Finances



Anaheim Icehawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameQualcomm Center
Level 1: 7000 - 110 $ - 6 592 - 94,17%
Level 2: 6000 - 70 $ - 5 584 - 93,06%
Level 3: 3000 - 35 $ - 2 916 - 97,20%
Level 4: 5000 - 28 $ - 4 684 - 93,68%
Luxury : 2000 - 200 $ - 1 710 - 85,48%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 995 - 99,74%
Farm Level 2: 1000 - 15 $ - 997 - 99,68%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %21 485 - 93,41%
Average Income per Game2 029 327 $
Year to Date Revenue79 143 757 $
Farm
Home Games Left1
Average Attendance - %2 992 - 99,72%
Average Income per Game101 724 $
Year to Date Revenue4 068 966 $

Expense

Pro Players Total Salaries73 875 007 $
Farm Players Total Salaries1 936 000 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses77 186 465 $
Farm Year To Date Expenses2 355 583 $
Pro Salary Cap To Date74 574 099 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 058 654 $
Farm Estimated Season Revenue101 724 $
Pro Remaining Season Days8
Pro Expenses Per Days696 101 $
Pro Estimated Expenses5 568 808 $
Farm Remaining Season Days6
Farm Expenses Per Days22 766 $
Farm Estimated Expenses136 596 $
Estimated Season Expenses5 705 404 $
Season Salary Cap73 125 007 $
Estimate Under Maximum Salary Cap of 83 000 000 $9 874 993 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 21 125 007 $
Current Bank Account65 652 934 $
Projected Bank Account64 107 908 $

Pro Players Salaries

Matthew Tkachuk 8 500 007 $ (1)
-Salary Remaining : 623 854 $
Andrei Vasilevskiy 8 500 000 $ (4)
-Salary Remaining : 623 853 $
Johnny Gaudreau 8 000 000 $ (3)
-Salary Remaining : 587 156 $
J.T. Miller 6 500 000 $ (1)
-Salary Remaining : 477 064 $
Morgan Rielly 6 000 000 $ (4)
-Salary Remaining : 440 367 $
Rasmus Dahlin 5 500 000 $ (4)
-Salary Remaining : 403 670 $
Christian Dvorak 5 000 000 $ (1)
-Salary Remaining : 366 972 $
Thomas Chabot 5 000 000 $ (2)
-Salary Remaining : 366 972 $
Jared McCann 4 775 000 $ (5)
-Salary Remaining : 350 459 $
Nick Suzuki 4 100 000 $ (3)
-Salary Remaining : 300 917 $
Ian Cole 3 600 000 $ (1)
-Salary Remaining : 264 220 $
Martin Necas 3 500 000 $ (2)
-Salary Remaining : 256 881 $
Pavel Zacha 2 750 000 $ (1)
-Salary Remaining : 201 835 $
Robert Hagg 1 500 000 $ (3)
-Salary Remaining : 110 092 $
Cal Clutterbuck 1 400 000 $ (3)
-Salary Remaining : 102 752 $
Malcolm Subban 1 250 000 $ (4)
-Salary Remaining : 91 743 $
Marc Staal 1 200 000 $ (3)
-Salary Remaining : 88 073 $
Nick Cousins 1 000 000 $ (4)
-Salary Remaining : 73 394 $
Tyler Ennis 1 000 000 $ (4)
-Salary Remaining : 73 394 $
Michael Rasmussen 950 000 $ (2)
-Salary Remaining : 69 725 $
Luke Schenn 850 000 $ (1)
-Salary Remaining : 62 385 $
Michael McNiven 750 000 $ (3)
-Salary Remaining : 55 046 $
Frederik Gauthier (Out of Payroll) 750 000 $ (5)
-Salary Remaining : 55 046 $
Total Pro Players23
Salary Commitment
Year 44 : 82 375 007 $
Year 45 : 55 175 000 $
Year 46 : 45 725 000 $
Year 47 : 28 775 000 $
Salary Average Commitment
Year 44 : 82 125 007 $
Year 45 : 54 925 000 $
Year 46 : 45 475 000 $
Year 47 : 28 775 000 $
Salary Cap with 1 Way Contract
Year 44 : 82 375 007 $
Year 45 : 55 175 000 $
Year 46 : 45 725 000 $
Year 47 : 28 775 000 $

Farm Players Salaries

Rocco Grimaldi 180 000 $ (1)
Salary Remaining : 10 093 $
Anders Bjork 160 000 $ (2)
Salary Remaining : 8 972 $
Maxwell Willman 100 000 $ (3)
Salary Remaining : 5 607 $
Nolan Patrick 100 000 $ (4)
Salary Remaining : 5 607 $
Paul Cotter 90 000 $ (3)
Salary Remaining : 5 047 $
Nolan Foote 80 000 $ (1)
Salary Remaining : 4 486 $
Jacob MacDonald 76 000 $ (4)
Salary Remaining : 4 262 $
Oscar Dansk 75 000 $ (2)
Salary Remaining : 4 206 $
Ben Thomson 75 000 $ (1)
Salary Remaining : 4 206 $
Trevor Murphy 75 000 $ (4)
Salary Remaining : 4 206 $
Rob O'Gara 75 000 $ (1)
Salary Remaining : 4 206 $
Michael Paliotta 75 000 $ (1)
Salary Remaining : 4 206 $
Derrick Pouliot 75 000 $ (4)
Salary Remaining : 4 206 $
Darren Raddysh 70 000 $ (3)
Salary Remaining : 3 925 $
Nail Yakupov 70 000 $ (2)
Salary Remaining : 3 925 $
Hunter Shinkaruk 70 000 $ (2)
Salary Remaining : 3 925 $
Mike Green 70 000 $ (1)
Salary Remaining : 3 925 $
Dan Renouf 70 000 $ (5)
Salary Remaining : 3 925 $
Denis Malgin 70 000 $ (2)
Salary Remaining : 3 925 $
Matthew Peca 70 000 $ (3)
Salary Remaining : 3 925 $
Spencer Foo 70 000 $ (2)
Salary Remaining : 3 925 $
Igor Ozhiganov 70 000 $ (2)
Salary Remaining : 3 925 $
Michael Frolik 70 000 $ (3)
Salary Remaining : 3 925 $
Total Farm Players23
Salary Commitment
Year 44 : 1 936 000 $
Year 45 : 1 381 000 $
Year 46 : 796 000 $
Year 47 : 396 000 $
Salary Average Commitment
Year 44 : 1 826 000 $
Year 45 : 1 271 000 $
Year 46 : 686 000 $
Year 47 : 396 000 $

Atlanta Supra



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhilips Arena
Level 1: 7000 - 90 $ - 6 718 - 95,97%
Level 2: 6000 - 55 $ - 5 749 - 95,82%
Level 3: 3000 - 25 $ - 2 983 - 99,45%
Level 4: 5000 - 18 $ - 4 925 - 98,50%
Luxury : 2000 - 160 $ - 1 778 - 88,92%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 994 - 99,70%
Farm Level 2: 1000 - 15 $ - 999 - 99,85%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %22 154 - 96,32%
Average Income per Game1 642 327 $
Year to Date Revenue64 050 755 $
Farm
Home Games Left2
Average Attendance - %2 993 - 99,75%
Average Income per Game101 721 $
Year to Date Revenue3 967 128 $

Expense

Pro Players Total Salaries81 425 000 $
Farm Players Total Salaries2 492 500 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses75 958 937 $
Farm Year To Date Expenses2 832 866 $
Pro Salary Cap To Date73 636 013 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 284 654 $
Farm Estimated Season Revenue203 442 $
Pro Remaining Season Days8
Pro Expenses Per Days756 193 $
Pro Estimated Expenses6 049 544 $
Farm Remaining Season Days6
Farm Expenses Per Days27 967 $
Farm Estimated Expenses167 802 $
Estimated Season Expenses6 217 346 $
Season Salary Cap80 625 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $2 375 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 28 625 000 $
Current Bank Account58 554 334 $
Projected Bank Account55 825 084 $

Pro Players Salaries

Sidney Crosby 10 500 000 $ (1)
-Salary Remaining : 770 642 $
Nikita Kucherov 10 500 000 $ (2)
-Salary Remaining : 770 642 $
Mikko Rantanen 10 000 000 $ (3)
-Salary Remaining : 733 945 $
Kris Letang 7 300 000 $ (2)
-Salary Remaining : 535 780 $
Dylan Larkin 7 000 000 $ (1)
-Salary Remaining : 513 761 $
Torey Krug 5 500 000 $ (4)
-Salary Remaining : 403 670 $
Oliver Bjorkstrand 4 000 000 $ (3)
-Salary Remaining : 293 578 $
Brayden McNabb 3 750 000 $ (1)
-Salary Remaining : 275 229 $
Mikko Koskinen 3 500 000 $ (5)
-Salary Remaining : 256 881 $
Tyler Bertuzzi 3 500 000 $ (1)
-Salary Remaining : 256 881 $
Gustav Nyquist 3 250 000 $ (4)
-Salary Remaining : 238 532 $
Valeri Nichushkin 2 500 000 $ (2)
-Salary Remaining : 183 486 $
Marcus Pettersson 1 500 000 $ (5)
-Salary Remaining : 110 092 $
Pierre Engvall 1 300 000 $ (2)
-Salary Remaining : 95 413 $
Moritz Seider 1 200 000 $ (5)
-Salary Remaining : 88 073 $
Jujhar Khaira 1 000 000 $ (4)
-Salary Remaining : 73 394 $
Ville Husso 1 000 000 $ (1)
-Salary Remaining : 73 394 $
Spencer Knight 975 000 $ (1)
-Salary Remaining : 71 560 $
Niko Mikkola 900 000 $ (4)
-Salary Remaining : 66 055 $
Vladislav Kolyachonok (Out of Payroll) 800 000 $ (5)
-Salary Remaining : 58 716 $
Ryan Carpenter 750 000 $ (1)
-Salary Remaining : 55 046 $
Isac Lundestrom 700 000 $ (2)
-Salary Remaining : 51 376 $
Total Pro Players22
Salary Commitment
Year 44 : 81 425 000 $
Year 45 : 53 950 000 $
Year 46 : 31 650 000 $
Year 47 : 17 650 000 $
Salary Average Commitment
Year 44 : 80 425 000 $
Year 45 : 52 950 000 $
Year 46 : 30 650 000 $
Year 47 : 16 650 000 $
Salary Cap with 1 Way Contract
Year 44 : 81 425 000 $
Year 45 : 53 950 000 $
Year 46 : 31 650 000 $
Year 47 : 17 650 000 $

Farm Players Salaries

Alexander Yelesin 200 000 $ (1)
Salary Remaining : 11 215 $
Petr Mrazek 200 000 $ (3)
Salary Remaining : 11 215 $
Eeli Tolvanen 190 000 $ (5)
Salary Remaining : 10 654 $
Nils Lundkvist 107 500 $ (5)
Salary Remaining : 6 028 $
Carey Price 100 000 $ (3)
Salary Remaining : 5 607 $
Fabian Zetterlund 100 000 $ (5)
Salary Remaining : 5 607 $
Petteri Lindbohm 100 000 $ (4)
Salary Remaining : 5 607 $
Pavel Dorofeyev 95 000 $ (5)
Salary Remaining : 5 327 $
Evgeny Svechnikov 95 000 $ (3)
Salary Remaining : 5 327 $
Markus Hannikainen 95 000 $ (1)
Salary Remaining : 5 327 $
Artemi Kniazev 90 000 $ (5)
Salary Remaining : 5 047 $
Tomas Jurco 85 000 $ (1)
Salary Remaining : 4 766 $
Vitali Kravtsov 85 000 $ (1)
Salary Remaining : 4 766 $
Vladimir Tkachev 75 000 $ (5)
Salary Remaining : 4 206 $
Kasper Bjorkqvist 75 000 $ (5)
Salary Remaining : 4 206 $
Frans Nielsen 75 000 $ (2)
Salary Remaining : 4 206 $
Slava Voynov 75 000 $ (2)
Salary Remaining : 4 206 $
Jakub Kindl 75 000 $ (1)
Salary Remaining : 4 206 $
Nikita Soshnikov 75 000 $ (1)
Salary Remaining : 4 206 $
Joe Hicketts 75 000 $ (5)
Salary Remaining : 4 206 $
Taro Hirose 75 000 $ (5)
Salary Remaining : 4 206 $
Martin Frk 70 000 $ (3)
Salary Remaining : 3 925 $
Vladislav Kamenev 70 000 $ (3)
Salary Remaining : 3 925 $
Kristian Vesalainen 70 000 $ (2)
Salary Remaining : 3 925 $
Danil Yurtaykin 70 000 $ (4)
Salary Remaining : 3 925 $
Mackenzie Skapski 70 000 $ (4)
Salary Remaining : 3 925 $
Total Farm Players26
Salary Commitment
Year 44 : 2 492 500 $
Year 45 : 1 877 500 $
Year 46 : 1 657 500 $
Year 47 : 1 122 500 $
Salary Average Commitment
Year 44 : 2 250 000 $
Year 45 : 1 635 000 $
Year 46 : 1 415 000 $
Year 47 : 880 000 $

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameFleet Center
Level 1: 7000 - 105 $ - 6 550 - 93,58%
Level 2: 6000 - 75 $ - 5 376 - 89,60%
Level 3: 3000 - 45 $ - 2 738 - 91,28%
Level 4: 5000 - 25 $ - 4 712 - 94,24%
Luxury : 2000 - 200 $ - 1 744 - 87,22%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 25 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 15 $ - 997 - 99,66%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %21 122 - 91,83%
Average Income per Game2 017 114 $
Year to Date Revenue78 667 464 $
Farm
Home Games Left1
Average Attendance - %2 997 - 99,89%
Average Income per Game77 939 $
Year to Date Revenue3 117 570 $

Expense

Pro Players Total Salaries53 180 000 $
Farm Players Total Salaries2 282 500 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses53 481 018 $
Farm Year To Date Expenses3 502 073 $
Pro Salary Cap To Date50 132 378 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 034 229 $
Farm Estimated Season Revenue77 939 $
Pro Remaining Season Days8
Pro Expenses Per Days506 239 $
Pro Estimated Expenses4 049 912 $
Farm Remaining Season Days6
Farm Expenses Per Days40 023 $
Farm Estimated Expenses240 138 $
Estimated Season Expenses4 290 050 $
Season Salary Cap53 180 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $29 820 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 1 180 000 $
Current Bank Account119 301 942 $
Projected Bank Account119 124 060 $

Pro Players Salaries

Pierre-Luc Dubois 5 900 000 $ (4)
-Salary Remaining : 433 028 $
Anthony Mantha 5 800 000 $ (1)
-Salary Remaining : 425 688 $
Charlie Coyle 5 000 000 $ (3)
-Salary Remaining : 366 972 $
Alex Tuch 4 500 000 $ (3)
-Salary Remaining : 330 275 $
Alexandre Carrier 3 330 000 $ (4)
-Salary Remaining : 244 404 $
Anthony Beauvillier 3 300 000 $ (3)
-Salary Remaining : 242 202 $
David Savard 3 000 000 $ (5)
-Salary Remaining : 220 183 $
Nicolas Hague 3 000 000 $ (1)
-Salary Remaining : 220 183 $
Philippe Myers 2 500 000 $ (4)
-Salary Remaining : 183 486 $
Jesse Puljujarvi 1 750 000 $ (3)
-Salary Remaining : 128 440 $
Alex Galchenyuk 1 500 000 $ (3)
-Salary Remaining : 110 092 $
Cory Schneider 1 500 000 $ (1)
-Salary Remaining : 110 092 $
Nicolas Roy 1 500 000 $ (2)
-Salary Remaining : 110 092 $
Max Comtois 1 400 000 $ (2)
-Salary Remaining : 102 752 $
Mathieu Joseph 1 200 000 $ (2)
-Salary Remaining : 88 073 $
Nicolas Deslauriers 1 000 000 $ (5)
-Salary Remaining : 73 394 $
Ilya Lyubushkin 1 000 000 $ (4)
-Salary Remaining : 73 394 $
Cayden Primeau 1 000 000 $ (4)
-Salary Remaining : 73 394 $
Simon Benoit 950 000 $ (1)
-Salary Remaining : 69 725 $
Ben Jones 850 000 $ (5)
-Salary Remaining : 62 385 $
Joe Veleno 850 000 $ (1)
-Salary Remaining : 62 385 $
Nicolas Meloche 800 000 $ (1)
-Salary Remaining : 58 716 $
Landon Bow 800 000 $ (2)
-Salary Remaining : 58 716 $
Stuart Skinner 750 000 $ (1)
-Salary Remaining : 55 046 $
Total Pro Players24
Salary Commitment
Year 44 : 53 180 000 $
Year 45 : 39 530 000 $
Year 46 : 34 630 000 $
Year 47 : 18 580 000 $
Salary Average Commitment
Year 44 : 52 830 000 $
Year 45 : 39 180 000 $
Year 46 : 34 280 000 $
Year 47 : 18 230 000 $
Salary Cap with 1 Way Contract
Year 44 : 53 180 000 $
Year 45 : 39 530 000 $
Year 46 : 34 630 000 $
Year 47 : 18 580 000 $

Farm Players Salaries

Patrick Bordeleau 450 000 $ (1)
Salary Remaining : 25 234 $
Johnny Boychuk 215 000 $ (2)
Salary Remaining : 12 056 $
Sven Baertschi 200 000 $ (1)
Salary Remaining : 11 215 $
Anders Nilsson 110 000 $ (2)
Salary Remaining : 6 168 $
Samuel Morin 100 000 $ (3)
Salary Remaining : 5 607 $
Kevin Poulin 80 000 $ (4)
Salary Remaining : 4 486 $
Eddie Pasquale 80 000 $ (2)
Salary Remaining : 4 486 $
Mathieu Olivier 80 000 $ (4)
Salary Remaining : 4 486 $
Alexandre Fortin 80 000 $ (2)
Salary Remaining : 4 486 $
Kole Lind 80 000 $ (1)
Salary Remaining : 4 486 $
Anthony Angello 80 000 $ (4)
Salary Remaining : 4 486 $
Logan Brown 80 000 $ (3)
Salary Remaining : 4 486 $
Dryden Hunt 75 000 $ (5)
Salary Remaining : 4 206 $
Ryan Spooner 75 000 $ (1)
Salary Remaining : 4 206 $
Michael Amadio 75 000 $ (5)
Salary Remaining : 4 206 $
Maxime Lajoie 72 500 $ (2)
Salary Remaining : 4 065 $
Nikita Nesterov 70 000 $ (1)
Salary Remaining : 3 925 $
Pierre-Olivier Joseph 70 000 $ (1)
Salary Remaining : 3 925 $
Victor Ejdsell 70 000 $ (5)
Salary Remaining : 3 925 $
Antoine Bibeau 70 000 $ (1)
Salary Remaining : 3 925 $
Andreas Borgman 70 000 $ (5)
Salary Remaining : 3 925 $
Total Farm Players21
Salary Commitment
Year 44 : 2 282 500 $
Year 45 : 1 267 500 $
Year 46 : 710 000 $
Year 47 : 530 000 $
Salary Average Commitment
Year 44 : 1 882 500 $
Year 45 : 1 267 500 $
Year 46 : 710 000 $
Year 47 : 530 000 $

Calgary Red Bull



Arena Capacity - Ticket Price
Attendance - %

Arena NameVodka Red Bull Center
Level 1: 7000 - 75 $ - 6 842 - 97,74%
Level 2: 6000 - 50 $ - 5 781 - 96,35%
Level 3: 3000 - 32 $ - 2 935 - 97,84%
Level 4: 5000 - 20 $ - 4 891 - 97,81%
Luxury : 2000 - 140 $ - 1 843 - 92,13%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 33 $ - 1 996 - 99,82%
Farm Level 2: 1000 - 15 $ - 996 - 99,58%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %22 291 - 96,92%
Average Income per Game1 508 615 $
Year to Date Revenue58 835 996 $
Farm
Home Games Left1
Average Attendance - %2 992 - 99,74%
Average Income per Game97 457 $
Year to Date Revenue3 898 283 $

Expense

Pro Players Total Salaries80 950 000 $
Farm Players Total Salaries2 647 500 $
Coaches Total Salaries1 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses76 476 607 $
Farm Year To Date Expenses3 069 596 $
Pro Salary Cap To Date75 535 351 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 017 231 $
Farm Estimated Season Revenue97 457 $
Pro Remaining Season Days8
Pro Expenses Per Days751 835 $
Pro Estimated Expenses6 014 680 $
Farm Remaining Season Days6
Farm Expenses Per Days31 285 $
Farm Estimated Expenses187 710 $
Estimated Season Expenses6 202 390 $
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 Account9 832 514 $
Projected Bank Account6 744 812 $

Pro Players Salaries

Artemi Panarin 12 000 000 $ (5)
-Salary Remaining : 880 734 $
Jonathan Huberdeau 10 000 000 $ (3)
-Salary Remaining : 733 945 $
Aleksander Barkov 10 000 000 $ (4)
-Salary Remaining : 733 945 $
Sergei Bobrovsky 8 000 000 $ (3)
-Salary Remaining : 587 156 $
Noah Hanifin 5 500 000 $ (5)
-Salary Remaining : 403 670 $
Ryan Pulock 5 500 000 $ (1)
-Salary Remaining : 403 670 $
John Klingberg 5 250 000 $ (4)
-Salary Remaining : 385 321 $
Ryan Getzlaf 4 250 000 $ (1)
-Salary Remaining : 311 927 $
Jack Roslovic 3 750 000 $ (3)
-Salary Remaining : 275 229 $
Ryan Suter 3 650 000 $ (4)
-Salary Remaining : 267 890 $
Robby Fabbri 2 800 000 $ (1)
-Salary Remaining : 205 505 $
Scott Mayfield 2 000 000 $ (4)
-Salary Remaining : 146 789 $
Nick Paul 1 500 000 $ (1)
-Salary Remaining : 110 092 $
Riley Sheahan 1 250 000 $ (2)
-Salary Remaining : 91 743 $
Anthony Stolarz 1 000 000 $ (4)
-Salary Remaining : 73 394 $
Henri Jokiharju 1 000 000 $ (2)
-Salary Remaining : 73 394 $
Michael McLeod 1 000 000 $ (4)
-Salary Remaining : 73 394 $
Jake Evans 1 000 000 $ (2)
-Salary Remaining : 73 394 $
Mason Appleton 800 000 $ (2)
-Salary Remaining : 58 716 $
Brett Connolly 700 000 $ (3)
-Salary Remaining : 51 376 $
Total Pro Players20
Salary Commitment
Year 44 : 80 950 000 $
Year 45 : 66 900 000 $
Year 46 : 62 850 000 $
Year 47 : 40 400 000 $
Salary Average Commitment
Year 44 : 80 950 000 $
Year 45 : 66 900 000 $
Year 46 : 62 850 000 $
Year 47 : 40 400 000 $
Salary Cap with 1 Way Contract
Year 44 : 80 950 000 $
Year 45 : 66 900 000 $
Year 46 : 62 850 000 $
Year 47 : 40 400 000 $

Farm Players Salaries

Braydon Coburn 200 000 $ (1)
Salary Remaining : 11 215 $
Marcus Johansson 200 000 $ (1)
Salary Remaining : 11 215 $
Nick Bjugstad 175 000 $ (1)
Salary Remaining : 9 813 $
Brent Seabrook 150 000 $ (2)
Salary Remaining : 8 411 $
Cole Perfetti 120 000 $ (5)
Salary Remaining : 6 729 $
Jacob Larsson 110 000 $ (4)
Salary Remaining : 6 168 $
Rasmus Sandin 100 000 $ (2)
Salary Remaining : 5 607 $
Vinni Lettieri 100 000 $ (2)
Salary Remaining : 5 607 $
Haydn Fleury 100 000 $ (2)
Salary Remaining : 5 607 $
Scott Perunovich 90 000 $ (5)
Salary Remaining : 5 047 $
Lukas Dostal 87 500 $ (5)
Salary Remaining : 4 907 $
Logan Thompson 80 000 $ (1)
Salary Remaining : 4 486 $
Alexei Melnichuk 80 000 $ (1)
Salary Remaining : 4 486 $
Isaak Phillips 75 000 $ (5)
Salary Remaining : 4 206 $
Ethan Prow 70 000 $ (3)
Salary Remaining : 3 925 $
Lean Bergmann 70 000 $ (4)
Salary Remaining : 3 925 $
James Neal 70 000 $ (3)
Salary Remaining : 3 925 $
Tanner Richard 70 000 $ (4)
Salary Remaining : 3 925 $
Kirill Semyonov 70 000 $ (3)
Salary Remaining : 3 925 $
Jesper Froden 70 000 $ (3)
Salary Remaining : 3 925 $
Anton Slepyshev 70 000 $ (3)
Salary Remaining : 3 925 $
J.C. Lipon 70 000 $ (4)
Salary Remaining : 3 925 $
Nicolas Kerdiles 70 000 $ (4)
Salary Remaining : 3 925 $
Leo Komarov 70 000 $ (3)
Salary Remaining : 3 925 $
Matt Tennyson 70 000 $ (3)
Salary Remaining : 3 925 $
Turner Elson 70 000 $ (4)
Salary Remaining : 3 925 $
Rinat Valiev 70 000 $ (3)
Salary Remaining : 3 925 $
Aleksi Saarela 70 000 $ (3)
Salary Remaining : 3 925 $
Total Farm Players28
Salary Commitment
Year 44 : 2 647 500 $
Year 45 : 1 912 500 $
Year 46 : 1 462 500 $
Year 47 : 832 500 $
Salary Average Commitment
Year 44 : 2 475 000 $
Year 45 : 1 740 000 $
Year 46 : 1 290 000 $
Year 47 : 660 000 $

