Please rotate your device to landscape mode for a better experience.
Connexion

Anaheim Icehawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameQualcomm Center
Level 1: 7000 - $110 - 6 621 - 94,59%
Level 2: 6000 - $70 - 5 638 - 93,96%
Level 3: 3000 - $35 - 2 932 - 97,72%
Level 4: 5000 - $28 - 4 804 - 96,08%
Luxury : 2000 - $200 - 1 782 - 89,08%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1 994 - 99,69%
Farm Level 2: 1000 - $15 - 998 - 99,83%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %21 776 - 94,68%
Average Income per Game$2,231,347
Year to Date Revenue$78,097,136
Farm
Home Games Left4
Average Attendance - %2 992 - 99,74%
Average Income per Game$101,708
Year to Date Revenue$3,763,182

Expense

Pro Players Total Salaries$64,425,000
Farm Players Total Salaries$1,340,000
Coaches Total Salaries$8,700,000
Luxury Taxe Total$0
Pro Year To Date Expenses$55,154,087
Farm Year To Date Expenses$1,593,668
Pro Salary Cap To Date$47,505,240
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,388,080
Farm Estimated Season Revenue$406,830
Pro Remaining Season Days18
Pro Expenses Per Days$658,409
Pro Estimated Expenses$11,851,362
Farm Remaining Season Days16
Farm Expenses Per Days$18,889
Farm Estimated Expenses$302,224
Estimated Season Expenses$12,153,586
Season Salary Cap$64,425,000
Estimate Under Maximum Salary Cap of $91,000,000$26,575,000
Estimate Over Minimum Salary Cap of $52,000,000 $12,425,000
Current Bank Account$200,072,983
Projected Bank Account$201,714,307

Pro Players Salaries

Dustin Wolf $7,500,000 (3)
-Salary Remaining : $1,227,273
Kevin Gravel $7,000,000 (1)
-Salary Remaining : $1,145,455
Jeff Carter $7,000,000 (1)
-Salary Remaining : $1,145,455
John Hayden $6,000,000 (1)
-Salary Remaining : $981,818
Anthony Richard $6,000,000 (1)
-Salary Remaining : $981,818
Brock Boeser $3,500,000 (5)
-Salary Remaining : $572,727
Andrew Peeke $3,000,000 (5)
-Salary Remaining : $490,909
Matthew Coronato $3,000,000 (1)
-Salary Remaining : $490,909
Justin Holl $2,500,000 (3)
-Salary Remaining : $409,091
Cale Fleury $1,775,000 (1)
-Salary Remaining : $290,455
Jack Quinn $1,750,000 (3)
-Salary Remaining : $286,364
Dylan Gambrell $1,500,000 (5)
-Salary Remaining : $245,455
Filip Zadina $1,500,000 (1)
-Salary Remaining : $245,455
David Jiricek $1,500,000 (5)
-Salary Remaining : $245,455
Paul Cotter $1,500,000 (2)
-Salary Remaining : $245,455
Connor Bedard $1,200,000 (2)
-Salary Remaining : $196,364
Ilya Solovyov $1,000,000 (2)
-Salary Remaining : $163,636
Zachary L'Heureux $1,000,000 (5)
-Salary Remaining : $163,636
Curtis Lazar $1,000,000 (5)
-Salary Remaining : $163,636
Robert Hagg $1,000,000 (1)
-Salary Remaining : $163,636
Brendan Brisson $925,000 (2)
-Salary Remaining : $151,364
John Ludvig $850,000 (2)
-Salary Remaining : $139,091
Sebastian Cossa $850,000 (4)
-Salary Remaining : $139,091
Anders Bjork $800,000 (1)
-Salary Remaining : $130,909
Lassi Thomson (Out of Payroll) $775,000 (1)
-Salary Remaining : $126,818
Dan Renouf $775,000 (3)
-Salary Remaining : $126,818
Total Pro Players26
Salary Commitment
Year 51 : $65,200,000
Year 52 : $30,350,000
Year 53 : $24,875,000
Year 54 : $12,350,000
Salary Average Commitment
Year 51 : $65,175,000
Year 52 : $30,350,000
Year 53 : $24,875,000
Year 54 : $12,350,000
Salary Cap with 1 Way Contract
Year 51 : $65,200,000
Year 52 : $30,350,000
Year 53 : $24,875,000
Year 54 : $12,350,000

Farm Players Salaries

Yan Kuznetsov $180,000 (4)
Salary Remaining : $26,667
Isak Rosen $120,000 (2)
Salary Remaining : $17,778
Stanislav Svozil $100,000 (5)
Salary Remaining : $14,815
Olivier Rodrigue $80,000 (4)
Salary Remaining : $11,852
Ales Stezka $80,000 (4)
Salary Remaining : $11,852
Matthew Stienburg $80,000 (4)
Salary Remaining : $11,852
Jett Luchanko $80,000 (4)
Salary Remaining : $11,852
Michael McNiven $77,500 (3)
Salary Remaining : $11,481
Oscar Dansk $77,500 (5)
Salary Remaining : $11,481
Josef Korenar $77,500 (4)
Salary Remaining : $11,481
Nolan Patrick $77,500 (5)
Salary Remaining : $11,481
Frederik Gauthier $77,500 (4)
Salary Remaining : $11,481
Roby Jarventie $77,500 (2)
Salary Remaining : $11,481
Nolan Foote $77,500 (3)
Salary Remaining : $11,481
Graeme Clarke $77,500 (2)
Salary Remaining : $11,481
Total Farm Players15
Salary Commitment
Year 51 : $1,340,000
Year 52 : $1,340,000
Year 53 : $1,065,000
Year 54 : $910,000
Salary Average Commitment
Year 51 : $1,330,000
Year 52 : $1,330,000
Year 53 : $1,055,000
Year 54 : $902,500

Atlanta Supra



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhilips Arena
Level 1: 7000 - $120 - 6 571 - 93,88%
Level 2: 6000 - $70 - 5 653 - 94,21%
Level 3: 3000 - $40 - 2 880 - 96,01%
Level 4: 5000 - $25 - 4 902 - 98,04%
Luxury : 2000 - $200 - 1 751 - 87,57%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $40 - 1 991 - 99,57%
Farm Level 2: 1000 - $20 - 984 - 98,39%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %21 758 - 94,60%
Average Income per Game$2,303,987
Year to Date Revenue$80,639,545
Farm
Home Games Left4
Average Attendance - %2 975 - 99,18%
Average Income per Game$119,203
Year to Date Revenue$4,410,504

Expense

Pro Players Total Salaries$90,335,000
Farm Players Total Salaries$1,522,500
Coaches Total Salaries$8,700,000
Luxury Taxe Total$0
Pro Year To Date Expenses$82,115,883
Farm Year To Date Expenses$1,988,498
Pro Salary Cap To Date$74,993,130
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,823,922
Farm Estimated Season Revenue$476,811
Pro Remaining Season Days18
Pro Expenses Per Days$893,955
Pro Estimated Expenses$16,091,190
Farm Remaining Season Days16
Farm Expenses Per Days$20,579
Farm Estimated Expenses$329,264
Estimated Season Expenses$16,420,454
Season Salary Cap$90,335,000
Estimate Under Maximum Salary Cap of $91,000,000$665,000
Estimate Over Minimum Salary Cap of $52,000,000 $38,335,000
Current Bank Account$86,057,553
Projected Bank Account$83,937,832

Pro Players Salaries

Nikita Kucherov $12,000,000 (3)
-Salary Remaining : $1,963,636
Auston Matthews $11,800,000 (3)
-Salary Remaining : $1,930,909
Andrei Vasilevskiy $9,000,000 (2)
-Salary Remaining : $1,472,727
Lucas Raymond $8,000,000 (3)
-Salary Remaining : $1,309,091
Moritz Seider $7,500,000 (3)
-Salary Remaining : $1,227,273
Juraj Slafkovsky $7,000,000 (5)
-Salary Remaining : $1,145,455
Erik Cernak $5,000,000 (4)
-Salary Remaining : $818,182
Evgeni Malkin $4,750,000 (3)
-Salary Remaining : $777,273
Marcus Pettersson $3,900,000 (3)
-Salary Remaining : $638,182
Pavel Zacha $3,700,000 (3)
-Salary Remaining : $605,455
Eetu Luostarinen $3,000,000 (2)
-Salary Remaining : $490,909
Alexander Romanov $2,850,000 (2)
-Salary Remaining : $466,364
Andrei Kuzmenko $2,000,000 (5)
-Salary Remaining : $327,273
Zach Whitecloud $2,000,000 (4)
-Salary Remaining : $327,273
Calvin Pickard $1,385,000 (1)
-Salary Remaining : $226,636
Noel Acciari $1,050,000 (2)
-Salary Remaining : $171,818
Elmer Soderblom $1,000,000 (5)
-Salary Remaining : $163,636
Alexey Toropchenko $950,000 (3)
-Salary Remaining : $155,455
Shakir Mukhamadullin $950,000 (2)
-Salary Remaining : $155,455
John Beecher $925,000 (2)
-Salary Remaining : $151,364
Vladislav Kolyachonok $800,000 (3)
-Salary Remaining : $130,909
Adam Edstrom $775,000 (2)
-Salary Remaining : $126,818
Total Pro Players22
Salary Commitment
Year 51 : $90,335,000
Year 52 : $89,050,000
Year 53 : $70,500,000
Year 54 : $17,000,000
Salary Average Commitment
Year 51 : $90,335,000
Year 52 : $88,950,000
Year 53 : $70,400,000
Year 54 : $17,000,000
Salary Cap with 1 Way Contract
Year 51 : $90,335,000
Year 52 : $88,950,000
Year 53 : $70,400,000
Year 54 : $17,000,000

Farm Players Salaries

Petr Mrazek $275,000 (1)
Salary Remaining : $40,741
Ville Husso $160,000 (4)
Salary Remaining : $23,704
Dalibor Dvorsky $100,000 (5)
Salary Remaining : $14,815
A.J. Greer $100,000 (1)
Salary Remaining : $14,815
Marat Khusnutdinov $92,500 (2)
Salary Remaining : $13,704
Artemi Kniazev $85,000 (3)
Salary Remaining : $12,593
Ty Mueller $80,000 (5)
Salary Remaining : $11,852
Skyler Brind'Amour $80,000 (5)
Salary Remaining : $11,852
Nikita Prishchepov $80,000 (5)
Salary Remaining : $11,852
Nikita Grebenkin $80,000 (5)
Salary Remaining : $11,852
Danil Gushchin $80,000 (5)
Salary Remaining : $11,852
Vladislav Kamenev $77,500 (3)
Salary Remaining : $11,481
Evgeny Svechnikov $77,500 (1)
Salary Remaining : $11,481
Ruslan Iskhakov $77,500 (2)
Salary Remaining : $11,481
Linus Karlsson $77,500 (2)
Salary Remaining : $11,481
Total Farm Players15
Salary Commitment
Year 51 : $1,522,500
Year 52 : $1,070,000
Year 53 : $822,500
Year 54 : $660,000
Salary Average Commitment
Year 51 : $1,520,000
Year 52 : $1,070,000
Year 53 : $822,500
Year 54 : $660,000

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameFleet Center
Level 1: 7000 - $110 - 6 573 - 93,90%
Level 2: 6000 - $80 - 5 540 - 92,34%
Level 3: 3000 - $50 - 2 787 - 92,91%
Level 4: 5000 - $30 - 4 759 - 95,17%
Luxury : 2000 - $210 - 1 758 - 87,92%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $30 - 2 000 - 100,00%
Farm Level 2: 1000 - $20 - 988 - 98,77%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %21 418 - 93,12%
Average Income per Game$2,362,988
Year to Date Revenue$82,704,583
Farm
Home Games Left4
Average Attendance - %2 988 - 99,59%
Average Income per Game$95,705
Year to Date Revenue$3,541,080

Expense

Pro Players Total Salaries$64,025,000
Farm Players Total Salaries$872,500
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$59,114,084
Farm Year To Date Expenses$1,873,930
Pro Salary Cap To Date$52,914,088
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,177,929
Farm Estimated Season Revenue$382,819
Pro Remaining Season Days18
Pro Expenses Per Days$645,682
Pro Estimated Expenses$11,622,276
Farm Remaining Season Days16
Farm Expenses Per Days$17,338
Farm Estimated Expenses$277,408
Estimated Season Expenses$11,899,684
Season Salary Cap$64,025,000
Estimate Under Maximum Salary Cap of $91,000,000$26,975,000
Estimate Over Minimum Salary Cap of $52,000,000 $12,025,000
Current Bank Account$174,120,678
Projected Bank Account$176,781,742

Pro Players Salaries

Pierre-Luc Dubois $8,500,000 (4)
-Salary Remaining : $1,390,909
Alex Tuch $5,500,000 (1)
-Salary Remaining : $900,000
Nicolas Hague $5,000,000 (4)
-Salary Remaining : $818,182
Alex Killorn $5,000,000 (4)
-Salary Remaining : $818,182
Philipp Grubauer $5,000,000 (2)
-Salary Remaining : $818,182
Stuart Skinner $4,650,000 (2)
-Salary Remaining : $760,909
Lawson Crouse $4,000,000 (1)
-Salary Remaining : $654,545
Alexandre Carrier $3,750,000 (2)
-Salary Remaining : $613,636
Anthony Mantha $3,000,000 (4)
-Salary Remaining : $490,909
Nicolas Roy (Out of Payroll) $3,000,000 (5)
-Salary Remaining : $490,909
Mathieu Joseph $2,950,000 (5)
-Salary Remaining : $482,727
Cayden Primeau $2,500,000 (2)
-Salary Remaining : $409,091
Anthony Beauvillier $2,500,000 (1)
-Salary Remaining : $409,091
Vincent Desharnais $2,000,000 (5)
-Salary Remaining : $327,273
Louis Crevier $1,800,000 (5)
-Salary Remaining : $294,545
Simon Benoit $1,250,000 (4)
-Salary Remaining : $204,545
Nicolas Deslauriers $1,000,000 (3)
-Salary Remaining : $163,636
Joe Veleno $900,000 (4)
-Salary Remaining : $147,273
Pierre-Olivier Joseph $800,000 (4)
-Salary Remaining : $130,909
Jesse Puljujarvi $800,000 (1)
-Salary Remaining : $130,909
William Carrier $800,000 (3)
-Salary Remaining : $130,909
Jakob Pelletier $775,000 (5)
-Salary Remaining : $126,818
Maxime Lajoie $775,000 (5)
-Salary Remaining : $126,818
Samuel Bolduc $775,000 (5)
-Salary Remaining : $126,818
Total Pro Players24
Salary Commitment
Year 51 : $67,025,000
Year 52 : $54,225,000
Year 53 : $38,325,000
Year 54 : $36,525,000
Salary Average Commitment
Year 51 : $67,025,000
Year 52 : $54,225,000
Year 53 : $38,325,000
Year 54 : $36,525,000
Salary Cap with 1 Way Contract
Year 51 : $67,025,000
Year 52 : $54,225,000
Year 53 : $38,325,000
Year 54 : $36,525,000

Farm Players Salaries

Evander Kane $300,000 (4)
Salary Remaining : $44,444
Jacob Melanson $90,000 (5)
Salary Remaining : $13,333
Joshua Roy $90,000 (2)
Salary Remaining : $13,333
Logan Brown $80,000 (1)
Salary Remaining : $11,852
Kole Lind $80,000 (4)
Salary Remaining : $11,852
Max Comtois $77,500 (5)
Salary Remaining : $11,481
Samuel Poulin $77,500 (5)
Salary Remaining : $11,481
Maxence Guenette $77,500 (5)
Salary Remaining : $11,481
Total Farm Players8
Salary Commitment
Year 51 : $872,500
Year 52 : $792,500
Year 53 : $702,500
Year 54 : $702,500
Salary Average Commitment
Year 51 : $872,500
Year 52 : $792,500
Year 53 : $702,500
Year 54 : $702,500

Calgary Red Bull



Arena Capacity - Ticket Price
Attendance - %

Arena NameVodka Red Bull Center
Level 1: 7000 - $100 - 6 703 - 95,76%
Level 2: 6000 - $65 - 5 635 - 93,92%
Level 3: 3000 - $40 - 2 905 - 96,85%
Level 4: 5000 - $30 - 4 724 - 94,49%
Luxury : 2000 - $170 - 1 846 - 92,31%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $38 - 1 994 - 99,70%
Farm Level 2: 1000 - $18 - 994 - 99,43%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %21 815 - 94,85%
Average Income per Game$2,102,255
Year to Date Revenue$75,681,172
Farm
Home Games Left4
Average Attendance - %2 988 - 99,61%
Average Income per Game$112,406
Year to Date Revenue$4,159,031

Expense

Pro Players Total Salaries$89,725,000
Farm Players Total Salaries$1,735,000
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$74,894,988
Farm Year To Date Expenses$2,412,684
Pro Salary Cap To Date$71,835,929
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,511,274
Farm Estimated Season Revenue$449,625
Pro Remaining Season Days18
Pro Expenses Per Days$833,864
Pro Estimated Expenses$15,009,552
Farm Remaining Season Days16
Farm Expenses Per Days$25,324
Farm Estimated Expenses$405,184
Estimated Season Expenses$15,414,736
Season Salary Cap$79,725,000
Estimate Under Maximum Salary Cap of $91,000,000$11,275,000
Estimate Over Minimum Salary Cap of $52,000,000 $27,725,000
Current Bank Account$21,167,815
Projected Bank Account$16,713,978

Pro Players Salaries

Artemi Panarin $12,000,000 (3)
-Salary Remaining : $1,963,636
Aleksander Barkov (Out of Payroll) $10,000,000 (2)
-Salary Remaining : $1,636,364
Kyle Connor $10,000,000 (3)
-Salary Remaining : $1,636,364
Clayton Keller $7,750,000 (1)
-Salary Remaining : $1,268,182
Logan Thompson $6,000,000 (4)
-Salary Remaining : $981,818
Chandler Stephenson $5,000,000 (2)
-Salary Remaining : $818,182
Brady Skjei $5,000,000 (2)
-Salary Remaining : $818,182
Rasmus Sandin $4,500,000 (5)
-Salary Remaining : $736,364
Shayne Gostisbehere $3,500,000 (4)
-Salary Remaining : $572,727
Scott Mayfield $3,500,000 (1)
-Salary Remaining : $572,727
Nick Paul $3,200,000 (2)
-Salary Remaining : $523,636
Brent Burns $3,000,000 (5)
-Salary Remaining : $490,909
Shane Pinto $2,750,000 (3)
-Salary Remaining : $450,000
Mason Appleton $2,500,000 (4)
-Salary Remaining : $409,091
Jacob Middleton $2,500,000 (1)
-Salary Remaining : $409,091
Casey Cizikas $2,000,000 (2)
-Salary Remaining : $327,273
Anton Forsberg $2,000,000 (2)
-Salary Remaining : $327,273
Victor Olofsson $2,000,000 (1)
-Salary Remaining : $327,273
Luca Del Bel Belluz $900,000 (2)
-Salary Remaining : $147,273
David Gustafsson $850,000 (1)
-Salary Remaining : $139,091
Patrick Brown $775,000 (2)
-Salary Remaining : $126,818
Total Pro Players21
Salary Commitment
Year 51 : $89,725,000
Year 52 : $73,125,000
Year 53 : $44,250,000
Year 54 : $19,500,000
Salary Average Commitment
Year 51 : $89,725,000
Year 52 : $73,125,000
Year 53 : $44,250,000
Year 54 : $19,500,000
Salary Cap with 1 Way Contract
Year 51 : $89,725,000
Year 52 : $73,125,000
Year 53 : $44,250,000
Year 54 : $19,500,000

Farm Players Salaries

Keegan Kolesar $150,000 (5)
Salary Remaining : $22,222
Leevi Merilainen $85,000 (1)
Salary Remaining : $12,593
Jack Thompson $82,500 (2)
Salary Remaining : $12,222
Jack Johnson $80,000 (2)
Salary Remaining : $11,852
James Sheppard $80,000 (2)
Salary Remaining : $11,852
Kyle Okposo $80,000 (2)
Salary Remaining : $11,852
Scott Perunovich $80,000 (3)
Salary Remaining : $11,852
Matt Martin $80,000 (2)
Salary Remaining : $11,852
Mike Reilly $80,000 (4)
Salary Remaining : $11,852
Jacob Larsson $80,000 (2)
Salary Remaining : $11,852
Brandon Halverson $80,000 (4)
Salary Remaining : $11,852
Alex Chiasson $80,000 (2)
Salary Remaining : $11,852
Austin Czarnik $77,500 (2)
Salary Remaining : $11,481
Kaden Fulcher $77,500 (2)
Salary Remaining : $11,481
Isaak Phillips $77,500 (4)
Salary Remaining : $11,481
Mason Morelli $77,500 (2)
Salary Remaining : $11,481
Brinson Pasichnuk $77,500 (1)
Salary Remaining : $11,481
Maksim Sushko $77,500 (2)
Salary Remaining : $11,481
Justin Dowling $77,500 (2)
Salary Remaining : $11,481
Lean Bergmann $77,500 (2)
Salary Remaining : $11,481
J.C. Beaudin $77,500 (2)
Salary Remaining : $11,481
Total Farm Players21
Salary Commitment
Year 51 : $1,735,000
Year 52 : $1,572,500
Year 53 : $467,500
Year 54 : $387,500
Salary Average Commitment
Year 51 : $1,735,000
Year 52 : $1,572,500
Year 53 : $467,500
Year 54 : $387,500

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHeros Center
Level 1: 7000 - $180 - 3 721 - 53,16%
Level 2: 6000 - $88 - 4 333 - 72,21%
Level 3: 3000 - $47 - 2 843 - 94,75%
Level 4: 5000 - $35 - 4 602 - 92,04%
Luxury : 2000 - $275 - 1 136 - 56,80%
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 Left6
Average Attendance - %16 635 - 72,32%
Average Income per Game$2,155,610
Year to Date Revenue$75,446,347
Farm
Home Games Left5
Average Attendance - %3 000 - 100,00%
Average Income per Game$228,000
Year to Date Revenue$8,208,000

