Finances



Anaheim Icehawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameQualcomm Center
Level 1: 7000 - 110 $ - 6 390 - 91,28%
Level 2: 6000 - 70 $ - 5 526 - 92,10%
Level 3: 3000 - 35 $ - 2 876 - 95,88%
Level 4: 5000 - 28 $ - 4 661 - 93,23%
Luxury : 2000 - 200 $ - 1 746 - 87,31%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 989 - 99,46%
Farm Level 2: 1000 - 15 $ - 998 - 99,77%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %21 199 - 92,17%
Average Income per Game2 004 091 $
Year to Date Revenue48 098 178 $
Farm
Home Games Left17
Average Attendance - %2 987 - 99,57%
Average Income per Game101 507 $
Year to Date Revenue2 436 174 $

Expense

Pro Players Total Salaries81 625 000 $
Farm Players Total Salaries1 846 000 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses45 116 286 $
Farm Year To Date Expenses1 377 122 $
Pro Salary Cap To Date42 674 771 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue34 069 543 $
Farm Estimated Season Revenue1 725 623 $
Pro Remaining Season Days51
Pro Expenses Per Days746 652 $
Pro Estimated Expenses38 079 252 $
Farm Remaining Season Days50
Farm Expenses Per Days25 640 $
Farm Estimated Expenses1 282 000 $
Estimated Season Expenses39 361 252 $
Season Salary Cap80 425 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $2 575 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 28 425 000 $
Current Bank Account74 434 266 $
Projected Bank Account70 868 180 $

Pro Players Salaries

Steven Stamkos 9 000 000 $ (1)
-Salary Remaining : 4 098 214 $
Brayden Point 8 500 000 $ (2)
-Salary Remaining : 3 870 536 $
Andrei Vasilevskiy 8 500 000 $ (3)
-Salary Remaining : 3 870 536 $
Jason Robertson 8 100 000 $ (2)
-Salary Remaining : 3 688 393 $
Alex DeBrincat 7 250 000 $ (3)
-Salary Remaining : 3 301 339 $
Morgan Rielly 6 000 000 $ (3)
-Salary Remaining : 2 732 143 $
Rasmus Dahlin 5 500 000 $ (3)
-Salary Remaining : 2 504 464 $
Thomas Chabot 5 000 000 $ (1)
-Salary Remaining : 2 276 786 $
Jared McCann 4 775 000 $ (4)
-Salary Remaining : 2 174 330 $
Nick Suzuki 4 100 000 $ (2)
-Salary Remaining : 1 866 964 $
Pavel Zacha 3 000 000 $ (2)
-Salary Remaining : 1 366 071 $
Anton Forsberg 2 000 000 $ (3)
-Salary Remaining : 910 714 $
Robert Hagg 1 500 000 $ (2)
-Salary Remaining : 683 036 $
Cal Clutterbuck 1 400 000 $ (2)
-Salary Remaining : 637 500 $
Marc Staal (Out of Payroll) 1 200 000 $ (2)
-Salary Remaining : 546 429 $
Lassi Thomson 1 100 000 $ (4)
-Salary Remaining : 500 893 $
Luke Schenn 1 000 000 $ (5)
-Salary Remaining : 455 357 $
Tyler Ennis 1 000 000 $ (3)
-Salary Remaining : 455 357 $
Nick Cousins 1 000 000 $ (3)
-Salary Remaining : 455 357 $
Michael Rasmussen 950 000 $ (1)
-Salary Remaining : 432 589 $
Derrick Pouliot 750 000 $ (3)
-Salary Remaining : 341 518 $
Total Pro Players21
Salary Commitment
Year 45 : 81 625 000 $
Year 46 : 66 675 000 $
Year 47 : 38 875 000 $
Year 48 : 6 875 000 $
Salary Average Commitment
Year 45 : 78 525 000 $
Year 46 : 63 575 000 $
Year 47 : 38 125 000 $
Year 48 : 6 125 000 $
Salary Cap with 1 Way Contract
Year 45 : 81 625 000 $
Year 46 : 66 675 000 $
Year 47 : 38 875 000 $
Year 48 : 6 875 000 $

Farm Players Salaries

Anders Bjork 160 000 $ (1)
Salary Remaining : 72 072 $
Malcolm Subban 125 000 $ (3)
Salary Remaining : 56 306 $
Nolan Foote 100 000 $ (5)
Salary Remaining : 45 045 $
Nolan Patrick 100 000 $ (3)
Salary Remaining : 45 045 $
Maxwell Willman 100 000 $ (2)
Salary Remaining : 45 045 $
Brandon Duhaime 95 000 $ (4)
Salary Remaining : 42 793 $
Paul Cotter 90 000 $ (2)
Salary Remaining : 40 541 $
Jacob MacDonald 76 000 $ (3)
Salary Remaining : 34 234 $
Oscar Dansk 75 000 $ (1)
Salary Remaining : 33 784 $
Trevor Murphy 75 000 $ (3)
Salary Remaining : 33 784 $
Michael McNiven 75 000 $ (2)
Salary Remaining : 33 784 $
Frederik Gauthier 75 000 $ (4)
Salary Remaining : 33 784 $
Darren Raddysh 70 000 $ (2)
Salary Remaining : 31 532 $
Michael Frolik 70 000 $ (2)
Salary Remaining : 31 532 $
Hunter Shinkaruk 70 000 $ (1)
Salary Remaining : 31 532 $
Nail Yakupov 70 000 $ (1)
Salary Remaining : 31 532 $
Dan Renouf 70 000 $ (4)
Salary Remaining : 31 532 $
Denis Malgin 70 000 $ (1)
Salary Remaining : 31 532 $
Matthew Peca 70 000 $ (2)
Salary Remaining : 31 532 $
Spencer Foo 70 000 $ (1)
Salary Remaining : 31 532 $
Igor Ozhiganov 70 000 $ (1)
Salary Remaining : 31 532 $
Cale Fleury 70 000 $ (3)
Salary Remaining : 31 532 $
Total Farm Players22
Salary Commitment
Year 45 : 1 846 000 $
Year 46 : 1 261 000 $
Year 47 : 786 000 $
Year 48 : 340 000 $
Salary Average Commitment
Year 45 : 1 646 000 $
Year 46 : 1 061 000 $
Year 47 : 721 000 $
Year 48 : 275 000 $

Atlanta Supra



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhilips Arena
Level 1: 7000 - 120 $ - 5 199 - 74,27%
Level 2: 6000 - 70 $ - 5 539 - 92,32%
Level 3: 3000 - 40 $ - 2 809 - 93,65%
Level 4: 5000 - 25 $ - 4 646 - 92,92%
Luxury : 2000 - 200 $ - 1 755 - 87,74%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 40 $ - 1 980 - 98,99%
Farm Level 2: 1000 - 20 $ - 805 - 80,49%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %19 949 - 86,73%
Average Income per Game1 909 333 $
Year to Date Revenue45 823 986 $
Farm
Home Games Left17
Average Attendance - %2 785 - 92,82%
Average Income per Game114 349 $
Year to Date Revenue2 744 376 $

Expense

Pro Players Total Salaries79 450 000 $
Farm Players Total Salaries1 992 500 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses44 967 858 $
Farm Year To Date Expenses1 404 084 $
Pro Salary Cap To Date44 133 040 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue32 458 657 $
Farm Estimated Season Revenue1 943 933 $
Pro Remaining Season Days51
Pro Expenses Per Days718 304 $
Pro Estimated Expenses36 633 504 $
Farm Remaining Season Days50
Farm Expenses Per Days22 455 $
Farm Estimated Expenses1 122 750 $
Estimated Season Expenses37 756 254 $
Season Salary Cap79 450 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $3 550 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 27 450 000 $
Current Bank Account80 623 264 $
Projected Bank Account77 269 600 $

Pro Players Salaries

Nikita Kucherov 10 500 000 $ (1)
-Salary Remaining : 4 781 250 $
Mikko Rantanen 10 000 000 $ (2)
-Salary Remaining : 4 553 571 $
Dylan Larkin 7 500 000 $ (5)
-Salary Remaining : 3 415 179 $
Kris Letang 7 300 000 $ (1)
-Salary Remaining : 3 324 107 $
Trevor Zegras 6 500 000 $ (5)
-Salary Remaining : 2 959 821 $
Andrew Copp 5 200 000 $ (3)
-Salary Remaining : 2 367 857 $
Tyler Bertuzzi 5 000 000 $ (1)
-Salary Remaining : 2 276 786 $
Brayden McNabb 3 750 000 $ (4)
-Salary Remaining : 1 707 589 $
Martin Necas 3 500 000 $ (1)
-Salary Remaining : 1 593 750 $
Gustav Nyquist 3 250 000 $ (3)
-Salary Remaining : 1 479 911 $
Ville Husso 3 000 000 $ (5)
-Salary Remaining : 1 366 071 $
Spencer Knight 3 000 000 $ (5)
-Salary Remaining : 1 366 071 $
Valeri Nichushkin 2 500 000 $ (1)
-Salary Remaining : 1 138 393 $
Eeli Tolvanen 1 900 000 $ (4)
-Salary Remaining : 865 179 $
Marcus Pettersson 1 500 000 $ (4)
-Salary Remaining : 683 036 $
Pierre Engvall 1 300 000 $ (1)
-Salary Remaining : 591 964 $
Moritz Seider 1 200 000 $ (4)
-Salary Remaining : 546 429 $
Timothy Liljegren 950 000 $ (3)
-Salary Remaining : 432 589 $
Niko Mikkola 900 000 $ (3)
-Salary Remaining : 409 821 $
Isac Lundestrom 700 000 $ (1)
-Salary Remaining : 318 750 $
Total Pro Players20
Salary Commitment
Year 45 : 79 450 000 $
Year 46 : 48 650 000 $
Year 47 : 38 650 000 $
Year 48 : 28 350 000 $
Salary Average Commitment
Year 45 : 67 425 000 $
Year 46 : 38 125 000 $
Year 47 : 28 125 000 $
Year 48 : 17 825 000 $
Salary Cap with 1 Way Contract
Year 45 : 79 450 000 $
Year 46 : 48 650 000 $
Year 47 : 38 650 000 $
Year 48 : 28 350 000 $

Farm Players Salaries

Petr Mrazek 200 000 $ (2)
Salary Remaining : 90 090 $
Vitali Kravtsov 130 000 $ (5)
Salary Remaining : 58 559 $
Nils Lundkvist 107 500 $ (4)
Salary Remaining : 48 423 $
Carey Price 100 000 $ (2)
Salary Remaining : 45 045 $
Fabian Zetterlund 100 000 $ (4)
Salary Remaining : 45 045 $
Petteri Lindbohm 100 000 $ (3)
Salary Remaining : 45 045 $
Pavel Dorofeyev 95 000 $ (4)
Salary Remaining : 42 793 $
Evgeny Svechnikov 95 000 $ (2)
Salary Remaining : 42 793 $
Ryan Carpenter 95 000 $ (5)
Salary Remaining : 42 793 $
Artemi Kniazev 90 000 $ (4)
Salary Remaining : 40 541 $
Vladislav Kolyachonok 80 000 $ (4)
Salary Remaining : 36 036 $
Vladimir Tkachev 75 000 $ (4)
Salary Remaining : 33 784 $
Kasper Bjorkqvist 75 000 $ (4)
Salary Remaining : 33 784 $
Frans Nielsen 75 000 $ (1)
Salary Remaining : 33 784 $
Slava Voynov 75 000 $ (1)
Salary Remaining : 33 784 $
Joe Hicketts 75 000 $ (4)
Salary Remaining : 33 784 $
Taro Hirose 75 000 $ (4)
Salary Remaining : 33 784 $
Martin Frk 70 000 $ (2)
Salary Remaining : 31 532 $
Vladislav Kamenev 70 000 $ (2)
Salary Remaining : 31 532 $
Kristian Vesalainen 70 000 $ (1)
Salary Remaining : 31 532 $
Danil Yurtaykin 70 000 $ (3)
Salary Remaining : 31 532 $
Mackenzie Skapski 70 000 $ (3)
Salary Remaining : 31 532 $
Total Farm Players22
Salary Commitment
Year 45 : 1 992 500 $
Year 46 : 1 772 500 $
Year 47 : 1 237 500 $
Year 48 : 997 500 $
Salary Average Commitment
Year 45 : 1 655 000 $
Year 46 : 1 435 000 $
Year 47 : 900 000 $
Year 48 : 660 000 $

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameFleet Center
Level 1: 7000 - 105 $ - 6 455 - 92,22%
Level 2: 6000 - 75 $ - 5 424 - 90,39%
Level 3: 3000 - 45 $ - 2 741 - 91,38%
Level 4: 5000 - 25 $ - 4 740 - 94,81%
Luxury : 2000 - 200 $ - 1 686 - 84,32%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 25 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 15 $ - 998 - 99,80%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %21 047 - 91,51%
Average Income per Game1 996 445 $
Year to Date Revenue49 911 132 $
Farm
Home Games Left17
Average Attendance - %2 998 - 99,93%
Average Income per Game77 965 $
Year to Date Revenue1 871 154 $

Expense

Pro Players Total Salaries71 130 000 $
Farm Players Total Salaries1 647 500 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses36 586 860 $
Farm Year To Date Expenses2 135 707 $
Pro Salary Cap To Date34 274 365 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue31 943 124 $
Farm Estimated Season Revenue1 325 401 $
Pro Remaining Season Days51
Pro Expenses Per Days652 946 $
Pro Estimated Expenses33 300 246 $
Farm Remaining Season Days50
Farm Expenses Per Days32 860 $
Farm Estimated Expenses1 643 000 $
Estimated Season Expenses34 943 246 $
Season Salary Cap71 130 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $11 870 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 19 130 000 $
Current Bank Account111 059 718 $
Projected Bank Account109 384 997 $

Pro Players Salaries

Jack Johnson 6 600 000 $ (5)
-Salary Remaining : 3 005 357 $
Pierre-Luc Dubois 5 900 000 $ (3)
-Salary Remaining : 2 686 607 $
Anthony Mantha 5 700 000 $ (5)
-Salary Remaining : 2 595 536 $
Charlie Coyle 5 000 000 $ (2)
-Salary Remaining : 2 276 786 $
Cory Schneider 5 000 000 $ (5)
-Salary Remaining : 2 276 786 $
Alex Tuch 4 500 000 $ (2)
-Salary Remaining : 2 049 107 $
Brendan Gallagher 4 500 000 $ (3)
-Salary Remaining : 2 049 107 $
Alexandre Carrier 3 330 000 $ (3)
-Salary Remaining : 1 516 339 $
Anthony Beauvillier 3 300 000 $ (2)
-Salary Remaining : 1 502 679 $
Josh Anderson 3 300 000 $ (3)
-Salary Remaining : 1 502 679 $
David Savard 3 000 000 $ (4)
-Salary Remaining : 1 366 071 $
Stuart Skinner (Out of Payroll) 2 800 000 $ (5)
-Salary Remaining : 1 275 000 $
Nicolas Hague 2 750 000 $ (5)
-Salary Remaining : 1 252 232 $
Philippe Myers 2 500 000 $ (3)
-Salary Remaining : 1 138 393 $
Jesse Puljujarvi 1 750 000 $ (2)
-Salary Remaining : 796 875 $
Keegan Kolesar 1 500 000 $ (3)
-Salary Remaining : 683 036 $
Simon Benoit 1 500 000 $ (5)
-Salary Remaining : 683 036 $
Alex Galchenyuk 1 500 000 $ (2)
-Salary Remaining : 683 036 $
Nicolas Roy 1 500 000 $ (1)
-Salary Remaining : 683 036 $
Max Comtois 1 400 000 $ (1)
-Salary Remaining : 637 500 $
Joe Veleno 1 250 000 $ (5)
-Salary Remaining : 569 196 $
Nicolas Meloche 1 000 000 $ (5)
-Salary Remaining : 455 357 $
Ilya Lyubushkin 1 000 000 $ (3)
-Salary Remaining : 455 357 $
Cayden Primeau 1 000 000 $ (3)
-Salary Remaining : 455 357 $
Eddie Pasquale 800 000 $ (1)
-Salary Remaining : 364 286 $
Kevin Poulin 800 000 $ (3)
-Salary Remaining : 364 286 $
Dryden Hunt 750 000 $ (4)
-Salary Remaining : 341 518 $
Total Pro Players27
Salary Commitment
Year 45 : 73 930 000 $
Year 46 : 70 230 000 $
Year 47 : 54 180 000 $
Year 48 : 30 350 000 $
Salary Average Commitment
Year 45 : 67 580 000 $
Year 46 : 63 880 000 $
Year 47 : 47 830 000 $
Year 48 : 24 000 000 $
Salary Cap with 1 Way Contract
Year 45 : 73 930 000 $
Year 46 : 70 230 000 $
Year 47 : 54 180 000 $
Year 48 : 30 350 000 $

Farm Players Salaries

Johnny Boychuk 215 000 $ (1)
Salary Remaining : 96 847 $
Pierre-Olivier Joseph 150 000 $ (5)
Salary Remaining : 67 568 $
Anders Nilsson 110 000 $ (1)
Salary Remaining : 49 550 $
Kole Lind 100 000 $ (5)
Salary Remaining : 45 045 $
Samuel Morin 100 000 $ (2)
Salary Remaining : 45 045 $
Antoine Bibeau 100 000 $ (5)
Salary Remaining : 45 045 $
Nicolas Deslauriers 100 000 $ (4)
Salary Remaining : 45 045 $
Ben Jones 85 000 $ (4)
Salary Remaining : 38 288 $
Landon Bow 80 000 $ (1)
Salary Remaining : 36 036 $
Mathieu Olivier 80 000 $ (3)
Salary Remaining : 36 036 $
Alexandre Fortin 80 000 $ (1)
Salary Remaining : 36 036 $
Anthony Angello 80 000 $ (3)
Salary Remaining : 36 036 $
Logan Brown 80 000 $ (2)
Salary Remaining : 36 036 $
Michael Amadio 75 000 $ (4)
Salary Remaining : 33 784 $
Maxime Lajoie 72 500 $ (1)
Salary Remaining : 32 658 $
Victor Ejdsell 70 000 $ (4)
Salary Remaining : 31 532 $
Andreas Borgman 70 000 $ (4)
Salary Remaining : 31 532 $
Total Farm Players17
Salary Commitment
Year 45 : 1 647 500 $
Year 46 : 1 090 000 $
Year 47 : 910 000 $
Year 48 : 750 000 $
Salary Average Commitment
Year 45 : 1 482 500 $
Year 46 : 925 000 $
Year 47 : 745 000 $
Year 48 : 585 000 $

Calgary Red Bull



Arena Capacity - Ticket Price
Attendance - %

Arena NameVodka Red Bull Center
Level 1: 7000 - 90 $ - 6 620 - 94,58%
Level 2: 6000 - 66 $ - 5 599 - 93,32%
Level 3: 3000 - 36 $ - 2 846 - 94,86%
Level 4: 5000 - 24 $ - 4 670 - 93,40%
Luxury : 2000 - 165 $ - 1 792 - 89,60%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 38 $ - 1 988 - 99,40%
Farm Level 2: 1000 - 18 $ - 941 - 94,05%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %21 527 - 93,60%
Average Income per Game1 815 217 $
Year to Date Revenue45 380 424 $
Farm
Home Games Left17
Average Attendance - %2 928 - 97,62%
Average Income per Game112 631 $
Year to Date Revenue2 703 153 $

Expense

Pro Players Total Salaries75 450 000 $
Farm Players Total Salaries2 337 500 $
Coaches Total Salaries2 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses43 894 201 $
Farm Year To Date Expenses1 835 026 $
Pro Salary Cap To Date42 880 800 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue29 043 471 $
Farm Estimated Season Revenue1 914 733 $
Pro Remaining Season Days51
Pro Expenses Per Days687 054 $
Pro Estimated Expenses35 039 754 $
Farm Remaining Season Days50
Farm Expenses Per Days28 266 $
Farm Estimated Expenses1 413 300 $
Estimated Season Expenses36 453 054 $
Season Salary Cap72 450 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $10 550 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 20 450 000 $
Current Bank Account22 019 763 $
Projected Bank Account16 524 913 $

Pro Players Salaries

Artemi Panarin 12 000 000 $ (4)
-Salary Remaining : 5 464 286 $
Aleksander Barkov 10 000 000 $ (3)
-Salary Remaining : 4 553 571 $
Jonathan Huberdeau 10 000 000 $ (2)
-Salary Remaining : 4 553 571 $
Sergei Bobrovsky 8 000 000 $ (2)
-Salary Remaining : 3 642 857 $
Ryan Pulock 6 000 000 $ (5)
-Salary Remaining : 2 732 143 $
Noah Hanifin 5 500 000 $ (4)
-Salary Remaining : 2 504 464 $
John Klingberg (Out of Payroll) 5 250 000 $ (3)
-Salary Remaining : 2 390 625 $
Jack Roslovic 3 750 000 $ (2)
-Salary Remaining : 1 707 589 $
Ryan Suter 3 650 000 $ (3)
-Salary Remaining : 1 662 054 $
Robby Fabbri 2 000 000 $ (3)
-Salary Remaining : 910 714 $
Nick Paul 2 000 000 $ (3)
-Salary Remaining : 910 714 $
Scott Mayfield (Out of Payroll) 2 000 000 $ (3)
-Salary Remaining : 910 714 $
Ryan Getzlaf 1 800 000 $ (1)
-Salary Remaining : 819 643 $
Riley Sheahan 1 250 000 $ (1)
-Salary Remaining : 569 196 $
Jake Evans 1 000 000 $ (1)
-Salary Remaining : 455 357 $
Rasmus Sandin (Out of Payroll) 1 000 000 $ (1)
-Salary Remaining : 455 357 $
Henri Jokiharju 1 000 000 $ (1)
-Salary Remaining : 455 357 $
Michael McLeod 1 000 000 $ (3)
-Salary Remaining : 455 357 $
Anthony Stolarz 1 000 000 $ (3)
-Salary Remaining : 455 357 $
Marcus Johansson 1 000 000 $ (5)
-Salary Remaining : 455 357 $
Mason Appleton 800 000 $ (1)
-Salary Remaining : 364 286 $
Ethan Prow 700 000 $ (2)
-Salary Remaining : 318 750 $
Total Pro Players22
Salary Commitment
Year 45 : 80 700 000 $
Year 46 : 73 850 000 $
Year 47 : 51 400 000 $
Year 48 : 24 500 000 $
Salary Average Commitment
Year 45 : 83 950 000 $
Year 46 : 74 650 000 $
Year 47 : 52 200 000 $
Year 48 : 25 000 000 $
Salary Cap with 1 Way Contract
Year 45 : 80 700 000 $
Year 46 : 73 850 000 $
Year 47 : 51 400 000 $
Year 48 : 24 500 000 $

Farm Players Salaries

Logan Thompson 425 000 $ (5)
Salary Remaining : 191 441 $
Brent Seabrook 150 000 $ (1)
Salary Remaining : 67 568 $
Cole Perfetti 120 000 $ (4)
Salary Remaining : 54 054 $
Jacob Larsson 110 000 $ (3)
Salary Remaining : 49 550 $
Vinni Lettieri 100 000 $ (1)
Salary Remaining : 45 045 $
Haydn Fleury 100 000 $ (1)
Salary Remaining : 45 045 $
Nick Bjugstad 90 000 $ (5)
Salary Remaining : 40 541 $
Scott Perunovich 90 000 $ (4)
Salary Remaining : 40 541 $
Lukas Dostal 87 500 $ (4)
Salary Remaining : 39 414 $
David Gustafsson 80 000 $ (2)
Salary Remaining : 36 036 $
Isaak Phillips 75 000 $ (4)
Salary Remaining : 33 784 $
J.C. Lipon 70 000 $ (3)
Salary Remaining : 31 532 $
Anton Slepyshev 70 000 $ (2)
Salary Remaining : 31 532 $
Rinat Valiev 70 000 $ (2)
Salary Remaining : 31 532 $
Turner Elson 70 000 $ (3)
Salary Remaining : 31 532 $
Matt Tennyson 70 000 $ (2)
Salary Remaining : 31 532 $
Leo Komarov 70 000 $ (2)
Salary Remaining : 31 532 $
Nicolas Kerdiles 70 000 $ (3)
Salary Remaining : 31 532 $
Jesper Froden 70 000 $ (2)
Salary Remaining : 31 532 $
Kirill Semyonov 70 000 $ (2)
Salary Remaining : 31 532 $
Tanner Richard 70 000 $ (3)
Salary Remaining : 31 532 $
James Neal 70 000 $ (2)
Salary Remaining : 31 532 $
Brett Connolly (Out of Payroll) 70 000 $ (2)
Salary Remaining : 31 532 $
Lean Bergmann 70 000 $ (3)
Salary Remaining : 31 532 $
Aleksi Saarela 70 000 $ (2)
Salary Remaining : 31 532 $
Total Farm Players25
Salary Commitment
Year 45 : 2 407 500 $
Year 46 : 2 057 500 $
Year 47 : 1 347 500 $
Year 48 : 887 500 $
Salary Average Commitment
Year 45 : 1 975 000 $
Year 46 : 1 625 000 $
Year 47 : 915 000 $
Year 48 : 455 000 $

