Finances



Anaheim Icehawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameQualcomm Center
Level 1: 7000 - 110 $ - 6 423 - 91,75%
Level 2: 6000 - 70 $ - 5 501 - 91,68%
Level 3: 3000 - 35 $ - 2 869 - 95,64%
Level 4: 5000 - 28 $ - 4 617 - 92,35%
Luxury : 2000 - 200 $ - 1 731 - 86,54%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 2 000 - 99,98%
Farm Level 2: 1000 - 15 $ - 997 - 99,67%
Farm Total Capacity :3000

Income

Home Games Left21
Average Attendance - %21 141 - 91,92%
Average Income per Game2 000 904 $
Year to Date Revenue34 015 368 $
Farm
Home Games Left23
Average Attendance - %2 996 - 99,88%
Average Income per Game101 924 $
Year to Date Revenue1 528 866 $

Expense

Pro Players Total Salaries72 810 000 $
Farm Players Total Salaries1 085 000 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses28 569 994 $
Farm Year To Date Expenses880 399 $
Pro Salary Cap To Date27 641 427 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue42 018 984 $
Farm Estimated Season Revenue2 344 261 $
Pro Remaining Season Days68
Pro Expenses Per Days667 946 $
Pro Estimated Expenses45 420 328 $
Farm Remaining Season Days69
Farm Expenses Per Days18 451 $
Farm Estimated Expenses1 273 119 $
Estimated Season Expenses46 693 447 $
Season Salary Cap71 810 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $12 190 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 19 810 000 $
Current Bank Account108 522 988 $
Projected Bank Account106 192 786 $

Pro Players Salaries

Steven Stamkos 8 500 000 $ (2)
-Salary Remaining : 5 160 714 $
Brayden Point 8 500 000 $ (5)
-Salary Remaining : 5 160 714 $
Andrei Vasilevskiy 8 500 000 $ (1)
-Salary Remaining : 5 160 714 $
Morgan Rielly 6 000 000 $ (1)
-Salary Remaining : 3 642 857 $
Thomas Chabot 5 000 000 $ (1)
-Salary Remaining : 3 035 714 $
Dylan Strome 4 500 000 $ (2)
-Salary Remaining : 2 732 143 $
Jack Roslovic 4 000 000 $ (5)
-Salary Remaining : 2 428 571 $
Pavel Zacha 3 000 000 $ (1)
-Salary Remaining : 1 821 429 $
Gabriel Vilardi 3 000 000 $ (1)
-Salary Remaining : 1 821 429 $
Jonathan Toews 3 000 000 $ (2)
-Salary Remaining : 1 821 429 $
Justin Holl 2 500 000 $ (2)
-Salary Remaining : 1 517 857 $
Anton Forsberg 2 000 000 $ (1)
-Salary Remaining : 1 214 286 $
Barrett Hayton 2 000 000 $ (5)
-Salary Remaining : 1 214 286 $
Dylan Gambrell 1 500 000 $ (4)
-Salary Remaining : 910 714 $
Cal Clutterbuck 1 400 000 $ (5)
-Salary Remaining : 850 000 $
Dmitry Kulikov 1 250 000 $ (2)
-Salary Remaining : 758 929 $
Robert Hagg (Out of Payroll) 1 000 000 $ (5)
-Salary Remaining : 607 143 $
Paul Cotter 1 000 000 $ (4)
-Salary Remaining : 607 143 $
Filip Zadina 950 000 $ (1)
-Salary Remaining : 576 786 $
Anders Bjork 800 000 $ (5)
-Salary Remaining : 485 714 $
Jacob MacDonald 760 000 $ (1)
-Salary Remaining : 461 429 $
Frederik Gauthier 750 000 $ (3)
-Salary Remaining : 455 357 $
Derrick Pouliot 750 000 $ (1)
-Salary Remaining : 455 357 $
Hunter Shinkaruk 750 000 $ (4)
-Salary Remaining : 455 357 $
Dan Renouf 700 000 $ (2)
-Salary Remaining : 425 000 $
Cale Fleury 700 000 $ (1)
-Salary Remaining : 425 000 $
Total Pro Players26
Salary Commitment
Year 47 : 72 810 000 $
Year 48 : 42 150 000 $
Year 49 : 21 700 000 $
Year 50 : 20 950 000 $
Salary Average Commitment
Year 47 : 72 810 000 $
Year 48 : 42 150 000 $
Year 49 : 21 700 000 $
Year 50 : 20 950 000 $
Salary Cap with 1 Way Contract
Year 47 : 72 810 000 $
Year 48 : 42 150 000 $
Year 49 : 21 700 000 $
Year 50 : 20 950 000 $

Farm Players Salaries

Malcolm Subban 125 000 $ (1)
Salary Remaining : 76 327 $
Lassi Thomson 110 000 $ (2)
Salary Remaining : 67 168 $
Nolan Patrick 100 000 $ (1)
Salary Remaining : 61 062 $
Tyler Ennis 100 000 $ (1)
Salary Remaining : 61 062 $
Darren Raddysh 100 000 $ (5)
Salary Remaining : 61 062 $
Nolan Foote 100 000 $ (3)
Salary Remaining : 61 062 $
Michael McNiven 75 000 $ (1)
Salary Remaining : 45 796 $
Oscar Dansk 75 000 $ (4)
Salary Remaining : 45 796 $
Trevor Murphy 75 000 $ (1)
Salary Remaining : 45 796 $
Spencer Foo 75 000 $ (4)
Salary Remaining : 45 796 $
Denis Malgin 75 000 $ (4)
Salary Remaining : 45 796 $
Nail Yakupov 75 000 $ (4)
Salary Remaining : 45 796 $
Total Farm Players12
Salary Commitment
Year 47 : 1 085 000 $
Year 48 : 610 000 $
Year 49 : 500 000 $
Year 50 : 400 000 $
Salary Average Commitment
Year 47 : 1 085 000 $
Year 48 : 610 000 $
Year 49 : 500 000 $
Year 50 : 400 000 $

Atlanta Supra



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhilips Arena
Level 1: 7000 - 120 $ - 5 223 - 74,61%
Level 2: 6000 - 70 $ - 5 571 - 92,86%
Level 3: 3000 - 40 $ - 2 806 - 93,53%
Level 4: 5000 - 25 $ - 4 609 - 92,18%
Luxury : 2000 - 200 $ - 1 747 - 87,33%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 40 $ - 1 973 - 98,63%
Farm Level 2: 1000 - 20 $ - 814 - 81,39%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %19 956 - 86,77%
Average Income per Game1 912 264 $
Year to Date Revenue30 596 220 $
Farm
Home Games Left22
Average Attendance - %2 786 - 92,88%
Average Income per Game114 213 $
Year to Date Revenue1 827 408 $

Expense

Pro Players Total Salaries77 575 000 $
Farm Players Total Salaries1 635 000 $
Coaches Total Salaries8 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses33 698 212 $
Farm Year To Date Expenses844 166 $
Pro Salary Cap To Date30 354 468 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue42 069 802 $
Farm Estimated Season Revenue2 512 686 $
Pro Remaining Season Days68
Pro Expenses Per Days764 062 $
Pro Estimated Expenses51 956 216 $
Farm Remaining Season Days69
Farm Expenses Per Days18 894 $
Farm Estimated Expenses1 303 686 $
Estimated Season Expenses53 259 902 $
Season Salary Cap70 075 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $13 925 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 18 075 000 $
Current Bank Account93 789 390 $
Projected Bank Account85 111 976 $

Pro Players Salaries

Nikita Kucherov 10 000 000 $ (2)
-Salary Remaining : 6 071 429 $
Mikko Rantanen 10 000 000 $ (5)
-Salary Remaining : 6 071 429 $
Ilya Sorokin 7 800 000 $ (4)
-Salary Remaining : 4 735 714 $
Dylan Larkin (Out of Payroll) 7 500 000 $ (3)
-Salary Remaining : 4 553 571 $
Alex DeBrincat 7 250 000 $ (1)
-Salary Remaining : 4 401 786 $
Valeri Nichushkin 6 500 000 $ (1)
-Salary Remaining : 3 946 429 $
Kris Letang 5 000 000 $ (3)
-Salary Remaining : 3 035 714 $
Anthony Cirelli 4 500 000 $ (2)
-Salary Remaining : 2 732 143 $
Brayden McNabb 3 750 000 $ (2)
-Salary Remaining : 2 276 786 $
Ville Husso 3 000 000 $ (3)
-Salary Remaining : 1 821 429 $
Alexander Romanov 2 000 000 $ (1)
-Salary Remaining : 1 214 286 $
Marcus Pettersson 1 500 000 $ (2)
-Salary Remaining : 910 714 $
Andrei Kuzmenko 1 200 000 $ (4)
-Salary Remaining : 728 571 $
Moritz Seider 1 200 000 $ (2)
-Salary Remaining : 728 571 $
Lucas Raymond 1 200 000 $ (2)
-Salary Remaining : 728 571 $
Anton Lundell 1 200 000 $ (2)
-Salary Remaining : 728 571 $
Luke Glendening 1 025 000 $ (2)
-Salary Remaining : 622 321 $
Sean Kuraly 1 000 000 $ (5)
-Salary Remaining : 607 143 $
Isac Lundestrom 1 000 000 $ (4)
-Salary Remaining : 607 143 $
Timothy Liljegren 950 000 $ (1)
-Salary Remaining : 576 786 $
Total Pro Players20
Salary Commitment
Year 47 : 77 575 000 $
Year 48 : 60 875 000 $
Year 49 : 36 500 000 $
Year 50 : 21 000 000 $
Salary Average Commitment
Year 47 : 77 575 000 $
Year 48 : 60 875 000 $
Year 49 : 36 500 000 $
Year 50 : 21 000 000 $
Salary Cap with 1 Way Contract
Year 47 : 77 575 000 $
Year 48 : 60 875 000 $
Year 49 : 36 500 000 $
Year 50 : 21 000 000 $

Farm Players Salaries

Nathan Walker 180 000 $ (4)
Salary Remaining : 109 912 $
Petteri Lindbohm (Out of Payroll) 100 000 $ (1)
Salary Remaining : 61 062 $
Carey Price 100 000 $ (3)
Salary Remaining : 61 062 $
Ryan Carpenter 95 000 $ (3)
Salary Remaining : 58 009 $
Elmer Soderblom 95 000 $ (4)
Salary Remaining : 58 009 $
Pierre Engvall 90 000 $ (4)
Salary Remaining : 54 956 $
Artemi Kniazev 90 000 $ (2)
Salary Remaining : 54 956 $
Danil Gushchin 85 000 $ (4)
Salary Remaining : 51 903 $
Vladislav Kolyachonok 80 000 $ (2)
Salary Remaining : 48 850 $
Egor Korshkov 77 500 $ (4)
Salary Remaining : 47 323 $
Gabriel Carlsson 77 500 $ (3)
Salary Remaining : 47 323 $
Vladimir Tkachev 75 000 $ (2)
Salary Remaining : 45 796 $
Kasper Bjorkqvist 75 000 $ (2)
Salary Remaining : 45 796 $
Tomas Jurco 75 000 $ (4)
Salary Remaining : 45 796 $
Evgeny Svechnikov 75 000 $ (5)
Salary Remaining : 45 796 $
Joe Hicketts 75 000 $ (2)
Salary Remaining : 45 796 $
Kristian Vesalainen 75 000 $ (4)
Salary Remaining : 45 796 $
Taro Hirose 75 000 $ (2)
Salary Remaining : 45 796 $
Danil Yurtaykin 70 000 $ (1)
Salary Remaining : 42 743 $
Mackenzie Skapski 70 000 $ (1)
Salary Remaining : 42 743 $
Total Farm Players20
Salary Commitment
Year 47 : 1 735 000 $
Year 48 : 1 495 000 $
Year 49 : 1 025 000 $
Year 50 : 752 500 $
Salary Average Commitment
Year 47 : 1 735 000 $
Year 48 : 1 495 000 $
Year 49 : 1 025 000 $
Year 50 : 752 500 $

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameFleet Center
Level 1: 7000 - 105 $ - 6 520 - 93,14%
Level 2: 6000 - 75 $ - 4 897 - 81,61%
Level 3: 3000 - 45 $ - 2 803 - 93,42%
Level 4: 5000 - 25 $ - 4 760 - 95,20%
Luxury : 2000 - 200 $ - 1 741 - 87,03%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 25 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 15 $ - 998 - 99,77%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %20 720 - 90,09%
Average Income per Game1 974 081 $
Year to Date Revenue31 585 302 $
Farm
Home Games Left23
Average Attendance - %2 998 - 99,92%
Average Income per Game77 958 $
Year to Date Revenue1 169 370 $

Expense

Pro Players Total Salaries73 850 000 $
Farm Players Total Salaries4 308 000 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses30 464 373 $
Farm Year To Date Expenses2 455 724 $
Pro Salary Cap To Date29 649 199 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue43 429 790 $
Farm Estimated Season Revenue1 793 034 $
Pro Remaining Season Days68
Pro Expenses Per Days677 232 $
Pro Estimated Expenses46 051 776 $
Farm Remaining Season Days69
Farm Expenses Per Days55 823 $
Farm Estimated Expenses3 851 787 $
Estimated Season Expenses49 903 563 $
Season Salary Cap73 850 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $10 150 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 21 850 000 $
Current Bank Account122 396 306 $
Projected Bank Account117 715 567 $

Pro Players Salaries

Alex Tuch 7 000 000 $ (1)
-Salary Remaining : 4 250 000 $
Jack Johnson 6 600 000 $ (3)
-Salary Remaining : 4 007 143 $
Pierre-Luc Dubois 5 900 000 $ (1)
-Salary Remaining : 3 582 143 $
Philipp Grubauer 5 900 000 $ (1)
-Salary Remaining : 3 582 143 $
Charlie Coyle 5 500 000 $ (5)
-Salary Remaining : 3 339 286 $
Shayne Gostisbehere 4 800 000 $ (3)
-Salary Remaining : 2 914 286 $
Anders Lee 4 700 000 $ (4)
-Salary Remaining : 2 853 571 $
Tomas Tatar 4 500 000 $ (1)
-Salary Remaining : 2 732 143 $
Erik Johnson 3 750 000 $ (3)
-Salary Remaining : 2 276 786 $
Josh Anderson 3 300 000 $ (1)
-Salary Remaining : 2 003 571 $
Nicolas Roy 3 000 000 $ (4)
-Salary Remaining : 1 821 429 $
Andreas Athanasiou 3 000 000 $ (2)
-Salary Remaining : 1 821 429 $
David Savard 3 000 000 $ (2)
-Salary Remaining : 1 821 429 $
Stuart Skinner 2 800 000 $ (3)
-Salary Remaining : 1 700 000 $
Nicolas Hague 2 750 000 $ (3)
-Salary Remaining : 1 669 643 $
Victor Olofsson 2 000 000 $ (5)
-Salary Remaining : 1 214 286 $
Zach Parise 2 000 000 $ (1)
-Salary Remaining : 1 214 286 $
Mathieu Joseph (Out of Payroll) 2 000 000 $ (4)
-Salary Remaining : 1 214 286 $
Simon Benoit 1 500 000 $ (3)
-Salary Remaining : 910 714 $
Juuso Parssinen 1 100 000 $ (4)
-Salary Remaining : 667 857 $
Michael Amadio 750 000 $ (2)
-Salary Remaining : 455 357 $
Total Pro Players21
Salary Commitment
Year 47 : 75 850 000 $
Year 48 : 47 250 000 $
Year 49 : 40 500 000 $
Year 50 : 18 300 000 $
Salary Average Commitment
Year 47 : 75 850 000 $
Year 48 : 47 250 000 $
Year 49 : 40 500 000 $
Year 50 : 18 300 000 $
Salary Cap with 1 Way Contract
Year 47 : 75 850 000 $
Year 48 : 47 250 000 $
Year 49 : 40 500 000 $
Year 50 : 18 300 000 $

Farm Players Salaries

Anthony Mantha 570 000 $ (3)
Salary Remaining : 348 053 $
Cory Schneider 500 000 $ (3)
Salary Remaining : 305 310 $
Brendan Gallagher 450 000 $ (1)
Salary Remaining : 274 779 $
Alexandre Carrier 333 000 $ (1)
Salary Remaining : 203 336 $
Philippe Myers 250 000 $ (1)
Salary Remaining : 152 655 $
Anthony Beauvillier 250 000 $ (5)
Salary Remaining : 152 655 $
Nick Foligno 200 000 $ (5)
Salary Remaining : 122 124 $
Max Comtois 150 000 $ (4)
Salary Remaining : 91 593 $
Pierre-Olivier Joseph 150 000 $ (3)
Salary Remaining : 91 593 $
Joe Veleno 125 000 $ (3)
Salary Remaining : 76 327 $
Kole Lind 100 000 $ (3)
Salary Remaining : 61 062 $
Nicolas Meloche 100 000 $ (3)
Salary Remaining : 61 062 $
Nicolas Deslauriers 100 000 $ (2)
Salary Remaining : 61 062 $
Vincent Desharnais 100 000 $ (4)
Salary Remaining : 61 062 $
Antoine Bibeau 100 000 $ (3)
Salary Remaining : 61 062 $
Cayden Primeau 100 000 $ (1)
Salary Remaining : 61 062 $
Samuel Bolduc 85 000 $ (4)
Salary Remaining : 51 903 $
Ben Jones 85 000 $ (2)
Salary Remaining : 51 903 $
Alexandre Fortin 80 000 $ (4)
Salary Remaining : 48 850 $
Kevin Poulin 80 000 $ (1)
Salary Remaining : 48 850 $
Maxence Guenette 80 000 $ (4)
Salary Remaining : 48 850 $
Jesse Puljujarvi 80 000 $ (5)
Salary Remaining : 48 850 $
Logan Brown 80 000 $ (5)
Salary Remaining : 48 850 $
Maxime Lajoie 80 000 $ (4)
Salary Remaining : 48 850 $
Samuel Poulin 80 000 $ (4)
Salary Remaining : 48 850 $
Total Farm Players25
Salary Commitment
Year 47 : 4 308 000 $
Year 48 : 3 095 000 $
Year 49 : 2 910 000 $
Year 50 : 1 265 000 $
Salary Average Commitment
Year 47 : 4 308 000 $
Year 48 : 3 095 000 $
Year 49 : 2 910 000 $
Year 50 : 1 265 000 $

Calgary Red Bull



Arena Capacity - Ticket Price
Attendance - %

Arena NameVodka Red Bull Center
Level 1: 7000 - 85 $ - 6 754 - 96,49%
Level 2: 6000 - 62 $ - 5 649 - 94,15%
Level 3: 3000 - 30 $ - 2 915 - 97,16%
Level 4: 5000 - 20 $ - 4 880 - 97,60%
Luxury : 2000 - 140 $ - 1 845 - 92,27%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 38 $ - 1 980 - 99,02%
Farm Level 2: 1000 - 18 $ - 992 - 99,19%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %22 044 - 95,84%
Average Income per Game1 641 289 $
Year to Date Revenue26 260 621 $
Farm
Home Games Left23
Average Attendance - %2 972 - 99,08%
Average Income per Game111 732 $
Year to Date Revenue1 675 979 $

Expense

Pro Players Total Salaries77 150 000 $
Farm Players Total Salaries2 107 500 $
Coaches Total Salaries2 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses31 101 340 $
Farm Year To Date Expenses1 024 197 $
Pro Salary Cap To Date30 512 048 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue36 108 354 $
Farm Estimated Season Revenue2 569 834 $
Pro Remaining Season Days68
Pro Expenses Per Days702 232 $
Pro Estimated Expenses47 751 776 $
Farm Remaining Season Days69
Farm Expenses Per Days25 730 $
Farm Estimated Expenses1 775 370 $
Estimated Season Expenses49 527 146 $
Season Salary Cap77 150 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $6 850 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 25 150 000 $
Current Bank Account24 366 990 $
Projected Bank Account13 518 032 $

Pro Players Salaries

Artemi Panarin 12 000 000 $ (2)
-Salary Remaining : 7 285 714 $
Aleksander Barkov 10 000 000 $ (1)
-Salary Remaining : 6 071 429 $
Kyle Connor 7 500 000 $ (2)
-Salary Remaining : 4 553 571 $
Brayden Schenn 6 300 000 $ (5)
-Salary Remaining : 3 825 000 $
Ryan Pulock 6 000 000 $ (3)
-Salary Remaining : 3 642 857 $
John Klingberg 5 250 000 $ (1)
-Salary Remaining : 3 187 500 $
Jonathan Huberdeau 4 500 000 $ (3)
-Salary Remaining : 2 732 143 $
Logan Thompson 4 250 000 $ (3)
-Salary Remaining : 2 580 357 $
Ryan Graves 4 000 000 $ (4)
-Salary Remaining : 2 428 571 $
Rasmus Sandin 3 000 000 $ (4)
-Salary Remaining : 1 821 429 $
Mason Appleton 2 200 000 $ (4)
-Salary Remaining : 1 335 714 $
Nick Paul 2 000 000 $ (1)
-Salary Remaining : 1 214 286 $
Robby Fabbri 2 000 000 $ (1)
-Salary Remaining : 1 214 286 $
Scott Mayfield 2 000 000 $ (1)
-Salary Remaining : 1 214 286 $
Kaiden Guhle 1 200 000 $ (4)
-Salary Remaining : 728 571 $
Cole Perfetti 1 200 000 $ (2)
-Salary Remaining : 728 571 $
Michael McLeod 1 000 000 $ (1)
-Salary Remaining : 607 143 $
Scott Wedgewood 1 000 000 $ (1)
-Salary Remaining : 607 143 $
Nick Bjugstad 900 000 $ (3)
-Salary Remaining : 546 429 $
David Gustafsson 850 000 $ (5)
-Salary Remaining : 516 071 $
Total Pro Players20
Salary Commitment
Year 47 : 77 150 000 $
Year 48 : 53 900 000 $
Year 49 : 33 200 000 $
Year 50 : 17 550 000 $
Salary Average Commitment
Year 47 : 77 150 000 $
Year 48 : 53 900 000 $
Year 49 : 33 200 000 $
Year 50 : 17 550 000 $
Salary Cap with 1 Way Contract
Year 47 : 77 150 000 $
Year 48 : 53 900 000 $
Year 49 : 33 200 000 $
Year 50 : 17 550 000 $

Farm Players Salaries

Henri Jokiharju 200 000 $ (4)
Salary Remaining : 122 124 $
Keegan Kolesar 150 000 $ (1)
Salary Remaining : 91 593 $
Jacob Larsson 110 000 $ (1)
Salary Remaining : 67 168 $
Anthony Stolarz 100 000 $ (1)
Salary Remaining : 61 062 $
Scott Perunovich 90 000 $ (2)
Salary Remaining : 54 956 $
Lukas Dostal 87 500 $ (2)
Salary Remaining : 53 429 $
Leevi Merilainen 85 000 $ (4)
Salary Remaining : 51 903 $
Nikita Alexandrov 85 000 $ (4)
Salary Remaining : 51 903 $
Haydn Fleury 80 000 $ (4)
Salary Remaining : 48 850 $
Tobias Lindberg 77 500 $ (5)
Salary Remaining : 47 323 $
Bogdan Yakimov 77 500 $ (5)
Salary Remaining : 47 323 $
Carsen Twarynski 77 500 $ (5)
Salary Remaining : 47 323 $
Brinson Pasichnuk 77 500 $ (5)
Salary Remaining : 47 323 $
Ryan MacInnis 77 500 $ (5)
Salary Remaining : 47 323 $
Jakob Forsbacka-Karlsson 77 500 $ (5)
Salary Remaining : 47 323 $
Sami Niku 77 500 $ (5)
Salary Remaining : 47 323 $
Alexander Yelesin 77 500 $ (5)
Salary Remaining : 47 323 $
Aleksi Saarela 75 000 $ (5)
Salary Remaining : 45 796 $
Isaak Phillips 75 000 $ (2)
Salary Remaining : 45 796 $
Turner Elson 70 000 $ (1)
Salary Remaining : 42 743 $
Lean Bergmann 70 000 $ (1)
Salary Remaining : 42 743 $
Nicolas Kerdiles 70 000 $ (1)
Salary Remaining : 42 743 $
Tanner Richard 70 000 $ (1)
Salary Remaining : 42 743 $
J.C. Lipon 70 000 $ (1)
Salary Remaining : 42 743 $
Total Farm Players24
Salary Commitment
Year 47 : 2 107 500 $
Year 48 : 1 397 500 $
Year 49 : 1 145 000 $
Year 50 : 1 145 000 $
Salary Average Commitment
Year 47 : 2 107 500 $
Year 48 : 1 397 500 $
Year 49 : 1 145 000 $
Year 50 : 1 145 000 $

