Finances



Anaheim Icehawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameQualcomm Center
Level 1: 7000 - 110 $ - 6 629 - 94,70%
Level 2: 6000 - 70 $ - 5 545 - 92,41%
Level 3: 3000 - 35 $ - 2 813 - 93,77%
Level 4: 5000 - 28 $ - 4 562 - 91,24%
Luxury : 2000 - 200 $ - 1 758 - 87,92%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 996 - 99,79%
Farm Level 2: 1000 - 15 $ - 997 - 99,72%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %21 307 - 92,64%
Average Income per Game2 034 249 $
Year to Date Revenue28 479 482 $
Farm
Home Games Left26
Average Attendance - %2 993 - 99,77%
Average Income per Game101 776 $
Year to Date Revenue1 526 640 $

Expense

Pro Players Total Salaries79 675 000 $
Farm Players Total Salaries2 285 000 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses27 438 179 $
Farm Year To Date Expenses1 040 186 $
Pro Salary Cap To Date26 292 723 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue54 924 715 $
Farm Estimated Season Revenue2 646 176 $
Pro Remaining Season Days74
Pro Expenses Per Days756 136 $
Pro Estimated Expenses55 954 064 $
Farm Remaining Season Days74
Farm Expenses Per Days29 864 $
Farm Estimated Expenses2 209 936 $
Estimated Season Expenses58 164 000 $
Season Salary Cap79 675 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $2 325 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 27 675 000 $
Current Bank Account49 749 285 $
Projected Bank Account49 156 176 $

Pro Players Salaries

Andrei Vasilevskiy 8 500 000 $ (2)
-Salary Remaining : 5 718 182 $
Brad Marchand 7 425 000 $ (1)
-Salary Remaining : 4 995 000 $
Ryan O'Reilly 6 500 000 $ (1)
-Salary Remaining : 4 372 727 $
Dougie Hamilton 6 200 000 $ (3)
-Salary Remaining : 4 170 909 $
Elias Pettersson 6 000 000 $ (3)
-Salary Remaining : 4 036 364 $
Johnny Gaudreau 6 000 000 $ (3)
-Salary Remaining : 4 036 364 $
Jonathan Marchessault 5 000 000 $ (5)
-Salary Remaining : 3 363 636 $
Thomas Chabot 5 000 000 $ (1)
-Salary Remaining : 3 363 636 $
Brock Boeser 5 000 000 $ (2)
-Salary Remaining : 3 363 636 $
Morgan Rielly 4 500 000 $ (1)
-Salary Remaining : 3 027 273 $
Quinn Hughes 4 000 000 $ (2)
-Salary Remaining : 2 690 909 $
James Reimer 3 000 000 $ (4)
-Salary Remaining : 2 018 182 $
Joel Armia 2 950 000 $ (3)
-Salary Remaining : 1 984 545 $
Jamie Oleksiak 2 000 000 $ (5)
-Salary Remaining : 1 345 455 $
Tyler Ennis 1 500 000 $ (2)
-Salary Remaining : 1 009 091 $
Cal Clutterbuck 1 400 000 $ (3)
-Salary Remaining : 941 818 $
Nick Cousins 1 000 000 $ (2)
-Salary Remaining : 672 727 $
Jujhar Khaira 900 000 $ (1)
-Salary Remaining : 605 455 $
Denis Malgin 800 000 $ (1)
-Salary Remaining : 538 182 $
Nail Yakupov 700 000 $ (5)
-Salary Remaining : 470 909 $
Mike Green 700 000 $ (4)
-Salary Remaining : 470 909 $
Martin Marincin 600 000 $ (3)
-Salary Remaining : 403 636 $
Total Pro Players22
Salary Commitment
Year 41 : 79 675 000 $
Year 42 : 54 550 000 $
Year 43 : 34 550 000 $
Year 44 : 11 400 000 $
Salary Average Commitment
Year 41 : 73 100 000 $
Year 42 : 47 575 000 $
Year 43 : 30 650 000 $
Year 44 : 11 500 000 $
Salary Cap with 1 Way Contract
Year 41 : 79 675 000 $
Year 42 : 54 550 000 $
Year 43 : 34 550 000 $
Year 44 : 11 400 000 $

Farm Players Salaries

Nolan Patrick 275 000 $ (2)
Salary Remaining : 185 000 $
Radek Faksa 270 000 $ (3)
Salary Remaining : 181 636 $
Rocco Grimaldi 180 000 $ (4)
Salary Remaining : 121 091 $
Jacob MacDonald 160 000 $ (2)
Salary Remaining : 107 636 $
Karl Alzner 150 000 $ (2)
Salary Remaining : 100 909 $
Matthew Peca 100 000 $ (1)
Salary Remaining : 67 273 $
Derrick Pouliot 100 000 $ (1)
Salary Remaining : 67 273 $
Aaron Dell 100 000 $ (1)
Salary Remaining : 67 273 $
Brandon Pirri 100 000 $ (3)
Salary Remaining : 67 273 $
Anders Bjork 90 000 $ (2)
Salary Remaining : 60 545 $
Ben Thomson 75 000 $ (4)
Salary Remaining : 50 455 $
Trevor Murphy 75 000 $ (2)
Salary Remaining : 50 455 $
Rob O'Gara 75 000 $ (4)
Salary Remaining : 50 455 $
Michael Paliotta 75 000 $ (4)
Salary Remaining : 50 455 $
Oscar Dansk 70 000 $ (1)
Salary Remaining : 47 091 $
Hunter Shinkaruk 70 000 $ (5)
Salary Remaining : 47 091 $
Spencer Foo 70 000 $ (5)
Salary Remaining : 47 091 $
Igor Ozhiganov 70 000 $ (5)
Salary Remaining : 47 091 $
Dan Renouf 65 000 $ (1)
Salary Remaining : 43 727 $
Andrej Nestrasil 65 000 $ (2)
Salary Remaining : 43 727 $
Jamie Devane 50 000 $ (1)
Salary Remaining : 33 636 $
Total Farm Players21
Salary Commitment
Year 41 : 2 285 000 $
Year 42 : 1 800 000 $
Year 43 : 985 000 $
Year 44 : 615 000 $
Salary Average Commitment
Year 41 : 2 265 000 $
Year 42 : 1 800 000 $
Year 43 : 985 000 $
Year 44 : 615 000 $

Atlanta Supra



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhilips Arena
Level 1: 7000 - 110 $ - 6 550 - 93,57%
Level 2: 6000 - 75 $ - 4 952 - 82,53%
Level 3: 3000 - 60 $ - 1 795 - 59,82%
Level 4: 5000 - 40 $ - 2 908 - 58,16%
Luxury : 2000 - 200 $ - 1 800 - 89,99%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 988 - 99,42%
Farm Level 2: 1000 - 20 $ - 814 - 81,37%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %18 004 - 78,28%
Average Income per Game2 010 979 $
Year to Date Revenue28 153 710 $
Farm
Home Games Left26
Average Attendance - %2 802 - 93,40%
Average Income per Game103 040 $
Year to Date Revenue1 545 594 $

Expense

Pro Players Total Salaries70 475 000 $
Farm Players Total Salaries1 967 500 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses24 173 625 $
Farm Year To Date Expenses1 311 271 $
Pro Salary Cap To Date22 864 551 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue54 296 441 $
Farm Estimated Season Revenue2 679 030 $
Pro Remaining Season Days74
Pro Expenses Per Days677 045 $
Pro Estimated Expenses50 101 330 $
Farm Remaining Season Days74
Farm Expenses Per Days36 068 $
Farm Estimated Expenses2 669 032 $
Estimated Season Expenses52 770 362 $
Season Salary Cap70 475 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $11 525 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 18 475 000 $
Current Bank Account82 614 843 $
Projected Bank Account86 819 952 $

Pro Players Salaries

Nikita Kucherov 10 500 000 $ (5)
-Salary Remaining : 7 063 636 $
Mikko Rantanen 8 500 000 $ (1)
-Salary Remaining : 5 718 182 $
Evgeny Kuznetsov 7 825 000 $ (2)
-Salary Remaining : 5 264 091 $
Dylan Larkin 7 000 000 $ (4)
-Salary Remaining : 4 709 091 $
Tomas Hertl 6 000 000 $ (3)
-Salary Remaining : 4 036 364 $
Tomas Tatar 6 000 000 $ (4)
-Salary Remaining : 4 036 364 $
Filip Hronek 4 000 000 $ (5)
-Salary Remaining : 2 690 909 $
Petr Mrazek 3 000 000 $ (1)
-Salary Remaining : 2 018 182 $
Alexander Wennberg 2 000 000 $ (1)
-Salary Remaining : 1 345 455 $
Keith Kinkaid 1 900 000 $ (2)
-Salary Remaining : 1 278 182 $
Erik Brannstrom 1 900 000 $ (5)
-Salary Remaining : 1 278 182 $
Jordan Kyrou 1 900 000 $ (5)
-Salary Remaining : 1 278 182 $
Nikita Tryamkin 1 250 000 $ (4)
-Salary Remaining : 840 909 $
Lawrence Pilut 950 000 $ (5)
-Salary Remaining : 639 091 $
Taro Hirose 950 000 $ (3)
-Salary Remaining : 639 091 $
Martin Fehervary 925 000 $ (2)
-Salary Remaining : 622 273 $
Martin Frk 850 000 $ (1)
-Salary Remaining : 571 818 $
Kale Clague 850 000 $ (2)
-Salary Remaining : 571 818 $
Joe Hicketts 750 000 $ (3)
-Salary Remaining : 504 545 $
Jakub Kindl 750 000 $ (4)
-Salary Remaining : 504 545 $
Yakov Trenin 750 000 $ (2)
-Salary Remaining : 504 545 $
Niko Mikkola 700 000 $ (2)
-Salary Remaining : 470 909 $
Vladislav Kamenev 625 000 $ (1)
-Salary Remaining : 420 455 $
Petteri Lindbohm 600 000 $ (2)
-Salary Remaining : 403 636 $
Total Pro Players24
Salary Commitment
Year 41 : 70 475 000 $
Year 42 : 55 500 000 $
Year 43 : 41 950 000 $
Year 44 : 34 250 000 $
Salary Average Commitment
Year 41 : 63 425 000 $
Year 42 : 48 450 000 $
Year 43 : 36 125 000 $
Year 44 : 28 425 000 $
Salary Cap with 1 Way Contract
Year 41 : 70 475 000 $
Year 42 : 55 500 000 $
Year 43 : 41 950 000 $
Year 44 : 34 250 000 $

Farm Players Salaries

Danil Yurtaykin 230 000 $ (4)
Salary Remaining : 154 727 $
Linus Omark 200 000 $ (3)
Salary Remaining : 134 545 $
Alexander Yelesin 200 000 $ (4)
Salary Remaining : 134 545 $
Henrik Borgstrom 150 000 $ (5)
Salary Remaining : 100 909 $
Anthony Greco 120 000 $ (2)
Salary Remaining : 80 727 $
Evgeny Svechnikov 120 000 $ (1)
Salary Remaining : 80 727 $
Jake Chelios 100 000 $ (2)
Salary Remaining : 67 273 $
Thomas McCollum 100 000 $ (3)
Salary Remaining : 67 273 $
Michael Rasmussen 95 000 $ (5)
Salary Remaining : 63 909 $
Markus Hannikainen 95 000 $ (4)
Salary Remaining : 63 909 $
Jesper Boqvist 92 500 $ (2)
Salary Remaining : 62 227 $
Martin Kaut 87 500 $ (2)
Salary Remaining : 58 864 $
Klim Kostin 87 500 $ (2)
Salary Remaining : 58 864 $
Tomas Jurco 85 000 $ (4)
Salary Remaining : 57 182 $
Nikita Soshnikov 75 000 $ (4)
Salary Remaining : 50 455 $
Jan Mursak 65 000 $ (1)
Salary Remaining : 43 727 $
Mackenzie Skapski 65 000 $ (2)
Salary Remaining : 43 727 $
Total Farm Players17
Salary Commitment
Year 41 : 1 967 500 $
Year 42 : 1 782 500 $
Year 43 : 1 230 000 $
Year 44 : 930 000 $
Salary Average Commitment
Year 41 : 1 462 500 $
Year 42 : 1 277 500 $
Year 43 : 842 500 $
Year 44 : 542 500 $

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameFleet Center
Level 1: 7000 - 105 $ - 6 644 - 94,91%
Level 2: 6000 - 75 $ - 5 005 - 83,42%
Level 3: 3000 - 45 $ - 2 719 - 90,63%
Level 4: 5000 - 25 $ - 4 818 - 96,36%
Luxury : 2000 - 200 $ - 1 702 - 85,08%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 25 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 15 $ - 997 - 99,69%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %20 888 - 90,82%
Average Income per Game1 987 349 $
Year to Date Revenue27 822 882 $
Farm
Home Games Left27
Average Attendance - %2 997 - 99,90%
Average Income per Game77 945 $
Year to Date Revenue1 091 226 $

Expense

Pro Players Total Salaries69 650 000 $
Farm Players Total Salaries2 116 600 $
Coaches Total Salaries3 050 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses23 193 181 $
Farm Year To Date Expenses914 657 $
Pro Salary Cap To Date22 374 997 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue53 658 415 $
Farm Estimated Season Revenue2 104 507 $
Pro Remaining Season Days74
Pro Expenses Per Days655 909 $
Pro Estimated Expenses48 537 266 $
Farm Remaining Season Days74
Farm Expenses Per Days24 242 $
Farm Estimated Expenses1 793 908 $
Estimated Season Expenses50 331 174 $
Season Salary Cap69 650 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $12 350 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 17 650 000 $
Current Bank Account93 956 848 $
Projected Bank Account99 388 596 $

Pro Players Salaries

Ryan Johansen 8 000 000 $ (1)
-Salary Remaining : 5 381 818 $
Aaron Ekblad 7 500 000 $ (2)
-Salary Remaining : 5 045 455 $
Pierre-Luc Dubois 7 000 000 $ (2)
-Salary Remaining : 4 709 091 $
Anthony Mantha 5 800 000 $ (4)
-Salary Remaining : 3 901 818 $
Alex Tuch 4 500 000 $ (1)
-Salary Remaining : 3 027 273 $
Alex Galchenyuk 4 250 000 $ (1)
-Salary Remaining : 2 859 091 $
Jordan Staal 4 250 000 $ (5)
-Salary Remaining : 2 859 091 $
Jake Muzzin 4 000 000 $ (2)
-Salary Remaining : 2 690 909 $
Jonathan Quick 4 000 000 $ (3)
-Salary Remaining : 2 690 909 $
Brayden McNabb 3 750 000 $ (4)
-Salary Remaining : 2 522 727 $
Charlie Coyle 3 200 000 $ (1)
-Salary Remaining : 2 152 727 $
Nick Ritchie 2 000 000 $ (1)
-Salary Remaining : 1 345 455 $
Matt Martin 1 500 000 $ (3)
-Salary Remaining : 1 009 091 $
Cory Schneider 1 500 000 $ (4)
-Salary Remaining : 1 009 091 $
Wayne Simmonds 1 500 000 $ (2)
-Salary Remaining : 1 009 091 $
Nicolas Deslauriers 1 000 000 $ (3)
-Salary Remaining : 672 727 $
Nathan Beaulieu 1 000 000 $ (3)
-Salary Remaining : 672 727 $
Logan Brown 950 000 $ (1)
-Salary Remaining : 639 091 $
Luke Schenn 850 000 $ (4)
-Salary Remaining : 571 818 $
Nicolas Hague 800 000 $ (2)
-Salary Remaining : 538 182 $
Michael Amadio 800 000 $ (3)
-Salary Remaining : 538 182 $
Ilya Lyubushkin 800 000 $ (2)
-Salary Remaining : 538 182 $
Brian Lashoff 700 000 $ (3)
-Salary Remaining : 470 909 $
Total Pro Players23
Salary Commitment
Year 41 : 69 650 000 $
Year 42 : 46 750 000 $
Year 43 : 25 150 000 $
Year 44 : 16 150 000 $
Salary Average Commitment
Year 41 : 71 100 000 $
Year 42 : 48 200 000 $
Year 43 : 26 900 000 $
Year 44 : 17 900 000 $
Salary Cap with 1 Way Contract
Year 41 : 69 650 000 $
Year 42 : 46 750 000 $
Year 43 : 25 150 000 $
Year 44 : 16 150 000 $

Farm Players Salaries

Justin Abdelkader 320 000 $ (1)
Salary Remaining : 215 273 $
Micheal Ferland 280 000 $ (1)
Salary Remaining : 188 364 $
Jesse Puljujarvi 200 000 $ (1)
Salary Remaining : 134 545 $
Cayden Primeau 90 000 $ (2)
Salary Remaining : 60 545 $
Lukas Radil 90 000 $ (5)
Salary Remaining : 60 545 $
Dryden Hunt 90 000 $ (3)
Salary Remaining : 60 545 $
Landon Bow 80 000 $ (5)
Salary Remaining : 53 818 $
Eddie Pasquale 80 000 $ (5)
Salary Remaining : 53 818 $
Dalton Prout 80 000 $ (2)
Salary Remaining : 53 818 $
Alexandre Fortin 80 000 $ (5)
Salary Remaining : 53 818 $
Brett Ritchie 80 000 $ (5)
Salary Remaining : 53 818 $
Andreas Borgman 80 000 $ (3)
Salary Remaining : 53 818 $
Juho Lammikko 80 000 $ (5)
Salary Remaining : 53 818 $
Mathieu Olivier 70 000 $ (2)
Salary Remaining : 47 091 $
Anthony Angello 70 000 $ (2)
Salary Remaining : 47 091 $
Victor Ejdsell 66 600 $ (3)
Salary Remaining : 44 804 $
Andy Andreoff 60 000 $ (1)
Salary Remaining : 40 364 $
Jean-Philippe Cote 55 000 $ (3)
Salary Remaining : 37 000 $
Alexandre R. Picard 55 000 $ (3)
Salary Remaining : 37 000 $
Pierre-Cedric Labrie 55 000 $ (3)
Salary Remaining : 37 000 $
Frederic St-Denis 55 000 $ (3)
Salary Remaining : 37 000 $
Total Farm Players21
Salary Commitment
Year 41 : 2 116 600 $
Year 42 : 1 256 600 $
Year 43 : 946 600 $
Year 44 : 490 000 $
Salary Average Commitment
Year 41 : 2 066 600 $
Year 42 : 1 206 600 $
Year 43 : 976 600 $
Year 44 : 520 000 $

Calgary Red Bull



Arena Capacity - Ticket Price
Attendance - %

Arena NameVodka Red Bull Center
Level 1: 7000 - 78 $ - 6 765 - 96,64%
Level 2: 6000 - 54 $ - 5 781 - 96,35%
Level 3: 3000 - 33 $ - 2 896 - 96,53%
Level 4: 5000 - 20 $ - 4 877 - 97,53%
Luxury : 2000 - 145 $ - 1 870 - 93,49%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 992 - 99,59%
Farm Level 2: 1000 - 15 $ - 998 - 99,80%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %22 189 - 96,47%
Average Income per Game1 564 905 $
Year to Date Revenue21 908 671 $
Farm
Home Games Left27
Average Attendance - %2 990 - 99,66%
Average Income per Game101 622 $
Year to Date Revenue1 422 708 $

Expense

Pro Players Total Salaries53 150 000 $
Farm Players Total Salaries1 065 000 $
Coaches Total Salaries5 550 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses19 208 181 $
Farm Year To Date Expenses561 549 $
Pro Salary Cap To Date17 571 816 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue42 252 437 $
Farm Estimated Season Revenue2 743 794 $
Pro Remaining Season Days74
Pro Expenses Per Days528 636 $
Pro Estimated Expenses39 119 064 $
Farm Remaining Season Days74
Farm Expenses Per Days14 682 $
Farm Estimated Expenses1 086 468 $
Estimated Season Expenses40 205 532 $
Season Salary Cap53 150 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $28 850 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 1 150 000 $
Current Bank Account28 448 862 $
Projected Bank Account33 239 561 $

Pro Players Salaries

Jonathan Huberdeau 10 000 000 $ (1)
-Salary Remaining : 6 727 273 $
Aleksander Barkov 8 000 000 $ (1)
-Salary Remaining : 5 381 818 $
Pekka Rinne 7 000 000 $ (2)
-Salary Remaining : 4 709 091 $
Sergei Bobrovsky 6 000 000 $ (1)
-Salary Remaining : 4 036 364 $
Robby Fabbri 2 800 000 $ (4)
-Salary Remaining : 1 883 636 $
Nick Paul 2 000 000 $ (2)
-Salary Remaining : 1 345 455 $
Braydon Coburn 2 000 000 $ (4)
-Salary Remaining : 1 345 455 $
Marcus Johansson 2 000 000 $ (4)
-Salary Remaining : 1 345 455 $
Nick Bjugstad 1 750 000 $ (4)
-Salary Remaining : 1 177 273 $
Brent Seabrook (Out of Payroll) 1 500 000 $ (5)
-Salary Remaining : 1 009 091 $
Jack Roslovic 1 000 000 $ (1)
-Salary Remaining : 672 727 $
Jacob De La Rose 1 000 000 $ (2)
-Salary Remaining : 672 727 $
Haydn Fleury 900 000 $ (1)
-Salary Remaining : 605 455 $
Lean Bergmann 900 000 $ (2)
-Salary Remaining : 605 455 $
Jacob Larsson 800 000 $ (1)
-Salary Remaining : 538 182 $
Ville Heinola 700 000 $ (1)
-Salary Remaining : 470 909 $
Jake Evans 700 000 $ (1)
-Salary Remaining : 470 909 $
Joel Kiviranta 700 000 $ (1)
-Salary Remaining : 470 909 $
Rasmus Sandin 700 000 $ (1)
-Salary Remaining : 470 909 $
Michael McLeod 700 000 $ (1)
-Salary Remaining : 470 909 $
Urho Vaakanainen 700 000 $ (1)
-Salary Remaining : 470 909 $
Brady Austin 700 000 $ (1)
-Salary Remaining : 470 909 $
Kevin Stenlund (Out of Payroll) 700 000 $ (1)
-Salary Remaining : 470 909 $
Henri Jokiharju 700 000 $ (1)
-Salary Remaining : 470 909 $
Christian Fischer 700 000 $ (1)
-Salary Remaining : 470 909 $
Scott Wedgewood 700 000 $ (1)
-Salary Remaining : 470 909 $
Total Pro Players26
Salary Commitment
Year 41 : 55 350 000 $
Year 42 : 20 950 000 $
Year 43 : 10 050 000 $
Year 44 : 10 050 000 $
Salary Average Commitment
Year 41 : 58 200 000 $
Year 42 : 23 500 000 $
Year 43 : 13 000 000 $
Year 44 : 13 000 000 $
Salary Cap with 1 Way Contract
Year 41 : 55 350 000 $
Year 42 : 20 950 000 $
Year 43 : 10 050 000 $
Year 44 : 10 050 000 $

Farm Players Salaries

Anthony Stolarz 100 000 $ (2)
Salary Remaining : 67 273 $
Jake Bean 70 000 $ (1)
Salary Remaining : 47 091 $
Tanner Richard 70 000 $ (1)
Salary Remaining : 47 091 $
Nicolas Kerdiles 70 000 $ (1)
Salary Remaining : 47 091 $
Turner Elson 70 000 $ (1)
Salary Remaining : 47 091 $
Ryan Johnston 70 000 $ (1)
Salary Remaining : 47 091 $
Rinat Valiev 70 000 $ (1)
Salary Remaining : 47 091 $
J.C. Lipon 70 000 $ (1)
Salary Remaining : 47 091 $
Anton Slepyshev 70 000 $ (1)
Salary Remaining : 47 091 $
Tyler Gaudet 70 000 $ (1)
Salary Remaining : 47 091 $
Raman Hrabarenka 70 000 $ (1)
Salary Remaining : 47 091 $
Petter Granberg 70 000 $ (1)
Salary Remaining : 47 091 $
Frank Corrado 70 000 $ (1)
Salary Remaining : 47 091 $
Aleksi Saarela 70 000 $ (1)
Salary Remaining : 47 091 $
Chad Johnson 55 000 $ (3)
Salary Remaining : 37 000 $
Total Farm Players15
Salary Commitment
Year 41 : 1 065 000 $
Year 42 : 155 000 $
Year 43 : 55 000 $
Year 44 : 0 $
Salary Average Commitment
Year 41 : 1 045 000 $
Year 42 : 155 000 $
Year 43 : 55 000 $
Year 44 : 0 $

