Finances



Anaheim Icehawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameQualcomm Center
Level 1: 7000 - 110 $ - 6 376 - 91,08%
Level 2: 6000 - 70 $ - 5 534 - 92,24%
Level 3: 3000 - 35 $ - 2 886 - 96,20%
Level 4: 5000 - 28 $ - 4 607 - 92,14%
Luxury : 2000 - 200 $ - 1 710 - 85,52%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 2 000 - 99,99%
Farm Level 2: 1000 - 15 $ - 998 - 99,81%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %21 113 - 91,80%
Average Income per Game1 992 980 $
Year to Date Revenue29 894 700 $
Farm
Home Games Left25
Average Attendance - %2 998 - 99,93%
Average Income per Game101 959 $
Year to Date Revenue1 325 466 $

Expense

Pro Players Total Salaries71 110 000 $
Farm Players Total Salaries1 155 000 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses25 911 602 $
Farm Year To Date Expenses807 921 $
Pro Salary Cap To Date25 063 391 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue45 838 540 $
Farm Estimated Season Revenue2 548 973 $
Pro Remaining Season Days72
Pro Expenses Per Days652 768 $
Pro Estimated Expenses46 999 296 $
Farm Remaining Season Days73
Farm Expenses Per Days19 071 $
Farm Estimated Expenses1 392 183 $
Estimated Season Expenses48 391 479 $
Season Salary Cap71 110 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $12 890 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 19 110 000 $
Current Bank Account106 929 790 $
Projected Bank Account106 925 824 $

Pro Players Salaries

Andrei Vasilevskiy 8 500 000 $ (1)
-Salary Remaining : 5 464 286 $
Steven Stamkos 8 500 000 $ (2)
-Salary Remaining : 5 464 286 $
Brayden Point 8 500 000 $ (5)
-Salary Remaining : 5 464 286 $
Morgan Rielly 6 000 000 $ (1)
-Salary Remaining : 3 857 143 $
Thomas Chabot 5 000 000 $ (1)
-Salary Remaining : 3 214 286 $
Dylan Strome 4 500 000 $ (2)
-Salary Remaining : 2 892 857 $
Jack Roslovic 4 000 000 $ (5)
-Salary Remaining : 2 571 429 $
Pavel Zacha 3 000 000 $ (1)
-Salary Remaining : 1 928 571 $
Gabriel Vilardi 3 000 000 $ (1)
-Salary Remaining : 1 928 571 $
Jonathan Toews 3 000 000 $ (2)
-Salary Remaining : 1 928 571 $
Justin Holl 2 500 000 $ (2)
-Salary Remaining : 1 607 143 $
Anton Forsberg 2 000 000 $ (1)
-Salary Remaining : 1 285 714 $
Barrett Hayton 2 000 000 $ (5)
-Salary Remaining : 1 285 714 $
Dylan Gambrell 1 500 000 $ (4)
-Salary Remaining : 964 286 $
Cal Clutterbuck 1 400 000 $ (5)
-Salary Remaining : 900 000 $
Dmitry Kulikov 1 250 000 $ (2)
-Salary Remaining : 803 571 $
Robert Hagg (Out of Payroll) 1 000 000 $ (5)
-Salary Remaining : 642 857 $
Paul Cotter 1 000 000 $ (4)
-Salary Remaining : 642 857 $
Filip Zadina 950 000 $ (1)
-Salary Remaining : 610 714 $
Anders Bjork 800 000 $ (5)
-Salary Remaining : 514 286 $
Jacob MacDonald 760 000 $ (1)
-Salary Remaining : 488 571 $
Hunter Shinkaruk 750 000 $ (4)
-Salary Remaining : 482 143 $
Derrick Pouliot 750 000 $ (1)
-Salary Remaining : 482 143 $
Spencer Foo 750 000 $ (4)
-Salary Remaining : 482 143 $
Cale Fleury 700 000 $ (1)
-Salary Remaining : 450 000 $
Total Pro Players25
Salary Commitment
Year 47 : 72 110 000 $
Year 48 : 41 450 000 $
Year 49 : 21 700 000 $
Year 50 : 21 700 000 $
Salary Average Commitment
Year 47 : 72 110 000 $
Year 48 : 41 450 000 $
Year 49 : 21 700 000 $
Year 50 : 21 700 000 $
Salary Cap with 1 Way Contract
Year 47 : 72 110 000 $
Year 48 : 41 450 000 $
Year 49 : 21 700 000 $
Year 50 : 21 700 000 $

Farm Players Salaries

Malcolm Subban 125 000 $ (1)
Salary Remaining : 80 752 $
Lassi Thomson 110 000 $ (2)
Salary Remaining : 71 062 $
Nolan Patrick 100 000 $ (1)
Salary Remaining : 64 602 $
Tyler Ennis 100 000 $ (1)
Salary Remaining : 64 602 $
Darren Raddysh 100 000 $ (5)
Salary Remaining : 64 602 $
Nolan Foote 100 000 $ (3)
Salary Remaining : 64 602 $
Michael McNiven 75 000 $ (1)
Salary Remaining : 48 451 $
Oscar Dansk 75 000 $ (4)
Salary Remaining : 48 451 $
Trevor Murphy 75 000 $ (1)
Salary Remaining : 48 451 $
Denis Malgin 75 000 $ (4)
Salary Remaining : 48 451 $
Frederik Gauthier 75 000 $ (3)
Salary Remaining : 48 451 $
Nail Yakupov 75 000 $ (4)
Salary Remaining : 48 451 $
Dan Renouf 70 000 $ (2)
Salary Remaining : 45 221 $
Total Farm Players13
Salary Commitment
Year 47 : 1 155 000 $
Year 48 : 680 000 $
Year 49 : 500 000 $
Year 50 : 325 000 $
Salary Average Commitment
Year 47 : 1 155 000 $
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 $ - 5 191 - 74,16%
Level 2: 6000 - 70 $ - 5 562 - 92,69%
Level 3: 3000 - 40 $ - 2 808 - 93,61%
Level 4: 5000 - 25 $ - 4 599 - 91,97%
Luxury : 2000 - 200 $ - 1 745 - 87,23%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 40 $ - 1 974 - 98,71%
Farm Level 2: 1000 - 20 $ - 813 - 81,25%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %19 904 - 86,54%
Average Income per Game1 906 130 $
Year to Date Revenue26 685 822 $
Farm
Home Games Left24
Average Attendance - %2 787 - 92,89%
Average Income per Game114 259 $
Year to Date Revenue1 599 624 $

Expense

Pro Players Total Salaries70 075 000 $
Farm Players Total Salaries1 735 000 $
Coaches Total Salaries8 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses30 708 928 $
Farm Year To Date Expenses765 935 $
Pro Salary Cap To Date27 851 788 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue45 747 123 $
Farm Estimated Season Revenue2 742 213 $
Pro Remaining Season Days72
Pro Expenses Per Days697 098 $
Pro Estimated Expenses50 191 056 $
Farm Remaining Season Days73
Farm Expenses Per Days19 779 $
Farm Estimated Expenses1 443 867 $
Estimated Season Expenses51 634 923 $
Season Salary Cap70 075 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $13 925 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 18 075 000 $
Current Bank Account92 718 723 $
Projected Bank Account89 573 136 $

Pro Players Salaries

Nikita Kucherov 10 000 000 $ (2)
-Salary Remaining : 6 428 571 $
Mikko Rantanen 10 000 000 $ (5)
-Salary Remaining : 6 428 571 $
Ilya Sorokin 7 800 000 $ (4)
-Salary Remaining : 5 014 286 $
Dylan Larkin (Out of Payroll) 7 500 000 $ (3)
-Salary Remaining : 4 821 429 $
Alex DeBrincat 7 250 000 $ (1)
-Salary Remaining : 4 660 714 $
Valeri Nichushkin 6 500 000 $ (1)
-Salary Remaining : 4 178 571 $
Kris Letang 5 000 000 $ (3)
-Salary Remaining : 3 214 286 $
Anthony Cirelli 4 500 000 $ (2)
-Salary Remaining : 2 892 857 $
Brayden McNabb 3 750 000 $ (2)
-Salary Remaining : 2 410 714 $
Ville Husso 3 000 000 $ (3)
-Salary Remaining : 1 928 571 $
Alexander Romanov 2 000 000 $ (1)
-Salary Remaining : 1 285 714 $
Marcus Pettersson 1 500 000 $ (2)
-Salary Remaining : 964 286 $
Andrei Kuzmenko 1 200 000 $ (4)
-Salary Remaining : 771 429 $
Moritz Seider 1 200 000 $ (2)
-Salary Remaining : 771 429 $
Lucas Raymond 1 200 000 $ (2)
-Salary Remaining : 771 429 $
Anton Lundell 1 200 000 $ (2)
-Salary Remaining : 771 429 $
Luke Glendening 1 025 000 $ (2)
-Salary Remaining : 658 929 $
Sean Kuraly 1 000 000 $ (5)
-Salary Remaining : 642 857 $
Isac Lundestrom 1 000 000 $ (4)
-Salary Remaining : 642 857 $
Timothy Liljegren 950 000 $ (1)
-Salary Remaining : 610 714 $
Total Pro Players20
Salary Commitment
Year 47 : 77 575 000 $
Year 48 : 60 875 000 $
Year 49 : 36 500 000 $
Year 50 : 21 000 000 $
Salary Average Commitment
Year 47 : 77 575 000 $
Year 48 : 60 875 000 $
Year 49 : 36 500 000 $
Year 50 : 21 000 000 $
Salary Cap with 1 Way Contract
Year 47 : 77 575 000 $
Year 48 : 60 875 000 $
Year 49 : 36 500 000 $
Year 50 : 21 000 000 $

Farm Players Salaries

Nathan Walker 180 000 $ (4)
Salary Remaining : 116 283 $
Petteri Lindbohm 100 000 $ (1)
Salary Remaining : 64 602 $
Carey Price 100 000 $ (3)
Salary Remaining : 64 602 $
Ryan Carpenter 95 000 $ (3)
Salary Remaining : 61 372 $
Elmer Soderblom 95 000 $ (4)
Salary Remaining : 61 372 $
Pierre Engvall 90 000 $ (4)
Salary Remaining : 58 142 $
Artemi Kniazev 90 000 $ (2)
Salary Remaining : 58 142 $
Danil Gushchin 85 000 $ (4)
Salary Remaining : 54 912 $
Vladislav Kolyachonok 80 000 $ (2)
Salary Remaining : 51 681 $
Egor Korshkov 77 500 $ (4)
Salary Remaining : 50 066 $
Gabriel Carlsson 77 500 $ (3)
Salary Remaining : 50 066 $
Vladimir Tkachev 75 000 $ (2)
Salary Remaining : 48 451 $
Kasper Bjorkqvist 75 000 $ (2)
Salary Remaining : 48 451 $
Tomas Jurco 75 000 $ (4)
Salary Remaining : 48 451 $
Evgeny Svechnikov 75 000 $ (5)
Salary Remaining : 48 451 $
Joe Hicketts 75 000 $ (2)
Salary Remaining : 48 451 $
Kristian Vesalainen 75 000 $ (4)
Salary Remaining : 48 451 $
Taro Hirose 75 000 $ (2)
Salary Remaining : 48 451 $
Danil Yurtaykin 70 000 $ (1)
Salary Remaining : 45 221 $
Mackenzie Skapski 70 000 $ (1)
Salary Remaining : 45 221 $
Total Farm Players20
Salary Commitment
Year 47 : 1 735 000 $
Year 48 : 1 495 000 $
Year 49 : 1 025 000 $
Year 50 : 752 500 $
Salary Average Commitment
Year 47 : 1 735 000 $
Year 48 : 1 495 000 $
Year 49 : 1 025 000 $
Year 50 : 752 500 $

