Finances



Anaheim Icehawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameQualcomm Center
Level 1: 7000 - 110 $ - 6 288 - 89,82%
Level 2: 6000 - 70 $ - 5 293 - 88,22%
Level 3: 3000 - 35 $ - 2 933 - 97,76%
Level 4: 5000 - 28 $ - 4 552 - 91,05%
Luxury : 2000 - 200 $ - 1 701 - 85,05%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 15 $ - 995 - 99,50%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %20 767 - 90,29%
Average Income per Game1 958 983 $
Year to Date Revenue11 753 895 $
Farm
Home Games Left33
Average Attendance - %2 995 - 99,83%
Average Income per Game101 910 $
Year to Date Revenue509 550 $

Expense

Pro Players Total Salaries70 610 000 $
Farm Players Total Salaries1 300 000 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses10 192 944 $
Farm Year To Date Expenses338 985 $
Pro Salary Cap To Date9 900 534 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue62 687 440 $
Farm Estimated Season Revenue3 363 030 $
Pro Remaining Season Days96
Pro Expenses Per Days648 304 $
Pro Estimated Expenses62 237 184 $
Farm Remaining Season Days97
Farm Expenses Per Days20 354 $
Farm Estimated Expenses1 974 338 $
Estimated Season Expenses64 211 522 $
Season Salary Cap69 860 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $14 140 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 17 860 000 $
Current Bank Account104 160 663 $
Projected Bank Account105 999 611 $

Pro Players Salaries

Steven Stamkos 8 500 000 $ (2)
-Salary Remaining : 7 285 714 $
Brayden Point 8 500 000 $ (5)
-Salary Remaining : 7 285 714 $
Andrei Vasilevskiy 8 500 000 $ (1)
-Salary Remaining : 7 285 714 $
Morgan Rielly 6 000 000 $ (1)
-Salary Remaining : 5 142 857 $
Thomas Chabot 5 000 000 $ (1)
-Salary Remaining : 4 285 714 $
Dylan Strome 4 500 000 $ (2)
-Salary Remaining : 3 857 143 $
Jack Roslovic 4 000 000 $ (5)
-Salary Remaining : 3 428 571 $
Pavel Zacha 3 000 000 $ (1)
-Salary Remaining : 2 571 429 $
Gabriel Vilardi 3 000 000 $ (1)
-Salary Remaining : 2 571 429 $
Jonathan Toews 3 000 000 $ (2)
-Salary Remaining : 2 571 429 $
Justin Holl 2 500 000 $ (2)
-Salary Remaining : 2 142 857 $
Anton Forsberg 2 000 000 $ (1)
-Salary Remaining : 1 714 286 $
Barrett Hayton 2 000 000 $ (5)
-Salary Remaining : 1 714 286 $
Dylan Gambrell 1 500 000 $ (4)
-Salary Remaining : 1 285 714 $
Cal Clutterbuck 1 400 000 $ (5)
-Salary Remaining : 1 200 000 $
Marc Staal 1 200 000 $ (5)
-Salary Remaining : 1 028 571 $
Robert Hagg 1 000 000 $ (5)
-Salary Remaining : 857 143 $
Paul Cotter 1 000 000 $ (4)
-Salary Remaining : 857 143 $
Filip Zadina 950 000 $ (1)
-Salary Remaining : 814 286 $
Anders Bjork 800 000 $ (5)
-Salary Remaining : 685 714 $
Jacob MacDonald 760 000 $ (1)
-Salary Remaining : 651 429 $
Hunter Shinkaruk (Out of Payroll) 750 000 $ (4)
-Salary Remaining : 642 857 $
Spencer Foo 750 000 $ (4)
-Salary Remaining : 642 857 $
Total Pro Players23
Salary Commitment
Year 47 : 70 610 000 $
Year 48 : 41 400 000 $
Year 49 : 22 900 000 $
Year 50 : 22 900 000 $
Salary Average Commitment
Year 47 : 70 610 000 $
Year 48 : 41 400 000 $
Year 49 : 22 900 000 $
Year 50 : 22 900 000 $
Salary Cap with 1 Way Contract
Year 47 : 70 610 000 $
Year 48 : 41 400 000 $
Year 49 : 22 900 000 $
Year 50 : 22 900 000 $

Farm Players Salaries

Malcolm Subban 125 000 $ (1)
Salary Remaining : 107 301 $
Lassi Thomson 110 000 $ (2)
Salary Remaining : 94 425 $
Nolan Patrick 100 000 $ (1)
Salary Remaining : 85 841 $
Tyler Ennis 100 000 $ (1)
Salary Remaining : 85 841 $
Darren Raddysh 100 000 $ (5)
Salary Remaining : 85 841 $
Nolan Foote 100 000 $ (3)
Salary Remaining : 85 841 $
Michael McNiven 75 000 $ (1)
Salary Remaining : 64 381 $
Oscar Dansk 75 000 $ (4)
Salary Remaining : 64 381 $
Trevor Murphy 75 000 $ (1)
Salary Remaining : 64 381 $
Denis Malgin 75 000 $ (4)
Salary Remaining : 64 381 $
Frederik Gauthier 75 000 $ (3)
Salary Remaining : 64 381 $
Derrick Pouliot 75 000 $ (1)
Salary Remaining : 64 381 $
Nail Yakupov 75 000 $ (4)
Salary Remaining : 64 381 $
Dan Renouf 70 000 $ (2)
Salary Remaining : 60 088 $
Cale Fleury 70 000 $ (1)
Salary Remaining : 60 088 $
Total Farm Players15
Salary Commitment
Year 47 : 1 300 000 $
Year 48 : 680 000 $
Year 49 : 500 000 $
Year 50 : 325 000 $
Salary Average Commitment
Year 47 : 1 300 000 $
Year 48 : 680 000 $
Year 49 : 500 000 $
Year 50 : 325 000 $

Atlanta Supra



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhilips Arena
Level 1: 7000 - 120 $ - 5 115 - 73,07%
Level 2: 6000 - 70 $ - 5 445 - 90,75%
Level 3: 3000 - 40 $ - 2 771 - 92,36%
Level 4: 5000 - 25 $ - 4 542 - 90,84%
Luxury : 2000 - 200 $ - 1 691 - 84,53%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 40 $ - 1 985 - 99,25%
Farm Level 2: 1000 - 20 $ - 783 - 78,32%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %19 563 - 85,06%
Average Income per Game1 868 920 $
Year to Date Revenue9 344 598 $
Farm
Home Games Left32
Average Attendance - %2 768 - 92,27%
Average Income per Game114 076 $
Year to Date Revenue684 456 $

Expense

Pro Players Total Salaries78 725 000 $
Farm Players Total Salaries1 570 000 $
Coaches Total Salaries8 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses12 333 035 $
Farm Year To Date Expenses299 472 $
Pro Salary Cap To Date11 190 180 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue61 674 347 $
Farm Estimated Season Revenue3 650 432 $
Pro Remaining Season Days96
Pro Expenses Per Days774 330 $
Pro Estimated Expenses74 335 680 $
Farm Remaining Season Days97
Farm Expenses Per Days18 319 $
Farm Estimated Expenses1 776 943 $
Estimated Season Expenses76 112 623 $
Season Salary Cap78 725 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $5 275 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 26 725 000 $
Current Bank Account93 304 687 $
Projected Bank Account82 516 843 $

Pro Players Salaries

Nikita Kucherov 10 000 000 $ (2)
-Salary Remaining : 8 571 429 $
Mikko Rantanen 10 000 000 $ (5)
-Salary Remaining : 8 571 429 $
Dylan Larkin 7 500 000 $ (3)
-Salary Remaining : 6 428 571 $
Elias Lindholm 7 250 000 $ (4)
-Salary Remaining : 6 214 286 $
Alex DeBrincat 7 250 000 $ (1)
-Salary Remaining : 6 214 286 $
Valeri Nichushkin 6 500 000 $ (1)
-Salary Remaining : 5 571 429 $
Kris Letang 5 000 000 $ (3)
-Salary Remaining : 4 285 714 $
Anthony Cirelli 4 500 000 $ (2)
-Salary Remaining : 3 857 143 $
Brayden McNabb 3 750 000 $ (2)
-Salary Remaining : 3 214 286 $
Ville Husso 3 000 000 $ (3)
-Salary Remaining : 2 571 429 $
Filip Gustavsson 2 000 000 $ (3)
-Salary Remaining : 1 714 286 $
Alexander Romanov 2 000 000 $ (1)
-Salary Remaining : 1 714 286 $
Marcus Pettersson 1 500 000 $ (2)
-Salary Remaining : 1 285 714 $
Moritz Seider 1 200 000 $ (2)
-Salary Remaining : 1 028 571 $
Lucas Raymond 1 200 000 $ (2)
-Salary Remaining : 1 028 571 $
Anton Lundell 1 200 000 $ (2)
-Salary Remaining : 1 028 571 $
Luke Glendening 1 025 000 $ (2)
-Salary Remaining : 878 571 $
Sean Kuraly 1 000 000 $ (5)
-Salary Remaining : 857 143 $
Isac Lundestrom 1 000 000 $ (4)
-Salary Remaining : 857 143 $
Timothy Liljegren 950 000 $ (1)
-Salary Remaining : 814 286 $
Pierre Engvall 900 000 $ (4)
-Salary Remaining : 771 429 $
Total Pro Players21
Salary Commitment
Year 47 : 78 725 000 $
Year 48 : 62 025 000 $
Year 49 : 37 650 000 $
Year 50 : 20 150 000 $
Salary Average Commitment
Year 47 : 78 725 000 $
Year 48 : 62 025 000 $
Year 49 : 37 650 000 $
Year 50 : 20 150 000 $
Salary Cap with 1 Way Contract
Year 47 : 78 725 000 $
Year 48 : 62 025 000 $
Year 49 : 37 650 000 $
Year 50 : 20 150 000 $

Farm Players Salaries

Nathan Walker 180 000 $ (4)
Salary Remaining : 154 513 $
Petteri Lindbohm 100 000 $ (1)
Salary Remaining : 85 841 $
Carey Price 100 000 $ (3)
Salary Remaining : 85 841 $
Elmer Soderblom 95 000 $ (4)
Salary Remaining : 81 549 $
Ryan Carpenter 95 000 $ (3)
Salary Remaining : 81 549 $
Artemi Kniazev (Out of Payroll) 90 000 $ (2)
Salary Remaining : 77 257 $
Danil Gushchin 85 000 $ (4)
Salary Remaining : 72 965 $
Vladislav Kolyachonok 80 000 $ (2)
Salary Remaining : 68 673 $
Gabriel Carlsson 77 500 $ (3)
Salary Remaining : 66 527 $
Egor Korshkov 77 500 $ (4)
Salary Remaining : 66 527 $
Joe Hicketts (Out of Payroll) 75 000 $ (2)
Salary Remaining : 64 381 $
Evgeny Svechnikov 75 000 $ (5)
Salary Remaining : 64 381 $
Kristian Vesalainen 75 000 $ (4)
Salary Remaining : 64 381 $
Tomas Jurco 75 000 $ (4)
Salary Remaining : 64 381 $
Taro Hirose 75 000 $ (2)
Salary Remaining : 64 381 $
Kasper Bjorkqvist 75 000 $ (2)
Salary Remaining : 64 381 $
Vladimir Tkachev 75 000 $ (2)
Salary Remaining : 64 381 $
Mackenzie Skapski 70 000 $ (1)
Salary Remaining : 60 088 $
Danil Yurtaykin 70 000 $ (1)
Salary Remaining : 60 088 $
Total Farm Players19
Salary Commitment
Year 47 : 1 645 000 $
Year 48 : 1 405 000 $
Year 49 : 935 000 $
Year 50 : 662 500 $
Salary Average Commitment
Year 47 : 1 645 000 $
Year 48 : 1 405 000 $
Year 49 : 935 000 $
Year 50 : 662 500 $

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameFleet Center
Level 1: 7000 - 105 $ - 6 565 - 93,78%
Level 2: 6000 - 75 $ - 5 542 - 92,37%
Level 3: 3000 - 45 $ - 2 791 - 93,03%
Level 4: 5000 - 25 $ - 4 839 - 96,77%
Luxury : 2000 - 200 $ - 1 764 - 88,19%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 25 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 15 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %21 500 - 93,48%
Average Income per Game2 045 147 $
Year to Date Revenue12 270 882 $
Farm
Home Games Left32
Average Attendance - %3 000 - 100,00%
Average Income per Game78 000 $
Year to Date Revenue468 000 $

Expense

Pro Players Total Salaries75 100 000 $
Farm Players Total Salaries4 383 000 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses11 071 875 $
Farm Year To Date Expenses892 817 $
Pro Salary Cap To Date10 756 699 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue65 444 704 $
Farm Estimated Season Revenue2 496 000 $
Pro Remaining Season Days96
Pro Expenses Per Days688 393 $
Pro Estimated Expenses66 085 728 $
Farm Remaining Season Days97
Farm Expenses Per Days56 487 $
Farm Estimated Expenses5 479 239 $
Estimated Season Expenses71 564 967 $
Season Salary Cap75 100 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $8 900 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 23 100 000 $
Current Bank Account123 335 921 $
Projected Bank Account119 711 658 $

Pro Players Salaries

Alex Tuch 7 000 000 $ (1)
-Salary Remaining : 6 000 000 $
Jack Johnson 6 600 000 $ (3)
-Salary Remaining : 5 657 143 $
Philipp Grubauer 5 900 000 $ (1)
-Salary Remaining : 5 057 143 $
Pierre-Luc Dubois 5 900 000 $ (1)
-Salary Remaining : 5 057 143 $
Charlie Coyle 5 500 000 $ (5)
-Salary Remaining : 4 714 286 $
Shayne Gostisbehere 4 800 000 $ (3)
-Salary Remaining : 4 114 286 $
Anders Lee 4 700 000 $ (4)
-Salary Remaining : 4 028 571 $
Tomas Tatar 4 500 000 $ (1)
-Salary Remaining : 3 857 143 $
Erik Johnson 3 750 000 $ (3)
-Salary Remaining : 3 214 286 $
Josh Anderson 3 300 000 $ (1)
-Salary Remaining : 2 828 571 $
Andreas Athanasiou 3 000 000 $ (2)
-Salary Remaining : 2 571 429 $
David Savard 3 000 000 $ (2)
-Salary Remaining : 2 571 429 $
Nicolas Roy 3 000 000 $ (4)
-Salary Remaining : 2 571 429 $
Stuart Skinner 2 800 000 $ (3)
-Salary Remaining : 2 400 000 $
Nicolas Hague 2 750 000 $ (3)
-Salary Remaining : 2 357 143 $
Mathieu Joseph 2 000 000 $ (4)
-Salary Remaining : 1 714 286 $
Zach Parise 2 000 000 $ (1)
-Salary Remaining : 1 714 286 $
Victor Olofsson 2 000 000 $ (5)
-Salary Remaining : 1 714 286 $
Simon Benoit 1 500 000 $ (3)
-Salary Remaining : 1 285 714 $
Juuso Parssinen 1 100 000 $ (4)
-Salary Remaining : 942 857 $
Total Pro Players20
Salary Commitment
Year 47 : 75 100 000 $
Year 48 : 46 500 000 $
Year 49 : 40 500 000 $
Year 50 : 18 300 000 $
Salary Average Commitment
Year 47 : 75 100 000 $
Year 48 : 46 500 000 $
Year 49 : 40 500 000 $
Year 50 : 18 300 000 $
Salary Cap with 1 Way Contract
Year 47 : 75 100 000 $
Year 48 : 46 500 000 $
Year 49 : 40 500 000 $
Year 50 : 18 300 000 $

Farm Players Salaries

Anthony Mantha 570 000 $ (3)
Salary Remaining : 489 292 $
Cory Schneider 500 000 $ (3)
Salary Remaining : 429 204 $
Brendan Gallagher 450 000 $ (1)
Salary Remaining : 386 283 $
Alexandre Carrier 333 000 $ (1)
Salary Remaining : 285 850 $
Philippe Myers 250 000 $ (1)
Salary Remaining : 214 602 $
Anthony Beauvillier 250 000 $ (5)
Salary Remaining : 214 602 $
Nick Foligno 200 000 $ (5)
Salary Remaining : 171 681 $
Max Comtois 150 000 $ (4)
Salary Remaining : 128 761 $
Pierre-Olivier Joseph 150 000 $ (3)
Salary Remaining : 128 761 $
Joe Veleno 125 000 $ (3)
Salary Remaining : 107 301 $
Kole Lind 100 000 $ (3)
Salary Remaining : 85 841 $
Cayden Primeau 100 000 $ (1)
Salary Remaining : 85 841 $
Nicolas Deslauriers 100 000 $ (2)
Salary Remaining : 85 841 $
Vincent Desharnais 100 000 $ (4)
Salary Remaining : 85 841 $
Antoine Bibeau 100 000 $ (3)
Salary Remaining : 85 841 $
Nicolas Meloche 100 000 $ (3)
Salary Remaining : 85 841 $
Samuel Bolduc 85 000 $ (4)
Salary Remaining : 72 965 $
Ben Jones 85 000 $ (2)
Salary Remaining : 72 965 $
Alexandre Fortin 80 000 $ (4)
Salary Remaining : 68 673 $
Kevin Poulin 80 000 $ (1)
Salary Remaining : 68 673 $
Maxence Guenette 80 000 $ (4)
Salary Remaining : 68 673 $
Jesse Puljujarvi 80 000 $ (5)
Salary Remaining : 68 673 $
Logan Brown 80 000 $ (5)
Salary Remaining : 68 673 $
Maxime Lajoie 80 000 $ (4)
Salary Remaining : 68 673 $
Samuel Poulin 80 000 $ (4)
Salary Remaining : 68 673 $
Michael Amadio 75 000 $ (2)
Salary Remaining : 64 381 $
Total Farm Players26
Salary Commitment
Year 47 : 4 383 000 $
Year 48 : 3 170 000 $
Year 49 : 2 910 000 $
Year 50 : 1 265 000 $
Salary Average Commitment
Year 47 : 4 383 000 $
Year 48 : 3 170 000 $
Year 49 : 2 910 000 $
Year 50 : 1 265 000 $

Calgary Red Bull



Arena Capacity - Ticket Price
Attendance - %

Arena NameVodka Red Bull Center
Level 1: 7000 - 85 $ - 6 916 - 98,79%
Level 2: 6000 - 62 $ - 5 530 - 92,17%
Level 3: 3000 - 30 $ - 2 882 - 96,07%
Level 4: 5000 - 20 $ - 4 857 - 97,13%
Luxury : 2000 - 140 $ - 1 823 - 91,13%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 38 $ - 1 977 - 98,85%
Farm Level 2: 1000 - 18 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %22 007 - 95,68%
Average Income per Game1 643 360 $
Year to Date Revenue9 860 159 $
Farm
Home Games Left33
Average Attendance - %2 977 - 99,23%
Average Income per Game111 751 $
Year to Date Revenue558 756 $

Expense

Pro Players Total Salaries77 900 000 $
Farm Players Total Salaries1 412 500 $
Coaches Total Salaries2 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses11 282 591 $
Farm Year To Date Expenses319 247 $
Pro Salary Cap To Date11 068 303 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue52 587 515 $
Farm Estimated Season Revenue3 687 790 $
Pro Remaining Season Days96
Pro Expenses Per Days708 929 $
Pro Estimated Expenses68 057 184 $
Farm Remaining Season Days97
Farm Expenses Per Days19 580 $
Farm Estimated Expenses1 899 260 $
Estimated Season Expenses69 956 444 $
Season Salary Cap77 900 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $6 100 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 25 900 000 $
Current Bank Account27 373 004 $
Projected Bank Account13 691 865 $

Pro Players Salaries

Artemi Panarin 12 000 000 $ (2)
-Salary Remaining : 10 285 714 $
Aleksander Barkov 10 000 000 $ (1)
-Salary Remaining : 8 571 429 $
Kyle Connor 7 500 000 $ (2)
-Salary Remaining : 6 428 571 $
Brayden Schenn 6 300 000 $ (5)
-Salary Remaining : 5 400 000 $
Ryan Pulock 6 000 000 $ (3)
-Salary Remaining : 5 142 857 $
John Klingberg 5 250 000 $ (1)
-Salary Remaining : 4 500 000 $
Jonathan Huberdeau 4 500 000 $ (3)
-Salary Remaining : 3 857 143 $
Logan Thompson 4 250 000 $ (3)
-Salary Remaining : 3 642 857 $
Ryan Graves 4 000 000 $ (4)
-Salary Remaining : 3 428 571 $
Rasmus Sandin 3 000 000 $ (4)
-Salary Remaining : 2 571 429 $
Mason Appleton 2 200 000 $ (4)
-Salary Remaining : 1 885 714 $
Nick Paul 2 000 000 $ (1)
-Salary Remaining : 1 714 286 $
Robby Fabbri 2 000 000 $ (1)
-Salary Remaining : 1 714 286 $
Scott Mayfield 2 000 000 $ (1)
-Salary Remaining : 1 714 286 $
Kaiden Guhle 1 200 000 $ (4)
-Salary Remaining : 1 028 571 $
Cole Perfetti 1 200 000 $ (2)
-Salary Remaining : 1 028 571 $
Michael McLeod 1 000 000 $ (1)
-Salary Remaining : 857 143 $
Scott Wedgewood 1 000 000 $ (1)
-Salary Remaining : 857 143 $
Nick Bjugstad 900 000 $ (3)
-Salary Remaining : 771 429 $
David Gustafsson 850 000 $ (5)
-Salary Remaining : 728 571 $
Isaak Phillips 750 000 $ (2)
-Salary Remaining : 642 857 $
Total Pro Players21
Salary Commitment
Year 47 : 77 900 000 $
Year 48 : 54 650 000 $
Year 49 : 33 200 000 $
Year 50 : 17 550 000 $
Salary Average Commitment
Year 47 : 77 900 000 $
Year 48 : 54 650 000 $
Year 49 : 33 200 000 $
Year 50 : 17 550 000 $
Salary Cap with 1 Way Contract
Year 47 : 77 900 000 $
Year 48 : 54 650 000 $
Year 49 : 33 200 000 $
Year 50 : 17 550 000 $

Farm Players Salaries

Henri Jokiharju 200 000 $ (4)
Salary Remaining : 171 681 $
Keegan Kolesar 150 000 $ (1)
Salary Remaining : 128 761 $
Jacob Larsson 110 000 $ (1)
Salary Remaining : 94 425 $
Anthony Stolarz 100 000 $ (1)
Salary Remaining : 85 841 $
Scott Perunovich 90 000 $ (2)
Salary Remaining : 77 257 $
Lukas Dostal 87 500 $ (2)
Salary Remaining : 75 111 $
Leevi Merilainen 85 000 $ (4)
Salary Remaining : 72 965 $
Nikita Alexandrov 85 000 $ (4)
Salary Remaining : 72 965 $
Haydn Fleury 80 000 $ (4)
Salary Remaining : 68 673 $
Aleksi Saarela 75 000 $ (5)
Salary Remaining : 64 381 $
Tanner Richard 70 000 $ (1)
Salary Remaining : 60 088 $
Nicolas Kerdiles 70 000 $ (1)
Salary Remaining : 60 088 $
Turner Elson 70 000 $ (1)
Salary Remaining : 60 088 $
J.C. Lipon 70 000 $ (1)
Salary Remaining : 60 088 $
Lean Bergmann 70 000 $ (1)
Salary Remaining : 60 088 $
Total Farm Players15
Salary Commitment
Year 47 : 1 412 500 $
Year 48 : 702 500 $
Year 49 : 525 000 $
Year 50 : 525 000 $
Salary Average Commitment
Year 47 : 1 412 500 $
Year 48 : 702 500 $
Year 49 : 525 000 $
Year 50 : 525 000 $

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHeros Center
Level 1: 7000 - 180 $ - 3 522 - 50,32%
Level 2: 6000 - 88 $ - 3 884 - 64,73%
Level 3: 3000 - 47 $ - 2 614 - 87,14%
Level 4: 5000 - 35 $ - 3 411 - 68,22%
Luxury : 2000 - 275 $ - 1 069 - 53,43%
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 Left32
Average Attendance - %14 500 - 63,04%
Average Income per Game1 814 220 $
Year to Date Revenue10 885 319 $
Farm
Home Games Left33
Average Attendance - %3 000 - 100,00%
Average Income per Game228 000 $
Year to Date Revenue1 140 000 $