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHeros Center
Level 1: 7000 - 180 $ - 3 445 - 49,22%
Level 2: 6000 - 88 $ - 3 807 - 63,46%
Level 3: 3000 - 47 $ - 2 373 - 79,10%
Level 4: 5000 - 35 $ - 3 392 - 67,85%
Luxury : 2000 - 275 $ - 1 087 - 54,34%
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 Left23
Average Attendance - %14 105 - 61,33%
Average Income per Game1 781 210 $
Year to Date Revenue26 718 156 $
Farm
Home Games Left23
Average Attendance - %3 000 - 100,00%
Average Income per Game228 000 $
Year to Date Revenue3 420 000 $

Expense

Pro Players Total Salaries80 750 000 $
Farm Players Total Salaries3 684 300 $
Coaches Total Salaries7 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses33 912 726 $
Farm Year To Date Expenses1 878 270 $
Pro Salary Cap To Date31 086 824 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue40 967 839 $
Farm Estimated Season Revenue5 244 000 $
Pro Remaining Season Days68
Pro Expenses Per Days774 554 $
Pro Estimated Expenses52 669 672 $
Farm Remaining Season Days69
Farm Expenses Per Days43 224 $
Farm Estimated Expenses2 982 456 $
Estimated Season Expenses55 652 128 $
Season Salary Cap80 750 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $3 250 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 28 750 000 $
Current Bank Account95 435 743 $
Projected Bank Account85 995 454 $

Pro Players Salaries

Adam Fox 8 750 000 $ (4)
-Salary Remaining : 5 312 500 $
Tim Stutzle 8 500 000 $ (1)
-Salary Remaining : 5 160 714 $
Sebastian Aho 7 800 000 $ (1)
-Salary Remaining : 4 735 714 $
Brady Tkachuk 7 500 000 $ (1)
-Salary Remaining : 4 553 571 $
Elias Lindholm 7 250 000 $ (4)
-Salary Remaining : 4 401 786 $
Sam Reinhart 6 750 000 $ (1)
-Salary Remaining : 4 098 214 $
Claude Giroux 6 000 000 $ (2)
-Salary Remaining : 3 642 857 $
Brady Skjei 5 250 000 $ (2)
-Salary Remaining : 3 187 500 $
Conor Sheary 2 850 000 $ (3)
-Salary Remaining : 1 730 357 $
Erik Haula 2 800 000 $ (3)
-Salary Remaining : 1 700 000 $
Evan Bouchard 2 750 000 $ (1)
-Salary Remaining : 1 669 643 $
Matt Roy 2 750 000 $ (4)
-Salary Remaining : 1 669 643 $
Filip Gustavsson 2 000 000 $ (3)
-Salary Remaining : 1 214 286 $
Charlie Lindgren 2 000 000 $ (5)
-Salary Remaining : 1 214 286 $
Braden Schneider 1 800 000 $ (3)
-Salary Remaining : 1 092 857 $
Marc Staal 1 200 000 $ (5)
-Salary Remaining : 728 571 $
Jimmy Vesey 1 000 000 $ (4)
-Salary Remaining : 607 143 $
Noah Cates 1 000 000 $ (2)
-Salary Remaining : 607 143 $
Mark Jankowski 950 000 $ (1)
-Salary Remaining : 576 786 $
Nick Seeler 950 000 $ (1)
-Salary Remaining : 576 786 $
Cole Smith 900 000 $ (5)
-Salary Remaining : 546 429 $
Total Pro Players21
Salary Commitment
Year 47 : 80 750 000 $
Year 48 : 45 550 000 $
Year 49 : 33 300 000 $
Year 50 : 23 850 000 $
Salary Average Commitment
Year 47 : 80 750 000 $
Year 48 : 45 550 000 $
Year 49 : 33 300 000 $
Year 50 : 23 850 000 $
Salary Cap with 1 Way Contract
Year 47 : 80 750 000 $
Year 48 : 45 550 000 $
Year 49 : 33 300 000 $
Year 50 : 23 850 000 $

Farm Players Salaries

Gabriel Landeskog 800 000 $ (2)
Salary Remaining : 488 496 $
Mason Marchment 375 000 $ (3)
Salary Remaining : 228 982 $
David Rittich 150 000 $ (3)
Salary Remaining : 91 593 $
Calvin Pickard 138 500 $ (5)
Salary Remaining : 84 571 $
Jordan Greenway 125 000 $ (4)
Salary Remaining : 76 327 $
Matt Martin 102 500 $ (3)
Salary Remaining : 62 588 $
Ryan Johansen 102 500 $ (3)
Salary Remaining : 62 588 $
Jon Merrill 102 500 $ (3)
Salary Remaining : 62 588 $
Rocco Grimaldi 98 200 $ (3)
Salary Remaining : 59 963 $
Jonny Brodzinski 95 000 $ (5)
Salary Remaining : 58 009 $
Michael Stone 95 000 $ (1)
Salary Remaining : 58 009 $
Gavin Bayreuther 95 000 $ (4)
Salary Remaining : 58 009 $
Ben Meyers 95 000 $ (1)
Salary Remaining : 58 009 $
Nick Blankenburg 95 000 $ (5)
Salary Remaining : 58 009 $
Tanner Laczynski 95 000 $ (3)
Salary Remaining : 58 009 $
Chase De Leo 92 600 $ (3)
Salary Remaining : 56 543 $
Justin Bailey 90 000 $ (3)
Salary Remaining : 54 956 $
Michael Eyssimont 85 000 $ (2)
Salary Remaining : 51 903 $
Dominic Toninato 82 500 $ (2)
Salary Remaining : 50 376 $
Nathan Smith 80 000 $ (2)
Salary Remaining : 48 850 $
Mitchell Chaffee 80 000 $ (2)
Salary Remaining : 48 850 $
Matthew Murray 77 500 $ (4)
Salary Remaining : 47 323 $
Fredrik Olofsson 77 500 $ (4)
Salary Remaining : 47 323 $
Kevin Mandolese 77 500 $ (4)
Salary Remaining : 47 323 $
Luke Philp 77 500 $ (4)
Salary Remaining : 47 323 $
Chase Priskie 75 000 $ (2)
Salary Remaining : 45 796 $
Alexander Chmelevski 75 000 $ (3)
Salary Remaining : 45 796 $
Andrew Agozzino 75 000 $ (3)
Salary Remaining : 45 796 $
Josef Korenar 75 000 $ (3)
Salary Remaining : 45 796 $
Total Farm Players29
Salary Commitment
Year 47 : 3 684 300 $
Year 48 : 3 494 300 $
Year 49 : 2 291 800 $
Year 50 : 858 500 $
Salary Average Commitment
Year 47 : 3 595 800 $
Year 48 : 3 405 800 $
Year 49 : 2 203 300 $
Year 50 : 770 000 $

Cleveland Bulldogs



Arena Capacity - Ticket Price
Attendance - %

Arena NameJacobs ICE
Level 1: 7000 - 90 $ - 6 652 - 95,03%
Level 2: 6000 - 60 $ - 5 698 - 94,97%
Level 3: 3000 - 35 $ - 2 806 - 93,54%
Level 4: 5000 - 20 $ - 4 857 - 97,14%
Luxury : 2000 - 180 $ - 1 791 - 89,54%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 981 - 99,03%
Farm Level 2: 1000 - 15 $ - 999 - 99,92%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %21 805 - 94,80%
Average Income per Game1 749 968 $
Year to Date Revenue27 999 480 $
Farm
Home Games Left23
Average Attendance - %2 980 - 99,33%
Average Income per Game101 171 $
Year to Date Revenue1 517 562 $

Expense

Pro Players Total Salaries74 050 000 $
Farm Players Total Salaries2 392 500 $
Coaches Total Salaries7 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses31 995 098 $
Farm Year To Date Expenses1 227 824 $
Pro Salary Cap To Date29 245 098 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue38 499 285 $
Farm Estimated Season Revenue2 326 928 $
Pro Remaining Season Days68
Pro Expenses Per Days723 661 $
Pro Estimated Expenses49 208 948 $
Farm Remaining Season Days69
Farm Expenses Per Days28 252 $
Farm Estimated Expenses1 949 388 $
Estimated Season Expenses51 158 336 $
Season Salary Cap74 050 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $9 950 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 22 050 000 $
Current Bank Account89 039 730 $
Projected Bank Account78 707 607 $

Pro Players Salaries

Pavel Buchnevich 7 000 000 $ (4)
-Salary Remaining : 4 250 000 $
Joe Pavelski 6 750 000 $ (2)
-Salary Remaining : 4 098 214 $
Brock Nelson 6 000 000 $ (3)
-Salary Remaining : 3 642 857 $
Justin Faulk 5 500 000 $ (5)
-Salary Remaining : 3 339 286 $
Cam Fowler 5 250 000 $ (1)
-Salary Remaining : 3 187 500 $
William Karlsson 5 000 000 $ (1)
-Salary Remaining : 3 035 714 $
Reilly Smith 4 750 000 $ (2)
-Salary Remaining : 2 883 929 $
Blake Coleman 4 500 000 $ (5)
-Salary Remaining : 2 732 143 $
Erik Cernak 4 000 000 $ (3)
-Salary Remaining : 2 428 571 $
Mark Giordano 3 500 000 $ (1)
-Salary Remaining : 2 125 000 $
Cody Ceci 3 500 000 $ (2)
-Salary Remaining : 2 125 000 $
Thatcher Demko 3 500 000 $ (1)
-Salary Remaining : 2 125 000 $
Alex Iafallo 3 000 000 $ (2)
-Salary Remaining : 1 821 429 $
Derek Forbort 3 000 000 $ (3)
-Salary Remaining : 1 821 429 $
Eric Robinson 2 000 000 $ (4)
-Salary Remaining : 1 214 286 $
Nico Sturm 2 000 000 $ (3)
-Salary Remaining : 1 214 286 $
Martin Jones 1 250 000 $ (3)
-Salary Remaining : 758 929 $
Marcus Johansson 1 000 000 $ (3)
-Salary Remaining : 607 143 $
Lane Pederson 950 000 $ (3)
-Salary Remaining : 576 786 $
Johnathan Kovacevic 850 000 $ (2)
-Salary Remaining : 516 071 $
Matt Luff 750 000 $ (3)
-Salary Remaining : 455 357 $
Total Pro Players21
Salary Commitment
Year 47 : 74 050 000 $
Year 48 : 56 800 000 $
Year 49 : 37 950 000 $
Year 50 : 19 000 000 $
Salary Average Commitment
Year 47 : 74 050 000 $
Year 48 : 56 800 000 $
Year 49 : 37 950 000 $
Year 50 : 19 000 000 $
Salary Cap with 1 Way Contract
Year 47 : 74 050 000 $
Year 48 : 56 800 000 $
Year 49 : 37 950 000 $
Year 50 : 19 000 000 $

Farm Players Salaries

Zdeno Chara 300 000 $ (1)
Salary Remaining : 183 186 $
Ondrej Palat 250 000 $ (5)
Salary Remaining : 152 655 $
Calvin Petersen 150 000 $ (3)
Salary Remaining : 91 593 $
Jaroslav Halak 125 000 $ (1)
Salary Remaining : 76 327 $
Jacob Bryson 125 000 $ (2)
Salary Remaining : 76 327 $
Zac Jones 100 000 $ (3)
Salary Remaining : 61 062 $
Cal Foote 90 000 $ (3)
Salary Remaining : 54 956 $
Devin Shore 90 000 $ (1)
Salary Remaining : 54 956 $
Jake Christiansen 90 000 $ (2)
Salary Remaining : 54 956 $
Trey Fix-Wolansky 85 000 $ (2)
Salary Remaining : 51 903 $
Bryce Kindopp 80 000 $ (2)
Salary Remaining : 48 850 $
Christian Jaros 80 000 $ (1)
Salary Remaining : 48 850 $
Jimmy Schuldt 80 000 $ (4)
Salary Remaining : 48 850 $
Adam Beckman 77 500 $ (2)
Salary Remaining : 47 323 $
Jayson Megna 75 000 $ (3)
Salary Remaining : 45 796 $
Jack Ahcan 75 000 $ (3)
Salary Remaining : 45 796 $
Jonas Johansson 75 000 $ (1)
Salary Remaining : 45 796 $
William Lockwood 75 000 $ (3)
Salary Remaining : 45 796 $
John Leonard 75 000 $ (3)
Salary Remaining : 45 796 $
Joachim Blichfeld 75 000 $ (1)
Salary Remaining : 45 796 $
Noah Gregor 75 000 $ (1)
Salary Remaining : 45 796 $
Alexander True 75 000 $ (1)
Salary Remaining : 45 796 $
Andy Welinski 70 000 $ (2)
Salary Remaining : 42 743 $
Total Farm Players23
Salary Commitment
Year 47 : 2 392 500 $
Year 48 : 1 497 500 $
Year 49 : 970 000 $
Year 50 : 330 000 $
Salary Average Commitment
Year 47 : 2 392 500 $
Year 48 : 1 497 500 $
Year 49 : 970 000 $
Year 50 : 330 000 $

Colorado Zipper



Arena Capacity - Ticket Price
Attendance - %

Arena NameStomp Center
Level 1: 7000 - 100 $ - 6 609 - 94,42%
Level 2: 6000 - 60 $ - 5 564 - 92,73%
Level 3: 3000 - 35 $ - 2 868 - 95,61%
Level 4: 5000 - 20 $ - 4 873 - 97,47%
Luxury : 2000 - 200 $ - 1 712 - 85,61%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 992 - 99,58%
Farm Level 2: 1000 - 15 $ - 998 - 99,78%
Farm Total Capacity :3000

Income

Home Games Left21
Average Attendance - %21 627 - 94,03%
Average Income per Game1 842 058 $
Year to Date Revenue31 314 990 $
Farm
Home Games Left23
Average Attendance - %2 989 - 99,65%
Average Income per Game101 608 $
Year to Date Revenue1 524 114 $

Expense

Pro Players Total Salaries81 600 000 $
Farm Players Total Salaries3 295 000 $
Coaches Total Salaries8 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses33 649 113 $
Farm Year To Date Expenses2 060 219 $
Pro Salary Cap To Date30 823 209 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue38 683 223 $
Farm Estimated Season Revenue2 336 975 $
Pro Remaining Season Days68
Pro Expenses Per Days782 143 $
Pro Estimated Expenses53 185 724 $
Farm Remaining Season Days69
Farm Expenses Per Days46 858 $
Farm Estimated Expenses3 233 202 $
Estimated Season Expenses56 418 926 $
Season Salary Cap74 100 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $9 900 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 22 100 000 $
Current Bank Account28 067 117 $
Projected Bank Account12 668 389 $

Pro Players Salaries

Connor McDavid 12 500 000 $ (1)
-Salary Remaining : 7 589 286 $
MacKenzie Weegar (Out of Payroll) 7 500 000 $ (2)
-Salary Remaining : 4 553 571 $
Trevor Zegras 6 500 000 $ (3)
-Salary Remaining : 3 946 429 $
Alexandar Georgiev 6 500 000 $ (2)
-Salary Remaining : 3 946 429 $
Jamie Benn 6 300 000 $ (4)
-Salary Remaining : 3 825 000 $
Patrice Bergeron 5 600 000 $ (1)
-Salary Remaining : 3 400 000 $
Jared McCann 4 775 000 $ (2)
-Salary Remaining : 2 899 107 $
Boone Jenner 4 000 000 $ (4)
-Salary Remaining : 2 428 571 $
T.J. Oshie 3 750 000 $ (5)
-Salary Remaining : 2 276 786 $
Adam Lowry 3 000 000 $ (1)
-Salary Remaining : 1 821 429 $
Dmitry Orlov 3 000 000 $ (4)
-Salary Remaining : 1 821 429 $
Ty Dellandrea 3 000 000 $ (3)
-Salary Remaining : 1 821 429 $
James Reimer 3 000 000 $ (3)
-Salary Remaining : 1 821 429 $
Dylan DeMelo 3 000 000 $ (5)
-Salary Remaining : 1 821 429 $
Jacob Middleton 2 500 000 $ (4)
-Salary Remaining : 1 517 857 $
Michael Rasmussen 1 750 000 $ (1)
-Salary Remaining : 1 062 500 $
Erik Gustafsson 1 100 000 $ (1)
-Salary Remaining : 667 857 $
Nikita Zaitsev 1 025 000 $ (3)
-Salary Remaining : 622 321 $
Ilya Lyubushkin 1 000 000 $ (1)
-Salary Remaining : 607 143 $
Austin Watson 1 000 000 $ (2)
-Salary Remaining : 607 143 $
Michael McCarron 800 000 $ (3)
-Salary Remaining : 485 714 $
Total Pro Players21
Salary Commitment
Year 47 : 81 600 000 $
Year 48 : 56 650 000 $
Year 49 : 36 875 000 $
Year 50 : 22 550 000 $
Salary Average Commitment
Year 47 : 81 600 000 $
Year 48 : 56 650 000 $
Year 49 : 36 875 000 $
Year 50 : 22 550 000 $
Salary Cap with 1 Way Contract
Year 47 : 81 600 000 $
Year 48 : 56 650 000 $
Year 49 : 36 875 000 $
Year 50 : 22 550 000 $

Farm Players Salaries

Radim Simek 460 000 $ (4)
Salary Remaining : 280 885 $
Magnus Hellberg 450 000 $ (4)
Salary Remaining : 274 779 $
Billy Sweezey 450 000 $ (4)
Salary Remaining : 274 779 $
Lukas Sedlak 400 000 $ (4)
Salary Remaining : 244 248 $
Patrick Maroon 150 000 $ (1)
Salary Remaining : 91 593 $
Vitali Kravtsov 130 000 $ (3)
Salary Remaining : 79 381 $
Dustin Tokarski 95 000 $ (2)
Salary Remaining : 58 009 $
Jonah Gadjovich 95 000 $ (3)
Salary Remaining : 58 009 $
Brandon Duhaime 95 000 $ (2)
Salary Remaining : 58 009 $
Curtis Lazar 95 000 $ (4)
Salary Remaining : 58 009 $
Nathan Beaulieu 90 000 $ (2)
Salary Remaining : 54 956 $
Nathan Bastian 87 500 $ (4)
Salary Remaining : 53 429 $
Justin Danforth 85 000 $ (2)
Salary Remaining : 51 903 $
Chad Ruhwedel 85 000 $ (4)
Salary Remaining : 51 903 $
Zack MacEwen 80 000 $ (4)
Salary Remaining : 48 850 $
Anthony Angello 80 000 $ (1)
Salary Remaining : 48 850 $
Elliot Desnoyers 77 500 $ (4)
Salary Remaining : 47 323 $
Nick Ritchie 75 000 $ (5)
Salary Remaining : 45 796 $
Dryden Hunt 75 000 $ (2)
Salary Remaining : 45 796 $
Liam O'Brien 70 000 $ (2)
Salary Remaining : 42 743 $
Markus Nutivaara 70 000 $ (2)
Salary Remaining : 42 743 $
Total Farm Players21
Salary Commitment
Year 47 : 3 295 000 $
Year 48 : 3 065 000 $
Year 49 : 2 485 000 $
Year 50 : 2 260 000 $
Salary Average Commitment
Year 47 : 3 295 000 $
Year 48 : 3 065 000 $
Year 49 : 2 485 000 $
Year 50 : 2 260 000 $

Dallas Storm



Arena Capacity - Ticket Price
Attendance - %

Arena NameHouse of Pain
Level 1: 6500 - 150 $ - 4 144 - 63,75%
Level 2: 5500 - 90 $ - 3 890 - 70,73%
Level 3: 2500 - 52 $ - 2 003 - 80,10%
Level 4: 4000 - 40 $ - 2 938 - 73,45%
Luxury : 1500 - 270 $ - 1 106 - 73,73%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 996 - 99,81%
Farm Level 2: 1000 - 15 $ - 997 - 99,67%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %14 080 - 70,40%
Average Income per Game1 790 290 $
Year to Date Revenue28 644 635 $
Farm
Home Games Left23
Average Attendance - %2 993 - 99,76%
Average Income per Game101 780 $
Year to Date Revenue1 526 706 $

Expense

Pro Players Total Salaries77 500 000 $
Farm Players Total Salaries1 267 500 $
Coaches Total Salaries7 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses33 362 490 $
Farm Year To Date Expenses749 664 $
Pro Salary Cap To Date30 612 490 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue39 386 373 $
Farm Estimated Season Revenue2 340 949 $
Pro Remaining Season Days68
Pro Expenses Per Days754 464 $
Pro Estimated Expenses51 303 552 $
Farm Remaining Season Days69
Farm Expenses Per Days17 412 $
Farm Estimated Expenses1 201 428 $
Estimated Season Expenses52 504 980 $
Season Salary Cap77 500 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $6 500 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 25 500 000 $
Current Bank Account56 897 485 $
Projected Bank Account46 119 827 $

Pro Players Salaries

Jake Guentzel 7 200 000 $ (5)
-Salary Remaining : 4 371 429 $
Quinn Hughes 6 100 000 $ (1)
-Salary Remaining : 3 703 571 $
Noah Hanifin 5 500 000 $ (2)
-Salary Remaining : 3 339 286 $
Tyler Seguin 5 500 000 $ (5)
-Salary Remaining : 3 339 286 $
Brent Burns 5 250 000 $ (1)
-Salary Remaining : 3 187 500 $
Jack Hughes 5 000 000 $ (1)
-Salary Remaining : 3 035 714 $
Ryan McDonagh 5 000 000 $ (1)
-Salary Remaining : 3 035 714 $
Chandler Stephenson 5 000 000 $ (1)
-Salary Remaining : 3 035 714 $
Tristan Jarry 4 950 000 $ (5)
-Salary Remaining : 3 005 357 $
Brock Boeser 4 750 000 $ (4)
-Salary Remaining : 2 883 929 $
Lawson Crouse 4 000 000 $ (5)
-Salary Remaining : 2 428 571 $
Rickard Rakell 3 750 000 $ (2)
-Salary Remaining : 2 276 786 $
Frank Vatrano 3 650 000 $ (3)
-Salary Remaining : 2 216 071 $
Colton Sissons 2 800 000 $ (2)
-Salary Remaining : 1 700 000 $
Radko Gudas 2 700 000 $ (4)
-Salary Remaining : 1 639 286 $
Casey DeSmith 2 000 000 $ (2)
-Salary Remaining : 1 214 286 $
Mattias Samuelsson 1 500 000 $ (3)
-Salary Remaining : 910 714 $
Trent Frederic 1 100 000 $ (4)
-Salary Remaining : 667 857 $
Ryan Poehling 900 000 $ (2)
-Salary Remaining : 546 429 $
Mark Kastelic 850 000 $ (2)
-Salary Remaining : 516 071 $
Total Pro Players20
Salary Commitment
Year 47 : 77 500 000 $
Year 48 : 51 150 000 $
Year 49 : 35 350 000 $
Year 50 : 30 200 000 $
Salary Average Commitment
Year 47 : 77 500 000 $
Year 48 : 51 150 000 $
Year 49 : 35 350 000 $
Year 50 : 30 200 000 $
Salary Cap with 1 Way Contract
Year 47 : 77 500 000 $
Year 48 : 51 150 000 $
Year 49 : 35 350 000 $
Year 50 : 30 200 000 $

Farm Players Salaries

Ridly Greig 310 000 $ (5)
Salary Remaining : 189 292 $
Duncan Keith 200 000 $ (1)
Salary Remaining : 122 124 $
Tyson Foerster 110 000 $ (4)
Salary Remaining : 67 168 $
Dustin Wolf 100 000 $ (4)
Salary Remaining : 61 062 $
Erik Kallgren 100 000 $ (2)
Salary Remaining : 61 062 $
Nicholas Robertson 100 000 $ (1)
Salary Remaining : 61 062 $
William Dufour 95 000 $ (4)
Salary Remaining : 58 009 $
Niko Mikkola 90 000 $ (1)
Salary Remaining : 54 956 $
Drew O'Connor 85 000 $ (1)
Salary Remaining : 51 903 $
Arturs Silovs 77 500 $ (4)
Salary Remaining : 47 323 $
Total Farm Players10
Salary Commitment
Year 47 : 1 267 500 $
Year 48 : 792 500 $
Year 49 : 692 500 $
Year 50 : 692 500 $
Salary Average Commitment
Year 47 : 1 267 500 $
Year 48 : 792 500 $
Year 49 : 692 500 $
Year 50 : 692 500 $

