 : 680 000 $
Year 49 : 500 000 $
Year 50 : 325 000 $
Salary Average Commitment
Year 47 : 1 225 000 $
Year 48 : 680 000 $
Year 49 : 500 000 $
Year 50 : 325 000 $

Atlanta Supra



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhilips Arena
Level 1: 7000 - 120 $ - 5 183 - 74,04%
Level 2: 6000 - 70 $ - 5 582 - 93,03%
Level 3: 3000 - 40 $ - 2 788 - 92,95%
Level 4: 5000 - 25 $ - 4 634 - 92,67%
Luxury : 2000 - 200 $ - 1 730 - 86,48%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 40 $ - 1 986 - 99,30%
Farm Level 2: 1000 - 20 $ - 797 - 79,74%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %19 917 - 86,59%
Average Income per Game1 903 192 $
Year to Date Revenue17 128 728 $
Farm
Home Games Left29
Average Attendance - %2 783 - 92,78%
Average Income per Game114 467 $
Year to Date Revenue1 030 200 $

Expense

Pro Players Total Salaries77 825 000 $
Farm Players Total Salaries1 735 000 $
Coaches Total Salaries8 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses20 012 055 $
Farm Year To Date Expenses495 005 $
Pro Salary Cap To Date18 154 912 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue55 192 568 $
Farm Estimated Season Revenue3 319 533 $
Pro Remaining Season Days86
Pro Expenses Per Days766 295 $
Pro Estimated Expenses65 901 370 $
Farm Remaining Season Days87
Farm Expenses Per Days19 779 $
Farm Estimated Expenses1 720 773 $
Estimated Season Expenses67 622 143 $
Season Salary Cap77 825 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $6 175 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 25 825 000 $
Current Bank Account93 560 008 $
Projected Bank Account84 449 966 $

Pro Players Salaries

Nikita Kucherov 10 000 000 $ (2)
-Salary Remaining : 7 678 571 $
Mikko Rantanen 10 000 000 $ (5)
-Salary Remaining : 7 678 571 $
Dylan Larkin 7 500 000 $ (3)
-Salary Remaining : 5 758 929 $
Elias Lindholm 7 250 000 $ (4)
-Salary Remaining : 5 566 964 $
Alex DeBrincat 7 250 000 $ (1)
-Salary Remaining : 5 566 964 $
Valeri Nichushkin 6 500 000 $ (1)
-Salary Remaining : 4 991 071 $
Kris Letang 5 000 000 $ (3)
-Salary Remaining : 3 839 286 $
Anthony Cirelli 4 500 000 $ (2)
-Salary Remaining : 3 455 357 $
Brayden McNabb 3 750 000 $ (2)
-Salary Remaining : 2 879 464 $
Ville Husso 3 000 000 $ (3)
-Salary Remaining : 2 303 571 $
Filip Gustavsson 2 000 000 $ (3)
-Salary Remaining : 1 535 714 $
Alexander Romanov 2 000 000 $ (1)
-Salary Remaining : 1 535 714 $
Marcus Pettersson 1 500 000 $ (2)
-Salary Remaining : 1 151 786 $
Moritz Seider 1 200 000 $ (2)
-Salary Remaining : 921 429 $
Lucas Raymond 1 200 000 $ (2)
-Salary Remaining : 921 429 $
Anton Lundell 1 200 000 $ (2)
-Salary Remaining : 921 429 $
Luke Glendening 1 025 000 $ (2)
-Salary Remaining : 787 054 $
Sean Kuraly 1 000 000 $ (5)
-Salary Remaining : 767 857 $
Isac Lundestrom 1 000 000 $ (4)
-Salary Remaining : 767 857 $
Timothy Liljegren 950 000 $ (1)
-Salary Remaining : 729 464 $
Total Pro Players20
Salary Commitment
Year 47 : 77 825 000 $
Year 48 : 61 125 000 $
Year 49 : 36 750 000 $
Year 50 : 19 250 000 $
Salary Average Commitment
Year 47 : 77 825 000 $
Year 48 : 61 125 000 $
Year 49 : 36 750 000 $
Year 50 : 19 250 000 $
Salary Cap with 1 Way Contract
Year 47 : 77 825 000 $
Year 48 : 61 125 000 $
Year 49 : 36 750 000 $
Year 50 : 19 250 000 $

Farm Players Salaries

Nathan Walker 180 000 $ (4)
Salary Remaining : 138 584 $
Petteri Lindbohm 100 000 $ (1)
Salary Remaining : 76 991 $
Carey Price 100 000 $ (3)
Salary Remaining : 76 991 $
Ryan Carpenter 95 000 $ (3)
Salary Remaining : 73 142 $
Elmer Soderblom 95 000 $ (4)
Salary Remaining : 73 142 $
Pierre Engvall 90 000 $ (4)
Salary Remaining : 69 292 $
Artemi Kniazev 90 000 $ (2)
Salary Remaining : 69 292 $
Danil Gushchin 85 000 $ (4)
Salary Remaining : 65 442 $
Vladislav Kolyachonok 80 000 $ (2)
Salary Remaining : 61 593 $
Egor Korshkov 77 500 $ (4)
Salary Remaining : 59 668 $
Gabriel Carlsson 77 500 $ (3)
Salary Remaining : 59 668 $
Vladimir Tkachev 75 000 $ (2)
Salary Remaining : 57 743 $
Kasper Bjorkqvist 75 000 $ (2)
Salary Remaining : 57 743 $
Tomas Jurco 75 000 $ (4)
Salary Remaining : 57 743 $
Evgeny Svechnikov 75 000 $ (5)
Salary Remaining : 57 743 $
Joe Hicketts 75 000 $ (2)
Salary Remaining : 57 743 $
Kristian Vesalainen 75 000 $ (4)
Salary Remaining : 57 743 $
Taro Hirose 75 000 $ (2)
Salary Remaining : 57 743 $
Danil Yurtaykin 70 000 $ (1)
Salary Remaining : 53 894 $
Mackenzie Skapski 70 000 $ (1)
Salary Remaining : 53 894 $
Total Farm Players20
Salary Commitment
Year 47 : 1 735 000 $
Year 48 : 1 495 000 $
Year 49 : 1 025 000 $
Year 50 : 752 500 $
Salary Average Commitment
Year 47 : 1 735 000 $
Year 48 : 1 495 000 $
Year 49 : 1 025 000 $
Year 50 : 752 500 $

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameFleet Center
Level 1: 7000 - 105 $ - 6 532 - 93,31%
Level 2: 6000 - 75 $ - 5 213 - 86,88%
Level 3: 3000 - 45 $ - 2 753 - 91,77%
Level 4: 5000 - 25 $ - 4 884 - 97,68%
Luxury : 2000 - 200 $ - 1 755 - 87,75%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 25 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 15 $ - 996 - 99,61%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %21 137 - 91,90%
Average Income per Game2 008 569 $
Year to Date Revenue18 077 124 $
Farm
Home Games Left29
Average Attendance - %2 996 - 99,87%
Average Income per Game77 930 $
Year to Date Revenue701 370 $

Expense

Pro Players Total Salaries75 100 000 $
Farm Players Total Salaries4 383 000 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 955 805 $
Farm Year To Date Expenses1 457 687 $
Pro Salary Cap To Date17 462 059 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue58 248 511 $
Farm Estimated Season Revenue2 259 970 $
Pro Remaining Season Days86
Pro Expenses Per Days688 393 $
Pro Estimated Expenses59 201 798 $
Farm Remaining Season Days87
Farm Expenses Per Days56 487 $
Farm Estimated Expenses4 914 369 $
Estimated Season Expenses64 116 167 $
Season Salary Cap75 100 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $8 900 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 23 100 000 $
Current Bank Account121 926 733 $
Projected Bank Account118 319 047 $

Pro Players Salaries

Alex Tuch 7 000 000 $ (1)
-Salary Remaining : 5 375 000 $
Jack Johnson 6 600 000 $ (3)
-Salary Remaining : 5 067 857 $
Philipp Grubauer 5 900 000 $ (1)
-Salary Remaining : 4 530 357 $
Pierre-Luc Dubois 5 900 000 $ (1)
-Salary Remaining : 4 530 357 $
Charlie Coyle 5 500 000 $ (5)
-Salary Remaining : 4 223 214 $
Shayne Gostisbehere 4 800 000 $ (3)
-Salary Remaining : 3 685 714 $
Anders Lee 4 700 000 $ (4)
-Salary Remaining : 3 608 929 $
Tomas Tatar 4 500 000 $ (1)
-Salary Remaining : 3 455 357 $
Erik Johnson 3 750 000 $ (3)
-Salary Remaining : 2 879 464 $
Josh Anderson 3 300 000 $ (1)
-Salary Remaining : 2 533 929 $
Andreas Athanasiou 3 000 000 $ (2)
-Salary Remaining : 2 303 571 $
David Savard 3 000 000 $ (2)
-Salary Remaining : 2 303 571 $
Nicolas Roy 3 000 000 $ (4)
-Salary Remaining : 2 303 571 $
Stuart Skinner 2 800 000 $ (3)
-Salary Remaining : 2 150 000 $
Nicolas Hague 2 750 000 $ (3)
-Salary Remaining : 2 111 607 $
Mathieu Joseph 2 000 000 $ (4)
-Salary Remaining : 1 535 714 $
Zach Parise 2 000 000 $ (1)
-Salary Remaining : 1 535 714 $
Victor Olofsson 2 000 000 $ (5)
-Salary Remaining : 1 535 714 $
Simon Benoit 1 500 000 $ (3)
-Salary Remaining : 1 151 786 $
Juuso Parssinen 1 100 000 $ (4)
-Salary Remaining : 844 643 $
Total Pro Players20
Salary Commitment
Year 47 : 75 100 000 $
Year 48 : 46 500 000 $
Year 49 : 40 500 000 $
Year 50 : 18 300 000 $
Salary Average Commitment
Year 47 : 75 100 000 $
Year 48 : 46 500 000 $
Year 49 : 40 500 000 $
Year 50 : 18 300 000 $
Salary Cap with 1 Way Contract
Year 47 : 75 100 000 $
Year 48 : 46 500 000 $
Year 49 : 40 500 000 $
Year 50 : 18 300 000 $

Farm Players Salaries

Anthony Mantha 570 000 $ (3)
Salary Remaining : 438 850 $
Cory Schneider 500 000 $ (3)
Salary Remaining : 384 956 $
Brendan Gallagher 450 000 $ (1)
Salary Remaining : 346 460 $
Alexandre Carrier 333 000 $ (1)
Salary Remaining : 256 381 $
Philippe Myers 250 000 $ (1)
Salary Remaining : 192 478 $
Anthony Beauvillier 250 000 $ (5)
Salary Remaining : 192 478 $
Nick Foligno 200 000 $ (5)
Salary Remaining : 153 982 $
Max Comtois 150 000 $ (4)
Salary Remaining : 115 487 $
Pierre-Olivier Joseph 150 000 $ (3)
Salary Remaining : 115 487 $
Joe Veleno 125 000 $ (3)
Salary Remaining : 96 239 $
Kole Lind 100 000 $ (3)
Salary Remaining : 76 991 $
Cayden Primeau 100 000 $ (1)
Salary Remaining : 76 991 $
Nicolas Deslauriers 100 000 $ (2)
Salary Remaining : 76 991 $
Vincent Desharnais 100 000 $ (4)
Salary Remaining : 76 991 $
Antoine Bibeau 100 000 $ (3)
Salary Remaining : 76 991 $
Nicolas Meloche 100 000 $ (3)
Salary Remaining : 76 991 $
Samuel Bolduc 85 000 $ (4)
Salary Remaining : 65 442 $
Ben Jones 85 000 $ (2)
Salary Remaining : 65 442 $
Alexandre Fortin 80 000 $ (4)
Salary Remaining : 61 593 $
Kevin Poulin 80 000 $ (1)
Salary Remaining : 61 593 $
Maxence Guenette 80 000 $ (4)
Salary Remaining : 61 593 $
Jesse Puljujarvi 80 000 $ (5)
Salary Remaining : 61 593 $
Logan Brown 80 000 $ (5)
Salary Remaining : 61 593 $
Maxime Lajoie 80 000 $ (4)
Salary Remaining : 61 593 $
Samuel Poulin 80 000 $ (4)
Salary Remaining : 61 593 $
Michael Amadio 75 000 $ (2)
Salary Remaining : 57 743 $
Total Farm Players26
Salary Commitment
Year 47 : 4 383 000 $
Year 48 : 3 170 000 $
Year 49 : 2 910 000 $
Year 50 : 1 265 000 $
Salary Average Commitment
Year 47 : 4 383 000 $
Year 48 : 3 170 000 $
Year 49 : 2 910 000 $
Year 50 : 1 265 000 $

Calgary Red Bull



Arena Capacity - Ticket Price
Attendance - %

Arena NameVodka Red Bull Center
Level 1: 7000 - 85 $ - 6 794 - 97,06%
Level 2: 6000 - 62 $ - 5 553 - 92,55%
Level 3: 3000 - 30 $ - 2 911 - 97,03%
Level 4: 5000 - 20 $ - 4 867 - 97,33%
Luxury : 2000 - 140 $ - 1 867 - 93,37%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 38 $ - 1 986 - 99,32%
Farm Level 2: 1000 - 18 $ - 997 - 99,69%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %21 992 - 95,62%
Average Income per Game1 641 463 $
Year to Date Revenue14 773 163 $
Farm
Home Games Left29
Average Attendance - %2 983 - 99,44%
Average Income per Game112 110 $
Year to Date Revenue1 008 986 $

Expense

Pro Players Total Salaries77 900 000 $
Farm Players Total Salaries2 032 500 $
Coaches Total Salaries2 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses18 434 377 $
Farm Year To Date Expenses563 712 $
Pro Salary Cap To Date18 086 159 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue47 602 414 $
Farm Estimated Season Revenue3 251 177 $
Pro Remaining Season Days86
Pro Expenses Per Days708 929 $
Pro Estimated Expenses60 967 894 $
Farm Remaining Season Days87
Farm Expenses Per Days25 066 $
Farm Estimated Expenses2 180 742 $
Estimated Season Expenses63 148 636 $
Season Salary Cap77 900 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $6 100 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 25 900 000 $
Current Bank Account25 339 987 $
Projected Bank Account13 044 942 $

Pro Players Salaries

Artemi Panarin 12 000 000 $ (2)
-Salary Remaining : 9 214 286 $
Aleksander Barkov 10 000 000 $ (1)
-Salary Remaining : 7 678 571 $
Kyle Connor 7 500 000 $ (2)
-Salary Remaining : 5 758 929 $
Brayden Schenn 6 300 000 $ (5)
-Salary Remaining : 4 837 500 $
Ryan Pulock 6 000 000 $ (3)
-Salary Remaining : 4 607 143 $
John Klingberg 5 250 000 $ (1)
-Salary Remaining : 4 031 250 $
Jonathan Huberdeau 4 500 000 $ (3)
-Salary Remaining : 3 455 357 $
Logan Thompson 4 250 000 $ (3)
-Salary Remaining : 3 263 393 $
Ryan Graves 4 000 000 $ (4)
-Salary Remaining : 3 071 429 $
Rasmus Sandin 3 000 000 $ (4)
-Salary Remaining : 2 303 571 $
Mason Appleton 2 200 000 $ (4)
-Salary Remaining : 1 689 286 $
Nick Paul 2 000 000 $ (1)
-Salary Remaining : 1 535 714 $
Robby Fabbri 2 000 000 $ (1)
-Salary Remaining : 1 535 714 $
Scott Mayfield 2 000 000 $ (1)
-Salary Remaining : 1 535 714 $
Kaiden Guhle 1 200 000 $ (4)
-Salary Remaining : 921 429 $
Cole Perfetti 1 200 000 $ (2)
-Salary Remaining : 921 429 $
Michael McLeod 1 000 000 $ (1)
-Salary Remaining : 767 857 $
Scott Wedgewood 1 000 000 $ (1)
-Salary Remaining : 767 857 $
Nick Bjugstad 900 000 $ (3)
-Salary Remaining : 691 071 $
David Gustafsson 850 000 $ (5)
-Salary Remaining : 652 679 $
Isaak Phillips 750 000 $ (2)
-Salary Remaining : 575 893 $
Total Pro Players21
Salary Commitment
Year 47 : 77 900 000 $
Year 48 : 54 650 000 $
Year 49 : 33 200 000 $
Year 50 : 17 550 000 $
Salary Average Commitment
Year 47 : 77 900 000 $
Year 48 : 54 650 000 $
Year 49 : 33 200 000 $
Year 50 : 17 550 000 $
Salary Cap with 1 Way Contract
Year 47 : 77 900 000 $
Year 48 : 54 650 000 $
Year 49 : 33 200 000 $
Year 50 : 17 550 000 $

Farm Players Salaries

Henri Jokiharju 200 000 $ (4)
Salary Remaining : 153 982 $
Keegan Kolesar 150 000 $ (1)
Salary Remaining : 115 487 $
Jacob Larsson 110 000 $ (1)
Salary Remaining : 84 690 $
Anthony Stolarz 100 000 $ (1)
Salary Remaining : 76 991 $
Scott Perunovich 90 000 $ (2)
Salary Remaining : 69 292 $
Lukas Dostal 87 500 $ (2)
Salary Remaining : 67 367 $
Leevi Merilainen 85 000 $ (4)
Salary Remaining : 65 442 $
Nikita Alexandrov 85 000 $ (4)
Salary Remaining : 65 442 $
Haydn Fleury 80 000 $ (4)
Salary Remaining : 61 593 $
Ryan MacInnis 77 500 $ (5)
Salary Remaining : 59 668 $
Carsen Twarynski 77 500 $ (5)
Salary Remaining : 59 668 $
Alexander Yelesin 77 500 $ (5)
Salary Remaining : 59 668 $
Brinson Pasichnuk 77 500 $ (5)
Salary Remaining : 59 668 $
Tobias Lindberg 77 500 $ (5)
Salary Remaining : 59 668 $
Bogdan Yakimov 77 500 $ (5)
Salary Remaining : 59 668 $
Jakob Forsbacka-Karlsson 77 500 $ (5)
Salary Remaining : 59 668 $
Sami Niku 77 500 $ (5)
Salary Remaining : 59 668 $
Aleksi Saarela 75 000 $ (5)
Salary Remaining : 57 743 $
J.C. Lipon 70 000 $ (1)
Salary Remaining : 53 894 $
Turner Elson 70 000 $ (1)
Salary Remaining : 53 894 $
Nicolas Kerdiles 70 000 $ (1)
Salary Remaining : 53 894 $
Tanner Richard 70 000 $ (1)
Salary Remaining : 53 894 $
Lean Bergmann 70 000 $ (1)
Salary Remaining : 53 894 $
Total Farm Players23
Salary Commitment
Year 47 : 2 032 500 $
Year 48 : 1 322 500 $
Year 49 : 1 145 000 $
Year 50 : 1 145 000 $
Salary Average Commitment
Year 47 : 2 032 500 $
Year 48 : 1 322 500 $
Year 49 : 1 145 000 $
Year 50 : 1 145 000 $

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHeros Center
Level 1: 7000 - 180 $ - 3 492 - 49,88%
Level 2: 6000 - 88 $ - 3 902 - 65,03%
Level 3: 3000 - 47 $ - 2 489 - 82,96%
Level 4: 5000 - 35 $ - 3 450 - 69,01%
Luxury : 2000 - 275 $ - 1 099 - 54,95%
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 Left29
Average Attendance - %14 432 - 62,75%
Average Income per Game1 814 214 $
Year to Date Revenue16 327 922 $
Farm
Home Games Left29
Average Attendance - %3 000 - 100,00%
Average Income per Game228 000 $
Year to Date Revenue2 052 000 $

Expense

Pro Players Total Salaries75 250 000 $
Farm Players Total Salaries3 684 300 $
Coaches Total Salaries7 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses19 977 901 $
Farm Year To Date Expenses1 110 219 $
Pro Salary Cap To Date18 585 042 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue52 612 193 $
Farm Estimated Season Revenue6 612 000 $
Pro Remaining Season Days86
Pro Expenses Per Days725 446 $
Pro Estimated Expenses62 388 356 $
Farm Remaining Season Days87
Farm Expenses Per Days43 224 $
Farm Estimated Expenses3 760 488 $
Estimated Season Expenses66 148 844 $
Season Salary Cap75 250 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $8 750 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 23 250 000 $
Current Bank Account98 380 385 $
Projected Bank Account91 455 734 $

Pro Players Salaries

Adam Fox 8 750 000 $ (4)
-Salary Remaining : 6 718 750 $
Tim Stutzle 8 500 000 $ (1)
-Salary Remaining : 6 526 786 $
Sebastian Aho 7 800 000 $ (1)
-Salary Remaining : 5 989 286 $
Ilya Sorokin 7 800 000 $ (4)
-Salary Remaining : 5 989 286 $
Brady Tkachuk 7 500 000 $ (1)
-Salary Remaining : 5 758 929 $
Sam Reinhart 6 750 000 $ (1)
-Salary Remaining : 5 183 036 $
Claude Giroux 6 000 000 $ (2)
-Salary Remaining : 4 607 143 $
Brady Skjei (Out of Payroll) 5 250 000 $ (2)
-Salary Remaining : 4 031 250 $
Conor Sheary 2 850 000 $ (3)
-Salary Remaining : 2 188 393 $
Erik Haula 2 800 000 $ (3)
-Salary Remaining : 2 150 000 $
Evan Bouchard 2 750 000 $ (1)
-Salary Remaining : 2 111 607 $
Matt Roy 2 750 000 $ (4)
-Salary Remaining : 2 111 607 $
Charlie Lindgren 2 000 000 $ (5)
-Salary Remaining : 1 535 714 $
Braden Schneider 1 800 000 $ (3)
-Salary Remaining : 1 382 143 $
Marc Staal 1 200 000 $ (5)
-Salary Remaining : 921 429 $
Andrei Kuzmenko 1 200 000 $ (4)
-Salary Remaining : 921 429 $
Noah Cates 1 000 000 $ (2)
-Salary Remaining : 767 857 $
Jimmy Vesey 1 000 000 $ (4)
-Salary Remaining : 767 857 $
Mark Jankowski 950 000 $ (1)
-Salary Remaining : 729 464 $
Nick Seeler 950 000 $ (1)
-Salary Remaining : 729 464 $
Cole Smith 900 000 $ (5)
-Salary Remaining : 691 071 $
Total Pro Players21
Salary Commitment
Year 47 : 80 500 000 $
Year 48 : 45 300 000 $
Year 49 : 33 050 000 $
Year 50 : 25 600 000 $
Salary Average Commitment
Year 47 : 80 500 000 $
Year 48 : 45 300 000 $
Year 49 : 33 050 000 $
Year 50 : 25 600 000 $
Salary Cap with 1 Way Contract
Year 47 : 80 500 000 $
Year 48 : 45 300 000 $
Year 49 : 33 050 000 $
Year 50 : 25 600 000 $