Expense

Pro Players Total Salaries81 075 000 $
Farm Players Total Salaries3 581 800 $
Coaches Total Salaries7 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses12 396 651 $
Farm Year To Date Expenses683 421 $
Pro Salary Cap To Date11 539 508 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue58 055 035 $
Farm Estimated Season Revenue7 524 000 $
Pro Remaining Season Days96
Pro Expenses Per Days777 455 $
Pro Estimated Expenses74 635 680 $
Farm Remaining Season Days97
Farm Expenses Per Days42 317 $
Farm Estimated Expenses4 104 749 $
Estimated Season Expenses78 740 429 $
Season Salary Cap81 075 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $2 925 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 29 075 000 $
Current Bank Account100 033 830 $
Projected Bank Account86 872 436 $

Pro Players Salaries

Adam Fox 8 750 000 $ (4)
-Salary Remaining : 7 500 000 $
Tim Stutzle 8 500 000 $ (1)
-Salary Remaining : 7 285 714 $
Ilya Sorokin 7 800 000 $ (4)
-Salary Remaining : 6 685 714 $
Sebastian Aho 7 800 000 $ (1)
-Salary Remaining : 6 685 714 $
Brady Tkachuk 7 500 000 $ (1)
-Salary Remaining : 6 428 571 $
Sam Reinhart 6 750 000 $ (1)
-Salary Remaining : 5 785 714 $
Claude Giroux 6 000 000 $ (2)
-Salary Remaining : 5 142 857 $
Brady Skjei 5 250 000 $ (2)
-Salary Remaining : 4 500 000 $
Conor Sheary 2 850 000 $ (3)
-Salary Remaining : 2 442 857 $
Erik Haula 2 800 000 $ (3)
-Salary Remaining : 2 400 000 $
Evan Bouchard 2 750 000 $ (1)
-Salary Remaining : 2 357 143 $
Matt Roy 2 750 000 $ (4)
-Salary Remaining : 2 357 143 $
Braden Schneider 1 800 000 $ (3)
-Salary Remaining : 1 542 857 $
Sam Montembeault 1 500 000 $ (4)
-Salary Remaining : 1 285 714 $
Dmitry Kulikov 1 250 000 $ (2)
-Salary Remaining : 1 071 429 $
Andrei Kuzmenko 1 200 000 $ (4)
-Salary Remaining : 1 028 571 $
Ryan Johansen 1 025 000 $ (3)
-Salary Remaining : 878 571 $
Jimmy Vesey 1 000 000 $ (4)
-Salary Remaining : 857 143 $
Noah Cates 1 000 000 $ (2)
-Salary Remaining : 857 143 $
Nick Seeler 950 000 $ (1)
-Salary Remaining : 814 286 $
Mark Jankowski 950 000 $ (1)
-Salary Remaining : 814 286 $
Cole Smith 900 000 $ (5)
-Salary Remaining : 771 429 $
Total Pro Players22
Salary Commitment
Year 47 : 81 075 000 $
Year 48 : 45 875 000 $
Year 49 : 32 375 000 $
Year 50 : 23 900 000 $
Salary Average Commitment
Year 47 : 81 075 000 $
Year 48 : 45 875 000 $
Year 49 : 32 375 000 $
Year 50 : 23 900 000 $
Salary Cap with 1 Way Contract
Year 47 : 81 075 000 $
Year 48 : 45 875 000 $
Year 49 : 32 375 000 $
Year 50 : 23 900 000 $

Farm Players Salaries

Gabriel Landeskog 800 000 $ (2)
Salary Remaining : 686 726 $
Mason Marchment 375 000 $ (3)
Salary Remaining : 321 903 $
David Rittich 150 000 $ (3)
Salary Remaining : 128 761 $
Calvin Pickard 138 500 $ (5)
Salary Remaining : 118 889 $
Jordan Greenway 125 000 $ (4)
Salary Remaining : 107 301 $
Matt Martin 102 500 $ (3)
Salary Remaining : 87 987 $
Jon Merrill 102 500 $ (3)
Salary Remaining : 87 987 $
Rocco Grimaldi 98 200 $ (3)
Salary Remaining : 84 296 $
Jonny Brodzinski 95 000 $ (5)
Salary Remaining : 81 549 $
Michael Stone 95 000 $ (1)
Salary Remaining : 81 549 $
Gavin Bayreuther 95 000 $ (4)
Salary Remaining : 81 549 $
Tanner Laczynski 95 000 $ (3)
Salary Remaining : 81 549 $
Ben Meyers 95 000 $ (1)
Salary Remaining : 81 549 $
Nick Blankenburg 95 000 $ (5)
Salary Remaining : 81 549 $
Chase De Leo 92 600 $ (3)
Salary Remaining : 79 488 $
Justin Bailey 90 000 $ (3)
Salary Remaining : 77 257 $
Michael Eyssimont 85 000 $ (2)
Salary Remaining : 72 965 $
Dominic Toninato 82 500 $ (2)
Salary Remaining : 70 819 $
Nathan Smith 80 000 $ (2)
Salary Remaining : 68 673 $
Mitchell Chaffee 80 000 $ (2)
Salary Remaining : 68 673 $
Matthew Murray 77 500 $ (4)
Salary Remaining : 66 527 $
Fredrik Olofsson 77 500 $ (4)
Salary Remaining : 66 527 $
Kevin Mandolese 77 500 $ (4)
Salary Remaining : 66 527 $
Luke Philp 77 500 $ (4)
Salary Remaining : 66 527 $
Chase Priskie 75 000 $ (2)
Salary Remaining : 64 381 $
Alexander Chmelevski 75 000 $ (3)
Salary Remaining : 64 381 $
Andrew Agozzino 75 000 $ (3)
Salary Remaining : 64 381 $
Josef Korenar 75 000 $ (3)
Salary Remaining : 64 381 $
Total Farm Players28
Salary Commitment
Year 47 : 3 581 800 $
Year 48 : 3 391 800 $
Year 49 : 2 189 300 $
Year 50 : 858 500 $
Salary Average Commitment
Year 47 : 3 493 300 $
Year 48 : 3 303 300 $
Year 49 : 2 100 800 $
Year 50 : 770 000 $

Cleveland Bulldogs



Arena Capacity - Ticket Price
Attendance - %

Arena NameJacobs ICE
Level 1: 7000 - 90 $ - 6 625 - 94,65%
Level 2: 6000 - 60 $ - 5 712 - 95,21%
Level 3: 3000 - 35 $ - 2 871 - 95,70%
Level 4: 5000 - 20 $ - 4 868 - 97,36%
Luxury : 2000 - 180 $ - 1 821 - 91,06%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 964 - 98,22%
Farm Level 2: 1000 - 15 $ - 998 - 99,76%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %21 898 - 95,21%
Average Income per Game1 757 606 $
Year to Date Revenue10 545 636 $
Farm
Home Games Left33
Average Attendance - %2 962 - 98,73%
Average Income per Game100 462 $
Year to Date Revenue502 308 $

Expense

Pro Players Total Salaries76 550 000 $
Farm Players Total Salaries2 142 500 $
Coaches Total Salaries7 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses11 712 502 $
Farm Year To Date Expenses438 760 $
Pro Salary Cap To Date10 712 502 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue56 243 392 $
Farm Estimated Season Revenue3 315 233 $
Pro Remaining Season Days96
Pro Expenses Per Days745 982 $
Pro Estimated Expenses71 614 272 $
Farm Remaining Season Days97
Farm Expenses Per Days26 040 $
Farm Estimated Expenses2 525 880 $
Estimated Season Expenses74 140 152 $
Season Salary Cap76 550 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $7 450 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 24 550 000 $
Current Bank Account91 642 292 $
Projected Bank Account77 060 765 $

Pro Players Salaries

Pavel Buchnevich 7 000 000 $ (4)
-Salary Remaining : 6 000 000 $
Joe Pavelski 6 750 000 $ (2)
-Salary Remaining : 5 785 714 $
Brock Nelson 6 000 000 $ (3)
-Salary Remaining : 5 142 857 $
Justin Faulk 5 500 000 $ (5)
-Salary Remaining : 4 714 286 $
Cam Fowler 5 250 000 $ (1)
-Salary Remaining : 4 500 000 $
William Karlsson 5 000 000 $ (1)
-Salary Remaining : 4 285 714 $
Reilly Smith 4 750 000 $ (2)
-Salary Remaining : 4 071 429 $
Blake Coleman 4 500 000 $ (5)
-Salary Remaining : 3 857 143 $
Erik Cernak 4 000 000 $ (3)
-Salary Remaining : 3 428 571 $
Thatcher Demko 3 500 000 $ (1)
-Salary Remaining : 3 000 000 $
Cody Ceci 3 500 000 $ (2)
-Salary Remaining : 3 000 000 $
Mark Giordano 3 500 000 $ (1)
-Salary Remaining : 3 000 000 $
Derek Forbort 3 000 000 $ (3)
-Salary Remaining : 2 571 429 $
Alex Iafallo 3 000 000 $ (2)
-Salary Remaining : 2 571 429 $
Ondrej Palat 2 500 000 $ (5)
-Salary Remaining : 2 142 857 $
Eric Robinson 2 000 000 $ (4)
-Salary Remaining : 1 714 286 $
Nico Sturm 2 000 000 $ (3)
-Salary Remaining : 1 714 286 $
Martin Jones 1 250 000 $ (3)
-Salary Remaining : 1 071 429 $
Marcus Johansson 1 000 000 $ (3)
-Salary Remaining : 857 143 $
Lane Pederson 950 000 $ (3)
-Salary Remaining : 814 286 $
Johnathan Kovacevic 850 000 $ (2)
-Salary Remaining : 728 571 $
Noah Gregor 750 000 $ (1)
-Salary Remaining : 642 857 $
Total Pro Players22
Salary Commitment
Year 47 : 76 550 000 $
Year 48 : 58 550 000 $
Year 49 : 39 700 000 $
Year 50 : 21 500 000 $
Salary Average Commitment
Year 47 : 76 550 000 $
Year 48 : 58 550 000 $
Year 49 : 39 700 000 $
Year 50 : 21 500 000 $
Salary Cap with 1 Way Contract
Year 47 : 76 550 000 $
Year 48 : 58 550 000 $
Year 49 : 39 700 000 $
Year 50 : 21 500 000 $

Farm Players Salaries

Zdeno Chara 300 000 $ (1)
Salary Remaining : 257 522 $
Calvin Petersen 150 000 $ (3)
Salary Remaining : 128 761 $
Jaroslav Halak 125 000 $ (1)
Salary Remaining : 107 301 $
Jacob Bryson 125 000 $ (2)
Salary Remaining : 107 301 $
Zac Jones 100 000 $ (3)
Salary Remaining : 85 841 $
Jake Christiansen 90 000 $ (2)
Salary Remaining : 77 257 $
Cal Foote 90 000 $ (3)
Salary Remaining : 77 257 $
Devin Shore 90 000 $ (1)
Salary Remaining : 77 257 $
Trey Fix-Wolansky 85 000 $ (2)
Salary Remaining : 72 965 $
Bryce Kindopp 80 000 $ (2)
Salary Remaining : 68 673 $
Christian Jaros 80 000 $ (1)
Salary Remaining : 68 673 $
Jimmy Schuldt 80 000 $ (4)
Salary Remaining : 68 673 $
Adam Beckman 77 500 $ (2)
Salary Remaining : 66 527 $
Jayson Megna 75 000 $ (3)
Salary Remaining : 64 381 $
Matt Luff 75 000 $ (3)
Salary Remaining : 64 381 $
Jack Ahcan 75 000 $ (3)
Salary Remaining : 64 381 $
Jonas Johansson 75 000 $ (1)
Salary Remaining : 64 381 $
William Lockwood 75 000 $ (3)
Salary Remaining : 64 381 $
John Leonard 75 000 $ (3)
Salary Remaining : 64 381 $
Joachim Blichfeld 75 000 $ (1)
Salary Remaining : 64 381 $
Alexander True 75 000 $ (1)
Salary Remaining : 64 381 $
Andy Welinski 70 000 $ (2)
Salary Remaining : 60 088 $
Total Farm Players22
Salary Commitment
Year 47 : 2 142 500 $
Year 48 : 1 322 500 $
Year 49 : 795 000 $
Year 50 : 80 000 $
Salary Average Commitment
Year 47 : 2 142 500 $
Year 48 : 1 322 500 $
Year 49 : 795 000 $
Year 50 : 80 000 $

Colorado Zipper



Arena Capacity - Ticket Price
Attendance - %

Arena NameStomp Center
Level 1: 7000 - 100 $ - 6 463 - 92,33%
Level 2: 6000 - 60 $ - 5 411 - 90,18%
Level 3: 3000 - 35 $ - 2 885 - 96,15%
Level 4: 5000 - 20 $ - 4 924 - 98,47%
Luxury : 2000 - 200 $ - 1 713 - 85,63%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 986 - 99,30%
Farm Level 2: 1000 - 15 $ - 999 - 99,86%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %21 395 - 93,02%
Average Income per Game1 815 497 $
Year to Date Revenue10 892 982 $
Farm
Home Games Left33
Average Attendance - %2 985 - 99,49%
Average Income per Game101 387 $
Year to Date Revenue506 934 $

Expense

Pro Players Total Salaries79 375 000 $
Farm Players Total Salaries3 342 500 $
Coaches Total Salaries8 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses12 213 842 $
Farm Year To Date Expenses755 667 $
Pro Salary Cap To Date11 356 691 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue58 095 904 $
Farm Estimated Season Revenue3 345 764 $
Pro Remaining Season Days96
Pro Expenses Per Days762 277 $
Pro Estimated Expenses73 178 592 $
Farm Remaining Season Days97
Farm Expenses Per Days47 279 $
Farm Estimated Expenses4 586 063 $
Estimated Season Expenses77 764 655 $
Season Salary Cap79 375 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $4 625 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 27 375 000 $
Current Bank Account29 367 752 $
Projected Bank Account13 044 765 $

Pro Players Salaries

Connor McDavid 12 500 000 $ (1)
-Salary Remaining : 10 714 286 $
MacKenzie Weegar 7 500 000 $ (2)
-Salary Remaining : 6 428 571 $
Trevor Zegras 6 500 000 $ (3)
-Salary Remaining : 5 571 429 $
Alexandar Georgiev 6 500 000 $ (2)
-Salary Remaining : 5 571 429 $
Jamie Benn 6 300 000 $ (4)
-Salary Remaining : 5 400 000 $
Patrice Bergeron 5 600 000 $ (1)
-Salary Remaining : 4 800 000 $
Jared McCann 4 775 000 $ (2)
-Salary Remaining : 4 092 857 $
Boone Jenner 4 000 000 $ (4)
-Salary Remaining : 3 428 571 $
T.J. Oshie 3 750 000 $ (5)
-Salary Remaining : 3 214 286 $
Dmitry Orlov 3 000 000 $ (4)
-Salary Remaining : 2 571 429 $
Adam Lowry 3 000 000 $ (1)
-Salary Remaining : 2 571 429 $
James Reimer 3 000 000 $ (3)
-Salary Remaining : 2 571 429 $
Dylan DeMelo 3 000 000 $ (5)
-Salary Remaining : 2 571 429 $
Jacob Middleton 2 500 000 $ (4)
-Salary Remaining : 2 142 857 $
Kailer Yamamoto 1 800 000 $ (4)
-Salary Remaining : 1 542 857 $
Michael Rasmussen 1 750 000 $ (1)
-Salary Remaining : 1 500 000 $
Erik Gustafsson 1 100 000 $ (1)
-Salary Remaining : 942 857 $
Ilya Lyubushkin 1 000 000 $ (1)
-Salary Remaining : 857 143 $
Austin Watson 1 000 000 $ (2)
-Salary Remaining : 857 143 $
Michael McCarron 800 000 $ (3)
-Salary Remaining : 685 714 $
Total Pro Players20
Salary Commitment
Year 47 : 79 375 000 $
Year 48 : 54 425 000 $
Year 49 : 34 650 000 $
Year 50 : 24 350 000 $
Salary Average Commitment
Year 47 : 79 375 000 $
Year 48 : 54 425 000 $
Year 49 : 34 650 000 $
Year 50 : 24 350 000 $
Salary Cap with 1 Way Contract
Year 47 : 79 375 000 $
Year 48 : 54 425 000 $
Year 49 : 34 650 000 $
Year 50 : 24 350 000 $

Farm Players Salaries

Radim Simek 460 000 $ (4)
Salary Remaining : 394 867 $
Magnus Hellberg 450 000 $ (4)
Salary Remaining : 386 283 $
Billy Sweezey 450 000 $ (4)
Salary Remaining : 386 283 $
Lukas Sedlak 400 000 $ (4)
Salary Remaining : 343 363 $
Vitali Kravtsov 130 000 $ (3)
Salary Remaining : 111 593 $
Nikita Zaitsev 102 500 $ (3)
Salary Remaining : 87 987 $
Jonah Gadjovich 95 000 $ (3)
Salary Remaining : 81 549 $
Brandon Duhaime 95 000 $ (2)
Salary Remaining : 81 549 $
Zach Bogosian 95 000 $ (1)
Salary Remaining : 81 549 $
Dustin Tokarski 95 000 $ (2)
Salary Remaining : 81 549 $
Curtis Lazar 95 000 $ (4)
Salary Remaining : 81 549 $
Nathan Beaulieu 90 000 $ (2)
Salary Remaining : 77 257 $
Nathan Bastian 87 500 $ (4)
Salary Remaining : 75 111 $
Chad Ruhwedel 85 000 $ (4)
Salary Remaining : 72 965 $
Justin Danforth 85 000 $ (2)
Salary Remaining : 72 965 $
Anthony Angello 80 000 $ (1)
Salary Remaining : 68 673 $
Zack MacEwen 80 000 $ (4)
Salary Remaining : 68 673 $
Elliot Desnoyers 77 500 $ (4)
Salary Remaining : 66 527 $
Nick Ritchie 75 000 $ (5)
Salary Remaining : 64 381 $
Dryden Hunt 75 000 $ (2)
Salary Remaining : 64 381 $
Markus Nutivaara 70 000 $ (2)
Salary Remaining : 60 088 $
Liam O'Brien 70 000 $ (2)
Salary Remaining : 60 088 $
Total Farm Players22
Salary Commitment
Year 47 : 3 342 500 $
Year 48 : 3 167 500 $
Year 49 : 2 587 500 $
Year 50 : 2 260 000 $
Salary Average Commitment
Year 47 : 3 342 500 $
Year 48 : 3 167 500 $
Year 49 : 2 587 500 $
Year 50 : 2 260 000 $

Dallas Storm



Arena Capacity - Ticket Price
Attendance - %

Arena NameHouse of Pain
Level 1: 6500 - 150 $ - 4 116 - 63,32%
Level 2: 5500 - 90 $ - 3 921 - 71,29%
Level 3: 2500 - 52 $ - 2 025 - 80,99%
Level 4: 4000 - 40 $ - 2 980 - 74,50%
Luxury : 1500 - 270 $ - 1 092 - 72,77%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 15 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %14 133 - 70,66%
Average Income per Game1 787 306 $
Year to Date Revenue10 723 833 $
Farm
Home Games Left33
Average Attendance - %3 000 - 100,00%
Average Income per Game102 000 $
Year to Date Revenue510 000 $

Expense

Pro Players Total Salaries77 500 000 $
Farm Players Total Salaries1 267 500 $
Coaches Total Salaries7 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses12 071 424 $
Farm Year To Date Expenses278 592 $
Pro Salary Cap To Date11 071 424 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue57 193 776 $
Farm Estimated Season Revenue3 366 000 $
Pro Remaining Season Days96
Pro Expenses Per Days754 464 $
Pro Estimated Expenses72 428 544 $
Farm Remaining Season Days97
Farm Expenses Per Days17 412 $
Farm Estimated Expenses1 688 964 $
Estimated Season Expenses74 117 508 $
Season Salary Cap77 500 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $6 500 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 25 500 000 $
Current Bank Account59 722 115 $
Projected Bank Account46 164 383 $

Pro Players Salaries

Jake Guentzel 7 200 000 $ (5)
-Salary Remaining : 6 171 429 $
Quinn Hughes 6 100 000 $ (1)
-Salary Remaining : 5 228 571 $
Noah Hanifin 5 500 000 $ (2)
-Salary Remaining : 4 714 286 $
Tyler Seguin 5 500 000 $ (5)
-Salary Remaining : 4 714 286 $
Brent Burns 5 250 000 $ (1)
-Salary Remaining : 4 500 000 $
Jack Hughes 5 000 000 $ (1)
-Salary Remaining : 4 285 714 $
Ryan McDonagh 5 000 000 $ (1)
-Salary Remaining : 4 285 714 $
Chandler Stephenson 5 000 000 $ (1)
-Salary Remaining : 4 285 714 $
Tristan Jarry 4 950 000 $ (5)
-Salary Remaining : 4 242 857 $
Brock Boeser 4 750 000 $ (4)
-Salary Remaining : 4 071 429 $
Lawson Crouse 4 000 000 $ (5)
-Salary Remaining : 3 428 571 $
Rickard Rakell 3 750 000 $ (2)
-Salary Remaining : 3 214 286 $
Frank Vatrano 3 650 000 $ (3)
-Salary Remaining : 3 128 571 $
Colton Sissons 2 800 000 $ (2)
-Salary Remaining : 2 400 000 $
Radko Gudas 2 700 000 $ (4)
-Salary Remaining : 2 314 286 $
Casey DeSmith 2 000 000 $ (2)
-Salary Remaining : 1 714 286 $
Mattias Samuelsson 1 500 000 $ (3)
-Salary Remaining : 1 285 714 $
Trent Frederic 1 100 000 $ (4)
-Salary Remaining : 942 857 $
Ryan Poehling 900 000 $ (2)
-Salary Remaining : 771 429 $
Mark Kastelic 850 000 $ (2)
-Salary Remaining : 728 571 $
Total Pro Players20
Salary Commitment
Year 47 : 77 500 000 $
Year 48 : 51 150 000 $
Year 49 : 35 350 000 $
Year 50 : 30 200 000 $
Salary Average Commitment
Year 47 : 77 500 000 $
Year 48 : 51 150 000 $
Year 49 : 35 350 000 $
Year 50 : 30 200 000 $
Salary Cap with 1 Way Contract
Year 47 : 77 500 000 $
Year 48 : 51 150 000 $
Year 49 : 35 350 000 $
Year 50 : 30 200 000 $

Farm Players Salaries

Ridly Greig 310 000 $ (5)
Salary Remaining : 266 106 $
Duncan Keith 200 000 $ (1)
Salary Remaining : 171 681 $
Tyson Foerster 110 000 $ (4)
Salary Remaining : 94 425 $
Dustin Wolf 100 000 $ (4)
Salary Remaining : 85 841 $
Erik Kallgren 100 000 $ (2)
Salary Remaining : 85 841 $
Nicholas Robertson 100 000 $ (1)
Salary Remaining : 85 841 $
William Dufour 95 000 $ (4)
Salary Remaining : 81 549 $
Niko Mikkola 90 000 $ (1)
Salary Remaining : 77 257 $
Drew O'Connor 85 000 $ (1)
Salary Remaining : 72 965 $
Arturs Silovs 77 500 $ (4)
Salary Remaining : 66 527 $
Total Farm Players10
Salary Commitment
Year 47 : 1 267 500 $
Year 48 : 792 500 $
Year 49 : 692 500 $
Year 50 : 692 500 $
Salary Average Commitment
Year 47 : 1 267 500 $
Year 48 : 792 500 $
Year 49 : 692 500 $
Year 50 : 692 500 $

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 7000 - 130 $ - 4 731 - 67,59%
Level 2: 6000 - 90 $ - 3 856 - 64,26%
Level 3: 3000 - 50 $ - 2 263 - 75,43%
Level 4: 5000 - 30 $ - 4 610 - 92,20%
Luxury : 2000 - 210 $ - 1 442 - 72,10%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 45 $ - 1 641 - 82,03%
Farm Level 2: 1000 - 25 $ - 672 - 67,20%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %16 902 - 73,49%
Average Income per Game1 819 604 $
Year to Date Revenue10 917 624 $
Farm
Home Games Left32
Average Attendance - %2 313 - 77,09%
Average Income per Game108 756 $
Year to Date Revenue652 536 $