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 7000 - 130 $ - 4 752 - 67,88%
Level 2: 6000 - 90 $ - 3 814 - 63,57%
Level 3: 3000 - 50 $ - 2 180 - 72,66%
Level 4: 5000 - 30 $ - 4 542 - 90,85%
Luxury : 2000 - 210 $ - 1 389 - 69,46%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 45 $ - 1 613 - 80,63%
Farm Level 2: 1000 - 25 $ - 655 - 65,51%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %16 677 - 72,51%
Average Income per Game1 797 580 $
Year to Date Revenue28 761 276 $
Farm
Home Games Left23
Average Attendance - %2 268 - 75,59%
Average Income per Game106 736 $
Year to Date Revenue1 601 040 $

Expense

Pro Players Total Salaries55 050 000 $
Farm Players Total Salaries2 137 500 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses23 048 652 $
Farm Year To Date Expenses1 067 096 $
Pro Salary Cap To Date21 052 224 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue39 546 754 $
Farm Estimated Season Revenue2 454 928 $
Pro Remaining Season Days68
Pro Expenses Per Days536 161 $
Pro Estimated Expenses36 458 948 $
Farm Remaining Season Days69
Farm Expenses Per Days23 341 $
Farm Estimated Expenses1 610 529 $
Estimated Season Expenses38 069 477 $
Season Salary Cap53 850 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $30 150 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 1 850 000 $
Current Bank Account110 840 126 $
Projected Bank Account114 772 331 $

Pro Players Salaries

Dougie Hamilton 6 500 000 $ (3)
-Salary Remaining : 3 946 429 $
Martin Necas 6 000 000 $ (1)
-Salary Remaining : 3 642 857 $
Zach Werenski 5 500 000 $ (3)
-Salary Remaining : 3 339 286 $
Alex Chiasson 4 500 000 $ (1)
-Salary Remaining : 2 732 143 $
Ilya Samsonov 4 000 000 $ (1)
-Salary Remaining : 2 428 571 $
Nicklas Backstrom 4 000 000 $ (3)
-Salary Remaining : 2 428 571 $
Joel Edmundson 3 500 000 $ (3)
-Salary Remaining : 2 125 000 $
Dominik Kubalik 2 500 000 $ (4)
-Salary Remaining : 1 517 857 $
John Marino 2 250 000 $ (1)
-Salary Remaining : 1 366 071 $
Pheonix Copley 2 100 000 $ (3)
-Salary Remaining : 1 275 000 $
Arthur Kaliyev 2 000 000 $ (3)
-Salary Remaining : 1 214 286 $
Ryan McLeod 1 500 000 $ (3)
-Salary Remaining : 910 714 $
Ethan Bear 1 500 000 $ (3)
-Salary Remaining : 910 714 $
Kent Johnson 1 200 000 $ (2)
-Salary Remaining : 728 571 $
Erik Brannstrom 1 200 000 $ (4)
-Salary Remaining : 728 571 $
Philip Tomasino (Out of Payroll) 1 200 000 $ (2)
-Salary Remaining : 728 571 $
Taylor Raddysh 1 000 000 $ (2)
-Salary Remaining : 607 143 $
Jack McBain 1 000 000 $ (2)
-Salary Remaining : 607 143 $
Andrew Peeke 1 000 000 $ (1)
-Salary Remaining : 607 143 $
Pavel Dorofeyev 950 000 $ (2)
-Salary Remaining : 576 786 $
Jesper Boqvist 850 000 $ (1)
-Salary Remaining : 516 071 $
Kiefer Sherwood 800 000 $ (1)
-Salary Remaining : 485 714 $
Total Pro Players22
Salary Commitment
Year 47 : 55 050 000 $
Year 48 : 35 650 000 $
Year 49 : 30 300 000 $
Year 50 : 3 700 000 $
Salary Average Commitment
Year 47 : 55 050 000 $
Year 48 : 35 650 000 $
Year 49 : 30 300 000 $
Year 50 : 3 700 000 $
Salary Cap with 1 Way Contract
Year 47 : 55 050 000 $
Year 48 : 35 650 000 $
Year 49 : 30 300 000 $
Year 50 : 3 700 000 $

Farm Players Salaries

Emil Bemstrom 125 000 $ (1)
Salary Remaining : 76 327 $
Nils Lundkvist 107 500 $ (2)
Salary Remaining : 65 642 $
Fabian Zetterlund 100 000 $ (2)
Salary Remaining : 61 062 $
Ben McCartney 90 000 $ (2)
Salary Remaining : 54 956 $
Jacob Perreault 90 000 $ (2)
Salary Remaining : 54 956 $
Nikolai Knyzhov 90 000 $ (1)
Salary Remaining : 54 956 $
Kale Clague 90 000 $ (3)
Salary Remaining : 54 956 $
Liam Foudy 85 000 $ (1)
Salary Remaining : 51 903 $
Akito Hirose 82 500 $ (3)
Salary Remaining : 50 376 $
Kaedan Korczak 80 000 $ (2)
Salary Remaining : 48 850 $
Linus Hogberg 80 000 $ (2)
Salary Remaining : 48 850 $
Lucas Carlsson 80 000 $ (1)
Salary Remaining : 48 850 $
Joona Koppanen 77 500 $ (3)
Salary Remaining : 47 323 $
Alex Steeves 77 500 $ (2)
Salary Remaining : 47 323 $
Isaac Ratcliffe 77 500 $ (2)
Salary Remaining : 47 323 $
Joe Snively 75 000 $ (1)
Salary Remaining : 45 796 $
Michael Carcone 75 000 $ (1)
Salary Remaining : 45 796 $
Jonathan Davidsson 75 000 $ (1)
Salary Remaining : 45 796 $
Zach Sanford 75 000 $ (4)
Salary Remaining : 45 796 $
Dylan Coghlan 75 000 $ (3)
Salary Remaining : 45 796 $
Oskar Steen 75 000 $ (3)
Salary Remaining : 45 796 $
Otto Leskinen 75 000 $ (1)
Salary Remaining : 45 796 $
Artyom Zagidulin 70 000 $ (3)
Salary Remaining : 42 743 $
Drake Rymsha 70 000 $ (3)
Salary Remaining : 42 743 $
T.J. Tynan 70 000 $ (2)
Salary Remaining : 42 743 $
Bryan Little 70 000 $ (3)
Salary Remaining : 42 743 $
Total Farm Players26
Salary Commitment
Year 47 : 2 137 500 $
Year 48 : 1 457 500 $
Year 49 : 685 000 $
Year 50 : 75 000 $
Salary Average Commitment
Year 47 : 2 137 500 $
Year 48 : 1 457 500 $
Year 49 : 685 000 $
Year 50 : 75 000 $

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWayne Gretzky Arena
Level 1: 7000 - 100 $ - 6 494 - 92,78%
Level 2: 6000 - 65 $ - 5 705 - 95,09%
Level 3: 3000 - 35 $ - 2 870 - 95,66%
Level 4: 5000 - 20 $ - 4 878 - 97,57%
Luxury : 2000 - 200 $ - 1 705 - 85,26%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 65 $ - 1 117 - 55,86%
Farm Level 2: 1000 - 25 $ - 646 - 64,59%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %21 653 - 94,14%
Average Income per Game1 871 207 $
Year to Date Revenue29 939 316 $
Farm
Home Games Left23
Average Attendance - %1 763 - 58,77%
Average Income per Game106 520 $
Year to Date Revenue1 597 794 $

Expense

Pro Players Total Salaries63 500 000 $
Farm Players Total Salaries1 640 000 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses26 460 270 $
Farm Year To Date Expenses1 115 449 $
Pro Salary Cap To Date23 679 018 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue41 166 560 $
Farm Estimated Season Revenue2 449 951 $
Pro Remaining Season Days68
Pro Expenses Per Days593 750 $
Pro Estimated Expenses40 375 000 $
Farm Remaining Season Days69
Farm Expenses Per Days27 788 $
Farm Estimated Expenses1 917 372 $
Estimated Season Expenses42 292 372 $
Season Salary Cap58 500 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $25 500 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 6 500 000 $
Current Bank Account118 505 509 $
Projected Bank Account119 829 648 $

Pro Players Salaries

Alexander Radulov 6 000 000 $ (1)
-Salary Remaining : 3 642 857 $
Jordie Benn 6 000 000 $ (1)
-Salary Remaining : 3 642 857 $
Anders Nilsson (Out of Payroll) 5 000 000 $ (2)
-Salary Remaining : 3 035 714 $
Jean-Francois Berube 5 000 000 $ (1)
-Salary Remaining : 3 035 714 $
David Kase 4 000 000 $ (1)
-Salary Remaining : 2 428 571 $
Byron Froese 3 500 000 $ (4)
-Salary Remaining : 2 125 000 $
Jordan Nolan 3 000 000 $ (4)
-Salary Remaining : 1 821 429 $
Zack Kassian 3 000 000 $ (4)
-Salary Remaining : 1 821 429 $
Nikita Gusev 3 000 000 $ (1)
-Salary Remaining : 1 821 429 $
Alex Belzile 3 000 000 $ (4)
-Salary Remaining : 1 821 429 $
Jesper Froden 2 500 000 $ (2)
-Salary Remaining : 1 517 857 $
Calle Rosen 2 500 000 $ (4)
-Salary Remaining : 1 517 857 $
Alex Biega 2 500 000 $ (1)
-Salary Remaining : 1 517 857 $
Patric Hornqvist 2 500 000 $ (2)
-Salary Remaining : 1 517 857 $
Martin Hanzal 2 500 000 $ (2)
-Salary Remaining : 1 517 857 $
Morgan Geekie 1 250 000 $ (1)
-Salary Remaining : 758 929 $
Matty Beniers 1 200 000 $ (2)
-Salary Remaining : 728 571 $
Jack Quinn 1 200 000 $ (2)
-Salary Remaining : 728 571 $
David Jiricek 1 200 000 $ (4)
-Salary Remaining : 728 571 $
Corey Schueneman 1 000 000 $ (2)
-Salary Remaining : 607 143 $
Gustav Lindstrom 1 000 000 $ (1)
-Salary Remaining : 607 143 $
Urho Vaakanainen 850 000 $ (1)
-Salary Remaining : 516 071 $
Jake Chelios 800 000 $ (1)
-Salary Remaining : 485 714 $
Ben Bishop 500 000 $ (1)
-Salary Remaining : 303 571 $
Alexander Salak 500 000 $ (1)
-Salary Remaining : 303 571 $
Total Pro Players25
Salary Commitment
Year 47 : 63 500 000 $
Year 48 : 32 100 000 $
Year 49 : 16 200 000 $
Year 50 : 16 200 000 $
Salary Average Commitment
Year 47 : 63 500 000 $
Year 48 : 32 100 000 $
Year 49 : 16 200 000 $
Year 50 : 16 200 000 $
Salary Cap with 1 Way Contract
Year 47 : 63 500 000 $
Year 48 : 32 100 000 $
Year 49 : 16 200 000 $
Year 50 : 16 200 000 $

Farm Players Salaries

Zac Dalpe 250 000 $ (2)
Salary Remaining : 152 655 $
Brian Boyle 250 000 $ (2)
Salary Remaining : 152 655 $
Brandt Clarke 120 000 $ (4)
Salary Remaining : 73 274 $
Vasily Podkolzin 120 000 $ (2)
Salary Remaining : 73 274 $
Stanislav Svozil 100 000 $ (4)
Salary Remaining : 61 062 $
Benoit-Olivier Groulx 100 000 $ (2)
Salary Remaining : 61 062 $
Joseph Woll 90 000 $ (2)
Salary Remaining : 54 956 $
Lias Andersson 90 000 $ (1)
Salary Remaining : 54 956 $
Mason Geertsen 85 000 $ (2)
Salary Remaining : 51 903 $
Egor Yakovlev 80 000 $ (1)
Salary Remaining : 48 850 $
Patrik Berglund 80 000 $ (1)
Salary Remaining : 48 850 $
Ryan Kuffner 75 000 $ (2)
Salary Remaining : 45 796 $
Joshua Jacobs 75 000 $ (2)
Salary Remaining : 45 796 $
J.C. Beaudin 75 000 $ (1)
Salary Remaining : 45 796 $
Andrey Makarov 50 000 $ (1)
Salary Remaining : 30 531 $
Total Farm Players15
Salary Commitment
Year 47 : 1 640 000 $
Year 48 : 1 265 000 $
Year 49 : 220 000 $
Year 50 : 220 000 $
Salary Average Commitment
Year 47 : 1 640 000 $
Year 48 : 1 265 000 $
Year 49 : 220 000 $
Year 50 : 220 000 $

Halifax Thunder



Arena Capacity - Ticket Price
Attendance - %

Arena NameColt 45 Center
Level 1: 7000 - 125 $ - 4 983 - 71,19%
Level 2: 6000 - 75 $ - 4 873 - 81,21%
Level 3: 3000 - 40 $ - 2 795 - 93,18%
Level 4: 5000 - 30 $ - 4 469 - 89,39%
Luxury : 2000 - 205 $ - 1 703 - 85,14%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 45 $ - 1 652 - 82,61%
Farm Level 2: 1000 - 30 $ - 540 - 53,97%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %18 824 - 81,84%
Average Income per Game1 900 019 $
Year to Date Revenue30 400 308 $
Farm
Home Games Left23
Average Attendance - %2 192 - 73,06%
Average Income per Game108 647 $
Year to Date Revenue1 629 702 $

Expense

Pro Players Total Salaries57 075 000 $
Farm Players Total Salaries2 532 500 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses24 868 296 $
Farm Year To Date Expenses1 679 954 $
Pro Salary Cap To Date23 296 880 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue41 800 424 $
Farm Estimated Season Revenue2 498 876 $
Pro Remaining Season Days68
Pro Expenses Per Days545 312 $
Pro Estimated Expenses37 081 216 $
Farm Remaining Season Days69
Farm Expenses Per Days40 111 $
Farm Estimated Expenses2 767 659 $
Estimated Season Expenses39 848 875 $
Season Salary Cap57 075 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $26 925 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 5 075 000 $
Current Bank Account38 014 147 $
Projected Bank Account42 464 572 $

Pro Players Salaries

Cale Makar 10 500 000 $ (5)
-Salary Remaining : 6 375 000 $
Anze Kopitar 7 500 000 $ (2)
-Salary Remaining : 4 553 571 $
Jaccob Slavin 5 750 000 $ (1)
-Salary Remaining : 3 491 071 $
Jordan Binnington 4 000 000 $ (3)
-Salary Remaining : 2 428 571 $
Travis Hamonic 3 500 000 $ (2)
-Salary Remaining : 2 125 000 $
Kevin Shattenkirk 3 500 000 $ (1)
-Salary Remaining : 2 125 000 $
Artem Zub 2 500 000 $ (3)
-Salary Remaining : 1 517 857 $
Luke Kunin 2 300 000 $ (2)
-Salary Remaining : 1 396 429 $
Zemgus Girgensons 2 000 000 $ (1)
-Salary Remaining : 1 214 286 $
Vladislav Namestnikov 2 000 000 $ (2)
-Salary Remaining : 1 214 286 $
Sam Steel 2 000 000 $ (1)
-Salary Remaining : 1 214 286 $
Justin Schultz 1 650 000 $ (2)
-Salary Remaining : 1 001 786 $
Mike Hoffman 1 500 000 $ (3)
-Salary Remaining : 910 714 $
Luke Evangelista 1 100 000 $ (4)
-Salary Remaining : 667 857 $
Robert Bortuzzo 1 025 000 $ (2)
-Salary Remaining : 622 321 $
Kieffer Bellows 1 000 000 $ (1)
-Salary Remaining : 607 143 $
Pyotr Kochetkov 950 000 $ (2)
-Salary Remaining : 576 786 $
MacKenzie Entwistle 950 000 $ (3)
-Salary Remaining : 576 786 $
Kevin Bahl 900 000 $ (3)
-Salary Remaining : 546 429 $
Brendan Lemieux 850 000 $ (3)
-Salary Remaining : 516 071 $
Tyler Pitlick 800 000 $ (5)
-Salary Remaining : 485 714 $
Mathieu Olivier 800 000 $ (1)
-Salary Remaining : 485 714 $
Total Pro Players22
Salary Commitment
Year 47 : 57 075 000 $
Year 48 : 42 025 000 $
Year 49 : 23 100 000 $
Year 50 : 12 400 000 $
Salary Average Commitment
Year 47 : 57 075 000 $
Year 48 : 42 025 000 $
Year 49 : 23 100 000 $
Year 50 : 12 400 000 $
Salary Cap with 1 Way Contract
Year 47 : 57 075 000 $
Year 48 : 42 025 000 $
Year 49 : 23 100 000 $
Year 50 : 12 400 000 $

Farm Players Salaries

Matt Murray 350 000 $ (3)
Salary Remaining : 213 717 $
Spencer Stastney 185 000 $ (4)
Salary Remaining : 112 965 $
Brendan Gaunce 150 000 $ (5)
Salary Remaining : 91 593 $
Maxwell Willman 150 000 $ (5)
Salary Remaining : 91 593 $
Matej Blumel 150 000 $ (5)
Salary Remaining : 91 593 $
Milos Kelemen 115 000 $ (4)
Salary Remaining : 70 221 $
Michael Raffl 110 000 $ (2)
Salary Remaining : 67 168 $
Cam Dineen 100 000 $ (2)
Salary Remaining : 61 062 $
Garrett Pilon 95 000 $ (4)
Salary Remaining : 58 009 $
Nicholas Merkley 95 000 $ (2)
Salary Remaining : 58 009 $
Madison Bowey 95 000 $ (2)
Salary Remaining : 58 009 $
Brian Elliott 90 000 $ (1)
Salary Remaining : 54 956 $
Alex Turcotte 80 000 $ (2)
Salary Remaining : 48 850 $
Justin Kirkland 80 000 $ (1)
Salary Remaining : 48 850 $
Alexander Volkov 80 000 $ (1)
Salary Remaining : 48 850 $
Chris Wagner 77 500 $ (5)
Salary Remaining : 47 323 $
Zane McIntyre 77 500 $ (4)
Salary Remaining : 47 323 $
Colton White 77 500 $ (4)
Salary Remaining : 47 323 $
Rourke Chartier 77 500 $ (4)
Salary Remaining : 47 323 $
Jet Greaves 77 500 $ (4)
Salary Remaining : 47 323 $
Julius Honka 75 000 $ (5)
Salary Remaining : 45 796 $
Roland McKeown 75 000 $ (2)
Salary Remaining : 45 796 $
Valentin Zykov 70 000 $ (3)
Salary Remaining : 42 743 $
Total Farm Players23
Salary Commitment
Year 47 : 2 532 500 $
Year 48 : 2 282 500 $
Year 49 : 1 727 500 $
Year 50 : 1 307 500 $
Salary Average Commitment
Year 47 : 2 532 500 $
Year 48 : 2 282 500 $
Year 49 : 1 727 500 $
Year 50 : 1 307 500 $

Hamilton Tigers



Arena Capacity - Ticket Price
Attendance - %

Arena NameSmirnoff Arena
Level 1: 6500 - 95 $ - 5 848 - 89,97%
Level 2: 5500 - 65 $ - 4 446 - 80,83%
Level 3: 3000 - 40 $ - 2 226 - 74,19%
Level 4: 4500 - 29 $ - 3 724 - 82,76%
Luxury : 1500 - 200 $ - 1 478 - 98,52%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 35 $ - 1 979 - 98,94%
Farm Level 2: 1000 - 20 $ - 806 - 80,58%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %17 721 - 84,39%
Average Income per Game1 818 243 $
Year to Date Revenue29 091 894 $
Farm
Home Games Left23
Average Attendance - %2 785 - 92,82%
Average Income per Game102 452 $
Year to Date Revenue1 536 774 $

Expense

Pro Players Total Salaries83 705 000 $
Farm Players Total Salaries2 395 000 $
Coaches Total Salaries13 150 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses35 407 302 $
Farm Year To Date Expenses3 349 745 $
Pro Salary Cap To Date32 657 302 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue40 001 354 $
Farm Estimated Season Revenue2 356 387 $
Pro Remaining Season Days68
Pro Expenses Per Days809 866 $
Pro Estimated Expenses55 070 888 $
Farm Remaining Season Days69
Farm Expenses Per Days75 619 $
Farm Estimated Expenses5 217 711 $
Estimated Season Expenses60 288 599 $
Season Salary Cap83 705 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $295 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 31 705 000 $
Current Bank Account78 723 001 $
Projected Bank Account60 792 143 $

Pro Players Salaries

Vladimir Tarasenko 7 900 000 $ (2)
-Salary Remaining : 4 796 429 $
Nick Suzuki 7 500 000 $ (1)
-Salary Remaining : 4 553 571 $
Jesper Bratt 7 350 000 $ (5)
-Salary Remaining : 4 462 500 $
Johnny Gaudreau 6 750 000 $ (5)
-Salary Remaining : 4 098 214 $
Jacob Trouba 6 000 000 $ (2)
-Salary Remaining : 3 642 857 $
Devon Toews 5 930 000 $ (1)
-Salary Remaining : 3 600 357 $
Jordan Eberle 5 600 000 $ (5)
-Salary Remaining : 3 400 000 $
Adam Henrique 5 500 000 $ (3)
-Salary Remaining : 3 339 286 $
Mikael Granlund 5 250 000 $ (2)
-Salary Remaining : 3 187 500 $
Anthony DeAngelo 5 000 000 $ (5)
-Salary Remaining : 3 035 714 $
Nick Leddy 4 000 000 $ (2)
-Salary Remaining : 2 428 571 $
Tyler Bertuzzi 3 500 000 $ (4)
-Salary Remaining : 2 125 000 $
Calle Jarnkrok 2 500 000 $ (4)
-Salary Remaining : 1 517 857 $
Ben Chiarot 2 000 000 $ (4)
-Salary Remaining : 1 214 286 $
Antti Raanta 2 000 000 $ (4)
-Salary Remaining : 1 214 286 $
Tanner Jeannot 1 500 000 $ (3)
-Salary Remaining : 910 714 $
Kyle Okposo 1 025 000 $ (2)
-Salary Remaining : 622 321 $
Nick Perbix 950 000 $ (4)
-Salary Remaining : 576 786 $
Jaycob Megna 900 000 $ (1)
-Salary Remaining : 546 429 $
Rem Pitlick 900 000 $ (3)
-Salary Remaining : 546 429 $
Adam Werner 850 000 $ (1)
-Salary Remaining : 516 071 $
Curtis McKenzie 800 000 $ (1)
-Salary Remaining : 485 714 $
Total Pro Players22
Salary Commitment
Year 47 : 83 705 000 $
Year 48 : 67 725 000 $
Year 49 : 43 550 000 $
Year 50 : 35 650 000 $
Salary Average Commitment
Year 47 : 83 705 000 $
Year 48 : 67 725 000 $
Year 49 : 43 550 000 $
Year 50 : 35 650 000 $
Salary Cap with 1 Way Contract
Year 47 : 83 705 000 $
Year 48 : 67 725 000 $
Year 49 : 43 550 000 $
Year 50 : 35 650 000 $

Farm Players Salaries

Colin White 450 000 $ (1)
Salary Remaining : 274 779 $
Matt Dumba 400 000 $ (4)
Salary Remaining : 244 248 $
Ross Colton 240 000 $ (4)
Salary Remaining : 146 549 $
Anthony Duclair 225 000 $ (4)
Salary Remaining : 137 389 $
Ukko-Pekka Luukkonen 175 000 $ (3)
Salary Remaining : 106 858 $
Kevin Rooney 120 000 $ (2)
Salary Remaining : 73 274 $
Yegor Chinakhov 110 000 $ (2)
Salary Remaining : 67 168 $
Sheldon Dries 100 000 $ (4)
Salary Remaining : 61 062 $
Adam Gaudette 100 000 $ (2)
Salary Remaining : 61 062 $
Josh Leivo 100 000 $ (4)
Salary Remaining : 61 062 $
Michael Pezzetta 100 000 $ (2)
Salary Remaining : 61 062 $
Mikhail Maltsev 100 000 $ (2)
Salary Remaining : 61 062 $
Jordan Gross 100 000 $ (4)
Salary Remaining : 61 062 $
Laurent Dauphin 75 000 $ (4)
Salary Remaining : 45 796 $
Total Farm Players14
Salary Commitment
Year 47 : 2 395 000 $
Year 48 : 1 945 000 $
Year 49 : 1 415 000 $
Year 50 : 1 240 000 $
Salary Average Commitment
Year 47 : 2 395 000 $
Year 48 : 1 945 000 $
Year 49 : 1 415 000 $
Year 50 : 1 240 000 $

