Finances



Anaheim Icehawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameQualcomm Center
Level 1: 7000 - 110 $ - 6 772 - 96,74%
Level 2: 6000 - 70 $ - 5 523 - 92,05%
Level 3: 3000 - 35 $ - 2 849 - 94,95%
Level 4: 5000 - 28 $ - 4 535 - 90,70%
Luxury : 2000 - 200 $ - 1 775 - 88,77%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 996 - 99,79%
Farm Level 2: 1000 - 15 $ - 996 - 99,59%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %21 454 - 93,28%
Average Income per Game1 970 256 $
Year to Date Revenue15 762 049 $
Farm
Home Games Left32
Average Attendance - %2 992 - 99,73%
Average Income per Game97 514 $
Year to Date Revenue877 623 $

Expense

Pro Players Total Salaries76 750 000 $
Farm Players Total Salaries2 330 000 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses15 632 425 $
Farm Year To Date Expenses891 871 $
Pro Salary Cap To Date14 890 900 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue65 018 452 $
Farm Estimated Season Revenue3 120 437 $
Pro Remaining Season Days93
Pro Expenses Per Days680 085 $
Pro Estimated Expenses63 247 905 $
Farm Remaining Season Days84
Farm Expenses Per Days30 550 $
Farm Estimated Expenses2 566 200 $
Estimated Season Expenses65 814 105 $
Season Salary Cap76 750 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $5 250 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 24 750 000 $
Current Bank Account46 965 290 $
Projected Bank Account49 290 074 $

Pro Players Salaries

Andrei Vasilevskiy 8 500 000 $ (3)
-Salary Remaining : 6 699 153 $
Brad Marchand 7 425 000 $ (2)
-Salary Remaining : 5 851 907 $
Johnny Gaudreau 6 800 000 $ (1)
-Salary Remaining : 5 359 322 $
Ryan O'Reilly 6 500 000 $ (2)
-Salary Remaining : 5 122 881 $
Dougie Hamilton 6 200 000 $ (4)
-Salary Remaining : 4 886 441 $
Thomas Chabot 5 000 000 $ (2)
-Salary Remaining : 3 940 678 $
Brock Boeser 5 000 000 $ (3)
-Salary Remaining : 3 940 678 $
Morgan Rielly 4 800 000 $ (1)
-Salary Remaining : 3 783 051 $
Mike Matheson 3 600 000 $ (3)
-Salary Remaining : 2 837 288 $
James Reimer 3 000 000 $ (5)
-Salary Remaining : 2 364 407 $
Joel Armia 2 950 000 $ (4)
-Salary Remaining : 2 325 000 $
Joonas Donskoi 2 700 000 $ (2)
-Salary Remaining : 2 127 966 $
Radek Faksa 2 700 000 $ (4)
-Salary Remaining : 2 127 966 $
Erik Gudbranson 2 500 000 $ (1)
-Salary Remaining : 1 970 339 $
Jamie Oleksiak 2 250 000 $ (1)
-Salary Remaining : 1 773 305 $
Tyler Bertuzzi 1 800 000 $ (2)
-Salary Remaining : 1 418 644 $
Tyler Ennis 1 500 000 $ (3)
-Salary Remaining : 1 182 203 $
Cal Clutterbuck 1 400 000 $ (4)
-Salary Remaining : 1 103 390 $
Elias Pettersson 1 200 000 $ (1)
-Salary Remaining : 945 763 $
Quinn Hughes 925 000 $ (1)
-Salary Remaining : 729 025 $
Total Pro Players20
Salary Commitment
Year 40 : 76 750 000 $
Year 41 : 58 275 000 $
Year 42 : 34 850 000 $
Year 43 : 16 250 000 $
Salary Average Commitment
Year 40 : 76 750 000 $
Year 41 : 58 275 000 $
Year 42 : 34 850 000 $
Year 43 : 16 250 000 $
Salary Cap with 1 Way Contract
Year 40 : 76 750 000 $
Year 41 : 58 275 000 $
Year 42 : 34 850 000 $
Year 43 : 16 250 000 $

Farm Players Salaries

Nolan Patrick 275 000 $ (3)
Salary Remaining : 211 927 $
Rocco Grimaldi 180 000 $ (5)
Salary Remaining : 138 716 $
Jacob MacDonald 160 000 $ (3)
Salary Remaining : 123 303 $
Karl Alzner 150 000 $ (3)
Salary Remaining : 115 596 $
Derrick Pouliot 100 000 $ (2)
Salary Remaining : 77 064 $
Matthew Peca 100 000 $ (2)
Salary Remaining : 77 064 $
Brandon Pirri 100 000 $ (4)
Salary Remaining : 77 064 $
Aaron Dell 100 000 $ (2)
Salary Remaining : 77 064 $
Jujhar Khaira 100 000 $ (1)
Salary Remaining : 77 064 $
Igor Ozhiganov 100 000 $ (1)
Salary Remaining : 77 064 $
Anders Bjork 90 000 $ (3)
Salary Remaining : 69 358 $
Denis Malgin 80 000 $ (2)
Salary Remaining : 61 651 $
Michael Paliotta 75 000 $ (5)
Salary Remaining : 57 798 $
Nail Yakupov 75 000 $ (1)
Salary Remaining : 57 798 $
Rob O'Gara 75 000 $ (5)
Salary Remaining : 57 798 $
Trevor Murphy 75 000 $ (3)
Salary Remaining : 57 798 $
Ben Thomson 75 000 $ (5)
Salary Remaining : 57 798 $
Oscar Dansk 70 000 $ (1)
Salary Remaining : 53 945 $
Andrej Nestrasil 65 000 $ (3)
Salary Remaining : 50 092 $
Dan Renouf 65 000 $ (2)
Salary Remaining : 50 092 $
Martin Marincin 60 000 $ (4)
Salary Remaining : 46 239 $
Spencer Foo 55 000 $ (1)
Salary Remaining : 42 385 $
Hunter Shinkaruk 55 000 $ (1)
Salary Remaining : 42 385 $
Jamie Devane 50 000 $ (2)
Salary Remaining : 38 532 $
Total Farm Players24
Salary Commitment
Year 40 : 2 330 000 $
Year 41 : 1 875 000 $
Year 42 : 1 380 000 $
Year 43 : 565 000 $
Salary Average Commitment
Year 40 : 2 330 000 $
Year 41 : 1 875 000 $
Year 42 : 1 380 000 $
Year 43 : 565 000 $

Atlanta Supra



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhilips Arena
Level 1: 7000 - 110 $ - 4 438 - 63,40%
Level 2: 6000 - 75 $ - 3 974 - 66,23%
Level 3: 3000 - 60 $ - 1 782 - 59,38%
Level 4: 5000 - 40 $ - 2 916 - 58,33%
Luxury : 2000 - 200 $ - 1 426 - 71,31%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 973 - 98,67%
Farm Level 2: 1000 - 20 $ - 809 - 80,88%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %14 536 - 63,20%
Average Income per Game1 841 370 $
Year to Date Revenue14 730 961 $
Farm
Home Games Left31
Average Attendance - %2 782 - 92,74%
Average Income per Game98 032 $
Year to Date Revenue980 318 $

Expense

Pro Players Total Salaries53 000 000 $
Farm Players Total Salaries2 630 000 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses12 058 692 $
Farm Year To Date Expenses1 074 196 $
Pro Salary Cap To Date11 211 231 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue60 765 214 $
Farm Estimated Season Revenue3 038 986 $
Pro Remaining Season Days93
Pro Expenses Per Days483 051 $
Pro Estimated Expenses44 923 743 $
Farm Remaining Season Days84
Farm Expenses Per Days42 477 $
Farm Estimated Expenses3 568 068 $
Estimated Season Expenses48 491 811 $
Season Salary Cap53 000 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $29 000 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 1 000 000 $
Current Bank Account59 512 423 $
Projected Bank Account74 824 812 $

Pro Players Salaries

Nikita Kucherov 9 250 000 $ (1)
-Salary Remaining : 7 290 254 $
Dylan Larkin 7 000 000 $ (5)
-Salary Remaining : 5 516 949 $
Tomas Tatar 6 000 000 $ (5)
-Salary Remaining : 4 728 814 $
Niklas Kronwall 5 000 000 $ (1)
-Salary Remaining : 3 940 678 $
Mike Green 5 000 000 $ (1)
-Salary Remaining : 3 940 678 $
Petr Mrazek 3 000 000 $ (2)
-Salary Remaining : 2 364 407 $
Adrian Kempe 2 250 000 $ (2)
-Salary Remaining : 1 773 305 $
Alexander Wennberg 2 000 000 $ (2)
-Salary Remaining : 1 576 271 $
Keith Kinkaid 1 900 000 $ (3)
-Salary Remaining : 1 497 458 $
Filip Hronek 1 200 000 $ (1)
-Salary Remaining : 945 763 $
Lawrence Pilut 1 200 000 $ (1)
-Salary Remaining : 945 763 $
Travis Dermott 1 000 000 $ (1)
-Salary Remaining : 788 136 $
Joel Farabee 975 000 $ (3)
-Salary Remaining : 768 432 $
Jesperi Kotkaniemi 925 000 $ (1)
-Salary Remaining : 729 025 $
Martin Fehervary 925 000 $ (3)
-Salary Remaining : 729 025 $
Jordan Kyrou 900 000 $ (1)
-Salary Remaining : 709 322 $
Martin Frk 850 000 $ (2)
-Salary Remaining : 669 915 $
Valeri Nichushkin 800 000 $ (1)
-Salary Remaining : 630 508 $
Yakov Trenin 750 000 $ (3)
-Salary Remaining : 591 102 $
Joe Hicketts 750 000 $ (4)
-Salary Remaining : 591 102 $
Niko Mikkola 700 000 $ (3)
-Salary Remaining : 551 695 $
Vladislav Kamenev 625 000 $ (2)
-Salary Remaining : 492 585 $
Total Pro Players22
Salary Commitment
Year 40 : 53 000 000 $
Year 41 : 27 725 000 $
Year 42 : 19 000 000 $
Year 43 : 13 750 000 $
Salary Average Commitment
Year 40 : 42 650 000 $
Year 41 : 26 375 000 $
Year 42 : 17 650 000 $
Year 43 : 13 750 000 $
Salary Cap with 1 Way Contract
Year 40 : 53 000 000 $
Year 41 : 27 725 000 $
Year 42 : 19 000 000 $
Year 43 : 13 750 000 $

Farm Players Salaries

Danil Yurtaykin 230 000 $ (5)
Salary Remaining : 177 248 $
Alexander Yelesin 200 000 $ (5)
Salary Remaining : 154 128 $
Linus Omark 200 000 $ (4)
Salary Remaining : 154 128 $
Nikita Tryamkin 125 000 $ (5)
Salary Remaining : 96 330 $
Anthony Greco 120 000 $ (3)
Salary Remaining : 92 477 $
Jake Chelios 100 000 $ (3)
Salary Remaining : 77 064 $
Thomas McCollum 100 000 $ (4)
Salary Remaining : 77 064 $
Henrik Borgstrom 97 500 $ (1)
Salary Remaining : 75 138 $
Taro Hirose 95 000 $ (1)
Salary Remaining : 73 211 $
Markus Hannikainen 95 000 $ (5)
Salary Remaining : 73 211 $
Tobias Bjornfot (Out of Payroll) 92 500 $ (3)
Salary Remaining : 71 284 $
Jesper Boqvist 92 500 $ (3)
Salary Remaining : 71 284 $
Michael Rasmussen 90 000 $ (1)
Salary Remaining : 69 358 $
Erik Brannstrom 87 500 $ (1)
Salary Remaining : 67 431 $
Martin Kaut 87 500 $ (3)
Salary Remaining : 67 431 $
Klim Kostin 87 500 $ (3)
Salary Remaining : 67 431 $
Oliver Wahlstrom 87 500 $ (3)
Salary Remaining : 67 431 $
Kale Clague 85 000 $ (3)
Salary Remaining : 65 505 $
Marek Mazanec 85 000 $ (1)
Salary Remaining : 65 505 $
Tomas Jurco 85 000 $ (5)
Salary Remaining : 65 505 $
Ryan Sproul 80 000 $ (1)
Salary Remaining : 61 651 $
Nikita Soshnikov 75 000 $ (5)
Salary Remaining : 57 798 $
Jakub Kindl 75 000 $ (5)
Salary Remaining : 57 798 $
Mackenzie Skapski 65 000 $ (3)
Salary Remaining : 50 092 $
Jan Mursak 65 000 $ (2)
Salary Remaining : 50 092 $
Petteri Lindbohm 60 000 $ (3)
Salary Remaining : 46 239 $
Mattias Ritola 60 000 $ (1)
Salary Remaining : 46 239 $
Total Farm Players27
Salary Commitment
Year 40 : 2 722 500 $
Year 41 : 2 127 500 $
Year 42 : 2 062 500 $
Year 43 : 1 185 000 $
Salary Average Commitment
Year 40 : 2 160 000 $
Year 41 : 1 565 000 $
Year 42 : 1 500 000 $
Year 43 : 855 000 $

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameFleet Center
Level 1: 7000 - 105 $ - 6 430 - 91,86%
Level 2: 6000 - 75 $ - 5 421 - 90,34%
Level 3: 3000 - 45 $ - 2 846 - 94,88%
Level 4: 5000 - 25 $ - 4 775 - 95,50%
Luxury : 2000 - 200 $ - 1 759 - 87,94%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 25 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 15 $ - 997 - 99,67%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %21 231 - 92,31%
Average Income per Game1 933 068 $
Year to Date Revenue15 464 545 $
Farm
Home Games Left31
Average Attendance - %2 997 - 99,89%
Average Income per Game74 693 $
Year to Date Revenue746 931 $

Expense

Pro Players Total Salaries72 950 000 $
Farm Players Total Salaries1 991 600 $
Coaches Total Salaries3 050 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses15 943 226 $
Farm Year To Date Expenses581 051 $
Pro Salary Cap To Date15 413 551 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue63 791 248 $
Farm Estimated Season Revenue2 315 486 $
Pro Remaining Season Days93
Pro Expenses Per Days639 407 $
Pro Estimated Expenses59 464 851 $
Farm Remaining Season Days84
Farm Expenses Per Days23 317 $
Farm Estimated Expenses1 958 628 $
Estimated Season Expenses61 423 479 $
Season Salary Cap72 950 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $9 050 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 20 950 000 $
Current Bank Account90 124 147 $
Projected Bank Account94 807 402 $

Pro Players Salaries

Ryan Johansen 8 000 000 $ (2)
-Salary Remaining : 6 305 085 $
Aaron Ekblad 7 500 000 $ (3)
-Salary Remaining : 5 911 017 $
Pierre-Luc Dubois 7 000 000 $ (3)
-Salary Remaining : 5 516 949 $
Jordan Staal 6 000 000 $ (1)
-Salary Remaining : 4 728 814 $
Anthony Mantha 5 800 000 $ (5)
-Salary Remaining : 4 571 186 $
Alex Tuch 4 500 000 $ (2)
-Salary Remaining : 3 546 610 $
Alex Galchenyuk 4 250 000 $ (2)
-Salary Remaining : 3 349 576 $
Jonathan Quick 4 000 000 $ (4)
-Salary Remaining : 3 152 542 $
Jake Muzzin 4 000 000 $ (3)
-Salary Remaining : 3 152 542 $
Brayden McNabb 3 750 000 $ (5)
-Salary Remaining : 2 955 508 $
Justin Abdelkader 3 200 000 $ (2)
-Salary Remaining : 2 522 034 $
Charlie Coyle 3 200 000 $ (2)
-Salary Remaining : 2 522 034 $
Micheal Ferland 2 800 000 $ (2)
-Salary Remaining : 2 206 780 $
Cory Schneider 1 500 000 $ (5)
-Salary Remaining : 1 182 203 $
Wayne Simmonds 1 500 000 $ (3)
-Salary Remaining : 1 182 203 $
Matt Martin 1 500 000 $ (4)
-Salary Remaining : 1 182 203 $
Nathan Beaulieu 1 000 000 $ (4)
-Salary Remaining : 788 136 $
Nicolas Deslauriers 1 000 000 $ (4)
-Salary Remaining : 788 136 $
Luke Schenn 850 000 $ (5)
-Salary Remaining : 669 915 $
Ilya Lyubushkin 800 000 $ (1)
-Salary Remaining : 630 508 $
Nicolas Hague 800 000 $ (3)
-Salary Remaining : 630 508 $
Total Pro Players21
Salary Commitment
Year 40 : 72 950 000 $
Year 41 : 66 150 000 $
Year 42 : 40 200 000 $
Year 43 : 19 400 000 $
Salary Average Commitment
Year 40 : 72 650 000 $
Year 41 : 65 850 000 $
Year 42 : 39 900 000 $
Year 43 : 19 400 000 $
Salary Cap with 1 Way Contract
Year 40 : 72 950 000 $
Year 41 : 66 150 000 $
Year 42 : 40 200 000 $
Year 43 : 19 400 000 $

Farm Players Salaries

Jesse Puljujarvi 200 000 $ (2)
Salary Remaining : 154 128 $
Nick Ritchie 200 000 $ (2)
Salary Remaining : 154 128 $
Brett Ritchie 150 000 $ (1)
Salary Remaining : 115 596 $
Logan Brown 95 000 $ (2)
Salary Remaining : 73 211 $
Dryden Hunt 90 000 $ (4)
Salary Remaining : 69 358 $
Cayden Primeau 90 000 $ (3)
Salary Remaining : 69 358 $
Juho Lammikko 90 000 $ (1)
Salary Remaining : 69 358 $
Andreas Borgman 80 000 $ (4)
Salary Remaining : 61 651 $
Dalton Prout 80 000 $ (3)
Salary Remaining : 61 651 $
Lukas Radil 80 000 $ (1)
Salary Remaining : 61 651 $
Michael Amadio 80 000 $ (4)
Salary Remaining : 61 651 $
Alexandre Fortin 70 000 $ (1)
Salary Remaining : 53 945 $
Brian Lashoff 70 000 $ (4)
Salary Remaining : 53 945 $
Mathieu Olivier 70 000 $ (3)
Salary Remaining : 53 945 $
Anthony Angello 70 000 $ (3)
Salary Remaining : 53 945 $
Landon Bow 70 000 $ (1)
Salary Remaining : 53 945 $
Victor Ejdsell 66 600 $ (4)
Salary Remaining : 51 325 $
Andy Andreoff 60 000 $ (2)
Salary Remaining : 46 239 $
Eddie Pasquale 60 000 $ (1)
Salary Remaining : 46 239 $
Alexandre R. Picard 55 000 $ (4)
Salary Remaining : 42 385 $
Pierre-Cedric Labrie 55 000 $ (4)
Salary Remaining : 42 385 $
Frederic St-Denis 55 000 $ (4)
Salary Remaining : 42 385 $
Jean-Philippe Cote 55 000 $ (4)
Salary Remaining : 42 385 $
Total Farm Players23
Salary Commitment
Year 40 : 1 991 600 $
Year 41 : 1 471 600 $
Year 42 : 916 600 $
Year 43 : 606 600 $
Salary Average Commitment
Year 40 : 1 911 600 $
Year 41 : 1 391 600 $
Year 42 : 836 600 $
Year 43 : 606 600 $

Calgary Red Bull



Arena Capacity - Ticket Price
Attendance - %

Arena NameVodka Red Bull Center
Level 1: 7000 - 78 $ - 6 861 - 98,01%
Level 2: 6000 - 54 $ - 5 592 - 93,20%
Level 3: 3000 - 33 $ - 2 864 - 95,48%
Level 4: 5000 - 20 $ - 4 822 - 96,43%
Luxury : 2000 - 145 $ - 1 870 - 93,51%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 999 - 99,97%
Farm Level 2: 1000 - 15 $ - 997 - 99,73%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %22 008 - 95,69%
Average Income per Game1 494 081 $
Year to Date Revenue11 952 649 $
Farm
Home Games Left31
Average Attendance - %2 997 - 99,89%
Average Income per Game97 675 $
Year to Date Revenue976 752 $

Expense

Pro Players Total Salaries53 050 000 $
Farm Players Total Salaries1 590 000 $
Coaches Total Salaries5 550 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses12 293 640 $
Farm Year To Date Expenses490 825 $
Pro Salary Cap To Date11 234 316 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue49 304 677 $
Farm Estimated Season Revenue3 027 931 $
Pro Remaining Season Days93
Pro Expenses Per Days491 949 $
Pro Estimated Expenses45 751 257 $
Farm Remaining Season Days84
Farm Expenses Per Days19 633 $
Farm Estimated Expenses1 649 172 $
Estimated Season Expenses47 400 429 $
Season Salary Cap53 050 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $28 950 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 1 050 000 $
Current Bank Account12 680 292 $
Projected Bank Account17 612 471 $

Pro Players Salaries

Jonathan Huberdeau 10 000 000 $ (2)
-Salary Remaining : 7 881 356 $
Aleksander Barkov 7 850 000 $ (1)
-Salary Remaining : 6 186 864 $
Sergei Bobrovsky 6 000 000 $ (2)
-Salary Remaining : 4 728 814 $
Corey Crawford 6 000 000 $ (1)
-Salary Remaining : 4 728 814 $
Robby Fabbri 2 500 000 $ (1)
-Salary Remaining : 1 970 339 $
Christian Fischer 2 250 000 $ (1)
-Salary Remaining : 1 773 305 $
Braydon Coburn 2 000 000 $ (5)
-Salary Remaining : 1 576 271 $
Marcus Johansson 2 000 000 $ (5)
-Salary Remaining : 1 576 271 $
Nick Paul 2 000 000 $ (3)
-Salary Remaining : 1 576 271 $
Matt Read 2 000 000 $ (1)
-Salary Remaining : 1 576 271 $
Justin Holl 1 750 000 $ (4)
-Salary Remaining : 1 379 237 $
Sean Kuraly 1 500 000 $ (2)
-Salary Remaining : 1 182 203 $
Jacob De La Rose 1 000 000 $ (3)
-Salary Remaining : 788 136 $
Jack Roslovic 1 000 000 $ (1)
-Salary Remaining : 788 136 $
Haydn Fleury 900 000 $ (1)
-Salary Remaining : 709 322 $
Jacob Larsson 800 000 $ (2)
-Salary Remaining : 630 508 $
Michael McLeod 800 000 $ (1)
-Salary Remaining : 630 508 $
Rasmus Sandin 700 000 $ (1)
-Salary Remaining : 551 695 $
Ville Heinola 700 000 $ (1)
-Salary Remaining : 551 695 $
Henri Jokiharju 700 000 $ (1)
-Salary Remaining : 551 695 $
Kevin Stenlund 600 000 $ (1)
-Salary Remaining : 472 881 $
Total Pro Players21
Salary Commitment
Year 40 : 53 050 000 $
Year 41 : 27 050 000 $
Year 42 : 8 750 000 $
Year 43 : 5 750 000 $
Salary Average Commitment
Year 40 : 51 150 000 $
Year 41 : 27 050 000 $
Year 42 : 8 750 000 $
Year 43 : 5 750 000 $
Salary Cap with 1 Way Contract
Year 40 : 53 050 000 $
Year 41 : 27 050 000 $
Year 42 : 8 750 000 $
Year 43 : 5 750 000 $