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHeros Center
Level 1: 7000 - 180 $ - 3 545 - 50,64%
Level 2: 5000 - 88 $ - 3 818 - 76,36%
Level 3: 3000 - 47 $ - 2 274 - 75,79%
Level 4: 4000 - 35 $ - 3 397 - 84,93%
Luxury : 2000 - 275 $ - 1 086 - 54,28%
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 Left27
Average Attendance - %14 119 - 67,24%
Average Income per Game1 798 054 $
Year to Date Revenue25 172 752 $
Farm
Home Games Left27
Average Attendance - %3 000 - 100,00%
Average Income per Game228 000 $
Year to Date Revenue3 192 000 $

Expense

Pro Players Total Salaries75 600 000 $
Farm Players Total Salaries3 083 000 $
Coaches Total Salaries4 325 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses25 728 189 $
Farm Year To Date Expenses1 485 529 $
Pro Salary Cap To Date24 639 996 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue48 547 450 $
Farm Estimated Season Revenue6 156 000 $
Pro Remaining Season Days74
Pro Expenses Per Days717 500 $
Pro Estimated Expenses53 095 000 $
Farm Remaining Season Days74
Farm Expenses Per Days37 118 $
Farm Estimated Expenses2 746 732 $
Estimated Season Expenses55 841 732 $
Season Salary Cap75 600 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $6 400 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 23 600 000 $
Current Bank Account41 905 015 $
Projected Bank Account40 766 733 $

Pro Players Salaries

John Tavares 9 000 000 $ (5)
-Salary Remaining : 6 054 545 $
Vladimir Tarasenko 8 250 000 $ (2)
-Salary Remaining : 5 550 000 $
Kris Letang 7 300 000 $ (5)
-Salary Remaining : 4 910 909 $
Sebastian Aho 6 500 000 $ (1)
-Salary Remaining : 4 372 727 $
Elias Lindholm 6 250 000 $ (3)
-Salary Remaining : 4 204 545 $
Ivan Provorov 5 500 000 $ (4)
-Salary Remaining : 3 700 000 $
Jordan Binnington 5 000 000 $ (4)
-Salary Remaining : 3 363 636 $
Adam Larsson 4 500 000 $ (1)
-Salary Remaining : 3 027 273 $
Nick Bonino 4 000 000 $ (3)
-Salary Remaining : 2 690 909 $
Mikko Koivu 3 750 000 $ (3)
-Salary Remaining : 2 522 727 $
Cam Talbot 3 000 000 $ (3)
-Salary Remaining : 2 018 182 $
Nick Holden 2 400 000 $ (2)
-Salary Remaining : 1 614 545 $
Jon Merrill 1 500 000 $ (1)
-Salary Remaining : 1 009 091 $
Carson Soucy 1 500 000 $ (2)
-Salary Remaining : 1 009 091 $
Anthony Duclair 1 500 000 $ (1)
-Salary Remaining : 1 009 091 $
Adam Fox 1 200 000 $ (2)
-Salary Remaining : 807 273 $
Andrew Mangiapane 1 000 000 $ (3)
-Salary Remaining : 672 727 $
Drake Batherson 950 000 $ (1)
-Salary Remaining : 639 091 $
Gustav Nyquist 950 000 $ (3)
-Salary Remaining : 639 091 $
Michael Frolik 800 000 $ (1)
-Salary Remaining : 538 182 $
Nick Shore 750 000 $ (2)
-Salary Remaining : 504 545 $
Total Pro Players21
Salary Commitment
Year 41 : 75 600 000 $
Year 42 : 59 850 000 $
Year 43 : 45 750 000 $
Year 44 : 26 800 000 $
Salary Average Commitment
Year 41 : 68 327 000 $
Year 42 : 52 577 000 $
Year 43 : 39 977 000 $
Year 44 : 21 477 000 $
Salary Cap with 1 Way Contract
Year 41 : 75 600 000 $
Year 42 : 59 850 000 $
Year 43 : 45 750 000 $
Year 44 : 26 800 000 $

Farm Players Salaries

Jeff Skinner 650 000 $ (1)
Salary Remaining : 437 273 $
John Moore 250 000 $ (1)
Salary Remaining : 168 182 $
Alexander Steen 200 000 $ (4)
Salary Remaining : 134 545 $
Conor Sheary 150 000 $ (4)
Salary Remaining : 100 909 $
Jonas Siegenthaler 150 000 $ (5)
Salary Remaining : 100 909 $
Jonathan Ericsson 150 000 $ (1)
Salary Remaining : 100 909 $
Tyson Jost 150 000 $ (1)
Salary Remaining : 100 909 $
Jacob Nilsson 123 000 $ (2)
Salary Remaining : 82 745 $
Kevan Miller 100 000 $ (5)
Salary Remaining : 67 273 $
Brogan Rafferty 90 000 $ (5)
Salary Remaining : 60 545 $
Matt Hendricks 90 000 $ (2)
Salary Remaining : 60 545 $
Dylan Sikura 90 000 $ (1)
Salary Remaining : 60 545 $
Harri Sateri 80 000 $ (3)
Salary Remaining : 53 818 $
Gustav Lindstrom 80 000 $ (2)
Salary Remaining : 53 818 $
Alexander Salak 80 000 $ (3)
Salary Remaining : 53 818 $
Logan Shaw 80 000 $ (4)
Salary Remaining : 53 818 $
Jonny Brodzinski 80 000 $ (1)
Salary Remaining : 53 818 $
Gavin Bayreuther 80 000 $ (5)
Salary Remaining : 53 818 $
Mattias Tedenby 75 000 $ (4)
Salary Remaining : 50 455 $
Henrik Haapala 75 000 $ (3)
Salary Remaining : 50 455 $
Nathan Walker 75 000 $ (3)
Salary Remaining : 50 455 $
Gustav Olofsson 75 000 $ (3)
Salary Remaining : 50 455 $
Griffin Reinhart 60 000 $ (1)
Salary Remaining : 40 364 $
Stefan Elliott 50 000 $ (1)
Salary Remaining : 33 636 $
Total Farm Players24
Salary Commitment
Year 41 : 3 083 000 $
Year 42 : 1 603 000 $
Year 43 : 1 310 000 $
Year 44 : 925 000 $
Salary Average Commitment
Year 41 : 3 055 500 $
Year 42 : 1 575 500 $
Year 43 : 1 312 500 $
Year 44 : 927 500 $

Cleveland Bulldogs



Arena Capacity - Ticket Price
Attendance - %

Arena NameJacobs ICE
Level 1: 7000 - 109 $ - 6 404 - 91,48%
Level 2: 6000 - 69 $ - 5 579 - 92,99%
Level 3: 3000 - 41 $ - 2 864 - 95,48%
Level 4: 5000 - 25 $ - 4 865 - 97,30%
Luxury : 2000 - 200 $ - 1 756 - 87,79%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 41 $ - 1 988 - 99,39%
Farm Level 2: 1000 - 16 $ - 998 - 99,82%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %21 468 - 93,34%
Average Income per Game2 017 204 $
Year to Date Revenue28 240 859 $
Farm
Home Games Left27
Average Attendance - %2 986 - 99,53%
Average Income per Game115 170 $
Year to Date Revenue1 612 378 $

Expense

Pro Players Total Salaries80 450 000 $
Farm Players Total Salaries2 035 000 $
Coaches Total Salaries4 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses27 027 270 $
Farm Year To Date Expenses967 092 $
Pro Salary Cap To Date25 718 175 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue54 464 514 $
Farm Estimated Season Revenue3 109 586 $
Pro Remaining Season Days74
Pro Expenses Per Days767 727 $
Pro Estimated Expenses56 811 798 $
Farm Remaining Season Days74
Farm Expenses Per Days25 318 $
Farm Estimated Expenses1 873 532 $
Estimated Season Expenses58 685 330 $
Season Salary Cap80 450 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $1 550 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 28 450 000 $
Current Bank Account99 858 874 $
Projected Bank Account98 747 644 $

Pro Players Salaries

Jack Eichel 10 000 000 $ (4)
-Salary Remaining : 6 727 273 $
William Karlsson 6 000 000 $ (2)
-Salary Remaining : 4 036 364 $
Jared Spurgeon 6 000 000 $ (2)
-Salary Remaining : 4 036 364 $
Matt Niskanen 5 000 000 $ (1)
-Salary Remaining : 3 363 636 $
Reilly Smith 5 000 000 $ (1)
-Salary Remaining : 3 363 636 $
Alex Killorn 4 750 000 $ (3)
-Salary Remaining : 3 195 455 $
Joe Thornton 4 500 000 $ (1)
-Salary Remaining : 3 027 273 $
Ondrej Palat 4 500 000 $ (1)
-Salary Remaining : 3 027 273 $
Duncan Keith 4 500 000 $ (3)
-Salary Remaining : 3 027 273 $
Jaroslav Halak 4 000 000 $ (4)
-Salary Remaining : 2 690 909 $
Connor Murphy 3 500 000 $ (1)
-Salary Remaining : 2 354 545 $
Boone Jenner 3 000 000 $ (5)
-Salary Remaining : 2 018 182 $
Justin Braun 2 500 000 $ (3)
-Salary Remaining : 1 681 818 $
Radko Gudas 2 500 000 $ (5)
-Salary Remaining : 1 681 818 $
Pavel Buchnevich 2 500 000 $ (1)
-Salary Remaining : 1 681 818 $
Jesper Fast 2 500 000 $ (2)
-Salary Remaining : 1 681 818 $
Sean Walker 2 500 000 $ (5)
-Salary Remaining : 1 681 818 $
Leo Komarov 2 200 000 $ (2)
-Salary Remaining : 1 480 000 $
Ryan Hartman 2 000 000 $ (2)
-Salary Remaining : 1 345 455 $
Warren Foegele 1 750 000 $ (4)
-Salary Remaining : 1 177 273 $
Thatcher Demko 1 250 000 $ (1)
-Salary Remaining : 840 909 $
Total Pro Players21
Salary Commitment
Year 41 : 80 450 000 $
Year 42 : 54 200 000 $
Year 43 : 35 500 000 $
Year 44 : 23 750 000 $
Salary Average Commitment
Year 41 : 78 350 000 $
Year 42 : 52 100 000 $
Year 43 : 34 400 000 $
Year 44 : 22 650 000 $
Salary Cap with 1 Way Contract
Year 41 : 80 450 000 $
Year 42 : 54 200 000 $
Year 43 : 35 500 000 $
Year 44 : 23 750 000 $

Farm Players Salaries

Devin Shore 250 000 $ (2)
Salary Remaining : 168 182 $
Dylan DeMelo 150 000 $ (1)
Salary Remaining : 100 909 $
Tucker Poolman 125 000 $ (1)
Salary Remaining : 84 091 $
Pierre Engvall 100 000 $ (2)
Salary Remaining : 67 273 $
Alex Nedeljkovic 90 000 $ (1)
Salary Remaining : 60 545 $
Sam Lafferty 90 000 $ (2)
Salary Remaining : 60 545 $
Nico Sturm 80 000 $ (5)
Salary Remaining : 53 818 $
Matt Luff 80 000 $ (5)
Salary Remaining : 53 818 $
Mason Appleton 80 000 $ (5)
Salary Remaining : 53 818 $
Daniel Carr 80 000 $ (4)
Salary Remaining : 53 818 $
Kalle Kossila 75 000 $ (1)
Salary Remaining : 50 455 $
Riley Barber 75 000 $ (1)
Salary Remaining : 50 455 $
Christian Jaros 75 000 $ (2)
Salary Remaining : 50 455 $
Alexander True 75 000 $ (2)
Salary Remaining : 50 455 $
Jonas Johansson 70 000 $ (2)
Salary Remaining : 47 091 $
Andy Welinski 70 000 $ (3)
Salary Remaining : 47 091 $
Jimmy Schuldt 70 000 $ (5)
Salary Remaining : 47 091 $
Ryan Sproul 70 000 $ (5)
Salary Remaining : 47 091 $
Jayson Megna 70 000 $ (5)
Salary Remaining : 47 091 $
Joachim Blichfeld 70 000 $ (2)
Salary Remaining : 47 091 $
Josh Teves 70 000 $ (5)
Salary Remaining : 47 091 $
Patrick Russell 70 000 $ (1)
Salary Remaining : 47 091 $
Henrik Samuelsson 50 000 $ (2)
Salary Remaining : 33 636 $
Total Farm Players23
Salary Commitment
Year 41 : 2 035 000 $
Year 42 : 1 450 000 $
Year 43 : 670 000 $
Year 44 : 600 000 $
Salary Average Commitment
Year 41 : 1 865 000 $
Year 42 : 1 280 000 $
Year 43 : 655 000 $
Year 44 : 585 000 $

Colorado Zipper



Arena Capacity - Ticket Price
Attendance - %

Arena NameStomp Center
Level 1: 7000 - 100 $ - 6 529 - 93,28%
Level 2: 6000 - 60 $ - 5 701 - 95,01%
Level 3: 3000 - 35 $ - 2 911 - 97,04%
Level 4: 5000 - 20 $ - 4 885 - 97,71%
Luxury : 2000 - 200 $ - 1 729 - 86,46%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 995 - 99,73%
Farm Level 2: 1000 - 15 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %21 756 - 94,59%
Average Income per Game1 848 507 $
Year to Date Revenue25 879 098 $
Farm
Home Games Left27
Average Attendance - %2 995 - 99,82%
Average Income per Game101 775 $
Year to Date Revenue1 424 850 $

Expense

Pro Players Total Salaries68 325 000 $
Farm Players Total Salaries1 280 500 $
Coaches Total Salaries4 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses23 679 813 $
Farm Year To Date Expenses785 682 $
Pro Salary Cap To Date22 370 736 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue49 909 689 $
Farm Estimated Season Revenue2 747 925 $
Pro Remaining Season Days74
Pro Expenses Per Days657 500 $
Pro Estimated Expenses48 655 000 $
Farm Remaining Season Days74
Farm Expenses Per Days18 005 $
Farm Estimated Expenses1 332 370 $
Estimated Season Expenses49 987 370 $
Season Salary Cap68 325 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $13 675 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 16 325 000 $
Current Bank Account49 101 027 $
Projected Bank Account51 771 271 $

Pro Players Salaries

Connor McDavid 12 800 000 $ (4)
-Salary Remaining : 8 610 909 $
Frederik Andersen 5 700 000 $ (4)
-Salary Remaining : 3 834 545 $
Keith Yandle 5 500 000 $ (4)
-Salary Remaining : 3 700 000 $
Kyle Turris 5 100 000 $ (1)
-Salary Remaining : 3 430 909 $
Erik Gustafsson 5 000 000 $ (1)
-Salary Remaining : 3 363 636 $
Travis Konecny 4 500 000 $ (2)
-Salary Remaining : 3 027 273 $
Dmitry Orlov 4 000 000 $ (1)
-Salary Remaining : 2 690 909 $
Josh Morrissey 3 550 000 $ (1)
-Salary Remaining : 2 388 182 $
Josh Anderson 3 000 000 $ (1)
-Salary Remaining : 2 018 182 $
Victor Rask 3 000 000 $ (1)
-Salary Remaining : 2 018 182 $
Joonas Donskoi 2 700 000 $ (1)
-Salary Remaining : 1 816 364 $
Ethan Bear 2 500 000 $ (1)
-Salary Remaining : 1 681 818 $
Tomas Nosek 1 600 000 $ (2)
-Salary Remaining : 1 076 364 $
Chris Stewart 1 500 000 $ (3)
-Salary Remaining : 1 009 091 $
Joshua Ho-Sang 1 100 000 $ (1)
-Salary Remaining : 740 000 $
Anders Nilsson 1 100 000 $ (5)
-Salary Remaining : 740 000 $
Mike Reilly 980 000 $ (4)
-Salary Remaining : 659 273 $
Brendan Lemieux 975 000 $ (1)
-Salary Remaining : 655 909 $
Nathan Gerbe 950 000 $ (2)
-Salary Remaining : 639 091 $
Andrey Makarov (Out of Payroll) 800 000 $ (3)
-Salary Remaining : 538 182 $
Andrei Kostitsyn 720 000 $ (3)
-Salary Remaining : 484 364 $
Dustin Tokarski 700 000 $ (3)
-Salary Remaining : 470 909 $
Cole Bardreau 700 000 $ (1)
-Salary Remaining : 470 909 $
Jarred Tinordi 650 000 $ (3)
-Salary Remaining : 437 273 $
Total Pro Players24
Salary Commitment
Year 41 : 69 125 000 $
Year 42 : 37 500 000 $
Year 43 : 30 450 000 $
Year 44 : 26 080 000 $
Salary Average Commitment
Year 41 : 69 425 000 $
Year 42 : 38 000 000 $
Year 43 : 30 950 000 $
Year 44 : 26 580 000 $
Salary Cap with 1 Way Contract
Year 41 : 69 125 000 $
Year 42 : 37 500 000 $
Year 43 : 30 450 000 $
Year 44 : 26 080 000 $

Farm Players Salaries

Owen Tippett 200 000 $ (3)
Salary Remaining : 134 545 $
Jori Lehtera 150 000 $ (1)
Salary Remaining : 100 909 $
Jason Robertson 100 000 $ (2)
Salary Remaining : 67 273 $
Tobias Bjornfot 92 500 $ (2)
Salary Remaining : 62 227 $
David Gustafsson 92 500 $ (2)
Salary Remaining : 62 227 $
Matt Hunwick 80 500 $ (3)
Salary Remaining : 54 155 $
Sergei Kostitsyn 72 000 $ (3)
Salary Remaining : 48 436 $
Kevin Poulin 71 000 $ (2)
Salary Remaining : 47 764 $
Zack Stortini 71 000 $ (3)
Salary Remaining : 47 764 $
Anthony Peluso 71 000 $ (3)
Salary Remaining : 47 764 $
Mark Fraser 70 000 $ (3)
Salary Remaining : 47 091 $
Eric Gryba 70 000 $ (1)
Salary Remaining : 47 091 $
Jordan Nolan 70 000 $ (3)
Salary Remaining : 47 091 $
Chris Thorburn 70 000 $ (1)
Salary Remaining : 47 091 $
Total Farm Players14
Salary Commitment
Year 41 : 1 280 500 $
Year 42 : 990 500 $
Year 43 : 634 500 $
Year 44 : 0 $
Salary Average Commitment
Year 41 : 1 145 500 $
Year 42 : 855 500 $
Year 43 : 634 500 $
Year 44 : 0 $

Dallas Storm



Arena Capacity - Ticket Price
Attendance - %

Arena NameHouse of Pain
Level 1: 6500 - 110 $ - 6 312 - 97,11%
Level 2: 5500 - 70 $ - 5 328 - 96,87%
Level 3: 2500 - 42 $ - 2 500 - 100,00%
Level 4: 4000 - 30 $ - 4 000 - 100,00%
Luxury : 1500 - 210 $ - 1 454 - 96,95%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 989 - 99,43%
Farm Level 2: 1000 - 15 $ - 997 - 99,74%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %19 594 - 97,97%
Average Income per Game1 917 203 $
Year to Date Revenue26 840 844 $
Farm
Home Games Left26
Average Attendance - %2 986 - 99,53%
Average Income per Game101 474 $
Year to Date Revenue1 522 116 $

Expense

Pro Players Total Salaries77 275 000 $
Farm Players Total Salaries1 357 500 $
Coaches Total Salaries7 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses27 486 352 $
Farm Year To Date Expenses710 447 $
Pro Salary Cap To Date25 195 451 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue51 764 485 $
Farm Estimated Season Revenue2 638 334 $
Pro Remaining Season Days74
Pro Expenses Per Days766 136 $
Pro Estimated Expenses56 694 064 $
Farm Remaining Season Days74
Farm Expenses Per Days18 705 $
Farm Estimated Expenses1 384 170 $
Estimated Season Expenses58 078 234 $
Season Salary Cap77 275 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $4 725 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 25 275 000 $
Current Bank Account34 499 838 $
Projected Bank Account30 824 423 $

Pro Players Salaries

Mark Stone 9 000 000 $ (3)
-Salary Remaining : 6 054 545 $
Mark Giordano 6 750 000 $ (1)
-Salary Remaining : 4 540 909 $
J.T. Miller 6 500 000 $ (4)
-Salary Remaining : 4 372 727 $
Seth Jones 6 500 000 $ (3)
-Salary Remaining : 4 372 727 $
Brayden Point 6 500 000 $ (1)
-Salary Remaining : 4 372 727 $
Zdeno Chara 4 125 000 $ (2)
-Salary Remaining : 2 775 000 $
Jake Guentzel 4 000 000 $ (1)
-Salary Remaining : 2 690 909 $
Anton Khudobin 3 700 000 $ (5)
-Salary Remaining : 2 489 091 $
Corey Crawford 3 500 000 $ (5)
-Salary Remaining : 2 354 545 $
Anthony Beauvillier 3 500 000 $ (1)
-Salary Remaining : 2 354 545 $
Zach Hyman 3 500 000 $ (1)
-Salary Remaining : 2 354 545 $
Brandon Carlo 3 200 000 $ (4)
-Salary Remaining : 2 152 727 $
Brandon Tanev 3 150 000 $ (4)
-Salary Remaining : 2 119 091 $
Travis Zajac 3 100 000 $ (5)
-Salary Remaining : 2 085 455 $
Devon Toews 2 600 000 $ (2)
-Salary Remaining : 1 749 091 $
Noel Acciari 1 750 000 $ (4)
-Salary Remaining : 1 177 273 $
Joel Eriksson Ek 1 500 000 $ (1)
-Salary Remaining : 1 009 091 $
Jesper Bratt 1 200 000 $ (1)
-Salary Remaining : 807 273 $
Ben Hutton 1 200 000 $ (4)
-Salary Remaining : 807 273 $
Tyler Motte 1 000 000 $ (1)
-Salary Remaining : 672 727 $
Derek Grant 1 000 000 $ (3)
-Salary Remaining : 672 727 $
Total Pro Players21
Salary Commitment
Year 41 : 77 275 000 $
Year 42 : 49 325 000 $
Year 43 : 42 600 000 $
Year 44 : 26 100 000 $
Salary Average Commitment
Year 41 : 73 575 000 $
Year 42 : 45 625 000 $
Year 43 : 40 800 000 $
Year 44 : 24 300 000 $
Salary Cap with 1 Way Contract
Year 41 : 77 275 000 $
Year 42 : 49 325 000 $
Year 43 : 42 600 000 $
Year 44 : 26 100 000 $