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHeros Center
Level 1: 7000 - 180 $ - 3 565 - 50,93%
Level 2: 6000 - 88 $ - 3 919 - 65,31%
Level 3: 3000 - 47 $ - 2 674 - 89,13%
Level 4: 5000 - 35 $ - 3 493 - 69,85%
Luxury : 2000 - 275 $ - 1 075 - 53,73%
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 Left1
Average Attendance - %14 725 - 64,02%
Average Income per Game1 835 960 $
Year to Date Revenue73 438 408 $
Farm
Home Games Left1
Average Attendance - %3 000 - 100,00%
Average Income per Game228 000 $
Year to Date Revenue9 120 000 $

Expense

Pro Players Total Salaries77 730 000 $
Farm Players Total Salaries3 555 000 $
Coaches Total Salaries4 225 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses74 421 055 $
Farm Year To Date Expenses3 996 168 $
Pro Salary Cap To Date70 927 251 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue1 835 960 $
Farm Estimated Season Revenue228 000 $
Pro Remaining Season Days8
Pro Expenses Per Days743 624 $
Pro Estimated Expenses5 948 992 $
Farm Remaining Season Days6
Farm Expenses Per Days41 636 $
Farm Estimated Expenses249 816 $
Estimated Season Expenses6 198 808 $
Season Salary Cap77 730 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $5 270 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 25 730 000 $
Current Bank Account82 360 435 $
Projected Bank Account78 225 587 $

Pro Players Salaries

Sebastian Aho 8 900 000 $ (3)
-Salary Remaining : 653 211 $
Adam Fox 8 000 000 $ (1)
-Salary Remaining : 587 156 $
Elias Lindholm 8 000 000 $ (2)
-Salary Remaining : 587 156 $
Drake Batherson 7 250 000 $ (2)
-Salary Remaining : 532 110 $
Jacob Trouba 6 000 000 $ (5)
-Salary Remaining : 440 367 $
Devon Toews 5 930 000 $ (4)
-Salary Remaining : 435 229 $
Andrew Mangiapane 5 500 000 $ (2)
-Salary Remaining : 403 670 $
Viktor Arvidsson 5 000 000 $ (1)
-Salary Remaining : 366 972 $
Brady Tkachuk 5 000 000 $ (2)
-Salary Remaining : 366 972 $
Jordan Staal 4 250 000 $ (2)
-Salary Remaining : 311 927 $
Tanner Pearson 2 500 000 $ (5)
-Salary Remaining : 183 486 $
Artturi Lehkonen 2 200 000 $ (3)
-Salary Remaining : 161 468 $
Darren Helm 1 500 000 $ (3)
-Salary Remaining : 110 092 $
Tim Stutzle 1 200 000 $ (1)
-Salary Remaining : 88 073 $
Ilya Sorokin 1 200 000 $ (1)
-Salary Remaining : 88 073 $
Craig Anderson 1 000 000 $ (5)
-Salary Remaining : 73 394 $
Dylan Gambrell 1 000 000 $ (2)
-Salary Remaining : 73 394 $
Erik Johnson 950 000 $ (1)
-Salary Remaining : 69 725 $
Nick Holden 950 000 $ (4)
-Salary Remaining : 69 725 $
Oliver Kylington 700 000 $ (1)
-Salary Remaining : 51 376 $
Frederick Gaudreau 700 000 $ (2)
-Salary Remaining : 51 376 $
Total Pro Players21
Salary Commitment
Year 44 : 77 730 000 $
Year 45 : 60 680 000 $
Year 46 : 28 980 000 $
Year 47 : 16 380 000 $
Salary Average Commitment
Year 44 : 77 730 000 $
Year 45 : 60 680 000 $
Year 46 : 28 980 000 $
Year 47 : 16 380 000 $
Salary Cap with 1 Way Contract
Year 44 : 77 730 000 $
Year 45 : 60 680 000 $
Year 46 : 28 980 000 $
Year 47 : 16 380 000 $

Farm Players Salaries

Ryan Ellis 600 000 $ (4)
Salary Remaining : 33 645 $
David Rittich 600 000 $ (1)
Salary Remaining : 33 645 $
Nathan Walker 175 000 $ (2)
Salary Remaining : 9 813 $
Casey Fitzgerald 100 000 $ (5)
Salary Remaining : 5 607 $
Jonny Brodzinski 100 000 $ (3)
Salary Remaining : 5 607 $
Carl Hagelin 95 000 $ (3)
Salary Remaining : 5 327 $
Nick Seeler 95 000 $ (4)
Salary Remaining : 5 327 $
Mark Jankowski 95 000 $ (4)
Salary Remaining : 5 327 $
Ryan Dzingel 95 000 $ (3)
Salary Remaining : 5 327 $
Darren Dietz 95 000 $ (3)
Salary Remaining : 5 327 $
Byron Froese 95 000 $ (3)
Salary Remaining : 5 327 $
Tyler Johnson 95 000 $ (3)
Salary Remaining : 5 327 $
Nick Blankenburg 95 000 $ (3)
Salary Remaining : 5 327 $
David Krejci 95 000 $ (3)
Salary Remaining : 5 327 $
Josef Korenar 90 000 $ (1)
Salary Remaining : 5 047 $
Zach Sawchenko 90 000 $ (5)
Salary Remaining : 5 047 $
Hugo Alnefelt 90 000 $ (5)
Salary Remaining : 5 047 $
Michael Eyssimont 85 000 $ (5)
Salary Remaining : 4 766 $
Tanner Laczynski 80 000 $ (1)
Salary Remaining : 4 486 $
Nathan Smith 80 000 $ (5)
Salary Remaining : 4 486 $
Chris Driedger 80 000 $ (2)
Salary Remaining : 4 486 $
Mitchell Chaffee 80 000 $ (5)
Salary Remaining : 4 486 $
Dylan Sikura 80 000 $ (3)
Salary Remaining : 4 486 $
Gavin Bayreuther 80 000 $ (2)
Salary Remaining : 4 486 $
Chase Priskie 75 000 $ (5)
Salary Remaining : 4 206 $
Alexander Chmelevski 75 000 $ (1)
Salary Remaining : 4 206 $
Linus Sandin 70 000 $ (5)
Salary Remaining : 3 925 $
Griffin Reinhart 70 000 $ (3)
Salary Remaining : 3 925 $
Total Farm Players28
Salary Commitment
Year 44 : 3 555 000 $
Year 45 : 2 710 000 $
Year 46 : 2 375 000 $
Year 47 : 1 460 000 $
Salary Average Commitment
Year 44 : 3 060 000 $
Year 45 : 2 215 000 $
Year 46 : 1 880 000 $
Year 47 : 1 190 000 $

Cleveland Bulldogs



Arena Capacity - Ticket Price
Attendance - %

Arena NameJacobs ICE
Level 1: 7000 - 104 $ - 6 603 - 94,33%
Level 2: 6000 - 64 $ - 5 633 - 93,88%
Level 3: 3000 - 36 $ - 2 840 - 94,68%
Level 4: 5000 - 24 $ - 4 749 - 94,97%
Luxury : 2000 - 195 $ - 1 735 - 86,75%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 40 $ - 1 974 - 98,69%
Farm Level 2: 1000 - 20 $ - 825 - 82,50%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %21 560 - 93,74%
Average Income per Game1 922 137 $
Year to Date Revenue74 963 355 $
Farm
Home Games Left2
Average Attendance - %2 799 - 93,29%
Average Income per Game114 544 $
Year to Date Revenue4 467 216 $

Expense

Pro Players Total Salaries78 450 000 $
Farm Players Total Salaries2 465 000 $
Coaches Total Salaries7 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses77 601 387 $
Farm Year To Date Expenses2 846 012 $
Pro Salary Cap To Date69 136 247 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 844 275 $
Farm Estimated Season Revenue229 088 $
Pro Remaining Season Days8
Pro Expenses Per Days779 358 $
Pro Estimated Expenses6 234 864 $
Farm Remaining Season Days6
Farm Expenses Per Days27 710 $
Farm Estimated Expenses166 260 $
Estimated Season Expenses6 401 124 $
Season Salary Cap78 450 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $4 550 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 26 450 000 $
Current Bank Account97 049 090 $
Projected Bank Account94 721 329 $

Pro Players Salaries

Ryan O'Reilly 7 500 000 $ (3)
-Salary Remaining : 550 459 $
Jeff Petry 6 100 000 $ (3)
-Salary Remaining : 447 706 $
Pavel Buchnevich 6 000 000 $ (2)
-Salary Remaining : 440 367 $
Jared Spurgeon 6 000 000 $ (2)
-Salary Remaining : 440 367 $
William Karlsson 6 000 000 $ (1)
-Salary Remaining : 440 367 $
Ondrej Palat 5 500 000 $ (3)
-Salary Remaining : 403 670 $
Brock Nelson 5 500 000 $ (1)
-Salary Remaining : 403 670 $
Reilly Smith 4 750 000 $ (5)
-Salary Remaining : 348 624 $
Jaroslav Halak 4 000 000 $ (1)
-Salary Remaining : 293 578 $
Thatcher Demko 4 000 000 $ (2)
-Salary Remaining : 293 578 $
Mark Giordano 3 500 000 $ (4)
-Salary Remaining : 256 881 $
Cody Ceci 3 500 000 $ (5)
-Salary Remaining : 256 881 $
Alex Iafallo 3 000 000 $ (5)
-Salary Remaining : 220 183 $
Boone Jenner 3 000 000 $ (2)
-Salary Remaining : 220 183 $
Duncan Keith 2 000 000 $ (4)
-Salary Remaining : 146 789 $
Anton Stralman 2 000 000 $ (2)
-Salary Remaining : 146 789 $
Radek Faksa 1 750 000 $ (5)
-Salary Remaining : 128 440 $
Tucker Poolman 1 000 000 $ (1)
-Salary Remaining : 73 394 $
Matt Martin 950 000 $ (3)
-Salary Remaining : 69 725 $
Eric Robinson 850 000 $ (2)
-Salary Remaining : 62 385 $
Nico Sturm 800 000 $ (2)
-Salary Remaining : 58 716 $
Sam Lafferty 750 000 $ (2)
-Salary Remaining : 55 046 $
Total Pro Players22
Salary Commitment
Year 44 : 78 450 000 $
Year 45 : 61 950 000 $
Year 46 : 38 550 000 $
Year 47 : 18 500 000 $
Salary Average Commitment
Year 44 : 78 000 000 $
Year 45 : 61 500 000 $
Year 46 : 38 100 000 $
Year 47 : 18 500 000 $
Salary Cap with 1 Way Contract
Year 44 : 78 450 000 $
Year 45 : 61 950 000 $
Year 46 : 38 550 000 $
Year 47 : 18 500 000 $

Farm Players Salaries

Sean Walker 250 000 $ (2)
Salary Remaining : 14 019 $
Joonas Korpisalo 125 000 $ (4)
Salary Remaining : 7 009 $
Jacob Bryson 120 000 $ (1)
Salary Remaining : 6 729 $
Cal Foote 100 000 $ (1)
Salary Remaining : 5 607 $
Noah Cates 100 000 $ (5)
Salary Remaining : 5 607 $
Devin Shore 90 000 $ (4)
Salary Remaining : 5 047 $
John Leonard 90 000 $ (1)
Salary Remaining : 5 047 $
Lane Pederson 90 000 $ (1)
Salary Remaining : 5 047 $
Jake Christiansen 90 000 $ (5)
Salary Remaining : 5 047 $
Trey Fix-Wolansky 85 000 $ (5)
Salary Remaining : 4 766 $
Daniel Carr 80 000 $ (1)
Salary Remaining : 4 486 $
Bryce Kindopp 80 000 $ (5)
Salary Remaining : 4 486 $
Christian Jaros 80 000 $ (4)
Salary Remaining : 4 486 $
Matt Luff 80 000 $ (2)
Salary Remaining : 4 486 $
Alexander True 75 000 $ (4)
Salary Remaining : 4 206 $
Noah Gregor 75 000 $ (4)
Salary Remaining : 4 206 $
Joachim Blichfeld 75 000 $ (4)
Salary Remaining : 4 206 $
Jonas Johansson 75 000 $ (4)
Salary Remaining : 4 206 $
Jack Ahcan 75 000 $ (1)
Salary Remaining : 4 206 $
William Lockwood 70 000 $ (1)
Salary Remaining : 3 925 $
Patrick Russell 70 000 $ (1)
Salary Remaining : 3 925 $
Riley Barber 70 000 $ (3)
Salary Remaining : 3 925 $
Josh Teves 70 000 $ (2)
Salary Remaining : 3 925 $
Jimmy Schuldt 70 000 $ (2)
Salary Remaining : 3 925 $
Kalle Kossila 70 000 $ (3)
Salary Remaining : 3 925 $
Ryan Sproul 70 000 $ (2)
Salary Remaining : 3 925 $
Andy Welinski 70 000 $ (5)
Salary Remaining : 3 925 $
Jayson Megna 70 000 $ (2)
Salary Remaining : 3 925 $
Total Farm Players28
Salary Commitment
Year 44 : 2 465 000 $
Year 45 : 1 770 000 $
Year 46 : 1 160 000 $
Year 47 : 1 020 000 $
Salary Average Commitment
Year 44 : 2 310 000 $
Year 45 : 1 615 000 $
Year 46 : 1 005 000 $
Year 47 : 865 000 $

Colorado Zipper



Arena Capacity - Ticket Price
Attendance - %

Arena NameStomp Center
Level 1: 7000 - 100 $ - 6 587 - 94,10%
Level 2: 6000 - 60 $ - 5 676 - 94,60%
Level 3: 3000 - 35 $ - 2 897 - 96,57%
Level 4: 5000 - 20 $ - 4 879 - 97,58%
Luxury : 2000 - 200 $ - 1 714 - 85,72%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 991 - 99,54%
Farm Level 2: 1000 - 15 $ - 999 - 99,88%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %21 754 - 94,58%
Average Income per Game1 849 369 $
Year to Date Revenue73 974 774 $
Farm
Home Games Left1
Average Attendance - %2 990 - 99,65%
Average Income per Game101 588 $
Year to Date Revenue4 063 536 $

Expense

Pro Players Total Salaries73 325 000 $
Farm Players Total Salaries1 097 500 $
Coaches Total Salaries7 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses76 949 251 $
Farm Year To Date Expenses5 866 424 $
Pro Salary Cap To Date68 570 821 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue1 849 369 $
Farm Estimated Season Revenue101 588 $
Pro Remaining Season Days8
Pro Expenses Per Days691 055 $
Pro Estimated Expenses5 528 440 $
Farm Remaining Season Days6
Farm Expenses Per Days56 986 $
Farm Estimated Expenses341 916 $
Estimated Season Expenses5 870 356 $
Season Salary Cap73 325 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $9 675 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 21 325 000 $
Current Bank Account35 550 397 $
Projected Bank Account31 630 998 $

Pro Players Salaries

Connor McDavid 12 800 000 $ (1)
-Salary Remaining : 939 450 $
Patrick Kane (Out of Payroll) 10 500 000 $ (1)
-Salary Remaining : 770 642 $
Brayden Point 8 500 000 $ (3)
-Salary Remaining : 623 853 $
Anze Kopitar 7 500 000 $ (5)
-Salary Remaining : 550 459 $
MacKenzie Weegar 7 500 000 $ (5)
-Salary Remaining : 550 459 $
Jason Robertson 6 000 000 $ (1)
-Salary Remaining : 440 367 $
Damon Severson 4 100 000 $ (5)
-Salary Remaining : 300 917 $
Dmitry Orlov 3 100 000 $ (3)
-Salary Remaining : 227 523 $
Adam Lowry 3 000 000 $ (4)
-Salary Remaining : 220 183 $
James Reimer 3 000 000 $ (1)
-Salary Remaining : 220 183 $
Nick Bonino 2 500 000 $ (5)
-Salary Remaining : 183 486 $
Nick Ritchie 2 000 000 $ (3)
-Salary Remaining : 146 789 $
Lawson Crouse 2 000 000 $ (1)
-Salary Remaining : 146 789 $
Shayne Gostisbehere 2 000 000 $ (1)
-Salary Remaining : 146 789 $
Carson Soucy 2 000 000 $ (4)
-Salary Remaining : 146 789 $
Tyson Jost 1 500 000 $ (1)
-Salary Remaining : 110 092 $
Alexandar Georgiev 1 400 000 $ (2)
-Salary Remaining : 102 752 $
Austin Watson 1 000 000 $ (5)
-Salary Remaining : 73 394 $
Dustin Tokarski 950 000 $ (5)
-Salary Remaining : 69 725 $
Curtis Lazar 925 000 $ (2)
-Salary Remaining : 67 890 $
Justin Danforth 850 000 $ (5)
-Salary Remaining : 62 385 $
Chad Ruhwedel 700 000 $ (2)
-Salary Remaining : 51 376 $
Total Pro Players22
Salary Commitment
Year 44 : 83 825 000 $
Year 45 : 46 025 000 $
Year 46 : 43 000 000 $
Year 47 : 29 400 000 $
Salary Average Commitment
Year 44 : 83 475 000 $
Year 45 : 45 675 000 $
Year 46 : 42 650 000 $
Year 47 : 29 050 000 $
Salary Cap with 1 Way Contract
Year 44 : 83 825 000 $
Year 45 : 46 025 000 $
Year 46 : 43 000 000 $
Year 47 : 29 400 000 $

Farm Players Salaries

Zack MacEwen 125 000 $ (2)
Salary Remaining : 7 009 $
Erik Gustafsson 110 000 $ (4)
Salary Remaining : 6 168 $
Klim Kostin 95 000 $ (4)
Salary Remaining : 5 327 $
Brendan Lemieux 90 000 $ (1)
Salary Remaining : 5 047 $
Kurtis MacDermid 87 500 $ (3)
Salary Remaining : 4 907 $
Justus Annunen 80 000 $ (5)
Salary Remaining : 4 486 $
David Gustafsson 80 000 $ (3)
Salary Remaining : 4 486 $
Kurtis Gabriel 75 000 $ (1)
Salary Remaining : 4 206 $
Alexander Urbom 75 000 $ (1)
Salary Remaining : 4 206 $
Nathan Bastian 70 000 $ (2)
Salary Remaining : 3 925 $
Markus Nutivaara 70 000 $ (5)
Salary Remaining : 3 925 $
Iiro Pakarinen 70 000 $ (2)
Salary Remaining : 3 925 $
Cole Bardreau 70 000 $ (3)
Salary Remaining : 3 925 $
Total Farm Players13
Salary Commitment
Year 44 : 1 097 500 $
Year 45 : 857 500 $
Year 46 : 592 500 $
Year 47 : 355 000 $
Salary Average Commitment
Year 44 : 1 067 500 $
Year 45 : 827 500 $
Year 46 : 562 500 $
Year 47 : 325 000 $

Dallas Storm



Arena Capacity - Ticket Price
Attendance - %

Arena NameHouse of Pain
Level 1: 6500 - 110 $ - 6 334 - 97,45%
Level 2: 5500 - 70 $ - 5 376 - 97,75%
Level 3: 2500 - 42 $ - 2 500 - 100,00%
Level 4: 4000 - 30 $ - 4 000 - 100,00%
Luxury : 1500 - 210 $ - 1 411 - 94,10%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 987 - 99,37%
Farm Level 2: 1000 - 15 $ - 998 - 99,79%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %19 622 - 98,11%
Average Income per Game1 913 455 $
Year to Date Revenue74 624 736 $
Farm
Home Games Left1
Average Attendance - %2 985 - 99,51%
Average Income per Game101 428 $
Year to Date Revenue4 057 134 $

Expense

Pro Players Total Salaries80 400 000 $
Farm Players Total Salaries1 405 000 $
Coaches Total Salaries7 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses80 405 129 $
Farm Year To Date Expenses2 307 256 $
Pro Salary Cap To Date72 691 382 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 826 910 $
Farm Estimated Season Revenue101 428 $
Pro Remaining Season Days8
Pro Expenses Per Days801 835 $
Pro Estimated Expenses6 414 680 $
Farm Remaining Season Days6
Farm Expenses Per Days19 673 $
Farm Estimated Expenses118 038 $
Estimated Season Expenses6 532 718 $
Season Salary Cap74 300 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $8 700 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 22 300 000 $
Current Bank Account27 004 476 $
Projected Bank Account24 400 096 $

Pro Players Salaries

Kyle Connor 7 500 000 $ (3)
-Salary Remaining : 550 459 $
Joe Pavelski 6 750 000 $ (5)
-Salary Remaining : 495 413 $
Jake Guentzel 6 250 000 $ (3)
-Salary Remaining : 458 716 $
Quinn Hughes (Out of Payroll) 6 100 000 $ (4)
-Salary Remaining : 447 706 $
Claude Giroux 6 000 000 $ (5)
-Salary Remaining : 440 367 $
Phillip Danault 5 250 000 $ (2)
-Salary Remaining : 385 321 $
Ryan McDonagh 5 000 000 $ (4)
-Salary Remaining : 366 972 $
Hampus Lindholm 5 000 000 $ (2)
-Salary Remaining : 366 972 $
Jack Hughes 5 000 000 $ (4)
-Salary Remaining : 366 972 $
Tyler Myers 4 800 000 $ (3)
-Salary Remaining : 352 294 $
Ryan Graves 3 500 000 $ (2)
-Salary Remaining : 256 881 $
Tristan Jarry 3 500 000 $ (3)
-Salary Remaining : 256 881 $
Brandon Tanev 3 150 000 $ (1)
-Salary Remaining : 231 193 $
Barclay Goodrow 2 800 000 $ (5)
-Salary Remaining : 205 505 $
Radko Gudas 2 500 000 $ (2)
-Salary Remaining : 183 486 $
Alexandre Texier 1 900 000 $ (2)
-Salary Remaining : 139 450 $
Kaapo Kahkonen 1 500 000 $ (4)
-Salary Remaining : 110 092 $
David Kampf 1 300 000 $ (4)
-Salary Remaining : 95 413 $
Mattias Samuelsson 1 000 000 $ (1)
-Salary Remaining : 73 394 $
Tanner Jeannot 900 000 $ (1)
-Salary Remaining : 66 055 $
Michael McCarron 700 000 $ (1)
-Salary Remaining : 51 376 $
Total Pro Players21
Salary Commitment
Year 44 : 80 400 000 $
Year 45 : 74 650 000 $
Year 46 : 56 500 000 $
Year 47 : 34 450 000 $
Salary Average Commitment
Year 44 : 80 400 000 $
Year 45 : 74 650 000 $
Year 46 : 56 500 000 $
Year 47 : 34 450 000 $
Salary Cap with 1 Way Contract
Year 44 : 80 400 000 $
Year 45 : 74 650 000 $
Year 46 : 56 500 000 $
Year 47 : 34 450 000 $

Farm Players Salaries

Corey Crawford 350 000 $ (2)
Salary Remaining : 19 626 $
Jason Demers 260 000 $ (1)
Salary Remaining : 14 579 $
Yegor Chinakhov 110 000 $ (5)
Salary Remaining : 6 168 $
Tobias Bjornfot 110 000 $ (3)
Salary Remaining : 6 168 $
Juuso Riikola 100 000 $ (2)
Salary Remaining : 5 607 $
Nicholas Robertson 100 000 $ (1)
Salary Remaining : 5 607 $
Mark Kastelic 85 000 $ (5)
Salary Remaining : 4 766 $
Anthony Richard 75 000 $ (2)
Salary Remaining : 4 206 $
Drew O'Connor 75 000 $ (1)
Salary Remaining : 4 206 $
Kaden Fulcher 70 000 $ (2)
Salary Remaining : 3 925 $
Trent Frederic 70 000 $ (2)
Salary Remaining : 3 925 $
Total Farm Players11
Salary Commitment
Year 44 : 1 405 000 $
Year 45 : 970 000 $
Year 46 : 305 000 $
Year 47 : 195 000 $
Salary Average Commitment
Year 44 : 1 310 000 $
Year 45 : 875 000 $
Year 46 : 210 000 $
Year 47 : 100 000 $