Farm Players Salaries

Nick Bjugstad 175 000 $ (5)
Salary Remaining : 134 862 $
Anthony Stolarz 100 000 $ (3)
Salary Remaining : 77 064 $
Raman Hrabarenka 70 000 $ (2)
Salary Remaining : 53 945 $
Brady Austin 70 000 $ (2)
Salary Remaining : 53 945 $
Anton Slepyshev 70 000 $ (2)
Salary Remaining : 53 945 $
Tyler Gaudet 70 000 $ (2)
Salary Remaining : 53 945 $
Petter Granberg 70 000 $ (2)
Salary Remaining : 53 945 $
Joel Kiviranta 70 000 $ (1)
Salary Remaining : 53 945 $
Jake Evans 70 000 $ (1)
Salary Remaining : 53 945 $
Aleksi Saarela 70 000 $ (1)
Salary Remaining : 53 945 $
Frank Corrado 70 000 $ (2)
Salary Remaining : 53 945 $
Jake Bean 70 000 $ (1)
Salary Remaining : 53 945 $
Tanner Richard 70 000 $ (2)
Salary Remaining : 53 945 $
Scott Wedgewood 70 000 $ (1)
Salary Remaining : 53 945 $
Urho Vaakanainen 70 000 $ (1)
Salary Remaining : 53 945 $
Nicolas Kerdiles 70 000 $ (2)
Salary Remaining : 53 945 $
Rinat Valiev 70 000 $ (1)
Salary Remaining : 53 945 $
J.C. Lipon 70 000 $ (2)
Salary Remaining : 53 945 $
Turner Elson 70 000 $ (2)
Salary Remaining : 53 945 $
Ryan Johnston 70 000 $ (2)
Salary Remaining : 53 945 $
Chad Johnson 55 000 $ (4)
Salary Remaining : 42 385 $
Total Farm Players21
Salary Commitment
Year 40 : 1 590 000 $
Year 41 : 1 100 000 $
Year 42 : 330 000 $
Year 43 : 230 000 $
Salary Average Commitment
Year 40 : 1 530 000 $
Year 41 : 1 100 000 $
Year 42 : 330 000 $
Year 43 : 230 000 $

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHeros Center
Level 1: 7000 - 180 $ - 3 525 - 50,36%
Level 2: 5000 - 88 $ - 4 102 - 82,03%
Level 3: 3000 - 47 $ - 2 800 - 93,35%
Level 4: 4000 - 35 $ - 3 264 - 81,61%
Luxury : 2000 - 275 $ - 1 182 - 59,10%
Total Capacity :21000
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 Left33
Average Attendance - %14 874 - 70,83%
Average Income per Game1 801 365 $
Year to Date Revenue14 410 920 $
Farm
Home Games Left31
Average Attendance - %3 000 - 100,00%
Average Income per Game218 500 $
Year to Date Revenue2 185 000 $

Expense

Pro Players Total Salaries65 050 000 $
Farm Players Total Salaries2 498 000 $
Coaches Total Salaries5 325 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses16 185 171 $
Farm Year To Date Expenses1 032 936 $
Pro Salary Cap To Date15 480 721 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue59 445 045 $
Farm Estimated Season Revenue6 773 500 $
Pro Remaining Season Days93
Pro Expenses Per Days579 449 $
Pro Estimated Expenses53 888 757 $
Farm Remaining Season Days84
Farm Expenses Per Days41 266 $
Farm Estimated Expenses3 466 344 $
Estimated Season Expenses57 355 101 $
Season Salary Cap65 050 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $16 950 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 13 050 000 $
Current Bank Account26 842 523 $
Projected Bank Account35 705 967 $

Pro Players Salaries

Vladimir Tarasenko 8 250 000 $ (3)
-Salary Remaining : 6 502 119 $
Sebastian Aho 6 500 000 $ (2)
-Salary Remaining : 5 122 881 $
Jeff Skinner 6 500 000 $ (2)
-Salary Remaining : 5 122 881 $
Elias Lindholm 6 250 000 $ (4)
-Salary Remaining : 4 925 847 $
Ivan Provorov 5 500 000 $ (5)
-Salary Remaining : 4 334 746 $
Jordan Binnington 5 000 000 $ (5)
-Salary Remaining : 3 940 678 $
Noah Hanifin 4 500 000 $ (4)
-Salary Remaining : 3 546 610 $
Ian Cole 3 600 000 $ (5)
-Salary Remaining : 2 837 288 $
Lars Eller 3 500 000 $ (4)
-Salary Remaining : 2 758 475 $
Brian Dumoulin 3 500 000 $ (2)
-Salary Remaining : 2 758 475 $
Alexandar Georgiev 2 000 000 $ (3)
-Salary Remaining : 1 576 271 $
Brock McGinn 1 700 000 $ (4)
-Salary Remaining : 1 339 831 $
Anthony Duclair 1 500 000 $ (2)
-Salary Remaining : 1 182 203 $
Conor Sheary 1 500 000 $ (5)
-Salary Remaining : 1 182 203 $
Jordie Benn 1 300 000 $ (5)
-Salary Remaining : 1 024 576 $
Christian Dvorak 1 200 000 $ (1)
-Salary Remaining : 945 763 $
Adam Fox 1 200 000 $ (3)
-Salary Remaining : 945 763 $
Michael Frolik 800 000 $ (2)
-Salary Remaining : 630 508 $
Nathan Walker 750 000 $ (4)
-Salary Remaining : 591 102 $
Total Pro Players19
Salary Commitment
Year 40 : 65 050 000 $
Year 41 : 63 850 000 $
Year 42 : 45 050 000 $
Year 43 : 33 600 000 $
Salary Average Commitment
Year 40 : 59 850 000 $
Year 41 : 58 650 000 $
Year 42 : 39 850 000 $
Year 43 : 29 100 000 $
Salary Cap with 1 Way Contract
Year 40 : 65 050 000 $
Year 41 : 63 850 000 $
Year 42 : 45 050 000 $
Year 43 : 33 600 000 $

Farm Players Salaries

John Moore 250 000 $ (2)
Salary Remaining : 192 661 $
Kevan Miller 200 000 $ (1)
Salary Remaining : 154 128 $
Brooks Orpik 200 000 $ (1)
Salary Remaining : 154 128 $
Jonathan Ericsson 150 000 $ (2)
Salary Remaining : 115 596 $
Jacob Nilsson 123 000 $ (3)
Salary Remaining : 94 789 $
Drake Batherson 95 000 $ (2)
Salary Remaining : 73 211 $
Dylan Sikura 90 000 $ (2)
Salary Remaining : 69 358 $
Matt Hendricks 90 000 $ (3)
Salary Remaining : 69 358 $
Logan Shaw 80 000 $ (5)
Salary Remaining : 61 651 $
Harri Sateri 80 000 $ (4)
Salary Remaining : 61 651 $
Gustav Lindstrom 80 000 $ (3)
Salary Remaining : 61 651 $
Alexander Salak 80 000 $ (4)
Salary Remaining : 61 651 $
Gavin Bayreuther 80 000 $ (1)
Salary Remaining : 61 651 $
Jonny Brodzinski 80 000 $ (2)
Salary Remaining : 61 651 $
Brandon Hagel 75 000 $ (3)
Salary Remaining : 57 798 $
Henrik Haapala 75 000 $ (4)
Salary Remaining : 57 798 $
Mattias Tedenby 75 000 $ (5)
Salary Remaining : 57 798 $
Gustav Olofsson 75 000 $ (4)
Salary Remaining : 57 798 $
Brogan Rafferty 70 000 $ (1)
Salary Remaining : 53 945 $
Steve Bernier 60 000 $ (1)
Salary Remaining : 46 239 $
Ben Sexton 60 000 $ (1)
Salary Remaining : 46 239 $
Griffin Reinhart 60 000 $ (2)
Salary Remaining : 46 239 $
Colin Smith 60 000 $ (1)
Salary Remaining : 46 239 $
Vadim Shipachyov 60 000 $ (1)
Salary Remaining : 46 239 $
Adam Almquist 50 000 $ (1)
Salary Remaining : 38 532 $
Stefan Elliott 50 000 $ (2)
Salary Remaining : 38 532 $
Colby Robak 50 000 $ (1)
Salary Remaining : 38 532 $
Total Farm Players27
Salary Commitment
Year 40 : 2 498 000 $
Year 41 : 1 608 000 $
Year 42 : 833 000 $
Year 43 : 465 000 $
Salary Average Commitment
Year 40 : 2 443 000 $
Year 41 : 1 553 000 $
Year 42 : 778 000 $
Year 43 : 465 000 $

Cleveland Bulldogs



Arena Capacity - Ticket Price
Attendance - %

Arena NameJacobs ICE
Level 1: 7000 - 119 $ - 6 434 - 91,91%
Level 2: 6000 - 75 $ - 5 590 - 93,17%
Level 3: 3000 - 43 $ - 2 686 - 89,54%
Level 4: 5000 - 28 $ - 4 628 - 92,56%
Luxury : 2000 - 206 $ - 1 766 - 88,30%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 42 $ - 1 978 - 98,92%
Farm Level 2: 1000 - 22 $ - 740 - 73,95%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %21 104 - 91,76%
Average Income per Game2 087 919 $
Year to Date Revenue14 615 430 $
Farm
Home Games Left31
Average Attendance - %2 718 - 90,59%
Average Income per Game114 261 $
Year to Date Revenue1 142 612 $

Expense

Pro Players Total Salaries75 650 000 $
Farm Players Total Salaries1 885 000 $
Coaches Total Salaries4 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses16 887 712 $
Farm Year To Date Expenses596 554 $
Pro Salary Cap To Date16 040 262 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue70 989 231 $
Farm Estimated Season Revenue3 542 097 $
Pro Remaining Season Days93
Pro Expenses Per Days675 000 $
Pro Estimated Expenses62 775 000 $
Farm Remaining Season Days84
Farm Expenses Per Days24 174 $
Farm Estimated Expenses2 030 616 $
Estimated Season Expenses64 805 616 $
Season Salary Cap75 650 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $6 350 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 23 650 000 $
Current Bank Account95 773 775 $
Projected Bank Account105 499 487 $

Pro Players Salaries

Jack Eichel 10 000 000 $ (5)
-Salary Remaining : 7 881 356 $
William Karlsson 6 000 000 $ (3)
-Salary Remaining : 4 728 814 $
Anthony DeAngelo 6 000 000 $ (2)
-Salary Remaining : 4 728 814 $
Jared Spurgeon 5 000 000 $ (1)
-Salary Remaining : 3 940 678 $
Reilly Smith 5 000 000 $ (2)
-Salary Remaining : 3 940 678 $
Alex Killorn 4 750 000 $ (4)
-Salary Remaining : 3 743 644 $
Ondrej Palat 4 500 000 $ (2)
-Salary Remaining : 3 546 610 $
Duncan Keith 4 500 000 $ (4)
-Salary Remaining : 3 546 610 $
Joe Thornton 4 500 000 $ (2)
-Salary Remaining : 3 546 610 $
Carl Soderberg 4 000 000 $ (2)
-Salary Remaining : 3 152 542 $
Jaroslav Halak 4 000 000 $ (5)
-Salary Remaining : 3 152 542 $
Connor Murphy 3 500 000 $ (2)
-Salary Remaining : 2 758 475 $
Pavel Buchnevich 2 500 000 $ (2)
-Salary Remaining : 1 970 339 $
Mark Borowiecki 2 000 000 $ (4)
-Salary Remaining : 1 576 271 $
Ryan Hartman 2 000 000 $ (3)
-Salary Remaining : 1 576 271 $
Alexander Steen 2 000 000 $ (5)
-Salary Remaining : 1 576 271 $
Warren Foegele 1 750 000 $ (5)
-Salary Remaining : 1 379 237 $
Dylan DeMelo 1 500 000 $ (2)
-Salary Remaining : 1 182 203 $
Thatcher Demko 1 250 000 $ (2)
-Salary Remaining : 985 169 $
Sam Lafferty 900 000 $ (3)
-Salary Remaining : 709 322 $
Total Pro Players20
Salary Commitment
Year 40 : 75 650 000 $
Year 41 : 70 650 000 $
Year 42 : 37 900 000 $
Year 43 : 29 000 000 $
Salary Average Commitment
Year 40 : 75 250 000 $
Year 41 : 70 250 000 $
Year 42 : 37 500 000 $
Year 43 : 29 000 000 $
Salary Cap with 1 Way Contract
Year 40 : 75 650 000 $
Year 41 : 70 650 000 $
Year 42 : 37 900 000 $
Year 43 : 29 000 000 $

Farm Players Salaries

Devin Shore 250 000 $ (3)
Salary Remaining : 192 661 $
Tucker Poolman 125 000 $ (2)
Salary Remaining : 96 330 $
Pierre Engvall 100 000 $ (3)
Salary Remaining : 77 064 $
Alex Nedeljkovic 90 000 $ (2)
Salary Remaining : 69 358 $
Jimmy Schuldt 85 000 $ (1)
Salary Remaining : 65 505 $
Nico Sturm 85 000 $ (1)
Salary Remaining : 65 505 $
Anton Lander 80 000 $ (1)
Salary Remaining : 61 651 $
Daniel Carr 80 000 $ (5)
Salary Remaining : 61 651 $
Alexander True 75 000 $ (3)
Salary Remaining : 57 798 $
Kalle Kossila 75 000 $ (2)
Salary Remaining : 57 798 $
Riley Barber 75 000 $ (2)
Salary Remaining : 57 798 $
Mason Appleton 75 000 $ (1)
Salary Remaining : 57 798 $
Sean Walker 75 000 $ (1)
Salary Remaining : 57 798 $
Christian Jaros 75 000 $ (3)
Salary Remaining : 57 798 $
Jayson Megna 70 000 $ (1)
Salary Remaining : 53 945 $
Joachim Blichfeld 70 000 $ (3)
Salary Remaining : 53 945 $
Jonas Johansson 70 000 $ (3)
Salary Remaining : 53 945 $
Matt Luff 70 000 $ (1)
Salary Remaining : 53 945 $
Josh Teves 70 000 $ (1)
Salary Remaining : 53 945 $
Andy Welinski 70 000 $ (4)
Salary Remaining : 53 945 $
Patrick Russell 70 000 $ (2)
Salary Remaining : 53 945 $
Henrik Samuelsson 50 000 $ (3)
Salary Remaining : 38 532 $
Total Farm Players22
Salary Commitment
Year 40 : 1 885 000 $
Year 41 : 1 275 000 $
Year 42 : 840 000 $
Year 43 : 150 000 $
Salary Average Commitment
Year 40 : 1 770 000 $
Year 41 : 1 160 000 $
Year 42 : 725 000 $
Year 43 : 150 000 $

Colorado Zipper



Arena Capacity - Ticket Price
Attendance - %

Arena NameStomp Center
Level 1: 7000 - 100 $ - 6 664 - 95,19%
Level 2: 6000 - 60 $ - 5 593 - 93,22%
Level 3: 3000 - 35 $ - 2 881 - 96,03%
Level 4: 5000 - 20 $ - 4 817 - 96,35%
Luxury : 2000 - 200 $ - 1 874 - 93,72%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 990 - 99,49%
Farm Level 2: 1000 - 15 $ - 990 - 98,98%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %21 829 - 94,91%
Average Income per Game1 810 099 $
Year to Date Revenue14 480 790 $
Farm
Home Games Left31
Average Attendance - %2 980 - 99,32%
Average Income per Game97 160 $
Year to Date Revenue971 595 $

Expense

Pro Players Total Salaries81 750 000 $
Farm Players Total Salaries2 530 500 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 771 441 $
Farm Year To Date Expenses739 904 $
Pro Salary Cap To Date16 923 982 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue59 733 259 $
Farm Estimated Season Revenue3 011 944 $
Pro Remaining Season Days93
Pro Expenses Per Days726 695 $
Pro Estimated Expenses67 582 635 $
Farm Remaining Season Days84
Farm Expenses Per Days27 803 $
Farm Estimated Expenses2 335 452 $
Estimated Season Expenses69 918 087 $
Season Salary Cap81 750 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $250 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 29 750 000 $
Current Bank Account31 567 911 $
Projected Bank Account24 395 027 $

Pro Players Salaries

Connor McDavid 12 800 000 $ (5)
-Salary Remaining : 10 088 136 $
Mikko Rantanen 8 500 000 $ (2)
-Salary Remaining : 6 699 153 $
Jacob Trouba 6 000 000 $ (4)
-Salary Remaining : 4 728 814 $
Gabriel Landeskog 6 000 000 $ (4)
-Salary Remaining : 4 728 814 $
Frederik Andersen 5 700 000 $ (5)
-Salary Remaining : 4 492 373 $
Oscar Klefbom 5 500 000 $ (5)
-Salary Remaining : 4 334 746 $
Brent Seabrook 4 750 000 $ (1)
-Salary Remaining : 3 743 644 $
Sam Reinhart 4 750 000 $ (1)
-Salary Remaining : 3 743 644 $
Adam Larsson 4 500 000 $ (2)
-Salary Remaining : 3 546 610 $
Nazem Kadri 4 250 000 $ (5)
-Salary Remaining : 3 349 576 $
Tyler Myers 3 000 000 $ (2)
-Salary Remaining : 2 364 407 $
Scott Laughton 2 800 000 $ (3)
-Salary Remaining : 2 206 780 $
Ethan Bear 2 500 000 $ (2)
-Salary Remaining : 1 970 339 $
Lawson Crouse 2 000 000 $ (5)
-Salary Remaining : 1 576 271 $
Brad Richardson 1 900 000 $ (3)
-Salary Remaining : 1 497 458 $
Anders Nilsson 1 600 000 $ (1)
-Salary Remaining : 1 261 017 $
Tomas Nosek 1 600 000 $ (3)
-Salary Remaining : 1 261 017 $
Zack Kassian 1 250 000 $ (2)
-Salary Remaining : 985 169 $
Brendan Lemieux 975 000 $ (2)
-Salary Remaining : 768 432 $
Carter Rowney 725 000 $ (1)
-Salary Remaining : 571 398 $
Jarred Tinordi 650 000 $ (4)
-Salary Remaining : 512 288 $
Total Pro Players21
Salary Commitment
Year 40 : 81 750 000 $
Year 41 : 69 925 000 $
Year 42 : 49 200 000 $
Year 43 : 42 900 000 $
Salary Average Commitment
Year 40 : 81 750 000 $
Year 41 : 69 925 000 $
Year 42 : 49 200 000 $
Year 43 : 42 900 000 $
Salary Cap with 1 Way Contract
Year 40 : 81 750 000 $
Year 41 : 69 925 000 $
Year 42 : 49 200 000 $
Year 43 : 42 900 000 $

Farm Players Salaries

Josh Anderson 300 000 $ (2)
Salary Remaining : 231 193 $
Filip Chytil 220 000 $ (3)
Salary Remaining : 169 541 $
Dion Phaneuf 200 000 $ (1)
Salary Remaining : 154 128 $
Brandon Manning 190 000 $ (1)
Salary Remaining : 146 422 $
Chris Stewart 150 000 $ (4)
Salary Remaining : 115 596 $
Micheal Haley 140 000 $ (4)
Salary Remaining : 107 890 $
Greg Pateryn 100 000 $ (1)
Salary Remaining : 77 064 $
Mike Reilly 98 000 $ (5)
Salary Remaining : 75 523 $
Nathan Gerbe 95 000 $ (3)
Salary Remaining : 73 211 $
Lean Bergmann 90 000 $ (3)
Salary Remaining : 69 358 $
Matt Hunwick 80 500 $ (4)
Salary Remaining : 62 037 $
Zac Rinaldo 80 000 $ (5)
Salary Remaining : 61 651 $
Andrey Makarov 80 000 $ (4)
Salary Remaining : 61 651 $
Sergei Kostitsyn 72 000 $ (4)
Salary Remaining : 55 486 $
Andrei Kostitsyn 72 000 $ (4)
Salary Remaining : 55 486 $
Anthony Peluso 71 000 $ (4)
Salary Remaining : 54 716 $
Zack Stortini 71 000 $ (4)
Salary Remaining : 54 716 $
Kevin Poulin 71 000 $ (3)
Salary Remaining : 54 716 $
Chris Thorburn 70 000 $ (2)
Salary Remaining : 53 945 $
Mark Fraser 70 000 $ (4)
Salary Remaining : 53 945 $
Dustin Tokarski 70 000 $ (4)
Salary Remaining : 53 945 $
Jordan Nolan 70 000 $ (4)
Salary Remaining : 53 945 $
Eric Gryba 70 000 $ (2)
Salary Remaining : 53 945 $
Total Farm Players23
Salary Commitment
Year 40 : 2 530 500 $
Year 41 : 2 040 500 $
Year 42 : 1 600 500 $
Year 43 : 1 124 500 $
Salary Average Commitment
Year 40 : 2 490 500 $
Year 41 : 2 000 500 $
Year 42 : 1 560 500 $
Year 43 : 1 124 500 $

Dallas Storm



Arena Capacity - Ticket Price
Attendance - %

Arena NameHouse of Pain
Level 1: 6500 - 125 $ - 3 924 - 60,37%
Level 2: 5500 - 70 $ - 3 636 - 66,10%
Level 3: 2500 - 42 $ - 1 965 - 78,58%
Level 4: 4000 - 30 $ - 3 800 - 95,00%
Luxury : 1500 - 225 $ - 1 131 - 75,40%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 983 - 99,13%
Farm Level 2: 1000 - 15 $ - 993 - 99,30%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %14 455 - 72,28%
Average Income per Game1 762 570 $
Year to Date Revenue14 100 558 $
Farm
Home Games Left31
Average Attendance - %2 976 - 99,18%
Average Income per Game96 925 $
Year to Date Revenue969 250 $

Expense

Pro Players Total Salaries75 175 000 $
Farm Players Total Salaries1 174 500 $
Coaches Total Salaries7 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses16 452 110 $
Farm Year To Date Expenses364 893 $
Pro Salary Cap To Date14 969 060 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue58 164 802 $
Farm Estimated Season Revenue3 004 675 $
Pro Remaining Season Days93
Pro Expenses Per Days696 398 $
Pro Estimated Expenses64 765 014 $
Farm Remaining Season Days84
Farm Expenses Per Days15 362 $
Farm Estimated Expenses1 290 408 $
Estimated Season Expenses66 055 422 $
Season Salary Cap75 175 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $6 825 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 23 175 000 $
Current Bank Account30 970 815 $
Projected Bank Account26 084 870 $

Pro Players Salaries

Mark Stone 9 000 000 $ (4)
-Salary Remaining : 7 093 220 $
Ryan Getzlaf 8 000 000 $ (1)
-Salary Remaining : 6 305 085 $
Mark Giordano 6 750 000 $ (2)
-Salary Remaining : 5 319 915 $
Brayden Point 6 500 000 $ (2)
-Salary Remaining : 5 122 881 $
J.T. Miller 6 500 000 $ (5)
-Salary Remaining : 5 122 881 $
Seth Jones 6 500 000 $ (4)
-Salary Remaining : 5 122 881 $
Zdeno Chara 4 125 000 $ (3)
-Salary Remaining : 3 251 059 $
Jake Guentzel 4 000 000 $ (2)
-Salary Remaining : 3 152 542 $
Zach Hyman (Out of Payroll) 3 500 000 $ (2)
-Salary Remaining : 2 758 475 $
Brandon Carlo 3 200 000 $ (5)
-Salary Remaining : 2 522 034 $
Brandon Tanev 3 150 000 $ (5)
-Salary Remaining : 2 482 627 $
Sam Bennett 3 000 000 $ (3)
-Salary Remaining : 2 364 407 $
Phillip Danault 2 500 000 $ (1)
-Salary Remaining : 1 970 339 $
Tristan Jarry 2 000 000 $ (2)
-Salary Remaining : 1 576 271 $
Andrej Sekera 1 900 000 $ (4)
-Salary Remaining : 1 497 458 $
Artturi Lehkonen 1 750 000 $ (2)
-Salary Remaining : 1 379 237 $
Linus Ullmark 1 700 000 $ (4)
-Salary Remaining : 1 339 831 $
Brady Tkachuk 1 200 000 $ (1)
-Salary Remaining : 945 763 $
Ben Hutton 1 200 000 $ (5)
-Salary Remaining : 945 763 $
Jesper Bratt 1 200 000 $ (2)
-Salary Remaining : 945 763 $
Derek Grant 1 000 000 $ (4)
-Salary Remaining : 788 136 $
Total Pro Players21
Salary Commitment
Year 40 : 78 675 000 $
Year 41 : 66 975 000 $
Year 42 : 41 275 000 $
Year 43 : 34 150 000 $
Salary Average Commitment
Year 40 : 78 675 000 $
Year 41 : 66 975 000 $
Year 42 : 41 275 000 $
Year 43 : 34 150 000 $
Salary Cap with 1 Way Contract
Year 40 : 78 675 000 $
Year 41 : 66 975 000 $
Year 42 : 41 275 000 $
Year 43 : 34 150 000 $