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHeros Center
Level 1: 7000 - 180 $ - 3 461 - 49,44%
Level 2: 6000 - 88 $ - 3 872 - 64,53%
Level 3: 3000 - 47 $ - 2 577 - 85,91%
Level 4: 5000 - 35 $ - 3 402 - 68,03%
Luxury : 2000 - 275 $ - 1 070 - 53,50%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 80 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 30 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %14 381 - 62,53%
Average Income per Game1 797 638 $
Year to Date Revenue44 940 957 $
Farm
Home Games Left17
Average Attendance - %3 000 - 100,00%
Average Income per Game228 000 $
Year to Date Revenue5 472 000 $

Expense

Pro Players Total Salaries77 805 000 $
Farm Players Total Salaries2 635 800 $
Coaches Total Salaries6 900 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses46 445 063 $
Farm Year To Date Expenses1 985 716 $
Pro Salary Cap To Date42 588 340 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue28 762 212 $
Farm Estimated Season Revenue3 876 000 $
Pro Remaining Season Days51
Pro Expenses Per Days748 259 $
Pro Estimated Expenses38 161 209 $
Farm Remaining Season Days50
Farm Expenses Per Days31 854 $
Farm Estimated Expenses1 592 700 $
Estimated Season Expenses39 753 909 $
Season Salary Cap76 855 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $6 145 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 24 855 000 $
Current Bank Account90 564 563 $
Projected Bank Account83 448 866 $

Pro Players Salaries

Sebastian Aho 8 900 000 $ (2)
-Salary Remaining : 4 052 679 $
Adam Fox 8 000 000 $ (1)
-Salary Remaining : 3 642 857 $
Gabriel Landeskog 8 000 000 $ (4)
-Salary Remaining : 3 642 857 $
Drake Batherson 7 250 000 $ (1)
-Salary Remaining : 3 301 339 $
Ilya Sorokin 6 500 000 $ (1)
-Salary Remaining : 2 959 821 $
Jacob Trouba (Out of Payroll) 6 000 000 $ (4)
-Salary Remaining : 2 732 143 $
Devon Toews 5 930 000 $ (3)
-Salary Remaining : 2 700 268 $
Tim Stutzle 5 500 000 $ (1)
-Salary Remaining : 2 504 464 $
Andrew Mangiapane 5 500 000 $ (1)
-Salary Remaining : 2 504 464 $
Brady Tkachuk 5 000 000 $ (1)
-Salary Remaining : 2 276 786 $
Jordan Staal 4 250 000 $ (1)
-Salary Remaining : 1 935 268 $
Artturi Lehkonen 2 200 000 $ (2)
-Salary Remaining : 1 001 786 $
Evan Bouchard 1 500 000 $ (1)
-Salary Remaining : 683 036 $
Craig Anderson 1 000 000 $ (4)
-Salary Remaining : 455 357 $
Jujhar Khaira 1 000 000 $ (3)
-Salary Remaining : 455 357 $
Dylan Gambrell 1 000 000 $ (1)
-Salary Remaining : 455 357 $
Mattias Janmark 950 000 $ (3)
-Salary Remaining : 432 589 $
Nick Holden (Out of Payroll) 950 000 $ (3)
-Salary Remaining : 432 589 $
Andy Greene 950 000 $ (2)
-Salary Remaining : 432 589 $
Nick Blankenburg 950 000 $ (2)
-Salary Remaining : 432 589 $
Nick Seeler 950 000 $ (3)
-Salary Remaining : 432 589 $
Dominic Toninato 825 000 $ (4)
-Salary Remaining : 375 670 $
Frederick Gaudreau 700 000 $ (1)
-Salary Remaining : 318 750 $
Total Pro Players23
Salary Commitment
Year 45 : 83 805 000 $
Year 46 : 38 605 000 $
Year 47 : 25 605 000 $
Year 48 : 15 825 000 $
Salary Average Commitment
Year 45 : 72 855 000 $
Year 46 : 37 255 000 $
Year 47 : 25 155 000 $
Year 48 : 15 825 000 $
Salary Cap with 1 Way Contract
Year 45 : 83 805 000 $
Year 46 : 38 605 000 $
Year 47 : 25 605 000 $
Year 48 : 15 825 000 $

Farm Players Salaries

Nathan Walker 175 000 $ (1)
Salary Remaining : 78 829 $
Justin Schultz 165 000 $ (4)
Salary Remaining : 74 324 $
David Rittich 150 000 $ (5)
Salary Remaining : 67 568 $
Zac Jones 100 000 $ (5)
Salary Remaining : 45 045 $
Jonny Brodzinski 100 000 $ (2)
Salary Remaining : 45 045 $
Jimmy Vesey 100 000 $ (1)
Salary Remaining : 45 045 $
Casey Fitzgerald 100 000 $ (4)
Salary Remaining : 45 045 $
Rocco Grimaldi 98 200 $ (5)
Salary Remaining : 44 234 $
Byron Froese 95 000 $ (2)
Salary Remaining : 42 793 $
Carl Hagelin 95 000 $ (2)
Salary Remaining : 42 793 $
Tanner Laczynski 95 000 $ (5)
Salary Remaining : 42 793 $
Michael Stone 95 000 $ (3)
Salary Remaining : 42 793 $
David Krejci 95 000 $ (2)
Salary Remaining : 42 793 $
Darren Dietz 95 000 $ (2)
Salary Remaining : 42 793 $
Mark Jankowski 95 000 $ (3)
Salary Remaining : 42 793 $
Chase De Leo 92 600 $ (5)
Salary Remaining : 41 712 $
Hugo Alnefelt 90 000 $ (4)
Salary Remaining : 40 541 $
Connor Dewar 90 000 $ (4)
Salary Remaining : 40 541 $
Michael Eyssimont 85 000 $ (4)
Salary Remaining : 38 288 $
Mitchell Chaffee 80 000 $ (4)
Salary Remaining : 36 036 $
Nathan Smith 80 000 $ (4)
Salary Remaining : 36 036 $
Dylan Sikura 80 000 $ (2)
Salary Remaining : 36 036 $
Gavin Bayreuther 80 000 $ (1)
Salary Remaining : 36 036 $
Chris Driedger 80 000 $ (1)
Salary Remaining : 36 036 $
Chase Priskie 75 000 $ (4)
Salary Remaining : 33 784 $
Alexander Chmelevski 75 000 $ (5)
Salary Remaining : 33 784 $
Josef Korenar 75 000 $ (5)
Salary Remaining : 33 784 $
Total Farm Players27
Salary Commitment
Year 45 : 2 635 800 $
Year 46 : 2 200 800 $
Year 47 : 1 640 800 $
Year 48 : 1 450 800 $
Salary Average Commitment
Year 45 : 2 690 800 $
Year 46 : 2 255 800 $
Year 47 : 1 785 800 $
Year 48 : 1 640 800 $

Cleveland Bulldogs



Arena Capacity - Ticket Price
Attendance - %

Arena NameJacobs ICE
Level 1: 7000 - 90 $ - 6 697 - 95,68%
Level 2: 6000 - 60 $ - 5 630 - 93,83%
Level 3: 3000 - 35 $ - 2 873 - 95,76%
Level 4: 5000 - 20 $ - 4 867 - 97,33%
Luxury : 2000 - 180 $ - 1 788 - 89,39%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 990 - 99,52%
Farm Level 2: 1000 - 15 $ - 999 - 99,89%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %21 855 - 95,02%
Average Income per Game1 752 301 $
Year to Date Revenue42 055 224 $
Farm
Home Games Left18
Average Attendance - %2 989 - 99,64%
Average Income per Game101 572 $
Year to Date Revenue2 336 166 $

Expense

Pro Players Total Salaries74 500 000 $
Farm Players Total Salaries2 200 000 $
Coaches Total Salaries7 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses44 756 263 $
Farm Year To Date Expenses1 594 318 $
Pro Salary Cap To Date40 720 550 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue29 789 117 $
Farm Estimated Season Revenue1 828 304 $
Pro Remaining Season Days51
Pro Expenses Per Days727 679 $
Pro Estimated Expenses37 111 629 $
Farm Remaining Season Days50
Farm Expenses Per Days27 027 $
Farm Estimated Expenses1 351 350 $
Estimated Season Expenses38 462 979 $
Season Salary Cap74 500 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $8 500 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 22 500 000 $
Current Bank Account97 040 808 $
Projected Bank Account90 195 250 $

Pro Players Salaries

Jeff Petry 6 100 000 $ (2)
-Salary Remaining : 2 777 679 $
Jared Spurgeon 6 000 000 $ (1)
-Salary Remaining : 2 732 143 $
Brock Nelson 6 000 000 $ (5)
-Salary Remaining : 2 732 143 $
Pavel Buchnevich 6 000 000 $ (1)
-Salary Remaining : 2 732 143 $
Ondrej Palat 5 500 000 $ (2)
-Salary Remaining : 2 504 464 $
William Karlsson 5 000 000 $ (3)
-Salary Remaining : 2 276 786 $
Reilly Smith 4 750 000 $ (4)
-Salary Remaining : 2 162 946 $
Blake Coleman 4 500 000 $ (2)
-Salary Remaining : 2 049 107 $
Thatcher Demko 4 000 000 $ (1)
-Salary Remaining : 1 821 429 $
Mark Giordano 3 500 000 $ (3)
-Salary Remaining : 1 593 750 $
Cody Ceci 3 500 000 $ (4)
-Salary Remaining : 1 593 750 $
Derek Forbort 3 000 000 $ (5)
-Salary Remaining : 1 366 071 $
Zdeno Chara 3 000 000 $ (3)
-Salary Remaining : 1 366 071 $
Alex Iafallo 3 000 000 $ (4)
-Salary Remaining : 1 366 071 $
Boone Jenner 3 000 000 $ (1)
-Salary Remaining : 1 366 071 $
Eric Comrie 2 500 000 $ (3)
-Salary Remaining : 1 138 393 $
Erik Cernak 2 000 000 $ (1)
-Salary Remaining : 910 714 $
Eric Robinson 850 000 $ (1)
-Salary Remaining : 387 054 $
Nico Sturm 800 000 $ (1)
-Salary Remaining : 364 286 $
Sam Lafferty 750 000 $ (1)
-Salary Remaining : 341 518 $
Noah Gregor 750 000 $ (3)
-Salary Remaining : 341 518 $
Total Pro Players21
Salary Commitment
Year 45 : 74 500 000 $
Year 46 : 51 100 000 $
Year 47 : 35 000 000 $
Year 48 : 20 250 000 $
Salary Average Commitment
Year 45 : 74 750 000 $
Year 46 : 51 350 000 $
Year 47 : 35 250 000 $
Year 48 : 19 500 000 $
Salary Cap with 1 Way Contract
Year 45 : 74 500 000 $
Year 46 : 51 100 000 $
Year 47 : 35 000 000 $
Year 48 : 20 250 000 $

Farm Players Salaries

Joonas Korpisalo 125 000 $ (3)
Salary Remaining : 56 306 $
Jacob Bryson 125 000 $ (4)
Salary Remaining : 56 306 $
Jaroslav Halak 125 000 $ (3)
Salary Remaining : 56 306 $
Noah Cates 100 000 $ (4)
Salary Remaining : 45 045 $
Lane Pederson 95 000 $ (5)
Salary Remaining : 42 793 $
Matt Martin 95 000 $ (2)
Salary Remaining : 42 793 $
Devin Shore 90 000 $ (3)
Salary Remaining : 40 541 $
Cal Foote 90 000 $ (5)
Salary Remaining : 40 541 $
Jake Christiansen 90 000 $ (4)
Salary Remaining : 40 541 $
Trey Fix-Wolansky 85 000 $ (4)
Salary Remaining : 38 288 $
Christian Jaros 80 000 $ (3)
Salary Remaining : 36 036 $
Bryce Kindopp 80 000 $ (4)
Salary Remaining : 36 036 $
Matt Luff 80 000 $ (1)
Salary Remaining : 36 036 $
Alexander True 75 000 $ (3)
Salary Remaining : 33 784 $
Jack Ahcan 75 000 $ (5)
Salary Remaining : 33 784 $
Joachim Blichfeld 75 000 $ (3)
Salary Remaining : 33 784 $
John Leonard 75 000 $ (5)
Salary Remaining : 33 784 $
Jonas Johansson 75 000 $ (3)
Salary Remaining : 33 784 $
William Lockwood 75 000 $ (5)
Salary Remaining : 33 784 $
Kalle Kossila 70 000 $ (2)
Salary Remaining : 31 532 $
Josh Teves 70 000 $ (1)
Salary Remaining : 31 532 $
Riley Barber 70 000 $ (2)
Salary Remaining : 31 532 $
Jimmy Schuldt 70 000 $ (1)
Salary Remaining : 31 532 $
Ryan Sproul 70 000 $ (1)
Salary Remaining : 31 532 $
Andy Welinski 70 000 $ (4)
Salary Remaining : 31 532 $
Jayson Megna 70 000 $ (1)
Salary Remaining : 31 532 $
Total Farm Players26
Salary Commitment
Year 45 : 2 200 000 $
Year 46 : 1 840 000 $
Year 47 : 1 605 000 $
Year 48 : 960 000 $
Salary Average Commitment
Year 45 : 2 285 000 $
Year 46 : 1 925 000 $
Year 47 : 1 735 000 $
Year 48 : 815 000 $

Colorado Zipper



Arena Capacity - Ticket Price
Attendance - %

Arena NameStomp Center
Level 1: 7000 - 100 $ - 6 492 - 92,74%
Level 2: 6000 - 60 $ - 5 692 - 94,87%
Level 3: 3000 - 35 $ - 2 861 - 95,37%
Level 4: 5000 - 20 $ - 4 835 - 96,70%
Luxury : 2000 - 200 $ - 1 709 - 85,44%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 987 - 99,36%
Farm Level 2: 1000 - 15 $ - 999 - 99,93%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %21 589 - 93,86%
Average Income per Game1 835 165 $
Year to Date Revenue44 043 960 $
Farm
Home Games Left17
Average Attendance - %2 987 - 99,55%
Average Income per Game101 451 $
Year to Date Revenue2 434 824 $

Expense

Pro Players Total Salaries80 950 000 $
Farm Players Total Salaries1 635 000 $
Coaches Total Salaries7 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses45 249 325 $
Farm Year To Date Expenses3 628 278 $
Pro Salary Cap To Date43 981 478 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue31 197 805 $
Farm Estimated Season Revenue1 724 667 $
Pro Remaining Season Days51
Pro Expenses Per Days740 625 $
Pro Estimated Expenses37 771 875 $
Farm Remaining Season Days50
Farm Expenses Per Days59 775 $
Farm Estimated Expenses2 988 750 $
Estimated Season Expenses40 760 625 $
Season Salary Cap80 950 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $2 050 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 28 950 000 $
Current Bank Account34 846 712 $
Projected Bank Account27 008 559 $

Pro Players Salaries

Connor McDavid 12 600 000 $ (2)
-Salary Remaining : 5 737 500 $
Matthew Tkachuk 8 500 000 $ (3)
-Salary Remaining : 3 870 536 $
J.T. Miller 8 000 000 $ (5)
-Salary Remaining : 3 642 857 $
MacKenzie Weegar 7 500 000 $ (4)
-Salary Remaining : 3 415 179 $
Logan Couture 6 150 000 $ (4)
-Salary Remaining : 2 800 446 $
Patrice Bergeron 5 600 000 $ (3)
-Salary Remaining : 2 550 000 $
Shayne Gostisbehere 4 800 000 $ (5)
-Salary Remaining : 2 185 714 $
Brandon Saad 4 500 000 $ (5)
-Salary Remaining : 2 049 107 $
Damon Severson 4 100 000 $ (4)
-Salary Remaining : 1 866 964 $
Dmitry Orlov 3 100 000 $ (2)
-Salary Remaining : 1 411 607 $
Adam Lowry 3 000 000 $ (3)
-Salary Remaining : 1 366 071 $
James Reimer 3 000 000 $ (5)
-Salary Remaining : 1 366 071 $
Carson Soucy 2 000 000 $ (3)
-Salary Remaining : 910 714 $
Tanner Jeannot 1 500 000 $ (5)
-Salary Remaining : 683 036 $
Yakov Trenin 1 500 000 $ (5)
-Salary Remaining : 683 036 $
Alexandar Georgiev 1 400 000 $ (1)
-Salary Remaining : 637 500 $
Mathieu Joseph 1 200 000 $ (1)
-Salary Remaining : 546 429 $
Austin Watson 1 000 000 $ (4)
-Salary Remaining : 455 357 $
Michael McCarron 800 000 $ (5)
-Salary Remaining : 364 286 $
Chad Ruhwedel 700 000 $ (1)
-Salary Remaining : 318 750 $
Total Pro Players20
Salary Commitment
Year 45 : 80 950 000 $
Year 46 : 77 650 000 $
Year 47 : 61 950 000 $
Year 48 : 42 850 000 $
Salary Average Commitment
Year 45 : 78 050 007 $
Year 46 : 74 750 007 $
Year 47 : 58 850 007 $
Year 48 : 37 350 000 $
Salary Cap with 1 Way Contract
Year 45 : 80 950 000 $
Year 46 : 77 650 000 $
Year 47 : 61 950 000 $
Year 48 : 42 850 000 $

Farm Players Salaries

Nick Ritchie 200 000 $ (2)
Salary Remaining : 90 090 $
Zack MacEwen 125 000 $ (1)
Salary Remaining : 56 306 $
Erik Gustafsson 110 000 $ (3)
Salary Remaining : 49 550 $
Yegor Chinakhov 110 000 $ (4)
Salary Remaining : 49 550 $
Klim Kostin 95 000 $ (3)
Salary Remaining : 42 793 $
Jonah Gadjovich 95 000 $ (5)
Salary Remaining : 42 793 $
Dustin Tokarski 95 000 $ (4)
Salary Remaining : 42 793 $
Zach Bogosian 95 000 $ (3)
Salary Remaining : 42 793 $
Curtis Lazar 92 500 $ (1)
Salary Remaining : 41 667 $
Kurtis MacDermid 87 500 $ (2)
Salary Remaining : 39 414 $
Brendan Lemieux 85 000 $ (5)
Salary Remaining : 38 288 $
Justin Danforth 85 000 $ (4)
Salary Remaining : 38 288 $
Justus Annunen 80 000 $ (4)
Salary Remaining : 36 036 $
Iiro Pakarinen 70 000 $ (1)
Salary Remaining : 31 532 $
Markus Nutivaara 70 000 $ (4)
Salary Remaining : 31 532 $
Nathan Bastian 70 000 $ (1)
Salary Remaining : 31 532 $
Cole Bardreau 70 000 $ (2)
Salary Remaining : 31 532 $
Total Farm Players17
Salary Commitment
Year 45 : 1 635 000 $
Year 46 : 1 277 500 $
Year 47 : 920 000 $
Year 48 : 620 000 $
Salary Average Commitment
Year 45 : 1 445 000 $
Year 46 : 1 087 500 $
Year 47 : 730 000 $
Year 48 : 475 000 $

Dallas Storm



Arena Capacity - Ticket Price
Attendance - %

Arena NameHouse of Pain
Level 1: 6500 - 110 $ - 6 333 - 97,43%
Level 2: 5500 - 70 $ - 5 385 - 97,91%
Level 3: 2500 - 42 $ - 2 500 - 100,00%
Level 4: 4000 - 30 $ - 4 000 - 100,00%
Luxury : 1500 - 210 $ - 1 435 - 95,63%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 998 - 99,88%
Farm Level 2: 1000 - 15 $ - 997 - 99,73%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %19 653 - 98,26%
Average Income per Game1 919 791 $
Year to Date Revenue46 074 984 $
Farm
Home Games Left17
Average Attendance - %2 995 - 99,83%
Average Income per Game101 851 $
Year to Date Revenue2 444 412 $

Expense

Pro Players Total Salaries80 550 000 $
Farm Players Total Salaries1 070 000 $
Coaches Total Salaries7 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses47 591 493 $
Farm Year To Date Expenses967 569 $
Pro Salary Cap To Date43 653 993 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue32 636 447 $
Farm Estimated Season Revenue1 731 458 $
Pro Remaining Season Days51
Pro Expenses Per Days781 696 $
Pro Estimated Expenses39 866 496 $
Farm Remaining Season Days50
Farm Expenses Per Days15 946 $
Farm Estimated Expenses797 300 $
Estimated Season Expenses40 663 796 $
Season Salary Cap80 550 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $2 450 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 28 550 000 $
Current Bank Account40 679 772 $
Projected Bank Account34 383 881 $

Pro Players Salaries

Kyle Connor 7 500 000 $ (2)
-Salary Remaining : 3 415 179 $
Joe Pavelski 6 750 000 $ (4)
-Salary Remaining : 3 073 661 $
Jake Guentzel 6 250 000 $ (2)
-Salary Remaining : 2 845 982 $
Quinn Hughes 6 100 000 $ (3)
-Salary Remaining : 2 777 679 $
Claude Giroux 6 000 000 $ (4)
-Salary Remaining : 2 732 143 $
Phillip Danault 5 250 000 $ (1)
-Salary Remaining : 2 390 625 $
Jack Hughes 5 000 000 $ (3)
-Salary Remaining : 2 276 786 $
Hampus Lindholm 5 000 000 $ (1)
-Salary Remaining : 2 276 786 $
Ryan McDonagh 5 000 000 $ (3)
-Salary Remaining : 2 276 786 $
Lawson Crouse 3 500 000 $ (2)
-Salary Remaining : 1 593 750 $
Ryan Graves 3 500 000 $ (1)
-Salary Remaining : 1 593 750 $
Tristan Jarry 3 500 000 $ (2)
-Salary Remaining : 1 593 750 $
Brandon Tanev 3 000 000 $ (5)
-Salary Remaining : 1 366 071 $
Barclay Goodrow 2 800 000 $ (4)
-Salary Remaining : 1 275 000 $
Radko Gudas 2 500 000 $ (1)
-Salary Remaining : 1 138 393 $
Duncan Keith 2 000 000 $ (3)
-Salary Remaining : 910 714 $
Alexandre Texier 1 900 000 $ (1)
-Salary Remaining : 865 179 $
Kaapo Kahkonen 1 500 000 $ (3)
-Salary Remaining : 683 036 $
Mattias Samuelsson 1 500 000 $ (5)
-Salary Remaining : 683 036 $
David Kampf 1 300 000 $ (3)
-Salary Remaining : 591 964 $
Trent Frederic 700 000 $ (1)
-Salary Remaining : 318 750 $
Total Pro Players21
Salary Commitment
Year 45 : 80 550 000 $
Year 46 : 61 700 000 $
Year 47 : 40 950 000 $
Year 48 : 20 050 000 $
Salary Average Commitment
Year 45 : 78 700 000 $
Year 46 : 59 850 000 $
Year 47 : 40 600 000 $
Year 48 : 19 700 000 $
Salary Cap with 1 Way Contract
Year 45 : 80 550 000 $
Year 46 : 61 700 000 $
Year 47 : 40 950 000 $
Year 48 : 20 050 000 $

Farm Players Salaries

Corey Crawford 350 000 $ (1)
Salary Remaining : 157 658 $
Tobias Bjornfot 110 000 $ (2)
Salary Remaining : 49 550 $
Erik Kallgren 100 000 $ (4)
Salary Remaining : 45 045 $
Juuso Riikola 100 000 $ (1)
Salary Remaining : 45 045 $
Nicholas Robertson 100 000 $ (3)
Salary Remaining : 45 045 $
Mark Kastelic 85 000 $ (4)
Salary Remaining : 38 288 $
Drew O'Connor 80 000 $ (2)
Salary Remaining : 36 036 $
Anthony Richard 75 000 $ (1)
Salary Remaining : 33 784 $
Kaden Fulcher 70 000 $ (1)
Salary Remaining : 31 532 $
Total Farm Players9
Salary Commitment
Year 45 : 1 070 000 $
Year 46 : 475 000 $
Year 47 : 285 000 $
Year 48 : 185 000 $
Salary Average Commitment
Year 45 : 980 000 $
Year 46 : 385 000 $
Year 47 : 200 000 $
Year 48 : 100 000 $