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameFleet Center
Level 1: 7000 - 105 $ - 6 530 - 93,29%
Level 2: 6000 - 75 $ - 4 949 - 82,49%
Level 3: 3000 - 45 $ - 2 791 - 93,04%
Level 4: 5000 - 25 $ - 4 789 - 95,79%
Luxury : 2000 - 200 $ - 1 747 - 87,34%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 25 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 15 $ - 998 - 99,75%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %20 807 - 90,46%
Average Income per Game1 981 894 $
Year to Date Revenue29 728 410 $
Farm
Home Games Left24
Average Attendance - %2 998 - 99,92%
Average Income per Game77 955 $
Year to Date Revenue1 091 370 $

Expense

Pro Players Total Salaries75 850 000 $
Farm Players Total Salaries4 308 000 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses27 755 445 $
Farm Year To Date Expenses2 232 432 $
Pro Salary Cap To Date27 011 699 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue45 583 562 $
Farm Estimated Season Revenue1 870 920 $
Pro Remaining Season Days72
Pro Expenses Per Days695 089 $
Pro Estimated Expenses50 046 408 $
Farm Remaining Season Days73
Farm Expenses Per Days55 823 $
Farm Estimated Expenses4 075 079 $
Estimated Season Expenses54 121 487 $
Season Salary Cap75 850 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $8 150 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 23 850 000 $
Current Bank Account123 393 634 $
Projected Bank Account116 726 629 $

Pro Players Salaries

Alex Tuch 7 000 000 $ (1)
-Salary Remaining : 4 500 000 $
Jack Johnson 6 600 000 $ (3)
-Salary Remaining : 4 242 857 $
Pierre-Luc Dubois 5 900 000 $ (1)
-Salary Remaining : 3 792 857 $
Philipp Grubauer 5 900 000 $ (1)
-Salary Remaining : 3 792 857 $
Charlie Coyle 5 500 000 $ (5)
-Salary Remaining : 3 535 714 $
Shayne Gostisbehere 4 800 000 $ (3)
-Salary Remaining : 3 085 714 $
Anders Lee 4 700 000 $ (4)
-Salary Remaining : 3 021 429 $
Tomas Tatar 4 500 000 $ (1)
-Salary Remaining : 2 892 857 $
Erik Johnson 3 750 000 $ (3)
-Salary Remaining : 2 410 714 $
Josh Anderson 3 300 000 $ (1)
-Salary Remaining : 2 121 429 $
Nicolas Roy 3 000 000 $ (4)
-Salary Remaining : 1 928 571 $
Andreas Athanasiou 3 000 000 $ (2)
-Salary Remaining : 1 928 571 $
David Savard 3 000 000 $ (2)
-Salary Remaining : 1 928 571 $
Stuart Skinner 2 800 000 $ (3)
-Salary Remaining : 1 800 000 $
Nicolas Hague 2 750 000 $ (3)
-Salary Remaining : 1 767 857 $
Victor Olofsson 2 000 000 $ (5)
-Salary Remaining : 1 285 714 $
Zach Parise 2 000 000 $ (1)
-Salary Remaining : 1 285 714 $
Mathieu Joseph 2 000 000 $ (4)
-Salary Remaining : 1 285 714 $
Simon Benoit 1 500 000 $ (3)
-Salary Remaining : 964 286 $
Juuso Parssinen 1 100 000 $ (4)
-Salary Remaining : 707 143 $
Michael Amadio 750 000 $ (2)
-Salary Remaining : 482 143 $
Total Pro Players21
Salary Commitment
Year 47 : 75 850 000 $
Year 48 : 47 250 000 $
Year 49 : 40 500 000 $
Year 50 : 18 300 000 $
Salary Average Commitment
Year 47 : 75 850 000 $
Year 48 : 47 250 000 $
Year 49 : 40 500 000 $
Year 50 : 18 300 000 $
Salary Cap with 1 Way Contract
Year 47 : 75 850 000 $
Year 48 : 47 250 000 $
Year 49 : 40 500 000 $
Year 50 : 18 300 000 $

Farm Players Salaries

Anthony Mantha 570 000 $ (3)
Salary Remaining : 368 230 $
Cory Schneider 500 000 $ (3)
Salary Remaining : 323 009 $
Brendan Gallagher 450 000 $ (1)
Salary Remaining : 290 708 $
Alexandre Carrier 333 000 $ (1)
Salary Remaining : 215 124 $
Philippe Myers 250 000 $ (1)
Salary Remaining : 161 504 $
Anthony Beauvillier 250 000 $ (5)
Salary Remaining : 161 504 $
Nick Foligno 200 000 $ (5)
Salary Remaining : 129 204 $
Max Comtois 150 000 $ (4)
Salary Remaining : 96 903 $
Pierre-Olivier Joseph 150 000 $ (3)
Salary Remaining : 96 903 $
Joe Veleno 125 000 $ (3)
Salary Remaining : 80 752 $
Kole Lind 100 000 $ (3)
Salary Remaining : 64 602 $
Nicolas Meloche 100 000 $ (3)
Salary Remaining : 64 602 $
Nicolas Deslauriers 100 000 $ (2)
Salary Remaining : 64 602 $
Vincent Desharnais 100 000 $ (4)
Salary Remaining : 64 602 $
Antoine Bibeau 100 000 $ (3)
Salary Remaining : 64 602 $
Cayden Primeau 100 000 $ (1)
Salary Remaining : 64 602 $
Samuel Bolduc 85 000 $ (4)
Salary Remaining : 54 912 $
Ben Jones 85 000 $ (2)
Salary Remaining : 54 912 $
Alexandre Fortin 80 000 $ (4)
Salary Remaining : 51 681 $
Kevin Poulin 80 000 $ (1)
Salary Remaining : 51 681 $
Maxence Guenette 80 000 $ (4)
Salary Remaining : 51 681 $
Jesse Puljujarvi 80 000 $ (5)
Salary Remaining : 51 681 $
Logan Brown 80 000 $ (5)
Salary Remaining : 51 681 $
Maxime Lajoie 80 000 $ (4)
Salary Remaining : 51 681 $
Samuel Poulin 80 000 $ (4)
Salary Remaining : 51 681 $
Total Farm Players25
Salary Commitment
Year 47 : 4 308 000 $
Year 48 : 3 095 000 $
Year 49 : 2 910 000 $
Year 50 : 1 265 000 $
Salary Average Commitment
Year 47 : 4 308 000 $
Year 48 : 3 095 000 $
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 $ - 6 814 - 97,34%
Level 2: 6000 - 62 $ - 5 624 - 93,73%
Level 3: 3000 - 30 $ - 2 930 - 97,67%
Level 4: 5000 - 20 $ - 4 889 - 97,78%
Luxury : 2000 - 140 $ - 1 844 - 92,18%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 38 $ - 1 984 - 99,19%
Farm Level 2: 1000 - 18 $ - 995 - 99,48%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %22 100 - 96,09%
Average Income per Game1 645 939 $
Year to Date Revenue23 043 145 $
Farm
Home Games Left24
Average Attendance - %2 979 - 99,29%
Average Income per Game111 948 $
Year to Date Revenue1 567 271 $

Expense

Pro Players Total Salaries77 150 000 $
Farm Players Total Salaries2 107 500 $
Coaches Total Salaries2 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses28 292 412 $
Farm Year To Date Expenses921 277 $
Pro Salary Cap To Date27 756 692 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue39 502 534 $
Farm Estimated Season Revenue2 686 750 $
Pro Remaining Season Days72
Pro Expenses Per Days702 232 $
Pro Estimated Expenses50 560 704 $
Farm Remaining Season Days73
Farm Expenses Per Days25 730 $
Farm Estimated Expenses1 878 290 $
Estimated Season Expenses52 438 994 $
Season Salary Cap77 150 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $6 850 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 25 150 000 $
Current Bank Account23 952 654 $
Projected Bank Account13 702 944 $

Pro Players Salaries

Artemi Panarin 12 000 000 $ (2)
-Salary Remaining : 7 714 286 $
Aleksander Barkov 10 000 000 $ (1)
-Salary Remaining : 6 428 571 $
Kyle Connor 7 500 000 $ (2)
-Salary Remaining : 4 821 429 $
Brayden Schenn 6 300 000 $ (5)
-Salary Remaining : 4 050 000 $
Ryan Pulock 6 000 000 $ (3)
-Salary Remaining : 3 857 143 $
John Klingberg 5 250 000 $ (1)
-Salary Remaining : 3 375 000 $
Jonathan Huberdeau 4 500 000 $ (3)
-Salary Remaining : 2 892 857 $
Logan Thompson 4 250 000 $ (3)
-Salary Remaining : 2 732 143 $
Ryan Graves 4 000 000 $ (4)
-Salary Remaining : 2 571 429 $
Rasmus Sandin 3 000 000 $ (4)
-Salary Remaining : 1 928 571 $
Mason Appleton 2 200 000 $ (4)
-Salary Remaining : 1 414 286 $
Nick Paul 2 000 000 $ (1)
-Salary Remaining : 1 285 714 $
Robby Fabbri 2 000 000 $ (1)
-Salary Remaining : 1 285 714 $
Scott Mayfield 2 000 000 $ (1)
-Salary Remaining : 1 285 714 $
Kaiden Guhle 1 200 000 $ (4)
-Salary Remaining : 771 429 $
Cole Perfetti 1 200 000 $ (2)
-Salary Remaining : 771 429 $
Michael McLeod 1 000 000 $ (1)
-Salary Remaining : 642 857 $
Scott Wedgewood 1 000 000 $ (1)
-Salary Remaining : 642 857 $
Nick Bjugstad 900 000 $ (3)
-Salary Remaining : 578 571 $
David Gustafsson 850 000 $ (5)
-Salary Remaining : 546 429 $
Total Pro Players20
Salary Commitment
Year 47 : 77 150 000 $
Year 48 : 53 900 000 $
Year 49 : 33 200 000 $
Year 50 : 17 550 000 $
Salary Average Commitment
Year 47 : 77 150 000 $
Year 48 : 53 900 000 $
Year 49 : 33 200 000 $
Year 50 : 17 550 000 $
Salary Cap with 1 Way Contract
Year 47 : 77 150 000 $
Year 48 : 53 900 000 $
Year 49 : 33 200 000 $
Year 50 : 17 550 000 $

Farm Players Salaries

Henri Jokiharju 200 000 $ (4)
Salary Remaining : 129 204 $
Keegan Kolesar 150 000 $ (1)
Salary Remaining : 96 903 $
Jacob Larsson 110 000 $ (1)
Salary Remaining : 71 062 $
Anthony Stolarz 100 000 $ (1)
Salary Remaining : 64 602 $
Scott Perunovich 90 000 $ (2)
Salary Remaining : 58 142 $
Lukas Dostal 87 500 $ (2)
Salary Remaining : 56 527 $
Leevi Merilainen 85 000 $ (4)
Salary Remaining : 54 912 $
Nikita Alexandrov 85 000 $ (4)
Salary Remaining : 54 912 $
Haydn Fleury 80 000 $ (4)
Salary Remaining : 51 681 $
Tobias Lindberg 77 500 $ (5)
Salary Remaining : 50 066 $
Bogdan Yakimov 77 500 $ (5)
Salary Remaining : 50 066 $
Carsen Twarynski 77 500 $ (5)
Salary Remaining : 50 066 $
Brinson Pasichnuk 77 500 $ (5)
Salary Remaining : 50 066 $
Ryan MacInnis 77 500 $ (5)
Salary Remaining : 50 066 $
Jakob Forsbacka-Karlsson 77 500 $ (5)
Salary Remaining : 50 066 $
Sami Niku 77 500 $ (5)
Salary Remaining : 50 066 $
Alexander Yelesin 77 500 $ (5)
Salary Remaining : 50 066 $
Aleksi Saarela 75 000 $ (5)
Salary Remaining : 48 451 $
Isaak Phillips 75 000 $ (2)
Salary Remaining : 48 451 $
Turner Elson 70 000 $ (1)
Salary Remaining : 45 221 $
Lean Bergmann 70 000 $ (1)
Salary Remaining : 45 221 $
Nicolas Kerdiles 70 000 $ (1)
Salary Remaining : 45 221 $
Tanner Richard 70 000 $ (1)
Salary Remaining : 45 221 $
J.C. Lipon 70 000 $ (1)
Salary Remaining : 45 221 $
Total Farm Players24
Salary Commitment
Year 47 : 2 107 500 $
Year 48 : 1 397 500 $
Year 49 : 1 145 000 $
Year 50 : 1 145 000 $
Salary Average Commitment
Year 47 : 2 107 500 $
Year 48 : 1 397 500 $
Year 49 : 1 145 000 $
Year 50 : 1 145 000 $