Farm Players Salaries

Nicolas Aube-Kubel 120 000 $ (1)
Salary Remaining : 92 477 $
Scott Harrington 120 000 $ (2)
Salary Remaining : 92 477 $
Juuso Riikola 120 000 $ (1)
Salary Remaining : 92 477 $
Tyler Motte 100 000 $ (2)
Salary Remaining : 77 064 $
Kaapo Kahkonen 85 000 $ (3)
Salary Remaining : 65 505 $
Casey DeSmith 85 000 $ (4)
Salary Remaining : 65 505 $
Trevor Daley 80 000 $ (2)
Salary Remaining : 61 651 $
Nikolay Goldobin 75 000 $ (3)
Salary Remaining : 57 798 $
Jansen Harkins 75 000 $ (3)
Salary Remaining : 57 798 $
Marcus Hogberg 72 500 $ (1)
Salary Remaining : 55 872 $
Kurtis MacDermid 70 000 $ (2)
Salary Remaining : 53 945 $
Jordan Szwarz 67 000 $ (1)
Salary Remaining : 51 633 $
Anthony Richard 55 000 $ (1)
Salary Remaining : 42 385 $
Samuel Morin 50 000 $ (2)
Salary Remaining : 38 532 $
Total Farm Players14
Salary Commitment
Year 40 : 1 174 500 $
Year 41 : 740 000 $
Year 42 : 320 000 $
Year 43 : 85 000 $
Salary Average Commitment
Year 40 : 1 114 500 $
Year 41 : 680 000 $
Year 42 : 260 000 $
Year 43 : 85 000 $

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 7000 - 130 $ - 4 650 - 66,43%
Level 2: 6000 - 90 $ - 3 714 - 61,91%
Level 3: 3000 - 50 $ - 1 990 - 66,34%
Level 4: 5000 - 30 $ - 4 068 - 81,36%
Luxury : 2000 - 210 $ - 1 564 - 78,21%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 45 $ - 1 628 - 81,40%
Farm Level 2: 1000 - 25 $ - 631 - 63,06%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %15 987 - 69,51%
Average Income per Game1 814 340 $
Year to Date Revenue14 514 719 $
Farm
Home Games Left31
Average Attendance - %2 259 - 75,28%
Average Income per Game102 373 $
Year to Date Revenue1 023 734 $

Expense

Pro Players Total Salaries68 350 000 $
Farm Players Total Salaries2 077 500 $
Coaches Total Salaries5 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses14 691 097 $
Farm Year To Date Expenses843 648 $
Pro Salary Cap To Date13 843 643 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue59 873 216 $
Farm Estimated Season Revenue3 173 575 $
Pro Remaining Season Days93
Pro Expenses Per Days613 136 $
Pro Estimated Expenses57 021 648 $
Farm Remaining Season Days84
Farm Expenses Per Days30 986 $
Farm Estimated Expenses2 602 824 $
Estimated Season Expenses59 624 472 $
Season Salary Cap68 350 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $13 650 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 16 350 000 $
Current Bank Account16 841 545 $
Projected Bank Account20 263 864 $

Pro Players Salaries

Jonathan Toews 8 000 000 $ (4)
-Salary Remaining : 6 305 085 $
Marc-Edouard Vlasic 5 750 000 $ (2)
-Salary Remaining : 4 531 780 $
Jordan Eberle 5 000 000 $ (3)
-Salary Remaining : 3 940 678 $
Jeff Petry 5 000 000 $ (2)
-Salary Remaining : 3 940 678 $
Semyon Varlamov 5 000 000 $ (2)
-Salary Remaining : 3 940 678 $
T.J. Brodie 5 000 000 $ (1)
-Salary Remaining : 3 940 678 $
Brandon Saad 4 500 000 $ (5)
-Salary Remaining : 3 546 610 $
Mikael Backlund 4 250 000 $ (4)
-Salary Remaining : 3 349 576 $
Bryan Little 4 000 000 $ (5)
-Salary Remaining : 3 152 542 $
Damon Severson 4 000 000 $ (2)
-Salary Remaining : 3 152 542 $
James Neal 3 750 000 $ (4)
-Salary Remaining : 2 955 508 $
Bryan Rust 3 000 000 $ (3)
-Salary Remaining : 2 364 407 $
Patrick Maroon 2 500 000 $ (3)
-Salary Remaining : 1 970 339 $
Nick Jensen 1 500 000 $ (2)
-Salary Remaining : 1 182 203 $
John Marino 1 200 000 $ (3)
-Salary Remaining : 945 763 $
Ilya Samsonov 1 200 000 $ (3)
-Salary Remaining : 945 763 $
Vladimir Sobotka 1 000 000 $ (5)
-Salary Remaining : 788 136 $
Loui Eriksson 1 000 000 $ (4)
-Salary Remaining : 788 136 $
Tim Schaller 1 000 000 $ (2)
-Salary Remaining : 788 136 $
Nick Cousins 1 000 000 $ (3)
-Salary Remaining : 788 136 $
Zach Sanford 700 000 $ (2)
-Salary Remaining : 551 695 $
Total Pro Players21
Salary Commitment
Year 40 : 68 350 000 $
Year 41 : 63 350 000 $
Year 42 : 40 400 000 $
Year 43 : 26 500 000 $
Salary Average Commitment
Year 40 : 66 950 000 $
Year 41 : 61 950 000 $
Year 42 : 39 000 000 $
Year 43 : 26 500 000 $
Salary Cap with 1 Way Contract
Year 40 : 68 350 000 $
Year 41 : 63 350 000 $
Year 42 : 40 400 000 $
Year 43 : 26 500 000 $

Farm Players Salaries

Dmitry Kulikov 285 000 $ (1)
Salary Remaining : 219 633 $
Laurent Brossoit 150 000 $ (2)
Salary Remaining : 115 596 $
Mirco Mueller 110 000 $ (4)
Salary Remaining : 84 771 $
Pheonix Copley 100 000 $ (5)
Salary Remaining : 77 064 $
Marko Dano 100 000 $ (2)
Salary Remaining : 77 064 $
Nic Petan 95 000 $ (5)
Salary Remaining : 73 211 $
Andrew Peeke 85 000 $ (3)
Salary Remaining : 65 505 $
Frederik Gauthier 80 000 $ (4)
Salary Remaining : 61 651 $
Michael Mersch 75 000 $ (2)
Salary Remaining : 57 798 $
Michael Bunting 75 000 $ (1)
Salary Remaining : 57 798 $
Lukas Sedlak 75 000 $ (1)
Salary Remaining : 57 798 $
Otto Leskinen 70 000 $ (3)
Salary Remaining : 53 945 $
Jordan Gross 70 000 $ (3)
Salary Remaining : 53 945 $
Mikhail Grigorenko 70 000 $ (4)
Salary Remaining : 53 945 $
Michael Sgarbossa 70 000 $ (4)
Salary Remaining : 53 945 $
Jonathan Davidsson 70 000 $ (3)
Salary Remaining : 53 945 $
Frederick Gaudreau 70 000 $ (1)
Salary Remaining : 53 945 $
Petr Straka 70 000 $ (3)
Salary Remaining : 53 945 $
Jared Coreau 67 500 $ (2)
Salary Remaining : 52 018 $
T.J. Tynan 65 000 $ (4)
Salary Remaining : 50 092 $
Evan McEneny 65 000 $ (2)
Salary Remaining : 50 092 $
Justin Auger 60 000 $ (4)
Salary Remaining : 46 239 $
Yann Sauve 50 000 $ (2)
Salary Remaining : 38 532 $
Philip Larsen 50 000 $ (3)
Salary Remaining : 38 532 $
Total Farm Players24
Salary Commitment
Year 40 : 2 077 500 $
Year 41 : 1 572 500 $
Year 42 : 1 065 000 $
Year 43 : 650 000 $
Salary Average Commitment
Year 40 : 1 982 500 $
Year 41 : 1 477 500 $
Year 42 : 970 000 $
Year 43 : 650 000 $

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWayne Gretzky Arena
Level 1: 7000 - 105 $ - 6 573 - 93,89%
Level 2: 6000 - 70 $ - 5 484 - 91,39%
Level 3: 3000 - 40 $ - 2 847 - 94,89%
Level 4: 5000 - 20 $ - 4 892 - 97,85%
Luxury : 2000 - 200 $ - 1 723 - 86,13%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 65 $ - 1 104 - 55,18%
Farm Level 2: 1000 - 25 $ - 632 - 63,20%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %21 518 - 93,56%
Average Income per Game1 874 755 $
Year to Date Revenue16 872 795 $
Farm
Home Games Left31
Average Attendance - %1 736 - 57,85%
Average Income per Game100 664 $
Year to Date Revenue1 006 640 $

Expense

Pro Players Total Salaries79 975 000 $
Farm Players Total Salaries1 407 500 $
Coaches Total Salaries3 250 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 314 193 $
Farm Year To Date Expenses484 574 $
Pro Salary Cap To Date16 784 532 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue59 992 160 $
Farm Estimated Season Revenue3 120 584 $
Pro Remaining Season Days93
Pro Expenses Per Days698 941 $
Pro Estimated Expenses65 001 513 $
Farm Remaining Season Days84
Farm Expenses Per Days19 794 $
Farm Estimated Expenses1 662 696 $
Estimated Season Expenses66 664 209 $
Season Salary Cap79 975 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $2 025 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 27 975 000 $
Current Bank Account55 705 259 $
Projected Bank Account52 153 794 $

Pro Players Salaries

Anze Kopitar 9 250 000 $ (4)
-Salary Remaining : 7 290 254 $
Marc-Andre Fleury 7 125 000 $ (1)
-Salary Remaining : 5 615 466 $
Ryan Suter 7 000 000 $ (3)
-Salary Remaining : 5 516 949 $
Ryan Nugent-Hopkins 5 900 000 $ (4)
-Salary Remaining : 4 650 000 $
Evgenii Dadonov 5 500 000 $ (1)
-Salary Remaining : 4 334 746 $
Josh Bailey 5 500 000 $ (5)
-Salary Remaining : 4 334 746 $
Zach Parise 5 000 000 $ (3)
-Salary Remaining : 3 940 678 $
Andy Greene 4 750 000 $ (2)
-Salary Remaining : 3 743 644 $
John Klingberg 4 600 000 $ (3)
-Salary Remaining : 3 625 424 $
Christopher Tanev 4 000 000 $ (3)
-Salary Remaining : 3 152 542 $
Ryan Dzingel 3 850 000 $ (4)
-Salary Remaining : 3 034 322 $
Niklas Hjalmarsson 3 500 000 $ (3)
-Salary Remaining : 2 758 475 $
Andreas Athanasiou 3 000 000 $ (4)
-Salary Remaining : 2 364 407 $
Brenden Dillon 3 000 000 $ (5)
-Salary Remaining : 2 364 407 $
Brendan Smith 1 500 000 $ (2)
-Salary Remaining : 1 182 203 $
J.T. Compher 1 500 000 $ (2)
-Salary Remaining : 1 182 203 $
Luke Glendening 1 500 000 $ (1)
-Salary Remaining : 1 182 203 $
Jimmy Howard 1 500 000 $ (4)
-Salary Remaining : 1 182 203 $
Austin Watson 1 250 000 $ (4)
-Salary Remaining : 985 169 $
Teddy Blueger 750 000 $ (1)
-Salary Remaining : 591 102 $
Total Pro Players20
Salary Commitment
Year 40 : 79 975 000 $
Year 41 : 65 100 000 $
Year 42 : 57 350 000 $
Year 43 : 33 250 000 $
Salary Average Commitment
Year 40 : 79 975 000 $
Year 41 : 65 100 000 $
Year 42 : 57 350 000 $
Year 43 : 33 250 000 $
Salary Cap with 1 Way Contract
Year 40 : 79 975 000 $
Year 41 : 65 100 000 $
Year 42 : 57 350 000 $
Year 43 : 33 250 000 $

Farm Players Salaries

Adam McQuaid 160 000 $ (1)
Salary Remaining : 123 303 $
Jakob Forsbacka-Karlsson 97 500 $ (2)
Salary Remaining : 75 138 $
Brian Gibbons 95 000 $ (1)
Salary Remaining : 73 211 $
Brady Keeper 92 500 $ (1)
Salary Remaining : 71 284 $
Ryan Kuffner 92 500 $ (1)
Salary Remaining : 71 284 $
Par Lindholm 85 000 $ (1)
Salary Remaining : 65 505 $
Morgan Geekie 85 000 $ (3)
Salary Remaining : 65 505 $
Michael Hutchinson 85 000 $ (2)
Salary Remaining : 65 505 $
Alex Biega 80 000 $ (3)
Salary Remaining : 61 651 $
J.C. Beaudin 80 000 $ (3)
Salary Remaining : 61 651 $
Tyler Graovac 75 000 $ (3)
Salary Remaining : 57 798 $
Gemel Smith 70 000 $ (3)
Salary Remaining : 53 945 $
Justin Bailey 70 000 $ (3)
Salary Remaining : 53 945 $
Antti Suomela 70 000 $ (1)
Salary Remaining : 53 945 $
MacKenzie MacEachern 60 000 $ (1)
Salary Remaining : 46 239 $
Joshua Jacobs 60 000 $ (1)
Salary Remaining : 46 239 $
Bogdan Yakimov 50 000 $ (1)
Salary Remaining : 38 532 $
Total Farm Players17
Salary Commitment
Year 40 : 1 407 500 $
Year 41 : 642 500 $
Year 42 : 460 000 $
Year 43 : 0 $
Salary Average Commitment
Year 40 : 1 342 500 $
Year 41 : 577 500 $
Year 42 : 395 000 $
Year 43 : 0 $

Halifax Thunder



Arena Capacity - Ticket Price
Attendance - %

Arena NameColt 45 Center
Level 1: 7000 - 120 $ - 6 097 - 87,09%
Level 2: 6000 - 70 $ - 5 772 - 96,20%
Level 3: 3000 - 35 $ - 2 841 - 94,70%
Level 4: 5000 - 28 $ - 4 574 - 91,48%
Luxury : 2000 - 200 $ - 1 738 - 86,92%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 40 $ - 1 952 - 97,62%
Farm Level 2: 1000 - 25 $ - 653 - 65,34%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %21 022 - 91,40%
Average Income per Game1 967 403 $
Year to Date Revenue15 739 226 $
Farm
Home Games Left31
Average Attendance - %2 606 - 86,86%
Average Income per Game108 591 $
Year to Date Revenue1 085 908 $

Expense

Pro Players Total Salaries79 650 000 $
Farm Players Total Salaries2 802 000 $
Coaches Total Salaries5 550 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 832 629 $
Farm Year To Date Expenses768 800 $
Pro Salary Cap To Date16 773 304 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue64 924 307 $
Farm Estimated Season Revenue3 366 315 $
Pro Remaining Season Days93
Pro Expenses Per Days717 373 $
Pro Estimated Expenses66 715 689 $
Farm Remaining Season Days84
Farm Expenses Per Days30 752 $
Farm Estimated Expenses2 583 168 $
Estimated Season Expenses69 298 857 $
Season Salary Cap79 650 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $2 350 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 27 650 000 $
Current Bank Account84 220 692 $
Projected Bank Account83 212 457 $

Pro Players Salaries

Evgeni Malkin 9 250 000 $ (1)
-Salary Remaining : 7 290 254 $
John Carlson 8 000 000 $ (2)
-Salary Remaining : 6 305 085 $
Mike Hoffman 6 500 000 $ (5)
-Salary Remaining : 5 122 881 $
Logan Couture 6 250 000 $ (4)
-Salary Remaining : 4 925 847 $
T.J. Oshie 5 500 000 $ (2)
-Salary Remaining : 4 334 746 $
Timo Meier 5 200 000 $ (2)
-Salary Remaining : 4 098 305 $
Travis Hamonic 4 500 000 $ (4)
-Salary Remaining : 3 546 610 $
Matt Murray 4 500 000 $ (5)
-Salary Remaining : 3 546 610 $
Craig Smith 3 500 000 $ (5)
-Salary Remaining : 2 758 475 $
Kevin Fiala 3 250 000 $ (3)
-Salary Remaining : 2 561 441 $
Jack Johnson 3 000 000 $ (5)
-Salary Remaining : 2 364 407 $
Andrew Shaw 2 850 000 $ (4)
-Salary Remaining : 2 246 186 $
Colin Miller 2 800 000 $ (5)
-Salary Remaining : 2 206 780 $
Danny DeKeyser 2 200 000 $ (2)
-Salary Remaining : 1 733 898 $
Matt Nieto 2 000 000 $ (1)
-Salary Remaining : 1 576 271 $
Michael Raffl 1 800 000 $ (4)
-Salary Remaining : 1 418 644 $
Madison Bowey 1 750 000 $ (4)
-Salary Remaining : 1 379 237 $
Zach Aston-Reese 1 500 000 $ (4)
-Salary Remaining : 1 182 203 $
Joel Eriksson Ek 1 500 000 $ (2)
-Salary Remaining : 1 182 203 $
Jack Campbell 1 000 000 $ (1)
-Salary Remaining : 788 136 $
Dominic Toninato 1 000 000 $ (4)
-Salary Remaining : 788 136 $
Vinnie Hinostroza 1 000 000 $ (5)
-Salary Remaining : 788 136 $
Marc Staal 800 000 $ (2)
-Salary Remaining : 630 508 $
Total Pro Players23
Salary Commitment
Year 40 : 79 650 000 $
Year 41 : 67 400 000 $
Year 42 : 44 200 000 $
Year 43 : 40 950 000 $
Salary Average Commitment
Year 40 : 79 150 000 $
Year 41 : 66 900 000 $
Year 42 : 43 700 000 $
Year 43 : 40 450 000 $
Salary Cap with 1 Way Contract
Year 40 : 79 650 000 $
Year 41 : 67 400 000 $
Year 42 : 44 200 000 $
Year 43 : 40 950 000 $

Farm Players Salaries

Reto Berra 500 000 $ (1)
Salary Remaining : 385 321 $
Jamie McGinn 175 000 $ (1)
Salary Remaining : 134 862 $
Alex Petrovic 150 000 $ (2)
Salary Remaining : 115 596 $
Cory Conacher 150 000 $ (1)
Salary Remaining : 115 596 $
Alexander Volkov 120 000 $ (3)
Salary Remaining : 92 477 $
Kieffer Bellows 120 000 $ (3)
Salary Remaining : 92 477 $
Julius Honka 100 000 $ (2)
Salary Remaining : 77 064 $
Eric Gelinas 100 000 $ (1)
Salary Remaining : 77 064 $
Seth Griffith 100 000 $ (2)
Salary Remaining : 77 064 $
Zach Trotman 100 000 $ (1)
Salary Remaining : 77 064 $
Teemu Pulkkinen 100 000 $ (1)
Salary Remaining : 77 064 $
Magnus Hellberg 100 000 $ (1)
Salary Remaining : 77 064 $
Valentin Zykov 100 000 $ (2)
Salary Remaining : 77 064 $
Antoine Bibeau 100 000 $ (2)
Salary Remaining : 77 064 $
Sebastien Aho 100 000 $ (4)
Salary Remaining : 77 064 $
Nicholas Merkley 100 000 $ (4)
Salary Remaining : 77 064 $
Shane Gersich 90 000 $ (4)
Salary Remaining : 69 358 $
Roland McKeown 90 000 $ (4)
Salary Remaining : 69 358 $
Morgan Klimchuk 90 000 $ (4)
Salary Remaining : 69 358 $
Steven Fogarty 90 000 $ (4)
Salary Remaining : 69 358 $
Brandon Davidson 77 000 $ (1)
Salary Remaining : 59 339 $
Rourke Chartier 75 000 $ (1)
Salary Remaining : 57 798 $
Colton White 75 000 $ (1)
Salary Remaining : 57 798 $
Total Farm Players23
Salary Commitment
Year 40 : 2 802 000 $
Year 41 : 1 350 000 $
Year 42 : 800 000 $
Year 43 : 560 000 $
Salary Average Commitment
Year 40 : 2 662 000 $
Year 41 : 1 210 000 $
Year 42 : 660 000 $
Year 43 : 560 000 $

Hamilton Ultimate Fighter



Arena Capacity - Ticket Price
Attendance - %

Arena NameSmirnoff Arena
Level 1: 6500 - 110 $ - 6 326 - 97,32%
Level 2: 5500 - 70 $ - 5 465 - 99,35%
Level 3: 3000 - 35 $ - 2 968 - 98,93%
Level 4: 4500 - 15 $ - 4 500 - 100,00%
Luxury : 1500 - 210 $ - 1 500 - 100,00%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 75 $ - 978 - 48,91%
Farm Level 2: 1000 - 25 $ - 640 - 64,01%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %20 758 - 98,85%
Average Income per Game1 799 411 $
Year to Date Revenue14 395 287 $
Farm
Home Games Left32
Average Attendance - %1 618 - 53,94%
Average Income per Game102 775 $
Year to Date Revenue924 973 $

Expense

Pro Players Total Salaries72 750 000 $
Farm Players Total Salaries3 200 000 $
Coaches Total Salaries5 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses16 222 449 $
Farm Year To Date Expenses891 748 $
Pro Salary Cap To Date15 120 772 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue59 380 559 $
Farm Estimated Season Revenue3 288 793 $
Pro Remaining Season Days93
Pro Expenses Per Days660 593 $
Pro Estimated Expenses61 435 149 $
Farm Remaining Season Days84
Farm Expenses Per Days34 404 $
Farm Estimated Expenses2 889 936 $
Estimated Season Expenses64 325 085 $
Season Salary Cap72 750 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $9 250 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 20 750 000 $
Current Bank Account93 230 925 $
Projected Bank Account91 575 192 $

Pro Players Salaries

John Tavares 8 900 000 $ (1)
-Salary Remaining : 7 014 407 $
David Rittich 6 000 000 $ (5)
-Salary Remaining : 4 728 814 $
Cam Fowler 6 000 000 $ (3)
-Salary Remaining : 4 728 814 $
Gustav Nyquist 5 000 000 $ (1)
-Salary Remaining : 3 940 678 $
Jonathan Marchessault 5 000 000 $ (1)
-Salary Remaining : 3 940 678 $
Jonas Brodin 4 500 000 $ (2)
-Salary Remaining : 3 546 610 $
Jake DeBrusk 4 500 000 $ (3)
-Salary Remaining : 3 546 610 $
Nick Leddy 3 800 000 $ (5)
-Salary Remaining : 2 994 915 $
Derek Ryan 3 200 000 $ (5)
-Salary Remaining : 2 522 034 $
Chris Tierney 3 050 000 $ (3)
-Salary Remaining : 2 403 814 $
Cam Talbot 3 000 000 $ (4)
-Salary Remaining : 2 364 407 $
Alexander Kerfoot 2 600 000 $ (3)
-Salary Remaining : 2 049 153 $
Darren Helm 2 500 000 $ (2)
-Salary Remaining : 1 970 339 $
Brian Boyle 2 500 000 $ (2)
-Salary Remaining : 1 970 339 $
Mattias Janmark 2 500 000 $ (5)
-Salary Remaining : 1 970 339 $
Nick Holden 2 400 000 $ (3)
-Salary Remaining : 1 891 525 $
Colin White 2 000 000 $ (2)
-Salary Remaining : 1 576 271 $
Adam Gaudette 1 900 000 $ (4)
-Salary Remaining : 1 497 458 $
Alexander Nylander 1 500 000 $ (2)
-Salary Remaining : 1 182 203 $
Mario Ferraro 1 200 000 $ (3)
-Salary Remaining : 945 763 $
Matt Roy 700 000 $ (1)
-Salary Remaining : 551 695 $
Total Pro Players21
Salary Commitment
Year 40 : 72 750 000 $
Year 41 : 53 150 000 $
Year 42 : 40 150 000 $
Year 43 : 20 400 000 $
Salary Average Commitment
Year 40 : 72 050 000 $
Year 41 : 52 450 000 $
Year 42 : 39 450 000 $
Year 43 : 20 400 000 $
Salary Cap with 1 Way Contract
Year 40 : 72 750 000 $
Year 41 : 53 150 000 $
Year 42 : 40 150 000 $
Year 43 : 20 400 000 $