Expense

Pro Players Total Salaries53 250 000 $
Farm Players Total Salaries2 317 500 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses8 321 424 $
Farm Year To Date Expenses398 944 $
Pro Salary Cap To Date7 607 136 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue58 227 328 $
Farm Estimated Season Revenue3 480 192 $
Pro Remaining Season Days96
Pro Expenses Per Days520 089 $
Pro Estimated Expenses49 928 544 $
Farm Remaining Season Days97
Farm Expenses Per Days24 934 $
Farm Estimated Expenses2 418 598 $
Estimated Season Expenses52 347 142 $
Season Salary Cap53 250 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $30 750 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 1 250 000 $
Current Bank Account107 443 350 $
Projected Bank Account116 803 728 $

Pro Players Salaries

Dougie Hamilton 6 500 000 $ (3)
-Salary Remaining : 5 571 429 $
Martin Necas 6 000 000 $ (1)
-Salary Remaining : 5 142 857 $
Zach Werenski 5 500 000 $ (3)
-Salary Remaining : 4 714 286 $
Alex Chiasson 4 500 000 $ (1)
-Salary Remaining : 3 857 143 $
Ilya Samsonov 4 000 000 $ (1)
-Salary Remaining : 3 428 571 $
Nicklas Backstrom 4 000 000 $ (3)
-Salary Remaining : 3 428 571 $
Joel Edmundson 3 500 000 $ (3)
-Salary Remaining : 3 000 000 $
Dominik Kubalik 2 500 000 $ (4)
-Salary Remaining : 2 142 857 $
John Marino 2 250 000 $ (1)
-Salary Remaining : 1 928 571 $
Pheonix Copley 2 100 000 $ (3)
-Salary Remaining : 1 800 000 $
Arthur Kaliyev 2 000 000 $ (3)
-Salary Remaining : 1 714 286 $
Ryan McLeod 1 500 000 $ (3)
-Salary Remaining : 1 285 714 $
Ethan Bear 1 500 000 $ (3)
-Salary Remaining : 1 285 714 $
Kent Johnson 1 200 000 $ (2)
-Salary Remaining : 1 028 571 $
Erik Brannstrom 1 200 000 $ (4)
-Salary Remaining : 1 028 571 $
Philip Tomasino 1 200 000 $ (2)
-Salary Remaining : 1 028 571 $
Taylor Raddysh 1 000 000 $ (2)
-Salary Remaining : 857 143 $
Jack McBain 1 000 000 $ (2)
-Salary Remaining : 857 143 $
Andrew Peeke 1 000 000 $ (1)
-Salary Remaining : 857 143 $
Kiefer Sherwood 800 000 $ (1)
-Salary Remaining : 685 714 $
Total Pro Players20
Salary Commitment
Year 47 : 53 250 000 $
Year 48 : 34 700 000 $
Year 49 : 30 300 000 $
Year 50 : 3 700 000 $
Salary Average Commitment
Year 47 : 53 250 000 $
Year 48 : 34 700 000 $
Year 49 : 30 300 000 $
Year 50 : 3 700 000 $
Salary Cap with 1 Way Contract
Year 47 : 53 250 000 $
Year 48 : 34 700 000 $
Year 49 : 30 300 000 $
Year 50 : 3 700 000 $

Farm Players Salaries

Emil Bemstrom 125 000 $ (1)
Salary Remaining : 107 301 $
Nils Lundkvist 107 500 $ (2)
Salary Remaining : 92 279 $
Fabian Zetterlund 100 000 $ (2)
Salary Remaining : 85 841 $
Pavel Dorofeyev 95 000 $ (2)
Salary Remaining : 81 549 $
Ben McCartney 90 000 $ (2)
Salary Remaining : 77 257 $
Kale Clague 90 000 $ (3)
Salary Remaining : 77 257 $
Jacob Perreault 90 000 $ (2)
Salary Remaining : 77 257 $
Nikolai Knyzhov 90 000 $ (1)
Salary Remaining : 77 257 $
Jesper Boqvist 85 000 $ (1)
Salary Remaining : 72 965 $
Liam Foudy 85 000 $ (1)
Salary Remaining : 72 965 $
Akito Hirose 82 500 $ (3)
Salary Remaining : 70 819 $
Linus Hogberg 80 000 $ (2)
Salary Remaining : 68 673 $
Kaedan Korczak 80 000 $ (2)
Salary Remaining : 68 673 $
Lucas Carlsson 80 000 $ (1)
Salary Remaining : 68 673 $
Alex Steeves 77 500 $ (2)
Salary Remaining : 66 527 $
Isaac Ratcliffe 77 500 $ (2)
Salary Remaining : 66 527 $
Joona Koppanen 77 500 $ (3)
Salary Remaining : 66 527 $
Oskar Steen 75 000 $ (3)
Salary Remaining : 64 381 $
Dylan Coghlan 75 000 $ (3)
Salary Remaining : 64 381 $
Zach Sanford 75 000 $ (4)
Salary Remaining : 64 381 $
Otto Leskinen 75 000 $ (1)
Salary Remaining : 64 381 $
Michael Carcone 75 000 $ (1)
Salary Remaining : 64 381 $
Joe Snively 75 000 $ (1)
Salary Remaining : 64 381 $
Jonathan Davidsson 75 000 $ (1)
Salary Remaining : 64 381 $
Artyom Zagidulin 70 000 $ (3)
Salary Remaining : 60 088 $
Drake Rymsha 70 000 $ (3)
Salary Remaining : 60 088 $
T.J. Tynan 70 000 $ (2)
Salary Remaining : 60 088 $
Bryan Little 70 000 $ (3)
Salary Remaining : 60 088 $
Total Farm Players28
Salary Commitment
Year 47 : 2 317 500 $
Year 48 : 1 552 500 $
Year 49 : 685 000 $
Year 50 : 75 000 $
Salary Average Commitment
Year 47 : 2 317 500 $
Year 48 : 1 552 500 $
Year 49 : 685 000 $
Year 50 : 75 000 $

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWayne Gretzky Arena
Level 1: 7000 - 100 $ - 6 339 - 90,55%
Level 2: 6000 - 65 $ - 5 703 - 95,04%
Level 3: 3000 - 35 $ - 2 892 - 96,38%
Level 4: 5000 - 20 $ - 4 958 - 99,15%
Luxury : 2000 - 200 $ - 1 705 - 85,27%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 65 $ - 1 092 - 54,58%
Farm Level 2: 1000 - 25 $ - 643 - 64,26%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %21 596 - 93,89%
Average Income per Game1 855 135 $
Year to Date Revenue11 130 810 $
Farm
Home Games Left33
Average Attendance - %1 734 - 57,81%
Average Income per Game104 423 $
Year to Date Revenue522 114 $

Expense

Pro Players Total Salaries63 350 000 $
Farm Players Total Salaries1 430 000 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses9 306 696 $
Farm Year To Date Expenses444 734 $
Pro Salary Cap To Date8 565 624 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue59 364 320 $
Farm Estimated Season Revenue3 445 952 $
Pro Remaining Season Days96
Pro Expenses Per Days592 411 $
Pro Estimated Expenses56 871 456 $
Farm Remaining Season Days97
Farm Expenses Per Days25 929 $
Farm Estimated Expenses2 515 113 $
Estimated Season Expenses59 386 569 $
Season Salary Cap63 350 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $20 650 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 11 350 000 $
Current Bank Account116 445 612 $
Projected Bank Account119 869 315 $

Pro Players Salaries

Alexander Radulov 6 000 000 $ (1)
-Salary Remaining : 5 142 857 $
Jordie Benn 6 000 000 $ (1)
-Salary Remaining : 5 142 857 $
Anders Nilsson 5 000 000 $ (2)
-Salary Remaining : 4 285 714 $
Jean-Francois Berube 5 000 000 $ (1)
-Salary Remaining : 4 285 714 $
David Kase 4 000 000 $ (1)
-Salary Remaining : 3 428 571 $
Byron Froese 3 500 000 $ (4)
-Salary Remaining : 3 000 000 $
Zack Kassian 3 000 000 $ (4)
-Salary Remaining : 2 571 429 $
Alex Belzile 3 000 000 $ (4)
-Salary Remaining : 2 571 429 $
Jordan Nolan 3 000 000 $ (4)
-Salary Remaining : 2 571 429 $
Nikita Gusev 3 000 000 $ (1)
-Salary Remaining : 2 571 429 $
Patric Hornqvist 2 500 000 $ (2)
-Salary Remaining : 2 142 857 $
Alex Biega 2 500 000 $ (1)
-Salary Remaining : 2 142 857 $
Jesper Froden 2 500 000 $ (2)
-Salary Remaining : 2 142 857 $
Zac Dalpe 2 500 000 $ (2)
-Salary Remaining : 2 142 857 $
Calle Rosen 2 500 000 $ (4)
-Salary Remaining : 2 142 857 $
Martin Hanzal 2 500 000 $ (2)
-Salary Remaining : 2 142 857 $
Morgan Geekie (Out of Payroll) 1 250 000 $ (1)
-Salary Remaining : 1 071 429 $
Matty Beniers 1 200 000 $ (2)
-Salary Remaining : 1 028 571 $
David Jiricek 1 200 000 $ (4)
-Salary Remaining : 1 028 571 $
Stanislav Svozil (Out of Payroll) 1 000 000 $ (4)
-Salary Remaining : 857 143 $
Corey Schueneman 1 000 000 $ (2)
-Salary Remaining : 857 143 $
Gustav Lindstrom 1 000 000 $ (1)
-Salary Remaining : 857 143 $
Joseph Woll 900 000 $ (2)
-Salary Remaining : 771 429 $
Jake Chelios 800 000 $ (1)
-Salary Remaining : 685 714 $
J.C. Beaudin 750 000 $ (1)
-Salary Remaining : 642 857 $
Total Pro Players25
Salary Commitment
Year 47 : 65 600 000 $
Year 48 : 35 300 000 $
Year 49 : 17 200 000 $
Year 50 : 17 200 000 $
Salary Average Commitment
Year 47 : 65 600 000 $
Year 48 : 35 300 000 $
Year 49 : 17 200 000 $
Year 50 : 17 200 000 $
Salary Cap with 1 Way Contract
Year 47 : 65 600 000 $
Year 48 : 35 300 000 $
Year 49 : 17 200 000 $
Year 50 : 17 200 000 $

Farm Players Salaries

Brian Boyle 250 000 $ (2)
Salary Remaining : 214 602 $
Brandt Clarke 120 000 $ (4)
Salary Remaining : 103 009 $
Vasily Podkolzin 120 000 $ (2)
Salary Remaining : 103 009 $
Jack Quinn 120 000 $ (2)
Salary Remaining : 103 009 $
Benoit-Olivier Groulx 100 000 $ (2)
Salary Remaining : 85 841 $
Lias Andersson 90 000 $ (1)
Salary Remaining : 77 257 $
Urho Vaakanainen 85 000 $ (1)
Salary Remaining : 72 965 $
Mason Geertsen 85 000 $ (2)
Salary Remaining : 72 965 $
Egor Yakovlev 80 000 $ (1)
Salary Remaining : 68 673 $
Patrik Berglund 80 000 $ (1)
Salary Remaining : 68 673 $
Ryan Kuffner 75 000 $ (2)
Salary Remaining : 64 381 $
Joshua Jacobs 75 000 $ (2)
Salary Remaining : 64 381 $
Andrey Makarov 50 000 $ (1)
Salary Remaining : 42 920 $
Ben Bishop 50 000 $ (1)
Salary Remaining : 42 920 $
Alexander Salak 50 000 $ (1)
Salary Remaining : 42 920 $
Total Farm Players15
Salary Commitment
Year 47 : 1 430 000 $
Year 48 : 945 000 $
Year 49 : 120 000 $
Year 50 : 120 000 $
Salary Average Commitment
Year 47 : 1 430 000 $
Year 48 : 945 000 $
Year 49 : 120 000 $
Year 50 : 120 000 $

Halifax Thunder



Arena Capacity - Ticket Price
Attendance - %

Arena NameColt 45 Center
Level 1: 7000 - 125 $ - 4 965 - 70,93%
Level 2: 6000 - 75 $ - 5 370 - 89,51%
Level 3: 3000 - 40 $ - 2 764 - 92,12%
Level 4: 5000 - 30 $ - 4 378 - 87,56%
Luxury : 2000 - 205 $ - 1 680 - 84,01%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 45 $ - 1 679 - 83,97%
Farm Level 2: 1000 - 30 $ - 542 - 54,15%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %19 157 - 83,29%
Average Income per Game1 931 651 $
Year to Date Revenue11 589 906 $
Farm
Home Games Left32
Average Attendance - %2 221 - 74,03%
Average Income per Game110 178 $
Year to Date Revenue661 068 $

Expense

Pro Players Total Salaries57 725 000 $
Farm Players Total Salaries2 467 500 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses8 814 507 $
Farm Year To Date Expenses634 663 $
Pro Salary Cap To Date8 243 083 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue61 812 832 $
Farm Estimated Season Revenue3 525 696 $
Pro Remaining Season Days96
Pro Expenses Per Days551 116 $
Pro Estimated Expenses52 907 136 $
Farm Remaining Season Days97
Farm Expenses Per Days39 535 $
Farm Estimated Expenses3 834 895 $
Estimated Season Expenses56 742 031 $
Season Salary Cap57 725 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $26 275 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 5 725 000 $
Current Bank Account35 334 191 $
Projected Bank Account43 930 688 $

Pro Players Salaries

Cale Makar 10 500 000 $ (5)
-Salary Remaining : 9 000 000 $
Anze Kopitar 7 500 000 $ (2)
-Salary Remaining : 6 428 571 $
Jaccob Slavin 5 750 000 $ (1)
-Salary Remaining : 4 928 571 $
Jordan Binnington 4 000 000 $ (3)
-Salary Remaining : 3 428 571 $
Kevin Shattenkirk 3 500 000 $ (1)
-Salary Remaining : 3 000 000 $
Travis Hamonic 3 500 000 $ (2)
-Salary Remaining : 3 000 000 $
Artem Zub 2 500 000 $ (3)
-Salary Remaining : 2 142 857 $
Luke Kunin 2 300 000 $ (2)
-Salary Remaining : 1 971 429 $
Zemgus Girgensons 2 000 000 $ (1)
-Salary Remaining : 1 714 286 $
Vladislav Namestnikov 2 000 000 $ (2)
-Salary Remaining : 1 714 286 $
Sam Steel 2 000 000 $ (1)
-Salary Remaining : 1 714 286 $
Justin Schultz 1 650 000 $ (2)
-Salary Remaining : 1 414 286 $
Mike Hoffman 1 500 000 $ (3)
-Salary Remaining : 1 285 714 $
Luke Evangelista 1 100 000 $ (4)
-Salary Remaining : 942 857 $
Robert Bortuzzo 1 025 000 $ (2)
-Salary Remaining : 878 571 $
Kieffer Bellows 1 000 000 $ (1)
-Salary Remaining : 857 143 $
MacKenzie Entwistle 950 000 $ (3)
-Salary Remaining : 814 286 $
Pyotr Kochetkov 950 000 $ (2)
-Salary Remaining : 814 286 $
Brendan Lemieux 850 000 $ (3)
-Salary Remaining : 728 571 $
Tyler Pitlick 800 000 $ (5)
-Salary Remaining : 685 714 $
Mathieu Olivier 800 000 $ (1)
-Salary Remaining : 685 714 $
Rourke Chartier 775 000 $ (4)
-Salary Remaining : 664 286 $
Jet Greaves 775 000 $ (4)
-Salary Remaining : 664 286 $
Total Pro Players23
Salary Commitment
Year 47 : 57 725 000 $
Year 48 : 42 675 000 $
Year 49 : 23 750 000 $
Year 50 : 13 950 000 $
Salary Average Commitment
Year 47 : 57 725 000 $
Year 48 : 42 675 000 $
Year 49 : 23 750 000 $
Year 50 : 13 950 000 $
Salary Cap with 1 Way Contract
Year 47 : 57 725 000 $
Year 48 : 42 675 000 $
Year 49 : 23 750 000 $
Year 50 : 13 950 000 $

Farm Players Salaries

Matt Murray 350 000 $ (3)
Salary Remaining : 300 442 $
Spencer Stastney 185 000 $ (4)
Salary Remaining : 158 805 $
Maxwell Willman 150 000 $ (5)
Salary Remaining : 128 761 $
Brendan Gaunce 150 000 $ (5)
Salary Remaining : 128 761 $
Matej Blumel 150 000 $ (5)
Salary Remaining : 128 761 $
Milos Kelemen 115 000 $ (4)
Salary Remaining : 98 717 $
Michael Raffl 110 000 $ (2)
Salary Remaining : 94 425 $
Cam Dineen 100 000 $ (2)
Salary Remaining : 85 841 $
Garrett Pilon 95 000 $ (4)
Salary Remaining : 81 549 $
Nicholas Merkley 95 000 $ (2)
Salary Remaining : 81 549 $
Madison Bowey 95 000 $ (2)
Salary Remaining : 81 549 $
Brian Elliott 90 000 $ (1)
Salary Remaining : 77 257 $
Kevin Bahl 90 000 $ (3)
Salary Remaining : 77 257 $
Justin Kirkland 80 000 $ (1)
Salary Remaining : 68 673 $
Alex Turcotte 80 000 $ (2)
Salary Remaining : 68 673 $
Alexander Volkov 80 000 $ (1)
Salary Remaining : 68 673 $
Chris Wagner 77 500 $ (5)
Salary Remaining : 66 527 $
Colton White 77 500 $ (4)
Salary Remaining : 66 527 $
Zane McIntyre 77 500 $ (4)
Salary Remaining : 66 527 $
Julius Honka 75 000 $ (5)
Salary Remaining : 64 381 $
Roland McKeown 75 000 $ (2)
Salary Remaining : 64 381 $
Valentin Zykov 70 000 $ (3)
Salary Remaining : 60 088 $
Total Farm Players22
Salary Commitment
Year 47 : 2 467 500 $
Year 48 : 2 217 500 $
Year 49 : 1 662 500 $
Year 50 : 1 152 500 $
Salary Average Commitment
Year 47 : 2 467 500 $
Year 48 : 2 217 500 $
Year 49 : 1 662 500 $
Year 50 : 1 152 500 $

Hamilton Tigers



Arena Capacity - Ticket Price
Attendance - %

Arena NameSmirnoff Arena
Level 1: 6500 - 121 $ - 4 900 - 75,38%
Level 2: 5500 - 101 $ - 3 106 - 56,48%
Level 3: 3000 - 69 $ - 1 495 - 49,84%
Level 4: 4500 - 39 $ - 2 624 - 58,31%
Luxury : 1500 - 210 $ - 1 441 - 96,04%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 35 $ - 1 983 - 99,17%
Farm Level 2: 1000 - 20 $ - 815 - 81,46%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %13 566 - 64,60%
Average Income per Game1 840 859 $
Year to Date Revenue11 045 154 $
Farm
Home Games Left33
Average Attendance - %2 798 - 93,27%
Average Income per Game102 853 $
Year to Date Revenue514 266 $

Expense

Pro Players Total Salaries83 055 000 $
Farm Players Total Salaries2 460 000 $
Coaches Total Salaries13 150 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses12 864 992 $
Farm Year To Date Expenses1 219 120 $
Pro Salary Cap To Date11 864 992 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue58 907 488 $
Farm Estimated Season Revenue3 394 156 $
Pro Remaining Season Days96
Pro Expenses Per Days804 062 $
Pro Estimated Expenses77 189 952 $
Farm Remaining Season Days97
Farm Expenses Per Days76 195 $
Farm Estimated Expenses7 390 915 $
Estimated Season Expenses84 580 867 $
Season Salary Cap83 055 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $945 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 31 055 000 $
Current Bank Account84 326 688 $
Projected Bank Account62 047 465 $

Pro Players Salaries

Vladimir Tarasenko 7 900 000 $ (2)
-Salary Remaining : 6 771 429 $
Nick Suzuki 7 500 000 $ (1)
-Salary Remaining : 6 428 571 $
Jesper Bratt 7 350 000 $ (5)
-Salary Remaining : 6 300 000 $
Johnny Gaudreau 6 750 000 $ (5)
-Salary Remaining : 5 785 714 $
Jacob Trouba 6 000 000 $ (2)
-Salary Remaining : 5 142 857 $
Devon Toews 5 930 000 $ (1)
-Salary Remaining : 5 082 857 $
Jordan Eberle 5 600 000 $ (5)
-Salary Remaining : 4 800 000 $
Adam Henrique 5 500 000 $ (3)
-Salary Remaining : 4 714 286 $
Mikael Granlund 5 250 000 $ (2)
-Salary Remaining : 4 500 000 $
Anthony DeAngelo 5 000 000 $ (5)
-Salary Remaining : 4 285 714 $
Nick Leddy 4 000 000 $ (2)
-Salary Remaining : 3 428 571 $
Tyler Bertuzzi 3 500 000 $ (4)
-Salary Remaining : 3 000 000 $
Calle Jarnkrok 2 500 000 $ (4)
-Salary Remaining : 2 142 857 $
Antti Raanta 2 000 000 $ (4)
-Salary Remaining : 1 714 286 $
Ben Chiarot 2 000 000 $ (4)
-Salary Remaining : 1 714 286 $
Ukko-Pekka Luukkonen 1 750 000 $ (3)
-Salary Remaining : 1 500 000 $
Tanner Jeannot 1 500 000 $ (3)
-Salary Remaining : 1 285 714 $
Yegor Chinakhov 1 100 000 $ (2)
-Salary Remaining : 942 857 $
Kyle Okposo 1 025 000 $ (2)
-Salary Remaining : 878 571 $
Jaycob Megna 900 000 $ (1)
-Salary Remaining : 771 429 $
Total Pro Players20
Salary Commitment
Year 47 : 83 055 000 $
Year 48 : 68 725 000 $
Year 49 : 43 450 000 $
Year 50 : 34 700 000 $
Salary Average Commitment
Year 47 : 83 055 000 $
Year 48 : 68 725 000 $
Year 49 : 43 450 000 $
Year 50 : 34 700 000 $
Salary Cap with 1 Way Contract
Year 47 : 83 055 000 $
Year 48 : 68 725 000 $
Year 49 : 43 450 000 $
Year 50 : 34 700 000 $

Farm Players Salaries

Colin White 450 000 $ (1)
Salary Remaining : 386 283 $
Matt Dumba 400 000 $ (4)
Salary Remaining : 343 363 $
Ross Colton 240 000 $ (4)
Salary Remaining : 206 018 $
Anthony Duclair 225 000 $ (4)
Salary Remaining : 193 142 $
Kevin Rooney 120 000 $ (2)
Salary Remaining : 103 009 $
Sheldon Dries 100 000 $ (4)
Salary Remaining : 85 841 $
Adam Gaudette 100 000 $ (2)
Salary Remaining : 85 841 $
Josh Leivo 100 000 $ (4)
Salary Remaining : 85 841 $
Michael Pezzetta 100 000 $ (2)
Salary Remaining : 85 841 $
Mikhail Maltsev 100 000 $ (2)
Salary Remaining : 85 841 $
Jordan Gross 100 000 $ (4)
Salary Remaining : 85 841 $
Nick Perbix 95 000 $ (4)
Salary Remaining : 81 549 $
Rem Pitlick 90 000 $ (3)
Salary Remaining : 77 257 $
Adam Werner 85 000 $ (1)
Salary Remaining : 72 965 $
Curtis McKenzie 80 000 $ (1)
Salary Remaining : 68 673 $
Laurent Dauphin 75 000 $ (4)
Salary Remaining : 64 381 $
Total Farm Players16
Salary Commitment
Year 47 : 2 460 000 $
Year 48 : 1 845 000 $
Year 49 : 1 425 000 $
Year 50 : 1 335 000 $
Salary Average Commitment
Year 47 : 2 460 000 $
Year 48 : 1 845 000 $
Year 49 : 1 425 000 $
Year 50 : 1 335 000 $

Houston Supernova



Arena Capacity - Ticket Price
Attendance - %

Arena NameThunder Dome
Level 1: 6500 - 114 $ - 6 324 - 97,29%
Level 2: 5000 - 78 $ - 4 474 - 89,48%
Level 3: 2500 - 46 $ - 2 500 - 99,98%
Level 4: 4500 - 31 $ - 4 425 - 98,33%
Luxury : 1500 - 240 $ - 1 283 - 85,53%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 65 $ - 1 150 - 57,50%
Farm Level 2: 1000 - 20 $ - 826 - 82,62%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %19 005 - 95,03%
Average Income per Game1 955 924 $
Year to Date Revenue11 735 545 $
Farm
Home Games Left32
Average Attendance - %1 976 - 65,87%
Average Income per Game109 528 $
Year to Date Revenue657 168 $