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 7000 - 130 $ - 4 796 - 68,51%
Level 2: 6000 - 90 $ - 3 774 - 62,89%
Level 3: 3000 - 50 $ - 2 181 - 72,69%
Level 4: 5000 - 30 $ - 4 575 - 91,51%
Luxury : 2000 - 210 $ - 1 405 - 70,27%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 45 $ - 1 653 - 82,63%
Farm Level 2: 1000 - 25 $ - 661 - 66,06%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %16 731 - 72,74%
Average Income per Game1 805 421 $
Year to Date Revenue45 135 516 $
Farm
Home Games Left17
Average Attendance - %2 313 - 77,11%
Average Income per Game109 057 $
Year to Date Revenue2 617 368 $

Expense

Pro Players Total Salaries61 575 000 $
Farm Players Total Salaries2 710 000 $
Coaches Total Salaries6 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses35 679 255 $
Farm Year To Date Expenses1 969 792 $
Pro Salary Cap To Date31 924 786 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue28 886 730 $
Farm Estimated Season Revenue1 853 969 $
Pro Remaining Season Days51
Pro Expenses Per Days594 420 $
Pro Estimated Expenses30 315 420 $
Farm Remaining Season Days50
Farm Expenses Per Days35 225 $
Farm Estimated Expenses1 761 250 $
Estimated Season Expenses32 076 670 $
Season Salary Cap61 575 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $21 425 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 9 575 000 $
Current Bank Account80 409 342 $
Projected Bank Account79 073 371 $

Pro Players Salaries

Elias Lindholm 8 000 000 $ (1)
-Salary Remaining : 3 642 857 $
Dougie Hamilton 6 500 000 $ (5)
-Salary Remaining : 2 959 821 $
Rasmus Andersson 4 550 000 $ (2)
-Salary Remaining : 2 071 875 $
Alex Chiasson 4 500 000 $ (3)
-Salary Remaining : 2 049 107 $
P.K. Subban 4 500 000 $ (2)
-Salary Remaining : 2 049 107 $
Nicklas Backstrom 4 000 000 $ (5)
-Salary Remaining : 1 821 429 $
Ilya Samsonov 4 000 000 $ (3)
-Salary Remaining : 1 821 429 $
Joel Edmundson 3 500 000 $ (5)
-Salary Remaining : 1 593 750 $
Zach Sanford 2 500 000 $ (1)
-Salary Remaining : 1 138 393 $
John Marino 2 250 000 $ (3)
-Salary Remaining : 1 024 554 $
Joel Armia 2 200 000 $ (4)
-Salary Remaining : 1 001 786 $
Arthur Kaliyev 2 000 000 $ (5)
-Salary Remaining : 910 714 $
Filip Gustavsson 2 000 000 $ (5)
-Salary Remaining : 910 714 $
Patrick Maroon 1 500 000 $ (3)
-Salary Remaining : 683 036 $
Ryan McLeod 1 500 000 $ (5)
-Salary Remaining : 683 036 $
Ethan Bear 1 500 000 $ (5)
-Salary Remaining : 683 036 $
Philip Tomasino 1 200 000 $ (4)
-Salary Remaining : 546 429 $
Jack McBain 1 000 000 $ (4)
-Salary Remaining : 455 357 $
Taylor Raddysh 1 000 000 $ (4)
-Salary Remaining : 455 357 $
Andrew Peeke 1 000 000 $ (3)
-Salary Remaining : 455 357 $
Jesper Boqvist 850 000 $ (3)
-Salary Remaining : 387 054 $
Isaac Ratcliffe 775 000 $ (4)
-Salary Remaining : 352 902 $
Dylan Coghlan 750 000 $ (5)
-Salary Remaining : 341 518 $
Total Pro Players23
Salary Commitment
Year 45 : 61 575 000 $
Year 46 : 51 075 000 $
Year 47 : 42 025 000 $
Year 48 : 27 925 000 $
Salary Average Commitment
Year 45 : 60 250 000 $
Year 46 : 49 750 000 $
Year 47 : 40 700 000 $
Year 48 : 26 600 000 $
Salary Cap with 1 Way Contract
Year 45 : 61 575 000 $
Year 46 : 51 075 000 $
Year 47 : 42 025 000 $
Year 48 : 27 925 000 $

Farm Players Salaries

Chris Wagner 350 000 $ (2)
Salary Remaining : 157 658 $
Pheonix Copley 210 000 $ (5)
Salary Remaining : 94 595 $
Erik Brannstrom 190 000 $ (1)
Salary Remaining : 85 586 $
Emil Bemstrom 125 000 $ (3)
Salary Remaining : 56 306 $
Kent Johnson 120 000 $ (4)
Salary Remaining : 54 054 $
Kale Clague 90 000 $ (5)
Salary Remaining : 40 541 $
Jacob Perreault 90 000 $ (4)
Salary Remaining : 40 541 $
Nikolai Knyzhov 90 000 $ (3)
Salary Remaining : 40 541 $
Ben McCartney 90 000 $ (4)
Salary Remaining : 40 541 $
Liam Foudy 85 000 $ (3)
Salary Remaining : 38 288 $
Linus Hogberg 80 000 $ (4)
Salary Remaining : 36 036 $
Kaedan Korczak 80 000 $ (4)
Salary Remaining : 36 036 $
Lucas Carlsson 80 000 $ (3)
Salary Remaining : 36 036 $
Alex Steeves 77 500 $ (4)
Salary Remaining : 34 910 $
Adam Beckman 77 500 $ (4)
Salary Remaining : 34 910 $
Oskar Steen 75 000 $ (5)
Salary Remaining : 33 784 $
Otto Leskinen 75 000 $ (3)
Salary Remaining : 33 784 $
Michael Carcone 75 000 $ (3)
Salary Remaining : 33 784 $
Joe Snively 75 000 $ (3)
Salary Remaining : 33 784 $
Marko Dano 75 000 $ (1)
Salary Remaining : 33 784 $
Jordan Gross 75 000 $ (1)
Salary Remaining : 33 784 $
Jonathan Davidsson 75 000 $ (3)
Salary Remaining : 33 784 $
Drake Rymsha 70 000 $ (5)
Salary Remaining : 31 532 $
Artyom Zagidulin 70 000 $ (5)
Salary Remaining : 31 532 $
Lukas Sedlak 70 000 $ (1)
Salary Remaining : 31 532 $
T.J. Tynan 70 000 $ (4)
Salary Remaining : 31 532 $
Bryan Little 70 000 $ (5)
Salary Remaining : 31 532 $
Total Farm Players27
Salary Commitment
Year 45 : 2 710 000 $
Year 46 : 2 300 000 $
Year 47 : 1 950 000 $
Year 48 : 1 270 000 $
Salary Average Commitment
Year 45 : 2 660 000 $
Year 46 : 2 250 000 $
Year 47 : 1 900 000 $
Year 48 : 1 270 000 $

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWayne Gretzky Arena
Level 1: 7000 - 100 $ - 6 611 - 94,44%
Level 2: 6000 - 65 $ - 5 659 - 94,31%
Level 3: 3000 - 35 $ - 2 917 - 97,23%
Level 4: 5000 - 20 $ - 4 897 - 97,95%
Luxury : 2000 - 200 $ - 1 729 - 86,43%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 65 $ - 1 147 - 57,33%
Farm Level 2: 1000 - 25 $ - 669 - 66,95%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %21 812 - 94,84%
Average Income per Game1 889 574 $
Year to Date Revenue47 239 362 $
Farm
Home Games Left17
Average Attendance - %1 816 - 60,53%
Average Income per Game109 511 $
Year to Date Revenue2 628 258 $

Expense

Pro Players Total Salaries56 250 000 $
Farm Players Total Salaries1 910 000 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses33 998 214 $
Farm Year To Date Expenses1 552 526 $
Pro Salary Cap To Date30 795 977 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue30 233 192 $
Farm Estimated Season Revenue1 861 683 $
Pro Remaining Season Days51
Pro Expenses Per Days529 018 $
Pro Estimated Expenses26 979 918 $
Farm Remaining Season Days50
Farm Expenses Per Days30 721 $
Farm Estimated Expenses1 536 050 $
Estimated Season Expenses28 515 968 $
Season Salary Cap55 400 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $27 600 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 3 400 000 $
Current Bank Account110 316 879 $
Projected Bank Account113 895 786 $

Pro Players Salaries

Alexander Radulov 6 000 000 $ (3)
-Salary Remaining : 2 732 143 $
Jordie Benn 6 000 000 $ (3)
-Salary Remaining : 2 732 143 $
Keith Yandle 5 000 000 $ (2)
-Salary Remaining : 2 276 786 $
Tomas Tatar 4 500 000 $ (3)
-Salary Remaining : 2 049 107 $
Shea Weber 3 500 000 $ (2)
-Salary Remaining : 1 593 750 $
Andrew Ladd 3 000 000 $ (2)
-Salary Remaining : 1 366 071 $
Andreas Athanasiou 3 000 000 $ (4)
-Salary Remaining : 1 366 071 $
Calvin Pickard 2 500 000 $ (2)
-Salary Remaining : 1 138 393 $
Eric Staal 2 000 000 $ (2)
-Salary Remaining : 910 714 $
Zach Parise 2 000 000 $ (3)
-Salary Remaining : 910 714 $
Niklas Hjalmarsson 2 000 000 $ (1)
-Salary Remaining : 910 714 $
Vladislav Namestnikov 2 000 000 $ (4)
-Salary Remaining : 910 714 $
Carl Gunnarsson 2 000 000 $ (1)
-Salary Remaining : 910 714 $
Morgan Geekie 1 250 000 $ (3)
-Salary Remaining : 569 196 $
Vasily Podkolzin 1 200 000 $ (4)
-Salary Remaining : 546 429 $
Jack Quinn 1 200 000 $ (4)
-Salary Remaining : 546 429 $
Matty Beniers 1 200 000 $ (4)
-Salary Remaining : 546 429 $
Corey Schueneman 1 000 000 $ (4)
-Salary Remaining : 455 357 $
Benoit-Olivier Groulx 1 000 000 $ (4)
-Salary Remaining : 455 357 $
Gustav Lindstrom 1 000 000 $ (3)
-Salary Remaining : 455 357 $
Joseph Woll 900 000 $ (4)
-Salary Remaining : 409 821 $
Michael Hutchinson 850 000 $ (2)
-Salary Remaining : 387 054 $
Urho Vaakanainen (Out of Payroll) 850 000 $ (3)
-Salary Remaining : 387 054 $
Mason Geertsen 850 000 $ (4)
-Salary Remaining : 387 054 $
Justin Bailey 750 000 $ (1)
-Salary Remaining : 341 518 $
Thomas Hickey 700 000 $ (2)
-Salary Remaining : 318 750 $
Total Pro Players26
Salary Commitment
Year 45 : 56 250 000 $
Year 46 : 51 500 000 $
Year 47 : 33 950 000 $
Year 48 : 12 350 000 $
Salary Average Commitment
Year 45 : 46 400 000 $
Year 46 : 41 650 000 $
Year 47 : 31 600 000 $
Year 48 : 8 500 000 $
Salary Cap with 1 Way Contract
Year 45 : 56 250 000 $
Year 46 : 51 500 000 $
Year 47 : 33 950 000 $
Year 48 : 12 350 000 $

Farm Players Salaries

Jean-Francois Berube 500 000 $ (3)
Salary Remaining : 225 225 $
Nikita Gusev 300 000 $ (3)
Salary Remaining : 135 135 $
Alex Biega 250 000 $ (3)
Salary Remaining : 112 613 $
Lias Andersson 90 000 $ (3)
Salary Remaining : 40 541 $
Anders Lindback 80 000 $ (1)
Salary Remaining : 36 036 $
Jake Chelios 80 000 $ (3)
Salary Remaining : 36 036 $
Egor Yakovlev 80 000 $ (3)
Salary Remaining : 36 036 $
Patrik Berglund 80 000 $ (3)
Salary Remaining : 36 036 $
Ryan Kuffner 75 000 $ (4)
Salary Remaining : 33 784 $
MacKenzie MacEachern 75 000 $ (1)
Salary Remaining : 33 784 $
Joshua Jacobs 75 000 $ (4)
Salary Remaining : 33 784 $
Jakob Forsbacka-Karlsson 75 000 $ (2)
Salary Remaining : 33 784 $
Gemel Smith 75 000 $ (1)
Salary Remaining : 33 784 $
J.C. Beaudin 75 000 $ (3)
Salary Remaining : 33 784 $
Total Farm Players14
Salary Commitment
Year 45 : 1 910 000 $
Year 46 : 1 680 000 $
Year 47 : 1 605 000 $
Year 48 : 150 000 $
Salary Average Commitment
Year 45 : 1 880 000 $
Year 46 : 1 680 000 $
Year 47 : 1 605 000 $
Year 48 : 150 000 $

Halifax Thunder



Arena Capacity - Ticket Price
Attendance - %

Arena NameColt 45 Center
Level 1: 7000 - 125 $ - 5 075 - 72,50%
Level 2: 6000 - 75 $ - 5 423 - 90,38%
Level 3: 3000 - 40 $ - 2 821 - 94,04%
Level 4: 5000 - 30 $ - 4 610 - 92,20%
Luxury : 2000 - 205 $ - 1 718 - 85,92%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 45 $ - 1 632 - 81,58%
Farm Level 2: 1000 - 30 $ - 548 - 54,83%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %19 647 - 85,42%
Average Income per Game1 973 376 $
Year to Date Revenue47 361 012 $
Farm
Home Games Left17
Average Attendance - %2 180 - 72,66%
Average Income per Game107 843 $
Year to Date Revenue2 588 238 $

Expense

Pro Players Total Salaries66 000 000 $
Farm Players Total Salaries1 300 000 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses40 224 558 $
Farm Year To Date Expenses1 260 981 $
Pro Salary Cap To Date37 771 880 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue33 547 384 $
Farm Estimated Season Revenue1 833 335 $
Pro Remaining Season Days51
Pro Expenses Per Days625 000 $
Pro Estimated Expenses31 875 000 $
Farm Remaining Season Days50
Farm Expenses Per Days16 216 $
Farm Estimated Expenses810 800 $
Estimated Season Expenses32 685 800 $
Season Salary Cap65 100 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $17 900 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 13 100 000 $
Current Bank Account109 463 710 $
Projected Bank Account112 158 629 $

Pro Players Salaries

Mark Scheifele (Out of Payroll) 8 750 000 $ (2)
-Salary Remaining : 3 984 375 $
Kevin Fiala 5 500 000 $ (3)
-Salary Remaining : 2 504 464 $
Mattias Ekholm 5 400 000 $ (1)
-Salary Remaining : 2 458 929 $
Travis Konecny 5 000 000 $ (3)
-Salary Remaining : 2 276 786 $
Vincent Trocheck 5 000 000 $ (1)
-Salary Remaining : 2 276 786 $
Dylan Strome 4 500 000 $ (4)
-Salary Remaining : 2 049 107 $
Connor Murphy 4 000 000 $ (2)
-Salary Remaining : 1 821 429 $
Max Domi 4 000 000 $ (5)
-Salary Remaining : 1 821 429 $
Nikita Zaitsev 3 750 000 $ (2)
-Salary Remaining : 1 707 589 $
Matt Murray 3 500 000 $ (5)
-Salary Remaining : 1 593 750 $
Travis Hamonic 3 500 000 $ (4)
-Salary Remaining : 1 593 750 $
Josh Manson 2 800 000 $ (2)
-Salary Remaining : 1 275 000 $
Lars Eller 2 750 000 $ (4)
-Salary Remaining : 1 252 232 $
Danny DeKeyser 2 000 000 $ (2)
-Salary Remaining : 910 714 $
Brock McGinn 1 850 000 $ (4)
-Salary Remaining : 842 411 $
Filip Chytil 1 750 000 $ (3)
-Salary Remaining : 796 875 $
Colin Miller 1 500 000 $ (5)
-Salary Remaining : 683 036 $
Mike Hoffman 1 500 000 $ (5)
-Salary Remaining : 683 036 $
Ilya Mikheyev 1 500 000 $ (3)
-Salary Remaining : 683 036 $
Jack Campbell 1 200 000 $ (1)
-Salary Remaining : 546 429 $
Michael Raffl 1 100 000 $ (4)
-Salary Remaining : 500 893 $
Matt Nieto (Out of Payroll) 1 000 000 $ (1)
-Salary Remaining : 455 357 $
Robin Salo 1 000 000 $ (4)
-Salary Remaining : 455 357 $
Sebastien Aho 1 000 000 $ (4)
-Salary Remaining : 455 357 $
Kieffer Bellows 1 000 000 $ (3)
-Salary Remaining : 455 357 $
Brian Elliott (Out of Payroll) 900 000 $ (3)
-Salary Remaining : 409 821 $
Total Pro Players26
Salary Commitment
Year 45 : 75 750 000 $
Year 46 : 63 150 000 $
Year 47 : 41 850 000 $
Year 48 : 26 200 000 $
Salary Average Commitment
Year 45 : 80 800 000 $
Year 46 : 68 200 000 $
Year 47 : 46 900 000 $
Year 48 : 31 250 000 $
Salary Cap with 1 Way Contract
Year 45 : 75 750 000 $
Year 46 : 63 150 000 $
Year 47 : 41 850 000 $
Year 48 : 26 200 000 $

Farm Players Salaries

Cole Smith 150 000 $ (2)
Salary Remaining : 67 568 $
Marco Rossi 120 000 $ (4)
Salary Remaining : 54 054 $
Cam Dineen 100 000 $ (4)
Salary Remaining : 45 045 $
Nicholas Merkley 95 000 $ (4)
Salary Remaining : 42 793 $
Madison Bowey 95 000 $ (4)
Salary Remaining : 42 793 $
MacKenzie Entwistle 95 000 $ (5)
Salary Remaining : 42 793 $
Alexander Volkov 80 000 $ (3)
Salary Remaining : 36 036 $
Roland McKeown 75 000 $ (4)
Salary Remaining : 33 784 $
Rourke Chartier 70 000 $ (1)
Salary Remaining : 31 532 $
Colton White 70 000 $ (1)
Salary Remaining : 31 532 $
Valentin Zykov 70 000 $ (5)
Salary Remaining : 31 532 $
Julius Honka 70 000 $ (2)
Salary Remaining : 31 532 $
Alex Petrovic 70 000 $ (2)
Salary Remaining : 31 532 $
Teemu Pulkkinen 70 000 $ (1)
Salary Remaining : 31 532 $
Garrett Pilon 70 000 $ (5)
Salary Remaining : 31 532 $
Total Farm Players15
Salary Commitment
Year 45 : 1 300 000 $
Year 46 : 1 090 000 $
Year 47 : 800 000 $
Year 48 : 720 000 $
Salary Average Commitment
Year 45 : 1 155 000 $
Year 46 : 945 000 $
Year 47 : 655 000 $
Year 48 : 575 000 $

Hamilton Tigers



Arena Capacity - Ticket Price
Attendance - %

Arena NameSmirnoff Arena
Level 1: 6500 - 250 $ - 3 586 - 55,17%
Level 2: 5500 - 175 $ - 2 574 - 46,80%
Level 3: 3000 - 150 $ - 1 200 - 40,00%
Level 4: 4500 - 100 $ - 1 800 - 40,00%
Luxury : 1500 - 200 $ - 1 405 - 93,68%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 50 $ - 1 489 - 74,43%
Farm Level 2: 1000 - 25 $ - 669 - 66,87%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %10 565 - 50,31%
Average Income per Game1 852 463 $
Year to Date Revenue46 311 564 $
Farm
Home Games Left18
Average Attendance - %2 157 - 71,91%
Average Income per Game109 373 $
Year to Date Revenue2 515 590 $

Expense

Pro Players Total Salaries78 750 000 $
Farm Players Total Salaries2 440 000 $
Coaches Total Salaries13 150 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses48 085 263 $
Farm Year To Date Expenses4 592 155 $
Pro Salary Cap To Date43 147 767 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue29 639 401 $
Farm Estimated Season Revenue1 968 723 $
Pro Remaining Season Days51
Pro Expenses Per Days765 625 $
Pro Estimated Expenses39 046 875 $
Farm Remaining Season Days50
Farm Expenses Per Days77 387 $
Farm Estimated Expenses3 869 350 $
Estimated Season Expenses42 916 225 $
Season Salary Cap78 750 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $4 250 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 26 750 000 $
Current Bank Account90 742 823 $
Projected Bank Account79 434 722 $

Pro Players Salaries

Vladimir Tarasenko 7 900 000 $ (4)
-Salary Remaining : 3 597 321 $
Sam Reinhart 6 750 000 $ (3)
-Salary Remaining : 3 073 661 $
Matt Dumba 6 000 000 $ (1)
-Salary Remaining : 2 732 143 $
Anthony Duclair 6 000 000 $ (1)
-Salary Remaining : 2 732 143 $
Frederik Andersen 6 000 000 $ (5)
-Salary Remaining : 2 732 143 $
Adam Henrique 5 500 000 $ (5)
-Salary Remaining : 2 504 464 $
Mikael Granlund 5 250 000 $ (4)
-Salary Remaining : 2 390 625 $
Jordan Eberle 5 250 000 $ (2)
-Salary Remaining : 2 390 625 $
Brady Skjei 5 250 000 $ (4)
-Salary Remaining : 2 390 625 $
Anthony DeAngelo 5 000 000 $ (2)
-Salary Remaining : 2 276 786 $
Rickard Rakell 3 750 000 $ (4)
-Salary Remaining : 1 707 589 $
Martin Jones 3 500 000 $ (1)
-Salary Remaining : 1 593 750 $
Joonas Donskoi 3 200 000 $ (2)
-Salary Remaining : 1 457 143 $
Ben Chiarot 3 200 000 $ (1)
-Salary Remaining : 1 457 143 $
Jeff Skinner 2 000 000 $ (2)
-Salary Remaining : 910 714 $
Matt Roy (Out of Payroll) 1 300 000 $ (1)
-Salary Remaining : 591 964 $
Kevin Rooney 1 200 000 $ (4)
-Salary Remaining : 546 429 $
Jaycob Megna 900 000 $ (3)
-Salary Remaining : 409 821 $
Laurent Dauphin 700 000 $ (1)
-Salary Remaining : 318 750 $
Rem Pitlick 700 000 $ (1)
-Salary Remaining : 318 750 $
Sheldon Dries 700 000 $ (1)
-Salary Remaining : 318 750 $
Total Pro Players21
Salary Commitment
Year 45 : 80 050 000 $
Year 46 : 57 950 000 $
Year 47 : 42 500 000 $
Year 48 : 34 850 000 $
Salary Average Commitment
Year 45 : 74 750 000 $
Year 46 : 52 650 000 $
Year 47 : 41 200 000 $
Year 48 : 33 550 000 $
Salary Cap with 1 Way Contract
Year 45 : 80 050 000 $
Year 46 : 57 950 000 $
Year 47 : 42 500 000 $
Year 48 : 34 850 000 $

Farm Players Salaries

Ryan Murray 450 000 $ (2)
Salary Remaining : 202 703 $
Colin White 450 000 $ (3)
Salary Remaining : 202 703 $
Nick Leddy 400 000 $ (4)
Salary Remaining : 180 180 $
Ukko-Pekka Luukkonen 175 000 $ (5)
Salary Remaining : 78 829 $
Nicolas Aube-Kubel 150 000 $ (1)
Salary Remaining : 67 568 $
Sam Montembeault 100 000 $ (1)
Salary Remaining : 45 045 $
Adam Gaudette 100 000 $ (4)
Salary Remaining : 45 045 $
Michael Pezzetta 100 000 $ (4)
Salary Remaining : 45 045 $
Mikhail Maltsev 100 000 $ (4)
Salary Remaining : 45 045 $
Adam Almquist 90 000 $ (1)
Salary Remaining : 40 541 $
Adam Werner 85 000 $ (3)
Salary Remaining : 38 288 $
Curtis McKenzie 80 000 $ (3)
Salary Remaining : 36 036 $
Blake Speers 80 000 $ (2)
Salary Remaining : 36 036 $
Patrick Marleau 80 000 $ (1)
Salary Remaining : 36 036 $
Total Farm Players14
Salary Commitment
Year 45 : 2 440 000 $
Year 46 : 2 020 000 $
Year 47 : 1 490 000 $
Year 48 : 875 000 $
Salary Average Commitment
Year 45 : 2 305 000 $
Year 46 : 1 885 000 $
Year 47 : 1 355 000 $
Year 48 : 740 000 $

Houston Supernova



Arena Capacity - Ticket Price
Attendance - %

Arena NameThunder Dome
Level 1: 6500 - 114 $ - 6 352 - 97,72%
Level 2: 5000 - 78 $ - 4 413 - 88,26%
Level 3: 2500 - 46 $ - 2 500 - 100,00%
Level 4: 4500 - 31 $ - 4 440 - 98,67%
Luxury : 1500 - 240 $ - 1 238 - 82,56%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 65 $ - 1 132 - 56,61%
Farm Level 2: 1000 - 20 $ - 825 - 82,53%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %18 943 - 94,72%
Average Income per Game1 941 789 $
Year to Date Revenue46 602 935 $
Farm
Home Games Left17
Average Attendance - %1 957 - 65,25%
Average Income per Game108 115 $
Year to Date Revenue2 594 760 $