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 7000 - 130 $ - 4 859 - 69,42%
Level 2: 6000 - 90 $ - 3 831 - 63,85%
Level 3: 3000 - 50 $ - 2 212 - 73,74%
Level 4: 5000 - 30 $ - 4 614 - 92,29%
Luxury : 2000 - 210 $ - 1 411 - 70,53%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 45 $ - 1 637 - 81,84%
Farm Level 2: 1000 - 25 $ - 659 - 65,86%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %16 927 - 73,60%
Average Income per Game1 826 126 $
Year to Date Revenue71 218 920 $
Farm
Home Games Left1
Average Attendance - %2 295 - 76,51%
Average Income per Game108 143 $
Year to Date Revenue4 325 700 $

Expense

Pro Players Total Salaries60 000 000 $
Farm Players Total Salaries2 997 500 $
Coaches Total Salaries4 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses58 643 355 $
Farm Year To Date Expenses3 872 739 $
Pro Salary Cap To Date55 514 913 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 652 252 $
Farm Estimated Season Revenue108 142 $
Pro Remaining Season Days8
Pro Expenses Per Days577 982 $
Pro Estimated Expenses4 623 856 $
Farm Remaining Season Days6
Farm Expenses Per Days39 229 $
Farm Estimated Expenses235 374 $
Estimated Season Expenses4 859 230 $
Season Salary Cap60 000 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $23 000 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 8 000 000 $
Current Bank Account71 233 342 $
Projected Bank Account70 134 506 $

Pro Players Salaries

Michael Carcone 13 000 000 $ (1)
-Salary Remaining : 954 128 $
Dougie Hamilton 6 500 000 $ (1)
-Salary Remaining : 477 064 $
Troy Terry 5 000 000 $ (5)
-Salary Remaining : 366 972 $
Alex Chiasson 4 500 000 $ (4)
-Salary Remaining : 330 275 $
Ilya Samsonov 4 000 000 $ (4)
-Salary Remaining : 293 578 $
Jonathan Toews 3 000 000 $ (5)
-Salary Remaining : 220 183 $
Zach Sanford 2 500 000 $ (2)
-Salary Remaining : 183 486 $
Ethan Bear 2 500 000 $ (1)
-Salary Remaining : 183 486 $
John Marino 2 250 000 $ (4)
-Salary Remaining : 165 138 $
Joel Armia 2 200 000 $ (5)
-Salary Remaining : 161 468 $
Joel Edmundson 2 000 000 $ (1)
-Salary Remaining : 146 789 $
Erik Brannstrom 1 900 000 $ (2)
-Salary Remaining : 139 450 $
Patrick Maroon 1 500 000 $ (4)
-Salary Remaining : 110 092 $
Evan Bouchard 1 500 000 $ (2)
-Salary Remaining : 110 092 $
Philip Tomasino 1 200 000 $ (5)
-Salary Remaining : 88 073 $
Taylor Raddysh 1 000 000 $ (5)
-Salary Remaining : 73 394 $
Andrew Peeke 1 000 000 $ (4)
-Salary Remaining : 73 394 $
Pheonix Copley 1 000 000 $ (1)
-Salary Remaining : 73 394 $
Dylan Coghlan 900 000 $ (1)
-Salary Remaining : 66 055 $
Arthur Kaliyev 900 000 $ (1)
-Salary Remaining : 66 055 $
Jesper Boqvist 850 000 $ (4)
-Salary Remaining : 62 385 $
Ryan McLeod 800 000 $ (1)
-Salary Remaining : 58 716 $
Total Pro Players22
Salary Commitment
Year 44 : 60 000 000 $
Year 45 : 32 400 000 $
Year 46 : 26 500 000 $
Year 47 : 26 500 000 $
Salary Average Commitment
Year 44 : 46 300 000 $
Year 45 : 31 200 000 $
Year 46 : 25 300 000 $
Year 47 : 25 300 000 $
Salary Cap with 1 Way Contract
Year 44 : 60 000 000 $
Year 45 : 32 400 000 $
Year 46 : 26 500 000 $
Year 47 : 26 500 000 $

Farm Players Salaries

Bryan Little 400 000 $ (1)
Salary Remaining : 22 430 $
Chris Wagner 350 000 $ (3)
Salary Remaining : 19 626 $
Kale Clague 130 000 $ (1)
Salary Remaining : 7 290 $
Emil Bemstrom 125 000 $ (4)
Salary Remaining : 7 009 $
Kent Johnson 120 000 $ (5)
Salary Remaining : 6 729 $
Kyle Turris 120 000 $ (3)
Salary Remaining : 6 729 $
Jack McBain 100 000 $ (5)
Salary Remaining : 5 607 $
Jacob Perreault 90 000 $ (5)
Salary Remaining : 5 047 $
Ben McCartney 90 000 $ (5)
Salary Remaining : 5 047 $
Nikolai Knyzhov 90 000 $ (4)
Salary Remaining : 5 047 $
Joe Snively 85 000 $ (1)
Salary Remaining : 4 766 $
Liam Foudy 85 000 $ (4)
Salary Remaining : 4 766 $
Kaedan Korczak 80 000 $ (5)
Salary Remaining : 4 486 $
Lucas Carlsson 80 000 $ (4)
Salary Remaining : 4 486 $
Filip Gustavsson 80 000 $ (1)
Salary Remaining : 4 486 $
Artyom Zagidulin 80 000 $ (1)
Salary Remaining : 4 486 $
Linus Hogberg 80 000 $ (5)
Salary Remaining : 4 486 $
Adam Beckman 77 500 $ (5)
Salary Remaining : 4 346 $
Isaac Ratcliffe 77 500 $ (5)
Salary Remaining : 4 346 $
Alex Steeves 77 500 $ (5)
Salary Remaining : 4 346 $
Otto Leskinen 75 000 $ (4)
Salary Remaining : 4 206 $
Marko Dano 75 000 $ (2)
Salary Remaining : 4 206 $
Jordan Gross 75 000 $ (2)
Salary Remaining : 4 206 $
Jonathan Davidsson 75 000 $ (4)
Salary Remaining : 4 206 $
Oskar Steen 70 000 $ (1)
Salary Remaining : 3 925 $
Drake Rymsha 70 000 $ (1)
Salary Remaining : 3 925 $
Lukas Sedlak 70 000 $ (2)
Salary Remaining : 3 925 $
T.J. Tynan 70 000 $ (5)
Salary Remaining : 3 925 $
Total Farm Players28
Salary Commitment
Year 44 : 2 997 500 $
Year 45 : 2 082 500 $
Year 46 : 1 862 500 $
Year 47 : 1 392 500 $
Salary Average Commitment
Year 44 : 2 620 000 $
Year 45 : 1 740 000 $
Year 46 : 1 520 000 $
Year 47 : 1 050 000 $

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWayne Gretzky Arena
Level 1: 7000 - 100 $ - 6 642 - 94,88%
Level 2: 6000 - 65 $ - 5 673 - 94,55%
Level 3: 3000 - 35 $ - 2 896 - 96,55%
Level 4: 5000 - 20 $ - 4 916 - 98,31%
Luxury : 2000 - 200 $ - 1 733 - 86,66%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 65 $ - 1 128 - 56,42%
Farm Level 2: 1000 - 25 $ - 649 - 64,94%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %21 860 - 95,04%
Average Income per Game1 895 069 $
Year to Date Revenue73 907 682 $
Farm
Home Games Left1
Average Attendance - %1 778 - 59,26%
Average Income per Game107 490 $
Year to Date Revenue4 299 594 $

Expense

Pro Players Total Salaries53 900 000 $
Farm Players Total Salaries1 465 000 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses55 263 758 $
Farm Year To Date Expenses2 913 927 $
Pro Salary Cap To Date51 025 227 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 790 138 $
Farm Estimated Season Revenue107 490 $
Pro Remaining Season Days8
Pro Expenses Per Days522 018 $
Pro Estimated Expenses4 176 144 $
Farm Remaining Season Days6
Farm Expenses Per Days27 710 $
Farm Estimated Expenses166 260 $
Estimated Season Expenses4 342 404 $
Season Salary Cap53 900 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $29 100 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 1 900 000 $
Current Bank Account117 529 590 $
Projected Bank Account117 084 814 $

Pro Players Salaries

Tomas Tatar 6 000 000 $ (1)
-Salary Remaining : 440 367 $
Alex Grant 5 000 000 $ (1)
-Salary Remaining : 366 972 $
Yannick Weber 5 000 000 $ (1)
-Salary Remaining : 366 972 $
Shea Weber 3 500 000 $ (3)
-Salary Remaining : 256 881 $
Nikita Gusev 3 000 000 $ (4)
-Salary Remaining : 220 183 $
Andrew Ladd 3 000 000 $ (3)
-Salary Remaining : 220 183 $
Andreas Athanasiou 3 000 000 $ (5)
-Salary Remaining : 220 183 $
Alex Biega 2 500 000 $ (4)
-Salary Remaining : 183 486 $
Calvin Pickard 2 500 000 $ (3)
-Salary Remaining : 183 486 $
Niklas Hjalmarsson 2 000 000 $ (2)
-Salary Remaining : 146 789 $
Vladislav Namestnikov 2 000 000 $ (5)
-Salary Remaining : 146 789 $
Carl Gunnarsson 2 000 000 $ (2)
-Salary Remaining : 146 789 $
Eric Staal 2 000 000 $ (3)
-Salary Remaining : 146 789 $
Zach Parise 2 000 000 $ (4)
-Salary Remaining : 146 789 $
Morgan Geekie 1 250 000 $ (4)
-Salary Remaining : 91 743 $
Vasily Podkolzin 1 200 000 $ (5)
-Salary Remaining : 88 073 $
Matty Beniers 1 200 000 $ (5)
-Salary Remaining : 88 073 $
Corey Schueneman 1 000 000 $ (5)
-Salary Remaining : 73 394 $
Gustav Lindstrom 1 000 000 $ (4)
-Salary Remaining : 73 394 $
Joseph Woll (Out of Payroll) 900 000 $ (5)
-Salary Remaining : 66 055 $
Michael Hutchinson 850 000 $ (3)
-Salary Remaining : 62 385 $
Urho Vaakanainen 850 000 $ (4)
-Salary Remaining : 62 385 $
Egor Yakovlev 800 000 $ (4)
-Salary Remaining : 58 716 $
Josh Currie 800 000 $ (1)
-Salary Remaining : 58 716 $
MacKenzie MacEachern 750 000 $ (2)
-Salary Remaining : 55 046 $
Thomas Hickey 700 000 $ (3)
-Salary Remaining : 51 376 $
Total Pro Players26
Salary Commitment
Year 44 : 54 800 000 $
Year 45 : 38 000 000 $
Year 46 : 33 250 000 $
Year 47 : 20 700 000 $
Salary Average Commitment
Year 44 : 36 000 000 $
Year 45 : 28 200 000 $
Year 46 : 23 450 000 $
Year 47 : 18 400 000 $
Salary Cap with 1 Way Contract
Year 44 : 54 800 000 $
Year 45 : 38 000 000 $
Year 46 : 33 250 000 $
Year 47 : 20 700 000 $

Farm Players Salaries

Jack Quinn 120 000 $ (5)
Salary Remaining : 6 729 $
Benoit-Olivier Groulx 100 000 $ (5)
Salary Remaining : 5 607 $
Lias Andersson 90 000 $ (4)
Salary Remaining : 5 047 $
Mason Geertsen 85 000 $ (5)
Salary Remaining : 4 766 $
Anders Lindback 80 000 $ (1)
Salary Remaining : 4 486 $
Steve Bernier 80 000 $ (1)
Salary Remaining : 4 486 $
Patrik Berglund 80 000 $ (4)
Salary Remaining : 4 486 $
Drew Stafford 80 000 $ (1)
Salary Remaining : 4 486 $
Alexander Steen 80 000 $ (1)
Salary Remaining : 4 486 $
Jake Chelios 80 000 $ (4)
Salary Remaining : 4 486 $
Justin Bailey 75 000 $ (2)
Salary Remaining : 4 206 $
Gemel Smith 75 000 $ (2)
Salary Remaining : 4 206 $
Jakob Forsbacka-Karlsson 75 000 $ (3)
Salary Remaining : 4 206 $
Joshua Jacobs 75 000 $ (5)
Salary Remaining : 4 206 $
Ryan Kuffner 75 000 $ (5)
Salary Remaining : 4 206 $
J.C. Beaudin 75 000 $ (4)
Salary Remaining : 4 206 $
Michael Houser 70 000 $ (1)
Salary Remaining : 3 925 $
Bogdan Yakimov 70 000 $ (1)
Salary Remaining : 3 925 $
Total Farm Players18
Salary Commitment
Year 44 : 1 465 000 $
Year 45 : 1 005 000 $
Year 46 : 855 000 $
Year 47 : 780 000 $
Salary Average Commitment
Year 44 : 1 310 000 $
Year 45 : 850 000 $
Year 46 : 700 000 $
Year 47 : 625 000 $

Halifax Thunder



Arena Capacity - Ticket Price
Attendance - %

Arena NameColt 45 Center
Level 1: 7000 - 125 $ - 4 962 - 70,88%
Level 2: 6000 - 75 $ - 5 490 - 91,51%
Level 3: 3000 - 40 $ - 2 826 - 94,19%
Level 4: 5000 - 30 $ - 4 536 - 90,73%
Luxury : 2000 - 205 $ - 1 696 - 84,79%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 45 $ - 1 658 - 82,88%
Farm Level 2: 1000 - 30 $ - 543 - 54,28%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %19 510 - 84,83%
Average Income per Game1 954 542 $
Year to Date Revenue76 227 138 $
Farm
Home Games Left1
Average Attendance - %2 200 - 73,35%
Average Income per Game109 053 $
Year to Date Revenue4 362 102 $

Expense

Pro Players Total Salaries71 400 000 $
Farm Players Total Salaries1 860 000 $
Coaches Total Salaries4 550 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses73 297 706 $
Farm Year To Date Expenses2 255 881 $
Pro Salary Cap To Date68 577 531 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 909 084 $
Farm Estimated Season Revenue109 053 $
Pro Remaining Season Days8
Pro Expenses Per Days691 743 $
Pro Estimated Expenses5 533 944 $
Farm Remaining Season Days6
Farm Expenses Per Days22 523 $
Farm Estimated Expenses135 138 $
Estimated Season Expenses5 669 082 $
Season Salary Cap71 400 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $11 600 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 19 400 000 $
Current Bank Account105 035 652 $
Projected Bank Account103 384 707 $

Pro Players Salaries

Mark Scheifele 8 750 000 $ (3)
-Salary Remaining : 642 202 $
Mike Hoffman 6 500 000 $ (1)
-Salary Remaining : 477 064 $
Kevin Fiala 5 500 000 $ (4)
-Salary Remaining : 403 670 $
Mattias Ekholm 5 400 000 $ (2)
-Salary Remaining : 396 330 $
Travis Konecny 5 000 000 $ (4)
-Salary Remaining : 366 972 $
Vincent Trocheck 5 000 000 $ (2)
-Salary Remaining : 366 972 $
Dylan Strome 4 000 000 $ (1)
-Salary Remaining : 293 578 $
Nikita Zaitsev 3 750 000 $ (3)
-Salary Remaining : 275 229 $
Craig Smith 3 500 000 $ (1)
-Salary Remaining : 256 881 $
Travis Hamonic 3 500 000 $ (5)
-Salary Remaining : 256 881 $
Jack Johnson 3 000 000 $ (1)
-Salary Remaining : 220 183 $
Colin Miller 2 800 000 $ (1)
-Salary Remaining : 205 505 $
Josh Manson 2 800 000 $ (3)
-Salary Remaining : 205 505 $
Max Domi 2 750 000 $ (1)
-Salary Remaining : 201 835 $
Danny DeKeyser 2 000 000 $ (3)
-Salary Remaining : 146 789 $
Brock McGinn 1 850 000 $ (5)
-Salary Remaining : 135 780 $
Filip Chytil 1 750 000 $ (4)
-Salary Remaining : 128 440 $
Ilya Mikheyev 1 500 000 $ (4)
-Salary Remaining : 110 092 $
Jack Campbell 1 200 000 $ (2)
-Salary Remaining : 88 073 $
Matt Nieto 1 000 000 $ (2)
-Salary Remaining : 73 394 $
Vinnie Hinostroza 1 000 000 $ (1)
-Salary Remaining : 73 394 $
Kieffer Bellows 1 000 000 $ (4)
-Salary Remaining : 73 394 $
Madison Bowey 950 000 $ (5)
-Salary Remaining : 69 725 $
Brian Elliott 900 000 $ (4)
-Salary Remaining : 66 055 $
Total Pro Players24
Salary Commitment
Year 44 : 75 400 000 $
Year 45 : 51 850 000 $
Year 46 : 39 250 000 $
Year 47 : 21 950 000 $
Salary Average Commitment
Year 44 : 75 400 000 $
Year 45 : 51 850 000 $
Year 46 : 39 250 000 $
Year 47 : 21 950 000 $
Salary Cap with 1 Way Contract
Year 44 : 75 400 000 $
Year 45 : 51 850 000 $
Year 46 : 39 250 000 $
Year 47 : 21 950 000 $

Farm Players Salaries

Matt Murray 450 000 $ (1)
Salary Remaining : 25 234 $
Marco Rossi 120 000 $ (5)
Salary Remaining : 6 729 $
Michael Raffl 110 000 $ (5)
Salary Remaining : 6 168 $
Sebastien Aho 100 000 $ (5)
Salary Remaining : 5 607 $
Cam Dineen 100 000 $ (5)
Salary Remaining : 5 607 $
Robin Salo 100 000 $ (5)
Salary Remaining : 5 607 $
Nicholas Merkley 95 000 $ (5)
Salary Remaining : 5 327 $
Alexander Volkov 80 000 $ (4)
Salary Remaining : 4 486 $
Roland McKeown 75 000 $ (5)
Salary Remaining : 4 206 $
Seth Griffith 70 000 $ (1)
Salary Remaining : 3 925 $
Julius Honka 70 000 $ (3)
Salary Remaining : 3 925 $
Teemu Pulkkinen 70 000 $ (2)
Salary Remaining : 3 925 $
Valentin Zykov 70 000 $ (1)
Salary Remaining : 3 925 $
Colton White 70 000 $ (2)
Salary Remaining : 3 925 $
Rourke Chartier 70 000 $ (2)
Salary Remaining : 3 925 $
MacKenzie Entwistle 70 000 $ (1)
Salary Remaining : 3 925 $
Garrett Pilon 70 000 $ (1)
Salary Remaining : 3 925 $
Alex Petrovic 70 000 $ (3)
Salary Remaining : 3 925 $
Total Farm Players18
Salary Commitment
Year 44 : 1 860 000 $
Year 45 : 1 130 000 $
Year 46 : 920 000 $
Year 47 : 780 000 $
Salary Average Commitment
Year 44 : 1 690 000 $
Year 45 : 960 000 $
Year 46 : 750 000 $
Year 47 : 610 000 $

Hamilton Tigers



Arena Capacity - Ticket Price
Attendance - %

Arena NameSmirnoff Arena
Level 1: 6500 - 250 $ - 2 914 - 44,83%
Level 2: 5500 - 175 $ - 2 303 - 41,87%
Level 3: 3000 - 150 $ - 1 240 - 41,32%
Level 4: 4500 - 100 $ - 1 865 - 41,44%
Luxury : 1500 - 225 $ - 1 279 - 85,30%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 80 $ - 1 460 - 73,00%
Farm Level 2: 1000 - 30 $ - 766 - 76,57%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %9 601 - 45,72%
Average Income per Game2 014 450 $
Year to Date Revenue78 563 555 $
Farm
Home Games Left2
Average Attendance - %2 226 - 74,19%
Average Income per Game99 744 $
Year to Date Revenue3 889 998 $

Expense

Pro Players Total Salaries76 900 000 $
Farm Players Total Salaries2 035 000 $
Coaches Total Salaries13 150 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses76 284 871 $
Farm Year To Date Expenses7 907 902 $
Pro Salary Cap To Date69 078 461 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 028 900 $
Farm Estimated Season Revenue199 487 $
Pro Remaining Season Days8
Pro Expenses Per Days769 725 $
Pro Estimated Expenses6 157 800 $
Farm Remaining Season Days6
Farm Expenses Per Days76 495 $
Farm Estimated Expenses458 970 $
Estimated Season Expenses6 616 770 $
Season Salary Cap76 900 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $6 100 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 24 900 000 $
Current Bank Account80 576 517 $
Projected Bank Account78 188 134 $

Pro Players Salaries

Vladimir Tarasenko 7 900 000 $ (5)
-Salary Remaining : 579 817 $
Sam Reinhart 6 750 000 $ (4)
-Salary Remaining : 495 413 $
Anthony Duclair 6 000 000 $ (2)
-Salary Remaining : 440 367 $
Frederik Andersen 5 700 000 $ (1)
-Salary Remaining : 418 349 $
Mikael Granlund 5 250 000 $ (5)
-Salary Remaining : 385 321 $
Jordan Eberle 5 250 000 $ (3)
-Salary Remaining : 385 321 $
Brady Skjei 5 250 000 $ (5)
-Salary Remaining : 385 321 $
Adam Henrique 4 500 000 $ (1)
-Salary Remaining : 330 275 $
Nick Leddy 3 800 000 $ (1)
-Salary Remaining : 278 899 $
Rickard Rakell 3 750 000 $ (5)
-Salary Remaining : 275 229 $
Marco Scandella 3 750 000 $ (5)
-Salary Remaining : 275 229 $
Martin Jones 3 500 000 $ (2)
-Salary Remaining : 256 881 $
Joonas Donskoi 3 200 000 $ (3)
-Salary Remaining : 234 862 $
Ben Chiarot 3 200 000 $ (2)
-Salary Remaining : 234 862 $
Mattias Janmark 2 500 000 $ (1)
-Salary Remaining : 183 486 $
Jeff Skinner 2 000 000 $ (3)
-Salary Remaining : 146 789 $
Matt Roy 1 300 000 $ (2)
-Salary Remaining : 95 413 $
Anthony DeAngelo 1 000 000 $ (1)
-Salary Remaining : 73 394 $
Jaycob Megna 900 000 $ (4)
-Salary Remaining : 66 055 $
Laurent Dauphin 700 000 $ (2)
-Salary Remaining : 51 376 $
Rem Pitlick 700 000 $ (2)
-Salary Remaining : 51 376 $
Total Pro Players21
Salary Commitment
Year 44 : 76 900 000 $
Year 45 : 59 400 000 $
Year 46 : 44 000 000 $
Year 47 : 33 550 000 $
Salary Average Commitment
Year 44 : 76 900 000 $
Year 45 : 59 400 000 $
Year 46 : 44 000 000 $
Year 47 : 33 550 000 $
Salary Cap with 1 Way Contract
Year 44 : 76 900 000 $
Year 45 : 59 400 000 $
Year 46 : 44 000 000 $
Year 47 : 33 550 000 $

Farm Players Salaries

Ryan Murray 450 000 $ (3)
Salary Remaining : 25 234 $
Colin White 450 000 $ (4)
Salary Remaining : 25 234 $
Nicolas Aube-Kubel 150 000 $ (2)
Salary Remaining : 8 411 $
Jordie Benn 130 000 $ (1)
Salary Remaining : 7 290 $
Ukko-Pekka Luukkonen 120 000 $ (1)
Salary Remaining : 6 729 $
Sam Montembeault 100 000 $ (2)
Salary Remaining : 5 607 $
Adam Gaudette 100 000 $ (5)
Salary Remaining : 5 607 $
Michael Pezzetta 100 000 $ (5)
Salary Remaining : 5 607 $
Martin Hanzal 100 000 $ (1)
Salary Remaining : 5 607 $
Mikhail Maltsev 90 000 $ (1)
Salary Remaining : 5 047 $
Adam Werner 85 000 $ (4)
Salary Remaining : 4 766 $
Curtis McKenzie 80 000 $ (4)
Salary Remaining : 4 486 $
Blake Speers 80 000 $ (3)
Salary Remaining : 4 486 $
Patrick Marleau (Out of Payroll) 80 000 $ (2)
Salary Remaining : 4 486 $
Total Farm Players14
Salary Commitment
Year 44 : 2 115 000 $
Year 45 : 1 675 000 $
Year 46 : 1 345 000 $
Year 47 : 815 000 $
Salary Average Commitment
Year 44 : 2 065 000 $
Year 45 : 1 625 000 $
Year 46 : 1 295 000 $
Year 47 : 765 000 $

Houston Supernova



Arena Capacity - Ticket Price
Attendance - %

Arena NameThunder Dome
Level 1: 6500 - 114 $ - 6 251 - 96,17%
Level 2: 5000 - 78 $ - 4 532 - 90,64%
Level 3: 2500 - 46 $ - 2 488 - 99,54%
Level 4: 4500 - 31 $ - 4 378 - 97,28%
Luxury : 1500 - 240 $ - 1 236 - 82,43%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 65 $ - 1 146 - 57,29%
Farm Level 2: 1000 - 20 $ - 815 - 81,47%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %18 886 - 94,43%
Average Income per Game1 935 638 $
Year to Date Revenue75 489 901 $
Farm
Home Games Left1
Average Attendance - %1 961 - 65,35%
Average Income per Game108 932 $
Year to Date Revenue4 357 266 $