Expense

Pro Players Total Salaries80 050 000 $
Farm Players Total Salaries1 507 500 $
Coaches Total Salaries4 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses12 027 227 $
Farm Year To Date Expenses323 361 $
Pro Salary Cap To Date11 455 803 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue62 589 573 $
Farm Estimated Season Revenue3 504 896 $
Pro Remaining Season Days96
Pro Expenses Per Days750 446 $
Pro Estimated Expenses72 042 816 $
Farm Remaining Season Days97
Farm Expenses Per Days20 420 $
Farm Estimated Expenses1 980 740 $
Estimated Season Expenses74 023 556 $
Season Salary Cap80 050 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $3 950 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 28 050 000 $
Current Bank Account19 675 732 $
Projected Bank Account11 746 645 $

Pro Players Salaries

Leon Draisaitl 12 500 000 $ (3)
-Salary Remaining : 10 714 286 $
William Nylander 8 000 000 $ (3)
-Salary Remaining : 6 857 143 $
Jordan Kyrou 7 500 000 $ (4)
-Salary Remaining : 6 428 571 $
Linus Ullmark 6 000 000 $ (5)
-Salary Remaining : 5 142 857 $
Adrian Kempe 6 000 000 $ (5)
-Salary Remaining : 5 142 857 $
Rasmus Dahlin 5 500 000 $ (1)
-Salary Remaining : 4 714 286 $
Ryan Nugent-Hopkins 5 500 000 $ (2)
-Salary Remaining : 4 714 286 $
Phillip Danault 4 900 000 $ (4)
-Salary Remaining : 4 200 000 $
Jamie Oleksiak 3 500 000 $ (4)
-Salary Remaining : 3 000 000 $
Josh Manson 3 000 000 $ (3)
-Salary Remaining : 2 571 429 $
Jonas Siegenthaler 2 300 000 $ (4)
-Salary Remaining : 1 971 429 $
Vince Dunn 2 000 000 $ (1)
-Salary Remaining : 1 714 286 $
Jesper Fast 2 000 000 $ (1)
-Salary Remaining : 1 714 286 $
K'Andre Miller 2 000 000 $ (1)
-Salary Remaining : 1 714 286 $
Noel Acciari 1 500 000 $ (3)
-Salary Remaining : 1 285 714 $
Daniel Vladar 1 500 000 $ (2)
-Salary Remaining : 1 285 714 $
Ilya Mikheyev 1 500 000 $ (1)
-Salary Remaining : 1 285 714 $
Kevin Stenlund 1 300 000 $ (5)
-Salary Remaining : 1 114 286 $
Jarred Tinordi 1 000 000 $ (1)
-Salary Remaining : 857 143 $
Danton Heinen 900 000 $ (4)
-Salary Remaining : 771 429 $
Connor Dewar 900 000 $ (2)
-Salary Remaining : 771 429 $
Cooper Marody 750 000 $ (4)
-Salary Remaining : 642 857 $
Total Pro Players22
Salary Commitment
Year 47 : 80 050 000 $
Year 48 : 66 050 000 $
Year 49 : 58 150 000 $
Year 50 : 33 150 000 $
Salary Average Commitment
Year 47 : 80 050 000 $
Year 48 : 66 050 000 $
Year 49 : 58 150 000 $
Year 50 : 33 150 000 $
Salary Cap with 1 Way Contract
Year 47 : 80 050 000 $
Year 48 : 66 050 000 $
Year 49 : 58 150 000 $
Year 50 : 33 150 000 $

Farm Players Salaries

Kevin Lankinen 150 000 $ (3)
Salary Remaining : 128 761 $
Robin Salo 100 000 $ (2)
Salary Remaining : 85 841 $
Maxim Mamin 100 000 $ (1)
Salary Remaining : 85 841 $
Adam Huska 95 000 $ (2)
Salary Remaining : 81 549 $
Joona Luoto 77 500 $ (3)
Salary Remaining : 66 527 $
Bobby McMann 77 500 $ (4)
Salary Remaining : 66 527 $
David Gust 77 500 $ (2)
Salary Remaining : 66 527 $
Jackson LaCombe 77 500 $ (4)
Salary Remaining : 66 527 $
Jacob Lucchini 77 500 $ (1)
Salary Remaining : 66 527 $
Nick DeSimone 77 500 $ (3)
Salary Remaining : 66 527 $
Oskar Olausson 77 500 $ (4)
Salary Remaining : 66 527 $
Gustav Olofsson 77 500 $ (3)
Salary Remaining : 66 527 $
Gage Quinney 77 500 $ (3)
Salary Remaining : 66 527 $
Mitch Reinke 75 000 $ (4)
Salary Remaining : 64 381 $
Chase Pearson 75 000 $ (2)
Salary Remaining : 64 381 $
Joel L'Esperance 75 000 $ (4)
Salary Remaining : 64 381 $
Joel Hanley 70 000 $ (3)
Salary Remaining : 60 088 $
Gerald Mayhew 70 000 $ (3)
Salary Remaining : 60 088 $
Total Farm Players18
Salary Commitment
Year 47 : 1 507 500 $
Year 48 : 1 330 000 $
Year 49 : 982 500 $
Year 50 : 382 500 $
Salary Average Commitment
Year 47 : 1 507 500 $
Year 48 : 1 330 000 $
Year 49 : 982 500 $
Year 50 : 382 500 $

London Spartiates



Arena Capacity - Ticket Price
Attendance - %

Arena NameKingdom Arena
Level 1: 6000 - 100 $ - 6 000 - 100,00%
Level 2: 5000 - 70 $ - 4 999 - 99,98%
Level 3: 2250 - 60 $ - 1 846 - 82,03%
Level 4: 4000 - 40 $ - 2 919 - 72,96%
Luxury : 1250 - 200 $ - 1 250 - 100,00%
Total Capacity :18500
Farm
Farm Level 1: 2000 - 75 $ - 964 - 48,20%
Farm Level 2: 1000 - 30 $ - 527 - 52,65%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %17 013 - 91,96%
Average Income per Game1 712 887 $
Year to Date Revenue11 990 208 $
Farm
Home Games Left32
Average Attendance - %1 491 - 49,68%
Average Income per Game105 714 $
Year to Date Revenue634 284 $

Expense

Pro Players Total Salaries72 250 000 $
Farm Players Total Salaries4 122 500 $
Coaches Total Salaries4 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses10 990 177 $
Farm Year To Date Expenses633 957 $
Pro Salary Cap To Date10 490 177 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue53 099 493 $
Farm Estimated Season Revenue3 382 848 $
Pro Remaining Season Days96
Pro Expenses Per Days676 339 $
Pro Estimated Expenses64 928 544 $
Farm Remaining Season Days97
Farm Expenses Per Days42 677 $
Farm Estimated Expenses4 139 669 $
Estimated Season Expenses69 068 213 $
Season Salary Cap72 250 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $11 750 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 20 250 000 $
Current Bank Account69 259 059 $
Projected Bank Account56 673 187 $

Pro Players Salaries

Brad Marchand 8 500 000 $ (2)
-Salary Remaining : 7 285 714 $
Logan Couture 6 150 000 $ (2)
-Salary Remaining : 5 271 429 $
Jared Spurgeon 6 000 000 $ (3)
-Salary Remaining : 5 142 857 $
Frederik Andersen 6 000 000 $ (3)
-Salary Remaining : 5 142 857 $
Jeff Skinner 6 000 000 $ (5)
-Salary Remaining : 5 142 857 $
Mats Zuccarello 5 750 000 $ (2)
-Salary Remaining : 4 928 571 $
Viktor Arvidsson 5 200 000 $ (3)
-Salary Remaining : 4 457 143 $
Jonas Brodin 5 000 000 $ (5)
-Salary Remaining : 4 285 714 $
Ryan Hartman 4 200 000 $ (1)
-Salary Remaining : 3 600 000 $
Scott Harrington 3 000 000 $ (5)
-Salary Remaining : 2 571 429 $
Ty Dellandrea 3 000 000 $ (3)
-Salary Remaining : 2 571 429 $
Nick Jensen 2 500 000 $ (2)
-Salary Remaining : 2 142 857 $
Nick Bonino (Out of Payroll) 2 500 000 $ (2)
-Salary Remaining : 2 142 857 $
Jack Campbell 2 500 000 $ (4)
-Salary Remaining : 2 142 857 $
Jeff Carter 2 000 000 $ (4)
-Salary Remaining : 1 714 286 $
Eeli Tolvanen 1 900 000 $ (2)
-Salary Remaining : 1 628 571 $
Colin Miller 1 500 000 $ (3)
-Salary Remaining : 1 285 714 $
Brett Kulak 1 300 000 $ (2)
-Salary Remaining : 1 114 286 $
Klim Kostin 950 000 $ (1)
-Salary Remaining : 814 286 $
Mason Shaw 800 000 $ (2)
-Salary Remaining : 685 714 $
Total Pro Players20
Salary Commitment
Year 47 : 74 750 000 $
Year 48 : 69 600 000 $
Year 49 : 40 200 000 $
Year 50 : 18 500 000 $
Salary Average Commitment
Year 47 : 74 750 000 $
Year 48 : 69 600 000 $
Year 49 : 40 200 000 $
Year 50 : 18 500 000 $
Salary Cap with 1 Way Contract
Year 47 : 74 750 000 $
Year 48 : 69 600 000 $
Year 49 : 40 200 000 $
Year 50 : 18 500 000 $

Farm Players Salaries

Alex Goligoski 450 000 $ (1)
Salary Remaining : 386 283 $
Paul Byron 400 000 $ (2)
Salary Remaining : 343 363 $
Mathieu Perreault 400 000 $ (2)
Salary Remaining : 343 363 $
Cedric Paquette 350 000 $ (2)
Salary Remaining : 300 442 $
Mark Friedman 300 000 $ (5)
Salary Remaining : 257 522 $
Derek Stepan 300 000 $ (5)
Salary Remaining : 257 522 $
Hunter McKown 265 000 $ (4)
Salary Remaining : 227 478 $
Tanner Pearson 250 000 $ (2)
Salary Remaining : 214 602 $
Patrick Maroon 150 000 $ (1)
Salary Remaining : 128 761 $
Nico Daws 110 000 $ (2)
Salary Remaining : 94 425 $
Vinni Lettieri 90 000 $ (4)
Salary Remaining : 77 257 $
Max McCormick 77 500 $ (5)
Salary Remaining : 66 527 $
Alex Formenton 77 500 $ (5)
Salary Remaining : 66 527 $
Sheldon Rempal 77 500 $ (5)
Salary Remaining : 66 527 $
Andrew Poturalski 77 500 $ (5)
Salary Remaining : 66 527 $
Brogan Rafferty 77 500 $ (5)
Salary Remaining : 66 527 $
Kristian Reichel 77 500 $ (5)
Salary Remaining : 66 527 $
Vitaly Abramov 77 500 $ (5)
Salary Remaining : 66 527 $
Kevin Gravel 75 000 $ (3)
Salary Remaining : 64 381 $
Kole Sherwood 75 000 $ (4)
Salary Remaining : 64 381 $
Dylan McIlrath 75 000 $ (3)
Salary Remaining : 64 381 $
Brian Pinho 75 000 $ (1)
Salary Remaining : 64 381 $
Taylor Fedun 75 000 $ (3)
Salary Remaining : 64 381 $
Ivan Prosvetov 70 000 $ (3)
Salary Remaining : 60 088 $
Nic Petan 70 000 $ (3)
Salary Remaining : 60 088 $
Total Farm Players25
Salary Commitment
Year 47 : 4 122 500 $
Year 48 : 3 447 500 $
Year 49 : 1 937 500 $
Year 50 : 1 572 500 $
Salary Average Commitment
Year 47 : 4 122 500 $
Year 48 : 3 447 500 $
Year 49 : 1 937 500 $
Year 50 : 1 572 500 $

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJacobs Center
Level 1: 6500 - 109 $ - 6 352 - 97,72%
Level 2: 5500 - 72 $ - 5 460 - 99,28%
Level 3: 2500 - 45 $ - 2 500 - 100,00%
Level 4: 4500 - 31 $ - 4 431 - 98,47%
Luxury : 1500 - 221 $ - 1 398 - 93,19%
Total Capacity :20500
Farm
Farm Level 1: 2000 - 35 $ - 1 991 - 99,55%
Farm Level 2: 1000 - 15 $ - 997 - 99,68%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %20 141 - 98,25%
Average Income per Game1 973 122 $
Year to Date Revenue11 838 732 $
Farm
Home Games Left33
Average Attendance - %2 988 - 99,59%
Average Income per Game101 564 $
Year to Date Revenue507 822 $

Expense

Pro Players Total Salaries57 600 000 $
Farm Players Total Salaries2 017 500 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses8 297 318 $
Farm Year To Date Expenses437 792 $
Pro Salary Cap To Date8 033 036 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue63 139 904 $
Farm Estimated Season Revenue3 351 625 $
Pro Remaining Season Days96
Pro Expenses Per Days527 679 $
Pro Estimated Expenses50 657 184 $
Farm Remaining Season Days97
Farm Expenses Per Days26 704 $
Farm Estimated Expenses2 590 288 $
Estimated Season Expenses53 247 472 $
Season Salary Cap57 600 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $26 400 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 5 600 000 $
Current Bank Account121 862 441 $
Projected Bank Account135 106 498 $

Pro Players Salaries

Stephane Da Costa 8 000 000 $ (1)
-Salary Remaining : 6 857 143 $
Jonathan Racine 8 000 000 $ (1)
-Salary Remaining : 6 857 143 $
Kaapo Kakko 5 000 000 $ (1)
-Salary Remaining : 4 285 714 $
Jonathan Bernier 4 000 000 $ (1)
-Salary Remaining : 3 428 571 $
James van Riemsdyk 4 000 000 $ (1)
-Salary Remaining : 3 428 571 $
Marcus Foligno 2 500 000 $ (5)
-Salary Remaining : 2 142 857 $
MacKenzie Blackwood 2 500 000 $ (3)
-Salary Remaining : 2 142 857 $
Jonathan Drouin 2 500 000 $ (4)
-Salary Remaining : 2 142 857 $
Joel Armia 2 200 000 $ (2)
-Salary Remaining : 1 885 714 $
Sammy Blais 1 500 000 $ (1)
-Salary Remaining : 1 285 714 $
Tyson Jost 1 500 000 $ (1)
-Salary Remaining : 1 285 714 $
Philipp Kurashev 1 500 000 $ (3)
-Salary Remaining : 1 285 714 $
Josh Brown 1 500 000 $ (3)
-Salary Remaining : 1 285 714 $
Juuso Valimaki 1 200 000 $ (2)
-Salary Remaining : 1 028 571 $
J.J. Moser 1 200 000 $ (2)
-Salary Remaining : 1 028 571 $
Marco Rossi 1 200 000 $ (2)
-Salary Remaining : 1 028 571 $
Jake Neighbours 1 100 000 $ (2)
-Salary Remaining : 942 857 $
Colin Blackwell 1 000 000 $ (2)
-Salary Remaining : 857 143 $
Alexander Alexeyev 950 000 $ (2)
-Salary Remaining : 814 286 $
Alexey Toropchenko 950 000 $ (2)
-Salary Remaining : 814 286 $
Felix Sandstrom 950 000 $ (2)
-Salary Remaining : 814 286 $
Jakub Zboril 900 000 $ (4)
-Salary Remaining : 771 429 $
Jesse Ylonen 900 000 $ (3)
-Salary Remaining : 771 429 $
Dennis Gilbert 900 000 $ (3)
-Salary Remaining : 771 429 $
Austin Wagner 850 000 $ (3)
-Salary Remaining : 728 571 $
Guillaume Brisebois 800 000 $ (4)
-Salary Remaining : 685 714 $
Total Pro Players26
Salary Commitment
Year 47 : 57 600 000 $
Year 48 : 25 600 000 $
Year 49 : 14 850 000 $
Year 50 : 6 700 000 $
Salary Average Commitment
Year 47 : 57 600 000 $
Year 48 : 25 600 000 $
Year 49 : 14 850 000 $
Year 50 : 6 700 000 $
Salary Cap with 1 Way Contract
Year 47 : 57 600 000 $
Year 48 : 25 600 000 $
Year 49 : 14 850 000 $
Year 50 : 6 700 000 $

Farm Players Salaries

Jamie Drysdale 200 000 $ (3)
Salary Remaining : 171 681 $
Marco Kasper 120 000 $ (4)
Salary Remaining : 103 009 $
Joel Hofer 100 000 $ (2)
Salary Remaining : 85 841 $
Scott Reedy 100 000 $ (2)
Salary Remaining : 85 841 $
Andreas Johnsson 100 000 $ (4)
Salary Remaining : 85 841 $
Markus Niemelainen 95 000 $ (2)
Salary Remaining : 81 549 $
Owen Beck 95 000 $ (4)
Salary Remaining : 81 549 $
Ivan Chekhovich 90 000 $ (3)
Salary Remaining : 77 257 $
Olli Juolevi 90 000 $ (3)
Salary Remaining : 77 257 $
Valtteri Puustinen 90 000 $ (2)
Salary Remaining : 77 257 $
Sean Day 85 000 $ (2)
Salary Remaining : 72 965 $
Michael Dipietro 85 000 $ (4)
Salary Remaining : 72 965 $
Lucas Wallmark 85 000 $ (4)
Salary Remaining : 72 965 $
Janne Kuokkanen 85 000 $ (3)
Salary Remaining : 72 965 $
Tyler Angle 77 500 $ (4)
Salary Remaining : 66 527 $
Victor Rask 77 500 $ (5)
Salary Remaining : 66 527 $
Nicholas Baptiste 77 500 $ (5)
Salary Remaining : 66 527 $
Dillon Heatherington 75 000 $ (1)
Salary Remaining : 64 381 $
Otto Koivula 75 000 $ (1)
Salary Remaining : 64 381 $
Connor Bunnaman 75 000 $ (1)
Salary Remaining : 64 381 $
Alan Quine 70 000 $ (4)
Salary Remaining : 60 088 $
David Farrance 70 000 $ (3)
Salary Remaining : 60 088 $
Total Farm Players22
Salary Commitment
Year 47 : 2 017 500 $
Year 48 : 1 792 500 $
Year 49 : 1 322 500 $
Year 50 : 787 500 $
Salary Average Commitment
Year 47 : 2 017 500 $
Year 48 : 1 792 500 $
Year 49 : 1 322 500 $
Year 50 : 787 500 $

Miami Heat



Arena Capacity - Ticket Price
Attendance - %

Arena NameMiami Arena
Level 1: 6000 - 115 $ - 5 979 - 99,65%
Level 2: 5000 - 75 $ - 5 000 - 100,00%
Level 3: 2500 - 48 $ - 2 379 - 95,15%
Level 4: 4000 - 35 $ - 3 496 - 87,40%
Luxury : 1000 - 240 $ - 1 000 - 100,00%
Total Capacity :18500
Farm
Farm Level 1: 3000 - 35 $ - 3 000 - 100,00%
Farm Level 2: 2000 - 15 $ - 1 987 - 99,33%
Farm Total Capacity :5000

Income

Home Games Left32
Average Attendance - %17 854 - 96,51%
Average Income per Game1 846 929 $
Year to Date Revenue11 081 576 $
Farm
Home Games Left32
Average Attendance - %4 987 - 99,73%
Average Income per Game161 757 $
Year to Date Revenue970 542 $

Expense

Pro Players Total Salaries65 500 000 $
Farm Players Total Salaries2 645 000 $
Coaches Total Salaries6 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses9 464 062 $
Farm Year To Date Expenses794 538 $
Pro Salary Cap To Date8 892 631 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue59 101 739 $
Farm Estimated Season Revenue5 176 224 $
Pro Remaining Season Days96
Pro Expenses Per Days620 536 $
Pro Estimated Expenses59 571 456 $
Farm Remaining Season Days97
Farm Expenses Per Days45 531 $
Farm Estimated Expenses4 416 507 $
Estimated Season Expenses63 987 963 $
Season Salary Cap65 500 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $18 500 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 13 500 000 $
Current Bank Account89 806 139 $
Projected Bank Account90 096 139 $

Pro Players Salaries

Keith Yandle 6 000 000 $ (1)
-Salary Remaining : 5 142 857 $
Justin Auger 6 000 000 $ (1)
-Salary Remaining : 5 142 857 $
Landon Bow 6 000 000 $ (1)
-Salary Remaining : 5 142 857 $
Shea Weber 6 000 000 $ (1)
-Salary Remaining : 5 142 857 $
Shane Harper 6 000 000 $ (1)
-Salary Remaining : 5 142 857 $
Taylor Hall 5 000 000 $ (1)
-Salary Remaining : 4 285 714 $
Adam Brooks 4 000 000 $ (1)
-Salary Remaining : 3 428 571 $
Joel Farabee 3 800 000 $ (3)
-Salary Remaining : 3 257 143 $
Gustav Nyquist 3 250 000 $ (1)
-Salary Remaining : 2 785 714 $
Owen Tippett 3 000 000 $ (4)
-Salary Remaining : 2 571 429 $
Michael Houser 2 000 000 $ (3)
-Salary Remaining : 1 714 286 $
Ville Heinola 2 000 000 $ (4)
-Salary Remaining : 1 714 286 $
Louis Domingue (Out of Payroll) 2 000 000 $ (3)
-Salary Remaining : 1 714 286 $
Brandon Halverson (Out of Payroll) 2 000 000 $ (1)
-Salary Remaining : 1 714 286 $
Travis Dermott 2 000 000 $ (4)
-Salary Remaining : 1 714 286 $
Casey Cizikas 1 500 000 $ (1)
-Salary Remaining : 1 285 714 $
Owen Power 1 200 000 $ (2)
-Salary Remaining : 1 028 571 $
Mason McTavish 1 200 000 $ (2)
-Salary Remaining : 1 028 571 $
Dawson Mercer 1 200 000 $ (2)
-Salary Remaining : 1 028 571 $
Jack Drury 1 000 000 $ (2)
-Salary Remaining : 857 143 $
Alec Regula 1 000 000 $ (2)
-Salary Remaining : 857 143 $
A.J. Greer 1 000 000 $ (5)
-Salary Remaining : 857 143 $
Beck Malenstyn 800 000 $ (1)
-Salary Remaining : 685 714 $
Oliver Kylington 775 000 $ (5)
-Salary Remaining : 664 286 $
Brett Ritchie 775 000 $ (1)
-Salary Remaining : 664 286 $
Total Pro Players25
Salary Commitment
Year 47 : 69 500 000 $
Year 48 : 22 175 000 $
Year 49 : 16 575 000 $
Year 50 : 8 775 000 $
Salary Average Commitment
Year 47 : 69 500 000 $
Year 48 : 22 175 000 $
Year 49 : 16 575 000 $
Year 50 : 8 775 000 $
Salary Cap with 1 Way Contract
Year 47 : 69 500 000 $
Year 48 : 22 175 000 $
Year 49 : 16 575 000 $
Year 50 : 8 775 000 $

Farm Players Salaries

Jonathan Dahlen 400 000 $ (1)
Salary Remaining : 343 363 $
Cam York 300 000 $ (1)
Salary Remaining : 257 522 $
Quinton Byfield 300 000 $ (3)
Salary Remaining : 257 522 $
Shane Pinto 250 000 $ (2)
Salary Remaining : 214 602 $
Connor McMichael 200 000 $ (3)
Salary Remaining : 171 681 $
Luke Hughes 120 000 $ (4)
Salary Remaining : 103 009 $
Wyatt Johnston 120 000 $ (4)
Salary Remaining : 103 009 $
Bobby Brink 100 000 $ (2)
Salary Remaining : 85 841 $
Dominic Turgeon 100 000 $ (1)
Salary Remaining : 85 841 $
Wyatt Kalynuk 100 000 $ (2)
Salary Remaining : 85 841 $
Alex Vlasic 90 000 $ (2)
Salary Remaining : 77 257 $
Dylan Holloway 90 000 $ (4)
Salary Remaining : 77 257 $
Connor Ingram 90 000 $ (2)
Salary Remaining : 77 257 $
Reilly Walsh 85 000 $ (2)
Salary Remaining : 72 965 $
Marc McLaughlin 75 000 $ (4)
Salary Remaining : 64 381 $
Filip Hallander 75 000 $ (2)
Salary Remaining : 64 381 $
Jeremy Davies 75 000 $ (2)
Salary Remaining : 64 381 $
Jackson Cates 75 000 $ (4)
Salary Remaining : 64 381 $
Total Farm Players18
Salary Commitment
Year 47 : 2 645 000 $
Year 48 : 1 845 000 $
Year 49 : 980 000 $
Year 50 : 480 000 $
Salary Average Commitment
Year 47 : 2 645 000 $
Year 48 : 1 845 000 $
Year 49 : 980 000 $
Year 50 : 480 000 $