Farm Players Salaries

Shayne Gostisbehere 450 000 $ (2)
Salary Remaining : 346 789 $
Andrew MacDonald 420 000 $ (2)
Salary Remaining : 323 670 $
Mikkel Boedker 410 000 $ (2)
Salary Remaining : 315 963 $
Sam Gagner 350 000 $ (1)
Salary Remaining : 269 725 $
Antoine Roussel 300 000 $ (5)
Salary Remaining : 231 193 $
Matt Benning 175 000 $ (2)
Salary Remaining : 134 862 $
Jason Pominville 100 000 $ (4)
Salary Remaining : 77 064 $
Alex Broadhurst 100 000 $ (1)
Salary Remaining : 77 064 $
Colby Cave 100 000 $ (1)
Salary Remaining : 77 064 $
Martin Hanzal 100 000 $ (5)
Salary Remaining : 77 064 $
Adam Cracknell 100 000 $ (1)
Salary Remaining : 77 064 $
Sonny Milano 100 000 $ (1)
Salary Remaining : 77 064 $
Sam Montembeault 95 000 $ (1)
Salary Remaining : 73 211 $
Adam Werner 90 000 $ (3)
Salary Remaining : 69 358 $
Jack Studnicka 90 000 $ (3)
Salary Remaining : 69 358 $
Peter Holland 75 000 $ (1)
Salary Remaining : 57 798 $
Michael Chaput 75 000 $ (1)
Salary Remaining : 57 798 $
Curtis McKenzie 70 000 $ (3)
Salary Remaining : 53 945 $
Total Farm Players18
Salary Commitment
Year 40 : 3 200 000 $
Year 41 : 2 205 000 $
Year 42 : 750 000 $
Year 43 : 500 000 $
Salary Average Commitment
Year 40 : 3 120 000 $
Year 41 : 2 125 000 $
Year 42 : 670 000 $
Year 43 : 500 000 $

Houston Supernova



Arena Capacity - Ticket Price
Attendance - %

Arena NameThunder Dome
Level 1: 6500 - 114 $ - 6 272 - 96,50%
Level 2: 5000 - 78 $ - 4 598 - 91,97%
Level 3: 2500 - 46 $ - 2 460 - 98,41%
Level 4: 4500 - 31 $ - 4 408 - 97,96%
Luxury : 1500 - 240 $ - 1 299 - 86,58%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 65 $ - 1 092 - 54,62%
Farm Level 2: 1000 - 20 $ - 702 - 70,22%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %19 038 - 95,19%
Average Income per Game1 907 235 $
Year to Date Revenue15 257 881 $
Farm
Home Games Left31
Average Attendance - %1 795 - 59,82%
Average Income per Game105 447 $
Year to Date Revenue1 054 468 $

Expense

Pro Players Total Salaries74 850 000 $
Farm Players Total Salaries2 516 000 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses16 919 063 $
Farm Year To Date Expenses1 074 860 $
Pro Salary Cap To Date16 071 609 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue62 938 759 $
Farm Estimated Season Revenue3 268 851 $
Pro Remaining Season Days93
Pro Expenses Per Days668 220 $
Pro Estimated Expenses62 144 460 $
Farm Remaining Season Days84
Farm Expenses Per Days41 431 $
Farm Estimated Expenses3 480 204 $
Estimated Season Expenses65 624 664 $
Season Salary Cap74 850 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $7 150 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 22 850 000 $
Current Bank Account(8 446 501 $)
Projected Bank Account(7 863 555 $)

Pro Players Salaries

Sidney Crosby (Out of Payroll) 10 500 000 $ (5)
-Salary Remaining : 8 275 424 $
Steven Stamkos 8 950 000 $ (1)
-Salary Remaining : 7 053 814 $
Mitch Marner 7 000 000 $ (2)
-Salary Remaining : 5 516 949 $
Tyson Barrie 6 500 000 $ (3)
-Salary Remaining : 5 122 881 $
Connor Hellebuyck 6 000 000 $ (5)
-Salary Remaining : 4 728 814 $
Jakob Silfverberg 5 000 000 $ (5)
-Salary Remaining : 3 940 678 $
Travis Konecny 4 500 000 $ (3)
-Salary Remaining : 3 546 610 $
Anton Stralman 4 350 000 $ (1)
-Salary Remaining : 3 428 390 $
Dmitry Orlov 4 000 000 $ (2)
-Salary Remaining : 3 152 542 $
Kyle Connor 3 850 000 $ (2)
-Salary Remaining : 3 034 322 $
Dustin Brown 3 250 000 $ (3)
-Salary Remaining : 2 561 441 $
Michael Grabner 3 000 000 $ (3)
-Salary Remaining : 2 364 407 $
Kasperi Kapanen 3 000 000 $ (5)
-Salary Remaining : 2 364 407 $
Joe Pavelski 3 000 000 $ (2)
-Salary Remaining : 2 364 407 $
Michael Stone 2 500 000 $ (2)
-Salary Remaining : 1 970 339 $
Jake McCabe 2 000 000 $ (4)
-Salary Remaining : 1 576 271 $
Chandler Stephenson 1 500 000 $ (5)
-Salary Remaining : 1 182 203 $
Jon Merrill 1 500 000 $ (2)
-Salary Remaining : 1 182 203 $
Rasmus Dahlin 1 200 000 $ (1)
-Salary Remaining : 945 763 $
Carter Hart 1 200 000 $ (1)
-Salary Remaining : 945 763 $
Colin Blackwell 900 000 $ (4)
-Salary Remaining : 709 322 $
Stefan Noesen 900 000 $ (3)
-Salary Remaining : 709 322 $
Trevor Moore 750 000 $ (1)
-Salary Remaining : 591 102 $
Total Pro Players23
Salary Commitment
Year 40 : 85 350 000 $
Year 41 : 68 900 000 $
Year 42 : 47 050 000 $
Year 43 : 28 900 000 $
Salary Average Commitment
Year 40 : 85 350 000 $
Year 41 : 68 900 000 $
Year 42 : 47 050 000 $
Year 43 : 28 900 000 $
Salary Cap with 1 Way Contract
Year 40 : 85 350 000 $
Year 41 : 68 900 000 $
Year 42 : 47 050 000 $
Year 43 : 28 900 000 $

Farm Players Salaries

Sheldon Rempal 220 000 $ (2)
Salary Remaining : 169 541 $
Mitch Reinke 200 000 $ (1)
Salary Remaining : 154 128 $
Hunter Miska 180 000 $ (2)
Salary Remaining : 138 716 $
Ashton Sautner 150 000 $ (1)
Salary Remaining : 115 596 $
Joel L'Esperance 120 000 $ (1)
Salary Remaining : 92 477 $
Eric Robinson 120 000 $ (1)
Salary Remaining : 92 477 $
Nick Lappin 120 000 $ (1)
Salary Remaining : 92 477 $
Jordan Weal 115 000 $ (4)
Salary Remaining : 88 624 $
Gerald Mayhew 100 000 $ (5)
Salary Remaining : 77 064 $
Adam Clendening 90 000 $ (3)
Salary Remaining : 69 358 $
Joseph Gambardella 90 000 $ (2)
Salary Remaining : 69 358 $
Liam O'Brien 80 000 $ (4)
Salary Remaining : 61 651 $
Buddy Robinson (Out of Payroll) 80 000 $ (5)
Salary Remaining : 61 651 $
Steven Kampfer 80 000 $ (2)
Salary Remaining : 61 651 $
Austin Wagner 75 000 $ (1)
Salary Remaining : 57 798 $
Rudolfs Balcers 75 000 $ (1)
Salary Remaining : 57 798 $
Kristers Gudlevskis 75 000 $ (3)
Salary Remaining : 57 798 $
Phil Varone 75 000 $ (1)
Salary Remaining : 57 798 $
Joona Luoto 70 000 $ (5)
Salary Remaining : 53 945 $
Gage Quinney 70 000 $ (5)
Salary Remaining : 53 945 $
Jakob Lilja 70 000 $ (5)
Salary Remaining : 53 945 $
Trevor Carrick 70 000 $ (5)
Salary Remaining : 53 945 $
Joel Hanley 70 000 $ (5)
Salary Remaining : 53 945 $
Mason Marchment 70 000 $ (5)
Salary Remaining : 53 945 $
Cooper Marody 66 000 $ (1)
Salary Remaining : 50 862 $
Caleb Jones 65 000 $ (1)
Salary Remaining : 50 092 $
Total Farm Players26
Salary Commitment
Year 40 : 2 596 000 $
Year 41 : 1 530 000 $
Year 42 : 960 000 $
Year 43 : 795 000 $
Salary Average Commitment
Year 40 : 2 396 000 $
Year 41 : 1 330 000 $
Year 42 : 760 000 $
Year 43 : 595 000 $

London Spartiates



Arena Capacity - Ticket Price
Attendance - %

Arena NameKingdom Arena
Level 1: 6000 - 120 $ - 5 747 - 95,79%
Level 2: 5000 - 70 $ - 5 000 - 100,00%
Level 3: 2250 - 69 $ - 1 588 - 70,56%
Level 4: 4000 - 60 $ - 1 940 - 48,49%
Luxury : 1250 - 175 $ - 1 250 - 100,00%
Total Capacity :18500
Farm
Farm Level 1: 2000 - 75 $ - 993 - 49,66%
Farm Level 2: 1000 - 30 $ - 549 - 54,87%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %15 525 - 83,92%
Average Income per Game1 706 996 $
Year to Date Revenue15 362 967 $
Farm
Home Games Left31
Average Attendance - %1 542 - 51,40%
Average Income per Game104 594 $
Year to Date Revenue1 045 936 $

Expense

Pro Players Total Salaries73 000 000 $
Farm Players Total Salaries2 590 000 $
Coaches Total Salaries4 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses16 067 373 $
Farm Year To Date Expenses840 693 $
Pro Salary Cap To Date15 431 783 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue54 623 883 $
Farm Estimated Season Revenue3 242 402 $
Pro Remaining Season Days93
Pro Expenses Per Days644 068 $
Pro Estimated Expenses59 898 324 $
Farm Remaining Season Days84
Farm Expenses Per Days33 853 $
Farm Estimated Expenses2 843 652 $
Estimated Season Expenses62 741 976 $
Season Salary Cap73 000 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $9 000 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 21 000 000 $
Current Bank Account24 920 775 $
Projected Bank Account20 045 084 $

Pro Players Salaries

Jamie Benn 7 900 000 $ (1)
-Salary Remaining : 6 226 271 $
Pekka Rinne 7 000 000 $ (3)
-Salary Remaining : 5 516 949 $
Phil Kessel 6 750 000 $ (5)
-Salary Remaining : 5 319 915 $
Alexander Radulov 6 750 000 $ (3)
-Salary Remaining : 5 319 915 $
Matt Dumba 6 000 000 $ (3)
-Salary Remaining : 4 728 814 $
Martin Jones 5 000 000 $ (1)
-Salary Remaining : 3 940 678 $
Mikael Granlund 3 800 000 $ (4)
-Salary Remaining : 2 994 915 $
Josh Morrissey 3 550 000 $ (2)
-Salary Remaining : 2 797 881 $
Erik Haula 3 200 000 $ (5)
-Salary Remaining : 2 522 034 $
Jake Virtanen 2 800 000 $ (2)
-Salary Remaining : 2 206 780 $
Colton Sissons 2 650 000 $ (4)
-Salary Remaining : 2 088 559 $
Jason Demers 2 600 000 $ (5)
-Salary Remaining : 2 049 153 $
Olli Maatta 2 500 000 $ (3)
-Salary Remaining : 1 970 339 $
Calle Jarnkrok 2 500 000 $ (1)
-Salary Remaining : 1 970 339 $
Tanner Pearson 2 500 000 $ (4)
-Salary Remaining : 1 970 339 $
Alex Chiasson 2 500 000 $ (3)
-Salary Remaining : 1 970 339 $
Justin Braun 2 500 000 $ (4)
-Salary Remaining : 1 970 339 $
Cody Eakin 1 500 000 $ (5)
-Salary Remaining : 1 182 203 $
Slater Koekkoek 1 000 000 $ (1)
-Salary Remaining : 788 136 $
Total Pro Players19
Salary Commitment
Year 40 : 73 000 000 $
Year 41 : 56 600 000 $
Year 42 : 50 250 000 $
Year 43 : 25 500 000 $
Salary Average Commitment
Year 40 : 73 000 000 $
Year 41 : 56 600 000 $
Year 42 : 50 250 000 $
Year 43 : 25 500 000 $
Salary Cap with 1 Way Contract
Year 40 : 73 000 000 $
Year 41 : 56 600 000 $
Year 42 : 50 250 000 $
Year 43 : 25 500 000 $

Farm Players Salaries

Nino Niederreiter 400 000 $ (3)
Salary Remaining : 308 257 $
Jake Gardiner 320 000 $ (5)
Salary Remaining : 246 606 $
Scott Darling 200 000 $ (3)
Salary Remaining : 154 128 $
Joey Daccord 120 000 $ (1)
Salary Remaining : 92 477 $
Adam Johnson 120 000 $ (1)
Salary Remaining : 92 477 $
Josh Currie 100 000 $ (3)
Salary Remaining : 77 064 $
Anton Forsberg 100 000 $ (3)
Salary Remaining : 77 064 $
David Gustafsson 92 500 $ (3)
Salary Remaining : 71 284 $
Joakim Ryan 90 000 $ (4)
Salary Remaining : 69 358 $
Jaycob Megna 80 000 $ (2)
Salary Remaining : 61 651 $
Andrew Poturalski 80 000 $ (2)
Salary Remaining : 61 651 $
Blake Speers 80 000 $ (2)
Salary Remaining : 61 651 $
Sheldon Dries 80 000 $ (1)
Salary Remaining : 61 651 $
Carsen Twarynski 75 000 $ (3)
Salary Remaining : 57 798 $
Joe Morrow 72 500 $ (3)
Salary Remaining : 55 872 $
German Rubtsov 70 000 $ (3)
Salary Remaining : 53 945 $
Matt Cullen 70 000 $ (2)
Salary Remaining : 53 945 $
Garret Sparks 70 000 $ (5)
Salary Remaining : 53 945 $
Kevin Gravel 70 000 $ (5)
Salary Remaining : 53 945 $
Tobias Lindberg 70 000 $ (5)
Salary Remaining : 53 945 $
Kaden Fulcher 65 000 $ (1)
Salary Remaining : 50 092 $
Mikhail Vorobyev 55 000 $ (1)
Salary Remaining : 42 385 $
Brandon Halverson 55 000 $ (4)
Salary Remaining : 42 385 $
Marek Langhamer 55 000 $ (4)
Salary Remaining : 42 385 $
Total Farm Players24
Salary Commitment
Year 40 : 2 590 000 $
Year 41 : 2 150 000 $
Year 42 : 1 840 000 $
Year 43 : 730 000 $
Salary Average Commitment
Year 40 : 2 502 500 $
Year 41 : 2 062 500 $
Year 42 : 1 752 500 $
Year 43 : 730 000 $

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJacobs Center
Level 1: 6500 - 115 $ - 5 310 - 81,69%
Level 2: 5500 - 69 $ - 4 459 - 81,08%
Level 3: 2500 - 48 $ - 2 168 - 86,70%
Level 4: 4500 - 32 $ - 4 028 - 89,50%
Luxury : 1500 - 250 $ - 1 240 - 82,68%
Total Capacity :20500
Farm
Farm Level 1: 2000 - 35 $ - 1 980 - 99,01%
Farm Level 2: 1000 - 15 $ - 996 - 99,63%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %17 204 - 83,92%
Average Income per Game1 844 148 $
Year to Date Revenue14 753 184 $
Farm
Home Games Left31
Average Attendance - %2 976 - 99,21%
Average Income per Game96 885 $
Year to Date Revenue968 852 $

Expense

Pro Players Total Salaries52 825 000 $
Farm Players Total Salaries2 852 500 $
Coaches Total Salaries6 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses12 771 824 $
Farm Year To Date Expenses862 224 $
Pro Salary Cap To Date11 712 501 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue60 856 884 $
Farm Estimated Season Revenue3 003 441 $
Pro Remaining Season Days93
Pro Expenses Per Days490 042 $
Pro Estimated Expenses45 573 906 $
Farm Remaining Season Days84
Farm Expenses Per Days39 931 $
Farm Estimated Expenses3 354 204 $
Estimated Season Expenses48 928 110 $
Season Salary Cap52 825 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $29 175 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 825 000 $
Current Bank Account101 587 987 $
Projected Bank Account116 520 202 $

Pro Players Salaries

William Nylander 7 000 000 $ (5)
-Salary Remaining : 5 516 949 $
Jonathan Drouin 5 500 000 $ (1)
-Salary Remaining : 4 334 746 $
Jeff Carter 4 850 000 $ (1)
-Salary Remaining : 3 822 458 $
Brady Skjei 4 500 000 $ (4)
-Salary Remaining : 3 546 610 $
Craig Anderson 3 750 000 $ (4)
-Salary Remaining : 2 955 508 $
Samuel Girard 3 500 000 $ (3)
-Salary Remaining : 2 758 475 $
Andreas Johnsson 3 200 000 $ (4)
-Salary Remaining : 2 522 034 $
David Desharnais 3 000 000 $ (1)
-Salary Remaining : 2 364 407 $
Boone Jenner 2 900 000 $ (1)
-Salary Remaining : 2 285 593 $
Luca Sbisa 2 200 000 $ (4)
-Salary Remaining : 1 733 898 $
Alex Iafallo 2 000 000 $ (4)
-Salary Remaining : 1 576 271 $
Carl Hagelin 1 500 000 $ (4)
-Salary Remaining : 1 182 203 $
Kaapo Kakko 1 200 000 $ (3)
-Salary Remaining : 945 763 $
Justin Williams 1 200 000 $ (2)
-Salary Remaining : 945 763 $
Nick Suzuki 1 200 000 $ (3)
-Salary Remaining : 945 763 $
Ryan Lindgren 1 200 000 $ (1)
-Salary Remaining : 945 763 $
Dominik Kahun 950 000 $ (1)
-Salary Remaining : 748 729 $
Rasmus Andersson 900 000 $ (2)
-Salary Remaining : 709 322 $
Curtis Lazar 875 000 $ (2)
-Salary Remaining : 689 619 $
MacKenzie Blackwood 750 000 $ (1)
-Salary Remaining : 591 102 $
Dennis Gilbert 650 000 $ (1)
-Salary Remaining : 512 288 $
Total Pro Players21
Salary Commitment
Year 40 : 52 825 000 $
Year 41 : 33 025 000 $
Year 42 : 30 050 000 $
Year 43 : 24 150 000 $
Salary Average Commitment
Year 40 : 51 425 000 $
Year 41 : 31 625 000 $
Year 42 : 28 650 000 $
Year 43 : 24 150 000 $
Salary Cap with 1 Way Contract
Year 40 : 52 825 000 $
Year 41 : 33 025 000 $
Year 42 : 30 050 000 $
Year 43 : 24 150 000 $

Farm Players Salaries

Bobby Ryan 525 000 $ (2)
Salary Remaining : 404 587 $
Oscar Fantenberg 290 000 $ (3)
Salary Remaining : 223 486 $
Malcolm Subban 190 000 $ (3)
Salary Remaining : 146 422 $
Jack Hughes 120 000 $ (3)
Salary Remaining : 92 477 $
David Schlemko 100 000 $ (3)
Salary Remaining : 77 064 $
Tage Thompson 97 500 $ (1)
Salary Remaining : 75 138 $
Noah Dobson 95 000 $ (3)
Salary Remaining : 73 211 $
Dean Kukan 90 000 $ (2)
Salary Remaining : 69 358 $
Nicholas Baptiste 87 500 $ (2)
Salary Remaining : 67 431 $
Otto Koivula 85 000 $ (3)
Salary Remaining : 65 505 $
Matt Puempel 85 000 $ (2)
Salary Remaining : 65 505 $
Janne Kuokkanen 85 000 $ (2)
Salary Remaining : 65 505 $
Michael Dipietro 82 500 $ (1)
Salary Remaining : 63 578 $
Tyler Benson 80 000 $ (3)
Salary Remaining : 61 651 $
Libor Hajek 80 000 $ (1)
Salary Remaining : 61 651 $
Connor Bunnaman 75 000 $ (3)
Salary Remaining : 57 798 $
Jake Walman 75 000 $ (3)
Salary Remaining : 57 798 $
Jakub Zboril 75 000 $ (1)
Salary Remaining : 57 798 $
Brett Lernout 75 000 $ (5)
Salary Remaining : 57 798 $
Dillon Heatherington 75 000 $ (3)
Salary Remaining : 57 798 $
Guillaume Brisebois 70 000 $ (1)
Salary Remaining : 53 945 $
Eric Tangradi 65 000 $ (4)
Salary Remaining : 50 092 $
Chris Terry 65 000 $ (4)
Salary Remaining : 50 092 $
Christian Thomas 65 000 $ (4)
Salary Remaining : 50 092 $
Alan Quine 65 000 $ (1)
Salary Remaining : 50 092 $
Ian McCoshen 55 000 $ (2)
Salary Remaining : 42 385 $
Total Farm Players26
Salary Commitment
Year 40 : 2 852 500 $
Year 41 : 2 382 500 $
Year 42 : 1 455 000 $
Year 43 : 270 000 $
Salary Average Commitment
Year 40 : 2 622 500 $
Year 41 : 2 152 500 $
Year 42 : 1 225 000 $
Year 43 : 270 000 $

Moncton Wildcats



Arena Capacity - Ticket Price
Attendance - %

Arena NameMoncton Coliseum
Level 1: 7000 - 92 $ - 6 650 - 95,00%
Level 2: 5250 - 62 $ - 5 220 - 99,43%
Level 3: 4000 - 27 $ - 3 153 - 78,83%
Level 4: 5000 - 22 $ - 4 707 - 94,15%
Luxury : 1750 - 178 $ - 1 749 - 99,94%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 15 $ - 994 - 99,42%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %21 479 - 93,39%
Average Income per Game1 650 753 $
Year to Date Revenue13 206 026 $
Farm
Home Games Left31
Average Attendance - %2 994 - 99,81%
Average Income per Game97 650 $
Year to Date Revenue976 500 $

Expense

Pro Players Total Salaries81 125 000 $
Farm Players Total Salaries1 715 000 $
Coaches Total Salaries3 550 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 317 591 $
Farm Year To Date Expenses536 376 $
Pro Salary Cap To Date16 681 992 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue54 474 857 $
Farm Estimated Season Revenue3 027 150 $
Pro Remaining Season Days93
Pro Expenses Per Days712 924 $
Pro Estimated Expenses66 301 932 $
Farm Remaining Season Days84
Farm Expenses Per Days20 780 $
Farm Estimated Expenses1 745 520 $
Estimated Season Expenses68 047 452 $
Season Salary Cap81 125 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $875 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 29 125 000 $
Current Bank Account28 276 757 $
Projected Bank Account17 731 312 $