Expense

Pro Players Total Salaries$86,375,000
Farm Players Total Salaries$2,970,000
Coaches Total Salaries$10,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$80,874,323
Farm Year To Date Expenses$3,446,551
Pro Salary Cap To Date$72,928,864
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,933,659
Farm Estimated Season Revenue$1,140,000
Pro Remaining Season Days18
Pro Expenses Per Days$871,591
Pro Estimated Expenses$15,688,638
Farm Remaining Season Days16
Farm Expenses Per Days$36,759
Farm Estimated Expenses$588,144
Estimated Season Expenses$16,276,782
Season Salary Cap$86,375,000
Estimate Under Maximum Salary Cap of $91,000,000$4,625,000
Estimate Over Minimum Salary Cap of $52,000,000 $34,375,000
Current Bank Account$53,426,655
Projected Bank Account$51,223,532

Pro Players Salaries

Sebastian Aho $9,000,000 (5)
-Salary Remaining : $1,472,727
Adam Fox $8,750,000 (1)
-Salary Remaining : $1,431,818
Tim Stutzle $8,500,000 (4)
-Salary Remaining : $1,390,909
Dylan Larkin $7,000,000 (2)
-Salary Remaining : $1,145,455
Igor Shesterkin $7,000,000 (2)
-Salary Remaining : $1,145,455
Gustav Forsling $5,750,000 (4)
-Salary Remaining : $940,909
Mikael Granlund $5,100,000 (3)
-Salary Remaining : $834,545
Anton Lundell $5,000,000 (2)
-Salary Remaining : $818,182
Phillip Danault $4,750,000 (5)
-Salary Remaining : $777,273
Jaden Schwartz $4,250,000 (1)
-Salary Remaining : $695,455
Simon Edvinsson $3,500,000 (4)
-Salary Remaining : $572,727
Ridly Greig $3,100,000 (1)
-Salary Remaining : $507,273
Noah Cates $3,000,000 (3)
-Salary Remaining : $490,909
Lukas Dostal $2,750,000 (2)
-Salary Remaining : $450,000
Nick Seeler $2,700,000 (2)
-Salary Remaining : $441,818
Alexander Kerfoot $2,000,000 (5)
-Salary Remaining : $327,273
Dmitry Kulikov $1,250,000 (3)
-Salary Remaining : $204,545
Alex Pietrangelo $1,050,000 (3)
-Salary Remaining : $171,818
Luke Glendening $1,025,000 (1)
-Salary Remaining : $167,727
Cole Smith $900,000 (1)
-Salary Remaining : $147,273
Total Pro Players20
Salary Commitment
Year 51 : $86,375,000
Year 52 : $68,350,000
Year 53 : $43,900,000
Year 54 : $33,500,000
Salary Average Commitment
Year 51 : $86,375,000
Year 52 : $68,350,000
Year 53 : $43,900,000
Year 54 : $33,500,000
Salary Cap with 1 Way Contract
Year 51 : $86,375,000
Year 52 : $68,350,000
Year 53 : $43,900,000
Year 54 : $33,500,000

Farm Players Salaries

Luke Evangelista $300,000 (3)
Salary Remaining : $44,444
Parker Wotherspoon $300,000 (5)
Salary Remaining : $44,444
Torey Krug $225,000 (2)
Salary Remaining : $33,333
Tanner Jeannot $200,000 (4)
Salary Remaining : $29,630
Juha Jaaska $155,000 (4)
Salary Remaining : $22,963
Brett Leason $125,000 (3)
Salary Remaining : $18,519
Philip Tomasino $120,000 (1)
Salary Remaining : $17,778
Aku Raty $107,500 (5)
Salary Remaining : $15,926
Nikita Alexandrov $107,500 (5)
Salary Remaining : $15,926
Craig Smith $95,000 (2)
Salary Remaining : $14,074
Ben Meyers $92,500 (2)
Salary Remaining : $13,704
Landon Slaggert $92,500 (2)
Salary Remaining : $13,704
Clay Stevenson $90,000 (5)
Salary Remaining : $13,333
Gabriel Landeskog $90,000 (2)
Salary Remaining : $13,333
Kyle Capobianco $80,000 (3)
Salary Remaining : $11,852
Cole McWard $80,000 (5)
Salary Remaining : $11,852
Nathan Smith $80,000 (3)
Salary Remaining : $11,852
Samuel Laberge $80,000 (2)
Salary Remaining : $11,852
Dysin Mayo $80,000 (3)
Salary Remaining : $11,852
Aidan McDonough $80,000 (4)
Salary Remaining : $11,852
Kevin Mandolese $80,000 (5)
Salary Remaining : $11,852
Alexander Chmelevski $77,500 (4)
Salary Remaining : $11,481
Rocco Grimaldi $77,500 (3)
Salary Remaining : $11,481
Tanner Laczynski $77,500 (4)
Salary Remaining : $11,481
Matthew Phillips $77,500 (4)
Salary Remaining : $11,481
Total Farm Players25
Salary Commitment
Year 51 : $2,970,000
Year 52 : $2,850,000
Year 53 : $2,175,000
Year 54 : $1,432,500
Salary Average Commitment
Year 51 : $2,970,000
Year 52 : $2,850,000
Year 53 : $2,175,000
Year 54 : $1,432,500

Cleveland Bulldogs



Arena Capacity - Ticket Price
Attendance - %

Arena NameJacobs ICE
Level 1: 7000 - $100 - 6 628 - 94,69%
Level 2: 6000 - $70 - 5 688 - 94,80%
Level 3: 3000 - $45 - 2 867 - 95,58%
Level 4: 5000 - $30 - 4 803 - 96,06%
Luxury : 2000 - $200 - 1 773 - 88,65%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1 991 - 99,55%
Farm Level 2: 1000 - $15 - 998 - 99,79%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %21 759 - 94,61%
Average Income per Game$2,195,271
Year to Date Revenue$79,029,763
Farm
Home Games Left4
Average Attendance - %2 989 - 99,63%
Average Income per Game$101,587
Year to Date Revenue$3,758,736

Expense

Pro Players Total Salaries$69,150,000
Farm Players Total Salaries$2,311,167
Coaches Total Salaries$9,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$60,861,236
Farm Year To Date Expenses$2,984,748
Pro Salary Cap To Date$53,579,434
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,976,356
Farm Estimated Season Revenue$406,350
Pro Remaining Season Days18
Pro Expenses Per Days$701,364
Pro Estimated Expenses$12,624,552
Farm Remaining Season Days16
Farm Expenses Per Days$30,659
Farm Estimated Expenses$490,544
Estimated Season Expenses$13,115,096
Season Salary Cap$69,150,000
Estimate Under Maximum Salary Cap of $91,000,000$21,850,000
Estimate Over Minimum Salary Cap of $52,000,000 $17,150,000
Current Bank Account$125,946,844
Projected Bank Account$124,214,454

Pro Players Salaries

Morgan Rielly $7,000,000 (2)
-Salary Remaining : $1,145,455
Justin Faulk $5,500,000 (1)
-Salary Remaining : $900,000
Jonas Brodin $5,000,000 (1)
-Salary Remaining : $818,182
Jackson Blake $5,000,000 (5)
-Salary Remaining : $818,182
Michael Bunting $4,750,000 (2)
-Salary Remaining : $777,273
Frederik Andersen $3,800,000 (4)
-Salary Remaining : $621,818
Reilly Smith $3,750,000 (3)
-Salary Remaining : $613,636
T.J. Brodie $3,500,000 (2)
-Salary Remaining : $572,727
Thatcher Demko $3,000,000 (3)
-Salary Remaining : $490,909
Stefan Noesen $3,000,000 (3)
-Salary Remaining : $490,909
Cam Talbot $3,000,000 (3)
-Salary Remaining : $490,909
Mattias Samuelsson $2,700,000 (2)
-Salary Remaining : $441,818
Ondrej Palat $2,500,000 (1)
-Salary Remaining : $409,091
Michael Amadio $2,500,000 (3)
-Salary Remaining : $409,091
Evan Rodrigues $2,000,000 (2)
-Salary Remaining : $327,273
Eric Robinson $2,000,000 (5)
-Salary Remaining : $327,273
Ryker Evans $2,000,000 (3)
-Salary Remaining : $327,273
Kevin Hayes $1,500,000 (3)
-Salary Remaining : $245,455
Jack Drury $1,500,000 (3)
-Salary Remaining : $245,455
Jake Christiansen $950,000 (3)
-Salary Remaining : $155,455
Brad Lambert $950,000 (2)
-Salary Remaining : $155,455
Gage Goncalves $900,000 (2)
-Salary Remaining : $147,273
Samuel Helenius $800,000 (4)
-Salary Remaining : $130,909
Noah Gregor $775,000 (1)
-Salary Remaining : $126,818
Alexander True $775,000 (2)
-Salary Remaining : $126,818
Total Pro Players25
Salary Commitment
Year 51 : $69,150,000
Year 52 : $55,375,000
Year 53 : $32,800,000
Year 54 : $11,600,000
Salary Average Commitment
Year 51 : $69,100,000
Year 52 : $55,350,000
Year 53 : $32,800,000
Year 54 : $11,600,000
Salary Cap with 1 Way Contract
Year 51 : $69,150,000
Year 52 : $55,375,000
Year 53 : $32,800,000
Year 54 : $11,600,000

Farm Players Salaries

Logan Couture $500,000 (3)
Salary Remaining : $74,074
Ville Koivunen $120,000 (4)
Salary Remaining : $17,778
Kyle Burroughs $100,000 (2)
Salary Remaining : $14,815
Rafael Harvey-Pinard $100,000 (3)
Salary Remaining : $14,815
Matthew Poitras $100,000 (3)
Salary Remaining : $14,815
Jacob Bryson $90,000 (3)
Salary Remaining : $13,333
Zac Jones $90,000 (2)
Salary Remaining : $13,333
Niklas Kokko $90,000 (4)
Salary Remaining : $13,333
Liam Ohgren $88,667 (2)
Salary Remaining : $13,136
Ivan Ivan $85,000 (4)
Salary Remaining : $12,593
Andre Lee $80,000 (4)
Salary Remaining : $11,852
Michael Callahan $80,000 (3)
Salary Remaining : $11,852
Jack Ahcan $80,000 (2)
Salary Remaining : $11,852
William Lockwood $80,000 (1)
Salary Remaining : $11,852
Lane Pederson $80,000 (4)
Salary Remaining : $11,852
John Leonard $80,000 (4)
Salary Remaining : $11,852
Matt Luff $80,000 (3)
Salary Remaining : $11,852
Adam Beckman $77,500 (3)
Salary Remaining : $11,481
Trey Fix-Wolansky $77,500 (3)
Salary Remaining : $11,481
Hunter Shepard $77,500 (2)
Salary Remaining : $11,481
Cal Foote $77,500 (3)
Salary Remaining : $11,481
Joachim Blichfeld $77,500 (1)
Salary Remaining : $11,481
Total Farm Players22
Salary Commitment
Year 51 : $2,311,167
Year 52 : $2,153,667
Year 53 : $1,717,500
Year 54 : $535,000
Salary Average Commitment
Year 51 : $2,306,167
Year 52 : $2,151,167
Year 53 : $1,715,000
Year 54 : $535,000

Colorado Zipper



Arena Capacity - Ticket Price
Attendance - %

Arena NameStomp Center
Level 1: 7000 - $100 - 6 703 - 95,76%
Level 2: 6000 - $60 - 5 713 - 95,21%
Level 3: 3000 - $35 - 2 930 - 97,67%
Level 4: 5000 - $20 - 4 973 - 99,47%
Luxury : 2000 - $200 - 1 790 - 89,51%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1 998 - 99,91%
Farm Level 2: 1000 - $15 - 999 - 99,93%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %22 110 - 96,13%
Average Income per Game$2,045,120
Year to Date Revenue$73,624,329
Farm
Home Games Left5
Average Attendance - %2 997 - 99,91%
Average Income per Game$101,909
Year to Date Revenue$3,668,712

Expense

Pro Players Total Salaries$56,635,000
Farm Players Total Salaries$2,052,500
Coaches Total Salaries$10,700,000
Luxury Taxe Total$0
Pro Year To Date Expenses$58,209,953
Farm Year To Date Expenses$2,543,826
Pro Salary Cap To Date$49,119,051
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,225,601
Farm Estimated Season Revenue$509,543
Pro Remaining Season Days18
Pro Expenses Per Days$605,773
Pro Estimated Expenses$10,903,914
Farm Remaining Season Days16
Farm Expenses Per Days$25,486
Farm Estimated Expenses$407,776
Estimated Season Expenses$11,311,690
Season Salary Cap$56,635,000
Estimate Under Maximum Salary Cap of $91,000,000$34,365,000
Estimate Over Minimum Salary Cap of $52,000,000 $4,635,000
Current Bank Account$94,309,020
Projected Bank Account$93,732,474

Pro Players Salaries

Robin Lehner $10,000,000 (1)
-Salary Remaining : $1,636,364
Carey Price $10,000,000 (1)
-Salary Remaining : $1,636,364
Ryan Graves $4,000,000 (5)
-Salary Remaining : $654,545
Jake Neighbours $3,750,000 (3)
-Salary Remaining : $613,636
Zack MacEwen $3,000,000 (3)
-Salary Remaining : $490,909
Kirby Dach $3,000,000 (4)
-Salary Remaining : $490,909
Jamie Drysdale $3,000,000 (4)
-Salary Remaining : $490,909
Arturs Silovs $2,800,000 (5)
-Salary Remaining : $458,182
Calvin de Haan $2,600,000 (4)
-Salary Remaining : $425,455
Michael McLeod $2,100,000 (5)
-Salary Remaining : $343,636
Matt Rempe $1,200,000 (5)
-Salary Remaining : $196,364
Adam Klapka $1,025,000 (1)
-Salary Remaining : $167,727
Austin Watson $1,000,000 (3)
-Salary Remaining : $163,636
Sam Lafferty $1,000,000 (5)
-Salary Remaining : $163,636
Nathan Bastian $1,000,000 (5)
-Salary Remaining : $163,636
Maveric Lamoureux $1,000,000 (4)
-Salary Remaining : $163,636
Jonah Gadjovich $985,000 (1)
-Salary Remaining : $161,182
Brendan Smith $950,000 (3)
-Salary Remaining : $155,455
Dylan McIlrath (Out of Payroll) $950,000 (4)
-Salary Remaining : $155,455
Nick DeSimone $950,000 (3)
-Salary Remaining : $155,455
Logan Mailloux $900,000 (2)
-Salary Remaining : $147,273
Jeff Malott $800,000 (1)
-Salary Remaining : $130,909
Colton Dach $800,000 (5)
-Salary Remaining : $130,909
Ryan Reaves $775,000 (2)
-Salary Remaining : $126,818
Total Pro Players24
Salary Commitment
Year 51 : $57,585,000
Year 52 : $34,775,000
Year 53 : $33,100,000
Year 54 : $23,450,000
Salary Average Commitment
Year 51 : $57,585,000
Year 52 : $34,775,000
Year 53 : $33,100,000
Year 54 : $23,450,000
Salary Cap with 1 Way Contract
Year 51 : $57,585,000
Year 52 : $34,775,000
Year 53 : $33,100,000
Year 54 : $23,450,000

Farm Players Salaries

Ville Ottavainen $300,000 (4)
Salary Remaining : $44,444
Jack Williams $300,000 (4)
Salary Remaining : $44,444
Mason Shaw $205,000 (3)
Salary Remaining : $30,370
Zayne Parekh $120,000 (5)
Salary Remaining : $17,778
Matthew Wood $120,000 (4)
Salary Remaining : $17,778
Michael Pezzetta $100,000 (1)
Salary Remaining : $14,815
Boris Katchouk $95,000 (3)
Salary Remaining : $14,074
Vincent Iorio $90,000 (5)
Salary Remaining : $13,333
Vitali Kravtsov $85,000 (1)
Salary Remaining : $12,593
Lukas Cormier $85,000 (2)
Salary Remaining : $12,593
Guillaume Brisebois $82,500 (5)
Salary Remaining : $12,222
Matthew Murray $80,000 (2)
Salary Remaining : $11,852
Devin Kaplan $80,000 (2)
Salary Remaining : $11,852
Elliot Desnoyers $77,500 (5)
Salary Remaining : $11,481
Riley Damiani $77,500 (3)
Salary Remaining : $11,481
Nick Ritchie $77,500 (1)
Salary Remaining : $11,481
Justin Sourdif $77,500 (2)
Salary Remaining : $11,481
Total Farm Players17
Salary Commitment
Year 51 : $2,052,500
Year 52 : $1,790,000
Year 53 : $1,467,500
Year 54 : $1,090,000
Salary Average Commitment
Year 51 : $2,045,000
Year 52 : $1,785,000
Year 53 : $1,462,500
Year 54 : $1,087,500

Dallas Storm



Arena Capacity - Ticket Price
Attendance - %

Arena NameHouse of Pain
Level 1: 6500 - $150 - 4 423 - 68,05%
Level 2: 5500 - $90 - 4 208 - 76,51%
Level 3: 2500 - $52 - 2 500 - 100,00%
Level 4: 4000 - $40 - 3 613 - 90,34%
Luxury : 1500 - $270 - 1 177 - 78,45%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $35 - 1 998 - 99,91%
Farm Level 2: 1000 - $15 - 999 - 99,90%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %15 922 - 79,61%
Average Income per Game$2,124,834
Year to Date Revenue$74,369,178
Farm
Home Games Left4
Average Attendance - %2 997 - 99,91%
Average Income per Game$101,909
Year to Date Revenue$3,770,622

Expense

Pro Players Total Salaries$59,575,000
Farm Players Total Salaries$1,085,000
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$54,863,178
Farm Year To Date Expenses$1,892,548
Pro Salary Cap To Date$48,634,093
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,749,002
Farm Estimated Season Revenue$407,635
Pro Remaining Season Days18
Pro Expenses Per Days$596,136
Pro Estimated Expenses$10,730,448
Farm Remaining Season Days16
Farm Expenses Per Days$19,306
Farm Estimated Expenses$308,896
Estimated Season Expenses$11,039,344
Season Salary Cap$57,575,000
Estimate Under Maximum Salary Cap of $91,000,000$33,425,000
Estimate Over Minimum Salary Cap of $52,000,000 $5,575,000
Current Bank Account$127,201,190
Projected Bank Account$129,318,483

Pro Players Salaries

Frank Nazar $6,000,000 (5)
-Salary Remaining : $981,818
Jeff Skinner $6,000,000 (1)
-Salary Remaining : $981,818
Cam Atkinson $4,150,000 (1)
-Salary Remaining : $679,091
Michael Bournival $4,000,000 (1)
-Salary Remaining : $654,545
Alexander Radulov $4,000,000 (1)
-Salary Remaining : $654,545
T.J. Oshie $3,750,000 (1)
-Salary Remaining : $613,636
Michael Del Zotto $3,000,000 (1)
-Salary Remaining : $490,909
Ryan Ellis $3,000,000 (1)
-Salary Remaining : $490,909
Derek Grant (Out of Payroll) $3,000,000 (1)
-Salary Remaining : $490,909
Ben Hutton $2,500,000 (1)
-Salary Remaining : $409,091
Antti Raanta (Out of Payroll) $2,000,000 (2)
-Salary Remaining : $327,273
Wade Allison $2,000,000 (3)
-Salary Remaining : $327,273
Otto Koivula $2,000,000 (2)
-Salary Remaining : $327,273
Matt Irwin $1,500,000 (3)
-Salary Remaining : $245,455
Sami Vatanen $1,500,000 (3)
-Salary Remaining : $245,455
Mark Giordano $1,500,000 (4)
-Salary Remaining : $245,455
Jake Muzzin $1,500,000 (4)
-Salary Remaining : $245,455
David Rundblad $1,500,000 (4)
-Salary Remaining : $245,455
Alexander Edler $1,500,000 (3)
-Salary Remaining : $245,455
Ryan Leonard $1,200,000 (4)
-Salary Remaining : $196,364
Rutger McGroarty $1,200,000 (5)
-Salary Remaining : $196,364
Sam Rinzel $1,200,000 (5)
-Salary Remaining : $196,364
Nicholas Robertson $1,200,000 (2)
-Salary Remaining : $196,364
Travis Boyd $1,000,000 (1)
-Salary Remaining : $163,636
Aaron Dell $800,000 (1)
-Salary Remaining : $130,909
Adam Wilcox $800,000 (1)
-Salary Remaining : $130,909
Matt Benning $775,000 (1)
-Salary Remaining : $126,818
Total Pro Players27
Salary Commitment
Year 51 : $62,575,000
Year 52 : $25,800,000
Year 53 : $20,600,000
Year 54 : $14,100,000
Salary Average Commitment
Year 51 : $62,575,000
Year 52 : $25,800,000
Year 53 : $20,600,000
Year 54 : $14,100,000
Salary Cap with 1 Way Contract
Year 51 : $62,575,000
Year 52 : $25,800,000
Year 53 : $20,600,000
Year 54 : $14,100,000

Farm Players Salaries

Martin Kaut $215,000 (1)
Salary Remaining : $31,852
Dustin Jeffrey $200,000 (1)
Salary Remaining : $29,630
Thomas Hickey $150,000 (3)
Salary Remaining : $22,222
Bobby Sanguinetti $150,000 (3)
Salary Remaining : $22,222
Alex Goligoski $150,000 (3)
Salary Remaining : $22,222
Calum Ritchie $120,000 (5)
Salary Remaining : $17,778
Erik Kallgren $100,000 (3)
Salary Remaining : $14,815
Total Farm Players7
Salary Commitment
Year 51 : $1,085,000
Year 52 : $670,000
Year 53 : $670,000
Year 54 : $120,000
Salary Average Commitment
Year 51 : $1,085,000
Year 52 : $670,000
Year 53 : $670,000
Year 54 : $120,000