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHeros Center
Level 1: 7000 - 180 $ - 3 465 - 49,50%
Level 2: 6000 - 88 $ - 3 828 - 63,79%
Level 3: 3000 - 47 $ - 2 383 - 79,42%
Level 4: 5000 - 35 $ - 3 410 - 68,20%
Luxury : 2000 - 275 $ - 1 087 - 54,36%
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 Left24
Average Attendance - %14 172 - 61,62%
Average Income per Game1 789 010 $
Year to Date Revenue25 046 135 $
Farm
Home Games Left24
Average Attendance - %3 000 - 100,00%
Average Income per Game228 000 $
Year to Date Revenue3 192 000 $

Expense

Pro Players Total Salaries81 700 000 $
Farm Players Total Salaries3 589 300 $
Coaches Total Salaries7 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses30 797 546 $
Farm Year To Date Expenses1 707 056 $
Pro Salary Cap To Date28 185 932 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue42 936 231 $
Farm Estimated Season Revenue5 472 000 $
Pro Remaining Season Days72
Pro Expenses Per Days783 036 $
Pro Estimated Expenses56 378 592 $
Farm Remaining Season Days73
Farm Expenses Per Days42 383 $
Farm Estimated Expenses3 093 959 $
Estimated Season Expenses59 472 551 $
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 Account96 822 116 $
Projected Bank Account85 757 796 $

Pro Players Salaries

Adam Fox 8 750 000 $ (4)
-Salary Remaining : 5 625 000 $
Tim Stutzle 8 500 000 $ (1)
-Salary Remaining : 5 464 286 $
Sebastian Aho 7 800 000 $ (1)
-Salary Remaining : 5 014 286 $
Brady Tkachuk 7 500 000 $ (1)
-Salary Remaining : 4 821 429 $
Elias Lindholm 7 250 000 $ (4)
-Salary Remaining : 4 660 714 $
Sam Reinhart 6 750 000 $ (1)
-Salary Remaining : 4 339 286 $
Claude Giroux 6 000 000 $ (2)
-Salary Remaining : 3 857 143 $
Brady Skjei 5 250 000 $ (2)
-Salary Remaining : 3 375 000 $
Conor Sheary 2 850 000 $ (3)
-Salary Remaining : 1 832 143 $
Erik Haula 2 800 000 $ (3)
-Salary Remaining : 1 800 000 $
Evan Bouchard 2 750 000 $ (1)
-Salary Remaining : 1 767 857 $
Matt Roy 2 750 000 $ (4)
-Salary Remaining : 1 767 857 $
Filip Gustavsson 2 000 000 $ (3)
-Salary Remaining : 1 285 714 $
Charlie Lindgren 2 000 000 $ (5)
-Salary Remaining : 1 285 714 $
Braden Schneider 1 800 000 $ (3)
-Salary Remaining : 1 157 143 $
Marc Staal 1 200 000 $ (5)
-Salary Remaining : 771 429 $
Jimmy Vesey 1 000 000 $ (4)
-Salary Remaining : 642 857 $
Noah Cates 1 000 000 $ (2)
-Salary Remaining : 642 857 $
Nick Seeler 950 000 $ (1)
-Salary Remaining : 610 714 $
Mark Jankowski 950 000 $ (1)
-Salary Remaining : 610 714 $
Nick Blankenburg 950 000 $ (5)
-Salary Remaining : 610 714 $
Cole Smith 900 000 $ (5)
-Salary Remaining : 578 571 $
Total Pro Players22
Salary Commitment
Year 47 : 81 700 000 $
Year 48 : 46 500 000 $
Year 49 : 34 250 000 $
Year 50 : 24 800 000 $
Salary Average Commitment
Year 47 : 81 700 000 $
Year 48 : 46 500 000 $
Year 49 : 34 250 000 $
Year 50 : 24 800 000 $
Salary Cap with 1 Way Contract
Year 47 : 81 700 000 $
Year 48 : 46 500 000 $
Year 49 : 34 250 000 $
Year 50 : 24 800 000 $

Farm Players Salaries

Gabriel Landeskog 800 000 $ (2)
Salary Remaining : 516 814 $
Mason Marchment 375 000 $ (3)
Salary Remaining : 242 257 $
David Rittich 150 000 $ (3)
Salary Remaining : 96 903 $
Calvin Pickard 138 500 $ (5)
Salary Remaining : 89 473 $
Jordan Greenway 125 000 $ (4)
Salary Remaining : 80 752 $
Matt Martin 102 500 $ (3)
Salary Remaining : 66 217 $
Ryan Johansen 102 500 $ (3)
Salary Remaining : 66 217 $
Jon Merrill 102 500 $ (3)
Salary Remaining : 66 217 $
Rocco Grimaldi 98 200 $ (3)
Salary Remaining : 63 439 $
Jonny Brodzinski 95 000 $ (5)
Salary Remaining : 61 372 $
Michael Stone 95 000 $ (1)
Salary Remaining : 61 372 $
Gavin Bayreuther 95 000 $ (4)
Salary Remaining : 61 372 $
Ben Meyers 95 000 $ (1)
Salary Remaining : 61 372 $
Tanner Laczynski 95 000 $ (3)
Salary Remaining : 61 372 $
Chase De Leo 92 600 $ (3)
Salary Remaining : 59 821 $
Justin Bailey 90 000 $ (3)
Salary Remaining : 58 142 $
Michael Eyssimont 85 000 $ (2)
Salary Remaining : 54 912 $
Dominic Toninato (Out of Payroll) 82 500 $ (2)
Salary Remaining : 53 296 $
Nathan Smith 80 000 $ (2)
Salary Remaining : 51 681 $
Mitchell Chaffee 80 000 $ (2)
Salary Remaining : 51 681 $
Matthew Murray 77 500 $ (4)
Salary Remaining : 50 066 $
Fredrik Olofsson 77 500 $ (4)
Salary Remaining : 50 066 $
Kevin Mandolese 77 500 $ (4)
Salary Remaining : 50 066 $
Luke Philp 77 500 $ (4)
Salary Remaining : 50 066 $
Chase Priskie 75 000 $ (2)
Salary Remaining : 48 451 $
Alexander Chmelevski 75 000 $ (3)
Salary Remaining : 48 451 $
Andrew Agozzino 75 000 $ (3)
Salary Remaining : 48 451 $
Josef Korenar 75 000 $ (3)
Salary Remaining : 48 451 $
Total Farm Players28
Salary Commitment
Year 47 : 3 589 300 $
Year 48 : 3 399 300 $
Year 49 : 2 196 800 $
Year 50 : 763 500 $
Salary Average Commitment
Year 47 : 3 500 800 $
Year 48 : 3 310 800 $
Year 49 : 2 108 300 $
Year 50 : 675 000 $

Cleveland Bulldogs



Arena Capacity - Ticket Price
Attendance - %

Arena NameJacobs ICE
Level 1: 7000 - 90 $ - 6 669 - 95,27%
Level 2: 6000 - 60 $ - 5 708 - 95,14%
Level 3: 3000 - 35 $ - 2 793 - 93,11%
Level 4: 5000 - 20 $ - 4 848 - 96,95%
Luxury : 2000 - 180 $ - 1 791 - 89,57%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 979 - 98,96%
Farm Level 2: 1000 - 15 $ - 999 - 99,91%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %21 809 - 94,82%
Average Income per Game1 751 827 $
Year to Date Revenue26 277 408 $
Farm
Home Games Left24
Average Attendance - %2 978 - 99,28%
Average Income per Game101 112 $
Year to Date Revenue1 415 562 $

Expense

Pro Players Total Salaries74 050 000 $
Farm Players Total Salaries2 392 500 $
Coaches Total Salaries7 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses29 100 454 $
Farm Year To Date Expenses1 114 816 $
Pro Salary Cap To Date26 600 454 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue40 292 026 $
Farm Estimated Season Revenue2 426 678 $
Pro Remaining Season Days72
Pro Expenses Per Days723 661 $
Pro Estimated Expenses52 103 592 $
Farm Remaining Season Days73
Farm Expenses Per Days28 252 $
Farm Estimated Expenses2 062 396 $
Estimated Season Expenses54 165 988 $
Season Salary Cap74 050 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $9 950 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 22 050 000 $
Current Bank Account90 223 310 $
Projected Bank Account78 776 026 $

Pro Players Salaries

Pavel Buchnevich 7 000 000 $ (4)
-Salary Remaining : 4 500 000 $
Joe Pavelski 6 750 000 $ (2)
-Salary Remaining : 4 339 286 $
Brock Nelson 6 000 000 $ (3)
-Salary Remaining : 3 857 143 $
Justin Faulk 5 500 000 $ (5)
-Salary Remaining : 3 535 714 $
Cam Fowler 5 250 000 $ (1)
-Salary Remaining : 3 375 000 $
William Karlsson 5 000 000 $ (1)
-Salary Remaining : 3 214 286 $
Reilly Smith 4 750 000 $ (2)
-Salary Remaining : 3 053 571 $
Blake Coleman 4 500 000 $ (5)
-Salary Remaining : 2 892 857 $
Erik Cernak 4 000 000 $ (3)
-Salary Remaining : 2 571 429 $
Mark Giordano 3 500 000 $ (1)
-Salary Remaining : 2 250 000 $
Cody Ceci 3 500 000 $ (2)
-Salary Remaining : 2 250 000 $
Thatcher Demko 3 500 000 $ (1)
-Salary Remaining : 2 250 000 $
Alex Iafallo 3 000 000 $ (2)
-Salary Remaining : 1 928 571 $
Derek Forbort 3 000 000 $ (3)
-Salary Remaining : 1 928 571 $
Eric Robinson 2 000 000 $ (4)
-Salary Remaining : 1 285 714 $
Nico Sturm 2 000 000 $ (3)
-Salary Remaining : 1 285 714 $
Martin Jones 1 250 000 $ (3)
-Salary Remaining : 803 571 $
Marcus Johansson 1 000 000 $ (3)
-Salary Remaining : 642 857 $
Lane Pederson 950 000 $ (3)
-Salary Remaining : 610 714 $
Johnathan Kovacevic 850 000 $ (2)
-Salary Remaining : 546 429 $
Matt Luff 750 000 $ (3)
-Salary Remaining : 482 143 $
Total Pro Players21
Salary Commitment
Year 47 : 74 050 000 $
Year 48 : 56 800 000 $
Year 49 : 37 950 000 $
Year 50 : 19 000 000 $
Salary Average Commitment
Year 47 : 74 050 000 $
Year 48 : 56 800 000 $
Year 49 : 37 950 000 $
Year 50 : 19 000 000 $
Salary Cap with 1 Way Contract
Year 47 : 74 050 000 $
Year 48 : 56 800 000 $
Year 49 : 37 950 000 $
Year 50 : 19 000 000 $