Moncton Wildcats



Arena Capacity - Ticket Price
Attendance - %

Arena NameMoncton Coliseum
Level 1: 7000 - 105 $ - 6 472 - 92,46%
Level 2: 5250 - 75 $ - 5 221 - 99,45%
Level 3: 4000 - 45 $ - 2 758 - 68,95%
Level 4: 5000 - 25 $ - 4 807 - 96,14%
Luxury : 1750 - 178 $ - 1 692 - 96,70%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 15 $ - 996 - 99,62%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %20 950 - 91,09%
Average Income per Game1 939 960 $
Year to Date Revenue11 639 759 $
Farm
Home Games Left33
Average Attendance - %2 996 - 99,87%
Average Income per Game101 932 $
Year to Date Revenue509 658 $

Expense

Pro Players Total Salaries55 450 000 $
Farm Players Total Salaries1 502 500 $
Coaches Total Salaries1 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses7 810 270 $
Farm Year To Date Expenses321 818 $
Pro Salary Cap To Date7 550 448 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue62 078 715 $
Farm Estimated Season Revenue3 363 743 $
Pro Remaining Season Days96
Pro Expenses Per Days504 018 $
Pro Estimated Expenses48 385 728 $
Farm Remaining Season Days97
Farm Expenses Per Days19 491 $
Farm Estimated Expenses1 890 627 $
Estimated Season Expenses50 276 355 $
Season Salary Cap54 250 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $29 750 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 2 250 000 $
Current Bank Account61 733 637 $
Projected Bank Account76 899 740 $

Pro Players Salaries

Jakub Voracek 6 000 000 $ (1)
-Salary Remaining : 5 142 857 $
Josh Norris 4 500 000 $ (1)
-Salary Remaining : 3 857 143 $
Brandon Saad 4 500 000 $ (3)
-Salary Remaining : 3 857 143 $
Damon Severson 4 100 000 $ (2)
-Salary Remaining : 3 514 286 $
Sam Gagner 4 000 000 $ (1)
-Salary Remaining : 3 428 571 $
Austin Czarnik 4 000 000 $ (1)
-Salary Remaining : 3 428 571 $
Frederick Gaudreau 3 250 000 $ (1)
-Salary Remaining : 2 785 714 $
William Borgen 2 500 000 $ (2)
-Salary Remaining : 2 142 857 $
Carson Soucy 2 000 000 $ (1)
-Salary Remaining : 1 714 286 $
Oskar Sundqvist 2 000 000 $ (1)
-Salary Remaining : 1 714 286 $
Jake Allen 2 000 000 $ (3)
-Salary Remaining : 1 714 286 $
Ty Smith 1 500 000 $ (2)
-Salary Remaining : 1 285 714 $
Alexander Holtz 1 500 000 $ (3)
-Salary Remaining : 1 285 714 $
Jakob Pelletier 1 200 000 $ (4)
-Salary Remaining : 1 028 571 $
Akira Schmid (Out of Payroll) 1 200 000 $ (1)
-Salary Remaining : 1 028 571 $
Calvin de Haan 1 100 000 $ (1)
-Salary Remaining : 942 857 $
Tyler Johnson 1 025 000 $ (3)
-Salary Remaining : 878 571 $
Saku Maenalanen 1 000 000 $ (2)
-Salary Remaining : 857 143 $
Ian Mitchell 1 000 000 $ (1)
-Salary Remaining : 857 143 $
Collin Delia 1 000 000 $ (2)
-Salary Remaining : 857 143 $
Julien Gauthier 950 000 $ (3)
-Salary Remaining : 814 286 $
Brock Faber 925 000 $ (4)
-Salary Remaining : 792 857 $
Karson Kuhlman 900 000 $ (2)
-Salary Remaining : 771 429 $
Arber Xhekaj 875 000 $ (4)
-Salary Remaining : 750 000 $
Tim Berni 875 000 $ (5)
-Salary Remaining : 750 000 $
Alexei Melnichuk 800 000 $ (1)
-Salary Remaining : 685 714 $
Marc Michaelis 750 000 $ (3)
-Salary Remaining : 642 857 $
Total Pro Players27
Salary Commitment
Year 47 : 55 450 000 $
Year 48 : 25 600 000 $
Year 49 : 14 600 000 $
Year 50 : 3 875 000 $
Salary Average Commitment
Year 47 : 55 450 000 $
Year 48 : 25 600 000 $
Year 49 : 14 600 000 $
Year 50 : 3 875 000 $
Salary Cap with 1 Way Contract
Year 47 : 55 450 000 $
Year 48 : 25 600 000 $
Year 49 : 14 600 000 $
Year 50 : 3 875 000 $

Farm Players Salaries

Thomas Harley 500 000 $ (3)
Salary Remaining : 429 204 $
Thomas Bordeleau 120 000 $ (2)
Salary Remaining : 103 009 $
Will Butcher 95 000 $ (3)
Salary Remaining : 81 549 $
Tyler Kleven 95 000 $ (1)
Salary Remaining : 81 549 $
Mac Hollowell 95 000 $ (3)
Salary Remaining : 81 549 $
Carl Dahlstrom 90 000 $ (3)
Salary Remaining : 77 257 $
Hendrix Lapierre 90 000 $ (4)
Salary Remaining : 77 257 $
Tobias Bjornfot 90 000 $ (4)
Salary Remaining : 77 257 $
Joshua Ho-Sang 85 000 $ (3)
Salary Remaining : 72 965 $
Cole Reinhardt 85 000 $ (1)
Salary Remaining : 72 965 $
Samuel Fagemo 80 000 $ (2)
Salary Remaining : 68 673 $
Jean-Luc Foudy 77 500 $ (4)
Salary Remaining : 66 527 $
Total Farm Players12
Salary Commitment
Year 47 : 1 502 500 $
Year 48 : 1 322 500 $
Year 49 : 1 122 500 $
Year 50 : 257 500 $
Salary Average Commitment
Year 47 : 1 502 500 $
Year 48 : 1 322 500 $
Year 49 : 1 122 500 $
Year 50 : 257 500 $

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Molson
Level 1: 7000 - 100 $ - 6 737 - 96,25%
Level 2: 6000 - 80 $ - 4 367 - 72,79%
Level 3: 3000 - 50 $ - 2 203 - 73,43%
Level 4: 5000 - 30 $ - 4 698 - 93,95%
Luxury : 2000 - 130 $ - 1 899 - 94,97%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 984 - 99,19%
Farm Level 2: 1000 - 15 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %19 904 - 86,54%
Average Income per Game1 825 300 $
Year to Date Revenue10 951 800 $
Farm
Home Games Left33
Average Attendance - %2 984 - 99,46%
Average Income per Game101 320 $
Year to Date Revenue506 598 $

Expense

Pro Players Total Salaries83 100 000 $
Farm Players Total Salaries3 192 500 $
Coaches Total Salaries8 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses12 942 864 $
Farm Year To Date Expenses593 632 $
Pro Salary Cap To Date11 871 424 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue58 409 600 $
Farm Estimated Season Revenue3 343 547 $
Pro Remaining Season Days96
Pro Expenses Per Days808 929 $
Pro Estimated Expenses77 657 184 $
Farm Remaining Season Days97
Farm Expenses Per Days37 102 $
Farm Estimated Expenses3 598 894 $
Estimated Season Expenses81 256 078 $
Season Salary Cap83 100 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $900 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 31 100 000 $
Current Bank Account19 951 799 $
Projected Bank Account448 868 $

Pro Players Salaries

Victor Hedman 8 500 000 $ (3)
-Salary Remaining : 7 285 714 $
John Carlson 7 250 000 $ (5)
-Salary Remaining : 6 214 286 $
Hampus Lindholm 6 500 000 $ (4)
-Salary Remaining : 5 571 429 $
Sergei Bobrovsky 6 250 000 $ (5)
-Salary Remaining : 5 357 143 $
Ryan O'Reilly 5 500 000 $ (5)
-Salary Remaining : 4 714 286 $
Sean Monahan 5 000 000 $ (5)
-Salary Remaining : 4 285 714 $
Tyler Myers 4 800 000 $ (1)
-Salary Remaining : 4 114 286 $
David Perron 4 700 000 $ (2)
-Salary Remaining : 4 028 571 $
David Krejci 4 200 000 $ (1)
-Salary Remaining : 3 600 000 $
Max Domi 4 000 000 $ (3)
-Salary Remaining : 3 428 571 $
Ivan Barbashev 3 500 000 $ (1)
-Salary Remaining : 3 000 000 $
Jason Zucker 3 000 000 $ (3)
-Salary Remaining : 2 571 429 $
Jordan Staal 3 000 000 $ (4)
-Salary Remaining : 2 571 429 $
Alexander Kerfoot 2 900 000 $ (4)
-Salary Remaining : 2 485 714 $
Nikita Zadorov 2 850 000 $ (1)
-Salary Remaining : 2 442 857 $
Barclay Goodrow 2 800 000 $ (2)
-Salary Remaining : 2 400 000 $
Christian Dvorak 2 500 000 $ (1)
-Salary Remaining : 2 142 857 $
Filip Chytil 1 750 000 $ (1)
-Salary Remaining : 1 500 000 $
Keith Kinkaid 850 000 $ (3)
-Salary Remaining : 728 571 $
Victor Mete 850 000 $ (5)
-Salary Remaining : 728 571 $
Stefan Noesen 800 000 $ (2)
-Salary Remaining : 685 714 $
Brady Keeper 800 000 $ (2)
-Salary Remaining : 685 714 $
Joe Thornton 800 000 $ (1)
-Salary Remaining : 685 714 $
Total Pro Players23
Salary Commitment
Year 47 : 83 100 000 $
Year 48 : 62 700 000 $
Year 49 : 53 600 000 $
Year 50 : 37 250 000 $
Salary Average Commitment
Year 47 : 83 100 000 $
Year 48 : 62 700 000 $
Year 49 : 53 600 000 $
Year 50 : 37 250 000 $
Salary Cap with 1 Way Contract
Year 47 : 83 100 000 $
Year 48 : 62 700 000 $
Year 49 : 53 600 000 $
Year 50 : 37 250 000 $

Farm Players Salaries

Sean Couturier 700 000 $ (1)
Salary Remaining : 600 885 $
Oliver Ekman-Larsson 250 000 $ (4)
Salary Remaining : 214 602 $
Yegor Sharangovich 200 000 $ (1)
Salary Remaining : 171 681 $
Kasperi Kapanen 175 000 $ (1)
Salary Remaining : 150 221 $
Kaapo Kahkonen 150 000 $ (1)
Salary Remaining : 128 761 $
Yakov Trenin 150 000 $ (3)
Salary Remaining : 128 761 $
Alexandre Texier 120 000 $ (4)
Salary Remaining : 103 009 $
Christian Fischer 102 500 $ (3)
Salary Remaining : 87 987 $
Mads Sogaard 102 500 $ (3)
Salary Remaining : 87 987 $
Jansen Harkins 92 500 $ (1)
Salary Remaining : 79 403 $
Jake Gardiner 90 000 $ (2)
Salary Remaining : 77 257 $
Parker Kelly 90 000 $ (3)
Salary Remaining : 77 257 $
Xavier Ouellet 90 000 $ (2)
Salary Remaining : 77 257 $
Austin Strand 85 000 $ (3)
Salary Remaining : 72 965 $
Chris Driedger 85 000 $ (4)
Salary Remaining : 72 965 $
Dmitrij Jaskin 80 000 $ (3)
Salary Remaining : 68 673 $
Semyon Der-Arguchintsev 80 000 $ (4)
Salary Remaining : 68 673 $
Ryan Murphy 80 000 $ (2)
Salary Remaining : 68 673 $
Nikolay Goldobin 80 000 $ (1)
Salary Remaining : 68 673 $
Robbie Russo 80 000 $ (2)
Salary Remaining : 68 673 $
MacKenzie MacEachern 80 000 $ (4)
Salary Remaining : 68 673 $
Michael Sgarbossa 80 000 $ (2)
Salary Remaining : 68 673 $
Jayden Halbgewachs 75 000 $ (2)
Salary Remaining : 64 381 $
Filip Chlapik 75 000 $ (3)
Salary Remaining : 64 381 $
Total Farm Players24
Salary Commitment
Year 47 : 3 192 500 $
Year 48 : 1 795 000 $
Year 49 : 1 300 000 $
Year 50 : 615 000 $
Salary Average Commitment
Year 47 : 3 192 500 $
Year 48 : 1 795 000 $
Year 49 : 1 300 000 $
Year 50 : 615 000 $

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameAréna Patrick Roy
Level 1: 6000 - 126 $ - 5 138 - 85,64%
Level 2: 5250 - 75 $ - 5 238 - 99,77%
Level 3: 2250 - 51 $ - 2 082 - 92,55%
Level 4: 4000 - 33 $ - 3 673 - 91,82%
Luxury : 1500 - 235 $ - 1 286 - 85,70%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 40 $ - 1 983 - 99,14%
Farm Level 2: 1000 - 20 $ - 794 - 79,42%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %17 417 - 91,67%
Average Income per Game1 883 690 $
Year to Date Revenue11 302 138 $
Farm
Home Games Left32
Average Attendance - %2 777 - 92,57%
Average Income per Game114 236 $
Year to Date Revenue685 416 $

Expense

Pro Players Total Salaries64 925 000 $
Farm Players Total Salaries2 240 000 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses8 643 752 $
Farm Year To Date Expenses439 471 $
Pro Salary Cap To Date8 041 068 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue60 278 069 $
Farm Estimated Season Revenue3 655 552 $
Pro Remaining Season Days96
Pro Expenses Per Days588 616 $
Pro Estimated Expenses56 507 136 $
Farm Remaining Season Days97
Farm Expenses Per Days24 248 $
Farm Estimated Expenses2 352 056 $
Estimated Season Expenses58 859 192 $
Season Salary Cap58 175 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $25 825 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 6 175 000 $
Current Bank Account94 940 437 $
Projected Bank Account100 014 866 $

Pro Players Salaries

Jason Robertson 8 000 000 $ (3)
-Salary Remaining : 6 857 143 $
John Gibson 6 000 000 $ (2)
-Salary Remaining : 5 142 857 $
John-Jason Peterka 5 250 000 $ (5)
-Salary Remaining : 4 500 000 $
Noah Dobson 5 000 000 $ (1)
-Salary Remaining : 4 285 714 $
Matias Maccelli (Out of Payroll) 4 750 000 $ (5)
-Salary Remaining : 4 071 429 $
Jaden Schwartz 4 250 000 $ (5)
-Salary Remaining : 3 642 857 $
Kirby Dach 4 000 000 $ (3)
-Salary Remaining : 3 428 571 $
Oscar Klefbom 4 000 000 $ (2)
-Salary Remaining : 3 428 571 $
Jesperi Kotkaniemi 3 500 000 $ (2)
-Salary Remaining : 3 000 000 $
Phil Kessel 2 500 000 $ (3)
-Salary Remaining : 2 142 857 $
Peyton Krebs 2 500 000 $ (2)
-Salary Remaining : 2 142 857 $
Charlie Lindgren 2 000 000 $ (5)
-Salary Remaining : 1 714 286 $
Justin Barron (Out of Payroll) 2 000 000 $ (3)
-Salary Remaining : 1 714 286 $
Jonatan Berggren 1 200 000 $ (2)
-Salary Remaining : 1 028 571 $
Dylan Guenther 1 200 000 $ (3)
-Salary Remaining : 1 028 571 $
Michael Kesselring 1 100 000 $ (4)
-Salary Remaining : 942 857 $
Matt Nieto 1 025 000 $ (2)
-Salary Remaining : 878 571 $
Wyatt Kaiser 1 000 000 $ (4)
-Salary Remaining : 857 143 $
Matt Kiersted 1 000 000 $ (1)
-Salary Remaining : 857 143 $
Jake Livingstone 1 000 000 $ (4)
-Salary Remaining : 857 143 $
Aatu Raty 1 000 000 $ (3)
-Salary Remaining : 857 143 $
Dmitri Samorukov 900 000 $ (3)
-Salary Remaining : 771 429 $
Dakota Mermis 900 000 $ (3)
-Salary Remaining : 771 429 $
Lukas Reichel 850 000 $ (2)
-Salary Remaining : 728 571 $
Total Pro Players24
Salary Commitment
Year 47 : 64 925 000 $
Year 48 : 58 925 000 $
Year 49 : 39 850 000 $
Year 50 : 19 350 000 $
Salary Average Commitment
Year 47 : 64 925 000 $
Year 48 : 58 925 000 $
Year 49 : 39 850 000 $
Year 50 : 19 350 000 $
Salary Cap with 1 Way Contract
Year 47 : 64 925 000 $
Year 48 : 58 925 000 $
Year 49 : 39 850 000 $
Year 50 : 19 350 000 $

Farm Players Salaries

Viktor Lodin 500 000 $ (2)
Salary Remaining : 429 204 $
Antti Suomela 450 000 $ (2)
Salary Remaining : 386 283 $
Gregory Hofmann 290 000 $ (1)
Salary Remaining : 248 938 $
Grigori Denisenko (Out of Payroll) 150 000 $ (1)
Salary Remaining : 128 761 $
Brendan Perlini 130 000 $ (2)
Salary Remaining : 111 593 $
Devon Levi 120 000 $ (3)
Salary Remaining : 103 009 $
Adam Clendening 110 000 $ (2)
Salary Remaining : 94 425 $
Arvid Soderblom 100 000 $ (3)
Salary Remaining : 85 841 $
Sean Farrell 100 000 $ (4)
Salary Remaining : 85 841 $
Matthew Coronato 100 000 $ (3)
Salary Remaining : 85 841 $
Lukas Rousek 100 000 $ (4)
Salary Remaining : 85 841 $
Jake Leschyshyn 90 000 $ (4)
Salary Remaining : 77 257 $
Total Farm Players12
Salary Commitment
Year 47 : 2 240 000 $
Year 48 : 1 800 000 $
Year 49 : 610 000 $
Year 50 : 290 000 $
Salary Average Commitment
Year 47 : 2 240 000 $
Year 48 : 1 800 000 $
Year 49 : 610 000 $
Year 50 : 290 000 $

Nunavut Mystery



Arena Capacity - Ticket Price
Attendance - %

Arena NameNunavut Dome
Level 1: 6000 - 130 $ - 4 826 - 80,43%
Level 2: 5000 - 80 $ - 4 304 - 86,07%
Level 3: 2250 - 55 $ - 1 986 - 88,25%
Level 4: 4000 - 40 $ - 3 005 - 75,12%
Luxury : 1250 - 240 $ - 1 226 - 98,11%
Total Capacity :18500
Farm
Farm Level 1: 2000 - 35 $ - 1 979 - 98,95%
Farm Level 2: 1000 - 15 $ - 994 - 99,40%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %15 346 - 82,95%
Average Income per Game1 794 436 $
Year to Date Revenue10 766 616 $
Farm
Home Games Left32
Average Attendance - %2 973 - 99,10%
Average Income per Game101 010 $
Year to Date Revenue606 060 $

Expense

Pro Players Total Salaries54 175 000 $
Farm Players Total Salaries1 382 500 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses7 882 144 $
Farm Year To Date Expenses349 299 $
Pro Salary Cap To Date7 652 228 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue57 421 952 $
Farm Estimated Season Revenue3 232 320 $
Pro Remaining Season Days96
Pro Expenses Per Days492 634 $
Pro Estimated Expenses47 292 864 $
Farm Remaining Season Days97
Farm Expenses Per Days21 084 $
Farm Estimated Expenses2 045 148 $
Estimated Season Expenses49 338 012 $
Season Salary Cap54 175 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $29 825 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 2 175 000 $
Current Bank Account87 262 565 $
Projected Bank Account98 578 825 $

Pro Players Salaries

Samuel Girard 4 750 000 $ (1)
-Salary Remaining : 4 071 429 $
Lukas Vejdemo 4 000 000 $ (1)
-Salary Remaining : 3 428 571 $
Tom Sestito 4 000 000 $ (1)
-Salary Remaining : 3 428 571 $
Anthony Peluso 4 000 000 $ (1)
-Salary Remaining : 3 428 571 $
Steven Santini 4 000 000 $ (1)
-Salary Remaining : 3 428 571 $
Antoine Roussel 4 000 000 $ (1)
-Salary Remaining : 3 428 571 $
Luke Gazdic 4 000 000 $ (1)
-Salary Remaining : 3 428 571 $
Kevan Miller 4 000 000 $ (1)
-Salary Remaining : 3 428 571 $
Glenn Gawdin 3 500 000 $ (1)
-Salary Remaining : 3 000 000 $
Wayne Simmonds 3 000 000 $ (1)
-Salary Remaining : 2 571 429 $
Markus Hannikainen 2 500 000 $ (1)
-Salary Remaining : 2 142 857 $
Cole Sillinger 1 200 000 $ (2)
-Salary Remaining : 1 028 571 $
Shane Wright 1 200 000 $ (4)
-Salary Remaining : 1 028 571 $
Seth Jarvis 1 200 000 $ (2)
-Salary Remaining : 1 028 571 $
Nikita Tryamkin 1 000 000 $ (2)
-Salary Remaining : 857 143 $
Jordan Harris 950 000 $ (2)
-Salary Remaining : 814 286 $
Nikita Nesterenko 900 000 $ (4)
-Salary Remaining : 771 429 $
Daniil Miromanov 900 000 $ (2)
-Salary Remaining : 771 429 $
Jiri Patera 775 000 $ (4)
-Salary Remaining : 664 286 $
Charles Hudon 750 000 $ (3)
-Salary Remaining : 642 857 $
Libor Hajek 750 000 $ (4)
-Salary Remaining : 642 857 $
Brandon Baddock 700 000 $ (2)
-Salary Remaining : 600 000 $
Ken Appleby 700 000 $ (2)
-Salary Remaining : 600 000 $
Jacob De La Rose 700 000 $ (1)
-Salary Remaining : 600 000 $
Libor Sulak 700 000 $ (1)
-Salary Remaining : 600 000 $
Total Pro Players25
Salary Commitment
Year 47 : 54 175 000 $
Year 48 : 11 025 000 $
Year 49 : 4 375 000 $
Year 50 : 3 625 000 $
Salary Average Commitment
Year 47 : 54 175 000 $
Year 48 : 11 025 000 $
Year 49 : 4 375 000 $
Year 50 : 3 625 000 $
Salary Cap with 1 Way Contract
Year 47 : 54 175 000 $
Year 48 : 11 025 000 $
Year 49 : 4 375 000 $
Year 50 : 3 625 000 $

Farm Players Salaries

Alex Galchenyuk 400 000 $ (1)
Salary Remaining : 343 363 $
Veini Vehvilainen 250 000 $ (1)
Salary Remaining : 214 602 $
Paul Ladue 250 000 $ (1)
Salary Remaining : 214 602 $
Markus Granlund 250 000 $ (1)
Salary Remaining : 214 602 $
Zach Sawchenko (Out of Payroll) 90 000 $ (2)
Salary Remaining : 77 257 $
Cole Koepke 82 500 $ (4)
Salary Remaining : 70 819 $
Marian Studenic 80 000 $ (3)
Salary Remaining : 68 673 $
John Persson 70 000 $ (1)
Salary Remaining : 60 088 $
Total Farm Players8
Salary Commitment
Year 47 : 1 472 500 $
Year 48 : 252 500 $
Year 49 : 162 500 $
Year 50 : 82 500 $
Salary Average Commitment
Year 47 : 1 472 500 $
Year 48 : 252 500 $
Year 49 : 162 500 $
Year 50 : 82 500 $

Ottawa Lumberjacks



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 7000 - 125 $ - 5 008 - 71,54%
Level 2: 6000 - 90 $ - 3 957 - 65,95%
Level 3: 3000 - 55 $ - 1 988 - 66,27%
Level 4: 5000 - 25 $ - 4 757 - 95,14%
Luxury : 2000 - 200 $ - 1 710 - 85,51%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 990 - 99,49%
Farm Level 2: 1000 - 15 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %17 420 - 75,74%
Average Income per Game1 862 840 $
Year to Date Revenue9 314 202 $
Farm
Home Games Left33
Average Attendance - %2 990 - 99,66%
Average Income per Game101 572 $
Year to Date Revenue507 858 $