Houston Supernova



Arena Capacity - Ticket Price
Attendance - %

Arena NameThunder Dome
Level 1: 6500 - 114 $ - 6 155 - 94,70%
Level 2: 5000 - 78 $ - 4 490 - 89,79%
Level 3: 2500 - 46 $ - 2 500 - 99,98%
Level 4: 4500 - 31 $ - 3 971 - 88,25%
Luxury : 1500 - 240 $ - 1 270 - 84,69%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 65 $ - 1 147 - 57,36%
Farm Level 2: 1000 - 20 $ - 824 - 82,43%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %18 386 - 91,93%
Average Income per Game1 913 849 $
Year to Date Revenue30 621 579 $
Farm
Home Games Left23
Average Attendance - %1 971 - 65,71%
Average Income per Game109 259 $
Year to Date Revenue1 638 882 $

Expense

Pro Players Total Salaries80 050 000 $
Farm Players Total Salaries1 507 500 $
Coaches Total Salaries5 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses33 115 620 $
Farm Year To Date Expenses894 236 $
Pro Salary Cap To Date31 468 299 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue42 104 671 $
Farm Estimated Season Revenue2 512 952 $
Pro Remaining Season Days68
Pro Expenses Per Days754 911 $
Pro Estimated Expenses51 333 948 $
Farm Remaining Season Days69
Farm Expenses Per Days20 420 $
Farm Estimated Expenses1 408 980 $
Estimated Season Expenses52 742 928 $
Season Salary Cap80 050 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $3 950 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 28 050 000 $
Current Bank Account17 884 212 $
Projected Bank Account9 758 907 $

Pro Players Salaries

Leon Draisaitl 12 500 000 $ (3)
-Salary Remaining : 7 589 286 $
William Nylander 8 000 000 $ (3)
-Salary Remaining : 4 857 143 $
Jordan Kyrou 7 500 000 $ (4)
-Salary Remaining : 4 553 571 $
Linus Ullmark 6 000 000 $ (5)
-Salary Remaining : 3 642 857 $
Adrian Kempe 6 000 000 $ (5)
-Salary Remaining : 3 642 857 $
Rasmus Dahlin 5 500 000 $ (1)
-Salary Remaining : 3 339 286 $
Ryan Nugent-Hopkins 5 500 000 $ (2)
-Salary Remaining : 3 339 286 $
Phillip Danault 4 900 000 $ (4)
-Salary Remaining : 2 975 000 $
Jamie Oleksiak 3 500 000 $ (4)
-Salary Remaining : 2 125 000 $
Josh Manson 3 000 000 $ (3)
-Salary Remaining : 1 821 429 $
Jonas Siegenthaler 2 300 000 $ (4)
-Salary Remaining : 1 396 429 $
Vince Dunn 2 000 000 $ (1)
-Salary Remaining : 1 214 286 $
Jesper Fast 2 000 000 $ (1)
-Salary Remaining : 1 214 286 $
K'Andre Miller 2 000 000 $ (1)
-Salary Remaining : 1 214 286 $
Noel Acciari 1 500 000 $ (3)
-Salary Remaining : 910 714 $
Daniel Vladar 1 500 000 $ (2)
-Salary Remaining : 910 714 $
Ilya Mikheyev 1 500 000 $ (1)
-Salary Remaining : 910 714 $
Kevin Stenlund 1 300 000 $ (5)
-Salary Remaining : 789 286 $
Jarred Tinordi 1 000 000 $ (1)
-Salary Remaining : 607 143 $
Danton Heinen 900 000 $ (4)
-Salary Remaining : 546 429 $
Connor Dewar 900 000 $ (2)
-Salary Remaining : 546 429 $
Cooper Marody 750 000 $ (4)
-Salary Remaining : 455 357 $
Total Pro Players22
Salary Commitment
Year 47 : 80 050 000 $
Year 48 : 66 050 000 $
Year 49 : 58 150 000 $
Year 50 : 33 150 000 $
Salary Average Commitment
Year 47 : 80 050 000 $
Year 48 : 66 050 000 $
Year 49 : 58 150 000 $
Year 50 : 33 150 000 $
Salary Cap with 1 Way Contract
Year 47 : 80 050 000 $
Year 48 : 66 050 000 $
Year 49 : 58 150 000 $
Year 50 : 33 150 000 $

Farm Players Salaries

Kevin Lankinen 150 000 $ (3)
Salary Remaining : 91 593 $
Robin Salo 100 000 $ (2)
Salary Remaining : 61 062 $
Maxim Mamin 100 000 $ (1)
Salary Remaining : 61 062 $
Adam Huska 95 000 $ (2)
Salary Remaining : 58 009 $
Joona Luoto 77 500 $ (3)
Salary Remaining : 47 323 $
Bobby McMann 77 500 $ (4)
Salary Remaining : 47 323 $
David Gust 77 500 $ (2)
Salary Remaining : 47 323 $
Jackson LaCombe 77 500 $ (4)
Salary Remaining : 47 323 $
Jacob Lucchini 77 500 $ (1)
Salary Remaining : 47 323 $
Nick DeSimone 77 500 $ (3)
Salary Remaining : 47 323 $
Oskar Olausson 77 500 $ (4)
Salary Remaining : 47 323 $
Gustav Olofsson 77 500 $ (3)
Salary Remaining : 47 323 $
Gage Quinney 77 500 $ (3)
Salary Remaining : 47 323 $
Mitch Reinke 75 000 $ (4)
Salary Remaining : 45 796 $
Chase Pearson 75 000 $ (2)
Salary Remaining : 45 796 $
Joel L'Esperance 75 000 $ (4)
Salary Remaining : 45 796 $
Joel Hanley 70 000 $ (3)
Salary Remaining : 42 743 $
Gerald Mayhew 70 000 $ (3)
Salary Remaining : 42 743 $
Total Farm Players18
Salary Commitment
Year 47 : 1 507 500 $
Year 48 : 1 330 000 $
Year 49 : 982 500 $
Year 50 : 382 500 $
Salary Average Commitment
Year 47 : 1 507 500 $
Year 48 : 1 330 000 $
Year 49 : 982 500 $
Year 50 : 382 500 $

London Spartiates



Arena Capacity - Ticket Price
Attendance - %

Arena NameKingdom Arena
Level 1: 6000 - 100 $ - 5 999 - 99,98%
Level 2: 5000 - 70 $ - 5 000 - 99,99%
Level 3: 2250 - 60 $ - 1 820 - 80,87%
Level 4: 4000 - 40 $ - 2 865 - 71,62%
Luxury : 1250 - 200 $ - 1 250 - 100,00%
Total Capacity :18500
Farm
Farm Level 1: 2000 - 75 $ - 973 - 48,63%
Farm Level 2: 1000 - 30 $ - 538 - 53,85%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %16 933 - 91,53%
Average Income per Game1 708 370 $
Year to Date Revenue27 333 912 $
Farm
Home Games Left23
Average Attendance - %1 511 - 50,37%
Average Income per Game106 925 $
Year to Date Revenue1 603 872 $

Expense

Pro Players Total Salaries75 250 000 $
Farm Players Total Salaries3 847 500 $
Coaches Total Salaries4 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses30 879 903 $
Farm Year To Date Expenses1 768 159 $
Pro Salary Cap To Date29 281 692 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue37 584 129 $
Farm Estimated Season Revenue2 459 270 $
Pro Remaining Season Days68
Pro Expenses Per Days703 125 $
Pro Estimated Expenses47 812 500 $
Farm Remaining Season Days69
Farm Expenses Per Days40 243 $
Farm Estimated Expenses2 776 767 $
Estimated Season Expenses50 589 267 $
Season Salary Cap75 250 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $8 750 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 23 250 000 $
Current Bank Account64 548 423 $
Projected Bank Account54 002 555 $

Pro Players Salaries

Brad Marchand 8 500 000 $ (2)
-Salary Remaining : 5 160 714 $
Jeff Skinner 6 000 000 $ (5)
-Salary Remaining : 3 642 857 $
Frederik Andersen 6 000 000 $ (3)
-Salary Remaining : 3 642 857 $
Jared Spurgeon 6 000 000 $ (3)
-Salary Remaining : 3 642 857 $
Mats Zuccarello 5 750 000 $ (2)
-Salary Remaining : 3 491 071 $
Viktor Arvidsson 5 200 000 $ (3)
-Salary Remaining : 3 157 143 $
Jonas Brodin 5 000 000 $ (5)
-Salary Remaining : 3 035 714 $
Ryan Hartman 4 200 000 $ (1)
-Salary Remaining : 2 550 000 $
Connor Murphy 4 000 000 $ (5)
-Salary Remaining : 2 428 571 $
Daniel Sprong 3 150 000 $ (3)
-Salary Remaining : 1 912 500 $
Scott Harrington 3 000 000 $ (5)
-Salary Remaining : 1 821 429 $
Derek Stepan 3 000 000 $ (5)
-Salary Remaining : 1 821 429 $
Nick Jensen 2 500 000 $ (2)
-Salary Remaining : 1 517 857 $
Nick Bonino 2 500 000 $ (2)
-Salary Remaining : 1 517 857 $
Jack Campbell 2 500 000 $ (4)
-Salary Remaining : 1 517 857 $
Jeff Carter 2 000 000 $ (4)
-Salary Remaining : 1 214 286 $
Eeli Tolvanen 1 900 000 $ (2)
-Salary Remaining : 1 153 571 $
Kailer Yamamoto 1 800 000 $ (4)
-Salary Remaining : 1 092 857 $
Brett Kulak 1 300 000 $ (2)
-Salary Remaining : 789 286 $
Klim Kostin 950 000 $ (1)
-Salary Remaining : 576 786 $
Total Pro Players20
Salary Commitment
Year 47 : 75 250 000 $
Year 48 : 70 100 000 $
Year 49 : 47 650 000 $
Year 50 : 27 300 000 $
Salary Average Commitment
Year 47 : 75 250 000 $
Year 48 : 70 100 000 $
Year 49 : 47 650 000 $
Year 50 : 27 300 000 $
Salary Cap with 1 Way Contract
Year 47 : 75 250 000 $
Year 48 : 70 100 000 $
Year 49 : 47 650 000 $
Year 50 : 27 300 000 $

Farm Players Salaries

Alex Goligoski 450 000 $ (1)
Salary Remaining : 274 779 $
Paul Byron 400 000 $ (2)
Salary Remaining : 244 248 $
Mathieu Perreault 400 000 $ (2)
Salary Remaining : 244 248 $
Cedric Paquette 350 000 $ (2)
Salary Remaining : 213 717 $
Mark Friedman 300 000 $ (5)
Salary Remaining : 183 186 $
Hunter McKown 265 000 $ (4)
Salary Remaining : 161 814 $
Tanner Pearson 250 000 $ (2)
Salary Remaining : 152 655 $
Nico Daws 110 000 $ (2)
Salary Remaining : 67 168 $
Zach Bogosian 95 000 $ (1)
Salary Remaining : 58 009 $
Vinni Lettieri 90 000 $ (4)
Salary Remaining : 54 956 $
Mason Shaw 80 000 $ (2)
Salary Remaining : 48 850 $
Sheldon Rempal 77 500 $ (5)
Salary Remaining : 47 323 $
Kristian Reichel 77 500 $ (5)
Salary Remaining : 47 323 $
Max McCormick 77 500 $ (5)
Salary Remaining : 47 323 $
Vitaly Abramov 77 500 $ (5)
Salary Remaining : 47 323 $
Alex Formenton 77 500 $ (5)
Salary Remaining : 47 323 $
Andrew Poturalski 77 500 $ (5)
Salary Remaining : 47 323 $
Brogan Rafferty 77 500 $ (5)
Salary Remaining : 47 323 $
Brian Pinho 75 000 $ (1)
Salary Remaining : 45 796 $
Dylan McIlrath 75 000 $ (3)
Salary Remaining : 45 796 $
Taylor Fedun 75 000 $ (3)
Salary Remaining : 45 796 $
Kole Sherwood 75 000 $ (4)
Salary Remaining : 45 796 $
Kevin Gravel 75 000 $ (3)
Salary Remaining : 45 796 $
Ivan Prosvetov 70 000 $ (3)
Salary Remaining : 42 743 $
Nic Petan 70 000 $ (3)
Salary Remaining : 42 743 $
Total Farm Players25
Salary Commitment
Year 47 : 3 847 500 $
Year 48 : 3 227 500 $
Year 49 : 1 637 500 $
Year 50 : 1 272 500 $
Salary Average Commitment
Year 47 : 3 847 500 $
Year 48 : 3 227 500 $
Year 49 : 1 637 500 $
Year 50 : 1 272 500 $

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJacobs Center
Level 1: 6500 - 109 $ - 6 311 - 97,10%
Level 2: 5500 - 72 $ - 5 402 - 98,22%
Level 3: 2500 - 45 $ - 2 500 - 100,00%
Level 4: 4500 - 31 $ - 4 058 - 90,18%
Luxury : 1500 - 221 $ - 1 366 - 91,06%
Total Capacity :20500
Farm
Farm Level 1: 2000 - 35 $ - 1 994 - 99,72%
Farm Level 2: 1000 - 15 $ - 997 - 99,66%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %19 637 - 95,79%
Average Income per Game1 940 446 $
Year to Date Revenue31 047 141 $
Farm
Home Games Left23
Average Attendance - %2 991 - 99,70%
Average Income per Game101 704 $
Year to Date Revenue1 525 554 $

Expense

Pro Players Total Salaries56 750 000 $
Farm Players Total Salaries1 852 500 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses22 926 340 $
Farm Year To Date Expenses1 179 204 $
Pro Salary Cap To Date22 029 908 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue42 689 819 $
Farm Estimated Season Revenue2 339 183 $
Pro Remaining Season Days68
Pro Expenses Per Days520 089 $
Pro Estimated Expenses35 366 052 $
Farm Remaining Season Days69
Farm Expenses Per Days25 243 $
Farm Estimated Expenses1 741 767 $
Estimated Season Expenses37 107 819 $
Season Salary Cap55 800 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $28 200 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 3 800 000 $
Current Bank Account126 718 148 $
Projected Bank Account134 639 331 $

Pro Players Salaries

Stephane Da Costa 8 000 000 $ (1)
-Salary Remaining : 4 857 143 $
Jonathan Racine 8 000 000 $ (1)
-Salary Remaining : 4 857 143 $
Kaapo Kakko 5 000 000 $ (1)
-Salary Remaining : 3 035 714 $
Jonathan Bernier 4 000 000 $ (1)
-Salary Remaining : 2 428 571 $
James van Riemsdyk 4 000 000 $ (1)
-Salary Remaining : 2 428 571 $
Marcus Foligno 2 500 000 $ (5)
-Salary Remaining : 1 517 857 $
Jonathan Drouin 2 500 000 $ (4)
-Salary Remaining : 1 517 857 $
MacKenzie Blackwood (Out of Payroll) 2 500 000 $ (3)
-Salary Remaining : 1 517 857 $
Joel Armia 2 200 000 $ (2)
-Salary Remaining : 1 335 714 $
Sammy Blais 1 500 000 $ (1)
-Salary Remaining : 910 714 $
Tyson Jost 1 500 000 $ (1)
-Salary Remaining : 910 714 $
Philipp Kurashev 1 500 000 $ (3)
-Salary Remaining : 910 714 $
Josh Brown 1 500 000 $ (3)
-Salary Remaining : 910 714 $
Juuso Valimaki 1 200 000 $ (2)
-Salary Remaining : 728 571 $
J.J. Moser 1 200 000 $ (2)
-Salary Remaining : 728 571 $
Marco Rossi 1 200 000 $ (2)
-Salary Remaining : 728 571 $
Jake Neighbours 1 100 000 $ (2)
-Salary Remaining : 667 857 $
Colin Blackwell 1 000 000 $ (2)
-Salary Remaining : 607 143 $
Joel Hofer 1 000 000 $ (2)
-Salary Remaining : 607 143 $
Alexander Alexeyev 950 000 $ (2)
-Salary Remaining : 576 786 $
Alexey Toropchenko 950 000 $ (2)
-Salary Remaining : 576 786 $
Felix Sandstrom (Out of Payroll) 950 000 $ (2)
-Salary Remaining : 576 786 $
Dennis Gilbert 900 000 $ (3)
-Salary Remaining : 546 429 $
Jakub Zboril 900 000 $ (4)
-Salary Remaining : 546 429 $
Austin Wagner 850 000 $ (3)
-Salary Remaining : 516 071 $
Guillaume Brisebois 800 000 $ (4)
-Salary Remaining : 485 714 $
Victor Rask 775 000 $ (5)
-Salary Remaining : 470 536 $
Tyler Angle 775 000 $ (4)
-Salary Remaining : 470 536 $
Total Pro Players28
Salary Commitment
Year 47 : 59 250 000 $
Year 48 : 27 250 000 $
Year 49 : 15 500 000 $
Year 50 : 8 250 000 $
Salary Average Commitment
Year 47 : 59 250 000 $
Year 48 : 27 250 000 $
Year 49 : 15 500 000 $
Year 50 : 8 250 000 $
Salary Cap with 1 Way Contract
Year 47 : 59 250 000 $
Year 48 : 27 250 000 $
Year 49 : 15 500 000 $
Year 50 : 8 250 000 $

Farm Players Salaries

Jamie Drysdale 200 000 $ (3)
Salary Remaining : 122 124 $
Marco Kasper 120 000 $ (4)
Salary Remaining : 73 274 $
Andreas Johnsson 100 000 $ (4)
Salary Remaining : 61 062 $
Scott Reedy 100 000 $ (2)
Salary Remaining : 61 062 $
Markus Niemelainen 95 000 $ (2)
Salary Remaining : 58 009 $
Owen Beck 95 000 $ (4)
Salary Remaining : 58 009 $
Valtteri Puustinen 90 000 $ (2)
Salary Remaining : 54 956 $
Ivan Chekhovich 90 000 $ (3)
Salary Remaining : 54 956 $
Jesse Ylonen 90 000 $ (3)
Salary Remaining : 54 956 $
Olli Juolevi 90 000 $ (3)
Salary Remaining : 54 956 $
Michael Dipietro 85 000 $ (4)
Salary Remaining : 51 903 $
Janne Kuokkanen 85 000 $ (3)
Salary Remaining : 51 903 $
Sean Day 85 000 $ (2)
Salary Remaining : 51 903 $
Lucas Wallmark 85 000 $ (4)
Salary Remaining : 51 903 $
Nicholas Baptiste 77 500 $ (5)
Salary Remaining : 47 323 $
Dillon Heatherington 75 000 $ (1)
Salary Remaining : 45 796 $
Otto Koivula 75 000 $ (1)
Salary Remaining : 45 796 $
Connor Bunnaman 75 000 $ (1)
Salary Remaining : 45 796 $
Alan Quine 70 000 $ (4)
Salary Remaining : 42 743 $
David Farrance 70 000 $ (3)
Salary Remaining : 42 743 $
Total Farm Players20
Salary Commitment
Year 47 : 1 852 500 $
Year 48 : 1 627 500 $
Year 49 : 1 257 500 $
Year 50 : 632 500 $
Salary Average Commitment
Year 47 : 1 852 500 $
Year 48 : 1 627 500 $
Year 49 : 1 257 500 $
Year 50 : 632 500 $

Miami Heat



Arena Capacity - Ticket Price
Attendance - %

Arena NameMiami Arena
Level 1: 6000 - 115 $ - 5 599 - 93,31%
Level 2: 5000 - 75 $ - 4 667 - 93,33%
Level 3: 2500 - 48 $ - 2 265 - 90,61%
Level 4: 4000 - 35 $ - 3 350 - 83,75%
Luxury : 1000 - 240 $ - 1 000 - 100,00%
Total Capacity :18500
Farm
Farm Level 1: 3000 - 35 $ - 2 988 - 99,58%
Farm Level 2: 2000 - 15 $ - 1 995 - 99,75%
Farm Total Capacity :5000

Income

Home Games Left21
Average Attendance - %16 881 - 91,25%
Average Income per Game1 751 799 $
Year to Date Revenue29 780 590 $
Farm
Home Games Left22
Average Attendance - %4 982 - 99,65%
Average Income per Game161 384 $
Year to Date Revenue2 582 142 $

Expense

Pro Players Total Salaries63 300 000 $
Farm Players Total Salaries2 065 000 $
Coaches Total Salaries6 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses26 928 793 $
Farm Year To Date Expenses2 004 543 $
Pro Salary Cap To Date24 321 650 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue36 787 788 $
Farm Estimated Season Revenue3 550 445 $
Pro Remaining Season Days68
Pro Expenses Per Days600 893 $
Pro Estimated Expenses40 860 724 $
Farm Remaining Season Days69
Farm Expenses Per Days40 398 $
Farm Estimated Expenses2 787 462 $
Estimated Season Expenses43 648 186 $
Season Salary Cap58 050 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $25 950 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 6 050 000 $
Current Bank Account91 442 017 $
Projected Bank Account88 132 064 $

Pro Players Salaries

Keith Yandle 6 000 000 $ (1)
-Salary Remaining : 3 642 857 $
Justin Auger 6 000 000 $ (1)
-Salary Remaining : 3 642 857 $
Shane Harper 6 000 000 $ (1)
-Salary Remaining : 3 642 857 $
Shea Weber (Out of Payroll) 6 000 000 $ (1)
-Salary Remaining : 3 642 857 $
Landon Bow (Out of Payroll) 6 000 000 $ (1)
-Salary Remaining : 3 642 857 $
Taylor Hall 5 000 000 $ (1)
-Salary Remaining : 3 035 714 $
Adam Brooks 4 000 000 $ (1)
-Salary Remaining : 2 428 571 $
Joel Farabee 3 800 000 $ (3)
-Salary Remaining : 2 307 143 $
Gustav Nyquist (Out of Payroll) 3 250 000 $ (1)
-Salary Remaining : 1 973 214 $
Owen Tippett 3 000 000 $ (4)
-Salary Remaining : 1 821 429 $
Cam York 3 000 000 $ (1)
-Salary Remaining : 1 821 429 $
Ville Heinola 2 000 000 $ (4)
-Salary Remaining : 1 214 286 $
Louis Domingue 2 000 000 $ (3)
-Salary Remaining : 1 214 286 $
Travis Dermott 2 000 000 $ (4)
-Salary Remaining : 1 214 286 $
Brandon Halverson (Out of Payroll) 2 000 000 $ (1)
-Salary Remaining : 1 214 286 $
Michael Houser 2 000 000 $ (3)
-Salary Remaining : 1 214 286 $
Casey Cizikas 1 500 000 $ (1)
-Salary Remaining : 910 714 $
Mason McTavish 1 200 000 $ (2)
-Salary Remaining : 728 571 $
Dawson Mercer 1 200 000 $ (2)
-Salary Remaining : 728 571 $
Owen Power 1 200 000 $ (2)
-Salary Remaining : 728 571 $
Jack Drury 1 000 000 $ (2)
-Salary Remaining : 607 143 $
Wyatt Kalynuk 1 000 000 $ (2)
-Salary Remaining : 607 143 $
Alec Regula 1 000 000 $ (2)
-Salary Remaining : 607 143 $
A.J. Greer 1 000 000 $ (5)
-Salary Remaining : 607 143 $
Dylan Holloway 900 000 $ (4)
-Salary Remaining : 546 429 $
Alex Vlasic 900 000 $ (2)
-Salary Remaining : 546 429 $
Beck Malenstyn 800 000 $ (1)
-Salary Remaining : 485 714 $
Brett Ritchie 775 000 $ (1)
-Salary Remaining : 470 536 $
Oliver Kylington 775 000 $ (5)
-Salary Remaining : 470 536 $
Total Pro Players29
Salary Commitment
Year 47 : 75 300 000 $
Year 48 : 24 975 000 $
Year 49 : 17 475 000 $
Year 50 : 9 675 000 $
Salary Average Commitment
Year 47 : 75 300 000 $
Year 48 : 24 975 000 $
Year 49 : 17 475 000 $
Year 50 : 9 675 000 $
Salary Cap with 1 Way Contract
Year 47 : 75 300 000 $
Year 48 : 24 975 000 $
Year 49 : 17 475 000 $
Year 50 : 9 675 000 $