Farm Players Salaries

Zdeno Chara 300 000 $ (1)
Salary Remaining : 193 805 $
Ondrej Palat 250 000 $ (5)
Salary Remaining : 161 504 $
Calvin Petersen 150 000 $ (3)
Salary Remaining : 96 903 $
Jaroslav Halak 125 000 $ (1)
Salary Remaining : 80 752 $
Jacob Bryson 125 000 $ (2)
Salary Remaining : 80 752 $
Zac Jones 100 000 $ (3)
Salary Remaining : 64 602 $
Cal Foote 90 000 $ (3)
Salary Remaining : 58 142 $
Devin Shore 90 000 $ (1)
Salary Remaining : 58 142 $
Jake Christiansen 90 000 $ (2)
Salary Remaining : 58 142 $
Trey Fix-Wolansky 85 000 $ (2)
Salary Remaining : 54 912 $
Bryce Kindopp 80 000 $ (2)
Salary Remaining : 51 681 $
Christian Jaros 80 000 $ (1)
Salary Remaining : 51 681 $
Jimmy Schuldt 80 000 $ (4)
Salary Remaining : 51 681 $
Adam Beckman 77 500 $ (2)
Salary Remaining : 50 066 $
Jayson Megna 75 000 $ (3)
Salary Remaining : 48 451 $
Jack Ahcan 75 000 $ (3)
Salary Remaining : 48 451 $
Jonas Johansson 75 000 $ (1)
Salary Remaining : 48 451 $
William Lockwood 75 000 $ (3)
Salary Remaining : 48 451 $
John Leonard 75 000 $ (3)
Salary Remaining : 48 451 $
Joachim Blichfeld 75 000 $ (1)
Salary Remaining : 48 451 $
Noah Gregor 75 000 $ (1)
Salary Remaining : 48 451 $
Alexander True 75 000 $ (1)
Salary Remaining : 48 451 $
Andy Welinski 70 000 $ (2)
Salary Remaining : 45 221 $
Total Farm Players23
Salary Commitment
Year 47 : 2 392 500 $
Year 48 : 1 497 500 $
Year 49 : 970 000 $
Year 50 : 330 000 $
Salary Average Commitment
Year 47 : 2 392 500 $
Year 48 : 1 497 500 $
Year 49 : 970 000 $
Year 50 : 330 000 $

Colorado Zipper



Arena Capacity - Ticket Price
Attendance - %

Arena NameStomp Center
Level 1: 7000 - 100 $ - 6 614 - 94,48%
Level 2: 6000 - 60 $ - 5 556 - 92,60%
Level 3: 3000 - 35 $ - 2 863 - 95,43%
Level 4: 5000 - 20 $ - 4 862 - 97,24%
Luxury : 2000 - 200 $ - 1 720 - 86,00%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 995 - 99,75%
Farm Level 2: 1000 - 15 $ - 998 - 99,76%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %21 615 - 93,98%
Average Income per Game1 843 407 $
Year to Date Revenue27 651 102 $
Farm
Home Games Left24
Average Attendance - %2 993 - 99,75%
Average Income per Game101 748 $
Year to Date Revenue1 424 466 $

Expense

Pro Players Total Salaries82 475 000 $
Farm Players Total Salaries3 207 500 $
Coaches Total Salaries8 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses30 520 541 $
Farm Year To Date Expenses1 872 787 $
Pro Salary Cap To Date28 176 781 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue42 398 356 $
Farm Estimated Season Revenue2 441 942 $
Pro Remaining Season Days72
Pro Expenses Per Days789 955 $
Pro Estimated Expenses56 876 760 $
Farm Remaining Season Days73
Farm Expenses Per Days46 084 $
Farm Estimated Expenses3 364 132 $
Estimated Season Expenses60 240 892 $
Season Salary Cap74 975 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $9 025 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 22 975 000 $
Current Bank Account27 619 585 $
Projected Bank Account12 218 991 $

Pro Players Salaries

Connor McDavid 12 500 000 $ (1)
-Salary Remaining : 8 035 714 $
MacKenzie Weegar (Out of Payroll) 7 500 000 $ (2)
-Salary Remaining : 4 821 429 $
Trevor Zegras 6 500 000 $ (3)
-Salary Remaining : 4 178 571 $
Alexandar Georgiev 6 500 000 $ (2)
-Salary Remaining : 4 178 571 $
Jamie Benn 6 300 000 $ (4)
-Salary Remaining : 4 050 000 $
Patrice Bergeron 5 600 000 $ (1)
-Salary Remaining : 3 600 000 $
Jared McCann 4 775 000 $ (2)
-Salary Remaining : 3 069 643 $
Boone Jenner 4 000 000 $ (4)
-Salary Remaining : 2 571 429 $
T.J. Oshie 3 750 000 $ (5)
-Salary Remaining : 2 410 714 $
Dmitry Orlov 3 000 000 $ (4)
-Salary Remaining : 1 928 571 $
Ty Dellandrea 3 000 000 $ (3)
-Salary Remaining : 1 928 571 $
Adam Lowry 3 000 000 $ (1)
-Salary Remaining : 1 928 571 $
James Reimer 3 000 000 $ (3)
-Salary Remaining : 1 928 571 $
Dylan DeMelo 3 000 000 $ (5)
-Salary Remaining : 1 928 571 $
Jacob Middleton 2 500 000 $ (4)
-Salary Remaining : 1 607 143 $
Michael Rasmussen 1 750 000 $ (1)
-Salary Remaining : 1 125 000 $
Erik Gustafsson 1 100 000 $ (1)
-Salary Remaining : 707 143 $
Nikita Zaitsev 1 025 000 $ (3)
-Salary Remaining : 658 929 $
Ilya Lyubushkin 1 000 000 $ (1)
-Salary Remaining : 642 857 $
Austin Watson 1 000 000 $ (2)
-Salary Remaining : 642 857 $
Nathan Bastian 875 000 $ (4)
-Salary Remaining : 562 500 $
Michael McCarron 800 000 $ (3)
-Salary Remaining : 514 286 $
Total Pro Players22
Salary Commitment
Year 47 : 82 475 000 $
Year 48 : 57 525 000 $
Year 49 : 37 750 000 $
Year 50 : 23 425 000 $
Salary Average Commitment
Year 47 : 82 475 000 $
Year 48 : 57 525 000 $
Year 49 : 37 750 000 $
Year 50 : 23 425 000 $
Salary Cap with 1 Way Contract
Year 47 : 82 475 000 $
Year 48 : 57 525 000 $
Year 49 : 37 750 000 $
Year 50 : 23 425 000 $

Farm Players Salaries

Radim Simek 460 000 $ (4)
Salary Remaining : 297 168 $
Magnus Hellberg 450 000 $ (4)
Salary Remaining : 290 708 $
Billy Sweezey 450 000 $ (4)
Salary Remaining : 290 708 $
Lukas Sedlak 400 000 $ (4)
Salary Remaining : 258 407 $
Patrick Maroon 150 000 $ (1)
Salary Remaining : 96 903 $
Vitali Kravtsov 130 000 $ (3)
Salary Remaining : 83 982 $
Dustin Tokarski 95 000 $ (2)
Salary Remaining : 61 372 $
Jonah Gadjovich 95 000 $ (3)
Salary Remaining : 61 372 $
Brandon Duhaime 95 000 $ (2)
Salary Remaining : 61 372 $
Curtis Lazar 95 000 $ (4)
Salary Remaining : 61 372 $
Nathan Beaulieu 90 000 $ (2)
Salary Remaining : 58 142 $
Justin Danforth 85 000 $ (2)
Salary Remaining : 54 912 $
Chad Ruhwedel 85 000 $ (4)
Salary Remaining : 54 912 $
Zack MacEwen 80 000 $ (4)
Salary Remaining : 51 681 $
Anthony Angello 80 000 $ (1)
Salary Remaining : 51 681 $
Elliot Desnoyers 77 500 $ (4)
Salary Remaining : 50 066 $
Nick Ritchie 75 000 $ (5)
Salary Remaining : 48 451 $
Dryden Hunt 75 000 $ (2)
Salary Remaining : 48 451 $
Liam O'Brien 70 000 $ (2)
Salary Remaining : 45 221 $
Markus Nutivaara 70 000 $ (2)
Salary Remaining : 45 221 $
Total Farm Players20
Salary Commitment
Year 47 : 3 207 500 $
Year 48 : 2 977 500 $
Year 49 : 2 397 500 $
Year 50 : 2 172 500 $
Salary Average Commitment
Year 47 : 3 207 500 $
Year 48 : 2 977 500 $
Year 49 : 2 397 500 $
Year 50 : 2 172 500 $

Dallas Storm



Arena Capacity - Ticket Price
Attendance - %

Arena NameHouse of Pain
Level 1: 6500 - 150 $ - 4 173 - 64,21%
Level 2: 5500 - 90 $ - 3 922 - 71,31%
Level 3: 2500 - 52 $ - 2 012 - 80,50%
Level 4: 4000 - 40 $ - 2 930 - 73,25%
Luxury : 1500 - 270 $ - 1 109 - 73,95%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 996 - 99,80%
Farm Level 2: 1000 - 15 $ - 996 - 99,64%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %14 147 - 70,73%
Average Income per Game1 800 377 $
Year to Date Revenue27 005 653 $
Farm
Home Games Left24
Average Attendance - %2 992 - 99,75%
Average Income per Game101 765 $
Year to Date Revenue1 424 706 $

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 Expenses30 344 634 $
Farm Year To Date Expenses680 016 $
Pro Salary Cap To Date27 844 634 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue41 408 668 $
Farm Estimated Season Revenue2 442 353 $
Pro Remaining Season Days72
Pro Expenses Per Days754 464 $
Pro Estimated Expenses54 321 408 $
Farm Remaining Season Days73
Farm Expenses Per Days17 412 $
Farm Estimated Expenses1 271 076 $
Estimated Season Expenses55 592 484 $
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 Account58 244 007 $
Projected Bank Account46 502 544 $

Pro Players Salaries

Jake Guentzel 7 200 000 $ (5)
-Salary Remaining : 4 628 571 $
Quinn Hughes 6 100 000 $ (1)
-Salary Remaining : 3 921 429 $
Noah Hanifin 5 500 000 $ (2)
-Salary Remaining : 3 535 714 $
Tyler Seguin 5 500 000 $ (5)
-Salary Remaining : 3 535 714 $
Brent Burns 5 250 000 $ (1)
-Salary Remaining : 3 375 000 $
Jack Hughes 5 000 000 $ (1)
-Salary Remaining : 3 214 286 $
Ryan McDonagh 5 000 000 $ (1)
-Salary Remaining : 3 214 286 $
Chandler Stephenson 5 000 000 $ (1)
-Salary Remaining : 3 214 286 $
Tristan Jarry 4 950 000 $ (5)
-Salary Remaining : 3 182 143 $
Brock Boeser 4 750 000 $ (4)
-Salary Remaining : 3 053 571 $
Lawson Crouse 4 000 000 $ (5)
-Salary Remaining : 2 571 429 $
Rickard Rakell 3 750 000 $ (2)
-Salary Remaining : 2 410 714 $
Frank Vatrano 3 650 000 $ (3)
-Salary Remaining : 2 346 429 $
Colton Sissons 2 800 000 $ (2)
-Salary Remaining : 1 800 000 $
Radko Gudas 2 700 000 $ (4)
-Salary Remaining : 1 735 714 $
Casey DeSmith 2 000 000 $ (2)
-Salary Remaining : 1 285 714 $
Mattias Samuelsson 1 500 000 $ (3)
-Salary Remaining : 964 286 $
Trent Frederic 1 100 000 $ (4)
-Salary Remaining : 707 143 $
Ryan Poehling 900 000 $ (2)
-Salary Remaining : 578 571 $
Mark Kastelic 850 000 $ (2)
-Salary Remaining : 546 429 $
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 : 200 265 $
Duncan Keith 200 000 $ (1)
Salary Remaining : 129 204 $
Tyson Foerster 110 000 $ (4)
Salary Remaining : 71 062 $
Dustin Wolf 100 000 $ (4)
Salary Remaining : 64 602 $
Erik Kallgren 100 000 $ (2)
Salary Remaining : 64 602 $
Nicholas Robertson 100 000 $ (1)
Salary Remaining : 64 602 $
William Dufour 95 000 $ (4)
Salary Remaining : 61 372 $
Niko Mikkola 90 000 $ (1)
Salary Remaining : 58 142 $
Drew O'Connor 85 000 $ (1)
Salary Remaining : 54 912 $
Arturs Silovs 77 500 $ (4)
Salary Remaining : 50 066 $
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 $ - 4 771 - 68,16%
Level 2: 6000 - 90 $ - 3 816 - 63,60%
Level 3: 3000 - 50 $ - 2 185 - 72,83%
Level 4: 5000 - 30 $ - 4 569 - 91,38%
Luxury : 2000 - 210 $ - 1 391 - 69,53%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 45 $ - 1 623 - 81,15%
Farm Level 2: 1000 - 25 $ - 659 - 65,91%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %16 732 - 72,75%
Average Income per Game1 802 460 $
Year to Date Revenue27 036 900 $
Farm
Home Games Left24
Average Attendance - %2 282 - 76,07%
Average Income per Game107 416 $
Year to Date Revenue1 503 828 $