Farm Players Salaries

Gabriel Landeskog 800 000 $ (2)
Salary Remaining : 615 929 $
Mason Marchment 375 000 $ (3)
Salary Remaining : 288 717 $
David Rittich 150 000 $ (3)
Salary Remaining : 115 487 $
Calvin Pickard 138 500 $ (5)
Salary Remaining : 106 633 $
Jordan Greenway 125 000 $ (4)
Salary Remaining : 96 239 $
Matt Martin 102 500 $ (3)
Salary Remaining : 78 916 $
Ryan Johansen 102 500 $ (3)
Salary Remaining : 78 916 $
Jon Merrill 102 500 $ (3)
Salary Remaining : 78 916 $
Rocco Grimaldi 98 200 $ (3)
Salary Remaining : 75 605 $
Jonny Brodzinski 95 000 $ (5)
Salary Remaining : 73 142 $
Michael Stone 95 000 $ (1)
Salary Remaining : 73 142 $
Gavin Bayreuther 95 000 $ (4)
Salary Remaining : 73 142 $
Ben Meyers 95 000 $ (1)
Salary Remaining : 73 142 $
Nick Blankenburg 95 000 $ (5)
Salary Remaining : 73 142 $
Tanner Laczynski 95 000 $ (3)
Salary Remaining : 73 142 $
Chase De Leo 92 600 $ (3)
Salary Remaining : 71 294 $
Justin Bailey 90 000 $ (3)
Salary Remaining : 69 292 $
Michael Eyssimont 85 000 $ (2)
Salary Remaining : 65 442 $
Dominic Toninato 82 500 $ (2)
Salary Remaining : 63 518 $
Nathan Smith 80 000 $ (2)
Salary Remaining : 61 593 $
Mitchell Chaffee 80 000 $ (2)
Salary Remaining : 61 593 $
Matthew Murray 77 500 $ (4)
Salary Remaining : 59 668 $
Fredrik Olofsson 77 500 $ (4)
Salary Remaining : 59 668 $
Kevin Mandolese 77 500 $ (4)
Salary Remaining : 59 668 $
Luke Philp 77 500 $ (4)
Salary Remaining : 59 668 $
Chase Priskie 75 000 $ (2)
Salary Remaining : 57 743 $
Alexander Chmelevski 75 000 $ (3)
Salary Remaining : 57 743 $
Andrew Agozzino 75 000 $ (3)
Salary Remaining : 57 743 $
Josef Korenar 75 000 $ (3)
Salary Remaining : 57 743 $
Total Farm Players29
Salary Commitment
Year 47 : 3 684 300 $
Year 48 : 3 494 300 $
Year 49 : 2 291 800 $
Year 50 : 858 500 $
Salary Average Commitment
Year 47 : 3 595 800 $
Year 48 : 3 405 800 $
Year 49 : 2 203 300 $
Year 50 : 770 000 $

Cleveland Bulldogs



Arena Capacity - Ticket Price
Attendance - %

Arena NameJacobs ICE
Level 1: 7000 - 90 $ - 6 636 - 94,80%
Level 2: 6000 - 60 $ - 5 786 - 96,43%
Level 3: 3000 - 35 $ - 2 819 - 93,97%
Level 4: 5000 - 20 $ - 4 828 - 96,56%
Luxury : 2000 - 180 $ - 1 797 - 89,87%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 974 - 98,68%
Farm Level 2: 1000 - 15 $ - 999 - 99,87%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %21 867 - 95,07%
Average Income per Game1 755 818 $
Year to Date Revenue17 558 184 $
Farm
Home Games Left29
Average Attendance - %2 972 - 99,08%
Average Income per Game100 870 $
Year to Date Revenue907 830 $

Expense

Pro Players Total Salaries74 800 000 $
Farm Players Total Salaries2 317 500 $
Coaches Total Salaries7 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses18 962 504 $
Farm Year To Date Expenses719 952 $
Pro Salary Cap To Date17 337 504 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue49 162 915 $
Farm Estimated Season Revenue2 925 230 $
Pro Remaining Season Days86
Pro Expenses Per Days730 357 $
Pro Estimated Expenses62 810 702 $
Farm Remaining Season Days87
Farm Expenses Per Days27 588 $
Farm Estimated Expenses2 400 156 $
Estimated Season Expenses65 210 858 $
Season Salary Cap74 800 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $9 200 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 22 800 000 $
Current Bank Account91 529 168 $
Projected Bank Account78 406 455 $

Pro Players Salaries

Pavel Buchnevich 7 000 000 $ (4)
-Salary Remaining : 5 375 000 $
Joe Pavelski 6 750 000 $ (2)
-Salary Remaining : 5 183 036 $
Brock Nelson 6 000 000 $ (3)
-Salary Remaining : 4 607 143 $
Justin Faulk 5 500 000 $ (5)
-Salary Remaining : 4 223 214 $
Cam Fowler 5 250 000 $ (1)
-Salary Remaining : 4 031 250 $
William Karlsson 5 000 000 $ (1)
-Salary Remaining : 3 839 286 $
Reilly Smith 4 750 000 $ (2)
-Salary Remaining : 3 647 321 $
Blake Coleman 4 500 000 $ (5)
-Salary Remaining : 3 455 357 $
Erik Cernak 4 000 000 $ (3)
-Salary Remaining : 3 071 429 $
Mark Giordano 3 500 000 $ (1)
-Salary Remaining : 2 687 500 $
Thatcher Demko 3 500 000 $ (1)
-Salary Remaining : 2 687 500 $
Cody Ceci 3 500 000 $ (2)
-Salary Remaining : 2 687 500 $
Alex Iafallo 3 000 000 $ (2)
-Salary Remaining : 2 303 571 $
Derek Forbort 3 000 000 $ (3)
-Salary Remaining : 2 303 571 $
Eric Robinson 2 000 000 $ (4)
-Salary Remaining : 1 535 714 $
Nico Sturm 2 000 000 $ (3)
-Salary Remaining : 1 535 714 $
Martin Jones 1 250 000 $ (3)
-Salary Remaining : 959 821 $
Marcus Johansson 1 000 000 $ (3)
-Salary Remaining : 767 857 $
Lane Pederson 950 000 $ (3)
-Salary Remaining : 729 464 $
Johnathan Kovacevic 850 000 $ (2)
-Salary Remaining : 652 679 $
Matt Luff 750 000 $ (3)
-Salary Remaining : 575 893 $
Noah Gregor 750 000 $ (1)
-Salary Remaining : 575 893 $
Total Pro Players22
Salary Commitment
Year 47 : 74 800 000 $
Year 48 : 56 800 000 $
Year 49 : 37 950 000 $
Year 50 : 19 000 000 $
Salary Average Commitment
Year 47 : 74 800 000 $
Year 48 : 56 800 000 $
Year 49 : 37 950 000 $
Year 50 : 19 000 000 $
Salary Cap with 1 Way Contract
Year 47 : 74 800 000 $
Year 48 : 56 800 000 $
Year 49 : 37 950 000 $
Year 50 : 19 000 000 $

Farm Players Salaries

Zdeno Chara 300 000 $ (1)
Salary Remaining : 230 973 $
Ondrej Palat 250 000 $ (5)
Salary Remaining : 192 478 $
Calvin Petersen 150 000 $ (3)
Salary Remaining : 115 487 $
Jaroslav Halak 125 000 $ (1)
Salary Remaining : 96 239 $
Jacob Bryson 125 000 $ (2)
Salary Remaining : 96 239 $
Zac Jones 100 000 $ (3)
Salary Remaining : 76 991 $
Cal Foote 90 000 $ (3)
Salary Remaining : 69 292 $
Devin Shore 90 000 $ (1)
Salary Remaining : 69 292 $
Jake Christiansen 90 000 $ (2)
Salary Remaining : 69 292 $
Trey Fix-Wolansky 85 000 $ (2)
Salary Remaining : 65 442 $
Bryce Kindopp 80 000 $ (2)
Salary Remaining : 61 593 $
Christian Jaros 80 000 $ (1)
Salary Remaining : 61 593 $
Jimmy Schuldt 80 000 $ (4)
Salary Remaining : 61 593 $
Adam Beckman 77 500 $ (2)
Salary Remaining : 59 668 $
Jayson Megna 75 000 $ (3)
Salary Remaining : 57 743 $
Jack Ahcan 75 000 $ (3)
Salary Remaining : 57 743 $
Jonas Johansson 75 000 $ (1)
Salary Remaining : 57 743 $
William Lockwood 75 000 $ (3)
Salary Remaining : 57 743 $
John Leonard 75 000 $ (3)
Salary Remaining : 57 743 $
Joachim Blichfeld 75 000 $ (1)
Salary Remaining : 57 743 $
Alexander True 75 000 $ (1)
Salary Remaining : 57 743 $
Andy Welinski 70 000 $ (2)
Salary Remaining : 53 894 $
Total Farm Players22
Salary Commitment
Year 47 : 2 317 500 $
Year 48 : 1 497 500 $
Year 49 : 970 000 $
Year 50 : 330 000 $
Salary Average Commitment
Year 47 : 2 317 500 $
Year 48 : 1 497 500 $
Year 49 : 970 000 $
Year 50 : 330 000 $

Colorado Zipper



Arena Capacity - Ticket Price
Attendance - %

Arena NameStomp Center
Level 1: 7000 - 100 $ - 6 542 - 93,46%
Level 2: 6000 - 60 $ - 5 512 - 91,87%
Level 3: 3000 - 35 $ - 2 880 - 96,00%
Level 4: 5000 - 20 $ - 4 895 - 97,90%
Luxury : 2000 - 200 $ - 1 693 - 84,64%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 992 - 99,61%
Farm Level 2: 1000 - 15 $ - 996 - 99,63%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %21 522 - 93,57%
Average Income per Game1 826 648 $
Year to Date Revenue18 266 478 $
Farm
Home Games Left29
Average Attendance - %2 989 - 99,62%
Average Income per Game101 607 $
Year to Date Revenue914 466 $

Expense

Pro Players Total Salaries81 525 000 $
Farm Players Total Salaries3 247 500 $
Coaches Total Salaries8 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses19 802 236 $
Farm Year To Date Expenses1 225 225 $
Pro Salary Cap To Date18 409 369 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue51 146 138 $
Farm Estimated Season Revenue2 946 613 $
Pro Remaining Season Days86
Pro Expenses Per Days781 473 $
Pro Estimated Expenses67 206 678 $
Farm Remaining Season Days87
Farm Expenses Per Days46 438 $
Farm Estimated Expenses4 040 106 $
Estimated Season Expenses71 246 784 $
Season Salary Cap81 525 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $2 475 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 29 525 000 $
Current Bank Account29 090 828 $
Projected Bank Account11 936 795 $

Pro Players Salaries

Connor McDavid 12 500 000 $ (1)
-Salary Remaining : 9 598 214 $
MacKenzie Weegar 7 500 000 $ (2)
-Salary Remaining : 5 758 929 $
Trevor Zegras 6 500 000 $ (3)
-Salary Remaining : 4 991 071 $
Alexandar Georgiev 6 500 000 $ (2)
-Salary Remaining : 4 991 071 $
Jamie Benn 6 300 000 $ (4)
-Salary Remaining : 4 837 500 $
Patrice Bergeron 5 600 000 $ (1)
-Salary Remaining : 4 300 000 $
Jared McCann 4 775 000 $ (2)
-Salary Remaining : 3 666 518 $
Boone Jenner 4 000 000 $ (4)
-Salary Remaining : 3 071 429 $
T.J. Oshie 3 750 000 $ (5)
-Salary Remaining : 2 879 464 $
Dylan DeMelo 3 000 000 $ (5)
-Salary Remaining : 2 303 571 $
Adam Lowry 3 000 000 $ (1)
-Salary Remaining : 2 303 571 $
Ty Dellandrea 3 000 000 $ (3)
-Salary Remaining : 2 303 571 $
Dmitry Orlov 3 000 000 $ (4)
-Salary Remaining : 2 303 571 $
James Reimer 3 000 000 $ (3)
-Salary Remaining : 2 303 571 $
Jacob Middleton 2 500 000 $ (4)
-Salary Remaining : 1 919 643 $
Michael Rasmussen 1 750 000 $ (1)
-Salary Remaining : 1 343 750 $
Erik Gustafsson 1 100 000 $ (1)
-Salary Remaining : 844 643 $
Ilya Lyubushkin 1 000 000 $ (1)
-Salary Remaining : 767 857 $
Austin Watson 1 000 000 $ (2)
-Salary Remaining : 767 857 $
Curtis Lazar 950 000 $ (4)
-Salary Remaining : 729 464 $
Michael McCarron 800 000 $ (3)
-Salary Remaining : 614 286 $
Total Pro Players21
Salary Commitment
Year 47 : 81 525 000 $
Year 48 : 56 575 000 $
Year 49 : 36 800 000 $
Year 50 : 23 500 000 $
Salary Average Commitment
Year 47 : 81 525 000 $
Year 48 : 56 575 000 $
Year 49 : 36 800 000 $
Year 50 : 23 500 000 $
Salary Cap with 1 Way Contract
Year 47 : 81 525 000 $
Year 48 : 56 575 000 $
Year 49 : 36 800 000 $
Year 50 : 23 500 000 $

Farm Players Salaries

Radim Simek 460 000 $ (4)
Salary Remaining : 354 159 $
Magnus Hellberg 450 000 $ (4)
Salary Remaining : 346 460 $
Billy Sweezey 450 000 $ (4)
Salary Remaining : 346 460 $
Lukas Sedlak 400 000 $ (4)
Salary Remaining : 307 965 $
Vitali Kravtsov 130 000 $ (3)
Salary Remaining : 100 088 $
Nikita Zaitsev 102 500 $ (3)
Salary Remaining : 78 916 $
Dustin Tokarski 95 000 $ (2)
Salary Remaining : 73 142 $
Jonah Gadjovich 95 000 $ (3)
Salary Remaining : 73 142 $
Brandon Duhaime 95 000 $ (2)
Salary Remaining : 73 142 $
Zach Bogosian 95 000 $ (1)
Salary Remaining : 73 142 $
Nathan Beaulieu 90 000 $ (2)
Salary Remaining : 69 292 $
Nathan Bastian 87 500 $ (4)
Salary Remaining : 67 367 $
Justin Danforth 85 000 $ (2)
Salary Remaining : 65 442 $
Chad Ruhwedel 85 000 $ (4)
Salary Remaining : 65 442 $
Zack MacEwen 80 000 $ (4)
Salary Remaining : 61 593 $
Anthony Angello 80 000 $ (1)
Salary Remaining : 61 593 $
Elliot Desnoyers 77 500 $ (4)
Salary Remaining : 59 668 $
Nick Ritchie 75 000 $ (5)
Salary Remaining : 57 743 $
Dryden Hunt 75 000 $ (2)
Salary Remaining : 57 743 $
Liam O'Brien 70 000 $ (2)
Salary Remaining : 53 894 $
Markus Nutivaara 70 000 $ (2)
Salary Remaining : 53 894 $
Total Farm Players21
Salary Commitment
Year 47 : 3 247 500 $
Year 48 : 3 072 500 $
Year 49 : 2 492 500 $
Year 50 : 2 165 000 $
Salary Average Commitment
Year 47 : 3 247 500 $
Year 48 : 3 072 500 $
Year 49 : 2 492 500 $
Year 50 : 2 165 000 $

Dallas Storm



Arena Capacity - Ticket Price
Attendance - %

Arena NameHouse of Pain
Level 1: 6500 - 150 $ - 4 170 - 64,16%
Level 2: 5500 - 90 $ - 3 960 - 72,01%
Level 3: 2500 - 52 $ - 2 015 - 80,61%
Level 4: 4000 - 40 $ - 2 971 - 74,27%
Luxury : 1500 - 270 $ - 1 100 - 73,34%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 15 $ - 998 - 99,78%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %14 217 - 71,08%
Average Income per Game1 803 174 $
Year to Date Revenue16 228 564 $
Farm
Home Games Left29
Average Attendance - %2 998 - 99,93%
Average Income per Game101 960 $
Year to Date Revenue917 640 $

Expense

Pro Players Total Salaries80 600 000 $
Farm Players Total Salaries957 500 $
Coaches Total Salaries7 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses19 726 780 $
Farm Year To Date Expenses441 736 $
Pro Salary Cap To Date18 101 780 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue52 292 040 $
Farm Estimated Season Revenue2 956 840 $
Pro Remaining Season Days86
Pro Expenses Per Days782 143 $
Pro Estimated Expenses67 264 298 $
Farm Remaining Season Days87
Farm Expenses Per Days14 668 $
Farm Estimated Expenses1 276 116 $
Estimated Season Expenses68 540 414 $
Season Salary Cap80 600 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $3 400 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 28 600 000 $
Current Bank Account57 815 986 $
Projected Bank Account44 524 452 $

Pro Players Salaries

Jake Guentzel 7 200 000 $ (5)
-Salary Remaining : 5 528 571 $
Quinn Hughes 6 100 000 $ (1)
-Salary Remaining : 4 683 929 $
Noah Hanifin 5 500 000 $ (2)
-Salary Remaining : 4 223 214 $
Tyler Seguin 5 500 000 $ (5)
-Salary Remaining : 4 223 214 $
Brent Burns 5 250 000 $ (1)
-Salary Remaining : 4 031 250 $
Jack Hughes 5 000 000 $ (1)
-Salary Remaining : 3 839 286 $
Ryan McDonagh 5 000 000 $ (1)
-Salary Remaining : 3 839 286 $
Chandler Stephenson 5 000 000 $ (1)
-Salary Remaining : 3 839 286 $
Tristan Jarry 4 950 000 $ (5)
-Salary Remaining : 3 800 893 $
Brock Boeser 4 750 000 $ (4)
-Salary Remaining : 3 647 321 $
Lawson Crouse 4 000 000 $ (5)
-Salary Remaining : 3 071 429 $
Rickard Rakell 3 750 000 $ (2)
-Salary Remaining : 2 879 464 $
Frank Vatrano 3 650 000 $ (3)
-Salary Remaining : 2 802 679 $
Ridly Greig 3 100 000 $ (5)
-Salary Remaining : 2 380 357 $
Colton Sissons 2 800 000 $ (2)
-Salary Remaining : 2 150 000 $
Radko Gudas 2 700 000 $ (4)
-Salary Remaining : 2 073 214 $
Casey DeSmith 2 000 000 $ (2)
-Salary Remaining : 1 535 714 $
Mattias Samuelsson 1 500 000 $ (3)
-Salary Remaining : 1 151 786 $
Trent Frederic 1 100 000 $ (4)
-Salary Remaining : 844 643 $
Ryan Poehling 900 000 $ (2)
-Salary Remaining : 691 071 $
Mark Kastelic 850 000 $ (2)
-Salary Remaining : 652 679 $
Total Pro Players21
Salary Commitment
Year 47 : 80 600 000 $
Year 48 : 54 250 000 $
Year 49 : 38 450 000 $
Year 50 : 33 300 000 $
Salary Average Commitment
Year 47 : 80 600 000 $
Year 48 : 54 250 000 $
Year 49 : 38 450 000 $
Year 50 : 33 300 000 $
Salary Cap with 1 Way Contract
Year 47 : 80 600 000 $
Year 48 : 54 250 000 $
Year 49 : 38 450 000 $
Year 50 : 33 300 000 $

Farm Players Salaries

Duncan Keith 200 000 $ (1)
Salary Remaining : 153 982 $
Tyson Foerster 110 000 $ (4)
Salary Remaining : 84 690 $
Dustin Wolf 100 000 $ (4)
Salary Remaining : 76 991 $
Erik Kallgren 100 000 $ (2)
Salary Remaining : 76 991 $
Nicholas Robertson 100 000 $ (1)
Salary Remaining : 76 991 $
William Dufour 95 000 $ (4)
Salary Remaining : 73 142 $
Niko Mikkola 90 000 $ (1)
Salary Remaining : 69 292 $
Drew O'Connor 85 000 $ (1)
Salary Remaining : 65 442 $
Arturs Silovs 77 500 $ (4)
Salary Remaining : 59 668 $
Total Farm Players9
Salary Commitment
Year 47 : 957 500 $
Year 48 : 482 500 $
Year 49 : 382 500 $
Year 50 : 382 500 $
Salary Average Commitment
Year 47 : 957 500 $
Year 48 : 482 500 $
Year 49 : 382 500 $
Year 50 : 382 500 $

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 7000 - 130 $ - 4 724 - 67,48%
Level 2: 6000 - 90 $ - 3 842 - 64,04%
Level 3: 3000 - 50 $ - 2 217 - 73,90%
Level 4: 5000 - 30 $ - 4 557 - 91,14%
Luxury : 2000 - 210 $ - 1 418 - 70,88%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 45 $ - 1 608 - 80,41%
Farm Level 2: 1000 - 25 $ - 661 - 66,14%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %16 758 - 72,86%
Average Income per Game1 806 181 $
Year to Date Revenue18 061 812 $
Farm
Home Games Left29
Average Attendance - %2 270 - 75,65%
Average Income per Game106 681 $
Year to Date Revenue960 132 $

Expense

Pro Players Total Salaries53 250 000 $
Farm Players Total Salaries2 235 000 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses13 558 476 $
Farm Year To Date Expenses641 780 $
Pro Salary Cap To Date12 397 758 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue50 573 074 $
Farm Estimated Season Revenue3 093 759 $
Pro Remaining Season Days86
Pro Expenses Per Days520 089 $
Pro Estimated Expenses44 727 654 $
Farm Remaining Season Days87
Farm Expenses Per Days24 204 $
Farm Estimated Expenses2 105 748 $
Estimated Season Expenses46 833 402 $
Season Salary Cap53 250 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $30 750 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 1 250 000 $
Current Bank Account109 415 246 $
Projected Bank Account116 248 677 $

Pro Players Salaries

Dougie Hamilton 6 500 000 $ (3)
-Salary Remaining : 4 991 071 $
Martin Necas 6 000 000 $ (1)
-Salary Remaining : 4 607 143 $
Zach Werenski 5 500 000 $ (3)
-Salary Remaining : 4 223 214 $
Alex Chiasson 4 500 000 $ (1)
-Salary Remaining : 3 455 357 $
Ilya Samsonov 4 000 000 $ (1)
-Salary Remaining : 3 071 429 $
Nicklas Backstrom 4 000 000 $ (3)
-Salary Remaining : 3 071 429 $
Joel Edmundson 3 500 000 $ (3)
-Salary Remaining : 2 687 500 $
Dominik Kubalik 2 500 000 $ (4)
-Salary Remaining : 1 919 643 $
John Marino 2 250 000 $ (1)
-Salary Remaining : 1 727 679 $
Pheonix Copley 2 100 000 $ (3)
-Salary Remaining : 1 612 500 $
Arthur Kaliyev 2 000 000 $ (3)
-Salary Remaining : 1 535 714 $
Ryan McLeod 1 500 000 $ (3)
-Salary Remaining : 1 151 786 $
Ethan Bear 1 500 000 $ (3)
-Salary Remaining : 1 151 786 $
Kent Johnson 1 200 000 $ (2)
-Salary Remaining : 921 429 $
Erik Brannstrom 1 200 000 $ (4)
-Salary Remaining : 921 429 $
Philip Tomasino 1 200 000 $ (2)
-Salary Remaining : 921 429 $
Taylor Raddysh 1 000 000 $ (2)
-Salary Remaining : 767 857 $
Jack McBain 1 000 000 $ (2)
-Salary Remaining : 767 857 $
Andrew Peeke 1 000 000 $ (1)
-Salary Remaining : 767 857 $
Kiefer Sherwood 800 000 $ (1)
-Salary Remaining : 614 286 $
Total Pro Players20
Salary Commitment
Year 47 : 53 250 000 $
Year 48 : 34 700 000 $
Year 49 : 30 300 000 $
Year 50 : 3 700 000 $
Salary Average Commitment
Year 47 : 53 250 000 $
Year 48 : 34 700 000 $
Year 49 : 30 300 000 $
Year 50 : 3 700 000 $
Salary Cap with 1 Way Contract
Year 47 : 53 250 000 $
Year 48 : 34 700 000 $
Year 49 : 30 300 000 $
Year 50 : 3 700 000 $