Expense

Pro Players Total Salaries79 950 000 $
Farm Players Total Salaries2 425 000 $
Coaches Total Salaries4 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses45 643 761 $
Farm Year To Date Expenses1 946 198 $
Pro Salary Cap To Date43 313 401 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue33 010 412 $
Farm Estimated Season Revenue1 837 955 $
Pro Remaining Season Days51
Pro Expenses Per Days749 554 $
Pro Estimated Expenses38 227 254 $
Farm Remaining Season Days50
Farm Expenses Per Days29 054 $
Farm Estimated Expenses1 452 700 $
Estimated Season Expenses39 679 954 $
Season Salary Cap77 950 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $5 050 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 25 950 000 $
Current Bank Account7 707 723 $
Projected Bank Account2 876 136 $

Pro Players Salaries

Leon Draisaitl 12 500 000 $ (5)
-Salary Remaining : 5 691 964 $
Mitch Marner 10 500 000 $ (2)
-Salary Remaining : 4 781 250 $
John Carlson 8 700 000 $ (2)
-Salary Remaining : 3 961 607 $
Mathew Barzal 6 500 000 $ (5)
-Salary Remaining : 2 959 821 $
Ryan Nugent-Hopkins 5 500 000 $ (4)
-Salary Remaining : 2 504 464 $
Chandler Stephenson 5 000 000 $ (3)
-Salary Remaining : 2 276 786 $
Anthony Cirelli 4 500 000 $ (4)
-Salary Remaining : 2 049 107 $
Linus Ullmark (Out of Payroll) 3 200 000 $ (2)
-Salary Remaining : 1 457 143 $
Adrian Kempe 3 000 000 $ (2)
-Salary Remaining : 1 366 071 $
Justin Holl 2 500 000 $ (4)
-Salary Remaining : 1 138 393 $
Ross Colton 2 400 000 $ (1)
-Salary Remaining : 1 092 857 $
Vince Dunn (Out of Payroll) 2 000 000 $ (3)
-Salary Remaining : 910 714 $
Jesper Fast 2 000 000 $ (3)
-Salary Remaining : 910 714 $
K'Andre Miller 2 000 000 $ (3)
-Salary Remaining : 910 714 $
Yegor Sharangovich 2 000 000 $ (3)
-Salary Remaining : 910 714 $
J.T. Compher 1 850 000 $ (2)
-Salary Remaining : 842 411 $
Daniel Vladar 1 500 000 $ (4)
-Salary Remaining : 683 036 $
Jonas Siegenthaler 1 500 000 $ (1)
-Salary Remaining : 683 036 $
Brett Kulak 1 300 000 $ (4)
-Salary Remaining : 591 964 $
Tage Thompson 1 200 000 $ (1)
-Salary Remaining : 546 429 $
Martin Fehervary 1 200 000 $ (3)
-Salary Remaining : 546 429 $
Trevor Moore 900 000 $ (1)
-Salary Remaining : 409 821 $
Sheldon Rempal 700 000 $ (2)
-Salary Remaining : 318 750 $
Joel Hanley 700 000 $ (5)
-Salary Remaining : 318 750 $
Total Pro Players24
Salary Commitment
Year 45 : 83 150 000 $
Year 46 : 77 150 000 $
Year 47 : 49 200 000 $
Year 48 : 35 000 000 $
Salary Average Commitment
Year 45 : 77 200 013 $
Year 46 : 72 400 013 $
Year 47 : 44 450 013 $
Year 48 : 35 350 013 $
Salary Cap with 1 Way Contract
Year 45 : 83 150 000 $
Year 46 : 77 150 000 $
Year 47 : 49 200 000 $
Year 48 : 35 000 000 $

Farm Players Salaries

Aaron Dell 300 000 $ (1)
Salary Remaining : 135 135 $
Calle Jarnkrok 250 000 $ (1)
Salary Remaining : 112 613 $
Kevin Lankinen 150 000 $ (5)
Salary Remaining : 67 568 $
Jason Spezza 120 000 $ (2)
Salary Remaining : 54 054 $
William Eklund 110 000 $ (4)
Salary Remaining : 49 550 $
Andrej Sekera 100 000 $ (1)
Salary Remaining : 45 045 $
Victor Mete 100 000 $ (2)
Salary Remaining : 45 045 $
Maxim Mamin 100 000 $ (3)
Salary Remaining : 45 045 $
Jarred Tinordi 100 000 $ (3)
Salary Remaining : 45 045 $
Adam Huska 95 000 $ (4)
Salary Remaining : 42 793 $
Colton Sceviour 95 000 $ (1)
Salary Remaining : 42 793 $
Danton Heinen 90 000 $ (1)
Salary Remaining : 40 541 $
Christian Fischer 85 000 $ (2)
Salary Remaining : 38 288 $
Joona Luoto 77 500 $ (5)
Salary Remaining : 34 910 $
Gage Quinney 77 500 $ (5)
Salary Remaining : 34 910 $
Chase Pearson 75 000 $ (4)
Salary Remaining : 33 784 $
Mitch Reinke 75 000 $ (1)
Salary Remaining : 33 784 $
Joel L'Esperance 75 000 $ (1)
Salary Remaining : 33 784 $
Liam O'Brien 70 000 $ (4)
Salary Remaining : 31 532 $
Ashton Sautner 70 000 $ (1)
Salary Remaining : 31 532 $
Cooper Marody 70 000 $ (1)
Salary Remaining : 31 532 $
Gerald Mayhew 70 000 $ (5)
Salary Remaining : 31 532 $
Hunter Miska 70 000 $ (2)
Salary Remaining : 31 532 $
Total Farm Players23
Salary Commitment
Year 45 : 2 425 000 $
Year 46 : 1 300 000 $
Year 47 : 925 000 $
Year 48 : 725 000 $
Salary Average Commitment
Year 45 : 2 180 000 $
Year 46 : 1 105 000 $
Year 47 : 730 000 $
Year 48 : 580 000 $

London Spartiates



Arena Capacity - Ticket Price
Attendance - %

Arena NameKingdom Arena
Level 1: 6000 - 100 $ - 5 679 - 94,64%
Level 2: 5000 - 70 $ - 5 000 - 100,00%
Level 3: 2250 - 60 $ - 1 695 - 75,33%
Level 4: 4000 - 40 $ - 2 571 - 64,27%
Luxury : 1250 - 200 $ - 1 250 - 100,00%
Total Capacity :18500
Farm
Farm Level 1: 2000 - 75 $ - 999 - 49,93%
Farm Level 2: 1000 - 30 $ - 550 - 55,05%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %16 195 - 87,54%
Average Income per Game1 710 904 $
Year to Date Revenue41 061 686 $
Farm
Home Games Left17
Average Attendance - %1 549 - 51,63%
Average Income per Game109 689 $
Year to Date Revenue2 632 536 $

Expense

Pro Players Total Salaries83 550 000 $
Farm Players Total Salaries2 765 000 $
Coaches Total Salaries4 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses45 329 914 $
Farm Year To Date Expenses2 063 191 $
Pro Salary Cap To Date42 240 624 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue29 085 361 $
Farm Estimated Season Revenue1 864 713 $
Pro Remaining Season Days51
Pro Expenses Per Days777 232 $
Pro Estimated Expenses39 638 832 $
Farm Remaining Season Days50
Farm Expenses Per Days31 216 $
Farm Estimated Expenses1 560 800 $
Estimated Season Expenses41 199 632 $
Season Salary Cap78 550 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $4 450 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 26 550 000 $
Current Bank Account47 898 753 $
Projected Bank Account37 649 195 $

Pro Players Salaries

Max Pacioretty 7 250 000 $ (2)
-Salary Remaining : 3 301 339 $
Mark Stone 7 250 000 $ (1)
-Salary Remaining : 3 301 339 $
Brayden Schenn 6 300 000 $ (2)
-Salary Remaining : 2 868 750 $
Marc-Andre Fleury 5 750 000 $ (1)
-Salary Remaining : 2 618 304 $
Cam Atkinson 5 500 000 $ (2)
-Salary Remaining : 2 504 464 $
Jamie Benn 5 375 000 $ (1)
-Salary Remaining : 2 447 545 $
Cam Fowler 5 250 000 $ (3)
-Salary Remaining : 2 390 625 $
Jonas Brodin 5 000 000 $ (2)
-Salary Remaining : 2 276 786 $
Justin Faulk (Out of Payroll) 5 000 000 $ (2)
-Salary Remaining : 2 276 786 $
Christian Dvorak 4 000 000 $ (1)
-Salary Remaining : 1 821 429 $
Erik Johnson 3 750 000 $ (5)
-Salary Remaining : 1 707 589 $
Mason Marchment 3 750 000 $ (5)
-Salary Remaining : 1 707 589 $
Marcus Foligno 3 200 000 $ (2)
-Salary Remaining : 1 457 143 $
Pius Suter 3 000 000 $ (3)
-Salary Remaining : 1 366 071 $
Derek Grant 3 000 000 $ (3)
-Salary Remaining : 1 366 071 $
Tanner Pearson 2 500 000 $ (4)
-Salary Remaining : 1 138 393 $
Anton Stralman 2 000 000 $ (1)
-Salary Remaining : 910 714 $
Jon Merrill 1 500 000 $ (2)
-Salary Remaining : 683 036 $
Darren Helm 1 500 000 $ (2)
-Salary Remaining : 683 036 $
Scott Wedgewood 1 000 000 $ (3)
-Salary Remaining : 455 357 $
Jansen Harkins 925 000 $ (3)
-Salary Remaining : 421 205 $
Andrej Sustr 750 000 $ (2)
-Salary Remaining : 341 518 $
Total Pro Players22
Salary Commitment
Year 45 : 83 550 000 $
Year 46 : 59 175 000 $
Year 47 : 23 175 000 $
Year 48 : 10 000 000 $
Salary Average Commitment
Year 45 : 76 900 000 $
Year 46 : 51 525 000 $
Year 47 : 15 525 000 $
Year 48 : 4 150 000 $
Salary Cap with 1 Way Contract
Year 45 : 83 550 000 $
Year 46 : 59 175 000 $
Year 47 : 23 175 000 $
Year 48 : 10 000 000 $

Farm Players Salaries

Mathieu Perreault 400 000 $ (4)
Salary Remaining : 180 180 $
Paul Byron 400 000 $ (4)
Salary Remaining : 180 180 $
Cedric Paquette 350 000 $ (4)
Salary Remaining : 157 658 $
Tyler Pitlick 220 000 $ (2)
Salary Remaining : 99 099 $
Thomas Greiss 120 000 $ (5)
Salary Remaining : 54 054 $
Matt Benning 100 000 $ (4)
Salary Remaining : 45 045 $
Tyler Johnson 95 000 $ (2)
Salary Remaining : 42 793 $
Daniel Walcott 90 000 $ (2)
Salary Remaining : 40 541 $
Andrew Poturalski 90 000 $ (2)
Salary Remaining : 40 541 $
Andy Andreoff 90 000 $ (2)
Salary Remaining : 40 541 $
Kiefer Sherwood 80 000 $ (3)
Salary Remaining : 36 036 $
Alex Broadhurst 75 000 $ (2)
Salary Remaining : 33 784 $
Taylor Fedun 75 000 $ (5)
Salary Remaining : 33 784 $
Kevin Gravel 75 000 $ (5)
Salary Remaining : 33 784 $
Evan McEneny 75 000 $ (1)
Salary Remaining : 33 784 $
Dylan McIlrath 75 000 $ (5)
Salary Remaining : 33 784 $
Brian Pinho 75 000 $ (3)
Salary Remaining : 33 784 $
Timothy Gettinger 70 000 $ (1)
Salary Remaining : 31 532 $
Nic Petan 70 000 $ (5)
Salary Remaining : 31 532 $
Kole Sherwood 70 000 $ (1)
Salary Remaining : 31 532 $
Adam Johnson 70 000 $ (1)
Salary Remaining : 31 532 $
Total Farm Players21
Salary Commitment
Year 45 : 2 765 000 $
Year 46 : 2 480 000 $
Year 47 : 1 820 000 $
Year 48 : 1 665 000 $
Salary Average Commitment
Year 45 : 1 945 000 $
Year 46 : 1 660 000 $
Year 47 : 1 045 000 $
Year 48 : 895 000 $

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJacobs Center
Level 1: 6500 - 109 $ - 6 386 - 98,25%
Level 2: 5500 - 72 $ - 5 361 - 97,47%
Level 3: 2500 - 45 $ - 2 500 - 100,00%
Level 4: 4500 - 31 $ - 4 461 - 99,13%
Luxury : 1500 - 221 $ - 1 378 - 91,83%
Total Capacity :20500
Farm
Farm Level 1: 2000 - 35 $ - 1 990 - 99,48%
Farm Level 2: 1000 - 15 $ - 997 - 99,68%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %20 086 - 97,98%
Average Income per Game1 964 801 $
Year to Date Revenue49 120 026 $
Farm
Home Games Left17
Average Attendance - %2 986 - 99,55%
Average Income per Game101 506 $
Year to Date Revenue2 436 132 $

Expense

Pro Players Total Salaries55 350 000 $
Farm Players Total Salaries1 295 000 $
Coaches Total Salaries8 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses33 745 977 $
Farm Year To Date Expenses1 548 549 $
Pro Salary Cap To Date29 487 053 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue31 436 817 $
Farm Estimated Season Revenue1 725 594 $
Pro Remaining Season Days51
Pro Expenses Per Days561 161 $
Pro Estimated Expenses28 619 211 $
Farm Remaining Season Days50
Farm Expenses Per Days22 477 $
Farm Estimated Expenses1 123 850 $
Estimated Season Expenses29 743 061 $
Season Salary Cap55 350 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $27 650 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 3 350 000 $
Current Bank Account113 261 631 $
Projected Bank Account116 680 981 $

Pro Players Salaries

MacKenzie Blackwood 5 000 000 $ (1)
-Salary Remaining : 2 276 786 $
Kaapo Kakko 5 000 000 $ (3)
-Salary Remaining : 2 276 786 $
Noah Dobson (Out of Payroll) 5 000 000 $ (3)
-Salary Remaining : 2 276 786 $
Aaron Gagnon 4 000 000 $ (1)
-Salary Remaining : 1 821 429 $
James van Riemsdyk 4 000 000 $ (3)
-Salary Remaining : 1 821 429 $
Jonathan Drouin 4 000 000 $ (1)
-Salary Remaining : 1 821 429 $
Mike Matheson 4 000 000 $ (3)
-Salary Remaining : 1 821 429 $
Andreas Johnsson 3 200 000 $ (1)
-Salary Remaining : 1 457 143 $
Sammy Blais 2 500 000 $ (1)
-Salary Remaining : 1 138 393 $
Victor Rask 2 400 000 $ (2)
-Salary Remaining : 1 092 857 $
Janne Kuokkanen 2 000 000 $ (2)
-Salary Remaining : 910 714 $
Alexander Nylander 2 000 000 $ (2)
-Salary Remaining : 910 714 $
Jamie Drysdale 2 000 000 $ (5)
-Salary Remaining : 910 714 $
Tyson Jost 1 500 000 $ (3)
-Salary Remaining : 683 036 $
Philipp Kurashev 1 500 000 $ (5)
-Salary Remaining : 683 036 $
Michael Dipietro 1 200 000 $ (1)
-Salary Remaining : 546 429 $
J.J. Moser 1 200 000 $ (4)
-Salary Remaining : 546 429 $
Scott Reedy 1 000 000 $ (4)
-Salary Remaining : 455 357 $
Joel Hofer 1 000 000 $ (4)
-Salary Remaining : 455 357 $
Colin Blackwell 1 000 000 $ (4)
-Salary Remaining : 455 357 $
Alexey Toropchenko 950 000 $ (4)
-Salary Remaining : 432 589 $
Markus Niemelainen 950 000 $ (4)
-Salary Remaining : 432 589 $
Felix Sandstrom 950 000 $ (4)
-Salary Remaining : 432 589 $
Jake Walman 900 000 $ (3)
-Salary Remaining : 409 821 $
Johnathan Kovacevic 850 000 $ (4)
-Salary Remaining : 387 054 $
Jakub Zboril 800 000 $ (1)
-Salary Remaining : 364 286 $
Dillon Heatherington 750 000 $ (3)
-Salary Remaining : 341 518 $
David Farrance 700 000 $ (5)
-Salary Remaining : 318 750 $
Total Pro Players28
Salary Commitment
Year 45 : 60 350 000 $
Year 46 : 39 650 000 $
Year 47 : 33 250 000 $
Year 48 : 12 100 000 $
Salary Average Commitment
Year 45 : 55 750 000 $
Year 46 : 35 050 000 $
Year 47 : 28 650 000 $
Year 48 : 7 500 000 $
Salary Cap with 1 Way Contract
Year 45 : 60 350 000 $
Year 46 : 39 650 000 $
Year 47 : 33 250 000 $
Year 48 : 12 100 000 $

Farm Players Salaries

Jake Neighbours 110 000 $ (4)
Salary Remaining : 49 550 $
Lucas Wallmark 100 000 $ (1)
Salary Remaining : 45 045 $
Alexander Alexeyev 95 000 $ (4)
Salary Remaining : 42 793 $
Dennis Gilbert 90 000 $ (1)
Salary Remaining : 40 541 $
Valtteri Puustinen 90 000 $ (4)
Salary Remaining : 40 541 $
Olli Juolevi 90 000 $ (5)
Salary Remaining : 40 541 $
Jesse Ylonen 90 000 $ (5)
Salary Remaining : 40 541 $
Ivan Chekhovich 90 000 $ (5)
Salary Remaining : 40 541 $
Austin Wagner 85 000 $ (1)
Salary Remaining : 38 288 $
Sean Day 85 000 $ (4)
Salary Remaining : 38 288 $
Guillaume Brisebois 75 000 $ (1)
Salary Remaining : 33 784 $
Nicholas Baptiste 75 000 $ (2)
Salary Remaining : 33 784 $
Otto Koivula 75 000 $ (3)
Salary Remaining : 33 784 $
Connor Bunnaman 75 000 $ (3)
Salary Remaining : 33 784 $
Alan Quine 70 000 $ (1)
Salary Remaining : 31 532 $
Total Farm Players15
Salary Commitment
Year 45 : 1 295 000 $
Year 46 : 875 000 $
Year 47 : 800 000 $
Year 48 : 650 000 $
Salary Average Commitment
Year 45 : 1 090 000 $
Year 46 : 670 000 $
Year 47 : 595 000 $
Year 48 : 445 000 $

Miami Heat



Arena Capacity - Ticket Price
Attendance - %

Arena NameMiami Arena
Level 1: 6000 - 115 $ - 5 987 - 99,78%
Level 2: 5000 - 75 $ - 5 000 - 99,99%
Level 3: 2500 - 48 $ - 2 291 - 91,65%
Level 4: 4000 - 35 $ - 3 451 - 86,29%
Luxury : 1000 - 240 $ - 1 000 - 100,00%
Total Capacity :18500
Farm
Farm Level 1: 3000 - 35 $ - 2 988 - 99,61%
Farm Level 2: 2000 - 15 $ - 1 991 - 99,55%
Farm Total Capacity :5000

Income

Home Games Left16
Average Attendance - %17 729 - 95,83%
Average Income per Game1 841 085 $
Year to Date Revenue46 027 121 $
Farm
Home Games Left17
Average Attendance - %4 979 - 99,59%
Average Income per Game161 352 $
Year to Date Revenue3 872 436 $

Expense

Pro Players Total Salaries62 500 000 $
Farm Players Total Salaries2 990 000 $
Coaches Total Salaries6 250 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses33 115 624 $
Farm Year To Date Expenses3 663 783 $
Pro Salary Cap To Date30 412 503 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue29 457 357 $
Farm Estimated Season Revenue2 742 976 $
Pro Remaining Season Days51
Pro Expenses Per Days591 518 $
Pro Estimated Expenses30 167 418 $
Farm Remaining Season Days50
Farm Expenses Per Days49 459 $
Farm Estimated Expenses2 472 950 $
Estimated Season Expenses32 640 368 $
Season Salary Cap53 100 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $29 900 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 1 100 000 $
Current Bank Account78 635 332 $
Projected Bank Account78 195 297 $

Pro Players Salaries

Cedrick Desjardins 7 500 000 $ (1)
-Salary Remaining : 3 415 179 $
Alexandre Bolduc 5 000 000 $ (1)
-Salary Remaining : 2 276 786 $
Patrice Cormier 5 000 000 $ (2)
-Salary Remaining : 2 276 786 $
Frederic St-Denis (Out of Payroll) 5 000 000 $ (2)
-Salary Remaining : 2 276 786 $
Julien Brouillette 5 000 000 $ (1)
-Salary Remaining : 2 276 786 $
Maxime Talbot (Out of Payroll) 5 000 000 $ (1)
-Salary Remaining : 2 276 786 $
Matt Grzelcyk 3 500 000 $ (2)
-Salary Remaining : 1 593 750 $
Dustin Brown (Out of Payroll) 3 200 000 $ (3)
-Salary Remaining : 1 457 143 $
Quinton Byfield (Out of Payroll) 3 000 000 $ (5)
-Salary Remaining : 1 366 071 $
Semyon Varlamov 3 000 000 $ (5)
-Salary Remaining : 1 366 071 $
Travis Dermott 2 500 000 $ (1)
-Salary Remaining : 1 138 393 $
Louis Domingue 2 000 000 $ (5)
-Salary Remaining : 910 714 $
Connor McMichael 2 000 000 $ (5)
-Salary Remaining : 910 714 $
Ilya Kovalchuk 1 500 000 $ (1)
-Salary Remaining : 683 036 $
Ryan Dzingel 1 500 000 $ (1)
-Salary Remaining : 683 036 $
Brendan Guhle (Out of Payroll) 1 200 000 $ (2)
-Salary Remaining : 546 429 $
Dawson Mercer 1 200 000 $ (4)
-Salary Remaining : 546 429 $
Barrett Hayton 1 200 000 $ (2)
-Salary Remaining : 546 429 $
Sami Niku 1 000 000 $ (2)
-Salary Remaining : 455 357 $
Owen Tippett 1 000 000 $ (1)
-Salary Remaining : 455 357 $
Bobby Brink 1 000 000 $ (4)
-Salary Remaining : 455 357 $
Jack Drury 1 000 000 $ (4)
-Salary Remaining : 455 357 $
Wyatt Kalynuk 1 000 000 $ (4)
-Salary Remaining : 455 357 $
Alec Regula 1 000 000 $ (4)
-Salary Remaining : 455 357 $
Ville Heinola 1 000 000 $ (1)
-Salary Remaining : 455 357 $
Greg Pateryn 950 000 $ (1)
-Salary Remaining : 432 589 $
Wayne Simmonds 950 000 $ (1)
-Salary Remaining : 432 589 $
Marc McLaughlin 950 000 $ (2)
-Salary Remaining : 432 589 $
Reilly Walsh 850 000 $ (4)
-Salary Remaining : 387 054 $
Brett Ritchie 800 000 $ (1)
-Salary Remaining : 364 286 $
A.J. Greer 700 000 $ (2)
-Salary Remaining : 318 750 $
Total Pro Players31
Salary Commitment
Year 45 : 70 500 000 $
Year 46 : 37 800 000 $
Year 47 : 19 250 000 $
Year 48 : 16 050 000 $
Salary Average Commitment
Year 45 : 45 850 000 $
Year 46 : 33 650 000 $
Year 47 : 24 550 000 $
Year 48 : 21 350 000 $
Salary Cap with 1 Way Contract
Year 45 : 70 500 000 $
Year 46 : 37 800 000 $
Year 47 : 19 250 000 $
Year 48 : 16 050 000 $

Farm Players Salaries

Mark Visentin 1 000 000 $ (2)
Salary Remaining : 450 450 $
Zac Dalpe 300 000 $ (2)
Salary Remaining : 135 135 $
Ty Dellandrea 300 000 $ (5)
Salary Remaining : 135 135 $
Shane Pinto 250 000 $ (4)
Salary Remaining : 112 613 $
Michael Houser 200 000 $ (5)
Salary Remaining : 90 090 $
Brandon Halverson 200 000 $ (3)
Salary Remaining : 90 090 $
Mason McTavish 120 000 $ (4)
Salary Remaining : 54 054 $
Dominic Turgeon 100 000 $ (3)
Salary Remaining : 45 045 $
Ben Meyers 95 000 $ (2)
Salary Remaining : 42 793 $
Jackson Cates 95 000 $ (2)
Salary Remaining : 42 793 $
Alex Vlasic 90 000 $ (4)
Salary Remaining : 40 541 $
Adam Brooks 90 000 $ (2)
Salary Remaining : 40 541 $
Filip Hallander 75 000 $ (4)
Salary Remaining : 33 784 $
Jeremy Davies 75 000 $ (4)
Salary Remaining : 33 784 $
Total Farm Players14
Salary Commitment
Year 45 : 2 990 000 $
Year 46 : 2 990 000 $
Year 47 : 1 410 000 $
Year 48 : 1 110 000 $
Salary Average Commitment
Year 45 : 1 480 000 $
Year 46 : 1 480 000 $
Year 47 : 940 000 $
Year 48 : 640 000 $