Expense

Pro Players Total Salaries53 850 000 $
Farm Players Total Salaries2 137 500 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses20 914 723 $
Farm Year To Date Expenses973 732 $
Pro Salary Cap To Date19 129 008 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue41 456 580 $
Farm Estimated Season Revenue2 577 991 $
Pro Remaining Season Days72
Pro Expenses Per Days525 446 $
Pro Estimated Expenses37 832 112 $
Farm Remaining Season Days73
Farm Expenses Per Days23 341 $
Farm Estimated Expenses1 703 893 $
Estimated Season Expenses39 536 005 $
Season Salary Cap53 850 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $30 150 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 1 850 000 $
Current Bank Account111 245 831 $
Projected Bank Account115 744 397 $

Pro Players Salaries

Dougie Hamilton 6 500 000 $ (3)
-Salary Remaining : 4 178 571 $
Martin Necas 6 000 000 $ (1)
-Salary Remaining : 3 857 143 $
Zach Werenski 5 500 000 $ (3)
-Salary Remaining : 3 535 714 $
Alex Chiasson 4 500 000 $ (1)
-Salary Remaining : 2 892 857 $
Ilya Samsonov 4 000 000 $ (1)
-Salary Remaining : 2 571 429 $
Nicklas Backstrom 4 000 000 $ (3)
-Salary Remaining : 2 571 429 $
Joel Edmundson 3 500 000 $ (3)
-Salary Remaining : 2 250 000 $
Dominik Kubalik 2 500 000 $ (4)
-Salary Remaining : 1 607 143 $
John Marino 2 250 000 $ (1)
-Salary Remaining : 1 446 429 $
Pheonix Copley 2 100 000 $ (3)
-Salary Remaining : 1 350 000 $
Arthur Kaliyev 2 000 000 $ (3)
-Salary Remaining : 1 285 714 $
Ryan McLeod 1 500 000 $ (3)
-Salary Remaining : 964 286 $
Ethan Bear 1 500 000 $ (3)
-Salary Remaining : 964 286 $
Kent Johnson 1 200 000 $ (2)
-Salary Remaining : 771 429 $
Erik Brannstrom 1 200 000 $ (4)
-Salary Remaining : 771 429 $
Philip Tomasino (Out of Payroll) 1 200 000 $ (2)
-Salary Remaining : 771 429 $
Taylor Raddysh 1 000 000 $ (2)
-Salary Remaining : 642 857 $
Jack McBain 1 000 000 $ (2)
-Salary Remaining : 642 857 $
Andrew Peeke 1 000 000 $ (1)
-Salary Remaining : 642 857 $
Pavel Dorofeyev 950 000 $ (2)
-Salary Remaining : 610 714 $
Jesper Boqvist 850 000 $ (1)
-Salary Remaining : 546 429 $
Kiefer Sherwood 800 000 $ (1)
-Salary Remaining : 514 286 $
Total Pro Players22
Salary Commitment
Year 47 : 55 050 000 $
Year 48 : 35 650 000 $
Year 49 : 30 300 000 $
Year 50 : 3 700 000 $
Salary Average Commitment
Year 47 : 55 050 000 $
Year 48 : 35 650 000 $
Year 49 : 30 300 000 $
Year 50 : 3 700 000 $
Salary Cap with 1 Way Contract
Year 47 : 55 050 000 $
Year 48 : 35 650 000 $
Year 49 : 30 300 000 $
Year 50 : 3 700 000 $

Farm Players Salaries

Emil Bemstrom 125 000 $ (1)
Salary Remaining : 80 752 $
Nils Lundkvist 107 500 $ (2)
Salary Remaining : 69 447 $
Fabian Zetterlund 100 000 $ (2)
Salary Remaining : 64 602 $
Ben McCartney 90 000 $ (2)
Salary Remaining : 58 142 $
Jacob Perreault 90 000 $ (2)
Salary Remaining : 58 142 $
Nikolai Knyzhov 90 000 $ (1)
Salary Remaining : 58 142 $
Kale Clague 90 000 $ (3)
Salary Remaining : 58 142 $
Liam Foudy 85 000 $ (1)
Salary Remaining : 54 912 $
Akito Hirose 82 500 $ (3)
Salary Remaining : 53 296 $
Kaedan Korczak 80 000 $ (2)
Salary Remaining : 51 681 $
Linus Hogberg 80 000 $ (2)
Salary Remaining : 51 681 $
Lucas Carlsson 80 000 $ (1)
Salary Remaining : 51 681 $
Joona Koppanen 77 500 $ (3)
Salary Remaining : 50 066 $
Alex Steeves 77 500 $ (2)
Salary Remaining : 50 066 $
Isaac Ratcliffe 77 500 $ (2)
Salary Remaining : 50 066 $
Joe Snively 75 000 $ (1)
Salary Remaining : 48 451 $
Michael Carcone 75 000 $ (1)
Salary Remaining : 48 451 $
Jonathan Davidsson 75 000 $ (1)
Salary Remaining : 48 451 $
Zach Sanford 75 000 $ (4)
Salary Remaining : 48 451 $
Dylan Coghlan 75 000 $ (3)
Salary Remaining : 48 451 $
Oskar Steen 75 000 $ (3)
Salary Remaining : 48 451 $
Otto Leskinen 75 000 $ (1)
Salary Remaining : 48 451 $
Artyom Zagidulin 70 000 $ (3)
Salary Remaining : 45 221 $
Drake Rymsha 70 000 $ (3)
Salary Remaining : 45 221 $
T.J. Tynan 70 000 $ (2)
Salary Remaining : 45 221 $
Bryan Little 70 000 $ (3)
Salary Remaining : 45 221 $
Total Farm Players26
Salary Commitment
Year 47 : 2 137 500 $
Year 48 : 1 457 500 $
Year 49 : 685 000 $
Year 50 : 75 000 $
Salary Average Commitment
Year 47 : 2 137 500 $
Year 48 : 1 457 500 $
Year 49 : 685 000 $
Year 50 : 75 000 $

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWayne Gretzky Arena
Level 1: 7000 - 100 $ - 6 504 - 92,92%
Level 2: 6000 - 65 $ - 5 735 - 95,59%
Level 3: 3000 - 35 $ - 2 866 - 95,54%
Level 4: 5000 - 20 $ - 4 870 - 97,41%
Luxury : 2000 - 200 $ - 1 708 - 85,39%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 65 $ - 1 123 - 56,13%
Farm Level 2: 1000 - 25 $ - 638 - 63,82%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %21 684 - 94,28%
Average Income per Game1 874 985 $
Year to Date Revenue28 124 778 $
Farm
Home Games Left25
Average Attendance - %1 761 - 58,70%
Average Income per Game106 717 $
Year to Date Revenue1 387 320 $

Expense

Pro Players Total Salaries64 650 000 $
Farm Players Total Salaries1 025 000 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses23 975 448 $
Farm Year To Date Expenses1 015 183 $
Pro Salary Cap To Date21 640 625 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue43 124 660 $
Farm Estimated Season Revenue2 667 923 $
Pro Remaining Season Days72
Pro Expenses Per Days604 018 $
Pro Estimated Expenses43 489 296 $
Farm Remaining Season Days73
Farm Expenses Per Days22 345 $
Farm Estimated Expenses1 631 185 $
Estimated Season Expenses45 120 481 $
Season Salary Cap58 650 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $25 350 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 6 650 000 $
Current Bank Account119 065 585 $
Projected Bank Account119 737 687 $

Pro Players Salaries

Alexander Radulov 6 000 000 $ (1)
-Salary Remaining : 3 857 143 $
Jordie Benn 6 000 000 $ (1)
-Salary Remaining : 3 857 143 $
Anders Nilsson (Out of Payroll) 5 000 000 $ (2)
-Salary Remaining : 3 214 286 $
Jean-Francois Berube 5 000 000 $ (1)
-Salary Remaining : 3 214 286 $
David Kase 4 000 000 $ (1)
-Salary Remaining : 2 571 429 $
Byron Froese (Out of Payroll) 3 500 000 $ (4)
-Salary Remaining : 2 250 000 $
Jordan Nolan 3 000 000 $ (4)
-Salary Remaining : 1 928 571 $
Zack Kassian 3 000 000 $ (4)
-Salary Remaining : 1 928 571 $
Alex Belzile 3 000 000 $ (4)
-Salary Remaining : 1 928 571 $
Nikita Gusev 3 000 000 $ (1)
-Salary Remaining : 1 928 571 $
Zac Dalpe 2 500 000 $ (2)
-Salary Remaining : 1 607 143 $
Alex Biega 2 500 000 $ (1)
-Salary Remaining : 1 607 143 $
Martin Hanzal 2 500 000 $ (2)
-Salary Remaining : 1 607 143 $
Calle Rosen (Out of Payroll) 2 500 000 $ (4)
-Salary Remaining : 1 607 143 $
Jesper Froden 2 500 000 $ (2)
-Salary Remaining : 1 607 143 $
Patric Hornqvist 2 500 000 $ (2)
-Salary Remaining : 1 607 143 $
Morgan Geekie 1 250 000 $ (1)
-Salary Remaining : 803 571 $
David Jiricek 1 200 000 $ (4)
-Salary Remaining : 771 429 $
Jack Quinn 1 200 000 $ (2)
-Salary Remaining : 771 429 $
Matty Beniers 1 200 000 $ (2)
-Salary Remaining : 771 429 $
Stanislav Svozil 1 000 000 $ (4)
-Salary Remaining : 642 857 $
Gustav Lindstrom 1 000 000 $ (1)
-Salary Remaining : 642 857 $
Corey Schueneman 1 000 000 $ (2)
-Salary Remaining : 642 857 $
Benoit-Olivier Groulx 1 000 000 $ (2)
-Salary Remaining : 642 857 $
Joseph Woll 900 000 $ (2)
-Salary Remaining : 578 571 $
Urho Vaakanainen 850 000 $ (1)
-Salary Remaining : 546 429 $
Jake Chelios 800 000 $ (1)
-Salary Remaining : 514 286 $
J.C. Beaudin 750 000 $ (1)
-Salary Remaining : 482 143 $
Alexander Salak 500 000 $ (1)
-Salary Remaining : 321 429 $
Ben Bishop 500 000 $ (1)
-Salary Remaining : 321 429 $
Total Pro Players30
Salary Commitment
Year 47 : 69 650 000 $
Year 48 : 37 500 000 $
Year 49 : 17 200 000 $
Year 50 : 17 200 000 $
Salary Average Commitment
Year 47 : 69 650 000 $
Year 48 : 37 500 000 $
Year 49 : 17 200 000 $
Year 50 : 17 200 000 $
Salary Cap with 1 Way Contract
Year 47 : 69 650 000 $
Year 48 : 37 500 000 $
Year 49 : 17 200 000 $
Year 50 : 17 200 000 $

Farm Players Salaries

Brian Boyle 250 000 $ (2)
Salary Remaining : 161 504 $
Brandt Clarke 120 000 $ (4)
Salary Remaining : 77 522 $
Vasily Podkolzin 120 000 $ (2)
Salary Remaining : 77 522 $
Lias Andersson 90 000 $ (1)
Salary Remaining : 58 142 $
Mason Geertsen 85 000 $ (2)
Salary Remaining : 54 912 $
Egor Yakovlev 80 000 $ (1)
Salary Remaining : 51 681 $
Patrik Berglund 80 000 $ (1)
Salary Remaining : 51 681 $
Ryan Kuffner 75 000 $ (2)
Salary Remaining : 48 451 $
Joshua Jacobs 75 000 $ (2)
Salary Remaining : 48 451 $
Andrey Makarov 50 000 $ (1)
Salary Remaining : 32 301 $
Total Farm Players10
Salary Commitment
Year 47 : 1 025 000 $
Year 48 : 725 000 $
Year 49 : 120 000 $
Year 50 : 120 000 $
Salary Average Commitment
Year 47 : 1 025 000 $
Year 48 : 725 000 $
Year 49 : 120 000 $
Year 50 : 120 000 $