Farm Players Salaries

Emil Bemstrom 125 000 $ (1)
Salary Remaining : 96 239 $
Nils Lundkvist 107 500 $ (2)
Salary Remaining : 82 765 $
Fabian Zetterlund 100 000 $ (2)
Salary Remaining : 76 991 $
Pavel Dorofeyev 95 000 $ (2)
Salary Remaining : 73 142 $
Ben McCartney 90 000 $ (2)
Salary Remaining : 69 292 $
Kale Clague 90 000 $ (3)
Salary Remaining : 69 292 $
Jacob Perreault 90 000 $ (2)
Salary Remaining : 69 292 $
Nikolai Knyzhov 90 000 $ (1)
Salary Remaining : 69 292 $
Jesper Boqvist 85 000 $ (1)
Salary Remaining : 65 442 $
Liam Foudy 85 000 $ (1)
Salary Remaining : 65 442 $
Akito Hirose (Out of Payroll) 82 500 $ (3)
Salary Remaining : 63 518 $
Linus Hogberg 80 000 $ (2)
Salary Remaining : 61 593 $
Kaedan Korczak 80 000 $ (2)
Salary Remaining : 61 593 $
Lucas Carlsson 80 000 $ (1)
Salary Remaining : 61 593 $
Alex Steeves 77 500 $ (2)
Salary Remaining : 59 668 $
Isaac Ratcliffe 77 500 $ (2)
Salary Remaining : 59 668 $
Joona Koppanen 77 500 $ (3)
Salary Remaining : 59 668 $
Oskar Steen 75 000 $ (3)
Salary Remaining : 57 743 $
Dylan Coghlan 75 000 $ (3)
Salary Remaining : 57 743 $
Zach Sanford 75 000 $ (4)
Salary Remaining : 57 743 $
Otto Leskinen 75 000 $ (1)
Salary Remaining : 57 743 $
Michael Carcone 75 000 $ (1)
Salary Remaining : 57 743 $
Joe Snively 75 000 $ (1)
Salary Remaining : 57 743 $
Jonathan Davidsson 75 000 $ (1)
Salary Remaining : 57 743 $
Artyom Zagidulin 70 000 $ (3)
Salary Remaining : 53 894 $
Drake Rymsha 70 000 $ (3)
Salary Remaining : 53 894 $
T.J. Tynan 70 000 $ (2)
Salary Remaining : 53 894 $
Bryan Little 70 000 $ (3)
Salary Remaining : 53 894 $
Total Farm Players28
Salary Commitment
Year 47 : 2 317 500 $
Year 48 : 1 552 500 $
Year 49 : 685 000 $
Year 50 : 75 000 $
Salary Average Commitment
Year 47 : 2 317 500 $
Year 48 : 1 552 500 $
Year 49 : 685 000 $
Year 50 : 75 000 $

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWayne Gretzky Arena
Level 1: 7000 - 100 $ - 6 509 - 92,98%
Level 2: 6000 - 65 $ - 5 716 - 95,27%
Level 3: 3000 - 35 $ - 2 870 - 95,65%
Level 4: 5000 - 20 $ - 4 920 - 98,40%
Luxury : 2000 - 200 $ - 1 696 - 84,81%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 65 $ - 1 096 - 54,79%
Farm Level 2: 1000 - 25 $ - 645 - 64,51%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %21 710 - 94,39%
Average Income per Game1 872 530 $
Year to Date Revenue18 725 298 $
Farm
Home Games Left29
Average Attendance - %1 741 - 58,03%
Average Income per Game104 824 $
Year to Date Revenue943 416 $

Expense

Pro Players Total Salaries63 950 000 $
Farm Players Total Salaries1 175 000 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses15 362 948 $
Farm Year To Date Expenses691 728 $
Pro Salary Cap To Date14 206 697 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue52 430 834 $
Farm Estimated Season Revenue3 039 896 $
Pro Remaining Season Days86
Pro Expenses Per Days597 768 $
Pro Estimated Expenses51 408 048 $
Farm Remaining Season Days87
Farm Expenses Per Days23 673 $
Farm Estimated Expenses2 059 551 $
Estimated Season Expenses53 467 599 $
Season Salary Cap61 700 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $22 300 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 9 700 000 $
Current Bank Account118 158 156 $
Projected Bank Account120 161 287 $

Pro Players Salaries

Alexander Radulov 6 000 000 $ (1)
-Salary Remaining : 4 607 143 $
Jordie Benn 6 000 000 $ (1)
-Salary Remaining : 4 607 143 $
Anders Nilsson 5 000 000 $ (2)
-Salary Remaining : 3 839 286 $
Jean-Francois Berube 5 000 000 $ (1)
-Salary Remaining : 3 839 286 $
David Kase 4 000 000 $ (1)
-Salary Remaining : 3 071 429 $
Byron Froese 3 500 000 $ (4)
-Salary Remaining : 2 687 500 $
Zack Kassian 3 000 000 $ (4)
-Salary Remaining : 2 303 571 $
Alex Belzile (Out of Payroll) 3 000 000 $ (4)
-Salary Remaining : 2 303 571 $
Nikita Gusev 3 000 000 $ (1)
-Salary Remaining : 2 303 571 $
Jordan Nolan 3 000 000 $ (4)
-Salary Remaining : 2 303 571 $
Jesper Froden 2 500 000 $ (2)
-Salary Remaining : 1 919 643 $
Patric Hornqvist 2 500 000 $ (2)
-Salary Remaining : 1 919 643 $
Alex Biega 2 500 000 $ (1)
-Salary Remaining : 1 919 643 $
Zac Dalpe 2 500 000 $ (2)
-Salary Remaining : 1 919 643 $
Calle Rosen 2 500 000 $ (4)
-Salary Remaining : 1 919 643 $
Martin Hanzal 2 500 000 $ (2)
-Salary Remaining : 1 919 643 $
Morgan Geekie (Out of Payroll) 1 250 000 $ (1)
-Salary Remaining : 959 821 $
David Jiricek (Out of Payroll) 1 200 000 $ (4)
-Salary Remaining : 921 429 $
Jack Quinn 1 200 000 $ (2)
-Salary Remaining : 921 429 $
Matty Beniers 1 200 000 $ (2)
-Salary Remaining : 921 429 $
Gustav Lindstrom 1 000 000 $ (1)
-Salary Remaining : 767 857 $
Stanislav Svozil (Out of Payroll) 1 000 000 $ (4)
-Salary Remaining : 767 857 $
Corey Schueneman 1 000 000 $ (2)
-Salary Remaining : 767 857 $
Joseph Woll 900 000 $ (2)
-Salary Remaining : 691 071 $
Urho Vaakanainen 850 000 $ (1)
-Salary Remaining : 652 679 $
Jake Chelios 800 000 $ (1)
-Salary Remaining : 614 286 $
J.C. Beaudin 750 000 $ (1)
-Salary Remaining : 575 893 $
Ben Bishop 500 000 $ (1)
-Salary Remaining : 383 929 $
Total Pro Players28
Salary Commitment
Year 47 : 68 150 000 $
Year 48 : 36 500 000 $
Year 49 : 17 200 000 $
Year 50 : 17 200 000 $
Salary Average Commitment
Year 47 : 68 150 000 $
Year 48 : 36 500 000 $
Year 49 : 17 200 000 $
Year 50 : 17 200 000 $
Salary Cap with 1 Way Contract
Year 47 : 68 150 000 $
Year 48 : 36 500 000 $
Year 49 : 17 200 000 $
Year 50 : 17 200 000 $

Farm Players Salaries

Brian Boyle 250 000 $ (2)
Salary Remaining : 192 478 $
Brandt Clarke 120 000 $ (4)
Salary Remaining : 92 389 $
Vasily Podkolzin 120 000 $ (2)
Salary Remaining : 92 389 $
Benoit-Olivier Groulx 100 000 $ (2)
Salary Remaining : 76 991 $
Lias Andersson 90 000 $ (1)
Salary Remaining : 69 292 $
Mason Geertsen 85 000 $ (2)
Salary Remaining : 65 442 $
Egor Yakovlev 80 000 $ (1)
Salary Remaining : 61 593 $
Patrik Berglund 80 000 $ (1)
Salary Remaining : 61 593 $
Ryan Kuffner 75 000 $ (2)
Salary Remaining : 57 743 $
Joshua Jacobs 75 000 $ (2)
Salary Remaining : 57 743 $
Andrey Makarov 50 000 $ (1)
Salary Remaining : 38 496 $
Alexander Salak 50 000 $ (1)
Salary Remaining : 38 496 $
Total Farm Players12
Salary Commitment
Year 47 : 1 175 000 $
Year 48 : 825 000 $
Year 49 : 120 000 $
Year 50 : 120 000 $
Salary Average Commitment
Year 47 : 1 175 000 $
Year 48 : 825 000 $
Year 49 : 120 000 $
Year 50 : 120 000 $

Halifax Thunder



Arena Capacity - Ticket Price
Attendance - %

Arena NameColt 45 Center
Level 1: 7000 - 125 $ - 5 005 - 71,50%
Level 2: 6000 - 75 $ - 5 129 - 85,49%
Level 3: 3000 - 40 $ - 2 805 - 93,49%
Level 4: 5000 - 30 $ - 4 433 - 88,66%
Luxury : 2000 - 205 $ - 1 699 - 84,95%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 45 $ - 1 663 - 83,17%
Farm Level 2: 1000 - 30 $ - 540 - 54,03%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %19 071 - 82,92%
Average Income per Game1 924 493 $
Year to Date Revenue19 244 928 $
Farm
Home Games Left29
Average Attendance - %2 204 - 73,46%
Average Income per Game109 272 $
Year to Date Revenue983 448 $

Expense

Pro Players Total Salaries62 850 000 $
Farm Players Total Salaries1 955 000 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses14 691 739 $
Farm Year To Date Expenses993 733 $
Pro Salary Cap To Date13 763 175 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue53 885 798 $
Farm Estimated Season Revenue3 168 888 $
Pro Remaining Season Days86
Pro Expenses Per Days596 875 $
Pro Estimated Expenses51 331 250 $
Farm Remaining Season Days87
Farm Expenses Per Days35 000 $
Farm Estimated Expenses3 045 000 $
Estimated Season Expenses54 376 250 $
Season Salary Cap62 850 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $21 150 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 10 850 000 $
Current Bank Account37 075 291 $
Projected Bank Account39 753 727 $

Pro Players Salaries

Cale Makar 10 500 000 $ (5)
-Salary Remaining : 8 062 500 $
Anze Kopitar 7 500 000 $ (2)
-Salary Remaining : 5 758 929 $
Jaccob Slavin 5 750 000 $ (1)
-Salary Remaining : 4 415 179 $
Jordan Binnington 4 000 000 $ (3)
-Salary Remaining : 3 071 429 $
Kevin Shattenkirk 3 500 000 $ (1)
-Salary Remaining : 2 687 500 $
Travis Hamonic 3 500 000 $ (2)
-Salary Remaining : 2 687 500 $
Matt Murray 3 500 000 $ (3)
-Salary Remaining : 2 687 500 $
Artem Zub 2 500 000 $ (3)
-Salary Remaining : 1 919 643 $
Luke Kunin 2 300 000 $ (2)
-Salary Remaining : 1 766 071 $
Vladislav Namestnikov 2 000 000 $ (2)
-Salary Remaining : 1 535 714 $
Zemgus Girgensons 2 000 000 $ (1)
-Salary Remaining : 1 535 714 $
Sam Steel 2 000 000 $ (1)
-Salary Remaining : 1 535 714 $
Justin Schultz 1 650 000 $ (2)
-Salary Remaining : 1 266 964 $
Brendan Gaunce 1 500 000 $ (5)
-Salary Remaining : 1 151 786 $
Mike Hoffman 1 500 000 $ (3)
-Salary Remaining : 1 151 786 $
Luke Evangelista 1 100 000 $ (4)
-Salary Remaining : 844 643 $
Robert Bortuzzo 1 025 000 $ (2)
-Salary Remaining : 787 054 $
Kieffer Bellows 1 000 000 $ (1)
-Salary Remaining : 767 857 $
MacKenzie Entwistle 950 000 $ (3)
-Salary Remaining : 729 464 $
Pyotr Kochetkov 950 000 $ (2)
-Salary Remaining : 729 464 $
Kevin Bahl 900 000 $ (3)
-Salary Remaining : 691 071 $
Brendan Lemieux 850 000 $ (3)
-Salary Remaining : 652 679 $
Tyler Pitlick 800 000 $ (5)
-Salary Remaining : 614 286 $
Mathieu Olivier 800 000 $ (1)
-Salary Remaining : 614 286 $
Rourke Chartier 775 000 $ (4)
-Salary Remaining : 595 089 $
Total Pro Players25
Salary Commitment
Year 47 : 62 850 000 $
Year 48 : 47 800 000 $
Year 49 : 28 875 000 $
Year 50 : 14 675 000 $
Salary Average Commitment
Year 47 : 62 850 000 $
Year 48 : 47 800 000 $
Year 49 : 28 875 000 $
Year 50 : 14 675 000 $
Salary Cap with 1 Way Contract
Year 47 : 62 850 000 $
Year 48 : 47 800 000 $
Year 49 : 28 875 000 $
Year 50 : 14 675 000 $

Farm Players Salaries

Spencer Stastney 185 000 $ (4)
Salary Remaining : 142 434 $
Maxwell Willman 150 000 $ (5)
Salary Remaining : 115 487 $
Matej Blumel 150 000 $ (5)
Salary Remaining : 115 487 $
Milos Kelemen 115 000 $ (4)
Salary Remaining : 88 540 $
Michael Raffl 110 000 $ (2)
Salary Remaining : 84 690 $
Cam Dineen 100 000 $ (2)
Salary Remaining : 76 991 $
Garrett Pilon 95 000 $ (4)
Salary Remaining : 73 142 $
Nicholas Merkley 95 000 $ (2)
Salary Remaining : 73 142 $
Madison Bowey 95 000 $ (2)
Salary Remaining : 73 142 $
Brian Elliott 90 000 $ (1)
Salary Remaining : 69 292 $
Alex Turcotte 80 000 $ (2)
Salary Remaining : 61 593 $
Justin Kirkland 80 000 $ (1)
Salary Remaining : 61 593 $
Alexander Volkov 80 000 $ (1)
Salary Remaining : 61 593 $
Zane McIntyre 77 500 $ (4)
Salary Remaining : 59 668 $
Chris Wagner 77 500 $ (5)
Salary Remaining : 59 668 $
Colton White 77 500 $ (4)
Salary Remaining : 59 668 $
Jet Greaves 77 500 $ (4)
Salary Remaining : 59 668 $
Julius Honka 75 000 $ (5)
Salary Remaining : 57 743 $
Roland McKeown 75 000 $ (2)
Salary Remaining : 57 743 $
Valentin Zykov 70 000 $ (3)
Salary Remaining : 53 894 $
Total Farm Players20
Salary Commitment
Year 47 : 1 955 000 $
Year 48 : 1 705 000 $
Year 49 : 1 150 000 $
Year 50 : 1 080 000 $
Salary Average Commitment
Year 47 : 1 955 000 $
Year 48 : 1 705 000 $
Year 49 : 1 150 000 $
Year 50 : 1 080 000 $

Hamilton Tigers



Arena Capacity - Ticket Price
Attendance - %

Arena NameSmirnoff Arena
Level 1: 6500 - 95 $ - 5 381 - 82,79%
Level 2: 5500 - 65 $ - 3 711 - 67,47%
Level 3: 3000 - 40 $ - 1 756 - 58,53%
Level 4: 4500 - 29 $ - 3 196 - 71,02%
Luxury : 1500 - 200 $ - 1 460 - 97,36%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 35 $ - 1 975 - 98,75%
Farm Level 2: 1000 - 20 $ - 821 - 82,13%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %15 505 - 73,83%
Average Income per Game1 828 891 $
Year to Date Revenue16 460 021 $
Farm
Home Games Left29
Average Attendance - %2 796 - 93,21%
Average Income per Game102 662 $
Year to Date Revenue923 958 $

Expense

Pro Players Total Salaries83 055 000 $
Farm Players Total Salaries2 460 000 $
Coaches Total Salaries13 150 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses20 905 612 $
Farm Year To Date Expenses1 981 070 $
Pro Salary Cap To Date19 280 612 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue53 037 845 $
Farm Estimated Season Revenue2 977 198 $
Pro Remaining Season Days86
Pro Expenses Per Days804 062 $
Pro Estimated Expenses69 149 332 $
Farm Remaining Season Days87
Farm Expenses Per Days76 195 $
Farm Estimated Expenses6 628 965 $
Estimated Season Expenses75 778 297 $
Season Salary Cap83 055 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $945 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 31 055 000 $
Current Bank Account81 348 677 $
Projected Bank Account61 585 423 $

Pro Players Salaries

Vladimir Tarasenko 7 900 000 $ (2)
-Salary Remaining : 6 066 071 $
Nick Suzuki 7 500 000 $ (1)
-Salary Remaining : 5 758 929 $
Jesper Bratt 7 350 000 $ (5)
-Salary Remaining : 5 643 750 $
Johnny Gaudreau 6 750 000 $ (5)
-Salary Remaining : 5 183 036 $
Jacob Trouba 6 000 000 $ (2)
-Salary Remaining : 4 607 143 $
Devon Toews 5 930 000 $ (1)
-Salary Remaining : 4 553 393 $
Jordan Eberle 5 600 000 $ (5)
-Salary Remaining : 4 300 000 $
Adam Henrique 5 500 000 $ (3)
-Salary Remaining : 4 223 214 $
Mikael Granlund 5 250 000 $ (2)
-Salary Remaining : 4 031 250 $
Anthony DeAngelo 5 000 000 $ (5)
-Salary Remaining : 3 839 286 $
Nick Leddy 4 000 000 $ (2)
-Salary Remaining : 3 071 429 $
Tyler Bertuzzi 3 500 000 $ (4)
-Salary Remaining : 2 687 500 $
Calle Jarnkrok 2 500 000 $ (4)
-Salary Remaining : 1 919 643 $
Antti Raanta 2 000 000 $ (4)
-Salary Remaining : 1 535 714 $
Ben Chiarot 2 000 000 $ (4)
-Salary Remaining : 1 535 714 $
Ukko-Pekka Luukkonen 1 750 000 $ (3)
-Salary Remaining : 1 343 750 $
Tanner Jeannot 1 500 000 $ (3)
-Salary Remaining : 1 151 786 $
Yegor Chinakhov 1 100 000 $ (2)
-Salary Remaining : 844 643 $
Kyle Okposo 1 025 000 $ (2)
-Salary Remaining : 787 054 $
Jaycob Megna 900 000 $ (1)
-Salary Remaining : 691 071 $
Total Pro Players20
Salary Commitment
Year 47 : 83 055 000 $
Year 48 : 68 725 000 $
Year 49 : 43 450 000 $
Year 50 : 34 700 000 $
Salary Average Commitment
Year 47 : 83 055 000 $
Year 48 : 68 725 000 $
Year 49 : 43 450 000 $
Year 50 : 34 700 000 $
Salary Cap with 1 Way Contract
Year 47 : 83 055 000 $
Year 48 : 68 725 000 $
Year 49 : 43 450 000 $
Year 50 : 34 700 000 $

Farm Players Salaries

Colin White 450 000 $ (1)
Salary Remaining : 346 460 $
Matt Dumba 400 000 $ (4)
Salary Remaining : 307 965 $
Ross Colton 240 000 $ (4)
Salary Remaining : 184 779 $
Anthony Duclair 225 000 $ (4)
Salary Remaining : 173 230 $
Kevin Rooney 120 000 $ (2)
Salary Remaining : 92 389 $
Sheldon Dries 100 000 $ (4)
Salary Remaining : 76 991 $
Adam Gaudette 100 000 $ (2)
Salary Remaining : 76 991 $
Josh Leivo 100 000 $ (4)
Salary Remaining : 76 991 $
Michael Pezzetta 100 000 $ (2)
Salary Remaining : 76 991 $
Mikhail Maltsev 100 000 $ (2)
Salary Remaining : 76 991 $
Jordan Gross 100 000 $ (4)
Salary Remaining : 76 991 $
Nick Perbix 95 000 $ (4)
Salary Remaining : 73 142 $
Rem Pitlick 90 000 $ (3)
Salary Remaining : 69 292 $
Adam Werner 85 000 $ (1)
Salary Remaining : 65 442 $
Curtis McKenzie 80 000 $ (1)
Salary Remaining : 61 593 $
Laurent Dauphin 75 000 $ (4)
Salary Remaining : 57 743 $
Total Farm Players16
Salary Commitment
Year 47 : 2 460 000 $
Year 48 : 1 845 000 $
Year 49 : 1 425 000 $
Year 50 : 1 335 000 $
Salary Average Commitment
Year 47 : 2 460 000 $
Year 48 : 1 845 000 $
Year 49 : 1 425 000 $
Year 50 : 1 335 000 $

Houston Supernova



Arena Capacity - Ticket Price
Attendance - %

Arena NameThunder Dome
Level 1: 6500 - 114 $ - 6 374 - 98,06%
Level 2: 5000 - 78 $ - 4 461 - 89,22%
Level 3: 2500 - 46 $ - 2 500 - 99,99%
Level 4: 4500 - 31 $ - 4 171 - 92,69%
Luxury : 1500 - 240 $ - 1 265 - 84,32%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 65 $ - 1 133 - 56,63%
Farm Level 2: 1000 - 20 $ - 840 - 83,98%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %18 771 - 93,85%
Average Income per Game1 946 925 $
Year to Date Revenue17 522 322 $
Farm
Home Games Left29
Average Attendance - %1 972 - 65,74%
Average Income per Game108 494 $
Year to Date Revenue976 446 $

Expense

Pro Players Total Salaries80 050 000 $
Farm Players Total Salaries1 507 500 $
Coaches Total Salaries4 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses19 531 687 $
Farm Year To Date Expenses527 561 $
Pro Salary Cap To Date18 603 123 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue56 460 815 $
Farm Estimated Season Revenue3 146 326 $
Pro Remaining Season Days86
Pro Expenses Per Days750 446 $
Pro Estimated Expenses64 538 356 $
Farm Remaining Season Days87
Farm Expenses Per Days20 420 $
Farm Estimated Expenses1 776 540 $
Estimated Season Expenses66 314 896 $
Season Salary Cap80 050 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $3 950 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 28 050 000 $
Current Bank Account18 073 127 $
Projected Bank Account11 365 372 $

Pro Players Salaries

Leon Draisaitl 12 500 000 $ (3)
-Salary Remaining : 9 598 214 $
William Nylander 8 000 000 $ (3)
-Salary Remaining : 6 142 857 $
Jordan Kyrou 7 500 000 $ (4)
-Salary Remaining : 5 758 929 $
Linus Ullmark 6 000 000 $ (5)
-Salary Remaining : 4 607 143 $
Adrian Kempe 6 000 000 $ (5)
-Salary Remaining : 4 607 143 $
Rasmus Dahlin 5 500 000 $ (1)
-Salary Remaining : 4 223 214 $
Ryan Nugent-Hopkins 5 500 000 $ (2)
-Salary Remaining : 4 223 214 $
Phillip Danault 4 900 000 $ (4)
-Salary Remaining : 3 762 500 $
Jamie Oleksiak 3 500 000 $ (4)
-Salary Remaining : 2 687 500 $
Josh Manson 3 000 000 $ (3)
-Salary Remaining : 2 303 571 $
Jonas Siegenthaler 2 300 000 $ (4)
-Salary Remaining : 1 766 071 $
Vince Dunn 2 000 000 $ (1)
-Salary Remaining : 1 535 714 $
Jesper Fast 2 000 000 $ (1)
-Salary Remaining : 1 535 714 $
K'Andre Miller 2 000 000 $ (1)
-Salary Remaining : 1 535 714 $
Noel Acciari 1 500 000 $ (3)
-Salary Remaining : 1 151 786 $
Daniel Vladar 1 500 000 $ (2)
-Salary Remaining : 1 151 786 $
Ilya Mikheyev 1 500 000 $ (1)
-Salary Remaining : 1 151 786 $
Kevin Stenlund 1 300 000 $ (5)
-Salary Remaining : 998 214 $
Jarred Tinordi 1 000 000 $ (1)
-Salary Remaining : 767 857 $
Danton Heinen 900 000 $ (4)
-Salary Remaining : 691 071 $
Connor Dewar 900 000 $ (2)
-Salary Remaining : 691 071 $
Cooper Marody 750 000 $ (4)
-Salary Remaining : 575 893 $
Total Pro Players22
Salary Commitment
Year 47 : 80 050 000 $
Year 48 : 66 050 000 $
Year 49 : 58 150 000 $
Year 50 : 33 150 000 $
Salary Average Commitment
Year 47 : 80 050 000 $
Year 48 : 66 050 000 $
Year 49 : 58 150 000 $
Year 50 : 33 150 000 $
Salary Cap with 1 Way Contract
Year 47 : 80 050 000 $
Year 48 : 66 050 000 $
Year 49 : 58 150 000 $
Year 50 : 33 150 000 $