Farm Players Salaries

Jonathan Dahlen 400 000 $ (1)
Salary Remaining : 244 248 $
Quinton Byfield 300 000 $ (3)
Salary Remaining : 183 186 $
Shane Pinto 250 000 $ (2)
Salary Remaining : 152 655 $
Connor McMichael 200 000 $ (3)
Salary Remaining : 122 124 $
Wyatt Johnston 120 000 $ (4)
Salary Remaining : 73 274 $
Luke Hughes 120 000 $ (4)
Salary Remaining : 73 274 $
Dominic Turgeon 100 000 $ (1)
Salary Remaining : 61 062 $
Bobby Brink 100 000 $ (2)
Salary Remaining : 61 062 $
Connor Ingram 90 000 $ (2)
Salary Remaining : 54 956 $
Reilly Walsh 85 000 $ (2)
Salary Remaining : 51 903 $
Marc McLaughlin 75 000 $ (4)
Salary Remaining : 45 796 $
Filip Hallander 75 000 $ (2)
Salary Remaining : 45 796 $
Jeremy Davies 75 000 $ (2)
Salary Remaining : 45 796 $
Jackson Cates 75 000 $ (4)
Salary Remaining : 45 796 $
Total Farm Players14
Salary Commitment
Year 47 : 2 065 000 $
Year 48 : 1 565 000 $
Year 49 : 890 000 $
Year 50 : 390 000 $
Salary Average Commitment
Year 47 : 2 065 000 $
Year 48 : 1 565 000 $
Year 49 : 890 000 $
Year 50 : 390 000 $

Moncton Wildcats



Arena Capacity - Ticket Price
Attendance - %

Arena NameMoncton Coliseum
Level 1: 7000 - 105 $ - 6 453 - 92,18%
Level 2: 5250 - 75 $ - 4 794 - 91,31%
Level 3: 4000 - 45 $ - 2 768 - 69,20%
Level 4: 5000 - 25 $ - 4 705 - 94,11%
Luxury : 1750 - 178 $ - 1 713 - 97,89%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 992 - 99,60%
Farm Level 2: 1000 - 15 $ - 997 - 99,65%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %20 433 - 88,84%
Average Income per Game1 901 009 $
Year to Date Revenue30 416 146 $
Farm
Home Games Left23
Average Attendance - %2 989 - 99,62%
Average Income per Game101 602 $
Year to Date Revenue1 524 024 $

Expense

Pro Players Total Salaries53 800 000 $
Farm Players Total Salaries1 217 500 $
Coaches Total Salaries1 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses21 712 057 $
Farm Year To Date Expenses836 154 $
Pro Salary Cap To Date21 095 090 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue41 822 201 $
Farm Estimated Season Revenue2 336 837 $
Pro Remaining Season Days68
Pro Expenses Per Days489 286 $
Pro Estimated Expenses33 271 448 $
Farm Remaining Season Days69
Farm Expenses Per Days16 969 $
Farm Estimated Expenses1 170 861 $
Estimated Season Expenses34 442 309 $
Season Salary Cap52 600 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $31 400 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 600 000 $
Current Bank Account67 108 267 $
Projected Bank Account76 824 996 $

Pro Players Salaries

Jakub Voracek 6 000 000 $ (1)
-Salary Remaining : 3 642 857 $
Thomas Harley 5 000 000 $ (3)
-Salary Remaining : 3 035 714 $
Brandon Saad 4 500 000 $ (3)
-Salary Remaining : 2 732 143 $
Josh Norris (Out of Payroll) 4 500 000 $ (1)
-Salary Remaining : 2 732 143 $
Damon Severson 4 100 000 $ (2)
-Salary Remaining : 2 489 286 $
Austin Czarnik 4 000 000 $ (1)
-Salary Remaining : 2 428 571 $
Sam Gagner 4 000 000 $ (1)
-Salary Remaining : 2 428 571 $
Frederick Gaudreau 3 250 000 $ (1)
-Salary Remaining : 1 973 214 $
William Borgen 2 500 000 $ (2)
-Salary Remaining : 1 517 857 $
Carson Soucy 2 000 000 $ (1)
-Salary Remaining : 1 214 286 $
Oskar Sundqvist 2 000 000 $ (1)
-Salary Remaining : 1 214 286 $
Jake Allen 2 000 000 $ (3)
-Salary Remaining : 1 214 286 $
Ty Smith 1 500 000 $ (2)
-Salary Remaining : 910 714 $
Akira Schmid (Out of Payroll) 1 200 000 $ (1)
-Salary Remaining : 728 571 $
Thomas Bordeleau 1 200 000 $ (2)
-Salary Remaining : 728 571 $
Calvin de Haan 1 100 000 $ (1)
-Salary Remaining : 667 857 $
Tyler Johnson 1 025 000 $ (3)
-Salary Remaining : 622 321 $
Collin Delia 1 000 000 $ (2)
-Salary Remaining : 607 143 $
Ian Mitchell 1 000 000 $ (1)
-Salary Remaining : 607 143 $
Saku Maenalanen 1 000 000 $ (2)
-Salary Remaining : 607 143 $
Julien Gauthier 950 000 $ (3)
-Salary Remaining : 576 786 $
Brock Faber 925 000 $ (4)
-Salary Remaining : 561 607 $
Hendrix Lapierre 900 000 $ (4)
-Salary Remaining : 546 429 $
Karson Kuhlman 900 000 $ (2)
-Salary Remaining : 546 429 $
Tim Berni 875 000 $ (5)
-Salary Remaining : 531 250 $
Arber Xhekaj 875 000 $ (4)
-Salary Remaining : 531 250 $
Total Pro Players26
Salary Commitment
Year 47 : 58 300 000 $
Year 48 : 29 250 000 $
Year 49 : 17 050 000 $
Year 50 : 3 575 000 $
Salary Average Commitment
Year 47 : 58 300 000 $
Year 48 : 29 250 000 $
Year 49 : 17 050 000 $
Year 50 : 3 575 000 $
Salary Cap with 1 Way Contract
Year 47 : 58 300 000 $
Year 48 : 29 250 000 $
Year 49 : 17 050 000 $
Year 50 : 3 575 000 $

Farm Players Salaries

Alexander Holtz 150 000 $ (3)
Salary Remaining : 91 593 $
Jakob Pelletier 120 000 $ (4)
Salary Remaining : 73 274 $
Will Butcher 95 000 $ (3)
Salary Remaining : 58 009 $
Tyler Kleven 95 000 $ (1)
Salary Remaining : 58 009 $
Mac Hollowell 95 000 $ (3)
Salary Remaining : 58 009 $
Carl Dahlstrom 90 000 $ (3)
Salary Remaining : 54 956 $
Tobias Bjornfot 90 000 $ (4)
Salary Remaining : 54 956 $
Joshua Ho-Sang 85 000 $ (3)
Salary Remaining : 51 903 $
Cole Reinhardt 85 000 $ (1)
Salary Remaining : 51 903 $
Alexei Melnichuk 80 000 $ (1)
Salary Remaining : 48 850 $
Samuel Fagemo 80 000 $ (2)
Salary Remaining : 48 850 $
Jean-Luc Foudy 77 500 $ (4)
Salary Remaining : 47 323 $
Marc Michaelis 75 000 $ (3)
Salary Remaining : 45 796 $
Total Farm Players13
Salary Commitment
Year 47 : 1 217 500 $
Year 48 : 957 500 $
Year 49 : 877 500 $
Year 50 : 287 500 $
Salary Average Commitment
Year 47 : 1 217 500 $
Year 48 : 957 500 $
Year 49 : 877 500 $
Year 50 : 287 500 $

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Molson
Level 1: 7000 - 100 $ - 6 672 - 95,31%
Level 2: 6000 - 80 $ - 4 216 - 70,27%
Level 3: 3000 - 50 $ - 2 126 - 70,86%
Level 4: 5000 - 30 $ - 4 672 - 93,45%
Luxury : 2000 - 130 $ - 1 887 - 94,35%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 987 - 99,34%
Farm Level 2: 1000 - 15 $ - 995 - 99,49%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %19 573 - 85,10%
Average Income per Game1 795 500 $
Year to Date Revenue26 932 500 $
Farm
Home Games Left23
Average Attendance - %2 982 - 99,39%
Average Income per Game101 357 $
Year to Date Revenue1 520 358 $

Expense

Pro Players Total Salaries84 650 000 $
Farm Players Total Salaries3 112 500 $
Coaches Total Salaries8 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses35 438 851 $
Farm Year To Date Expenses1 622 576 $
Pro Salary Cap To Date31 734 588 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue41 296 500 $
Farm Estimated Season Revenue2 331 216 $
Pro Remaining Season Days68
Pro Expenses Per Days822 768 $
Pro Estimated Expenses55 948 224 $
Farm Remaining Season Days69
Farm Expenses Per Days36 394 $
Farm Estimated Expenses2 511 186 $
Estimated Season Expenses58 459 410 $
Season Salary Cap83 875 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $125 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 31 875 000 $
Current Bank Account13 421 328 $
Projected Bank Account(1 410 366 $)

Pro Players Salaries

Victor Hedman 8 500 000 $ (3)
-Salary Remaining : 5 160 714 $
John Carlson 7 250 000 $ (5)
-Salary Remaining : 4 401 786 $
Hampus Lindholm 6 500 000 $ (4)
-Salary Remaining : 3 946 429 $
Sergei Bobrovsky 6 250 000 $ (5)
-Salary Remaining : 3 794 643 $
Ryan O'Reilly 5 500 000 $ (5)
-Salary Remaining : 3 339 286 $
Sean Monahan 5 000 000 $ (5)
-Salary Remaining : 3 035 714 $
Tyler Myers 4 800 000 $ (1)
-Salary Remaining : 2 914 286 $
David Perron 4 700 000 $ (2)
-Salary Remaining : 2 853 571 $
David Krejci 4 200 000 $ (1)
-Salary Remaining : 2 550 000 $
Max Domi 4 000 000 $ (3)
-Salary Remaining : 2 428 571 $
Ivan Barbashev 3 500 000 $ (1)
-Salary Remaining : 2 125 000 $
Jordan Staal 3 000 000 $ (4)
-Salary Remaining : 1 821 429 $
Jason Zucker 3 000 000 $ (3)
-Salary Remaining : 1 821 429 $
Alexander Kerfoot 2 900 000 $ (4)
-Salary Remaining : 1 760 714 $
Nikita Zadorov 2 850 000 $ (1)
-Salary Remaining : 1 730 357 $
Barclay Goodrow 2 800 000 $ (2)
-Salary Remaining : 1 700 000 $
Christian Dvorak 2 500 000 $ (1)
-Salary Remaining : 1 517 857 $
Filip Chytil 1 750 000 $ (1)
-Salary Remaining : 1 062 500 $
Victor Mete 850 000 $ (5)
-Salary Remaining : 516 071 $
Keith Kinkaid 850 000 $ (3)
-Salary Remaining : 516 071 $
Brady Keeper 800 000 $ (2)
-Salary Remaining : 485 714 $
Stefan Noesen 800 000 $ (2)
-Salary Remaining : 485 714 $
Joe Thornton 800 000 $ (1)
-Salary Remaining : 485 714 $
Mike Smith 775 000 $ (1)
-Salary Remaining : 470 536 $
Ryan Murray (Out of Payroll) 775 000 $ (1)
-Salary Remaining : 470 536 $
Total Pro Players25
Salary Commitment
Year 47 : 84 650 000 $
Year 48 : 62 700 000 $
Year 49 : 53 600 000 $
Year 50 : 37 250 000 $
Salary Average Commitment
Year 47 : 84 650 000 $
Year 48 : 62 700 000 $
Year 49 : 53 600 000 $
Year 50 : 37 250 000 $
Salary Cap with 1 Way Contract
Year 47 : 84 650 000 $
Year 48 : 62 700 000 $
Year 49 : 53 600 000 $
Year 50 : 37 250 000 $

Farm Players Salaries

Sean Couturier 700 000 $ (1)
Salary Remaining : 427 434 $
Oliver Ekman-Larsson 250 000 $ (4)
Salary Remaining : 152 655 $
Yegor Sharangovich 200 000 $ (1)
Salary Remaining : 122 124 $
Kasperi Kapanen 175 000 $ (1)
Salary Remaining : 106 858 $
Kaapo Kahkonen 150 000 $ (1)
Salary Remaining : 91 593 $
Yakov Trenin 150 000 $ (3)
Salary Remaining : 91 593 $
Alexandre Texier 120 000 $ (4)
Salary Remaining : 73 274 $
Christian Fischer 102 500 $ (3)
Salary Remaining : 62 588 $
Mads Sogaard 102 500 $ (3)
Salary Remaining : 62 588 $
Jansen Harkins 92 500 $ (1)
Salary Remaining : 56 482 $
Jake Gardiner 90 000 $ (2)
Salary Remaining : 54 956 $
Parker Kelly 90 000 $ (3)
Salary Remaining : 54 956 $
Xavier Ouellet 90 000 $ (2)
Salary Remaining : 54 956 $
Austin Strand 85 000 $ (3)
Salary Remaining : 51 903 $
Chris Driedger 85 000 $ (4)
Salary Remaining : 51 903 $
Dmitrij Jaskin 80 000 $ (3)
Salary Remaining : 48 850 $
Semyon Der-Arguchintsev 80 000 $ (4)
Salary Remaining : 48 850 $
Ryan Murphy 80 000 $ (2)
Salary Remaining : 48 850 $
Nikolay Goldobin 80 000 $ (1)
Salary Remaining : 48 850 $
Robbie Russo 80 000 $ (2)
Salary Remaining : 48 850 $
MacKenzie MacEachern 80 000 $ (4)
Salary Remaining : 48 850 $
Michael Sgarbossa (Out of Payroll) 80 000 $ (2)
Salary Remaining : 48 850 $
Jayden Halbgewachs 75 000 $ (2)
Salary Remaining : 45 796 $
Filip Chlapik 75 000 $ (3)
Salary Remaining : 45 796 $
Total Farm Players24
Salary Commitment
Year 47 : 3 192 500 $
Year 48 : 1 795 000 $
Year 49 : 1 300 000 $
Year 50 : 615 000 $
Salary Average Commitment
Year 47 : 3 192 500 $
Year 48 : 1 795 000 $
Year 49 : 1 300 000 $
Year 50 : 615 000 $

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameAréna Patrick Roy
Level 1: 6000 - 126 $ - 5 001 - 83,34%
Level 2: 5250 - 75 $ - 4 813 - 91,67%
Level 3: 2250 - 51 $ - 2 076 - 92,25%
Level 4: 4000 - 33 $ - 3 593 - 89,82%
Luxury : 1500 - 235 $ - 1 279 - 85,25%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 40 $ - 1 990 - 99,49%
Farm Level 2: 1000 - 20 $ - 816 - 81,61%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %16 761 - 88,21%
Average Income per Game1 819 134 $
Year to Date Revenue29 106 145 $
Farm
Home Games Left23
Average Attendance - %2 806 - 93,53%
Average Income per Game115 096 $
Year to Date Revenue1 726 440 $

Expense

Pro Players Total Salaries60 425 000 $
Farm Players Total Salaries2 640 000 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses24 486 170 $
Farm Year To Date Expenses1 154 518 $
Pro Salary Cap To Date22 887 944 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue40 020 949 $
Farm Estimated Season Revenue2 647 208 $
Pro Remaining Season Days68
Pro Expenses Per Days548 438 $
Pro Estimated Expenses37 293 784 $
Farm Remaining Season Days69
Farm Expenses Per Days27 788 $
Farm Estimated Expenses1 917 372 $
Estimated Season Expenses39 211 156 $
Season Salary Cap60 425 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $23 575 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 8 425 000 $
Current Bank Account97 228 003 $
Projected Bank Account100 685 004 $

Pro Players Salaries

Jason Robertson 8 000 000 $ (3)
-Salary Remaining : 4 857 143 $
John Gibson 6 000 000 $ (2)
-Salary Remaining : 3 642 857 $
John-Jason Peterka 5 250 000 $ (5)
-Salary Remaining : 3 187 500 $
Noah Dobson 5 000 000 $ (1)
-Salary Remaining : 3 035 714 $
Matias Maccelli 4 750 000 $ (5)
-Salary Remaining : 2 883 929 $
Jaden Schwartz 4 250 000 $ (5)
-Salary Remaining : 2 580 357 $
Kirby Dach 4 000 000 $ (3)
-Salary Remaining : 2 428 571 $
Jesperi Kotkaniemi 3 500 000 $ (2)
-Salary Remaining : 2 125 000 $
Phil Kessel 2 500 000 $ (3)
-Salary Remaining : 1 517 857 $
Peyton Krebs 2 500 000 $ (2)
-Salary Remaining : 1 517 857 $
Justin Barron 2 000 000 $ (3)
-Salary Remaining : 1 214 286 $
Sam Montembeault 1 500 000 $ (4)
-Salary Remaining : 910 714 $
Dylan Guenther 1 200 000 $ (3)
-Salary Remaining : 728 571 $
Jonatan Berggren 1 200 000 $ (2)
-Salary Remaining : 728 571 $
Michael Kesselring 1 100 000 $ (4)
-Salary Remaining : 667 857 $
Matt Nieto 1 025 000 $ (2)
-Salary Remaining : 622 321 $
Jake Livingstone 1 000 000 $ (4)
-Salary Remaining : 607 143 $
Matt Kiersted 1 000 000 $ (1)
-Salary Remaining : 607 143 $
Wyatt Kaiser 1 000 000 $ (4)
-Salary Remaining : 607 143 $
Aatu Raty 1 000 000 $ (3)
-Salary Remaining : 607 143 $
Dmitri Samorukov 900 000 $ (3)
-Salary Remaining : 546 429 $
Dakota Mermis 900 000 $ (3)
-Salary Remaining : 546 429 $
Lukas Reichel 850 000 $ (2)
-Salary Remaining : 516 071 $
Total Pro Players23
Salary Commitment
Year 47 : 60 425 000 $
Year 48 : 54 425 000 $
Year 49 : 39 350 000 $
Year 50 : 18 850 000 $
Salary Average Commitment
Year 47 : 60 425 000 $
Year 48 : 54 425 000 $
Year 49 : 39 350 000 $
Year 50 : 18 850 000 $
Salary Cap with 1 Way Contract
Year 47 : 60 425 000 $
Year 48 : 54 425 000 $
Year 49 : 39 350 000 $
Year 50 : 18 850 000 $

Farm Players Salaries

Viktor Lodin 500 000 $ (2)
Salary Remaining : 305 310 $
Antti Suomela 450 000 $ (2)
Salary Remaining : 274 779 $
Oscar Klefbom 400 000 $ (2)
Salary Remaining : 244 248 $
Gregory Hofmann 290 000 $ (1)
Salary Remaining : 177 080 $
Grigori Denisenko 150 000 $ (1)
Salary Remaining : 91 593 $
Brendan Perlini 130 000 $ (2)
Salary Remaining : 79 381 $
Devon Levi 120 000 $ (3)
Salary Remaining : 73 274 $
Adam Clendening 110 000 $ (2)
Salary Remaining : 67 168 $
Arvid Soderblom 100 000 $ (3)
Salary Remaining : 61 062 $
Sean Farrell 100 000 $ (4)
Salary Remaining : 61 062 $
Matthew Coronato 100 000 $ (3)
Salary Remaining : 61 062 $
Lukas Rousek 100 000 $ (4)
Salary Remaining : 61 062 $
Jake Leschyshyn 90 000 $ (4)
Salary Remaining : 54 956 $
Total Farm Players13
Salary Commitment
Year 47 : 2 640 000 $
Year 48 : 2 200 000 $
Year 49 : 610 000 $
Year 50 : 290 000 $
Salary Average Commitment
Year 47 : 2 640 000 $
Year 48 : 2 200 000 $
Year 49 : 610 000 $
Year 50 : 290 000 $

Nunavut Mystery



Arena Capacity - Ticket Price
Attendance - %

Arena NameNunavut Dome
Level 1: 6000 - 130 $ - 4 772 - 79,53%
Level 2: 5000 - 80 $ - 4 260 - 85,20%
Level 3: 2250 - 55 $ - 1 959 - 87,08%
Level 4: 4000 - 40 $ - 2 897 - 72,42%
Luxury : 1250 - 240 $ - 1 218 - 97,40%
Total Capacity :18500
Farm
Farm Level 1: 2000 - 35 $ - 1 989 - 99,43%
Farm Level 2: 1000 - 15 $ - 998 - 99,78%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %15 105 - 81,65%
Average Income per Game1 772 360 $
Year to Date Revenue28 357 758 $
Farm
Home Games Left22
Average Attendance - %2 986 - 99,54%
Average Income per Game101 479 $
Year to Date Revenue1 623 666 $

Expense

Pro Players Total Salaries61 525 000 $
Farm Players Total Salaries647 500 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses22 586 606 $
Farm Year To Date Expenses856 286 $
Pro Salary Cap To Date21 838 831 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue38 991 917 $
Farm Estimated Season Revenue2 232 541 $
Pro Remaining Season Days68
Pro Expenses Per Days558 259 $
Pro Estimated Expenses37 961 612 $
Farm Remaining Season Days69
Farm Expenses Per Days14 580 $
Farm Estimated Expenses1 006 020 $
Estimated Season Expenses38 967 632 $
Season Salary Cap61 525 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $22 475 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 9 525 000 $
Current Bank Account90 659 864 $
Projected Bank Account92 916 690 $

Pro Players Salaries

Samuel Girard 4 750 000 $ (1)
-Salary Remaining : 2 883 929 $
Alex Galchenyuk 4 000 000 $ (1)
-Salary Remaining : 2 428 571 $
Luke Gazdic 4 000 000 $ (1)
-Salary Remaining : 2 428 571 $
Lukas Vejdemo 4 000 000 $ (1)
-Salary Remaining : 2 428 571 $
Anthony Peluso 4 000 000 $ (1)
-Salary Remaining : 2 428 571 $
Steven Santini 4 000 000 $ (1)
-Salary Remaining : 2 428 571 $
Antoine Roussel 4 000 000 $ (1)
-Salary Remaining : 2 428 571 $
Tom Sestito 4 000 000 $ (1)
-Salary Remaining : 2 428 571 $
Kevan Miller 4 000 000 $ (1)
-Salary Remaining : 2 428 571 $
Glenn Gawdin 3 500 000 $ (1)
-Salary Remaining : 2 125 000 $
Wayne Simmonds 3 000 000 $ (1)
-Salary Remaining : 1 821 429 $
Markus Granlund 2 500 000 $ (1)
-Salary Remaining : 1 517 857 $
Markus Hannikainen 2 500 000 $ (1)
-Salary Remaining : 1 517 857 $
Veini Vehvilainen 2 500 000 $ (1)
-Salary Remaining : 1 517 857 $
Shane Wright 1 200 000 $ (4)
-Salary Remaining : 728 571 $
Seth Jarvis 1 200 000 $ (2)
-Salary Remaining : 728 571 $
Cole Sillinger 1 200 000 $ (2)
-Salary Remaining : 728 571 $
Nikita Tryamkin 1 000 000 $ (2)
-Salary Remaining : 607 143 $
Jordan Harris 950 000 $ (2)
-Salary Remaining : 576 786 $
Nikita Nesterenko (Out of Payroll) 900 000 $ (4)
-Salary Remaining : 546 429 $
Daniil Miromanov 900 000 $ (2)
-Salary Remaining : 546 429 $
Jiri Patera 775 000 $ (4)
-Salary Remaining : 470 536 $
Libor Hajek 750 000 $ (4)
-Salary Remaining : 455 357 $
Ken Appleby 700 000 $ (2)
-Salary Remaining : 425 000 $
Jacob De La Rose 700 000 $ (1)
-Salary Remaining : 425 000 $
John Persson 700 000 $ (1)
-Salary Remaining : 425 000 $
Libor Sulak 700 000 $ (1)
-Salary Remaining : 425 000 $
Total Pro Players27
Salary Commitment
Year 47 : 62 425 000 $
Year 48 : 9 575 000 $
Year 49 : 3 625 000 $
Year 50 : 3 625 000 $
Salary Average Commitment
Year 47 : 62 425 000 $
Year 48 : 9 575 000 $
Year 49 : 3 625 000 $
Year 50 : 3 625 000 $
Salary Cap with 1 Way Contract
Year 47 : 62 425 000 $
Year 48 : 9 575 000 $
Year 49 : 3 625 000 $
Year 50 : 3 625 000 $

Farm Players Salaries

Paul Ladue 250 000 $ (1)
Salary Remaining : 152 655 $
Zach Sawchenko 90 000 $ (2)
Salary Remaining : 54 956 $
Cole Koepke 82 500 $ (4)
Salary Remaining : 50 376 $
Marian Studenic 80 000 $ (3)
Salary Remaining : 48 850 $
Charles Hudon 75 000 $ (3)
Salary Remaining : 45 796 $
Brandon Baddock 70 000 $ (2)
Salary Remaining : 42 743 $
Total Farm Players6
Salary Commitment
Year 47 : 647 500 $
Year 48 : 397 500 $
Year 49 : 237 500 $
Year 50 : 82 500 $
Salary Average Commitment
Year 47 : 647 500 $
Year 48 : 397 500 $
Year 49 : 237 500 $
Year 50 : 82 500 $