Expense

Pro Players Total Salaries79 700 013 $
Farm Players Total Salaries2 470 000 $
Coaches Total Salaries4 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses77 039 943 $
Farm Year To Date Expenses3 728 514 $
Pro Salary Cap To Date73 223 386 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 871 277 $
Farm Estimated Season Revenue108 932 $
Pro Remaining Season Days8
Pro Expenses Per Days767 890 $
Pro Estimated Expenses6 143 120 $
Farm Remaining Season Days6
Farm Expenses Per Days30 561 $
Farm Estimated Expenses183 366 $
Estimated Season Expenses6 326 486 $
Season Salary Cap79 700 013 $
Estimate Under Maximum Salary Cap of 83 000 000 $3 299 987 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 27 700 013 $
Current Bank Account707 855 $
Projected Bank Account(1 638 422 $)

Pro Players Salaries

Leon Draisaitl 12 000 000 $ (1)
-Salary Remaining : 880 734 $
Mitch Marner 10 500 000 $ (3)
-Salary Remaining : 770 642 $
John Carlson 8 700 000 $ (3)
-Salary Remaining : 638 532 $
Mathew Barzal 8 000 013 $ (1)
-Salary Remaining : 587 157 $
Ryan Nugent-Hopkins 5 500 000 $ (5)
-Salary Remaining : 403 670 $
Tyson Barrie 5 200 000 $ (4)
-Salary Remaining : 381 651 $
Anthony Cirelli 4 500 000 $ (5)
-Salary Remaining : 330 275 $
Linus Ullmark 3 200 000 $ (3)
-Salary Remaining : 234 862 $
Adrian Kempe 3 000 000 $ (3)
-Salary Remaining : 220 183 $
Justin Holl 2 500 000 $ (5)
-Salary Remaining : 183 486 $
Vince Dunn 2 000 000 $ (4)
-Salary Remaining : 146 789 $
J.T. Compher 1 850 000 $ (3)
-Salary Remaining : 135 780 $
Chandler Stephenson 1 500 000 $ (1)
-Salary Remaining : 110 092 $
Jonas Siegenthaler 1 500 000 $ (2)
-Salary Remaining : 110 092 $
Jan Rutta 1 450 000 $ (4)
-Salary Remaining : 106 422 $
Kevin Lankinen 1 200 000 $ (1)
-Salary Remaining : 88 073 $
Tage Thompson 1 200 000 $ (2)
-Salary Remaining : 88 073 $
K'Andre Miller 1 200 000 $ (1)
-Salary Remaining : 88 073 $
Yegor Sharangovich 1 200 000 $ (1)
-Salary Remaining : 88 073 $
Martin Fehervary 1 200 000 $ (4)
-Salary Remaining : 88 073 $
Trevor Moore 900 000 $ (2)
-Salary Remaining : 66 055 $
Joel Hanley 700 000 $ (1)
-Salary Remaining : 51 376 $
Mason Marchment 700 000 $ (1)
-Salary Remaining : 51 376 $
Total Pro Players23
Salary Commitment
Year 44 : 79 700 013 $
Year 45 : 53 200 000 $
Year 46 : 49 600 000 $
Year 47 : 22 350 000 $
Salary Average Commitment
Year 44 : 79 700 013 $
Year 45 : 53 200 000 $
Year 46 : 49 600 000 $
Year 47 : 22 350 000 $
Salary Cap with 1 Way Contract
Year 44 : 79 700 013 $
Year 45 : 53 200 000 $
Year 46 : 49 600 000 $
Year 47 : 22 350 000 $

Farm Players Salaries

Aaron Dell 300 000 $ (2)
Salary Remaining : 16 822 $
Jesper Fast 200 000 $ (4)
Salary Remaining : 11 215 $
Jason Spezza 120 000 $ (3)
Salary Remaining : 6 729 $
William Eklund 110 000 $ (5)
Salary Remaining : 6 168 $
Victor Mete 100 000 $ (3)
Salary Remaining : 5 607 $
Maxim Mamin 100 000 $ (4)
Salary Remaining : 5 607 $
Gerald Mayhew 100 000 $ (1)
Salary Remaining : 5 607 $
Adam Huska 95 000 $ (5)
Salary Remaining : 5 327 $
Colton Sceviour 95 000 $ (2)
Salary Remaining : 5 327 $
Danton Heinen 90 000 $ (2)
Salary Remaining : 5 047 $
Christian Fischer 85 000 $ (3)
Salary Remaining : 4 766 $
Buddy Robinson 80 000 $ (1)
Salary Remaining : 4 486 $
Joel L'Esperance 75 000 $ (2)
Salary Remaining : 4 206 $
Mitch Reinke 75 000 $ (2)
Salary Remaining : 4 206 $
Chase Pearson 75 000 $ (5)
Salary Remaining : 4 206 $
Joona Luoto 70 000 $ (1)
Salary Remaining : 3 925 $
Jakob Lilja 70 000 $ (1)
Salary Remaining : 3 925 $
Hunter Miska 70 000 $ (3)
Salary Remaining : 3 925 $
Trevor Carrick 70 000 $ (1)
Salary Remaining : 3 925 $
Dmitrij Jaskin 70 000 $ (1)
Salary Remaining : 3 925 $
Liam O'Brien 70 000 $ (5)
Salary Remaining : 3 925 $
Ashton Sautner 70 000 $ (2)
Salary Remaining : 3 925 $
Cooper Marody 70 000 $ (2)
Salary Remaining : 3 925 $
Joseph Gambardella 70 000 $ (1)
Salary Remaining : 3 925 $
Sheldon Rempal 70 000 $ (3)
Salary Remaining : 3 925 $
Gage Quinney 70 000 $ (1)
Salary Remaining : 3 925 $
Total Farm Players26
Salary Commitment
Year 44 : 2 470 000 $
Year 45 : 1 870 000 $
Year 46 : 1 095 000 $
Year 47 : 650 000 $
Salary Average Commitment
Year 44 : 2 340 000 $
Year 45 : 1 740 000 $
Year 46 : 965 000 $
Year 47 : 520 000 $

London Spartiates



Arena Capacity - Ticket Price
Attendance - %

Arena NameKingdom Arena
Level 1: 6000 - 120 $ - 5 244 - 87,40%
Level 2: 5000 - 70 $ - 5 000 - 100,00%
Level 3: 2250 - 69 $ - 1 604 - 71,27%
Level 4: 4000 - 60 $ - 2 059 - 51,47%
Luxury : 1250 - 175 $ - 1 250 - 100,00%
Total Capacity :18500
Farm
Farm Level 1: 2000 - 75 $ - 981 - 49,07%
Farm Level 2: 1000 - 30 $ - 543 - 54,29%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %15 156 - 81,93%
Average Income per Game1 718 622 $
Year to Date Revenue68 744 898 $
Farm
Home Games Left1
Average Attendance - %1 524 - 50,81%
Average Income per Game107 861 $
Year to Date Revenue4 314 456 $

Expense

Pro Players Total Salaries77 850 000 $
Farm Players Total Salaries3 497 500 $
Coaches Total Salaries1 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses70 286 921 $
Farm Year To Date Expenses3 327 534 $
Pro Salary Cap To Date64 566 747 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue1 718 622 $
Farm Estimated Season Revenue107 861 $
Pro Remaining Season Days8
Pro Expenses Per Days723 394 $
Pro Estimated Expenses5 787 152 $
Farm Remaining Season Days6
Farm Expenses Per Days39 229 $
Farm Estimated Expenses235 374 $
Estimated Season Expenses6 022 526 $
Season Salary Cap77 850 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $5 150 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 25 850 000 $
Current Bank Account59 813 349 $
Projected Bank Account55 617 306 $

Pro Players Salaries

Patrice Bergeron 8 000 000 $ (1)
-Salary Remaining : 587 156 $
Gabriel Landeskog 8 000 000 $ (5)
-Salary Remaining : 587 156 $
Phil Kessel 6 750 000 $ (1)
-Salary Remaining : 495 413 $
Matt Dumba 6 000 000 $ (2)
-Salary Remaining : 440 367 $
Mats Zuccarello 5 750 000 $ (5)
-Salary Remaining : 422 018 $
Marc-Andre Fleury 5 750 000 $ (2)
-Salary Remaining : 422 018 $
Cam Atkinson 5 500 000 $ (3)
-Salary Remaining : 403 670 $
Jamie Benn 5 375 000 $ (2)
-Salary Remaining : 394 495 $
Jonas Brodin 5 000 000 $ (3)
-Salary Remaining : 366 972 $
Yanni Gourde 4 500 000 $ (3)
-Salary Remaining : 330 275 $
Erik Haula 3 200 000 $ (1)
-Salary Remaining : 234 862 $
Zdeno Chara 3 000 000 $ (4)
-Salary Remaining : 220 183 $
Justin Braun 2 000 000 $ (5)
-Salary Remaining : 146 789 $
Jon Merrill 1 500 000 $ (3)
-Salary Remaining : 110 092 $
Ben Hutton 1 200 000 $ (1)
-Salary Remaining : 88 073 $
Kevin Rooney 1 200 000 $ (5)
-Salary Remaining : 88 073 $
Matt Benning 1 000 000 $ (5)
-Salary Remaining : 73 394 $
Brandon Duhaime 950 000 $ (5)
-Salary Remaining : 69 725 $
Connor Dewar 900 000 $ (5)
-Salary Remaining : 66 055 $
Dominic Toninato 825 000 $ (5)
-Salary Remaining : 60 550 $
Andrej Sustr 750 000 $ (3)
-Salary Remaining : 55 046 $
Garret Sparks 700 000 $ (1)
-Salary Remaining : 51 376 $
Total Pro Players22
Salary Commitment
Year 44 : 77 850 000 $
Year 45 : 58 000 000 $
Year 46 : 40 875 000 $
Year 47 : 23 625 000 $
Salary Average Commitment
Year 44 : 77 000 000 $
Year 45 : 57 150 000 $
Year 46 : 40 025 000 $
Year 47 : 22 775 000 $
Salary Cap with 1 Way Contract
Year 44 : 77 850 000 $
Year 45 : 58 000 000 $
Year 46 : 40 875 000 $
Year 47 : 23 625 000 $

Farm Players Salaries

Mathieu Perreault 400 000 $ (5)
Salary Remaining : 22 430 $
Paul Byron 400 000 $ (5)
Salary Remaining : 22 430 $
Cedric Paquette 350 000 $ (5)
Salary Remaining : 19 626 $
Thomas Greiss 325 000 $ (1)
Salary Remaining : 18 224 $
Eric Comrie 250 000 $ (4)
Salary Remaining : 14 019 $
Tyler Pitlick 220 000 $ (3)
Salary Remaining : 12 336 $
Nick Foligno 200 000 $ (3)
Salary Remaining : 11 215 $
Cody Eakin 150 000 $ (1)
Salary Remaining : 8 411 $
Nic Petan 95 000 $ (1)
Salary Remaining : 5 327 $
Michael Stone 95 000 $ (1)
Salary Remaining : 5 327 $
Jansen Harkins 92 500 $ (4)
Salary Remaining : 5 187 $
Andrew Poturalski 90 000 $ (3)
Salary Remaining : 5 047 $
Daniel Walcott 90 000 $ (3)
Salary Remaining : 5 047 $
Andy Andreoff 90 000 $ (3)
Salary Remaining : 5 047 $
Kiefer Sherwood 80 000 $ (4)
Salary Remaining : 4 486 $
Alex Broadhurst 75 000 $ (3)
Salary Remaining : 4 206 $
Evan McEneny 75 000 $ (2)
Salary Remaining : 4 206 $
Kevin Gravel 70 000 $ (1)
Salary Remaining : 3 925 $
Tobias Lindberg 70 000 $ (1)
Salary Remaining : 3 925 $
Brian Pinho 70 000 $ (1)
Salary Remaining : 3 925 $
Kole Sherwood 70 000 $ (2)
Salary Remaining : 3 925 $
Sheldon Dries 70 000 $ (2)
Salary Remaining : 3 925 $
Adam Johnson 70 000 $ (2)
Salary Remaining : 3 925 $
Total Farm Players23
Salary Commitment
Year 44 : 3 497 500 $
Year 45 : 2 622 500 $
Year 46 : 2 337 500 $
Year 47 : 1 572 500 $
Salary Average Commitment
Year 44 : 2 497 500 $
Year 45 : 1 622 500 $
Year 46 : 1 337 500 $
Year 47 : 572 500 $

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJacobs Center
Level 1: 6500 - 109 $ - 6 360 - 97,84%
Level 2: 5500 - 72 $ - 5 336 - 97,02%
Level 3: 2500 - 45 $ - 2 495 - 99,78%
Level 4: 4500 - 31 $ - 4 409 - 97,97%
Luxury : 1500 - 221 $ - 1 351 - 90,09%
Total Capacity :20500
Farm
Farm Level 1: 2000 - 35 $ - 1 993 - 99,64%
Farm Level 2: 1000 - 15 $ - 995 - 99,46%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %19 950 - 97,32%
Average Income per Game1 949 952 $
Year to Date Revenue76 048 141 $
Farm
Home Games Left2
Average Attendance - %2 987 - 99,58%
Average Income per Game101 600 $
Year to Date Revenue3 962 394 $

Expense

Pro Players Total Salaries58 350 000 $
Farm Players Total Salaries2 020 000 $
Coaches Total Salaries8 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses64 116 508 $
Farm Year To Date Expenses3 754 453 $
Pro Salary Cap To Date56 598 180 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 899 905 $
Farm Estimated Season Revenue203 200 $
Pro Remaining Season Days8
Pro Expenses Per Days604 128 $
Pro Estimated Expenses4 833 024 $
Farm Remaining Season Days6
Farm Expenses Per Days30 093 $
Farm Estimated Expenses180 558 $
Estimated Season Expenses5 013 582 $
Season Salary Cap58 350 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $24 650 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 6 350 000 $
Current Bank Account106 593 877 $
Projected Bank Account105 683 400 $

Pro Players Salaries

Kaapo Kakko 5 000 000 $ (4)
-Salary Remaining : 366 972 $
Noah Dobson 5 000 000 $ (4)
-Salary Remaining : 366 972 $
MacKenzie Blackwood 5 000 000 $ (2)
-Salary Remaining : 366 972 $
Rasmus Andersson 4 550 000 $ (3)
-Salary Remaining : 333 945 $
Brandon Saad 4 500 000 $ (1)
-Salary Remaining : 330 275 $
James van Riemsdyk 4 000 000 $ (4)
-Salary Remaining : 293 578 $
Mike Matheson 4 000 000 $ (4)
-Salary Remaining : 293 578 $
Jonathan Drouin 4 000 000 $ (2)
-Salary Remaining : 293 578 $
Andreas Johnsson 3 200 000 $ (2)
-Salary Remaining : 234 862 $
Victor Rask 2 400 000 $ (3)
-Salary Remaining : 176 147 $
Janne Kuokkanen 2 000 000 $ (3)
-Salary Remaining : 146 789 $
Michael Dipietro 1 200 000 $ (2)
-Salary Remaining : 88 073 $
Vitek Vanecek 1 200 000 $ (1)
-Salary Remaining : 88 073 $
Trevor Zegras 1 200 000 $ (1)
-Salary Remaining : 88 073 $
Philipp Kurashev 1 000 000 $ (1)
-Salary Remaining : 73 394 $
Yakov Trenin 1 000 000 $ (1)
-Salary Remaining : 73 394 $
Scott Reedy 1 000 000 $ (5)
-Salary Remaining : 73 394 $
Colin Blackwell 1 000 000 $ (5)
-Salary Remaining : 73 394 $
Alexey Toropchenko 950 000 $ (5)
-Salary Remaining : 69 725 $
Markus Niemelainen 950 000 $ (5)
-Salary Remaining : 69 725 $
Timothy Liljegren 950 000 $ (4)
-Salary Remaining : 69 725 $
Felix Sandstrom 950 000 $ (5)
-Salary Remaining : 69 725 $
Jake Walman 900 000 $ (4)
-Salary Remaining : 66 055 $
Johnathan Kovacevic 850 000 $ (5)
-Salary Remaining : 62 385 $
Jakub Zboril 800 000 $ (2)
-Salary Remaining : 58 716 $
Otto Koivula 750 000 $ (4)
-Salary Remaining : 55 046 $
Total Pro Players26
Salary Commitment
Year 44 : 58 350 000 $
Year 45 : 49 450 000 $
Year 46 : 35 250 000 $
Year 47 : 26 300 000 $
Salary Average Commitment
Year 44 : 56 150 000 $
Year 45 : 47 250 000 $
Year 46 : 33 050 000 $
Year 47 : 24 100 000 $
Salary Cap with 1 Way Contract
Year 44 : 58 350 000 $
Year 45 : 49 450 000 $
Year 46 : 35 250 000 $
Year 47 : 26 300 000 $

Farm Players Salaries

Sammy Blais 250 000 $ (2)
Salary Remaining : 14 019 $
Alexander Nylander 200 000 $ (3)
Salary Remaining : 11 215 $
J.J. Moser 120 000 $ (5)
Salary Remaining : 6 729 $
Jake Neighbours 110 000 $ (5)
Salary Remaining : 6 168 $
Joel Hofer 100 000 $ (5)
Salary Remaining : 5 607 $
Lucas Wallmark 100 000 $ (2)
Salary Remaining : 5 607 $
Olli Juolevi 95 000 $ (1)
Salary Remaining : 5 327 $
Alexander Alexeyev 95 000 $ (5)
Salary Remaining : 5 327 $
Dennis Gilbert 90 000 $ (2)
Salary Remaining : 5 047 $
Valtteri Puustinen 90 000 $ (5)
Salary Remaining : 5 047 $
Sean Day 85 000 $ (5)
Salary Remaining : 4 766 $
Austin Wagner 85 000 $ (2)
Salary Remaining : 4 766 $
David Farrance 80 000 $ (1)
Salary Remaining : 4 486 $
Guillaume Brisebois 75 000 $ (2)
Salary Remaining : 4 206 $
Nicholas Baptiste 75 000 $ (3)
Salary Remaining : 4 206 $
Dillon Heatherington 75 000 $ (4)
Salary Remaining : 4 206 $
Jesse Ylonen 75 000 $ (1)
Salary Remaining : 4 206 $
Ivan Chekhovich 75 000 $ (1)
Salary Remaining : 4 206 $
Connor Bunnaman 75 000 $ (4)
Salary Remaining : 4 206 $
Alan Quine 70 000 $ (2)
Salary Remaining : 3 925 $
Total Farm Players20
Salary Commitment
Year 44 : 2 020 000 $
Year 45 : 1 695 000 $
Year 46 : 1 025 000 $
Year 47 : 750 000 $
Salary Average Commitment
Year 44 : 1 720 000 $
Year 45 : 1 395 000 $
Year 46 : 725 000 $
Year 47 : 450 000 $

Miami Heat



Arena Capacity - Ticket Price
Attendance - %

Arena NameMiami Arena
Level 1: 6000 - 118 $ - 5 717 - 95,28%
Level 2: 5000 - 75 $ - 4 982 - 99,64%
Level 3: 2500 - 48 $ - 2 479 - 99,16%
Level 4: 4000 - 35 $ - 3 592 - 89,80%
Luxury : 1000 - 240 $ - 1 000 - 100,00%
Total Capacity :18500
Farm
Farm Level 1: 3000 - 35 $ - 2 991 - 99,70%
Farm Level 2: 2000 - 15 $ - 1 996 - 99,79%
Farm Total Capacity :5000

Income

Home Games Left1
Average Attendance - %17 770 - 96,05%
Average Income per Game1 833 986 $
Year to Date Revenue73 359 440 $
Farm
Home Games Left1
Average Attendance - %4 987 - 99,74%
Average Income per Game161 547 $
Year to Date Revenue6 461 868 $

Expense

Pro Players Total Salaries58 800 000 $
Farm Players Total Salaries4 465 000 $
Coaches Total Salaries6 250 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses56 798 174 $
Farm Year To Date Expenses6 527 103 $
Pro Salary Cap To Date52 428 897 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue1 833 986 $
Farm Estimated Season Revenue161 547 $
Pro Remaining Season Days8
Pro Expenses Per Days573 853 $
Pro Estimated Expenses4 590 824 $
Farm Remaining Season Days6
Farm Expenses Per Days65 093 $
Farm Estimated Expenses390 558 $
Estimated Season Expenses4 981 382 $
Season Salary Cap57 600 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $25 400 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 5 600 000 $
Current Bank Account65 998 126 $
Projected Bank Account63 012 277 $

Pro Players Salaries

Semyon Varlamov 13 000 000 $ (1)
-Salary Remaining : 954 128 $
Maxime Talbot 5 000 000 $ (2)
-Salary Remaining : 366 972 $
Frederic St-Denis 5 000 000 $ (3)
-Salary Remaining : 366 972 $
Julien Brouillette 5 000 000 $ (2)
-Salary Remaining : 366 972 $
Dustin Brown 3 200 000 $ (4)
-Salary Remaining : 234 862 $
John Moore 3 000 000 $ (3)
-Salary Remaining : 220 183 $
Zac Dalpe 3 000 000 $ (3)
-Salary Remaining : 220 183 $
Travis Dermott 2 500 000 $ (2)
-Salary Remaining : 183 486 $
Loui Eriksson 2 000 000 $ (4)
-Salary Remaining : 146 789 $
Alexei Semenov 2 000 000 $ (1)
-Salary Remaining : 146 789 $
Ilya Kovalchuk 1 500 000 $ (2)
-Salary Remaining : 110 092 $
Wyatt Kalynuk 1 200 000 $ (1)
-Salary Remaining : 88 073 $
Shane Pinto 1 200 000 $ (1)
-Salary Remaining : 88 073 $
Barrett Hayton (Out of Payroll) 1 200 000 $ (3)
-Salary Remaining : 88 073 $
Dawson Mercer 1 200 000 $ (5)
-Salary Remaining : 88 073 $
Ville Heinola 1 000 000 $ (2)
-Salary Remaining : 73 394 $
Jack Drury 1 000 000 $ (5)
-Salary Remaining : 73 394 $
Caleb Jones (Out of Payroll) 950 000 $ (2)
-Salary Remaining : 69 725 $
Marc McLaughlin 950 000 $ (3)
-Salary Remaining : 69 725 $
Ben Meyers 950 000 $ (3)
-Salary Remaining : 69 725 $
Greg Pateryn 950 000 $ (2)
-Salary Remaining : 69 725 $
Daniel Vladar 850 000 $ (1)
-Salary Remaining : 62 385 $
Tyler Benson 850 000 $ (3)
-Salary Remaining : 62 385 $
Brett Ritchie 800 000 $ (2)
-Salary Remaining : 58 716 $
Tanner Kero 750 000 $ (1)
-Salary Remaining : 55 046 $
A.J. Greer 700 000 $ (3)
-Salary Remaining : 51 376 $
Total Pro Players26
Salary Commitment
Year 44 : 59 750 000 $
Year 45 : 40 750 000 $
Year 46 : 23 050 000 $
Year 47 : 7 400 000 $
Salary Average Commitment
Year 44 : 44 150 000 $
Year 45 : 25 150 000 $
Year 46 : 16 450 000 $
Year 47 : 6 200 000 $
Salary Cap with 1 Way Contract
Year 44 : 59 750 000 $
Year 45 : 40 750 000 $
Year 46 : 23 050 000 $
Year 47 : 7 400 000 $

Farm Players Salaries

Mark Visentin 1 000 000 $ (3)
Salary Remaining : 56 075 $
Cedrick Desjardins 750 000 $ (2)
Salary Remaining : 42 056 $
Alexandre Bolduc 500 000 $ (2)
Salary Remaining : 28 037 $
Patrice Cormier 500 000 $ (3)
Salary Remaining : 28 037 $
Brendan Guhle 120 000 $ (3)
Salary Remaining : 6 729 $
Connor McMichael 120 000 $ (1)
Salary Remaining : 6 729 $
Mason McTavish 120 000 $ (5)
Salary Remaining : 6 729 $
Quinton Byfield 120 000 $ (1)
Salary Remaining : 6 729 $
Sami Niku 100 000 $ (3)
Salary Remaining : 5 607 $
Owen Tippett 100 000 $ (2)
Salary Remaining : 5 607 $
Dominic Turgeon 100 000 $ (4)
Salary Remaining : 5 607 $
Bobby Brink 100 000 $ (5)
Salary Remaining : 5 607 $
Jackson Cates 95 000 $ (3)
Salary Remaining : 5 327 $
Ty Dellandrea 90 000 $ (1)
Salary Remaining : 5 047 $
Adam Brooks 90 000 $ (3)
Salary Remaining : 5 047 $
Alex Vlasic 90 000 $ (5)
Salary Remaining : 5 047 $
Reilly Walsh 85 000 $ (5)
Salary Remaining : 4 766 $
Boris Katchouk 85 000 $ (5)
Salary Remaining : 4 766 $
Jeremy Davies 80 000 $ (1)
Salary Remaining : 4 486 $
Alec Regula 75 000 $ (1)
Salary Remaining : 4 206 $
Filip Hallander 75 000 $ (5)
Salary Remaining : 4 206 $
Scott Kosmachuk 70 000 $ (1)
Salary Remaining : 3 925 $
Total Farm Players22
Salary Commitment
Year 44 : 4 465 000 $
Year 45 : 3 910 000 $
Year 46 : 2 560 000 $
Year 47 : 655 000 $
Salary Average Commitment
Year 44 : 1 615 000 $
Year 45 : 1 060 000 $
Year 46 : 860 000 $
Year 47 : 400 000 $