Pro Players Salaries

Tyler Seguin 8 500 000 $ (4)
-Salary Remaining : 6 699 153 $
Taylor Hall 8 000 000 $ (3)
-Salary Remaining : 6 305 085 $
Braden Holtby 6 850 000 $ (4)
-Salary Remaining : 5 398 729 $
Torey Krug 6 125 000 $ (3)
-Salary Remaining : 4 827 331 $
Nikolaj Ehlers 6 000 000 $ (4)
-Salary Remaining : 4 728 814 $
Rasmus Ristolainen 6 000 000 $ (1)
-Salary Remaining : 4 728 814 $
Kyle Turris 5 100 000 $ (2)
-Salary Remaining : 4 019 492 $
Philipp Grubauer 4 250 000 $ (3)
-Salary Remaining : 3 349 576 $
James van Riemsdyk 4 200 000 $ (3)
-Salary Remaining : 3 310 169 $
Ryan Strome 4 000 000 $ (1)
-Salary Remaining : 3 152 542 $
Marco Scandella 3 750 000 $ (4)
-Salary Remaining : 2 955 508 $
Jared McCann 3 250 000 $ (3)
-Salary Remaining : 2 561 441 $
Nikita Zadorov 3 000 000 $ (1)
-Salary Remaining : 2 364 407 $
Cody Ceci 2 500 000 $ (4)
-Salary Remaining : 1 970 339 $
Oskar Sundqvist 2 250 000 $ (2)
-Salary Remaining : 1 773 305 $
Frank Vatrano 1 500 000 $ (2)
-Salary Remaining : 1 182 203 $
Scott Mayfield 1 500 000 $ (4)
-Salary Remaining : 1 182 203 $
David Kampf 1 250 000 $ (4)
-Salary Remaining : 985 169 $
Trevor Lewis 1 000 000 $ (3)
-Salary Remaining : 788 136 $
Dominik Simon 800 000 $ (2)
-Salary Remaining : 630 508 $
Carl Dahlstrom 700 000 $ (4)
-Salary Remaining : 551 695 $
Radim Simek 600 000 $ (1)
-Salary Remaining : 472 881 $
Total Pro Players22
Salary Commitment
Year 40 : 81 125 000 $
Year 41 : 67 525 000 $
Year 42 : 57 875 000 $
Year 43 : 31 050 000 $
Salary Average Commitment
Year 40 : 81 125 000 $
Year 41 : 67 525 000 $
Year 42 : 57 875 000 $
Year 43 : 31 050 000 $
Salary Cap with 1 Way Contract
Year 40 : 81 125 000 $
Year 41 : 67 525 000 $
Year 42 : 57 875 000 $
Year 43 : 31 050 000 $

Farm Players Salaries

Tobias Rieder 85 000 $ (2)
Salary Remaining : 65 505 $
Josh Norris 85 000 $ (3)
Salary Remaining : 65 505 $
Jayce Hawryluk 80 000 $ (1)
Salary Remaining : 61 651 $
Saku Maenalanen 80 000 $ (1)
Salary Remaining : 61 651 $
Chad Ruhwedel 75 000 $ (1)
Salary Remaining : 57 798 $
Brendan Leipsic 70 000 $ (2)
Salary Remaining : 53 945 $
Max McCormick 70 000 $ (5)
Salary Remaining : 53 945 $
Daniel Catenacci 70 000 $ (1)
Salary Remaining : 53 945 $
Casey Nelson 70 000 $ (5)
Salary Remaining : 53 945 $
Greg McKegg 70 000 $ (5)
Salary Remaining : 53 945 $
Andrei Markov 70 000 $ (1)
Salary Remaining : 53 945 $
Stanislav Galiev 70 000 $ (5)
Salary Remaining : 53 945 $
Sam Carrick 70 000 $ (5)
Salary Remaining : 53 945 $
Daniel Brickley 70 000 $ (2)
Salary Remaining : 53 945 $
John Gilmour 70 000 $ (2)
Salary Remaining : 53 945 $
William Borgen 70 000 $ (1)
Salary Remaining : 53 945 $
Tom Kuhnhackl 70 000 $ (4)
Salary Remaining : 53 945 $
Viktor Loov 70 000 $ (1)
Salary Remaining : 53 945 $
Collin Delia 70 000 $ (2)
Salary Remaining : 53 945 $
Tyler Lewington 60 000 $ (1)
Salary Remaining : 46 239 $
Karson Kuhlman 60 000 $ (1)
Salary Remaining : 46 239 $
Mark Friedman 60 000 $ (1)
Salary Remaining : 46 239 $
Carl Klingberg 50 000 $ (3)
Salary Remaining : 38 532 $
Darren Archibald 50 000 $ (3)
Salary Remaining : 38 532 $
Cristoval Nieves 50 000 $ (2)
Salary Remaining : 38 532 $
Total Farm Players25
Salary Commitment
Year 40 : 1 715 000 $
Year 41 : 1 020 000 $
Year 42 : 605 000 $
Year 43 : 420 000 $
Salary Average Commitment
Year 40 : 1 680 000 $
Year 41 : 985 000 $
Year 42 : 570 000 $
Year 43 : 420 000 $

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Molson
Level 1: 7000 - 250 $ - 2 860 - 40,86%
Level 2: 6000 - 175 $ - 2 415 - 40,25%
Level 3: 3000 - 110 $ - 1 200 - 40,00%
Level 4: 5000 - 60 $ - 2 004 - 40,08%
Luxury : 2000 - 325 $ - 1 025 - 51,27%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 982 - 99,11%
Farm Level 2: 1000 - 15 $ - 999 - 99,86%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %9 504 - 41,32%
Average Income per Game1 895 566 $
Year to Date Revenue15 164 528 $
Farm
Home Games Left31
Average Attendance - %2 981 - 99,36%
Average Income per Game97 009 $
Year to Date Revenue970 092 $

Expense

Pro Players Total Salaries54 750 000 $
Farm Players Total Salaries1 647 500 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses10 405 934 $
Farm Year To Date Expenses1 027 267 $
Pro Salary Cap To Date10 194 070 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue62 553 678 $
Farm Estimated Season Revenue3 007 285 $
Pro Remaining Season Days93
Pro Expenses Per Days472 458 $
Pro Estimated Expenses43 938 594 $
Farm Remaining Season Days84
Farm Expenses Per Days33 463 $
Farm Estimated Expenses2 810 892 $
Estimated Season Expenses46 749 486 $
Season Salary Cap54 750 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $27 250 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 2 750 000 $
Current Bank Account39 701 419 $
Projected Bank Account58 512 896 $

Pro Players Salaries

Maxim Lapierre 5 000 000 $ (2)
-Salary Remaining : 3 940 678 $
Maxime Talbot 5 000 000 $ (2)
-Salary Remaining : 3 940 678 $
Mathieu Carle 5 000 000 $ (2)
-Salary Remaining : 3 940 678 $
Mathieu Roy 5 000 000 $ (2)
-Salary Remaining : 3 940 678 $
Brandon Montour 3 750 000 $ (2)
-Salary Remaining : 2 955 508 $
Anthony Beauvillier 3 500 000 $ (2)
-Salary Remaining : 2 758 475 $
Sven Baertschi 3 400 000 $ (2)
-Salary Remaining : 2 679 661 $
Thomas Greiss 3 250 000 $ (5)
-Salary Remaining : 2 561 441 $
Zach Bogosian 2 500 000 $ (2)
-Salary Remaining : 1 970 339 $
Sammy Blais 2 500 000 $ (2)
-Salary Remaining : 1 970 339 $
Brett Kulak 1 900 000 $ (1)
-Salary Remaining : 1 497 458 $
Tyson Jost 1 500 000 $ (2)
-Salary Remaining : 1 182 203 $
Victor Mete 1 250 000 $ (2)
-Salary Remaining : 985 169 $
Matt Grzelcyk 1 200 000 $ (2)
-Salary Remaining : 945 763 $
Carl Grundstrom 1 200 000 $ (1)
-Salary Remaining : 945 763 $
Evan Bouchard 1 200 000 $ (1)
-Salary Remaining : 945 763 $
Calvin Pickard 1 200 000 $ (2)
-Salary Remaining : 945 763 $
Troy Terry 1 000 000 $ (4)
-Salary Remaining : 788 136 $
Conor Garland 950 000 $ (1)
-Salary Remaining : 748 729 $
Filip Chlapik 800 000 $ (1)
-Salary Remaining : 630 508 $
Nicolas Roy 800 000 $ (1)
-Salary Remaining : 630 508 $
Danick Martel 750 000 $ (1)
-Salary Remaining : 591 102 $
Gabriel Vilardi 700 000 $ (3)
-Salary Remaining : 551 695 $
Mitchell Stephens 700 000 $ (3)
-Salary Remaining : 551 695 $
Nikolai Prokhorkin 700 000 $ (3)
-Salary Remaining : 551 695 $
Total Pro Players25
Salary Commitment
Year 40 : 54 750 000 $
Year 41 : 47 150 000 $
Year 42 : 6 350 000 $
Year 43 : 4 250 000 $
Salary Average Commitment
Year 40 : 54 150 000 $
Year 41 : 46 550 000 $
Year 42 : 5 750 000 $
Year 43 : 4 250 000 $
Salary Cap with 1 Way Contract
Year 40 : 54 750 000 $
Year 41 : 47 150 000 $
Year 42 : 6 350 000 $
Year 43 : 4 250 000 $

Farm Players Salaries

Patrick Bordeleau 500 000 $ (2)
Salary Remaining : 385 321 $
Pontus Aberg 250 000 $ (2)
Salary Remaining : 192 661 $
Evgeny Svechnikov 120 000 $ (2)
Salary Remaining : 92 477 $
Alexander Urbom 75 000 $ (5)
Salary Remaining : 57 798 $
Ryan Spooner 75 000 $ (5)
Salary Remaining : 57 798 $
Reid Boucher 75 000 $ (5)
Salary Remaining : 57 798 $
Kurtis Gabriel 75 000 $ (5)
Salary Remaining : 57 798 $
Jeff Zatkoff 75 000 $ (5)
Salary Remaining : 57 798 $
Daniel O'Regan 72 500 $ (2)
Salary Remaining : 55 872 $
Timothy Liljegren 70 000 $ (3)
Salary Remaining : 53 945 $
Julien Gauthier 70 000 $ (3)
Salary Remaining : 53 945 $
Gilles Senn 70 000 $ (3)
Salary Remaining : 53 945 $
Linus Klasen 60 000 $ (1)
Salary Remaining : 46 239 $
Pavel Datsyuk 60 000 $ (1)
Salary Remaining : 46 239 $
Total Farm Players14
Salary Commitment
Year 40 : 1 647 500 $
Year 41 : 1 527 500 $
Year 42 : 585 000 $
Year 43 : 375 000 $
Salary Average Commitment
Year 40 : 1 462 500 $
Year 41 : 1 342 500 $
Year 42 : 400 000 $
Year 43 : 250 000 $

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameAréna Patrick Roy
Level 1: 6000 - 122 $ - 5 442 - 90,71%
Level 2: 5250 - 75 $ - 5 155 - 98,19%
Level 3: 2250 - 50 $ - 2 185 - 97,12%
Level 4: 4000 - 33 $ - 3 606 - 90,14%
Luxury : 1500 - 235 $ - 1 292 - 86,12%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 40 $ - 1 989 - 99,45%
Farm Level 2: 1000 - 20 $ - 796 - 79,60%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %17 680 - 93,05%
Average Income per Game1 840 339 $
Year to Date Revenue14 722 709 $
Farm
Home Games Left31
Average Attendance - %2 785 - 92,83%
Average Income per Game109 802 $
Year to Date Revenue1 098 020 $

Expense

Pro Players Total Salaries70 075 000 $
Farm Players Total Salaries3 095 000 $
Coaches Total Salaries5 850 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses15 979 878 $
Farm Year To Date Expenses862 063 $
Pro Salary Cap To Date14 920 553 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue60 731 175 $
Farm Estimated Season Revenue3 403 862 $
Pro Remaining Season Days93
Pro Expenses Per Days636 229 $
Pro Estimated Expenses59 169 297 $
Farm Remaining Season Days84
Farm Expenses Per Days36 193 $
Farm Estimated Expenses3 040 212 $
Estimated Season Expenses62 209 509 $
Season Salary Cap70 075 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $11 925 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 18 075 000 $
Current Bank Account74 659 061 $
Projected Bank Account76 584 589 $

Pro Players Salaries

John Gibson 5 700 000 $ (4)
-Salary Remaining : 4 492 373 $
Jaden Schwartz 5 500 000 $ (2)
-Salary Remaining : 4 334 746 $
Hampus Lindholm 5 200 000 $ (4)
-Salary Remaining : 4 098 305 $
Derek Stepan 5 000 000 $ (2)
-Salary Remaining : 3 940 678 $
Clayton Keller 4 750 000 $ (2)
-Salary Remaining : 3 743 644 $
Sami Vatanen 4 750 000 $ (4)
-Salary Remaining : 3 743 644 $
Adam Henrique 4 500 000 $ (5)
-Salary Remaining : 3 546 610 $
Connor Brown 4 500 000 $ (5)
-Salary Remaining : 3 546 610 $
Dylan Strome 4 000 000 $ (5)
-Salary Remaining : 3 152 542 $
Nikita Zaitsev 4 000 000 $ (2)
-Salary Remaining : 3 152 542 $
Martin Necas 3 500 000 $ (2)
-Salary Remaining : 2 758 475 $
Matt Calvert 3 250 000 $ (4)
-Salary Remaining : 2 561 441 $
Vladislav Namestnikov 3 000 000 $ (4)
-Salary Remaining : 2 364 407 $
Ryan Miller 2 500 000 $ (3)
-Salary Remaining : 1 970 339 $
Carl Gunnarsson 1 750 000 $ (3)
-Salary Remaining : 1 379 237 $
Jay Beagle 1 500 000 $ (4)
-Salary Remaining : 1 182 203 $
John Hayden 1 200 000 $ (2)
-Salary Remaining : 945 763 $
Zack MacEwen 1 200 000 $ (1)
-Salary Remaining : 945 763 $
Cale Makar 1 200 000 $ (3)
-Salary Remaining : 945 763 $
Andrew Mangiapane 1 000 000 $ (4)
-Salary Remaining : 788 136 $
Tyler Pitlick 800 000 $ (2)
-Salary Remaining : 630 508 $
Jonas Siegenthaler 725 000 $ (1)
-Salary Remaining : 571 398 $
Ryan Graves 550 000 $ (1)
-Salary Remaining : 433 475 $
Total Pro Players23
Salary Commitment
Year 40 : 70 075 000 $
Year 41 : 67 600 000 $
Year 42 : 42 850 000 $
Year 43 : 37 400 000 $
Salary Average Commitment
Year 40 : 69 375 000 $
Year 41 : 66 900 000 $
Year 42 : 42 150 000 $
Year 43 : 37 400 000 $
Salary Cap with 1 Way Contract
Year 40 : 70 075 000 $
Year 41 : 67 600 000 $
Year 42 : 42 850 000 $
Year 43 : 37 400 000 $

Farm Players Salaries

Patrick Marleau 570 000 $ (1)
Salary Remaining : 439 266 $
Tyler Johnson 475 000 $ (4)
Salary Remaining : 366 055 $
Justin Schultz 400 000 $ (4)
Salary Remaining : 308 257 $
Stuart Percy 120 000 $ (3)
Salary Remaining : 92 477 $
Brendan Ranford 100 000 $ (3)
Salary Remaining : 77 064 $
Miikka Salomaki 100 000 $ (1)
Salary Remaining : 77 064 $
Jyrki Jokipakka 100 000 $ (3)
Salary Remaining : 77 064 $
Sami Niku 100 000 $ (2)
Salary Remaining : 77 064 $
Charlie Lindgren 100 000 $ (2)
Salary Remaining : 77 064 $
Alexey Marchenko 95 000 $ (1)
Salary Remaining : 73 211 $
Joseph Blandisi 95 000 $ (3)
Salary Remaining : 73 211 $
Brendan Perlini 92 500 $ (5)
Salary Remaining : 71 284 $
Calle Rosen 90 000 $ (2)
Salary Remaining : 69 358 $
Brett Seney 85 000 $ (1)
Salary Remaining : 65 505 $
Alexandre Carrier 80 000 $ (2)
Salary Remaining : 61 651 $
Ty Rattie 80 000 $ (3)
Salary Remaining : 61 651 $
Lance Bouma 75 000 $ (2)
Salary Remaining : 57 798 $
Calvin Thurkauf 72 500 $ (3)
Salary Remaining : 55 872 $
Christoffer Ehn 70 000 $ (1)
Salary Remaining : 53 945 $
Alexander Khokhlachev 65 000 $ (2)
Salary Remaining : 50 092 $
Dakota Mermis 65 000 $ (2)
Salary Remaining : 50 092 $
Emerson Etem 65 000 $ (1)
Salary Remaining : 50 092 $
Total Farm Players22
Salary Commitment
Year 40 : 3 095 000 $
Year 41 : 2 110 000 $
Year 42 : 1 535 000 $
Year 43 : 967 500 $
Salary Average Commitment
Year 40 : 3 072 500 $
Year 41 : 2 087 500 $
Year 42 : 1 512 500 $
Year 43 : 967 500 $

Nunavut Mystery



Arena Capacity - Ticket Price
Attendance - %

Arena NameNunavut Dome
Level 1: 6000 - 130 $ - 5 273 - 87,88%
Level 2: 5000 - 80 $ - 4 406 - 88,13%
Level 3: 2250 - 55 $ - 1 999 - 88,84%
Level 4: 4000 - 40 $ - 2 974 - 74,34%
Luxury : 1250 - 240 $ - 1 247 - 99,79%
Total Capacity :18500
Farm
Farm Level 1: 2000 - 35 $ - 1 994 - 99,69%
Farm Level 2: 1000 - 15 $ - 996 - 99,61%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %15 899 - 85,94%
Average Income per Game1 801 174 $
Year to Date Revenue12 608 216 $
Farm
Home Games Left31
Average Attendance - %2 990 - 99,66%
Average Income per Game97 429 $
Year to Date Revenue974 291 $

Expense

Pro Players Total Salaries80 775 000 $
Farm Players Total Salaries2 252 500 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses18 031 561 $
Farm Year To Date Expenses683 465 $
Pro Salary Cap To Date17 078 181 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue61 239 906 $
Farm Estimated Season Revenue3 020 302 $
Pro Remaining Season Days93
Pro Expenses Per Days722 669 $
Pro Estimated Expenses67 208 217 $
Farm Remaining Season Days84
Farm Expenses Per Days25 252 $
Farm Estimated Expenses2 121 168 $
Estimated Season Expenses69 329 385 $
Season Salary Cap80 775 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $1 225 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 28 775 000 $
Current Bank Account1 615 161 $
Projected Bank Account(3 454 016 $)

Pro Players Salaries

Drew Doughty 9 000 000 $ (1)
-Salary Remaining : 7 093 220 $
Claude Giroux 7 200 000 $ (4)
-Salary Remaining : 5 674 576 $
Ryan McDonagh 6 000 000 $ (3)
-Salary Remaining : 4 728 814 $
Max Pacioretty 5 750 000 $ (2)
-Salary Remaining : 4 531 780 $
Keith Yandle 5 500 000 $ (5)
-Salary Remaining : 4 334 746 $
Vincent Trocheck 5 400 000 $ (1)
-Salary Remaining : 4 255 932 $
Yanni Gourde 4 500 000 $ (2)
-Salary Remaining : 3 546 610 $
Max Domi 4 500 000 $ (1)
-Salary Remaining : 3 546 610 $
Brendan Gallagher 4 375 000 $ (3)
-Salary Remaining : 3 448 093 $
Nick Bonino 4 000 000 $ (4)
-Salary Remaining : 3 152 542 $
Johnny Boychuk 4 000 000 $ (1)
-Salary Remaining : 3 152 542 $
Kris Russell 3 750 000 $ (4)
-Salary Remaining : 2 955 508 $
Mikko Koskinen 3 000 000 $ (2)
-Salary Remaining : 2 364 407 $
Mike Smith 3 000 000 $ (1)
-Salary Remaining : 2 364 407 $
Justin Faulk 2 800 000 $ (2)
-Salary Remaining : 2 206 780 $
Ilya Kovalchuk 2 500 000 $ (3)
-Salary Remaining : 1 970 339 $
Dan Hamhuis 2 000 000 $ (5)
-Salary Remaining : 1 576 271 $
Zemgus Girgensons 2 000 000 $ (1)
-Salary Remaining : 1 576 271 $
Colin Wilson 750 000 $ (5)
-Salary Remaining : 591 102 $
Andrew Agozzino 750 000 $ (5)
-Salary Remaining : 591 102 $
Total Pro Players20
Salary Commitment
Year 40 : 80 775 000 $
Year 41 : 52 875 000 $
Year 42 : 36 825 000 $
Year 43 : 23 950 000 $
Salary Average Commitment
Year 40 : 80 275 000 $
Year 41 : 52 375 000 $
Year 42 : 36 325 000 $
Year 43 : 23 450 000 $
Salary Cap with 1 Way Contract
Year 40 : 80 775 000 $
Year 41 : 52 875 000 $
Year 42 : 36 825 000 $
Year 43 : 23 950 000 $

Farm Players Salaries

Riley Sheahan 275 000 $ (1)
Salary Remaining : 211 927 $
Corey Perry 230 000 $ (3)
Salary Remaining : 177 248 $
Ryan Poehling 120 000 $ (1)
Salary Remaining : 92 477 $
Louis Domingue 120 000 $ (2)
Salary Remaining : 92 477 $
Simon Despres 95 000 $ (3)
Salary Remaining : 73 211 $
Scottie Upshall 95 000 $ (3)
Salary Remaining : 73 211 $
Libor Sulak 95 000 $ (3)
Salary Remaining : 73 211 $
Marc Methot 95 000 $ (3)
Salary Remaining : 73 211 $
Keegan Lowe 92 500 $ (4)
Salary Remaining : 71 284 $
Charles Hudon 90 000 $ (5)
Salary Remaining : 69 358 $
Mike McKenna 85 000 $ (2)
Salary Remaining : 65 505 $
Jason Garrison 75 000 $ (2)
Salary Remaining : 57 798 $
Jeremy Smith 75 000 $ (2)
Salary Remaining : 57 798 $
Kyle Baun 75 000 $ (1)
Salary Remaining : 57 798 $
Kevin Boyle 75 000 $ (1)
Salary Remaining : 57 798 $
Mark Arcobello 75 000 $ (2)
Salary Remaining : 57 798 $
Luke Gazdic 70 000 $ (5)
Salary Remaining : 53 945 $
Steven Santini 70 000 $ (5)
Salary Remaining : 53 945 $
Klas Dahlbeck 70 000 $ (5)
Salary Remaining : 53 945 $
Giovanni Fiore 55 000 $ (4)
Salary Remaining : 42 385 $
Teemu Hartikainen 55 000 $ (4)
Salary Remaining : 42 385 $
Dominic Turgeon 55 000 $ (4)
Salary Remaining : 42 385 $
Ken Appleby 55 000 $ (4)
Salary Remaining : 42 385 $
Mike Vecchione 55 000 $ (2)
Salary Remaining : 42 385 $
Total Farm Players24
Salary Commitment
Year 40 : 2 252 500 $
Year 41 : 1 707 500 $
Year 42 : 1 222 500 $
Year 43 : 612 500 $
Salary Average Commitment
Year 40 : 2 212 500 $
Year 41 : 1 667 500 $
Year 42 : 1 182 500 $
Year 43 : 572 500 $

Ottawa Lumberjacks



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 7000 - 110 $ - 6 732 - 96,17%
Level 2: 6000 - 65 $ - 5 445 - 90,75%
Level 3: 3000 - 40 $ - 2 773 - 92,45%
Level 4: 5000 - 25 $ - 4 638 - 92,77%
Luxury : 2000 - 190 $ - 1 832 - 91,58%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 987 - 99,36%
Farm Level 2: 1000 - 15 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %21 420 - 93,13%
Average Income per Game1 919 688 $
Year to Date Revenue15 357 507 $
Farm
Home Games Left32
Average Attendance - %2 987 - 99,57%
Average Income per Game97 231 $
Year to Date Revenue875 081 $

Expense

Pro Players Total Salaries81 900 000 $
Farm Players Total Salaries2 122 500 $
Coaches Total Salaries8 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses18 568 642 $
Farm Year To Date Expenses1 059 885 $
Pro Salary Cap To Date17 297 460 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue63 349 716 $
Farm Estimated Season Revenue3 111 399 $
Pro Remaining Season Days93
Pro Expenses Per Days744 915 $
Pro Estimated Expenses69 277 095 $
Farm Remaining Season Days84
Farm Expenses Per Days42 408 $
Farm Estimated Expenses3 562 272 $
Estimated Season Expenses72 839 367 $
Season Salary Cap81 900 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $100 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 29 900 000 $
Current Bank Account72 804 829 $
Projected Bank Account66 426 577 $