Expense

Pro Players Total Salaries84 650 000 $
Farm Players Total Salaries2 942 500 $
Coaches Total Salaries6 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses12 204 908 $
Farm Year To Date Expenses693 407 $
Pro Salary Cap To Date11 419 192 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue61 473 733 $
Farm Estimated Season Revenue3 351 863 $
Pro Remaining Season Days96
Pro Expenses Per Days800 446 $
Pro Estimated Expenses76 842 816 $
Farm Remaining Season Days97
Farm Expenses Per Days41 969 $
Farm Estimated Expenses4 070 993 $
Estimated Season Expenses80 913 809 $
Season Salary Cap80 650 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $3 350 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 28 650 000 $
Current Bank Account94 033 218 $
Projected Bank Account77 945 005 $

Pro Players Salaries

David Pastrnak 9 000 000 $ (1)
-Salary Remaining : 7 714 286 $
Mika Zibanejad 8 500 000 $ (1)
-Salary Remaining : 7 285 714 $
Roman Josi 8 500 000 $ (4)
-Salary Remaining : 7 285 714 $
J.T. Miller 8 000 000 $ (3)
-Salary Remaining : 6 857 143 $
Alex Pietrangelo 8 000 000 $ (4)
-Salary Remaining : 6 857 143 $
Igor Shesterkin 6 250 000 $ (1)
-Salary Remaining : 5 357 143 $
Artturi Lehkonen 4 800 000 $ (5)
-Salary Remaining : 4 114 286 $
Mike Matheson (Out of Payroll) 4 000 000 $ (1)
-Salary Remaining : 3 428 571 $
Teuvo Teravainen 3 750 000 $ (1)
-Salary Remaining : 3 214 286 $
Jean-Gabriel Pageau 3 000 000 $ (4)
-Salary Remaining : 2 571 429 $
Conor Garland 3 000 000 $ (3)
-Salary Remaining : 2 571 429 $
Michael Bunting 2 750 000 $ (1)
-Salary Remaining : 2 357 143 $
Jake DeBrusk 2 750 000 $ (1)
-Salary Remaining : 2 357 143 $
Brandon Hagel 2 500 000 $ (1)
-Salary Remaining : 2 142 857 $
Jeremy Swayman 2 250 000 $ (1)
-Salary Remaining : 1 928 571 $
Morgan Frost 2 000 000 $ (4)
-Salary Remaining : 1 714 286 $
Josh Mahura 1 250 000 $ (4)
-Salary Remaining : 1 071 429 $
Zach Whitecloud 1 200 000 $ (3)
-Salary Remaining : 1 028 571 $
Jani Hakanpaa 1 200 000 $ (3)
-Salary Remaining : 1 028 571 $
Logan O'Connor 1 000 000 $ (3)
-Salary Remaining : 857 143 $
Dylan Samberg 950 000 $ (2)
-Salary Remaining : 814 286 $
Total Pro Players21
Salary Commitment
Year 47 : 84 650 000 $
Year 48 : 42 900 000 $
Year 49 : 41 950 000 $
Year 50 : 27 550 000 $
Salary Average Commitment
Year 47 : 84 650 000 $
Year 48 : 42 900 000 $
Year 49 : 41 950 000 $
Year 50 : 27 550 000 $
Salary Cap with 1 Way Contract
Year 47 : 84 650 000 $
Year 48 : 42 900 000 $
Year 49 : 41 950 000 $
Year 50 : 27 550 000 $

Farm Players Salaries

Mikko Koskinen 350 000 $ (2)
Salary Remaining : 300 442 $
Trevor Moore 200 000 $ (4)
Salary Remaining : 171 681 $
Rasmus Asplund 125 000 $ (1)
Salary Remaining : 107 301 $
Kirill Marchenko 120 000 $ (4)
Salary Remaining : 103 009 $
Ronald Attard 102 500 $ (3)
Salary Remaining : 87 987 $
Nils Hoglander 100 000 $ (3)
Salary Remaining : 85 841 $
Josh Archibald 100 000 $ (3)
Salary Remaining : 85 841 $
Riley Stillman 100 000 $ (4)
Salary Remaining : 85 841 $
Jordan Spence 100 000 $ (2)
Salary Remaining : 85 841 $
Brett Leason 95 000 $ (2)
Salary Remaining : 81 549 $
Chris Wideman 95 000 $ (3)
Salary Remaining : 81 549 $
Aliaksei Protas 95 000 $ (2)
Salary Remaining : 81 549 $
Phillip Di Giuseppe 90 000 $ (3)
Salary Remaining : 77 257 $
Kyle Burroughs 90 000 $ (3)
Salary Remaining : 77 257 $
Rudolfs Balcers 90 000 $ (4)
Salary Remaining : 77 257 $
Sam Carrick 85 000 $ (3)
Salary Remaining : 72 965 $
Jeffrey Viel 80 000 $ (3)
Salary Remaining : 68 673 $
Joey Keane 80 000 $ (1)
Salary Remaining : 68 673 $
Jay Beagle 80 000 $ (1)
Salary Remaining : 68 673 $
Tristen Robins 80 000 $ (4)
Salary Remaining : 68 673 $
Declan Chisholm 80 000 $ (2)
Salary Remaining : 68 673 $
Nikita Okhotyuk 80 000 $ (2)
Salary Remaining : 68 673 $
Justus Annunen 80 000 $ (2)
Salary Remaining : 68 673 $
Matt Irwin 80 000 $ (1)
Salary Remaining : 68 673 $
Ben Gleason 80 000 $ (4)
Salary Remaining : 68 673 $
Joey Anderson 80 000 $ (4)
Salary Remaining : 68 673 $
Jack Studnicka 80 000 $ (4)
Salary Remaining : 68 673 $
Sean Walker 75 000 $ (4)
Salary Remaining : 64 381 $
Adam Wilcox 50 000 $ (1)
Salary Remaining : 42 920 $
Total Farm Players29
Salary Commitment
Year 47 : 2 942 500 $
Year 48 : 2 527 500 $
Year 49 : 1 647 500 $
Year 50 : 905 000 $
Salary Average Commitment
Year 47 : 2 942 500 $
Year 48 : 2 527 500 $
Year 49 : 1 647 500 $
Year 50 : 905 000 $

Quebec Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Vidéotron
Level 1: 7000 - 95 $ - 6 670 - 95,29%
Level 2: 6000 - 70 $ - 5 409 - 90,14%
Level 3: 3000 - 52 $ - 2 030 - 67,67%
Level 4: 5000 - 30 $ - 4 512 - 90,23%
Luxury : 2000 - 190 $ - 1 811 - 90,53%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 50 $ - 1 480 - 74,01%
Farm Level 2: 1000 - 25 $ - 642 - 64,23%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %20 431 - 88,83%
Average Income per Game1 916 585 $
Year to Date Revenue11 499 508 $
Farm
Home Games Left32
Average Attendance - %2 123 - 70,75%
Average Income per Game108 080 $
Year to Date Revenue648 480 $

Expense

Pro Players Total Salaries81 525 000 $
Farm Players Total Salaries3 228 755 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses11 940 180 $
Farm Year To Date Expenses739 556 $
Pro Salary Cap To Date11 654 468 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue61 330 709 $
Farm Estimated Season Revenue3 458 560 $
Pro Remaining Season Days96
Pro Expenses Per Days745 759 $
Pro Estimated Expenses71 592 864 $
Farm Remaining Season Days97
Farm Expenses Per Days46 272 $
Farm Estimated Expenses4 488 384 $
Estimated Season Expenses76 081 248 $
Season Salary Cap81 525 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $2 475 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 29 525 000 $
Current Bank Account97 366 327 $
Projected Bank Account86 074 348 $

Pro Players Salaries

Drew Doughty 10 000 000 $ (3)
-Salary Remaining : 8 571 429 $
Matthew Tkachuk 8 500 000 $ (1)
-Salary Remaining : 7 285 714 $
Sidney Crosby 8 000 000 $ (3)
-Salary Remaining : 6 857 143 $
Mark Stone 7 500 000 $ (4)
-Salary Remaining : 6 428 571 $
Rasmus Andersson 6 250 000 $ (5)
-Salary Remaining : 5 357 143 $
Drake Batherson 5 500 000 $ (1)
-Salary Remaining : 4 714 286 $
Mattias Ekholm 5 250 000 $ (4)
-Salary Remaining : 4 500 000 $
Travis Konecny 5 000 000 $ (1)
-Salary Remaining : 4 285 714 $
Marc-Andre Fleury 5 000 000 $ (4)
-Salary Remaining : 4 285 714 $
Tom Wilson 4 500 000 $ (4)
-Salary Remaining : 3 857 143 $
Brandon Carlo 3 500 000 $ (3)
-Salary Remaining : 3 000 000 $
Ian Cole 3 000 000 $ (3)
-Salary Remaining : 2 571 429 $
Sean Durzi 1 700 000 $ (2)
-Salary Remaining : 1 457 143 $
Sam Lafferty 1 500 000 $ (1)
-Salary Remaining : 1 285 714 $
Jake Evans 1 400 000 $ (1)
-Salary Remaining : 1 200 000 $
Joonas Korpisalo 1 250 000 $ (1)
-Salary Remaining : 1 071 429 $
Matthew Boldy 1 200 000 $ (2)
-Salary Remaining : 1 028 571 $
Derek Ryan 950 000 $ (1)
-Salary Remaining : 814 286 $
Milan Lucic 775 000 $ (3)
-Salary Remaining : 664 286 $
Rafael Harvey-Pinard 750 000 $ (2)
-Salary Remaining : 642 857 $
Total Pro Players20
Salary Commitment
Year 47 : 81 525 000 $
Year 48 : 57 425 000 $
Year 49 : 53 775 000 $
Year 50 : 28 500 000 $
Salary Average Commitment
Year 47 : 81 525 000 $
Year 48 : 57 425 000 $
Year 49 : 53 775 000 $
Year 50 : 28 500 000 $
Salary Cap with 1 Way Contract
Year 47 : 81 525 000 $
Year 48 : 57 425 000 $
Year 49 : 53 775 000 $
Year 50 : 28 500 000 $

Farm Players Salaries

Ryan Reaves 500 000 $ (1)
Salary Remaining : 429 204 $
Marco Scandella 375 000 $ (2)
Salary Remaining : 321 903 $
Justin Braun 200 000 $ (2)
Salary Remaining : 171 681 $
Jeff Malott 133 300 $ (2)
Salary Remaining : 114 426 $
Ross Johnston 127 955 $ (3)
Salary Remaining : 109 837 $
Simon Edvinsson 120 000 $ (4)
Salary Remaining : 103 009 $
Nicolas Aube-Kubel 100 000 $ (4)
Salary Remaining : 85 841 $
Reese Johnson 95 000 $ (3)
Salary Remaining : 81 549 $
Marcus Bjork 90 000 $ (2)
Salary Remaining : 77 257 $
Aidan McDonough 90 000 $ (4)
Salary Remaining : 77 257 $
Mike Hardman 87 500 $ (3)
Salary Remaining : 75 111 $
Filip Roos 82 500 $ (4)
Salary Remaining : 70 819 $
Santeri Hatakka 80 000 $ (2)
Salary Remaining : 68 673 $
James Hamblin 77 500 $ (4)
Salary Remaining : 66 527 $
Cole McWard 77 500 $ (4)
Salary Remaining : 66 527 $
Brandon Gormley 77 500 $ (4)
Salary Remaining : 66 527 $
Eetu Makiniemi 77 500 $ (4)
Salary Remaining : 66 527 $
Matthew Kessel 77 500 $ (4)
Salary Remaining : 66 527 $
Joel Teasdale 77 500 $ (4)
Salary Remaining : 66 527 $
Parker Wotherspoon 77 500 $ (4)
Salary Remaining : 66 527 $
Pavol Regenda 77 500 $ (4)
Salary Remaining : 66 527 $
Kyle Criscuolo 77 500 $ (1)
Salary Remaining : 66 527 $
Joey Daccord 75 000 $ (4)
Salary Remaining : 64 381 $
Linus Sandin 75 000 $ (1)
Salary Remaining : 64 381 $
John Hayden 75 000 $ (4)
Salary Remaining : 64 381 $
Joseph Cramarossa 75 000 $ (2)
Salary Remaining : 64 381 $
Christopher Gibson 75 000 $ (2)
Salary Remaining : 64 381 $
Darren Helm 75 000 $ (1)
Salary Remaining : 64 381 $
Total Farm Players28
Salary Commitment
Year 47 : 3 228 755 $
Year 48 : 2 501 255 $
Year 49 : 1 472 955 $
Year 50 : 1 162 500 $
Salary Average Commitment
Year 47 : 3 153 755 $
Year 48 : 2 476 255 $
Year 49 : 1 447 955 $
Year 50 : 1 137 500 $

Regina Pats



Arena Capacity - Ticket Price
Attendance - %

Arena NameVodka Center
Level 1: 7000 - 140 $ - 4 345 - 62,07%
Level 2: 6000 - 90 $ - 3 650 - 60,83%
Level 3: 3000 - 50 $ - 2 256 - 75,21%
Level 4: 5000 - 40 $ - 2 943 - 58,85%
Luxury : 2000 - 220 $ - 1 429 - 71,45%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 985 - 99,26%
Farm Level 2: 1000 - 15 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %14 622 - 63,57%
Average Income per Game1 777 934 $
Year to Date Revenue10 667 604 $
Farm
Home Games Left33
Average Attendance - %2 985 - 99,51%
Average Income per Game101 378 $
Year to Date Revenue506 892 $

Expense

Pro Players Total Salaries83 725 000 $
Farm Players Total Salaries2 447 500 $
Coaches Total Salaries8 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses12 625 895 $
Farm Year To Date Expenses444 641 $
Pro Salary Cap To Date11 014 284 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue56 893 888 $
Farm Estimated Season Revenue3 345 487 $
Pro Remaining Season Days96
Pro Expenses Per Days818 973 $
Pro Estimated Expenses78 621 408 $
Farm Remaining Season Days97
Farm Expenses Per Days26 084 $
Farm Estimated Expenses2 530 148 $
Estimated Season Expenses81 151 556 $
Season Salary Cap78 475 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $5 525 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 26 475 000 $
Current Bank Account75 232 326 $
Projected Bank Account54 320 145 $

Pro Players Salaries

Kirill Kaprizov 9 000 000 $ (3)
-Salary Remaining : 7 714 286 $
Robert Thomas 8 000 000 $ (5)
-Salary Remaining : 6 857 143 $
Roope Hintz 7 125 000 $ (3)
-Salary Remaining : 6 107 143 $
Mathew Barzal 6 500 000 $ (3)
-Salary Remaining : 5 571 429 $
Mikhail Sergachev 5 750 000 $ (3)
-Salary Remaining : 4 928 571 $
Nick Schmaltz (Out of Payroll) 5 250 000 $ (3)
-Salary Remaining : 4 500 000 $
Troy Terry 5 000 000 $ (2)
-Salary Remaining : 4 285 714 $
Connor Murphy 4 000 000 $ (5)
-Salary Remaining : 3 428 571 $
Vitek Vanecek 4 000 000 $ (1)
-Salary Remaining : 3 428 571 $
Sam Bennett 4 000 000 $ (4)
-Salary Remaining : 3 428 571 $
Miro Heiskanen 3 750 000 $ (1)
-Salary Remaining : 3 214 286 $
Gustav Forsling 3 250 000 $ (3)
-Salary Remaining : 2 785 714 $
Daniel Sprong 3 150 000 $ (3)
-Salary Remaining : 2 700 000 $
Yanni Gourde 3 100 000 $ (5)
-Salary Remaining : 2 657 143 $
Cole Caufield 2 500 000 $ (1)
-Salary Remaining : 2 142 857 $
Vladislav Gavrikov 2 000 000 $ (1)
-Salary Remaining : 1 714 286 $
Alex Newhook 1 500 000 $ (2)
-Salary Remaining : 1 285 714 $
Mikey Anderson 1 250 000 $ (1)
-Salary Remaining : 1 071 429 $
Karel Vejmelka 1 200 000 $ (2)
-Salary Remaining : 1 028 571 $
Jake Sanderson 1 200 000 $ (4)
-Salary Remaining : 1 028 571 $
Blake Lizotte 1 200 000 $ (4)
-Salary Remaining : 1 028 571 $
Teddy Blueger 1 000 000 $ (4)
-Salary Remaining : 857 143 $
Total Pro Players22
Salary Commitment
Year 47 : 83 725 000 $
Year 48 : 70 225 000 $
Year 49 : 62 525 000 $
Year 50 : 22 500 000 $
Salary Average Commitment
Year 47 : 83 725 000 $
Year 48 : 70 225 000 $
Year 49 : 62 525 000 $
Year 50 : 22 500 000 $
Salary Cap with 1 Way Contract
Year 47 : 83 725 000 $
Year 48 : 70 225 000 $
Year 49 : 62 525 000 $
Year 50 : 22 500 000 $

Farm Players Salaries

Elvis Merzlikins 350 000 $ (1)
Salary Remaining : 300 442 $
Yaroslav Askarov 110 000 $ (4)
Salary Remaining : 94 425 $
Nicholas Abruzzese 100 000 $ (2)
Salary Remaining : 85 841 $
Axel Jonsson-Fjallby 100 000 $ (2)
Salary Remaining : 85 841 $
Dakota Joshua 95 000 $ (1)
Salary Remaining : 81 549 $
Simon Holmstrom 90 000 $ (4)
Salary Remaining : 77 257 $
Matthew Knies 90 000 $ (4)
Salary Remaining : 77 257 $
Sampo Ranta 90 000 $ (2)
Salary Remaining : 77 257 $
Henry Thrun 85 000 $ (4)
Salary Remaining : 72 965 $
Arttu Ruotsalainen 80 000 $ (3)
Salary Remaining : 68 673 $
Victor Soderstrom 80 000 $ (3)
Salary Remaining : 68 673 $
Samuel Ersson 77 500 $ (4)
Salary Remaining : 66 527 $
Drew Helleson 77 500 $ (4)
Salary Remaining : 66 527 $
Egor Afanasyev 77 500 $ (4)
Salary Remaining : 66 527 $
Hugh McGing 77 500 $ (4)
Salary Remaining : 66 527 $
Jonathan Gruden 77 500 $ (4)
Salary Remaining : 66 527 $
Samuel Walker 77 500 $ (4)
Salary Remaining : 66 527 $
Tyler Tucker 77 500 $ (4)
Salary Remaining : 66 527 $
Dennis Cholowski 75 000 $ (4)
Salary Remaining : 64 381 $
Mattias Norlinder 70 000 $ (2)
Salary Remaining : 60 088 $
Lucas Johansen 70 000 $ (2)
Salary Remaining : 60 088 $
Josiah Slavin 70 000 $ (2)
Salary Remaining : 60 088 $
Brayden Tracey 70 000 $ (2)
Salary Remaining : 60 088 $
Jacob Bernard-Docker 70 000 $ (3)
Salary Remaining : 60 088 $
Rasmus Kupari 70 000 $ (3)
Salary Remaining : 60 088 $
Daniil Tarasov 70 000 $ (3)
Salary Remaining : 60 088 $
Givani Smith 70 000 $ (1)
Salary Remaining : 60 088 $
Total Farm Players27
Salary Commitment
Year 47 : 2 447 500 $
Year 48 : 1 932 500 $
Year 49 : 1 362 500 $
Year 50 : 992 500 $
Salary Average Commitment
Year 47 : 2 447 500 $
Year 48 : 1 932 500 $
Year 49 : 1 362 500 $
Year 50 : 992 500 $

San Jose Rhinos



Arena Capacity - Ticket Price
Attendance - %

Arena NameSan Jose Arena
Level 1: 7000 - 91 $ - 6 433 - 91,90%
Level 2: 6000 - 56 $ - 5 668 - 94,47%
Level 3: 3000 - 35 $ - 2 837 - 94,56%
Level 4: 5000 - 19 $ - 4 981 - 99,62%
Luxury : 2000 - 181 $ - 1 811 - 90,54%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 15 $ - 999 - 99,88%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %21 730 - 94,48%
Average Income per Game1 709 386 $
Year to Date Revenue10 256 317 $
Farm
Home Games Left32
Average Attendance - %2 999 - 99,96%
Average Income per Game101 979 $
Year to Date Revenue611 874 $

Expense

Pro Players Total Salaries81 700 000 $
Farm Players Total Salaries1 510 000 $
Coaches Total Salaries7 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses12 404 239 $
Farm Year To Date Expenses565 955 $
Pro Salary Cap To Date11 689 951 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue54 700 357 $
Farm Estimated Season Revenue3 263 328 $
Pro Remaining Season Days96
Pro Expenses Per Days774 107 $
Pro Estimated Expenses74 314 272 $
Farm Remaining Season Days97
Farm Expenses Per Days35 487 $
Farm Estimated Expenses3 442 239 $
Estimated Season Expenses77 756 511 $
Season Salary Cap81 700 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $2 300 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 29 700 000 $
Current Bank Account8 019 536 $
Projected Bank Account(11 773 290 $)

Pro Players Salaries

Alex Ovechkin 8 000 000 $ (3)
-Salary Remaining : 6 857 143 $
Filip Forsberg 7 800 000 $ (2)
-Salary Remaining : 6 685 714 $
Chris Kreider 7 000 000 $ (2)
-Salary Remaining : 6 000 000 $
Charlie McAvoy 7 000 000 $ (1)
-Salary Remaining : 6 000 000 $
Zach Hyman 7 000 000 $ (5)
-Salary Remaining : 6 000 000 $
Joel Eriksson Ek 6 000 000 $ (5)
-Salary Remaining : 5 142 857 $
Nikolaj Ehlers 6 000 000 $ (2)
-Salary Remaining : 5 142 857 $
Jakob Chychrun 5 500 000 $ (5)
-Salary Remaining : 4 714 286 $
Darcy Kuemper 5 000 000 $ (1)
-Salary Remaining : 4 285 714 $
Christopher Tanev 4 000 000 $ (1)
-Salary Remaining : 3 428 571 $
Andrew Mangiapane 3 500 000 $ (1)
-Salary Remaining : 3 000 000 $
Brian Dumoulin 3 500 000 $ (5)
-Salary Remaining : 3 000 000 $
Ryan Lindgren 2 500 000 $ (4)
-Salary Remaining : 2 142 857 $
Erik Gudbranson 2 000 000 $ (4)
-Salary Remaining : 1 714 286 $
Jordan Martinook 1 500 000 $ (1)
-Salary Remaining : 1 285 714 $
Zach Aston-Reese 1 500 000 $ (2)
-Salary Remaining : 1 285 714 $
Ryan Lomberg 1 100 000 $ (1)
-Salary Remaining : 942 857 $
Tomas Nosek 1 000 000 $ (4)
-Salary Remaining : 857 143 $
Pierre-Edouard Bellemare 1 000 000 $ (4)
-Salary Remaining : 857 143 $
Spencer Martin 800 000 $ (3)
-Salary Remaining : 685 714 $
Total Pro Players20
Salary Commitment
Year 47 : 81 700 000 $
Year 48 : 59 600 000 $
Year 49 : 37 300 000 $
Year 50 : 28 500 000 $
Salary Average Commitment
Year 47 : 81 700 000 $
Year 48 : 59 600 000 $
Year 49 : 37 300 000 $
Year 50 : 28 500 000 $
Salary Cap with 1 Way Contract
Year 47 : 81 700 000 $
Year 48 : 59 600 000 $
Year 49 : 37 300 000 $
Year 50 : 28 500 000 $