Halifax Thunder



Arena Capacity - Ticket Price
Attendance - %

Arena NameColt 45 Center
Level 1: 7000 - 125 $ - 4 961 - 70,87%
Level 2: 6000 - 75 $ - 4 919 - 81,99%
Level 3: 3000 - 40 $ - 2 809 - 93,64%
Level 4: 5000 - 30 $ - 4 440 - 88,79%
Luxury : 2000 - 205 $ - 1 695 - 84,75%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 45 $ - 1 652 - 82,60%
Farm Level 2: 1000 - 30 $ - 541 - 54,14%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %18 824 - 81,84%
Average Income per Game1 898 547 $
Year to Date Revenue28 478 208 $
Farm
Home Games Left24
Average Attendance - %2 193 - 73,11%
Average Income per Game108 699 $
Year to Date Revenue1 521 792 $

Expense

Pro Players Total Salaries57 075 000 $
Farm Players Total Salaries2 532 500 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses22 687 048 $
Farm Year To Date Expenses1 519 510 $
Pro Salary Cap To Date21 258 488 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue43 666 586 $
Farm Estimated Season Revenue2 608 786 $
Pro Remaining Season Days72
Pro Expenses Per Days545 312 $
Pro Estimated Expenses39 262 464 $
Farm Remaining Season Days73
Farm Expenses Per Days40 111 $
Farm Estimated Expenses2 928 103 $
Estimated Season Expenses42 190 567 $
Season Salary Cap57 075 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $26 925 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 5 075 000 $
Current Bank Account38 325 829 $
Projected Bank Account42 410 634 $

Pro Players Salaries

Cale Makar 10 500 000 $ (5)
-Salary Remaining : 6 750 000 $
Anze Kopitar 7 500 000 $ (2)
-Salary Remaining : 4 821 429 $
Jaccob Slavin 5 750 000 $ (1)
-Salary Remaining : 3 696 429 $
Jordan Binnington 4 000 000 $ (3)
-Salary Remaining : 2 571 429 $
Travis Hamonic 3 500 000 $ (2)
-Salary Remaining : 2 250 000 $
Kevin Shattenkirk 3 500 000 $ (1)
-Salary Remaining : 2 250 000 $
Artem Zub 2 500 000 $ (3)
-Salary Remaining : 1 607 143 $
Luke Kunin 2 300 000 $ (2)
-Salary Remaining : 1 478 571 $
Zemgus Girgensons 2 000 000 $ (1)
-Salary Remaining : 1 285 714 $
Vladislav Namestnikov 2 000 000 $ (2)
-Salary Remaining : 1 285 714 $
Sam Steel 2 000 000 $ (1)
-Salary Remaining : 1 285 714 $
Justin Schultz 1 650 000 $ (2)
-Salary Remaining : 1 060 714 $
Mike Hoffman 1 500 000 $ (3)
-Salary Remaining : 964 286 $
Luke Evangelista 1 100 000 $ (4)
-Salary Remaining : 707 143 $
Robert Bortuzzo 1 025 000 $ (2)
-Salary Remaining : 658 929 $
Kieffer Bellows 1 000 000 $ (1)
-Salary Remaining : 642 857 $
Pyotr Kochetkov 950 000 $ (2)
-Salary Remaining : 610 714 $
MacKenzie Entwistle 950 000 $ (3)
-Salary Remaining : 610 714 $
Kevin Bahl 900 000 $ (3)
-Salary Remaining : 578 571 $
Brendan Lemieux 850 000 $ (3)
-Salary Remaining : 546 429 $
Tyler Pitlick 800 000 $ (5)
-Salary Remaining : 514 286 $
Mathieu Olivier 800 000 $ (1)
-Salary Remaining : 514 286 $
Total Pro Players22
Salary Commitment
Year 47 : 57 075 000 $
Year 48 : 42 025 000 $
Year 49 : 23 100 000 $
Year 50 : 12 400 000 $
Salary Average Commitment
Year 47 : 57 075 000 $
Year 48 : 42 025 000 $
Year 49 : 23 100 000 $
Year 50 : 12 400 000 $
Salary Cap with 1 Way Contract
Year 47 : 57 075 000 $
Year 48 : 42 025 000 $
Year 49 : 23 100 000 $
Year 50 : 12 400 000 $

Farm Players Salaries

Matt Murray 350 000 $ (3)
Salary Remaining : 226 106 $
Spencer Stastney 185 000 $ (4)
Salary Remaining : 119 513 $
Brendan Gaunce 150 000 $ (5)
Salary Remaining : 96 903 $
Maxwell Willman 150 000 $ (5)
Salary Remaining : 96 903 $
Matej Blumel 150 000 $ (5)
Salary Remaining : 96 903 $
Milos Kelemen 115 000 $ (4)
Salary Remaining : 74 292 $
Michael Raffl 110 000 $ (2)
Salary Remaining : 71 062 $
Cam Dineen 100 000 $ (2)
Salary Remaining : 64 602 $
Garrett Pilon 95 000 $ (4)
Salary Remaining : 61 372 $
Nicholas Merkley 95 000 $ (2)
Salary Remaining : 61 372 $
Madison Bowey 95 000 $ (2)
Salary Remaining : 61 372 $
Brian Elliott 90 000 $ (1)
Salary Remaining : 58 142 $
Alex Turcotte 80 000 $ (2)
Salary Remaining : 51 681 $
Justin Kirkland 80 000 $ (1)
Salary Remaining : 51 681 $
Alexander Volkov 80 000 $ (1)
Salary Remaining : 51 681 $
Chris Wagner 77 500 $ (5)
Salary Remaining : 50 066 $
Zane McIntyre 77 500 $ (4)
Salary Remaining : 50 066 $
Colton White 77 500 $ (4)
Salary Remaining : 50 066 $
Rourke Chartier 77 500 $ (4)
Salary Remaining : 50 066 $
Jet Greaves 77 500 $ (4)
Salary Remaining : 50 066 $
Julius Honka 75 000 $ (5)
Salary Remaining : 48 451 $
Roland McKeown 75 000 $ (2)
Salary Remaining : 48 451 $
Valentin Zykov 70 000 $ (3)
Salary Remaining : 45 221 $
Total Farm Players23
Salary Commitment
Year 47 : 2 532 500 $
Year 48 : 2 282 500 $
Year 49 : 1 727 500 $
Year 50 : 1 307 500 $
Salary Average Commitment
Year 47 : 2 532 500 $
Year 48 : 2 282 500 $
Year 49 : 1 727 500 $
Year 50 : 1 307 500 $

Hamilton Tigers



Arena Capacity - Ticket Price
Attendance - %

Arena NameSmirnoff Arena
Level 1: 6500 - 95 $ - 5 755 - 88,53%
Level 2: 5500 - 65 $ - 4 295 - 78,09%
Level 3: 3000 - 40 $ - 2 156 - 71,87%
Level 4: 4500 - 29 $ - 3 629 - 80,64%
Luxury : 1500 - 200 $ - 1 475 - 98,30%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 35 $ - 1 977 - 98,87%
Farm Level 2: 1000 - 20 $ - 804 - 80,44%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %17 310 - 82,43%
Average Income per Game1 818 992 $
Year to Date Revenue25 465 894 $
Farm
Home Games Left24
Average Attendance - %2 782 - 92,73%
Average Income per Game102 355 $
Year to Date Revenue1 432 974 $

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 Expenses32 162 480 $
Farm Year To Date Expenses3 047 800 $
Pro Salary Cap To Date29 662 480 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue43 655 818 $
Farm Estimated Season Revenue2 456 527 $
Pro Remaining Season Days72
Pro Expenses Per Days804 062 $
Pro Estimated Expenses57 892 464 $
Farm Remaining Season Days73
Farm Expenses Per Days76 195 $
Farm Estimated Expenses5 562 235 $
Estimated Season Expenses63 454 699 $
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 Account78 539 968 $
Projected Bank Account61 197 614 $

Pro Players Salaries

Vladimir Tarasenko 7 900 000 $ (2)
-Salary Remaining : 5 078 571 $
Nick Suzuki 7 500 000 $ (1)
-Salary Remaining : 4 821 429 $
Jesper Bratt 7 350 000 $ (5)
-Salary Remaining : 4 725 000 $
Johnny Gaudreau 6 750 000 $ (5)
-Salary Remaining : 4 339 286 $
Jacob Trouba 6 000 000 $ (2)
-Salary Remaining : 3 857 143 $
Devon Toews 5 930 000 $ (1)
-Salary Remaining : 3 812 143 $
Jordan Eberle 5 600 000 $ (5)
-Salary Remaining : 3 600 000 $
Adam Henrique 5 500 000 $ (3)
-Salary Remaining : 3 535 714 $
Mikael Granlund 5 250 000 $ (2)
-Salary Remaining : 3 375 000 $
Anthony DeAngelo 5 000 000 $ (5)
-Salary Remaining : 3 214 286 $
Nick Leddy 4 000 000 $ (2)
-Salary Remaining : 2 571 429 $
Tyler Bertuzzi 3 500 000 $ (4)
-Salary Remaining : 2 250 000 $
Calle Jarnkrok 2 500 000 $ (4)
-Salary Remaining : 1 607 143 $
Antti Raanta 2 000 000 $ (4)
-Salary Remaining : 1 285 714 $
Ben Chiarot 2 000 000 $ (4)
-Salary Remaining : 1 285 714 $
Ukko-Pekka Luukkonen 1 750 000 $ (3)
-Salary Remaining : 1 125 000 $
Tanner Jeannot 1 500 000 $ (3)
-Salary Remaining : 964 286 $
Yegor Chinakhov 1 100 000 $ (2)
-Salary Remaining : 707 143 $
Kyle Okposo 1 025 000 $ (2)
-Salary Remaining : 658 929 $
Jaycob Megna 900 000 $ (1)
-Salary Remaining : 578 571 $
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 : 290 708 $
Matt Dumba 400 000 $ (4)
Salary Remaining : 258 407 $
Ross Colton 240 000 $ (4)
Salary Remaining : 155 044 $
Anthony Duclair 225 000 $ (4)
Salary Remaining : 145 354 $
Kevin Rooney 120 000 $ (2)
Salary Remaining : 77 522 $
Sheldon Dries 100 000 $ (4)
Salary Remaining : 64 602 $
Adam Gaudette 100 000 $ (2)
Salary Remaining : 64 602 $
Josh Leivo 100 000 $ (4)
Salary Remaining : 64 602 $
Michael Pezzetta 100 000 $ (2)
Salary Remaining : 64 602 $
Mikhail Maltsev 100 000 $ (2)
Salary Remaining : 64 602 $
Jordan Gross 100 000 $ (4)
Salary Remaining : 64 602 $
Nick Perbix 95 000 $ (4)
Salary Remaining : 61 372 $
Rem Pitlick 90 000 $ (3)
Salary Remaining : 58 142 $
Adam Werner 85 000 $ (1)
Salary Remaining : 54 912 $
Curtis McKenzie 80 000 $ (1)
Salary Remaining : 51 681 $
Laurent Dauphin 75 000 $ (4)
Salary Remaining : 48 451 $
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 $ - 6 234 - 95,90%
Level 2: 5000 - 78 $ - 4 474 - 89,48%
Level 3: 2500 - 46 $ - 2 500 - 99,99%
Level 4: 4500 - 31 $ - 4 013 - 89,18%
Luxury : 1500 - 240 $ - 1 275 - 85,03%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 65 $ - 1 149 - 57,47%
Farm Level 2: 1000 - 20 $ - 830 - 83,02%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %18 496 - 92,48%
Average Income per Game1 926 144 $
Year to Date Revenue26 966 022 $
Farm
Home Games Left25
Average Attendance - %1 980 - 65,98%
Average Income per Game109 576 $
Year to Date Revenue1 424 484 $