Farm Players Salaries

Mattias Janmark 250 000 $ (4)
Salary Remaining : 168 182 $
Andrej Sekera 190 000 $ (3)
Salary Remaining : 127 818 $
Scott Harrington 120 000 $ (1)
Salary Remaining : 80 727 $
Juuso Riikola 100 000 $ (5)
Salary Remaining : 67 273 $
Joel Farabee 97 500 $ (2)
Salary Remaining : 65 591 $
Casey DeSmith 85 000 $ (3)
Salary Remaining : 57 182 $
Kaapo Kahkonen 85 000 $ (2)
Salary Remaining : 57 182 $
Trevor Daley 80 000 $ (1)
Salary Remaining : 53 818 $
Tyler Benson 80 000 $ (2)
Salary Remaining : 53 818 $
Nikolay Goldobin 75 000 $ (2)
Salary Remaining : 50 455 $
Anthony Richard 75 000 $ (5)
Salary Remaining : 50 455 $
Kurtis MacDermid 70 000 $ (1)
Salary Remaining : 47 091 $
Samuel Morin 50 000 $ (1)
Salary Remaining : 33 636 $
Total Farm Players13
Salary Commitment
Year 41 : 1 357 500 $
Year 42 : 1 037 500 $
Year 43 : 700 000 $
Year 44 : 425 000 $
Salary Average Commitment
Year 41 : 1 245 000 $
Year 42 : 925 000 $
Year 43 : 700 000 $
Year 44 : 425 000 $

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 7000 - 130 $ - 4 821 - 68,87%
Level 2: 6000 - 90 $ - 3 770 - 62,83%
Level 3: 3000 - 50 $ - 2 159 - 71,98%
Level 4: 5000 - 30 $ - 4 599 - 91,97%
Luxury : 2000 - 210 $ - 1 439 - 71,93%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 45 $ - 1 644 - 82,18%
Farm Level 2: 1000 - 25 $ - 647 - 64,68%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %16 787 - 72,99%
Average Income per Game1 816 782 $
Year to Date Revenue27 251 724 $
Farm
Home Games Left26
Average Attendance - %2 290 - 76,34%
Average Income per Game108 155 $
Year to Date Revenue1 622 322 $

Expense

Pro Players Total Salaries71 750 000 $
Farm Players Total Salaries2 642 500 $
Coaches Total Salaries5 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses24 275 443 $
Farm Year To Date Expenses1 295 092 $
Pro Salary Cap To Date22 966 370 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue47 236 322 $
Farm Estimated Season Revenue2 812 025 $
Pro Remaining Season Days74
Pro Expenses Per Days688 636 $
Pro Estimated Expenses50 959 064 $
Farm Remaining Season Days74
Farm Expenses Per Days35 841 $
Farm Estimated Expenses2 652 234 $
Estimated Season Expenses53 611 298 $
Season Salary Cap71 750 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $10 250 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 19 750 000 $
Current Bank Account35 188 175 $
Projected Bank Account31 625 224 $

Pro Players Salaries

Jonathan Toews 8 000 000 $ (3)
-Salary Remaining : 5 381 818 $
David Perron 6 000 000 $ (3)
-Salary Remaining : 4 036 364 $
Marc-Edouard Vlasic 5 750 000 $ (1)
-Salary Remaining : 3 868 182 $
Semyon Varlamov 5 000 000 $ (1)
-Salary Remaining : 3 363 636 $
Jeff Petry 5 000 000 $ (1)
-Salary Remaining : 3 363 636 $
Frans Nielsen 4 500 000 $ (2)
-Salary Remaining : 3 027 273 $
Mikael Backlund 4 250 000 $ (3)
-Salary Remaining : 2 859 091 $
Damon Severson 4 000 000 $ (1)
-Salary Remaining : 2 690 909 $
Mikael Granlund 3 800 000 $ (3)
-Salary Remaining : 2 556 364 $
T.J. Brodie 3 800 000 $ (5)
-Salary Remaining : 2 556 364 $
James Neal 3 750 000 $ (3)
-Salary Remaining : 2 522 727 $
Bryan Rust 3 000 000 $ (2)
-Salary Remaining : 2 018 182 $
Valeri Nichushkin 2 500 000 $ (5)
-Salary Remaining : 1 681 818 $
Patrick Maroon 2 500 000 $ (2)
-Salary Remaining : 1 681 818 $
Luca Sbisa 2 200 000 $ (3)
-Salary Remaining : 1 480 000 $
Kyle Okposo 1 500 000 $ (5)
-Salary Remaining : 1 009 091 $
Dmitry Kulikov 1 300 000 $ (5)
-Salary Remaining : 874 545 $
Ilya Samsonov 1 200 000 $ (2)
-Salary Remaining : 807 273 $
John Marino 1 200 000 $ (2)
-Salary Remaining : 807 273 $
Vladimir Sobotka 1 000 000 $ (4)
-Salary Remaining : 672 727 $
Frederik Gauthier 800 000 $ (3)
-Salary Remaining : 538 182 $
Zach Sanford 700 000 $ (1)
-Salary Remaining : 470 909 $
Total Pro Players22
Salary Commitment
Year 41 : 71 750 000 $
Year 42 : 51 300 000 $
Year 43 : 38 900 000 $
Year 44 : 10 100 000 $
Salary Average Commitment
Year 41 : 74 900 000 $
Year 42 : 54 450 000 $
Year 43 : 43 450 000 $
Year 44 : 14 650 000 $
Salary Cap with 1 Way Contract
Year 41 : 71 750 000 $
Year 42 : 51 300 000 $
Year 43 : 38 900 000 $
Year 44 : 10 100 000 $

Farm Players Salaries

Shayne Gostisbehere 450 000 $ (1)
Salary Remaining : 302 727 $
Bryan Little 400 000 $ (4)
Salary Remaining : 269 091 $
Laurent Brossoit 150 000 $ (1)
Salary Remaining : 100 909 $
Pheonix Copley 100 000 $ (4)
Salary Remaining : 67 273 $
Loui Eriksson 100 000 $ (3)
Salary Remaining : 67 273 $
Marko Dano 100 000 $ (1)
Salary Remaining : 67 273 $
Tim Schaller 100 000 $ (1)
Salary Remaining : 67 273 $
Nic Petan 95 000 $ (4)
Salary Remaining : 63 909 $
Andrew Peeke 85 000 $ (2)
Salary Remaining : 57 182 $
Michael Mersch 75 000 $ (1)
Salary Remaining : 50 455 $
Jordan Gross 70 000 $ (2)
Salary Remaining : 47 091 $
Frederick Gaudreau 70 000 $ (5)
Salary Remaining : 47 091 $
Lukas Sedlak 70 000 $ (5)
Salary Remaining : 47 091 $
Michael Bunting 70 000 $ (5)
Salary Remaining : 47 091 $
Petr Straka 70 000 $ (2)
Salary Remaining : 47 091 $
Jonathan Davidsson 70 000 $ (2)
Salary Remaining : 47 091 $
Otto Leskinen 70 000 $ (2)
Salary Remaining : 47 091 $
Mikhail Grigorenko 70 000 $ (3)
Salary Remaining : 47 091 $
Michael Sgarbossa 70 000 $ (3)
Salary Remaining : 47 091 $
Jared Coreau 67 500 $ (1)
Salary Remaining : 45 409 $
Evan McEneny 65 000 $ (1)
Salary Remaining : 43 727 $
T.J. Tynan 65 000 $ (3)
Salary Remaining : 43 727 $
Justin Auger 60 000 $ (3)
Salary Remaining : 40 364 $
Philip Larsen 50 000 $ (2)
Salary Remaining : 33 636 $
Yann Sauve 50 000 $ (1)
Salary Remaining : 33 636 $
Total Farm Players25
Salary Commitment
Year 41 : 2 642 500 $
Year 42 : 1 585 000 $
Year 43 : 1 170 000 $
Year 44 : 805 000 $
Salary Average Commitment
Year 41 : 2 557 500 $
Year 42 : 1 500 000 $
Year 43 : 1 180 000 $
Year 44 : 815 000 $

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWayne Gretzky Arena
Level 1: 7000 - 100 $ - 6 697 - 95,67%
Level 2: 6000 - 65 $ - 5 659 - 94,32%
Level 3: 3000 - 35 $ - 2 893 - 96,42%
Level 4: 5000 - 20 $ - 4 757 - 95,13%
Luxury : 2000 - 200 $ - 1 766 - 88,31%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 65 $ - 1 166 - 58,30%
Farm Level 2: 1000 - 25 $ - 648 - 64,81%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %21 771 - 94,66%
Average Income per Game1 904 567 $
Year to Date Revenue26 663 934 $
Farm
Home Games Left27
Average Attendance - %1 814 - 60,47%
Average Income per Game110 398 $
Year to Date Revenue1 545 570 $

Expense

Pro Players Total Salaries81 675 000 $
Farm Players Total Salaries1 302 500 $
Coaches Total Salaries3 250 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses26 819 994 $
Farm Year To Date Expenses744 546 $
Pro Salary Cap To Date26 001 822 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue51 423 301 $
Farm Estimated Season Revenue2 980 742 $
Pro Remaining Season Days74
Pro Expenses Per Days765 227 $
Pro Estimated Expenses56 626 798 $
Farm Remaining Season Days74
Farm Expenses Per Days18 659 $
Farm Estimated Expenses1 380 766 $
Estimated Season Expenses58 007 564 $
Season Salary Cap81 675 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $325 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 29 675 000 $
Current Bank Account55 733 279 $
Projected Bank Account52 129 758 $

Pro Players Salaries

Claude Giroux 7 200 000 $ (3)
-Salary Remaining : 4 843 636 $
Ryan Suter 7 000 000 $ (2)
-Salary Remaining : 4 709 091 $
Ryan Nugent-Hopkins 5 900 000 $ (3)
-Salary Remaining : 3 969 091 $
Marc-Andre Fleury 5 750 000 $ (5)
-Salary Remaining : 3 868 182 $
Josh Bailey 5 500 000 $ (4)
-Salary Remaining : 3 700 000 $
Zach Parise 5 000 000 $ (2)
-Salary Remaining : 3 363 636 $
Andy Greene 4 750 000 $ (1)
-Salary Remaining : 3 195 455 $
John Klingberg 4 600 000 $ (2)
-Salary Remaining : 3 094 545 $
Christopher Tanev 4 000 000 $ (2)
-Salary Remaining : 2 690 909 $
Artem Anisimov 4 000 000 $ (1)
-Salary Remaining : 2 690 909 $
Jason Zucker 3 875 000 $ (1)
-Salary Remaining : 2 606 818 $
Ryan Dzingel 3 850 000 $ (3)
-Salary Remaining : 2 590 000 $
Niklas Hjalmarsson 3 500 000 $ (2)
-Salary Remaining : 2 354 545 $
Vladislav Namestnikov 3 000 000 $ (3)
-Salary Remaining : 2 018 182 $
Brenden Dillon 3 000 000 $ (4)
-Salary Remaining : 2 018 182 $
Michael Grabner 3 000 000 $ (2)
-Salary Remaining : 2 018 182 $
Anton Stralman 2 000 000 $ (5)
-Salary Remaining : 1 345 455 $
Luke Glendening 1 750 000 $ (5)
-Salary Remaining : 1 177 273 $
Jimmy Howard 1 500 000 $ (3)
-Salary Remaining : 1 009 091 $
Austin Watson 1 250 000 $ (3)
-Salary Remaining : 840 909 $
Teddy Blueger 1 250 000 $ (5)
-Salary Remaining : 840 909 $
Total Pro Players21
Salary Commitment
Year 41 : 81 675 000 $
Year 42 : 69 050 000 $
Year 43 : 41 950 000 $
Year 44 : 19 250 000 $
Salary Average Commitment
Year 41 : 84 650 000 $
Year 42 : 72 025 000 $
Year 43 : 44 925 000 $
Year 44 : 22 225 000 $
Salary Cap with 1 Way Contract
Year 41 : 81 675 000 $
Year 42 : 69 050 000 $
Year 43 : 41 950 000 $
Year 44 : 19 250 000 $

Farm Players Salaries

Andreas Athanasiou 300 000 $ (3)
Salary Remaining : 201 818 $
Jakob Forsbacka-Karlsson 97 500 $ (1)
Salary Remaining : 65 591 $
Michael Hutchinson 85 000 $ (1)
Salary Remaining : 57 182 $
Morgan Geekie 85 000 $ (2)
Salary Remaining : 57 182 $
MacKenzie MacEachern 80 000 $ (2)
Salary Remaining : 53 818 $
Antti Suomela 80 000 $ (2)
Salary Remaining : 53 818 $
J.C. Beaudin 80 000 $ (2)
Salary Remaining : 53 818 $
Tyler Graovac 75 000 $ (2)
Salary Remaining : 50 455 $
Ryan Kuffner 70 000 $ (3)
Salary Remaining : 47 091 $
Joshua Jacobs 70 000 $ (3)
Salary Remaining : 47 091 $
Brady Keeper 70 000 $ (3)
Salary Remaining : 47 091 $
Gemel Smith 70 000 $ (2)
Salary Remaining : 47 091 $
Justin Bailey 70 000 $ (2)
Salary Remaining : 47 091 $
Bogdan Yakimov 70 000 $ (4)
Salary Remaining : 47 091 $
Total Farm Players14
Salary Commitment
Year 41 : 1 302 500 $
Year 42 : 1 120 000 $
Year 43 : 580 000 $
Year 44 : 70 000 $
Salary Average Commitment
Year 41 : 1 222 500 $
Year 42 : 1 040 000 $
Year 43 : 595 000 $
Year 44 : 50 000 $

Halifax Thunder



Arena Capacity - Ticket Price
Attendance - %

Arena NameColt 45 Center
Level 1: 7000 - 120 $ - 5 143 - 73,48%
Level 2: 6000 - 70 $ - 5 485 - 91,42%
Level 3: 3000 - 35 $ - 2 861 - 95,35%
Level 4: 5000 - 28 $ - 4 616 - 92,32%
Luxury : 2000 - 200 $ - 1 773 - 88,64%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 40 $ - 1 986 - 99,30%
Farm Level 2: 1000 - 25 $ - 665 - 66,51%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %19 878 - 86,43%
Average Income per Game1 902 097 $
Year to Date Revenue26 629 352 $
Farm
Home Games Left27
Average Attendance - %2 651 - 88,37%
Average Income per Game115 280 $
Year to Date Revenue1 613 922 $

Expense

Pro Players Total Salaries76 250 000 $
Farm Players Total Salaries1 895 000 $
Coaches Total Salaries5 550 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses26 196 362 $
Farm Year To Date Expenses811 001 $
Pro Salary Cap To Date24 560 001 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue51 356 607 $
Farm Estimated Season Revenue3 112 564 $
Pro Remaining Season Days74
Pro Expenses Per Days738 636 $
Pro Estimated Expenses54 659 064 $
Farm Remaining Season Days74
Farm Expenses Per Days22 227 $
Farm Estimated Expenses1 644 798 $
Estimated Season Expenses56 303 862 $
Season Salary Cap76 250 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $5 750 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 24 250 000 $
Current Bank Account79 563 341 $
Projected Bank Account77 728 650 $

Pro Players Salaries

Mike Hoffman 6 500 000 $ (4)
-Salary Remaining : 4 372 727 $
T.J. Oshie 5 500 000 $ (1)
-Salary Remaining : 3 700 000 $
Mattias Ekholm 5 400 000 $ (5)
-Salary Remaining : 3 632 727 $
Timo Meier 5 200 000 $ (1)
-Salary Remaining : 3 498 182 $
Vincent Trocheck 5 000 000 $ (5)
-Salary Remaining : 3 363 636 $
Matt Murray 4 500 000 $ (4)
-Salary Remaining : 3 027 273 $
Travis Hamonic 4 500 000 $ (3)
-Salary Remaining : 3 027 273 $
Max Domi 4 250 000 $ (2)
-Salary Remaining : 2 859 091 $
Nikita Zaitsev 4 000 000 $ (1)
-Salary Remaining : 2 690 909 $
Dylan Strome 4 000 000 $ (4)
-Salary Remaining : 2 690 909 $
Craig Smith 3 500 000 $ (4)
-Salary Remaining : 2 354 545 $
Kevin Fiala 3 250 000 $ (2)
-Salary Remaining : 2 186 364 $
Jack Johnson 3 000 000 $ (4)
-Salary Remaining : 2 018 182 $
Colin Miller 2 800 000 $ (4)
-Salary Remaining : 1 883 636 $
Filip Chytil 2 200 000 $ (2)
-Salary Remaining : 1 480 000 $
Danny DeKeyser 2 200 000 $ (1)
-Salary Remaining : 1 480 000 $
Michael Raffl 1 800 000 $ (3)
-Salary Remaining : 1 210 909 $
Madison Bowey 1 750 000 $ (3)
-Salary Remaining : 1 177 273 $
Brian Elliott 1 500 000 $ (2)
-Salary Remaining : 1 009 091 $
Zach Aston-Reese 1 500 000 $ (3)
-Salary Remaining : 1 009 091 $
Ilya Mikheyev 1 200 000 $ (2)
-Salary Remaining : 807 273 $
Matt Nieto 1 000 000 $ (5)
-Salary Remaining : 672 727 $
Vinnie Hinostroza 1 000 000 $ (4)
-Salary Remaining : 672 727 $
Colton White 700 000 $ (5)
-Salary Remaining : 470 909 $
Total Pro Players24
Salary Commitment
Year 41 : 76 250 000 $
Year 42 : 59 350 000 $
Year 43 : 46 950 000 $
Year 44 : 37 400 000 $
Salary Average Commitment
Year 41 : 75 100 000 $
Year 42 : 58 200 000 $
Year 43 : 46 250 000 $
Year 44 : 36 700 000 $
Salary Cap with 1 Way Contract
Year 41 : 76 250 000 $
Year 42 : 59 350 000 $
Year 43 : 46 950 000 $
Year 44 : 37 400 000 $

Farm Players Salaries

Andrew Shaw 285 000 $ (3)
Salary Remaining : 191 727 $
Alex Petrovic 150 000 $ (1)
Salary Remaining : 100 909 $
Jack Campbell 120 000 $ (5)
Salary Remaining : 80 727 $
Kieffer Bellows 120 000 $ (2)
Salary Remaining : 80 727 $
Alexander Volkov 120 000 $ (2)
Salary Remaining : 80 727 $
Nicholas Merkley 100 000 $ (3)
Salary Remaining : 67 273 $
Antoine Bibeau 100 000 $ (1)
Salary Remaining : 67 273 $
Valentin Zykov 100 000 $ (1)
Salary Remaining : 67 273 $
Julius Honka 100 000 $ (1)
Salary Remaining : 67 273 $
Seth Griffith 100 000 $ (1)
Salary Remaining : 67 273 $
Sebastien Aho 100 000 $ (3)
Salary Remaining : 67 273 $
Shane Gersich 90 000 $ (3)
Salary Remaining : 60 545 $
Roland McKeown 90 000 $ (3)
Salary Remaining : 60 545 $
Steven Fogarty 90 000 $ (3)
Salary Remaining : 60 545 $
Morgan Klimchuk 90 000 $ (3)
Salary Remaining : 60 545 $
Teemu Pulkkinen 70 000 $ (5)
Salary Remaining : 47 091 $
Rourke Chartier 70 000 $ (5)
Salary Remaining : 47 091 $
Total Farm Players17
Salary Commitment
Year 41 : 1 895 000 $
Year 42 : 1 345 000 $
Year 43 : 1 105 000 $
Year 44 : 260 000 $
Salary Average Commitment
Year 41 : 1 770 000 $
Year 42 : 1 220 000 $
Year 43 : 1 120 000 $
Year 44 : 275 000 $

Hamilton Ultimate Fighter



Arena Capacity - Ticket Price
Attendance - %

Arena NameSmirnoff Arena
Level 1: 6500 - 250 $ - 4 237 - 65,18%
Level 2: 5500 - 175 $ - 3 502 - 63,67%
Level 3: 3000 - 65 $ - 2 146 - 71,54%
Level 4: 4500 - 35 $ - 3 802 - 84,49%
Luxury : 1500 - 230 $ - 1 362 - 90,81%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 80 $ - 989 - 49,45%
Farm Level 2: 1000 - 30 $ - 572 - 57,22%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %15 049 - 71,66%
Average Income per Game1 863 644 $
Year to Date Revenue26 091 012 $
Farm
Home Games Left27
Average Attendance - %1 561 - 52,04%
Average Income per Game111 195 $
Year to Date Revenue1 556 730 $

Expense

Pro Players Total Salaries81 100 000 $
Farm Players Total Salaries3 495 000 $
Coaches Total Salaries5 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses28 204 085 $
Farm Year To Date Expenses1 370 282 $
Pro Salary Cap To Date26 502 277 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue50 318 380 $
Farm Estimated Season Revenue3 002 265 $
Pro Remaining Season Days74
Pro Expenses Per Days784 545 $
Pro Estimated Expenses58 056 330 $
Farm Remaining Season Days74
Farm Expenses Per Days36 773 $
Farm Estimated Expenses2 721 202 $
Estimated Season Expenses60 777 532 $
Season Salary Cap81 100 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $900 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 29 100 000 $
Current Bank Account96 573 374 $
Projected Bank Account89 116 487 $

Pro Players Salaries

Artemi Panarin 10 000 000 $ (3)
-Salary Remaining : 6 727 273 $
Tuukka Rask 7 900 000 $ (3)
-Salary Remaining : 5 314 545 $
Jacob Trouba 6 000 000 $ (3)
-Salary Remaining : 4 036 364 $
Brayden Schenn 6 000 000 $ (1)
-Salary Remaining : 4 036 364 $
Paul Stastny 5 500 000 $ (3)
-Salary Remaining : 3 700 000 $
Jordan Eberle 5 000 000 $ (2)
-Salary Remaining : 3 363 636 $
Noah Hanifin 4 500 000 $ (3)
-Salary Remaining : 3 027 273 $
Jake DeBrusk 4 500 000 $ (2)
-Salary Remaining : 3 027 273 $
Rickard Rakell 4 250 000 $ (3)
-Salary Remaining : 2 859 091 $
David Savard 3 850 000 $ (3)
-Salary Remaining : 2 590 000 $
Nick Leddy 3 800 000 $ (4)
-Salary Remaining : 2 556 364 $
Brian Dumoulin 3 500 000 $ (1)
-Salary Remaining : 2 354 545 $
Chris Tierney 3 050 000 $ (2)
-Salary Remaining : 2 051 818 $
Calle Jarnkrok 2 500 000 $ (5)
-Salary Remaining : 1 681 818 $
Darren Helm 2 500 000 $ (1)
-Salary Remaining : 1 681 818 $
Paul Byron 2 250 000 $ (3)
-Salary Remaining : 1 513 636 $
Alexandar Georgiev 2 000 000 $ (2)
-Salary Remaining : 1 345 455 $
Adam Gaudette 1 900 000 $ (3)
-Salary Remaining : 1 278 182 $
Matt Roy 1 300 000 $ (5)
-Salary Remaining : 874 545 $
Patrick Marleau 800 000 $ (5)
-Salary Remaining : 538 182 $
Total Pro Players20
Salary Commitment
Year 41 : 81 100 000 $
Year 42 : 69 100 000 $
Year 43 : 54 550 000 $
Year 44 : 8 400 000 $
Salary Average Commitment
Year 41 : 84 000 000 $
Year 42 : 72 000 000 $
Year 43 : 57 450 000 $
Year 44 : 12 700 000 $
Salary Cap with 1 Way Contract
Year 41 : 81 100 000 $
Year 42 : 69 100 000 $
Year 43 : 54 550 000 $
Year 44 : 8 400 000 $