Farm Players Salaries

Kevin Lankinen 150 000 $ (3)
Salary Remaining : 115 487 $
Robin Salo 100 000 $ (2)
Salary Remaining : 76 991 $
Maxim Mamin 100 000 $ (1)
Salary Remaining : 76 991 $
Adam Huska 95 000 $ (2)
Salary Remaining : 73 142 $
Joona Luoto 77 500 $ (3)
Salary Remaining : 59 668 $
Bobby McMann 77 500 $ (4)
Salary Remaining : 59 668 $
David Gust 77 500 $ (2)
Salary Remaining : 59 668 $
Jackson LaCombe 77 500 $ (4)
Salary Remaining : 59 668 $
Jacob Lucchini 77 500 $ (1)
Salary Remaining : 59 668 $
Nick DeSimone 77 500 $ (3)
Salary Remaining : 59 668 $
Oskar Olausson 77 500 $ (4)
Salary Remaining : 59 668 $
Gustav Olofsson 77 500 $ (3)
Salary Remaining : 59 668 $
Gage Quinney 77 500 $ (3)
Salary Remaining : 59 668 $
Mitch Reinke 75 000 $ (4)
Salary Remaining : 57 743 $
Chase Pearson 75 000 $ (2)
Salary Remaining : 57 743 $
Joel L'Esperance 75 000 $ (4)
Salary Remaining : 57 743 $
Joel Hanley 70 000 $ (3)
Salary Remaining : 53 894 $
Gerald Mayhew 70 000 $ (3)
Salary Remaining : 53 894 $
Total Farm Players18
Salary Commitment
Year 47 : 1 507 500 $
Year 48 : 1 330 000 $
Year 49 : 982 500 $
Year 50 : 382 500 $
Salary Average Commitment
Year 47 : 1 507 500 $
Year 48 : 1 330 000 $
Year 49 : 982 500 $
Year 50 : 382 500 $

London Spartiates



Arena Capacity - Ticket Price
Attendance - %

Arena NameKingdom Arena
Level 1: 6000 - 100 $ - 6 000 - 100,00%
Level 2: 5000 - 70 $ - 4 999 - 99,98%
Level 3: 2250 - 60 $ - 1 847 - 82,10%
Level 4: 4000 - 40 $ - 2 897 - 72,42%
Luxury : 1250 - 200 $ - 1 250 - 100,00%
Total Capacity :18500
Farm
Farm Level 1: 2000 - 75 $ - 976 - 48,78%
Farm Level 2: 1000 - 30 $ - 532 - 53,22%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %16 993 - 91,85%
Average Income per Game1 711 973 $
Year to Date Revenue17 119 728 $
Farm
Home Games Left29
Average Attendance - %1 508 - 50,26%
Average Income per Game106 970 $
Year to Date Revenue962 730 $

Expense

Pro Players Total Salaries76 200 000 $
Farm Players Total Salaries3 857 500 $
Coaches Total Salaries4 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses18 143 745 $
Farm Year To Date Expenses1 041 967 $
Pro Salary Cap To Date17 130 355 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue47 935 238 $
Farm Estimated Season Revenue3 102 130 $
Pro Remaining Season Days86
Pro Expenses Per Days711 607 $
Pro Estimated Expenses61 198 202 $
Farm Remaining Season Days87
Farm Expenses Per Days40 332 $
Farm Estimated Expenses3 508 884 $
Estimated Season Expenses64 707 086 $
Season Salary Cap73 700 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $10 300 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 21 700 000 $
Current Bank Account67 155 447 $
Projected Bank Account53 485 729 $

Pro Players Salaries

Brad Marchand 8 500 000 $ (2)
-Salary Remaining : 6 526 786 $
Logan Couture 6 150 000 $ (2)
-Salary Remaining : 4 722 321 $
Jared Spurgeon 6 000 000 $ (3)
-Salary Remaining : 4 607 143 $
Jeff Skinner 6 000 000 $ (5)
-Salary Remaining : 4 607 143 $
Frederik Andersen 6 000 000 $ (3)
-Salary Remaining : 4 607 143 $
Mats Zuccarello 5 750 000 $ (2)
-Salary Remaining : 4 415 179 $
Viktor Arvidsson 5 200 000 $ (3)
-Salary Remaining : 3 992 857 $
Jonas Brodin 5 000 000 $ (5)
-Salary Remaining : 3 839 286 $
Ryan Hartman 4 200 000 $ (1)
-Salary Remaining : 3 225 000 $
Scott Harrington 3 000 000 $ (5)
-Salary Remaining : 2 303 571 $
Hunter McKown 2 650 000 $ (4)
-Salary Remaining : 2 034 821 $
Nick Jensen 2 500 000 $ (2)
-Salary Remaining : 1 919 643 $
Nick Bonino (Out of Payroll) 2 500 000 $ (2)
-Salary Remaining : 1 919 643 $
Jack Campbell 2 500 000 $ (4)
-Salary Remaining : 1 919 643 $
Jeff Carter 2 000 000 $ (4)
-Salary Remaining : 1 535 714 $
Eeli Tolvanen 1 900 000 $ (2)
-Salary Remaining : 1 458 929 $
Kailer Yamamoto 1 800 000 $ (4)
-Salary Remaining : 1 382 143 $
Colin Miller 1 500 000 $ (3)
-Salary Remaining : 1 151 786 $
Brett Kulak 1 300 000 $ (2)
-Salary Remaining : 998 214 $
Klim Kostin 950 000 $ (1)
-Salary Remaining : 729 464 $
Mason Shaw 800 000 $ (2)
-Salary Remaining : 614 286 $
Total Pro Players21
Salary Commitment
Year 47 : 76 200 000 $
Year 48 : 71 050 000 $
Year 49 : 41 650 000 $
Year 50 : 22 950 000 $
Salary Average Commitment
Year 47 : 76 200 000 $
Year 48 : 71 050 000 $
Year 49 : 41 650 000 $
Year 50 : 22 950 000 $
Salary Cap with 1 Way Contract
Year 47 : 76 200 000 $
Year 48 : 71 050 000 $
Year 49 : 41 650 000 $
Year 50 : 22 950 000 $

Farm Players Salaries

Alex Goligoski 450 000 $ (1)
Salary Remaining : 346 460 $
Paul Byron 400 000 $ (2)
Salary Remaining : 307 965 $
Mathieu Perreault 400 000 $ (2)
Salary Remaining : 307 965 $
Cedric Paquette 350 000 $ (2)
Salary Remaining : 269 469 $
Mark Friedman 300 000 $ (5)
Salary Remaining : 230 973 $
Derek Stepan 300 000 $ (5)
Salary Remaining : 230 973 $
Tanner Pearson 250 000 $ (2)
Salary Remaining : 192 478 $
Patrick Maroon 150 000 $ (1)
Salary Remaining : 115 487 $
Nico Daws 110 000 $ (2)
Salary Remaining : 84 690 $
Vinni Lettieri 90 000 $ (4)
Salary Remaining : 69 292 $
Alex Formenton 77 500 $ (5)
Salary Remaining : 59 668 $
Max McCormick 77 500 $ (5)
Salary Remaining : 59 668 $
Sheldon Rempal 77 500 $ (5)
Salary Remaining : 59 668 $
Andrew Poturalski 77 500 $ (5)
Salary Remaining : 59 668 $
Brogan Rafferty 77 500 $ (5)
Salary Remaining : 59 668 $
Kristian Reichel 77 500 $ (5)
Salary Remaining : 59 668 $
Vitaly Abramov 77 500 $ (5)
Salary Remaining : 59 668 $
Kevin Gravel 75 000 $ (3)
Salary Remaining : 57 743 $
Kole Sherwood 75 000 $ (4)
Salary Remaining : 57 743 $
Dylan McIlrath 75 000 $ (3)
Salary Remaining : 57 743 $
Brian Pinho 75 000 $ (1)
Salary Remaining : 57 743 $
Taylor Fedun 75 000 $ (3)
Salary Remaining : 57 743 $
Ivan Prosvetov 70 000 $ (3)
Salary Remaining : 53 894 $
Nic Petan 70 000 $ (3)
Salary Remaining : 53 894 $
Total Farm Players24
Salary Commitment
Year 47 : 3 857 500 $
Year 48 : 3 182 500 $
Year 49 : 1 672 500 $
Year 50 : 1 307 500 $
Salary Average Commitment
Year 47 : 3 857 500 $
Year 48 : 3 182 500 $
Year 49 : 1 672 500 $
Year 50 : 1 307 500 $

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJacobs Center
Level 1: 6500 - 109 $ - 6 364 - 97,91%
Level 2: 5500 - 72 $ - 5 398 - 98,15%
Level 3: 2500 - 45 $ - 2 500 - 100,00%
Level 4: 4500 - 31 $ - 4 175 - 92,79%
Luxury : 1500 - 221 $ - 1 374 - 91,57%
Total Capacity :20500
Farm
Farm Level 1: 2000 - 35 $ - 1 995 - 99,75%
Farm Level 2: 1000 - 15 $ - 998 - 99,79%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %19 811 - 96,64%
Average Income per Game1 953 428 $
Year to Date Revenue19 534 282 $
Farm
Home Games Left29
Average Attendance - %2 993 - 99,76%
Average Income per Game101 752 $
Year to Date Revenue915 768 $

Expense

Pro Players Total Salaries56 700 000 $
Farm Players Total Salaries2 107 500 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses13 486 159 $
Farm Year To Date Expenses713 545 $
Pro Salary Cap To Date13 087 947 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue54 695 990 $
Farm Estimated Season Revenue2 950 808 $
Pro Remaining Season Days86
Pro Expenses Per Days519 643 $
Pro Estimated Expenses44 689 298 $
Farm Remaining Season Days87
Farm Expenses Per Days27 500 $
Farm Estimated Expenses2 392 500 $
Estimated Season Expenses47 081 798 $
Season Salary Cap56 700 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $27 300 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 4 700 000 $
Current Bank Account124 501 343 $
Projected Bank Account135 066 343 $

Pro Players Salaries

Stephane Da Costa 8 000 000 $ (1)
-Salary Remaining : 6 142 857 $
Jonathan Racine 8 000 000 $ (1)
-Salary Remaining : 6 142 857 $
Kaapo Kakko 5 000 000 $ (1)
-Salary Remaining : 3 839 286 $
James van Riemsdyk 4 000 000 $ (1)
-Salary Remaining : 3 071 429 $
Jonathan Bernier 4 000 000 $ (1)
-Salary Remaining : 3 071 429 $
MacKenzie Blackwood 2 500 000 $ (3)
-Salary Remaining : 1 919 643 $
Jonathan Drouin 2 500 000 $ (4)
-Salary Remaining : 1 919 643 $
Marcus Foligno 2 500 000 $ (5)
-Salary Remaining : 1 919 643 $
Joel Armia 2 200 000 $ (2)
-Salary Remaining : 1 689 286 $
Sammy Blais 1 500 000 $ (1)
-Salary Remaining : 1 151 786 $
Tyson Jost 1 500 000 $ (1)
-Salary Remaining : 1 151 786 $
Josh Brown 1 500 000 $ (3)
-Salary Remaining : 1 151 786 $
Philipp Kurashev 1 500 000 $ (3)
-Salary Remaining : 1 151 786 $
J.J. Moser 1 200 000 $ (2)
-Salary Remaining : 921 429 $
Marco Rossi 1 200 000 $ (2)
-Salary Remaining : 921 429 $
Juuso Valimaki 1 200 000 $ (2)
-Salary Remaining : 921 429 $
Jake Neighbours 1 100 000 $ (2)
-Salary Remaining : 844 643 $
Colin Blackwell 1 000 000 $ (2)
-Salary Remaining : 767 857 $
Felix Sandstrom 950 000 $ (2)
-Salary Remaining : 729 464 $
Alexander Alexeyev 950 000 $ (2)
-Salary Remaining : 729 464 $
Alexey Toropchenko 950 000 $ (2)
-Salary Remaining : 729 464 $
Dennis Gilbert 900 000 $ (3)
-Salary Remaining : 691 071 $
Jakub Zboril 900 000 $ (4)
-Salary Remaining : 691 071 $
Austin Wagner 850 000 $ (3)
-Salary Remaining : 652 679 $
Guillaume Brisebois 800 000 $ (4)
-Salary Remaining : 614 286 $
Total Pro Players25
Salary Commitment
Year 47 : 56 700 000 $
Year 48 : 24 700 000 $
Year 49 : 13 950 000 $
Year 50 : 6 700 000 $
Salary Average Commitment
Year 47 : 56 700 000 $
Year 48 : 24 700 000 $
Year 49 : 13 950 000 $
Year 50 : 6 700 000 $
Salary Cap with 1 Way Contract
Year 47 : 56 700 000 $
Year 48 : 24 700 000 $
Year 49 : 13 950 000 $
Year 50 : 6 700 000 $

Farm Players Salaries

Jamie Drysdale 200 000 $ (3)
Salary Remaining : 153 982 $
Marco Kasper 120 000 $ (4)
Salary Remaining : 92 389 $
Andreas Johnsson 100 000 $ (4)
Salary Remaining : 76 991 $
Scott Reedy 100 000 $ (2)
Salary Remaining : 76 991 $
Joel Hofer 100 000 $ (2)
Salary Remaining : 76 991 $
Owen Beck 95 000 $ (4)
Salary Remaining : 73 142 $
Markus Niemelainen 95 000 $ (2)
Salary Remaining : 73 142 $
Ivan Chekhovich 90 000 $ (3)
Salary Remaining : 69 292 $
Jesse Ylonen 90 000 $ (3)
Salary Remaining : 69 292 $
Olli Juolevi 90 000 $ (3)
Salary Remaining : 69 292 $
Valtteri Puustinen 90 000 $ (2)
Salary Remaining : 69 292 $
Sean Day 85 000 $ (2)
Salary Remaining : 65 442 $
Michael Dipietro 85 000 $ (4)
Salary Remaining : 65 442 $
Lucas Wallmark 85 000 $ (4)
Salary Remaining : 65 442 $
Janne Kuokkanen 85 000 $ (3)
Salary Remaining : 65 442 $
Tyler Angle 77 500 $ (4)
Salary Remaining : 59 668 $
Victor Rask 77 500 $ (5)
Salary Remaining : 59 668 $
Nicholas Baptiste 77 500 $ (5)
Salary Remaining : 59 668 $
Dillon Heatherington 75 000 $ (1)
Salary Remaining : 57 743 $
Otto Koivula 75 000 $ (1)
Salary Remaining : 57 743 $
Connor Bunnaman 75 000 $ (1)
Salary Remaining : 57 743 $
Alan Quine 70 000 $ (4)
Salary Remaining : 53 894 $
David Farrance 70 000 $ (3)
Salary Remaining : 53 894 $
Total Farm Players23
Salary Commitment
Year 47 : 2 107 500 $
Year 48 : 1 882 500 $
Year 49 : 1 412 500 $
Year 50 : 787 500 $
Salary Average Commitment
Year 47 : 2 107 500 $
Year 48 : 1 882 500 $
Year 49 : 1 412 500 $
Year 50 : 787 500 $

Miami Heat



Arena Capacity - Ticket Price
Attendance - %

Arena NameMiami Arena
Level 1: 6000 - 115 $ - 5 788 - 96,47%
Level 2: 5000 - 75 $ - 4 844 - 96,88%
Level 3: 2500 - 48 $ - 2 313 - 92,53%
Level 4: 4000 - 35 $ - 3 402 - 85,04%
Luxury : 1000 - 240 $ - 1 000 - 100,00%
Total Capacity :18500
Farm
Farm Level 1: 3000 - 35 $ - 2 989 - 99,62%
Farm Level 2: 2000 - 15 $ - 1 991 - 99,55%
Farm Total Capacity :5000

Income

Home Games Left29
Average Attendance - %17 347 - 93,77%
Average Income per Game1 798 867 $
Year to Date Revenue16 189 806 $
Farm
Home Games Left29
Average Attendance - %4 980 - 99,59%
Average Income per Game161 362 $
Year to Date Revenue1 452 258 $

Expense

Pro Players Total Salaries69 150 000 $
Farm Players Total Salaries2 480 000 $
Coaches Total Salaries6 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses15 590 847 $
Farm Year To Date Expenses1 238 168 $
Pro Salary Cap To Date14 322 987 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue52 167 153 $
Farm Estimated Season Revenue4 679 498 $
Pro Remaining Season Days86
Pro Expenses Per Days653 125 $
Pro Estimated Expenses56 168 750 $
Farm Remaining Season Days87
Farm Expenses Per Days44 071 $
Farm Estimated Expenses3 834 177 $
Estimated Season Expenses60 002 927 $
Season Salary Cap61 150 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $22 850 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 9 150 000 $
Current Bank Account88 825 670 $
Projected Bank Account85 669 394 $

Pro Players Salaries

Keith Yandle 6 000 000 $ (1)
-Salary Remaining : 4 607 143 $
Justin Auger 6 000 000 $ (1)
-Salary Remaining : 4 607 143 $
Landon Bow 6 000 000 $ (1)
-Salary Remaining : 4 607 143 $
Shea Weber 6 000 000 $ (1)
-Salary Remaining : 4 607 143 $
Shane Harper (Out of Payroll) 6 000 000 $ (1)
-Salary Remaining : 4 607 143 $
Taylor Hall 5 000 000 $ (1)
-Salary Remaining : 3 839 286 $
Adam Brooks 4 000 000 $ (1)
-Salary Remaining : 3 071 429 $
Joel Farabee 3 800 000 $ (3)
-Salary Remaining : 2 917 857 $
Gustav Nyquist 3 250 000 $ (1)
-Salary Remaining : 2 495 536 $
Owen Tippett 3 000 000 $ (4)
-Salary Remaining : 2 303 571 $
Travis Dermott 2 000 000 $ (4)
-Salary Remaining : 1 535 714 $
Ville Heinola 2 000 000 $ (4)
-Salary Remaining : 1 535 714 $
Louis Domingue (Out of Payroll) 2 000 000 $ (3)
-Salary Remaining : 1 535 714 $
Michael Houser 2 000 000 $ (3)
-Salary Remaining : 1 535 714 $
Brandon Halverson (Out of Payroll) 2 000 000 $ (1)
-Salary Remaining : 1 535 714 $
Casey Cizikas 1 500 000 $ (1)
-Salary Remaining : 1 151 786 $
Owen Power 1 200 000 $ (2)
-Salary Remaining : 921 429 $
Mason McTavish 1 200 000 $ (2)
-Salary Remaining : 921 429 $
Dawson Mercer 1 200 000 $ (2)
-Salary Remaining : 921 429 $
Alec Regula 1 000 000 $ (2)
-Salary Remaining : 767 857 $
A.J. Greer 1 000 000 $ (5)
-Salary Remaining : 767 857 $
Jack Drury 1 000 000 $ (2)
-Salary Remaining : 767 857 $
Connor Ingram 900 000 $ (2)
-Salary Remaining : 691 071 $
Beck Malenstyn 800 000 $ (1)
-Salary Remaining : 614 286 $
Brett Ritchie 775 000 $ (1)
-Salary Remaining : 595 089 $
Oliver Kylington 775 000 $ (5)
-Salary Remaining : 595 089 $
Marc McLaughlin 750 000 $ (4)
-Salary Remaining : 575 893 $
Total Pro Players27
Salary Commitment
Year 47 : 71 150 000 $
Year 48 : 23 825 000 $
Year 49 : 17 325 000 $
Year 50 : 9 525 000 $
Salary Average Commitment
Year 47 : 71 150 000 $
Year 48 : 23 825 000 $
Year 49 : 17 325 000 $
Year 50 : 9 525 000 $
Salary Cap with 1 Way Contract
Year 47 : 71 150 000 $
Year 48 : 23 825 000 $
Year 49 : 17 325 000 $
Year 50 : 9 525 000 $

Farm Players Salaries

Jonathan Dahlen 400 000 $ (1)
Salary Remaining : 307 965 $
Cam York 300 000 $ (1)
Salary Remaining : 230 973 $
Quinton Byfield 300 000 $ (3)
Salary Remaining : 230 973 $
Shane Pinto 250 000 $ (2)
Salary Remaining : 192 478 $
Connor McMichael 200 000 $ (3)
Salary Remaining : 153 982 $
Wyatt Johnston 120 000 $ (4)
Salary Remaining : 92 389 $
Luke Hughes 120 000 $ (4)
Salary Remaining : 92 389 $
Dominic Turgeon 100 000 $ (1)
Salary Remaining : 76 991 $
Bobby Brink 100 000 $ (2)
Salary Remaining : 76 991 $
Wyatt Kalynuk 100 000 $ (2)
Salary Remaining : 76 991 $
Dylan Holloway 90 000 $ (4)
Salary Remaining : 69 292 $
Alex Vlasic 90 000 $ (2)
Salary Remaining : 69 292 $
Reilly Walsh 85 000 $ (2)
Salary Remaining : 65 442 $
Filip Hallander 75 000 $ (2)
Salary Remaining : 57 743 $
Jeremy Davies 75 000 $ (2)
Salary Remaining : 57 743 $
Jackson Cates 75 000 $ (4)
Salary Remaining : 57 743 $
Total Farm Players16
Salary Commitment
Year 47 : 2 480 000 $
Year 48 : 1 680 000 $
Year 49 : 905 000 $
Year 50 : 405 000 $
Salary Average Commitment
Year 47 : 2 480 000 $
Year 48 : 1 680 000 $
Year 49 : 905 000 $
Year 50 : 405 000 $

Moncton Wildcats



Arena Capacity - Ticket Price
Attendance - %

Arena NameMoncton Coliseum
Level 1: 7000 - 105 $ - 6 529 - 93,27%
Level 2: 5250 - 75 $ - 5 001 - 95,26%
Level 3: 4000 - 45 $ - 2 788 - 69,70%
Level 4: 5000 - 25 $ - 4 816 - 96,32%
Luxury : 1750 - 178 $ - 1 706 - 97,50%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 993 - 99,67%
Farm Level 2: 1000 - 15 $ - 998 - 99,79%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %20 840 - 90,61%
Average Income per Game1 932 259 $
Year to Date Revenue17 390 329 $
Farm
Home Games Left29
Average Attendance - %2 991 - 99,71%
Average Income per Game101 682 $
Year to Date Revenue915 138 $

Expense

Pro Players Total Salaries56 300 000 $
Farm Players Total Salaries1 417 500 $
Coaches Total Salaries1 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses12 845 985 $
Farm Year To Date Expenses517 172 $
Pro Salary Cap To Date12 421 878 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue56 035 505 $
Farm Estimated Season Revenue2 948 778 $
Pro Remaining Season Days86
Pro Expenses Per Days511 607 $
Pro Estimated Expenses43 998 202 $
Farm Remaining Season Days87
Farm Expenses Per Days18 739 $
Farm Estimated Expenses1 630 293 $
Estimated Season Expenses45 628 495 $
Season Salary Cap56 300 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $27 700 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 4 300 000 $
Current Bank Account62 658 618 $
Projected Bank Account76 014 406 $