Ottawa Lumberjacks



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 7000 - 125 $ - 5 034 - 71,92%
Level 2: 6000 - 90 $ - 3 755 - 62,59%
Level 3: 3000 - 55 $ - 1 920 - 64,00%
Level 4: 5000 - 25 $ - 4 700 - 93,99%
Luxury : 2000 - 200 $ - 1 757 - 87,87%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 992 - 99,61%
Farm Level 2: 1000 - 15 $ - 1 000 - 99,97%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %17 166 - 74,64%
Average Income per Game1 850 186 $
Year to Date Revenue29 602 980 $
Farm
Home Games Left23
Average Attendance - %2 992 - 99,73%
Average Income per Game101 664 $
Year to Date Revenue1 524 954 $

Expense

Pro Players Total Salaries81 200 000 $
Farm Players Total Salaries3 287 500 $
Coaches Total Salaries6 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses34 361 605 $
Farm Year To Date Expenses1 893 892 $
Pro Salary Cap To Date32 040 175 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue40 704 098 $
Farm Estimated Season Revenue2 338 263 $
Pro Remaining Season Days68
Pro Expenses Per Days769 643 $
Pro Estimated Expenses52 335 724 $
Farm Remaining Season Days69
Farm Expenses Per Days45 022 $
Farm Estimated Expenses3 106 518 $
Estimated Season Expenses55 442 242 $
Season Salary Cap81 200 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $2 800 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 29 200 000 $
Current Bank Account91 981 910 $
Projected Bank Account79 582 029 $

Pro Players Salaries

David Pastrnak 9 000 000 $ (1)
-Salary Remaining : 5 464 286 $
Mika Zibanejad 8 500 000 $ (1)
-Salary Remaining : 5 160 714 $
Roman Josi 8 500 000 $ (4)
-Salary Remaining : 5 160 714 $
Alex Pietrangelo 8 000 000 $ (4)
-Salary Remaining : 4 857 143 $
J.T. Miller 8 000 000 $ (3)
-Salary Remaining : 4 857 143 $
Igor Shesterkin 6 250 000 $ (1)
-Salary Remaining : 3 794 643 $
Artturi Lehkonen 4 800 000 $ (5)
-Salary Remaining : 2 914 286 $
Mike Matheson 4 000 000 $ (1)
-Salary Remaining : 2 428 571 $
Teuvo Teravainen 3 750 000 $ (1)
-Salary Remaining : 2 276 786 $
Jean-Gabriel Pageau 3 000 000 $ (4)
-Salary Remaining : 1 821 429 $
Michael Bunting 2 750 000 $ (1)
-Salary Remaining : 1 669 643 $
Jake DeBrusk 2 750 000 $ (1)
-Salary Remaining : 1 669 643 $
Brandon Hagel 2 500 000 $ (1)
-Salary Remaining : 1 517 857 $
Jeremy Swayman 2 250 000 $ (1)
-Salary Remaining : 1 366 071 $
Morgan Frost 2 000 000 $ (4)
-Salary Remaining : 1 214 286 $
Zach Whitecloud 1 200 000 $ (3)
-Salary Remaining : 728 571 $
Jani Hakanpaa 1 200 000 $ (3)
-Salary Remaining : 728 571 $
Logan O'Connor 1 000 000 $ (3)
-Salary Remaining : 607 143 $
Dylan Samberg 950 000 $ (2)
-Salary Remaining : 576 786 $
Jay Beagle 800 000 $ (1)
-Salary Remaining : 485 714 $
Total Pro Players20
Salary Commitment
Year 47 : 81 200 000 $
Year 48 : 38 650 000 $
Year 49 : 37 700 000 $
Year 50 : 26 300 000 $
Salary Average Commitment
Year 47 : 81 200 000 $
Year 48 : 38 650 000 $
Year 49 : 37 700 000 $
Year 50 : 26 300 000 $
Salary Cap with 1 Way Contract
Year 47 : 81 200 000 $
Year 48 : 38 650 000 $
Year 49 : 37 700 000 $
Year 50 : 26 300 000 $

Farm Players Salaries

Mikko Koskinen 350 000 $ (2)
Salary Remaining : 213 717 $
Conor Garland 300 000 $ (3)
Salary Remaining : 183 186 $
Trevor Moore 200 000 $ (4)
Salary Remaining : 122 124 $
Rasmus Asplund 125 000 $ (1)
Salary Remaining : 76 327 $
Josh Mahura 125 000 $ (4)
Salary Remaining : 76 327 $
Kirill Marchenko 120 000 $ (4)
Salary Remaining : 73 274 $
Ronald Attard 102 500 $ (3)
Salary Remaining : 62 588 $
Nils Hoglander 100 000 $ (3)
Salary Remaining : 61 062 $
Josh Archibald 100 000 $ (3)
Salary Remaining : 61 062 $
Riley Stillman 100 000 $ (4)
Salary Remaining : 61 062 $
Jordan Spence 100 000 $ (2)
Salary Remaining : 61 062 $
Chris Wideman 95 000 $ (3)
Salary Remaining : 58 009 $
Aliaksei Protas 95 000 $ (2)
Salary Remaining : 58 009 $
Brett Leason 95 000 $ (2)
Salary Remaining : 58 009 $
Phillip Di Giuseppe 90 000 $ (3)
Salary Remaining : 54 956 $
Kyle Burroughs 90 000 $ (3)
Salary Remaining : 54 956 $
Rudolfs Balcers 90 000 $ (4)
Salary Remaining : 54 956 $
Sam Carrick 85 000 $ (3)
Salary Remaining : 51 903 $
Declan Chisholm 80 000 $ (2)
Salary Remaining : 48 850 $
Joey Keane 80 000 $ (1)
Salary Remaining : 48 850 $
Jeffrey Viel 80 000 $ (3)
Salary Remaining : 48 850 $
Matt Irwin 80 000 $ (1)
Salary Remaining : 48 850 $
Nikita Okhotyuk 80 000 $ (2)
Salary Remaining : 48 850 $
Tristen Robins 80 000 $ (4)
Salary Remaining : 48 850 $
Justus Annunen 80 000 $ (2)
Salary Remaining : 48 850 $
Ben Gleason 80 000 $ (4)
Salary Remaining : 48 850 $
Joey Anderson 80 000 $ (4)
Salary Remaining : 48 850 $
Jack Studnicka 80 000 $ (4)
Salary Remaining : 48 850 $
Sean Walker 75 000 $ (4)
Salary Remaining : 45 796 $
Adam Wilcox 50 000 $ (1)
Salary Remaining : 30 531 $
Total Farm Players30
Salary Commitment
Year 47 : 3 287 500 $
Year 48 : 2 952 500 $
Year 49 : 2 072 500 $
Year 50 : 1 030 000 $
Salary Average Commitment
Year 47 : 3 287 500 $
Year 48 : 2 952 500 $
Year 49 : 2 072 500 $
Year 50 : 1 030 000 $

Quebec Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Vidéotron
Level 1: 7000 - 95 $ - 6 630 - 94,72%
Level 2: 6000 - 70 $ - 5 501 - 91,69%
Level 3: 3000 - 52 $ - 2 025 - 67,50%
Level 4: 5000 - 30 $ - 4 505 - 90,10%
Luxury : 2000 - 190 $ - 1 761 - 88,04%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 50 $ - 1 437 - 71,86%
Farm Level 2: 1000 - 25 $ - 654 - 65,44%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %20 423 - 88,79%
Average Income per Game1 907 982 $
Year to Date Revenue30 527 706 $
Farm
Home Games Left22
Average Attendance - %2 092 - 69,72%
Average Income per Game105 863 $
Year to Date Revenue1 693 800 $

Expense

Pro Players Total Salaries76 525 000 $
Farm Players Total Salaries3 228 755 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses32 830 363 $
Farm Year To Date Expenses2 025 334 $
Pro Salary Cap To Date32 044 649 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue41 975 596 $
Farm Estimated Season Revenue2 328 975 $
Pro Remaining Season Days68
Pro Expenses Per Days701 116 $
Pro Estimated Expenses47 675 888 $
Farm Remaining Season Days69
Farm Expenses Per Days46 272 $
Farm Estimated Expenses3 192 768 $
Estimated Season Expenses50 868 656 $
Season Salary Cap76 525 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $7 475 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 24 525 000 $
Current Bank Account95 263 884 $
Projected Bank Account88 699 799 $

Pro Players Salaries

Drew Doughty 10 000 000 $ (3)
-Salary Remaining : 6 071 429 $
Matthew Tkachuk 8 500 000 $ (1)
-Salary Remaining : 5 160 714 $
Sidney Crosby 8 000 000 $ (3)
-Salary Remaining : 4 857 143 $
Mark Stone 7 500 000 $ (4)
-Salary Remaining : 4 553 571 $
Rasmus Andersson 6 250 000 $ (5)
-Salary Remaining : 3 794 643 $
Drake Batherson 5 500 000 $ (1)
-Salary Remaining : 3 339 286 $
Mattias Ekholm 5 250 000 $ (4)
-Salary Remaining : 3 187 500 $
Travis Konecny (Out of Payroll) 5 000 000 $ (1)
-Salary Remaining : 3 035 714 $
Marc-Andre Fleury 5 000 000 $ (4)
-Salary Remaining : 3 035 714 $
Tom Wilson 4 500 000 $ (4)
-Salary Remaining : 2 732 143 $
Brandon Carlo 3 500 000 $ (3)
-Salary Remaining : 2 125 000 $
Ian Cole 3 000 000 $ (3)
-Salary Remaining : 1 821 429 $
Sean Durzi 1 700 000 $ (2)
-Salary Remaining : 1 032 143 $
Sam Lafferty 1 500 000 $ (1)
-Salary Remaining : 910 714 $
Jake Evans 1 400 000 $ (1)
-Salary Remaining : 850 000 $
Joonas Korpisalo 1 250 000 $ (1)
-Salary Remaining : 758 929 $
Matthew Boldy 1 200 000 $ (2)
-Salary Remaining : 728 571 $
Derek Ryan 950 000 $ (1)
-Salary Remaining : 576 786 $
Milan Lucic 775 000 $ (3)
-Salary Remaining : 470 536 $
Rafael Harvey-Pinard 750 000 $ (2)
-Salary Remaining : 455 357 $
Total Pro Players20
Salary Commitment
Year 47 : 81 525 000 $
Year 48 : 57 425 000 $
Year 49 : 53 775 000 $
Year 50 : 28 500 000 $
Salary Average Commitment
Year 47 : 81 525 000 $
Year 48 : 57 425 000 $
Year 49 : 53 775 000 $
Year 50 : 28 500 000 $
Salary Cap with 1 Way Contract
Year 47 : 81 525 000 $
Year 48 : 57 425 000 $
Year 49 : 53 775 000 $
Year 50 : 28 500 000 $

Farm Players Salaries

Ryan Reaves 500 000 $ (1)
Salary Remaining : 305 310 $
Marco Scandella 375 000 $ (2)
Salary Remaining : 228 982 $
Justin Braun 200 000 $ (2)
Salary Remaining : 122 124 $
Jeff Malott 133 300 $ (2)
Salary Remaining : 81 396 $
Ross Johnston 127 955 $ (3)
Salary Remaining : 78 132 $
Simon Edvinsson 120 000 $ (4)
Salary Remaining : 73 274 $
Nicolas Aube-Kubel 100 000 $ (4)
Salary Remaining : 61 062 $
Reese Johnson 95 000 $ (3)
Salary Remaining : 58 009 $
Marcus Bjork 90 000 $ (2)
Salary Remaining : 54 956 $
Aidan McDonough 90 000 $ (4)
Salary Remaining : 54 956 $
Mike Hardman 87 500 $ (3)
Salary Remaining : 53 429 $
Filip Roos 82 500 $ (4)
Salary Remaining : 50 376 $
Santeri Hatakka 80 000 $ (2)
Salary Remaining : 48 850 $
James Hamblin 77 500 $ (4)
Salary Remaining : 47 323 $
Cole McWard 77 500 $ (4)
Salary Remaining : 47 323 $
Brandon Gormley 77 500 $ (4)
Salary Remaining : 47 323 $
Eetu Makiniemi 77 500 $ (4)
Salary Remaining : 47 323 $
Matthew Kessel 77 500 $ (4)
Salary Remaining : 47 323 $
Joel Teasdale 77 500 $ (4)
Salary Remaining : 47 323 $
Parker Wotherspoon 77 500 $ (4)
Salary Remaining : 47 323 $
Pavol Regenda 77 500 $ (4)
Salary Remaining : 47 323 $
Kyle Criscuolo 77 500 $ (1)
Salary Remaining : 47 323 $
Joey Daccord 75 000 $ (4)
Salary Remaining : 45 796 $
Linus Sandin 75 000 $ (1)
Salary Remaining : 45 796 $
John Hayden 75 000 $ (4)
Salary Remaining : 45 796 $
Joseph Cramarossa 75 000 $ (2)
Salary Remaining : 45 796 $
Christopher Gibson 75 000 $ (2)
Salary Remaining : 45 796 $
Darren Helm 75 000 $ (1)
Salary Remaining : 45 796 $
Total Farm Players28
Salary Commitment
Year 47 : 3 228 755 $
Year 48 : 2 501 255 $
Year 49 : 1 472 955 $
Year 50 : 1 162 500 $
Salary Average Commitment
Year 47 : 3 153 755 $
Year 48 : 2 476 255 $
Year 49 : 1 447 955 $
Year 50 : 1 137 500 $

Regina Pats



Arena Capacity - Ticket Price
Attendance - %

Arena NameVodka Center
Level 1: 7000 - 140 $ - 4 341 - 62,02%
Level 2: 6000 - 90 $ - 3 693 - 61,55%
Level 3: 3000 - 50 $ - 2 140 - 71,32%
Level 4: 5000 - 40 $ - 2 900 - 58,00%
Luxury : 2000 - 220 $ - 1 366 - 68,32%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 991 - 99,53%
Farm Level 2: 1000 - 15 $ - 999 - 99,88%
Farm Total Capacity :3000

Income

Home Games Left21
Average Attendance - %14 441 - 62,79%
Average Income per Game1 756 533 $
Year to Date Revenue29 861 064 $
Farm
Home Games Left23
Average Attendance - %2 989 - 99,65%
Average Income per Game101 584 $
Year to Date Revenue1 523 754 $

Expense

Pro Players Total Salaries83 675 000 $
Farm Players Total Salaries2 502 500 $
Coaches Total Salaries8 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses34 885 933 $
Farm Year To Date Expenses1 187 876 $
Pro Salary Cap To Date30 638 171 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue36 887 197 $
Farm Estimated Season Revenue2 336 423 $
Pro Remaining Season Days68
Pro Expenses Per Days818 527 $
Pro Estimated Expenses55 659 836 $
Farm Remaining Season Days69
Farm Expenses Per Days26 571 $
Farm Estimated Expenses1 833 399 $
Estimated Season Expenses57 493 235 $
Season Salary Cap83 675 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $325 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 31 675 000 $
Current Bank Account72 439 375 $
Projected Bank Account54 169 760 $

Pro Players Salaries

Kirill Kaprizov 9 000 000 $ (3)
-Salary Remaining : 5 464 286 $
Robert Thomas 8 000 000 $ (5)
-Salary Remaining : 4 857 143 $
Roope Hintz 7 125 000 $ (3)
-Salary Remaining : 4 325 893 $
Mathew Barzal 6 500 000 $ (3)
-Salary Remaining : 3 946 429 $
Logan Couture 6 150 000 $ (2)
-Salary Remaining : 3 733 929 $
Mikhail Sergachev 5 750 000 $ (3)
-Salary Remaining : 3 491 071 $
Nick Schmaltz 5 250 000 $ (3)
-Salary Remaining : 3 187 500 $
Troy Terry 5 000 000 $ (2)
-Salary Remaining : 3 035 714 $
Vitek Vanecek 4 000 000 $ (1)
-Salary Remaining : 2 428 571 $
Sam Bennett 4 000 000 $ (4)
-Salary Remaining : 2 428 571 $
Miro Heiskanen 3 750 000 $ (1)
-Salary Remaining : 2 276 786 $
Gustav Forsling 3 250 000 $ (3)
-Salary Remaining : 1 973 214 $
Yanni Gourde 3 100 000 $ (5)
-Salary Remaining : 1 882 143 $
Cole Caufield 2 500 000 $ (1)
-Salary Remaining : 1 517 857 $
Vladislav Gavrikov 2 000 000 $ (1)
-Salary Remaining : 1 214 286 $
Colin Miller 1 500 000 $ (3)
-Salary Remaining : 910 714 $
Mikey Anderson 1 250 000 $ (1)
-Salary Remaining : 758 929 $
Karel Vejmelka 1 200 000 $ (2)
-Salary Remaining : 728 571 $
Jake Sanderson 1 200 000 $ (4)
-Salary Remaining : 728 571 $
Blake Lizotte 1 200 000 $ (4)
-Salary Remaining : 728 571 $
Teddy Blueger 1 000 000 $ (4)
-Salary Remaining : 607 143 $
Dakota Joshua 950 000 $ (1)
-Salary Remaining : 576 786 $
Total Pro Players22
Salary Commitment
Year 47 : 83 675 000 $
Year 48 : 69 225 000 $
Year 49 : 56 875 000 $
Year 50 : 18 500 000 $
Salary Average Commitment
Year 47 : 83 675 000 $
Year 48 : 69 225 000 $
Year 49 : 56 875 000 $
Year 50 : 18 500 000 $
Salary Cap with 1 Way Contract
Year 47 : 83 675 000 $
Year 48 : 69 225 000 $
Year 49 : 56 875 000 $
Year 50 : 18 500 000 $

Farm Players Salaries

Elvis Merzlikins 350 000 $ (1)
Salary Remaining : 213 717 $
Alex Newhook 150 000 $ (2)
Salary Remaining : 91 593 $
Yaroslav Askarov 110 000 $ (4)
Salary Remaining : 67 168 $
Nicholas Abruzzese 100 000 $ (2)
Salary Remaining : 61 062 $
Axel Jonsson-Fjallby 100 000 $ (2)
Salary Remaining : 61 062 $
Simon Holmstrom 90 000 $ (4)
Salary Remaining : 54 956 $
Matthew Knies 90 000 $ (4)
Salary Remaining : 54 956 $
Sampo Ranta 90 000 $ (2)
Salary Remaining : 54 956 $
Henry Thrun 85 000 $ (4)
Salary Remaining : 51 903 $
Arttu Ruotsalainen 80 000 $ (3)
Salary Remaining : 48 850 $
Victor Soderstrom 80 000 $ (3)
Salary Remaining : 48 850 $
Samuel Ersson 77 500 $ (4)
Salary Remaining : 47 323 $
Drew Helleson 77 500 $ (4)
Salary Remaining : 47 323 $
Egor Afanasyev 77 500 $ (4)
Salary Remaining : 47 323 $
Hugh McGing 77 500 $ (4)
Salary Remaining : 47 323 $
Jonathan Gruden 77 500 $ (4)
Salary Remaining : 47 323 $
Samuel Walker 77 500 $ (4)
Salary Remaining : 47 323 $
Tyler Tucker 77 500 $ (4)
Salary Remaining : 47 323 $
Dennis Cholowski 75 000 $ (4)
Salary Remaining : 45 796 $
Mattias Norlinder 70 000 $ (2)
Salary Remaining : 42 743 $
Lucas Johansen 70 000 $ (2)
Salary Remaining : 42 743 $
Josiah Slavin 70 000 $ (2)
Salary Remaining : 42 743 $
Brayden Tracey 70 000 $ (2)
Salary Remaining : 42 743 $
Jacob Bernard-Docker 70 000 $ (3)
Salary Remaining : 42 743 $
Rasmus Kupari 70 000 $ (3)
Salary Remaining : 42 743 $
Daniil Tarasov 70 000 $ (3)
Salary Remaining : 42 743 $
Givani Smith 70 000 $ (1)
Salary Remaining : 42 743 $
Total Farm Players27
Salary Commitment
Year 47 : 2 502 500 $
Year 48 : 2 082 500 $
Year 49 : 1 362 500 $
Year 50 : 992 500 $
Salary Average Commitment
Year 47 : 2 502 500 $
Year 48 : 2 082 500 $
Year 49 : 1 362 500 $
Year 50 : 992 500 $

San Jose Rhinos



Arena Capacity - Ticket Price
Attendance - %

Arena NameSan Jose Arena
Level 1: 7000 - 91 $ - 6 612 - 94,45%
Level 2: 6000 - 56 $ - 5 674 - 94,56%
Level 3: 3000 - 35 $ - 2 846 - 94,88%
Level 4: 5000 - 19 $ - 4 982 - 99,64%
Luxury : 2000 - 181 $ - 1 767 - 88,35%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 991 - 99,57%
Farm Level 2: 1000 - 15 $ - 998 - 99,84%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %21 881 - 95,13%
Average Income per Game1 720 199 $
Year to Date Revenue27 523 191 $
Farm
Home Games Left23
Average Attendance - %2 990 - 99,66%
Average Income per Game101 610 $
Year to Date Revenue1 524 150 $

Expense

Pro Players Total Salaries82 700 000 $
Farm Players Total Salaries1 410 000 $
Coaches Total Salaries7 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses34 199 777 $
Farm Year To Date Expenses1 547 641 $
Pro Salary Cap To Date32 235 485 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue37 844 388 $
Farm Estimated Season Revenue2 337 030 $
Pro Remaining Season Days68
Pro Expenses Per Days783 036 $
Pro Estimated Expenses53 246 448 $
Farm Remaining Season Days69
Farm Expenses Per Days34 602 $
Farm Estimated Expenses2 387 538 $
Estimated Season Expenses55 633 986 $
Season Salary Cap82 700 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $1 300 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 30 700 000 $
Current Bank Account3 421 462 $
Projected Bank Account(12 031 106 $)

Pro Players Salaries

Alex Ovechkin 8 000 000 $ (3)
-Salary Remaining : 4 857 143 $
Filip Forsberg 7 800 000 $ (2)
-Salary Remaining : 4 735 714 $
Chris Kreider 7 000 000 $ (2)
-Salary Remaining : 4 250 000 $
Charlie McAvoy 7 000 000 $ (1)
-Salary Remaining : 4 250 000 $
Zach Hyman 7 000 000 $ (5)
-Salary Remaining : 4 250 000 $
Nikolaj Ehlers 6 000 000 $ (2)
-Salary Remaining : 3 642 857 $
Joel Eriksson Ek 6 000 000 $ (5)
-Salary Remaining : 3 642 857 $
Jakob Chychrun 5 500 000 $ (5)
-Salary Remaining : 3 339 286 $
Darcy Kuemper 5 000 000 $ (1)
-Salary Remaining : 3 035 714 $
Christopher Tanev 4 000 000 $ (1)
-Salary Remaining : 2 428 571 $
Brian Dumoulin 3 500 000 $ (5)
-Salary Remaining : 2 125 000 $
Andrew Mangiapane 3 500 000 $ (1)
-Salary Remaining : 2 125 000 $
Ryan Lindgren 2 500 000 $ (4)
-Salary Remaining : 1 517 857 $
Erik Gudbranson 2 000 000 $ (4)
-Salary Remaining : 1 214 286 $
Jordan Martinook 1 500 000 $ (1)
-Salary Remaining : 910 714 $
Zach Aston-Reese 1 500 000 $ (2)
-Salary Remaining : 910 714 $
Ryan Lomberg 1 100 000 $ (1)
-Salary Remaining : 667 857 $
Tomas Nosek 1 000 000 $ (4)
-Salary Remaining : 607 143 $
Logan Stanley 1 000 000 $ (2)
-Salary Remaining : 607 143 $
Pierre-Edouard Bellemare 1 000 000 $ (4)
-Salary Remaining : 607 143 $
Spencer Martin 800 000 $ (3)
-Salary Remaining : 485 714 $
Total Pro Players21
Salary Commitment
Year 47 : 82 700 000 $
Year 48 : 60 600 000 $
Year 49 : 37 300 000 $
Year 50 : 28 500 000 $
Salary Average Commitment
Year 47 : 82 700 000 $
Year 48 : 60 600 000 $
Year 49 : 37 300 000 $
Year 50 : 28 500 000 $
Salary Cap with 1 Way Contract
Year 47 : 82 700 000 $
Year 48 : 60 600 000 $
Year 49 : 37 300 000 $
Year 50 : 28 500 000 $