Farm Players Salaries

Ryan Murray 470 000 $ (1)
Salary Remaining : 316 182 $
Andrew MacDonald 420 000 $ (1)
Salary Remaining : 282 545 $
Mikkel Boedker 410 000 $ (1)
Salary Remaining : 275 818 $
Sam Bennett 300 000 $ (2)
Salary Remaining : 201 818 $
Brian Boyle 250 000 $ (1)
Salary Remaining : 168 182 $
Colin White 200 000 $ (1)
Salary Remaining : 134 545 $
Matt Benning 175 000 $ (1)
Salary Remaining : 117 727 $
Brock McGinn 170 000 $ (3)
Salary Remaining : 114 364 $
Nicolas Aube-Kubel 150 000 $ (5)
Salary Remaining : 100 909 $
Alexander Nylander 150 000 $ (1)
Salary Remaining : 100 909 $
Mirco Mueller 110 000 $ (3)
Salary Remaining : 74 000 $
Sam Montembeault 100 000 $ (5)
Salary Remaining : 67 273 $
Martin Hanzal 100 000 $ (4)
Salary Remaining : 67 273 $
Jason Pominville 100 000 $ (3)
Salary Remaining : 67 273 $
Adam Werner 90 000 $ (2)
Salary Remaining : 60 545 $
Blake Speers 80 000 $ (1)
Salary Remaining : 53 818 $
Sam Gagner 80 000 $ (5)
Salary Remaining : 53 818 $
Curtis McKenzie 70 000 $ (2)
Salary Remaining : 47 091 $
Adam Almquist 70 000 $ (1)
Salary Remaining : 47 091 $
Total Farm Players19
Salary Commitment
Year 41 : 3 495 000 $
Year 42 : 1 270 000 $
Year 43 : 810 000 $
Year 44 : 430 000 $
Salary Average Commitment
Year 41 : 3 485 000 $
Year 42 : 1 465 000 $
Year 43 : 1 045 000 $
Year 44 : 665 000 $

Houston Supernova



Arena Capacity - Ticket Price
Attendance - %

Arena NameThunder Dome
Level 1: 6500 - 114 $ - 6 349 - 97,67%
Level 2: 5000 - 78 $ - 4 260 - 85,21%
Level 3: 2500 - 46 $ - 2 438 - 97,53%
Level 4: 4500 - 31 $ - 4 134 - 91,86%
Luxury : 1500 - 240 $ - 1 205 - 80,31%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 65 $ - 1 141 - 57,05%
Farm Level 2: 1000 - 20 $ - 807 - 80,74%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %18 386 - 91,93%
Average Income per Game1 902 606 $
Year to Date Revenue28 539 083 $
Farm
Home Games Left27
Average Attendance - %1 948 - 64,95%
Average Income per Game108 380 $
Year to Date Revenue1 517 322 $

Expense

Pro Players Total Salaries77 300 013 $
Farm Players Total Salaries2 395 000 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses26 599 095 $
Farm Year To Date Expenses1 436 469 $
Pro Salary Cap To Date25 289 992 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue49 467 744 $
Farm Estimated Season Revenue2 926 264 $
Pro Remaining Season Days74
Pro Expenses Per Days739 091 $
Pro Estimated Expenses54 692 734 $
Farm Remaining Season Days74
Farm Expenses Per Days39 955 $
Farm Estimated Expenses2 956 670 $
Estimated Season Expenses57 649 404 $
Season Salary Cap77 300 013 $
Estimate Under Maximum Salary Cap of 82 000 000 $4 699 987 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 25 300 013 $
Current Bank Account6 375 471 $
Projected Bank Account1 120 075 $

Pro Players Salaries

Steven Stamkos 9 000 000 $ (5)
-Salary Remaining : 6 054 545 $
Mathew Barzal 8 000 013 $ (4)
-Salary Remaining : 5 381 827 $
John Carlson 8 000 000 $ (1)
-Salary Remaining : 5 381 818 $
Mitch Marner 7 000 000 $ (1)
-Salary Remaining : 4 709 091 $
Tyson Barrie 6 500 000 $ (2)
-Salary Remaining : 4 372 727 $
Anthony Cirelli 4 650 000 $ (3)
-Salary Remaining : 3 128 182 $
Carter Hart 4 500 000 $ (2)
-Salary Remaining : 3 027 273 $
Kevin Shattenkirk 4 350 000 $ (3)
-Salary Remaining : 2 926 364 $
Kyle Connor 3 850 000 $ (1)
-Salary Remaining : 2 590 000 $
Kasperi Kapanen 3 000 000 $ (4)
-Salary Remaining : 2 018 182 $
Tyler Myers 3 000 000 $ (1)
-Salary Remaining : 2 018 182 $
Rasmus Dahlin 3 000 000 $ (2)
-Salary Remaining : 2 018 182 $
Alex Iafallo 2 000 000 $ (3)
-Salary Remaining : 1 345 455 $
Justin Holl 1 750 000 $ (3)
-Salary Remaining : 1 177 273 $
Linus Ullmark 1 700 000 $ (3)
-Salary Remaining : 1 143 636 $
Dominik Kahun 1 500 000 $ (5)
-Salary Remaining : 1 009 091 $
J.T. Compher 1 500 000 $ (1)
-Salary Remaining : 1 009 091 $
Chandler Stephenson 1 500 000 $ (4)
-Salary Remaining : 1 009 091 $
Trevor Moore 900 000 $ (5)
-Salary Remaining : 605 455 $
Par Lindholm 800 000 $ (1)
-Salary Remaining : 538 182 $
Alex Biega 800 000 $ (2)
-Salary Remaining : 538 182 $
Total Pro Players21
Salary Commitment
Year 41 : 77 300 013 $
Year 42 : 53 150 013 $
Year 43 : 38 350 013 $
Year 44 : 23 900 013 $
Salary Average Commitment
Year 41 : 71 150 013 $
Year 42 : 47 300 013 $
Year 43 : 37 600 013 $
Year 44 : 23 150 013 $
Salary Cap with 1 Way Contract
Year 41 : 77 300 013 $
Year 42 : 53 150 013 $
Year 43 : 38 350 013 $
Year 44 : 23 900 013 $

Farm Players Salaries

Sheldon Rempal 220 000 $ (1)
Salary Remaining : 148 000 $
Hunter Miska 180 000 $ (1)
Salary Remaining : 121 091 $
Jordan Weal 115 000 $ (3)
Salary Remaining : 77 364 $
Gerald Mayhew 100 000 $ (4)
Salary Remaining : 67 273 $
Adam Clendening 90 000 $ (2)
Salary Remaining : 60 545 $
Joseph Gambardella 90 000 $ (1)
Salary Remaining : 60 545 $
Colin Blackwell 90 000 $ (3)
Salary Remaining : 60 545 $
Stefan Noesen 90 000 $ (2)
Salary Remaining : 60 545 $
Rudolfs Balcers 85 000 $ (5)
Salary Remaining : 57 182 $
Eric Robinson 85 000 $ (5)
Salary Remaining : 57 182 $
Liam O'Brien 80 000 $ (3)
Salary Remaining : 53 818 $
Steven Kampfer 80 000 $ (1)
Salary Remaining : 53 818 $
Buddy Robinson 80 000 $ (4)
Salary Remaining : 53 818 $
Michael Chaput 80 000 $ (4)
Salary Remaining : 53 818 $
Mitch Reinke 75 000 $ (5)
Salary Remaining : 50 455 $
Joel L'Esperance 75 000 $ (5)
Salary Remaining : 50 455 $
Zach Trotman 75 000 $ (3)
Salary Remaining : 50 455 $
Kristers Gudlevskis 75 000 $ (2)
Salary Remaining : 50 455 $
Jakob Lilja 70 000 $ (4)
Salary Remaining : 47 091 $
Mason Marchment 70 000 $ (4)
Salary Remaining : 47 091 $
Joona Luoto 70 000 $ (4)
Salary Remaining : 47 091 $
Joel Hanley 70 000 $ (4)
Salary Remaining : 47 091 $
Nate Prosser 70 000 $ (5)
Salary Remaining : 47 091 $
Trevor Carrick 70 000 $ (4)
Salary Remaining : 47 091 $
Ashton Sautner 70 000 $ (5)
Salary Remaining : 47 091 $
Cooper Marody 70 000 $ (5)
Salary Remaining : 47 091 $
Gage Quinney 70 000 $ (4)
Salary Remaining : 47 091 $
Total Farm Players27
Salary Commitment
Year 41 : 2 395 000 $
Year 42 : 1 825 000 $
Year 43 : 1 570 000 $
Year 44 : 1 210 000 $
Salary Average Commitment
Year 41 : 2 391 000 $
Year 42 : 1 821 000 $
Year 43 : 1 566 000 $
Year 44 : 1 231 000 $

London Spartiates



Arena Capacity - Ticket Price
Attendance - %

Arena NameKingdom Arena
Level 1: 6000 - 120 $ - 5 325 - 88,74%
Level 2: 5000 - 70 $ - 4 999 - 99,98%
Level 3: 2250 - 69 $ - 1 552 - 68,96%
Level 4: 4000 - 60 $ - 1 942 - 48,54%
Luxury : 1250 - 175 $ - 1 250 - 100,00%
Total Capacity :18500
Farm
Farm Level 1: 2000 - 75 $ - 1 026 - 51,31%
Farm Level 2: 1000 - 30 $ - 536 - 53,63%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %15 067 - 81,44%
Average Income per Game1 717 439 $
Year to Date Revenue24 044 146 $
Farm
Home Games Left27
Average Attendance - %1 562 - 52,08%
Average Income per Game111 659 $
Year to Date Revenue1 563 228 $

Expense

Pro Players Total Salaries62 600 000 $
Farm Players Total Salaries1 612 500 $
Coaches Total Salaries4 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses22 261 824 $
Farm Year To Date Expenses922 914 $
Pro Salary Cap To Date21 279 996 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue46 370 853 $
Farm Estimated Season Revenue3 014 797 $
Pro Remaining Season Days74
Pro Expenses Per Days596 364 $
Pro Estimated Expenses44 130 936 $
Farm Remaining Season Days74
Farm Expenses Per Days24 659 $
Farm Estimated Expenses1 824 766 $
Estimated Season Expenses45 955 702 $
Season Salary Cap62 600 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $19 400 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 10 600 000 $
Current Bank Account40 102 226 $
Projected Bank Account43 532 174 $

Pro Players Salaries

Shea Weber 7 500 000 $ (3)
-Salary Remaining : 5 045 455 $
Hampus Lindholm 5 200 000 $ (3)
-Salary Remaining : 3 498 182 $
Anders Lee 5 000 000 $ (5)
-Salary Remaining : 3 363 636 $
Jakob Silfverberg 5 000 000 $ (4)
-Salary Remaining : 3 363 636 $
Tyler Johnson (Out of Payroll) 4 750 000 $ (3)
-Salary Remaining : 3 195 455 $
Josh Manson 4 000 000 $ (1)
-Salary Remaining : 2 690 909 $
Marco Scandella 3 750 000 $ (3)
-Salary Remaining : 2 522 727 $
Lars Eller 3 500 000 $ (3)
-Salary Remaining : 2 354 545 $
Martin Jones 3 500 000 $ (5)
-Salary Remaining : 2 354 545 $
Tyler Bozak 3 300 000 $ (2)
-Salary Remaining : 2 220 000 $
Dustin Brown 3 250 000 $ (2)
-Salary Remaining : 2 186 364 $
Mats Zuccarello (Out of Payroll) 3 000 000 $ (1)
-Salary Remaining : 2 018 182 $
Patrik Nemeth 2 500 000 $ (4)
-Salary Remaining : 1 681 818 $
Deryk Engelland 2 400 000 $ (1)
-Salary Remaining : 1 614 545 $
Tristan Jarry 2 000 000 $ (1)
-Salary Remaining : 1 345 455 $
Richard Panik 2 000 000 $ (3)
-Salary Remaining : 1 345 455 $
Mark Jankowski 2 000 000 $ (2)
-Salary Remaining : 1 345 455 $
Adam Lowry 1 900 000 $ (2)
-Salary Remaining : 1 278 182 $
Brad Richardson 1 900 000 $ (2)
-Salary Remaining : 1 278 182 $
Sean Kuraly 1 500 000 $ (1)
-Salary Remaining : 1 009 091 $
Mikhail Vorobyev 900 000 $ (5)
-Salary Remaining : 605 455 $
Marc Staal 800 000 $ (1)
-Salary Remaining : 538 182 $
Carsen Twarynski (Out of Payroll) 750 000 $ (2)
-Salary Remaining : 504 545 $
Adam Johnson 700 000 $ (5)
-Salary Remaining : 470 909 $
Total Pro Players24
Salary Commitment
Year 41 : 71 100 000 $
Year 42 : 57 400 000 $
Year 43 : 44 300 000 $
Year 44 : 17 600 000 $
Salary Average Commitment
Year 41 : 71 250 000 $
Year 42 : 57 550 000 $
Year 43 : 44 700 000 $
Year 44 : 18 000 000 $
Salary Cap with 1 Way Contract
Year 41 : 71 100 000 $
Year 42 : 57 400 000 $
Year 43 : 44 300 000 $
Year 44 : 17 600 000 $

Farm Players Salaries

Scott Darling 200 000 $ (2)
Salary Remaining : 134 545 $
Jordie Benn 130 000 $ (4)
Salary Remaining : 87 455 $
Josh Currie 100 000 $ (2)
Salary Remaining : 67 273 $
Anton Forsberg 100 000 $ (2)
Salary Remaining : 67 273 $
Joakim Ryan 90 000 $ (3)
Salary Remaining : 60 545 $
Marcus Hogberg 90 000 $ (5)
Salary Remaining : 60 545 $
Jaycob Megna 80 000 $ (1)
Salary Remaining : 53 818 $
Andrew Poturalski 80 000 $ (1)
Salary Remaining : 53 818 $
Joe Morrow 72 500 $ (2)
Salary Remaining : 48 773 $
Garret Sparks 70 000 $ (4)
Salary Remaining : 47 091 $
Sheldon Dries 70 000 $ (5)
Salary Remaining : 47 091 $
Joey Daccord 70 000 $ (5)
Salary Remaining : 47 091 $
Kaden Fulcher 70 000 $ (5)
Salary Remaining : 47 091 $
Tobias Lindberg 70 000 $ (4)
Salary Remaining : 47 091 $
Kevin Gravel 70 000 $ (4)
Salary Remaining : 47 091 $
Matt Bartkowski 70 000 $ (2)
Salary Remaining : 47 091 $
Matt Cullen 70 000 $ (1)
Salary Remaining : 47 091 $
Brandon Halverson 55 000 $ (3)
Salary Remaining : 37 000 $
Marek Langhamer 55 000 $ (3)
Salary Remaining : 37 000 $
Total Farm Players19
Salary Commitment
Year 41 : 1 612 500 $
Year 42 : 1 382 500 $
Year 43 : 840 000 $
Year 44 : 640 000 $
Salary Average Commitment
Year 41 : 1 650 000 $
Year 42 : 1 420 000 $
Year 43 : 877 500 $
Year 44 : 677 500 $

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJacobs Center
Level 1: 6500 - 115 $ - 5 992 - 92,19%
Level 2: 5500 - 71 $ - 5 338 - 97,05%
Level 3: 2500 - 46 $ - 2 411 - 96,43%
Level 4: 4500 - 30 $ - 4 416 - 98,13%
Luxury : 1500 - 245 $ - 1 227 - 81,79%
Total Capacity :20500
Farm
Farm Level 1: 2000 - 35 $ - 1 986 - 99,29%
Farm Level 2: 1000 - 15 $ - 995 - 99,52%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %19 383 - 94,55%
Average Income per Game1 934 410 $
Year to Date Revenue27 081 738 $
Farm
Home Games Left27
Average Attendance - %2 981 - 99,36%
Average Income per Game101 314 $
Year to Date Revenue1 418 394 $

Expense

Pro Players Total Salaries52 175 000 $
Farm Players Total Salaries3 037 500 $
Coaches Total Salaries8 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses19 741 365 $
Farm Year To Date Expenses1 379 220 $
Pro Salary Cap To Date17 673 180 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue52 229 066 $
Farm Estimated Season Revenue2 735 474 $
Pro Remaining Season Days74
Pro Expenses Per Days542 500 $
Pro Estimated Expenses40 145 000 $
Farm Remaining Season Days74
Farm Expenses Per Days38 523 $
Farm Estimated Expenses2 850 702 $
Estimated Season Expenses42 995 702 $
Season Salary Cap52 175 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $29 825 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 175 000 $
Current Bank Account86 379 546 $
Projected Bank Account98 348 384 $

Pro Players Salaries

Phil Kessel 6 750 000 $ (4)
-Salary Remaining : 4 540 909 $
Matt Dumba 6 000 000 $ (2)
-Salary Remaining : 4 036 364 $
Bobby Ryan 5 250 000 $ (1)
-Salary Remaining : 3 531 818 $
Jonathan Drouin (Out of Payroll) 4 000 000 $ (5)
-Salary Remaining : 2 690 909 $
Craig Anderson 3 750 000 $ (3)
-Salary Remaining : 2 522 727 $
Mike Matheson 3 600 000 $ (2)
-Salary Remaining : 2 421 818 $
Andreas Johnsson 3 200 000 $ (3)
-Salary Remaining : 2 152 727 $
Oscar Fantenberg 2 900 000 $ (2)
-Salary Remaining : 1 950 909 $
Scott Laughton 2 800 000 $ (2)
-Salary Remaining : 1 883 636 $
Ryan Lindgren 2 000 000 $ (5)
-Salary Remaining : 1 345 455 $
Lucas Wallmark 2 000 000 $ (1)
-Salary Remaining : 1 345 455 $
Malcolm Subban 1 900 000 $ (2)
-Salary Remaining : 1 278 182 $
Artturi Lehkonen 1 750 000 $ (1)
-Salary Remaining : 1 177 273 $
Victor Mete 1 250 000 $ (1)
-Salary Remaining : 840 909 $
Jack Hughes 1 200 000 $ (2)
-Salary Remaining : 807 273 $
Tage Thompson 1 200 000 $ (5)
-Salary Remaining : 807 273 $
Kaapo Kakko 1 200 000 $ (2)
-Salary Remaining : 807 273 $
Nick Suzuki 1 200 000 $ (2)
-Salary Remaining : 807 273 $
Rasmus Andersson 900 000 $ (1)
-Salary Remaining : 605 455 $
Dennis Gilbert 900 000 $ (5)
-Salary Remaining : 605 455 $
Curtis Lazar 875 000 $ (1)
-Salary Remaining : 588 636 $
Austin Wagner 850 000 $ (5)
-Salary Remaining : 571 818 $
Gabriel Vilardi 700 000 $ (2)
-Salary Remaining : 470 909 $
Total Pro Players23
Salary Commitment
Year 41 : 56 175 000 $
Year 42 : 44 150 000 $
Year 43 : 22 650 000 $
Year 44 : 15 700 000 $
Salary Average Commitment
Year 41 : 54 000 000 $
Year 42 : 41 975 000 $
Year 43 : 22 775 000 $
Year 44 : 15 825 000 $
Salary Cap with 1 Way Contract
Year 41 : 56 175 000 $
Year 42 : 44 150 000 $
Year 43 : 22 650 000 $
Year 44 : 15 700 000 $

Farm Players Salaries

Jonathan Racine 400 000 $ (1)
Salary Remaining : 269 091 $
Jesperi Kotkaniemi 300 000 $ (3)
Salary Remaining : 201 818 $
Roberto Luongo 300 000 $ (1)
Salary Remaining : 201 818 $
Stephane Da Costa 200 000 $ (2)
Salary Remaining : 134 545 $
Evan Bouchard 150 000 $ (5)
Salary Remaining : 100 909 $
Michael Dipietro 120 000 $ (5)
Salary Remaining : 80 727 $
David Schlemko 100 000 $ (2)
Salary Remaining : 67 273 $
Libor Hajek 95 000 $ (5)
Salary Remaining : 63 909 $
Noah Dobson 95 000 $ (2)
Salary Remaining : 63 909 $
Dean Kukan 90 000 $ (1)
Salary Remaining : 60 545 $
Nicholas Baptiste 87 500 $ (1)
Salary Remaining : 58 864 $
Otto Koivula 85 000 $ (2)
Salary Remaining : 57 182 $
Matt Puempel 85 000 $ (1)
Salary Remaining : 57 182 $
Janne Kuokkanen 85 000 $ (1)
Salary Remaining : 57 182 $
Jakub Zboril 80 000 $ (5)
Salary Remaining : 53 818 $
Guillaume Brisebois 75 000 $ (5)
Salary Remaining : 50 455 $
Jake Walman 75 000 $ (2)
Salary Remaining : 50 455 $
Connor Bunnaman 75 000 $ (2)
Salary Remaining : 50 455 $
Brett Lernout 75 000 $ (4)
Salary Remaining : 50 455 $
Dillon Heatherington 75 000 $ (2)
Salary Remaining : 50 455 $
Timothy Liljegren 70 000 $ (2)
Salary Remaining : 47 091 $
Alan Quine 70 000 $ (5)
Salary Remaining : 47 091 $
Christian Thomas 65 000 $ (3)
Salary Remaining : 43 727 $
Chris Terry 65 000 $ (3)
Salary Remaining : 43 727 $
Eric Tangradi 65 000 $ (3)
Salary Remaining : 43 727 $
Ian McCoshen 55 000 $ (1)
Salary Remaining : 37 000 $
Total Farm Players26
Salary Commitment
Year 41 : 3 037 500 $
Year 42 : 1 935 000 $
Year 43 : 1 160 000 $
Year 44 : 665 000 $
Salary Average Commitment
Year 41 : 2 082 500 $
Year 42 : 1 330 000 $
Year 43 : 855 000 $
Year 44 : 567 500 $

Moncton Wildcats



Arena Capacity - Ticket Price
Attendance - %

Arena NameMoncton Coliseum
Level 1: 7000 - 92 $ - 6 632 - 94,75%
Level 2: 5250 - 62 $ - 5 239 - 99,80%
Level 3: 4000 - 27 $ - 3 049 - 76,22%
Level 4: 5000 - 22 $ - 4 773 - 95,47%
Luxury : 1750 - 178 $ - 1 726 - 98,63%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 996 - 99,80%
Farm Level 2: 1000 - 15 $ - 998 - 99,75%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %21 420 - 93,13%
Average Income per Game1 715 486 $
Year to Date Revenue24 016 810 $
Farm
Home Games Left26
Average Attendance - %2 994 - 99,79%
Average Income per Game101 790 $
Year to Date Revenue1 526 856 $

Expense

Pro Players Total Salaries79 275 000 $
Farm Players Total Salaries1 945 000 $
Coaches Total Salaries3 550 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses27 396 372 $
Farm Year To Date Expenses767 366 $
Pro Salary Cap To Date26 414 548 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue46 318 134 $
Farm Estimated Season Revenue2 646 550 $
Pro Remaining Season Days74
Pro Expenses Per Days747 955 $
Pro Estimated Expenses55 348 670 $
Farm Remaining Season Days74
Farm Expenses Per Days22 682 $
Farm Estimated Expenses1 678 468 $
Estimated Season Expenses57 027 138 $
Season Salary Cap79 275 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $2 725 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 27 275 000 $
Current Bank Account25 914 022 $
Projected Bank Account17 851 568 $