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 7000 - $130 - 5 096 - 72,80%
Level 2: 6000 - $90 - 4 205 - 70,08%
Level 3: 3000 - $50 - 2 861 - 95,36%
Level 4: 5000 - $30 - 4 675 - 93,50%
Luxury : 2000 - $210 - 1 782 - 89,12%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $45 - 1 971 - 98,53%
Farm Level 2: 1000 - $25 - 691 - 69,11%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %18 618 - 80,95%
Average Income per Game$2,207,962
Year to Date Revenue$77,278,669
Farm
Home Games Left4
Average Attendance - %2 662 - 88,72%
Average Income per Game$127,145
Year to Date Revenue$4,704,354

Expense

Pro Players Total Salaries$92,395,000
Farm Players Total Salaries$1,647,500
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$77,204,514
Farm Year To Date Expenses$1,968,701
Pro Salary Cap To Date$75,299,964
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,247,772
Farm Estimated Season Revenue$508,579
Pro Remaining Season Days18
Pro Expenses Per Days$858,136
Pro Estimated Expenses$15,446,448
Farm Remaining Season Days16
Farm Expenses Per Days$19,884
Farm Estimated Expenses$318,144
Estimated Season Expenses$15,764,592
Season Salary Cap$90,895,000
Estimate Under Maximum Salary Cap of $91,000,000$105,000
Estimate Over Minimum Salary Cap of $52,000,000 $38,895,000
Current Bank Account$128,000,683
Projected Bank Account$125,992,442

Pro Players Salaries

Elias Pettersson $11,750,000 (1)
-Salary Remaining : $1,922,727
Zach Werenski $10,500,000 (4)
-Salary Remaining : $1,718,182
Jordan Kyrou $7,500,000 (5)
-Salary Remaining : $1,227,273
Brandon Montour $6,800,000 (5)
-Salary Remaining : $1,112,727
Sergei Bobrovsky $6,250,000 (1)
-Salary Remaining : $1,022,727
Kent Johnson $5,000,000 (2)
-Salary Remaining : $818,182
Ryan McLeod $5,000,000 (3)
-Salary Remaining : $818,182
Taylor Hall $5,000,000 (2)
-Salary Remaining : $818,182
Fabian Zetterlund $4,000,000 (3)
-Salary Remaining : $654,545
Connor McMichael $3,750,000 (1)
-Salary Remaining : $613,636
Jake Walman $3,500,000 (2)
-Salary Remaining : $572,727
Pavel Dorofeyev $3,300,000 (1)
-Salary Remaining : $540,000
Kiefer Sherwood $3,000,000 (3)
-Salary Remaining : $490,909
Ukko-Pekka Luukkonen $2,500,000 (1)
-Salary Remaining : $409,091
Jalen Chatfield $2,500,000 (5)
-Salary Remaining : $409,091
Corey Perry $2,000,000 (1)
-Salary Remaining : $327,273
Ilya Samsonov $2,000,000 (1)
-Salary Remaining : $327,273
Urho Vaakanainen (Out of Payroll) $1,500,000 (2)
-Salary Remaining : $245,455
Arber Xhekaj $1,300,000 (5)
-Salary Remaining : $212,727
Evgenii Dadonov $1,000,000 (5)
-Salary Remaining : $163,636
Dmitri Voronkov $925,000 (2)
-Salary Remaining : $151,364
Justin Robidas $895,000 (3)
-Salary Remaining : $146,455
Kaedan Korczak $850,000 (3)
-Salary Remaining : $139,091
Lucas Carlsson $800,000 (1)
-Salary Remaining : $130,909
Alex Steeves $775,000 (3)
-Salary Remaining : $126,818
Total Pro Players25
Salary Commitment
Year 51 : $92,395,000
Year 52 : $60,045,000
Year 53 : $44,120,000
Year 54 : $29,600,000
Salary Average Commitment
Year 51 : $92,395,000
Year 52 : $60,045,000
Year 53 : $44,120,000
Year 54 : $29,600,000
Salary Cap with 1 Way Contract
Year 51 : $92,395,000
Year 52 : $60,045,000
Year 53 : $44,120,000
Year 54 : $29,600,000

Farm Players Salaries

Taylor Raddysh $170,000 (2)
Salary Remaining : $25,185
Nils Lundkvist $120,000 (2)
Salary Remaining : $17,778
Michael Carcone $100,000 (1)
Salary Remaining : $14,815
Ethan Bear $95,000 (1)
Salary Remaining : $14,074
Kale Clague $90,000 (4)
Salary Remaining : $13,333
Arthur Kaliyev $90,000 (1)
Salary Remaining : $13,333
Joona Koppanen $90,000 (4)
Salary Remaining : $13,333
Dylan Coghlan $90,000 (4)
Salary Remaining : $13,333
Akito Hirose $90,000 (4)
Salary Remaining : $13,333
Oskar Steen $80,000 (4)
Salary Remaining : $11,852
Drake Rymsha $80,000 (4)
Salary Remaining : $11,852
Otto Leskinen $80,000 (4)
Salary Remaining : $11,852
Nikolai Knyzhov $80,000 (1)
Salary Remaining : $11,852
Emil Bemstrom $80,000 (1)
Salary Remaining : $11,852
Liam Foudy $80,000 (2)
Salary Remaining : $11,852
Ben McCartney $77,500 (3)
Salary Remaining : $11,481
Jacob Perreault $77,500 (3)
Salary Remaining : $11,481
Linus Hogberg $77,500 (3)
Salary Remaining : $11,481
Total Farm Players18
Salary Commitment
Year 51 : $1,647,500
Year 52 : $1,202,500
Year 53 : $832,500
Year 54 : $600,000
Salary Average Commitment
Year 51 : $1,647,500
Year 52 : $1,202,500
Year 53 : $832,500
Year 54 : $600,000

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWayne Gretzky Arena
Level 1: 7000 - $100 - 6 701 - 95,73%
Level 2: 6000 - $65 - 5 762 - 96,03%
Level 3: 3000 - $35 - 2 939 - 97,98%
Level 4: 5000 - $20 - 4 931 - 98,63%
Luxury : 2000 - $200 - 1 753 - 87,67%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $65 - 1 212 - 60,59%
Farm Level 2: 1000 - $25 - 696 - 69,56%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %22 087 - 96,03%
Average Income per Game$2,075,865
Year to Date Revenue$72,655,270
Farm
Home Games Left4
Average Attendance - %1 907 - 63,58%
Average Income per Game$115,392
Year to Date Revenue$4,269,504

Expense

Pro Players Total Salaries$89,825,000
Farm Players Total Salaries$1,357,500
Coaches Total Salaries$4,700,000
Luxury Taxe Total$0
Pro Year To Date Expenses$78,562,754
Farm Year To Date Expenses$1,743,432
Pro Salary Cap To Date$75,217,282
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,455,189
Farm Estimated Season Revenue$461,568
Pro Remaining Season Days18
Pro Expenses Per Days$852,955
Pro Estimated Expenses$15,353,190
Farm Remaining Season Days16
Farm Expenses Per Days$19,051
Farm Estimated Expenses$304,816
Estimated Season Expenses$15,658,006
Season Salary Cap$89,825,000
Estimate Under Maximum Salary Cap of $91,000,000$1,175,000
Estimate Over Minimum Salary Cap of $52,000,000 $37,825,000
Current Bank Account$139,889,953
Projected Bank Account$137,148,704

Pro Players Salaries

Brayden Point $8,500,000 (1)
-Salary Remaining : $1,390,909
Tage Thompson $8,500,000 (5)
-Salary Remaining : $1,390,909
Andrei Svechnikov $7,775,000 (3)
-Salary Remaining : $1,272,273
Dylan Cozens $7,250,000 (5)
-Salary Remaining : $1,186,364
Joseph Woll $6,000,000 (3)
-Salary Remaining : $981,818
Chris Kreider $5,500,000 (3)
-Salary Remaining : $900,000
Cam Fowler $5,000,000 (5)
-Salary Remaining : $818,182
Blake Coleman $4,500,000 (1)
-Salary Remaining : $736,364
Philip Broberg $4,500,000 (3)
-Salary Remaining : $736,364
Matt Roy $4,500,000 (5)
-Salary Remaining : $736,364
Morgan Geekie $4,000,000 (2)
-Salary Remaining : $654,545
Alexandar Georgiev $3,800,000 (3)
-Salary Remaining : $621,818
Alex Iafallo $3,750,000 (3)
-Salary Remaining : $613,636
Cole Perfetti $3,500,000 (3)
-Salary Remaining : $572,727
Mario Ferraro $3,250,000 (1)
-Salary Remaining : $531,818
Dylan DeMelo $3,000,000 (1)
-Salary Remaining : $490,909
Martin Fehervary $2,350,000 (2)
-Salary Remaining : $384,545
Barrett Hayton $2,000,000 (1)
-Salary Remaining : $327,273
Radek Faksa $1,250,000 (3)
-Salary Remaining : $204,545
Jansen Harkins $900,000 (4)
-Salary Remaining : $147,273
Total Pro Players20
Salary Commitment
Year 51 : $89,825,000
Year 52 : $68,575,000
Year 53 : $62,225,000
Year 54 : $26,150,000
Salary Average Commitment
Year 51 : $89,825,000
Year 52 : $68,575,000
Year 53 : $62,225,000
Year 54 : $26,150,000
Salary Cap with 1 Way Contract
Year 51 : $89,825,000
Year 52 : $68,575,000
Year 53 : $62,225,000
Year 54 : $26,150,000

Farm Players Salaries

Travis Hamonic $300,000 (3)
Salary Remaining : $44,444
Nikita Gusev $300,000 (2)
Salary Remaining : $44,444
Yaniv Perets $100,000 (2)
Salary Remaining : $14,815
Nolan Allan $100,000 (4)
Salary Remaining : $14,815
Benoit-Olivier Groulx $100,000 (3)
Salary Remaining : $14,815
Gustav Lindstrom $100,000 (2)
Salary Remaining : $14,815
Aleksei Kolosov $97,500 (4)
Salary Remaining : $14,444
Scott Morrow $95,000 (2)
Salary Remaining : $14,074
Angus Crookshank $85,000 (5)
Salary Remaining : $12,593
Lias Andersson $80,000 (2)
Salary Remaining : $11,852
Total Farm Players10
Salary Commitment
Year 51 : $1,357,500
Year 52 : $1,357,500
Year 53 : $682,500
Year 54 : $282,500
Salary Average Commitment
Year 51 : $1,357,500
Year 52 : $1,357,500
Year 53 : $682,500
Year 54 : $282,500

Halifax Thunder



Arena Capacity - Ticket Price
Attendance - %

Arena NameColt 45 Center
Level 1: 7000 - $250 - 2 823 - 40,33%
Level 2: 6000 - $175 - 2 400 - 40,00%
Level 3: 3000 - $150 - 1 200 - 40,00%
Level 4: 5000 - $100 - 2 000 - 40,00%
Luxury : 2000 - $325 - 980 - 49,02%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $45 - 1 986 - 99,30%
Farm Level 2: 1000 - $30 - 589 - 58,93%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %9 403 - 40,88%
Average Income per Game$2,371,715
Year to Date Revenue$85,381,757
Farm
Home Games Left4
Average Attendance - %2 575 - 85,85%
Average Income per Game$128,462
Year to Date Revenue$4,753,098

Expense

Pro Players Total Salaries$85,150,000
Farm Players Total Salaries$3,645,000
Coaches Total Salaries$11,200,000
Luxury Taxe Total$0
Pro Year To Date Expenses$79,625,897
Farm Year To Date Expenses$4,976,189
Pro Salary Cap To Date$71,749,554
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,858,577
Farm Estimated Season Revenue$513,848
Pro Remaining Season Days18
Pro Expenses Per Days$857,727
Pro Estimated Expenses$15,439,086
Farm Remaining Season Days16
Farm Expenses Per Days$52,269
Farm Estimated Expenses$836,304
Estimated Season Expenses$16,275,390
Season Salary Cap$85,150,000
Estimate Under Maximum Salary Cap of $91,000,000$5,850,000
Estimate Over Minimum Salary Cap of $52,000,000 $33,150,000
Current Bank Account$67,544,966
Projected Bank Account$63,642,001

Pro Players Salaries

Cale Makar $10,500,000 (1)
-Salary Remaining : $1,718,182
Anze Kopitar $7,500,000 (2)
-Salary Remaining : $1,227,273
Martin Necas $7,000,000 (2)
-Salary Remaining : $1,145,455
Kevin Fiala $6,500,000 (2)
-Salary Remaining : $1,063,636
William Eklund $5,500,000 (2)
-Salary Remaining : $900,000
Dylan Holloway $5,500,000 (1)
-Salary Remaining : $900,000
Jakob Chychrun $5,500,000 (1)
-Salary Remaining : $900,000
Brock McGinn $5,000,000 (3)
-Salary Remaining : $818,182
Josh Anderson $4,000,000 (1)
-Salary Remaining : $654,545
Ivan Barbashev $4,000,000 (2)
-Salary Remaining : $654,545
Pyotr Kochetkov $3,500,000 (1)
-Salary Remaining : $572,727
Michael Eyssimont $3,200,000 (3)
-Salary Remaining : $523,636
Connor Clifton $2,500,000 (5)
-Salary Remaining : $409,091
Trevor Moore $2,500,000 (5)
-Salary Remaining : $409,091
Dante Fabbro $2,000,000 (1)
-Salary Remaining : $327,273
Mathieu Olivier $2,000,000 (4)
-Salary Remaining : $327,273
Ryan Suter $1,500,000 (2)
-Salary Remaining : $245,455
Brett Kulak $1,500,000 (1)
-Salary Remaining : $245,455
Jet Greaves $1,400,000 (1)
-Salary Remaining : $229,091
Ty Emberson $1,150,000 (2)
-Salary Remaining : $188,182
Zemgus Girgensons $1,000,000 (5)
-Salary Remaining : $163,636
Matt Murray $950,000 (2)
-Salary Remaining : $155,455
Tyson Kozak $950,000 (5)
-Salary Remaining : $155,455
Justin Kirkland (Out of Payroll) $775,000 (2)
-Salary Remaining : $126,818
Total Pro Players24
Salary Commitment
Year 51 : $85,925,000
Year 52 : $52,025,000
Year 53 : $17,150,000
Year 54 : $8,950,000
Salary Average Commitment
Year 51 : $85,925,000
Year 52 : $52,025,000
Year 53 : $17,150,000
Year 54 : $8,950,000
Salary Cap with 1 Way Contract
Year 51 : $85,925,000
Year 52 : $52,025,000
Year 53 : $17,150,000
Year 54 : $8,950,000

Farm Players Salaries

Marco Scandella $600,000 (3)
Salary Remaining : $88,889
Brendan Gallagher $480,000 (2)
Salary Remaining : $71,111
Nick Cousins $400,000 (2)
Salary Remaining : $59,259
Dominic Toninato $300,000 (2)
Salary Remaining : $44,444
Liam O'Brien $275,000 (3)
Salary Remaining : $40,741
Matej Blumel $150,000 (1)
Salary Remaining : $22,222
Jordan Greenway $125,000 (1)
Salary Remaining : $18,519
Ryan Lomberg $120,000 (5)
Salary Remaining : $17,778
Philippe Myers $105,000 (2)
Salary Remaining : $15,556
Spencer Stastney $100,000 (5)
Salary Remaining : $14,815
Hunter Brzustewicz $95,000 (5)
Salary Remaining : $14,074
Ian Moore $92,500 (5)
Salary Remaining : $13,704
Frederic Brunet $85,000 (5)
Salary Remaining : $12,593
MacKenzie Entwistle $85,000 (4)
Salary Remaining : $12,593
Cam Dineen $82,500 (3)
Salary Remaining : $12,222
Matthew Robertson $80,000 (5)
Salary Remaining : $11,852
Ben Jones $80,000 (3)
Salary Remaining : $11,852
Kieffer Bellows $80,000 (1)
Salary Remaining : $11,852
Chris Wagner $77,500 (1)
Salary Remaining : $11,481
Julius Honka $77,500 (1)
Salary Remaining : $11,481
Mackie Samoskevich $77,500 (2)
Salary Remaining : $11,481
Brendan Lemieux $77,500 (4)
Salary Remaining : $11,481
Total Farm Players22
Salary Commitment
Year 51 : $3,645,000
Year 52 : $3,135,000
Year 53 : $1,772,500
Year 54 : $735,000
Salary Average Commitment
Year 51 : $3,642,500
Year 52 : $3,135,000
Year 53 : $1,772,500
Year 54 : $735,000

Hamilton Tigers



Arena Capacity - Ticket Price
Attendance - %

Arena NameSmirnoff Arena
Level 1: 6500 - $100 - 6 454 - 99,30%
Level 2: 5500 - $80 - 5 295 - 96,27%
Level 3: 3000 - $60 - 2 128 - 70,92%
Level 4: 4500 - $40 - 3 680 - 81,77%
Luxury : 1500 - $200 - 1 500 - 100,00%
Total Capacity :21000
Farm
Farm Level 1: 2000 - $40 - 1 991 - 99,57%
Farm Level 2: 1000 - $20 - 979 - 97,93%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %19 056 - 90,74%
Average Income per Game$2,137,011
Year to Date Revenue$76,932,388
Farm
Home Games Left4
Average Attendance - %2 971 - 99,02%
Average Income per Game$119,087
Year to Date Revenue$4,406,232

Expense

Pro Players Total Salaries$88,150,000
Farm Players Total Salaries$2,955,000
Coaches Total Salaries$4,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$75,954,312
Farm Year To Date Expenses$3,195,858
Pro Salary Cap To Date$72,154,311
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,685,054
Farm Estimated Season Revenue$476,349
Pro Remaining Season Days18
Pro Expenses Per Days$837,727
Pro Estimated Expenses$15,079,086
Farm Remaining Season Days16
Farm Expenses Per Days$34,306
Farm Estimated Expenses$548,896
Estimated Season Expenses$15,627,982
Season Salary Cap$88,150,000
Estimate Under Maximum Salary Cap of $91,000,000$2,850,000
Estimate Over Minimum Salary Cap of $52,000,000 $36,150,000
Current Bank Account$97,344,792
Projected Bank Account$92,878,213

Pro Players Salaries

Jake Oettinger $8,500,000 (3)
-Salary Remaining : $1,390,909
Jesper Bratt $7,350,000 (1)
-Salary Remaining : $1,202,727
Devon Toews $6,800,000 (2)
-Salary Remaining : $1,112,727
Noah Hanifin $6,500,000 (3)
-Salary Remaining : $1,063,636
Tyler Bertuzzi $5,700,000 (5)
-Salary Remaining : $932,727
Oliver Bjorkstrand $5,400,000 (1)
-Salary Remaining : $883,636
Anthony DeAngelo $5,000,000 (1)
-Salary Remaining : $818,182
Joel Edmundson $4,500,000 (4)
-Salary Remaining : $736,364
Casey Mittelstadt $4,500,000 (2)
-Salary Remaining : $736,364
J.T. Compher $4,500,000 (1)
-Salary Remaining : $736,364
Frank Vatrano $4,200,000 (4)
-Salary Remaining : $687,273
Ben Chiarot $4,000,000 (5)
-Salary Remaining : $654,545
Samuel Girard $4,000,000 (2)
-Salary Remaining : $654,545
Warren Foegele $3,750,000 (3)
-Salary Remaining : $613,636
Jamie Benn $3,300,000 (5)
-Salary Remaining : $540,000
Adam Henrique $3,150,000 (4)
-Salary Remaining : $515,455
Ryan Donato $1,800,000 (2)
-Salary Remaining : $294,545
Brayden Pachal $1,500,000 (1)
-Salary Remaining : $245,455
Oskar Sundqvist $1,500,000 (5)
-Salary Remaining : $245,455
Elvis Merzlikins $1,200,000 (1)
-Salary Remaining : $196,364
Justin Danforth $1,000,000 (3)
-Salary Remaining : $163,636
Total Pro Players21
Salary Commitment
Year 51 : $88,150,000
Year 52 : $63,200,000
Year 53 : $46,100,000
Year 54 : $26,350,000
Salary Average Commitment
Year 51 : $88,150,000
Year 52 : $63,200,000
Year 53 : $46,100,000
Year 54 : $26,350,000
Salary Cap with 1 Way Contract
Year 51 : $88,150,000
Year 52 : $63,200,000
Year 53 : $46,100,000
Year 54 : $26,350,000

Farm Players Salaries

Johnny Gaudreau $675,000 (1)
Salary Remaining : $100,000
Collin Delia $500,000 (3)
Salary Remaining : $74,074
Nick Leddy $380,000 (3)
Salary Remaining : $56,296
Nick Perbix $210,000 (5)
Salary Remaining : $31,111
Kailer Yamamoto $150,000 (5)
Salary Remaining : $22,222
Kevin Rooney $102,500 (1)
Salary Remaining : $15,185
Justin Brazeau $102,500 (1)
Salary Remaining : $15,185
Adam Werner $100,000 (4)
Salary Remaining : $14,815
Rem Pitlick $100,000 (4)
Salary Remaining : $14,815
Colin White $100,000 (4)
Salary Remaining : $14,815
Adam Gaudette $100,000 (4)
Salary Remaining : $14,815
Jaycob Megna $90,000 (2)
Salary Remaining : $13,333
Ethen Frank $90,000 (3)
Salary Remaining : $13,333
Thomas Bordeleau $90,000 (3)
Salary Remaining : $13,333
Curtis McKenzie $85,000 (2)
Salary Remaining : $12,593
Mikhail Maltsev $80,000 (1)
Salary Remaining : $11,852
Total Farm Players16
Salary Commitment
Year 51 : $2,955,000
Year 52 : $1,995,000
Year 53 : $1,820,000
Year 54 : $760,000
Salary Average Commitment
Year 51 : $2,955,000
Year 52 : $1,995,000
Year 53 : $1,820,000
Year 54 : $760,000