Farm Players Salaries

Mark Borowiecki 150 000 $ (1)
Salary Remaining : 91 593 $
Tyler Bozak 150 000 $ (1)
Salary Remaining : 91 593 $
Juraj Slafkovsky 120 000 $ (4)
Salary Remaining : 73 274 $
Alex Lyon 110 000 $ (1)
Salary Remaining : 67 168 $
Calvin Thurkauf 100 000 $ (1)
Salary Remaining : 61 062 $
Maxime Lagace 90 000 $ (2)
Salary Remaining : 54 956 $
Zack Mitchell 90 000 $ (2)
Salary Remaining : 54 956 $
Nathan Gerbe 90 000 $ (1)
Salary Remaining : 54 956 $
Julian Melchiori 77 500 $ (4)
Salary Remaining : 47 323 $
Brad Hunt 77 500 $ (4)
Salary Remaining : 47 323 $
Marcus Hogberg 75 000 $ (4)
Salary Remaining : 45 796 $
Gilles Senn 70 000 $ (3)
Salary Remaining : 42 743 $
Jean-Sebastien Dea 70 000 $ (3)
Salary Remaining : 42 743 $
Taylor Leier 70 000 $ (3)
Salary Remaining : 42 743 $
Christoph Bertschy 70 000 $ (2)
Salary Remaining : 42 743 $
Total Farm Players15
Salary Commitment
Year 47 : 1 410 000 $
Year 48 : 810 000 $
Year 49 : 560 000 $
Year 50 : 350 000 $
Salary Average Commitment
Year 47 : 1 410 000 $
Year 48 : 810 000 $
Year 49 : 560 000 $
Year 50 : 350 000 $

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameSkank-A-Feller Center
Level 1: 7000 - 110 $ - 6 511 - 93,02%
Level 2: 6000 - 70 $ - 5 576 - 92,93%
Level 3: 3000 - 40 $ - 2 849 - 94,97%
Level 4: 5000 - 25 $ - 4 725 - 94,50%
Luxury : 2000 - 180 $ - 1 769 - 88,47%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 40 $ - 1 957 - 97,85%
Farm Level 2: 1000 - 20 $ - 811 - 81,10%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %21 430 - 93,18%
Average Income per Game1 988 519 $
Year to Date Revenue31 816 308 $
Farm
Home Games Left23
Average Attendance - %2 768 - 92,27%
Average Income per Game113 403 $
Year to Date Revenue1 701 048 $

Expense

Pro Players Total Salaries81 550 000 $
Farm Players Total Salaries4 240 000 $
Coaches Total Salaries7 250 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses34 323 206 $
Farm Year To Date Expenses2 084 600 $
Pro Salary Cap To Date31 608 937 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue43 747 424 $
Farm Estimated Season Revenue2 608 274 $
Pro Remaining Season Days68
Pro Expenses Per Days781 696 $
Pro Estimated Expenses53 155 328 $
Farm Remaining Season Days69
Farm Expenses Per Days48 584 $
Farm Estimated Expenses3 352 296 $
Estimated Season Expenses56 507 624 $
Season Salary Cap79 550 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $4 450 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 27 550 000 $
Current Bank Account89 251 767 $
Projected Bank Account79 099 841 $

Pro Players Salaries

Mitch Marner 9 600 000 $ (5)
-Salary Remaining : 5 828 571 $
Jack Eichel 9 000 000 $ (3)
-Salary Remaining : 5 464 286 $
Aaron Ekblad 7 500 000 $ (1)
-Salary Remaining : 4 553 571 $
Shea Theodore 6 500 000 $ (4)
-Salary Remaining : 3 946 429 $
Vincent Trocheck 5 500 000 $ (4)
-Salary Remaining : 3 339 286 $
Kevin Fiala 5 500 000 $ (1)
-Salary Remaining : 3 339 286 $
Oliver Bjorkstrand 5 400 000 $ (5)
-Salary Remaining : 3 278 571 $
Cam Talbot 4 000 000 $ (2)
-Salary Remaining : 2 428 571 $
Ryan Suter 3 650 000 $ (1)
-Salary Remaining : 2 216 071 $
Evan Rodrigues 3 200 000 $ (1)
-Salary Remaining : 1 942 857 $
Bowen Byram 3 000 000 $ (3)
-Salary Remaining : 1 821 429 $
Alexis Lafreniere 3 000 000 $ (3)
-Salary Remaining : 1 821 429 $
Lars Eller 2 750 000 $ (2)
-Salary Remaining : 1 669 643 $
Dante Fabbro 2 500 000 $ (2)
-Salary Remaining : 1 517 857 $
Dillon Dube 2 000 000 $ (2)
-Salary Remaining : 1 214 286 $
Evgenii Dadonov 2 000 000 $ (4)
-Salary Remaining : 1 214 286 $
Adin Hill (Out of Payroll) 2 000 000 $ (2)
-Salary Remaining : 1 214 286 $
Jeremy Lauzon 1 100 000 $ (1)
-Salary Remaining : 667 857 $
Nick Cousins 1 000 000 $ (1)
-Salary Remaining : 607 143 $
Pontus Holmberg 900 000 $ (4)
-Salary Remaining : 546 429 $
Gabriel Fortier 750 000 $ (2)
-Salary Remaining : 455 357 $
Kasimir Kaskisuo 700 000 $ (3)
-Salary Remaining : 425 000 $
Total Pro Players22
Salary Commitment
Year 47 : 81 550 000 $
Year 48 : 59 600 000 $
Year 49 : 45 600 000 $
Year 50 : 29 900 000 $
Salary Average Commitment
Year 47 : 81 550 000 $
Year 48 : 59 600 000 $
Year 49 : 45 600 000 $
Year 50 : 29 900 000 $
Salary Cap with 1 Way Contract
Year 47 : 81 550 000 $
Year 48 : 59 600 000 $
Year 49 : 45 600 000 $
Year 50 : 29 900 000 $

Farm Players Salaries

Torey Krug 550 000 $ (1)
Salary Remaining : 335 841 $
Cam Atkinson 415 000 $ (5)
Salary Remaining : 253 407 $
Calen Addison 400 000 $ (3)
Salary Remaining : 244 248 $
Spencer Knight 300 000 $ (3)
Salary Remaining : 183 186 $
Vinnie Hinostroza 255 000 $ (3)
Salary Remaining : 155 708 $
Jordan Oesterle 255 000 $ (3)
Salary Remaining : 155 708 $
Martin Kaut 215 000 $ (5)
Salary Remaining : 131 283 $
Ben Hutton 205 000 $ (3)
Salary Remaining : 125 177 $
Logan Shaw 205 000 $ (3)
Salary Remaining : 125 177 $
Denis Gurianov 150 000 $ (1)
Salary Remaining : 91 593 $
Kyle Capobianco 100 000 $ (2)
Salary Remaining : 61 062 $
Ryan Merkley 95 000 $ (2)
Salary Remaining : 58 009 $
Jaret Anderson-Dolan 95 000 $ (1)
Salary Remaining : 58 009 $
Egor Sokolov 85 000 $ (2)
Salary Remaining : 51 903 $
Alex Barre-Boulet 85 000 $ (3)
Salary Remaining : 51 903 $
Jakub Lauko 85 000 $ (4)
Salary Remaining : 51 903 $
Samuel Knazko 77 500 $ (4)
Salary Remaining : 47 323 $
Shane Bowers 77 500 $ (4)
Salary Remaining : 47 323 $
Vincent Iorio 77 500 $ (4)
Salary Remaining : 47 323 $
William Cuylle 77 500 $ (4)
Salary Remaining : 47 323 $
Nicolas Beaudin 75 000 $ (1)
Salary Remaining : 45 796 $
Riley Tufte 75 000 $ (2)
Salary Remaining : 45 796 $
Aleksi Heponiemi 75 000 $ (3)
Salary Remaining : 45 796 $
Connor Carrick 70 000 $ (2)
Salary Remaining : 42 743 $
Tyce Thompson 70 000 $ (3)
Salary Remaining : 42 743 $
Cameron Hughes 70 000 $ (1)
Salary Remaining : 42 743 $
Total Farm Players26
Salary Commitment
Year 47 : 4 240 000 $
Year 48 : 3 300 000 $
Year 49 : 2 875 000 $
Year 50 : 1 025 000 $
Salary Average Commitment
Year 47 : 4 240 000 $
Year 48 : 3 300 000 $
Year 49 : 2 875 000 $
Year 50 : 1 025 000 $

St-Johns Desperados



Arena Capacity - Ticket Price
Attendance - %

Arena NameNewfie Center
Level 1: 7000 - 95 $ - 6 640 - 94,86%
Level 2: 6000 - 57 $ - 5 667 - 94,46%
Level 3: 3000 - 32 $ - 2 900 - 96,68%
Level 4: 5000 - 20 $ - 4 750 - 95,01%
Luxury : 2000 - 190 $ - 1 756 - 87,80%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 990 - 99,48%
Farm Level 2: 1000 - 15 $ - 997 - 99,71%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %21 714 - 94,41%
Average Income per Game1 770 367 $
Year to Date Revenue28 325 865 $
Farm
Home Games Left22
Average Attendance - %2 987 - 99,55%
Average Income per Game101 509 $
Year to Date Revenue1 624 140 $

Expense

Pro Players Total Salaries83 350 000 $
Farm Players Total Salaries3 582 000 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses34 045 090 $
Farm Year To Date Expenses1 792 119 $
Pro Salary Cap To Date31 415 615 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue38 948 064 $
Farm Estimated Season Revenue2 233 192 $
Pro Remaining Season Days68
Pro Expenses Per Days784 375 $
Pro Estimated Expenses53 337 500 $
Farm Remaining Season Days69
Farm Expenses Per Days40 549 $
Farm Estimated Expenses2 797 881 $
Estimated Season Expenses56 135 381 $
Season Salary Cap83 350 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $650 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 31 350 000 $
Current Bank Account64 192 491 $
Projected Bank Account49 238 366 $

Pro Players Salaries

John Tavares 9 500 000 $ (4)
-Salary Remaining : 5 767 857 $
Andrei Svechnikov 7 750 000 $ (2)
-Salary Remaining : 4 705 357 $
Patrik Laine 7 500 000 $ (2)
-Salary Remaining : 4 553 571 $
Dylan Cozens 7 000 000 $ (4)
-Salary Remaining : 4 250 000 $
Seth Jones 6 000 000 $ (4)
-Salary Remaining : 3 642 857 $
Travis Sanheim 5 000 000 $ (5)
-Salary Remaining : 3 035 714 $
Jake Oettinger 5 000 000 $ (3)
-Salary Remaining : 3 035 714 $
Andre Burakovsky 4 900 000 $ (1)
-Salary Remaining : 2 975 000 $
Filip Hronek 4 750 000 $ (2)
-Salary Remaining : 2 883 929 $
Carter Verhaeghe 4 750 000 $ (4)
-Salary Remaining : 2 883 929 $
Matt Duchene 3 500 000 $ (3)
-Salary Remaining : 2 125 000 $
T.J. Brodie 3 250 000 $ (1)
-Salary Remaining : 1 973 214 $
Petr Mrazek 2 750 000 $ (5)
-Salary Remaining : 1 669 643 $
Eetu Luostarinen 2 500 000 $ (1)
-Salary Remaining : 1 517 857 $
Casey Mittelstadt 2 250 000 $ (1)
-Salary Remaining : 1 366 071 $
Jake McCabe 2 000 000 $ (2)
-Salary Remaining : 1 214 286 $
Radek Faksa 1 750 000 $ (2)
-Salary Remaining : 1 062 500 $
Jan Rutta 1 450 000 $ (1)
-Salary Remaining : 880 357 $
Morgan Barron 1 000 000 $ (3)
-Salary Remaining : 607 143 $
Patrick Brown 750 000 $ (1)
-Salary Remaining : 455 357 $
Total Pro Players20
Salary Commitment
Year 47 : 83 350 000 $
Year 48 : 68 250 000 $
Year 49 : 44 500 000 $
Year 50 : 35 000 000 $
Salary Average Commitment
Year 47 : 83 350 000 $
Year 48 : 68 250 000 $
Year 49 : 44 500 000 $
Year 50 : 35 000 000 $
Salary Cap with 1 Way Contract
Year 47 : 83 350 000 $
Year 48 : 68 250 000 $
Year 49 : 44 500 000 $
Year 50 : 35 000 000 $

Farm Players Salaries

Robin Lehner 500 000 $ (1)
Salary Remaining : 305 310 $
Connor Brown 300 000 $ (3)
Salary Remaining : 183 186 $
Adam Boqvist 250 000 $ (4)
Salary Remaining : 152 655 $
Brett Howden 190 000 $ (4)
Salary Remaining : 116 018 $
Adam Ruzicka 175 000 $ (3)
Salary Remaining : 106 858 $
Wade Allison 150 000 $ (3)
Salary Remaining : 91 593 $
Oliver Wahlstrom 125 000 $ (4)
Salary Remaining : 76 327 $
Max Jones 125 000 $ (4)
Salary Remaining : 76 327 $
Philip Broberg 100 000 $ (2)
Salary Remaining : 61 062 $
Jacob Peterson 100 000 $ (2)
Salary Remaining : 61 062 $
Travis Boyd 100 000 $ (5)
Salary Remaining : 61 062 $
Sebastien Aho 100 000 $ (2)
Salary Remaining : 61 062 $
Jonas Rondbjerg 95 000 $ (2)
Salary Remaining : 58 009 $
Nils Aman 90 000 $ (4)
Salary Remaining : 54 956 $
Jakub Galvas 87 000 $ (2)
Salary Remaining : 53 124 $
Jack Rathbone 85 000 $ (3)
Salary Remaining : 51 903 $
Mikael Pyyhtia 85 000 $ (4)
Salary Remaining : 51 903 $
Adam Raska 85 000 $ (2)
Salary Remaining : 51 903 $
Adam Ginning 85 000 $ (4)
Salary Remaining : 51 903 $
Jan Jenik 80 000 $ (3)
Salary Remaining : 48 850 $
Adam Erne 80 000 $ (4)
Salary Remaining : 48 850 $
Olle Lycksell 80 000 $ (4)
Salary Remaining : 48 850 $
Dylan Wells 77 500 $ (3)
Salary Remaining : 47 323 $
Noah Juulsen 75 000 $ (1)
Salary Remaining : 45 796 $
Dylan Ferguson 75 000 $ (1)
Salary Remaining : 45 796 $
Austin Poganski 75 000 $ (1)
Salary Remaining : 45 796 $
Matthew Highmore 72 500 $ (1)
Salary Remaining : 44 270 $
Drake Caggiula 70 000 $ (5)
Salary Remaining : 42 743 $
Dmytro Timashov 70 000 $ (1)
Salary Remaining : 42 743 $
Total Farm Players29
Salary Commitment
Year 47 : 3 582 000 $
Year 48 : 2 714 500 $
Year 49 : 2 147 500 $
Year 50 : 1 280 000 $
Salary Average Commitment
Year 47 : 3 582 000 $
Year 48 : 2 714 500 $
Year 49 : 2 147 500 $
Year 50 : 1 280 000 $

St-Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 7000 - 90 $ - 6 699 - 95,70%
Level 2: 6000 - 60 $ - 5 747 - 95,78%
Level 3: 3000 - 35 $ - 2 833 - 94,42%
Level 4: 5000 - 25 $ - 4 713 - 94,26%
Luxury : 2000 - 190 $ - 1 750 - 87,50%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 991 - 99,55%
Farm Level 2: 1000 - 15 $ - 995 - 99,54%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %21 741 - 94,53%
Average Income per Game1 796 588 $
Year to Date Revenue28 745 400 $
Farm
Home Games Left22
Average Attendance - %2 987 - 99,55%
Average Income per Game101 543 $
Year to Date Revenue1 624 680 $

Expense

Pro Players Total Salaries83 876 000 $
Farm Players Total Salaries1 964 710 $
Coaches Total Salaries5 950 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses34 656 089 $
Farm Year To Date Expenses1 108 081 $
Pro Salary Cap To Date32 632 874 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue39 524 925 $
Farm Estimated Season Revenue2 233 935 $
Pro Remaining Season Days68
Pro Expenses Per Days794 875 $
Pro Estimated Expenses54 051 500 $
Farm Remaining Season Days69
Farm Expenses Per Days24 466 $
Farm Estimated Expenses1 688 154 $
Estimated Season Expenses55 739 654 $
Season Salary Cap83 876 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $124 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 31 876 000 $
Current Bank Account26 045 422 $
Projected Bank Account12 064 628 $

Pro Players Salaries

Auston Matthews 11 500 000 $ (2)
-Salary Remaining : 6 982 143 $
Nathan MacKinnon 11 500 000 $ (3)
-Salary Remaining : 6 982 143 $
Bo Horvat 8 000 000 $ (4)
-Salary Remaining : 4 857 143 $
Timo Meier 6 000 000 $ (1)
-Salary Remaining : 3 642 857 $
Neal Pionk 5 800 000 $ (3)
-Salary Remaining : 3 521 429 $
Ivan Provorov 5 800 000 $ (2)
-Salary Remaining : 3 521 429 $
Juuse Saros 5 700 000 $ (2)
-Salary Remaining : 3 460 714 $
Esa Lindell 5 600 000 $ (2)
-Salary Remaining : 3 400 000 $
Rasmus Ristolainen 4 700 000 $ (1)
-Salary Remaining : 2 853 571 $
Nino Niederreiter 4 000 000 $ (1)
-Salary Remaining : 2 428 571 $
Scott Laughton 2 500 000 $ (1)
-Salary Remaining : 1 517 857 $
Alexander Wennberg 2 400 000 $ (5)
-Salary Remaining : 1 457 143 $
Connor Clifton 1 500 000 $ (4)
-Salary Remaining : 910 714 $
Carl Grundstrom 1 500 000 $ (1)
-Salary Remaining : 910 714 $
Steven Lorentz 1 200 000 $ (4)
-Salary Remaining : 728 571 $
Laurent Brossoit 1 200 000 $ (5)
-Salary Remaining : 728 571 $
Jason Dickinson 1 200 000 $ (3)
-Salary Remaining : 728 571 $
William Carrier 1 200 000 $ (2)
-Salary Remaining : 728 571 $
Carson Meyer 951 000 $ (2)
-Salary Remaining : 577 393 $
Jake Walman 900 000 $ (1)
-Salary Remaining : 546 429 $
Hudson Fasching 725 000 $ (2)
-Salary Remaining : 440 179 $
Total Pro Players21
Salary Commitment
Year 47 : 83 876 000 $
Year 48 : 64 276 000 $
Year 49 : 32 800 000 $
Year 50 : 14 300 000 $
Salary Average Commitment
Year 47 : 83 876 000 $
Year 48 : 64 276 000 $
Year 49 : 32 800 000 $
Year 50 : 14 300 000 $
Salary Cap with 1 Way Contract
Year 47 : 83 876 000 $
Year 48 : 64 276 000 $
Year 49 : 32 800 000 $
Year 50 : 14 300 000 $

Farm Players Salaries

Pius Suter 300 000 $ (1)
Salary Remaining : 183 186 $
Mark Pysyk 200 000 $ (1)
Salary Remaining : 122 124 $
Hayden Hodgson 133 300 $ (2)
Salary Remaining : 81 396 $
Conor Timmins 120 000 $ (2)
Salary Remaining : 73 274 $
Shane Gersich 111 100 $ (2)
Salary Remaining : 67 840 $
Grant Hutton 95 100 $ (2)
Salary Remaining : 58 070 $
Aaron Dell 82 610 $ (4)
Salary Remaining : 50 443 $
Egor Zamula 80 000 $ (1)
Salary Remaining : 48 850 $
Riley Damiani 80 000 $ (1)
Salary Remaining : 48 850 $
Brad Malone 77 600 $ (1)
Salary Remaining : 47 384 $
Nick Caamano 77 500 $ (2)
Salary Remaining : 47 323 $
Jaxson Stauber 77 500 $ (1)
Salary Remaining : 47 323 $
Damien Giroux 77 500 $ (4)
Salary Remaining : 47 323 $
Nick Cicek 77 500 $ (4)
Salary Remaining : 47 323 $
Louie Belpedio 77 500 $ (2)
Salary Remaining : 47 323 $
Clark Bishop 77 500 $ (5)
Salary Remaining : 47 323 $
Maksim Sushko 75 000 $ (1)
Salary Remaining : 45 796 $
Justin Dowling 75 000 $ (1)
Salary Remaining : 45 796 $
Hunter Drew 70 000 $ (1)
Salary Remaining : 42 743 $
Total Farm Players19
Salary Commitment
Year 47 : 1 964 710 $
Year 48 : 929 610 $
Year 49 : 315 110 $
Year 50 : 315 110 $
Salary Average Commitment
Year 47 : 1 964 710 $
Year 48 : 929 610 $
Year 49 : 315 110 $
Year 50 : 315 110 $

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameEagle Palace
Level 1: 6500 - 125 $ - 3 674 - 56,52%
Level 2: 5500 - 80 $ - 4 042 - 73,49%
Level 3: 3000 - 65 $ - 1 524 - 50,79%
Level 4: 5000 - 50 $ - 2 150 - 43,00%
Luxury : 1500 - 250 $ - 1 032 - 68,80%
Total Capacity :21500
Farm
Farm Level 1: 2000 - 45 $ - 1 509 - 75,46%
Farm Level 2: 1000 - 25 $ - 658 - 65,75%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %12 421 - 57,77%
Average Income per Game1 771 253 $
Year to Date Revenue26 568 798 $
Farm
Home Games Left23
Average Attendance - %2 167 - 72,22%
Average Income per Game108 304 $
Year to Date Revenue1 624 554 $

Expense

Pro Players Total Salaries60 500 000 $
Farm Players Total Salaries2 425 000 $
Coaches Total Salaries7 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses25 724 535 $
Farm Year To Date Expenses1 917 696 $
Pro Salary Cap To Date23 528 132 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue40 738 824 $
Farm Estimated Season Revenue2 490 983 $
Pro Remaining Season Days68
Pro Expenses Per Days584 821 $
Pro Estimated Expenses39 767 828 $
Farm Remaining Season Days69
Farm Expenses Per Days43 584 $
Farm Estimated Expenses3 007 296 $
Estimated Season Expenses42 775 124 $
Season Salary Cap60 500 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $23 500 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 8 500 000 $
Current Bank Account49 373 133 $
Projected Bank Account49 827 816 $

Pro Players Salaries

Alex Killorn 5 000 000 $ (1)
-Salary Remaining : 3 035 714 $
Ryan Strome 5 000 000 $ (1)
-Salary Remaining : 3 035 714 $
Jakob Silfverberg 4 000 000 $ (3)
-Salary Remaining : 2 428 571 $
Kevin Hayes 4 000 000 $ (1)
-Salary Remaining : 2 428 571 $
Matt Grzelcyk 3 500 000 $ (1)
-Salary Remaining : 2 125 000 $
Alex Stalock 3 500 000 $ (3)
-Salary Remaining : 2 125 000 $
Josh Bailey 3 500 000 $ (1)
-Salary Remaining : 2 125 000 $
Semyon Varlamov 3 000 000 $ (3)
-Salary Remaining : 1 821 429 $
Andrew Ladd 3 000 000 $ (3)
-Salary Remaining : 1 821 429 $
Olli Maatta 3 000 000 $ (1)
-Salary Remaining : 1 821 429 $
Miles Wood 3 000 000 $ (3)
-Salary Remaining : 1 821 429 $
Oskar Lindblom 2 800 000 $ (5)
-Salary Remaining : 1 700 000 $
Michael Hutchinson 2 500 000 $ (3)
-Salary Remaining : 1 517 857 $
Chris Tierney 2 200 000 $ (1)
-Salary Remaining : 1 335 714 $
Patrik Nemeth 2 000 000 $ (3)
-Salary Remaining : 1 214 286 $
Jake Bean 1 800 000 $ (1)
-Salary Remaining : 1 092 857 $
Ryan Donato 1 800 000 $ (1)
-Salary Remaining : 1 092 857 $
Caleb Jones 1 500 000 $ (5)
-Salary Remaining : 910 714 $
Nate Schmidt 1 500 000 $ (4)
-Salary Remaining : 910 714 $
Boris Katchouk 850 000 $ (2)
-Salary Remaining : 516 071 $
Connor Mackey 800 000 $ (3)
-Salary Remaining : 485 714 $
Brett Seney 800 000 $ (2)
-Salary Remaining : 485 714 $
Andreas Englund 750 000 $ (1)
-Salary Remaining : 455 357 $
Matthew Phillips 700 000 $ (3)
-Salary Remaining : 425 000 $
Total Pro Players24
Salary Commitment
Year 47 : 60 500 000 $
Year 48 : 29 950 000 $
Year 49 : 28 300 000 $
Year 50 : 5 800 000 $
Salary Average Commitment
Year 47 : 60 500 000 $
Year 48 : 29 950 000 $
Year 49 : 28 300 000 $
Year 50 : 5 800 000 $
Salary Cap with 1 Way Contract
Year 47 : 60 500 000 $
Year 48 : 29 950 000 $
Year 49 : 28 300 000 $
Year 50 : 5 800 000 $