Moncton Wildcats



Arena Capacity - Ticket Price
Attendance - %

Arena NameMoncton Coliseum
Level 1: 7000 - 92 $ - 6 789 - 96,98%
Level 2: 5250 - 62 $ - 5 245 - 99,90%
Level 3: 4000 - 27 $ - 3 092 - 77,31%
Level 4: 5000 - 22 $ - 4 829 - 96,57%
Luxury : 1750 - 178 $ - 1 721 - 98,34%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 993 - 99,66%
Farm Level 2: 1000 - 15 $ - 995 - 99,51%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %21 675 - 94,24%
Average Income per Game1 734 930 $
Year to Date Revenue41 638 316 $
Farm
Home Games Left18
Average Attendance - %2 988 - 99,61%
Average Income per Game101 629 $
Year to Date Revenue2 337 456 $

Expense

Pro Players Total Salaries62 525 000 $
Farm Players Total Salaries1 895 000 $
Coaches Total Salaries1 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses33 165 856 $
Farm Year To Date Expenses1 385 529 $
Pro Salary Cap To Date32 094 420 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue29 493 807 $
Farm Estimated Season Revenue1 829 313 $
Pro Remaining Season Days51
Pro Expenses Per Days567 188 $
Pro Estimated Expenses28 926 588 $
Farm Remaining Season Days50
Farm Expenses Per Days23 378 $
Farm Estimated Expenses1 168 900 $
Estimated Season Expenses30 095 488 $
Season Salary Cap61 025 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $21 975 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 9 025 000 $
Current Bank Account51 976 868 $
Projected Bank Account53 204 500 $

Pro Players Salaries

Tyler Seguin 8 500 000 $ (2)
-Salary Remaining : 3 870 536 $
Akim Aliu 8 000 000 $ (1)
-Salary Remaining : 3 642 857 $
Jakub Voracek 6 000 000 $ (3)
-Salary Remaining : 2 732 143 $
Taylor Hall 5 000 000 $ (3)
-Salary Remaining : 2 276 786 $
Josh Norris 4 500 000 $ (3)
-Salary Remaining : 2 049 107 $
Frank Vatrano 3 650 000 $ (5)
-Salary Remaining : 1 662 054 $
Calvin de Haan 3 500 000 $ (1)
-Salary Remaining : 1 593 750 $
Jake Allen 2 850 000 $ (1)
-Salary Remaining : 1 297 768 $
Dylan DeMelo 2 500 000 $ (1)
-Salary Remaining : 1 138 393 $
Oskar Sundqvist 2 000 000 $ (3)
-Salary Remaining : 910 714 $
Ty Smith (Out of Payroll) 1 500 000 $ (4)
-Salary Remaining : 683 036 $
Sean Durzi 1 200 000 $ (2)
-Salary Remaining : 546 429 $
Ronald Attard 1 200 000 $ (2)
-Salary Remaining : 546 429 $
Thomas Bordeleau 1 200 000 $ (4)
-Salary Remaining : 546 429 $
Ian Mitchell 1 000 000 $ (3)
-Salary Remaining : 455 357 $
Saku Maenalanen 1 000 000 $ (4)
-Salary Remaining : 455 357 $
Collin Delia 1 000 000 $ (4)
-Salary Remaining : 455 357 $
Will Butcher 950 000 $ (5)
-Salary Remaining : 432 589 $
Braden Schneider 925 000 $ (1)
-Salary Remaining : 421 205 $
Ryan Poehling 900 000 $ (4)
-Salary Remaining : 409 821 $
Kyle Burroughs 900 000 $ (5)
-Salary Remaining : 409 821 $
William Borgen 900 000 $ (1)
-Salary Remaining : 409 821 $
Mads Sogaard 900 000 $ (1)
-Salary Remaining : 409 821 $
Sam Carrick 850 000 $ (5)
-Salary Remaining : 387 054 $
Dominik Simon 850 000 $ (2)
-Salary Remaining : 387 054 $
Julien Gauthier 750 000 $ (1)
-Salary Remaining : 341 518 $
Total Pro Players26
Salary Commitment
Year 45 : 62 525 000 $
Year 46 : 42 200 000 $
Year 47 : 30 450 000 $
Year 48 : 11 950 000 $
Salary Average Commitment
Year 45 : 58 300 000 $
Year 46 : 39 000 000 $
Year 47 : 28 650 000 $
Year 48 : 9 200 000 $
Salary Cap with 1 Way Contract
Year 45 : 62 525 000 $
Year 46 : 42 200 000 $
Year 47 : 30 450 000 $
Year 48 : 11 950 000 $

Farm Players Salaries

Radim Simek 125 000 $ (1)
Salary Remaining : 56 306 $
Akira Schmid 120 000 $ (3)
Salary Remaining : 54 054 $
Alexander Holtz 120 000 $ (2)
Salary Remaining : 54 054 $
Slater Koekkoek 110 000 $ (1)
Salary Remaining : 49 550 $
Brett Leason 95 000 $ (4)
Salary Remaining : 42 793 $
Carl Dahlstrom 90 000 $ (5)
Salary Remaining : 40 541 $
Thomas Harley 90 000 $ (1)
Salary Remaining : 40 541 $
Martin Kaut 90 000 $ (1)
Salary Remaining : 40 541 $
Karson Kuhlman 90 000 $ (4)
Salary Remaining : 40 541 $
Hendrix Lapierre 87 500 $ (2)
Salary Remaining : 39 414 $
Cole Reinhardt 85 000 $ (3)
Salary Remaining : 38 288 $
Alexei Melnichuk 80 000 $ (1)
Salary Remaining : 36 036 $
Kristian Reichel 77 500 $ (1)
Salary Remaining : 34 910 $
Marc Michaelis 75 000 $ (5)
Salary Remaining : 33 784 $
Joshua Ho-Sang 70 000 $ (1)
Salary Remaining : 31 532 $
Cristoval Nieves 70 000 $ (1)
Salary Remaining : 31 532 $
Viktor Loov 70 000 $ (1)
Salary Remaining : 31 532 $
Daniel Brickley 70 000 $ (1)
Salary Remaining : 31 532 $
Andrei Markov 70 000 $ (1)
Salary Remaining : 31 532 $
Jayce Hawryluk 70 000 $ (1)
Salary Remaining : 31 532 $
Mark Friedman 70 000 $ (1)
Salary Remaining : 31 532 $
Daniel Catenacci 70 000 $ (1)
Salary Remaining : 31 532 $
Total Farm Players22
Salary Commitment
Year 45 : 1 895 000 $
Year 46 : 762 500 $
Year 47 : 555 000 $
Year 48 : 350 000 $
Salary Average Commitment
Year 45 : 1 545 000 $
Year 46 : 480 000 $
Year 47 : 380 000 $
Year 48 : 280 000 $

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Molson
Level 1: 7000 - 100 $ - 6 566 - 93,81%
Level 2: 6000 - 80 $ - 4 353 - 72,55%
Level 3: 3000 - 50 $ - 2 185 - 72,83%
Level 4: 5000 - 30 $ - 4 629 - 92,58%
Luxury : 2000 - 130 $ - 1 874 - 93,70%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 997 - 99,87%
Farm Level 2: 1000 - 15 $ - 996 - 99,64%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %19 608 - 85,25%
Average Income per Game1 795 966 $
Year to Date Revenue44 899 152 $
Farm
Home Games Left17
Average Attendance - %2 994 - 99,79%
Average Income per Game101 825 $
Year to Date Revenue2 443 788 $

Expense

Pro Players Total Salaries81 000 000 $
Farm Players Total Salaries2 550 000 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses44 487 952 $
Farm Year To Date Expenses2 036 074 $
Pro Salary Cap To Date40 496 891 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue28 735 457 $
Farm Estimated Season Revenue1 731 016 $
Pro Remaining Season Days51
Pro Expenses Per Days758 929 $
Pro Estimated Expenses38 705 379 $
Farm Remaining Season Days50
Farm Expenses Per Days31 982 $
Farm Estimated Expenses1 599 100 $
Estimated Season Expenses40 304 479 $
Season Salary Cap74 000 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $9 000 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 22 000 000 $
Current Bank Account39 450 950 $
Projected Bank Account29 612 944 $

Pro Players Salaries

Oliver Ekman-Larsson 8 000 000 $ (1)
-Salary Remaining : 3 642 857 $
Ryan O'Reilly 7 500 000 $ (2)
-Salary Remaining : 3 415 179 $
Sean Couturier (Out of Payroll) 7 000 000 $ (3)
-Salary Remaining : 3 187 500 $
Colton Parayko 5 000 000 $ (5)
-Salary Remaining : 2 276 786 $
David Perron 4 700 000 $ (4)
-Salary Remaining : 2 140 179 $
Alexander Kerfoot 4 200 000 $ (1)
-Salary Remaining : 1 912 500 $
Adam Pelech 4 000 000 $ (3)
-Salary Remaining : 1 821 429 $
Ryan Johansen 4 000 000 $ (2)
-Salary Remaining : 1 821 429 $
Mikko Koskinen 3 500 000 $ (4)
-Salary Remaining : 1 593 750 $
Brenden Dillon 3 500 000 $ (5)
-Salary Remaining : 1 593 750 $
Ivan Barbashev 3 500 000 $ (3)
-Salary Remaining : 1 593 750 $
Brandon Montour 3 500 000 $ (1)
-Salary Remaining : 1 593 750 $
Nikita Zadorov 2 850 000 $ (3)
-Salary Remaining : 1 297 768 $
Erik Haula 2 800 000 $ (5)
-Salary Remaining : 1 275 000 $
Colton Sissons 2 800 000 $ (4)
-Salary Remaining : 1 275 000 $
Phil Kessel 2 500 000 $ (5)
-Salary Remaining : 1 138 393 $
Nick Jensen 2 500 000 $ (4)
-Salary Remaining : 1 138 393 $
Zemgus Girgensons 2 000 000 $ (3)
-Salary Remaining : 910 714 $
Brian Boyle 1 500 000 $ (3)
-Salary Remaining : 683 036 $
Tyler Motte 1 250 000 $ (1)
-Salary Remaining : 569 196 $
Mike Smith 950 000 $ (3)
-Salary Remaining : 432 589 $
Parker Kelly 900 000 $ (5)
-Salary Remaining : 409 821 $
Connor Ingram 900 000 $ (4)
-Salary Remaining : 409 821 $
Keith Kinkaid 850 000 $ (5)
-Salary Remaining : 387 054 $
Nate Thompson 800 000 $ (1)
-Salary Remaining : 364 286 $
Total Pro Players25
Salary Commitment
Year 45 : 81 000 000 $
Year 46 : 63 250 000 $
Year 47 : 51 750 000 $
Year 48 : 29 950 000 $
Salary Average Commitment
Year 45 : 83 375 000 $
Year 46 : 65 925 000 $
Year 47 : 54 425 000 $
Year 48 : 34 775 000 $
Salary Cap with 1 Way Contract
Year 45 : 81 000 000 $
Year 46 : 63 250 000 $
Year 47 : 51 750 000 $
Year 48 : 29 950 000 $

Farm Players Salaries

Jason Zucker 300 000 $ (5)
Salary Remaining : 135 135 $
Alexander Barabanov 275 000 $ (5)
Salary Remaining : 123 874 $
Dominik Kubalik 250 000 $ (1)
Salary Remaining : 112 613 $
Carl Soderberg 220 000 $ (2)
Salary Remaining : 99 099 $
Kasperi Kapanen 175 000 $ (3)
Salary Remaining : 78 829 $
Morgan Barron 100 000 $ (5)
Salary Remaining : 45 045 $
Jake Gardiner 90 000 $ (4)
Salary Remaining : 40 541 $
Xavier Ouellet 90 000 $ (4)
Salary Remaining : 40 541 $
Nathan Beaulieu 90 000 $ (4)
Salary Remaining : 40 541 $
Kevin Bahl 90 000 $ (5)
Salary Remaining : 40 541 $
Austin Strand 85 000 $ (5)
Salary Remaining : 38 288 $
Michael Sgarbossa 80 000 $ (4)
Salary Remaining : 36 036 $
Dmitrij Jaskin 80 000 $ (5)
Salary Remaining : 36 036 $
Ryan Murphy 80 000 $ (4)
Salary Remaining : 36 036 $
Stefan Noesen 80 000 $ (4)
Salary Remaining : 36 036 $
Nikolay Goldobin 80 000 $ (3)
Salary Remaining : 36 036 $
Brady Keeper 80 000 $ (4)
Salary Remaining : 36 036 $
Robbie Russo 80 000 $ (4)
Salary Remaining : 36 036 $
Jayden Halbgewachs 75 000 $ (4)
Salary Remaining : 33 784 $
Danick Martel 75 000 $ (1)
Salary Remaining : 33 784 $
Filip Chlapik 75 000 $ (1)
Salary Remaining : 33 784 $
Total Farm Players21
Salary Commitment
Year 45 : 2 550 000 $
Year 46 : 2 150 000 $
Year 47 : 1 930 000 $
Year 48 : 1 675 000 $
Salary Average Commitment
Year 45 : 2 195 000 $
Year 46 : 1 795 000 $
Year 47 : 1 575 000 $
Year 48 : 1 225 000 $

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameAréna Patrick Roy
Level 1: 6000 - 126 $ - 4 983 - 83,04%
Level 2: 5250 - 75 $ - 5 199 - 99,03%
Level 3: 2250 - 51 $ - 2 132 - 94,77%
Level 4: 4000 - 33 $ - 3 604 - 90,11%
Luxury : 1500 - 235 $ - 1 235 - 82,33%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 40 $ - 1 981 - 99,07%
Farm Level 2: 1000 - 20 $ - 819 - 81,85%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %17 153 - 90,28%
Average Income per Game1 842 751 $
Year to Date Revenue44 226 014 $
Farm
Home Games Left17
Average Attendance - %2 800 - 93,33%
Average Income per Game114 754 $
Year to Date Revenue2 754 096 $

Expense

Pro Players Total Salaries54 650 000 $
Farm Players Total Salaries2 135 000 $
Coaches Total Salaries1 550 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses31 365 634 $
Farm Year To Date Expenses1 287 880 $
Pro Salary Cap To Date29 379 017 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue31 326 760 $
Farm Estimated Season Revenue1 950 818 $
Pro Remaining Season Days51
Pro Expenses Per Days496 875 $
Pro Estimated Expenses25 340 625 $
Farm Remaining Season Days50
Farm Expenses Per Days24 189 $
Farm Estimated Expenses1 209 450 $
Estimated Season Expenses26 550 075 $
Season Salary Cap54 650 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $28 350 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 2 650 000 $
Current Bank Account61 783 874 $
Projected Bank Account68 511 377 $

Pro Players Salaries

John Gibson 6 000 000 $ (4)
-Salary Remaining : 2 732 143 $
Jaden Schwartz 5 500 000 $ (2)
-Salary Remaining : 2 504 464 $
Alexander Salak 5 000 000 $ (1)
-Salary Remaining : 2 276 786 $
Oscar Klefbom 4 000 000 $ (4)
-Salary Remaining : 1 821 429 $
Kirby Dach 4 000 000 $ (5)
-Salary Remaining : 1 821 429 $
Jesperi Kotkaniemi 3 500 000 $ (4)
-Salary Remaining : 1 593 750 $
Cam York 3 000 000 $ (3)
-Salary Remaining : 1 366 071 $
Gregory Hofmann 2 900 000 $ (3)
-Salary Remaining : 1 320 536 $
Peyton Krebs 2 500 000 $ (4)
-Salary Remaining : 1 138 393 $
Patric Hornqvist 2 500 000 $ (2)
-Salary Remaining : 1 138 393 $
Sami Vatanen 1 800 000 $ (2)
-Salary Remaining : 819 643 $
Grigori Denisenko 1 500 000 $ (3)
-Salary Remaining : 683 036 $
Brendan Perlini 1 300 000 $ (4)
-Salary Remaining : 591 964 $
Owen Power 1 200 000 $ (4)
-Salary Remaining : 546 429 $
John-Jason Peterka 1 000 000 $ (2)
-Salary Remaining : 455 357 $
Matt Kiersted 1 000 000 $ (3)
-Salary Remaining : 455 357 $
Charlie Lindgren 950 000 $ (2)
-Salary Remaining : 432 589 $
Calle Rosen 900 000 $ (2)
-Salary Remaining : 409 821 $
Jake Leschyshyn 900 000 $ (2)
-Salary Remaining : 409 821 $
Thomas Novak 900 000 $ (2)
-Salary Remaining : 409 821 $
Matias Maccelli 900 000 $ (2)
-Salary Remaining : 409 821 $
Justin Barron 900 000 $ (2)
-Salary Remaining : 409 821 $
Dakota Mermis 900 000 $ (2)
-Salary Remaining : 409 821 $
Dmitri Samorukov 900 000 $ (2)
-Salary Remaining : 409 821 $
Joe Thornton 700 000 $ (2)
-Salary Remaining : 318 750 $
Total Pro Players25
Salary Commitment
Year 45 : 54 650 000 $
Year 46 : 49 650 000 $
Year 47 : 30 900 000 $
Year 48 : 22 500 000 $
Salary Average Commitment
Year 45 : 44 700 000 $
Year 46 : 39 700 000 $
Year 47 : 22 450 000 $
Year 48 : 19 325 000 $
Salary Cap with 1 Way Contract
Year 45 : 54 650 000 $
Year 46 : 49 650 000 $
Year 47 : 30 900 000 $
Year 48 : 22 500 000 $

Farm Players Salaries

Al Montoya 500 000 $ (1)
Salary Remaining : 225 225 $
Viktor Lodin 500 000 $ (4)
Salary Remaining : 225 225 $
Antti Suomela 450 000 $ (4)
Salary Remaining : 202 703 $
Quinton Howden 250 000 $ (2)
Salary Remaining : 112 613 $
Adam Clendening 110 000 $ (4)
Salary Remaining : 49 550 $
Arvid Soderblom 90 000 $ (2)
Salary Remaining : 40 541 $
Brett Seney 80 000 $ (1)
Salary Remaining : 36 036 $
Joseph Blandisi 80 000 $ (2)
Salary Remaining : 36 036 $
Alexander Khokhlachev 75 000 $ (2)
Salary Remaining : 33 784 $
Total Farm Players9
Salary Commitment
Year 45 : 2 135 000 $
Year 46 : 1 555 000 $
Year 47 : 1 060 000 $
Year 48 : 1 060 000 $
Salary Average Commitment
Year 45 : 985 000 $
Year 46 : 405 000 $
Year 47 : 150 000 $
Year 48 : 150 000 $

Nunavut Mystery



Arena Capacity - Ticket Price
Attendance - %

Arena NameNunavut Dome
Level 1: 6000 - 130 $ - 4 878 - 81,29%
Level 2: 5000 - 80 $ - 4 308 - 86,16%
Level 3: 2250 - 55 $ - 2 016 - 89,59%
Level 4: 4000 - 40 $ - 2 973 - 74,31%
Luxury : 1250 - 240 $ - 1 205 - 96,38%
Total Capacity :18500
Farm
Farm Level 1: 2000 - 35 $ - 1 991 - 99,53%
Farm Level 2: 1000 - 15 $ - 996 - 99,63%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %15 379 - 83,13%
Average Income per Game1 797 191 $
Year to Date Revenue44 929 764 $
Farm
Home Games Left17
Average Attendance - %2 987 - 99,56%
Average Income per Game101 537 $
Year to Date Revenue2 436 882 $

Expense

Pro Players Total Salaries61 025 000 $
Farm Players Total Salaries1 005 000 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses36 501 566 $
Farm Year To Date Expenses1 295 860 $
Pro Salary Cap To Date33 271 655 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue28 755 049 $
Farm Estimated Season Revenue1 726 125 $
Pro Remaining Season Days51
Pro Expenses Per Days589 509 $
Pro Estimated Expenses30 064 959 $
Farm Remaining Season Days50
Farm Expenses Per Days18 063 $
Farm Estimated Expenses903 150 $
Estimated Season Expenses30 968 109 $
Season Salary Cap61 025 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $21 975 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 9 025 000 $
Current Bank Account72 153 068 $
Projected Bank Account71 666 133 $

Pro Players Salaries

Cody Eakin 6 000 000 $ (1)
-Salary Remaining : 2 732 143 $
Dion Phaneuf 6 000 000 $ (1)
-Salary Remaining : 2 732 143 $
Philipp Grubauer 5 900 000 $ (3)
-Salary Remaining : 2 686 607 $
Nate Schmidt 5 250 000 $ (1)
-Salary Remaining : 2 390 625 $
Samuel Girard 4 750 000 $ (3)
-Salary Remaining : 2 162 946 $
Glenn Gawdin 3 500 000 $ (3)
-Salary Remaining : 1 593 750 $
Derek Stepan 3 000 000 $ (2)
-Salary Remaining : 1 366 071 $
Jesper Bratt 2 800 000 $ (2)
-Salary Remaining : 1 275 000 $
Veini Vehvilainen 2 500 000 $ (3)
-Salary Remaining : 1 138 393 $
Markus Granlund 2 500 000 $ (3)
-Salary Remaining : 1 138 393 $
Paul Ladue 2 500 000 $ (3)
-Salary Remaining : 1 138 393 $
Jordan Greenway 2 000 000 $ (1)
-Salary Remaining : 910 714 $
Nick Foligno 2 000 000 $ (2)
-Salary Remaining : 910 714 $
Cole Sillinger 1 200 000 $ (4)
-Salary Remaining : 546 429 $
Brad Malone 1 000 000 $ (1)
-Salary Remaining : 455 357 $
Nikita Tryamkin 1 000 000 $ (4)
-Salary Remaining : 455 357 $
Libor Hajek 950 000 $ (1)
-Salary Remaining : 432 589 $
Jordan Harris 950 000 $ (4)
-Salary Remaining : 432 589 $
Gabriel Carlsson 875 000 $ (2)
-Salary Remaining : 398 438 $
Marian Studenic 800 000 $ (5)
-Salary Remaining : 364 286 $
Charles Hudon 750 000 $ (5)
-Salary Remaining : 341 518 $
Kevin Czuczman 750 000 $ (2)
-Salary Remaining : 341 518 $
Rafael Harvey-Pinard 750 000 $ (4)
-Salary Remaining : 341 518 $
Kevin Boyle 700 000 $ (1)
-Salary Remaining : 318 750 $
Brandon Baddock 700 000 $ (4)
-Salary Remaining : 318 750 $
Jacob De La Rose 700 000 $ (3)
-Salary Remaining : 318 750 $
Ken Appleby (Out of Payroll) 700 000 $ (4)
-Salary Remaining : 318 750 $
Kyle Baun 700 000 $ (1)
-Salary Remaining : 318 750 $
Marek Langhamer 500 000 $ (1)
-Salary Remaining : 227 679 $
Total Pro Players29
Salary Commitment
Year 45 : 61 725 000 $
Year 46 : 38 625 000 $
Year 47 : 29 200 000 $
Year 48 : 6 850 000 $
Salary Average Commitment
Year 45 : 60 025 000 $
Year 46 : 37 425 000 $
Year 47 : 28 000 000 $
Year 48 : 5 650 000 $
Salary Cap with 1 Way Contract
Year 45 : 61 725 000 $
Year 46 : 38 625 000 $
Year 47 : 29 200 000 $
Year 48 : 6 850 000 $

Farm Players Salaries

Markus Hannikainen 250 000 $ (3)
Salary Remaining : 112 613 $
Kyle Turris 120 000 $ (2)
Salary Remaining : 54 054 $
Kevan Miller 100 000 $ (1)
Salary Remaining : 45 045 $
Zach Sawchenko 90 000 $ (4)
Salary Remaining : 40 541 $
Daniil Miromanov 90 000 $ (4)
Salary Remaining : 40 541 $
Tobias Rieder 75 000 $ (1)
Salary Remaining : 33 784 $
Libor Sulak 70 000 $ (3)
Salary Remaining : 31 532 $
Kevin Stenlund 70 000 $ (2)
Salary Remaining : 31 532 $
Mike Vecchione 70 000 $ (2)
Salary Remaining : 31 532 $
John Persson 70 000 $ (3)
Salary Remaining : 31 532 $
Total Farm Players10
Salary Commitment
Year 45 : 1 005 000 $
Year 46 : 830 000 $
Year 47 : 570 000 $
Year 48 : 180 000 $
Salary Average Commitment
Year 45 : 925 000 $
Year 46 : 750 000 $
Year 47 : 490 000 $
Year 48 : 100 000 $