Houston Supernova



Arena Capacity - Ticket Price
Attendance - %

Arena NameThunder Dome
Level 1: 6500 - $114 - 6 410 - 98,62%
Level 2: 5000 - $78 - 5 000 - 100,00%
Level 3: 2500 - $46 - 2 500 - 100,00%
Level 4: 4500 - $31 - 4 481 - 99,57%
Luxury : 1500 - $240 - 1 300 - 86,70%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $65 - 1 208 - 60,42%
Farm Level 2: 1000 - $20 - 989 - 98,90%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %19 692 - 98,46%
Average Income per Game$2,192,812
Year to Date Revenue$76,748,432
Farm
Home Games Left4
Average Attendance - %2 197 - 73,25%
Average Income per Game$117,996
Year to Date Revenue$4,365,870

Expense

Pro Players Total Salaries$87,950,000
Farm Players Total Salaries$1,725,000
Coaches Total Salaries$3,700,000
Luxury Taxe Total$0
Pro Year To Date Expenses$78,219,555
Farm Year To Date Expenses$1,839,848
Pro Salary Cap To Date$75,601,362
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,156,874
Farm Estimated Season Revenue$471,986
Pro Remaining Season Days18
Pro Expenses Per Days$826,818
Pro Estimated Expenses$14,882,724
Farm Remaining Season Days16
Farm Expenses Per Days$22,454
Farm Estimated Expenses$359,264
Estimated Season Expenses$15,241,988
Season Salary Cap$87,950,000
Estimate Under Maximum Salary Cap of $91,000,000$3,050,000
Estimate Over Minimum Salary Cap of $52,000,000 $35,950,000
Current Bank Account$89,101,031
Projected Bank Account$87,487,903

Pro Players Salaries

Leon Draisaitl $13,500,000 (4)
-Salary Remaining : $2,209,091
Jackson LaCombe $8,300,000 (3)
-Salary Remaining : $1,358,182
Noah Dobson $7,000,000 (2)
-Salary Remaining : $1,145,455
Josh Norris $6,500,000 (2)
-Salary Remaining : $1,063,636
Anthony Cirelli $6,000,000 (4)
-Salary Remaining : $981,818
Adrian Kempe $6,000,000 (1)
-Salary Remaining : $981,818
Ryan Nugent-Hopkins $5,750,000 (3)
-Salary Remaining : $940,909
Jared McCann $5,550,000 (3)
-Salary Remaining : $908,182
Vince Dunn $5,500,000 (2)
-Salary Remaining : $900,000
Sam Montembeault $4,000,000 (5)
-Salary Remaining : $654,545
Brayden McNabb $3,750,000 (2)
-Salary Remaining : $613,636
Jamie Oleksiak $3,500,000 (5)
-Salary Remaining : $572,727
Josh Manson $3,000,000 (4)
-Salary Remaining : $490,909
Jake Evans $2,600,000 (5)
-Salary Remaining : $425,455
Kevin Stenlund $1,300,000 (1)
-Salary Remaining : $212,727
Daniel Vladar $1,200,000 (3)
-Salary Remaining : $196,364
Zack Ostapchuk $1,025,000 (1)
-Salary Remaining : $167,727
Ilya Mikheyev $1,000,000 (1)
-Salary Remaining : $163,636
Connor Dewar $900,000 (3)
-Salary Remaining : $147,273
Klim Kostin $800,000 (1)
-Salary Remaining : $130,909
Robin Salo $775,000 (3)
-Salary Remaining : $126,818
Total Pro Players21
Salary Commitment
Year 51 : $87,950,000
Year 52 : $77,825,000
Year 53 : $55,075,000
Year 54 : $32,600,000
Salary Average Commitment
Year 51 : $87,950,000
Year 52 : $77,825,000
Year 53 : $55,075,000
Year 54 : $32,600,000
Salary Cap with 1 Way Contract
Year 51 : $87,950,000
Year 52 : $77,825,000
Year 53 : $55,075,000
Year 54 : $32,600,000

Farm Players Salaries

Bobby McMann $400,000 (5)
Salary Remaining : $59,259
Karsen Dorwart $300,000 (4)
Salary Remaining : $44,444
Nino Niederreiter $250,000 (1)
Salary Remaining : $37,037
Cody Glass $250,000 (3)
Salary Remaining : $37,037
Seamus Casey $120,000 (5)
Salary Remaining : $17,778
Jesper Fast $90,000 (1)
Salary Remaining : $13,333
Adam Clendening $80,000 (1)
Salary Remaining : $11,852
Aaron Ness $80,000 (1)
Salary Remaining : $11,852
Adam Huska $77,500 (3)
Salary Remaining : $11,481
Chase Pearson $77,500 (3)
Salary Remaining : $11,481
Total Farm Players10
Salary Commitment
Year 51 : $1,725,000
Year 52 : $1,225,000
Year 53 : $1,225,000
Year 54 : $820,000
Salary Average Commitment
Year 51 : $1,725,000
Year 52 : $1,225,000
Year 53 : $1,225,000
Year 54 : $820,000

London Spartiates



Arena Capacity - Ticket Price
Attendance - %

Arena NameKingdom Arena
Level 1: 7000 - $150 - 4 517 - 64,52%
Level 2: 6000 - $80 - 5 512 - 91,87%
Level 3: 3000 - $70 - 1 836 - 61,20%
Level 4: 5000 - $50 - 2 965 - 59,30%
Luxury : 2000 - $200 - 1 779 - 88,93%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $80 - 983 - 49,13%
Farm Level 2: 1000 - $30 - 570 - 57,04%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %16 609 - 72,21%
Average Income per Game$2,276,242
Year to Date Revenue$81,944,694
Farm
Home Games Left4
Average Attendance - %1 553 - 51,77%
Average Income per Game$114,868
Year to Date Revenue$4,250,112

Expense

Pro Players Total Salaries$87,750,000
Farm Players Total Salaries$4,295,500
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$78,638,174
Farm Year To Date Expenses$4,681,136
Pro Salary Cap To Date$72,783,647
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,381,208
Farm Estimated Season Revenue$459,472
Pro Remaining Season Days18
Pro Expenses Per Days$861,364
Pro Estimated Expenses$15,504,552
Farm Remaining Season Days16
Farm Expenses Per Days$49,032
Farm Estimated Expenses$784,512
Estimated Season Expenses$16,289,064
Season Salary Cap$87,750,000
Estimate Under Maximum Salary Cap of $91,000,000$3,250,000
Estimate Over Minimum Salary Cap of $52,000,000 $35,750,000
Current Bank Account$63,037,921
Projected Bank Account$58,589,537

Pro Players Salaries

Connor Hellebuyck $8,500,000 (4)
-Salary Remaining : $1,390,909
Matt Duchene $7,400,000 (4)
-Salary Remaining : $1,210,909
Josh Morrissey $7,200,000 (5)
-Salary Remaining : $1,178,182
Nikolaj Ehlers $6,200,000 (2)
-Salary Remaining : $1,014,545
Jared Spurgeon $6,000,000 (4)
-Salary Remaining : $981,818
Esa Lindell $5,500,000 (1)
-Salary Remaining : $900,000
Mats Zuccarello $5,250,000 (3)
-Salary Remaining : $859,091
Owen Tippett $5,000,000 (2)
-Salary Remaining : $818,182
Patrick Kane $5,000,000 (4)
-Salary Remaining : $818,182
Anders Lee $4,500,000 (5)
-Salary Remaining : $736,364
Adam Larsson $4,500,000 (1)
-Salary Remaining : $736,364
Ryan Hartman $4,200,000 (2)
-Salary Remaining : $687,273
Jordan Staal $4,200,000 (5)
-Salary Remaining : $687,273
Cody Ceci $3,250,000 (3)
-Salary Remaining : $531,818
Marcus Foligno $2,500,000 (1)
-Salary Remaining : $409,091
Nick Jensen $2,250,000 (3)
-Salary Remaining : $368,182
Nick Foligno $2,000,000 (1)
-Salary Remaining : $327,273
David Kampf $1,750,000 (2)
-Salary Remaining : $286,364
Joonas Korpisalo $1,500,000 (2)
-Salary Remaining : $245,455
Jeff Petry $1,050,000 (3)
-Salary Remaining : $171,818
Total Pro Players20
Salary Commitment
Year 51 : $87,750,000
Year 52 : $73,250,000
Year 53 : $54,600,000
Year 54 : $42,800,000
Salary Average Commitment
Year 51 : $87,750,000
Year 52 : $73,250,000
Year 53 : $54,600,000
Year 54 : $42,800,000
Salary Cap with 1 Way Contract
Year 51 : $87,750,000
Year 52 : $73,250,000
Year 53 : $54,600,000
Year 54 : $42,800,000

Farm Players Salaries

Jonas Johansson $500,000 (2)
Salary Remaining : $74,074
Semyon Varlamov $450,000 (4)
Salary Remaining : $66,667
Vladimir Tarasenko $440,000 (3)
Salary Remaining : $65,185
Calle Jarnkrok $310,000 (5)
Salary Remaining : $45,926
Patrick Giles $300,000 (4)
Salary Remaining : $44,444
Jan Rutta $250,000 (2)
Salary Remaining : $37,037
Colin Miller $250,000 (4)
Salary Remaining : $37,037
Pheonix Copley $250,000 (4)
Salary Remaining : $37,037
Calvin Petersen $200,000 (4)
Salary Remaining : $29,630
Dennis Cholowski $160,000 (5)
Salary Remaining : $23,704
Matt Kiersted $160,000 (2)
Salary Remaining : $23,704
Vinnie Hinostroza $133,000 (4)
Salary Remaining : $19,704
Tyler Pitlick $90,000 (4)
Salary Remaining : $13,333
Oskar Olausson $90,000 (5)
Salary Remaining : $13,333
Cameron Hughes $85,000 (5)
Salary Remaining : $12,593
Michael Milne $80,000 (5)
Salary Remaining : $11,852
William Dufour $80,000 (4)
Salary Remaining : $11,852
Ethan Cardwell $80,000 (2)
Salary Remaining : $11,852
Vitaly Abramov $77,500 (1)
Salary Remaining : $11,481
Andrew Poturalski $77,500 (1)
Salary Remaining : $11,481
Josiah Slavin $77,500 (3)
Salary Remaining : $11,481
Kristian Reichel $77,500 (1)
Salary Remaining : $11,481
Brett Murray $77,500 (3)
Salary Remaining : $11,481
Total Farm Players23
Salary Commitment
Year 51 : $4,295,500
Year 52 : $4,063,000
Year 53 : $3,073,000
Year 54 : $2,478,000
Salary Average Commitment
Year 51 : $4,295,500
Year 52 : $4,063,000
Year 53 : $3,073,000
Year 54 : $2,478,000

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJacobs Center
Level 1: 7000 - $102 - 6 627 - 94,66%
Level 2: 6000 - $60 - 5 683 - 94,72%
Level 3: 3000 - $37 - 2 896 - 96,53%
Level 4: 5000 - $27 - 4 800 - 96,00%
Luxury : 2000 - $166 - 1 831 - 91,53%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1 996 - 99,80%
Farm Level 2: 1000 - $15 - 998 - 99,82%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %21 836 - 94,94%
Average Income per Game$2,034,920
Year to Date Revenue$73,257,129
Farm
Home Games Left4
Average Attendance - %2 994 - 99,81%
Average Income per Game$101,803
Year to Date Revenue$3,766,698

Expense

Pro Players Total Salaries$80,200,000
Farm Players Total Salaries$2,750,000
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$73,104,071
Farm Year To Date Expenses$3,239,044
Pro Salary Cap To Date$68,640,461
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,174,601
Farm Estimated Season Revenue$407,211
Pro Remaining Season Days18
Pro Expenses Per Days$774,545
Pro Estimated Expenses$13,941,810
Farm Remaining Season Days16
Farm Expenses Per Days$34,722
Farm Estimated Expenses$555,552
Estimated Season Expenses$14,497,362
Season Salary Cap$80,200,000
Estimate Under Maximum Salary Cap of $91,000,000$10,800,000
Estimate Over Minimum Salary Cap of $52,000,000 $28,200,000
Current Bank Account$107,378,517
Projected Bank Account$103,462,967

Pro Players Salaries

Steven Stamkos $8,000,000 (3)
-Salary Remaining : $1,309,091
Drew Doughty (Out of Payroll) $6,500,000 (4)
-Salary Remaining : $1,063,636
MacKenzie Weegar $6,000,000 (3)
-Salary Remaining : $981,818
Jordan Eberle $5,600,000 (1)
-Salary Remaining : $916,364
MacKenzie Blackwood $5,000,000 (4)
-Salary Remaining : $818,182
Tyler Toffoli $5,000,000 (5)
-Salary Remaining : $818,182
Sean Monahan $5,000,000 (1)
-Salary Remaining : $818,182
Jonathan Drouin $4,000,000 (5)
-Salary Remaining : $654,545
Cam York $4,000,000 (2)
-Salary Remaining : $654,545
Mason Marchment $4,000,000 (4)
-Salary Remaining : $654,545
Andrew Copp $3,750,000 (2)
-Salary Remaining : $613,636
Tyler Myers $3,750,000 (2)
-Salary Remaining : $613,636
Rasmus Ristolainen $3,600,000 (2)
-Salary Remaining : $589,091
David Savard $3,150,000 (3)
-Salary Remaining : $515,455
Yanni Gourde $3,100,000 (1)
-Salary Remaining : $507,273
Joel Armia $3,000,000 (3)
-Salary Remaining : $490,909
Nikita Zadorov $3,000,000 (2)
-Salary Remaining : $490,909
Fraser Minten $3,000,000 (5)
-Salary Remaining : $490,909
Kaapo Kakko $2,500,000 (2)
-Salary Remaining : $409,091
Marco Kasper $2,300,000 (5)
-Salary Remaining : $376,364
Joel Hofer $1,250,000 (3)
-Salary Remaining : $204,545
Colin Blackwell $1,200,000 (3)
-Salary Remaining : $196,364
Total Pro Players22
Salary Commitment
Year 51 : $86,700,000
Year 52 : $73,000,000
Year 53 : $52,400,000
Year 54 : $29,800,000
Salary Average Commitment
Year 51 : $86,700,000
Year 52 : $73,000,000
Year 53 : $52,400,000
Year 54 : $29,800,000
Salary Cap with 1 Way Contract
Year 51 : $86,700,000
Year 52 : $73,000,000
Year 53 : $52,400,000
Year 54 : $29,800,000

Farm Players Salaries

Jiri Kulich $200,000 (5)
Salary Remaining : $29,630
Ryan Shea $200,000 (5)
Salary Remaining : $29,630
Max Pacioretty $150,000 (1)
Salary Remaining : $22,222
Jonathan Lekkerimaki $120,000 (5)
Salary Remaining : $17,778
Denton Mateychuk $120,000 (5)
Salary Remaining : $17,778
Oliver Moore $120,000 (5)
Salary Remaining : $17,778
Luca Cagnoni $120,000 (5)
Salary Remaining : $17,778
Noah Ostlund $110,000 (5)
Salary Remaining : $16,296
Carter Hart $100,000 (2)
Salary Remaining : $14,815
Owen Pickering $100,000 (5)
Salary Remaining : $14,815
Oskar Back $100,000 (5)
Salary Remaining : $14,815
Joakim Kemell $97,500 (5)
Salary Remaining : $14,444
Brennan Othmann $90,000 (5)
Salary Remaining : $13,333
Justin Hryckowian $90,000 (5)
Salary Remaining : $13,333
Dennis Gilbert $90,000 (4)
Salary Remaining : $13,333
Felix Sandstrom $87,500 (4)
Salary Remaining : $12,963
Cameron Lund $87,500 (2)
Salary Remaining : $12,963
Austin Wagner $87,500 (4)
Salary Remaining : $12,963
David Farrance $87,500 (3)
Salary Remaining : $12,963
Tristan Lennox $87,500 (2)
Salary Remaining : $12,963
Owen Beck $85,000 (5)
Salary Remaining : $12,593
Tyler Angle $85,000 (5)
Salary Remaining : $12,593
Sean Day $85,000 (1)
Salary Remaining : $12,593
Markus Niemelainen $85,000 (1)
Salary Remaining : $12,593
Tyson Jost $85,000 (1)
Salary Remaining : $12,593
Ryan Suzuki $80,000 (5)
Salary Remaining : $11,852
Total Farm Players26
Salary Commitment
Year 51 : $2,750,000
Year 52 : $2,345,000
Year 53 : $2,070,000
Year 54 : $1,982,500
Salary Average Commitment
Year 51 : $2,750,000
Year 52 : $2,345,000
Year 53 : $2,070,000
Year 54 : $1,982,500

Miami Heat



Arena Capacity - Ticket Price
Attendance - %

Arena NameMiami Arena
Level 1: 6000 - $120 - 6 000 - 100,00%
Level 2: 5000 - $80 - 5 000 - 100,00%
Level 3: 2500 - $50 - 2 500 - 100,00%
Level 4: 4000 - $37 - 4 000 - 100,00%
Luxury : 1000 - $245 - 1 000 - 100,00%
Total Capacity :18500
Farm
Farm Level 1: 3000 - $35 - 2 997 - 99,89%
Farm Level 2: 2000 - $15 - 1 995 - 99,76%
Farm Total Capacity :5000

Income

Home Games Left6
Average Attendance - %18 500 - 100,00%
Average Income per Game$2,129,373
Year to Date Revenue$74,528,064
Farm
Home Games Left4
Average Attendance - %4 992 - 99,84%
Average Income per Game$161,772
Year to Date Revenue$5,985,558

Expense

Pro Players Total Salaries$89,625,000
Farm Players Total Salaries$1,342,500
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$79,199,317
Farm Year To Date Expenses$2,018,782
Pro Salary Cap To Date$74,444,771
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,776,240
Farm Estimated Season Revenue$647,087
Pro Remaining Season Days18
Pro Expenses Per Days$855,682
Pro Estimated Expenses$15,402,276
Farm Remaining Season Days16
Farm Expenses Per Days$21,690
Farm Estimated Expenses$347,040
Estimated Season Expenses$15,749,316
Season Salary Cap$89,625,000
Estimate Under Maximum Salary Cap of $91,000,000$1,375,000
Estimate Over Minimum Salary Cap of $52,000,000 $37,625,000
Current Bank Account$81,384,933
Projected Bank Account$79,058,944

Pro Players Salaries

Jason Robertson $8,750,000 (4)
-Salary Remaining : $1,431,818
Wyatt Johnston $8,400,000 (5)
-Salary Remaining : $1,374,545
Rasmus Dahlin $8,000,000 (2)
-Salary Remaining : $1,309,091
Nick Suzuki $7,800,000 (2)
-Salary Remaining : $1,276,364
John Tavares $7,000,000 (5)
-Salary Remaining : $1,145,455
Tomas Hertl $6,500,000 (3)
-Salary Remaining : $1,063,636
Joel Eriksson Ek $6,000,000 (1)
-Salary Remaining : $981,818
Charlie Coyle $5,500,000 (1)
-Salary Remaining : $900,000
K'Andre Miller $5,000,000 (2)
-Salary Remaining : $818,182
Ryan Pulock $4,900,000 (4)
-Salary Remaining : $801,818
Alex Vlasic $4,000,000 (3)
-Salary Remaining : $654,545
Braden Schneider $3,800,000 (4)
-Salary Remaining : $621,818
Anthony Stolarz $3,800,000 (3)
-Salary Remaining : $621,818
Cole Sillinger $2,700,000 (1)
-Salary Remaining : $441,818
Mason McTavish $2,000,000 (1)
-Salary Remaining : $327,273
Pius Suter $1,500,000 (2)
-Salary Remaining : $245,455
Jonas Siegenthaler $1,050,000 (3)
-Salary Remaining : $171,818
Casey DeSmith $1,025,000 (1)
-Salary Remaining : $167,727
Jeremy Lauzon $1,000,000 (3)
-Salary Remaining : $163,636
Michael McCarron $900,000 (4)
-Salary Remaining : $147,273
Total Pro Players20
Salary Commitment
Year 51 : $89,625,000
Year 52 : $72,400,000
Year 53 : $50,100,000
Year 54 : $33,750,000
Salary Average Commitment
Year 51 : $89,625,000
Year 52 : $72,400,000
Year 53 : $50,100,000
Year 54 : $33,750,000
Salary Cap with 1 Way Contract
Year 51 : $89,625,000
Year 52 : $72,400,000
Year 53 : $50,100,000
Year 54 : $33,750,000

Farm Players Salaries

Jonathan Toews $200,000 (4)
Salary Remaining : $29,630
Connor Ingram $160,000 (3)
Salary Remaining : $23,704
Ivan Demidov $120,000 (5)
Salary Remaining : $17,778
Simon Nemec $120,000 (2)
Salary Remaining : $17,778
Nico Daws $100,000 (1)
Salary Remaining : $14,815
Ivan Miroshnichenko $95,000 (2)
Salary Remaining : $14,074
Quinn Hutson $80,000 (5)
Salary Remaining : $11,852
John St. Ivany $80,000 (2)
Salary Remaining : $11,852
Oliver Kylington $77,500 (1)
Salary Remaining : $11,481
Reilly Walsh $77,500 (2)
Salary Remaining : $11,481
Filip Hallander $77,500 (1)
Salary Remaining : $11,481
Jeremy Davies $77,500 (3)
Salary Remaining : $11,481
Alec Regula $77,500 (2)
Salary Remaining : $11,481
Total Farm Players13
Salary Commitment
Year 51 : $1,342,500
Year 52 : $1,087,500
Year 53 : $637,500
Year 54 : $400,000
Salary Average Commitment
Year 51 : $1,342,500
Year 52 : $1,087,500
Year 53 : $637,500
Year 54 : $400,000