Farm Players Salaries

Eric Comrie 250 000 $ (1)
Salary Remaining : 152 655 $
Arnaud Durandeau 200 000 $ (5)
Salary Remaining : 122 124 $
Zachary Senyshyn 120 000 $ (5)
Salary Remaining : 73 274 $
Casey Fitzgerald 100 000 $ (2)
Salary Remaining : 61 062 $
Jake Virtanen 100 000 $ (3)
Salary Remaining : 61 062 $
Dysin Mayo 95 000 $ (2)
Salary Remaining : 58 009 $
Hugo Alnefelt 90 000 $ (2)
Salary Remaining : 54 956 $
Radim Zohorna 90 000 $ (3)
Salary Remaining : 54 956 $
Callahan Burke 85 000 $ (4)
Salary Remaining : 51 903 $
Jacob Moverare 85 000 $ (2)
Salary Remaining : 51 903 $
Tyler Benson 85 000 $ (5)
Salary Remaining : 51 903 $
Frederic Allard 80 000 $ (3)
Salary Remaining : 48 850 $
Brennan Menell 80 000 $ (4)
Salary Remaining : 48 850 $
William Bitten 77 500 $ (4)
Salary Remaining : 47 323 $
Lucas Condotta 77 500 $ (4)
Salary Remaining : 47 323 $
William Lagesson 75 000 $ (1)
Salary Remaining : 45 796 $
Justin Richards 75 000 $ (1)
Salary Remaining : 45 796 $
Jack LaFontaine 75 000 $ (2)
Salary Remaining : 45 796 $
Cole Schwindt 75 000 $ (2)
Salary Remaining : 45 796 $
Fredrik Karlstrom 75 000 $ (2)
Salary Remaining : 45 796 $
Bokondji Imama 75 000 $ (2)
Salary Remaining : 45 796 $
Brandon Gignac 75 000 $ (1)
Salary Remaining : 45 796 $
Timothy Gettinger 75 000 $ (4)
Salary Remaining : 45 796 $
Tarmo Reunanen 70 000 $ (3)
Salary Remaining : 42 743 $
Brett Murray 70 000 $ (3)
Salary Remaining : 42 743 $
German Rubtsov 70 000 $ (1)
Salary Remaining : 42 743 $
Total Farm Players26
Salary Commitment
Year 47 : 2 425 000 $
Year 48 : 1 880 000 $
Year 49 : 1 210 000 $
Year 50 : 800 000 $
Salary Average Commitment
Year 47 : 2 425 000 $
Year 48 : 1 880 000 $
Year 49 : 1 210 000 $
Year 50 : 800 000 $

Vancouver Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 7000 - 145 $ - 4 287 - 61,24%
Level 2: 6000 - 115 $ - 2 923 - 48,72%
Level 3: 3000 - 90 $ - 1 237 - 41,22%
Level 4: 5000 - 75 $ - 2 000 - 40,00%
Luxury : 2000 - 250 $ - 1 189 - 59,46%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 80 $ - 923 - 46,16%
Farm Level 2: 1000 - 30 $ - 537 - 53,71%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %11 635 - 50,59%
Average Income per Game1 819 566 $
Year to Date Revenue29 113 056 $
Farm
Home Games Left22
Average Attendance - %1 460 - 48,68%
Average Income per Game107 966 $
Year to Date Revenue1 727 460 $

Expense

Pro Players Total Salaries83 825 000 $
Farm Players Total Salaries2 943 400 $
Coaches Total Salaries6 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses34 382 589 $
Farm Year To Date Expenses1 773 051 $
Pro Salary Cap To Date32 337 952 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue40 030 452 $
Farm Estimated Season Revenue2 375 258 $
Pro Remaining Season Days68
Pro Expenses Per Days793 080 $
Pro Estimated Expenses53 929 440 $
Farm Remaining Season Days69
Farm Expenses Per Days39 322 $
Farm Estimated Expenses2 713 218 $
Estimated Season Expenses56 642 658 $
Season Salary Cap79 325 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $4 675 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 27 325 000 $
Current Bank Account94 028 953 $
Projected Bank Account79 792 005 $

Pro Players Salaries

Erik Karlsson 8 500 000 $ (1)
-Salary Remaining : 5 160 714 $
Tomas Hertl 7 750 000 $ (2)
-Salary Remaining : 4 705 357 $
Nico Hischier 7 000 000 $ (1)
-Salary Remaining : 4 250 000 $
Nazem Kadri 6 800 000 $ (3)
-Salary Remaining : 4 128 571 $
Jacob Markstrom 6 000 000 $ (3)
-Salary Remaining : 3 642 857 $
Jonathan Marchessault 5 750 000 $ (4)
-Salary Remaining : 3 491 071 $
Bryan Rust 5 700 000 $ (1)
-Salary Remaining : 3 460 714 $
Brett Pesce 5 000 000 $ (4)
-Salary Remaining : 3 035 714 $
Tyler Toffoli 4 600 000 $ (4)
-Salary Remaining : 2 792 857 $
Adam Larsson (Out of Payroll) 4 500 000 $ (5)
-Salary Remaining : 2 732 143 $
Alec Martinez 4 000 000 $ (5)
-Salary Remaining : 2 428 571 $
Adam Pelech 4 000 000 $ (1)
-Salary Remaining : 2 428 571 $
Mikael Backlund 4 000 000 $ (2)
-Salary Remaining : 2 428 571 $
Trevor van Riemsdyk 2 000 000 $ (4)
-Salary Remaining : 1 214 286 $
Garnet Hathaway 1 500 000 $ (4)
-Salary Remaining : 910 714 $
Trevor Lewis 1 250 000 $ (3)
-Salary Remaining : 758 929 $
Nic Dowd 1 150 000 $ (3)
-Salary Remaining : 698 214 $
Eric Staal 1 025 000 $ (3)
-Salary Remaining : 622 321 $
Andrew Cogliano 950 000 $ (1)
-Salary Remaining : 576 786 $
Joel Kiviranta 825 000 $ (1)
-Salary Remaining : 500 893 $
Olle Eriksson Ek 775 000 $ (4)
-Salary Remaining : 470 536 $
Jalen Chatfield 750 000 $ (4)
-Salary Remaining : 455 357 $
Total Pro Players22
Salary Commitment
Year 47 : 83 825 000 $
Year 48 : 56 850 000 $
Year 49 : 45 100 000 $
Year 50 : 28 875 000 $
Salary Average Commitment
Year 47 : 83 825 000 $
Year 48 : 56 850 000 $
Year 49 : 45 100 000 $
Year 50 : 28 875 000 $
Salary Cap with 1 Way Contract
Year 47 : 83 825 000 $
Year 48 : 56 850 000 $
Year 49 : 45 100 000 $
Year 50 : 28 875 000 $

Farm Players Salaries

Sonny Milano 225 000 $ (2)
Salary Remaining : 137 389 $
Brock McGinn 185 000 $ (2)
Salary Remaining : 112 965 $
Cameron Hillis 155 100 $ (2)
Salary Remaining : 94 707 $
Brandon Biro 155 100 $ (2)
Salary Remaining : 94 707 $
Walker Duehr 155 100 $ (2)
Salary Remaining : 94 707 $
Brayden Pachal 155 100 $ (2)
Salary Remaining : 94 707 $
Kristians Rubins 155 100 $ (2)
Salary Remaining : 94 707 $
Zachary Hayes 155 100 $ (2)
Salary Remaining : 94 707 $
Brendan Smith 102 500 $ (3)
Salary Remaining : 62 588 $
Craig Anderson 100 000 $ (2)
Salary Remaining : 61 062 $
Zach Fucale 90 000 $ (2)
Salary Remaining : 54 956 $
Cole Guttman 90 000 $ (4)
Salary Remaining : 54 956 $
Tucker Poolman 85 100 $ (3)
Salary Remaining : 51 964 $
Mike Reilly 85 100 $ (3)
Salary Remaining : 51 964 $
Buddy Robinson 85 100 $ (3)
Salary Remaining : 51 964 $
Nick Swaney 77 500 $ (4)
Salary Remaining : 47 323 $
Filip Kral 77 500 $ (4)
Salary Remaining : 47 323 $
Stefan Matteau 75 000 $ (2)
Salary Remaining : 45 796 $
Ben Harpur 75 000 $ (4)
Salary Remaining : 45 796 $
Nelson Nogier 75 000 $ (5)
Salary Remaining : 45 796 $
Christian Wolanin 75 000 $ (2)
Salary Remaining : 45 796 $
Henrik Borgstrom 75 000 $ (4)
Salary Remaining : 45 796 $
Michael Dal Colle 75 000 $ (2)
Salary Remaining : 45 796 $
Josh Dunne 75 000 $ (5)
Salary Remaining : 45 796 $
Lawrence Pilut 75 000 $ (4)
Salary Remaining : 45 796 $
Jake Bischoff 70 000 $ (1)
Salary Remaining : 42 743 $
Rhett Gardner 70 000 $ (1)
Salary Remaining : 42 743 $
Maxim Letunov 70 000 $ (1)
Salary Remaining : 42 743 $
Total Farm Players28
Salary Commitment
Year 47 : 2 943 400 $
Year 48 : 2 733 400 $
Year 49 : 977 800 $
Year 50 : 620 000 $
Salary Average Commitment
Year 47 : 2 943 400 $
Year 48 : 2 733 400 $
Year 49 : 977 800 $
Year 50 : 620 000 $

Washington Budweiser



Arena Capacity - Ticket Price
Attendance - %

Arena NameWashington Arena
Level 1: 7000 - 100 $ - 6 643 - 94,90%
Level 2: 6000 - 75 $ - 4 976 - 82,93%
Level 3: 3000 - 55 $ - 1 958 - 65,28%
Level 4: 5000 - 31 $ - 3 948 - 78,95%
Luxury : 2000 - 190 $ - 1 800 - 90,02%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 995 - 99,74%
Farm Level 2: 1000 - 15 $ - 1 000 - 99,96%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %19 325 - 84,02%
Average Income per Game1 931 539 $
Year to Date Revenue30 904 628 $
Farm
Home Games Left22
Average Attendance - %2 994 - 99,81%
Average Income per Game101 774 $
Year to Date Revenue1 628 388 $

Expense

Pro Players Total Salaries85 550 000 $
Farm Players Total Salaries1 975 000 $
Coaches Total Salaries10 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses34 904 021 $
Farm Year To Date Expenses2 474 124 $
Pro Salary Cap To Date31 944 191 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue42 493 864 $
Farm Estimated Season Revenue2 239 034 $
Pro Remaining Season Days68
Pro Expenses Per Days817 411 $
Pro Estimated Expenses55 583 948 $
Farm Remaining Season Days69
Farm Expenses Per Days52 876 $
Farm Estimated Expenses3 648 444 $
Estimated Season Expenses59 232 392 $
Season Salary Cap79 550 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $4 450 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 27 550 000 $
Current Bank Account17 991 072 $
Projected Bank Account3 491 578 $

Pro Players Salaries

Elias Pettersson 11 750 000 $ (5)
-Salary Remaining : 7 133 929 $
Mark Scheifele 8 000 000 $ (5)
-Salary Remaining : 4 857 143 $
Clayton Keller 7 750 000 $ (5)
-Salary Remaining : 4 705 357 $
Tage Thompson 7 000 000 $ (4)
-Salary Remaining : 4 250 000 $
Connor Hellebuyck 7 000 000 $ (3)
-Salary Remaining : 4 250 000 $
Brandon Montour 6 750 000 $ (4)
-Salary Remaining : 4 098 214 $
Josh Morrissey (Out of Payroll) 6 000 000 $ (4)
-Salary Remaining : 3 642 857 $
Darnell Nurse 6 000 000 $ (1)
-Salary Remaining : 3 642 857 $
J.T. Compher 4 500 000 $ (5)
-Salary Remaining : 2 732 143 $
Thomas Novak 3 500 000 $ (5)
-Salary Remaining : 2 125 000 $
Jakub Vrana 2 800 000 $ (2)
-Salary Remaining : 1 700 000 $
Warren Foegele 2 750 000 $ (2)
-Salary Remaining : 1 669 643 $
Mario Ferraro 2 750 000 $ (1)
-Salary Remaining : 1 669 643 $
Cody Glass 1 500 000 $ (3)
-Salary Remaining : 910 714 $
David Kampf 1 300 000 $ (1)
-Salary Remaining : 789 286 $
Tyler Motte 1 250 000 $ (4)
-Salary Remaining : 758 929 $
Martin Fehervary 1 200 000 $ (1)
-Salary Remaining : 728 571 $
Jujhar Khaira (Out of Payroll) 1 000 000 $ (1)
-Salary Remaining : 607 143 $
Luke Schenn 1 000 000 $ (3)
-Salary Remaining : 607 143 $
Pavel Francouz 1 000 000 $ (1)
-Salary Remaining : 607 143 $
Nick Holden 950 000 $ (1)
-Salary Remaining : 576 786 $
Troy Stecher 800 000 $ (1)
-Salary Remaining : 485 714 $
Total Pro Players22
Salary Commitment
Year 47 : 86 550 000 $
Year 48 : 71 550 000 $
Year 49 : 66 000 000 $
Year 50 : 56 500 000 $
Salary Average Commitment
Year 47 : 86 550 000 $
Year 48 : 71 550 000 $
Year 49 : 66 000 000 $
Year 50 : 56 500 000 $
Salary Cap with 1 Way Contract
Year 47 : 86 550 000 $
Year 48 : 71 550 000 $
Year 49 : 66 000 000 $
Year 50 : 56 500 000 $

Farm Players Salaries

Kurtis MacDermid 300 000 $ (5)
Salary Remaining : 183 186 $
Corey Perry 190 000 $ (1)
Salary Remaining : 116 018 $
William Eklund 110 000 $ (2)
Salary Remaining : 67 168 $
Alex Nedeljkovic 100 000 $ (1)
Salary Remaining : 61 062 $
Max Pacioretty 100 000 $ (1)
Salary Remaining : 61 062 $
Craig Smith 95 000 $ (1)
Salary Remaining : 58 009 $
Kevin Labanc 95 000 $ (5)
Salary Remaining : 58 009 $
Jasper Weatherby 90 000 $ (2)
Salary Remaining : 54 956 $
Alexander Nylander 85 000 $ (3)
Salary Remaining : 51 903 $
Michael Del Zotto 80 000 $ (2)
Salary Remaining : 48 850 $
Keaton Middleton 75 000 $ (3)
Salary Remaining : 45 796 $
Jon Gillies 75 000 $ (3)
Salary Remaining : 45 796 $
Sergey Tolchinsky 75 000 $ (3)
Salary Remaining : 45 796 $
Max Veronneau 75 000 $ (1)
Salary Remaining : 45 796 $
Mikhail Vorobyev 75 000 $ (1)
Salary Remaining : 45 796 $
C.J. Smith 75 000 $ (4)
Salary Remaining : 45 796 $
Sami Aittokallio 70 000 $ (2)
Salary Remaining : 42 743 $
Nicklas Jensen 70 000 $ (2)
Salary Remaining : 42 743 $
Blake Hillman 70 000 $ (2)
Salary Remaining : 42 743 $
Tomas Hyka 70 000 $ (2)
Salary Remaining : 42 743 $
Total Farm Players20
Salary Commitment
Year 47 : 1 975 000 $
Year 48 : 1 340 000 $
Year 49 : 780 000 $
Year 50 : 470 000 $
Salary Average Commitment
Year 47 : 1 975 000 $
Year 48 : 1 340 000 $
Year 49 : 780 000 $
Year 50 : 470 000 $

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameWinnipeg Arena
Level 1: 7000 - 100 $ - 6 590 - 94,15%
Level 2: 6000 - 60 $ - 5 679 - 94,66%
Level 3: 3000 - 35 $ - 2 842 - 94,72%
Level 4: 5000 - 20 $ - 4 909 - 98,18%
Luxury : 2000 - 200 $ - 1 718 - 85,88%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 992 - 99,61%
Farm Level 2: 1000 - 15 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left22
Average Attendance - %21 738 - 94,51%
Average Income per Game1 849 153 $
Year to Date Revenue29 586 444 $
Farm
Home Games Left23
Average Attendance - %2 992 - 99,74%
Average Income per Game101 670 $
Year to Date Revenue1 525 044 $

Expense

Pro Players Total Salaries80 425 000 $
Farm Players Total Salaries2 095 000 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses32 043 760 $
Farm Year To Date Expenses1 000 524 $
Pro Salary Cap To Date31 427 675 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue40 681 360 $
Farm Estimated Season Revenue2 338 401 $
Pro Remaining Season Days68
Pro Expenses Per Days727 009 $
Pro Estimated Expenses49 436 612 $
Farm Remaining Season Days69
Farm Expenses Per Days22 965 $
Farm Estimated Expenses1 584 585 $
Estimated Season Expenses51 021 197 $
Season Salary Cap80 425 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $3 575 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 28 425 000 $
Current Bank Account67 179 130 $
Projected Bank Account59 177 694 $

Pro Players Salaries

Patrick Kane 8 500 000 $ (3)
-Salary Remaining : 5 160 714 $
Evgeni Malkin 8 000 000 $ (2)
-Salary Remaining : 4 857 143 $
Evander Kane 6 125 000 $ (3)
-Salary Remaining : 3 718 750 $
Blake Wheeler 6 000 000 $ (2)
-Salary Remaining : 3 642 857 $
Evgeny Kuznetsov 5 750 000 $ (3)
-Salary Remaining : 3 491 071 $
Andrew Copp 5 200 000 $ (1)
-Salary Remaining : 3 157 143 $
Tyson Barrie 5 200 000 $ (1)
-Salary Remaining : 3 157 143 $
Colton Parayko 5 000 000 $ (3)
-Salary Remaining : 3 035 714 $
Jonathan Quick 4 000 000 $ (2)
-Salary Remaining : 2 428 571 $
Brenden Dillon 3 500 000 $ (3)
-Salary Remaining : 2 125 000 $
Derek Grant 3 000 000 $ (1)
-Salary Remaining : 1 821 429 $
Alexander Edler 3 000 000 $ (2)
-Salary Remaining : 1 821 429 $
Brandon Tanev 3 000 000 $ (3)
-Salary Remaining : 1 821 429 $
Alexander Barabanov 2 750 000 $ (3)
-Salary Remaining : 1 669 643 $
Marc-Edouard Vlasic 2 500 000 $ (5)
-Salary Remaining : 1 517 857 $
Jeff Petry 2 500 000 $ (4)
-Salary Remaining : 1 517 857 $
Carter Hart 2 000 000 $ (1)
-Salary Remaining : 1 214 286 $
Kyle Palmieri 1 500 000 $ (3)
-Salary Remaining : 910 714 $
Matt Benning 1 000 000 $ (2)
-Salary Remaining : 607 143 $
Mattias Janmark 950 000 $ (1)
-Salary Remaining : 576 786 $
Derick Brassard 950 000 $ (1)
-Salary Remaining : 576 786 $
Total Pro Players21
Salary Commitment
Year 47 : 80 425 000 $
Year 48 : 63 125 000 $
Year 49 : 41 125 000 $
Year 50 : 5 000 000 $
Salary Average Commitment
Year 47 : 80 425 000 $
Year 48 : 63 125 000 $
Year 49 : 41 125 000 $
Year 50 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 47 : 80 425 000 $
Year 48 : 63 125 000 $
Year 49 : 41 125 000 $
Year 50 : 5 000 000 $

Farm Players Salaries

Jake Muzzin 500 000 $ (1)
Salary Remaining : 305 310 $
Paul Stastny 475 000 $ (1)
Salary Remaining : 290 044 $
Dustin Brown 320 000 $ (1)
Salary Remaining : 195 398 $
Johan Larsson 140 000 $ (2)
Salary Remaining : 85 487 $
Thomas Greiss 120 000 $ (3)
Salary Remaining : 73 274 $
Anthony Richard 90 000 $ (4)
Salary Remaining : 54 956 $
Mitchell Stephens 85 000 $ (3)
Salary Remaining : 51 903 $
Carter Rowney 80 000 $ (4)
Salary Remaining : 48 850 $
Anton Khudobin 75 000 $ (4)
Salary Remaining : 45 796 $
Andrei Mironov 70 000 $ (2)
Salary Remaining : 42 743 $
Sven Andrighetto 70 000 $ (2)
Salary Remaining : 42 743 $
Duncan Siemens 70 000 $ (1)
Salary Remaining : 42 743 $
Total Farm Players12
Salary Commitment
Year 47 : 2 095 000 $
Year 48 : 730 000 $
Year 49 : 450 000 $
Year 50 : 245 000 $
Salary Average Commitment
Year 47 : 2 095 000 $
Year 48 : 730 000 $
Year 49 : 450 000 $
Year 50 : 245 000 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of 84 000 000 $
Available Cap Space

Over Minimum of
52 000 000 $

Pro Players

Farm Players

Total Players

Anaheim Icehawks 108 522 988 $ 71 810 000 $ 12 190 000 $ 19 810 000 $ 261238
Atlanta Supra 93 789 390 $ 70 075 000 $ 13 925 000 $ 18 075 000 $ 202040
Boston Bruins 122 396 306 $ 73 850 000 $ 10 150 000 $ 21 850 000 $ 212546
Calgary Red Bull 24 366 990 $ 77 150 000 $ 6 850 000 $ 25 150 000 $ 202444
Chicago Blackhawks 95 435 743 $ 80 750 000 $ 3 250 000 $ 28 750 000 $ 212950
Cleveland Bulldogs 89 039 730 $ 74 050 000 $ 9 950 000 $ 22 050 000 $ 212344
Colorado Zipper 28 067 117 $ 74 100 000 $ 9 900 000 $ 22 100 000 $ 212142
Dallas Storm 56 897 485 $ 77 500 000 $ 6 500 000 $ 25 500 000 $ 201030
Detroit Red Wings 110 840 126 $ 53 850 000 $ 30 150 000 $ 1 850 000 $ 222648
Edmonton Oilers 118 505 509 $ 58 500 000 $ 25 500 000 $ 6 500 000 $ 251540
Halifax Thunder 38 014 147 $ 57 075 000 $ 26 925 000 $ 5 075 000 $ 222345
Hamilton Tigers 78 723 001 $ 83 705 000 $ 295 000 $ 31 705 000 $ 221436
Houston Supernova 17 884 212 $ 80 050 000 $ 3 950 000 $ 28 050 000 $ 221840
London Spartiates 64 548 423 $ 75 250 000 $ 8 750 000 $ 23 250 000 $ 202545
Los Angeles Kings 126 718 148 $ 55 800 000 $ 28 200 000 $ 3 800 000 $ 282048
Miami Heat 91 442 017 $ 58 050 000 $ 25 950 000 $ 6 050 000 $ 291443
Moncton Wildcats 67 108 267 $ 52 600 000 $ 31 400 000 $ 600 000 $ 261339
Montreal Canadiens 13 421 328 $ 83 875 000 $ 125 000 $ 31 875 000 $ 252449
New York Rangers 97 228 003 $ 60 425 000 $ 23 575 000 $ 8 425 000 $ 231336
Nunavut Mystery 90 659 864 $ 61 525 000 $ 22 475 000 $ 9 525 000 $ 27633
Ottawa Lumberjacks 91 981 910 $ 81 200 000 $ 2 800 000 $ 29 200 000 $ 203050
Quebec Nordiques 95 263 884 $ 76 525 000 $ 7 475 000 $ 24 525 000 $ 202848
Regina Pats 72 439 375 $ 83 675 000 $ 325 000 $ 31 675 000 $ 222749
San Jose Rhinos 3 421 462 $ 82 700 000 $ 1 300 000 $ 30 700 000 $ 211536
Seattle Kraken 89 251 767 $ 79 550 000 $ 4 450 000 $ 27 550 000 $ 222648
St-Johns Desperados 64 192 491 $ 83 350 000 $ 650 000 $ 31 350 000 $ 202949
St-Louis Blues 26 045 422 $ 83 876 000 $ 124 000 $ 31 876 000 $ 211940
Toronto Maple Leafs 49 373 133 $ 60 500 000 $ 23 500 000 $ 8 500 000 $ 242650
Vancouver Knights 94 028 953 $ 79 325 000 $ 4 675 000 $ 27 325 000 $ 222850
Washington Budweiser 17 991 072 $ 79 550 000 $ 4 450 000 $ 27 550 000 $ 222042
Winnipeg Jets 67 179 130 $ 80 425 000 $ 3 575 000 $ 28 425 000 $ 211233