Pro Players Salaries

Jakub Voracek 6 000 000 $ (1)
-Salary Remaining : 4 607 143 $
Josh Norris 4 500 000 $ (1)
-Salary Remaining : 3 455 357 $
Brandon Saad 4 500 000 $ (3)
-Salary Remaining : 3 455 357 $
Damon Severson 4 100 000 $ (2)
-Salary Remaining : 3 148 214 $
Sam Gagner 4 000 000 $ (1)
-Salary Remaining : 3 071 429 $
Austin Czarnik 4 000 000 $ (1)
-Salary Remaining : 3 071 429 $
Frederick Gaudreau 3 250 000 $ (1)
-Salary Remaining : 2 495 536 $
William Borgen 2 500 000 $ (2)
-Salary Remaining : 1 919 643 $
Jake Allen 2 000 000 $ (3)
-Salary Remaining : 1 535 714 $
Carson Soucy 2 000 000 $ (1)
-Salary Remaining : 1 535 714 $
Oskar Sundqvist 2 000 000 $ (1)
-Salary Remaining : 1 535 714 $
Ty Smith 1 500 000 $ (2)
-Salary Remaining : 1 151 786 $
Alexander Holtz 1 500 000 $ (3)
-Salary Remaining : 1 151 786 $
Akira Schmid 1 200 000 $ (1)
-Salary Remaining : 921 429 $
Jakob Pelletier 1 200 000 $ (4)
-Salary Remaining : 921 429 $
Calvin de Haan 1 100 000 $ (1)
-Salary Remaining : 844 643 $
Tyler Johnson 1 025 000 $ (3)
-Salary Remaining : 787 054 $
Ian Mitchell 1 000 000 $ (1)
-Salary Remaining : 767 857 $
Saku Maenalanen 1 000 000 $ (2)
-Salary Remaining : 767 857 $
Collin Delia 1 000 000 $ (2)
-Salary Remaining : 767 857 $
Julien Gauthier 950 000 $ (3)
-Salary Remaining : 729 464 $
Brock Faber 925 000 $ (4)
-Salary Remaining : 710 268 $
Karson Kuhlman 900 000 $ (2)
-Salary Remaining : 691 071 $
Tim Berni 875 000 $ (5)
-Salary Remaining : 671 875 $
Arber Xhekaj 875 000 $ (4)
-Salary Remaining : 671 875 $
Joshua Ho-Sang 850 000 $ (3)
-Salary Remaining : 652 679 $
Samuel Fagemo 800 000 $ (2)
-Salary Remaining : 614 286 $
Marc Michaelis 750 000 $ (3)
-Salary Remaining : 575 893 $
Total Pro Players28
Salary Commitment
Year 47 : 56 300 000 $
Year 48 : 27 250 000 $
Year 49 : 15 450 000 $
Year 50 : 3 875 000 $
Salary Average Commitment
Year 47 : 56 300 000 $
Year 48 : 27 250 000 $
Year 49 : 15 450 000 $
Year 50 : 3 875 000 $
Salary Cap with 1 Way Contract
Year 47 : 56 300 000 $
Year 48 : 27 250 000 $
Year 49 : 15 450 000 $
Year 50 : 3 875 000 $

Farm Players Salaries

Thomas Harley 500 000 $ (3)
Salary Remaining : 384 956 $
Thomas Bordeleau 120 000 $ (2)
Salary Remaining : 92 389 $
Will Butcher 95 000 $ (3)
Salary Remaining : 73 142 $
Tyler Kleven 95 000 $ (1)
Salary Remaining : 73 142 $
Mac Hollowell 95 000 $ (3)
Salary Remaining : 73 142 $
Carl Dahlstrom 90 000 $ (3)
Salary Remaining : 69 292 $
Hendrix Lapierre 90 000 $ (4)
Salary Remaining : 69 292 $
Tobias Bjornfot 90 000 $ (4)
Salary Remaining : 69 292 $
Cole Reinhardt 85 000 $ (1)
Salary Remaining : 65 442 $
Alexei Melnichuk 80 000 $ (1)
Salary Remaining : 61 593 $
Jean-Luc Foudy 77 500 $ (4)
Salary Remaining : 59 668 $
Total Farm Players11
Salary Commitment
Year 47 : 1 417 500 $
Year 48 : 1 157 500 $
Year 49 : 1 037 500 $
Year 50 : 257 500 $
Salary Average Commitment
Year 47 : 1 417 500 $
Year 48 : 1 157 500 $
Year 49 : 1 037 500 $
Year 50 : 257 500 $

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Molson
Level 1: 7000 - 100 $ - 6 669 - 95,27%
Level 2: 6000 - 80 $ - 4 270 - 71,16%
Level 3: 3000 - 50 $ - 2 139 - 71,31%
Level 4: 5000 - 30 $ - 4 627 - 92,53%
Luxury : 2000 - 130 $ - 1 914 - 95,70%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 981 - 99,06%
Farm Level 2: 1000 - 15 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %19 618 - 85,30%
Average Income per Game1 803 643 $
Year to Date Revenue18 036 432 $
Farm
Home Games Left29
Average Attendance - %2 981 - 99,37%
Average Income per Game101 207 $
Year to Date Revenue910 860 $

Expense

Pro Players Total Salaries83 100 000 $
Farm Players Total Salaries3 192 500 $
Coaches Total Salaries8 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses21 032 154 $
Farm Year To Date Expenses964 652 $
Pro Salary Cap To Date19 291 064 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue50 502 010 $
Farm Estimated Season Revenue2 934 993 $
Pro Remaining Season Days86
Pro Expenses Per Days808 929 $
Pro Estimated Expenses69 567 894 $
Farm Remaining Season Days87
Farm Expenses Per Days37 102 $
Farm Estimated Expenses3 227 874 $
Estimated Season Expenses72 795 768 $
Season Salary Cap83 100 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $900 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 31 100 000 $
Current Bank Account18 980 383 $
Projected Bank Account(378 382 $)

Pro Players Salaries

Victor Hedman 8 500 000 $ (3)
-Salary Remaining : 6 526 786 $
John Carlson 7 250 000 $ (5)
-Salary Remaining : 5 566 964 $
Hampus Lindholm 6 500 000 $ (4)
-Salary Remaining : 4 991 071 $
Sergei Bobrovsky 6 250 000 $ (5)
-Salary Remaining : 4 799 107 $
Ryan O'Reilly 5 500 000 $ (5)
-Salary Remaining : 4 223 214 $
Sean Monahan 5 000 000 $ (5)
-Salary Remaining : 3 839 286 $
Tyler Myers 4 800 000 $ (1)
-Salary Remaining : 3 685 714 $
David Perron 4 700 000 $ (2)
-Salary Remaining : 3 608 929 $
David Krejci 4 200 000 $ (1)
-Salary Remaining : 3 225 000 $
Max Domi 4 000 000 $ (3)
-Salary Remaining : 3 071 429 $
Ivan Barbashev 3 500 000 $ (1)
-Salary Remaining : 2 687 500 $
Jason Zucker 3 000 000 $ (3)
-Salary Remaining : 2 303 571 $
Jordan Staal 3 000 000 $ (4)
-Salary Remaining : 2 303 571 $
Alexander Kerfoot 2 900 000 $ (4)
-Salary Remaining : 2 226 786 $
Nikita Zadorov 2 850 000 $ (1)
-Salary Remaining : 2 188 393 $
Barclay Goodrow 2 800 000 $ (2)
-Salary Remaining : 2 150 000 $
Christian Dvorak 2 500 000 $ (1)
-Salary Remaining : 1 919 643 $
Filip Chytil 1 750 000 $ (1)
-Salary Remaining : 1 343 750 $
Keith Kinkaid 850 000 $ (3)
-Salary Remaining : 652 679 $
Victor Mete 850 000 $ (5)
-Salary Remaining : 652 679 $
Stefan Noesen 800 000 $ (2)
-Salary Remaining : 614 286 $
Brady Keeper 800 000 $ (2)
-Salary Remaining : 614 286 $
Joe Thornton 800 000 $ (1)
-Salary Remaining : 614 286 $
Total Pro Players23
Salary Commitment
Year 47 : 83 100 000 $
Year 48 : 62 700 000 $
Year 49 : 53 600 000 $
Year 50 : 37 250 000 $
Salary Average Commitment
Year 47 : 83 100 000 $
Year 48 : 62 700 000 $
Year 49 : 53 600 000 $
Year 50 : 37 250 000 $
Salary Cap with 1 Way Contract
Year 47 : 83 100 000 $
Year 48 : 62 700 000 $
Year 49 : 53 600 000 $
Year 50 : 37 250 000 $

Farm Players Salaries

Sean Couturier 700 000 $ (1)
Salary Remaining : 538 938 $
Oliver Ekman-Larsson 250 000 $ (4)
Salary Remaining : 192 478 $
Yegor Sharangovich 200 000 $ (1)
Salary Remaining : 153 982 $
Kasperi Kapanen 175 000 $ (1)
Salary Remaining : 134 735 $
Kaapo Kahkonen 150 000 $ (1)
Salary Remaining : 115 487 $
Yakov Trenin 150 000 $ (3)
Salary Remaining : 115 487 $
Alexandre Texier 120 000 $ (4)
Salary Remaining : 92 389 $
Christian Fischer 102 500 $ (3)
Salary Remaining : 78 916 $
Mads Sogaard 102 500 $ (3)
Salary Remaining : 78 916 $
Jansen Harkins 92 500 $ (1)
Salary Remaining : 71 217 $
Jake Gardiner 90 000 $ (2)
Salary Remaining : 69 292 $
Parker Kelly 90 000 $ (3)
Salary Remaining : 69 292 $
Xavier Ouellet 90 000 $ (2)
Salary Remaining : 69 292 $
Austin Strand 85 000 $ (3)
Salary Remaining : 65 442 $
Chris Driedger 85 000 $ (4)
Salary Remaining : 65 442 $
Dmitrij Jaskin 80 000 $ (3)
Salary Remaining : 61 593 $
Semyon Der-Arguchintsev 80 000 $ (4)
Salary Remaining : 61 593 $
Ryan Murphy 80 000 $ (2)
Salary Remaining : 61 593 $
Nikolay Goldobin 80 000 $ (1)
Salary Remaining : 61 593 $
Robbie Russo 80 000 $ (2)
Salary Remaining : 61 593 $
MacKenzie MacEachern 80 000 $ (4)
Salary Remaining : 61 593 $
Michael Sgarbossa 80 000 $ (2)
Salary Remaining : 61 593 $
Jayden Halbgewachs 75 000 $ (2)
Salary Remaining : 57 743 $
Filip Chlapik 75 000 $ (3)
Salary Remaining : 57 743 $
Total Farm Players24
Salary Commitment
Year 47 : 3 192 500 $
Year 48 : 1 795 000 $
Year 49 : 1 300 000 $
Year 50 : 615 000 $
Salary Average Commitment
Year 47 : 3 192 500 $
Year 48 : 1 795 000 $
Year 49 : 1 300 000 $
Year 50 : 615 000 $

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameAréna Patrick Roy
Level 1: 6000 - 126 $ - 5 095 - 84,92%
Level 2: 5250 - 75 $ - 4 992 - 95,08%
Level 3: 2250 - 51 $ - 2 047 - 90,96%
Level 4: 4000 - 33 $ - 3 658 - 91,44%
Luxury : 1500 - 235 $ - 1 282 - 85,44%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 40 $ - 1 983 - 99,16%
Farm Level 2: 1000 - 20 $ - 802 - 80,19%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %17 072 - 89,85%
Average Income per Game1 851 108 $
Year to Date Revenue16 659 970 $
Farm
Home Games Left29
Average Attendance - %2 785 - 92,84%
Average Income per Game114 440 $
Year to Date Revenue1 029 960 $

Expense

Pro Players Total Salaries69 425 000 $
Farm Players Total Salaries1 740 000 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses14 661 165 $
Farm Year To Date Expenses662 304 $
Pro Salary Cap To Date13 772 766 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue53 682 126 $
Farm Estimated Season Revenue3 318 760 $
Pro Remaining Season Days86
Pro Expenses Per Days628 795 $
Pro Estimated Expenses54 076 370 $
Farm Remaining Season Days87
Farm Expenses Per Days19 823 $
Farm Estimated Expenses1 724 601 $
Estimated Season Expenses55 800 971 $
Season Salary Cap68 425 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $15 575 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 16 425 000 $
Current Bank Account94 402 567 $
Projected Bank Account95 602 482 $

Pro Players Salaries

Jason Robertson 8 000 000 $ (3)
-Salary Remaining : 6 142 857 $
John Gibson 6 000 000 $ (2)
-Salary Remaining : 4 607 143 $
John-Jason Peterka 5 250 000 $ (5)
-Salary Remaining : 4 031 250 $
Noah Dobson 5 000 000 $ (1)
-Salary Remaining : 3 839 286 $
Viktor Lodin 5 000 000 $ (2)
-Salary Remaining : 3 839 286 $
Matias Maccelli 4 750 000 $ (5)
-Salary Remaining : 3 647 321 $
Jaden Schwartz 4 250 000 $ (5)
-Salary Remaining : 3 263 393 $
Kirby Dach 4 000 000 $ (3)
-Salary Remaining : 3 071 429 $
Oscar Klefbom 4 000 000 $ (2)
-Salary Remaining : 3 071 429 $
Jesperi Kotkaniemi 3 500 000 $ (2)
-Salary Remaining : 2 687 500 $
Phil Kessel 2 500 000 $ (3)
-Salary Remaining : 1 919 643 $
Peyton Krebs 2 500 000 $ (2)
-Salary Remaining : 1 919 643 $
Justin Barron 2 000 000 $ (3)
-Salary Remaining : 1 535 714 $
Sam Montembeault 1 500 000 $ (4)
-Salary Remaining : 1 151 786 $
Dylan Guenther 1 200 000 $ (3)
-Salary Remaining : 921 429 $
Jonatan Berggren 1 200 000 $ (2)
-Salary Remaining : 921 429 $
Michael Kesselring 1 100 000 $ (4)
-Salary Remaining : 844 643 $
Matt Nieto 1 025 000 $ (2)
-Salary Remaining : 787 054 $
Jake Livingstone 1 000 000 $ (4)
-Salary Remaining : 767 857 $
Matt Kiersted 1 000 000 $ (1)
-Salary Remaining : 767 857 $
Wyatt Kaiser 1 000 000 $ (4)
-Salary Remaining : 767 857 $
Aatu Raty (Out of Payroll) 1 000 000 $ (3)
-Salary Remaining : 767 857 $
Jake Leschyshyn 900 000 $ (4)
-Salary Remaining : 691 071 $
Dakota Mermis 900 000 $ (3)
-Salary Remaining : 691 071 $
Lukas Reichel 850 000 $ (2)
-Salary Remaining : 652 679 $
Total Pro Players25
Salary Commitment
Year 47 : 69 425 000 $
Year 48 : 63 425 000 $
Year 49 : 39 350 000 $
Year 50 : 19 750 000 $
Salary Average Commitment
Year 47 : 69 425 000 $
Year 48 : 63 425 000 $
Year 49 : 39 350 000 $
Year 50 : 19 750 000 $
Salary Cap with 1 Way Contract
Year 47 : 69 425 000 $
Year 48 : 63 425 000 $
Year 49 : 39 350 000 $
Year 50 : 19 750 000 $

Farm Players Salaries

Antti Suomela 450 000 $ (2)
Salary Remaining : 346 460 $
Gregory Hofmann 290 000 $ (1)
Salary Remaining : 223 274 $
Grigori Denisenko 150 000 $ (1)
Salary Remaining : 115 487 $
Brendan Perlini 130 000 $ (2)
Salary Remaining : 100 088 $
Devon Levi 120 000 $ (3)
Salary Remaining : 92 389 $
Adam Clendening 110 000 $ (2)
Salary Remaining : 84 690 $
Arvid Soderblom 100 000 $ (3)
Salary Remaining : 76 991 $
Sean Farrell 100 000 $ (4)
Salary Remaining : 76 991 $
Matthew Coronato 100 000 $ (3)
Salary Remaining : 76 991 $
Lukas Rousek 100 000 $ (4)
Salary Remaining : 76 991 $
Dmitri Samorukov 90 000 $ (3)
Salary Remaining : 69 292 $
Total Farm Players11
Salary Commitment
Year 47 : 1 740 000 $
Year 48 : 1 300 000 $
Year 49 : 610 000 $
Year 50 : 200 000 $
Salary Average Commitment
Year 47 : 1 740 000 $
Year 48 : 1 300 000 $
Year 49 : 610 000 $
Year 50 : 200 000 $

Nunavut Mystery



Arena Capacity - Ticket Price
Attendance - %

Arena NameNunavut Dome
Level 1: 6000 - 130 $ - 4 797 - 79,94%
Level 2: 5000 - 80 $ - 4 330 - 86,60%
Level 3: 2250 - 55 $ - 1 965 - 87,32%
Level 4: 4000 - 40 $ - 2 963 - 74,08%
Luxury : 1250 - 240 $ - 1 235 - 98,78%
Total Capacity :18500
Farm
Farm Level 1: 2000 - 35 $ - 1 986 - 99,30%
Farm Level 2: 1000 - 15 $ - 996 - 99,60%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %15 289 - 82,64%
Average Income per Game1 791 476 $
Year to Date Revenue17 914 758 $
Farm
Home Games Left29
Average Attendance - %2 982 - 99,40%
Average Income per Game101 340 $
Year to Date Revenue912 060 $

Expense

Pro Players Total Salaries55 425 000 $
Farm Players Total Salaries1 047 500 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses12 834 377 $
Farm Year To Date Expenses554 917 $
Pro Salary Cap To Date12 515 173 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue50 161 322 $
Farm Estimated Season Revenue2 938 860 $
Pro Remaining Season Days86
Pro Expenses Per Days503 795 $
Pro Estimated Expenses43 326 370 $
Farm Remaining Season Days87
Farm Expenses Per Days18 119 $
Farm Estimated Expenses1 576 353 $
Estimated Season Expenses44 902 723 $
Season Salary Cap55 425 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $28 575 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 3 425 000 $
Current Bank Account89 558 856 $
Projected Bank Account97 756 315 $

Pro Players Salaries

Samuel Girard 4 750 000 $ (1)
-Salary Remaining : 3 647 321 $
Alex Galchenyuk 4 000 000 $ (1)
-Salary Remaining : 3 071 429 $
Anthony Peluso 4 000 000 $ (1)
-Salary Remaining : 3 071 429 $
Antoine Roussel 4 000 000 $ (1)
-Salary Remaining : 3 071 429 $
Steven Santini 4 000 000 $ (1)
-Salary Remaining : 3 071 429 $
Tom Sestito 4 000 000 $ (1)
-Salary Remaining : 3 071 429 $
Kevan Miller 4 000 000 $ (1)
-Salary Remaining : 3 071 429 $
Luke Gazdic 4 000 000 $ (1)
-Salary Remaining : 3 071 429 $
Glenn Gawdin 3 500 000 $ (1)
-Salary Remaining : 2 687 500 $
Wayne Simmonds (Out of Payroll) 3 000 000 $ (1)
-Salary Remaining : 2 303 571 $
Markus Granlund 2 500 000 $ (1)
-Salary Remaining : 1 919 643 $
Markus Hannikainen 2 500 000 $ (1)
-Salary Remaining : 1 919 643 $
Veini Vehvilainen 2 500 000 $ (1)
-Salary Remaining : 1 919 643 $
Shane Wright 1 200 000 $ (4)
-Salary Remaining : 921 429 $
Seth Jarvis 1 200 000 $ (2)
-Salary Remaining : 921 429 $
Cole Sillinger 1 200 000 $ (2)
-Salary Remaining : 921 429 $
Nikita Tryamkin 1 000 000 $ (2)
-Salary Remaining : 767 857 $
Jordan Harris 950 000 $ (2)
-Salary Remaining : 729 464 $
Nikita Nesterenko 900 000 $ (4)
-Salary Remaining : 691 071 $
Daniil Miromanov 900 000 $ (2)
-Salary Remaining : 691 071 $
Jiri Patera 775 000 $ (4)
-Salary Remaining : 595 089 $
Libor Hajek 750 000 $ (4)
-Salary Remaining : 575 893 $
Ken Appleby 700 000 $ (2)
-Salary Remaining : 537 500 $
Jacob De La Rose 700 000 $ (1)
-Salary Remaining : 537 500 $
John Persson 700 000 $ (1)
-Salary Remaining : 537 500 $
Libor Sulak 700 000 $ (1)
-Salary Remaining : 537 500 $
Total Pro Players26
Salary Commitment
Year 47 : 58 425 000 $
Year 48 : 9 575 000 $
Year 49 : 3 625 000 $
Year 50 : 3 625 000 $
Salary Average Commitment
Year 47 : 58 425 000 $
Year 48 : 9 575 000 $
Year 49 : 3 625 000 $
Year 50 : 3 625 000 $
Salary Cap with 1 Way Contract
Year 47 : 58 425 000 $
Year 48 : 9 575 000 $
Year 49 : 3 625 000 $
Year 50 : 3 625 000 $

Farm Players Salaries

Lukas Vejdemo 400 000 $ (1)
Salary Remaining : 307 965 $
Paul Ladue 250 000 $ (1)
Salary Remaining : 192 478 $
Zach Sawchenko 90 000 $ (2)
Salary Remaining : 69 292 $
Cole Koepke 82 500 $ (4)
Salary Remaining : 63 518 $
Marian Studenic 80 000 $ (3)
Salary Remaining : 61 593 $
Charles Hudon 75 000 $ (3)
Salary Remaining : 57 743 $
Brandon Baddock 70 000 $ (2)
Salary Remaining : 53 894 $
Total Farm Players7
Salary Commitment
Year 47 : 1 047 500 $
Year 48 : 397 500 $
Year 49 : 237 500 $
Year 50 : 82 500 $
Salary Average Commitment
Year 47 : 1 047 500 $
Year 48 : 397 500 $
Year 49 : 237 500 $
Year 50 : 82 500 $

Ottawa Lumberjacks



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 7000 - 125 $ - 5 072 - 72,46%
Level 2: 6000 - 90 $ - 3 902 - 65,04%
Level 3: 3000 - 55 $ - 1 969 - 65,64%
Level 4: 5000 - 25 $ - 4 685 - 93,69%
Luxury : 2000 - 200 $ - 1 753 - 87,65%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 994 - 99,72%
Farm Level 2: 1000 - 15 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %17 381 - 75,57%
Average Income per Game1 873 516 $
Year to Date Revenue18 735 156 $
Farm
Home Games Left29
Average Attendance - %2 994 - 99,81%
Average Income per Game101 762 $
Year to Date Revenue915 858 $

Expense

Pro Players Total Salaries83 400 000 $
Farm Players Total Salaries3 067 500 $
Coaches Total Salaries6 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses20 214 280 $
Farm Year To Date Expenses1 112 611 $
Pro Salary Cap To Date18 696 422 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue52 458 437 $
Farm Estimated Season Revenue2 951 098 $
Pro Remaining Season Days86
Pro Expenses Per Days789 286 $
Pro Estimated Expenses67 878 596 $
Farm Remaining Season Days87
Farm Expenses Per Days43 075 $
Farm Estimated Expenses3 747 525 $
Estimated Season Expenses71 626 121 $
Season Salary Cap83 400 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $600 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 31 400 000 $
Current Bank Account95 433 596 $
Projected Bank Account79 217 010 $