Farm Players Salaries

Mark Borowiecki 150 000 $ (1)
Salary Remaining : 128 761 $
Tyler Bozak 150 000 $ (1)
Salary Remaining : 128 761 $
Juraj Slafkovsky 120 000 $ (4)
Salary Remaining : 103 009 $
Alex Lyon 110 000 $ (1)
Salary Remaining : 94 425 $
Logan Stanley 100 000 $ (2)
Salary Remaining : 85 841 $
Calvin Thurkauf 100 000 $ (1)
Salary Remaining : 85 841 $
Maxime Lagace 90 000 $ (2)
Salary Remaining : 77 257 $
Zack Mitchell 90 000 $ (2)
Salary Remaining : 77 257 $
Nathan Gerbe 90 000 $ (1)
Salary Remaining : 77 257 $
Julian Melchiori 77 500 $ (4)
Salary Remaining : 66 527 $
Brad Hunt 77 500 $ (4)
Salary Remaining : 66 527 $
Marcus Hogberg 75 000 $ (4)
Salary Remaining : 64 381 $
Gilles Senn 70 000 $ (3)
Salary Remaining : 60 088 $
Jean-Sebastien Dea 70 000 $ (3)
Salary Remaining : 60 088 $
Taylor Leier 70 000 $ (3)
Salary Remaining : 60 088 $
Christoph Bertschy 70 000 $ (2)
Salary Remaining : 60 088 $
Total Farm Players16
Salary Commitment
Year 47 : 1 510 000 $
Year 48 : 910 000 $
Year 49 : 560 000 $
Year 50 : 350 000 $
Salary Average Commitment
Year 47 : 1 510 000 $
Year 48 : 910 000 $
Year 49 : 560 000 $
Year 50 : 350 000 $

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameSkank-A-Feller Center
Level 1: 7000 - 110 $ - 6 654 - 95,06%
Level 2: 6000 - 70 $ - 5 439 - 90,66%
Level 3: 3000 - 40 $ - 2 902 - 96,74%
Level 4: 5000 - 25 $ - 4 738 - 94,77%
Luxury : 2000 - 180 $ - 1 786 - 89,31%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 40 $ - 1 953 - 97,64%
Farm Level 2: 1000 - 20 $ - 818 - 81,83%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %21 520 - 93,57%
Average Income per Game2 002 506 $
Year to Date Revenue12 015 036 $
Farm
Home Games Left32
Average Attendance - %2 771 - 92,37%
Average Income per Game113 376 $
Year to Date Revenue680 256 $

Expense

Pro Players Total Salaries79 550 000 $
Farm Players Total Salaries4 240 000 $
Coaches Total Salaries7 250 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses12 392 853 $
Farm Year To Date Expenses769 204 $
Pro Salary Cap To Date11 535 717 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue64 080 192 $
Farm Estimated Season Revenue3 628 032 $
Pro Remaining Season Days96
Pro Expenses Per Days763 839 $
Pro Estimated Expenses73 328 544 $
Farm Remaining Season Days97
Farm Expenses Per Days48 584 $
Farm Estimated Expenses4 712 648 $
Estimated Season Expenses78 041 192 $
Season Salary Cap79 550 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $4 450 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 27 550 000 $
Current Bank Account91 675 452 $
Projected Bank Account81 342 484 $

Pro Players Salaries

Mitch Marner 9 600 000 $ (5)
-Salary Remaining : 8 228 571 $
Jack Eichel 9 000 000 $ (3)
-Salary Remaining : 7 714 286 $
Aaron Ekblad 7 500 000 $ (1)
-Salary Remaining : 6 428 571 $
Shea Theodore 6 500 000 $ (4)
-Salary Remaining : 5 571 429 $
Vincent Trocheck 5 500 000 $ (4)
-Salary Remaining : 4 714 286 $
Kevin Fiala 5 500 000 $ (1)
-Salary Remaining : 4 714 286 $
Oliver Bjorkstrand 5 400 000 $ (5)
-Salary Remaining : 4 628 571 $
Cam Talbot 4 000 000 $ (2)
-Salary Remaining : 3 428 571 $
Ryan Suter 3 650 000 $ (1)
-Salary Remaining : 3 128 571 $
Evan Rodrigues 3 200 000 $ (1)
-Salary Remaining : 2 742 857 $
Bowen Byram 3 000 000 $ (3)
-Salary Remaining : 2 571 429 $
Alexis Lafreniere 3 000 000 $ (3)
-Salary Remaining : 2 571 429 $
Lars Eller 2 750 000 $ (2)
-Salary Remaining : 2 357 143 $
Dante Fabbro 2 500 000 $ (2)
-Salary Remaining : 2 142 857 $
Dillon Dube 2 000 000 $ (2)
-Salary Remaining : 1 714 286 $
Evgenii Dadonov 2 000 000 $ (4)
-Salary Remaining : 1 714 286 $
Adin Hill (Out of Payroll) 2 000 000 $ (2)
-Salary Remaining : 1 714 286 $
Jeremy Lauzon 1 100 000 $ (1)
-Salary Remaining : 942 857 $
Nick Cousins 1 000 000 $ (1)
-Salary Remaining : 857 143 $
Pontus Holmberg 900 000 $ (4)
-Salary Remaining : 771 429 $
Gabriel Fortier 750 000 $ (2)
-Salary Remaining : 642 857 $
Kasimir Kaskisuo 700 000 $ (3)
-Salary Remaining : 600 000 $
Total Pro Players22
Salary Commitment
Year 47 : 81 550 000 $
Year 48 : 59 600 000 $
Year 49 : 45 600 000 $
Year 50 : 29 900 000 $
Salary Average Commitment
Year 47 : 81 550 000 $
Year 48 : 59 600 000 $
Year 49 : 45 600 000 $
Year 50 : 29 900 000 $
Salary Cap with 1 Way Contract
Year 47 : 81 550 000 $
Year 48 : 59 600 000 $
Year 49 : 45 600 000 $
Year 50 : 29 900 000 $

Farm Players Salaries

Torey Krug 550 000 $ (1)
Salary Remaining : 472 124 $
Cam Atkinson 415 000 $ (5)
Salary Remaining : 356 239 $
Calen Addison 400 000 $ (3)
Salary Remaining : 343 363 $
Spencer Knight 300 000 $ (3)
Salary Remaining : 257 522 $
Vinnie Hinostroza 255 000 $ (3)
Salary Remaining : 218 894 $
Jordan Oesterle 255 000 $ (3)
Salary Remaining : 218 894 $
Martin Kaut 215 000 $ (5)
Salary Remaining : 184 558 $
Ben Hutton 205 000 $ (3)
Salary Remaining : 175 973 $
Logan Shaw 205 000 $ (3)
Salary Remaining : 175 973 $
Denis Gurianov 150 000 $ (1)
Salary Remaining : 128 761 $
Kyle Capobianco 100 000 $ (2)
Salary Remaining : 85 841 $
Ryan Merkley 95 000 $ (2)
Salary Remaining : 81 549 $
Jaret Anderson-Dolan 95 000 $ (1)
Salary Remaining : 81 549 $
Egor Sokolov 85 000 $ (2)
Salary Remaining : 72 965 $
Alex Barre-Boulet 85 000 $ (3)
Salary Remaining : 72 965 $
Jakub Lauko 85 000 $ (4)
Salary Remaining : 72 965 $
Samuel Knazko 77 500 $ (4)
Salary Remaining : 66 527 $
Shane Bowers 77 500 $ (4)
Salary Remaining : 66 527 $
Vincent Iorio 77 500 $ (4)
Salary Remaining : 66 527 $
William Cuylle 77 500 $ (4)
Salary Remaining : 66 527 $
Nicolas Beaudin 75 000 $ (1)
Salary Remaining : 64 381 $
Riley Tufte 75 000 $ (2)
Salary Remaining : 64 381 $
Aleksi Heponiemi 75 000 $ (3)
Salary Remaining : 64 381 $
Connor Carrick 70 000 $ (2)
Salary Remaining : 60 088 $
Tyce Thompson 70 000 $ (3)
Salary Remaining : 60 088 $
Cameron Hughes 70 000 $ (1)
Salary Remaining : 60 088 $
Total Farm Players26
Salary Commitment
Year 47 : 4 240 000 $
Year 48 : 3 300 000 $
Year 49 : 2 875 000 $
Year 50 : 1 025 000 $
Salary Average Commitment
Year 47 : 4 240 000 $
Year 48 : 3 300 000 $
Year 49 : 2 875 000 $
Year 50 : 1 025 000 $

St-Johns Desperados



Arena Capacity - Ticket Price
Attendance - %

Arena NameNewfie Center
Level 1: 7000 - 95 $ - 6 602 - 94,31%
Level 2: 6000 - 57 $ - 5 607 - 93,46%
Level 3: 3000 - 32 $ - 2 923 - 97,44%
Level 4: 5000 - 20 $ - 4 852 - 97,03%
Luxury : 2000 - 190 $ - 1 710 - 85,48%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 990 - 99,52%
Farm Level 2: 1000 - 15 $ - 993 - 99,27%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %21 694 - 94,32%
Average Income per Game1 754 644 $
Year to Date Revenue10 527 866 $
Farm
Home Games Left32
Average Attendance - %2 983 - 99,43%
Average Income per Game101 462 $
Year to Date Revenue608 772 $

Expense

Pro Players Total Salaries82 350 000 $
Farm Players Total Salaries3 682 000 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses12 306 693 $
Farm Year To Date Expenses651 881 $
Pro Salary Cap To Date11 239 730 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue56 148 619 $
Farm Estimated Season Revenue3 246 784 $
Pro Remaining Season Days96
Pro Expenses Per Days775 446 $
Pro Estimated Expenses74 442 816 $
Farm Remaining Season Days97
Farm Expenses Per Days41 434 $
Farm Estimated Expenses4 019 098 $
Estimated Season Expenses78 461 914 $
Season Salary Cap82 350 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $1 650 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 30 350 000 $
Current Bank Account68 257 759 $
Projected Bank Account49 191 248 $

Pro Players Salaries

John Tavares 9 500 000 $ (4)
-Salary Remaining : 8 142 857 $
Andrei Svechnikov 7 750 000 $ (2)
-Salary Remaining : 6 642 857 $
Patrik Laine 7 500 000 $ (2)
-Salary Remaining : 6 428 571 $
Dylan Cozens 7 000 000 $ (4)
-Salary Remaining : 6 000 000 $
Seth Jones 6 000 000 $ (4)
-Salary Remaining : 5 142 857 $
Travis Sanheim 5 000 000 $ (5)
-Salary Remaining : 4 285 714 $
Jake Oettinger 5 000 000 $ (3)
-Salary Remaining : 4 285 714 $
Andre Burakovsky 4 900 000 $ (1)
-Salary Remaining : 4 200 000 $
Filip Hronek 4 750 000 $ (2)
-Salary Remaining : 4 071 429 $
Carter Verhaeghe 4 750 000 $ (4)
-Salary Remaining : 4 071 429 $
Matt Duchene 3 500 000 $ (3)
-Salary Remaining : 3 000 000 $
T.J. Brodie 3 250 000 $ (1)
-Salary Remaining : 2 785 714 $
Eetu Luostarinen 2 500 000 $ (1)
-Salary Remaining : 2 142 857 $
Casey Mittelstadt 2 250 000 $ (1)
-Salary Remaining : 1 928 571 $
Jake McCabe 2 000 000 $ (2)
-Salary Remaining : 1 714 286 $
Radek Faksa 1 750 000 $ (2)
-Salary Remaining : 1 500 000 $
Jan Rutta 1 450 000 $ (1)
-Salary Remaining : 1 242 857 $
Morgan Barron 1 000 000 $ (3)
-Salary Remaining : 857 143 $
Sebastien Aho 1 000 000 $ (2)
-Salary Remaining : 857 143 $
Dylan Ferguson 750 000 $ (1)
-Salary Remaining : 642 857 $
Patrick Brown 750 000 $ (1)
-Salary Remaining : 642 857 $
Total Pro Players21
Salary Commitment
Year 47 : 82 350 000 $
Year 48 : 66 500 000 $
Year 49 : 41 750 000 $
Year 50 : 32 250 000 $
Salary Average Commitment
Year 47 : 82 350 000 $
Year 48 : 66 500 000 $
Year 49 : 41 750 000 $
Year 50 : 32 250 000 $
Salary Cap with 1 Way Contract
Year 47 : 82 350 000 $
Year 48 : 66 500 000 $
Year 49 : 41 750 000 $
Year 50 : 32 250 000 $

Farm Players Salaries

Robin Lehner 500 000 $ (1)
Salary Remaining : 429 204 $
Connor Brown 300 000 $ (3)
Salary Remaining : 257 522 $
Petr Mrazek 275 000 $ (5)
Salary Remaining : 236 062 $
Adam Boqvist 250 000 $ (4)
Salary Remaining : 214 602 $
Brett Howden 190 000 $ (4)
Salary Remaining : 163 097 $
Adam Ruzicka 175 000 $ (3)
Salary Remaining : 150 221 $
Wade Allison 150 000 $ (3)
Salary Remaining : 128 761 $
Max Jones 125 000 $ (4)
Salary Remaining : 107 301 $
Oliver Wahlstrom 125 000 $ (4)
Salary Remaining : 107 301 $
Philip Broberg 100 000 $ (2)
Salary Remaining : 85 841 $
Travis Boyd 100 000 $ (5)
Salary Remaining : 85 841 $
Jacob Peterson 100 000 $ (2)
Salary Remaining : 85 841 $
Jonas Rondbjerg 95 000 $ (2)
Salary Remaining : 81 549 $
Nils Aman 90 000 $ (4)
Salary Remaining : 77 257 $
Jakub Galvas 87 000 $ (2)
Salary Remaining : 74 681 $
Adam Raska 85 000 $ (2)
Salary Remaining : 72 965 $
Jack Rathbone 85 000 $ (3)
Salary Remaining : 72 965 $
Adam Ginning 85 000 $ (4)
Salary Remaining : 72 965 $
Mikael Pyyhtia 85 000 $ (4)
Salary Remaining : 72 965 $
Jan Jenik 80 000 $ (3)
Salary Remaining : 68 673 $
Adam Erne 80 000 $ (4)
Salary Remaining : 68 673 $
Olle Lycksell 80 000 $ (4)
Salary Remaining : 68 673 $
Dylan Wells 77 500 $ (3)
Salary Remaining : 66 527 $
Noah Juulsen 75 000 $ (1)
Salary Remaining : 64 381 $
Austin Poganski 75 000 $ (1)
Salary Remaining : 64 381 $
Matthew Highmore 72 500 $ (1)
Salary Remaining : 62 235 $
Drake Caggiula 70 000 $ (5)
Salary Remaining : 60 088 $
Dmytro Timashov 70 000 $ (1)
Salary Remaining : 60 088 $
Total Farm Players28
Salary Commitment
Year 47 : 3 682 000 $
Year 48 : 2 889 500 $
Year 49 : 2 422 500 $
Year 50 : 1 555 000 $
Salary Average Commitment
Year 47 : 3 682 000 $
Year 48 : 2 889 500 $
Year 49 : 2 422 500 $
Year 50 : 1 555 000 $

St-Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 7000 - 90 $ - 6 570 - 93,85%
Level 2: 6000 - 60 $ - 5 568 - 92,80%
Level 3: 3000 - 35 $ - 2 865 - 95,51%
Level 4: 5000 - 25 $ - 4 815 - 96,30%
Luxury : 2000 - 190 $ - 1 748 - 87,38%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 988 - 99,41%
Farm Level 2: 1000 - 15 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %21 566 - 93,76%
Average Income per Game1 773 671 $
Year to Date Revenue10 642 026 $
Farm
Home Games Left32
Average Attendance - %2 988 - 99,61%
Average Income per Game101 503 $
Year to Date Revenue609 018 $

Expense

Pro Players Total Salaries82 925 000 $
Farm Players Total Salaries2 059 810 $
Coaches Total Salaries5 950 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses12 589 736 $
Farm Year To Date Expenses404 176 $
Pro Salary Cap To Date11 854 017 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue56 757 472 $
Farm Estimated Season Revenue3 248 096 $
Pro Remaining Season Days96
Pro Expenses Per Days786 384 $
Pro Estimated Expenses75 492 864 $
Farm Remaining Season Days97
Farm Expenses Per Days25 308 $
Farm Estimated Expenses2 454 876 $
Estimated Season Expenses77 947 740 $
Season Salary Cap82 925 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $1 075 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 30 925 000 $
Current Bank Account29 696 644 $
Projected Bank Account11 754 472 $

Pro Players Salaries

Auston Matthews 11 500 000 $ (2)
-Salary Remaining : 9 857 143 $
Nathan MacKinnon 11 500 000 $ (3)
-Salary Remaining : 9 857 143 $
Bo Horvat 8 000 000 $ (4)
-Salary Remaining : 6 857 143 $
Timo Meier 6 000 000 $ (1)
-Salary Remaining : 5 142 857 $
Neal Pionk 5 800 000 $ (3)
-Salary Remaining : 4 971 429 $
Ivan Provorov 5 800 000 $ (2)
-Salary Remaining : 4 971 429 $
Juuse Saros 5 700 000 $ (2)
-Salary Remaining : 4 885 714 $
Esa Lindell 5 600 000 $ (2)
-Salary Remaining : 4 800 000 $
Rasmus Ristolainen 4 700 000 $ (1)
-Salary Remaining : 4 028 571 $
Nino Niederreiter 4 000 000 $ (1)
-Salary Remaining : 3 428 571 $
Scott Laughton 2 500 000 $ (1)
-Salary Remaining : 2 142 857 $
Alexander Wennberg 2 400 000 $ (5)
-Salary Remaining : 2 057 143 $
Connor Clifton 1 500 000 $ (4)
-Salary Remaining : 1 285 714 $
Carl Grundstrom 1 500 000 $ (1)
-Salary Remaining : 1 285 714 $
Steven Lorentz 1 200 000 $ (4)
-Salary Remaining : 1 028 571 $
Laurent Brossoit 1 200 000 $ (5)
-Salary Remaining : 1 028 571 $
Jason Dickinson 1 200 000 $ (3)
-Salary Remaining : 1 028 571 $
William Carrier 1 200 000 $ (2)
-Salary Remaining : 1 028 571 $
Jake Walman 900 000 $ (1)
-Salary Remaining : 771 429 $
Hudson Fasching 725 000 $ (2)
-Salary Remaining : 621 429 $
Total Pro Players20
Salary Commitment
Year 47 : 82 925 000 $
Year 48 : 63 325 000 $
Year 49 : 32 800 000 $
Year 50 : 14 300 000 $
Salary Average Commitment
Year 47 : 82 925 000 $
Year 48 : 63 325 000 $
Year 49 : 32 800 000 $
Year 50 : 14 300 000 $
Salary Cap with 1 Way Contract
Year 47 : 82 925 000 $
Year 48 : 63 325 000 $
Year 49 : 32 800 000 $
Year 50 : 14 300 000 $

Farm Players Salaries

Pius Suter 300 000 $ (1)
Salary Remaining : 257 522 $
Mark Pysyk 200 000 $ (1)
Salary Remaining : 171 681 $
Hayden Hodgson 133 300 $ (2)
Salary Remaining : 114 426 $
Conor Timmins 120 000 $ (2)
Salary Remaining : 103 009 $
Shane Gersich 111 100 $ (2)
Salary Remaining : 95 369 $
Grant Hutton 95 100 $ (2)
Salary Remaining : 81 635 $
Carson Meyer 95 100 $ (2)
Salary Remaining : 81 635 $
Aaron Dell 82 610 $ (4)
Salary Remaining : 70 913 $
Egor Zamula 80 000 $ (1)
Salary Remaining : 68 673 $
Riley Damiani 80 000 $ (1)
Salary Remaining : 68 673 $
Brad Malone 77 600 $ (1)
Salary Remaining : 66 612 $
Damien Giroux 77 500 $ (4)
Salary Remaining : 66 527 $
Nick Cicek 77 500 $ (4)
Salary Remaining : 66 527 $
Louie Belpedio 77 500 $ (2)
Salary Remaining : 66 527 $
Clark Bishop 77 500 $ (5)
Salary Remaining : 66 527 $
Nick Caamano 77 500 $ (2)
Salary Remaining : 66 527 $
Jaxson Stauber 77 500 $ (1)
Salary Remaining : 66 527 $
Justin Dowling 75 000 $ (1)
Salary Remaining : 64 381 $
Maksim Sushko 75 000 $ (1)
Salary Remaining : 64 381 $
Hunter Drew 70 000 $ (1)
Salary Remaining : 60 088 $
Total Farm Players20
Salary Commitment
Year 47 : 2 059 810 $
Year 48 : 1 024 710 $
Year 49 : 315 110 $
Year 50 : 315 110 $
Salary Average Commitment
Year 47 : 2 059 810 $
Year 48 : 1 024 710 $
Year 49 : 315 110 $
Year 50 : 315 110 $

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameEagle Palace
Level 1: 6500 - 175 $ - 3 675 - 56,54%
Level 2: 5500 - 85 $ - 4 076 - 74,11%
Level 3: 3000 - 70 $ - 1 492 - 49,73%
Level 4: 5000 - 55 $ - 2 126 - 42,53%
Luxury : 1500 - 300 $ - 1 015 - 67,63%
Total Capacity :21500
Farm
Farm Level 1: 2000 - 50 $ - 1 513 - 75,67%
Farm Level 2: 1000 - 25 $ - 633 - 63,33%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %12 384 - 57,60%
Average Income per Game1 818 444 $
Year to Date Revenue10 910 664 $
Farm
Home Games Left32
Average Attendance - %2 147 - 71,56%
Average Income per Game109 800 $
Year to Date Revenue658 800 $

Expense

Pro Players Total Salaries60 500 000 $
Farm Players Total Salaries2 425 000 $
Coaches Total Salaries7 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses9 357 136 $
Farm Year To Date Expenses697 344 $
Pro Salary Cap To Date8 486 610 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue58 190 208 $
Farm Estimated Season Revenue3 513 600 $
Pro Remaining Season Days96
Pro Expenses Per Days584 821 $
Pro Estimated Expenses56 142 816 $
Farm Remaining Season Days97
Farm Expenses Per Days43 584 $
Farm Estimated Expenses4 227 648 $
Estimated Season Expenses60 370 464 $
Season Salary Cap60 500 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $23 500 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 8 500 000 $
Current Bank Account50 336 996 $
Projected Bank Account51 670 340 $

Pro Players Salaries

Alex Killorn 5 000 000 $ (1)
-Salary Remaining : 4 285 714 $
Ryan Strome 5 000 000 $ (1)
-Salary Remaining : 4 285 714 $
Jakob Silfverberg 4 000 000 $ (3)
-Salary Remaining : 3 428 571 $
Kevin Hayes 4 000 000 $ (1)
-Salary Remaining : 3 428 571 $
Matt Grzelcyk 3 500 000 $ (1)
-Salary Remaining : 3 000 000 $
Alex Stalock 3 500 000 $ (3)
-Salary Remaining : 3 000 000 $
Josh Bailey 3 500 000 $ (1)
-Salary Remaining : 3 000 000 $
Semyon Varlamov 3 000 000 $ (3)
-Salary Remaining : 2 571 429 $
Andrew Ladd 3 000 000 $ (3)
-Salary Remaining : 2 571 429 $
Olli Maatta 3 000 000 $ (1)
-Salary Remaining : 2 571 429 $
Miles Wood 3 000 000 $ (3)
-Salary Remaining : 2 571 429 $
Oskar Lindblom 2 800 000 $ (5)
-Salary Remaining : 2 400 000 $
Michael Hutchinson 2 500 000 $ (3)
-Salary Remaining : 2 142 857 $
Chris Tierney 2 200 000 $ (1)
-Salary Remaining : 1 885 714 $
Patrik Nemeth 2 000 000 $ (3)
-Salary Remaining : 1 714 286 $
Jake Bean 1 800 000 $ (1)
-Salary Remaining : 1 542 857 $
Ryan Donato 1 800 000 $ (1)
-Salary Remaining : 1 542 857 $
Caleb Jones 1 500 000 $ (5)
-Salary Remaining : 1 285 714 $
Nate Schmidt 1 500 000 $ (4)
-Salary Remaining : 1 285 714 $
Boris Katchouk 850 000 $ (2)
-Salary Remaining : 728 571 $
Connor Mackey 800 000 $ (3)
-Salary Remaining : 685 714 $
Brett Seney 800 000 $ (2)
-Salary Remaining : 685 714 $
Andreas Englund 750 000 $ (1)
-Salary Remaining : 642 857 $
Matthew Phillips 700 000 $ (3)
-Salary Remaining : 600 000 $
Total Pro Players24
Salary Commitment
Year 47 : 60 500 000 $
Year 48 : 29 950 000 $
Year 49 : 28 300 000 $
Year 50 : 5 800 000 $
Salary Average Commitment
Year 47 : 60 500 000 $
Year 48 : 29 950 000 $
Year 49 : 28 300 000 $
Year 50 : 5 800 000 $
Salary Cap with 1 Way Contract
Year 47 : 60 500 000 $
Year 48 : 29 950 000 $
Year 49 : 28 300 000 $
Year 50 : 5 800 000 $