Moncton Wildcats



Arena Capacity - Ticket Price
Attendance - %

Arena NameMoncton Coliseum
Level 1: 7000 - $105 - 6 667 - 95,24%
Level 2: 5250 - $75 - 5 228 - 99,58%
Level 3: 4000 - $45 - 2 891 - 72,27%
Level 4: 5000 - $25 - 4 828 - 96,56%
Luxury : 1750 - $178 - 1 733 - 99,05%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1 998 - 99,89%
Farm Level 2: 1000 - $15 - 999 - 99,92%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %21 347 - 92,81%
Average Income per Game$2,146,893
Year to Date Revenue$77,288,156
Farm
Home Games Left4
Average Attendance - %2 997 - 99,90%
Average Income per Game$101,896
Year to Date Revenue$3,770,136

Expense

Pro Players Total Salaries$88,775,000
Farm Players Total Salaries$879,500
Coaches Total Salaries$4,700,000
Luxury Taxe Total$0
Pro Year To Date Expenses$77,530,450
Farm Year To Date Expenses$1,362,314
Pro Salary Cap To Date$74,094,085
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,734,466
Farm Estimated Season Revenue$407,582
Pro Remaining Season Days18
Pro Expenses Per Days$843,409
Pro Estimated Expenses$15,181,362
Farm Remaining Season Days16
Farm Expenses Per Days$14,625
Farm Estimated Expenses$234,000
Estimated Season Expenses$15,415,362
Season Salary Cap$88,775,000
Estimate Under Maximum Salary Cap of $91,000,000$2,225,000
Estimate Over Minimum Salary Cap of $52,000,000 $36,775,000
Current Bank Account$133,765,636
Projected Bank Account$129,492,322

Pro Players Salaries

Evan Bouchard $10,000,000 (4)
-Salary Remaining : $1,636,364
Brock Faber $8,500,000 (5)
-Salary Remaining : $1,390,909
Gabriel Vilardi $7,500,000 (5)
-Salary Remaining : $1,227,273
Dylan Strome $7,250,000 (3)
-Salary Remaining : $1,186,364
Dmitry Orlov $6,500,000 (3)
-Salary Remaining : $1,063,636
Troy Terry $6,500,000 (3)
-Salary Remaining : $1,063,636
Damon Severson $6,250,000 (3)
-Salary Remaining : $1,022,727
William Karlsson $6,000,000 (1)
-Salary Remaining : $981,818
Kevin Lankinen $4,500,000 (3)
-Salary Remaining : $736,364
Morgan Frost $4,375,000 (4)
-Salary Remaining : $715,909
Joel Farabee $4,000,000 (1)
-Salary Remaining : $654,545
Carson Soucy $2,750,000 (3)
-Salary Remaining : $450,000
William Borgen $2,750,000 (1)
-Salary Remaining : $450,000
Alex Turcotte $2,000,000 (1)
-Salary Remaining : $327,273
Brandon Saad $1,500,000 (2)
-Salary Remaining : $245,455
Juuso Parssinen $1,250,000 (1)
-Salary Remaining : $204,545
Zachary Bolduc $1,200,000 (2)
-Salary Remaining : $196,364
Lane Hutson $1,200,000 (2)
-Salary Remaining : $196,364
Jakub Dobes $1,000,000 (4)
-Salary Remaining : $163,636
Hendrix Lapierre $1,000,000 (4)
-Salary Remaining : $163,636
Fabian Lysell $1,000,000 (4)
-Salary Remaining : $163,636
Martin Pospisil $900,000 (2)
-Salary Remaining : $147,273
Julien Gauthier $850,000 (2)
-Salary Remaining : $139,091
Total Pro Players23
Salary Commitment
Year 51 : $88,775,000
Year 52 : $72,775,000
Year 53 : $67,125,000
Year 54 : $33,375,000
Salary Average Commitment
Year 51 : $88,775,000
Year 52 : $72,775,000
Year 53 : $67,125,000
Year 54 : $33,375,000
Salary Cap with 1 Way Contract
Year 51 : $88,775,000
Year 52 : $72,775,000
Year 53 : $67,125,000
Year 54 : $33,375,000

Farm Players Salaries

Samuel Fagemo $95,000 (4)
Salary Remaining : $14,074
Jean-Luc Foudy $92,500 (2)
Salary Remaining : $13,704
Kirill Kudryavtsev $90,000 (4)
Salary Remaining : $13,333
Mac Hollowell $90,000 (3)
Salary Remaining : $13,333
Cole Reinhardt $90,000 (2)
Salary Remaining : $13,333
Ty Smith $90,000 (1)
Salary Remaining : $13,333
Tim Berni $87,500 (1)
Salary Remaining : $12,963
Domenick Fensore $87,000 (4)
Salary Remaining : $12,889
Anders Nilsson $80,000 (1)
Salary Remaining : $11,852
Tobias Bjornfot $77,500 (2)
Salary Remaining : $11,481
Total Farm Players10
Salary Commitment
Year 51 : $879,500
Year 52 : $622,000
Year 53 : $362,000
Year 54 : $272,000
Salary Average Commitment
Year 51 : $879,500
Year 52 : $622,000
Year 53 : $362,000
Year 54 : $272,000

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Molson
Level 1: 7000 - $100 - 6 715 - 95,93%
Level 2: 6000 - $77 - 5 639 - 93,99%
Level 3: 3000 - $48 - 2 841 - 94,70%
Level 4: 5000 - $30 - 4 706 - 94,11%
Luxury : 2000 - $130 - 1 941 - 97,03%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1 995 - 99,76%
Farm Level 2: 1000 - $15 - 998 - 99,82%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %21 841 - 94,96%
Average Income per Game$2,126,187
Year to Date Revenue$74,416,556
Farm
Home Games Left4
Average Attendance - %2 993 - 99,78%
Average Income per Game$101,767
Year to Date Revenue$3,765,378

Expense

Pro Players Total Salaries$88,450,000
Farm Players Total Salaries$2,352,500
Coaches Total Salaries$8,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$75,155,895
Farm Year To Date Expenses$2,887,718
Pro Salary Cap To Date$68,292,288
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,757,124
Farm Estimated Season Revenue$407,068
Pro Remaining Season Days18
Pro Expenses Per Days$872,273
Pro Estimated Expenses$15,700,914
Farm Remaining Season Days16
Farm Expenses Per Days$31,042
Farm Estimated Expenses$496,672
Estimated Season Expenses$16,197,586
Season Salary Cap$88,450,000
Estimate Under Maximum Salary Cap of $91,000,000$2,550,000
Estimate Over Minimum Salary Cap of $52,000,000 $36,450,000
Current Bank Account$45,646,217
Projected Bank Account$42,612,823

Pro Players Salaries

Dougie Hamilton $6,500,000 (4)
-Salary Remaining : $1,063,636
Neal Pionk $6,500,000 (4)
-Salary Remaining : $1,063,636
Valeri Nichushkin $6,500,000 (4)
-Salary Remaining : $1,063,636
Timo Meier $6,000,000 (3)
-Salary Remaining : $981,818
Jonathan Huberdeau $6,000,000 (4)
-Salary Remaining : $981,818
Darnell Nurse $5,250,000 (2)
-Salary Remaining : $859,091
Travis Sanheim $5,000,000 (1)
-Salary Remaining : $818,182
Teuvo Teravainen $4,750,000 (1)
-Salary Remaining : $777,273
Scott Wedgewood $4,500,000 (5)
-Salary Remaining : $736,364
Hampus Lindholm $4,000,000 (5)
-Salary Remaining : $654,545
Jacob Trouba $4,000,000 (3)
-Salary Remaining : $654,545
Patrik Laine $4,000,000 (1)
-Salary Remaining : $654,545
Kyle Palmieri $3,600,000 (2)
-Salary Remaining : $589,091
Brett Howden $3,500,000 (5)
-Salary Remaining : $572,727
Simon Holmstrom $3,100,000 (3)
-Salary Remaining : $507,273
Scott Laughton $3,000,000 (1)
-Salary Remaining : $490,909
Yakov Trenin $2,500,000 (3)
-Salary Remaining : $409,091
Jack McBain $2,100,000 (1)
-Salary Remaining : $343,636
Christian Dvorak $1,500,000 (2)
-Salary Remaining : $245,455
Samuel Ersson $1,400,000 (3)
-Salary Remaining : $229,091
Mark Kastelic $1,000,000 (1)
-Salary Remaining : $163,636
Marc-Andre Fleury $1,000,000 (1)
-Salary Remaining : $163,636
Alex Laferriere $950,000 (2)
-Salary Remaining : $155,455
Patrick Maroon $900,000 (1)
-Salary Remaining : $147,273
Matt Dumba $900,000 (1)
-Salary Remaining : $147,273
Total Pro Players25
Salary Commitment
Year 51 : $88,450,000
Year 52 : $65,800,000
Year 53 : $54,500,000
Year 54 : $37,500,000
Salary Average Commitment
Year 51 : $88,450,000
Year 52 : $65,800,000
Year 53 : $54,500,000
Year 54 : $37,500,000
Salary Cap with 1 Way Contract
Year 51 : $88,450,000
Year 52 : $65,800,000
Year 53 : $54,500,000
Year 54 : $37,500,000

Farm Players Salaries

Henri Jokiharju $200,000 (3)
Salary Remaining : $29,630
Vasily Podkolzin $200,000 (3)
Salary Remaining : $29,630
Erik Gustafsson $140,000 (1)
Salary Remaining : $20,741
Kaapo Kahkonen $125,000 (2)
Salary Remaining : $18,519
Akira Schmid $102,500 (1)
Salary Remaining : $15,185
Cole Koepke $100,000 (5)
Salary Remaining : $14,815
Maxwell Crozier $100,000 (5)
Salary Remaining : $14,815
Ryan Winterton $100,000 (5)
Salary Remaining : $14,815
Pierre Engvall $100,000 (5)
Salary Remaining : $14,815
Alexander Alexeyev $95,000 (3)
Salary Remaining : $14,074
Mads Sogaard $90,000 (4)
Salary Remaining : $13,333
Marc Gatcomb $90,000 (3)
Salary Remaining : $13,333
Trent Miner $90,000 (4)
Salary Remaining : $13,333
Spencer Martin $90,000 (4)
Salary Remaining : $13,333
Victor Mete $85,000 (1)
Salary Remaining : $12,593
MacKenzie MacEachern $85,000 (5)
Salary Remaining : $12,593
Brady Keeper $80,000 (4)
Salary Remaining : $11,852
Nikolay Goldobin $80,000 (2)
Salary Remaining : $11,852
Semyon Der-Arguchintsev $80,000 (5)
Salary Remaining : $11,852
Troy Stecher $80,000 (2)
Salary Remaining : $11,852
Jayden Halbgewachs $80,000 (4)
Salary Remaining : $11,852
Nicolas Meloche $80,000 (4)
Salary Remaining : $11,852
Austin Strand $80,000 (4)
Salary Remaining : $11,852
Total Farm Players23
Salary Commitment
Year 51 : $2,352,500
Year 52 : $2,025,000
Year 53 : $1,740,000
Year 54 : $1,155,000
Salary Average Commitment
Year 51 : $2,352,500
Year 52 : $2,025,000
Year 53 : $1,740,000
Year 54 : $1,155,000

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameAréna Patrick Roy
Level 1: 6000 - $126 - 5 301 - 88,35%
Level 2: 5250 - $75 - 5 245 - 99,90%
Level 3: 2250 - $51 - 2 250 - 100,00%
Level 4: 4000 - $33 - 4 000 - 100,00%
Luxury : 1500 - $235 - 1 333 - 88,85%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $40 - 1 988 - 99,41%
Farm Level 2: 1000 - $20 - 986 - 98,62%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %18 129 - 95,42%
Average Income per Game$2,107,661
Year to Date Revenue$75,875,813
Farm
Home Games Left4
Average Attendance - %2 974 - 99,14%
Average Income per Game$119,097
Year to Date Revenue$4,406,592

Expense

Pro Players Total Salaries$87,600,000
Farm Players Total Salaries$3,357,500
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$75,368,215
Farm Year To Date Expenses$3,094,068
Pro Salary Cap To Date$74,028,201
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,538,307
Farm Estimated Season Revenue$476,388
Pro Remaining Season Days18
Pro Expenses Per Days$805,455
Pro Estimated Expenses$14,498,190
Farm Remaining Season Days16
Farm Expenses Per Days$35,718
Farm Estimated Expenses$571,488
Estimated Season Expenses$15,069,678
Season Salary Cap$87,600,000
Estimate Under Maximum Salary Cap of $91,000,000$3,400,000
Estimate Over Minimum Salary Cap of $52,000,000 $35,600,000
Current Bank Account$154,702,028
Projected Bank Account$150,647,045

Pro Players Salaries

Logan Cooley $8,000,000 (4)
-Salary Remaining : $1,309,091
Luke Hughes $8,000,000 (4)
-Salary Remaining : $1,309,091
Dylan Guenther $7,000,000 (4)
-Salary Remaining : $1,145,455
Quinton Byfield $6,250,000 (4)
-Salary Remaining : $1,022,727
Logan Stankoven $6,000,000 (4)
-Salary Remaining : $981,818
John-Jason Peterka $5,250,000 (1)
-Salary Remaining : $859,091
Trevor Zegras $5,000,000 (4)
-Salary Remaining : $818,182
Brandt Clarke $5,000,000 (5)
-Salary Remaining : $818,182
Matias Maccelli $4,750,000 (1)
-Salary Remaining : $777,273
Michael Stone $4,000,000 (2)
-Salary Remaining : $654,545
Adam Fantilli $4,000,000 (5)
-Salary Remaining : $654,545
Jesperi Kotkaniemi $3,850,000 (3)
-Salary Remaining : $630,000
Wyatt Kaiser $3,000,000 (5)
-Salary Remaining : $490,909
Arvid Soderblom $2,700,000 (4)
-Salary Remaining : $441,818
Trevor van Riemsdyk $2,500,000 (5)
-Salary Remaining : $409,091
Justin Barron $2,000,000 (3)
-Salary Remaining : $327,273
Devon Levi $1,800,000 (3)
-Salary Remaining : $294,545
Bobby Brink $1,700,000 (1)
-Salary Remaining : $278,182
Jonatan Berggren $1,200,000 (3)
-Salary Remaining : $196,364
Olen Zellweger $1,200,000 (1)
-Salary Remaining : $196,364
Leo Carlsson $1,200,000 (2)
-Salary Remaining : $196,364
Cutter Gauthier $1,200,000 (2)
-Salary Remaining : $196,364
Michael Kesselring $1,100,000 (5)
-Salary Remaining : $180,000
Adam Wilsby $900,000 (2)
-Salary Remaining : $147,273
Total Pro Players24
Salary Commitment
Year 51 : $87,600,000
Year 52 : $74,700,000
Year 53 : $67,400,000
Year 54 : $58,550,000
Salary Average Commitment
Year 51 : $87,600,000
Year 52 : $74,700,000
Year 53 : $67,400,000
Year 54 : $58,550,000
Salary Cap with 1 Way Contract
Year 51 : $87,600,000
Year 52 : $74,700,000
Year 53 : $67,400,000
Year 54 : $58,550,000

Farm Players Salaries

Duncan Keith $650,000 (2)
Salary Remaining : $96,296
Matthew Savoie $300,000 (5)
Salary Remaining : $44,444
Peyton Krebs $180,000 (1)
Salary Remaining : $26,667
Tristan Luneau $135,000 (3)
Salary Remaining : $20,000
Matt Nieto $130,000 (2)
Salary Remaining : $19,259
Ivan Fedotov $120,000 (2)
Salary Remaining : $17,778
Gavin Brindley $120,000 (4)
Salary Remaining : $17,778
Lukas Reichel $120,000 (1)
Salary Remaining : $17,778
Ville Heinola $115,000 (4)
Salary Remaining : $17,037
Aatu Raty $110,000 (3)
Salary Remaining : $16,296
Matt Villalta $110,000 (1)
Salary Remaining : $16,296
Maksymilian Szuber $100,000 (5)
Salary Remaining : $14,815
Logan Morrison $100,000 (5)
Salary Remaining : $14,815
Georgi Merkulov $100,000 (4)
Salary Remaining : $14,815
Jake Livingstone $100,000 (5)
Salary Remaining : $14,815
Lukas Rousek $100,000 (5)
Salary Remaining : $14,815
Sean Farrell $100,000 (4)
Salary Remaining : $14,815
Georgi Romanov $100,000 (4)
Salary Remaining : $14,815
Grigori Denisenko $95,000 (5)
Salary Remaining : $14,074
Dmitri Samorukov (Out of Payroll) $92,500 (3)
Salary Remaining : $13,704
Nikita Tolopilo $80,000 (2)
Salary Remaining : $11,852
Donovan Sebrango $80,000 (2)
Salary Remaining : $11,852
Elias D Pettersson $80,000 (2)
Salary Remaining : $11,852
Viktor Lodin $77,500 (2)
Salary Remaining : $11,481
Brendan Perlini $77,500 (2)
Salary Remaining : $11,481
Bradly Nadeau $77,500 (2)
Salary Remaining : $11,481
Total Farm Players26
Salary Commitment
Year 51 : $3,450,000
Year 52 : $3,040,000
Year 53 : $1,667,500
Year 54 : $1,330,000
Salary Average Commitment
Year 51 : $3,450,000
Year 52 : $3,040,000
Year 53 : $1,667,500
Year 54 : $1,330,000

Nunavut Mystery



Arena Capacity - Ticket Price
Attendance - %

Arena NameNunavut Dome
Level 1: 6000 - $175 - 3 750 - 62,51%
Level 2: 5000 - $100 - 3 817 - 76,35%
Level 3: 2250 - $75 - 1 698 - 75,46%
Level 4: 4000 - $60 - 2 437 - 60,94%
Luxury : 1250 - $300 - 1 063 - 85,03%
Total Capacity :18500
Farm
Farm Level 1: 2000 - $50 - 1 588 - 79,40%
Farm Level 2: 1000 - $30 - 582 - 58,21%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %12 766 - 69,00%
Average Income per Game$2,119,640
Year to Date Revenue$76,307,050
Farm
Home Games Left5
Average Attendance - %2 170 - 72,34%
Average Income per Game$116,239
Year to Date Revenue$4,184,616

Expense

Pro Players Total Salaries$76,200,000
Farm Players Total Salaries$2,172,500
Coaches Total Salaries$6,700,000
Luxury Taxe Total$0
Pro Year To Date Expenses$62,560,914
Farm Year To Date Expenses$2,463,880
Pro Salary Cap To Date$56,688,170
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,598,201
Farm Estimated Season Revenue$581,197
Pro Remaining Season Days18
Pro Expenses Per Days$747,273
Pro Estimated Expenses$13,450,914
Farm Remaining Season Days16
Farm Expenses Per Days$26,597
Farm Estimated Expenses$425,552
Estimated Season Expenses$13,876,466
Season Salary Cap$76,200,000
Estimate Under Maximum Salary Cap of $91,000,000$14,800,000
Estimate Over Minimum Salary Cap of $52,000,000 $24,200,000
Current Bank Account$143,047,247
Projected Bank Account$140,350,179

Pro Players Salaries

Seth Jarvis $7,000,000 (3)
-Salary Remaining : $1,145,455
Bowen Byram $6,000,000 (5)
-Salary Remaining : $981,818
John Gibson $5,500,000 (3)
-Salary Remaining : $900,000
Owen Power $5,000,000 (2)
-Salary Remaining : $818,182
Nathan Walker $5,000,000 (5)
-Salary Remaining : $818,182
Erik Gudbranson $5,000,000 (4)
-Salary Remaining : $818,182
Tristan Jarry $4,950,000 (1)
-Salary Remaining : $810,000
Connor Murphy $4,000,000 (1)
-Salary Remaining : $654,545
Viktor Arvidsson $4,000,000 (5)
-Salary Remaining : $654,545
David Perron $4,000,000 (2)
-Salary Remaining : $654,545
Tyson Foerster $3,500,000 (5)
-Salary Remaining : $572,727
Ross Colton $3,000,000 (5)
-Salary Remaining : $490,909
Sean Walker $3,000,000 (5)
-Salary Remaining : $490,909
Ross Johnston $3,000,000 (4)
-Salary Remaining : $490,909
Trevor Lewis $3,000,000 (4)
-Salary Remaining : $490,909
Shane Wright $1,500,000 (5)
-Salary Remaining : $245,455
Artyom Levshunov $1,200,000 (5)
-Salary Remaining : $196,364
Jimmy Snuggerud $1,200,000 (5)
-Salary Remaining : $196,364
Lian Bichsel $1,200,000 (5)
-Salary Remaining : $196,364
Macklin Celebrini $1,200,000 (5)
-Salary Remaining : $196,364
Will Smith $1,200,000 (5)
-Salary Remaining : $196,364
Dennis Hildeby $1,200,000 (5)
-Salary Remaining : $196,364
Nikita Nesterenko $775,000 (5)
-Salary Remaining : $126,818
Jiri Patera $775,000 (5)
-Salary Remaining : $126,818
Total Pro Players24
Salary Commitment
Year 51 : $76,200,000
Year 52 : $67,250,000
Year 53 : $58,250,000
Year 54 : $45,750,000
Salary Average Commitment
Year 51 : $76,200,000
Year 52 : $67,250,000
Year 53 : $58,250,000
Year 54 : $45,750,000
Salary Cap with 1 Way Contract
Year 51 : $76,200,000
Year 52 : $67,250,000
Year 53 : $58,250,000
Year 54 : $45,750,000

Farm Players Salaries

Shea Weber $500,000 (2)
Salary Remaining : $74,074
Jordie Benn $500,000 (2)
Salary Remaining : $74,074
Marian Studenic $150,000 (4)
Salary Remaining : $22,222
Glenn Gawdin $150,000 (4)
Salary Remaining : $22,222
Riley Duran $120,000 (5)
Salary Remaining : $17,778
Isaiah George $120,000 (5)
Salary Remaining : $17,778
Veini Vehvilainen $100,000 (2)
Salary Remaining : $14,815
Sammy Blais $100,000 (2)
Salary Remaining : $14,815
Steven Santini $100,000 (2)
Salary Remaining : $14,815
Jordan Harris $100,000 (3)
Salary Remaining : $14,815
Zach Sawchenko $77,500 (3)
Salary Remaining : $11,481
Nikita Tryamkin $77,500 (3)
Salary Remaining : $11,481
Pierrick Dube $77,500 (2)
Salary Remaining : $11,481
Total Farm Players13
Salary Commitment
Year 51 : $2,172,500
Year 52 : $2,172,500
Year 53 : $795,000
Year 54 : $540,000
Salary Average Commitment
Year 51 : $2,172,500
Year 52 : $2,172,500
Year 53 : $795,000
Year 54 : $540,000