Pro Players Salaries

David Pastrnak 9 000 000 $ (1)
-Salary Remaining : 6 910 714 $
Mika Zibanejad 8 500 000 $ (1)
-Salary Remaining : 6 526 786 $
Roman Josi 8 500 000 $ (4)
-Salary Remaining : 6 526 786 $
J.T. Miller 8 000 000 $ (3)
-Salary Remaining : 6 142 857 $
Alex Pietrangelo 8 000 000 $ (4)
-Salary Remaining : 6 142 857 $
Igor Shesterkin 6 250 000 $ (1)
-Salary Remaining : 4 799 107 $
Artturi Lehkonen 4 800 000 $ (5)
-Salary Remaining : 3 685 714 $
Mike Matheson 4 000 000 $ (1)
-Salary Remaining : 3 071 429 $
Teuvo Teravainen 3 750 000 $ (1)
-Salary Remaining : 2 879 464 $
Conor Garland 3 000 000 $ (3)
-Salary Remaining : 2 303 571 $
Jean-Gabriel Pageau 3 000 000 $ (4)
-Salary Remaining : 2 303 571 $
Michael Bunting 2 750 000 $ (1)
-Salary Remaining : 2 111 607 $
Jake DeBrusk 2 750 000 $ (1)
-Salary Remaining : 2 111 607 $
Brandon Hagel 2 500 000 $ (1)
-Salary Remaining : 1 919 643 $
Jeremy Swayman 2 250 000 $ (1)
-Salary Remaining : 1 727 679 $
Morgan Frost 2 000 000 $ (4)
-Salary Remaining : 1 535 714 $
Zach Whitecloud 1 200 000 $ (3)
-Salary Remaining : 921 429 $
Jani Hakanpaa 1 200 000 $ (3)
-Salary Remaining : 921 429 $
Logan O'Connor 1 000 000 $ (3)
-Salary Remaining : 767 857 $
Dylan Samberg 950 000 $ (2)
-Salary Remaining : 729 464 $
Total Pro Players20
Salary Commitment
Year 47 : 83 400 000 $
Year 48 : 41 650 000 $
Year 49 : 40 700 000 $
Year 50 : 26 300 000 $
Salary Average Commitment
Year 47 : 83 400 000 $
Year 48 : 41 650 000 $
Year 49 : 40 700 000 $
Year 50 : 26 300 000 $
Salary Cap with 1 Way Contract
Year 47 : 83 400 000 $
Year 48 : 41 650 000 $
Year 49 : 40 700 000 $
Year 50 : 26 300 000 $

Farm Players Salaries

Mikko Koskinen 350 000 $ (2)
Salary Remaining : 269 469 $
Trevor Moore 200 000 $ (4)
Salary Remaining : 153 982 $
Josh Mahura 125 000 $ (4)
Salary Remaining : 96 239 $
Rasmus Asplund 125 000 $ (1)
Salary Remaining : 96 239 $
Kirill Marchenko 120 000 $ (4)
Salary Remaining : 92 389 $
Ronald Attard 102 500 $ (3)
Salary Remaining : 78 916 $
Nils Hoglander 100 000 $ (3)
Salary Remaining : 76 991 $
Josh Archibald 100 000 $ (3)
Salary Remaining : 76 991 $
Riley Stillman 100 000 $ (4)
Salary Remaining : 76 991 $
Jordan Spence 100 000 $ (2)
Salary Remaining : 76 991 $
Brett Leason 95 000 $ (2)
Salary Remaining : 73 142 $
Chris Wideman 95 000 $ (3)
Salary Remaining : 73 142 $
Aliaksei Protas 95 000 $ (2)
Salary Remaining : 73 142 $
Phillip Di Giuseppe 90 000 $ (3)
Salary Remaining : 69 292 $
Kyle Burroughs 90 000 $ (3)
Salary Remaining : 69 292 $
Rudolfs Balcers 90 000 $ (4)
Salary Remaining : 69 292 $
Sam Carrick 85 000 $ (3)
Salary Remaining : 65 442 $
Jeffrey Viel 80 000 $ (3)
Salary Remaining : 61 593 $
Joey Keane 80 000 $ (1)
Salary Remaining : 61 593 $
Jay Beagle 80 000 $ (1)
Salary Remaining : 61 593 $
Tristen Robins 80 000 $ (4)
Salary Remaining : 61 593 $
Declan Chisholm 80 000 $ (2)
Salary Remaining : 61 593 $
Nikita Okhotyuk 80 000 $ (2)
Salary Remaining : 61 593 $
Justus Annunen 80 000 $ (2)
Salary Remaining : 61 593 $
Matt Irwin 80 000 $ (1)
Salary Remaining : 61 593 $
Ben Gleason 80 000 $ (4)
Salary Remaining : 61 593 $
Joey Anderson 80 000 $ (4)
Salary Remaining : 61 593 $
Jack Studnicka 80 000 $ (4)
Salary Remaining : 61 593 $
Sean Walker 75 000 $ (4)
Salary Remaining : 57 743 $
Adam Wilcox 50 000 $ (1)
Salary Remaining : 38 496 $
Total Farm Players30
Salary Commitment
Year 47 : 3 067 500 $
Year 48 : 2 652 500 $
Year 49 : 1 772 500 $
Year 50 : 1 030 000 $
Salary Average Commitment
Year 47 : 3 067 500 $
Year 48 : 2 652 500 $
Year 49 : 1 772 500 $
Year 50 : 1 030 000 $

Quebec Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Vidéotron
Level 1: 7000 - 95 $ - 6 670 - 95,28%
Level 2: 6000 - 70 $ - 5 549 - 92,48%
Level 3: 3000 - 52 $ - 2 019 - 67,29%
Level 4: 5000 - 30 $ - 4 530 - 90,60%
Luxury : 2000 - 190 $ - 1 807 - 90,33%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 50 $ - 1 456 - 72,81%
Farm Level 2: 1000 - 25 $ - 629 - 62,92%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %20 574 - 89,45%
Average Income per Game1 927 415 $
Year to Date Revenue19 274 150 $
Farm
Home Games Left29
Average Attendance - %2 085 - 69,51%
Average Income per Game106 250 $
Year to Date Revenue956 250 $

Expense

Pro Players Total Salaries81 525 000 $
Farm Players Total Salaries3 100 800 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses19 433 486 $
Farm Year To Date Expenses1 196 472 $
Pro Salary Cap To Date18 969 200 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue53 967 620 $
Farm Estimated Season Revenue3 081 250 $
Pro Remaining Season Days86
Pro Expenses Per Days745 759 $
Pro Estimated Expenses64 135 274 $
Farm Remaining Season Days87
Farm Expenses Per Days45 140 $
Farm Estimated Expenses3 927 180 $
Estimated Season Expenses68 062 454 $
Season Salary Cap81 525 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $2 475 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 29 525 000 $
Current Bank Account97 498 517 $
Projected Bank Account86 484 933 $

Pro Players Salaries

Drew Doughty 10 000 000 $ (3)
-Salary Remaining : 7 678 571 $
Matthew Tkachuk 8 500 000 $ (1)
-Salary Remaining : 6 526 786 $
Sidney Crosby 8 000 000 $ (3)
-Salary Remaining : 6 142 857 $
Mark Stone 7 500 000 $ (4)
-Salary Remaining : 5 758 929 $
Rasmus Andersson 6 250 000 $ (5)
-Salary Remaining : 4 799 107 $
Drake Batherson 5 500 000 $ (1)
-Salary Remaining : 4 223 214 $
Mattias Ekholm 5 250 000 $ (4)
-Salary Remaining : 4 031 250 $
Travis Konecny 5 000 000 $ (1)
-Salary Remaining : 3 839 286 $
Marc-Andre Fleury 5 000 000 $ (4)
-Salary Remaining : 3 839 286 $
Tom Wilson 4 500 000 $ (4)
-Salary Remaining : 3 455 357 $
Brandon Carlo 3 500 000 $ (3)
-Salary Remaining : 2 687 500 $
Ian Cole 3 000 000 $ (3)
-Salary Remaining : 2 303 571 $
Sean Durzi 1 700 000 $ (2)
-Salary Remaining : 1 305 357 $
Sam Lafferty 1 500 000 $ (1)
-Salary Remaining : 1 151 786 $
Jake Evans 1 400 000 $ (1)
-Salary Remaining : 1 075 000 $
Joonas Korpisalo 1 250 000 $ (1)
-Salary Remaining : 959 821 $
Matthew Boldy 1 200 000 $ (2)
-Salary Remaining : 921 429 $
Derek Ryan 950 000 $ (1)
-Salary Remaining : 729 464 $
Milan Lucic 775 000 $ (3)
-Salary Remaining : 595 089 $
Rafael Harvey-Pinard 750 000 $ (2)
-Salary Remaining : 575 893 $
Total Pro Players20
Salary Commitment
Year 47 : 81 525 000 $
Year 48 : 57 425 000 $
Year 49 : 53 775 000 $
Year 50 : 28 500 000 $
Salary Average Commitment
Year 47 : 81 525 000 $
Year 48 : 57 425 000 $
Year 49 : 53 775 000 $
Year 50 : 28 500 000 $
Salary Cap with 1 Way Contract
Year 47 : 81 525 000 $
Year 48 : 57 425 000 $
Year 49 : 53 775 000 $
Year 50 : 28 500 000 $

Farm Players Salaries

Ryan Reaves 500 000 $ (1)
Salary Remaining : 384 956 $
Marco Scandella 375 000 $ (2)
Salary Remaining : 288 717 $
Justin Braun 200 000 $ (2)
Salary Remaining : 153 982 $
Jeff Malott 133 300 $ (2)
Salary Remaining : 102 629 $
Ross Johnston (Out of Payroll) 127 955 $ (3)
Salary Remaining : 98 514 $
Simon Edvinsson 120 000 $ (4)
Salary Remaining : 92 389 $
Nicolas Aube-Kubel 100 000 $ (4)
Salary Remaining : 76 991 $
Reese Johnson 95 000 $ (3)
Salary Remaining : 73 142 $
Marcus Bjork 90 000 $ (2)
Salary Remaining : 69 292 $
Aidan McDonough 90 000 $ (4)
Salary Remaining : 69 292 $
Mike Hardman 87 500 $ (3)
Salary Remaining : 67 367 $
Filip Roos 82 500 $ (4)
Salary Remaining : 63 518 $
Santeri Hatakka 80 000 $ (2)
Salary Remaining : 61 593 $
James Hamblin 77 500 $ (4)
Salary Remaining : 59 668 $
Cole McWard 77 500 $ (4)
Salary Remaining : 59 668 $
Brandon Gormley 77 500 $ (4)
Salary Remaining : 59 668 $
Eetu Makiniemi 77 500 $ (4)
Salary Remaining : 59 668 $
Matthew Kessel 77 500 $ (4)
Salary Remaining : 59 668 $
Joel Teasdale 77 500 $ (4)
Salary Remaining : 59 668 $
Parker Wotherspoon 77 500 $ (4)
Salary Remaining : 59 668 $
Pavol Regenda 77 500 $ (4)
Salary Remaining : 59 668 $
Kyle Criscuolo 77 500 $ (1)
Salary Remaining : 59 668 $
Joey Daccord 75 000 $ (4)
Salary Remaining : 57 743 $
Linus Sandin 75 000 $ (1)
Salary Remaining : 57 743 $
John Hayden 75 000 $ (4)
Salary Remaining : 57 743 $
Joseph Cramarossa 75 000 $ (2)
Salary Remaining : 57 743 $
Christopher Gibson 75 000 $ (2)
Salary Remaining : 57 743 $
Darren Helm 75 000 $ (1)
Salary Remaining : 57 743 $
Total Farm Players28
Salary Commitment
Year 47 : 3 228 755 $
Year 48 : 2 501 255 $
Year 49 : 1 472 955 $
Year 50 : 1 162 500 $
Salary Average Commitment
Year 47 : 3 153 755 $
Year 48 : 2 476 255 $
Year 49 : 1 447 955 $
Year 50 : 1 137 500 $

Regina Pats



Arena Capacity - Ticket Price
Attendance - %

Arena NameVodka Center
Level 1: 7000 - 140 $ - 4 288 - 61,25%
Level 2: 6000 - 90 $ - 3 681 - 61,34%
Level 3: 3000 - 50 $ - 2 173 - 72,44%
Level 4: 5000 - 40 $ - 2 884 - 57,68%
Luxury : 2000 - 220 $ - 1 402 - 70,11%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 984 - 99,22%
Farm Level 2: 1000 - 15 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %14 427 - 62,73%
Average Income per Game1 756 772 $
Year to Date Revenue17 567 724 $
Farm
Home Games Left29
Average Attendance - %2 984 - 99,48%
Average Income per Game101 342 $
Year to Date Revenue912 078 $

Expense

Pro Players Total Salaries76 050 000 $
Farm Players Total Salaries2 502 500 $
Coaches Total Salaries8 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses20 519 642 $
Farm Year To Date Expenses709 598 $
Pro Salary Cap To Date18 193 751 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue49 189 627 $
Farm Estimated Season Revenue2 938 918 $
Pro Remaining Season Days86
Pro Expenses Per Days750 446 $
Pro Estimated Expenses64 538 356 $
Farm Remaining Season Days87
Farm Expenses Per Days26 571 $
Farm Estimated Expenses2 311 677 $
Estimated Season Expenses66 850 033 $
Season Salary Cap76 050 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $7 950 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 24 050 000 $
Current Bank Account74 378 928 $
Projected Bank Account59 657 440 $

Pro Players Salaries

Kirill Kaprizov 9 000 000 $ (3)
-Salary Remaining : 6 910 714 $
Robert Thomas 8 000 000 $ (5)
-Salary Remaining : 6 142 857 $
Roope Hintz (Out of Payroll) 7 125 000 $ (3)
-Salary Remaining : 5 470 982 $
Mathew Barzal 6 500 000 $ (3)
-Salary Remaining : 4 991 071 $
Mikhail Sergachev 5 750 000 $ (3)
-Salary Remaining : 4 415 179 $
Nick Schmaltz 5 250 000 $ (3)
-Salary Remaining : 4 031 250 $
Troy Terry 5 000 000 $ (2)
-Salary Remaining : 3 839 286 $
Sam Bennett 4 000 000 $ (4)
-Salary Remaining : 3 071 429 $
Connor Murphy 4 000 000 $ (5)
-Salary Remaining : 3 071 429 $
Vitek Vanecek 4 000 000 $ (1)
-Salary Remaining : 3 071 429 $
Miro Heiskanen 3 750 000 $ (1)
-Salary Remaining : 2 879 464 $
Gustav Forsling 3 250 000 $ (3)
-Salary Remaining : 2 495 536 $
Daniel Sprong 3 150 000 $ (3)
-Salary Remaining : 2 418 750 $
Yanni Gourde 3 100 000 $ (5)
-Salary Remaining : 2 380 357 $
Cole Caufield 2 500 000 $ (1)
-Salary Remaining : 1 919 643 $
Vladislav Gavrikov 2 000 000 $ (1)
-Salary Remaining : 1 535 714 $
Mikey Anderson 1 250 000 $ (1)
-Salary Remaining : 959 821 $
Karel Vejmelka 1 200 000 $ (2)
-Salary Remaining : 921 429 $
Jake Sanderson 1 200 000 $ (4)
-Salary Remaining : 921 429 $
Blake Lizotte 1 200 000 $ (4)
-Salary Remaining : 921 429 $
Teddy Blueger 1 000 000 $ (4)
-Salary Remaining : 767 857 $
Dakota Joshua 950 000 $ (1)
-Salary Remaining : 729 464 $
Total Pro Players22
Salary Commitment
Year 47 : 83 175 000 $
Year 48 : 68 725 000 $
Year 49 : 62 525 000 $
Year 50 : 22 500 000 $
Salary Average Commitment
Year 47 : 83 175 000 $
Year 48 : 68 725 000 $
Year 49 : 62 525 000 $
Year 50 : 22 500 000 $
Salary Cap with 1 Way Contract
Year 47 : 83 175 000 $
Year 48 : 68 725 000 $
Year 49 : 62 525 000 $
Year 50 : 22 500 000 $

Farm Players Salaries

Elvis Merzlikins 350 000 $ (1)
Salary Remaining : 269 469 $
Alex Newhook 150 000 $ (2)
Salary Remaining : 115 487 $
Yaroslav Askarov 110 000 $ (4)
Salary Remaining : 84 690 $
Nicholas Abruzzese 100 000 $ (2)
Salary Remaining : 76 991 $
Axel Jonsson-Fjallby 100 000 $ (2)
Salary Remaining : 76 991 $
Simon Holmstrom 90 000 $ (4)
Salary Remaining : 69 292 $
Matthew Knies 90 000 $ (4)
Salary Remaining : 69 292 $
Sampo Ranta 90 000 $ (2)
Salary Remaining : 69 292 $
Henry Thrun 85 000 $ (4)
Salary Remaining : 65 442 $
Arttu Ruotsalainen 80 000 $ (3)
Salary Remaining : 61 593 $
Victor Soderstrom 80 000 $ (3)
Salary Remaining : 61 593 $
Samuel Ersson 77 500 $ (4)
Salary Remaining : 59 668 $
Drew Helleson 77 500 $ (4)
Salary Remaining : 59 668 $
Egor Afanasyev 77 500 $ (4)
Salary Remaining : 59 668 $
Hugh McGing 77 500 $ (4)
Salary Remaining : 59 668 $
Jonathan Gruden 77 500 $ (4)
Salary Remaining : 59 668 $
Samuel Walker 77 500 $ (4)
Salary Remaining : 59 668 $
Tyler Tucker 77 500 $ (4)
Salary Remaining : 59 668 $
Dennis Cholowski 75 000 $ (4)
Salary Remaining : 57 743 $
Mattias Norlinder 70 000 $ (2)
Salary Remaining : 53 894 $
Lucas Johansen 70 000 $ (2)
Salary Remaining : 53 894 $
Josiah Slavin 70 000 $ (2)
Salary Remaining : 53 894 $
Brayden Tracey 70 000 $ (2)
Salary Remaining : 53 894 $
Jacob Bernard-Docker 70 000 $ (3)
Salary Remaining : 53 894 $
Rasmus Kupari 70 000 $ (3)
Salary Remaining : 53 894 $
Daniil Tarasov 70 000 $ (3)
Salary Remaining : 53 894 $
Givani Smith 70 000 $ (1)
Salary Remaining : 53 894 $
Total Farm Players27
Salary Commitment
Year 47 : 2 502 500 $
Year 48 : 2 082 500 $
Year 49 : 1 362 500 $
Year 50 : 992 500 $
Salary Average Commitment
Year 47 : 2 502 500 $
Year 48 : 2 082 500 $
Year 49 : 1 362 500 $
Year 50 : 992 500 $

San Jose Rhinos



Arena Capacity - Ticket Price
Attendance - %

Arena NameSan Jose Arena
Level 1: 7000 - 91 $ - 6 445 - 92,07%
Level 2: 6000 - 56 $ - 5 718 - 95,30%
Level 3: 3000 - 35 $ - 2 791 - 93,04%
Level 4: 5000 - 19 $ - 4 986 - 99,72%
Luxury : 2000 - 181 $ - 1 776 - 88,82%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 15 $ - 999 - 99,92%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %21 716 - 94,42%
Average Income per Game1 704 744 $
Year to Date Revenue15 342 694 $
Farm
Home Games Left29
Average Attendance - %2 999 - 99,97%
Average Income per Game101 986 $
Year to Date Revenue917 874 $

Expense

Pro Players Total Salaries82 800 000 $
Farm Players Total Salaries1 400 000 $
Coaches Total Salaries7 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses20 209 598 $
Farm Year To Date Expenses914 452 $
Pro Salary Cap To Date19 048 880 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue49 437 570 $
Farm Estimated Season Revenue2 957 594 $
Pro Remaining Season Days86
Pro Expenses Per Days783 929 $
Pro Estimated Expenses67 417 894 $
Farm Remaining Season Days87
Farm Expenses Per Days34 513 $
Farm Estimated Expenses3 002 631 $
Estimated Season Expenses70 420 525 $
Season Salary Cap82 800 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $1 200 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 30 800 000 $
Current Bank Account5 258 057 $
Projected Bank Account(12 767 304 $)

Pro Players Salaries

Alex Ovechkin 8 000 000 $ (3)
-Salary Remaining : 6 142 857 $
Filip Forsberg 7 800 000 $ (2)
-Salary Remaining : 5 989 286 $
Zach Hyman 7 000 000 $ (5)
-Salary Remaining : 5 375 000 $
Chris Kreider 7 000 000 $ (2)
-Salary Remaining : 5 375 000 $
Charlie McAvoy 7 000 000 $ (1)
-Salary Remaining : 5 375 000 $
Nikolaj Ehlers 6 000 000 $ (2)
-Salary Remaining : 4 607 143 $
Joel Eriksson Ek 6 000 000 $ (5)
-Salary Remaining : 4 607 143 $
Jakob Chychrun 5 500 000 $ (5)
-Salary Remaining : 4 223 214 $
Darcy Kuemper 5 000 000 $ (1)
-Salary Remaining : 3 839 286 $
Christopher Tanev 4 000 000 $ (1)
-Salary Remaining : 3 071 429 $
Brian Dumoulin 3 500 000 $ (5)
-Salary Remaining : 2 687 500 $
Andrew Mangiapane 3 500 000 $ (1)
-Salary Remaining : 2 687 500 $
Ryan Lindgren 2 500 000 $ (4)
-Salary Remaining : 1 919 643 $
Erik Gudbranson 2 000 000 $ (4)
-Salary Remaining : 1 535 714 $
Jordan Martinook 1 500 000 $ (1)
-Salary Remaining : 1 151 786 $
Zach Aston-Reese 1 500 000 $ (2)
-Salary Remaining : 1 151 786 $
Ryan Lomberg 1 100 000 $ (1)
-Salary Remaining : 844 643 $
Alex Lyon 1 100 000 $ (1)
-Salary Remaining : 844 643 $
Tomas Nosek 1 000 000 $ (4)
-Salary Remaining : 767 857 $
Pierre-Edouard Bellemare 1 000 000 $ (4)
-Salary Remaining : 767 857 $
Spencer Martin 800 000 $ (3)
-Salary Remaining : 614 286 $
Total Pro Players21
Salary Commitment
Year 47 : 82 800 000 $
Year 48 : 59 600 000 $
Year 49 : 37 300 000 $
Year 50 : 28 500 000 $
Salary Average Commitment
Year 47 : 82 800 000 $
Year 48 : 59 600 000 $
Year 49 : 37 300 000 $
Year 50 : 28 500 000 $
Salary Cap with 1 Way Contract
Year 47 : 82 800 000 $
Year 48 : 59 600 000 $
Year 49 : 37 300 000 $
Year 50 : 28 500 000 $

Farm Players Salaries

Mark Borowiecki 150 000 $ (1)
Salary Remaining : 115 487 $
Tyler Bozak 150 000 $ (1)
Salary Remaining : 115 487 $
Juraj Slafkovsky 120 000 $ (4)
Salary Remaining : 92 389 $
Logan Stanley 100 000 $ (2)
Salary Remaining : 76 991 $
Calvin Thurkauf 100 000 $ (1)
Salary Remaining : 76 991 $
Maxime Lagace 90 000 $ (2)
Salary Remaining : 69 292 $
Zack Mitchell 90 000 $ (2)
Salary Remaining : 69 292 $
Nathan Gerbe 90 000 $ (1)
Salary Remaining : 69 292 $
Julian Melchiori 77 500 $ (4)
Salary Remaining : 59 668 $
Brad Hunt 77 500 $ (4)
Salary Remaining : 59 668 $
Marcus Hogberg 75 000 $ (4)
Salary Remaining : 57 743 $
Gilles Senn 70 000 $ (3)
Salary Remaining : 53 894 $
Jean-Sebastien Dea 70 000 $ (3)
Salary Remaining : 53 894 $
Taylor Leier 70 000 $ (3)
Salary Remaining : 53 894 $
Christoph Bertschy 70 000 $ (2)
Salary Remaining : 53 894 $
Total Farm Players15
Salary Commitment
Year 47 : 1 400 000 $
Year 48 : 910 000 $
Year 49 : 560 000 $
Year 50 : 350 000 $
Salary Average Commitment
Year 47 : 1 400 000 $
Year 48 : 910 000 $
Year 49 : 560 000 $
Year 50 : 350 000 $