Farm Players Salaries

Eric Comrie 250 000 $ (1)
Salary Remaining : 214 602 $
Arnaud Durandeau 200 000 $ (5)
Salary Remaining : 171 681 $
Zachary Senyshyn 120 000 $ (5)
Salary Remaining : 103 009 $
Casey Fitzgerald 100 000 $ (2)
Salary Remaining : 85 841 $
Jake Virtanen 100 000 $ (3)
Salary Remaining : 85 841 $
Dysin Mayo 95 000 $ (2)
Salary Remaining : 81 549 $
Hugo Alnefelt 90 000 $ (2)
Salary Remaining : 77 257 $
Radim Zohorna 90 000 $ (3)
Salary Remaining : 77 257 $
Callahan Burke 85 000 $ (4)
Salary Remaining : 72 965 $
Jacob Moverare 85 000 $ (2)
Salary Remaining : 72 965 $
Tyler Benson 85 000 $ (5)
Salary Remaining : 72 965 $
Frederic Allard 80 000 $ (3)
Salary Remaining : 68 673 $
Brennan Menell 80 000 $ (4)
Salary Remaining : 68 673 $
William Bitten 77 500 $ (4)
Salary Remaining : 66 527 $
Lucas Condotta 77 500 $ (4)
Salary Remaining : 66 527 $
William Lagesson 75 000 $ (1)
Salary Remaining : 64 381 $
Justin Richards 75 000 $ (1)
Salary Remaining : 64 381 $
Jack LaFontaine 75 000 $ (2)
Salary Remaining : 64 381 $
Cole Schwindt 75 000 $ (2)
Salary Remaining : 64 381 $
Fredrik Karlstrom 75 000 $ (2)
Salary Remaining : 64 381 $
Bokondji Imama 75 000 $ (2)
Salary Remaining : 64 381 $
Brandon Gignac 75 000 $ (1)
Salary Remaining : 64 381 $
Timothy Gettinger 75 000 $ (4)
Salary Remaining : 64 381 $
Tarmo Reunanen 70 000 $ (3)
Salary Remaining : 60 088 $
Brett Murray 70 000 $ (3)
Salary Remaining : 60 088 $
German Rubtsov 70 000 $ (1)
Salary Remaining : 60 088 $
Total Farm Players26
Salary Commitment
Year 47 : 2 425 000 $
Year 48 : 1 880 000 $
Year 49 : 1 210 000 $
Year 50 : 800 000 $
Salary Average Commitment
Year 47 : 2 425 000 $
Year 48 : 1 880 000 $
Year 49 : 1 210 000 $
Year 50 : 800 000 $

Vancouver Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 7000 - 145 $ - 4 270 - 61,00%
Level 2: 6000 - 115 $ - 2 887 - 48,12%
Level 3: 3000 - 90 $ - 1 267 - 42,22%
Level 4: 5000 - 75 $ - 2 000 - 40,00%
Luxury : 2000 - 250 $ - 1 187 - 59,37%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 80 $ - 946 - 47,31%
Farm Level 2: 1000 - 30 $ - 563 - 56,30%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %11 611 - 50,48%
Average Income per Game1 814 414 $
Year to Date Revenue10 886 484 $
Farm
Home Games Left33
Average Attendance - %1 509 - 50,31%
Average Income per Game111 103 $
Year to Date Revenue555 516 $

Expense

Pro Players Total Salaries82 250 000 $
Farm Players Total Salaries3 100 900 $
Coaches Total Salaries6 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses12 491 072 $
Farm Year To Date Expenses648 801 $
Pro Salary Cap To Date11 776 787 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue58 061 248 $
Farm Estimated Season Revenue3 666 406 $
Pro Remaining Season Days96
Pro Expenses Per Days779 018 $
Pro Estimated Expenses74 785 728 $
Farm Remaining Season Days97
Farm Expenses Per Days40 716 $
Farm Estimated Expenses3 949 452 $
Estimated Season Expenses78 735 180 $
Season Salary Cap82 250 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $1 750 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 30 250 000 $
Current Bank Account97 646 204 $
Projected Bank Account80 638 678 $

Pro Players Salaries

Erik Karlsson 8 500 000 $ (1)
-Salary Remaining : 7 285 714 $
Tomas Hertl 7 750 000 $ (2)
-Salary Remaining : 6 642 857 $
Nico Hischier 7 000 000 $ (1)
-Salary Remaining : 6 000 000 $
Nazem Kadri 6 800 000 $ (3)
-Salary Remaining : 5 828 571 $
Jacob Markstrom 6 000 000 $ (3)
-Salary Remaining : 5 142 857 $
Jonathan Marchessault 5 750 000 $ (4)
-Salary Remaining : 4 928 571 $
Bryan Rust 5 700 000 $ (1)
-Salary Remaining : 4 885 714 $
Brett Pesce 5 000 000 $ (4)
-Salary Remaining : 4 285 714 $
Tyler Toffoli 4 600 000 $ (4)
-Salary Remaining : 3 942 857 $
Adam Larsson 4 500 000 $ (5)
-Salary Remaining : 3 857 143 $
Alec Martinez 4 000 000 $ (5)
-Salary Remaining : 3 428 571 $
Adam Pelech 4 000 000 $ (1)
-Salary Remaining : 3 428 571 $
Mikael Backlund 4 000 000 $ (2)
-Salary Remaining : 3 428 571 $
Trevor van Riemsdyk 2 000 000 $ (4)
-Salary Remaining : 1 714 286 $
Garnet Hathaway 1 500 000 $ (4)
-Salary Remaining : 1 285 714 $
Trevor Lewis 1 250 000 $ (3)
-Salary Remaining : 1 071 429 $
Nic Dowd 1 150 000 $ (3)
-Salary Remaining : 985 714 $
Eric Staal 1 025 000 $ (3)
-Salary Remaining : 878 571 $
Andrew Cogliano 950 000 $ (1)
-Salary Remaining : 814 286 $
Olle Eriksson Ek 775 000 $ (4)
-Salary Remaining : 664 286 $
Total Pro Players20
Salary Commitment
Year 47 : 82 250 000 $
Year 48 : 56 100 000 $
Year 49 : 44 350 000 $
Year 50 : 28 125 000 $
Salary Average Commitment
Year 47 : 82 250 000 $
Year 48 : 56 100 000 $
Year 49 : 44 350 000 $
Year 50 : 28 125 000 $
Salary Cap with 1 Way Contract
Year 47 : 82 250 000 $
Year 48 : 56 100 000 $
Year 49 : 44 350 000 $
Year 50 : 28 125 000 $

Farm Players Salaries

Sonny Milano 225 000 $ (2)
Salary Remaining : 193 142 $
Brock McGinn 185 000 $ (2)
Salary Remaining : 158 805 $
Cameron Hillis 155 100 $ (2)
Salary Remaining : 133 139 $
Brandon Biro 155 100 $ (2)
Salary Remaining : 133 139 $
Walker Duehr 155 100 $ (2)
Salary Remaining : 133 139 $
Brayden Pachal 155 100 $ (2)
Salary Remaining : 133 139 $
Kristians Rubins 155 100 $ (2)
Salary Remaining : 133 139 $
Zachary Hayes 155 100 $ (2)
Salary Remaining : 133 139 $
Brendan Smith 102 500 $ (3)
Salary Remaining : 87 987 $
Craig Anderson 100 000 $ (2)
Salary Remaining : 85 841 $
Zach Fucale 90 000 $ (2)
Salary Remaining : 77 257 $
Cole Guttman 90 000 $ (4)
Salary Remaining : 77 257 $
Tucker Poolman 85 100 $ (3)
Salary Remaining : 73 050 $
Mike Reilly 85 100 $ (3)
Salary Remaining : 73 050 $
Buddy Robinson 85 100 $ (3)
Salary Remaining : 73 050 $
Joel Kiviranta 82 500 $ (1)
Salary Remaining : 70 819 $
Filip Kral 77 500 $ (4)
Salary Remaining : 66 527 $
Nick Swaney 77 500 $ (4)
Salary Remaining : 66 527 $
Stefan Matteau 75 000 $ (2)
Salary Remaining : 64 381 $
Ben Harpur 75 000 $ (4)
Salary Remaining : 64 381 $
Nelson Nogier 75 000 $ (5)
Salary Remaining : 64 381 $
Christian Wolanin 75 000 $ (2)
Salary Remaining : 64 381 $
Henrik Borgstrom 75 000 $ (4)
Salary Remaining : 64 381 $
Jalen Chatfield 75 000 $ (4)
Salary Remaining : 64 381 $
Josh Dunne 75 000 $ (5)
Salary Remaining : 64 381 $
Michael Dal Colle 75 000 $ (2)
Salary Remaining : 64 381 $
Lawrence Pilut 75 000 $ (4)
Salary Remaining : 64 381 $
Jake Bischoff 70 000 $ (1)
Salary Remaining : 60 088 $
Rhett Gardner 70 000 $ (1)
Salary Remaining : 60 088 $
Maxim Letunov 70 000 $ (1)
Salary Remaining : 60 088 $
Total Farm Players30
Salary Commitment
Year 47 : 3 100 900 $
Year 48 : 2 808 400 $
Year 49 : 1 052 800 $
Year 50 : 695 000 $
Salary Average Commitment
Year 47 : 3 100 900 $
Year 48 : 2 808 400 $
Year 49 : 1 052 800 $
Year 50 : 695 000 $

Washington Budweiser



Arena Capacity - Ticket Price
Attendance - %

Arena NameWashington Arena
Level 1: 7000 - 100 $ - 6 550 - 93,57%
Level 2: 6000 - 75 $ - 5 612 - 93,53%
Level 3: 3000 - 55 $ - 1 970 - 65,68%
Level 4: 5000 - 31 $ - 4 259 - 85,18%
Luxury : 2000 - 190 $ - 1 838 - 91,89%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 983 - 99,17%
Farm Level 2: 1000 - 15 $ - 999 - 99,86%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %20 229 - 87,95%
Average Income per Game1 998 524 $
Year to Date Revenue11 991 143 $
Farm
Home Games Left33
Average Attendance - %2 982 - 99,40%
Average Income per Game101 278 $
Year to Date Revenue506 388 $

Expense

Pro Players Total Salaries81 350 000 $
Farm Players Total Salaries2 495 000 $
Coaches Total Salaries10 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses12 648 218 $
Farm Year To Date Expenses920 358 $
Pro Salary Cap To Date11 764 286 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue63 952 763 $
Farm Estimated Season Revenue3 342 161 $
Pro Remaining Season Days96
Pro Expenses Per Days779 911 $
Pro Estimated Expenses74 871 456 $
Farm Remaining Season Days97
Farm Expenses Per Days57 478 $
Farm Estimated Expenses5 575 366 $
Estimated Season Expenses80 446 822 $
Season Salary Cap80 600 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $3 400 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 28 600 000 $
Current Bank Account21 765 156 $
Projected Bank Account8 613 258 $

Pro Players Salaries

Elias Pettersson 11 750 000 $ (5)
-Salary Remaining : 10 071 429 $
Mark Scheifele 8 000 000 $ (5)
-Salary Remaining : 6 857 143 $
Clayton Keller 7 750 000 $ (5)
-Salary Remaining : 6 642 857 $
Connor Hellebuyck 7 000 000 $ (3)
-Salary Remaining : 6 000 000 $
Tage Thompson 7 000 000 $ (4)
-Salary Remaining : 6 000 000 $
Brandon Montour 6 750 000 $ (4)
-Salary Remaining : 5 785 714 $
Josh Morrissey 6 000 000 $ (4)
-Salary Remaining : 5 142 857 $
Darnell Nurse 6 000 000 $ (1)
-Salary Remaining : 5 142 857 $
J.T. Compher 4 500 000 $ (5)
-Salary Remaining : 3 857 143 $
Thomas Novak 3 500 000 $ (5)
-Salary Remaining : 3 000 000 $
Mario Ferraro 2 750 000 $ (1)
-Salary Remaining : 2 357 143 $
Cody Glass 1 500 000 $ (3)
-Salary Remaining : 1 285 714 $
David Kampf 1 300 000 $ (1)
-Salary Remaining : 1 114 286 $
Martin Fehervary 1 200 000 $ (1)
-Salary Remaining : 1 028 571 $
Jujhar Khaira 1 000 000 $ (1)
-Salary Remaining : 857 143 $
Luke Schenn 1 000 000 $ (3)
-Salary Remaining : 857 143 $
Pavel Francouz 1 000 000 $ (1)
-Salary Remaining : 857 143 $
Nick Holden 950 000 $ (1)
-Salary Remaining : 814 286 $
Kevin Labanc 950 000 $ (5)
-Salary Remaining : 814 286 $
Jon Gillies (Out of Payroll) 750 000 $ (3)
-Salary Remaining : 642 857 $
Tomas Hyka 700 000 $ (2)
-Salary Remaining : 600 000 $
Total Pro Players21
Salary Commitment
Year 47 : 81 350 000 $
Year 48 : 67 150 000 $
Year 49 : 66 450 000 $
Year 50 : 56 200 000 $
Salary Average Commitment
Year 47 : 81 350 000 $
Year 48 : 67 150 000 $
Year 49 : 66 450 000 $
Year 50 : 56 200 000 $
Salary Cap with 1 Way Contract
Year 47 : 81 350 000 $
Year 48 : 67 150 000 $
Year 49 : 66 450 000 $
Year 50 : 56 200 000 $

Farm Players Salaries

Kurtis MacDermid 300 000 $ (5)
Salary Remaining : 257 522 $
Jakub Vrana 280 000 $ (2)
Salary Remaining : 240 354 $
Warren Foegele 275 000 $ (2)
Salary Remaining : 236 062 $
Corey Perry 190 000 $ (1)
Salary Remaining : 163 097 $
Tyler Motte 125 000 $ (4)
Salary Remaining : 107 301 $
William Eklund 110 000 $ (2)
Salary Remaining : 94 425 $
Alex Nedeljkovic 100 000 $ (1)
Salary Remaining : 85 841 $
Max Pacioretty 100 000 $ (1)
Salary Remaining : 85 841 $
Craig Smith 95 000 $ (1)
Salary Remaining : 81 549 $
Jasper Weatherby 90 000 $ (2)
Salary Remaining : 77 257 $
Alexander Nylander 85 000 $ (3)
Salary Remaining : 72 965 $
Troy Stecher 80 000 $ (1)
Salary Remaining : 68 673 $
Michael Del Zotto 80 000 $ (2)
Salary Remaining : 68 673 $
Sergey Tolchinsky 75 000 $ (3)
Salary Remaining : 64 381 $
C.J. Smith 75 000 $ (4)
Salary Remaining : 64 381 $
Max Veronneau 75 000 $ (1)
Salary Remaining : 64 381 $
Keaton Middleton 75 000 $ (3)
Salary Remaining : 64 381 $
Mikhail Vorobyev 75 000 $ (1)
Salary Remaining : 64 381 $
Nicklas Jensen 70 000 $ (2)
Salary Remaining : 60 088 $
Blake Hillman 70 000 $ (2)
Salary Remaining : 60 088 $
Sami Aittokallio 70 000 $ (2)
Salary Remaining : 60 088 $
Total Farm Players21
Salary Commitment
Year 47 : 2 495 000 $
Year 48 : 1 780 000 $
Year 49 : 735 000 $
Year 50 : 500 000 $
Salary Average Commitment
Year 47 : 2 495 000 $
Year 48 : 1 780 000 $
Year 49 : 735 000 $
Year 50 : 500 000 $

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameWinnipeg Arena
Level 1: 7000 - 100 $ - 6 695 - 95,64%
Level 2: 6000 - 60 $ - 5 777 - 96,28%
Level 3: 3000 - 35 $ - 2 808 - 93,60%
Level 4: 5000 - 20 $ - 4 882 - 97,64%
Luxury : 2000 - 200 $ - 1 765 - 88,26%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 15 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %21 927 - 95,33%
Average Income per Game1 878 044 $
Year to Date Revenue11 268 264 $
Farm
Home Games Left33
Average Attendance - %3 000 - 100,00%
Average Income per Game102 000 $
Year to Date Revenue510 000 $

Expense

Pro Players Total Salaries80 425 000 $
Farm Players Total Salaries2 095 000 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses11 477 235 $
Farm Year To Date Expenses378 360 $
Pro Salary Cap To Date11 289 730 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue60 097 408 $
Farm Estimated Season Revenue3 366 000 $
Pro Remaining Season Days96
Pro Expenses Per Days727 009 $
Pro Estimated Expenses69 792 864 $
Farm Remaining Season Days97
Farm Expenses Per Days22 965 $
Farm Estimated Expenses2 227 605 $
Estimated Season Expenses72 020 469 $
Season Salary Cap77 925 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $6 075 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 25 925 000 $
Current Bank Account69 034 595 $
Projected Bank Account60 477 534 $

Pro Players Salaries

Patrick Kane 8 500 000 $ (3)
-Salary Remaining : 7 285 714 $
Evgeni Malkin 8 000 000 $ (2)
-Salary Remaining : 6 857 143 $
Evander Kane 6 125 000 $ (3)
-Salary Remaining : 5 250 000 $
Blake Wheeler 6 000 000 $ (2)
-Salary Remaining : 5 142 857 $
Evgeny Kuznetsov 5 750 000 $ (3)
-Salary Remaining : 4 928 571 $
Andrew Copp 5 200 000 $ (1)
-Salary Remaining : 4 457 143 $
Tyson Barrie 5 200 000 $ (1)
-Salary Remaining : 4 457 143 $
Colton Parayko 5 000 000 $ (3)
-Salary Remaining : 4 285 714 $
Jonathan Quick 4 000 000 $ (2)
-Salary Remaining : 3 428 571 $
Brenden Dillon 3 500 000 $ (3)
-Salary Remaining : 3 000 000 $
Derek Grant 3 000 000 $ (1)
-Salary Remaining : 2 571 429 $
Alexander Edler 3 000 000 $ (2)
-Salary Remaining : 2 571 429 $
Brandon Tanev 3 000 000 $ (3)
-Salary Remaining : 2 571 429 $
Alexander Barabanov 2 750 000 $ (3)
-Salary Remaining : 2 357 143 $
Marc-Edouard Vlasic (Out of Payroll) 2 500 000 $ (5)
-Salary Remaining : 2 142 857 $
Jeff Petry 2 500 000 $ (4)
-Salary Remaining : 2 142 857 $
Carter Hart 2 000 000 $ (1)
-Salary Remaining : 1 714 286 $
Kyle Palmieri 1 500 000 $ (3)
-Salary Remaining : 1 285 714 $
Matt Benning 1 000 000 $ (2)
-Salary Remaining : 857 143 $
Mattias Janmark 950 000 $ (1)
-Salary Remaining : 814 286 $
Derick Brassard 950 000 $ (1)
-Salary Remaining : 814 286 $
Total Pro Players21
Salary Commitment
Year 47 : 80 425 000 $
Year 48 : 63 125 000 $
Year 49 : 41 125 000 $
Year 50 : 5 000 000 $
Salary Average Commitment
Year 47 : 80 425 000 $
Year 48 : 63 125 000 $
Year 49 : 41 125 000 $
Year 50 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 47 : 80 425 000 $
Year 48 : 63 125 000 $
Year 49 : 41 125 000 $
Year 50 : 5 000 000 $

Farm Players Salaries

Jake Muzzin 500 000 $ (1)
Salary Remaining : 429 204 $
Paul Stastny 475 000 $ (1)
Salary Remaining : 407 743 $
Dustin Brown 320 000 $ (1)
Salary Remaining : 274 690 $
Johan Larsson 140 000 $ (2)
Salary Remaining : 120 177 $
Thomas Greiss 120 000 $ (3)
Salary Remaining : 103 009 $
Anthony Richard 90 000 $ (4)
Salary Remaining : 77 257 $
Mitchell Stephens 85 000 $ (3)
Salary Remaining : 72 965 $
Carter Rowney 80 000 $ (4)
Salary Remaining : 68 673 $
Anton Khudobin 75 000 $ (4)
Salary Remaining : 64 381 $
Andrei Mironov 70 000 $ (2)
Salary Remaining : 60 088 $
Sven Andrighetto 70 000 $ (2)
Salary Remaining : 60 088 $
Duncan Siemens 70 000 $ (1)
Salary Remaining : 60 088 $
Total Farm Players12
Salary Commitment
Year 47 : 2 095 000 $
Year 48 : 730 000 $
Year 49 : 450 000 $
Year 50 : 245 000 $
Salary Average Commitment
Year 47 : 2 095 000 $
Year 48 : 730 000 $
Year 49 : 450 000 $
Year 50 : 245 000 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of 84 000 000 $
Available Cap Space

Over Minimum of
52 000 000 $

Pro Players

Farm Players

Total Players

Anaheim Icehawks 104 160 663 $ 69 860 000 $ 14 140 000 $ 17 860 000 $ 231538
Atlanta Supra 93 304 687 $ 78 725 000 $ 5 275 000 $ 26 725 000 $ 211940
Boston Bruins 123 335 921 $ 75 100 000 $ 8 900 000 $ 23 100 000 $ 202646
Calgary Red Bull 27 373 004 $ 77 900 000 $ 6 100 000 $ 25 900 000 $ 211536
Chicago Blackhawks 100 033 830 $ 81 075 000 $ 2 925 000 $ 29 075 000 $ 222850
Cleveland Bulldogs 91 642 292 $ 76 550 000 $ 7 450 000 $ 24 550 000 $ 222244
Colorado Zipper 29 367 752 $ 79 375 000 $ 4 625 000 $ 27 375 000 $ 202242
Dallas Storm 59 722 115 $ 77 500 000 $ 6 500 000 $ 25 500 000 $ 201030
Detroit Red Wings 107 443 350 $ 53 250 000 $ 30 750 000 $ 1 250 000 $ 202848
Edmonton Oilers 116 445 612 $ 63 350 000 $ 20 650 000 $ 11 350 000 $ 251540
Halifax Thunder 35 334 191 $ 57 725 000 $ 26 275 000 $ 5 725 000 $ 232245
Hamilton Tigers 84 326 688 $ 83 055 000 $ 945 000 $ 31 055 000 $ 201636
Houston Supernova 19 675 732 $ 80 050 000 $ 3 950 000 $ 28 050 000 $ 221840
London Spartiates 69 259 059 $ 72 250 000 $ 11 750 000 $ 20 250 000 $ 202545
Los Angeles Kings 121 862 441 $ 57 600 000 $ 26 400 000 $ 5 600 000 $ 262248
Miami Heat 89 806 139 $ 65 500 000 $ 18 500 000 $ 13 500 000 $ 251843
Moncton Wildcats 61 733 637 $ 54 250 000 $ 29 750 000 $ 2 250 000 $ 271239
Montreal Canadiens 19 951 799 $ 83 100 000 $ 900 000 $ 31 100 000 $ 232447
New York Rangers 94 940 437 $ 58 175 000 $ 25 825 000 $ 6 175 000 $ 241236
Nunavut Mystery 87 262 565 $ 54 175 000 $ 29 825 000 $ 2 175 000 $ 25833
Ottawa Lumberjacks 94 033 218 $ 80 650 000 $ 3 350 000 $ 28 650 000 $ 212950
Quebec Nordiques 97 366 327 $ 81 525 000 $ 2 475 000 $ 29 525 000 $ 202848
Regina Pats 75 232 326 $ 78 475 000 $ 5 525 000 $ 26 475 000 $ 222749
San Jose Rhinos 8 019 536 $ 81 700 000 $ 2 300 000 $ 29 700 000 $ 201636
Seattle Kraken 91 675 452 $ 79 550 000 $ 4 450 000 $ 27 550 000 $ 222648
St-Johns Desperados 68 257 759 $ 82 350 000 $ 1 650 000 $ 30 350 000 $ 212849
St-Louis Blues 29 696 644 $ 82 925 000 $ 1 075 000 $ 30 925 000 $ 202040
Toronto Maple Leafs 50 336 996 $ 60 500 000 $ 23 500 000 $ 8 500 000 $ 242650
Vancouver Knights 97 646 204 $ 82 250 000 $ 1 750 000 $ 30 250 000 $ 203050
Washington Budweiser 21 765 156 $ 80 600 000 $ 3 400 000 $ 28 600 000 $ 212142
Winnipeg Jets 69 034 595 $ 77 925 000 $ 6 075 000 $ 25 925 000 $ 211233