Expense

Pro Players Total Salaries80 050 000 $
Farm Players Total Salaries1 507 500 $
Coaches Total Salaries5 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses30 095 976 $
Farm Year To Date Expenses812 556 $
Pro Salary Cap To Date28 609 371 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue46 227 466 $
Farm Estimated Season Revenue2 739 392 $
Pro Remaining Season Days72
Pro Expenses Per Days754 911 $
Pro Estimated Expenses54 353 592 $
Farm Remaining Season Days73
Farm Expenses Per Days20 420 $
Farm Estimated Expenses1 490 660 $
Estimated Season Expenses55 844 252 $
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 Account17 115 581 $
Projected Bank Account10 238 187 $

Pro Players Salaries

Leon Draisaitl 12 500 000 $ (3)
-Salary Remaining : 8 035 714 $
William Nylander 8 000 000 $ (3)
-Salary Remaining : 5 142 857 $
Jordan Kyrou 7 500 000 $ (4)
-Salary Remaining : 4 821 429 $
Linus Ullmark 6 000 000 $ (5)
-Salary Remaining : 3 857 143 $
Adrian Kempe 6 000 000 $ (5)
-Salary Remaining : 3 857 143 $
Rasmus Dahlin 5 500 000 $ (1)
-Salary Remaining : 3 535 714 $
Ryan Nugent-Hopkins 5 500 000 $ (2)
-Salary Remaining : 3 535 714 $
Phillip Danault 4 900 000 $ (4)
-Salary Remaining : 3 150 000 $
Jamie Oleksiak 3 500 000 $ (4)
-Salary Remaining : 2 250 000 $
Josh Manson 3 000 000 $ (3)
-Salary Remaining : 1 928 571 $
Jonas Siegenthaler 2 300 000 $ (4)
-Salary Remaining : 1 478 571 $
Vince Dunn 2 000 000 $ (1)
-Salary Remaining : 1 285 714 $
Jesper Fast 2 000 000 $ (1)
-Salary Remaining : 1 285 714 $
K'Andre Miller 2 000 000 $ (1)
-Salary Remaining : 1 285 714 $
Noel Acciari 1 500 000 $ (3)
-Salary Remaining : 964 286 $
Daniel Vladar 1 500 000 $ (2)
-Salary Remaining : 964 286 $
Ilya Mikheyev 1 500 000 $ (1)
-Salary Remaining : 964 286 $
Kevin Stenlund 1 300 000 $ (5)
-Salary Remaining : 835 714 $
Jarred Tinordi 1 000 000 $ (1)
-Salary Remaining : 642 857 $
Danton Heinen 900 000 $ (4)
-Salary Remaining : 578 571 $
Connor Dewar 900 000 $ (2)
-Salary Remaining : 578 571 $
Cooper Marody 750 000 $ (4)
-Salary Remaining : 482 143 $
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 : 96 903 $
Robin Salo 100 000 $ (2)
Salary Remaining : 64 602 $
Maxim Mamin 100 000 $ (1)
Salary Remaining : 64 602 $
Adam Huska 95 000 $ (2)
Salary Remaining : 61 372 $
Joona Luoto 77 500 $ (3)
Salary Remaining : 50 066 $
Bobby McMann 77 500 $ (4)
Salary Remaining : 50 066 $
David Gust 77 500 $ (2)
Salary Remaining : 50 066 $
Jackson LaCombe 77 500 $ (4)
Salary Remaining : 50 066 $
Jacob Lucchini 77 500 $ (1)
Salary Remaining : 50 066 $
Nick DeSimone 77 500 $ (3)
Salary Remaining : 50 066 $
Oskar Olausson 77 500 $ (4)
Salary Remaining : 50 066 $
Gustav Olofsson 77 500 $ (3)
Salary Remaining : 50 066 $
Gage Quinney 77 500 $ (3)
Salary Remaining : 50 066 $
Mitch Reinke 75 000 $ (4)
Salary Remaining : 48 451 $
Chase Pearson 75 000 $ (2)
Salary Remaining : 48 451 $
Joel L'Esperance 75 000 $ (4)
Salary Remaining : 48 451 $
Joel Hanley 70 000 $ (3)
Salary Remaining : 45 221 $
Gerald Mayhew 70 000 $ (3)
Salary Remaining : 45 221 $
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 $ - 5 999 - 99,98%
Level 2: 5000 - 70 $ - 4 999 - 99,99%
Level 3: 2250 - 60 $ - 1 820 - 80,88%
Level 4: 4000 - 40 $ - 2 867 - 71,68%
Luxury : 1250 - 200 $ - 1 250 - 100,00%
Total Capacity :18500
Farm
Farm Level 1: 2000 - 75 $ - 975 - 48,77%
Farm Level 2: 1000 - 30 $ - 537 - 53,66%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %16 936 - 91,54%
Average Income per Game1 708 491 $
Year to Date Revenue25 627 368 $
Farm
Home Games Left25
Average Attendance - %1 512 - 50,40%
Average Income per Game107 096 $
Year to Date Revenue1 392 246 $

Expense

Pro Players Total Salaries75 250 000 $
Farm Players Total Salaries3 847 500 $
Coaches Total Salaries4 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses28 067 403 $
Farm Year To Date Expenses1 607 187 $
Pro Salary Cap To Date26 594 192 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue39 295 298 $
Farm Estimated Season Revenue2 677 396 $
Pro Remaining Season Days72
Pro Expenses Per Days703 125 $
Pro Estimated Expenses50 625 000 $
Farm Remaining Season Days73
Farm Expenses Per Days40 243 $
Farm Estimated Expenses2 937 739 $
Estimated Season Expenses53 562 739 $
Season Salary Cap75 250 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $8 750 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 23 250 000 $
Current Bank Account65 603 725 $
Projected Bank Account54 013 680 $

Pro Players Salaries

Brad Marchand 8 500 000 $ (2)
-Salary Remaining : 5 464 286 $
Jeff Skinner 6 000 000 $ (5)
-Salary Remaining : 3 857 143 $
Frederik Andersen 6 000 000 $ (3)
-Salary Remaining : 3 857 143 $
Jared Spurgeon 6 000 000 $ (3)
-Salary Remaining : 3 857 143 $
Mats Zuccarello 5 750 000 $ (2)
-Salary Remaining : 3 696 429 $
Viktor Arvidsson 5 200 000 $ (3)
-Salary Remaining : 3 342 857 $
Jonas Brodin 5 000 000 $ (5)
-Salary Remaining : 3 214 286 $
Ryan Hartman 4 200 000 $ (1)
-Salary Remaining : 2 700 000 $
Connor Murphy 4 000 000 $ (5)
-Salary Remaining : 2 571 429 $
Daniel Sprong 3 150 000 $ (3)
-Salary Remaining : 2 025 000 $
Scott Harrington 3 000 000 $ (5)
-Salary Remaining : 1 928 571 $
Derek Stepan 3 000 000 $ (5)
-Salary Remaining : 1 928 571 $
Nick Jensen 2 500 000 $ (2)
-Salary Remaining : 1 607 143 $
Nick Bonino 2 500 000 $ (2)
-Salary Remaining : 1 607 143 $
Jack Campbell 2 500 000 $ (4)
-Salary Remaining : 1 607 143 $
Jeff Carter 2 000 000 $ (4)
-Salary Remaining : 1 285 714 $
Eeli Tolvanen 1 900 000 $ (2)
-Salary Remaining : 1 221 429 $
Kailer Yamamoto 1 800 000 $ (4)
-Salary Remaining : 1 157 143 $
Brett Kulak 1 300 000 $ (2)
-Salary Remaining : 835 714 $
Klim Kostin 950 000 $ (1)
-Salary Remaining : 610 714 $
Total Pro Players20
Salary Commitment
Year 47 : 75 250 000 $
Year 48 : 70 100 000 $
Year 49 : 47 650 000 $
Year 50 : 27 300 000 $
Salary Average Commitment
Year 47 : 75 250 000 $
Year 48 : 70 100 000 $
Year 49 : 47 650 000 $
Year 50 : 27 300 000 $
Salary Cap with 1 Way Contract
Year 47 : 75 250 000 $
Year 48 : 70 100 000 $
Year 49 : 47 650 000 $
Year 50 : 27 300 000 $

Farm Players Salaries

Alex Goligoski 450 000 $ (1)
Salary Remaining : 290 708 $
Paul Byron 400 000 $ (2)
Salary Remaining : 258 407 $
Mathieu Perreault 400 000 $ (2)
Salary Remaining : 258 407 $
Cedric Paquette 350 000 $ (2)
Salary Remaining : 226 106 $
Mark Friedman 300 000 $ (5)
Salary Remaining : 193 805 $
Hunter McKown 265 000 $ (4)
Salary Remaining : 171 195 $
Tanner Pearson 250 000 $ (2)
Salary Remaining : 161 504 $
Nico Daws 110 000 $ (2)
Salary Remaining : 71 062 $
Zach Bogosian 95 000 $ (1)
Salary Remaining : 61 372 $
Vinni Lettieri 90 000 $ (4)
Salary Remaining : 58 142 $
Mason Shaw 80 000 $ (2)
Salary Remaining : 51 681 $
Sheldon Rempal 77 500 $ (5)
Salary Remaining : 50 066 $
Kristian Reichel 77 500 $ (5)
Salary Remaining : 50 066 $
Max McCormick 77 500 $ (5)
Salary Remaining : 50 066 $
Vitaly Abramov 77 500 $ (5)
Salary Remaining : 50 066 $
Alex Formenton 77 500 $ (5)
Salary Remaining : 50 066 $
Andrew Poturalski 77 500 $ (5)
Salary Remaining : 50 066 $
Brogan Rafferty 77 500 $ (5)
Salary Remaining : 50 066 $
Brian Pinho 75 000 $ (1)
Salary Remaining : 48 451 $
Dylan McIlrath 75 000 $ (3)
Salary Remaining : 48 451 $
Taylor Fedun 75 000 $ (3)
Salary Remaining : 48 451 $
Kole Sherwood 75 000 $ (4)
Salary Remaining : 48 451 $
Kevin Gravel 75 000 $ (3)
Salary Remaining : 48 451 $
Ivan Prosvetov 70 000 $ (3)
Salary Remaining : 45 221 $
Nic Petan 70 000 $ (3)
Salary Remaining : 45 221 $
Total Farm Players25
Salary Commitment
Year 47 : 3 847 500 $
Year 48 : 3 227 500 $
Year 49 : 1 637 500 $
Year 50 : 1 272 500 $
Salary Average Commitment
Year 47 : 3 847 500 $
Year 48 : 3 227 500 $
Year 49 : 1 637 500 $
Year 50 : 1 272 500 $

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJacobs Center
Level 1: 6500 - 109 $ - 6 326 - 97,32%
Level 2: 5500 - 72 $ - 5 396 - 98,10%
Level 3: 2500 - 45 $ - 2 500 - 100,00%
Level 4: 4500 - 31 $ - 4 088 - 90,84%
Luxury : 1500 - 221 $ - 1 375 - 91,68%
Total Capacity :20500
Farm
Farm Level 1: 2000 - 35 $ - 1 994 - 99,70%
Farm Level 2: 1000 - 15 $ - 996 - 99,64%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %19 684 - 96,02%
Average Income per Game1 945 345 $
Year to Date Revenue29 180 175 $
Farm
Home Games Left24
Average Attendance - %2 990 - 99,68%
Average Income per Game101 682 $
Year to Date Revenue1 423 554 $

Expense

Pro Players Total Salaries54 800 000 $
Farm Players Total Salaries1 952 500 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses20 854 912 $
Farm Year To Date Expenses1 077 347 $
Pro Salary Cap To Date20 086 159 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue44 742 935 $
Farm Estimated Season Revenue2 440 378 $
Pro Remaining Season Days72
Pro Expenses Per Days502 679 $
Pro Estimated Expenses36 192 888 $
Farm Remaining Season Days73
Farm Expenses Per Days26 128 $
Farm Estimated Expenses1 907 344 $
Estimated Season Expenses38 100 232 $
Season Salary Cap53 300 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $30 700 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 1 300 000 $
Current Bank Account126 922 467 $
Projected Bank Account136 005 548 $