Pro Players Salaries

Tyler Seguin 8 500 000 $ (3)
-Salary Remaining : 5 718 182 $
Jakub Voracek 8 000 000 $ (2)
-Salary Remaining : 5 381 818 $
Taylor Hall 8 000 000 $ (2)
-Salary Remaining : 5 381 818 $
Torey Krug 6 125 000 $ (2)
-Salary Remaining : 4 120 455 $
Nikolaj Ehlers 6 000 000 $ (3)
-Salary Remaining : 4 036 364 $
Rasmus Ristolainen 6 000 000 $ (2)
-Salary Remaining : 4 036 364 $
Jake Allen 5 000 000 $ (1)
-Salary Remaining : 3 363 636 $
Ryan Strome 5 000 000 $ (5)
-Salary Remaining : 3 363 636 $
Philipp Grubauer 4 250 000 $ (2)
-Salary Remaining : 2 859 091 $
James van Riemsdyk 4 200 000 $ (2)
-Salary Remaining : 2 825 455 $
Jared McCann 3 250 000 $ (2)
-Salary Remaining : 2 186 364 $
Nikita Zadorov 3 000 000 $ (2)
-Salary Remaining : 2 018 182 $
Cody Ceci 2 500 000 $ (3)
-Salary Remaining : 1 681 818 $
Oskar Sundqvist 2 250 000 $ (1)
-Salary Remaining : 1 513 636 $
Frank Vatrano 1 500 000 $ (1)
-Salary Remaining : 1 009 091 $
Radim Simek 1 250 000 $ (5)
-Salary Remaining : 840 909 $
Slater Koekkoek 1 100 000 $ (5)
-Salary Remaining : 740 000 $
Trevor Lewis 1 000 000 $ (2)
-Salary Remaining : 672 727 $
Tobias Rieder 850 000 $ (1)
-Salary Remaining : 571 818 $
Dominik Simon 800 000 $ (1)
-Salary Remaining : 538 182 $
Chad Ruhwedel 700 000 $ (5)
-Salary Remaining : 470 909 $
Total Pro Players21
Salary Commitment
Year 41 : 79 275 000 $
Year 42 : 68 875 000 $
Year 43 : 25 050 000 $
Year 44 : 8 050 000 $
Salary Average Commitment
Year 41 : 77 575 000 $
Year 42 : 67 175 000 $
Year 43 : 23 350 000 $
Year 44 : 6 350 000 $
Salary Cap with 1 Way Contract
Year 41 : 79 275 000 $
Year 42 : 68 875 000 $
Year 43 : 25 050 000 $
Year 44 : 8 050 000 $

Farm Players Salaries

Will Butcher 300 000 $ (3)
Salary Remaining : 201 818 $
Josh Norris 85 000 $ (2)
Salary Remaining : 57 182 $
Jayce Hawryluk 80 000 $ (3)
Salary Remaining : 53 818 $
Viktor Loov 70 000 $ (1)
Salary Remaining : 47 091 $
Greg McKegg 70 000 $ (4)
Salary Remaining : 47 091 $
Andrei Markov 70 000 $ (5)
Salary Remaining : 47 091 $
Sam Carrick 70 000 $ (4)
Salary Remaining : 47 091 $
Stanislav Galiev 70 000 $ (4)
Salary Remaining : 47 091 $
Brendan Leipsic 70 000 $ (1)
Salary Remaining : 47 091 $
Casey Nelson 70 000 $ (4)
Salary Remaining : 47 091 $
Daniel Catenacci 70 000 $ (5)
Salary Remaining : 47 091 $
Max McCormick 70 000 $ (4)
Salary Remaining : 47 091 $
Collin Delia 70 000 $ (1)
Salary Remaining : 47 091 $
William Borgen 70 000 $ (4)
Salary Remaining : 47 091 $
Tom Kuhnhackl 70 000 $ (3)
Salary Remaining : 47 091 $
Carl Dahlstrom 70 000 $ (3)
Salary Remaining : 47 091 $
Daniel Brickley 70 000 $ (1)
Salary Remaining : 47 091 $
John Gilmour 70 000 $ (1)
Salary Remaining : 47 091 $
Karson Kuhlman 70 000 $ (2)
Salary Remaining : 47 091 $
Mark Friedman 70 000 $ (3)
Salary Remaining : 47 091 $
Saku Maenalanen 70 000 $ (2)
Salary Remaining : 47 091 $
Tyler Lewington 70 000 $ (2)
Salary Remaining : 47 091 $
Carl Klingberg 50 000 $ (2)
Salary Remaining : 33 636 $
Darren Archibald 50 000 $ (2)
Salary Remaining : 33 636 $
Cristoval Nieves 50 000 $ (1)
Salary Remaining : 33 636 $
Total Farm Players25
Salary Commitment
Year 41 : 1 945 000 $
Year 42 : 1 545 000 $
Year 43 : 1 150 000 $
Year 44 : 560 000 $
Salary Average Commitment
Year 41 : 1 890 000 $
Year 42 : 1 490 000 $
Year 43 : 1 140 000 $
Year 44 : 560 000 $

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Molson
Level 1: 7000 - 150 $ - 3 342 - 47,74%
Level 2: 6000 - 120 $ - 2 564 - 42,74%
Level 3: 3000 - 90 $ - 1 201 - 40,03%
Level 4: 5000 - 60 $ - 2 031 - 40,62%
Luxury : 2000 - 225 $ - 1 243 - 62,14%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 981 - 99,06%
Farm Level 2: 1000 - 15 $ - 996 - 99,63%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %10 381 - 45,13%
Average Income per Game1 803 093 $
Year to Date Revenue25 243 296 $
Farm
Home Games Left27
Average Attendance - %2 978 - 99,25%
Average Income per Game101 144 $
Year to Date Revenue1 416 018 $

Expense

Pro Players Total Salaries65 375 000 $
Farm Players Total Salaries4 337 500 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses22 209 102 $
Farm Year To Date Expenses1 943 633 $
Pro Salary Cap To Date21 881 826 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue48 683 499 $
Farm Estimated Season Revenue2 730 892 $
Pro Remaining Season Days74
Pro Expenses Per Days603 409 $
Pro Estimated Expenses44 652 266 $
Farm Remaining Season Days74
Farm Expenses Per Days57 614 $
Farm Estimated Expenses4 263 436 $
Estimated Season Expenses48 915 702 $
Season Salary Cap65 375 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $16 625 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 13 375 000 $
Current Bank Account49 711 787 $
Projected Bank Account52 210 476 $

Pro Players Salaries

William Nylander 7 000 000 $ (4)
-Salary Remaining : 4 709 091 $
Jamie Benn 5 375 000 $ (5)
-Salary Remaining : 3 615 909 $
MacKenzie Blackwood 5 000 000 $ (5)
-Salary Remaining : 3 363 636 $
Sam Reinhart 5 000 000 $ (2)
-Salary Remaining : 3 363 636 $
Brady Skjei 4 500 000 $ (3)
-Salary Remaining : 3 027 273 $
Brandon Montour 3 750 000 $ (1)
-Salary Remaining : 2 522 727 $
Samuel Girard 3 500 000 $ (2)
-Salary Remaining : 2 354 545 $
Thomas Greiss 3 250 000 $ (4)
-Salary Remaining : 2 186 364 $
Jake Gardiner 3 200 000 $ (4)
-Salary Remaining : 2 152 727 $
Jeff Carter 3 000 000 $ (5)
-Salary Remaining : 2 018 182 $
Travis Dermott 2 500 000 $ (5)
-Salary Remaining : 1 681 818 $
Zach Bogosian 2 500 000 $ (1)
-Salary Remaining : 1 681 818 $
Sammy Blais 2 500 000 $ (1)
-Salary Remaining : 1 681 818 $
Adrian Kempe 2 250 000 $ (1)
-Salary Remaining : 1 513 636 $
Johnny Boychuk 2 150 000 $ (5)
-Salary Remaining : 1 446 364 $
Lawson Crouse 2 000 000 $ (4)
-Salary Remaining : 1 345 455 $
Conor Garland 2 000 000 $ (5)
-Salary Remaining : 1 345 455 $
Tyler Bertuzzi 1 800 000 $ (1)
-Salary Remaining : 1 210 909 $
Nicolas Roy 1 500 000 $ (5)
-Salary Remaining : 1 009 091 $
Matt Grzelcyk 1 200 000 $ (1)
-Salary Remaining : 807 273 $
Nate Thompson 700 000 $ (4)
-Salary Remaining : 470 909 $
Nikolai Prokhorkin 700 000 $ (2)
-Salary Remaining : 470 909 $
Total Pro Players22
Salary Commitment
Year 41 : 65 375 000 $
Year 42 : 51 375 000 $
Year 43 : 42 175 000 $
Year 44 : 37 675 000 $
Salary Average Commitment
Year 41 : 63 100 000 $
Year 42 : 49 100 000 $
Year 43 : 40 350 000 $
Year 44 : 35 850 000 $
Salary Cap with 1 Way Contract
Year 41 : 65 375 000 $
Year 42 : 51 375 000 $
Year 43 : 42 175 000 $
Year 44 : 37 675 000 $

Farm Players Salaries

Mathieu Roy 500 000 $ (1)
Salary Remaining : 336 364 $
Maxim Lapierre 500 000 $ (1)
Salary Remaining : 336 364 $
Maxime Talbot 500 000 $ (1)
Salary Remaining : 336 364 $
Patrick Bordeleau 500 000 $ (1)
Salary Remaining : 336 364 $
Mathieu Carle 500 000 $ (1)
Salary Remaining : 336 364 $
Sven Baertschi 340 000 $ (1)
Salary Remaining : 228 727 $
Pontus Aberg 250 000 $ (1)
Salary Remaining : 168 182 $
Carl Grundstrom 150 000 $ (5)
Salary Remaining : 100 909 $
Calvin Pickard 120 000 $ (1)
Salary Remaining : 80 727 $
Brett Kulak 100 000 $ (3)
Salary Remaining : 67 273 $
Jeff Zatkoff 75 000 $ (4)
Salary Remaining : 50 455 $
Alexander Urbom 75 000 $ (4)
Salary Remaining : 50 455 $
Kurtis Gabriel 75 000 $ (4)
Salary Remaining : 50 455 $
Ryan Spooner 75 000 $ (4)
Salary Remaining : 50 455 $
Reid Boucher 75 000 $ (4)
Salary Remaining : 50 455 $
Danick Martel 75 000 $ (5)
Salary Remaining : 50 455 $
Filip Chlapik 75 000 $ (5)
Salary Remaining : 50 455 $
Daniel O'Regan 72 500 $ (1)
Salary Remaining : 48 773 $
Nikita Nesterov 70 000 $ (2)
Salary Remaining : 47 091 $
Gilles Senn 70 000 $ (2)
Salary Remaining : 47 091 $
Julien Gauthier 70 000 $ (2)
Salary Remaining : 47 091 $
Mitchell Stephens 70 000 $ (2)
Salary Remaining : 47 091 $
Total Farm Players22
Salary Commitment
Year 41 : 4 337 500 $
Year 42 : 1 055 000 $
Year 43 : 775 000 $
Year 44 : 675 000 $
Salary Average Commitment
Year 41 : 4 077 500 $
Year 42 : 795 000 $
Year 43 : 575 000 $
Year 44 : 525 000 $

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameAréna Patrick Roy
Level 1: 6000 - 126 $ - 4 877 - 81,28%
Level 2: 5250 - 75 $ - 4 977 - 94,80%
Level 3: 2250 - 51 $ - 2 084 - 92,61%
Level 4: 4000 - 33 $ - 3 547 - 88,68%
Luxury : 1500 - 235 $ - 1 287 - 85,81%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 40 $ - 1 975 - 98,74%
Farm Level 2: 1000 - 20 $ - 787 - 78,66%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %16 772 - 88,27%
Average Income per Game1 816 307 $
Year to Date Revenue25 428 298 $
Farm
Home Games Left27
Average Attendance - %2 761 - 92,04%
Average Income per Game113 664 $
Year to Date Revenue1 591 296 $

Expense

Pro Players Total Salaries75 400 000 $
Farm Players Total Salaries2 182 500 $
Coaches Total Salaries5 850 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses27 024 088 $
Farm Year To Date Expenses1 011 318 $
Pro Salary Cap To Date25 387 740 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue49 040 289 $
Farm Estimated Season Revenue3 068 928 $
Pro Remaining Season Days74
Pro Expenses Per Days730 909 $
Pro Estimated Expenses54 087 266 $
Farm Remaining Season Days74
Farm Expenses Per Days27 568 $
Farm Estimated Expenses2 040 032 $
Estimated Season Expenses56 127 298 $
Season Salary Cap75 400 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $6 600 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 23 400 000 $
Current Bank Account33 984 188 $
Projected Bank Account29 966 107 $

Pro Players Salaries

Evgenii Dadonov 6 200 000 $ (5)
-Salary Remaining : 4 170 909 $
John Gibson 5 700 000 $ (3)
-Salary Remaining : 3 834 545 $
Jaden Schwartz 5 500 000 $ (1)
-Salary Remaining : 3 700 000 $
Oscar Klefbom 5 500 000 $ (4)
-Salary Remaining : 3 700 000 $
Derek Stepan (Out of Payroll) 5 000 000 $ (1)
-Salary Remaining : 3 363 636 $
Clayton Keller 4 750 000 $ (1)
-Salary Remaining : 3 195 455 $
Sami Vatanen 4 750 000 $ (3)
-Salary Remaining : 3 195 455 $
Connor Brown 4 500 000 $ (4)
-Salary Remaining : 3 027 273 $
Adam Henrique 4 500 000 $ (4)
-Salary Remaining : 3 027 273 $
Nazem Kadri 4 250 000 $ (4)
-Salary Remaining : 2 859 091 $
Kris Russell 3 750 000 $ (3)
-Salary Remaining : 2 522 727 $
Ian Cole 3 600 000 $ (4)
-Salary Remaining : 2 421 818 $
Martin Necas 3 500 000 $ (1)
-Salary Remaining : 2 354 545 $
Ryan Graves 3 500 000 $ (2)
-Salary Remaining : 2 354 545 $
Patric Hornqvist 3 500 000 $ (4)
-Salary Remaining : 2 354 545 $
Matt Calvert 3 250 000 $ (3)
-Salary Remaining : 2 186 364 $
Colton Sissons 2 650 000 $ (3)
-Salary Remaining : 1 782 727 $
Ryan Miller 2 500 000 $ (2)
-Salary Remaining : 1 681 818 $
Jay Beagle 1 500 000 $ (3)
-Salary Remaining : 1 009 091 $
Cale Makar 1 200 000 $ (2)
-Salary Remaining : 807 273 $
Tyler Pitlick 800 000 $ (1)
-Salary Remaining : 538 182 $
Total Pro Players21
Salary Commitment
Year 41 : 80 400 000 $
Year 42 : 60 850 000 $
Year 43 : 53 650 000 $
Year 44 : 32 050 000 $
Salary Average Commitment
Year 41 : 76 050 000 $
Year 42 : 56 500 000 $
Year 43 : 52 950 000 $
Year 44 : 31 350 000 $
Salary Cap with 1 Way Contract
Year 41 : 80 400 000 $
Year 42 : 60 850 000 $
Year 43 : 53 650 000 $
Year 44 : 32 050 000 $

Farm Players Salaries

Justin Schultz 400 000 $ (3)
Salary Remaining : 269 091 $
Carl Gunnarsson 175 000 $ (2)
Salary Remaining : 117 727 $
Zack MacEwen 125 000 $ (5)
Salary Remaining : 84 091 $
John Hayden 120 000 $ (1)
Salary Remaining : 80 727 $
Stuart Percy 120 000 $ (2)
Salary Remaining : 80 727 $
Charlie Lindgren 100 000 $ (1)
Salary Remaining : 67 273 $
Jyrki Jokipakka 100 000 $ (2)
Salary Remaining : 67 273 $
Brendan Ranford 100 000 $ (2)
Salary Remaining : 67 273 $
Joseph Blandisi 95 000 $ (2)
Salary Remaining : 63 909 $
Brendan Perlini 92 500 $ (4)
Salary Remaining : 62 227 $
Calle Rosen 90 000 $ (1)
Salary Remaining : 60 545 $
Ty Rattie 80 000 $ (2)
Salary Remaining : 53 818 $
Alexandre Carrier 80 000 $ (1)
Salary Remaining : 53 818 $
Brett Seney 80 000 $ (5)
Salary Remaining : 53 818 $
Lance Bouma 75 000 $ (1)
Salary Remaining : 50 455 $
Miikka Salomaki 75 000 $ (3)
Salary Remaining : 50 455 $
Christoffer Ehn 72 500 $ (3)
Salary Remaining : 48 773 $
Calvin Thurkauf 72 500 $ (2)
Salary Remaining : 48 773 $
Dakota Mermis 65 000 $ (1)
Salary Remaining : 43 727 $
Alexander Khokhlachev 65 000 $ (1)
Salary Remaining : 43 727 $
Total Farm Players20
Salary Commitment
Year 41 : 2 182 500 $
Year 42 : 1 587 500 $
Year 43 : 845 000 $
Year 44 : 297 500 $
Salary Average Commitment
Year 41 : 2 182 500 $
Year 42 : 1 587 500 $
Year 43 : 867 500 $
Year 44 : 297 500 $

Nunavut Mystery



Arena Capacity - Ticket Price
Attendance - %

Arena NameNunavut Dome
Level 1: 6000 - 130 $ - 4 778 - 79,63%
Level 2: 5000 - 80 $ - 4 276 - 85,52%
Level 3: 2250 - 55 $ - 1 951 - 86,69%
Level 4: 4000 - 40 $ - 2 913 - 72,81%
Luxury : 1250 - 240 $ - 1 223 - 97,85%
Total Capacity :18500
Farm
Farm Level 1: 2000 - 35 $ - 1 986 - 99,31%
Farm Level 2: 1000 - 15 $ - 993 - 99,28%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %15 140 - 81,84%
Average Income per Game1 776 603 $
Year to Date Revenue24 872 448 $
Farm
Home Games Left27
Average Attendance - %2 979 - 99,30%
Average Income per Game101 288 $
Year to Date Revenue1 418 034 $

Expense

Pro Players Total Salaries80 575 000 $
Farm Players Total Salaries2 187 500 $
Coaches Total Salaries3 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses27 479 549 $
Farm Year To Date Expenses872 774 $
Pro Salary Cap To Date26 265 905 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue47 968 293 $
Farm Estimated Season Revenue2 734 780 $
Pro Remaining Season Days74
Pro Expenses Per Days759 773 $
Pro Estimated Expenses56 223 202 $
Farm Remaining Season Days74
Farm Expenses Per Days24 432 $
Farm Estimated Expenses1 807 968 $
Estimated Season Expenses58 031 170 $
Season Salary Cap80 575 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $1 425 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 28 575 000 $
Current Bank Account5 467 282 $
Projected Bank Account(1 860 815 $)

Pro Players Salaries

Alex Ovechkin 10 000 000 $ (4)
-Salary Remaining : 6 727 273 $
Anze Kopitar 9 250 000 $ (3)
-Salary Remaining : 6 222 727 $
Evgeni Malkin 8 250 000 $ (3)
-Salary Remaining : 5 550 000 $
Drew Doughty 6 500 000 $ (4)
-Salary Remaining : 4 372 727 $
Ryan McDonagh 6 000 000 $ (2)
-Salary Remaining : 4 036 364 $
Max Pacioretty 5 750 000 $ (1)
-Salary Remaining : 3 868 182 $
Ben Bishop 5 000 000 $ (4)
-Salary Remaining : 3 363 636 $
Yanni Gourde 4 500 000 $ (1)
-Salary Remaining : 3 027 273 $
Brendan Gallagher 4 375 000 $ (2)
-Salary Remaining : 2 943 182 $
Erik Haula 3 200 000 $ (4)
-Salary Remaining : 2 152 727 $
Justin Faulk 2 800 000 $ (1)
-Salary Remaining : 1 883 636 $
Ilya Kovalchuk 2 500 000 $ (2)
-Salary Remaining : 1 681 818 $
Michael Stone 2 500 000 $ (1)
-Salary Remaining : 1 681 818 $
Dan Hamhuis 2 000 000 $ (4)
-Salary Remaining : 1 345 455 $
Carl Hagelin 1 500 000 $ (3)
-Salary Remaining : 1 009 091 $
Mike Smith 1 500 000 $ (4)
-Salary Remaining : 1 009 091 $
Pierre-Edouard Bellemare 1 500 000 $ (5)
-Salary Remaining : 1 009 091 $
Riley Sheahan 1 250 000 $ (5)
-Salary Remaining : 840 909 $
Justin Williams 1 200 000 $ (1)
-Salary Remaining : 807 273 $
Erik Gudbranson 1 000 000 $ (5)
-Salary Remaining : 672 727 $
Total Pro Players20
Salary Commitment
Year 41 : 80 575 000 $
Year 42 : 63 825 000 $
Year 43 : 50 950 000 $
Year 44 : 31 950 000 $
Salary Average Commitment
Year 41 : 88 575 000 $
Year 42 : 71 825 000 $
Year 43 : 58 950 000 $
Year 44 : 38 950 000 $
Salary Cap with 1 Way Contract
Year 41 : 80 575 000 $
Year 42 : 63 825 000 $
Year 43 : 50 950 000 $
Year 44 : 31 950 000 $

Farm Players Salaries

Corey Perry 230 000 $ (2)
Salary Remaining : 154 727 $
Louis Domingue 120 000 $ (1)
Salary Remaining : 80 727 $
David Backes 95 000 $ (5)
Salary Remaining : 63 909 $
Libor Sulak 95 000 $ (2)
Salary Remaining : 63 909 $
Simon Despres 95 000 $ (2)
Salary Remaining : 63 909 $
Greg Pateryn 95 000 $ (5)
Salary Remaining : 63 909 $
Scottie Upshall 95 000 $ (2)
Salary Remaining : 63 909 $
Marc Methot 95 000 $ (2)
Salary Remaining : 63 909 $
Keegan Lowe 92 500 $ (3)
Salary Remaining : 62 227 $
Charles Hudon 90 000 $ (4)
Salary Remaining : 60 545 $
Mike McKenna 85 000 $ (1)
Salary Remaining : 57 182 $
Mark Arcobello 75 000 $ (1)
Salary Remaining : 50 455 $
Jason Garrison 75 000 $ (1)
Salary Remaining : 50 455 $
Andrew Agozzino 75 000 $ (4)
Salary Remaining : 50 455 $
Colin Wilson 75 000 $ (4)
Salary Remaining : 50 455 $
Jeremy Smith 75 000 $ (1)
Salary Remaining : 50 455 $
Kevin Boyle 70 000 $ (5)
Salary Remaining : 47 091 $
Kyle Baun 70 000 $ (5)
Salary Remaining : 47 091 $
Steven Santini 70 000 $ (4)
Salary Remaining : 47 091 $
Luke Gazdic 70 000 $ (4)
Salary Remaining : 47 091 $
Klas Dahlbeck 70 000 $ (4)
Salary Remaining : 47 091 $
Teemu Hartikainen 55 000 $ (3)
Salary Remaining : 37 000 $
Mike Vecchione 55 000 $ (1)
Salary Remaining : 37 000 $
Dominic Turgeon 55 000 $ (3)
Salary Remaining : 37 000 $
Giovanni Fiore 55 000 $ (3)
Salary Remaining : 37 000 $
Ken Appleby 55 000 $ (3)
Salary Remaining : 37 000 $
Total Farm Players26
Salary Commitment
Year 41 : 2 187 500 $
Year 42 : 1 702 500 $
Year 43 : 1 092 500 $
Year 44 : 780 000 $
Salary Average Commitment
Year 41 : 2 017 500 $
Year 42 : 1 532 500 $
Year 43 : 922 500 $
Year 44 : 610 000 $

Ottawa Lumberjacks

Ottawa Lumberjacks is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 7000 - 110 $ - 6 458 - 92,26%
Level 2: 6000 - 65 $ - 5 550 - 92,50%
Level 3: 3000 - 40 $ - 2 772 - 92,41%
Level 4: 5000 - 25 $ - 4 729 - 94,59%
Luxury : 2000 - 190 $ - 1 754 - 87,69%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 993 - 99,66%
Farm Level 2: 1000 - 15 $ - 999 - 99,92%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %21 264 - 92,45%
Average Income per Game1 960 220 $
Year to Date Revenue29 403 294 $
Farm
Home Games Left27
Average Attendance - %2 992 - 99,75%
Average Income per Game101 698 $
Year to Date Revenue1 423 770 $

Expense

Pro Players Total Salaries82 950 000 $
Farm Players Total Salaries2 215 000 $
Coaches Total Salaries8 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses28 315 439 $
Farm Year To Date Expenses1 617 192 $
Pro Salary Cap To Date26 351 819 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue50 965 710 $
Farm Estimated Season Revenue2 745 842 $
Pro Remaining Season Days74
Pro Expenses Per Days808 636 $
Pro Estimated Expenses59 839 064 $
Farm Remaining Season Days74
Farm Expenses Per Days42 864 $
Farm Estimated Expenses3 171 936 $
Estimated Season Expenses63 011 000 $
Season Salary Cap82 950 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $-950 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 30 950 000 $
Current Bank Account75 219 565 $
Projected Bank Account65 920 117 $