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameSkank-A-Feller Center
Level 1: 7000 - 110 $ - 6 591 - 94,15%
Level 2: 6000 - 70 $ - 5 575 - 92,91%
Level 3: 3000 - 40 $ - 2 887 - 96,22%
Level 4: 5000 - 25 $ - 4 715 - 94,30%
Luxury : 2000 - 180 $ - 1 763 - 88,16%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 40 $ - 1 942 - 97,11%
Farm Level 2: 1000 - 20 $ - 800 - 80,04%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %21 530 - 93,61%
Average Income per Game1 999 091 $
Year to Date Revenue19 990 914 $
Farm
Home Games Left29
Average Attendance - %2 743 - 91,42%
Average Income per Game112 432 $
Year to Date Revenue1 011 888 $

Expense

Pro Players Total Salaries82 550 000 $
Farm Players Total Salaries3 940 000 $
Coaches Total Salaries7 250 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses20 218 745 $
Farm Year To Date Expenses1 236 459 $
Pro Salary Cap To Date18 638 397 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue55 974 559 $
Farm Estimated Season Revenue3 260 528 $
Pro Remaining Season Days86
Pro Expenses Per Days790 625 $
Pro Estimated Expenses67 993 750 $
Farm Remaining Season Days87
Farm Expenses Per Days45 929 $
Farm Estimated Expenses3 995 823 $
Estimated Season Expenses71 989 573 $
Season Salary Cap79 550 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $4 450 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 27 550 000 $
Current Bank Account91 689 815 $
Projected Bank Account78 935 329 $

Pro Players Salaries

Mitch Marner 9 600 000 $ (5)
-Salary Remaining : 7 371 429 $
Jack Eichel 9 000 000 $ (3)
-Salary Remaining : 6 910 714 $
Aaron Ekblad 7 500 000 $ (1)
-Salary Remaining : 5 758 929 $
Shea Theodore 6 500 000 $ (4)
-Salary Remaining : 4 991 071 $
Kevin Fiala 5 500 000 $ (1)
-Salary Remaining : 4 223 214 $
Vincent Trocheck 5 500 000 $ (4)
-Salary Remaining : 4 223 214 $
Oliver Bjorkstrand 5 400 000 $ (5)
-Salary Remaining : 4 146 429 $
Cam Talbot 4 000 000 $ (2)
-Salary Remaining : 3 071 429 $
Ryan Suter 3 650 000 $ (1)
-Salary Remaining : 2 802 679 $
Evan Rodrigues 3 200 000 $ (1)
-Salary Remaining : 2 457 143 $
Spencer Knight (Out of Payroll) 3 000 000 $ (3)
-Salary Remaining : 2 303 571 $
Bowen Byram 3 000 000 $ (3)
-Salary Remaining : 2 303 571 $
Alexis Lafreniere 3 000 000 $ (3)
-Salary Remaining : 2 303 571 $
Lars Eller 2 750 000 $ (2)
-Salary Remaining : 2 111 607 $
Dante Fabbro 2 500 000 $ (2)
-Salary Remaining : 1 919 643 $
Evgenii Dadonov 2 000 000 $ (4)
-Salary Remaining : 1 535 714 $
Dillon Dube 2 000 000 $ (2)
-Salary Remaining : 1 535 714 $
Adin Hill (Out of Payroll) 2 000 000 $ (2)
-Salary Remaining : 1 535 714 $
Jeremy Lauzon 1 100 000 $ (1)
-Salary Remaining : 844 643 $
Nick Cousins 1 000 000 $ (1)
-Salary Remaining : 767 857 $
Pontus Holmberg 900 000 $ (4)
-Salary Remaining : 691 071 $
Gabriel Fortier 750 000 $ (2)
-Salary Remaining : 575 893 $
Kasimir Kaskisuo 700 000 $ (3)
-Salary Remaining : 537 500 $
Total Pro Players23
Salary Commitment
Year 47 : 84 550 000 $
Year 48 : 62 600 000 $
Year 49 : 48 600 000 $
Year 50 : 29 900 000 $
Salary Average Commitment
Year 47 : 84 550 000 $
Year 48 : 62 600 000 $
Year 49 : 48 600 000 $
Year 50 : 29 900 000 $
Salary Cap with 1 Way Contract
Year 47 : 84 550 000 $
Year 48 : 62 600 000 $
Year 49 : 48 600 000 $
Year 50 : 29 900 000 $

Farm Players Salaries

Torey Krug 550 000 $ (1)
Salary Remaining : 423 451 $
Cam Atkinson 415 000 $ (5)
Salary Remaining : 319 513 $
Calen Addison 400 000 $ (3)
Salary Remaining : 307 965 $
Jordan Oesterle 255 000 $ (3)
Salary Remaining : 196 327 $
Vinnie Hinostroza 255 000 $ (3)
Salary Remaining : 196 327 $
Martin Kaut 215 000 $ (5)
Salary Remaining : 165 531 $
Ben Hutton 205 000 $ (3)
Salary Remaining : 157 832 $
Logan Shaw 205 000 $ (3)
Salary Remaining : 157 832 $
Denis Gurianov 150 000 $ (1)
Salary Remaining : 115 487 $
Kyle Capobianco 100 000 $ (2)
Salary Remaining : 76 991 $
Ryan Merkley 95 000 $ (2)
Salary Remaining : 73 142 $
Jaret Anderson-Dolan 95 000 $ (1)
Salary Remaining : 73 142 $
Alex Barre-Boulet 85 000 $ (3)
Salary Remaining : 65 442 $
Egor Sokolov 85 000 $ (2)
Salary Remaining : 65 442 $
Jakub Lauko 85 000 $ (4)
Salary Remaining : 65 442 $
Samuel Knazko 77 500 $ (4)
Salary Remaining : 59 668 $
Shane Bowers 77 500 $ (4)
Salary Remaining : 59 668 $
Vincent Iorio 77 500 $ (4)
Salary Remaining : 59 668 $
William Cuylle 77 500 $ (4)
Salary Remaining : 59 668 $
Riley Tufte 75 000 $ (2)
Salary Remaining : 57 743 $
Aleksi Heponiemi 75 000 $ (3)
Salary Remaining : 57 743 $
Nicolas Beaudin 75 000 $ (1)
Salary Remaining : 57 743 $
Tyce Thompson 70 000 $ (3)
Salary Remaining : 53 894 $
Connor Carrick 70 000 $ (2)
Salary Remaining : 53 894 $
Cameron Hughes 70 000 $ (1)
Salary Remaining : 53 894 $
Total Farm Players25
Salary Commitment
Year 47 : 3 940 000 $
Year 48 : 3 000 000 $
Year 49 : 2 575 000 $
Year 50 : 1 025 000 $
Salary Average Commitment
Year 47 : 3 940 000 $
Year 48 : 3 000 000 $
Year 49 : 2 575 000 $
Year 50 : 1 025 000 $

St-Johns Desperados



Arena Capacity - Ticket Price
Attendance - %

Arena NameNewfie Center
Level 1: 7000 - 95 $ - 6 737 - 96,24%
Level 2: 6000 - 57 $ - 5 677 - 94,62%
Level 3: 3000 - 32 $ - 2 929 - 97,64%
Level 4: 5000 - 20 $ - 4 826 - 96,53%
Luxury : 2000 - 190 $ - 1 767 - 88,37%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 994 - 99,68%
Farm Level 2: 1000 - 15 $ - 995 - 99,48%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %21 936 - 95,38%
Average Income per Game1 787 532 $
Year to Date Revenue17 875 323 $
Farm
Home Games Left29
Average Attendance - %2 988 - 99,61%
Average Income per Game101 635 $
Year to Date Revenue914 718 $

Expense

Pro Players Total Salaries82 150 000 $
Farm Players Total Salaries3 702 000 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses19 961 159 $
Farm Year To Date Expenses1 058 787 $
Pro Salary Cap To Date18 273 656 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue50 050 904 $
Farm Estimated Season Revenue2 947 425 $
Pro Remaining Season Days86
Pro Expenses Per Days773 661 $
Pro Estimated Expenses66 534 846 $
Farm Remaining Season Days87
Farm Expenses Per Days41 611 $
Farm Estimated Expenses3 620 157 $
Estimated Season Expenses70 155 003 $
Season Salary Cap77 250 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $6 750 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 25 250 000 $
Current Bank Account67 849 790 $
Projected Bank Account50 693 116 $

Pro Players Salaries

John Tavares 9 500 000 $ (4)
-Salary Remaining : 7 294 643 $
Andrei Svechnikov 7 750 000 $ (2)
-Salary Remaining : 5 950 893 $
Patrik Laine 7 500 000 $ (2)
-Salary Remaining : 5 758 929 $
Dylan Cozens 7 000 000 $ (4)
-Salary Remaining : 5 375 000 $
Seth Jones 6 000 000 $ (4)
-Salary Remaining : 4 607 143 $
Travis Sanheim 5 000 000 $ (5)
-Salary Remaining : 3 839 286 $
Jake Oettinger 5 000 000 $ (3)
-Salary Remaining : 3 839 286 $
Andre Burakovsky (Out of Payroll) 4 900 000 $ (1)
-Salary Remaining : 3 762 500 $
Filip Hronek 4 750 000 $ (2)
-Salary Remaining : 3 647 321 $
Carter Verhaeghe 4 750 000 $ (4)
-Salary Remaining : 3 647 321 $
Matt Duchene 3 500 000 $ (3)
-Salary Remaining : 2 687 500 $
T.J. Brodie 3 250 000 $ (1)
-Salary Remaining : 2 495 536 $
Eetu Luostarinen 2 500 000 $ (1)
-Salary Remaining : 1 919 643 $
Casey Mittelstadt 2 250 000 $ (1)
-Salary Remaining : 1 727 679 $
Jake McCabe 2 000 000 $ (2)
-Salary Remaining : 1 535 714 $
Radek Faksa 1 750 000 $ (2)
-Salary Remaining : 1 343 750 $
Jan Rutta 1 450 000 $ (1)
-Salary Remaining : 1 113 393 $
Morgan Barron 1 000 000 $ (3)
-Salary Remaining : 767 857 $
Adam Erne 800 000 $ (4)
-Salary Remaining : 614 286 $
Patrick Brown 750 000 $ (1)
-Salary Remaining : 575 893 $
Dylan Ferguson 750 000 $ (1)
-Salary Remaining : 575 893 $
Total Pro Players21
Salary Commitment
Year 47 : 82 150 000 $
Year 48 : 66 300 000 $
Year 49 : 42 550 000 $
Year 50 : 33 050 000 $
Salary Average Commitment
Year 47 : 82 150 000 $
Year 48 : 66 300 000 $
Year 49 : 42 550 000 $
Year 50 : 33 050 000 $
Salary Cap with 1 Way Contract
Year 47 : 82 150 000 $
Year 48 : 66 300 000 $
Year 49 : 42 550 000 $
Year 50 : 33 050 000 $

Farm Players Salaries

Robin Lehner 500 000 $ (1)
Salary Remaining : 384 956 $
Connor Brown 300 000 $ (3)
Salary Remaining : 230 973 $
Petr Mrazek 275 000 $ (5)
Salary Remaining : 211 726 $
Adam Boqvist 250 000 $ (4)
Salary Remaining : 192 478 $
Brett Howden 190 000 $ (4)
Salary Remaining : 146 283 $
Adam Ruzicka 175 000 $ (3)
Salary Remaining : 134 735 $
Wade Allison 150 000 $ (3)
Salary Remaining : 115 487 $
Oliver Wahlstrom 125 000 $ (4)
Salary Remaining : 96 239 $
Max Jones 125 000 $ (4)
Salary Remaining : 96 239 $
Travis Boyd 100 000 $ (5)
Salary Remaining : 76 991 $
Jacob Peterson 100 000 $ (2)
Salary Remaining : 76 991 $
Sebastien Aho 100 000 $ (2)
Salary Remaining : 76 991 $
Philip Broberg 100 000 $ (2)
Salary Remaining : 76 991 $
Jonas Rondbjerg 95 000 $ (2)
Salary Remaining : 73 142 $
Nils Aman 90 000 $ (4)
Salary Remaining : 69 292 $
Jakub Galvas 87 000 $ (2)
Salary Remaining : 66 982 $
Adam Raska 85 000 $ (2)
Salary Remaining : 65 442 $
Jack Rathbone 85 000 $ (3)
Salary Remaining : 65 442 $
Adam Ginning 85 000 $ (4)
Salary Remaining : 65 442 $
Mikael Pyyhtia 85 000 $ (4)
Salary Remaining : 65 442 $
Jan Jenik 80 000 $ (3)
Salary Remaining : 61 593 $
Olle Lycksell 80 000 $ (4)
Salary Remaining : 61 593 $
Dylan Wells 77 500 $ (3)
Salary Remaining : 59 668 $
Noah Juulsen 75 000 $ (1)
Salary Remaining : 57 743 $
Austin Poganski 75 000 $ (1)
Salary Remaining : 57 743 $
Matthew Highmore 72 500 $ (1)
Salary Remaining : 55 819 $
Drake Caggiula 70 000 $ (5)
Salary Remaining : 53 894 $
Dmytro Timashov 70 000 $ (1)
Salary Remaining : 53 894 $
Total Farm Players28
Salary Commitment
Year 47 : 3 702 000 $
Year 48 : 2 909 500 $
Year 49 : 2 342 500 $
Year 50 : 1 475 000 $
Salary Average Commitment
Year 47 : 3 702 000 $
Year 48 : 2 909 500 $
Year 49 : 2 342 500 $
Year 50 : 1 475 000 $

St-Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 7000 - 90 $ - 6 647 - 94,95%
Level 2: 6000 - 60 $ - 5 702 - 95,03%
Level 3: 3000 - 35 $ - 2 868 - 95,58%
Level 4: 5000 - 25 $ - 4 729 - 94,58%
Luxury : 2000 - 190 $ - 1 768 - 88,40%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 988 - 99,41%
Farm Level 2: 1000 - 15 $ - 997 - 99,74%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %21 713 - 94,41%
Average Income per Game1 793 781 $
Year to Date Revenue17 937 810 $
Farm
Home Games Left29
Average Attendance - %2 986 - 99,52%
Average Income per Game101 459 $
Year to Date Revenue913 134 $

Expense

Pro Players Total Salaries82 925 000 $
Farm Players Total Salaries2 059 810 $
Coaches Total Salaries5 950 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses20 475 704 $
Farm Year To Date Expenses655 063 $
Pro Salary Cap To Date19 280 165 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue50 225 868 $
Farm Estimated Season Revenue2 942 321 $
Pro Remaining Season Days86
Pro Expenses Per Days786 384 $
Pro Estimated Expenses67 629 024 $
Farm Remaining Season Days87
Farm Expenses Per Days25 308 $
Farm Estimated Expenses2 201 796 $
Estimated Season Expenses69 830 820 $
Season Salary Cap82 925 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $1 075 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 30 925 000 $
Current Bank Account29 159 689 $
Projected Bank Account12 497 058 $

Pro Players Salaries

Auston Matthews 11 500 000 $ (2)
-Salary Remaining : 8 830 357 $
Nathan MacKinnon 11 500 000 $ (3)
-Salary Remaining : 8 830 357 $
Bo Horvat 8 000 000 $ (4)
-Salary Remaining : 6 142 857 $
Timo Meier 6 000 000 $ (1)
-Salary Remaining : 4 607 143 $
Neal Pionk 5 800 000 $ (3)
-Salary Remaining : 4 453 571 $
Ivan Provorov 5 800 000 $ (2)
-Salary Remaining : 4 453 571 $
Juuse Saros 5 700 000 $ (2)
-Salary Remaining : 4 376 786 $
Esa Lindell 5 600 000 $ (2)
-Salary Remaining : 4 300 000 $
Rasmus Ristolainen 4 700 000 $ (1)
-Salary Remaining : 3 608 929 $
Nino Niederreiter 4 000 000 $ (1)
-Salary Remaining : 3 071 429 $
Scott Laughton 2 500 000 $ (1)
-Salary Remaining : 1 919 643 $
Alexander Wennberg 2 400 000 $ (5)
-Salary Remaining : 1 842 857 $
Connor Clifton 1 500 000 $ (4)
-Salary Remaining : 1 151 786 $
Carl Grundstrom 1 500 000 $ (1)
-Salary Remaining : 1 151 786 $
Steven Lorentz 1 200 000 $ (4)
-Salary Remaining : 921 429 $
Laurent Brossoit 1 200 000 $ (5)
-Salary Remaining : 921 429 $
Jason Dickinson 1 200 000 $ (3)
-Salary Remaining : 921 429 $
William Carrier 1 200 000 $ (2)
-Salary Remaining : 921 429 $
Jake Walman 900 000 $ (1)
-Salary Remaining : 691 071 $
Hudson Fasching 725 000 $ (2)
-Salary Remaining : 556 696 $
Total Pro Players20
Salary Commitment
Year 47 : 82 925 000 $
Year 48 : 63 325 000 $
Year 49 : 32 800 000 $
Year 50 : 14 300 000 $
Salary Average Commitment
Year 47 : 82 925 000 $
Year 48 : 63 325 000 $
Year 49 : 32 800 000 $
Year 50 : 14 300 000 $
Salary Cap with 1 Way Contract
Year 47 : 82 925 000 $
Year 48 : 63 325 000 $
Year 49 : 32 800 000 $
Year 50 : 14 300 000 $

Farm Players Salaries

Pius Suter 300 000 $ (1)
Salary Remaining : 230 973 $
Mark Pysyk 200 000 $ (1)
Salary Remaining : 153 982 $
Hayden Hodgson 133 300 $ (2)
Salary Remaining : 102 629 $
Conor Timmins 120 000 $ (2)
Salary Remaining : 92 389 $
Shane Gersich 111 100 $ (2)
Salary Remaining : 85 537 $
Grant Hutton 95 100 $ (2)
Salary Remaining : 73 219 $
Carson Meyer 95 100 $ (2)
Salary Remaining : 73 219 $
Aaron Dell 82 610 $ (4)
Salary Remaining : 63 602 $
Egor Zamula 80 000 $ (1)
Salary Remaining : 61 593 $
Riley Damiani 80 000 $ (1)
Salary Remaining : 61 593 $
Brad Malone 77 600 $ (1)
Salary Remaining : 59 745 $
Damien Giroux 77 500 $ (4)
Salary Remaining : 59 668 $
Nick Cicek 77 500 $ (4)
Salary Remaining : 59 668 $
Louie Belpedio 77 500 $ (2)
Salary Remaining : 59 668 $
Clark Bishop 77 500 $ (5)
Salary Remaining : 59 668 $
Nick Caamano 77 500 $ (2)
Salary Remaining : 59 668 $
Jaxson Stauber 77 500 $ (1)
Salary Remaining : 59 668 $
Justin Dowling 75 000 $ (1)
Salary Remaining : 57 743 $
Maksim Sushko 75 000 $ (1)
Salary Remaining : 57 743 $
Hunter Drew 70 000 $ (1)
Salary Remaining : 53 894 $
Total Farm Players20
Salary Commitment
Year 47 : 2 059 810 $
Year 48 : 1 024 710 $
Year 49 : 315 110 $
Year 50 : 315 110 $
Salary Average Commitment
Year 47 : 2 059 810 $
Year 48 : 1 024 710 $
Year 49 : 315 110 $
Year 50 : 315 110 $

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameEagle Palace
Level 1: 6500 - 175 $ - 3 505 - 53,92%
Level 2: 5500 - 85 $ - 4 053 - 73,69%
Level 3: 3000 - 70 $ - 1 487 - 49,58%
Level 4: 5000 - 55 $ - 2 115 - 42,31%
Luxury : 1500 - 300 $ - 1 016 - 67,73%
Total Capacity :21500
Farm
Farm Level 1: 2000 - 50 $ - 1 495 - 74,73%
Farm Level 2: 1000 - 25 $ - 648 - 64,83%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %12 176 - 56,63%
Average Income per Game1 779 672 $
Year to Date Revenue17 796 720 $
Farm
Home Games Left29
Average Attendance - %2 143 - 71,43%
Average Income per Game109 123 $
Year to Date Revenue982 110 $

Expense

Pro Players Total Salaries60 500 000 $
Farm Players Total Salaries2 425 000 $
Coaches Total Salaries7 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses15 197 757 $
Farm Year To Date Expenses1 133 184 $
Pro Salary Cap To Date13 865 630 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue49 830 816 $
Farm Estimated Season Revenue3 164 577 $
Pro Remaining Season Days86
Pro Expenses Per Days584 821 $
Pro Estimated Expenses50 294 606 $
Farm Remaining Season Days87
Farm Expenses Per Days43 584 $
Farm Estimated Expenses3 791 808 $
Estimated Season Expenses54 086 414 $
Season Salary Cap59 650 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $24 350 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 7 650 000 $
Current Bank Account51 269 901 $
Projected Bank Account50 178 880 $

Pro Players Salaries

Alex Killorn 5 000 000 $ (1)
-Salary Remaining : 3 839 286 $
Ryan Strome 5 000 000 $ (1)
-Salary Remaining : 3 839 286 $
Jakob Silfverberg 4 000 000 $ (3)
-Salary Remaining : 3 071 429 $
Kevin Hayes 4 000 000 $ (1)
-Salary Remaining : 3 071 429 $
Matt Grzelcyk 3 500 000 $ (1)
-Salary Remaining : 2 687 500 $
Alex Stalock 3 500 000 $ (3)
-Salary Remaining : 2 687 500 $
Josh Bailey 3 500 000 $ (1)
-Salary Remaining : 2 687 500 $
Semyon Varlamov 3 000 000 $ (3)
-Salary Remaining : 2 303 571 $
Andrew Ladd 3 000 000 $ (3)
-Salary Remaining : 2 303 571 $
Olli Maatta 3 000 000 $ (1)
-Salary Remaining : 2 303 571 $
Miles Wood 3 000 000 $ (3)
-Salary Remaining : 2 303 571 $
Oskar Lindblom 2 800 000 $ (5)
-Salary Remaining : 2 150 000 $
Michael Hutchinson 2 500 000 $ (3)
-Salary Remaining : 1 919 643 $
Chris Tierney 2 200 000 $ (1)
-Salary Remaining : 1 689 286 $
Patrik Nemeth 2 000 000 $ (3)
-Salary Remaining : 1 535 714 $
Jake Bean 1 800 000 $ (1)
-Salary Remaining : 1 382 143 $
Ryan Donato 1 800 000 $ (1)
-Salary Remaining : 1 382 143 $
Caleb Jones 1 500 000 $ (5)
-Salary Remaining : 1 151 786 $
Nate Schmidt 1 500 000 $ (4)
-Salary Remaining : 1 151 786 $
Boris Katchouk (Out of Payroll) 850 000 $ (2)
-Salary Remaining : 652 679 $
Connor Mackey 800 000 $ (3)
-Salary Remaining : 614 286 $
Brett Seney 800 000 $ (2)
-Salary Remaining : 614 286 $
Andreas Englund 750 000 $ (1)
-Salary Remaining : 575 893 $
Matthew Phillips 700 000 $ (3)
-Salary Remaining : 537 500 $
Total Pro Players24
Salary Commitment
Year 47 : 60 500 000 $
Year 48 : 29 950 000 $
Year 49 : 28 300 000 $
Year 50 : 5 800 000 $
Salary Average Commitment
Year 47 : 60 500 000 $
Year 48 : 29 950 000 $
Year 49 : 28 300 000 $
Year 50 : 5 800 000 $
Salary Cap with 1 Way Contract
Year 47 : 60 500 000 $
Year 48 : 29 950 000 $
Year 49 : 28 300 000 $
Year 50 : 5 800 000 $