Moncton Wildcats



Arena Capacity - Ticket Price
Attendance - %

Arena NameMoncton Coliseum
Level 1: 7000 - 92 $ - 6 656 - 95,08%
Level 2: 5250 - 62 $ - 5 241 - 99,82%
Level 3: 4000 - 27 $ - 3 150 - 78,76%
Level 4: 5000 - 22 $ - 4 849 - 96,98%
Luxury : 1750 - 178 $ - 1 699 - 97,08%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 991 - 99,56%
Farm Level 2: 1000 - 15 $ - 998 - 99,77%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %21 595 - 93,89%
Average Income per Game1 717 630 $
Year to Date Revenue66 987 574 $
Farm
Home Games Left1
Average Attendance - %2 989 - 99,63%
Average Income per Game101 586 $
Year to Date Revenue4 063 434 $

Expense

Pro Players Total Salaries61 025 000 $
Farm Players Total Salaries2 350 000 $
Coaches Total Salaries3 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses55 035 554 $
Farm Year To Date Expenses2 985 233 $
Pro Salary Cap To Date50 925 453 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 435 260 $
Farm Estimated Season Revenue101 586 $
Pro Remaining Season Days8
Pro Expenses Per Days587 385 $
Pro Estimated Expenses4 699 080 $
Farm Remaining Season Days6
Farm Expenses Per Days26 636 $
Farm Estimated Expenses159 816 $
Estimated Season Expenses4 858 896 $
Season Salary Cap58 425 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $24 575 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 6 425 000 $
Current Bank Account43 577 185 $
Projected Bank Account42 255 135 $

Pro Players Salaries

Tyler Seguin 8 500 000 $ (3)
-Salary Remaining : 623 853 $
Jakub Voracek 7 000 000 $ (1)
-Salary Remaining : 513 761 $
Eric Fehr 6 000 000 $ (1)
-Salary Remaining : 440 367 $
Taylor Hall 5 000 000 $ (4)
-Salary Remaining : 366 972 $
Josh Norris 4 500 000 $ (4)
-Salary Remaining : 330 275 $
Calvin de Haan 3 500 000 $ (2)
-Salary Remaining : 256 881 $
Jake Allen 2 850 000 $ (2)
-Salary Remaining : 209 174 $
Frank Vatrano 2 500 000 $ (1)
-Salary Remaining : 183 486 $
Dylan DeMelo 2 500 000 $ (2)
-Salary Remaining : 183 486 $
Oskar Sundqvist 2 000 000 $ (4)
-Salary Remaining : 146 789 $
Radim Simek 1 250 000 $ (2)
-Salary Remaining : 91 743 $
Sean Durzi 1 200 000 $ (3)
-Salary Remaining : 88 073 $
Ty Smith 1 200 000 $ (1)
-Salary Remaining : 88 073 $
Thomas Bordeleau 1 200 000 $ (5)
-Salary Remaining : 88 073 $
Alexander Holtz 1 200 000 $ (3)
-Salary Remaining : 88 073 $
Ronald Attard (Out of Payroll) 1 200 000 $ (3)
-Salary Remaining : 88 073 $
Slater Koekkoek 1 100 000 $ (2)
-Salary Remaining : 80 734 $
Collin Delia 1 000 000 $ (1)
-Salary Remaining : 73 394 $
Brett Leason 950 000 $ (5)
-Salary Remaining : 69 725 $
Braden Schneider 925 000 $ (2)
-Salary Remaining : 67 890 $
Ryan Poehling 900 000 $ (5)
-Salary Remaining : 66 055 $
Mads Sogaard 900 000 $ (2)
-Salary Remaining : 66 055 $
Dominik Simon 850 000 $ (3)
-Salary Remaining : 62 385 $
William Borgen (Out of Payroll) 700 000 $ (1)
-Salary Remaining : 51 376 $
Sam Carrick 700 000 $ (1)
-Salary Remaining : 51 376 $
Greg McKegg 700 000 $ (1)
-Salary Remaining : 51 376 $
Kyle Burroughs (Out of Payroll) 700 000 $ (1)
-Salary Remaining : 51 376 $
Total Pro Players27
Salary Commitment
Year 44 : 61 025 000 $
Year 45 : 40 525 000 $
Year 46 : 27 500 000 $
Year 47 : 14 550 000 $
Salary Average Commitment
Year 44 : 56 950 000 $
Year 45 : 36 450 000 $
Year 46 : 24 250 000 $
Year 47 : 13 400 000 $
Salary Cap with 1 Way Contract
Year 44 : 61 025 000 $
Year 45 : 40 525 000 $
Year 46 : 27 500 000 $
Year 47 : 14 550 000 $

Farm Players Salaries

Tom Sestito 600 000 $ (1)
Salary Remaining : 33 645 $
Akira Schmid 120 000 $ (4)
Salary Remaining : 6 729 $
Will Butcher 100 000 $ (1)
Salary Remaining : 5 607 $
Ian Mitchell 95 000 $ (1)
Salary Remaining : 5 327 $
Thomas Harley 90 000 $ (2)
Salary Remaining : 5 047 $
Martin Kaut 90 000 $ (2)
Salary Remaining : 5 047 $
Hendrix Lapierre 87 500 $ (3)
Salary Remaining : 4 907 $
Cole Reinhardt 85 000 $ (4)
Salary Remaining : 4 766 $
Marc Michaelis 80 000 $ (1)
Salary Remaining : 4 486 $
Kristian Reichel 77 500 $ (2)
Salary Remaining : 4 346 $
Julien Gauthier 75 000 $ (2)
Salary Remaining : 4 206 $
Carl Dahlstrom 75 000 $ (1)
Salary Remaining : 4 206 $
Karson Kuhlman 75 000 $ (1)
Salary Remaining : 4 206 $
Saku Maenalanen 70 000 $ (1)
Salary Remaining : 3 925 $
Daniel Catenacci 70 000 $ (2)
Salary Remaining : 3 925 $
Andrei Markov 70 000 $ (2)
Salary Remaining : 3 925 $
Viktor Loov 70 000 $ (2)
Salary Remaining : 3 925 $
Cristoval Nieves 70 000 $ (2)
Salary Remaining : 3 925 $
Joshua Ho-Sang 70 000 $ (2)
Salary Remaining : 3 925 $
Daniel Brickley 70 000 $ (2)
Salary Remaining : 3 925 $
Jayce Hawryluk 70 000 $ (2)
Salary Remaining : 3 925 $
Mark Friedman 70 000 $ (2)
Salary Remaining : 3 925 $
Max McCormick 70 000 $ (1)
Salary Remaining : 3 925 $
Total Farm Players23
Salary Commitment
Year 44 : 2 350 000 $
Year 45 : 1 185 000 $
Year 46 : 292 500 $
Year 47 : 205 000 $
Salary Average Commitment
Year 44 : 2 140 000 $
Year 45 : 975 000 $
Year 46 : 150 000 $
Year 47 : 100 000 $

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Molson
Level 1: 7000 - 100 $ - 6 703 - 95,75%
Level 2: 6000 - 80 $ - 4 297 - 71,62%
Level 3: 3000 - 50 $ - 2 207 - 73,57%
Level 4: 5000 - 30 $ - 4 640 - 92,80%
Luxury : 2000 - 130 $ - 1 870 - 93,49%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 992 - 99,61%
Farm Level 2: 1000 - 15 $ - 996 - 99,57%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %19 717 - 85,73%
Average Income per Game1 808 030 $
Year to Date Revenue70 513 164 $
Farm
Home Games Left1
Average Attendance - %2 988 - 99,60%
Average Income per Game101 599 $
Year to Date Revenue4 063 944 $

Expense

Pro Players Total Salaries80 075 000 $
Farm Players Total Salaries2 505 000 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses76 066 049 $
Farm Year To Date Expenses3 893 644 $
Pro Salary Cap To Date71 717 434 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 616 060 $
Farm Estimated Season Revenue101 599 $
Pro Remaining Season Days8
Pro Expenses Per Days771 330 $
Pro Estimated Expenses6 170 640 $
Farm Remaining Season Days6
Farm Expenses Per Days32 757 $
Farm Estimated Expenses196 542 $
Estimated Season Expenses6 367 182 $
Season Salary Cap80 075 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $2 925 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 28 075 000 $
Current Bank Account33 049 586 $
Projected Bank Account30 400 063 $

Pro Players Salaries

Oliver Ekman-Larsson 8 000 000 $ (2)
-Salary Remaining : 587 156 $
Max Pacioretty 7 250 000 $ (3)
-Salary Remaining : 532 110 $
Sean Couturier 7 000 000 $ (4)
-Salary Remaining : 513 761 $
Colton Parayko 6 275 000 $ (1)
-Salary Remaining : 460 550 $
David Perron 4 700 000 $ (5)
-Salary Remaining : 344 954 $
Blake Coleman 4 500 000 $ (3)
-Salary Remaining : 330 275 $
Alexander Kerfoot 4 200 000 $ (2)
-Salary Remaining : 308 257 $
Jonathan Quick 4 000 000 $ (5)
-Salary Remaining : 293 578 $
Christopher Tanev 4 000 000 $ (4)
-Salary Remaining : 293 578 $
Adam Pelech 4 000 000 $ (4)
-Salary Remaining : 293 578 $
Ryan Johansen 4 000 000 $ (3)
-Salary Remaining : 293 578 $
Brandon Montour 3 500 000 $ (2)
-Salary Remaining : 256 881 $
Kasperi Kapanen 3 000 000 $ (1)
-Salary Remaining : 220 183 $
Colton Sissons 2 800 000 $ (5)
-Salary Remaining : 205 505 $
Nick Jensen 2 500 000 $ (5)
-Salary Remaining : 183 486 $
Zemgus Girgensons 2 000 000 $ (4)
-Salary Remaining : 146 789 $
Ivan Barbashev 1 800 000 $ (1)
-Salary Remaining : 132 110 $
Brian Boyle 1 500 000 $ (4)
-Salary Remaining : 110 092 $
Brett Kulak 1 300 000 $ (5)
-Salary Remaining : 95 413 $
Tyler Motte 1 250 000 $ (2)
-Salary Remaining : 91 743 $
Calvin Petersen 1 100 000 $ (2)
-Salary Remaining : 80 734 $
Nate Thompson 700 000 $ (1)
-Salary Remaining : 51 376 $
Alexander Barabanov 700 000 $ (1)
-Salary Remaining : 51 376 $
Total Pro Players23
Salary Commitment
Year 44 : 80 075 000 $
Year 45 : 67 600 000 $
Year 46 : 49 550 000 $
Year 47 : 33 800 000 $
Salary Average Commitment
Year 44 : 80 075 000 $
Year 45 : 67 600 000 $
Year 46 : 49 550 000 $
Year 47 : 33 800 000 $
Salary Cap with 1 Way Contract
Year 44 : 80 075 000 $
Year 45 : 67 600 000 $
Year 46 : 49 550 000 $
Year 47 : 33 800 000 $

Farm Players Salaries

Jason Zucker 385 000 $ (1)
Salary Remaining : 21 589 $
Dominik Kubalik 250 000 $ (2)
Salary Remaining : 14 019 $
Carl Soderberg 220 000 $ (3)
Salary Remaining : 12 336 $
Dean Kukan 110 000 $ (3)
Salary Remaining : 6 168 $
Kevin Bahl 100 000 $ (1)
Salary Remaining : 5 607 $
Mitchell Stephens 90 000 $ (1)
Salary Remaining : 5 047 $
Xavier Ouellet 90 000 $ (5)
Salary Remaining : 5 047 $
Jake Gardiner 90 000 $ (5)
Salary Remaining : 5 047 $
Connor Ingram 90 000 $ (5)
Salary Remaining : 5 047 $
Nathan Beaulieu 90 000 $ (5)
Salary Remaining : 5 047 $
Ryan Murphy 80 000 $ (5)
Salary Remaining : 4 486 $
Stefan Noesen 80 000 $ (5)
Salary Remaining : 4 486 $
Michael Sgarbossa 80 000 $ (5)
Salary Remaining : 4 486 $
Nikolay Goldobin 80 000 $ (4)
Salary Remaining : 4 486 $
Brady Keeper 80 000 $ (5)
Salary Remaining : 4 486 $
Robbie Russo 80 000 $ (5)
Salary Remaining : 4 486 $
Jayden Halbgewachs 75 000 $ (5)
Salary Remaining : 4 206 $
Danick Martel 75 000 $ (2)
Salary Remaining : 4 206 $
Filip Chlapik 75 000 $ (2)
Salary Remaining : 4 206 $
Jeff Zatkoff 75 000 $ (1)
Salary Remaining : 4 206 $
Austin Strand 70 000 $ (1)
Salary Remaining : 3 925 $
Parker Kelly 70 000 $ (1)
Salary Remaining : 3 925 $
Morgan Barron 70 000 $ (1)
Salary Remaining : 3 925 $
Total Farm Players23
Salary Commitment
Year 44 : 2 505 000 $
Year 45 : 1 645 000 $
Year 46 : 1 245 000 $
Year 47 : 915 000 $
Salary Average Commitment
Year 44 : 2 140 000 $
Year 45 : 1 280 000 $
Year 46 : 880 000 $
Year 47 : 550 000 $

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameAréna Patrick Roy
Level 1: 6000 - 126 $ - 4 973 - 82,89%
Level 2: 5250 - 75 $ - 5 130 - 97,72%
Level 3: 2250 - 51 $ - 2 124 - 94,42%
Level 4: 4000 - 33 $ - 3 764 - 94,10%
Luxury : 1500 - 235 $ - 1 266 - 84,38%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 40 $ - 1 986 - 99,29%
Farm Level 2: 1000 - 20 $ - 819 - 81,92%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %17 257 - 90,83%
Average Income per Game1 849 620 $
Year to Date Revenue73 984 810 $
Farm
Home Games Left1
Average Attendance - %2 805 - 93,50%
Average Income per Game114 976 $
Year to Date Revenue4 599 024 $

Expense

Pro Players Total Salaries53 950 000 $
Farm Players Total Salaries2 265 000 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses53 159 866 $
Farm Year To Date Expenses2 378 910 $
Pro Salary Cap To Date50 840 136 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue1 849 620 $
Farm Estimated Season Revenue114 976 $
Pro Remaining Season Days8
Pro Expenses Per Days504 128 $
Pro Estimated Expenses4 033 024 $
Farm Remaining Season Days6
Farm Expenses Per Days25 841 $
Farm Estimated Expenses155 046 $
Estimated Season Expenses4 188 070 $
Season Salary Cap52 050 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $30 950 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 50 000 $
Current Bank Account49 397 046 $
Projected Bank Account47 173 572 $

Pro Players Salaries

John Gibson 6 000 000 $ (5)
-Salary Remaining : 440 367 $
Adam Clendening 6 000 000 $ (1)
-Salary Remaining : 440 367 $
Oscar Klefbom 5 500 000 $ (1)
-Salary Remaining : 403 670 $
Jaden Schwartz 5 500 000 $ (3)
-Salary Remaining : 403 670 $
Jesperi Kotkaniemi 3 500 000 $ (5)
-Salary Remaining : 256 881 $
Patric Hornqvist 3 500 000 $ (1)
-Salary Remaining : 256 881 $
Josh Anderson 3 300 000 $ (4)
-Salary Remaining : 242 202 $
Gregory Hofmann 2 900 000 $ (4)
-Salary Remaining : 212 844 $
Kirby Dach 2 000 000 $ (1)
-Salary Remaining : 146 789 $
Sami Vatanen 1 800 000 $ (3)
-Salary Remaining : 132 110 $
Nikita Tryamkin 1 250 000 $ (1)
-Salary Remaining : 91 743 $
Owen Power 1 200 000 $ (5)
-Salary Remaining : 88 073 $
Cam York (Out of Payroll) 1 000 000 $ (1)
-Salary Remaining : 73 394 $
Charlie Lindgren 950 000 $ (3)
-Salary Remaining : 69 725 $
Brendan Perlini 925 000 $ (1)
-Salary Remaining : 67 890 $
Thomas Novak 900 000 $ (3)
-Salary Remaining : 66 055 $
Jake Leschyshyn 900 000 $ (3)
-Salary Remaining : 66 055 $
Matias Maccelli (Out of Payroll) 900 000 $ (3)
-Salary Remaining : 66 055 $
Justin Barron (Out of Payroll) 900 000 $ (3)
-Salary Remaining : 66 055 $
Calle Rosen 900 000 $ (3)
-Salary Remaining : 66 055 $
Grigori Denisenko 900 000 $ (1)
-Salary Remaining : 66 055 $
Peyton Krebs 900 000 $ (1)
-Salary Remaining : 66 055 $
Dakota Mermis 900 000 $ (3)
-Salary Remaining : 66 055 $
Dmitri Samorukov 900 000 $ (3)
-Salary Remaining : 66 055 $
Matt Kiersted 725 000 $ (1)
-Salary Remaining : 53 211 $
Joe Thornton 700 000 $ (3)
-Salary Remaining : 51 376 $
Total Pro Players26
Salary Commitment
Year 44 : 54 850 000 $
Year 45 : 32 150 000 $
Year 46 : 32 150 000 $
Year 47 : 16 900 000 $
Salary Average Commitment
Year 44 : 44 250 000 $
Year 45 : 27 050 000 $
Year 46 : 27 050 000 $
Year 47 : 13 800 000 $
Salary Cap with 1 Way Contract
Year 44 : 54 850 000 $
Year 45 : 32 150 000 $
Year 46 : 32 150 000 $
Year 47 : 16 900 000 $

Farm Players Salaries

Viktor Lodin 500 000 $ (5)
Salary Remaining : 28 037 $
Gaetan Haas 500 000 $ (1)
Salary Remaining : 28 037 $
Antti Suomela 450 000 $ (5)
Salary Remaining : 25 234 $
Quinton Howden 250 000 $ (3)
Salary Remaining : 14 019 $
John-Jason Peterka 100 000 $ (3)
Salary Remaining : 5 607 $
Arvid Soderblom 90 000 $ (3)
Salary Remaining : 5 047 $
Brett Seney 80 000 $ (2)
Salary Remaining : 4 486 $
Joseph Blandisi 80 000 $ (3)
Salary Remaining : 4 486 $
Alexander Khokhlachev 75 000 $ (3)
Salary Remaining : 4 206 $
Veini Vehvilainen 70 000 $ (1)
Salary Remaining : 3 925 $
Glenn Gawdin 70 000 $ (1)
Salary Remaining : 3 925 $
Total Farm Players11
Salary Commitment
Year 44 : 2 265 000 $
Year 45 : 1 625 000 $
Year 46 : 1 545 000 $
Year 47 : 950 000 $
Salary Average Commitment
Year 44 : 1 125 000 $
Year 45 : 485 000 $
Year 46 : 405 000 $
Year 47 : 100 000 $

Nunavut Mystery



Arena Capacity - Ticket Price
Attendance - %

Arena NameNunavut Dome
Level 1: 6000 - 130 $ - 4 912 - 81,86%
Level 2: 5000 - 80 $ - 4 280 - 85,59%
Level 3: 2250 - 55 $ - 2 003 - 89,03%
Level 4: 4000 - 40 $ - 3 084 - 77,10%
Luxury : 1250 - 240 $ - 1 219 - 97,52%
Total Capacity :18500
Farm
Farm Level 1: 2000 - 35 $ - 1 993 - 99,64%
Farm Level 2: 1000 - 15 $ - 995 - 99,46%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %15 497 - 83,77%
Average Income per Game1 808 404 $
Year to Date Revenue70 527 762 $
Farm
Home Games Left1
Average Attendance - %2 987 - 99,58%
Average Income per Game101 599 $
Year to Date Revenue4 063 974 $

Expense

Pro Players Total Salaries57 275 000 $
Farm Players Total Salaries945 000 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses62 910 784 $
Farm Year To Date Expenses1 889 517 $
Pro Salary Cap To Date57 053 448 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 616 808 $
Farm Estimated Season Revenue101 599 $
Pro Remaining Season Days8
Pro Expenses Per Days571 330 $
Pro Estimated Expenses4 570 640 $
Farm Remaining Season Days6
Farm Expenses Per Days13 505 $
Farm Estimated Expenses81 030 $
Estimated Season Expenses4 651 670 $
Season Salary Cap57 275 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $25 725 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 5 275 000 $
Current Bank Account63 612 772 $
Projected Bank Account62 679 509 $

Pro Players Salaries

Nicklas Backstrom 8 000 000 $ (1)
-Salary Remaining : 587 156 $
Philipp Grubauer 5 900 000 $ (4)
-Salary Remaining : 433 028 $
Nate Schmidt 5 250 000 $ (2)
-Salary Remaining : 385 321 $
Ben Bishop 5 000 000 $ (1)
-Salary Remaining : 366 972 $
Brendan Gallagher (Out of Payroll) 4 500 000 $ (4)
-Salary Remaining : 330 275 $
P.K. Subban 4 500 000 $ (3)
-Salary Remaining : 330 275 $
Tyler Toffoli 4 500 000 $ (2)
-Salary Remaining : 330 275 $
Josh Morrissey 4 000 000 $ (2)
-Salary Remaining : 293 578 $
Derek Stepan 3 000 000 $ (3)
-Salary Remaining : 220 183 $
Jordan Greenway 2 000 000 $ (2)
-Salary Remaining : 146 789 $
Dan Hamhuis 2 000 000 $ (1)
-Salary Remaining : 146 789 $
Cole Sillinger 1 200 000 $ (5)
-Salary Remaining : 88 073 $
Kevan Miller 1 000 000 $ (2)
-Salary Remaining : 73 394 $
Jarred Tinordi 1 000 000 $ (4)
-Salary Remaining : 73 394 $
Andrej Sekera 1 000 000 $ (2)
-Salary Remaining : 73 394 $
Brad Malone 1 000 000 $ (2)
-Salary Remaining : 73 394 $
Libor Hajek 950 000 $ (2)
-Salary Remaining : 69 725 $
Daniil Miromanov 900 000 $ (5)
-Salary Remaining : 66 055 $
Gabriel Carlsson 875 000 $ (3)
-Salary Remaining : 64 220 $
Keith Kinkaid 800 000 $ (1)
-Salary Remaining : 58 716 $
Marian Studenic 800 000 $ (1)
-Salary Remaining : 58 716 $
Andrew Agozzino 750 000 $ (1)
-Salary Remaining : 55 046 $
Rafael Harvey-Pinard 750 000 $ (5)
-Salary Remaining : 55 046 $
Luke Gazdic 700 000 $ (1)
-Salary Remaining : 51 376 $
Brandon Baddock 700 000 $ (5)
-Salary Remaining : 51 376 $
Jacob De La Rose 700 000 $ (4)
-Salary Remaining : 51 376 $
Total Pro Players26
Salary Commitment
Year 44 : 61 775 000 $
Year 45 : 43 725 000 $
Year 46 : 24 025 000 $
Year 47 : 15 650 000 $
Salary Average Commitment
Year 44 : 58 725 000 $
Year 45 : 40 675 000 $
Year 46 : 21 975 000 $
Year 47 : 13 600 000 $
Salary Cap with 1 Way Contract
Year 44 : 61 775 000 $
Year 45 : 43 725 000 $
Year 46 : 24 025 000 $
Year 47 : 15 650 000 $

Farm Players Salaries

Charles Hudon 90 000 $ (1)
Salary Remaining : 5 047 $
Tobias Rieder 75 000 $ (2)
Salary Remaining : 4 206 $
Kevin Czuczman 75 000 $ (3)
Salary Remaining : 4 206 $
Colin Wilson 75 000 $ (1)
Salary Remaining : 4 206 $
Kevin Boyle 70 000 $ (2)
Salary Remaining : 3 925 $
Ken Appleby 70 000 $ (5)
Salary Remaining : 3 925 $
Libor Sulak 70 000 $ (4)
Salary Remaining : 3 925 $
Kevin Stenlund 70 000 $ (3)
Salary Remaining : 3 925 $
Mike Vecchione 70 000 $ (3)
Salary Remaining : 3 925 $
Steven Santini 70 000 $ (1)
Salary Remaining : 3 925 $
Kyle Baun 70 000 $ (2)
Salary Remaining : 3 925 $
Klas Dahlbeck 70 000 $ (1)
Salary Remaining : 3 925 $
John Persson 70 000 $ (4)
Salary Remaining : 3 925 $
Total Farm Players13
Salary Commitment
Year 44 : 945 000 $
Year 45 : 640 000 $
Year 46 : 425 000 $
Year 47 : 210 000 $
Salary Average Commitment
Year 44 : 945 000 $
Year 45 : 640 000 $
Year 46 : 425 000 $
Year 47 : 210 000 $