Pro Players Salaries

Roman Josi 8 500 000 $ (5)
-Salary Remaining : 5 718 182 $
Alex Pietrangelo 8 000 000 $ (5)
-Salary Remaining : 5 381 818 $
David Pastrnak 7 750 000 $ (2)
-Salary Remaining : 5 213 636 $
Mika Zibanejad 7 250 000 $ (3)
-Salary Remaining : 4 877 273 $
Carey Price 6 250 000 $ (1)
-Salary Remaining : 4 204 545 $
Teuvo Teravainen 6 250 000 $ (4)
-Salary Remaining : 4 204 545 $
Alexander Edler 5 500 000 $ (4)
-Salary Remaining : 3 700 000 $
Darnell Nurse 5 250 000 $ (5)
-Salary Remaining : 3 531 818 $
Jean-Gabriel Pageau 4 500 000 $ (3)
-Salary Remaining : 3 027 273 $
Victor Olofsson 3 750 000 $ (5)
-Salary Remaining : 2 522 727 $
Andre Burakovsky 3 250 000 $ (2)
-Salary Remaining : 2 186 364 $
Blake Coleman 3 000 000 $ (1)
-Salary Remaining : 2 018 182 $
Casey Cizikas 2 500 000 $ (2)
-Salary Remaining : 1 681 818 $
Joel Edmundson 2 000 000 $ (4)
-Salary Remaining : 1 345 455 $
Kevin Labanc 1 500 000 $ (1)
-Salary Remaining : 1 009 091 $
Dominik Kubalik 1 200 000 $ (2)
-Salary Remaining : 807 273 $
Josh Archibald 1 200 000 $ (4)
-Salary Remaining : 807 273 $
Igor Shesterkin 1 200 000 $ (2)
-Salary Remaining : 807 273 $
Calvin Petersen 1 100 000 $ (5)
-Salary Remaining : 740 000 $
Oskar Lindblom 1 000 000 $ (3)
-Salary Remaining : 672 727 $
Cedric Paquette 1 000 000 $ (3)
-Salary Remaining : 672 727 $
Dillon Simpson 500 000 $ (1)
-Salary Remaining : 336 364 $
Robbie Russo 500 000 $ (1)
-Salary Remaining : 336 364 $
Total Pro Players23
Salary Commitment
Year 41 : 82 950 000 $
Year 42 : 71 200 000 $
Year 43 : 55 300 000 $
Year 44 : 41 550 000 $
Salary Average Commitment
Year 41 : 61 400 000 $
Year 42 : 55 400 000 $
Year 43 : 40 900 000 $
Year 44 : 27 150 000 $
Salary Cap with 1 Way Contract
Year 41 : 82 950 000 $
Year 42 : 71 200 000 $
Year 43 : 55 300 000 $
Year 44 : 41 550 000 $

Farm Players Salaries

Jordan Greenway 200 000 $ (5)
Salary Remaining : 134 545 $
Alexandre Texier 190 000 $ (5)
Salary Remaining : 127 818 $
Carter Hutton 150 000 $ (3)
Salary Remaining : 100 909 $
Mario Ferraro 120 000 $ (2)
Salary Remaining : 80 727 $
Riley Stillman 95 000 $ (5)
Salary Remaining : 63 909 $
Anthony Bitetto 95 000 $ (5)
Salary Remaining : 63 909 $
Jack Studnicka 90 000 $ (2)
Salary Remaining : 60 545 $
Morgan Frost 90 000 $ (2)
Salary Remaining : 60 545 $
Rasmus Asplund 90 000 $ (2)
Salary Remaining : 60 545 $
Derek MacKenzie 90 000 $ (1)
Salary Remaining : 60 545 $
Kevin Connauton 90 000 $ (1)
Salary Remaining : 60 545 $
Ben Gleason 80 000 $ (5)
Salary Remaining : 53 818 $
Gabriel Bourque 80 000 $ (1)
Salary Remaining : 53 818 $
Ryan MacInnis 80 000 $ (2)
Salary Remaining : 53 818 $
Joey Anderson 80 000 $ (5)
Salary Remaining : 53 818 $
Josh Mahura 80 000 $ (5)
Salary Remaining : 53 818 $
Logan O'Connor 80 000 $ (5)
Salary Remaining : 53 818 $
J.T. Brown 75 000 $ (1)
Salary Remaining : 50 455 $
Kevin Roy 75 000 $ (3)
Salary Remaining : 50 455 $
Brandon Hagel 75 000 $ (2)
Salary Remaining : 50 455 $
Christian Folin 70 000 $ (2)
Salary Remaining : 47 091 $
Kyle Rau 70 000 $ (4)
Salary Remaining : 47 091 $
Jani Hakanpaa 70 000 $ (1)
Salary Remaining : 47 091 $
Total Farm Players23
Salary Commitment
Year 41 : 2 215 000 $
Year 42 : 1 810 000 $
Year 43 : 1 195 000 $
Year 44 : 970 000 $
Salary Average Commitment
Year 41 : 1 682 500 $
Year 42 : 1 297 500 $
Year 43 : 927 500 $
Year 44 : 702 500 $

Quebec Nordiques

Quebec Nordiques is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Vidéotron
Level 1: 7000 - 100 $ - 6 645 - 94,92%
Level 2: 6000 - 70 $ - 5 535 - 92,26%
Level 3: 3000 - 60 $ - 1 760 - 58,66%
Level 4: 5000 - 30 $ - 4 623 - 92,47%
Luxury : 2000 - 210 $ - 1 445 - 72,25%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 50 $ - 1 499 - 74,95%
Farm Level 2: 1000 - 25 $ - 647 - 64,71%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %20 008 - 86,99%
Average Income per Game1 919 631 $
Year to Date Revenue26 874 840 $
Farm
Home Games Left27
Average Attendance - %2 146 - 71,53%
Average Income per Game109 348 $
Year to Date Revenue1 530 870 $

Expense

Pro Players Total Salaries51 748 000 $
Farm Players Total Salaries3 457 500 $
Coaches Total Salaries7 775 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses20 439 348 $
Farm Year To Date Expenses1 318 816 $
Pro Salary Cap To Date18 222 072 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue51 830 049 $
Farm Estimated Season Revenue2 952 392 $
Pro Remaining Season Days74
Pro Expenses Per Days532 027 $
Pro Estimated Expenses39 369 998 $
Farm Remaining Season Days74
Farm Expenses Per Days40 523 $
Farm Estimated Expenses2 998 702 $
Estimated Season Expenses42 368 700 $
Season Salary Cap51 748 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $30 252 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ -252 000 $
Current Bank Account71 205 092 $
Projected Bank Account83 618 833 $

Pro Players Salaries

Brandon Davidson 10 000 000 $ (2)
-Salary Remaining : 6 727 273 $
Nathan Lawson 10 000 000 $ (2)
-Salary Remaining : 6 727 273 $
Mark Barberio (Out of Payroll) 8 000 000 $ (2)
-Salary Remaining : 5 381 818 $
Tom Wilson 5 750 000 $ (5)
-Salary Remaining : 3 868 182 $
Matt Hackett 5 000 000 $ (1)
-Salary Remaining : 3 363 636 $
Antoine Roussel 3 000 000 $ (4)
-Salary Remaining : 2 018 182 $
Stephen Johns 2 500 000 $ (1)
-Salary Remaining : 1 681 818 $
Micheal Haley 1 400 000 $ (3)
-Salary Remaining : 941 818 $
Luke Witkowski 1 248 000 $ (4)
-Salary Remaining : 839 564 $
Dominic Toninato 1 000 000 $ (3)
-Salary Remaining : 672 727 $
Milan Lucic 1 000 000 $ (1)
-Salary Remaining : 672 727 $
Cody Goloubef 950 000 $ (2)
-Salary Remaining : 639 091 $
Mathieu Perreault 950 000 $ (3)
-Salary Remaining : 639 091 $
Ryan Poehling 800 000 $ (3)
-Salary Remaining : 538 182 $
Christopher Gibson 800 000 $ (1)
-Salary Remaining : 538 182 $
Zac Rinaldo 800 000 $ (4)
-Salary Remaining : 538 182 $
Brandon Manning 750 000 $ (5)
-Salary Remaining : 504 545 $
Mike Condon 750 000 $ (5)
-Salary Remaining : 504 545 $
Tyler Bunz 750 000 $ (5)
-Salary Remaining : 504 545 $
Dale Weise 750 000 $ (5)
-Salary Remaining : 504 545 $
Jansen Harkins 750 000 $ (2)
-Salary Remaining : 504 545 $
Nikolai Knyzhov 700 000 $ (2)
-Salary Remaining : 470 909 $
Lucas Carlsson (Out of Payroll) 700 000 $ (2)
-Salary Remaining : 470 909 $
Joel Persson 700 000 $ (2)
-Salary Remaining : 470 909 $
Scott Sabourin 700 000 $ (2)
-Salary Remaining : 470 909 $
Maxime Lagace (Out of Payroll) 700 000 $ (3)
-Salary Remaining : 470 909 $
Joakim Nygard 700 000 $ (2)
-Salary Remaining : 470 909 $
Total Pro Players27
Salary Commitment
Year 41 : 61 148 000 $
Year 42 : 51 848 000 $
Year 43 : 18 648 000 $
Year 44 : 13 798 000 $
Salary Average Commitment
Year 41 : 23 900 000 $
Year 42 : 19 100 000 $
Year 43 : 14 100 000 $
Year 44 : 9 300 000 $
Salary Cap with 1 Way Contract
Year 41 : 61 148 000 $
Year 42 : 51 848 000 $
Year 43 : 18 648 000 $
Year 44 : 13 798 000 $

Farm Players Salaries

Jamie McGinn 1 000 000 $ (2)
Salary Remaining : 672 727 $
Andrei Chibisov 500 000 $ (3)
Salary Remaining : 336 364 $
Matt Moulson 500 000 $ (1)
Salary Remaining : 336 364 $
Kyle Brodziak 115 000 $ (2)
Salary Remaining : 77 364 $
Adam McQuaid 100 000 $ (5)
Salary Remaining : 67 273 $
Gabriel Carlsson 87 500 $ (1)
Salary Remaining : 58 864 $
Ryan Kesler 80 000 $ (1)
Salary Remaining : 53 818 $
Alexey Marchenko 75 000 $ (5)
Salary Remaining : 50 455 $
Garrett Wilson 75 000 $ (5)
Salary Remaining : 50 455 $
Vojtech Mozik 75 000 $ (5)
Salary Remaining : 50 455 $
Darren Dietz 75 000 $ (5)
Salary Remaining : 50 455 $
Michael Bournival 75 000 $ (5)
Salary Remaining : 50 455 $
Brandon Gormley 70 000 $ (5)
Salary Remaining : 47 091 $
Egor Korshkov 70 000 $ (2)
Salary Remaining : 47 091 $
Michal Neuvirth 70 000 $ (2)
Salary Remaining : 47 091 $
Thomas Vanek 70 000 $ (1)
Salary Remaining : 47 091 $
Justin Kloos 70 000 $ (5)
Salary Remaining : 47 091 $
Tyler Wotherspoon 70 000 $ (5)
Salary Remaining : 47 091 $
Alexandre Grenier 70 000 $ (4)
Salary Remaining : 47 091 $
Michael McCarron 70 000 $ (4)
Salary Remaining : 47 091 $
Samuel Henley 70 000 $ (1)
Salary Remaining : 47 091 $
Dmitrij Jaskin 70 000 $ (4)
Salary Remaining : 47 091 $
Total Farm Players22
Salary Commitment
Year 41 : 3 457 500 $
Year 42 : 2 650 000 $
Year 43 : 1 395 000 $
Year 44 : 895 000 $
Salary Average Commitment
Year 41 : 1 427 500 $
Year 42 : 1 090 000 $
Year 43 : 825 000 $
Year 44 : 775 000 $

Regina Pats



Arena Capacity - Ticket Price
Attendance - %

Arena NameVodka Center
Level 1: 7000 - 140 $ - 4 554 - 65,05%
Level 2: 6000 - 90 $ - 3 759 - 62,65%
Level 3: 3000 - 50 $ - 2 083 - 69,43%
Level 4: 5000 - 40 $ - 2 912 - 58,24%
Luxury : 2000 - 220 $ - 1 374 - 68,72%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 995 - 99,76%
Farm Level 2: 1000 - 15 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %14 682 - 63,83%
Average Income per Game1 798 556 $
Year to Date Revenue25 179 780 $
Farm
Home Games Left26
Average Attendance - %2 995 - 99,84%
Average Income per Game101 798 $
Year to Date Revenue1 526 976 $

Expense

Pro Players Total Salaries55 550 000 $
Farm Players Total Salaries3 072 500 $
Coaches Total Salaries5 550 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses19 726 378 $
Farm Year To Date Expenses1 192 003 $
Pro Salary Cap To Date18 089 998 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue48 561 004 $
Farm Estimated Season Revenue2 646 758 $
Pro Remaining Season Days74
Pro Expenses Per Days550 455 $
Pro Estimated Expenses40 733 670 $
Farm Remaining Season Days74
Farm Expenses Per Days32 932 $
Farm Estimated Expenses2 436 968 $
Estimated Season Expenses43 170 638 $
Season Salary Cap55 550 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $26 450 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 3 550 000 $
Current Bank Account79 858 505 $
Projected Bank Account87 895 629 $

Pro Players Salaries

Alex DeBrincat 6 200 000 $ (2)
-Salary Remaining : 4 170 909 $
Nick Schmaltz 4 750 000 $ (4)
-Salary Remaining : 3 195 455 $
Jaccob Slavin 4 500 000 $ (2)
-Salary Remaining : 3 027 273 $
Miro Heiskanen 4 500 000 $ (4)
-Salary Remaining : 3 027 273 $
Jakub Vrana 3 350 000 $ (4)
-Salary Remaining : 2 253 636 $
Joonas Korpisalo 3 250 000 $ (3)
-Salary Remaining : 2 186 364 $
Kiefer Sherwood 3 000 000 $ (2)
-Salary Remaining : 2 018 182 $
Roope Hintz 2 700 000 $ (2)
-Salary Remaining : 1 816 364 $
Ondrej Kase 2 350 000 $ (1)
-Salary Remaining : 1 580 909 $
Marcus Pettersson 2 300 000 $ (3)
-Salary Remaining : 1 547 273 $
Vince Dunn 2 250 000 $ (3)
-Salary Remaining : 1 513 636 $
Robert Thomas 2 200 000 $ (3)
-Salary Remaining : 1 480 000 $
Philippe Myers 2 100 000 $ (2)
-Salary Remaining : 1 412 727 $
Mikhail Sergachev 2 000 000 $ (1)
-Salary Remaining : 1 345 455 $
Erik Cernak 2 000 000 $ (5)
-Salary Remaining : 1 345 455 $
Ryan Donato 1 750 000 $ (3)
-Salary Remaining : 1 177 273 $
Elvis Merzlikins 1 200 000 $ (2)
-Salary Remaining : 807 273 $
Vladislav Gavrikov 1 200 000 $ (2)
-Salary Remaining : 807 273 $
Emil Bemstrom 950 000 $ (2)
-Salary Remaining : 639 091 $
Danton Heinen 900 000 $ (5)
-Salary Remaining : 605 455 $
Blake Lizotte 900 000 $ (5)
-Salary Remaining : 605 455 $
Isac Lundestrom 700 000 $ (5)
-Salary Remaining : 470 909 $
Eric Comrie 500 000 $ (1)
-Salary Remaining : 336 364 $
Total Pro Players23
Salary Commitment
Year 41 : 55 550 000 $
Year 42 : 50 700 000 $
Year 43 : 28 850 000 $
Year 44 : 17 100 000 $
Salary Average Commitment
Year 41 : 44 550 000 $
Year 42 : 39 700 000 $
Year 43 : 22 700 000 $
Year 44 : 12 150 000 $
Salary Cap with 1 Way Contract
Year 41 : 55 550 000 $
Year 42 : 50 700 000 $
Year 43 : 28 850 000 $
Year 44 : 17 100 000 $

Farm Players Salaries

Maxim Mamin 900 000 $ (1)
Salary Remaining : 605 455 $
Markus Nutivaara 220 000 $ (1)
Salary Remaining : 148 000 $
Daniel Sprong 125 000 $ (1)
Salary Remaining : 84 091 $
Gustav Forsling 120 000 $ (1)
Salary Remaining : 80 727 $
Lias Andersson 110 000 $ (2)
Salary Remaining : 74 000 $
Alex Formenton 90 000 $ (3)
Salary Remaining : 60 545 $
Eeli Tolvanen 90 000 $ (3)
Salary Remaining : 60 545 $
Cale Fleury 85 000 $ (2)
Salary Remaining : 57 182 $
Liam Foudy 85 000 $ (2)
Salary Remaining : 57 182 $
Givani Smith 80 000 $ (2)
Salary Remaining : 53 818 $
Brandon Gignac 70 000 $ (5)
Salary Remaining : 47 091 $
Dennis Cholowski 70 000 $ (5)
Salary Remaining : 47 091 $
Noah Gregor 70 000 $ (2)
Salary Remaining : 47 091 $
Lukas Vejdemo 70 000 $ (2)
Salary Remaining : 47 091 $
David Kase 70 000 $ (2)
Salary Remaining : 47 091 $
Brennan Menell 70 000 $ (2)
Salary Remaining : 47 091 $
Trent Frederic 70 000 $ (5)
Salary Remaining : 47 091 $
Mikey Anderson 70 000 $ (2)
Salary Remaining : 47 091 $
Anton Lindholm 70 000 $ (1)
Salary Remaining : 47 091 $
Timothy Gettinger 70 000 $ (5)
Salary Remaining : 47 091 $
Kristian Vesalainen 70 000 $ (5)
Salary Remaining : 47 091 $
Oliver Kylington 70 000 $ (4)
Salary Remaining : 47 091 $
Vitaly Abramov 70 000 $ (5)
Salary Remaining : 47 091 $
Kole Sherwood 70 000 $ (5)
Salary Remaining : 47 091 $
Spencer Martin 70 000 $ (4)
Salary Remaining : 47 091 $
John Quenneville 62 500 $ (1)
Salary Remaining : 42 045 $
Patrick Sieloff 55 000 $ (3)
Salary Remaining : 37 000 $
Total Farm Players27
Salary Commitment
Year 41 : 3 072 500 $
Year 42 : 1 575 000 $
Year 43 : 865 000 $
Year 44 : 630 000 $
Salary Average Commitment
Year 41 : 1 977 500 $
Year 42 : 1 325 000 $
Year 43 : 815 000 $
Year 44 : 580 000 $

San Jose Rhinos



Arena Capacity - Ticket Price
Attendance - %

Arena NameSan Jose Arena
Level 1: 7000 - 91 $ - 6 695 - 95,65%
Level 2: 6000 - 56 $ - 5 565 - 92,75%
Level 3: 3000 - 35 $ - 2 898 - 96,60%
Level 4: 5000 - 19 $ - 4 890 - 97,79%
Luxury : 2000 - 181 $ - 1 837 - 91,85%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 15 $ - 995 - 99,51%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %21 885 - 95,15%
Average Income per Game1 737 316 $
Year to Date Revenue24 322 423 $
Farm
Home Games Left27
Average Attendance - %2 995 - 99,84%
Average Income per Game101 911 $
Year to Date Revenue1 426 758 $

Expense

Pro Players Total Salaries81 625 000 $
Farm Players Total Salaries2 050 000 $
Coaches Total Salaries7 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses27 785 456 $
Farm Year To Date Expenses1 660 637 $
Pro Salary Cap To Date26 453 629 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue46 907 530 $
Farm Estimated Season Revenue2 751 605 $
Pro Remaining Season Days74
Pro Expenses Per Days778 409 $
Pro Estimated Expenses57 602 266 $
Farm Remaining Season Days74
Farm Expenses Per Days45 909 $
Farm Estimated Expenses3 397 266 $
Estimated Season Expenses60 999 532 $
Season Salary Cap81 625 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $375 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 29 625 000 $
Current Bank Account25 670 921 $
Projected Bank Account14 330 524 $

Pro Players Salaries

Brent Burns 8 500 000 $ (2)
-Salary Remaining : 5 718 182 $
Nicklas Backstrom 8 000 000 $ (4)
-Salary Remaining : 5 381 818 $
Evander Kane 6 500 000 $ (4)
-Salary Remaining : 4 372 727 $
Zach Werenski 6 000 000 $ (3)
-Salary Remaining : 4 036 364 $
Filip Forsberg 6 000 000 $ (3)
-Salary Remaining : 4 036 364 $
Charlie McAvoy 5 500 000 $ (2)
-Salary Remaining : 3 700 000 $
Brock Nelson 5 500 000 $ (4)
-Salary Remaining : 3 700 000 $
Darcy Kuemper 5 500 000 $ (2)
-Salary Remaining : 3 700 000 $
Tyler Toffoli 4 500 000 $ (5)
-Salary Remaining : 3 027 273 $
Carl Soderberg 4 000 000 $ (1)
-Salary Remaining : 2 690 909 $
Alec Martinez 3 750 000 $ (3)
-Salary Remaining : 2 522 727 $
Oliver Bjorkstrand 3 175 000 $ (3)
-Salary Remaining : 2 135 909 $
Marcus Foligno 2 750 000 $ (1)
-Salary Remaining : 1 850 000 $
Mark Borowiecki 2 000 000 $ (3)
-Salary Remaining : 1 345 455 $
Jonathan Bernier 2 000 000 $ (5)
-Salary Remaining : 1 345 455 $
Joakim Nordstrom 1 500 000 $ (3)
-Salary Remaining : 1 009 091 $
Jordan Martinook 1 500 000 $ (2)
-Salary Remaining : 1 009 091 $
Blake Comeau 1 500 000 $ (4)
-Salary Remaining : 1 009 091 $
Brendan Guhle 1 200 000 $ (2)
-Salary Remaining : 807 273 $
Nick Caamano 850 000 $ (2)
-Salary Remaining : 571 818 $
Korbinian Holzer 700 000 $ (2)
-Salary Remaining : 470 909 $
Mark McNeill 700 000 $ (4)
-Salary Remaining : 470 909 $
Total Pro Players22
Salary Commitment
Year 41 : 81 625 000 $
Year 42 : 74 875 000 $
Year 43 : 51 125 000 $
Year 44 : 28 700 000 $
Salary Average Commitment
Year 41 : 82 375 000 $
Year 42 : 75 625 000 $
Year 43 : 52 225 000 $
Year 44 : 31 000 000 $
Salary Cap with 1 Way Contract
Year 41 : 81 625 000 $
Year 42 : 74 875 000 $
Year 43 : 51 125 000 $
Year 44 : 28 700 000 $