Ottawa Lumberjacks



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 7000 - $125 - 5 381 - 76,87%
Level 2: 6000 - $90 - 4 267 - 71,12%
Level 3: 3000 - $55 - 2 287 - 76,24%
Level 4: 5000 - $25 - 4 884 - 97,68%
Luxury : 2000 - $200 - 1 766 - 88,28%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1 994 - 99,70%
Farm Level 2: 1000 - $15 - 999 - 99,91%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %18 585 - 80,80%
Average Income per Game$2,154,992
Year to Date Revenue$75,424,706
Farm
Home Games Left5
Average Attendance - %2 993 - 99,77%
Average Income per Game$101,732
Year to Date Revenue$3,662,334

Expense

Pro Players Total Salaries$90,666,667
Farm Players Total Salaries$3,023,250
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$79,398,867
Farm Year To Date Expenses$4,237,707
Pro Salary Cap To Date$74,589,331
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,929,950
Farm Estimated Season Revenue$508,658
Pro Remaining Season Days18
Pro Expenses Per Days$860,606
Pro Estimated Expenses$15,490,908
Farm Remaining Season Days16
Farm Expenses Per Days$46,512
Farm Estimated Expenses$744,192
Estimated Season Expenses$16,235,100
Season Salary Cap$90,666,667
Estimate Under Maximum Salary Cap of $91,000,000$333,333
Estimate Over Minimum Salary Cap of $52,000,000 $38,666,667
Current Bank Account$101,954,273
Projected Bank Account$99,157,781

Pro Players Salaries

David Pastrnak $10,500,000 (2)
-Salary Remaining : $1,718,182
J.T. Miller $8,000,000 (4)
-Salary Remaining : $1,309,091
Mika Zibanejad $8,000,000 (2)
-Salary Remaining : $1,309,091
Roman Josi $8,000,000 (5)
-Salary Remaining : $1,309,091
Brandon Hagel $7,750,000 (5)
-Salary Remaining : $1,268,182
Kirill Marchenko $7,000,000 (5)
-Salary Remaining : $1,145,455
Mike Matheson $7,000,000 (2)
-Salary Remaining : $1,145,455
Jeremy Swayman $6,250,000 (2)
-Salary Remaining : $1,022,727
Aliaksei Protas $5,250,000 (3)
-Salary Remaining : $859,091
Artturi Lehkonen $4,800,000 (1)
-Salary Remaining : $785,455
Jean-Gabriel Pageau $3,500,000 (5)
-Salary Remaining : $572,727
Ian Cole $3,000,000 (4)
-Salary Remaining : $490,909
Darcy Kuemper $3,000,000 (2)
-Salary Remaining : $490,909
Tyler Kleven $2,000,000 (5)
-Salary Remaining : $327,273
Dylan Samberg $1,500,000 (3)
-Salary Remaining : $245,455
Sam Carrick $1,250,000 (3)
-Salary Remaining : $204,545
Parker Kelly $1,100,000 (4)
-Salary Remaining : $180,000
Erik Johnson $1,050,000 (2)
-Salary Remaining : $171,818
Collin Graf $941,667 (2)
-Salary Remaining : $154,091
Emil Heineman $775,000 (2)
-Salary Remaining : $126,818
Total Pro Players20
Salary Commitment
Year 51 : $90,666,667
Year 52 : $85,866,667
Year 53 : $48,350,000
Year 54 : $40,350,000
Salary Average Commitment
Year 51 : $90,666,667
Year 52 : $85,866,667
Year 53 : $48,350,000
Year 54 : $40,350,000
Salary Cap with 1 Way Contract
Year 51 : $90,666,667
Year 52 : $85,866,667
Year 53 : $48,350,000
Year 54 : $40,350,000

Farm Players Salaries

Timothy Liljegren $230,000 (1)
Salary Remaining : $34,074
Nils Hoglander $200,000 (4)
Salary Remaining : $29,630
Filip Chytil $200,000 (2)
Salary Remaining : $29,630
Logan O'Connor $150,000 (4)
Salary Remaining : $22,222
Jordan Spence $125,000 (3)
Salary Remaining : $18,519
Kevin Korchinski $120,000 (2)
Salary Remaining : $17,778
Pavel Mintyukov $120,000 (2)
Salary Remaining : $17,778
Alex Formenton $101,000 (4)
Salary Remaining : $14,963
Josh Mahura $100,000 (5)
Salary Remaining : $14,815
Alexander Holtz $100,000 (4)
Salary Remaining : $14,815
Declan Chisholm $100,000 (3)
Salary Remaining : $14,815
Alex Petrovic $97,500 (2)
Salary Remaining : $14,444
Ronald Attard $95,000 (3)
Salary Remaining : $14,074
Drew Commesso $92,500 (5)
Salary Remaining : $13,704
Sam Colangelo $92,500 (2)
Salary Remaining : $13,704
Nikita Chibrikov $92,500 (2)
Salary Remaining : $13,704
Carter Mazur $90,500 (5)
Salary Remaining : $13,407
Sam Malinski $90,000 (1)
Salary Remaining : $13,333
Jeffrey Viel $87,500 (4)
Salary Remaining : $12,963
Dylan Duke $86,750 (5)
Salary Remaining : $12,852
Jack Studnicka $85,000 (5)
Salary Remaining : $12,593
Nikita Okhotyuk $85,000 (3)
Salary Remaining : $12,593
Joey Anderson $85,000 (5)
Salary Remaining : $12,593
Nathan Legare $80,000 (5)
Salary Remaining : $11,852
Ben Gleason $80,000 (5)
Salary Remaining : $11,852
Riley Stillman $80,000 (5)
Salary Remaining : $11,852
Zach Fucale $80,000 (1)
Salary Remaining : $11,852
Tristen Robins $77,500 (5)
Salary Remaining : $11,481
Total Farm Players28
Salary Commitment
Year 51 : $3,023,250
Year 52 : $2,623,250
Year 53 : $1,900,750
Year 54 : $1,495,750
Salary Average Commitment
Year 51 : $3,023,250
Year 52 : $2,623,250
Year 53 : $1,900,750
Year 54 : $1,495,750

Quebec Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Vidéotron
Level 1: 7000 - $95 - 6 722 - 96,03%
Level 2: 6000 - $68 - 5 638 - 93,97%
Level 3: 3000 - $50 - 2 796 - 93,22%
Level 4: 5000 - $30 - 4 772 - 95,45%
Luxury : 2000 - $190 - 1 790 - 89,50%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $45 - 1 986 - 99,29%
Farm Level 2: 1000 - $25 - 697 - 69,66%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %21 719 - 94,43%
Average Income per Game$2,138,571
Year to Date Revenue$76,988,560
Farm
Home Games Left4
Average Attendance - %2 682 - 89,41%
Average Income per Game$128,134
Year to Date Revenue$4,740,948

Expense

Pro Players Total Salaries$87,775,000
Farm Players Total Salaries$3,430,632
Coaches Total Salaries$9,400,000
Luxury Taxe Total$0
Pro Year To Date Expenses$81,465,450
Farm Year To Date Expenses$3,581,543
Pro Salary Cap To Date$72,560,916
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,692,856
Farm Estimated Season Revenue$512,535
Pro Remaining Season Days18
Pro Expenses Per Days$875,227
Pro Estimated Expenses$15,754,086
Farm Remaining Season Days16
Farm Expenses Per Days$40,098
Farm Estimated Expenses$641,568
Estimated Season Expenses$16,395,654
Season Salary Cap$87,775,000
Estimate Under Maximum Salary Cap of $91,000,000$3,225,000
Estimate Over Minimum Salary Cap of $52,000,000 $35,775,000
Current Bank Account$78,170,818
Projected Bank Account$72,980,555

Pro Players Salaries

Matthew Tkachuk $9,500,000 (2)
-Salary Remaining : $1,554,545
Sam Reinhart $8,700,000 (4)
-Salary Remaining : $1,423,636
Sidney Crosby $8,700,000 (4)
-Salary Remaining : $1,423,636
Victor Hedman $8,500,000 (4)
-Salary Remaining : $1,390,909
Brady Tkachuk $8,250,000 (4)
-Salary Remaining : $1,350,000
Matt Boldy $8,000,000 (3)
-Salary Remaining : $1,309,091
Tom Wilson $6,500,000 (5)
-Salary Remaining : $1,063,636
Linus Ullmark $6,000,000 (1)
-Salary Remaining : $981,818
Mattias Ekholm $4,500,000 (5)
-Salary Remaining : $736,364
Thomas Chabot $4,000,000 (3)
-Salary Remaining : $654,545
Radko Gudas $3,500,000 (5)
-Salary Remaining : $572,727
Colton Sissons $2,000,000 (2)
-Salary Remaining : $327,273
Niko Mikkola $2,000,000 (2)
-Salary Remaining : $327,273
Jesper Boqvist $1,500,000 (5)
-Salary Remaining : $245,455
Sam Steel $1,200,000 (1)
-Salary Remaining : $196,364
Oliver Ekman-Larsson $1,050,000 (3)
-Salary Remaining : $171,818
Danton Heinen $1,050,000 (3)
-Salary Remaining : $171,818
David Rittich $1,050,000 (2)
-Salary Remaining : $171,818
Frederick Gaudreau $1,000,000 (3)
-Salary Remaining : $163,636
Joel Kiviranta $775,000 (2)
-Salary Remaining : $126,818
Total Pro Players20
Salary Commitment
Year 51 : $87,775,000
Year 52 : $80,575,000
Year 53 : $65,250,000
Year 54 : $50,150,000
Salary Average Commitment
Year 51 : $87,750,000
Year 52 : $80,550,000
Year 53 : $65,250,000
Year 54 : $50,150,000
Salary Cap with 1 Way Contract
Year 51 : $87,775,000
Year 52 : $80,575,000
Year 53 : $65,250,000
Year 54 : $50,150,000

Farm Players Salaries

Max Sasson $300,000 (4)
Salary Remaining : $44,444
Haydn Fleury $260,000 (5)
Salary Remaining : $38,519
Marc-Edouard Vlasic $250,000 (1)
Salary Remaining : $37,037
Jake Bean $180,000 (2)
Salary Remaining : $26,667
Juuso Valimaki $150,000 (3)
Salary Remaining : $22,222
Tyler Motte $123,988 (5)
Salary Remaining : $18,369
Albert Johansson $120,000 (5)
Salary Remaining : $17,778
Magnus Chrona $120,000 (2)
Salary Remaining : $17,778
Pavol Regenda $110,000 (3)
Salary Remaining : $16,296
James Malatesta $102,500 (1)
Salary Remaining : $15,185
Jacob Lucchini $100,000 (2)
Salary Remaining : $14,815
Christian Fischer $99,600 (4)
Salary Remaining : $14,755
Lucas Johansen $99,500 (3)
Salary Remaining : $14,741
Jonny Brodzinski $95,000 (1)
Salary Remaining : $14,074
Grant Hutton $92,523 (4)
Salary Remaining : $13,707
Louis Domingue $92,523 (4)
Salary Remaining : $13,707
Conor Sheary $90,000 (4)
Salary Remaining : $13,333
Adam Boqvist $90,000 (5)
Salary Remaining : $13,333
Nicolas Aube-Kubel $85,000 (5)
Salary Remaining : $12,593
Marc McLaughlin $80,000 (5)
Salary Remaining : $11,852
Eetu Makiniemi $80,000 (4)
Salary Remaining : $11,852
James Hamblin $80,000 (4)
Salary Remaining : $11,852
Zach Dean $80,000 (4)
Salary Remaining : $11,852
Santeri Hatakka $80,000 (3)
Salary Remaining : $11,852
Tye Felhaber $80,000 (2)
Salary Remaining : $11,852
Declan Carlile $80,000 (4)
Salary Remaining : $11,852
Isaac Ratcliffe $77,500 (3)
Salary Remaining : $11,481
Bokondji Imama $77,500 (2)
Salary Remaining : $11,481
Mike Hardman $77,500 (4)
Salary Remaining : $11,481
William Lagesson $77,500 (2)
Salary Remaining : $11,481
Total Farm Players30
Salary Commitment
Year 51 : $3,430,632
Year 52 : $2,983,132
Year 53 : $2,348,132
Year 54 : $1,831,132
Salary Average Commitment
Year 51 : $3,428,132
Year 52 : $2,980,632
Year 53 : $2,348,132
Year 54 : $1,831,132

Regina Pats



Arena Capacity - Ticket Price
Attendance - %

Arena NameVodka Center
Level 1: 7000 - $140 - 4 843 - 69,18%
Level 2: 6000 - $90 - 4 198 - 69,96%
Level 3: 3000 - $50 - 2 831 - 94,36%
Level 4: 5000 - $40 - 3 582 - 71,65%
Luxury : 2000 - $220 - 1 445 - 72,24%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1 999 - 99,95%
Farm Level 2: 1000 - $15 - 999 - 99,92%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %16 898 - 73,47%
Average Income per Game$2,155,989
Year to Date Revenue$77,615,616
Farm
Home Games Left4
Average Attendance - %2 998 - 99,94%
Average Income per Game$101,942
Year to Date Revenue$3,771,864

Expense

Pro Players Total Salaries$89,800,000
Farm Players Total Salaries$2,372,500
Coaches Total Salaries$8,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$81,642,508
Farm Year To Date Expenses$2,559,974
Pro Salary Cap To Date$73,314,330
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,779,947
Farm Estimated Season Revenue$407,769
Pro Remaining Season Days18
Pro Expenses Per Days$889,091
Pro Estimated Expenses$16,003,638
Farm Remaining Season Days16
Farm Expenses Per Days$26,597
Farm Estimated Expenses$425,552
Estimated Season Expenses$16,429,190
Season Salary Cap$89,800,000
Estimate Under Maximum Salary Cap of $91,000,000$1,200,000
Estimate Over Minimum Salary Cap of $52,000,000 $37,800,000
Current Bank Account$48,644,724
Projected Bank Account$43,403,250

Pro Players Salaries

Kirill Kaprizov $10,000,000 (4)
-Salary Remaining : $1,636,364
Robert Thomas $8,000,000 (1)
-Salary Remaining : $1,309,091
Jake Sanderson $7,650,000 (5)
-Salary Remaining : $1,251,818
Roope Hintz $7,500,000 (4)
-Salary Remaining : $1,227,273
Miro Heiskanen $7,000,000 (2)
-Salary Remaining : $1,145,455
Matthew Knies $6,275,000 (5)
-Salary Remaining : $1,026,818
Cole Caufield $6,000,000 (2)
-Salary Remaining : $981,818
Sam Bennett $5,800,000 (3)
-Salary Remaining : $949,091
Nick Schmaltz $5,700,000 (3)
-Salary Remaining : $932,727
Mathew Barzal $4,900,000 (4)
-Salary Remaining : $801,818
Filip Hronek $4,250,000 (1)
-Salary Remaining : $695,455
Karel Vejmelka $3,500,000 (3)
-Salary Remaining : $572,727
Mikey Anderson $2,600,000 (2)
-Salary Remaining : $425,455
Vladislav Gavrikov $2,600,000 (1)
-Salary Remaining : $425,455
Josh Doan $1,200,000 (2)
-Salary Remaining : $196,364
Tyler Tucker $1,200,000 (5)
-Salary Remaining : $196,364
Drew Helleson $1,200,000 (5)
-Salary Remaining : $196,364
Jason Dickinson $1,050,000 (2)
-Salary Remaining : $171,818
Justus Annunen $1,000,000 (3)
-Salary Remaining : $163,636
Nick Blankenburg (Out of Payroll) $950,000 (1)
-Salary Remaining : $155,455
John Farinacci $800,000 (5)
-Salary Remaining : $130,909
Teddy Blueger $800,000 (3)
-Salary Remaining : $130,909
Givani Smith $775,000 (1)
-Salary Remaining : $126,818
Total Pro Players23
Salary Commitment
Year 51 : $90,750,000
Year 52 : $74,175,000
Year 53 : $56,325,000
Year 54 : $39,525,000
Salary Average Commitment
Year 51 : $90,750,000
Year 52 : $74,175,000
Year 53 : $56,325,000
Year 54 : $39,525,000
Salary Cap with 1 Way Contract
Year 51 : $90,750,000
Year 52 : $74,175,000
Year 53 : $56,325,000
Year 54 : $39,525,000

Farm Players Salaries

Dakota Joshua $230,000 (2)
Salary Remaining : $34,074
Yaroslav Askarov $200,000 (5)
Salary Remaining : $29,630
Alex Newhook $130,000 (1)
Salary Remaining : $19,259
Conor Geekie $120,000 (4)
Salary Remaining : $17,778
Ryan Greene $95,000 (5)
Salary Remaining : $14,074
Connor Zary $90,000 (2)
Salary Remaining : $13,333
Vitek Vanecek $90,000 (2)
Salary Remaining : $13,333
Egor Afanasyev $80,000 (5)
Salary Remaining : $11,852
Jakub Skarek $80,000 (5)
Salary Remaining : $11,852
Helge Grans $80,000 (5)
Salary Remaining : $11,852
Daniil Misyul $80,000 (5)
Salary Remaining : $11,852
Jack Finley $80,000 (5)
Salary Remaining : $11,852
Henry Thrun $80,000 (5)
Salary Remaining : $11,852
Nikolai Kovalenko $80,000 (5)
Salary Remaining : $11,852
Oliver Kapanen $80,000 (5)
Salary Remaining : $11,852
Erik Portillo $80,000 (5)
Salary Remaining : $11,852
Brayden Tracey $77,500 (3)
Salary Remaining : $11,481
Nicholas Abruzzese $77,500 (3)
Salary Remaining : $11,481
Ryan Johnson $77,500 (2)
Salary Remaining : $11,481
Victor Soderstrom $77,500 (4)
Salary Remaining : $11,481
Jacob Bernard-Docker $77,500 (4)
Salary Remaining : $11,481
Rasmus Kupari $77,500 (4)
Salary Remaining : $11,481
Daniil Tarasov $77,500 (4)
Salary Remaining : $11,481
Daemon Hunt $77,500 (2)
Salary Remaining : $11,481
Akil Thomas $77,500 (2)
Salary Remaining : $11,481
Total Farm Players25
Salary Commitment
Year 51 : $2,372,500
Year 52 : $2,242,500
Year 53 : $1,600,000
Year 54 : $1,445,000
Salary Average Commitment
Year 51 : $2,372,500
Year 52 : $2,242,500
Year 53 : $1,600,000
Year 54 : $1,445,000

San Jose Rhinos



Arena Capacity - Ticket Price
Attendance - %

Arena NameSan Jose Arena
Level 1: 7000 - $145 - 4 586 - 65,51%
Level 2: 6000 - $115 - 3 229 - 53,82%
Level 3: 3000 - $90 - 1 420 - 47,34%
Level 4: 5000 - $75 - 2 031 - 40,61%
Luxury : 2000 - $250 - 1 268 - 63,38%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $80 - 989 - 49,43%
Farm Level 2: 1000 - $20 - 988 - 98,77%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %12 533 - 54,49%
Average Income per Game$2,123,255
Year to Date Revenue$76,437,176
Farm
Home Games Left4
Average Attendance - %1 976 - 65,88%
Average Income per Game$118,609
Year to Date Revenue$4,388,544

Expense

Pro Players Total Salaries$88,650,000
Farm Players Total Salaries$700,000
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$76,339,109
Farm Year To Date Expenses$2,398,156
Pro Salary Cap To Date$72,993,621
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,616,274
Farm Estimated Season Revenue$474,437
Pro Remaining Season Days18
Pro Expenses Per Days$842,273
Pro Estimated Expenses$15,160,914
Farm Remaining Season Days16
Farm Expenses Per Days$25,000
Farm Estimated Expenses$400,000
Estimated Season Expenses$15,560,914
Season Salary Cap$88,650,000
Estimate Under Maximum Salary Cap of $91,000,000$2,350,000
Estimate Over Minimum Salary Cap of $52,000,000 $36,650,000
Current Bank Account$30,059,982
Projected Bank Account$25,589,779

Pro Players Salaries

Mikko Rantanen $10,000,000 (1)
-Salary Remaining : $1,636,364
Filip Forsberg $8,500,000 (3)
-Salary Remaining : $1,390,909
Charlie McAvoy $8,500,000 (2)
-Salary Remaining : $1,390,909
Alex Ovechkin $8,000,000 (3)
-Salary Remaining : $1,309,091
Rasmus Andersson $6,250,000 (1)
-Salary Remaining : $1,022,727
Jordan Binnington $6,000,000 (4)
-Salary Remaining : $981,818
Ryan O'Reilly $5,500,000 (1)
-Salary Remaining : $900,000
Brett Pesce $5,200,000 (5)
-Salary Remaining : $850,909
Marco Rossi $4,650,000 (1)
-Salary Remaining : $760,909
Christopher Tanev $4,000,000 (2)
-Salary Remaining : $654,545
Jake DeBrusk $3,750,000 (4)
-Salary Remaining : $613,636
J.J. Moser $3,000,000 (1)
-Salary Remaining : $490,909
Vladislav Namestnikov $2,100,000 (3)
-Salary Remaining : $343,636
Alex Lyon $2,000,000 (2)
-Salary Remaining : $327,273
Jordan Martinook $1,500,000 (2)
-Salary Remaining : $245,455
Logan Stanley $1,500,000 (3)
-Salary Remaining : $245,455
Ryan Poehling $1,500,000 (3)
-Salary Remaining : $245,455
Devin Shore $1,400,000 (2)
-Salary Remaining : $229,091
Zach Aston-Reese $1,200,000 (3)
-Salary Remaining : $196,364
Ilya Lyubushkin $1,100,000 (2)
-Salary Remaining : $180,000
Tomas Nosek $1,000,000 (5)
-Salary Remaining : $163,636
Nikolas Matinpalo $1,000,000 (2)
-Salary Remaining : $163,636
Phillip Di Giuseppe $1,000,000 (4)
-Salary Remaining : $163,636
Total Pro Players23
Salary Commitment
Year 51 : $88,650,000
Year 52 : $59,250,000
Year 53 : $39,750,000
Year 54 : $16,950,000
Salary Average Commitment
Year 51 : $88,650,000
Year 52 : $59,250,000
Year 53 : $39,750,000
Year 54 : $16,950,000
Salary Cap with 1 Way Contract
Year 51 : $88,650,000
Year 52 : $59,250,000
Year 53 : $39,750,000
Year 54 : $16,950,000