Pro Players Salaries

Alex Pietrangelo 8 000 000 $ (1)
-Salary Remaining : 6 305 085 $
David Pastrnak 7 750 000 $ (3)
-Salary Remaining : 6 108 051 $
Roman Josi 7 350 000 $ (1)
-Salary Remaining : 5 792 797 $
Mika Zibanejad 7 250 000 $ (4)
-Salary Remaining : 5 713 983 $
Teuvo Teravainen 6 250 000 $ (5)
-Salary Remaining : 4 925 847 $
Carey Price 6 250 000 $ (2)
-Salary Remaining : 4 925 847 $
Brayden Schenn 6 000 000 $ (2)
-Salary Remaining : 4 728 814 $
Alexander Edler 5 500 000 $ (5)
-Salary Remaining : 4 334 746 $
Jean-Gabriel Pageau 4 500 000 $ (4)
-Salary Remaining : 3 546 610 $
Darnell Nurse 3 900 000 $ (1)
-Salary Remaining : 3 073 729 $
Andre Burakovsky 3 250 000 $ (3)
-Salary Remaining : 2 561 441 $
Blake Coleman 3 000 000 $ (2)
-Salary Remaining : 2 364 407 $
Casey Cizikas 2 500 000 $ (3)
-Salary Remaining : 1 970 339 $
Joel Edmundson 2 000 000 $ (5)
-Salary Remaining : 1 576 271 $
Igor Shesterkin 1 200 000 $ (3)
-Salary Remaining : 945 763 $
Dominik Kubalik 1 200 000 $ (3)
-Salary Remaining : 945 763 $
Josh Archibald 1 200 000 $ (5)
-Salary Remaining : 945 763 $
Cedric Paquette 1 000 000 $ (4)
-Salary Remaining : 788 136 $
Oskar Lindblom 1 000 000 $ (4)
-Salary Remaining : 788 136 $
Victor Olofsson 900 000 $ (1)
-Salary Remaining : 709 322 $
Christian Folin 700 000 $ (3)
-Salary Remaining : 551 695 $
Anthony Bitetto 600 000 $ (1)
-Salary Remaining : 472 881 $
Riley Stillman 600 000 $ (1)
-Salary Remaining : 472 881 $
Total Pro Players23
Salary Commitment
Year 40 : 81 900 000 $
Year 41 : 60 550 000 $
Year 42 : 45 300 000 $
Year 43 : 28 700 000 $
Salary Average Commitment
Year 40 : 69 000 000 $
Year 41 : 47 650 000 $
Year 42 : 38 150 000 $
Year 43 : 22 950 000 $
Salary Cap with 1 Way Contract
Year 40 : 81 900 000 $
Year 41 : 60 550 000 $
Year 42 : 45 300 000 $
Year 43 : 28 700 000 $

Farm Players Salaries

Paul Byron 225 000 $ (4)
Salary Remaining : 173 394 $
Kevin Labanc 150 000 $ (2)
Salary Remaining : 115 596 $
Carter Hutton 150 000 $ (4)
Salary Remaining : 115 596 $
Calvin Petersen 120 000 $ (1)
Salary Remaining : 92 477 $
Jordan Greenway 100 000 $ (1)
Salary Remaining : 77 064 $
Joey Anderson 92 500 $ (1)
Salary Remaining : 71 284 $
Derek MacKenzie 90 000 $ (2)
Salary Remaining : 69 358 $
Alexandre Texier 90 000 $ (1)
Salary Remaining : 69 358 $
Kevin Connauton 90 000 $ (2)
Salary Remaining : 69 358 $
Morgan Frost 90 000 $ (3)
Salary Remaining : 69 358 $
Josh Mahura 90 000 $ (1)
Salary Remaining : 69 358 $
Rasmus Asplund 90 000 $ (3)
Salary Remaining : 69 358 $
Ryan MacInnis 80 000 $ (3)
Salary Remaining : 61 651 $
Gabriel Bourque 80 000 $ (2)
Salary Remaining : 61 651 $
Kevin Roy 75 000 $ (4)
Salary Remaining : 57 798 $
J.T. Brown 75 000 $ (2)
Salary Remaining : 57 798 $
Nick Shore 75 000 $ (3)
Salary Remaining : 57 798 $
Logan O'Connor 70 000 $ (1)
Salary Remaining : 53 945 $
Kyle Rau 70 000 $ (5)
Salary Remaining : 53 945 $
Ben Gleason 70 000 $ (1)
Salary Remaining : 53 945 $
Anders Lindback 50 000 $ (1)
Salary Remaining : 38 532 $
Dillon Simpson 50 000 $ (2)
Salary Remaining : 38 532 $
Robbie Russo 50 000 $ (2)
Salary Remaining : 38 532 $
Total Farm Players23
Salary Commitment
Year 40 : 2 122 500 $
Year 41 : 1 440 000 $
Year 42 : 855 000 $
Year 43 : 520 000 $
Salary Average Commitment
Year 40 : 2 012 500 $
Year 41 : 1 330 000 $
Year 42 : 745 000 $
Year 43 : 520 000 $

Quebec Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Vidéotron
Level 1: 7000 - 150 $ - 4 479 - 63,98%
Level 2: 6000 - 100 $ - 3 602 - 60,03%
Level 3: 3000 - 80 $ - 1 355 - 45,16%
Level 4: 5000 - 40 $ - 2 932 - 58,63%
Luxury : 2000 - 325 $ - 1 001 - 50,04%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 40 $ - 1 970 - 98,48%
Farm Level 2: 1000 - 20 $ - 805 - 80,48%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %13 368 - 58,12%
Average Income per Game1 820 300 $
Year to Date Revenue14 562 403 $
Farm
Home Games Left31
Average Attendance - %2 774 - 92,48%
Average Income per Game109 107 $
Year to Date Revenue1 091 074 $

Expense

Pro Players Total Salaries80 227 000 $
Farm Players Total Salaries2 442 300 $
Coaches Total Salaries7 775 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses18 501 271 $
Farm Year To Date Expenses780 534 $
Pro Salary Cap To Date17 065 891 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue60 069 912 $
Farm Estimated Season Revenue3 382 329 $
Pro Remaining Season Days93
Pro Expenses Per Days737 305 $
Pro Estimated Expenses68 569 365 $
Farm Remaining Season Days84
Farm Expenses Per Days31 581 $
Farm Estimated Expenses2 652 804 $
Estimated Season Expenses71 222 169 $
Season Salary Cap80 227 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $1 773 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 28 227 000 $
Current Bank Account67 883 020 $
Projected Bank Account60 113 092 $

Pro Players Salaries

Alex Ovechkin 10 000 000 $ (5)
-Salary Remaining : 7 881 356 $
Artemi Panarin 10 000 000 $ (4)
-Salary Remaining : 7 881 356 $
Kris Letang 6 577 000 $ (1)
-Salary Remaining : 5 183 568 $
Tuukka Rask 6 500 000 $ (1)
-Salary Remaining : 5 122 881 $
Tomas Hertl 6 000 000 $ (4)
-Salary Remaining : 4 728 814 $
Paul Stastny 5 500 000 $ (4)
-Salary Remaining : 4 334 746 $
Nick Foligno 5 250 000 $ (3)
-Salary Remaining : 4 137 712 $
Erik Gustafsson 5 000 000 $ (2)
-Salary Remaining : 3 940 678 $
Josh Manson 4 000 000 $ (2)
-Salary Remaining : 3 152 542 $
Radko Gudas 3 250 000 $ (1)
-Salary Remaining : 2 561 441 $
Travis Zajac 3 100 000 $ (1)
-Salary Remaining : 2 443 220 $
Patrik Nemeth 2 500 000 $ (5)
-Salary Remaining : 1 970 339 $
Tom Wilson 2 250 000 $ (1)
-Salary Remaining : 1 773 305 $
Richard Panik 2 000 000 $ (4)
-Salary Remaining : 1 576 271 $
Mark Jankowski 2 000 000 $ (3)
-Salary Remaining : 1 576 271 $
Adam Lowry 1 900 000 $ (3)
-Salary Remaining : 1 497 458 $
Brian Elliott 1 500 000 $ (3)
-Salary Remaining : 1 182 203 $
Garnet Hathaway 1 200 000 $ (1)
-Salary Remaining : 945 763 $
Milan Lucic 1 000 000 $ (2)
-Salary Remaining : 788 136 $
Carson Soucy 700 000 $ (1)
-Salary Remaining : 551 695 $
Total Pro Players20
Salary Commitment
Year 40 : 80 227 000 $
Year 41 : 56 650 000 $
Year 42 : 46 650 000 $
Year 43 : 36 000 000 $
Salary Average Commitment
Year 40 : 80 227 000 $
Year 41 : 56 650 000 $
Year 42 : 46 650 000 $
Year 43 : 36 000 000 $
Salary Cap with 1 Way Contract
Year 40 : 80 227 000 $
Year 41 : 56 650 000 $
Year 42 : 46 650 000 $
Year 43 : 36 000 000 $

Farm Players Salaries

Justin Kloos 175 000 $ (1)
Salary Remaining : 134 862 $
Bogdan Kiselevich 160 000 $ (1)
Salary Remaining : 123 303 $
Luke Witkowski 124 800 $ (5)
Salary Remaining : 96 176 $
Melker Karlsson 120 000 $ (2)
Salary Remaining : 92 477 $
Kyle Brodziak 115 000 $ (3)
Salary Remaining : 88 624 $
Cody Goloubef 95 000 $ (3)
Salary Remaining : 73 211 $
Gabriel Carlsson 87 500 $ (2)
Salary Remaining : 67 431 $
Christopher Gibson 80 000 $ (2)
Salary Remaining : 61 651 $
Ryan Kesler 80 000 $ (2)
Salary Remaining : 61 651 $
Matt Irwin 75 000 $ (3)
Salary Remaining : 57 798 $
Garrett Wilson 75 000 $ (1)
Salary Remaining : 57 798 $
Scott Sabourin 70 000 $ (3)
Salary Remaining : 53 945 $
Egor Korshkov 70 000 $ (3)
Salary Remaining : 53 945 $
Joakim Nygard 70 000 $ (3)
Salary Remaining : 53 945 $
Nikolai Knyzhov 70 000 $ (3)
Salary Remaining : 53 945 $
Joel Persson 70 000 $ (3)
Salary Remaining : 53 945 $
Lucas Carlsson 70 000 $ (3)
Salary Remaining : 53 945 $
Jani Hakanpaa 70 000 $ (2)
Salary Remaining : 53 945 $
Michael McCarron 70 000 $ (5)
Salary Remaining : 53 945 $
Alexandre Grenier 70 000 $ (5)
Salary Remaining : 53 945 $
Samuel Henley 70 000 $ (2)
Salary Remaining : 53 945 $
Cole Bardreau 70 000 $ (2)
Salary Remaining : 53 945 $
Maxime Lagace 70 000 $ (4)
Salary Remaining : 53 945 $
Thomas Vanek 70 000 $ (2)
Salary Remaining : 53 945 $
Dmitrij Jaskin 70 000 $ (5)
Salary Remaining : 53 945 $
Brandon Gormley 55 000 $ (1)
Salary Remaining : 42 385 $
Richard Bachman 55 000 $ (1)
Salary Remaining : 42 385 $
Vladimir Zharkov 55 000 $ (1)
Salary Remaining : 42 385 $
Viktor Tikhonov 55 000 $ (1)
Salary Remaining : 42 385 $
Tyler Wotherspoon 55 000 $ (1)
Salary Remaining : 42 385 $
Total Farm Players30
Salary Commitment
Year 40 : 2 442 300 $
Year 41 : 1 757 300 $
Year 42 : 1 109 800 $
Year 43 : 404 800 $
Salary Average Commitment
Year 40 : 2 122 500 $
Year 41 : 1 437 500 $
Year 42 : 850 000 $
Year 43 : 310 000 $

Regina Pats



Arena Capacity - Ticket Price
Attendance - %

Arena NameVodka Center
Level 1: 7000 - 140 $ - 4 706 - 67,23%
Level 2: 6000 - 90 $ - 3 995 - 66,59%
Level 3: 3000 - 50 $ - 2 171 - 72,36%
Level 4: 5000 - 40 $ - 2 852 - 57,04%
Luxury : 2000 - 220 $ - 1 513 - 75,64%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 998 - 99,90%
Farm Level 2: 1000 - 15 $ - 998 - 99,84%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %15 236 - 66,25%
Average Income per Game1 809 857 $
Year to Date Revenue14 478 857 $
Farm
Home Games Left32
Average Attendance - %2 996 - 99,88%
Average Income per Game97 643 $
Year to Date Revenue878 783 $

Expense

Pro Players Total Salaries55 000 000 $
Farm Players Total Salaries2 202 500 $
Coaches Total Salaries5 550 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses12 470 337 $
Farm Year To Date Expenses657 449 $
Pro Salary Cap To Date11 411 026 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue59 725 285 $
Farm Estimated Season Revenue3 124 562 $
Pro Remaining Season Days93
Pro Expenses Per Days508 475 $
Pro Estimated Expenses47 288 175 $
Farm Remaining Season Days84
Farm Expenses Per Days25 252 $
Farm Estimated Expenses2 121 168 $
Estimated Season Expenses49 409 343 $
Season Salary Cap55 000 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $27 000 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 3 000 000 $
Current Bank Account59 552 544 $
Projected Bank Account72 993 048 $

Pro Players Salaries

Maxim Mamin 9 000 000 $ (2)
-Salary Remaining : 7 093 220 $
Alex DeBrincat 6 200 000 $ (3)
-Salary Remaining : 4 886 441 $
Nick Schmaltz 4 750 000 $ (5)
-Salary Remaining : 3 743 644 $
Jaccob Slavin 4 500 000 $ (3)
-Salary Remaining : 3 546 610 $
Joonas Korpisalo 3 250 000 $ (4)
-Salary Remaining : 2 561 441 $
Kiefer Sherwood 3 000 000 $ (3)
-Salary Remaining : 2 364 407 $
Jakub Vrana 2 400 000 $ (1)
-Salary Remaining : 1 891 525 $
Ondrej Kase 2 350 000 $ (2)
-Salary Remaining : 1 852 119 $
Marcus Pettersson 2 300 000 $ (4)
-Salary Remaining : 1 812 712 $
Vince Dunn 2 250 000 $ (4)
-Salary Remaining : 1 773 305 $
Mikhail Sergachev 2 000 000 $ (2)
-Salary Remaining : 1 576 271 $
Ryan Donato 1 750 000 $ (4)
-Salary Remaining : 1 379 237 $
Elvis Merzlikins 1 200 000 $ (3)
-Salary Remaining : 945 763 $
Vladislav Gavrikov 1 200 000 $ (3)
-Salary Remaining : 945 763 $
Lias Andersson 1 100 000 $ (3)
-Salary Remaining : 866 949 $
Robert Thomas 1 000 000 $ (1)
-Salary Remaining : 788 136 $
Miro Heiskanen 1 000 000 $ (1)
-Salary Remaining : 788 136 $
Emil Bemstrom 950 000 $ (3)
-Salary Remaining : 748 729 $
Erik Cernak 900 000 $ (1)
-Salary Remaining : 709 322 $
Philippe Myers 900 000 $ (1)
-Salary Remaining : 709 322 $
Roope Hintz 900 000 $ (1)
-Salary Remaining : 709 322 $
Eeli Tolvanen 900 000 $ (4)
-Salary Remaining : 709 322 $
Isac Lundestrom 700 000 $ (1)
-Salary Remaining : 551 695 $
Eric Comrie 500 000 $ (2)
-Salary Remaining : 394 068 $
Total Pro Players24
Salary Commitment
Year 40 : 55 000 000 $
Year 41 : 47 200 000 $
Year 42 : 33 350 000 $
Year 43 : 15 200 000 $
Salary Average Commitment
Year 40 : 44 700 000 $
Year 41 : 36 900 000 $
Year 42 : 31 500 000 $
Year 43 : 15 200 000 $
Salary Cap with 1 Way Contract
Year 40 : 55 000 000 $
Year 41 : 47 200 000 $
Year 42 : 33 350 000 $
Year 43 : 15 200 000 $

Farm Players Salaries

Markus Nutivaara 220 000 $ (2)
Salary Remaining : 169 541 $
Daniel Sprong 125 000 $ (2)
Salary Remaining : 96 330 $
Gustav Forsling 120 000 $ (2)
Salary Remaining : 92 477 $
Danton Heinen 120 000 $ (1)
Salary Remaining : 92 477 $
Blake Lizotte 120 000 $ (1)
Salary Remaining : 92 477 $
Alex Formenton 90 000 $ (4)
Salary Remaining : 69 358 $
Cale Fleury 85 000 $ (3)
Salary Remaining : 65 505 $
Liam Foudy 85 000 $ (3)
Salary Remaining : 65 505 $
Dennis Cholowski 80 000 $ (1)
Salary Remaining : 61 651 $
Givani Smith 80 000 $ (3)
Salary Remaining : 61 651 $
Anton Lindholm 70 000 $ (2)
Salary Remaining : 53 945 $
Noah Gregor 70 000 $ (3)
Salary Remaining : 53 945 $
Lukas Vejdemo 70 000 $ (3)
Salary Remaining : 53 945 $
David Kase 70 000 $ (3)
Salary Remaining : 53 945 $
Mikey Anderson 70 000 $ (3)
Salary Remaining : 53 945 $
Brennan Menell 70 000 $ (3)
Salary Remaining : 53 945 $
Kristian Vesalainen 70 000 $ (1)
Salary Remaining : 53 945 $
Timothy Gettinger 70 000 $ (1)
Salary Remaining : 53 945 $
Vitaly Abramov 70 000 $ (1)
Salary Remaining : 53 945 $
Brandon Gignac 70 000 $ (1)
Salary Remaining : 53 945 $
Spencer Martin 70 000 $ (5)
Salary Remaining : 53 945 $
Oliver Kylington 70 000 $ (5)
Salary Remaining : 53 945 $
John Quenneville 62 500 $ (2)
Salary Remaining : 48 165 $
Trent Frederic 60 000 $ (1)
Salary Remaining : 46 239 $
Kole Sherwood 60 000 $ (1)
Salary Remaining : 46 239 $
Patrick Sieloff 55 000 $ (4)
Salary Remaining : 42 385 $
Total Farm Players26
Salary Commitment
Year 40 : 2 202 500 $
Year 41 : 1 482 500 $
Year 42 : 885 000 $
Year 43 : 285 000 $
Salary Average Commitment
Year 40 : 1 962 500 $
Year 41 : 1 242 500 $
Year 42 : 645 000 $
Year 43 : 245 000 $

San Jose Rhinos



Arena Capacity - Ticket Price
Attendance - %

Arena NameSan Jose Arena
Level 1: 7000 - 91 $ - 6 811 - 97,29%
Level 2: 6000 - 56 $ - 5 733 - 95,54%
Level 3: 3000 - 35 $ - 2 846 - 94,85%
Level 4: 5000 - 19 $ - 4 911 - 98,22%
Luxury : 2000 - 181 $ - 1 829 - 91,45%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 15 $ - 993 - 99,27%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %22 129 - 96,21%
Average Income per Game1 684 450 $
Year to Date Revenue13 475 603 $
Farm
Home Games Left31
Average Attendance - %2 993 - 99,76%
Average Income per Game97 624 $
Year to Date Revenue976 242 $

Expense

Pro Players Total Salaries78 625 000 $
Farm Players Total Salaries2 475 000 $
Coaches Total Salaries7 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 788 350 $
Farm Year To Date Expenses1 225 006 $
Pro Salary Cap To Date16 834 960 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue55 586 862 $
Farm Estimated Season Revenue3 026 350 $
Pro Remaining Season Days93
Pro Expenses Per Days704 449 $
Pro Estimated Expenses65 513 757 $
Farm Remaining Season Days84
Farm Expenses Per Days50 229 $
Farm Estimated Expenses4 219 236 $
Estimated Season Expenses69 732 993 $
Season Salary Cap78 625 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $3 375 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 26 625 000 $
Current Bank Account32 960 757 $
Projected Bank Account21 840 976 $

Pro Players Salaries

Nicklas Backstrom 8 000 000 $ (5)
-Salary Remaining : 6 305 085 $
Shea Weber 7 500 000 $ (4)
-Salary Remaining : 5 911 017 $
Evander Kane 6 500 000 $ (5)
-Salary Remaining : 5 122 881 $
Filip Forsberg 6 000 000 $ (4)
-Salary Remaining : 4 728 814 $
Charlie McAvoy 5 500 000 $ (3)
-Salary Remaining : 4 334 746 $
Darcy Kuemper 5 500 000 $ (3)
-Salary Remaining : 4 334 746 $
Brock Nelson 5 500 000 $ (5)
-Salary Remaining : 4 334 746 $
Zach Werenski 4 800 000 $ (1)
-Salary Remaining : 3 783 051 $
Tyler Toffoli 4 500 000 $ (1)
-Salary Remaining : 3 546 610 $
Alec Martinez 3 750 000 $ (4)
-Salary Remaining : 2 955 508 $
Jonathan Bernier 3 200 000 $ (1)
-Salary Remaining : 2 522 034 $
Oliver Bjorkstrand 3 175 000 $ (4)
-Salary Remaining : 2 502 331 $
Marcus Foligno 2 750 000 $ (2)
-Salary Remaining : 2 167 373 $
Jesper Fast 2 500 000 $ (3)
-Salary Remaining : 1 970 339 $
Zack Smith 2 500 000 $ (2)
-Salary Remaining : 1 970 339 $
Deryk Engelland 2 400 000 $ (2)
-Salary Remaining : 1 891 525 $
Jordan Martinook 1 500 000 $ (3)
-Salary Remaining : 1 182 203 $
Joakim Nordstrom 1 500 000 $ (4)
-Salary Remaining : 1 182 203 $
Nick Caamano 850 000 $ (3)
-Salary Remaining : 669 915 $
Korbinian Holzer 700 000 $ (3)
-Salary Remaining : 551 695 $
Jean-Sebastien Dea (Out of Payroll) 700 000 $ (5)
-Salary Remaining : 551 695 $
Total Pro Players21
Salary Commitment
Year 40 : 79 325 000 $
Year 41 : 66 825 000 $
Year 42 : 59 175 000 $
Year 43 : 42 625 000 $
Salary Average Commitment
Year 40 : 78 975 000 $
Year 41 : 66 475 000 $
Year 42 : 58 825 000 $
Year 43 : 42 625 000 $
Salary Cap with 1 Way Contract
Year 40 : 79 325 000 $
Year 41 : 66 825 000 $
Year 42 : 59 175 000 $
Year 43 : 42 625 000 $

Farm Players Salaries

Blake Comeau 280 000 $ (1)
Salary Remaining : 215 780 $
Trevor van Riemsdyk 200 000 $ (3)
Salary Remaining : 154 128 $
Ryan Lomberg 130 000 $ (1)
Salary Remaining : 100 183 $
Jack Rodewald 120 000 $ (1)
Salary Remaining : 92 477 $
Curtis Valk 120 000 $ (1)
Salary Remaining : 92 477 $
Brendan Guhle 120 000 $ (3)
Salary Remaining : 92 477 $
Victor Antipin 120 000 $ (1)
Salary Remaining : 92 477 $
Zack Mitchell 100 000 $ (4)
Salary Remaining : 77 064 $
Troy Brouwer 100 000 $ (2)
Salary Remaining : 77 064 $
Fredrik Claesson 100 000 $ (3)
Salary Remaining : 77 064 $
Jake Dotchin 100 000 $ (3)
Salary Remaining : 77 064 $
Jeff Glass 100 000 $ (1)
Salary Remaining : 77 064 $
Alex Lyon 100 000 $ (3)
Salary Remaining : 77 064 $
Conor Timmins 100 000 $ (3)
Salary Remaining : 77 064 $
Justin Shugg 75 000 $ (1)
Salary Remaining : 57 798 $
Taylor Leier 70 000 $ (5)
Salary Remaining : 53 945 $
Mark Letestu 70 000 $ (5)
Salary Remaining : 53 945 $
Andrey Pedan 70 000 $ (5)
Salary Remaining : 53 945 $
Roman Will 70 000 $ (5)
Salary Remaining : 53 945 $
Jean-Francois Berube 70 000 $ (5)
Salary Remaining : 53 945 $
Scott Kosmachuk 70 000 $ (5)
Salary Remaining : 53 945 $
Christoph Bertschy 70 000 $ (5)
Salary Remaining : 53 945 $
Mark McNeill 70 000 $ (5)
Salary Remaining : 53 945 $
Remi Elie 50 000 $ (2)
Salary Remaining : 38 532 $
Total Farm Players24
Salary Commitment
Year 40 : 2 475 000 $
Year 41 : 1 530 000 $
Year 42 : 1 380 000 $
Year 43 : 660 000 $
Salary Average Commitment
Year 40 : 2 265 000 $
Year 41 : 1 320 000 $
Year 42 : 1 170 000 $
Year 43 : 500 000 $