Farm Players Salaries

Zack Smith 250 000 $ (1)
Salary Remaining : 168 182 $
Trevor van Riemsdyk 200 000 $ (2)
Salary Remaining : 134 545 $
Conor Timmins 100 000 $ (2)
Salary Remaining : 67 273 $
Zack Mitchell 100 000 $ (3)
Salary Remaining : 67 273 $
Troy Brouwer 100 000 $ (1)
Salary Remaining : 67 273 $
Fredrik Claesson 100 000 $ (2)
Salary Remaining : 67 273 $
Jake Dotchin 100 000 $ (2)
Salary Remaining : 67 273 $
Curtis Valk 100 000 $ (4)
Salary Remaining : 67 273 $
Jack Rodewald 100 000 $ (2)
Salary Remaining : 67 273 $
Ryan Lomberg 100 000 $ (3)
Salary Remaining : 67 273 $
Alex Lyon 100 000 $ (2)
Salary Remaining : 67 273 $
Victor Antipin 90 000 $ (5)
Salary Remaining : 60 545 $
Jean-Sebastien Dea 70 000 $ (4)
Salary Remaining : 47 091 $
Jean-Francois Berube 70 000 $ (4)
Salary Remaining : 47 091 $
Taylor Leier 70 000 $ (4)
Salary Remaining : 47 091 $
Scott Kosmachuk 70 000 $ (4)
Salary Remaining : 47 091 $
Christoph Bertschy 70 000 $ (4)
Salary Remaining : 47 091 $
Andrey Pedan 70 000 $ (4)
Salary Remaining : 47 091 $
Mark Letestu 70 000 $ (4)
Salary Remaining : 47 091 $
Roman Will 70 000 $ (4)
Salary Remaining : 47 091 $
Remi Elie 50 000 $ (1)
Salary Remaining : 33 636 $
Total Farm Players21
Salary Commitment
Year 41 : 2 050 000 $
Year 42 : 1 650 000 $
Year 43 : 950 000 $
Year 44 : 750 000 $
Salary Average Commitment
Year 41 : 1 960 000 $
Year 42 : 1 560 000 $
Year 43 : 890 000 $
Year 44 : 660 000 $

Seattle Armada



Arena Capacity - Ticket Price
Attendance - %

Arena NameSkank-A-Feller Center
Level 1: 7000 - 110 $ - 6 635 - 94,78%
Level 2: 6000 - 70 $ - 5 586 - 93,11%
Level 3: 3000 - 40 $ - 2 815 - 93,82%
Level 4: 5000 - 30 $ - 4 475 - 89,51%
Luxury : 2000 - 210 $ - 1 453 - 72,66%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 40 $ - 1 986 - 99,29%
Farm Level 2: 1000 - 20 $ - 802 - 80,24%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %20 965 - 91,15%
Average Income per Game2 007 515 $
Year to Date Revenue28 105 212 $
Farm
Home Games Left27
Average Attendance - %2 788 - 92,94%
Average Income per Game114 579 $
Year to Date Revenue1 604 112 $

Expense

Pro Players Total Salaries53 050 000 $
Farm Players Total Salaries2 230 000 $
Coaches Total Salaries8 600 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses19 553 631 $
Farm Year To Date Expenses1 501 534 $
Pro Salary Cap To Date17 393 631 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue54 202 909 $
Farm Estimated Season Revenue3 093 645 $
Pro Remaining Season Days74
Pro Expenses Per Days542 273 $
Pro Estimated Expenses40 128 202 $
Farm Remaining Season Days74
Farm Expenses Per Days38 455 $
Farm Estimated Expenses2 845 670 $
Estimated Season Expenses42 973 872 $
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 Account82 000 797 $
Projected Bank Account96 323 479 $

Pro Players Salaries

Joel Kellman 10 000 000 $ (1)
-Salary Remaining : 6 727 273 $
Shea Theodore 5 500 000 $ (4)
-Salary Remaining : 3 700 000 $
Gaetan Haas 5 000 000 $ (4)
-Salary Remaining : 3 363 636 $
Kasimir Kaskisuo (Out of Payroll) 4 000 000 $ (4)
-Salary Remaining : 2 690 909 $
Nino Niederreiter 4 000 000 $ (2)
-Salary Remaining : 2 690 909 $
Yannick Weber 3 500 000 $ (3)
-Salary Remaining : 2 354 545 $
Andrew Ladd 3 000 000 $ (3)
-Salary Remaining : 2 018 182 $
Denis Gurianov 2 500 000 $ (5)
-Salary Remaining : 1 681 818 $
Corban Knight 2 500 000 $ (3)
-Salary Remaining : 1 681 818 $
Sam Steel 1 500 000 $ (5)
-Salary Remaining : 1 009 091 $
Filip Zadina 1 500 000 $ (5)
-Salary Remaining : 1 009 091 $
Max Comtois 1 400 000 $ (5)
-Salary Remaining : 941 818 $
Dante Fabbro 1 300 000 $ (3)
-Salary Remaining : 874 545 $
Adin Hill 1 200 000 $ (3)
-Salary Remaining : 807 273 $
Dillon Dube 1 200 000 $ (3)
-Salary Remaining : 807 273 $
Kirby Dach 1 200 000 $ (2)
-Salary Remaining : 807 273 $
Jeremy Lauzon 1 100 000 $ (5)
-Salary Remaining : 740 000 $
Connor Carrick 1 000 000 $ (3)
-Salary Remaining : 672 727 $
Cody Glass 1 000 000 $ (2)
-Salary Remaining : 672 727 $
Juuso Valimaki 1 000 000 $ (3)
-Salary Remaining : 672 727 $
Luke Kunin 950 000 $ (3)
-Salary Remaining : 639 091 $
Kyle Capobianco 750 000 $ (3)
-Salary Remaining : 504 545 $
Zane McIntyre 700 000 $ (5)
-Salary Remaining : 470 909 $
Dylan Gambrell 700 000 $ (3)
-Salary Remaining : 470 909 $
Xavier Ouellet 550 000 $ (3)
-Salary Remaining : 370 000 $
Total Pro Players25
Salary Commitment
Year 41 : 57 050 000 $
Year 42 : 47 050 000 $
Year 43 : 40 850 000 $
Year 44 : 23 200 000 $
Salary Average Commitment
Year 41 : 37 625 000 $
Year 42 : 37 125 000 $
Year 43 : 32 125 000 $
Year 44 : 15 100 000 $
Salary Cap with 1 Way Contract
Year 41 : 57 050 000 $
Year 42 : 47 050 000 $
Year 43 : 40 850 000 $
Year 44 : 23 200 000 $

Farm Players Salaries

Matiss Kivlenieks 450 000 $ (4)
Salary Remaining : 302 727 $
Egor Yakovlev 300 000 $ (2)
Salary Remaining : 201 818 $
Beau Bennett 200 000 $ (2)
Salary Remaining : 134 545 $
Thomas Hickey 200 000 $ (1)
Salary Remaining : 134 545 $
John Persson 100 000 $ (2)
Salary Remaining : 67 273 $
Jaret Anderson-Dolan 80 000 $ (5)
Salary Remaining : 53 818 $
Chris Bigras 75 000 $ (4)
Salary Remaining : 50 455 $
Dominik Uher 75 000 $ (4)
Salary Remaining : 50 455 $
Shane Prince 75 000 $ (4)
Salary Remaining : 50 455 $
Connor Brickley 75 000 $ (4)
Salary Remaining : 50 455 $
Tanner Kero 75 000 $ (4)
Salary Remaining : 50 455 $
Luke Johnson 70 000 $ (3)
Salary Remaining : 47 091 $
Cameron Gaunce 70 000 $ (5)
Salary Remaining : 47 091 $
Nicolas Beaudin 70 000 $ (2)
Salary Remaining : 47 091 $
CJ Suess 70 000 $ (2)
Salary Remaining : 47 091 $
Cameron Hughes 70 000 $ (2)
Salary Remaining : 47 091 $
Adam Brooks 70 000 $ (2)
Salary Remaining : 47 091 $
Kyle Criscuolo 55 000 $ (3)
Salary Remaining : 37 000 $
Nick Sorensen 50 000 $ (1)
Salary Remaining : 33 636 $
Total Farm Players19
Salary Commitment
Year 41 : 2 230 000 $
Year 42 : 1 980 000 $
Year 43 : 1 100 000 $
Year 44 : 975 000 $
Salary Average Commitment
Year 41 : 1 740 000 $
Year 42 : 1 490 000 $
Year 43 : 690 000 $
Year 44 : 575 000 $

St-Johns Desperados



Arena Capacity - Ticket Price
Attendance - %

Arena NameNewfie Center
Level 1: 7000 - 95 $ - 6 684 - 95,49%
Level 2: 6000 - 57 $ - 5 723 - 95,38%
Level 3: 3000 - 32 $ - 2 953 - 98,43%
Level 4: 5000 - 20 $ - 4 792 - 95,85%
Luxury : 2000 - 190 $ - 1 801 - 90,07%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 995 - 99,74%
Farm Level 2: 1000 - 15 $ - 999 - 99,90%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %21 954 - 95,45%
Average Income per Game1 792 574 $
Year to Date Revenue26 888 610 $
Farm
Home Games Left26
Average Attendance - %2 994 - 99,80%
Average Income per Game101 766 $
Year to Date Revenue1 526 496 $

Expense

Pro Players Total Salaries59 000 000 $
Farm Players Total Salaries2 162 500 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses20 524 542 $
Farm Year To Date Expenses989 813 $
Pro Salary Cap To Date19 215 459 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue46 606 924 $
Farm Estimated Season Revenue2 645 926 $
Pro Remaining Season Days74
Pro Expenses Per Days572 727 $
Pro Estimated Expenses42 381 798 $
Farm Remaining Season Days74
Farm Expenses Per Days28 750 $
Farm Estimated Expenses2 127 500 $
Estimated Season Expenses44 509 298 $
Season Salary Cap59 000 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $23 000 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 7 000 000 $
Current Bank Account101 900 750 $
Projected Bank Account106 644 302 $

Pro Players Salaries

Oliver Ekman-Larsson 8 000 000 $ (5)
-Salary Remaining : 5 381 818 $
Patrik Laine 6 750 000 $ (3)
-Salary Remaining : 4 540 909 $
Robin Lehner 6 250 000 $ (2)
-Salary Remaining : 4 204 545 $
Sean Monahan 6 250 000 $ (1)
-Salary Remaining : 4 204 545 $
Andrei Svechnikov 5 000 000 $ (3)
-Salary Remaining : 3 363 636 $
P.K. Subban 3 500 000 $ (1)
-Salary Remaining : 2 354 545 $
Jakob Chychrun 3 000 000 $ (1)
-Salary Remaining : 2 018 182 $
Pavel Zacha 2 750 000 $ (4)
-Salary Remaining : 1 850 000 $
Derek Forbort 2 750 000 $ (4)
-Salary Remaining : 1 850 000 $
Brett Howden 2 000 000 $ (5)
-Salary Remaining : 1 345 455 $
Max Jones 1 750 000 $ (5)
-Salary Remaining : 1 177 273 $
Kyle Clifford 1 600 000 $ (2)
-Salary Remaining : 1 076 364 $
Kailer Yamamoto 1 500 000 $ (2)
-Salary Remaining : 1 009 091 $
Drake Caggiula 1 500 000 $ (1)
-Salary Remaining : 1 009 091 $
Travis Sanheim 1 500 000 $ (1)
-Salary Remaining : 1 009 091 $
Zach Whitecloud 1 250 000 $ (3)
-Salary Remaining : 840 909 $
Matthew Highmore 1 000 000 $ (3)
-Salary Remaining : 672 727 $
Travis Boyd 1 000 000 $ (1)
-Salary Remaining : 672 727 $
Dmytro Timashov 900 000 $ (2)
-Salary Remaining : 605 455 $
Jon Gillies 750 000 $ (1)
-Salary Remaining : 504 545 $
Total Pro Players20
Salary Commitment
Year 41 : 59 000 000 $
Year 42 : 41 500 000 $
Year 43 : 31 250 000 $
Year 44 : 17 250 000 $
Salary Average Commitment
Year 41 : 53 450 000 $
Year 42 : 35 950 000 $
Year 43 : 26 100 000 $
Year 44 : 15 900 000 $
Salary Cap with 1 Way Contract
Year 41 : 59 000 000 $
Year 42 : 41 500 000 $
Year 43 : 31 250 000 $
Year 44 : 17 250 000 $

Farm Players Salaries

Casey Mittelstadt 250 000 $ (3)
Salary Remaining : 168 182 $
Adam Erne 175 000 $ (1)
Salary Remaining : 117 727 $
Noah Juulsen 150 000 $ (3)
Salary Remaining : 100 909 $
Barrett Hayton 120 000 $ (2)
Salary Remaining : 80 727 $
Adam Boqvist 120 000 $ (2)
Salary Remaining : 80 727 $
Paul Ladue 100 000 $ (4)
Salary Remaining : 67 273 $
Mark Visentin 95 000 $ (2)
Salary Remaining : 63 909 $
Michael Kapla 87 500 $ (1)
Salary Remaining : 58 864 $
Oliver Wahlstrom 87 500 $ (2)
Salary Remaining : 58 864 $
Dylan Ferguson 82 500 $ (3)
Salary Remaining : 55 500 $
Sean Malone 80 000 $ (1)
Salary Remaining : 53 818 $
Carter Verhaeghe 80 000 $ (2)
Salary Remaining : 53 818 $
Maxime Lajoie 72 500 $ (5)
Salary Remaining : 48 773 $
Jacob Middleton 72 500 $ (5)
Salary Remaining : 48 773 $
Eetu Luostarinen 70 000 $ (2)
Salary Remaining : 47 091 $
Patrick Brown 70 000 $ (2)
Salary Remaining : 47 091 $
Austin Poganski 70 000 $ (2)
Salary Remaining : 47 091 $
Tim Heed 65 000 $ (1)
Salary Remaining : 43 727 $
Anton Blidh 65 000 $ (1)
Salary Remaining : 43 727 $
Brendan Woods 50 000 $ (1)
Salary Remaining : 33 636 $
Casey Bailey 50 000 $ (1)
Salary Remaining : 33 636 $
Emile Poirier 50 000 $ (1)
Salary Remaining : 33 636 $
Griffen Molino 50 000 $ (1)
Salary Remaining : 33 636 $
Kerby Rychel 50 000 $ (1)
Salary Remaining : 33 636 $
Total Farm Players24
Salary Commitment
Year 41 : 2 162 500 $
Year 42 : 1 440 000 $
Year 43 : 727 500 $
Year 44 : 245 000 $
Salary Average Commitment
Year 41 : 2 010 000 $
Year 42 : 1 287 500 $
Year 43 : 822 500 $
Year 44 : 340 000 $

St-Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 7000 - 90 $ - 6 753 - 96,47%
Level 2: 6000 - 60 $ - 5 724 - 95,40%
Level 3: 3000 - 35 $ - 2 863 - 95,45%
Level 4: 5000 - 25 $ - 4 756 - 95,12%
Luxury : 2000 - 190 $ - 1 776 - 88,82%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 987 - 99,36%
Farm Level 2: 1000 - 15 $ - 995 - 99,54%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %21 873 - 95,10%
Average Income per Game1 809 386 $
Year to Date Revenue25 331 406 $
Farm
Home Games Left27
Average Attendance - %2 983 - 99,42%
Average Income per Game101 378 $
Year to Date Revenue1 419 288 $

Expense

Pro Players Total Salaries75 350 000 $
Farm Players Total Salaries1 687 500 $
Coaches Total Salaries5 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses27 544 091 $
Farm Year To Date Expenses775 231 $
Pro Salary Cap To Date25 825 919 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue48 853 426 $
Farm Estimated Season Revenue2 737 198 $
Pro Remaining Season Days74
Pro Expenses Per Days732 727 $
Pro Estimated Expenses54 221 798 $
Farm Remaining Season Days74
Farm Expenses Per Days20 341 $
Farm Estimated Expenses1 505 234 $
Estimated Season Expenses55 727 032 $
Season Salary Cap75 350 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $6 650 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 23 350 000 $
Current Bank Account40 941 953 $
Projected Bank Account36 805 545 $

Pro Players Salaries

Nathan MacKinnon 10 500 000 $ (2)
-Salary Remaining : 7 063 636 $
Auston Matthews 9 000 000 $ (1)
-Salary Remaining : 6 054 545 $
Ryan Ellis (Out of Payroll) 6 750 000 $ (2)
-Salary Remaining : 4 540 909 $
Sean Couturier 6 750 000 $ (2)
-Salary Remaining : 4 540 909 $
Gabriel Landeskog 6 000 000 $ (3)
-Salary Remaining : 4 036 364 $
Bo Horvat 5 500 000 $ (1)
-Salary Remaining : 3 700 000 $
Esa Lindell 5 500 000 $ (1)
-Salary Remaining : 3 700 000 $
Ryan Pulock 5 500 000 $ (4)
-Salary Remaining : 3 700 000 $
Neal Pionk 5 200 000 $ (2)
-Salary Remaining : 3 498 182 $
Mikko Koskinen 3 000 000 $ (1)
-Salary Remaining : 2 018 182 $
Juuse Saros 2 500 000 $ (1)
-Salary Remaining : 1 681 818 $
MacKenzie Weegar 2 500 000 $ (2)
-Salary Remaining : 1 681 818 $
Andrew Copp 2 200 000 $ (2)
-Salary Remaining : 1 480 000 $
Adam Pelech 2 200 000 $ (2)
-Salary Remaining : 1 480 000 $
Zemgus Girgensons 2 000 000 $ (2)
-Salary Remaining : 1 345 455 $
Carter Rowney 1 400 000 $ (5)
-Salary Remaining : 941 818 $
Johan Larsson 1 200 000 $ (3)
-Salary Remaining : 807 273 $
Kevin Rooney 1 000 000 $ (3)
-Salary Remaining : 672 727 $
Connor Clifton 1 000 000 $ (2)
-Salary Remaining : 672 727 $
Jason Dickinson 900 000 $ (1)
-Salary Remaining : 605 455 $
Chris Wagner 750 000 $ (2)
-Salary Remaining : 504 545 $
Matt Irwin 750 000 $ (2)
-Salary Remaining : 504 545 $
Total Pro Players22
Salary Commitment
Year 41 : 82 100 000 $
Year 42 : 55 700 000 $
Year 43 : 15 100 000 $
Year 44 : 6 900 000 $
Salary Average Commitment
Year 41 : 78 000 000 $
Year 42 : 52 600 000 $
Year 43 : 14 200 000 $
Year 44 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 41 : 82 100 000 $
Year 42 : 55 700 000 $
Year 43 : 15 100 000 $
Year 44 : 6 900 000 $

Farm Players Salaries

Viktor Arvidsson 500 000 $ (4)
Salary Remaining : 336 364 $
Marcus Sorensen 145 000 $ (4)
Salary Remaining : 97 545 $
Devante Smith-Pelly 90 000 $ (1)
Salary Remaining : 60 545 $
Brandon Dubinsky 80 000 $ (1)
Salary Remaining : 53 818 $
Brendan Gaunce 80 000 $ (1)
Salary Remaining : 53 818 $
Mario Kempe 80 000 $ (1)
Salary Remaining : 53 818 $
William Carrier 77 500 $ (1)
Salary Remaining : 52 136 $
Louie Belpedio 70 000 $ (1)
Salary Remaining : 47 091 $
Rasmus Rissanen 70 000 $ (3)
Salary Remaining : 47 091 $
Drew Shore 70 000 $ (2)
Salary Remaining : 47 091 $
Gabriel Dumont 70 000 $ (4)
Salary Remaining : 47 091 $
Clark Bishop 70 000 $ (2)
Salary Remaining : 47 091 $
Mark Alt 60 000 $ (2)
Salary Remaining : 40 364 $
Brad Malone 60 000 $ (2)
Salary Remaining : 40 364 $
Justin Dowling 55 000 $ (2)
Salary Remaining : 37 000 $
Joni Ortio 55 000 $ (1)
Salary Remaining : 37 000 $
Niklas Svedberg 55 000 $ (1)
Salary Remaining : 37 000 $
Total Farm Players17
Salary Commitment
Year 41 : 1 687 500 $
Year 42 : 1 100 000 $
Year 43 : 785 000 $
Year 44 : 715 000 $
Salary Average Commitment
Year 41 : 1 622 500 $
Year 42 : 1 045 000 $
Year 43 : 765 000 $
Year 44 : 715 000 $

Toronto Tomahawk



Arena Capacity - Ticket Price
Attendance - %

Arena NameEagle Palace
Level 1: 6500 - 100 $ - 6 374 - 98,05%
Level 2: 5500 - 60 $ - 5 448 - 99,06%
Level 3: 3000 - 35 $ - 2 956 - 98,52%
Level 4: 5000 - 20 $ - 4 862 - 97,23%
Luxury : 1500 - 200 $ - 1 500 - 100,00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - 35 $ - 1 998 - 99,88%
Farm Level 2: 1000 - 15 $ - 997 - 99,71%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %21 139 - 98,32%
Average Income per Game1 757 917 $
Year to Date Revenue24 610 836 $
Farm
Home Games Left27
Average Attendance - %2 995 - 99,82%
Average Income per Game101 842 $
Year to Date Revenue1 425 792 $

Expense

Pro Players Total Salaries72 950 007 $
Farm Players Total Salaries1 060 000 $
Coaches Total Salaries7 050 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses25 807 280 $
Farm Year To Date Expenses545 671 $
Pro Salary Cap To Date23 680 004 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue47 463 755 $
Farm Estimated Season Revenue2 749 742 $
Pro Remaining Season Days74
Pro Expenses Per Days722 273 $
Pro Estimated Expenses53 448 202 $
Farm Remaining Season Days74
Farm Expenses Per Days14 636 $
Farm Estimated Expenses1 083 064 $
Estimated Season Expenses54 531 266 $
Season Salary Cap72 950 007 $
Estimate Under Maximum Salary Cap of 82 000 000 $9 049 993 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 20 950 007 $
Current Bank Account54 979 184 $
Projected Bank Account50 661 415 $

Pro Players Salaries

Sidney Crosby 10 500 000 $ (4)
-Salary Remaining : 7 063 636 $
Matthew Tkachuk 8 500 007 $ (4)
-Salary Remaining : 5 718 187 $
Braden Holtby 6 850 000 $ (3)
-Salary Remaining : 4 608 182 $
Phillip Danault 5 250 000 $ (5)
-Salary Remaining : 3 531 818 $
Brady Tkachuk 5 000 000 $ (5)
-Salary Remaining : 3 363 636 $
Alex Goligoski 4 500 000 $ (2)
-Salary Remaining : 3 027 273 $
Jay Bouwmeester 3 250 000 $ (2)
-Salary Remaining : 2 186 364 $
Antti Raanta 3 000 000 $ (2)
-Salary Remaining : 2 018 182 $
Brandon Sutter 3 000 000 $ (1)
-Salary Remaining : 2 018 182 $
Jake Virtanen 2 800 000 $ (1)
-Salary Remaining : 1 883 636 $
Olli Maatta 2 500 000 $ (2)
-Salary Remaining : 1 681 818 $
Miles Wood 2 500 000 $ (4)
-Salary Remaining : 1 681 818 $
Jimmy Vesey 1 900 000 $ (1)
-Salary Remaining : 1 278 182 $
Ryan Reaves 1 800 000 $ (3)
-Salary Remaining : 1 210 909 $
Nick Jensen 1 500 000 $ (1)
-Salary Remaining : 1 009 091 $
Scott Mayfield 1 500 000 $ (3)
-Salary Remaining : 1 009 091 $
David Kampf 1 250 000 $ (3)
-Salary Remaining : 840 909 $
Andreas Englund 1 250 000 $ (2)
-Salary Remaining : 840 909 $
Josh Brown 1 200 000 $ (4)
-Salary Remaining : 807 273 $
Mathieu Joseph 1 200 000 $ (5)
-Salary Remaining : 807 273 $
Ross Johnston 1 000 000 $ (4)
-Salary Remaining : 672 727 $
Sami Niku 1 000 000 $ (1)
-Salary Remaining : 672 727 $
Josh Leivo 950 000 $ (5)
-Salary Remaining : 639 091 $
Nick Seeler 750 000 $ (1)
-Salary Remaining : 504 545 $
Total Pro Players24
Salary Commitment
Year 41 : 72 950 007 $
Year 42 : 62 000 007 $
Year 43 : 47 500 007 $
Year 44 : 36 100 007 $
Salary Average Commitment
Year 41 : 64 600 007 $
Year 42 : 53 650 007 $
Year 43 : 39 150 007 $
Year 44 : 29 050 007 $
Salary Cap with 1 Way Contract
Year 41 : 72 950 007 $
Year 42 : 62 000 007 $
Year 43 : 47 500 007 $
Year 44 : 36 100 007 $