Ottawa Lumberjacks



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 7000 - 125 $ - 4 965 - 70,92%
Level 2: 6000 - 90 $ - 3 766 - 62,76%
Level 3: 3000 - 55 $ - 1 949 - 64,98%
Level 4: 5000 - 25 $ - 4 734 - 94,68%
Luxury : 2000 - 200 $ - 1 723 - 86,15%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 2 000 - 99,99%
Farm Level 2: 1000 - 15 $ - 999 - 99,91%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %17 137 - 74,51%
Average Income per Game1 835 574 $
Year to Date Revenue44 053 764 $
Farm
Home Games Left17
Average Attendance - %2 999 - 99,97%
Average Income per Game101 977 $
Year to Date Revenue2 447 454 $

Expense

Pro Players Total Salaries80 300 000 $
Farm Players Total Salaries2 940 000 $
Coaches Total Salaries7 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses46 237 928 $
Farm Year To Date Expenses3 473 253 $
Pro Salary Cap To Date44 220 078 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue31 204 750 $
Farm Estimated Season Revenue1 733 613 $
Pro Remaining Season Days51
Pro Expenses Per Days748 214 $
Pro Estimated Expenses38 158 914 $
Farm Remaining Season Days50
Farm Expenses Per Days58 018 $
Farm Estimated Expenses2 900 900 $
Estimated Season Expenses41 059 814 $
Season Salary Cap80 300 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $2 700 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 28 300 000 $
Current Bank Account79 007 276 $
Projected Bank Account70 885 825 $

Pro Players Salaries

David Pastrnak 9 000 000 $ (3)
-Salary Remaining : 4 098 214 $
Mika Zibanejad 8 500 000 $ (3)
-Salary Remaining : 3 870 536 $
Roman Josi 8 500 000 $ (1)
-Salary Remaining : 3 870 536 $
Alex Pietrangelo 8 000 000 $ (1)
-Salary Remaining : 3 642 857 $
Tomas Hertl 7 750 000 $ (4)
-Salary Remaining : 3 529 018 $
Igor Shesterkin 6 250 000 $ (3)
-Salary Remaining : 2 845 982 $
Darnell Nurse 5 250 000 $ (1)
-Salary Remaining : 2 390 625 $
Ryan Hartman 4 200 000 $ (3)
-Salary Remaining : 1 912 500 $
Teuvo Teravainen 3 750 000 $ (3)
-Salary Remaining : 1 707 589 $
Mario Ferraro 2 750 000 $ (3)
-Salary Remaining : 1 252 232 $
Jean-Gabriel Pageau 2 750 000 $ (1)
-Salary Remaining : 1 252 232 $
Brandon Hagel 2 500 000 $ (3)
-Salary Remaining : 1 138 393 $
Jeremy Swayman 2 250 000 $ (3)
-Salary Remaining : 1 024 554 $
Conor Garland 2 000 000 $ (1)
-Salary Remaining : 910 714 $
Alexander Romanov 2 000 000 $ (3)
-Salary Remaining : 910 714 $
Casey Cizikas 1 500 000 $ (3)
-Salary Remaining : 683 036 $
Jani Hakanpaa 1 000 000 $ (2)
-Salary Remaining : 455 357 $
Rudolfs Balcers 850 000 $ (1)
-Salary Remaining : 387 054 $
Logan O'Connor 800 000 $ (1)
-Salary Remaining : 364 286 $
Michael Bunting 700 000 $ (1)
-Salary Remaining : 318 750 $
Total Pro Players20
Salary Commitment
Year 45 : 80 300 000 $
Year 46 : 51 450 000 $
Year 47 : 50 450 000 $
Year 48 : 7 750 000 $
Salary Average Commitment
Year 45 : 80 850 000 $
Year 46 : 52 000 000 $
Year 47 : 51 000 000 $
Year 48 : 7 750 000 $
Salary Cap with 1 Way Contract
Year 45 : 80 300 000 $
Year 46 : 51 450 000 $
Year 47 : 50 450 000 $
Year 48 : 7 750 000 $

Farm Players Salaries

Jake DeBrusk 275 000 $ (3)
Salary Remaining : 123 874 $
Oskar Lindblom 150 000 $ (2)
Salary Remaining : 67 568 $
Kailer Yamamoto 140 000 $ (1)
Salary Remaining : 63 063 $
Morgan Frost 125 000 $ (1)
Salary Remaining : 56 306 $
Rasmus Asplund 125 000 $ (3)
Salary Remaining : 56 306 $
Jay Beagle 125 000 $ (2)
Salary Remaining : 56 306 $
Robert Bortuzzo 115 000 $ (1)
Salary Remaining : 51 802 $
Jack Studnicka 100 000 $ (1)
Salary Remaining : 45 045 $
Nils Hoglander 100 000 $ (5)
Salary Remaining : 45 045 $
Jordan Spence 100 000 $ (4)
Salary Remaining : 45 045 $
Josh Archibald 100 000 $ (5)
Salary Remaining : 45 045 $
Aliaksei Protas 95 000 $ (4)
Salary Remaining : 42 793 $
Riley Stillman 95 000 $ (1)
Salary Remaining : 42 793 $
Chris Wideman 95 000 $ (5)
Salary Remaining : 42 793 $
Dylan Samberg 95 000 $ (4)
Salary Remaining : 42 793 $
Josh Mahura 80 000 $ (1)
Salary Remaining : 36 036 $
Joey Anderson 80 000 $ (1)
Salary Remaining : 36 036 $
Ryan MacInnis 80 000 $ (3)
Salary Remaining : 36 036 $
Troy Stecher 80 000 $ (3)
Salary Remaining : 36 036 $
Jeffrey Viel 80 000 $ (5)
Salary Remaining : 36 036 $
Ben Gleason 80 000 $ (1)
Salary Remaining : 36 036 $
Joey Keane 80 000 $ (3)
Salary Remaining : 36 036 $
Matt Irwin 80 000 $ (3)
Salary Remaining : 36 036 $
Samuel Fagemo 80 000 $ (4)
Salary Remaining : 36 036 $
Declan Chisholm 80 000 $ (4)
Salary Remaining : 36 036 $
Kevin Connauton 80 000 $ (2)
Salary Remaining : 36 036 $
Nikita Okhotyuk 80 000 $ (4)
Salary Remaining : 36 036 $
Brinson Pasichnuk 75 000 $ (5)
Salary Remaining : 33 784 $
Harri Sateri 70 000 $ (1)
Salary Remaining : 31 532 $
Total Farm Players29
Salary Commitment
Year 45 : 2 940 000 $
Year 46 : 2 055 000 $
Year 47 : 1 700 000 $
Year 48 : 980 000 $
Salary Average Commitment
Year 45 : 2 735 000 $
Year 46 : 1 850 000 $
Year 47 : 1 495 000 $
Year 48 : 775 000 $

Quebec Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Vidéotron
Level 1: 7000 - 100 $ - 6 462 - 92,31%
Level 2: 6000 - 70 $ - 5 534 - 92,23%
Level 3: 3000 - 55 $ - 1 914 - 63,81%
Level 4: 5000 - 30 $ - 4 599 - 91,98%
Luxury : 2000 - 200 $ - 1 568 - 78,40%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 50 $ - 1 499 - 74,93%
Farm Level 2: 1000 - 25 $ - 656 - 65,64%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %20 077 - 87,29%
Average Income per Game1 920 896 $
Year to Date Revenue48 022 398 $
Farm
Home Games Left17
Average Attendance - %2 155 - 71,84%
Average Income per Game109 613 $
Year to Date Revenue2 630 700 $

Expense

Pro Players Total Salaries79 800 000 $
Farm Players Total Salaries2 724 343 $
Coaches Total Salaries7 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses45 958 032 $
Farm Year To Date Expenses2 676 718 $
Pro Salary Cap To Date42 846 434 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue30 734 335 $
Farm Estimated Season Revenue1 863 412 $
Pro Remaining Season Days51
Pro Expenses Per Days761 607 $
Pro Estimated Expenses38 841 957 $
Farm Remaining Season Days50
Farm Expenses Per Days42 562 $
Farm Estimated Expenses2 128 100 $
Estimated Season Expenses40 970 057 $
Season Salary Cap79 800 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $3 200 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 27 800 000 $
Current Bank Account99 477 437 $
Projected Bank Account91 105 127 $

Pro Players Salaries

Drew Doughty 10 000 000 $ (5)
-Salary Remaining : 4 553 571 $
Sidney Crosby 8 000 000 $ (5)
-Salary Remaining : 3 642 857 $
William Nylander 8 000 000 $ (5)
-Salary Remaining : 3 642 857 $
Zach Werenski 7 000 000 $ (2)
-Salary Remaining : 3 187 500 $
Tom Wilson 5 750 000 $ (1)
-Salary Remaining : 2 618 304 $
Brock Boeser 5 000 000 $ (1)
-Salary Remaining : 2 276 786 $
Tyler Toffoli 4 500 000 $ (1)
-Salary Remaining : 2 049 107 $
Cam Talbot 4 000 000 $ (4)
-Salary Remaining : 1 821 429 $
Marco Scandella 3 750 000 $ (4)
-Salary Remaining : 1 707 589 $
Brandon Carlo 3 500 000 $ (5)
-Salary Remaining : 1 593 750 $
Ian Cole 3 000 000 $ (5)
-Salary Remaining : 1 366 071 $
Jonathan Toews 3 000 000 $ (4)
-Salary Remaining : 1 366 071 $
Antti Raanta 2 500 000 $ (1)
-Salary Remaining : 1 138 393 $
Justin Braun 2 000 000 $ (4)
-Salary Remaining : 910 714 $
Mark Pysyk 2 000 000 $ (3)
-Salary Remaining : 910 714 $
Jordan Kyrou 1 900 000 $ (1)
-Salary Remaining : 865 179 $
Dmitry Kulikov 1 300 000 $ (1)
-Salary Remaining : 591 964 $
Milan Lucic 1 250 000 $ (2)
-Salary Remaining : 569 196 $
Matthew Boldy 1 200 000 $ (4)
-Salary Remaining : 546 429 $
Anton Lundell 1 200 000 $ (4)
-Salary Remaining : 546 429 $
Derek Ryan 950 000 $ (3)
-Salary Remaining : 432 589 $
Total Pro Players21
Salary Commitment
Year 45 : 79 800 000 $
Year 46 : 58 850 000 $
Year 47 : 50 600 000 $
Year 48 : 47 650 000 $
Salary Average Commitment
Year 45 : 76 250 000 $
Year 46 : 55 300 000 $
Year 47 : 47 050 000 $
Year 48 : 44 550 000 $
Salary Cap with 1 Way Contract
Year 45 : 79 800 000 $
Year 46 : 58 850 000 $
Year 47 : 50 600 000 $
Year 48 : 47 650 000 $

Farm Players Salaries

Ryan Reaves 500 000 $ (3)
Salary Remaining : 225 225 $
Loui Eriksson 200 000 $ (3)
Salary Remaining : 90 090 $
Ross Johnston 127 955 $ (5)
Salary Remaining : 57 637 $
Seth Jarvis 120 000 $ (4)
Salary Remaining : 54 054 $
Adam McQuaid 100 000 $ (1)
Salary Remaining : 45 045 $
Reese Johnson 95 000 $ (5)
Salary Remaining : 42 793 $
Brad Richardson 95 000 $ (1)
Salary Remaining : 42 793 $
Alex Belzile 90 000 $ (2)
Salary Remaining : 40 541 $
Fredrik Claesson 88 888 $ (5)
Salary Remaining : 40 040 $
Mike Hardman 87 500 $ (5)
Salary Remaining : 39 414 $
Egor Sokolov 85 000 $ (4)
Salary Remaining : 38 288 $
Christopher Gibson 80 000 $ (2)
Salary Remaining : 36 036 $
Santeri Hatakka 80 000 $ (4)
Salary Remaining : 36 036 $
Carsen Twarynski 80 000 $ (3)
Salary Remaining : 36 036 $
Egor Korshkov 80 000 $ (3)
Salary Remaining : 36 036 $
Anton Lindholm 80 000 $ (3)
Salary Remaining : 36 036 $
Brennan Menell 75 000 $ (3)
Salary Remaining : 33 784 $
Justin Richards 75 000 $ (3)
Salary Remaining : 33 784 $
Tyler Bunz 75 000 $ (1)
Salary Remaining : 33 784 $
Maksim Sushko 75 000 $ (3)
Salary Remaining : 33 784 $
Cole Schwindt 75 000 $ (4)
Salary Remaining : 33 784 $
Kurtis Gabriel 75 000 $ (1)
Salary Remaining : 33 784 $
Jon Lizotte 75 000 $ (3)
Salary Remaining : 33 784 $
Joey Daccord 70 000 $ (1)
Salary Remaining : 31 532 $
Brandon Gormley 70 000 $ (1)
Salary Remaining : 31 532 $
Tyler Wotherspoon 70 000 $ (1)
Salary Remaining : 31 532 $
Total Farm Players26
Salary Commitment
Year 45 : 2 724 343 $
Year 46 : 2 169 343 $
Year 47 : 1 999 343 $
Year 48 : 759 343 $
Salary Average Commitment
Year 45 : 2 531 843 $
Year 46 : 1 976 843 $
Year 47 : 1 806 843 $
Year 48 : 576 843 $

Regina Pats



Arena Capacity - Ticket Price
Attendance - %

Arena NameVodka Center
Level 1: 7000 - 140 $ - 4 509 - 64,42%
Level 2: 6000 - 90 $ - 3 815 - 63,58%
Level 3: 3000 - 50 $ - 2 175 - 72,51%
Level 4: 5000 - 40 $ - 3 021 - 60,42%
Luxury : 2000 - 220 $ - 1 342 - 67,12%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 989 - 99,46%
Farm Level 2: 1000 - 15 $ - 998 - 99,76%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %14 862 - 64,62%
Average Income per Game1 799 446 $
Year to Date Revenue44 986 152 $
Farm
Home Games Left18
Average Attendance - %2 987 - 99,56%
Average Income per Game101 500 $
Year to Date Revenue2 334 510 $

Expense

Pro Players Total Salaries83 825 000 $
Farm Players Total Salaries2 655 000 $
Coaches Total Salaries8 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses48 936 842 $
Farm Year To Date Expenses1 839 857 $
Pro Salary Cap To Date44 563 612 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue28 791 137 $
Farm Estimated Season Revenue1 827 008 $
Pro Remaining Season Days51
Pro Expenses Per Days819 866 $
Pro Estimated Expenses41 813 166 $
Farm Remaining Season Days50
Farm Expenses Per Days28 423 $
Farm Estimated Expenses1 421 150 $
Estimated Season Expenses43 234 316 $
Season Salary Cap82 925 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $75 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 30 925 000 $
Current Bank Account94 543 962 $
Projected Bank Account81 927 791 $

Pro Players Salaries

Kirill Kaprizov 9 000 000 $ (5)
-Salary Remaining : 4 098 214 $
Roope Hintz 7 125 000 $ (5)
-Salary Remaining : 3 244 420 $
Seth Jones 6 250 000 $ (1)
-Salary Remaining : 2 845 982 $
Jaccob Slavin 5 750 000 $ (3)
-Salary Remaining : 2 618 304 $
Nick Schmaltz 5 250 000 $ (5)
-Salary Remaining : 2 390 625 $
Anders Lee 5 000 000 $ (1)
-Salary Remaining : 2 276 786 $
Troy Terry 5 000 000 $ (4)
-Salary Remaining : 2 276 786 $
Mikhail Sergachev 5 000 000 $ (2)
-Salary Remaining : 2 276 786 $
Yanni Gourde 4 500 000 $ (2)
-Salary Remaining : 2 049 107 $
Robert Thomas 4 500 000 $ (2)
-Salary Remaining : 2 049 107 $
Sam Bennett 4 000 000 $ (1)
-Salary Remaining : 1 821 429 $
Vitek Vanecek 4 000 000 $ (3)
-Salary Remaining : 1 821 429 $
Miro Heiskanen 3 750 000 $ (3)
-Salary Remaining : 1 707 589 $
Elvis Merzlikins 3 500 000 $ (3)
-Salary Remaining : 1 593 750 $
Jakub Vrana 2 800 000 $ (4)
-Salary Remaining : 1 275 000 $
Teddy Blueger 1 250 000 $ (1)
-Salary Remaining : 569 196 $
Mikey Anderson 1 250 000 $ (3)
-Salary Remaining : 569 196 $
Gustav Forsling 1 200 000 $ (2)
-Salary Remaining : 546 429 $
Sampo Ranta (Out of Payroll) 900 000 $ (4)
-Salary Remaining : 409 821 $
Blake Lizotte 900 000 $ (1)
-Salary Remaining : 409 821 $
Arttu Ruotsalainen 800 000 $ (5)
-Salary Remaining : 364 286 $
Dennis Cholowski 700 000 $ (1)
-Salary Remaining : 318 750 $
Mattias Norlinder 700 000 $ (4)
-Salary Remaining : 318 750 $
Jacob Bernard-Docker 700 000 $ (5)
-Salary Remaining : 318 750 $
Total Pro Players24
Salary Commitment
Year 45 : 83 825 000 $
Year 46 : 65 725 000 $
Year 47 : 50 525 000 $
Year 48 : 32 275 000 $
Salary Average Commitment
Year 45 : 71 650 000 $
Year 46 : 53 550 000 $
Year 47 : 38 350 000 $
Year 48 : 22 150 000 $
Salary Cap with 1 Way Contract
Year 45 : 83 825 000 $
Year 46 : 65 725 000 $
Year 47 : 50 525 000 $
Year 48 : 32 275 000 $

Farm Players Salaries

Sean Walker 250 000 $ (1)
Salary Remaining : 112 613 $
Cole Caufield 250 000 $ (3)
Salary Remaining : 112 613 $
Alex Formenton 200 000 $ (3)
Salary Remaining : 90 090 $
Daniel Sprong 200 000 $ (2)
Salary Remaining : 90 090 $
Ryan Donato 180 000 $ (3)
Salary Remaining : 81 081 $
Alex Newhook 150 000 $ (4)
Salary Remaining : 67 568 $
Ondrej Kase 150 000 $ (2)
Salary Remaining : 67 568 $
Karel Vejmelka 120 000 $ (4)
Salary Remaining : 54 054 $
Nicholas Abruzzese 100 000 $ (4)
Salary Remaining : 45 045 $
Jonathan Dahlen 100 000 $ (4)
Salary Remaining : 45 045 $
Axel Jonsson-Fjallby 100 000 $ (4)
Salary Remaining : 45 045 $
Victor Soderstrom 80 000 $ (5)
Salary Remaining : 36 036 $
Magnus Hellberg 75 000 $ (2)
Salary Remaining : 33 784 $
Lukas Vejdemo 70 000 $ (3)
Salary Remaining : 31 532 $
Rasmus Kupari 70 000 $ (5)
Salary Remaining : 31 532 $
Lucas Johansen 70 000 $ (4)
Salary Remaining : 31 532 $
Brayden Tracey 70 000 $ (4)
Salary Remaining : 31 532 $
Josiah Slavin 70 000 $ (4)
Salary Remaining : 31 532 $
Brandon Gignac 70 000 $ (1)
Salary Remaining : 31 532 $
Vitaly Abramov 70 000 $ (1)
Salary Remaining : 31 532 $
Ivan Prosvetov 70 000 $ (5)
Salary Remaining : 31 532 $
Daniil Tarasov 70 000 $ (5)
Salary Remaining : 31 532 $
Givani Smith 70 000 $ (3)
Salary Remaining : 31 532 $
Total Farm Players23
Salary Commitment
Year 45 : 2 655 000 $
Year 46 : 2 265 000 $
Year 47 : 1 840 000 $
Year 48 : 1 070 000 $
Salary Average Commitment
Year 45 : 2 235 000 $
Year 46 : 1 845 000 $
Year 47 : 1 420 000 $
Year 48 : 780 000 $

San Jose Rhinos



Arena Capacity - Ticket Price
Attendance - %

Arena NameSan Jose Arena
Level 1: 7000 - 91 $ - 6 700 - 95,71%
Level 2: 6000 - 56 $ - 5 720 - 95,33%
Level 3: 3000 - 35 $ - 2 866 - 95,52%
Level 4: 5000 - 19 $ - 4 904 - 98,07%
Luxury : 2000 - 181 $ - 1 751 - 87,54%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 987 - 99,35%
Farm Level 2: 1000 - 15 $ - 997 - 99,65%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %21 940 - 95,39%
Average Income per Game1 728 418 $
Year to Date Revenue41 482 033 $
Farm
Home Games Left17
Average Attendance - %2 984 - 99,45%
Average Income per Game101 392 $
Year to Date Revenue2 433 402 $

Expense

Pro Players Total Salaries84 200 000 $
Farm Players Total Salaries1 375 000 $
Coaches Total Salaries11 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses48 432 147 $
Farm Year To Date Expenses2 298 888 $
Pro Salary Cap To Date42 769 655 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue29 383 107 $
Farm Estimated Season Revenue1 723 660 $
Pro Remaining Season Days51
Pro Expenses Per Days832 143 $
Pro Estimated Expenses42 439 293 $
Farm Remaining Season Days50
Farm Expenses Per Days34 910 $
Farm Estimated Expenses1 745 500 $
Estimated Season Expenses44 184 793 $
Season Salary Cap75 600 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $7 400 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 23 600 000 $
Current Bank Account19 224 315 $
Projected Bank Account6 146 289 $

Pro Players Salaries

Alex Ovechkin 8 000 000 $ (5)
-Salary Remaining : 3 642 857 $
Filip Forsberg (Out of Payroll) 7 800 000 $ (4)
-Salary Remaining : 3 551 786 $
Chris Kreider 7 000 000 $ (4)
-Salary Remaining : 3 187 500 $
Charlie McAvoy 7 000 000 $ (3)
-Salary Remaining : 3 187 500 $
Nikolaj Ehlers 6 000 000 $ (4)
-Salary Remaining : 2 732 143 $
Jakob Chychrun 5 600 000 $ (2)
-Salary Remaining : 2 550 000 $
Zach Hyman 5 500 000 $ (2)
-Salary Remaining : 2 504 464 $
Alex Killorn 5 000 000 $ (3)
-Salary Remaining : 2 276 786 $
Darcy Kuemper 5 000 000 $ (3)
-Salary Remaining : 2 276 786 $
Brian Dumoulin 3 800 000 $ (2)
-Salary Remaining : 1 730 357 $
Kevin Shattenkirk 3 500 000 $ (3)
-Salary Remaining : 1 593 750 $
Joel Eriksson Ek 3 500 000 $ (2)
-Salary Remaining : 1 593 750 $
Tomas Nosek 2 000 000 $ (2)
-Salary Remaining : 910 714 $
Ryan Lindgren 2 000 000 $ (1)
-Salary Remaining : 910 714 $
Pierre-Edouard Bellemare 1 500 000 $ (1)
-Salary Remaining : 683 036 $
Jordan Martinook 1 500 000 $ (3)
-Salary Remaining : 683 036 $
Zach Aston-Reese 1 500 000 $ (4)
-Salary Remaining : 683 036 $
Mark Borowiecki 1 500 000 $ (3)
-Salary Remaining : 683 036 $
Tyler Bozak 1 500 000 $ (3)
-Salary Remaining : 683 036 $
Ryan Lomberg 1 100 000 $ (3)
-Salary Remaining : 500 893 $
Alex Lyon 1 100 000 $ (3)
-Salary Remaining : 500 893 $
Logan Stanley 1 000 000 $ (4)
-Salary Remaining : 455 357 $
Erik Gudbranson 1 000 000 $ (1)
-Salary Remaining : 455 357 $
Spencer Martin (Out of Payroll) 800 000 $ (5)
-Salary Remaining : 364 286 $
Total Pro Players24
Salary Commitment
Year 45 : 84 200 000 $
Year 46 : 79 700 000 $
Year 47 : 59 300 000 $
Year 48 : 32 100 000 $
Salary Average Commitment
Year 45 : 86 100 000 $
Year 46 : 81 600 000 $
Year 47 : 61 200 000 $
Year 48 : 34 000 000 $
Salary Cap with 1 Way Contract
Year 45 : 84 200 000 $
Year 46 : 79 700 000 $
Year 47 : 59 300 000 $
Year 48 : 32 100 000 $