Farm Players Salaries

Chris Tierney $150,000 (2)
Salary Remaining : $22,222
Ondrej Pavel $100,000 (2)
Salary Remaining : $14,815
Cameron Butler $100,000 (2)
Salary Remaining : $14,815
Brian Halonen $100,000 (2)
Salary Remaining : $14,815
Devin Cooley $95,000 (2)
Salary Remaining : $14,074
Mike Smith $77,500 (1)
Salary Remaining : $11,481
P.K. Subban $77,500 (2)
Salary Remaining : $11,481
Total Farm Players7
Salary Commitment
Year 51 : $700,000
Year 52 : $622,500
Year 53 : $0
Year 54 : $0
Salary Average Commitment
Year 51 : $700,000
Year 52 : $622,500
Year 53 : $0
Year 54 : $0

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameSkank-A-Feller Center
Level 1: 7000 - $120 - 6 506 - 92,95%
Level 2: 6000 - $85 - 4 411 - 73,51%
Level 3: 3000 - $55 - 2 283 - 76,10%
Level 4: 5000 - $35 - 4 700 - 94,00%
Luxury : 2000 - $200 - 1 765 - 88,24%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $40 - 1 983 - 99,14%
Farm Level 2: 1000 - $20 - 990 - 98,95%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %19 665 - 85,50%
Average Income per Game$2,338,285
Year to Date Revenue$84,178,244
Farm
Home Games Left4
Average Attendance - %2 972 - 99,07%
Average Income per Game$118,918
Year to Date Revenue$4,399,968

Expense

Pro Players Total Salaries$89,425,000
Farm Players Total Salaries$2,492,500
Coaches Total Salaries$10,200,000
Luxury Taxe Total$0
Pro Year To Date Expenses$81,948,173
Farm Year To Date Expenses$3,693,117
Pro Salary Cap To Date$74,762,723
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,691,423
Farm Estimated Season Revenue$475,672
Pro Remaining Season Days18
Pro Expenses Per Days$887,500
Pro Estimated Expenses$15,975,000
Farm Remaining Season Days16
Farm Expenses Per Days$41,597
Farm Estimated Expenses$665,552
Estimated Season Expenses$16,640,552
Season Salary Cap$89,425,000
Estimate Under Maximum Salary Cap of $91,000,000$1,575,000
Estimate Over Minimum Salary Cap of $52,000,000 $37,425,000
Current Bank Account$67,466,541
Projected Bank Account$62,993,084

Pro Players Salaries

Jack Eichel $10,000,000 (4)
-Salary Remaining : $1,636,364
Mitch Marner $9,600,000 (1)
-Salary Remaining : $1,570,909
Ilya Sorokin $8,000,000 (5)
-Salary Remaining : $1,309,091
Jake Guentzel $7,200,000 (1)
-Salary Remaining : $1,178,182
Vincent Trocheck $7,000,000 (5)
-Salary Remaining : $1,145,455
Shea Theodore $6,800,000 (5)
-Salary Remaining : $1,112,727
Mikhail Sergachev $6,750,000 (1)
-Salary Remaining : $1,104,545
Jaccob Slavin $6,200,000 (2)
-Salary Remaining : $1,014,545
Thomas Harley $6,000,000 (4)
-Salary Remaining : $981,818
Boone Jenner $4,500,000 (4)
-Salary Remaining : $736,364
Kevin Bahl $2,750,000 (1)
-Salary Remaining : $450,000
Alexis Lafreniere $2,700,000 (1)
-Salary Remaining : $441,818
Charlie Lindgren $2,000,000 (1)
-Salary Remaining : $327,273
Dawson Mercer $2,000,000 (1)
-Salary Remaining : $327,273
Beck Malenstyn $1,750,000 (2)
-Salary Remaining : $286,364
Morgan Barron $1,200,000 (3)
-Salary Remaining : $196,364
Steven Lorentz $1,200,000 (5)
-Salary Remaining : $196,364
Isac Lundestrom $1,000,000 (5)
-Salary Remaining : $163,636
Mavrik Bourque $1,000,000 (2)
-Salary Remaining : $163,636
Mason Lohrei $1,000,000 (2)
-Salary Remaining : $163,636
Vasiliy Ponomarev $775,000 (2)
-Salary Remaining : $126,818
Total Pro Players21
Salary Commitment
Year 51 : $89,425,000
Year 52 : $56,425,000
Year 53 : $45,700,000
Year 54 : $44,500,000
Salary Average Commitment
Year 51 : $89,425,000
Year 52 : $56,425,000
Year 53 : $45,700,000
Year 54 : $44,500,000
Salary Cap with 1 Way Contract
Year 51 : $89,425,000
Year 52 : $56,425,000
Year 53 : $45,700,000
Year 54 : $44,500,000

Farm Players Salaries

Nico Sturm $170,000 (4)
Salary Remaining : $25,185
Derek Forbort $150,000 (4)
Salary Remaining : $22,222
Pontus Holmberg $140,000 (2)
Salary Remaining : $20,741
Jesper Wallstedt $120,000 (2)
Salary Remaining : $17,778
Sampo Ranta $110,000 (1)
Salary Remaining : $16,296
Trent Frederic $100,000 (1)
Salary Remaining : $14,815
Erik Brannstrom $100,000 (5)
Salary Remaining : $14,815
Alexei Melnichuk $90,000 (1)
Salary Remaining : $13,333
Jayden Struble $90,000 (2)
Salary Remaining : $13,333
Robert Bortuzzo $90,000 (3)
Salary Remaining : $13,333
Jack LaFontaine $80,000 (5)
Salary Remaining : $11,852
Jonathan Gruden $80,000 (5)
Salary Remaining : $11,852
Marcus Hogberg $80,000 (2)
Salary Remaining : $11,852
Samuel Knazko $80,000 (5)
Salary Remaining : $11,852
Shane Bowers $80,000 (5)
Salary Remaining : $11,852
Ryan Ufko $80,000 (5)
Salary Remaining : $11,852
Ryan Merkley $77,500 (3)
Salary Remaining : $11,481
Dillon Dube $77,500 (1)
Salary Remaining : $11,481
Riley Tufte $77,500 (1)
Salary Remaining : $11,481
Egor Sokolov $77,500 (3)
Salary Remaining : $11,481
Raphael Lavoie $77,500 (2)
Salary Remaining : $11,481
Calen Addison $77,500 (4)
Salary Remaining : $11,481
Alex Barre-Boulet $77,500 (4)
Salary Remaining : $11,481
Aleksi Heponiemi $77,500 (3)
Salary Remaining : $11,481
Tyce Thompson $77,500 (3)
Salary Remaining : $11,481
Jaret Anderson-Dolan $77,500 (2)
Salary Remaining : $11,481
Nicolas Beaudin $77,500 (2)
Salary Remaining : $11,481
Total Farm Players27
Salary Commitment
Year 51 : $2,492,500
Year 52 : $2,037,500
Year 53 : $1,375,000
Year 54 : $975,000
Salary Average Commitment
Year 51 : $2,492,500
Year 52 : $2,037,500
Year 53 : $1,375,000
Year 54 : $975,000

St-Johns Desperados



Arena Capacity - Ticket Price
Attendance - %

Arena NameNewfie Center
Level 1: 7000 - $85 - 6 708 - 95,82%
Level 2: 6000 - $55 - 5 870 - 97,83%
Level 3: 3000 - $30 - 2 973 - 99,10%
Level 4: 5000 - $25 - 4 888 - 97,76%
Luxury : 2000 - $160 - 1 864 - 93,19%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1 998 - 99,88%
Farm Level 2: 1000 - $15 - 998 - 99,76%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %22 302 - 96,97%
Average Income per Game$1,823,364
Year to Date Revenue$63,817,754
Farm
Home Games Left4
Average Attendance - %2 995 - 99,84%
Average Income per Game$101,853
Year to Date Revenue$3,768,552

Expense

Pro Players Total Salaries$64,975,000
Farm Players Total Salaries$1,872,500
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$59,627,956
Farm Year To Date Expenses$1,995,788
Pro Salary Cap To Date$54,557,492
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,940,186
Farm Estimated Season Revenue$407,411
Pro Remaining Season Days18
Pro Expenses Per Days$636,136
Pro Estimated Expenses$11,450,448
Farm Remaining Season Days16
Farm Expenses Per Days$21,968
Farm Estimated Expenses$351,488
Estimated Season Expenses$11,801,936
Season Salary Cap$64,975,000
Estimate Under Maximum Salary Cap of $91,000,000$26,025,000
Estimate Over Minimum Salary Cap of $52,000,000 $12,975,000
Current Bank Account$95,534,127
Projected Bank Account$95,079,788

Pro Players Salaries

Jack Hughes $9,000,000 (2)
-Salary Remaining : $1,472,727
Quinn Hughes $8,000,000 (2)
-Salary Remaining : $1,309,091
Nate Schmidt $5,000,000 (2)
-Salary Remaining : $818,182
Connor Brown $4,500,000 (3)
-Salary Remaining : $736,364
Matty Beniers $4,250,000 (5)
-Salary Remaining : $695,455
Evgeny Kuznetsov $4,000,000 (2)
-Salary Remaining : $654,545
Andre Burakovsky $4,000,000 (2)
-Salary Remaining : $654,545
Jakob Silfverberg $3,000,000 (2)
-Salary Remaining : $490,909
Jaxson Stauber $3,000,000 (2)
-Salary Remaining : $490,909
Dakota Mermis $3,000,000 (1)
-Salary Remaining : $490,909
Louie Belpedio $3,000,000 (1)
-Salary Remaining : $490,909
Emil Andrae $2,000,000 (5)
-Salary Remaining : $327,273
Noah Juulsen $1,250,000 (2)
-Salary Remaining : $204,545
Max Jones $1,250,000 (5)
-Salary Remaining : $204,545
Maxim Tsyplakov $1,200,000 (5)
-Salary Remaining : $196,364
Zachary Benson $1,100,000 (2)
-Salary Remaining : $180,000
Nick Bjugstad $1,050,000 (2)
-Salary Remaining : $171,818
Dylan Wells $1,000,000 (2)
-Salary Remaining : $163,636
Adam Ruzicka $1,000,000 (2)
-Salary Remaining : $163,636
Alex Belzile $950,000 (5)
-Salary Remaining : $155,455
Sebastien Aho $925,000 (1)
-Salary Remaining : $151,364
Brett Berard (Out of Payroll) $875,000 (5)
-Salary Remaining : $143,182
Adam Ginning $850,000 (4)
-Salary Remaining : $139,091
Rory Kerins $850,000 (5)
-Salary Remaining : $139,091
Jaroslav Halak $800,000 (2)
-Salary Remaining : $130,909
Total Pro Players25
Salary Commitment
Year 51 : $65,850,000
Year 52 : $58,925,000
Year 53 : $16,725,000
Year 54 : $12,225,000
Salary Average Commitment
Year 51 : $65,850,000
Year 52 : $58,925,000
Year 53 : $16,725,000
Year 54 : $12,225,000
Salary Cap with 1 Way Contract
Year 51 : $65,850,000
Year 52 : $58,925,000
Year 53 : $16,725,000
Year 54 : $12,225,000

Farm Players Salaries

Drake Caggiula $270,000 (1)
Salary Remaining : $40,000
Jan Jenik $150,000 (2)
Salary Remaining : $22,222
Adam Erne $110,000 (5)
Salary Remaining : $16,296
Jack Rathbone $100,000 (2)
Salary Remaining : $14,815
Olle Lycksell $97,500 (2)
Salary Remaining : $14,444
Oliver Wahlstrom $95,000 (4)
Salary Remaining : $14,074
Nils Aman $95,000 (4)
Salary Remaining : $14,074
Mikael Pyyhtia $95,000 (4)
Salary Remaining : $14,074
Jani Nyman $95,000 (5)
Salary Remaining : $14,074
Aydar Suniev $95,000 (5)
Salary Remaining : $14,074
Samuel Honzek $92,500 (5)
Salary Remaining : $13,704
Adam Raska $90,000 (1)
Salary Remaining : $13,333
Arttu Hyry $87,500 (5)
Salary Remaining : $12,963
Jonas Rondbjerg $85,000 (1)
Salary Remaining : $12,593
Jacob Quillan $80,000 (5)
Salary Remaining : $11,852
Ozzy Wiesblatt $80,000 (5)
Salary Remaining : $11,852
Matthew Highmore $77,500 (1)
Salary Remaining : $11,481
Dylan Ferguson $77,500 (1)
Salary Remaining : $11,481
Total Farm Players18
Salary Commitment
Year 51 : $1,872,500
Year 52 : $1,272,500
Year 53 : $925,000
Year 54 : $925,000
Salary Average Commitment
Year 51 : $1,872,500
Year 52 : $1,272,500
Year 53 : $925,000
Year 54 : $925,000

St-Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 7000 - $100 - 6 691 - 95,59%
Level 2: 6000 - $65 - 5 660 - 94,34%
Level 3: 3000 - $35 - 2 919 - 97,31%
Level 4: 5000 - $25 - 4 907 - 98,13%
Luxury : 2000 - $200 - 1 784 - 89,19%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1 995 - 99,76%
Farm Level 2: 1000 - $15 - 998 - 99,82%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %21 961 - 95,48%
Average Income per Game$2,104,235
Year to Date Revenue$73,648,231
Farm
Home Games Left4
Average Attendance - %2 993 - 99,78%
Average Income per Game$101,769
Year to Date Revenue$3,765,462

Expense

Pro Players Total Salaries$89,050,000
Farm Players Total Salaries$1,901,500
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$74,878,624
Farm Year To Date Expenses$2,017,176
Pro Salary Cap To Date$73,604,081
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,625,411
Farm Estimated Season Revenue$407,077
Pro Remaining Season Days18
Pro Expenses Per Days$819,545
Pro Estimated Expenses$14,751,810
Farm Remaining Season Days16
Farm Expenses Per Days$21,310
Farm Estimated Expenses$340,960
Estimated Season Expenses$15,092,770
Season Salary Cap$76,050,000
Estimate Under Maximum Salary Cap of $91,000,000$14,950,000
Estimate Over Minimum Salary Cap of $52,000,000 $24,050,000
Current Bank Account$33,536,674
Projected Bank Account$31,476,392

Pro Players Salaries

Nathan MacKinnon (Out of Payroll) $13,000,000 (4)
-Salary Remaining : $2,127,273
Mark Stone $9,250,000 (5)
-Salary Remaining : $1,513,636
Elias Lindholm $7,750,000 (5)
-Salary Remaining : $1,268,182
Travis Konecny $6,600,000 (2)
-Salary Remaining : $1,080,000
Filip Gustavsson $6,400,000 (4)
-Salary Remaining : $1,047,273
Ivan Provorov $5,800,000 (1)
-Salary Remaining : $949,091
Juuse Saros $5,500,000 (2)
-Salary Remaining : $900,000
Ryan McDonagh $5,500,000 (2)
-Salary Remaining : $900,000
Aaron Ekblad $5,250,000 (2)
-Salary Remaining : $859,091
Claude Giroux $4,800,000 (1)
-Salary Remaining : $785,455
Conor Garland $4,500,000 (3)
-Salary Remaining : $736,364
Kaiden Guhle $3,750,000 (5)
-Salary Remaining : $613,636
Nic Dowd $2,250,000 (4)
-Salary Remaining : $368,182
Conor Timmins $1,300,000 (3)
-Salary Remaining : $212,727
Philipp Kurashev $1,200,000 (2)
-Salary Remaining : $196,364
Emil Martinsen Lilleberg $1,025,000 (1)
-Salary Remaining : $167,727
Sean Kuraly $1,000,000 (1)
-Salary Remaining : $163,636
Ty Dellandrea $1,000,000 (3)
-Salary Remaining : $163,636
Jakub Lauko $800,000 (5)
-Salary Remaining : $130,909
Carl Grundstrom $800,000 (5)
-Salary Remaining : $130,909
Ethan Del Mastro $800,000 (2)
-Salary Remaining : $130,909
Carson Meyer $775,000 (2)
-Salary Remaining : $126,818
Total Pro Players22
Salary Commitment
Year 51 : $89,050,000
Year 52 : $76,425,000
Year 53 : $50,800,000
Year 54 : $44,000,000
Salary Average Commitment
Year 51 : $89,050,000
Year 52 : $76,425,000
Year 53 : $50,800,000
Year 54 : $44,000,000
Salary Cap with 1 Way Contract
Year 51 : $89,050,000
Year 52 : $76,425,000
Year 53 : $50,800,000
Year 54 : $44,000,000

Farm Players Salaries

Jacob Gaucher $300,000 (4)
Salary Remaining : $44,444
Eeli Tolvanen $190,000 (3)
Salary Remaining : $28,148
Cal Clutterbuck $140,000 (1)
Salary Remaining : $20,741
Laurent Brossoit $120,000 (1)
Salary Remaining : $17,778
Tye Kartye $120,000 (5)
Salary Remaining : $17,778
James Reimer $110,000 (4)
Salary Remaining : $16,296
Egor Zamula $100,000 (3)
Salary Remaining : $14,815
Fedor Svechkov $100,000 (5)
Salary Remaining : $14,815
Cole Schwindt $84,000 (3)
Salary Remaining : $12,444
Damien Giroux $80,000 (5)
Salary Remaining : $11,852
Nick Cicek $80,000 (5)
Salary Remaining : $11,852
Ryan Johansen $80,000 (4)
Salary Remaining : $11,852
Hunter Drew $80,000 (5)
Salary Remaining : $11,852
Victor Mancini $80,000 (5)
Salary Remaining : $11,852
Kyle MacLean $80,000 (3)
Salary Remaining : $11,852
Arshdeep Bains $80,000 (2)
Salary Remaining : $11,852
Clark Bishop $77,500 (1)
Salary Remaining : $11,481
Total Farm Players17
Salary Commitment
Year 51 : $1,901,500
Year 52 : $1,564,000
Year 53 : $1,484,000
Year 54 : $1,030,000
Salary Average Commitment
Year 51 : $1,901,500
Year 52 : $1,564,000
Year 53 : $1,484,000
Year 54 : $1,030,000

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameEagle Palace
Level 1: 6500 - $125 - 5 352 - 82,33%
Level 2: 5500 - $80 - 5 374 - 97,71%
Level 3: 3000 - $65 - 1 951 - 65,04%
Level 4: 5000 - $50 - 2 893 - 57,85%
Luxury : 1500 - $250 - 1 283 - 85,55%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $45 - 1 984 - 99,20%
Farm Level 2: 1000 - $25 - 688 - 68,79%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %16 853 - 78,39%
Average Income per Game$2,198,499
Year to Date Revenue$79,145,969
Farm
Home Games Left4
Average Attendance - %2 672 - 89,07%
Average Income per Game$127,777
Year to Date Revenue$4,727,754

Expense

Pro Players Total Salaries$59,845,000
Farm Players Total Salaries$2,850,000
Coaches Total Salaries$7,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$55,782,368
Farm Year To Date Expenses$4,397,223
Pro Salary Cap To Date$51,164,182
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,992,496
Farm Estimated Season Revenue$511,109
Pro Remaining Season Days18
Pro Expenses Per Days$589,500
Pro Estimated Expenses$10,611,000
Farm Remaining Season Days16
Farm Expenses Per Days$49,537
Farm Estimated Expenses$792,592
Estimated Season Expenses$11,403,592
Season Salary Cap$59,845,000
Estimate Under Maximum Salary Cap of $91,000,000$31,155,000
Estimate Over Minimum Salary Cap of $52,000,000 $7,845,000
Current Bank Account$105,919,665
Projected Bank Account$106,019,678

Pro Players Salaries

Jonathan Marchessault $5,000,000 (5)
-Salary Remaining : $818,182
Ryan Strome $5,000,000 (2)
-Salary Remaining : $818,182
Yegor Sharangovich $4,750,000 (1)
-Salary Remaining : $777,273
Alec Martinez $4,000,000 (1)
-Salary Remaining : $654,545
Brandon Carlo $3,500,000 (4)
-Salary Remaining : $572,727
Thomas Novak $3,500,000 (1)
-Salary Remaining : $572,727
Anthony Duclair $3,500,000 (5)
-Salary Remaining : $572,727
Matt Grzelcyk $3,500,000 (2)
-Salary Remaining : $572,727
Robby Fabbri $3,000,000 (4)
-Salary Remaining : $490,909
Tim Washe $3,000,000 (4)
-Salary Remaining : $490,909
Olli Maatta $3,000,000 (2)
-Salary Remaining : $490,909
Jonathan Quick $2,700,000 (1)
-Salary Remaining : $441,818
Eric Comrie $2,500,000 (2)
-Salary Remaining : $409,091
Blake Lizotte $2,500,000 (5)
-Salary Remaining : $409,091
Alexandre Texier (Out of Payroll) $2,500,000 (5)
-Salary Remaining : $409,091
Michael Rasmussen $2,500,000 (3)
-Salary Remaining : $409,091
Kasperi Kapanen $1,500,000 (2)
-Salary Remaining : $245,455
Jordan Oesterle $1,050,000 (2)
-Salary Remaining : $171,818
Jon Merrill $995,000 (4)
-Salary Remaining : $162,818
Miles Wood $900,000 (4)
-Salary Remaining : $147,273
Sam Morton $900,000 (5)
-Salary Remaining : $147,273
Daniil Miromanov $900,000 (3)
-Salary Remaining : $147,273
Dryden Hunt $850,000 (1)
-Salary Remaining : $139,091
Mitchell Chaffee $800,000 (3)
-Salary Remaining : $130,909
Total Pro Players24
Salary Commitment
Year 51 : $62,345,000
Year 52 : $46,545,000
Year 53 : $29,995,000
Year 54 : $25,795,000
Salary Average Commitment
Year 51 : $62,345,000
Year 52 : $46,545,000
Year 53 : $29,995,000
Year 54 : $25,795,000
Salary Cap with 1 Way Contract
Year 51 : $62,345,000
Year 52 : $46,545,000
Year 53 : $29,995,000
Year 54 : $25,795,000