Seattle Armada



Arena Capacity - Ticket Price
Attendance - %

Arena NameSkank-A-Feller Center
Level 1: 7000 - 110 $ - 6 788 - 96,97%
Level 2: 6000 - 70 $ - 5 700 - 95,00%
Level 3: 3000 - 40 $ - 2 850 - 95,00%
Level 4: 5000 - 30 $ - 4 411 - 88,23%
Luxury : 2000 - 210 $ - 1 736 - 86,79%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 40 $ - 1 990 - 99,51%
Farm Level 2: 1000 - 20 $ - 815 - 81,45%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %21 485 - 93,41%
Average Income per Game2 020 049 $
Year to Date Revenue14 140 343 $
Farm
Home Games Left31
Average Attendance - %2 805 - 93,49%
Average Income per Game110 278 $
Year to Date Revenue1 102 781 $

Expense

Pro Players Total Salaries53 375 000 $
Farm Players Total Salaries3 535 000 $
Coaches Total Salaries8 600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses12 680 723 $
Farm Year To Date Expenses1 288 810 $
Pro Salary Cap To Date11 282 417 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue68 681 666 $
Farm Estimated Season Revenue3 418 621 $
Pro Remaining Season Days93
Pro Expenses Per Days508 263 $
Pro Estimated Expenses47 268 459 $
Farm Remaining Season Days84
Farm Expenses Per Days50 780 $
Farm Estimated Expenses4 265 520 $
Estimated Season Expenses51 533 979 $
Season Salary Cap53 375 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $28 625 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 1 375 000 $
Current Bank Account65 659 592 $
Projected Bank Account86 225 900 $

Pro Players Salaries

Joel Kellman 10 000 000 $ (2)
-Salary Remaining : 7 881 356 $
Shea Theodore 5 500 000 $ (5)
-Salary Remaining : 4 334 746 $
Kyle Okposo 5 000 000 $ (1)
-Salary Remaining : 3 940 678 $
Matiss Kivlenieks 4 500 000 $ (5)
-Salary Remaining : 3 546 610 $
Kasimir Kaskisuo 4 000 000 $ (5)
-Salary Remaining : 3 152 542 $
Artem Anisimov 4 000 000 $ (2)
-Salary Remaining : 3 152 542 $
Yannick Weber 3 500 000 $ (4)
-Salary Remaining : 2 758 475 $
Andrew Ladd 3 000 000 $ (4)
-Salary Remaining : 2 364 407 $
Connor Carrick 1 250 000 $ (1)
-Salary Remaining : 985 169 $
Adin Hill 1 200 000 $ (4)
-Salary Remaining : 945 763 $
Max Comtois 1 200 000 $ (1)
-Salary Remaining : 945 763 $
Kirby Dach 1 200 000 $ (3)
-Salary Remaining : 945 763 $
Sam Steel 1 200 000 $ (1)
-Salary Remaining : 945 763 $
John Persson 1 000 000 $ (3)
-Salary Remaining : 788 136 $
Filip Zadina 1 000 000 $ (1)
-Salary Remaining : 788 136 $
Cody Glass 1 000 000 $ (3)
-Salary Remaining : 788 136 $
Denis Gurianov 950 000 $ (1)
-Salary Remaining : 748 729 $
Luke Kunin 950 000 $ (4)
-Salary Remaining : 748 729 $
Dante Fabbro 925 000 $ (1)
-Salary Remaining : 729 025 $
Jeremy Lauzon 750 000 $ (1)
-Salary Remaining : 591 102 $
Dylan Gambrell 700 000 $ (4)
-Salary Remaining : 551 695 $
Xavier Ouellet 550 000 $ (4)
-Salary Remaining : 433 475 $
Total Pro Players22
Salary Commitment
Year 40 : 53 375 000 $
Year 41 : 41 100 000 $
Year 42 : 27 100 000 $
Year 43 : 23 900 000 $
Salary Average Commitment
Year 40 : 35 175 000 $
Year 41 : 22 900 000 $
Year 42 : 18 400 000 $
Year 43 : 16 400 000 $
Salary Cap with 1 Way Contract
Year 40 : 53 375 000 $
Year 41 : 41 100 000 $
Year 42 : 27 100 000 $
Year 43 : 23 900 000 $

Farm Players Salaries

Gaetan Haas 500 000 $ (5)
Salary Remaining : 385 321 $
Zane McIntyre 350 000 $ (1)
Salary Remaining : 269 725 $
Egor Yakovlev 300 000 $ (3)
Salary Remaining : 231 193 $
Corban Knight 250 000 $ (4)
Salary Remaining : 192 661 $
Beau Bennett 200 000 $ (3)
Salary Remaining : 154 128 $
Ben Street 200 000 $ (4)
Salary Remaining : 154 128 $
Thomas Hickey 200 000 $ (2)
Salary Remaining : 154 128 $
Tanner Fritz 175 000 $ (1)
Salary Remaining : 134 862 $
Juuso Valimaki 90 000 $ (1)
Salary Remaining : 69 358 $
Dillon Dube 80 000 $ (1)
Salary Remaining : 61 651 $
Cameron Gaunce 75 000 $ (1)
Salary Remaining : 57 798 $
Dominik Uher 75 000 $ (5)
Salary Remaining : 57 798 $
Michael Bournival 75 000 $ (5)
Salary Remaining : 57 798 $
Shane Prince 75 000 $ (5)
Salary Remaining : 57 798 $
Tanner Kero 75 000 $ (5)
Salary Remaining : 57 798 $
Kyle Capobianco 75 000 $ (4)
Salary Remaining : 57 798 $
Connor Brickley 75 000 $ (5)
Salary Remaining : 57 798 $
Jaret Anderson-Dolan 75 000 $ (1)
Salary Remaining : 57 798 $
Chris Bigras 75 000 $ (5)
Salary Remaining : 57 798 $
CJ Suess 70 000 $ (3)
Salary Remaining : 53 945 $
Nicolas Beaudin 70 000 $ (3)
Salary Remaining : 53 945 $
Cameron Hughes 70 000 $ (3)
Salary Remaining : 53 945 $
Matt Bartkowski 70 000 $ (3)
Salary Remaining : 53 945 $
Adam Brooks 70 000 $ (3)
Salary Remaining : 53 945 $
Luke Johnson 60 000 $ (1)
Salary Remaining : 46 239 $
Kyle Criscuolo 55 000 $ (4)
Salary Remaining : 42 385 $
Nick Sorensen 50 000 $ (2)
Salary Remaining : 38 532 $
Total Farm Players27
Salary Commitment
Year 40 : 3 535 000 $
Year 41 : 2 630 000 $
Year 42 : 2 380 000 $
Year 43 : 1 530 000 $
Salary Average Commitment
Year 40 : 3 005 000 $
Year 41 : 2 100 000 $
Year 42 : 1 850 000 $
Year 43 : 1 080 000 $

St-Johns Desperados

St-Johns Desperados is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameNewfie Center
Level 1: 7000 - 95 $ - 6 683 - 95,47%
Level 2: 6000 - 57 $ - 5 744 - 95,74%
Level 3: 3000 - 32 $ - 2 912 - 97,07%
Level 4: 5000 - 20 $ - 4 749 - 94,99%
Luxury : 2000 - 190 $ - 1 802 - 90,11%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 980 - 99,01%
Farm Level 2: 1000 - 15 $ - 994 - 99,37%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %21 890 - 95,18%
Average Income per Game1 716 779 $
Year to Date Revenue13 734 233 $
Farm
Home Games Left32
Average Attendance - %2 974 - 99,13%
Average Income per Game96 840 $
Year to Date Revenue871 562 $

Expense

Pro Players Total Salaries51 450 000 $
Farm Players Total Salaries2 190 000 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses12 009 321 $
Farm Year To Date Expenses722 891 $
Pro Salary Cap To Date11 161 866 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue56 653 711 $
Farm Estimated Season Revenue3 098 887 $
Pro Remaining Season Days93
Pro Expenses Per Days469 915 $
Pro Estimated Expenses43 702 095 $
Farm Remaining Season Days84
Farm Expenses Per Days29 266 $
Farm Estimated Expenses2 458 344 $
Estimated Season Expenses46 160 439 $
Season Salary Cap51 450 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $30 550 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ -550 000 $
Current Bank Account96 873 582 $
Projected Bank Account110 465 741 $

Pro Players Salaries

Oliver Ekman-Larsson 8 000 000 $ (1)
-Salary Remaining : 6 305 085 $
Patrik Laine 6 750 000 $ (4)
-Salary Remaining : 5 319 915 $
Robin Lehner 6 250 000 $ (3)
-Salary Remaining : 4 925 847 $
P.K. Subban 3 500 000 $ (2)
-Salary Remaining : 2 758 475 $
Jakob Chychrun 3 000 000 $ (2)
-Salary Remaining : 2 364 407 $
Pavel Zacha 2 750 000 $ (5)
-Salary Remaining : 2 167 373 $
Derek Forbort 2 750 000 $ (5)
-Salary Remaining : 2 167 373 $
Casey Mittelstadt 2 500 000 $ (4)
-Salary Remaining : 1 970 339 $
Owen Tippett 2 000 000 $ (4)
-Salary Remaining : 1 576 271 $
Kyle Clifford 1 600 000 $ (3)
-Salary Remaining : 1 261 017 $
Drake Caggiula 1 500 000 $ (2)
-Salary Remaining : 1 182 203 $
Kailer Yamamoto 1 500 000 $ (3)
-Salary Remaining : 1 182 203 $
Travis Sanheim 1 500 000 $ (2)
-Salary Remaining : 1 182 203 $
Zach Whitecloud 1 250 000 $ (4)
-Salary Remaining : 985 169 $
Andrei Svechnikov 1 200 000 $ (1)
-Salary Remaining : 945 763 $
Brett Howden 1 200 000 $ (1)
-Salary Remaining : 945 763 $
Max Jones 1 200 000 $ (1)
-Salary Remaining : 945 763 $
Travis Boyd (Out of Payroll) 1 000 000 $ (2)
-Salary Remaining : 788 136 $
Dmytro Timashov 900 000 $ (3)
-Salary Remaining : 709 322 $
Carter Verhaeghe 800 000 $ (3)
-Salary Remaining : 630 508 $
Jon Gillies 750 000 $ (2)
-Salary Remaining : 591 102 $
Hannu Toivonen 550 000 $ (1)
-Salary Remaining : 433 475 $
Total Pro Players22
Salary Commitment
Year 40 : 52 450 000 $
Year 41 : 40 300 000 $
Year 42 : 29 050 000 $
Year 43 : 18 000 000 $
Salary Average Commitment
Year 40 : 51 750 000 $
Year 41 : 39 600 000 $
Year 42 : 28 350 000 $
Year 43 : 18 000 000 $
Salary Cap with 1 Way Contract
Year 40 : 52 450 000 $
Year 41 : 40 300 000 $
Year 42 : 29 050 000 $
Year 43 : 18 000 000 $

Farm Players Salaries

Adam Erne 175 000 $ (2)
Salary Remaining : 134 862 $
Jori Lehtera 150 000 $ (2)
Salary Remaining : 115 596 $
Noah Juulsen 150 000 $ (4)
Salary Remaining : 115 596 $
Adam Boqvist 120 000 $ (3)
Salary Remaining : 92 477 $
Barrett Hayton 120 000 $ (3)
Salary Remaining : 92 477 $
Maxime Lajoie 120 000 $ (1)
Salary Remaining : 92 477 $
Jacob Middleton 120 000 $ (1)
Salary Remaining : 92 477 $
Paul Ladue 100 000 $ (5)
Salary Remaining : 77 064 $
Matthew Highmore 100 000 $ (4)
Salary Remaining : 77 064 $
Jason Robertson 100 000 $ (3)
Salary Remaining : 77 064 $
Mark Visentin 95 000 $ (3)
Salary Remaining : 73 211 $
Michael Kapla 87 500 $ (2)
Salary Remaining : 67 431 $
Dylan Ferguson 82 500 $ (4)
Salary Remaining : 63 578 $
Sean Malone 80 000 $ (2)
Salary Remaining : 61 651 $
Austin Poganski 70 000 $ (3)
Salary Remaining : 53 945 $
Patrick Brown 70 000 $ (3)
Salary Remaining : 53 945 $
Eetu Luostarinen 70 000 $ (3)
Salary Remaining : 53 945 $
Tim Heed 65 000 $ (2)
Salary Remaining : 50 092 $
Anton Blidh 65 000 $ (2)
Salary Remaining : 50 092 $
Griffen Molino 50 000 $ (2)
Salary Remaining : 38 532 $
Kerby Rychel 50 000 $ (2)
Salary Remaining : 38 532 $
Emile Poirier 50 000 $ (2)
Salary Remaining : 38 532 $
Brendan Woods 50 000 $ (2)
Salary Remaining : 38 532 $
Casey Bailey 50 000 $ (2)
Salary Remaining : 38 532 $
Total Farm Players24
Salary Commitment
Year 40 : 2 190 000 $
Year 41 : 1 950 000 $
Year 42 : 1 077 500 $
Year 43 : 432 500 $
Salary Average Commitment
Year 40 : 1 960 000 $
Year 41 : 1 720 000 $
Year 42 : 847 500 $
Year 43 : 432 500 $

St-Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 7000 - 90 $ - 6 731 - 96,16%
Level 2: 6000 - 60 $ - 5 669 - 94,48%
Level 3: 3000 - 35 $ - 2 862 - 95,40%
Level 4: 4000 - 25 $ - 4 000 - 100,00%
Luxury : 2000 - 190 $ - 1 794 - 89,68%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 35 $ - 1 995 - 99,73%
Farm Level 2: 1000 - 15 $ - 995 - 99,46%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %21 056 - 95,71%
Average Income per Game1 709 907 $
Year to Date Revenue13 679 256 $
Farm
Home Games Left31
Average Attendance - %2 989 - 99,64%
Average Income per Game97 440 $
Year to Date Revenue974 395 $

Expense

Pro Players Total Salaries72 425 000 $
Farm Players Total Salaries1 805 000 $
Coaches Total Salaries5 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 651 485 $
Farm Year To Date Expenses535 562 $
Pro Salary Cap To Date16 539 200 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue56 426 931 $
Farm Estimated Season Revenue3 020 624 $
Pro Remaining Season Days93
Pro Expenses Per Days658 263 $
Pro Estimated Expenses61 218 459 $
Farm Remaining Season Days84
Farm Expenses Per Days21 606 $
Farm Estimated Expenses1 814 904 $
Estimated Season Expenses63 033 363 $
Season Salary Cap72 425 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $9 575 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 20 425 000 $
Current Bank Account34 905 041 $
Projected Bank Account31 319 233 $

Pro Players Salaries

Nathan MacKinnon 10 500 000 $ (3)
-Salary Remaining : 8 275 424 $
Auston Matthews 9 000 000 $ (2)
-Salary Remaining : 7 093 220 $
Sean Couturier 6 750 000 $ (3)
-Salary Remaining : 5 319 915 $
Ryan Ellis (Out of Payroll) 6 750 000 $ (3)
-Salary Remaining : 5 319 915 $
Sean Monahan 6 250 000 $ (2)
-Salary Remaining : 4 925 847 $
Ryan Pulock 5 500 000 $ (5)
-Salary Remaining : 4 334 746 $
Esa Lindell 5 500 000 $ (2)
-Salary Remaining : 4 334 746 $
Ben Bishop 5 500 000 $ (1)
-Salary Remaining : 4 334 746 $
Bo Horvat 5 500 000 $ (2)
-Salary Remaining : 4 334 746 $
Neal Pionk 4 250 000 $ (1)
-Salary Remaining : 3 349 576 $
MacKenzie Weegar 2 500 000 $ (3)
-Salary Remaining : 1 970 339 $
Adam Pelech 2 200 000 $ (3)
-Salary Remaining : 1 733 898 $
Juuse Saros 1 500 000 $ (1)
-Salary Remaining : 1 182 203 $
Andrew Copp 1 400 000 $ (1)
-Salary Remaining : 1 103 390 $
Johan Larsson 1 200 000 $ (4)
-Salary Remaining : 945 763 $
Kevin Rooney 1 000 000 $ (4)
-Salary Remaining : 788 136 $
Devante Smith-Pelly 900 000 $ (2)
-Salary Remaining : 709 322 $
Jason Dickinson 900 000 $ (2)
-Salary Remaining : 709 322 $
William Carrier 775 000 $ (2)
-Salary Remaining : 610 805 $
Chris Wagner 750 000 $ (3)
-Salary Remaining : 591 102 $
Connor Clifton 550 000 $ (1)
-Salary Remaining : 433 475 $
Total Pro Players21
Salary Commitment
Year 40 : 79 175 000 $
Year 41 : 65 975 000 $
Year 42 : 37 150 000 $
Year 43 : 7 700 000 $
Salary Average Commitment
Year 40 : 79 175 000 $
Year 41 : 65 975 000 $
Year 42 : 37 150 000 $
Year 43 : 7 700 000 $
Salary Cap with 1 Way Contract
Year 40 : 79 175 000 $
Year 41 : 65 975 000 $
Year 42 : 37 150 000 $
Year 43 : 7 700 000 $

Farm Players Salaries

Viktor Arvidsson 500 000 $ (5)
Salary Remaining : 385 321 $
Stephen Johns 250 000 $ (2)
Salary Remaining : 192 661 $
Marcus Sorensen 145 000 $ (5)
Salary Remaining : 111 743 $
Brendan Gaunce 80 000 $ (2)
Salary Remaining : 61 651 $
Brandon Dubinsky 80 000 $ (2)
Salary Remaining : 61 651 $
Mario Kempe 80 000 $ (2)
Salary Remaining : 61 651 $
Gabriel Dumont 70 000 $ (5)
Salary Remaining : 53 945 $
Mark Alt 60 000 $ (3)
Salary Remaining : 46 239 $
Brad Malone 60 000 $ (3)
Salary Remaining : 46 239 $
Louie Belpedio 60 000 $ (1)
Salary Remaining : 46 239 $
Niklas Svedberg 55 000 $ (2)
Salary Remaining : 42 385 $
Justin Dowling 55 000 $ (3)
Salary Remaining : 42 385 $
Clark Bishop 55 000 $ (1)
Salary Remaining : 42 385 $
Joni Ortio 55 000 $ (2)
Salary Remaining : 42 385 $
Michael Latta 50 000 $ (1)
Salary Remaining : 38 532 $
Rasmus Rissanen 50 000 $ (1)
Salary Remaining : 38 532 $
Maxwell Reinhart 50 000 $ (1)
Salary Remaining : 38 532 $
Drew Shore 50 000 $ (1)
Salary Remaining : 38 532 $
Total Farm Players18
Salary Commitment
Year 40 : 1 805 000 $
Year 41 : 1 490 000 $
Year 42 : 890 000 $
Year 43 : 715 000 $
Salary Average Commitment
Year 40 : 1 805 000 $
Year 41 : 1 490 000 $
Year 42 : 890 000 $
Year 43 : 715 000 $

Toronto Tomahawk



Arena Capacity - Ticket Price
Attendance - %

Arena NameEagle Palace
Level 1: 6500 - 100 $ - 6 491 - 99,86%
Level 2: 5500 - 60 $ - 5 447 - 99,03%
Level 3: 3000 - 35 $ - 2 920 - 97,35%
Level 4: 5000 - 20 $ - 4 809 - 96,17%
Luxury : 1500 - 200 $ - 1 500 - 100,00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - 35 $ - 1 994 - 99,70%
Farm Level 2: 1000 - 15 $ - 997 - 99,65%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %21 167 - 98,45%
Average Income per Game1 695 431 $
Year to Date Revenue13 563 451 $
Farm
Home Games Left31
Average Attendance - %2 990 - 99,68%
Average Income per Game97 444 $
Year to Date Revenue974 441 $

Expense

Pro Players Total Salaries78 750 020 $
Farm Players Total Salaries3 630 000 $
Coaches Total Salaries7 050 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses18 176 696 $
Farm Year To Date Expenses912 163 $
Pro Salary Cap To Date16 799 584 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue55 949 235 $
Farm Estimated Season Revenue3 020 767 $
Pro Remaining Season Days93
Pro Expenses Per Days722 458 $
Pro Estimated Expenses67 188 594 $
Farm Remaining Season Days84
Farm Expenses Per Days38 349 $
Farm Estimated Expenses3 221 316 $
Estimated Season Expenses70 409 910 $
Season Salary Cap78 750 020 $
Estimate Under Maximum Salary Cap of 82 000 000 $3 249 980 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 26 750 020 $
Current Bank Account61 591 747 $
Projected Bank Account50 151 839 $

Pro Players Salaries

Matthew Tkachuk 8 500 007 $ (5)
-Salary Remaining : 6 699 158 $
Mathew Barzal 8 000 013 $ (5)
-Salary Remaining : 6 305 095 $
Jakub Voracek 8 000 000 $ (3)
-Salary Remaining : 6 305 085 $
Colton Parayko 6 275 000 $ (5)
-Salary Remaining : 4 945 551 $
Jake Allen 5 000 000 $ (2)
-Salary Remaining : 3 940 678 $
Anthony Cirelli 4 650 000 $ (4)
-Salary Remaining : 3 664 831 $
Alex Goligoski 4 500 000 $ (3)
-Salary Remaining : 3 546 610 $
Frans Nielsen 4 500 000 $ (3)
-Salary Remaining : 3 546 610 $
Jason Zucker 3 875 000 $ (2)
-Salary Remaining : 3 054 025 $
Anders Lee 3 750 000 $ (1)
-Salary Remaining : 2 955 508 $
Patric Hornqvist 3 500 000 $ (5)
-Salary Remaining : 2 758 475 $
Jay Bouwmeester 3 250 000 $ (3)
-Salary Remaining : 2 561 441 $
Brandon Sutter 3 000 000 $ (2)
-Salary Remaining : 2 364 407 $
Will Butcher 3 000 000 $ (4)
-Salary Remaining : 2 364 407 $
Jimmy Vesey 1 900 000 $ (2)
-Salary Remaining : 1 497 458 $
Ryan Reaves 1 800 000 $ (4)
-Salary Remaining : 1 418 644 $
Ryan Murphy 1 500 000 $ (3)
-Salary Remaining : 1 182 203 $
Josh Brown 1 200 000 $ (5)
-Salary Remaining : 945 763 $
Henrik Lundqvist 950 000 $ (3)
-Salary Remaining : 748 729 $
Josh Leivo 900 000 $ (1)
-Salary Remaining : 709 322 $
Devon Toews 700 000 $ (1)
-Salary Remaining : 551 695 $
Total Pro Players21
Salary Commitment
Year 40 : 78 750 020 $
Year 41 : 73 400 020 $
Year 42 : 59 625 020 $
Year 43 : 36 925 020 $
Salary Average Commitment
Year 40 : 77 000 020 $
Year 41 : 71 650 020 $
Year 42 : 57 875 020 $
Year 43 : 35 625 020 $
Salary Cap with 1 Way Contract
Year 40 : 78 750 020 $
Year 41 : 73 400 020 $
Year 42 : 59 625 020 $
Year 43 : 36 925 020 $