Farm Players Salaries

Jack Rodewald 100 000 $ (2)
Salary Remaining : 45 045 $
Remi Elie 100 000 $ (2)
Salary Remaining : 45 045 $
Jake Dotchin 100 000 $ (2)
Salary Remaining : 45 045 $
Calvin Thurkauf 100 000 $ (3)
Salary Remaining : 45 045 $
Marcus Hogberg 90 000 $ (1)
Salary Remaining : 40 541 $
Maxime Lagace 90 000 $ (4)
Salary Remaining : 40 541 $
Victor Antipin 90 000 $ (1)
Salary Remaining : 40 541 $
Zack Mitchell 90 000 $ (4)
Salary Remaining : 40 541 $
Anthony Greco 90 000 $ (2)
Salary Remaining : 40 541 $
Nathan Gerbe 90 000 $ (3)
Salary Remaining : 40 541 $
Ty Rattie 80 000 $ (2)
Salary Remaining : 36 036 $
Joel Persson 75 000 $ (2)
Salary Remaining : 33 784 $
Gilles Senn 70 000 $ (5)
Salary Remaining : 31 532 $
Jean-Sebastien Dea 70 000 $ (5)
Salary Remaining : 31 532 $
Taylor Leier 70 000 $ (5)
Salary Remaining : 31 532 $
Christoph Bertschy 70 000 $ (4)
Salary Remaining : 31 532 $
Total Farm Players16
Salary Commitment
Year 45 : 1 375 000 $
Year 46 : 1 195 000 $
Year 47 : 650 000 $
Year 48 : 460 000 $
Salary Average Commitment
Year 45 : 1 385 000 $
Year 46 : 1 205 000 $
Year 47 : 660 000 $
Year 48 : 470 000 $

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameSkank-A-Feller Center
Level 1: 7000 - 110 $ - 6 574 - 93,91%
Level 2: 6000 - 70 $ - 5 585 - 93,09%
Level 3: 3000 - 40 $ - 2 805 - 93,49%
Level 4: 5000 - 25 $ - 4 718 - 94,36%
Luxury : 2000 - 180 $ - 1 702 - 85,10%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 40 $ - 1 975 - 98,74%
Farm Level 2: 1000 - 20 $ - 823 - 82,28%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %21 384 - 92,97%
Average Income per Game1 980 677 $
Year to Date Revenue49 516 914 $
Farm
Home Games Left17
Average Attendance - %2 798 - 93,25%
Average Income per Game114 534 $
Year to Date Revenue2 748 816 $

Expense

Pro Players Total Salaries78 250 000 $
Farm Players Total Salaries2 975 000 $
Coaches Total Salaries7 250 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses45 725 449 $
Farm Year To Date Expenses2 424 747 $
Pro Salary Cap To Date42 055 806 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue31 690 825 $
Farm Estimated Season Revenue1 947 078 $
Pro Remaining Season Days51
Pro Expenses Per Days752 232 $
Pro Estimated Expenses38 363 832 $
Farm Remaining Season Days50
Farm Expenses Per Days38 063 $
Farm Estimated Expenses1 903 150 $
Estimated Season Expenses40 266 982 $
Season Salary Cap78 250 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $4 750 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 26 250 000 $
Current Bank Account93 153 533 $
Projected Bank Account86 524 454 $

Pro Players Salaries

Jack Eichel 9 000 000 $ (5)
-Salary Remaining : 4 098 214 $
Aaron Ekblad 7 500 000 $ (3)
-Salary Remaining : 3 415 179 $
Evgenii Dadonov 6 200 000 $ (1)
-Salary Remaining : 2 823 214 $
Shea Theodore 6 000 000 $ (1)
-Salary Remaining : 2 732 143 $
Torey Krug 5 500 000 $ (3)
-Salary Remaining : 2 504 464 $
Alex Goligoski 4 500 000 $ (3)
-Salary Remaining : 2 049 107 $
Jordan Binnington 4 000 000 $ (5)
-Salary Remaining : 1 821 429 $
Nino Niederreiter 4 000 000 $ (3)
-Salary Remaining : 1 821 429 $
Joel Farabee 3 800 000 $ (2)
-Salary Remaining : 1 730 357 $
Evan Rodrigues 3 200 000 $ (3)
-Salary Remaining : 1 457 143 $
Alexis Lafreniere 3 000 000 $ (5)
-Salary Remaining : 1 366 071 $
Bowen Byram 3 000 000 $ (5)
-Salary Remaining : 1 366 071 $
Vinnie Hinostroza (Out of Payroll) 2 550 000 $ (5)
-Salary Remaining : 1 161 161 $
Dante Fabbro 2 500 000 $ (4)
-Salary Remaining : 1 138 393 $
Denis Gurianov 2 500 000 $ (1)
-Salary Remaining : 1 138 393 $
Luke Kunin 2 300 000 $ (4)
-Salary Remaining : 1 047 321 $
Logan Shaw 2 050 000 $ (5)
-Salary Remaining : 933 482 $
Dillon Dube 2 000 000 $ (4)
-Salary Remaining : 910 714 $
Adin Hill 2 000 000 $ (4)
-Salary Remaining : 910 714 $
Sam Steel 1 500 000 $ (1)
-Salary Remaining : 683 036 $
Lucas Raymond 1 200 000 $ (4)
-Salary Remaining : 546 429 $
Jeremy Lauzon 1 100 000 $ (1)
-Salary Remaining : 500 893 $
Tyce Thompson 700 000 $ (5)
-Salary Remaining : 318 750 $
Zane McIntyre 700 000 $ (1)
-Salary Remaining : 318 750 $
Total Pro Players24
Salary Commitment
Year 45 : 80 800 000 $
Year 46 : 62 800 000 $
Year 47 : 59 000 000 $
Year 48 : 34 300 000 $
Salary Average Commitment
Year 45 : 75 525 000 $
Year 46 : 58 025 000 $
Year 47 : 54 225 000 $
Year 48 : 32 000 000 $
Salary Cap with 1 Way Contract
Year 45 : 80 800 000 $
Year 46 : 62 800 000 $
Year 47 : 59 000 000 $
Year 48 : 34 300 000 $

Farm Players Salaries

Calen Addison 400 000 $ (5)
Salary Remaining : 180 180 $
Antoine Roussel 255 000 $ (5)
Salary Remaining : 114 865 $
Jordan Oesterle 255 000 $ (5)
Salary Remaining : 114 865 $
Ben Hutton 205 000 $ (5)
Salary Remaining : 92 342 $
Cody Glass 150 000 $ (5)
Salary Remaining : 67 568 $
Filip Zadina 150 000 $ (1)
Salary Remaining : 67 568 $
Kyle Capobianco 100 000 $ (4)
Salary Remaining : 45 045 $
Pyotr Kochetkov 95 000 $ (4)
Salary Remaining : 42 793 $
Ryan Merkley 95 000 $ (4)
Salary Remaining : 42 793 $
Lukas Reichel 85 000 $ (4)
Salary Remaining : 38 288 $
Alex Barre-Boulet 85 000 $ (5)
Salary Remaining : 38 288 $
Jaret Anderson-Dolan 80 000 $ (1)
Salary Remaining : 36 036 $
Mason Shaw 80 000 $ (4)
Salary Remaining : 36 036 $
Alex Turcotte 80 000 $ (4)
Salary Remaining : 36 036 $
Nicolas Beaudin 75 000 $ (3)
Salary Remaining : 33 784 $
Aleksi Heponiemi 75 000 $ (5)
Salary Remaining : 33 784 $
Gabriel Fortier 75 000 $ (4)
Salary Remaining : 33 784 $
Riley Tufte 75 000 $ (4)
Salary Remaining : 33 784 $
Kasimir Kaskisuo 70 000 $ (5)
Salary Remaining : 31 532 $
Cameron Gaunce 70 000 $ (1)
Salary Remaining : 31 532 $
Connor Carrick 70 000 $ (4)
Salary Remaining : 31 532 $
Chris Bigras 70 000 $ (5)
Salary Remaining : 31 532 $
CJ Suess 70 000 $ (3)
Salary Remaining : 31 532 $
Joel Kellman 70 000 $ (4)
Salary Remaining : 31 532 $
Luke Johnson 70 000 $ (4)
Salary Remaining : 31 532 $
Cameron Hughes 70 000 $ (3)
Salary Remaining : 31 532 $
Total Farm Players26
Salary Commitment
Year 45 : 2 975 000 $
Year 46 : 2 675 000 $
Year 47 : 2 675 000 $
Year 48 : 2 460 000 $
Salary Average Commitment
Year 45 : 2 685 000 $
Year 46 : 2 385 000 $
Year 47 : 2 385 000 $
Year 48 : 2 170 000 $

St-Johns Desperados



Arena Capacity - Ticket Price
Attendance - %

Arena NameNewfie Center
Level 1: 7000 - 95 $ - 6 593 - 94,19%
Level 2: 6000 - 57 $ - 5 795 - 96,59%
Level 3: 3000 - 32 $ - 2 922 - 97,41%
Level 4: 5000 - 20 $ - 4 875 - 97,50%
Luxury : 2000 - 190 $ - 1 758 - 87,88%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 991 - 99,54%
Farm Level 2: 1000 - 15 $ - 996 - 99,59%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %21 943 - 95,41%
Average Income per Game1 777 949 $
Year to Date Revenue42 670 772 $
Farm
Home Games Left17
Average Attendance - %2 987 - 99,56%
Average Income per Game101 538 $
Year to Date Revenue2 436 912 $

Expense

Pro Players Total Salaries82 975 000 $
Farm Players Total Salaries3 479 500 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses47 372 541 $
Farm Year To Date Expenses2 476 763 $
Pro Salary Cap To Date44 921 654 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue30 225 130 $
Farm Estimated Season Revenue1 726 146 $
Pro Remaining Season Days51
Pro Expenses Per Days781 027 $
Pro Estimated Expenses39 832 377 $
Farm Remaining Season Days50
Farm Expenses Per Days40 356 $
Farm Estimated Expenses2 017 800 $
Estimated Season Expenses41 850 177 $
Season Salary Cap82 975 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $25 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 30 975 000 $
Current Bank Account70 675 891 $
Projected Bank Account60 776 990 $

Pro Players Salaries

John Tavares 9 000 000 $ (1)
-Salary Remaining : 4 098 214 $
Victor Hedman 8 500 000 $ (5)
-Salary Remaining : 3 870 536 $
Andrei Svechnikov 7 750 000 $ (4)
-Salary Remaining : 3 529 018 $
Patrik Laine 7 500 000 $ (4)
-Salary Remaining : 3 415 179 $
Matt Duchene 5 500 000 $ (1)
-Salary Remaining : 2 504 464 $
Robin Lehner 5 000 000 $ (3)
-Salary Remaining : 2 276 786 $
Jake Oettinger 5 000 000 $ (5)
-Salary Remaining : 2 276 786 $
Andre Burakovsky 4 900 000 $ (3)
-Salary Remaining : 2 231 250 $
Carter Verhaeghe 4 500 000 $ (1)
-Salary Remaining : 2 049 107 $
Filip Hronek 4 000 000 $ (1)
-Salary Remaining : 1 821 429 $
T.J. Brodie 3 800 000 $ (1)
-Salary Remaining : 1 730 357 $
Travis Sanheim 3 500 000 $ (2)
-Salary Remaining : 1 593 750 $
Connor Brown 3 000 000 $ (5)
-Salary Remaining : 1 366 071 $
Eetu Luostarinen 2 500 000 $ (3)
-Salary Remaining : 1 138 393 $
Jake McCabe 2 000 000 $ (4)
-Salary Remaining : 910 714 $
Adam Boqvist 1 800 000 $ (1)
-Salary Remaining : 819 643 $
Radek Faksa 1 750 000 $ (4)
-Salary Remaining : 796 875 $
Dylan Ferguson 750 000 $ (3)
-Salary Remaining : 341 518 $
Patrick Brown 750 000 $ (3)
-Salary Remaining : 341 518 $
Anton Blidh 750 000 $ (2)
-Salary Remaining : 341 518 $
Jacob Middleton 725 000 $ (1)
-Salary Remaining : 330 134 $
Total Pro Players21
Salary Commitment
Year 45 : 82 975 000 $
Year 46 : 53 650 000 $
Year 47 : 49 400 000 $
Year 48 : 35 500 000 $
Salary Average Commitment
Year 45 : 81 175 000 $
Year 46 : 51 850 000 $
Year 47 : 47 600 000 $
Year 48 : 33 700 000 $
Salary Cap with 1 Way Contract
Year 45 : 82 975 000 $
Year 46 : 53 650 000 $
Year 47 : 49 400 000 $
Year 48 : 35 500 000 $

Farm Players Salaries

Sean Monahan 637 500 $ (2)
Salary Remaining : 287 162 $
Casey Mittelstadt 225 000 $ (3)
Salary Remaining : 101 351 $
Brett Howden 200 000 $ (1)
Salary Remaining : 90 090 $
Max Jones 175 000 $ (1)
Salary Remaining : 78 829 $
Adam Ruzicka 175 000 $ (5)
Salary Remaining : 78 829 $
Wade Allison 150 000 $ (5)
Salary Remaining : 67 568 $
Oliver Wahlstrom 140 000 $ (1)
Salary Remaining : 63 063 $
Adam Erne 115 000 $ (1)
Salary Remaining : 51 802 $
Kyle Clifford 100 000 $ (3)
Salary Remaining : 45 045 $
Dylan Cozens 100 000 $ (1)
Salary Remaining : 45 045 $
Philip Broberg 100 000 $ (4)
Salary Remaining : 45 045 $
Jacob Peterson 100 000 $ (4)
Salary Remaining : 45 045 $
Jonas Rondbjerg 95 000 $ (4)
Salary Remaining : 42 793 $
Dakota Joshua 95 000 $ (3)
Salary Remaining : 42 793 $
Jakub Galvas 87 000 $ (4)
Salary Remaining : 39 189 $
Adam Raska 85 000 $ (4)
Salary Remaining : 38 288 $
Jack Rathbone 85 000 $ (5)
Salary Remaining : 38 288 $
Jan Jenik 80 000 $ (5)
Salary Remaining : 36 036 $
Drake Caggiula 80 000 $ (2)
Salary Remaining : 36 036 $
Ben Thomas 77 500 $ (3)
Salary Remaining : 34 910 $
Sean Malone 75 000 $ (2)
Salary Remaining : 33 784 $
Noah Juulsen 75 000 $ (3)
Salary Remaining : 33 784 $
Austin Poganski 75 000 $ (3)
Salary Remaining : 33 784 $
Matthew Highmore 72 500 $ (3)
Salary Remaining : 32 658 $
Michael Kapla 70 000 $ (1)
Salary Remaining : 31 532 $
Emile Poirier 70 000 $ (1)
Salary Remaining : 31 532 $
Travis Boyd 70 000 $ (2)
Salary Remaining : 31 532 $
Dmytro Timashov 70 000 $ (3)
Salary Remaining : 31 532 $
Total Farm Players28
Salary Commitment
Year 45 : 3 479 500 $
Year 46 : 2 609 500 $
Year 47 : 1 747 000 $
Year 48 : 957 000 $
Salary Average Commitment
Year 45 : 3 100 000 $
Year 46 : 2 230 000 $
Year 47 : 1 367 500 $
Year 48 : 605 000 $

St-Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 7000 - 90 $ - 6 636 - 94,80%
Level 2: 6000 - 60 $ - 5 584 - 93,06%
Level 3: 3000 - 35 $ - 2 876 - 95,88%
Level 4: 5000 - 25 $ - 4 730 - 94,60%
Luxury : 2000 - 190 $ - 1 756 - 87,80%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 989 - 99,47%
Farm Level 2: 1000 - 15 $ - 997 - 99,74%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %21 582 - 93,83%
Average Income per Game1 781 766 $
Year to Date Revenue44 544 156 $
Farm
Home Games Left17
Average Attendance - %2 987 - 99,56%
Average Income per Game101 506 $
Year to Date Revenue2 436 132 $

Expense

Pro Players Total Salaries78 375 000 $
Farm Players Total Salaries1 995 400 $
Coaches Total Salaries5 950 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses43 831 776 $
Farm Year To Date Expenses1 703 646 $
Pro Salary Cap To Date40 670 616 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue28 508 260 $
Farm Estimated Season Revenue1 725 594 $
Pro Remaining Season Days51
Pro Expenses Per Days745 759 $
Pro Estimated Expenses38 033 709 $
Farm Remaining Season Days50
Farm Expenses Per Days25 184 $
Farm Estimated Expenses1 259 200 $
Estimated Season Expenses39 292 909 $
Season Salary Cap73 675 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $9 325 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 21 675 000 $
Current Bank Account39 939 406 $
Projected Bank Account30 880 351 $

Pro Players Salaries

Nathan MacKinnon 11 500 000 $ (5)
-Salary Remaining : 5 236 607 $
Auston Matthews 10 500 000 $ (2)
-Salary Remaining : 4 781 250 $
Neal Pionk 5 800 000 $ (5)
-Salary Remaining : 2 641 071 $
Ivan Provorov 5 800 000 $ (2)
-Salary Remaining : 2 641 071 $
Juuse Saros 5 700 000 $ (4)
-Salary Remaining : 2 595 536 $
Esa Lindell 5 600 000 $ (4)
-Salary Remaining : 2 550 000 $
Bo Horvat 5 500 000 $ (1)
-Salary Remaining : 2 504 464 $
Timo Meier 5 150 000 $ (2)
-Salary Remaining : 2 345 089 $
Rasmus Ristolainen (Out of Payroll) 4 700 000 $ (3)
-Salary Remaining : 2 140 179 $
Scott Laughton 2 500 000 $ (3)
-Salary Remaining : 1 138 393 $
Alexander Wennberg 2 000 000 $ (2)
-Salary Remaining : 910 714 $
Josh Brown 1 500 000 $ (5)
-Salary Remaining : 683 036 $
Carl Grundstrom 1 500 000 $ (1)
-Salary Remaining : 683 036 $
Conor Timmins 1 200 000 $ (2)
-Salary Remaining : 546 429 $
Jason Dickinson 1 200 000 $ (5)
-Salary Remaining : 546 429 $
William Carrier 1 200 000 $ (4)
-Salary Remaining : 546 429 $
Connor Clifton 1 000 000 $ (1)
-Salary Remaining : 455 357 $
Juuso Valimaki 1 000 000 $ (2)
-Salary Remaining : 455 357 $
Steven Lorentz 1 000 000 $ (1)
-Salary Remaining : 455 357 $
Laurent Brossoit 1 000 000 $ (2)
-Salary Remaining : 455 357 $
Egor Zamula 800 000 $ (1)
-Salary Remaining : 364 286 $
Greg McKegg 775 000 $ (1)
-Salary Remaining : 352 902 $
Justin Dowling 750 000 $ (3)
-Salary Remaining : 341 518 $
Brendan Gaunce 700 000 $ (2)
-Salary Remaining : 318 750 $
Total Pro Players24
Salary Commitment
Year 45 : 78 375 000 $
Year 46 : 67 800 000 $
Year 47 : 40 450 000 $
Year 48 : 32 500 000 $
Salary Average Commitment
Year 45 : 77 675 000 $
Year 46 : 67 200 000 $
Year 47 : 40 350 000 $
Year 48 : 32 400 000 $
Salary Cap with 1 Way Contract
Year 45 : 78 375 000 $
Year 46 : 67 800 000 $
Year 47 : 40 450 000 $
Year 48 : 32 500 000 $

Farm Players Salaries

Jeff Malott 133 300 $ (4)
Salary Remaining : 60 045 $
Hayden Hodgson 133 300 $ (4)
Salary Remaining : 60 045 $
Shane Gersich 111 100 $ (4)
Salary Remaining : 50 045 $
Grant Hutton 95 100 $ (4)
Salary Remaining : 42 838 $
Carson Meyer 95 100 $ (4)
Salary Remaining : 42 838 $
Devan Dubnyk 90 000 $ (2)
Salary Remaining : 40 541 $
Fredrik Handemark 85 000 $ (2)
Salary Remaining : 38 288 $
Clark Bishop 80 000 $ (2)
Salary Remaining : 36 036 $
Riley Damiani 80 000 $ (3)
Salary Remaining : 36 036 $
Nick Caamano 77 500 $ (2)
Salary Remaining : 34 910 $
Andrew Hammond 77 500 $ (1)
Salary Remaining : 34 910 $
Matt O'Connor 75 000 $ (2)
Salary Remaining : 33 784 $
Aaron Ness 75 000 $ (2)
Salary Remaining : 33 784 $
Marek Mazanec 75 000 $ (2)
Salary Remaining : 33 784 $
John Hayden 75 000 $ (2)
Salary Remaining : 33 784 $
Henrik Haapala 75 000 $ (2)
Salary Remaining : 33 784 $
Hudson Fasching 72 500 $ (4)
Salary Remaining : 32 658 $
Eric Gelinas 70 000 $ (1)
Salary Remaining : 31 532 $
Hunter Drew 70 000 $ (3)
Salary Remaining : 31 532 $
John Quenneville 70 000 $ (1)
Salary Remaining : 31 532 $
Morgan Klimchuk 70 000 $ (1)
Salary Remaining : 31 532 $
Louie Belpedio 70 000 $ (2)
Salary Remaining : 31 532 $
Joni Ortio 70 000 $ (2)
Salary Remaining : 31 532 $
David Kase 70 000 $ (1)
Salary Remaining : 31 532 $
Total Farm Players24
Salary Commitment
Year 45 : 1 995 400 $
Year 46 : 1 637 900 $
Year 47 : 790 400 $
Year 48 : 640 400 $
Salary Average Commitment
Year 45 : 1 570 000 $
Year 46 : 1 272 500 $
Year 47 : 422 500 $
Year 48 : 322 500 $

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameEagle Palace
Level 1: 6500 - 200 $ - 3 183 - 48,97%
Level 2: 5500 - 100 $ - 3 426 - 62,29%
Level 3: 3000 - 75 $ - 1 454 - 48,48%
Level 4: 5000 - 50 $ - 2 375 - 47,50%
Luxury : 1500 - 300 $ - 1 011 - 67,38%
Total Capacity :21500
Farm
Farm Level 1: 2000 - 50 $ - 1 494 - 74,68%
Farm Level 2: 1000 - 25 $ - 646 - 64,64%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %11 449 - 53,25%
Average Income per Game1 812 324 $
Year to Date Revenue43 495 770 $
Farm
Home Games Left17
Average Attendance - %2 140 - 71,33%
Average Income per Game109 006 $
Year to Date Revenue2 616 150 $

Expense

Pro Players Total Salaries65 200 000 $
Farm Players Total Salaries2 605 000 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses36 937 490 $
Farm Year To Date Expenses2 027 728 $
Pro Salary Cap To Date34 245 537 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue30 809 504 $
Farm Estimated Season Revenue1 853 106 $
Pro Remaining Season Days51
Pro Expenses Per Days622 321 $
Pro Estimated Expenses31 738 371 $
Farm Remaining Season Days50
Farm Expenses Per Days32 477 $
Farm Estimated Expenses1 623 850 $
Estimated Season Expenses33 362 221 $
Season Salary Cap59 200 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $23 800 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 7 200 000 $
Current Bank Account52 582 766 $
Projected Bank Account51 883 155 $

Pro Players Salaries

Ryan Ellis 6 000 000 $ (3)
-Salary Remaining : 2 732 143 $
Viktor Arvidsson 5 200 000 $ (5)
-Salary Remaining : 2 367 857 $
Ryan Strome 5 000 000 $ (1)
-Salary Remaining : 2 276 786 $
Jakob Silfverberg 4 000 000 $ (5)
-Salary Remaining : 1 821 429 $
Kevin Hayes 4 000 000 $ (3)
-Salary Remaining : 1 821 429 $
Alex Nedeljkovic 3 800 000 $ (2)
-Salary Remaining : 1 730 357 $
Victor Olofsson 3 750 000 $ (1)
-Salary Remaining : 1 707 589 $
Carter Hart 3 500 000 $ (1)
-Salary Remaining : 1 593 750 $
John Moore (Out of Payroll) 3 000 000 $ (2)
-Salary Remaining : 1 366 071 $
Olli Maatta (Out of Payroll) 3 000 000 $ (3)
-Salary Remaining : 1 366 071 $
Conor Sheary 2 850 000 $ (5)
-Salary Remaining : 1 297 768 $
Warren Foegele 2 750 000 $ (4)
-Salary Remaining : 1 252 232 $
Nick Bonino 2 500 000 $ (4)
-Salary Remaining : 1 138 393 $
Kevin Labanc 2 500 000 $ (2)
-Salary Remaining : 1 138 393 $
Chris Tierney 2 200 000 $ (3)
-Salary Remaining : 1 001 786 $
Patrik Nemeth 2 000 000 $ (5)
-Salary Remaining : 910 714 $
Casey DeSmith 2 000 000 $ (4)
-Salary Remaining : 910 714 $
Jake Bean 1 800 000 $ (3)
-Salary Remaining : 819 643 $
Oliver Kylington 1 000 000 $ (1)
-Salary Remaining : 455 357 $
Richard Panik 950 000 $ (2)
-Salary Remaining : 432 589 $
Caleb Jones 950 000 $ (1)
-Salary Remaining : 432 589 $
Dysin Mayo 950 000 $ (4)
-Salary Remaining : 432 589 $
Juho Lammikko 800 000 $ (1)
-Salary Remaining : 364 286 $
Matthew Phillips 700 000 $ (5)
-Salary Remaining : 318 750 $
Total Pro Players24
Salary Commitment
Year 45 : 65 200 000 $
Year 46 : 50 200 000 $
Year 47 : 39 950 000 $
Year 48 : 22 950 000 $
Salary Average Commitment
Year 45 : 62 950 000 $
Year 46 : 48 250 000 $
Year 47 : 38 450 000 $
Year 48 : 21 450 000 $
Salary Cap with 1 Way Contract
Year 45 : 65 200 000 $
Year 46 : 50 200 000 $
Year 47 : 39 950 000 $
Year 48 : 22 950 000 $