Farm Players Salaries

Ryan Murphy 150 000 $ (2)
Salary Remaining : 100 909 $
Zachary Senyshyn 120 000 $ (5)
Salary Remaining : 80 727 $
Jordan Schmaltz 100 000 $ (1)
Salary Remaining : 67 273 $
Henrik Lundqvist 95 000 $ (2)
Salary Remaining : 63 909 $
Tyrell Goulbourne 85 000 $ (3)
Salary Remaining : 57 182 $
Joseph Labate 85 000 $ (3)
Salary Remaining : 57 182 $
David Musil 75 000 $ (2)
Salary Remaining : 50 455 $
Nikita Scherbak 70 000 $ (4)
Salary Remaining : 47 091 $
Roman Horak 70 000 $ (4)
Salary Remaining : 47 091 $
Matt Fraser 70 000 $ (4)
Salary Remaining : 47 091 $
Keegan Kolesar 70 000 $ (2)
Salary Remaining : 47 091 $
Dalton Smith 70 000 $ (2)
Salary Remaining : 47 091 $
Total Farm Players12
Salary Commitment
Year 41 : 1 060 000 $
Year 42 : 960 000 $
Year 43 : 500 000 $
Year 44 : 330 000 $
Salary Average Commitment
Year 41 : 930 000 $
Year 42 : 830 000 $
Year 43 : 480 000 $
Year 44 : 310 000 $

Vancouver Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 7000 - 145 $ - 4 385 - 62,64%
Level 2: 6000 - 115 $ - 2 963 - 49,38%
Level 3: 3000 - 90 $ - 1 220 - 40,65%
Level 4: 5000 - 75 $ - 2 000 - 40,00%
Luxury : 2000 - 250 $ - 1 239 - 61,97%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 80 $ - 943 - 47,14%
Farm Level 2: 1000 - 30 $ - 545 - 54,48%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %11 807 - 51,33%
Average Income per Game1 855 380 $
Year to Date Revenue25 975 326 $
Farm
Home Games Left27
Average Attendance - %1 488 - 49,59%
Average Income per Game110 127 $
Year to Date Revenue1 541 772 $

Expense

Pro Players Total Salaries79 450 000 $
Farm Players Total Salaries2 730 000 $
Coaches Total Salaries6 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses27 664 083 $
Farm Year To Date Expenses1 250 859 $
Pro Salary Cap To Date26 027 736 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue50 095 272 $
Farm Estimated Season Revenue2 973 417 $
Pro Remaining Season Days74
Pro Expenses Per Days767 727 $
Pro Estimated Expenses56 811 798 $
Farm Remaining Season Days74
Farm Expenses Per Days34 818 $
Farm Estimated Expenses2 576 532 $
Estimated Season Expenses59 388 330 $
Season Salary Cap79 450 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $2 550 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 27 450 000 $
Current Bank Account63 990 251 $
Projected Bank Account57 670 610 $

Pro Players Salaries

Patrick Kane 10 500 000 $ (4)
-Salary Remaining : 7 063 636 $
Erik Karlsson 9 850 000 $ (2)
-Salary Remaining : 6 626 364 $
Blake Wheeler 7 000 000 $ (3)
-Salary Remaining : 4 709 091 $
David Krejci 6 000 000 $ (3)
-Salary Remaining : 4 036 364 $
Jacob Markstrom 5 750 000 $ (4)
-Salary Remaining : 3 868 182 $
Nate Schmidt 5 250 000 $ (5)
-Salary Remaining : 3 531 818 $
Kyle Palmieri 4 850 000 $ (4)
-Salary Remaining : 3 262 727 $
Nico Hischier 4 750 000 $ (3)
-Salary Remaining : 3 195 455 $
Brett Pesce 4 500 000 $ (3)
-Salary Remaining : 3 027 273 $
Kevin Hayes 4 500 000 $ (2)
-Salary Remaining : 3 027 273 $
Calvin de Haan 3 500 000 $ (5)
-Salary Remaining : 2 354 545 $
Tanner Pearson 2 500 000 $ (3)
-Salary Remaining : 1 681 818 $
Michal Kempny 2 500 000 $ (1)
-Salary Remaining : 1 681 818 $
Riley Nash 2 000 000 $ (1)
-Salary Remaining : 1 345 455 $
Garnet Hathaway 1 350 000 $ (5)
-Salary Remaining : 908 182 $
Robert Bortuzzo 1 150 000 $ (5)
-Salary Remaining : 773 636 $
Nic Dowd 1 000 000 $ (4)
-Salary Remaining : 672 727 $
Andrew Cogliano 950 000 $ (2)
-Salary Remaining : 639 091 $
Alex Stalock 800 000 $ (1)
-Salary Remaining : 538 182 $
Ryan Carpenter 750 000 $ (4)
-Salary Remaining : 504 545 $
Total Pro Players20
Salary Commitment
Year 41 : 79 450 000 $
Year 42 : 74 150 000 $
Year 43 : 58 850 000 $
Year 44 : 34 100 000 $
Salary Average Commitment
Year 41 : 72 550 000 $
Year 42 : 67 250 000 $
Year 43 : 52 400 000 $
Year 44 : 27 650 000 $
Salary Cap with 1 Way Contract
Year 41 : 79 450 000 $
Year 42 : 74 150 000 $
Year 43 : 58 850 000 $
Year 44 : 34 100 000 $

Farm Players Salaries

Mark Pysyk 300 000 $ (2)
Salary Remaining : 201 818 $
Brett Connolly 250 000 $ (5)
Salary Remaining : 168 182 $
Troy Stecher 200 000 $ (2)
Salary Remaining : 134 545 $
Cam Ward 200 000 $ (1)
Salary Remaining : 134 545 $
Brendan Smith 150 000 $ (1)
Salary Remaining : 100 909 $
Troy Terry 100 000 $ (3)
Salary Remaining : 67 273 $
Sonny Milano 95 000 $ (3)
Salary Remaining : 63 909 $
Michael Dal Colle 85 000 $ (3)
Salary Remaining : 57 182 $
Christian Wolanin 85 000 $ (3)
Salary Remaining : 57 182 $
Christian Djoos 85 000 $ (3)
Salary Remaining : 57 182 $
Blake Pietila 85 000 $ (2)
Salary Remaining : 57 182 $
Andrew Hammond 75 000 $ (4)
Salary Remaining : 50 455 $
Troy Grosenick 70 000 $ (4)
Salary Remaining : 47 091 $
Anton Wedin 70 000 $ (4)
Salary Remaining : 47 091 $
Thomas Di Pauli 70 000 $ (2)
Salary Remaining : 47 091 $
Rhett Gardner 70 000 $ (2)
Salary Remaining : 47 091 $
Maxim Letunov 70 000 $ (2)
Salary Remaining : 47 091 $
Jake Bischoff 70 000 $ (2)
Salary Remaining : 47 091 $
Chase De Leo 70 000 $ (4)
Salary Remaining : 47 091 $
Matt Tennyson 70 000 $ (4)
Salary Remaining : 47 091 $
Stefan Matteau 70 000 $ (3)
Salary Remaining : 47 091 $
Ben Harpur 70 000 $ (4)
Salary Remaining : 47 091 $
Nathan Bastian 70 000 $ (5)
Salary Remaining : 47 091 $
Rem Pitlick 70 000 $ (5)
Salary Remaining : 47 091 $
Aaron Ness 70 000 $ (4)
Salary Remaining : 47 091 $
Nelson Nogier 60 000 $ (1)
Salary Remaining : 40 364 $
Tyler Randell 50 000 $ (1)
Salary Remaining : 33 636 $
Total Farm Players27
Salary Commitment
Year 41 : 2 730 000 $
Year 42 : 2 270 000 $
Year 43 : 1 405 000 $
Year 44 : 885 000 $
Salary Average Commitment
Year 41 : 2 410 000 $
Year 42 : 1 950 000 $
Year 43 : 1 165 000 $
Year 44 : 690 000 $

Washington Budweiser



Arena Capacity - Ticket Price
Attendance - %

Arena NameWashington Arena
Level 1: 7000 - 95 $ - 6 784 - 96,92%
Level 2: 6000 - 57 $ - 5 687 - 94,78%
Level 3: 3000 - 32 $ - 2 888 - 96,25%
Level 4: 5000 - 20 $ - 4 890 - 97,80%
Luxury : 2000 - 185 $ - 1 778 - 88,92%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 998 - 99,88%
Farm Level 2: 1000 - 15 $ - 998 - 99,83%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %22 027 - 95,77%
Average Income per Game1 785 423 $
Year to Date Revenue24 995 920 $
Farm
Home Games Left26
Average Attendance - %2 996 - 99,86%
Average Income per Game101 868 $
Year to Date Revenue1 528 020 $

Expense

Pro Players Total Salaries81 175 000 $
Farm Players Total Salaries2 162 500 $
Coaches Total Salaries8 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses28 922 272 $
Farm Year To Date Expenses1 053 629 $
Pro Salary Cap To Date26 467 722 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue48 206 417 $
Farm Estimated Season Revenue2 648 568 $
Pro Remaining Season Days74
Pro Expenses Per Days806 136 $
Pro Estimated Expenses59 654 064 $
Farm Remaining Season Days74
Farm Expenses Per Days28 750 $
Farm Estimated Expenses2 127 500 $
Estimated Season Expenses61 781 564 $
Season Salary Cap81 175 000 $
Estimate Under Maximum Salary Cap of 82 000 000 $825 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 29 175 000 $
Current Bank Account47 396 517 $
Projected Bank Account36 469 938 $

Pro Players Salaries

Leon Draisaitl 12 000 000 $ (4)
-Salary Remaining : 8 072 727 $
Mark Scheifele 8 000 000 $ (1)
-Salary Remaining : 5 381 818 $
Victor Hedman 7 700 000 $ (2)
-Salary Remaining : 5 180 000 $
Colton Parayko 6 275 000 $ (4)
-Salary Remaining : 4 221 364 $
Logan Couture 6 250 000 $ (3)
-Salary Remaining : 4 204 545 $
Connor Hellebuyck 6 000 000 $ (4)
-Salary Remaining : 4 036 364 $
Matt Duchene 5 500 000 $ (5)
-Salary Remaining : 3 700 000 $
Nick Foligno 5 250 000 $ (2)
-Salary Remaining : 3 531 818 $
Jonas Brodin 4 500 000 $ (1)
-Salary Remaining : 3 027 273 $
Ben Chiarot 3 200 000 $ (5)
-Salary Remaining : 2 152 727 $
Joe Pavelski 3 000 000 $ (1)
-Salary Remaining : 2 018 182 $
Barclay Goodrow 2 100 000 $ (3)
-Salary Remaining : 1 412 727 $
Jason Spezza 2 000 000 $ (2)
-Salary Remaining : 1 345 455 $
Pavel Francouz 1 500 000 $ (5)
-Salary Remaining : 1 009 091 $
Cody Eakin 1 500 000 $ (4)
-Salary Remaining : 1 009 091 $
Michael Del Zotto 1 500 000 $ (4)
-Salary Remaining : 1 009 091 $
Ron Hainsey 1 500 000 $ (3)
-Salary Remaining : 1 009 091 $
Zack Kassian 1 250 000 $ (1)
-Salary Remaining : 840 909 $
Nikita Gusev 1 200 000 $ (2)
-Salary Remaining : 807 273 $
Colton Sceviour 950 000 $ (5)
-Salary Remaining : 639 091 $
Total Pro Players20
Salary Commitment
Year 41 : 81 175 000 $
Year 42 : 64 425 000 $
Year 43 : 48 275 000 $
Year 44 : 38 425 000 $
Salary Average Commitment
Year 41 : 78 575 000 $
Year 42 : 61 825 000 $
Year 43 : 46 375 000 $
Year 44 : 36 525 000 $
Salary Cap with 1 Way Contract
Year 41 : 81 175 000 $
Year 42 : 64 425 000 $
Year 43 : 48 275 000 $
Year 44 : 38 425 000 $

Farm Players Salaries

Alexander Kerfoot 260 000 $ (2)
Salary Remaining : 174 909 $
Ben Lovejoy 200 000 $ (2)
Salary Remaining : 134 545 $
Roman Polak 125 000 $ (1)
Salary Remaining : 84 091 $
Jan Rutta 120 000 $ (2)
Salary Remaining : 80 727 $
Slava Voynov 100 000 $ (1)
Salary Remaining : 67 273 $
Caleb Jones 95 000 $ (5)
Salary Remaining : 63 909 $
C.J. Smith 92 500 $ (1)
Salary Remaining : 62 227 $
Curtis McElhinney 90 000 $ (4)
Salary Remaining : 60 545 $
Vinni Lettieri 90 000 $ (2)
Salary Remaining : 60 545 $
Blake Hillman 75 000 $ (3)
Salary Remaining : 50 455 $
Brad Hunt 75 000 $ (5)
Salary Remaining : 50 455 $
Evan Rodrigues 72 500 $ (4)
Salary Remaining : 48 773 $
Sergey Tolchinsky 70 000 $ (4)
Salary Remaining : 47 091 $
William Lagesson 70 000 $ (2)
Salary Remaining : 47 091 $
Beck Malenstyn 70 000 $ (2)
Salary Remaining : 47 091 $
Hudson Fasching 70 000 $ (3)
Salary Remaining : 47 091 $
Austin Czarnik 70 000 $ (5)
Salary Remaining : 47 091 $
Max Veronneau 70 000 $ (5)
Salary Remaining : 47 091 $
German Rubtsov 70 000 $ (2)
Salary Remaining : 47 091 $
Peter Cehlarik 62 500 $ (1)
Salary Remaining : 42 045 $
Sami Aittokallio 55 000 $ (3)
Salary Remaining : 37 000 $
Nicklas Jensen 55 000 $ (3)
Salary Remaining : 37 000 $
Tomas Hyka 55 000 $ (3)
Salary Remaining : 37 000 $
Morgan Ellis 50 000 $ (2)
Salary Remaining : 33 636 $
Total Farm Players24
Salary Commitment
Year 41 : 2 162 500 $
Year 42 : 1 782 500 $
Year 43 : 852 500 $
Year 44 : 542 500 $
Salary Average Commitment
Year 41 : 2 177 500 $
Year 42 : 1 797 500 $
Year 43 : 927 500 $
Year 44 : 617 500 $

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameWinnipeg Arena
Level 1: 7000 - 100 $ - 6 744 - 96,35%
Level 2: 6000 - 60 $ - 5 863 - 97,72%
Level 3: 3000 - 35 $ - 2 856 - 95,20%
Level 4: 5000 - 20 $ - 4 845 - 96,91%
Luxury : 2000 - 200 $ - 1 757 - 87,83%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 2 000 - 99,99%
Farm Level 2: 1000 - 15 $ - 993 - 99,31%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %22 065 - 95,94%
Average Income per Game1 889 284 $
Year to Date Revenue26 449 974 $
Farm
Home Games Left27
Average Attendance - %2 993 - 99,76%
Average Income per Game101 869 $
Year to Date Revenue1 426 170 $

Expense

Pro Players Total Salaries81 750 000 $
Farm Players Total Salaries3 152 500 $
Coaches Total Salaries3 550 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses27 003 643 $
Farm Year To Date Expenses1 161 902 $
Pro Salary Cap To Date26 021 819 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue51 010 664 $
Farm Estimated Season Revenue2 750 471 $
Pro Remaining Season Days74
Pro Expenses Per Days770 455 $
Pro Estimated Expenses57 013 670 $
Farm Remaining Season Days74
Farm Expenses Per Days33 659 $
Farm Estimated Expenses2 490 766 $
Estimated Season Expenses59 504 436 $
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 Account78 266 401 $
Projected Bank Account72 523 100 $

Pro Players Salaries

Patrice Bergeron 8 000 000 $ (4)
-Salary Remaining : 5 381 818 $
Alexander Radulov 6 750 000 $ (2)
-Salary Remaining : 4 540 909 $
Anthony DeAngelo 6 000 000 $ (1)
-Salary Remaining : 4 036 364 $
Cam Fowler 6 000 000 $ (2)
-Salary Remaining : 4 036 364 $
David Rittich 6 000 000 $ (4)
-Salary Remaining : 4 036 364 $
Chris Kreider 5 750 000 $ (3)
-Salary Remaining : 3 868 182 $
Erik Johnson 5 500 000 $ (1)
-Salary Remaining : 3 700 000 $
Christian Dvorak 5 000 000 $ (4)
-Salary Remaining : 3 363 636 $
Brandon Saad 4 500 000 $ (4)
-Salary Remaining : 3 027 273 $
Ryan Getzlaf 4 250 000 $ (4)
-Salary Remaining : 2 859 091 $
Eric Staal 4 000 000 $ (1)
-Salary Remaining : 2 690 909 $
Derek Ryan 3 200 000 $ (4)
-Salary Remaining : 2 152 727 $
Jason Demers 2 600 000 $ (4)
-Salary Remaining : 1 749 091 $
Alex Chiasson 2 500 000 $ (2)
-Salary Remaining : 1 681 818 $
Jake McCabe 2 000 000 $ (3)
-Salary Remaining : 1 345 455 $
Derick Brassard 2 000 000 $ (4)
-Salary Remaining : 1 345 455 $
Ivan Barbashev 1 800 000 $ (4)
-Salary Remaining : 1 210 909 $
Valtteri Filppula 1 500 000 $ (4)
-Salary Remaining : 1 009 091 $
Robert Hagg 1 500 000 $ (1)
-Salary Remaining : 1 009 091 $
Chris Driedger 800 000 $ (5)
-Salary Remaining : 538 182 $
Markus Granlund 700 000 $ (4)
-Salary Remaining : 470 909 $
Laurent Dauphin 700 000 $ (5)
-Salary Remaining : 470 909 $
Phillip Di Giuseppe 700 000 $ (4)
-Salary Remaining : 470 909 $
Total Pro Players23
Salary Commitment
Year 41 : 81 750 000 $
Year 42 : 64 750 000 $
Year 43 : 49 500 000 $
Year 44 : 41 750 000 $
Salary Average Commitment
Year 41 : 81 800 000 $
Year 42 : 64 800 000 $
Year 43 : 49 550 000 $
Year 44 : 41 800 000 $
Salary Cap with 1 Way Contract
Year 41 : 81 750 000 $
Year 42 : 64 750 000 $
Year 43 : 49 500 000 $
Year 44 : 41 750 000 $

Farm Players Salaries

Dustin Byfuglien 700 000 $ (1)
Salary Remaining : 470 909 $
Devan Dubnyk 650 000 $ (2)
Salary Remaining : 437 273 $
Cam Atkinson 650 000 $ (2)
Salary Remaining : 437 273 $
Oscar Lindberg 150 000 $ (2)
Salary Remaining : 100 909 $
Melker Karlsson 120 000 $ (1)
Salary Remaining : 80 727 $
Jordan Oesterle 110 000 $ (4)
Salary Remaining : 74 000 $
Taylor Fedun 100 000 $ (2)
Salary Remaining : 67 273 $
Zach Redmond 95 000 $ (1)
Salary Remaining : 63 909 $
A.J. Greer 85 000 $ (1)
Salary Remaining : 57 182 $
Scott Wilson 70 000 $ (4)
Salary Remaining : 47 091 $
Duncan Siemens 70 000 $ (2)
Salary Remaining : 47 091 $
Sven Andrighetto 70 000 $ (3)
Salary Remaining : 47 091 $
Ryan Bourque 60 000 $ (2)
Salary Remaining : 40 364 $
Adam Wilcox 57 500 $ (1)
Salary Remaining : 38 682 $
Jeremy Morin 55 000 $ (1)
Salary Remaining : 37 000 $
Dylan McIlrath 55 000 $ (3)
Salary Remaining : 37 000 $
Andrei Mironov 55 000 $ (3)
Salary Remaining : 37 000 $
Total Farm Players17
Salary Commitment
Year 41 : 3 152 500 $
Year 42 : 2 040 000 $
Year 43 : 360 000 $
Year 44 : 180 000 $
Salary Average Commitment
Year 41 : 3 152 500 $
Year 42 : 2 040 000 $
Year 43 : 360 000 $
Year 44 : 180 000 $

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 49 749 285 $ 79 675 000 $ 2 325 000 $ 27 675 000 $ 222143
Atlanta Supra 82 614 843 $ 70 475 000 $ 11 525 000 $ 18 475 000 $ 241741
Boston Bruins 93 956 848 $ 69 650 000 $ 12 350 000 $ 17 650 000 $ 232144
Calgary Red Bull 28 448 862 $ 53 150 000 $ 28 850 000 $ 1 150 000 $ 261541
Chicago Blackhawks 41 905 015 $ 75 600 000 $ 6 400 000 $ 23 600 000 $ 212445
Cleveland Bulldogs 99 858 874 $ 80 450 000 $ 1 550 000 $ 28 450 000 $ 212344
Colorado Zipper 49 101 027 $ 68 325 000 $ 13 675 000 $ 16 325 000 $ 241438
Dallas Storm 34 499 838 $ 77 275 000 $ 4 725 000 $ 25 275 000 $ 211334
Detroit Red Wings 35 188 175 $ 71 750 000 $ 10 250 000 $ 19 750 000 $ 222547
Edmonton Oilers 55 733 279 $ 81 675 000 $ 325 000 $ 29 675 000 $ 211435
Halifax Thunder 79 563 341 $ 76 250 000 $ 5 750 000 $ 24 250 000 $ 241741
Hamilton Ultimate Fighter 96 573 374 $ 81 100 000 $ 900 000 $ 29 100 000 $ 201939
Houston Supernova 6 375 471 $ 77 300 013 $ 4 699 987 $ 25 300 013 $ 212748
London Spartiates 40 102 226 $ 62 600 000 $ 19 400 000 $ 10 600 000 $ 241943
Los Angeles Kings 86 379 546 $ 52 175 000 $ 29 825 000 $ 175 000 $ 232649
Moncton Wildcats 25 914 022 $ 79 275 000 $ 2 725 000 $ 27 275 000 $ 212546
Montreal Canadiens 49 711 787 $ 65 375 000 $ 16 625 000 $ 13 375 000 $ 222244
New York Rangers 33 984 188 $ 75 400 000 $ 6 600 000 $ 23 400 000 $ 212041
Nunavut Mystery 5 467 282 $ 80 575 000 $ 1 425 000 $ 28 575 000 $ 202646
Ottawa Lumberjacks 75 219 565 $ 82 950 000 $ -950 000 $ 30 950 000 $ 232346
Quebec Nordiques 71 205 092 $ 51 748 000 $ 30 252 000 $ -252 000 $ 272249
Regina Pats 79 858 505 $ 55 550 000 $ 26 450 000 $ 3 550 000 $ 232750
San Jose Rhinos 25 670 921 $ 81 625 000 $ 375 000 $ 29 625 000 $ 222143
Seattle Armada 82 000 797 $ 53 050 000 $ 28 950 000 $ 1 050 000 $ 251944
St-Johns Desperados 101 900 750 $ 59 000 000 $ 23 000 000 $ 7 000 000 $ 202444
St-Louis Blues 40 941 953 $ 75 350 000 $ 6 650 000 $ 23 350 000 $ 221739
Toronto Tomahawk 54 979 184 $ 72 950 007 $ 9 049 993 $ 20 950 007 $ 241236
Vancouver Knights 63 990 251 $ 79 450 000 $ 2 550 000 $ 27 450 000 $ 202747
Washington Budweiser 47 396 517 $ 81 175 000 $ 825 000 $ 29 175 000 $ 202444
Winnipeg Jets 78 266 401 $ 81 750 000 $ 250 000 $ 29 750 000 $ 231740