Farm Players Salaries

Yutaka Fukufuji 1 000 000 $ (1)
Salary Remaining : 770 642 $
David Backes 400 000 $ (1)
Salary Remaining : 308 257 $
Miles Wood 250 000 $ (5)
Salary Remaining : 192 661 $
Nathan Lieuwen 200 000 $ (1)
Salary Remaining : 154 128 $
Michal Neuvirth 200 000 $ (1)
Salary Remaining : 154 128 $
Jason Bacashihua 200 000 $ (1)
Salary Remaining : 154 128 $
Magnus Paajarvi 135 000 $ (1)
Salary Remaining : 104 037 $
Andreas Englund 125 000 $ (3)
Salary Remaining : 96 330 $
Jordan Schmaltz 100 000 $ (2)
Salary Remaining : 77 064 $
Ross Johnston 100 000 $ (5)
Salary Remaining : 77 064 $
Zachary Senyshyn 100 000 $ (1)
Salary Remaining : 77 064 $
Tyrell Goulbourne 85 000 $ (4)
Salary Remaining : 65 505 $
Joseph Labate 85 000 $ (4)
Salary Remaining : 65 505 $
Mathieu Joseph 75 000 $ (1)
Salary Remaining : 57 798 $
David Musil 75 000 $ (3)
Salary Remaining : 57 798 $
Nick Seeler 75 000 $ (2)
Salary Remaining : 57 798 $
Marcus Kruger 75 000 $ (1)
Salary Remaining : 57 798 $
Keegan Kolesar 70 000 $ (3)
Salary Remaining : 53 945 $
Dalton Smith 70 000 $ (3)
Salary Remaining : 53 945 $
Nikita Scherbak 70 000 $ (5)
Salary Remaining : 53 945 $
Roman Horak 70 000 $ (5)
Salary Remaining : 53 945 $
Matt Fraser 70 000 $ (5)
Salary Remaining : 53 945 $
Total Farm Players22
Salary Commitment
Year 40 : 3 630 000 $
Year 41 : 1 245 000 $
Year 42 : 1 070 000 $
Year 43 : 730 000 $
Salary Average Commitment
Year 40 : 3 565 000 $
Year 41 : 1 180 000 $
Year 42 : 1 005 000 $
Year 43 : 730 000 $

Vancouver Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 7000 - 145 $ - 4 659 - 66,55%
Level 2: 6000 - 115 $ - 3 008 - 50,14%
Level 3: 3000 - 90 $ - 1 223 - 40,76%
Level 4: 5000 - 75 $ - 2 000 - 40,00%
Luxury : 2000 - 250 $ - 1 244 - 62,18%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 80 $ - 938 - 46,88%
Farm Level 2: 1000 - 30 $ - 544 - 54,42%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %12 133 - 52,75%
Average Income per Game1 831 261 $
Year to Date Revenue14 650 090 $
Farm
Home Games Left32
Average Attendance - %1 482 - 49,40%
Average Income per Game105 041 $
Year to Date Revenue945 370 $

Expense

Pro Players Total Salaries79 800 000 $
Farm Players Total Salaries2 785 000 $
Coaches Total Salaries6 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 983 897 $
Farm Year To Date Expenses887 840 $
Pro Salary Cap To Date16 924 572 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue60 431 621 $
Farm Estimated Season Revenue3 361 316 $
Pro Remaining Season Days93
Pro Expenses Per Days718 644 $
Pro Estimated Expenses66 833 892 $
Farm Remaining Season Days84
Farm Expenses Per Days35 642 $
Farm Estimated Expenses2 993 928 $
Estimated Season Expenses69 827 820 $
Season Salary Cap79 800 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $2 200 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 27 800 000 $
Current Bank Account32 190 088 $
Projected Bank Account26 155 205 $

Pro Players Salaries

Patrick Kane 10 500 000 $ (5)
-Salary Remaining : 8 275 424 $
Erik Karlsson 9 850 000 $ (3)
-Salary Remaining : 7 763 136 $
Blake Wheeler 7 000 000 $ (4)
-Salary Remaining : 5 516 949 $
David Krejci 6 000 000 $ (4)
-Salary Remaining : 4 728 814 $
Jacob Markstrom 5 750 000 $ (5)
-Salary Remaining : 4 531 780 $
Kyle Palmieri 4 850 000 $ (5)
-Salary Remaining : 3 822 458 $
Nico Hischier 4 750 000 $ (4)
-Salary Remaining : 3 743 644 $
Kevin Hayes 4 500 000 $ (3)
-Salary Remaining : 3 546 610 $
Brett Pesce 4 500 000 $ (4)
-Salary Remaining : 3 546 610 $
Nate Schmidt 4 350 000 $ (1)
-Salary Remaining : 3 428 390 $
Mikko Koivu 3 750 000 $ (4)
-Salary Remaining : 2 955 508 $
Calvin de Haan 3 500 000 $ (1)
-Salary Remaining : 2 758 475 $
Michal Kempny 2 500 000 $ (2)
-Salary Remaining : 1 970 339 $
Riley Nash 2 000 000 $ (2)
-Salary Remaining : 1 576 271 $
Brett Connolly 1 500 000 $ (1)
-Salary Remaining : 1 182 203 $
Nic Dowd 1 000 000 $ (5)
-Salary Remaining : 788 136 $
Robert Bortuzzo 1 000 000 $ (1)
-Salary Remaining : 788 136 $
Andrew Cogliano 950 000 $ (3)
-Salary Remaining : 748 729 $
Alex Stalock 800 000 $ (2)
-Salary Remaining : 630 508 $
Ryan Carpenter 750 000 $ (5)
-Salary Remaining : 591 102 $
Total Pro Players20
Salary Commitment
Year 40 : 79 800 000 $
Year 41 : 69 450 000 $
Year 42 : 64 150 000 $
Year 43 : 48 850 000 $
Salary Average Commitment
Year 40 : 74 100 000 $
Year 41 : 63 750 000 $
Year 42 : 58 450 000 $
Year 43 : 43 600 000 $
Salary Cap with 1 Way Contract
Year 40 : 79 800 000 $
Year 41 : 69 450 000 $
Year 42 : 64 150 000 $
Year 43 : 48 850 000 $

Farm Players Salaries

Mark Pysyk 300 000 $ (3)
Salary Remaining : 231 193 $
Victor Rask 300 000 $ (2)
Salary Remaining : 231 193 $
Troy Stecher 200 000 $ (3)
Salary Remaining : 154 128 $
Cam Ward 200 000 $ (2)
Salary Remaining : 154 128 $
Antti Niemi 150 000 $ (1)
Salary Remaining : 115 596 $
Christian Djoos 85 000 $ (4)
Salary Remaining : 65 505 $
Blake Pietila 85 000 $ (3)
Salary Remaining : 65 505 $
Michael Dal Colle 85 000 $ (4)
Salary Remaining : 65 505 $
Christian Wolanin 85 000 $ (4)
Salary Remaining : 65 505 $
Julian Melchiori 75 000 $ (1)
Salary Remaining : 57 798 $
Nathan Bastian 75 000 $ (1)
Salary Remaining : 57 798 $
Rem Pitlick 75 000 $ (1)
Salary Remaining : 57 798 $
Jake Bischoff 70 000 $ (3)
Salary Remaining : 53 945 $
Aaron Ness 70 000 $ (5)
Salary Remaining : 53 945 $
Anton Wedin 70 000 $ (5)
Salary Remaining : 53 945 $
Maxim Letunov 70 000 $ (3)
Salary Remaining : 53 945 $
Rhett Gardner 70 000 $ (3)
Salary Remaining : 53 945 $
Thomas Di Pauli 70 000 $ (3)
Salary Remaining : 53 945 $
Troy Grosenick 70 000 $ (5)
Salary Remaining : 53 945 $
Nikita Nesterov 70 000 $ (3)
Salary Remaining : 53 945 $
Chase De Leo 70 000 $ (5)
Salary Remaining : 53 945 $
Ben Harpur 70 000 $ (5)
Salary Remaining : 53 945 $
Stefan Matteau 70 000 $ (4)
Salary Remaining : 53 945 $
Matt Tennyson 70 000 $ (5)
Salary Remaining : 53 945 $
Nelson Nogier 60 000 $ (2)
Salary Remaining : 46 239 $
Joonas Nattinen 60 000 $ (1)
Salary Remaining : 46 239 $
Mitch Callahan 60 000 $ (1)
Salary Remaining : 46 239 $
Tyler Randell 50 000 $ (2)
Salary Remaining : 38 532 $
Total Farm Players28
Salary Commitment
Year 40 : 2 785 000 $
Year 41 : 2 290 000 $
Year 42 : 1 680 000 $
Year 43 : 745 000 $
Salary Average Commitment
Year 40 : 2 625 000 $
Year 41 : 2 130 000 $
Year 42 : 1 520 000 $
Year 43 : 665 000 $

Washington Budweiser



Arena Capacity - Ticket Price
Attendance - %

Arena NameWashington Arena
Level 1: 7000 - 95 $ - 6 715 - 95,93%
Level 2: 6000 - 57 $ - 5 768 - 96,13%
Level 3: 3000 - 32 $ - 2 933 - 97,78%
Level 4: 5000 - 20 $ - 4 687 - 93,75%
Luxury : 2000 - 185 $ - 1 797 - 89,83%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 15 $ - 999 - 99,93%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %21 900 - 95,22%
Average Income per Game1 709 670 $
Year to Date Revenue11 967 689 $
Farm
Home Games Left32
Average Attendance - %2 999 - 99,98%
Average Income per Game97 738 $
Year to Date Revenue879 646 $

Expense

Pro Players Total Salaries81 275 000 $
Farm Players Total Salaries1 867 500 $
Coaches Total Salaries8 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses18 499 157 $
Farm Year To Date Expenses666 330 $
Pro Salary Cap To Date16 910 169 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue58 128 775 $
Farm Estimated Season Revenue3 127 630 $
Pro Remaining Season Days93
Pro Expenses Per Days752 331 $
Pro Estimated Expenses69 966 783 $
Farm Remaining Season Days84
Farm Expenses Per Days26 307 $
Farm Estimated Expenses2 209 788 $
Estimated Season Expenses72 176 571 $
Season Salary Cap81 275 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $725 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 29 275 000 $
Current Bank Account32 401 500 $
Projected Bank Account21 481 334 $

Pro Players Salaries

Leon Draisaitl 12 000 000 $ (5)
-Salary Remaining : 9 457 627 $
Mark Scheifele 8 000 000 $ (2)
-Salary Remaining : 6 305 085 $
Patrice Bergeron 8 000 000 $ (5)
-Salary Remaining : 6 305 085 $
Evgeny Kuznetsov 7 825 000 $ (3)
-Salary Remaining : 6 167 161 $
Victor Hedman 7 700 000 $ (3)
-Salary Remaining : 6 068 644 $
David Perron 6 000 000 $ (4)
-Salary Remaining : 4 728 814 $
Erik Johnson 5 500 000 $ (2)
-Salary Remaining : 4 334 746 $
Kevin Shattenkirk 4 350 000 $ (4)
-Salary Remaining : 3 428 390 $
Mattias Ekholm 3 750 000 $ (1)
-Salary Remaining : 2 955 508 $
Antti Raanta 3 000 000 $ (3)
-Salary Remaining : 2 364 407 $
Barclay Goodrow 2 100 000 $ (4)
-Salary Remaining : 1 655 085 $
Lucas Wallmark 2 000 000 $ (2)
-Salary Remaining : 1 576 271 $
Jason Spezza 2 000 000 $ (3)
-Salary Remaining : 1 576 271 $
Ron Hainsey 1 500 000 $ (4)
-Salary Remaining : 1 182 203 $
Michael Del Zotto 1 500 000 $ (5)
-Salary Remaining : 1 182 203 $
Roman Polak 1 250 000 $ (2)
-Salary Remaining : 985 169 $
Nikita Gusev 1 200 000 $ (3)
-Salary Remaining : 945 763 $
Ilya Mikheyev 1 200 000 $ (3)
-Salary Remaining : 945 763 $
Colton Sceviour 1 000 000 $ (1)
-Salary Remaining : 788 136 $
Pavel Francouz 750 000 $ (1)
-Salary Remaining : 591 102 $
Nate Thompson 650 000 $ (1)
-Salary Remaining : 512 288 $
Total Pro Players21
Salary Commitment
Year 40 : 81 275 000 $
Year 41 : 75 125 000 $
Year 42 : 58 375 000 $
Year 43 : 35 450 000 $
Salary Average Commitment
Year 40 : 79 875 000 $
Year 41 : 73 725 000 $
Year 42 : 56 975 000 $
Year 43 : 35 450 000 $
Salary Cap with 1 Way Contract
Year 40 : 81 275 000 $
Year 41 : 75 125 000 $
Year 42 : 58 375 000 $
Year 43 : 35 450 000 $

Farm Players Salaries

Ben Lovejoy 200 000 $ (3)
Salary Remaining : 154 128 $
Mark Barberio 150 000 $ (1)
Salary Remaining : 115 596 $
Austin Czarnik 150 000 $ (1)
Salary Remaining : 115 596 $
Jan Rutta 120 000 $ (3)
Salary Remaining : 92 477 $
Max Veronneau 120 000 $ (1)
Salary Remaining : 92 477 $
Slava Voynov 100 000 $ (2)
Salary Remaining : 77 064 $
C.J. Smith 92 500 $ (2)
Salary Remaining : 71 284 $
Curtis McElhinney 90 000 $ (5)
Salary Remaining : 69 358 $
Vinni Lettieri 90 000 $ (3)
Salary Remaining : 69 358 $
Blake Hillman 75 000 $ (4)
Salary Remaining : 57 798 $
Evan Rodrigues 72 500 $ (5)
Salary Remaining : 55 872 $
Hudson Fasching 70 000 $ (4)
Salary Remaining : 53 945 $
William Lagesson 70 000 $ (3)
Salary Remaining : 53 945 $
Sergey Tolchinsky 70 000 $ (5)
Salary Remaining : 53 945 $
Beck Malenstyn 70 000 $ (3)
Salary Remaining : 53 945 $
Peter Cehlarik 62 500 $ (2)
Salary Remaining : 48 165 $
Tomas Hyka 55 000 $ (4)
Salary Remaining : 42 385 $
Sami Aittokallio 55 000 $ (4)
Salary Remaining : 42 385 $
Nicklas Jensen 55 000 $ (4)
Salary Remaining : 42 385 $
Morgan Ellis 50 000 $ (3)
Salary Remaining : 38 532 $
Brad Hunt 50 000 $ (1)
Salary Remaining : 38 532 $
Total Farm Players21
Salary Commitment
Year 40 : 1 867 500 $
Year 41 : 1 397 500 $
Year 42 : 1 142 500 $
Year 43 : 542 500 $
Salary Average Commitment
Year 40 : 1 827 500 $
Year 41 : 1 357 500 $
Year 42 : 1 102 500 $
Year 43 : 542 500 $

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameWinnipeg Arena
Level 1: 7000 - 100 $ - 6 718 - 95,97%
Level 2: 6000 - 60 $ - 5 579 - 92,98%
Level 3: 3000 - 35 $ - 2 938 - 97,92%
Level 4: 5000 - 20 $ - 4 746 - 94,91%
Luxury : 2000 - 200 $ - 1 768 - 88,40%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 997 - 99,83%
Farm Level 2: 1000 - 15 $ - 996 - 99,64%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %21 748 - 94,56%
Average Income per Game1 791 547 $
Year to Date Revenue14 332 376 $
Farm
Home Games Left31
Average Attendance - %2 993 - 99,76%
Average Income per Game97 547 $
Year to Date Revenue975 470 $

Expense

Pro Players Total Salaries67 800 000 $
Farm Players Total Salaries3 260 000 $
Coaches Total Salaries3 550 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses15 273 945 $
Farm Year To Date Expenses911 838 $
Pro Salary Cap To Date14 638 349 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue59 121 051 $
Farm Estimated Season Revenue3 023 957 $
Pro Remaining Season Days93
Pro Expenses Per Days600 000 $
Pro Estimated Expenses55 800 000 $
Farm Remaining Season Days84
Farm Expenses Per Days34 954 $
Farm Estimated Expenses2 936 136 $
Estimated Season Expenses58 736 136 $
Season Salary Cap67 800 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $14 200 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 15 800 000 $
Current Bank Account60 702 318 $
Projected Bank Account64 111 190 $

Pro Players Salaries

Brent Burns 8 500 000 $ (3)
-Salary Remaining : 6 699 153 $
Cam Atkinson 6 500 000 $ (3)
-Salary Remaining : 5 122 881 $
Matt Duchene 6 000 000 $ (1)
-Salary Remaining : 4 728 814 $
Chris Kreider 5 750 000 $ (4)
-Salary Remaining : 4 531 780 $
Matt Niskanen 5 000 000 $ (2)
-Salary Remaining : 3 940 678 $
Rickard Rakell 4 250 000 $ (4)
-Salary Remaining : 3 349 576 $
Eric Staal 4 000 000 $ (2)
-Salary Remaining : 3 152 542 $
David Savard 3 850 000 $ (4)
-Salary Remaining : 3 034 322 $
Tyler Bozak 3 300 000 $ (3)
-Salary Remaining : 2 600 847 $
Mats Zuccarello 3 000 000 $ (2)
-Salary Remaining : 2 364 407 $
Ryan Murray 2 850 000 $ (1)
-Salary Remaining : 2 246 186 $
Leo Komarov 2 200 000 $ (3)
-Salary Remaining : 1 733 898 $
Derick Brassard 2 000 000 $ (5)
-Salary Remaining : 1 576 271 $
Anton Khudobin 2 000 000 $ (1)
-Salary Remaining : 1 576 271 $
Ivan Barbashev 1 800 000 $ (5)
-Salary Remaining : 1 418 644 $
Noel Acciari 1 750 000 $ (5)
-Salary Remaining : 1 379 237 $
Ben Chiarot 1 500 000 $ (1)
-Salary Remaining : 1 182 203 $
Robert Hagg 1 500 000 $ (2)
-Salary Remaining : 1 182 203 $
Pierre-Edouard Bellemare 1 000 000 $ (1)
-Salary Remaining : 788 136 $
Dylan McIlrath 550 000 $ (4)
-Salary Remaining : 433 475 $
Chris Driedger 500 000 $ (1)
-Salary Remaining : 394 068 $
Total Pro Players21
Salary Commitment
Year 40 : 67 800 000 $
Year 41 : 53 950 000 $
Year 42 : 40 450 000 $
Year 43 : 19 950 000 $
Salary Average Commitment
Year 40 : 67 800 000 $
Year 41 : 53 950 000 $
Year 42 : 40 450 000 $
Year 43 : 19 950 000 $
Salary Cap with 1 Way Contract
Year 40 : 67 800 000 $
Year 41 : 53 950 000 $
Year 42 : 40 450 000 $
Year 43 : 19 950 000 $

Farm Players Salaries

Dustin Byfuglien 700 000 $ (2)
Salary Remaining : 539 450 $
Devan Dubnyk 650 000 $ (3)
Salary Remaining : 500 917 $
Mathieu Perreault 225 000 $ (1)
Salary Remaining : 173 394 $
Oscar Lindberg 150 000 $ (3)
Salary Remaining : 115 596 $
Valtteri Filppula 150 000 $ (5)
Salary Remaining : 115 596 $
Dale Weise 125 000 $ (1)
Salary Remaining : 96 330 $
Jordan Oesterle 110 000 $ (5)
Salary Remaining : 84 771 $
Joshua Ho-Sang 110 000 $ (2)
Salary Remaining : 84 771 $
Taylor Fedun 100 000 $ (3)
Salary Remaining : 77 064 $
Markus Granlund 100 000 $ (1)
Salary Remaining : 77 064 $
Zach Redmond 95 000 $ (2)
Salary Remaining : 73 211 $
A.J. Greer 85 000 $ (2)
Salary Remaining : 65 505 $
Laurent Dauphin 80 000 $ (1)
Salary Remaining : 61 651 $
Philip Samuelsson 72 500 $ (1)
Salary Remaining : 55 872 $
Sven Andrighetto 70 000 $ (4)
Salary Remaining : 53 945 $
Phillip Di Giuseppe 70 000 $ (5)
Salary Remaining : 53 945 $
Duncan Siemens 70 000 $ (3)
Salary Remaining : 53 945 $
Scott Wilson 70 000 $ (5)
Salary Remaining : 53 945 $
Ryan Bourque 60 000 $ (3)
Salary Remaining : 46 239 $
Adam Wilcox 57 500 $ (2)
Salary Remaining : 44 312 $
Jeremy Morin 55 000 $ (2)
Salary Remaining : 42 385 $
Andrei Mironov 55 000 $ (4)
Salary Remaining : 42 385 $
Total Farm Players22
Salary Commitment
Year 40 : 3 260 000 $
Year 41 : 2 657 500 $
Year 42 : 1 555 000 $
Year 43 : 525 000 $
Salary Average Commitment
Year 40 : 3 260 000 $
Year 41 : 2 657 500 $
Year 42 : 1 555 000 $
Year 43 : 525 000 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of 82 000 000 $
Available Cap Space

Over Minimum of
52 000 000 $

Pro Players

Farm Players

Total Players

Anaheim Icehawks 46 965 290 $ 76 750 000 $ 5 250 000 $ 24 750 000 $ 202444
Atlanta Supra 59 512 423 $ 53 000 000 $ 29 000 000 $ 1 000 000 $ 222749
Boston Bruins 90 124 147 $ 72 950 000 $ 9 050 000 $ 20 950 000 $ 212344
Calgary Red Bull 12 680 292 $ 53 050 000 $ 28 950 000 $ 1 050 000 $ 212142
Chicago Blackhawks 26 842 523 $ 65 050 000 $ 16 950 000 $ 13 050 000 $ 192746
Cleveland Bulldogs 95 773 775 $ 75 650 000 $ 6 350 000 $ 23 650 000 $ 202242
Colorado Zipper 31 567 911 $ 81 750 000 $ 250 000 $ 29 750 000 $ 212344
Dallas Storm 30 970 815 $ 75 175 000 $ 6 825 000 $ 23 175 000 $ 211435
Detroit Red Wings 16 841 545 $ 68 350 000 $ 13 650 000 $ 16 350 000 $ 212445
Edmonton Oilers 55 705 259 $ 79 975 000 $ 2 025 000 $ 27 975 000 $ 201737
Halifax Thunder 84 220 692 $ 79 650 000 $ 2 350 000 $ 27 650 000 $ 232346
Hamilton Ultimate Fighter 93 230 925 $ 72 750 000 $ 9 250 000 $ 20 750 000 $ 211839
Houston Supernova (8 446 501 $) 74 850 000 $ 7 150 000 $ 22 850 000 $ 232649
London Spartiates 24 920 775 $ 73 000 000 $ 9 000 000 $ 21 000 000 $ 192443
Los Angeles Kings 101 587 987 $ 52 825 000 $ 29 175 000 $ 825 000 $ 212647
Moncton Wildcats 28 276 757 $ 81 125 000 $ 875 000 $ 29 125 000 $ 222547
Montreal Canadiens 39 701 419 $ 54 750 000 $ 27 250 000 $ 2 750 000 $ 251439
New York Rangers 74 659 061 $ 70 075 000 $ 11 925 000 $ 18 075 000 $ 232245
Nunavut Mystery 1 615 161 $ 80 775 000 $ 1 225 000 $ 28 775 000 $ 202444
Ottawa Lumberjacks 72 804 829 $ 81 900 000 $ 100 000 $ 29 900 000 $ 232346
Quebec Nordiques 67 883 020 $ 80 227 000 $ 1 773 000 $ 28 227 000 $ 203050
Regina Pats 59 552 544 $ 55 000 000 $ 27 000 000 $ 3 000 000 $ 242650
San Jose Rhinos 32 960 757 $ 78 625 000 $ 3 375 000 $ 26 625 000 $ 212445
Seattle Armada 65 659 592 $ 53 375 000 $ 28 625 000 $ 1 375 000 $ 222749
St-Johns Desperados 96 873 582 $ 51 450 000 $ 30 550 000 $ -550 000 $ 222446
St-Louis Blues 34 905 041 $ 72 425 000 $ 9 575 000 $ 20 425 000 $ 211839
Toronto Tomahawk 61 591 747 $ 78 750 020 $ 3 249 980 $ 26 750 020 $ 212243
Vancouver Knights 32 190 088 $ 79 800 000 $ 2 200 000 $ 27 800 000 $ 202848
Washington Budweiser 32 401 500 $ 81 275 000 $ 725 000 $ 29 275 000 $ 212142
Winnipeg Jets 60 702 318 $ 67 800 000 $ 14 200 000 $ 15 800 000 $ 212243