Farm Players Salaries

Eric Comrie 250 000 $ (1)
Salary Remaining : 192 478 $
Arnaud Durandeau 200 000 $ (5)
Salary Remaining : 153 982 $
Zachary Senyshyn 120 000 $ (5)
Salary Remaining : 92 389 $
Casey Fitzgerald 100 000 $ (2)
Salary Remaining : 76 991 $
Jake Virtanen 100 000 $ (3)
Salary Remaining : 76 991 $
Dysin Mayo 95 000 $ (2)
Salary Remaining : 73 142 $
Hugo Alnefelt 90 000 $ (2)
Salary Remaining : 69 292 $
Radim Zohorna 90 000 $ (3)
Salary Remaining : 69 292 $
Callahan Burke 85 000 $ (4)
Salary Remaining : 65 442 $
Jacob Moverare 85 000 $ (2)
Salary Remaining : 65 442 $
Tyler Benson 85 000 $ (5)
Salary Remaining : 65 442 $
Frederic Allard 80 000 $ (3)
Salary Remaining : 61 593 $
Brennan Menell 80 000 $ (4)
Salary Remaining : 61 593 $
William Bitten 77 500 $ (4)
Salary Remaining : 59 668 $
Lucas Condotta 77 500 $ (4)
Salary Remaining : 59 668 $
William Lagesson 75 000 $ (1)
Salary Remaining : 57 743 $
Justin Richards 75 000 $ (1)
Salary Remaining : 57 743 $
Jack LaFontaine 75 000 $ (2)
Salary Remaining : 57 743 $
Cole Schwindt 75 000 $ (2)
Salary Remaining : 57 743 $
Fredrik Karlstrom 75 000 $ (2)
Salary Remaining : 57 743 $
Bokondji Imama 75 000 $ (2)
Salary Remaining : 57 743 $
Brandon Gignac 75 000 $ (1)
Salary Remaining : 57 743 $
Timothy Gettinger 75 000 $ (4)
Salary Remaining : 57 743 $
Tarmo Reunanen 70 000 $ (3)
Salary Remaining : 53 894 $
Brett Murray 70 000 $ (3)
Salary Remaining : 53 894 $
German Rubtsov 70 000 $ (1)
Salary Remaining : 53 894 $
Total Farm Players26
Salary Commitment
Year 47 : 2 425 000 $
Year 48 : 1 880 000 $
Year 49 : 1 210 000 $
Year 50 : 800 000 $
Salary Average Commitment
Year 47 : 2 425 000 $
Year 48 : 1 880 000 $
Year 49 : 1 210 000 $
Year 50 : 800 000 $

Vancouver Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 7000 - 145 $ - 4 254 - 60,77%
Level 2: 6000 - 115 $ - 2 950 - 49,16%
Level 3: 3000 - 90 $ - 1 241 - 41,37%
Level 4: 5000 - 75 $ - 2 000 - 40,00%
Luxury : 2000 - 250 $ - 1 207 - 60,33%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 80 $ - 924 - 46,18%
Farm Level 2: 1000 - 30 $ - 553 - 55,34%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %11 651 - 50,66%
Average Income per Game1 823 224 $
Year to Date Revenue18 232 242 $
Farm
Home Games Left29
Average Attendance - %1 477 - 49,23%
Average Income per Game108 585 $
Year to Date Revenue977 268 $

Expense

Pro Players Total Salaries82 250 000 $
Farm Players Total Salaries3 100 900 $
Coaches Total Salaries6 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses20 290 180 $
Farm Year To Date Expenses1 055 076 $
Pro Salary Cap To Date19 129 466 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue51 050 278 $
Farm Estimated Season Revenue3 148 975 $
Pro Remaining Season Days86
Pro Expenses Per Days779 018 $
Pro Estimated Expenses66 995 548 $
Farm Remaining Season Days87
Farm Expenses Per Days40 716 $
Farm Estimated Expenses3 542 292 $
Estimated Season Expenses70 537 840 $
Season Salary Cap82 250 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $1 750 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 30 250 000 $
Current Bank Account97 208 331 $
Projected Bank Account80 869 744 $

Pro Players Salaries

Erik Karlsson 8 500 000 $ (1)
-Salary Remaining : 6 526 786 $
Tomas Hertl 7 750 000 $ (2)
-Salary Remaining : 5 950 893 $
Nico Hischier 7 000 000 $ (1)
-Salary Remaining : 5 375 000 $
Nazem Kadri 6 800 000 $ (3)
-Salary Remaining : 5 221 429 $
Jacob Markstrom 6 000 000 $ (3)
-Salary Remaining : 4 607 143 $
Jonathan Marchessault 5 750 000 $ (4)
-Salary Remaining : 4 415 179 $
Bryan Rust 5 700 000 $ (1)
-Salary Remaining : 4 376 786 $
Brett Pesce 5 000 000 $ (4)
-Salary Remaining : 3 839 286 $
Tyler Toffoli 4 600 000 $ (4)
-Salary Remaining : 3 532 143 $
Adam Larsson 4 500 000 $ (5)
-Salary Remaining : 3 455 357 $
Alec Martinez 4 000 000 $ (5)
-Salary Remaining : 3 071 429 $
Adam Pelech 4 000 000 $ (1)
-Salary Remaining : 3 071 429 $
Mikael Backlund 4 000 000 $ (2)
-Salary Remaining : 3 071 429 $
Trevor van Riemsdyk 2 000 000 $ (4)
-Salary Remaining : 1 535 714 $
Garnet Hathaway 1 500 000 $ (4)
-Salary Remaining : 1 151 786 $
Trevor Lewis 1 250 000 $ (3)
-Salary Remaining : 959 821 $
Nic Dowd 1 150 000 $ (3)
-Salary Remaining : 883 036 $
Eric Staal 1 025 000 $ (3)
-Salary Remaining : 787 054 $
Andrew Cogliano 950 000 $ (1)
-Salary Remaining : 729 464 $
Olle Eriksson Ek 775 000 $ (4)
-Salary Remaining : 595 089 $
Total Pro Players20
Salary Commitment
Year 47 : 82 250 000 $
Year 48 : 56 100 000 $
Year 49 : 44 350 000 $
Year 50 : 28 125 000 $
Salary Average Commitment
Year 47 : 82 250 000 $
Year 48 : 56 100 000 $
Year 49 : 44 350 000 $
Year 50 : 28 125 000 $
Salary Cap with 1 Way Contract
Year 47 : 82 250 000 $
Year 48 : 56 100 000 $
Year 49 : 44 350 000 $
Year 50 : 28 125 000 $

Farm Players Salaries

Sonny Milano 225 000 $ (2)
Salary Remaining : 173 230 $
Brock McGinn 185 000 $ (2)
Salary Remaining : 142 434 $
Cameron Hillis 155 100 $ (2)
Salary Remaining : 119 413 $
Brandon Biro 155 100 $ (2)
Salary Remaining : 119 413 $
Walker Duehr 155 100 $ (2)
Salary Remaining : 119 413 $
Brayden Pachal 155 100 $ (2)
Salary Remaining : 119 413 $
Kristians Rubins 155 100 $ (2)
Salary Remaining : 119 413 $
Zachary Hayes 155 100 $ (2)
Salary Remaining : 119 413 $
Brendan Smith 102 500 $ (3)
Salary Remaining : 78 916 $
Craig Anderson 100 000 $ (2)
Salary Remaining : 76 991 $
Zach Fucale 90 000 $ (2)
Salary Remaining : 69 292 $
Cole Guttman 90 000 $ (4)
Salary Remaining : 69 292 $
Tucker Poolman 85 100 $ (3)
Salary Remaining : 65 519 $
Mike Reilly 85 100 $ (3)
Salary Remaining : 65 519 $
Buddy Robinson 85 100 $ (3)
Salary Remaining : 65 519 $
Joel Kiviranta 82 500 $ (1)
Salary Remaining : 63 518 $
Filip Kral 77 500 $ (4)
Salary Remaining : 59 668 $
Nick Swaney 77 500 $ (4)
Salary Remaining : 59 668 $
Stefan Matteau 75 000 $ (2)
Salary Remaining : 57 743 $
Ben Harpur 75 000 $ (4)
Salary Remaining : 57 743 $
Nelson Nogier 75 000 $ (5)
Salary Remaining : 57 743 $
Christian Wolanin 75 000 $ (2)
Salary Remaining : 57 743 $
Henrik Borgstrom 75 000 $ (4)
Salary Remaining : 57 743 $
Jalen Chatfield 75 000 $ (4)
Salary Remaining : 57 743 $
Josh Dunne 75 000 $ (5)
Salary Remaining : 57 743 $
Michael Dal Colle 75 000 $ (2)
Salary Remaining : 57 743 $
Lawrence Pilut 75 000 $ (4)
Salary Remaining : 57 743 $
Jake Bischoff 70 000 $ (1)
Salary Remaining : 53 894 $
Rhett Gardner 70 000 $ (1)
Salary Remaining : 53 894 $
Maxim Letunov 70 000 $ (1)
Salary Remaining : 53 894 $
Total Farm Players30
Salary Commitment
Year 47 : 3 100 900 $
Year 48 : 2 808 400 $
Year 49 : 1 052 800 $
Year 50 : 695 000 $
Salary Average Commitment
Year 47 : 3 100 900 $
Year 48 : 2 808 400 $
Year 49 : 1 052 800 $
Year 50 : 695 000 $

Washington Budweiser



Arena Capacity - Ticket Price
Attendance - %

Arena NameWashington Arena
Level 1: 7000 - 100 $ - 6 565 - 93,78%
Level 2: 6000 - 75 $ - 5 261 - 87,69%
Level 3: 3000 - 55 $ - 1 991 - 66,38%
Level 4: 5000 - 31 $ - 4 090 - 81,81%
Luxury : 2000 - 190 $ - 1 835 - 91,76%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 991 - 99,54%
Farm Level 2: 1000 - 15 $ - 999 - 99,92%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %19 743 - 85,84%
Average Income per Game1 963 300 $
Year to Date Revenue17 669 698 $
Farm
Home Games Left29
Average Attendance - %2 990 - 99,67%
Average Income per Game101 599 $
Year to Date Revenue914 388 $

Expense

Pro Players Total Salaries83 000 000 $
Farm Players Total Salaries2 330 000 $
Coaches Total Salaries10 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses20 648 216 $
Farm Year To Date Expenses1 475 226 $
Pro Salary Cap To Date19 188 390 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue56 935 694 $
Farm Estimated Season Revenue2 946 361 $
Pro Remaining Season Days86
Pro Expenses Per Days794 643 $
Pro Estimated Expenses68 339 298 $
Farm Remaining Season Days87
Farm Expenses Per Days56 018 $
Farm Estimated Expenses4 873 566 $
Estimated Season Expenses73 212 864 $
Season Salary Cap83 000 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $1 000 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 31 000 000 $
Current Bank Account19 296 845 $
Projected Bank Account5 966 036 $

Pro Players Salaries

Elias Pettersson 11 750 000 $ (5)
-Salary Remaining : 9 022 321 $
Mark Scheifele 8 000 000 $ (5)
-Salary Remaining : 6 142 857 $
Clayton Keller 7 750 000 $ (5)
-Salary Remaining : 5 950 893 $
Tage Thompson 7 000 000 $ (4)
-Salary Remaining : 5 375 000 $
Connor Hellebuyck 7 000 000 $ (3)
-Salary Remaining : 5 375 000 $
Brandon Montour 6 750 000 $ (4)
-Salary Remaining : 5 183 036 $
Josh Morrissey 6 000 000 $ (4)
-Salary Remaining : 4 607 143 $
Darnell Nurse 6 000 000 $ (1)
-Salary Remaining : 4 607 143 $
J.T. Compher 4 500 000 $ (5)
-Salary Remaining : 3 455 357 $
Thomas Novak 3 500 000 $ (5)
-Salary Remaining : 2 687 500 $
Jakub Vrana 2 800 000 $ (2)
-Salary Remaining : 2 150 000 $
Mario Ferraro 2 750 000 $ (1)
-Salary Remaining : 2 111 607 $
Cody Glass 1 500 000 $ (3)
-Salary Remaining : 1 151 786 $
David Kampf 1 300 000 $ (1)
-Salary Remaining : 998 214 $
Tyler Motte 1 250 000 $ (4)
-Salary Remaining : 959 821 $
Martin Fehervary 1 200 000 $ (1)
-Salary Remaining : 921 429 $
Pavel Francouz 1 000 000 $ (1)
-Salary Remaining : 767 857 $
Luke Schenn 1 000 000 $ (3)
-Salary Remaining : 767 857 $
Jujhar Khaira 1 000 000 $ (1)
-Salary Remaining : 767 857 $
Nick Holden 950 000 $ (1)
-Salary Remaining : 729 464 $
Total Pro Players20
Salary Commitment
Year 47 : 83 000 000 $
Year 48 : 68 800 000 $
Year 49 : 66 000 000 $
Year 50 : 56 500 000 $
Salary Average Commitment
Year 47 : 83 000 000 $
Year 48 : 68 800 000 $
Year 49 : 66 000 000 $
Year 50 : 56 500 000 $
Salary Cap with 1 Way Contract
Year 47 : 83 000 000 $
Year 48 : 68 800 000 $
Year 49 : 66 000 000 $
Year 50 : 56 500 000 $

Farm Players Salaries

Kurtis MacDermid 300 000 $ (5)
Salary Remaining : 230 973 $
Warren Foegele 275 000 $ (2)
Salary Remaining : 211 726 $
Corey Perry 190 000 $ (1)
Salary Remaining : 146 283 $
William Eklund 110 000 $ (2)
Salary Remaining : 84 690 $
Alex Nedeljkovic 100 000 $ (1)
Salary Remaining : 76 991 $
Max Pacioretty 100 000 $ (1)
Salary Remaining : 76 991 $
Craig Smith 95 000 $ (1)
Salary Remaining : 73 142 $
Kevin Labanc 95 000 $ (5)
Salary Remaining : 73 142 $
Jasper Weatherby 90 000 $ (2)
Salary Remaining : 69 292 $
Alexander Nylander 85 000 $ (3)
Salary Remaining : 65 442 $
Troy Stecher 80 000 $ (1)
Salary Remaining : 61 593 $
Michael Del Zotto 80 000 $ (2)
Salary Remaining : 61 593 $
Sergey Tolchinsky 75 000 $ (3)
Salary Remaining : 57 743 $
C.J. Smith 75 000 $ (4)
Salary Remaining : 57 743 $
Max Veronneau 75 000 $ (1)
Salary Remaining : 57 743 $
Keaton Middleton 75 000 $ (3)
Salary Remaining : 57 743 $
Mikhail Vorobyev 75 000 $ (1)
Salary Remaining : 57 743 $
Jon Gillies 75 000 $ (3)
Salary Remaining : 57 743 $
Blake Hillman 70 000 $ (2)
Salary Remaining : 53 894 $
Sami Aittokallio 70 000 $ (2)
Salary Remaining : 53 894 $
Nicklas Jensen 70 000 $ (2)
Salary Remaining : 53 894 $
Tomas Hyka 70 000 $ (2)
Salary Remaining : 53 894 $
Total Farm Players22
Salary Commitment
Year 47 : 2 330 000 $
Year 48 : 1 615 000 $
Year 49 : 780 000 $
Year 50 : 470 000 $
Salary Average Commitment
Year 47 : 2 330 000 $
Year 48 : 1 615 000 $
Year 49 : 780 000 $
Year 50 : 470 000 $

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameWinnipeg Arena
Level 1: 7000 - 100 $ - 6 726 - 96,08%
Level 2: 6000 - 60 $ - 5 660 - 94,34%
Level 3: 3000 - 35 $ - 2 838 - 94,60%
Level 4: 5000 - 20 $ - 4 921 - 98,42%
Luxury : 2000 - 200 $ - 1 749 - 87,46%
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 Left29
Average Attendance - %21 894 - 95,19%
Average Income per Game1 871 726 $
Year to Date Revenue16 845 534 $
Farm
Home Games Left29
Average Attendance - %3 000 - 100,00%
Average Income per Game102 000 $
Year to Date Revenue918 000 $

Expense

Pro Players Total Salaries82 725 000 $
Farm Players Total Salaries1 865 000 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses19 018 310 $
Farm Year To Date Expenses581 146 $
Pro Salary Cap To Date18 562 947 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue54 280 054 $
Farm Estimated Season Revenue2 958 000 $
Pro Remaining Season Days86
Pro Expenses Per Days747 545 $
Pro Estimated Expenses64 288 870 $
Farm Remaining Season Days87
Farm Expenses Per Days20 929 $
Farm Estimated Expenses1 820 823 $
Estimated Season Expenses66 109 693 $
Season Salary Cap82 725 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $1 275 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 30 725 000 $
Current Bank Account67 276 004 $
Projected Bank Account58 404 365 $

Pro Players Salaries

Patrick Kane 8 500 000 $ (3)
-Salary Remaining : 6 526 786 $
Evgeni Malkin 8 000 000 $ (2)
-Salary Remaining : 6 142 857 $
Evander Kane 6 125 000 $ (3)
-Salary Remaining : 4 703 125 $
Blake Wheeler 6 000 000 $ (2)
-Salary Remaining : 4 607 143 $
Evgeny Kuznetsov 5 750 000 $ (3)
-Salary Remaining : 4 415 179 $
Andrew Copp 5 200 000 $ (1)
-Salary Remaining : 3 992 857 $
Tyson Barrie 5 200 000 $ (1)
-Salary Remaining : 3 992 857 $
Colton Parayko 5 000 000 $ (3)
-Salary Remaining : 3 839 286 $
Jonathan Quick 4 000 000 $ (2)
-Salary Remaining : 3 071 429 $
Brenden Dillon 3 500 000 $ (3)
-Salary Remaining : 2 687 500 $
Brandon Tanev 3 000 000 $ (3)
-Salary Remaining : 2 303 571 $
Alexander Edler 3 000 000 $ (2)
-Salary Remaining : 2 303 571 $
Derek Grant 3 000 000 $ (1)
-Salary Remaining : 2 303 571 $
Alexander Barabanov 2 750 000 $ (3)
-Salary Remaining : 2 111 607 $
Jeff Petry 2 500 000 $ (4)
-Salary Remaining : 1 919 643 $
Marc-Edouard Vlasic 2 500 000 $ (5)
-Salary Remaining : 1 919 643 $
Carter Hart 2 000 000 $ (1)
-Salary Remaining : 1 535 714 $
Kyle Palmieri 1 500 000 $ (3)
-Salary Remaining : 1 151 786 $
Matt Benning 1 000 000 $ (2)
-Salary Remaining : 767 857 $
Derick Brassard 950 000 $ (1)
-Salary Remaining : 729 464 $
Mattias Janmark 950 000 $ (1)
-Salary Remaining : 729 464 $
Anthony Richard 900 000 $ (4)
-Salary Remaining : 691 071 $
Duncan Siemens 700 000 $ (1)
-Salary Remaining : 537 500 $
Andrei Mironov 700 000 $ (2)
-Salary Remaining : 537 500 $
Total Pro Players24
Salary Commitment
Year 47 : 82 725 000 $
Year 48 : 64 725 000 $
Year 49 : 42 025 000 $
Year 50 : 5 900 000 $
Salary Average Commitment
Year 47 : 82 725 000 $
Year 48 : 64 725 000 $
Year 49 : 42 025 000 $
Year 50 : 5 900 000 $
Salary Cap with 1 Way Contract
Year 47 : 82 725 000 $
Year 48 : 64 725 000 $
Year 49 : 42 025 000 $
Year 50 : 5 900 000 $

Farm Players Salaries

Jake Muzzin 500 000 $ (1)
Salary Remaining : 384 956 $
Paul Stastny 475 000 $ (1)
Salary Remaining : 365 708 $
Dustin Brown 320 000 $ (1)
Salary Remaining : 246 372 $
Johan Larsson 140 000 $ (2)
Salary Remaining : 107 788 $
Thomas Greiss 120 000 $ (3)
Salary Remaining : 92 389 $
Mitchell Stephens 85 000 $ (3)
Salary Remaining : 65 442 $
Carter Rowney 80 000 $ (4)
Salary Remaining : 61 593 $
Anton Khudobin 75 000 $ (4)
Salary Remaining : 57 743 $
Sven Andrighetto 70 000 $ (2)
Salary Remaining : 53 894 $
Total Farm Players9
Salary Commitment
Year 47 : 1 865 000 $
Year 48 : 570 000 $
Year 49 : 360 000 $
Year 50 : 155 000 $
Salary Average Commitment
Year 47 : 1 865 000 $
Year 48 : 570 000 $
Year 49 : 360 000 $
Year 50 : 155 000 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of 84 000 000 $
Available Cap Space

Over Minimum of
52 000 000 $

Pro Players

Farm Players

Total Players

Anaheim Icehawks 105 789 251 $ 70 660 000 $ 13 340 000 $ 18 660 000 $ 241438
Atlanta Supra 93 560 008 $ 77 825 000 $ 6 175 000 $ 25 825 000 $ 202040
Boston Bruins 121 926 733 $ 75 100 000 $ 8 900 000 $ 23 100 000 $ 202646
Calgary Red Bull 25 339 987 $ 77 900 000 $ 6 100 000 $ 25 900 000 $ 212344
Chicago Blackhawks 98 380 385 $ 75 250 000 $ 8 750 000 $ 23 250 000 $ 212950
Cleveland Bulldogs 91 529 168 $ 74 800 000 $ 9 200 000 $ 22 800 000 $ 222244
Colorado Zipper 29 090 828 $ 81 525 000 $ 2 475 000 $ 29 525 000 $ 212142
Dallas Storm 57 815 986 $ 80 600 000 $ 3 400 000 $ 28 600 000 $ 21930
Detroit Red Wings 109 415 246 $ 53 250 000 $ 30 750 000 $ 1 250 000 $ 202848
Edmonton Oilers 118 158 156 $ 61 700 000 $ 22 300 000 $ 9 700 000 $ 281240
Halifax Thunder 37 075 291 $ 62 850 000 $ 21 150 000 $ 10 850 000 $ 252045
Hamilton Tigers 81 348 677 $ 83 055 000 $ 945 000 $ 31 055 000 $ 201636
Houston Supernova 18 073 127 $ 80 050 000 $ 3 950 000 $ 28 050 000 $ 221840
London Spartiates 67 155 447 $ 73 700 000 $ 10 300 000 $ 21 700 000 $ 212445
Los Angeles Kings 124 501 343 $ 56 700 000 $ 27 300 000 $ 4 700 000 $ 252348
Miami Heat 88 825 670 $ 61 150 000 $ 22 850 000 $ 9 150 000 $ 271643
Moncton Wildcats 62 658 618 $ 56 300 000 $ 27 700 000 $ 4 300 000 $ 281139
Montreal Canadiens 18 980 383 $ 83 100 000 $ 900 000 $ 31 100 000 $ 232447
New York Rangers 94 402 567 $ 68 425 000 $ 15 575 000 $ 16 425 000 $ 251136
Nunavut Mystery 89 558 856 $ 55 425 000 $ 28 575 000 $ 3 425 000 $ 26733
Ottawa Lumberjacks 95 433 596 $ 83 400 000 $ 600 000 $ 31 400 000 $ 203050
Quebec Nordiques 97 498 517 $ 81 525 000 $ 2 475 000 $ 29 525 000 $ 202848
Regina Pats 74 378 928 $ 76 050 000 $ 7 950 000 $ 24 050 000 $ 222749
San Jose Rhinos 5 258 057 $ 82 800 000 $ 1 200 000 $ 30 800 000 $ 211536
Seattle Kraken 91 689 815 $ 79 550 000 $ 4 450 000 $ 27 550 000 $ 232548
St-Johns Desperados 67 849 790 $ 77 250 000 $ 6 750 000 $ 25 250 000 $ 212849
St-Louis Blues 29 159 689 $ 82 925 000 $ 1 075 000 $ 30 925 000 $ 202040
Toronto Maple Leafs 51 269 901 $ 59 650 000 $ 24 350 000 $ 7 650 000 $ 242650
Vancouver Knights 97 208 331 $ 82 250 000 $ 1 750 000 $ 30 250 000 $ 203050
Washington Budweiser 19 296 845 $ 83 000 000 $ 1 000 000 $ 31 000 000 $ 202242
Winnipeg Jets 67 276 004 $ 82 725 000 $ 1 275 000 $ 30 725 000 $ 24933