Farm Players Salaries

Gabriel Vilardi 300 000 $ (3)
Salary Remaining : 135 135 $
Miles Wood 300 000 $ (5)
Salary Remaining : 135 135 $
Dominik Kahun 150 000 $ (1)
Salary Remaining : 67 568 $
Zachary Senyshyn 120 000 $ (1)
Salary Remaining : 54 054 $
Nico Daws 110 000 $ (4)
Salary Remaining : 49 550 $
Jordan Schmaltz 100 000 $ (2)
Salary Remaining : 45 045 $
Jake Virtanen 100 000 $ (5)
Salary Remaining : 45 045 $
Josh Leivo 95 000 $ (1)
Salary Remaining : 42 793 $
Brogan Rafferty 90 000 $ (1)
Salary Remaining : 40 541 $
Radim Zohorna 90 000 $ (5)
Salary Remaining : 40 541 $
Jacob Moverare 85 000 $ (4)
Salary Remaining : 38 288 $
Boris Katchouk 85 000 $ (4)
Salary Remaining : 38 288 $
Tyler Benson 85 000 $ (2)
Salary Remaining : 38 288 $
Beck Malenstyn 80 000 $ (3)
Salary Remaining : 36 036 $
Connor Mackey (Out of Payroll) 80 000 $ (5)
Salary Remaining : 36 036 $
Frederic Allard 80 000 $ (5)
Salary Remaining : 36 036 $
Andreas Englund 75 000 $ (3)
Salary Remaining : 33 784 $
Fredrik Karlstrom 75 000 $ (4)
Salary Remaining : 33 784 $
William Lagesson 75 000 $ (3)
Salary Remaining : 33 784 $
Jack LaFontaine 75 000 $ (4)
Salary Remaining : 33 784 $
Bokondji Imama 75 000 $ (4)
Salary Remaining : 33 784 $
Tarmo Reunanen 70 000 $ (5)
Salary Remaining : 31 532 $
Brett Murray 70 000 $ (5)
Salary Remaining : 31 532 $
Austin Czarnik 70 000 $ (1)
Salary Remaining : 31 532 $
German Rubtsov 70 000 $ (3)
Salary Remaining : 31 532 $
Total Farm Players25
Salary Commitment
Year 45 : 2 605 000 $
Year 46 : 2 080 000 $
Year 47 : 1 895 000 $
Year 48 : 1 295 000 $
Salary Average Commitment
Year 45 : 2 485 000 $
Year 46 : 1 960 000 $
Year 47 : 1 825 000 $
Year 48 : 1 225 000 $

Vancouver Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 7000 - 145 $ - 4 406 - 62,94%
Level 2: 6000 - 115 $ - 2 977 - 49,62%
Level 3: 3000 - 90 $ - 1 241 - 41,38%
Level 4: 5000 - 75 $ - 2 000 - 40,00%
Luxury : 2000 - 250 $ - 1 187 - 59,35%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 80 $ - 939 - 46,93%
Farm Level 2: 1000 - 30 $ - 553 - 55,32%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %11 811 - 51,35%
Average Income per Game1 847 578 $
Year to Date Revenue46 189 458 $
Farm
Home Games Left17
Average Attendance - %1 492 - 49,72%
Average Income per Game110 014 $
Year to Date Revenue2 640 336 $

Expense

Pro Players Total Salaries81 651 000 $
Farm Players Total Salaries3 715 800 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses47 254 304 $
Farm Year To Date Expenses2 564 698 $
Pro Salary Cap To Date42 669 490 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue29 561 253 $
Farm Estimated Season Revenue1 870 238 $
Pro Remaining Season Days51
Pro Expenses Per Days773 670 $
Pro Estimated Expenses39 457 170 $
Farm Remaining Season Days50
Farm Expenses Per Days42 485 $
Farm Estimated Expenses2 124 250 $
Estimated Season Expenses41 581 420 $
Season Salary Cap81 651 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $1 349 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 29 651 000 $
Current Bank Account75 804 121 $
Projected Bank Account65 654 192 $

Pro Players Salaries

Evgeny Kuznetsov 9 000 000 $ (2)
-Salary Remaining : 4 098 214 $
Erik Karlsson 8 500 000 $ (3)
-Salary Remaining : 3 870 536 $
Nazem Kadri 6 800 000 $ (5)
-Salary Remaining : 3 096 429 $
Jacob Markstrom 6 000 000 $ (5)
-Salary Remaining : 2 732 143 $
Blake Wheeler 6 000 000 $ (4)
-Salary Remaining : 2 732 143 $
Nico Hischier 5 750 000 $ (1)
-Salary Remaining : 2 618 304 $
Bryan Rust 5 700 000 $ (3)
-Salary Remaining : 2 595 536 $
Jonathan Marchessault 5 000 000 $ (1)
-Salary Remaining : 2 276 786 $
Brett Pesce 4 750 000 $ (1)
-Salary Remaining : 2 162 946 $
Mikael Backlund 4 000 000 $ (4)
-Salary Remaining : 1 821 429 $
Alec Martinez 3 750 000 $ (2)
-Salary Remaining : 1 707 589 $
Adam Larsson 3 200 000 $ (2)
-Salary Remaining : 1 457 143 $
Artem Zub 2 500 000 $ (5)
-Salary Remaining : 1 138 393 $
Sonny Milano 2 250 000 $ (4)
-Salary Remaining : 1 024 554 $
Luke Glendening 1 750 000 $ (1)
-Salary Remaining : 796 875 $
Kyle Okposo 1 500 000 $ (1)
-Salary Remaining : 683 036 $
Garnet Hathaway 1 350 000 $ (1)
-Salary Remaining : 614 732 $
Nic Dowd 1 150 000 $ (5)
-Salary Remaining : 523 661 $
Trevor van Riemsdyk 950 000 $ (1)
-Salary Remaining : 432 589 $
Zach Fucale 900 000 $ (4)
-Salary Remaining : 409 821 $
Tucker Poolman 851 000 $ (5)
-Salary Remaining : 387 509 $
Total Pro Players21
Salary Commitment
Year 45 : 81 651 000 $
Year 46 : 60 601 000 $
Year 47 : 44 651 000 $
Year 48 : 30 451 000 $
Salary Average Commitment
Year 45 : 77 001 000 $
Year 46 : 55 951 000 $
Year 47 : 40 001 000 $
Year 48 : 25 801 000 $
Salary Cap with 1 Way Contract
Year 45 : 81 651 000 $
Year 46 : 60 601 000 $
Year 47 : 44 651 000 $
Year 48 : 30 451 000 $

Farm Players Salaries

Braden Holtby 350 000 $ (1)
Salary Remaining : 157 658 $
Michal Kempny 250 000 $ (2)
Salary Remaining : 112 613 $
Riley Nash 225 000 $ (2)
Salary Remaining : 101 351 $
Brendan Smith 200 000 $ (2)
Salary Remaining : 90 090 $
Josh Dunne 175 000 $ (2)
Salary Remaining : 78 829 $
Olle Alsing 175 000 $ (2)
Salary Remaining : 78 829 $
Kristians Rubins 155 100 $ (4)
Salary Remaining : 69 865 $
Cameron Hillis 155 100 $ (4)
Salary Remaining : 69 865 $
Brandon Biro 155 100 $ (4)
Salary Remaining : 69 865 $
Walker Duehr 155 100 $ (4)
Salary Remaining : 69 865 $
Brayden Pachal 155 100 $ (4)
Salary Remaining : 69 865 $
Zachary Hayes 155 100 $ (4)
Salary Remaining : 69 865 $
Henrik Borgstrom 150 000 $ (1)
Salary Remaining : 67 568 $
Andrew Cogliano 95 000 $ (3)
Salary Remaining : 42 793 $
Lawrence Pilut 95 000 $ (1)
Salary Remaining : 42 793 $
Alex Stalock 90 000 $ (2)
Salary Remaining : 40 541 $
Buddy Robinson 85 100 $ (5)
Salary Remaining : 38 333 $
Mike Reilly 85 100 $ (5)
Salary Remaining : 38 333 $
Joel Kiviranta 82 500 $ (3)
Salary Remaining : 37 162 $
Stefan Matteau 75 000 $ (4)
Salary Remaining : 33 784 $
Ben Harpur 75 000 $ (1)
Salary Remaining : 33 784 $
Christian Wolanin 75 000 $ (4)
Salary Remaining : 33 784 $
Jalen Chatfield 75 000 $ (1)
Salary Remaining : 33 784 $
Michael Dal Colle 75 000 $ (4)
Salary Remaining : 33 784 $
Nelson Nogier 72 500 $ (2)
Salary Remaining : 32 658 $
Jake Bischoff 70 000 $ (3)
Salary Remaining : 31 532 $
Scott Sabourin 70 000 $ (3)
Salary Remaining : 31 532 $
Rhett Gardner 70 000 $ (3)
Salary Remaining : 31 532 $
Maxim Letunov 70 000 $ (3)
Salary Remaining : 31 532 $
Total Farm Players29
Salary Commitment
Year 45 : 3 715 800 $
Year 46 : 2 970 800 $
Year 47 : 1 783 300 $
Year 48 : 1 325 800 $
Salary Average Commitment
Year 45 : 3 085 200 $
Year 46 : 2 340 200 $
Year 47 : 1 152 700 $
Year 48 : 695 200 $

Washington Budweiser



Arena Capacity - Ticket Price
Attendance - %

Arena NameWashington Arena
Level 1: 7000 - 95 $ - 6 681 - 95,44%
Level 2: 6000 - 57 $ - 5 783 - 96,38%
Level 3: 3000 - 32 $ - 2 892 - 96,41%
Level 4: 5000 - 20 $ - 4 837 - 96,73%
Luxury : 2000 - 185 $ - 1 749 - 87,44%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 990 - 99,50%
Farm Level 2: 1000 - 15 $ - 997 - 99,75%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %21 941 - 95,40%
Average Income per Game1 772 502 $
Year to Date Revenue42 540 042 $
Farm
Home Games Left17
Average Attendance - %2 987 - 99,58%
Average Income per Game101 533 $
Year to Date Revenue2 436 780 $

Expense

Pro Players Total Salaries80 175 000 $
Farm Players Total Salaries1 930 000 $
Coaches Total Salaries10 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses46 490 850 $
Farm Year To Date Expenses3 159 730 $
Pro Salary Cap To Date43 158 686 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue30 132 530 $
Farm Estimated Season Revenue1 726 052 $
Pro Remaining Season Days51
Pro Expenses Per Days769 420 $
Pro Estimated Expenses39 240 420 $
Farm Remaining Season Days50
Farm Expenses Per Days53 423 $
Farm Estimated Expenses2 671 150 $
Estimated Season Expenses41 911 570 $
Season Salary Cap80 175 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $2 825 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 28 175 000 $
Current Bank Account34 254 765 $
Projected Bank Account24 201 777 $

Pro Players Salaries

Cale Makar 9 000 000 $ (2)
-Salary Remaining : 4 098 214 $
Patrick Kane 8 500 000 $ (5)
-Salary Remaining : 3 870 536 $
Johnny Gaudreau 8 000 000 $ (2)
-Salary Remaining : 3 642 857 $
Anze Kopitar 7 500 000 $ (4)
-Salary Remaining : 3 415 179 $
Elias Pettersson 7 200 000 $ (2)
-Salary Remaining : 3 278 571 $
Connor Hellebuyck 7 000 000 $ (5)
-Salary Remaining : 3 187 500 $
Evander Kane 6 125 000 $ (5)
-Salary Remaining : 2 789 063 $
Josh Morrissey 4 000 000 $ (1)
-Salary Remaining : 1 821 429 $
Oliver Bjorkstrand 4 000 000 $ (2)
-Salary Remaining : 1 821 429 $
Christopher Tanev 4 000 000 $ (3)
-Salary Remaining : 1 821 429 $
Clayton Keller 3 500 000 $ (2)
-Salary Remaining : 1 593 750 $
Vladislav Gavrikov 2 000 000 $ (3)
-Salary Remaining : 910 714 $
Jamie Oleksiak 2 000 000 $ (1)
-Salary Remaining : 910 714 $
Pavel Francouz 1 500 000 $ (1)
-Salary Remaining : 683 036 $
Zach Whitecloud 1 200 000 $ (2)
-Salary Remaining : 546 429 $
Sean Kuraly 1 100 000 $ (2)
-Salary Remaining : 500 893 $
Trevor Lewis 1 000 000 $ (3)
-Salary Remaining : 455 357 $
Craig Smith 950 000 $ (3)
-Salary Remaining : 432 589 $
Sam Gagner 800 000 $ (1)
-Salary Remaining : 364 286 $
Michael Del Zotto 800 000 $ (4)
-Salary Remaining : 364 286 $
Total Pro Players20
Salary Commitment
Year 45 : 80 175 000 $
Year 46 : 71 875 000 $
Year 47 : 37 875 000 $
Year 48 : 29 925 000 $
Salary Average Commitment
Year 45 : 80 800 000 $
Year 46 : 72 500 000 $
Year 47 : 39 500 000 $
Year 48 : 32 000 000 $
Salary Cap with 1 Way Contract
Year 45 : 80 175 000 $
Year 46 : 71 875 000 $
Year 47 : 37 875 000 $
Year 48 : 29 925 000 $

Farm Players Salaries

Marc-Edouard Vlasic 260 000 $ (2)
Salary Remaining : 117 117 $
Kris Russell 250 000 $ (2)
Salary Remaining : 112 613 $
Corey Perry 190 000 $ (3)
Salary Remaining : 85 586 $
Zack Kassian 135 000 $ (1)
Salary Remaining : 60 811 $
Scott Harrington 130 000 $ (2)
Salary Remaining : 58 559 $
Mikhail Vorobyev 90 000 $ (1)
Salary Remaining : 40 541 $
Jasper Weatherby 90 000 $ (4)
Salary Remaining : 40 541 $
Keaton Middleton 75 000 $ (5)
Salary Remaining : 33 784 $
Brad Hunt 75 000 $ (1)
Salary Remaining : 33 784 $
Sergey Tolchinsky 75 000 $ (5)
Salary Remaining : 33 784 $
Sami Aittokallio 70 000 $ (4)
Salary Remaining : 31 532 $
C.J. Smith 70 000 $ (1)
Salary Remaining : 31 532 $
Peter Cehlarik 70 000 $ (2)
Salary Remaining : 31 532 $
Nicklas Jensen 70 000 $ (4)
Salary Remaining : 31 532 $
Blake Hillman 70 000 $ (4)
Salary Remaining : 31 532 $
Tomas Hyka 70 000 $ (4)
Salary Remaining : 31 532 $
Max Veronneau 70 000 $ (1)
Salary Remaining : 31 532 $
Jon Gillies 70 000 $ (1)
Salary Remaining : 31 532 $
Total Farm Players18
Salary Commitment
Year 45 : 1 930 000 $
Year 46 : 1 420 000 $
Year 47 : 710 000 $
Year 48 : 520 000 $
Salary Average Commitment
Year 45 : 1 880 000 $
Year 46 : 1 370 000 $
Year 47 : 660 000 $
Year 48 : 470 000 $

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameWinnipeg Arena
Level 1: 7000 - 100 $ - 6 548 - 93,54%
Level 2: 6000 - 60 $ - 5 601 - 93,35%
Level 3: 3000 - 35 $ - 2 887 - 96,25%
Level 4: 5000 - 20 $ - 4 824 - 96,47%
Luxury : 2000 - 200 $ - 1 763 - 88,16%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 996 - 99,82%
Farm Level 2: 1000 - 15 $ - 996 - 99,60%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %21 624 - 94,02%
Average Income per Game1 849 283 $
Year to Date Revenue44 382 780 $
Farm
Home Games Left17
Average Attendance - %2 993 - 99,75%
Average Income per Game101 780 $
Year to Date Revenue2 442 720 $

Expense

Pro Players Total Salaries66 150 000 $
Farm Players Total Salaries1 285 000 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses43 236 605 $
Farm Year To Date Expenses993 055 $
Pro Salary Cap To Date40 343 744 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue31 437 802 $
Farm Estimated Season Revenue1 730 260 $
Pro Remaining Season Days51
Pro Expenses Per Days626 339 $
Pro Estimated Expenses31 943 289 $
Farm Remaining Season Days50
Farm Expenses Per Days16 081 $
Farm Estimated Expenses804 050 $
Estimated Season Expenses32 747 339 $
Season Salary Cap66 150 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $16 850 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 14 150 000 $
Current Bank Account72 440 714 $
Projected Bank Account72 861 437 $

Pro Players Salaries

Brad Marchand 8 500 000 $ (4)
-Salary Remaining : 3 870 536 $
Evgeni Malkin 8 000 000 $ (4)
-Salary Remaining : 3 642 857 $
Mats Zuccarello 5 750 000 $ (4)
-Salary Remaining : 2 618 304 $
T.J. Oshie (Out of Payroll) 5 600 000 $ (2)
-Salary Remaining : 2 550 000 $
Brent Burns 5 250 000 $ (3)
-Salary Remaining : 2 390 625 $
Tyson Barrie 5 200 000 $ (3)
-Salary Remaining : 2 367 857 $
Jake Muzzin (Out of Payroll) 5 000 000 $ (3)
-Salary Remaining : 2 276 786 $
Tyler Myers 4 800 000 $ (2)
-Salary Remaining : 2 185 714 $
Paul Stastny 4 750 000 $ (3)
-Salary Remaining : 2 162 946 $
Jonathan Quick 4 000 000 $ (4)
-Salary Remaining : 1 821 429 $
Josh Bailey 3 500 000 $ (3)
-Salary Remaining : 1 593 750 $
Alexander Edler 3 000 000 $ (4)
-Salary Remaining : 1 366 071 $
Jeff Carter 3 000 000 $ (1)
-Salary Remaining : 1 366 071 $
Kyle Palmieri 1 500 000 $ (5)
-Salary Remaining : 683 036 $
Noel Acciari 1 500 000 $ (5)
-Salary Remaining : 683 036 $
Jan Rutta 1 450 000 $ (3)
-Salary Remaining : 660 268 $
Johan Larsson 1 400 000 $ (4)
-Salary Remaining : 637 500 $
Carter Rowney 1 400 000 $ (1)
-Salary Remaining : 637 500 $
Dean Kukan 1 100 000 $ (2)
-Salary Remaining : 500 893 $
Calvin Petersen 1 100 000 $ (1)
-Salary Remaining : 500 893 $
Derick Brassard 950 000 $ (3)
-Salary Remaining : 432 589 $
Total Pro Players21
Salary Commitment
Year 45 : 76 750 000 $
Year 46 : 71 250 000 $
Year 47 : 59 750 000 $
Year 48 : 33 650 000 $
Salary Average Commitment
Year 45 : 84 400 000 $
Year 46 : 78 900 000 $
Year 47 : 67 400 000 $
Year 48 : 39 750 000 $
Salary Cap with 1 Way Contract
Year 45 : 76 750 000 $
Year 46 : 71 250 000 $
Year 47 : 59 750 000 $
Year 48 : 33 650 000 $

Farm Players Salaries

Anton Khudobin 370 000 $ (1)
Salary Remaining : 166 667 $
Travis Zajac 310 000 $ (1)
Salary Remaining : 139 640 $
Dustin Byfuglien 100 000 $ (1)
Salary Remaining : 45 045 $
Mitchell Stephens 85 000 $ (5)
Salary Remaining : 38 288 $
Adam Wilcox 70 000 $ (2)
Salary Remaining : 31 532 $
Andrei Mironov 70 000 $ (4)
Salary Remaining : 31 532 $
Sven Andrighetto 70 000 $ (4)
Salary Remaining : 31 532 $
Jeremy Morin 70 000 $ (2)
Salary Remaining : 31 532 $
Melker Karlsson 70 000 $ (2)
Salary Remaining : 31 532 $
Duncan Siemens 70 000 $ (3)
Salary Remaining : 31 532 $
Total Farm Players10
Salary Commitment
Year 45 : 1 285 000 $
Year 46 : 505 000 $
Year 47 : 295 000 $
Year 48 : 225 000 $
Salary Average Commitment
Year 45 : 1 290 000 $
Year 46 : 510 000 $
Year 47 : 300 000 $
Year 48 : 230 000 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of 83 000 000 $
Available Cap Space

Over Minimum of
52 000 000 $

Pro Players

Farm Players

Total Players

Anaheim Icehawks 74 434 266 $ 80 425 000 $ 2 575 000 $ 28 425 000 $ 212243
Atlanta Supra 80 623 264 $ 79 450 000 $ 3 550 000 $ 27 450 000 $ 202242
Boston Bruins 111 059 718 $ 71 130 000 $ 11 870 000 $ 19 130 000 $ 271744
Calgary Red Bull 22 019 763 $ 72 450 000 $ 10 550 000 $ 20 450 000 $ 222547
Chicago Blackhawks 90 564 563 $ 76 855 000 $ 6 145 000 $ 24 855 000 $ 232750
Cleveland Bulldogs 97 040 808 $ 74 500 000 $ 8 500 000 $ 22 500 000 $ 212647
Colorado Zipper 34 846 712 $ 80 950 000 $ 2 050 000 $ 28 950 000 $ 201737
Dallas Storm 40 679 772 $ 80 550 000 $ 2 450 000 $ 28 550 000 $ 21930
Detroit Red Wings 80 409 342 $ 61 575 000 $ 21 425 000 $ 9 575 000 $ 232750
Edmonton Oilers 110 316 879 $ 55 400 000 $ 27 600 000 $ 3 400 000 $ 261440
Halifax Thunder 109 463 710 $ 65 100 000 $ 17 900 000 $ 13 100 000 $ 261541
Hamilton Tigers 90 742 823 $ 78 750 000 $ 4 250 000 $ 26 750 000 $ 211435
Houston Supernova 7 707 723 $ 77 950 000 $ 5 050 000 $ 25 950 000 $ 242347
London Spartiates 47 898 753 $ 78 550 000 $ 4 450 000 $ 26 550 000 $ 222143
Los Angeles Kings 113 261 631 $ 55 350 000 $ 27 650 000 $ 3 350 000 $ 281543
Miami Heat 78 635 332 $ 53 100 000 $ 29 900 000 $ 1 100 000 $ 311445
Moncton Wildcats 51 976 868 $ 61 025 000 $ 21 975 000 $ 9 025 000 $ 262248
Montreal Canadiens 39 450 950 $ 74 000 000 $ 9 000 000 $ 22 000 000 $ 252146
New York Rangers 61 783 874 $ 54 650 000 $ 28 350 000 $ 2 650 000 $ 25934
Nunavut Mystery 72 153 068 $ 61 025 000 $ 21 975 000 $ 9 025 000 $ 291039
Ottawa Lumberjacks 79 007 276 $ 80 300 000 $ 2 700 000 $ 28 300 000 $ 202949
Quebec Nordiques 99 477 437 $ 79 800 000 $ 3 200 000 $ 27 800 000 $ 212647
Regina Pats 94 543 962 $ 82 925 000 $ 75 000 $ 30 925 000 $ 242347
San Jose Rhinos 19 224 315 $ 75 600 000 $ 7 400 000 $ 23 600 000 $ 241640
Seattle Kraken 93 153 533 $ 78 250 000 $ 4 750 000 $ 26 250 000 $ 242650
St-Johns Desperados 70 675 891 $ 82 975 000 $ 25 000 $ 30 975 000 $ 212849
St-Louis Blues 39 939 406 $ 73 675 000 $ 9 325 000 $ 21 675 000 $ 242448
Toronto Maple Leafs 52 582 766 $ 59 200 000 $ 23 800 000 $ 7 200 000 $ 242549
Vancouver Knights 75 804 121 $ 81 651 000 $ 1 349 000 $ 29 651 000 $ 212950
Washington Budweiser 34 254 765 $ 80 175 000 $ 2 825 000 $ 28 175 000 $ 201838
Winnipeg Jets 72 440 714 $ 66 150 000 $ 16 850 000 $ 14 150 000 $ 211031