Ottawa Lumberjacks



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 7000 - 125 $ - 4 969 - 70,98%
Level 2: 6000 - 90 $ - 3 785 - 63,08%
Level 3: 3000 - 55 $ - 1 991 - 66,36%
Level 4: 5000 - 25 $ - 4 701 - 94,03%
Luxury : 2000 - 200 $ - 1 720 - 86,02%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 995 - 99,73%
Farm Level 2: 1000 - 15 $ - 996 - 99,59%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %17 166 - 74,64%
Average Income per Game1 839 415 $
Year to Date Revenue71 737 170 $
Farm
Home Games Left1
Average Attendance - %2 991 - 99,68%
Average Income per Game101 701 $
Year to Date Revenue4 068 024 $

Expense

Pro Players Total Salaries81 850 000 $
Farm Players Total Salaries2 850 000 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses79 537 164 $
Farm Year To Date Expenses5 080 048 $
Pro Salary Cap To Date75 514 209 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 678 829 $
Farm Estimated Season Revenue101 701 $
Pro Remaining Season Days8
Pro Expenses Per Days783 028 $
Pro Estimated Expenses6 264 224 $
Farm Remaining Season Days6
Farm Expenses Per Days50 000 $
Farm Estimated Expenses300 000 $
Estimated Season Expenses6 564 224 $
Season Salary Cap81 850 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $1 150 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 29 850 000 $
Current Bank Account85 048 633 $
Projected Bank Account82 264 939 $

Pro Players Salaries

David Pastrnak 9 000 000 $ (4)
-Salary Remaining : 660 550 $
Mika Zibanejad 8 500 000 $ (4)
-Salary Remaining : 623 853 $
Roman Josi 8 500 000 $ (2)
-Salary Remaining : 623 853 $
Alex Pietrangelo 8 000 000 $ (2)
-Salary Remaining : 587 156 $
Tomas Hertl 7 750 000 $ (5)
-Salary Remaining : 568 807 $
Teuvo Teravainen 6 250 000 $ (1)
-Salary Remaining : 458 716 $
Igor Shesterkin 6 250 000 $ (4)
-Salary Remaining : 458 716 $
Darnell Nurse 5 250 000 $ (2)
-Salary Remaining : 385 321 $
Ryan Hartman 4 200 000 $ (4)
-Salary Remaining : 308 257 $
Mario Ferraro 2 750 000 $ (4)
-Salary Remaining : 201 835 $
Jean-Gabriel Pageau 2 750 000 $ (2)
-Salary Remaining : 201 835 $
Brandon Hagel 2 500 000 $ (4)
-Salary Remaining : 183 486 $
Conor Garland 2 000 000 $ (2)
-Salary Remaining : 146 789 $
Casey Cizikas 1 500 000 $ (4)
-Salary Remaining : 110 092 $
Jeremy Swayman 1 200 000 $ (1)
-Salary Remaining : 88 073 $
Robert Bortuzzo 1 150 000 $ (2)
-Salary Remaining : 84 404 $
Alexander Romanov (Out of Payroll) 1 100 000 $ (1)
-Salary Remaining : 80 734 $
Jani Hakanpaa 1 000 000 $ (3)
-Salary Remaining : 73 394 $
Riley Stillman 950 000 $ (2)
-Salary Remaining : 69 725 $
Rudolfs Balcers 850 000 $ (2)
-Salary Remaining : 62 385 $
Logan O'Connor 800 000 $ (2)
-Salary Remaining : 58 716 $
Michael Bunting 700 000 $ (2)
-Salary Remaining : 51 376 $
Total Pro Players22
Salary Commitment
Year 44 : 82 950 000 $
Year 45 : 74 400 000 $
Year 46 : 43 450 000 $
Year 47 : 42 450 000 $
Salary Average Commitment
Year 44 : 82 950 000 $
Year 45 : 74 400 000 $
Year 46 : 43 450 000 $
Year 47 : 42 450 000 $
Salary Cap with 1 Way Contract
Year 44 : 82 950 000 $
Year 45 : 74 400 000 $
Year 46 : 43 450 000 $
Year 47 : 42 450 000 $

Farm Players Salaries

Jake DeBrusk 275 000 $ (4)
Salary Remaining : 15 421 $
Oskar Lindblom 150 000 $ (3)
Salary Remaining : 8 411 $
Kailer Yamamoto 140 000 $ (2)
Salary Remaining : 7 850 $
Morgan Frost 125 000 $ (2)
Salary Remaining : 7 009 $
Rasmus Asplund 125 000 $ (4)
Salary Remaining : 7 009 $
Jay Beagle 125 000 $ (3)
Salary Remaining : 7 009 $
Josh Archibald 120 000 $ (1)
Salary Remaining : 6 729 $
Nils Hoglander 120 000 $ (1)
Salary Remaining : 6 729 $
Jack Studnicka 100 000 $ (2)
Salary Remaining : 5 607 $
Jordan Spence 100 000 $ (5)
Salary Remaining : 5 607 $
Aliaksei Protas 95 000 $ (5)
Salary Remaining : 5 327 $
Dylan Samberg 95 000 $ (5)
Salary Remaining : 5 327 $
Jordan Harris 95 000 $ (5)
Salary Remaining : 5 327 $
Chris Wideman 95 000 $ (1)
Salary Remaining : 5 327 $
Kevin Connauton 80 000 $ (3)
Salary Remaining : 4 486 $
Josh Mahura 80 000 $ (2)
Salary Remaining : 4 486 $
Nikita Okhotyuk 80 000 $ (5)
Salary Remaining : 4 486 $
Declan Chisholm 80 000 $ (5)
Salary Remaining : 4 486 $
Samuel Fagemo 80 000 $ (5)
Salary Remaining : 4 486 $
Matt Irwin 80 000 $ (4)
Salary Remaining : 4 486 $
Joey Keane 80 000 $ (4)
Salary Remaining : 4 486 $
Ben Gleason 80 000 $ (2)
Salary Remaining : 4 486 $
Ryan MacInnis 80 000 $ (4)
Salary Remaining : 4 486 $
Troy Stecher 80 000 $ (4)
Salary Remaining : 4 486 $
Joey Anderson 80 000 $ (2)
Salary Remaining : 4 486 $
Brinson Pasichnuk 70 000 $ (1)
Salary Remaining : 3 925 $
Jeffrey Viel 70 000 $ (1)
Salary Remaining : 3 925 $
Harri Sateri 70 000 $ (2)
Salary Remaining : 3 925 $
Total Farm Players28
Salary Commitment
Year 44 : 2 850 000 $
Year 45 : 2 375 000 $
Year 46 : 1 700 000 $
Year 47 : 1 345 000 $
Salary Average Commitment
Year 44 : 2 575 000 $
Year 45 : 2 100 000 $
Year 46 : 1 425 000 $
Year 47 : 1 070 000 $

Quebec Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Vidéotron
Level 1: 7000 - 100 $ - 6 524 - 93,20%
Level 2: 6000 - 70 $ - 5 503 - 91,71%
Level 3: 3000 - 60 $ - 1 825 - 60,82%
Level 4: 5000 - 30 $ - 4 619 - 92,37%
Luxury : 2000 - 210 $ - 1 432 - 71,62%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 50 $ - 1 473 - 73,65%
Farm Level 2: 1000 - 25 $ - 657 - 65,74%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %19 903 - 86,53%
Average Income per Game1 903 761 $
Year to Date Revenue74 246 664 $
Farm
Home Games Left2
Average Attendance - %2 130 - 71,01%
Average Income per Game108 100 $
Year to Date Revenue4 215 900 $

Expense

Pro Players Total Salaries80 200 000 $
Farm Players Total Salaries5 780 000 $
Coaches Total Salaries7 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses72 288 085 $
Farm Year To Date Expenses7 539 427 $
Pro Salary Cap To Date64 567 902 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 807 521 $
Farm Estimated Season Revenue216 200 $
Pro Remaining Season Days8
Pro Expenses Per Days786 239 $
Pro Estimated Expenses6 289 912 $
Farm Remaining Season Days6
Farm Expenses Per Days72 710 $
Farm Estimated Expenses436 260 $
Estimated Season Expenses6 726 172 $
Season Salary Cap80 200 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $2 800 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 28 200 000 $
Current Bank Account68 366 455 $
Projected Bank Account65 664 004 $

Pro Players Salaries

William Nylander 7 000 000 $ (1)
-Salary Remaining : 513 761 $
Zach Werenski 7 000 000 $ (3)
-Salary Remaining : 513 761 $
Drew Doughty 6 500 000 $ (1)
-Salary Remaining : 477 064 $
Brayden Schenn 6 300 000 $ (3)
-Salary Remaining : 462 385 $
Tom Wilson 5 750 000 $ (2)
-Salary Remaining : 422 018 $
Cam Fowler 5 250 000 $ (4)
-Salary Remaining : 385 321 $
Brock Boeser 5 000 000 $ (2)
-Salary Remaining : 366 972 $
Kyle Palmieri 4 850 000 $ (1)
-Salary Remaining : 355 963 $
Connor Murphy 4 000 000 $ (3)
-Salary Remaining : 293 578 $
Cam Talbot 4 000 000 $ (5)
-Salary Remaining : 293 578 $
Brandon Carlo 3 200 000 $ (1)
-Salary Remaining : 234 862 $
Derek Grant 3 000 000 $ (4)
-Salary Remaining : 220 183 $
Lars Eller 2 750 000 $ (5)
-Salary Remaining : 201 835 $
Marc-Edouard Vlasic 2 600 000 $ (3)
-Salary Remaining : 190 826 $
Antti Raanta 2 500 000 $ (2)
-Salary Remaining : 183 486 $
Mark Pysyk 2 000 000 $ (4)
-Salary Remaining : 146 789 $
Jordan Kyrou 1 900 000 $ (2)
-Salary Remaining : 139 450 $
Noel Acciari 1 750 000 $ (1)
-Salary Remaining : 128 440 $
Milan Lucic 1 250 000 $ (3)
-Salary Remaining : 91 743 $
Matthew Boldy 1 200 000 $ (5)
-Salary Remaining : 88 073 $
Anton Lundell 1 200 000 $ (5)
-Salary Remaining : 88 073 $
Pius Suter 1 200 000 $ (1)
-Salary Remaining : 88 073 $
Total Pro Players22
Salary Commitment
Year 44 : 80 200 000 $
Year 45 : 55 700 000 $
Year 46 : 40 550 000 $
Year 47 : 19 400 000 $
Salary Average Commitment
Year 44 : 78 800 000 $
Year 45 : 54 300 000 $
Year 46 : 39 150 000 $
Year 47 : 18 000 000 $
Salary Cap with 1 Way Contract
Year 44 : 80 200 000 $
Year 45 : 55 700 000 $
Year 46 : 40 550 000 $
Year 47 : 19 400 000 $

Farm Players Salaries

Nathan Lawson 900 000 $ (1)
Salary Remaining : 50 467 $
Mark Alt 900 000 $ (1)
Salary Remaining : 50 467 $
Louis Domingue 800 000 $ (1)
Salary Remaining : 44 860 $
Ryan Reaves 500 000 $ (4)
Salary Remaining : 28 037 $
Samuel Girard 475 000 $ (4)
Salary Remaining : 26 636 $
Antoine Roussel 300 000 $ (1)
Salary Remaining : 16 822 $
Cole Smith 150 000 $ (3)
Salary Remaining : 8 411 $
Seth Jarvis 120 000 $ (5)
Salary Remaining : 6 729 $
Lassi Thomson 110 000 $ (5)
Salary Remaining : 6 168 $
Adam McQuaid 100 000 $ (2)
Salary Remaining : 5 607 $
Brad Richardson 95 000 $ (2)
Salary Remaining : 5 327 $
Wayne Simmonds 95 000 $ (2)
Salary Remaining : 5 327 $
Alex Belzile 90 000 $ (3)
Salary Remaining : 5 047 $
Mike Hardman 90 000 $ (1)
Salary Remaining : 5 047 $
Egor Sokolov 85 000 $ (5)
Salary Remaining : 4 766 $
Santeri Hatakka 80 000 $ (5)
Salary Remaining : 4 486 $
Anton Lindholm 80 000 $ (4)
Salary Remaining : 4 486 $
Christopher Gibson 80 000 $ (3)
Salary Remaining : 4 486 $
Egor Korshkov 80 000 $ (4)
Salary Remaining : 4 486 $
Carsen Twarynski 80 000 $ (4)
Salary Remaining : 4 486 $
Cole Schwindt 75 000 $ (5)
Salary Remaining : 4 206 $
Tyler Bunz 75 000 $ (2)
Salary Remaining : 4 206 $
Maksim Sushko 70 000 $ (1)
Salary Remaining : 3 925 $
Tyler Wotherspoon 70 000 $ (2)
Salary Remaining : 3 925 $
Reese Johnson 70 000 $ (1)
Salary Remaining : 3 925 $
Justin Richards 70 000 $ (1)
Salary Remaining : 3 925 $
Joey Daccord 70 000 $ (2)
Salary Remaining : 3 925 $
Brandon Gormley 70 000 $ (2)
Salary Remaining : 3 925 $
Total Farm Players28
Salary Commitment
Year 44 : 5 780 000 $
Year 45 : 2 580 000 $
Year 46 : 2 005 000 $
Year 47 : 1 685 000 $
Salary Average Commitment
Year 44 : 5 560 000 $
Year 45 : 2 360 000 $
Year 46 : 1 785 000 $
Year 47 : 1 465 000 $

Regina Pats



Arena Capacity - Ticket Price
Attendance - %

Arena NameVodka Center
Level 1: 7000 - 140 $ - 4 493 - 64,19%
Level 2: 6000 - 90 $ - 3 859 - 64,32%
Level 3: 3000 - 50 $ - 2 202 - 73,39%
Level 4: 5000 - 40 $ - 3 110 - 62,20%
Luxury : 2000 - 220 $ - 1 355 - 67,77%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 985 - 99,24%
Farm Level 2: 1000 - 15 $ - 997 - 99,69%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %15 020 - 65,30%
Average Income per Game1 810 898 $
Year to Date Revenue70 625 004 $
Farm
Home Games Left2
Average Attendance - %2 982 - 99,39%
Average Income per Game101 307 $
Year to Date Revenue3 950 976 $

Expense

Pro Players Total Salaries76 150 000 $
Farm Players Total Salaries2 755 000 $
Coaches Total Salaries8 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses78 061 473 $
Farm Year To Date Expenses3 077 292 $
Pro Salary Cap To Date69 794 507 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 621 795 $
Farm Estimated Season Revenue202 614 $
Pro Remaining Season Days8
Pro Expenses Per Days772 018 $
Pro Estimated Expenses6 176 144 $
Farm Remaining Season Days6
Farm Expenses Per Days30 421 $
Farm Estimated Expenses182 526 $
Estimated Season Expenses6 358 670 $
Season Salary Cap72 800 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $10 200 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 20 800 000 $
Current Bank Account81 911 322 $
Projected Bank Account79 377 061 $

Pro Players Salaries

Alex DeBrincat 7 250 000 $ (4)
-Salary Remaining : 532 110 $
Seth Jones 6 250 000 $ (2)
-Salary Remaining : 458 716 $
Jaccob Slavin 5 750 000 $ (4)
-Salary Remaining : 422 018 $
Andrew Copp 5 200 000 $ (4)
-Salary Remaining : 381 651 $
Anders Lee 5 000 000 $ (2)
-Salary Remaining : 366 972 $
Mikhail Sergachev 5 000 000 $ (3)
-Salary Remaining : 366 972 $
Roope Hintz 4 750 000 $ (1)
-Salary Remaining : 348 624 $
Nick Schmaltz 4 750 000 $ (1)
-Salary Remaining : 348 624 $
Robert Thomas 4 500 000 $ (3)
-Salary Remaining : 330 275 $
Miro Heiskanen 4 500 000 $ (1)
-Salary Remaining : 330 275 $
Sam Bennett 4 000 000 $ (2)
-Salary Remaining : 293 578 $
Elvis Merzlikins 3 500 000 $ (4)
-Salary Remaining : 256 881 $
Jakub Vrana (Out of Payroll) 3 350 000 $ (1)
-Salary Remaining : 245 872 $
Alex Formenton 2 000 000 $ (4)
-Salary Remaining : 146 789 $
Erik Cernak 2 000 000 $ (2)
-Salary Remaining : 146 789 $
Anton Forsberg 2 000 000 $ (4)
-Salary Remaining : 146 789 $
Ondrej Kase 1 500 000 $ (3)
-Salary Remaining : 110 092 $
Teddy Blueger 1 250 000 $ (2)
-Salary Remaining : 91 743 $
Gustav Forsling 1 200 000 $ (3)
-Salary Remaining : 88 073 $
Cole Caufield 1 200 000 $ (1)
-Salary Remaining : 88 073 $
Kirill Kaprizov 1 200 000 $ (1)
-Salary Remaining : 88 073 $
Total Pro Players21
Salary Commitment
Year 44 : 76 150 000 $
Year 45 : 56 400 000 $
Year 46 : 37 900 000 $
Year 47 : 25 700 000 $
Salary Average Commitment
Year 44 : 76 150 000 $
Year 45 : 56 400 000 $
Year 46 : 37 900 000 $
Year 47 : 25 700 000 $
Salary Cap with 1 Way Contract
Year 44 : 76 150 000 $
Year 45 : 56 400 000 $
Year 46 : 37 900 000 $
Year 47 : 25 700 000 $

Farm Players Salaries

Daniel Sprong 200 000 $ (3)
Salary Remaining : 11 215 $
Ryan Donato 180 000 $ (4)
Salary Remaining : 10 093 $
Justin Schultz 165 000 $ (5)
Salary Remaining : 9 252 $
Mikey Anderson 125 000 $ (4)
Salary Remaining : 7 009 $
Arttu Ruotsalainen 120 000 $ (1)
Salary Remaining : 6 729 $
Karel Vejmelka 120 000 $ (5)
Salary Remaining : 6 729 $
Axel Jonsson-Fjallby 100 000 $ (5)
Salary Remaining : 5 607 $
Alex Newhook 100 000 $ (1)
Salary Remaining : 5 607 $
Rasmus Kupari 100 000 $ (1)
Salary Remaining : 5 607 $
Jonathan Dahlen 100 000 $ (5)
Salary Remaining : 5 607 $
Nicholas Abruzzese 100 000 $ (5)
Salary Remaining : 5 607 $
Sampo Ranta 90 000 $ (5)
Salary Remaining : 5 047 $
Ivan Prosvetov 90 000 $ (1)
Salary Remaining : 5 047 $
Jacob Bernard-Docker 90 000 $ (1)
Salary Remaining : 5 047 $
Blake Lizotte 90 000 $ (2)
Salary Remaining : 5 047 $
Victor Soderstrom 90 000 $ (1)
Salary Remaining : 5 047 $
Magnus Hellberg 75 000 $ (3)
Salary Remaining : 4 206 $
Brayden Tracey 70 000 $ (5)
Salary Remaining : 3 925 $
Josiah Slavin 70 000 $ (5)
Salary Remaining : 3 925 $
Lucas Johansen 70 000 $ (5)
Salary Remaining : 3 925 $
Mattias Norlinder 70 000 $ (5)
Salary Remaining : 3 925 $
Brandon Gignac 70 000 $ (2)
Salary Remaining : 3 925 $
Dennis Cholowski 70 000 $ (2)
Salary Remaining : 3 925 $
Timothy Gettinger 70 000 $ (2)
Salary Remaining : 3 925 $
Vitaly Abramov 70 000 $ (2)
Salary Remaining : 3 925 $
Cale Fleury 70 000 $ (4)
Salary Remaining : 3 925 $
Lukas Vejdemo 70 000 $ (4)
Salary Remaining : 3 925 $
Givani Smith 70 000 $ (4)
Salary Remaining : 3 925 $
Daniil Tarasov 50 000 $ (1)
Salary Remaining : 2 804 $
Total Farm Players29
Salary Commitment
Year 44 : 2 755 000 $
Year 45 : 2 115 000 $
Year 46 : 1 745 000 $
Year 47 : 1 470 000 $
Salary Average Commitment
Year 44 : 2 415 000 $
Year 45 : 1 775 000 $
Year 46 : 1 405 000 $
Year 47 : 1 130 000 $

San Jose Rhinos



Arena Capacity - Ticket Price
Attendance - %

Arena NameSan Jose Arena
Level 1: 7000 - 91 $ - 6 754 - 96,49%
Level 2: 6000 - 56 $ - 5 764 - 96,06%
Level 3: 3000 - 35 $ - 2 880 - 96,01%
Level 4: 5000 - 19 $ - 4 938 - 98,76%
Luxury : 2000 - 181 $ - 1 761 - 88,05%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 993 - 99,64%
Farm Level 2: 1000 - 15 $ - 998 - 99,78%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %22 097 - 96,08%
Average Income per Game1 740 933 $
Year to Date Revenue69 637 331 $
Farm
Home Games Left1
Average Attendance - %2 990 - 99,68%
Average Income per Game101 654 $
Year to Date Revenue4 066 158 $

Expense

Pro Players Total Salaries82 000 000 $
Farm Players Total Salaries2 395 000 $
Coaches Total Salaries12 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses84 301 796 $
Farm Year To Date Expenses5 081 386 $
Pro Salary Cap To Date75 641 327 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue1 740 933 $
Farm Estimated Season Revenue101 654 $
Pro Remaining Season Days8
Pro Expenses Per Days834 862 $
Pro Estimated Expenses6 678 896 $
Farm Remaining Season Days6
Farm Expenses Per Days50 421 $
Farm Estimated Expenses302 526 $
Estimated Season Expenses6 981 422 $
Season Salary Cap82 000 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $1 000 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 30 000 000 $
Current Bank Account7 881 817 $
Projected Bank Account2 742 982 $

Pro Players Salaries

Alex Ovechkin 10 000 000 $ (1)
-Salary Remaining : 733 945 $
Filip Forsberg 7 800 000 $ (5)
-Salary Remaining : 572 477 $
Chris Kreider 7 000 000 $ (5)
-Salary Remaining : 513 761 $
Charlie McAvoy 7 000 000 $ (4)
-Salary Remaining : 513 761 $
Nikolaj Ehlers 6 000 000 $ (5)
-Salary Remaining : 440 367 $
Jakob Chychrun 5 600 000 $ (3)
-Salary Remaining : 411 009 $
Zach Hyman 5 500 000 $ (3)
-Salary Remaining : 403 670 $
Darcy Kuemper 5 000 000 $ (4)
-Salary Remaining : 366 972 $
Alex Killorn 5 000 000 $ (4)
-Salary Remaining : 366 972 $
Brian Dumoulin 3 800 000 $ (3)
-Salary Remaining : 278 899 $
Kevin Shattenkirk 3 500 000 $ (4)
-Salary Remaining : 256 881 $
Joel Eriksson Ek 3 500 000 $ (3)
-Salary Remaining : 256 881 $
Tomas Nosek 2 000 000 $ (3)
-Salary Remaining : 146 789 $
Ryan Lindgren 2 000 000 $ (2)
-Salary Remaining : 146 789 $
Pierre-Edouard Bellemare 1 500 000 $ (2)
-Salary Remaining : 110 092 $
Zach Aston-Reese 1 500 000 $ (5)
-Salary Remaining : 110 092 $
Tyler Bozak 1 500 000 $ (4)
-Salary Remaining : 110 092 $
Ryan Lomberg 1 100 000 $ (4)
-Salary Remaining : 80 734 $
Logan Stanley 1 000 000 $ (1)
-Salary Remaining : 73 394 $
Erik Gudbranson 1 000 000 $ (2)
-Salary Remaining : 73 394 $
Spencer Martin 700 000 $ (1)
-Salary Remaining : 51 376 $
Total Pro Players21
Salary Commitment
Year 44 : 82 000 000 $
Year 45 : 70 300 000 $
Year 46 : 65 800 000 $
Year 47 : 45 400 000 $
Salary Average Commitment
Year 44 : 82 000 000 $
Year 45 : 70 300 000 $
Year 46 : 65 800 000 $
Year 47 : 45 400 000 $
Salary Cap with 1 Way Contract
Year 44 : 82 000 000 $
Year 45 : 70 300 000 $
Year 46 : 65 800 000 $
Year 47 : 45 400 000 $