Farm Players Salaries

Blake Wheeler $350,000 (1)
Salary Remaining : $51,852
Oskar Lindblom $280,000 (1)
Salary Remaining : $41,481
Andreas Athanasiou $225,000 (1)
Salary Remaining : $33,333
Arnaud Durandeau $200,000 (1)
Salary Remaining : $29,630
Caleb Jones $150,000 (1)
Salary Remaining : $22,222
Marc Staal $120,000 (1)
Salary Remaining : $17,778
Joel Blomqvist $97,500 (4)
Salary Remaining : $14,444
Michael Dipietro $90,000 (5)
Salary Remaining : $13,333
Chase Bradley $90,000 (5)
Salary Remaining : $13,333
Alexander Nylander $90,000 (4)
Salary Remaining : $13,333
Jesse Ylonen $90,000 (4)
Salary Remaining : $13,333
Hunter McKown $90,000 (5)
Salary Remaining : $13,333
Mattias Norlinder $90,000 (2)
Salary Remaining : $13,333
Valtteri Puustinen $90,000 (1)
Salary Remaining : $13,333
Tyler Benson $85,000 (1)
Salary Remaining : $12,593
Hugo Alnefelt $85,000 (3)
Salary Remaining : $12,593
Filip Roos $80,000 (5)
Salary Remaining : $11,852
Lucas Condotta $80,000 (5)
Salary Remaining : $11,852
Matthew Kessel $80,000 (4)
Salary Remaining : $11,852
Jacob Moverare $77,500 (3)
Salary Remaining : $11,481
Fredrik Karlstrom $77,500 (3)
Salary Remaining : $11,481
Justin Richards $77,500 (2)
Salary Remaining : $11,481
Brandon Gignac $77,500 (2)
Salary Remaining : $11,481
German Rubtsov $77,500 (2)
Salary Remaining : $11,481
Total Farm Players24
Salary Commitment
Year 51 : $2,850,000
Year 52 : $1,350,000
Year 53 : $1,027,500
Year 54 : $787,500
Salary Average Commitment
Year 51 : $2,842,500
Year 52 : $1,342,500
Year 53 : $1,027,500
Year 54 : $787,500

Vancouver Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 7000 - $145 - 4 612 - 65,89%
Level 2: 6000 - $115 - 3 277 - 54,61%
Level 3: 3000 - $90 - 1 415 - 47,18%
Level 4: 5000 - $75 - 2 018 - 40,37%
Luxury : 2000 - $250 - 1 260 - 63,00%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $80 - 986 - 49,29%
Farm Level 2: 1000 - $30 - 578 - 57,77%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %12 583 - 54,71%
Average Income per Game$2,131,134
Year to Date Revenue$76,720,833
Farm
Home Games Left4
Average Attendance - %1 564 - 52,12%
Average Income per Game$115,439
Year to Date Revenue$4,271,256

Expense

Pro Players Total Salaries$89,250,000
Farm Players Total Salaries$3,347,900
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$78,248,424
Farm Year To Date Expenses$4,364,186
Pro Salary Cap To Date$73,748,439
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,655,671
Farm Estimated Season Revenue$461,757
Pro Remaining Season Days18
Pro Expenses Per Days$856,818
Pro Estimated Expenses$15,422,724
Farm Remaining Season Days16
Farm Expenses Per Days$49,518
Farm Estimated Expenses$792,288
Estimated Season Expenses$16,215,012
Season Salary Cap$89,250,000
Estimate Under Maximum Salary Cap of $91,000,000$1,750,000
Estimate Over Minimum Salary Cap of $52,000,000 $37,250,000
Current Bank Account$64,622,545
Projected Bank Account$59,524,961

Pro Players Salaries

Erik Karlsson $8,500,000 (2)
-Salary Remaining : $1,390,909
Nico Hischier $7,500,000 (3)
-Salary Remaining : $1,227,273
Zach Hyman $7,000,000 (1)
-Salary Remaining : $1,145,455
Carter Verhaeghe $6,000,000 (5)
-Salary Remaining : $981,818
Alex DeBrincat $6,000,000 (2)
-Salary Remaining : $981,818
Nazem Kadri $6,000,000 (4)
-Salary Remaining : $981,818
Seth Jones $6,000,000 (5)
-Salary Remaining : $981,818
Jacob Markstrom $5,500,000 (4)
-Salary Remaining : $900,000
Bryan Rust $5,200,000 (2)
-Salary Remaining : $850,909
Adam Pelech $4,500,000 (2)
-Salary Remaining : $736,364
Jake McCabe $4,000,000 (3)
-Salary Remaining : $654,545
Jason Zucker $4,000,000 (4)
-Salary Remaining : $654,545
Ryan Lindgren $3,500,000 (5)
-Salary Remaining : $572,727
Mikael Backlund $3,500,000 (3)
-Salary Remaining : $572,727
Brian Dumoulin $3,500,000 (1)
-Salary Remaining : $572,727
Alex Nedeljkovic $2,800,000 (5)
-Salary Remaining : $458,182
Garnet Hathaway $1,500,000 (5)
-Salary Remaining : $245,455
Mark Jankowski $1,500,000 (2)
-Salary Remaining : $245,455
Brandon Duhaime $1,500,000 (3)
-Salary Remaining : $245,455
Barclay Goodrow $1,250,000 (3)
-Salary Remaining : $204,545
Total Pro Players20
Salary Commitment
Year 51 : $89,250,000
Year 52 : $78,750,000
Year 53 : $53,050,000
Year 54 : $35,300,000
Salary Average Commitment
Year 51 : $89,250,000
Year 52 : $78,750,000
Year 53 : $53,050,000
Year 54 : $35,300,000
Salary Cap with 1 Way Contract
Year 51 : $89,250,000
Year 52 : $78,750,000
Year 53 : $53,050,000
Year 54 : $35,300,000

Farm Players Salaries

John Marino $380,000 (1)
Salary Remaining : $56,296
Andrew Mangiapane $300,000 (2)
Salary Remaining : $44,444
Uvis Balinskis $175,100 (2)
Salary Remaining : $25,941
Sonny Milano $150,000 (3)
Salary Remaining : $22,222
Lars Eller $150,000 (3)
Salary Remaining : $22,222
Josh Brown $130,100 (4)
Salary Remaining : $19,274
Ian Mitchell $100,000 (3)
Salary Remaining : $14,815
Matt Tomkins $100,000 (3)
Salary Remaining : $14,815
Philip Kemp $95,100 (3)
Salary Remaining : $14,089
Nathan Clurman $85,100 (4)
Salary Remaining : $12,607
Noah Philp $85,100 (4)
Salary Remaining : $12,607
Parker Ford $85,100 (4)
Salary Remaining : $12,607
Taylor Ward $85,100 (4)
Salary Remaining : $12,607
Daniel Sprong $85,100 (4)
Salary Remaining : $12,607
Wyatt Aamodt $85,100 (4)
Salary Remaining : $12,607
Cameron Crotty $85,000 (5)
Salary Remaining : $12,593
Brendan Gaunce $82,000 (4)
Salary Remaining : $12,148
Connor Mackey $80,000 (5)
Salary Remaining : $11,852
Victor Ostman $80,000 (5)
Salary Remaining : $11,852
Rhett Gardner $77,500 (2)
Salary Remaining : $11,481
Jason Polin $77,500 (2)
Salary Remaining : $11,481
Josh Dunne $77,500 (1)
Salary Remaining : $11,481
Olle Eriksson Ek $77,500 (5)
Salary Remaining : $11,481
Walker Duehr $77,500 (3)
Salary Remaining : $11,481
Reese Johnson $77,500 (4)
Salary Remaining : $11,481
Keaton Middleton $77,500 (4)
Salary Remaining : $11,481
Cameron Hillis $77,500 (3)
Salary Remaining : $11,481
Brandon Biro $77,500 (3)
Salary Remaining : $11,481
Zachary Hayes $77,500 (3)
Salary Remaining : $11,481
Cole Guttman $77,500 (5)
Salary Remaining : $11,481
Maxim Letunov $77,500 (2)
Salary Remaining : $11,481
Total Farm Players31
Salary Commitment
Year 51 : $3,347,900
Year 52 : $2,890,400
Year 53 : $2,182,800
Year 54 : $1,277,700
Salary Average Commitment
Year 51 : $3,335,400
Year 52 : $2,880,400
Year 53 : $2,177,800
Year 54 : $1,272,700

Washington Budweiser



Arena Capacity - Ticket Price
Attendance - %

Arena NameWashington Arena
Level 1: 7000 - $130 - 5 083 - 72,61%
Level 2: 6000 - $100 - 3 695 - 61,58%
Level 3: 3000 - $75 - 1 641 - 54,69%
Level 4: 5000 - $55 - 2 548 - 50,95%
Luxury : 2000 - $230 - 1 342 - 67,11%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $65 - 1 198 - 59,89%
Farm Level 2: 1000 - $25 - 699 - 69,90%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %14 308 - 62,21%
Average Income per Game$2,116,734
Year to Date Revenue$74,085,688
Farm
Home Games Left4
Average Attendance - %1 897 - 63,23%
Average Income per Game$114,402
Year to Date Revenue$4,232,880

Expense

Pro Players Total Salaries$90,000,000
Farm Players Total Salaries$2,530,000
Coaches Total Salaries$9,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$78,872,511
Farm Year To Date Expenses$4,924,541
Pro Salary Cap To Date$73,854,322
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,700,404
Farm Estimated Season Revenue$457,609
Pro Remaining Season Days18
Pro Expenses Per Days$872,727
Pro Estimated Expenses$15,709,086
Farm Remaining Season Days16
Farm Expenses Per Days$51,204
Farm Estimated Expenses$819,264
Estimated Season Expenses$16,528,350
Season Salary Cap$90,000,000
Estimate Under Maximum Salary Cap of $91,000,000$1,000,000
Estimate Over Minimum Salary Cap of $52,000,000 $38,000,000
Current Bank Account$43,281,024
Projected Bank Account$39,910,687

Pro Players Salaries

Connor McDavid $13,000,000 (2)
-Salary Remaining : $2,127,273
William Nylander $10,000,000 (2)
-Salary Remaining : $1,636,364
Mark Scheifele $8,000,000 (1)
-Salary Remaining : $1,309,091
John Carlson $7,250,000 (1)
-Salary Remaining : $1,186,364
Colton Parayko $6,300,000 (4)
-Salary Remaining : $1,030,909
Rickard Rakell $5,750,000 (3)
-Salary Remaining : $940,909
Tyler Seguin $5,500,000 (1)
-Salary Remaining : $900,000
Drake Batherson $5,200,000 (2)
-Salary Remaining : $850,909
Artem Zub $4,600,000 (4)
-Salary Remaining : $752,727
Adin Hill $4,000,000 (3)
-Salary Remaining : $654,545
Sean Couturier $3,500,000 (2)
-Salary Remaining : $572,727
William Cuylle $2,800,000 (5)
-Salary Remaining : $458,182
Johnathan Kovacevic $2,500,000 (3)
-Salary Remaining : $409,091
Spencer Knight $2,400,000 (1)
-Salary Remaining : $392,727
Alexander Wennberg $2,400,000 (1)
-Salary Remaining : $392,727
Drew O'Connor $1,600,000 (2)
-Salary Remaining : $261,818
James van Riemsdyk $1,500,000 (2)
-Salary Remaining : $245,455
Luke Schenn $1,500,000 (4)
-Salary Remaining : $245,455
Matvei Michkov $1,200,000 (2)
-Salary Remaining : $196,364
Darren Raddysh $1,000,000 (1)
-Salary Remaining : $163,636
Total Pro Players20
Salary Commitment
Year 51 : $90,000,000
Year 52 : $63,450,000
Year 53 : $27,450,000
Year 54 : $15,200,000
Salary Average Commitment
Year 51 : $90,000,000
Year 52 : $63,450,000
Year 53 : $27,450,000
Year 54 : $15,200,000
Salary Cap with 1 Way Contract
Year 51 : $90,000,000
Year 52 : $63,450,000
Year 53 : $27,450,000
Year 54 : $15,200,000

Farm Players Salaries

Gustav Nyquist $400,000 (2)
Salary Remaining : $59,259
Yegor Chinakhov $350,000 (3)
Salary Remaining : $51,852
John Klingberg $300,000 (2)
Salary Remaining : $44,444
Kurtis MacDermid $300,000 (1)
Salary Remaining : $44,444
Jakub Vrana $150,000 (2)
Salary Remaining : $22,222
Joel Hanley $105,000 (2)
Salary Remaining : $15,556
Gabriel Perreault $105,000 (5)
Salary Remaining : $15,556
Kevin Labanc $95,000 (1)
Salary Remaining : $14,074
Jonathan Dahlen $90,000 (3)
Salary Remaining : $13,333
Derek Ryan $90,000 (2)
Salary Remaining : $13,333
Ivan Prosvetov $80,000 (1)
Salary Remaining : $11,852
Mikhail Vorobyev $77,500 (2)
Salary Remaining : $11,481
Blake Hillman $77,500 (2)
Salary Remaining : $11,481
Brett Seney $77,500 (3)
Salary Remaining : $11,481
Jasper Weatherby $77,500 (1)
Salary Remaining : $11,481
Max Veronneau $77,500 (2)
Salary Remaining : $11,481
Mitchell Stephens $77,500 (4)
Salary Remaining : $11,481
Total Farm Players17
Salary Commitment
Year 51 : $2,530,000
Year 52 : $1,977,500
Year 53 : $700,000
Year 54 : $182,500
Salary Average Commitment
Year 51 : $2,530,000
Year 52 : $1,977,500
Year 53 : $700,000
Year 54 : $182,500

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameWinnipeg Arena
Level 1: 7000 - $100 - 6 658 - 95,12%
Level 2: 6000 - $60 - 5 820 - 97,00%
Level 3: 3000 - $35 - 2 929 - 97,62%
Level 4: 5000 - $20 - 4 962 - 99,23%
Luxury : 2000 - $200 - 1 761 - 88,06%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1 994 - 99,70%
Farm Level 2: 1000 - $15 - 999 - 99,92%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %22 130 - 96,22%
Average Income per Game$2,039,699
Year to Date Revenue$71,389,462
Farm
Home Games Left4
Average Attendance - %2 993 - 99,77%
Average Income per Game$101,736
Year to Date Revenue$3,764,220

Expense

Pro Players Total Salaries$73,650,000
Farm Players Total Salaries$172,500
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$67,355,696
Farm Year To Date Expenses$742,529
Pro Salary Cap To Date$65,755,698
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,238,193
Farm Estimated Season Revenue$406,943
Pro Remaining Season Days18
Pro Expenses Per Days$678,636
Pro Estimated Expenses$12,215,448
Farm Remaining Season Days16
Farm Expenses Per Days$6,227
Farm Estimated Expenses$99,632
Estimated Season Expenses$12,315,080
Season Salary Cap$73,650,000
Estimate Under Maximum Salary Cap of $91,000,000$17,350,000
Estimate Over Minimum Salary Cap of $52,000,000 $21,650,000
Current Bank Account$90,300,130
Projected Bank Account$90,630,186

Pro Players Salaries

Bo Horvat $8,500,000 (5)
-Salary Remaining : $1,390,909
Brock Nelson $7,000,000 (3)
-Salary Remaining : $1,145,455
Brayden Schenn $6,300,000 (1)
-Salary Remaining : $1,030,909
Pavel Buchnevich $6,000,000 (5)
-Salary Remaining : $981,818
Joey Daccord $5,500,000 (4)
-Salary Remaining : $900,000
Brad Marchand $5,500,000 (3)
-Salary Remaining : $900,000
Adam Lowry $4,000,000 (1)
-Salary Remaining : $654,545
Kris Letang $4,000,000 (3)
-Salary Remaining : $654,545
Jack Roslovic $4,000,000 (1)
-Salary Remaining : $654,545
Brenden Dillon $3,800,000 (3)
-Salary Remaining : $621,818
Sean Durzi (Out of Payroll) $3,500,000 (4)
-Salary Remaining : $572,727
Max Domi $3,250,000 (4)
-Salary Remaining : $531,818
Brandon Tanev $2,500,000 (2)
-Salary Remaining : $409,091
Luke Kunin $2,100,000 (3)
-Salary Remaining : $343,636
Tanner Pearson $2,000,000 (3)
-Salary Remaining : $327,273
Tyson Barrie $1,250,000 (2)
-Salary Remaining : $204,545
Erik Haula $1,250,000 (4)
-Salary Remaining : $204,545
Zach Bogosian $1,200,000 (2)
-Salary Remaining : $196,364
Marcus Johansson $1,050,000 (2)
-Salary Remaining : $171,818
Jake Allen $1,050,000 (2)
-Salary Remaining : $171,818
Mattias Janmark $1,000,000 (1)
-Salary Remaining : $163,636
Marc Del Gaizo $850,000 (2)
-Salary Remaining : $139,091
Aaron Palushaj $775,000 (1)
-Salary Remaining : $126,818
Andreas Englund $775,000 (2)
-Salary Remaining : $126,818
Total Pro Players24
Salary Commitment
Year 51 : $77,150,000
Year 52 : $61,075,000
Year 53 : $52,400,000
Year 54 : $28,000,000
Salary Average Commitment
Year 51 : $77,125,000
Year 52 : $61,050,000
Year 53 : $52,400,000
Year 54 : $28,000,000
Salary Cap with 1 Way Contract
Year 51 : $77,150,000
Year 52 : $61,075,000
Year 53 : $52,400,000
Year 54 : $28,000,000

Farm Players Salaries

Rodrigo Abols $95,000 (5)
Salary Remaining : $14,074
Adam Almquist $77,500 (1)
Salary Remaining : $11,481
Total Farm Players2
Salary Commitment
Year 51 : $172,500
Year 52 : $95,000
Year 53 : $95,000
Year 54 : $95,000
Salary Average Commitment
Year 51 : $172,500
Year 52 : $95,000
Year 53 : $95,000
Year 54 : $95,000

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $91,000,000
Available Cap Space

Over Minimum of
$52,000,000

Pro Players

Farm Players

Total Players

Anaheim Icehawks $200,072,983 $64,425,000 $26,575,000 $12,425,000 261541
Atlanta Supra $86,057,553 $90,335,000 $665,000 $38,335,000 221537
Boston Bruins $174,120,678 $64,025,000 $26,975,000 $12,025,000 24832
Calgary Red Bull $21,167,815 $79,725,000 $11,275,000 $27,725,000 212142
Chicago Blackhawks $53,426,655 $86,375,000 $4,625,000 $34,375,000 202545
Cleveland Bulldogs $125,946,844 $69,150,000 $21,850,000 $17,150,000 252247
Colorado Zipper $94,309,020 $56,635,000 $34,365,000 $4,635,000 241741
Dallas Storm $127,201,190 $57,575,000 $33,425,000 $5,575,000 27734
Detroit Red Wings $128,000,683 $90,895,000 $105,000 $38,895,000 251843
Edmonton Oilers $139,889,953 $89,825,000 $1,175,000 $37,825,000 201030
Halifax Thunder $67,544,966 $85,150,000 $5,850,000 $33,150,000 242246
Hamilton Tigers $97,344,792 $88,150,000 $2,850,000 $36,150,000 211637
Houston Supernova $89,101,031 $87,950,000 $3,050,000 $35,950,000 211031
London Spartiates $63,037,921 $87,750,000 $3,250,000 $35,750,000 202343
Los Angeles Kings $107,378,517 $80,200,000 $10,800,000 $28,200,000 222648
Miami Heat $81,384,933 $89,625,000 $1,375,000 $37,625,000 201333
Moncton Wildcats $133,765,636 $88,775,000 $2,225,000 $36,775,000 231033
Montreal Canadiens $45,646,217 $88,450,000 $2,550,000 $36,450,000 252348
New York Rangers $154,702,028 $87,600,000 $3,400,000 $35,600,000 242650
Nunavut Mystery $143,047,247 $76,200,000 $14,800,000 $24,200,000 241337
Ottawa Lumberjacks $101,954,273 $90,666,667 $333,333 $38,666,667 202848
Quebec Nordiques $78,170,818 $87,775,000 $3,225,000 $35,775,000 203050
Regina Pats $48,644,724 $89,800,000 $1,200,000 $37,800,000 232548
San Jose Rhinos $30,059,982 $88,650,000 $2,350,000 $36,650,000 23730
Seattle Kraken $67,466,541 $89,425,000 $1,575,000 $37,425,000 212748
St-Johns Desperados $95,534,127 $64,975,000 $26,025,000 $12,975,000 251843
St-Louis Blues $33,536,674 $76,050,000 $14,950,000 $24,050,000 221739
Toronto Maple Leafs $105,919,665 $59,845,000 $31,155,000 $7,845,000 242448
Vancouver Knights $64,622,545 $89,250,000 $1,750,000 $37,250,000 203151
Washington Budweiser $43,281,024 $90,000,000 $1,000,000 $38,000,000 201737
Winnipeg Jets $90,300,130 $73,650,000 $17,350,000 $21,650,000 24226