Farm Players Salaries

Blake Comeau 150 000 $ (1)
Salary Remaining : 8 411 $
Mark Borowiecki 150 000 $ (4)
Salary Remaining : 8 411 $
Jordan Martinook 150 000 $ (4)
Salary Remaining : 8 411 $
Alex Lyon 110 000 $ (4)
Salary Remaining : 6 168 $
Calvin Thurkauf 100 000 $ (4)
Salary Remaining : 5 607 $
Jake Dotchin 100 000 $ (3)
Salary Remaining : 5 607 $
Jack Rodewald 100 000 $ (3)
Salary Remaining : 5 607 $
Curtis Valk 100 000 $ (1)
Salary Remaining : 5 607 $
Remi Elie 100 000 $ (3)
Salary Remaining : 5 607 $
Nathan Gerbe 90 000 $ (4)
Salary Remaining : 5 047 $
Anthony Greco 90 000 $ (3)
Salary Remaining : 5 047 $
Marcus Hogberg 90 000 $ (2)
Salary Remaining : 5 047 $
Zack Mitchell 90 000 $ (5)
Salary Remaining : 5 047 $
Victor Antipin 90 000 $ (2)
Salary Remaining : 5 047 $
Maxime Lagace 90 000 $ (5)
Salary Remaining : 5 047 $
Ty Rattie 80 000 $ (3)
Salary Remaining : 4 486 $
Gilles Senn 80 000 $ (1)
Salary Remaining : 4 486 $
Joel Persson 75 000 $ (3)
Salary Remaining : 4 206 $
Jean-Sebastien Dea 70 000 $ (1)
Salary Remaining : 3 925 $
Roman Will 70 000 $ (1)
Salary Remaining : 3 925 $
Mark McNeill 70 000 $ (1)
Salary Remaining : 3 925 $
Christoph Bertschy 70 000 $ (1)
Salary Remaining : 3 925 $
Andrey Pedan 70 000 $ (1)
Salary Remaining : 3 925 $
Jean-Francois Berube 70 000 $ (1)
Salary Remaining : 3 925 $
Mark Letestu 70 000 $ (1)
Salary Remaining : 3 925 $
Taylor Leier 70 000 $ (1)
Salary Remaining : 3 925 $
Total Farm Players26
Salary Commitment
Year 44 : 2 395 000 $
Year 45 : 1 505 000 $
Year 46 : 1 325 000 $
Year 47 : 780 000 $
Salary Average Commitment
Year 44 : 2 395 000 $
Year 45 : 1 505 000 $
Year 46 : 1 325 000 $
Year 47 : 780 000 $

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameSkank-A-Feller Center
Level 1: 7000 - 110 $ - 6 539 - 93,42%
Level 2: 6000 - 70 $ - 5 535 - 92,25%
Level 3: 3000 - 40 $ - 2 785 - 92,82%
Level 4: 5000 - 30 $ - 4 575 - 91,49%
Luxury : 2000 - 210 $ - 1 396 - 69,81%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 40 $ - 1 982 - 99,11%
Farm Level 2: 1000 - 20 $ - 810 - 81,04%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %20 830 - 90,57%
Average Income per Game1 978 353 $
Year to Date Revenue77 155 776 $
Farm
Home Games Left1
Average Attendance - %2 793 - 93,09%
Average Income per Game114 599 $
Year to Date Revenue4 583 976 $

Expense

Pro Players Total Salaries68 000 000 $
Farm Players Total Salaries2 790 000 $
Coaches Total Salaries6 750 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses61 397 696 $
Farm Year To Date Expenses3 442 202 $
Pro Salary Cap To Date55 127 072 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 956 706 $
Farm Estimated Season Revenue114 599 $
Pro Remaining Season Days8
Pro Expenses Per Days674 312 $
Pro Estimated Expenses5 394 496 $
Farm Remaining Season Days6
Farm Expenses Per Days37 757 $
Farm Estimated Expenses226 542 $
Estimated Season Expenses5 621 038 $
Season Salary Cap66 000 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $17 000 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 14 000 000 $
Current Bank Account110 734 715 $
Projected Bank Account109 184 982 $

Pro Players Salaries

Jack Eichel 10 000 000 $ (1)
-Salary Remaining : 733 945 $
Aaron Ekblad 7 500 000 $ (4)
-Salary Remaining : 550 459 $
Evgenii Dadonov 6 200 000 $ (2)
-Salary Remaining : 455 046 $
Shea Theodore 5 500 000 $ (1)
-Salary Remaining : 403 670 $
Jordan Binnington 5 000 000 $ (1)
-Salary Remaining : 366 972 $
Alex Goligoski 4 500 000 $ (4)
-Salary Remaining : 330 275 $
Nino Niederreiter 4 000 000 $ (4)
-Salary Remaining : 293 578 $
Joel Farabee 3 800 000 $ (3)
-Salary Remaining : 278 899 $
Denis Gurianov 2 500 000 $ (2)
-Salary Remaining : 183 486 $
Dante Fabbro 2 500 000 $ (5)
-Salary Remaining : 183 486 $
Luke Kunin 2 300 000 $ (5)
-Salary Remaining : 168 807 $
Dillon Dube (Out of Payroll) 2 000 000 $ (5)
-Salary Remaining : 146 789 $
Adin Hill 2 000 000 $ (5)
-Salary Remaining : 146 789 $
Filip Zadina 1 500 000 $ (2)
-Salary Remaining : 110 092 $
Sam Steel 1 500 000 $ (2)
-Salary Remaining : 110 092 $
Lucas Raymond 1 200 000 $ (5)
-Salary Remaining : 88 073 $
Alexis Lafreniere 1 200 000 $ (1)
-Salary Remaining : 88 073 $
Jeremy Lauzon 1 100 000 $ (2)
-Salary Remaining : 80 734 $
Bowen Byram 1 100 000 $ (1)
-Salary Remaining : 80 734 $
Kyle Capobianco 1 000 000 $ (5)
-Salary Remaining : 73 394 $
Jaret Anderson-Dolan 800 000 $ (2)
-Salary Remaining : 58 716 $
Tyce Thompson 800 000 $ (1)
-Salary Remaining : 58 716 $
Total Pro Players22
Salary Commitment
Year 44 : 68 000 000 $
Year 45 : 44 400 000 $
Year 46 : 30 800 000 $
Year 47 : 27 000 000 $
Salary Average Commitment
Year 44 : 67 300 000 $
Year 45 : 43 700 000 $
Year 46 : 30 100 000 $
Year 47 : 26 300 000 $
Salary Cap with 1 Way Contract
Year 44 : 68 000 000 $
Year 45 : 44 400 000 $
Year 46 : 30 800 000 $
Year 47 : 27 000 000 $

Farm Players Salaries

Matiss Kivlenieks 450 000 $ (1)
Salary Remaining : 25 234 $
Kasimir Kaskisuo 400 000 $ (1)
Salary Remaining : 22 430 $
Juuso Valimaki 100 000 $ (3)
Salary Remaining : 5 607 $
Pyotr Kochetkov 95 000 $ (5)
Salary Remaining : 5 327 $
Ryan Merkley 95 000 $ (5)
Salary Remaining : 5 327 $
Cody Glass 85 000 $ (1)
Salary Remaining : 4 766 $
Alex Barre-Boulet 85 000 $ (1)
Salary Remaining : 4 766 $
Lukas Reichel 85 000 $ (5)
Salary Remaining : 4 766 $
Aleksi Heponiemi 80 000 $ (1)
Salary Remaining : 4 486 $
Alex Turcotte 80 000 $ (5)
Salary Remaining : 4 486 $
Mason Shaw 80 000 $ (5)
Salary Remaining : 4 486 $
Nicolas Beaudin 75 000 $ (4)
Salary Remaining : 4 206 $
Gabriel Fortier 75 000 $ (5)
Salary Remaining : 4 206 $
Riley Tufte 75 000 $ (5)
Salary Remaining : 4 206 $
Dominik Uher 75 000 $ (1)
Salary Remaining : 4 206 $
Shane Prince 75 000 $ (1)
Salary Remaining : 4 206 $
Chris Bigras 75 000 $ (1)
Salary Remaining : 4 206 $
Connor Brickley 75 000 $ (1)
Salary Remaining : 4 206 $
Connor Carrick 70 000 $ (5)
Salary Remaining : 3 925 $
Joel Kellman 70 000 $ (5)
Salary Remaining : 3 925 $
CJ Suess 70 000 $ (4)
Salary Remaining : 3 925 $
Zane McIntyre 70 000 $ (2)
Salary Remaining : 3 925 $
Calen Addison 70 000 $ (1)
Salary Remaining : 3 925 $
Cameron Gaunce 70 000 $ (2)
Salary Remaining : 3 925 $
Nick Sorensen 70 000 $ (2)
Salary Remaining : 3 925 $
Luke Johnson 70 000 $ (5)
Salary Remaining : 3 925 $
Cameron Hughes 70 000 $ (4)
Salary Remaining : 3 925 $
Total Farm Players27
Salary Commitment
Year 44 : 2 790 000 $
Year 45 : 1 320 000 $
Year 46 : 1 110 000 $
Year 47 : 1 010 000 $
Salary Average Commitment
Year 44 : 2 555 000 $
Year 45 : 1 085 000 $
Year 46 : 875 000 $
Year 47 : 775 000 $

St-Johns Desperados



Arena Capacity - Ticket Price
Attendance - %

Arena NameNewfie Center
Level 1: 7000 - 95 $ - 6 673 - 95,32%
Level 2: 6000 - 57 $ - 5 667 - 94,46%
Level 3: 3000 - 32 $ - 2 940 - 98,01%
Level 4: 5000 - 20 $ - 4 890 - 97,81%
Luxury : 2000 - 190 $ - 1 739 - 86,95%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 997 - 99,84%
Farm Level 2: 1000 - 15 $ - 995 - 99,50%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %21 910 - 95,26%
Average Income per Game1 775 106 $
Year to Date Revenue69 229 123 $
Farm
Home Games Left2
Average Attendance - %2 992 - 99,72%
Average Income per Game101 773 $
Year to Date Revenue3 969 132 $

Expense

Pro Players Total Salaries82 725 000 $
Farm Players Total Salaries3 362 000 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses80 313 533 $
Farm Year To Date Expenses4 131 838 $
Pro Salary Cap To Date75 595 649 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 550 211 $
Farm Estimated Season Revenue203 545 $
Pro Remaining Season Days8
Pro Expenses Per Days800 229 $
Pro Estimated Expenses6 401 832 $
Farm Remaining Season Days6
Farm Expenses Per Days40 766 $
Farm Estimated Expenses244 596 $
Estimated Season Expenses6 646 428 $
Season Salary Cap82 725 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $275 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 30 725 000 $
Current Bank Account77 823 228 $
Projected Bank Account74 930 556 $

Pro Players Salaries

John Tavares 9 000 000 $ (2)
-Salary Remaining : 660 550 $
Victor Hedman 9 000 000 $ (1)
-Salary Remaining : 660 550 $
Andrei Svechnikov 7 750 000 $ (5)
-Salary Remaining : 568 807 $
Patrik Laine 7 500 000 $ (5)
-Salary Remaining : 550 459 $
Matt Duchene 5 500 000 $ (2)
-Salary Remaining : 403 670 $
Robin Lehner 5 000 000 $ (4)
-Salary Remaining : 366 972 $
Andre Burakovsky 4 900 000 $ (4)
-Salary Remaining : 359 633 $
Carter Verhaeghe 4 500 000 $ (2)
-Salary Remaining : 330 275 $
Connor Brown 4 500 000 $ (1)
-Salary Remaining : 330 275 $
Filip Hronek 4 000 000 $ (2)
-Salary Remaining : 293 578 $
T.J. Brodie 3 800 000 $ (2)
-Salary Remaining : 278 899 $
Travis Sanheim 3 500 000 $ (3)
-Salary Remaining : 256 881 $
Derek Forbort 2 750 000 $ (1)
-Salary Remaining : 201 835 $
Brett Howden 2 000 000 $ (2)
-Salary Remaining : 146 789 $
Jake McCabe 2 000 000 $ (5)
-Salary Remaining : 146 789 $
Jake Oettinger 1 200 000 $ (1)
-Salary Remaining : 88 073 $
Adam Erne 1 150 000 $ (2)
-Salary Remaining : 84 404 $
Dylan Cozens 1 000 000 $ (1)
-Salary Remaining : 73 394 $
Adam Ruzicka 800 000 $ (1)
-Salary Remaining : 58 716 $
Patrick Brown 750 000 $ (4)
-Salary Remaining : 55 046 $
Jacob Middleton 725 000 $ (2)
-Salary Remaining : 53 211 $
Michael Kapla 700 000 $ (2)
-Salary Remaining : 51 376 $
Travis Boyd 700 000 $ (3)
-Salary Remaining : 51 376 $
Total Pro Players23
Salary Commitment
Year 44 : 82 725 000 $
Year 45 : 63 475 000 $
Year 46 : 32 100 000 $
Year 47 : 27 900 000 $
Salary Average Commitment
Year 44 : 82 725 000 $
Year 45 : 63 475 000 $
Year 46 : 32 100 000 $
Year 47 : 27 900 000 $
Salary Cap with 1 Way Contract
Year 44 : 82 725 000 $
Year 45 : 63 475 000 $
Year 46 : 32 100 000 $
Year 47 : 27 900 000 $

Farm Players Salaries

Sean Monahan 637 500 $ (3)
Salary Remaining : 35 748 $
Eetu Luostarinen 250 000 $ (4)
Salary Remaining : 14 019 $
Casey Mittelstadt 225 000 $ (4)
Salary Remaining : 12 617 $
Adam Boqvist 180 000 $ (2)
Salary Remaining : 10 093 $
Max Jones 175 000 $ (2)
Salary Remaining : 9 813 $
Oliver Wahlstrom 140 000 $ (2)
Salary Remaining : 7 850 $
Wade Allison 110 000 $ (1)
Salary Remaining : 6 168 $
Philip Broberg 100 000 $ (5)
Salary Remaining : 5 607 $
Paul Ladue 100 000 $ (1)
Salary Remaining : 5 607 $
Jacob Peterson 100 000 $ (5)
Salary Remaining : 5 607 $
Kyle Clifford 100 000 $ (4)
Salary Remaining : 5 607 $
Jonas Rondbjerg 95 000 $ (5)
Salary Remaining : 5 327 $
Jakub Galvas 87 000 $ (5)
Salary Remaining : 4 879 $
Adam Raska 85 000 $ (5)
Salary Remaining : 4 766 $
Jack Rathbone 85 000 $ (1)
Salary Remaining : 4 766 $
Drake Caggiula 80 000 $ (3)
Salary Remaining : 4 486 $
Jan Jenik 80 000 $ (1)
Salary Remaining : 4 486 $
Anton Blidh 75 000 $ (3)
Salary Remaining : 4 206 $
Sean Malone 75 000 $ (3)
Salary Remaining : 4 206 $
Dakota Joshua 75 000 $ (1)
Salary Remaining : 4 206 $
Noah Juulsen 75 000 $ (4)
Salary Remaining : 4 206 $
Austin Poganski 75 000 $ (4)
Salary Remaining : 4 206 $
Dylan Ferguson 75 000 $ (4)
Salary Remaining : 4 206 $
Matthew Highmore 72 500 $ (4)
Salary Remaining : 4 065 $
Emile Poirier 70 000 $ (2)
Salary Remaining : 3 925 $
Ben Thomas 70 000 $ (1)
Salary Remaining : 3 925 $
Dmytro Timashov 70 000 $ (4)
Salary Remaining : 3 925 $
Total Farm Players27
Salary Commitment
Year 44 : 3 362 000 $
Year 45 : 2 842 000 $
Year 46 : 2 277 000 $
Year 47 : 1 409 500 $
Salary Average Commitment
Year 44 : 3 145 000 $
Year 45 : 2 625 000 $
Year 46 : 2 060 000 $
Year 47 : 1 192 500 $

St-Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 7000 - 90 $ - 6 601 - 94,30%
Level 2: 6000 - 60 $ - 5 722 - 95,37%
Level 3: 3000 - 35 $ - 2 854 - 95,12%
Level 4: 5000 - 25 $ - 4 774 - 95,47%
Luxury : 2000 - 190 $ - 1 724 - 86,22%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 990 - 99,52%
Farm Level 2: 1000 - 15 $ - 998 - 99,80%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %21 674 - 94,24%
Average Income per Game1 781 101 $
Year to Date Revenue69 462 942 $
Farm
Home Games Left1
Average Attendance - %2 988 - 99,61%
Average Income per Game101 561 $
Year to Date Revenue4 062 456 $

Expense

Pro Players Total Salaries74 601 000 $
Farm Players Total Salaries2 037 800 $
Coaches Total Salaries5 950 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses74 259 674 $
Farm Year To Date Expenses2 913 538 $
Pro Salary Cap To Date67 462 410 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 562 202 $
Farm Estimated Season Revenue101 561 $
Pro Remaining Season Days8
Pro Expenses Per Days731 661 $
Pro Estimated Expenses5 853 288 $
Farm Remaining Season Days6
Farm Expenses Per Days26 521 $
Farm Estimated Expenses159 126 $
Estimated Season Expenses6 012 414 $
Season Salary Cap74 601 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $8 399 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 22 601 000 $
Current Bank Account40 707 296 $
Projected Bank Account38 358 645 $

Pro Players Salaries

Nathan MacKinnon 11 500 000 $ (1)
-Salary Remaining : 844 037 $
Auston Matthews 10 500 000 $ (3)
-Salary Remaining : 770 642 $
Neal Pionk 6 000 000 $ (1)
-Salary Remaining : 440 367 $
Juuse Saros 5 700 000 $ (5)
-Salary Remaining : 418 349 $
Esa Lindell 5 600 000 $ (5)
-Salary Remaining : 411 009 $
Bo Horvat 5 500 000 $ (2)
-Salary Remaining : 403 670 $
Ivan Provorov 5 500 000 $ (1)
-Salary Remaining : 403 670 $
Timo Meier 5 150 000 $ (3)
-Salary Remaining : 377 982 $
Rasmus Ristolainen 4 700 000 $ (4)
-Salary Remaining : 344 954 $
Scott Laughton 2 500 000 $ (4)
-Salary Remaining : 183 486 $
Alexander Wennberg 2 000 000 $ (3)
-Salary Remaining : 146 789 $
Jason Dickinson 1 200 000 $ (1)
-Salary Remaining : 88 073 $
Josh Brown 1 200 000 $ (1)
-Salary Remaining : 88 073 $
William Carrier 1 200 000 $ (5)
-Salary Remaining : 88 073 $
Laurent Brossoit 1 000 000 $ (3)
-Salary Remaining : 73 394 $
Connor Clifton (Out of Payroll) 1 000 000 $ (2)
-Salary Remaining : 73 394 $
Grant Hutton 951 000 $ (5)
-Salary Remaining : 69 798 $
Clark Bishop 800 000 $ (1)
-Salary Remaining : 58 716 $
John Hayden 750 000 $ (3)
-Salary Remaining : 55 046 $
Justin Dowling 750 000 $ (4)
-Salary Remaining : 55 046 $
Brendan Gaunce 700 000 $ (3)
-Salary Remaining : 51 376 $
Eric Gelinas 700 000 $ (2)
-Salary Remaining : 51 376 $
Gabriel Dumont 700 000 $ (1)
-Salary Remaining : 51 376 $
Total Pro Players23
Salary Commitment
Year 44 : 75 601 000 $
Year 45 : 48 701 000 $
Year 46 : 41 501 000 $
Year 47 : 21 401 000 $
Salary Average Commitment
Year 44 : 75 150 000 $
Year 45 : 48 250 000 $
Year 46 : 41 050 000 $
Year 47 : 20 950 000 $
Salary Cap with 1 Way Contract
Year 44 : 75 601 000 $
Year 45 : 48 701 000 $
Year 46 : 41 501 000 $
Year 47 : 21 401 000 $

Farm Players Salaries

Carl Grundstrom 150 000 $ (2)
Salary Remaining : 8 411 $
Jeff Malott 133 300 $ (5)
Salary Remaining : 7 475 $
Hayden Hodgson 133 300 $ (5)
Salary Remaining : 7 475 $
Shane Gersich 111 100 $ (5)
Salary Remaining : 6 230 $
Conor Timmins 100 000 $ (1)
Salary Remaining : 5 607 $
Carson Meyer 95 100 $ (5)
Salary Remaining : 5 333 $
Devan Dubnyk 90 000 $ (3)
Salary Remaining : 5 047 $
Curtis McElhinney 90 000 $ (1)
Salary Remaining : 5 047 $
Steven Lorentz 90 000 $ (1)
Salary Remaining : 5 047 $
Fredrik Handemark 85 000 $ (3)
Salary Remaining : 4 766 $
Nick Caamano 80 000 $ (1)
Salary Remaining : 4 486 $
Egor Zamula 80 000 $ (1)
Salary Remaining : 4 486 $
Riley Damiani 80 000 $ (4)
Salary Remaining : 4 486 $
Matt O'Connor 75 000 $ (3)
Salary Remaining : 4 206 $
Aaron Ness 75 000 $ (3)
Salary Remaining : 4 206 $
Marek Mazanec 75 000 $ (3)
Salary Remaining : 4 206 $
Henrik Haapala 75 000 $ (3)
Salary Remaining : 4 206 $
John Quenneville 70 000 $ (2)
Salary Remaining : 3 925 $
Morgan Klimchuk 70 000 $ (2)
Salary Remaining : 3 925 $
Louie Belpedio 70 000 $ (3)
Salary Remaining : 3 925 $
Joni Ortio 70 000 $ (3)
Salary Remaining : 3 925 $
David Kase 70 000 $ (2)
Salary Remaining : 3 925 $
Hunter Drew 70 000 $ (4)
Salary Remaining : 3 925 $
Total Farm Players23
Salary Commitment
Year 44 : 2 037 800 $
Year 45 : 1 597 800 $
Year 46 : 1 237 800 $
Year 47 : 622 800 $
Salary Average Commitment
Year 44 : 1 655 000 $
Year 45 : 1 215 000 $
Year 46 : 915 000 $
Year 47 : 300 000 $

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameEagle Palace
Level 1: 6500 - 200 $ - 3 166 - 48,70%
Level 2: 5500 - 100 $ - 3 463 - 62,97%
Level 3: 3000 - 75 $ - 1 497 - 49,90%
Level 4: 5000 - 50 $ - 2 483 - 49,66%
Luxury : 1500 - 300 $ - 983 - 65,55%
Total Capacity :21500
Farm
Farm Level 1: 2000 - 50 $ - 1 484 - 74,22%
Farm Level 2: 1000 - 25 $ - 653 - 65,28%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %11 592 - 53,92%
Average Income per Game1 813 051 $
Year to Date Revenue70 708 980 $
Farm
Home Games Left1
Average Attendance - %2 137 - 71,24%
Average Income per Game108 644 $
Year to Date Revenue4 345 740 $

Expense

Pro Players Total Salaries54 050 000 $
Farm Players Total Salaries2 905 000 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses54 495 871 $
Farm Year To Date Expenses3 339 158 $
Pro Salary Cap To Date49 927 068 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 626 102 $
Farm Estimated Season Revenue108 644 $
Pro Remaining Season Days8
Pro Expenses Per Days537 156 $
Pro Estimated Expenses4 297 248 $
Farm Remaining Season Days6
Farm Expenses Per Days36 495 $
Farm Estimated Expenses218 970 $
Estimated Season Expenses4 516 218 $
Season Salary Cap52 050 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $30 950 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 50 000 $
Current Bank Account48 852 379 $
Projected Bank Account48 070 907 $

Pro Players Salaries

Jakob Silfverberg 5 000 000 $ (1)
-Salary Remaining : 366 972 $
Ryan Strome 5 000 000 $ (2)
-Salary Remaining : 366 972 $
Kevin Hayes 4 000 000 $ (4)
-Salary Remaining : 293 578 $
Alex Nedeljkovic 3 800 000 $ (3)
-Salary Remaining : 278 899 $
Victor Olofsson 3 750 000 $ (2)
-Salary Remaining : 275 229 $
Carter Hart 3 500 000 $ (2)
-Salary Remaining : 256 881 $
Olli Maatta 3 000 000 $ (4)
-Salary Remaining : 220 183 $
Jake Virtanen 2 800 000 $ (1)
-Salary Remaining : 205 505 $
Patrik Nemeth 2 500 000 $ (1)
-Salary Remaining : 183 486 $
Kevin Labanc 2 500 000 $ (3)
-Salary Remaining : 183 486 $
Chris Tierney 2 200 000 $ (4)
-Salary Remaining : 161 468 $
Casey DeSmith (Out of Payroll) 2 000 000 $ (5)
-Salary Remaining : 146 789 $
Jake Bean 1 800 000 $ (4)
-Salary Remaining : 132 110 $
Warren Foegele 1 750 000 $ (1)
-Salary Remaining : 128 440 $
Conor Sheary 1 500 000 $ (1)
-Salary Remaining : 110 092 $
Keegan Kolesar 1 500 000 $ (4)
-Salary Remaining : 110 092 $
Dmitry Kulikov 1 300 000 $ (2)
-Salary Remaining : 95 413 $
Jimmy Vesey 1 000 000 $ (2)
-Salary Remaining : 73 394 $
Richard Panik 950 000 $ (3)
-Salary Remaining : 69 725 $
Andy Greene 950 000 $ (3)
-Salary Remaining : 69 725 $
Dysin Mayo 950 000 $ (5)
-Salary Remaining : 69 725 $
Juho Lammikko 800 000 $ (2)
-Salary Remaining : 58 716 $
Frederic Allard 800 000 $ (1)
-Salary Remaining : 58 716 $
Austin Czarnik 700 000 $ (2)
-Salary Remaining : 51 376 $
Total Pro Players24
Salary Commitment
Year 44 : 54 050 000 $
Year 45 : 39 700 000 $
Year 46 : 23 650 000 $
Year 47 : 15 450 000 $
Salary Average Commitment
Year 44 : 52 700 000 $
Year 45 : 38 350 000 $
Year 46 : 22 300 000 $
Year 47 : 15 000 000 $
Salary Cap with 1 Way Contract
Year 44 : 54 050 000 $
Year 45 : 39 700 000 $
Year 46 : 23 650 000 $
Year 47 : 15 450 000 $

Farm Players Salaries

Matt Grzelcyk 350 000 $ (3)
Salary Remaining : 19 626 $
Gabriel Vilardi 300 000 $ (4)
Salary Remaining : 16 822 $
Miles Wood 250 000 $ (1)
Salary Remaining : 14 019 $
Dominik Kahun 150 000 $ (2)
Salary Remaining : 8 411 $
Zachary Senyshyn 120 000 $ (2)
Salary Remaining : 6 729 $
Nico Daws 110 000 $ (5)
Salary Remaining : 6 168 $
Ross Johnston 100 000 $ (1)
Salary Remaining : 5 607 $
Jordan Schmaltz 100 000 $ (3)
Salary Remaining : 5 607 $
Josh Leivo 95 000 $ (2)
Salary Remaining : 5 327 $
Brogan Rafferty 90 000 $ (2)
Salary Remaining : 5 047 $
Radim Zohorna 90 000 $ (1)
Salary Remaining : 5 047 $
Zac Jones 90 000 $ (1)
Salary Remaining : 5 047 $
Jacob Moverare 85 000 $ (5)
Salary Remaining : 4 766 $
Connor Mackey 85 000 $ (1)
Salary Remaining : 4 766 $
Tyrell Goulbourne 80 000 $ (1)
Salary Remaining : 4 486 $
Beck Malenstyn 80 000 $ (4)
Salary Remaining : 4 486 $
Andreas Englund 75 000 $ (4)
Salary Remaining : 4 206 $
William Lagesson 75 000 $ (4)
Salary Remaining : 4 206 $
Bokondji Imama 75 000 $ (5)
Salary Remaining : 4 206 $
Fredrik Karlstrom 75 000 $ (5)
Salary Remaining : 4 206 $
Jack LaFontaine 75 000 $ (5)
Salary Remaining : 4 206 $
Reid Boucher 75 000 $ (1)
Salary Remaining : 4 206 $
Brett Murray 70 000 $ (1)
Salary Remaining : 3 925 $
Matthew Phillips 70 000 $ (1)
Salary Remaining : 3 925 $
German Rubtsov 70 000 $ (4)
Salary Remaining : 3 925 $
Tarmo Reunanen 70 000 $ (1)
Salary Remaining : 3 925 $
Total Farm Players26
Salary Commitment
Year 44 : 2 905 000 $
Year 45 : 1 925 000 $
Year 46 : 1 470 000 $
Year 47 : 1 020 000 $
Salary Average Commitment
Year 44 : 2 685 000 $
Year 45 : 1 705 000 $
Year 46 : 1 250 000 $
Year 47 : 850 000 $

Vancouver Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 7000 - 145 $ - 4 320 - 61,71%
Level 2: 6000 - 115 $ - 3 011 - 50,18%
Level 3: 3000 - 90 $ - 1 251 - 41,70%
Level 4: 5000 - 75 $ - 2 000 - 40,00%
Luxury : 2000 - 250 $ - 1 184 - 59,18%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 80 $ - 937 - 46,84%
Farm Level 2: 1000 - 30 $ - 550 - 54,96%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %11 765 - 51,15%
Average Income per Game1 837 311 $
Year to Date Revenue71 655 120 $
Farm
Home Games Left1
Average Attendance - %1 486 - 49,54%
Average Income per Game109 711 $
Year to Date Revenue4 388 448 $

Expense

Pro Players Total Salaries82 100 000 $
Farm Players Total Salaries3 358 600 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses78 165 788 $
Farm Year To Date Expenses4 310 200 $
Pro Salary Cap To Date72 268 050 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 674 622 $
Farm Estimated Season Revenue109 711 $
Pro Remaining Season Days8
Pro Expenses Per Days799 083 $
Pro Estimated Expenses6 392 664 $
Farm Remaining Season Days6
Farm Expenses Per Days40 735 $
Farm Estimated Expenses244 410 $
Estimated Season Expenses6 637 074 $
Season Salary Cap81 150 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $1 850 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 29 150 000 $
Current Bank Account64 184 329 $
Projected Bank Account61 331 588 $

Pro Players Salaries

Evgeny Kuznetsov 9 000 000 $ (3)
-Salary Remaining : 660 550 $
Erik Karlsson 8 500 000 $ (4)
-Salary Remaining : 623 853 $
Blake Wheeler 6 000 000 $ (5)
-Salary Remaining : 440 367 $
Jacob Markstrom 5 750 000 $ (1)
-Salary Remaining : 422 018 $
Nico Hischier 5 750 000 $ (2)
-Salary Remaining : 422 018 $
Bryan Rust 5 700 000 $ (4)
-Salary Remaining : 418 349 $
Jonathan Marchessault 5 000 000 $ (2)
-Salary Remaining : 366 972 $
Brett Pesce 4 750 000 $ (2)
-Salary Remaining : 348 624 $
Nazem Kadri 4 250 000 $ (1)
-Salary Remaining : 311 927 $
Mikael Backlund 4 000 000 $ (5)
-Salary Remaining : 293 578 $
Alec Martinez 3 750 000 $ (3)
-Salary Remaining : 275 229 $
Braden Holtby 3 500 000 $ (2)
-Salary Remaining : 256 881 $
Adam Larsson 3 200 000 $ (3)
-Salary Remaining : 234 862 $
Sonny Milano 2 250 000 $ (5)
-Salary Remaining : 165 138 $
Brendan Smith 2 000 000 $ (3)
-Salary Remaining : 146 789 $
Luke Glendening 1 750 000 $ (2)
-Salary Remaining : 128 440 $
Kyle Okposo 1 500 000 $ (2)
-Salary Remaining : 110 092 $
Garnet Hathaway 1 350 000 $ (2)
-Salary Remaining : 99 083 $
Artem Zub 1 200 000 $ (1)
-Salary Remaining : 88 073 $
Nic Dowd 1 000 000 $ (1)
-Salary Remaining : 73 394 $
Trevor van Riemsdyk (Out of Payroll) 950 000 $ (2)
-Salary Remaining : 69 725 $
Andrew Cogliano 950 000 $ (4)
-Salary Remaining : 69 725 $
Total Pro Players22
Salary Commitment
Year 44 : 82 100 000 $
Year 45 : 69 900 000 $
Year 46 : 45 350 000 $
Year 47 : 27 400 000 $
Salary Average Commitment
Year 44 : 82 100 000 $
Year 45 : 69 900 000 $
Year 46 : 45 350 000 $
Year 47 : 27 400 000 $
Salary Cap with 1 Way Contract
Year 44 : 82 100 000 $
Year 45 : 69 900 000 $
Year 46 : 45 350 000 $
Year 47 : 27 400 000 $

Farm Players Salaries

Michal Kempny 250 000 $ (3)
Salary Remaining : 14 019 $
Riley Nash 225 000 $ (3)
Salary Remaining : 12 617 $
Jonathan Bernier 200 000 $ (2)
Salary Remaining : 11 215 $
Josh Dunne 175 000 $ (3)
Salary Remaining : 9 813 $
Olle Alsing 175 000 $ (3)
Salary Remaining : 9 813 $
Kristians Rubins 155 100 $ (5)
Salary Remaining : 8 697 $
Cameron Hillis 155 100 $ (5)
Salary Remaining : 8 697 $
Brandon Biro 155 100 $ (5)
Salary Remaining : 8 697 $
Walker Duehr 155 100 $ (5)
Salary Remaining : 8 697 $
Brayden Pachal 155 100 $ (5)
Salary Remaining : 8 697 $
Zachary Hayes 155 100 $ (5)
Salary Remaining : 8 697 $
Henrik Borgstrom 150 000 $ (2)
Salary Remaining : 8 411 $
Mike Reilly 98 000 $ (1)
Salary Remaining : 5 495 $
Lawrence Pilut 95 000 $ (2)
Salary Remaining : 5 327 $
Alex Stalock 90 000 $ (3)
Salary Remaining : 5 047 $
Zach Fucale 90 000 $ (5)
Salary Remaining : 5 047 $
Joel Kiviranta 82 500 $ (4)
Salary Remaining : 4 626 $
Jalen Chatfield 80 000 $ (1)
Salary Remaining : 4 486 $
Stefan Matteau 75 000 $ (5)
Salary Remaining : 4 206 $
Christian Wolanin 75 000 $ (5)
Salary Remaining : 4 206 $
Michael Dal Colle 75 000 $ (5)
Salary Remaining : 4 206 $
Nelson Nogier 72 500 $ (3)
Salary Remaining : 4 065 $
Ben Harpur 70 000 $ (1)
Salary Remaining : 3 925 $
Chase De Leo 70 000 $ (1)
Salary Remaining : 3 925 $
Jake Bischoff 70 000 $ (4)
Salary Remaining : 3 925 $
Scott Sabourin 70 000 $ (4)
Salary Remaining : 3 925 $
Rhett Gardner 70 000 $ (4)
Salary Remaining : 3 925 $
Maxim Letunov 70 000 $ (4)
Salary Remaining : 3 925 $
Total Farm Players28
Salary Commitment
Year 44 : 3 358 600 $
Year 45 : 3 040 600 $
Year 46 : 2 595 600 $
Year 47 : 1 608 100 $
Salary Average Commitment
Year 44 : 2 688 000 $
Year 45 : 2 370 000 $
Year 46 : 1 925 000 $
Year 47 : 937 500 $

Washington Budweiser



Arena Capacity - Ticket Price
Attendance - %

Arena NameWashington Arena
Level 1: 7000 - 95 $ - 6 641 - 94,87%
Level 2: 6000 - 57 $ - 5 692 - 94,86%
Level 3: 3000 - 32 $ - 2 904 - 96,80%
Level 4: 5000 - 20 $ - 4 846 - 96,92%
Luxury : 2000 - 185 $ - 1 765 - 88,24%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 996 - 99,81%
Farm Level 2: 1000 - 15 $ - 997 - 99,71%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %21 848 - 94,99%
Average Income per Game1 766 006 $
Year to Date Revenue70 640 226 $
Farm
Home Games Left1
Average Attendance - %2 993 - 99,78%
Average Income per Game101 788 $
Year to Date Revenue4 071 504 $

Expense

Pro Players Total Salaries79 625 000 $
Farm Players Total Salaries1 927 500 $
Coaches Total Salaries11 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses80 823 846 $
Farm Year To Date Expenses5 668 903 $
Pro Salary Cap To Date72 632 119 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue1 766 006 $
Farm Estimated Season Revenue101 788 $
Pro Remaining Season Days8
Pro Expenses Per Days799 312 $
Pro Estimated Expenses6 394 496 $
Farm Remaining Season Days6
Farm Expenses Per Days55 397 $
Farm Estimated Expenses332 382 $
Estimated Season Expenses6 726 878 $
Season Salary Cap79 625 000 $
Estimate Under Maximum Salary Cap of 83 000 000 $3 375 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 27 625 000 $
Current Bank Account30 324 264 $
Projected Bank Account25 465 180 $

Pro Players Salaries

Steven Stamkos 9 000 000 $ (2)
-Salary Remaining : 660 550 $
Brad Marchand 8 500 000 $ (5)
-Salary Remaining : 623 853 $
Cale Makar 8 000 000 $ (1)
-Salary Remaining : 587 156 $
Mark Stone 7 250 000 $ (2)
-Salary Remaining : 532 110 $
Elias Pettersson 7 200 000 $ (3)
-Salary Remaining : 528 440 $
Logan Couture 6 150 000 $ (5)
-Salary Remaining : 451 376 $
Connor Hellebuyck 6 000 000 $ (1)
-Salary Remaining : 440 367 $
Justin Faulk 5 000 000 $ (3)
-Salary Remaining : 366 972 $
Clayton Keller 3 500 000 $ (3)
-Salary Remaining : 256 881 $
Jesper Bratt 2 800 000 $ (3)
-Salary Remaining : 205 505 $
Kris Russell 2 500 000 $ (3)
-Salary Remaining : 183 486 $
Jamie Oleksiak 2 000 000 $ (2)
-Salary Remaining : 146 789 $
Vladislav Gavrikov 2 000 000 $ (4)
-Salary Remaining : 146 789 $
Corey Perry 1 900 000 $ (4)
-Salary Remaining : 139 450 $
Michael Del Zotto 1 500 000 $ (1)
-Salary Remaining : 110 092 $
Pavel Francouz 1 500 000 $ (2)
-Salary Remaining : 110 092 $
Zach Whitecloud 1 200 000 $ (3)
-Salary Remaining : 88 073 $
Sean Kuraly 1 100 000 $ (3)
-Salary Remaining : 80 734 $
Trevor Lewis 1 000 000 $ (4)
-Salary Remaining : 73 394 $
Sam Gagner 800 000 $ (2)
-Salary Remaining : 58 716 $
Evan Rodrigues 725 000 $ (1)
-Salary Remaining : 53 211 $
Total Pro Players21
Salary Commitment
Year 44 : 79 625 000 $
Year 45 : 63 400 000 $
Year 46 : 42 850 000 $
Year 47 : 19 550 000 $
Salary Average Commitment
Year 44 : 79 625 000 $
Year 45 : 63 400 000 $
Year 46 : 42 850 000 $
Year 47 : 19 550 000 $
Salary Cap with 1 Way Contract
Year 44 : 79 625 000 $
Year 45 : 63 400 000 $
Year 46 : 42 850 000 $
Year 47 : 19 550 000 $

Farm Players Salaries

Brandon Sutter 250 000 $ (1)
Salary Remaining : 14 019 $
Zack Kassian 135 000 $ (2)
Salary Remaining : 7 570 $
Scott Harrington 130 000 $ (3)
Salary Remaining : 7 290 $
Jamie Drysdale 120 000 $ (1)
Salary Remaining : 6 729 $
Mikko Lehtonen 100 000 $ (1)
Salary Remaining : 5 607 $
Artem Anisimov 95 000 $ (1)
Salary Remaining : 5 327 $
Jasper Weatherby 90 000 $ (5)
Salary Remaining : 5 047 $
Mikhail Vorobyev 90 000 $ (2)
Salary Remaining : 5 047 $
Brad Hunt 75 000 $ (2)
Salary Remaining : 4 206 $
Hudson Fasching 72 500 $ (5)
Salary Remaining : 4 065 $
Sergey Tolchinsky 70 000 $ (1)
Salary Remaining : 3 925 $
Peter Cehlarik 70 000 $ (3)
Salary Remaining : 3 925 $
C.J. Smith 70 000 $ (2)
Salary Remaining : 3 925 $
Sami Aittokallio 70 000 $ (5)
Salary Remaining : 3 925 $
Blake Hillman 70 000 $ (5)
Salary Remaining : 3 925 $
Nicklas Jensen 70 000 $ (5)
Salary Remaining : 3 925 $
Tomas Hyka 70 000 $ (5)
Salary Remaining : 3 925 $
Keaton Middleton 70 000 $ (1)
Salary Remaining : 3 925 $
Max Veronneau 70 000 $ (2)
Salary Remaining : 3 925 $
Jonah Gadjovich 70 000 $ (1)
Salary Remaining : 3 925 $
Jon Gillies 70 000 $ (2)
Salary Remaining : 3 925 $
Total Farm Players21
Salary Commitment
Year 44 : 1 927 500 $
Year 45 : 1 152 500 $
Year 46 : 642 500 $
Year 47 : 442 500 $
Salary Average Commitment
Year 44 : 1 887 500 $
Year 45 : 1 112 500 $
Year 46 : 602 500 $
Year 47 : 402 500 $

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameWinnipeg Arena
Level 1: 7000 - 100 $ - 6 661 - 95,15%
Level 2: 6000 - 60 $ - 5 629 - 93,82%
Level 3: 3000 - 35 $ - 2 885 - 96,17%
Level 4: 5000 - 20 $ - 4 863 - 97,25%
Luxury : 2000 - 200 $ - 1 717 - 85,85%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 995 - 99,73%
Farm Level 2: 1000 - 15 $ - 997 - 99,67%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %21 755 - 94,58%
Average Income per Game1 854 520 $
Year to Date Revenue72 326 286 $
Farm
Home Games Left2
Average Attendance - %2 991 - 99,71%
Average Income per Game101 712 $
Year to Date Revenue3 966 756 $

Expense

Pro Players Total Salaries79 450 000 $
Farm Players Total Salaries2 040 000 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses75 524 995 $
Farm Year To Date Expenses2 685 785 $
Pro Salary Cap To Date69 369 027 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 709 040 $
Farm Estimated Season Revenue203 423 $
Pro Remaining Season Days8
Pro Expenses Per Days765 596 $
Pro Estimated Expenses6 124 768 $
Farm Remaining Season Days6
Farm Expenses Per Days23 738 $
Farm Estimated Expenses142 428 $
Estimated Season Expenses6 267 196 $
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 Account67 160 528 $
Projected Bank Account64 805 795 $

Pro Players Salaries

Evgeni Malkin 8 000 000 $ (5)
-Salary Remaining : 587 156 $
Evander Kane 6 500 000 $ (1)
-Salary Remaining : 477 064 $
T.J. Oshie 5 600 000 $ (3)
-Salary Remaining : 411 009 $
Alexander Edler 5 500 000 $ (1)
-Salary Remaining : 403 670 $
Josh Bailey 5 500 000 $ (1)
-Salary Remaining : 403 670 $
Keith Yandle 5 500 000 $ (1)
-Salary Remaining : 403 670 $
Brent Burns 5 250 000 $ (4)
-Salary Remaining : 385 321 $
Jake Muzzin 5 000 000 $ (4)
-Salary Remaining : 366 972 $
Paul Stastny 4 750 000 $ (4)
-Salary Remaining : 348 624 $
Derek Ryan 3 200 000 $ (1)
-Salary Remaining : 234 862 $
Marcus Foligno 3 200 000 $ (3)
-Salary Remaining : 234 862 $
Brenden Dillon 3 000 000 $ (1)
-Salary Remaining : 220 183 $
Jeff Carter 3 000 000 $ (2)
-Salary Remaining : 220 183 $
Nikita Zadorov 2 850 000 $ (4)
-Salary Remaining : 209 174 $
Calle Jarnkrok 2 500 000 $ (2)
-Salary Remaining : 183 486 $
Derick Brassard 2 000 000 $ (1)
-Salary Remaining : 146 789 $
Zach Bogosian 2 000 000 $ (1)
-Salary Remaining : 146 789 $
Mike Smith (Out of Payroll) 1 500 000 $ (1)
-Salary Remaining : 110 092 $
Johan Larsson 1 400 000 $ (5)
-Salary Remaining : 102 752 $
Carter Rowney 1 400 000 $ (2)
-Salary Remaining : 102 752 $
Ross Colton 1 200 000 $ (1)
-Salary Remaining : 88 073 $
Jordan Oesterle 1 100 000 $ (1)
-Salary Remaining : 80 734 $
Scott Wedgewood 1 000 000 $ (4)
-Salary Remaining : 73 394 $
Total Pro Players23
Salary Commitment
Year 44 : 80 950 000 $
Year 45 : 43 950 000 $
Year 46 : 37 050 000 $
Year 47 : 28 250 000 $
Salary Average Commitment
Year 44 : 80 950 000 $
Year 45 : 43 950 000 $
Year 46 : 37 050 000 $
Year 47 : 28 250 000 $
Salary Cap with 1 Way Contract
Year 44 : 80 950 000 $
Year 45 : 43 950 000 $
Year 46 : 37 050 000 $
Year 47 : 28 250 000 $

Farm Players Salaries

Anton Khudobin 370 000 $ (2)
Salary Remaining : 20 748 $
Travis Zajac 310 000 $ (2)
Salary Remaining : 17 383 $
Alexander Radulov 300 000 $ (1)
Salary Remaining : 16 822 $
Valtteri Filppula 150 000 $ (1)
Salary Remaining : 8 411 $
Erik Kallgren 100 000 $ (5)
Salary Remaining : 5 607 $
Dustin Byfuglien 100 000 $ (2)
Salary Remaining : 5 607 $
Logan Shaw 80 000 $ (1)
Salary Remaining : 4 486 $
Adam Wilcox 70 000 $ (3)
Salary Remaining : 3 925 $
Phillip Di Giuseppe 70 000 $ (1)
Salary Remaining : 3 925 $
Andrei Mironov 70 000 $ (5)
Salary Remaining : 3 925 $
Sven Andrighetto 70 000 $ (5)
Salary Remaining : 3 925 $
Scott Wilson 70 000 $ (1)
Salary Remaining : 3 925 $
Jeremy Morin 70 000 $ (3)
Salary Remaining : 3 925 $
Melker Karlsson 70 000 $ (3)
Salary Remaining : 3 925 $
Duncan Siemens 70 000 $ (4)
Salary Remaining : 3 925 $
Markus Granlund 70 000 $ (1)
Salary Remaining : 3 925 $
Total Farm Players16
Salary Commitment
Year 44 : 2 040 000 $
Year 45 : 1 300 000 $
Year 46 : 520 000 $
Year 47 : 310 000 $
Salary Average Commitment
Year 44 : 1 990 000 $
Year 45 : 1 250 000 $
Year 46 : 470 000 $
Year 47 : 260 000 $

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 65 652 934 $ 73 125 007 $ 9 874 993 $ 21 125 007 $ 232346
Atlanta Supra 58 554 334 $ 80 625 000 $ 2 375 000 $ 28 625 000 $ 222648
Boston Bruins 119 301 942 $ 53 180 000 $ 29 820 000 $ 1 180 000 $ 242145
Calgary Red Bull 9 832 514 $ 80 950 000 $ 2 050 000 $ 28 950 000 $ 202848
Chicago Blackhawks 82 360 435 $ 77 730 000 $ 5 270 000 $ 25 730 000 $ 212849
Cleveland Bulldogs 97 049 090 $ 78 450 000 $ 4 550 000 $ 26 450 000 $ 222850
Colorado Zipper 35 550 397 $ 73 325 000 $ 9 675 000 $ 21 325 000 $ 221335
Dallas Storm 27 004 476 $ 74 300 000 $ 8 700 000 $ 22 300 000 $ 211132
Detroit Red Wings 71 233 342 $ 60 000 000 $ 23 000 000 $ 8 000 000 $ 222850
Edmonton Oilers 117 529 590 $ 53 900 000 $ 29 100 000 $ 1 900 000 $ 261844
Halifax Thunder 105 035 652 $ 71 400 000 $ 11 600 000 $ 19 400 000 $ 241842
Hamilton Tigers 80 576 517 $ 76 900 000 $ 6 100 000 $ 24 900 000 $ 211435
Houston Supernova 707 855 $ 79 700 013 $ 3 299 987 $ 27 700 013 $ 232649
London Spartiates 59 813 349 $ 77 850 000 $ 5 150 000 $ 25 850 000 $ 222345
Los Angeles Kings 106 593 877 $ 58 350 000 $ 24 650 000 $ 6 350 000 $ 262046
Miami Heat 65 998 126 $ 57 600 000 $ 25 400 000 $ 5 600 000 $ 262248
Moncton Wildcats 43 577 185 $ 58 425 000 $ 24 575 000 $ 6 425 000 $ 272350
Montreal Canadiens 33 049 586 $ 80 075 000 $ 2 925 000 $ 28 075 000 $ 232346
New York Rangers 49 397 046 $ 52 050 000 $ 30 950 000 $ 50 000 $ 261137
Nunavut Mystery 63 612 772 $ 57 275 000 $ 25 725 000 $ 5 275 000 $ 261339
Ottawa Lumberjacks 85 048 633 $ 81 850 000 $ 1 150 000 $ 29 850 000 $ 222850
Quebec Nordiques 68 366 455 $ 80 200 000 $ 2 800 000 $ 28 200 000 $ 222850
Regina Pats 81 911 322 $ 72 800 000 $ 10 200 000 $ 20 800 000 $ 212950
San Jose Rhinos 7 881 817 $ 82 000 000 $ 1 000 000 $ 30 000 000 $ 212647
Seattle Kraken 110 734 715 $ 66 000 000 $ 17 000 000 $ 14 000 000 $ 222749
St-Johns Desperados 77 823 228 $ 82 725 000 $ 275 000 $ 30 725 000 $ 232750
St-Louis Blues 40 707 296 $ 74 601 000 $ 8 399 000 $ 22 601 000 $ 232346
Toronto Maple Leafs 48 852 379 $ 52 050 000 $ 30 950 000 $ 50 000 $ 242650
Vancouver Knights 64 184 329 $ 81 150 000 $ 1 850 000 $ 29 150 000 $ 222850
Washington Budweiser 30 324 264 $ 79 625 000 $ 3 375 000 $ 27 625 000 $ 212142
Winnipeg Jets 67 160 528 $ 79 450 000 $ 3 550 000 $ 27 450 000 $ 231639