Pro Players Salaries

Stephane Da Costa 8 000 000 $ (1)
-Salary Remaining : 5 142 857 $
Jonathan Racine 8 000 000 $ (1)
-Salary Remaining : 5 142 857 $
Kaapo Kakko 5 000 000 $ (1)
-Salary Remaining : 3 214 286 $
James van Riemsdyk 4 000 000 $ (1)
-Salary Remaining : 2 571 429 $
Jonathan Bernier 4 000 000 $ (1)
-Salary Remaining : 2 571 429 $
MacKenzie Blackwood (Out of Payroll) 2 500 000 $ (3)
-Salary Remaining : 1 607 143 $
Jonathan Drouin 2 500 000 $ (4)
-Salary Remaining : 1 607 143 $
Marcus Foligno 2 500 000 $ (5)
-Salary Remaining : 1 607 143 $
Joel Armia 2 200 000 $ (2)
-Salary Remaining : 1 414 286 $
Sammy Blais 1 500 000 $ (1)
-Salary Remaining : 964 286 $
Josh Brown 1 500 000 $ (3)
-Salary Remaining : 964 286 $
Philipp Kurashev (Out of Payroll) 1 500 000 $ (3)
-Salary Remaining : 964 286 $
Tyson Jost 1 500 000 $ (1)
-Salary Remaining : 964 286 $
Marco Rossi 1 200 000 $ (2)
-Salary Remaining : 771 429 $
J.J. Moser 1 200 000 $ (2)
-Salary Remaining : 771 429 $
Juuso Valimaki 1 200 000 $ (2)
-Salary Remaining : 771 429 $
Jake Neighbours 1 100 000 $ (2)
-Salary Remaining : 707 143 $
Colin Blackwell 1 000 000 $ (2)
-Salary Remaining : 642 857 $
Felix Sandstrom (Out of Payroll) 950 000 $ (2)
-Salary Remaining : 610 714 $
Alexey Toropchenko 950 000 $ (2)
-Salary Remaining : 610 714 $
Alexander Alexeyev 950 000 $ (2)
-Salary Remaining : 610 714 $
Dennis Gilbert 900 000 $ (3)
-Salary Remaining : 578 571 $
Jakub Zboril 900 000 $ (4)
-Salary Remaining : 578 571 $
Austin Wagner 850 000 $ (3)
-Salary Remaining : 546 429 $
Guillaume Brisebois 800 000 $ (4)
-Salary Remaining : 514 286 $
Tyler Angle 775 000 $ (4)
-Salary Remaining : 498 214 $
Victor Rask 775 000 $ (5)
-Salary Remaining : 498 214 $
Total Pro Players27
Salary Commitment
Year 47 : 58 250 000 $
Year 48 : 26 250 000 $
Year 49 : 15 500 000 $
Year 50 : 8 250 000 $
Salary Average Commitment
Year 47 : 58 250 000 $
Year 48 : 26 250 000 $
Year 49 : 15 500 000 $
Year 50 : 8 250 000 $
Salary Cap with 1 Way Contract
Year 47 : 58 250 000 $
Year 48 : 26 250 000 $
Year 49 : 15 500 000 $
Year 50 : 8 250 000 $

Farm Players Salaries

Jamie Drysdale 200 000 $ (3)
Salary Remaining : 129 204 $
Marco Kasper 120 000 $ (4)
Salary Remaining : 77 522 $
Andreas Johnsson 100 000 $ (4)
Salary Remaining : 64 602 $
Scott Reedy 100 000 $ (2)
Salary Remaining : 64 602 $
Joel Hofer 100 000 $ (2)
Salary Remaining : 64 602 $
Owen Beck 95 000 $ (4)
Salary Remaining : 61 372 $
Markus Niemelainen 95 000 $ (2)
Salary Remaining : 61 372 $
Valtteri Puustinen 90 000 $ (2)
Salary Remaining : 58 142 $
Ivan Chekhovich 90 000 $ (3)
Salary Remaining : 58 142 $
Jesse Ylonen 90 000 $ (3)
Salary Remaining : 58 142 $
Olli Juolevi 90 000 $ (3)
Salary Remaining : 58 142 $
Michael Dipietro 85 000 $ (4)
Salary Remaining : 54 912 $
Sean Day 85 000 $ (2)
Salary Remaining : 54 912 $
Lucas Wallmark 85 000 $ (4)
Salary Remaining : 54 912 $
Janne Kuokkanen 85 000 $ (3)
Salary Remaining : 54 912 $
Nicholas Baptiste 77 500 $ (5)
Salary Remaining : 50 066 $
Dillon Heatherington 75 000 $ (1)
Salary Remaining : 48 451 $
Otto Koivula 75 000 $ (1)
Salary Remaining : 48 451 $
Connor Bunnaman 75 000 $ (1)
Salary Remaining : 48 451 $
Alan Quine 70 000 $ (4)
Salary Remaining : 45 221 $
David Farrance 70 000 $ (3)
Salary Remaining : 45 221 $
Total Farm Players21
Salary Commitment
Year 47 : 1 952 500 $
Year 48 : 1 727 500 $
Year 49 : 1 257 500 $
Year 50 : 632 500 $
Salary Average Commitment
Year 47 : 1 952 500 $
Year 48 : 1 727 500 $
Year 49 : 1 257 500 $
Year 50 : 632 500 $

Miami Heat



Arena Capacity - Ticket Price
Attendance - %

Arena NameMiami Arena
Level 1: 6000 - 115 $ - 5 646 - 94,10%
Level 2: 5000 - 75 $ - 4 696 - 93,93%
Level 3: 2500 - 48 $ - 2 262 - 90,48%
Level 4: 4000 - 35 $ - 3 367 - 84,17%
Luxury : 1000 - 240 $ - 1 000 - 100,00%
Total Capacity :18500
Farm
Farm Level 1: 3000 - 35 $ - 2 986 - 99,52%
Farm Level 2: 2000 - 15 $ - 1 994 - 99,71%
Farm Total Capacity :5000

Income

Home Games Left23
Average Attendance - %16 971 - 91,74%
Average Income per Game1 761 557 $
Year to Date Revenue26 423 349 $
Farm
Home Games Left24
Average Attendance - %4 980 - 99,60%
Average Income per Game161 296 $
Year to Date Revenue2 258 142 $

Expense

Pro Players Total Salaries62 400 000 $
Farm Players Total Salaries2 155 000 $
Coaches Total Salaries6 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses24 541 293 $
Farm Year To Date Expenses1 841 357 $
Pro Salary Cap To Date22 264 506 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue40 515 802 $
Farm Estimated Season Revenue3 871 101 $
Pro Remaining Season Days72
Pro Expenses Per Days592 857 $
Pro Estimated Expenses42 685 704 $
Farm Remaining Season Days73
Farm Expenses Per Days41 195 $
Farm Estimated Expenses3 007 235 $
Estimated Season Expenses45 692 939 $
Season Salary Cap57 150 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $26 850 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 5 150 000 $
Current Bank Account90 311 462 $
Projected Bank Account89 005 426 $

Pro Players Salaries

Keith Yandle 6 000 000 $ (1)
-Salary Remaining : 3 857 143 $
Justin Auger 6 000 000 $ (1)
-Salary Remaining : 3 857 143 $
Shane Harper 6 000 000 $ (1)
-Salary Remaining : 3 857 143 $
Shea Weber (Out of Payroll) 6 000 000 $ (1)
-Salary Remaining : 3 857 143 $
Landon Bow (Out of Payroll) 6 000 000 $ (1)
-Salary Remaining : 3 857 143 $
Taylor Hall 5 000 000 $ (1)
-Salary Remaining : 3 214 286 $
Adam Brooks 4 000 000 $ (1)
-Salary Remaining : 2 571 429 $
Joel Farabee 3 800 000 $ (3)
-Salary Remaining : 2 442 857 $
Gustav Nyquist (Out of Payroll) 3 250 000 $ (1)
-Salary Remaining : 2 089 286 $
Owen Tippett 3 000 000 $ (4)
-Salary Remaining : 1 928 571 $
Cam York 3 000 000 $ (1)
-Salary Remaining : 1 928 571 $
Ville Heinola 2 000 000 $ (4)
-Salary Remaining : 1 285 714 $
Louis Domingue 2 000 000 $ (3)
-Salary Remaining : 1 285 714 $
Travis Dermott 2 000 000 $ (4)
-Salary Remaining : 1 285 714 $
Brandon Halverson (Out of Payroll) 2 000 000 $ (1)
-Salary Remaining : 1 285 714 $
Michael Houser 2 000 000 $ (3)
-Salary Remaining : 1 285 714 $
Casey Cizikas 1 500 000 $ (1)
-Salary Remaining : 964 286 $
Owen Power 1 200 000 $ (2)
-Salary Remaining : 771 429 $
Mason McTavish 1 200 000 $ (2)
-Salary Remaining : 771 429 $
Dawson Mercer 1 200 000 $ (2)
-Salary Remaining : 771 429 $
Jack Drury 1 000 000 $ (2)
-Salary Remaining : 642 857 $
Wyatt Kalynuk 1 000 000 $ (2)
-Salary Remaining : 642 857 $
Alec Regula 1 000 000 $ (2)
-Salary Remaining : 642 857 $
A.J. Greer 1 000 000 $ (5)
-Salary Remaining : 642 857 $
Alex Vlasic 900 000 $ (2)
-Salary Remaining : 578 571 $
Beck Malenstyn 800 000 $ (1)
-Salary Remaining : 514 286 $
Brett Ritchie 775 000 $ (1)
-Salary Remaining : 498 214 $
Oliver Kylington 775 000 $ (5)
-Salary Remaining : 498 214 $
Total Pro Players28
Salary Commitment
Year 47 : 74 400 000 $
Year 48 : 24 075 000 $
Year 49 : 16 575 000 $
Year 50 : 8 775 000 $
Salary Average Commitment
Year 47 : 74 400 000 $
Year 48 : 24 075 000 $
Year 49 : 16 575 000 $
Year 50 : 8 775 000 $
Salary Cap with 1 Way Contract
Year 47 : 74 400 000 $
Year 48 : 24 075 000 $
Year 49 : 16 575 000 $
Year 50 : 8 775 000 $

Farm Players Salaries

Jonathan Dahlen 400 000 $ (1)
Salary Remaining : 258 407 $
Quinton Byfield 300 000 $ (3)
Salary Remaining : 193 805 $
Shane Pinto 250 000 $ (2)
Salary Remaining : 161 504 $
Connor McMichael 200 000 $ (3)
Salary Remaining : 129 204 $
Wyatt Johnston 120 000 $ (4)
Salary Remaining : 77 522 $
Luke Hughes 120 000 $ (4)
Salary Remaining : 77 522 $
Dominic Turgeon 100 000 $ (1)
Salary Remaining : 64 602 $
Bobby Brink 100 000 $ (2)
Salary Remaining : 64 602 $
Connor Ingram 90 000 $ (2)
Salary Remaining : 58 142 $
Dylan Holloway 90 000 $ (4)
Salary Remaining : 58 142 $
Reilly Walsh 85 000 $ (2)
Salary Remaining : 54 912 $
Marc McLaughlin 75 000 $ (4)
Salary Remaining : 48 451 $
Filip Hallander 75 000 $ (2)
Salary Remaining : 48 451 $
Jeremy Davies 75 000 $ (2)
Salary Remaining : 48 451 $
Jackson Cates 75 000 $ (4)
Salary Remaining : 48 451 $
Total Farm Players15
Salary Commitment
Year 47 : 2 155 000 $
Year 48 : 1 655 000 $
Year 49 : 980 000 $
Year 50 : 480 000 $
Salary Average Commitment
Year 47 : 2 155 000 $
Year 48 : 1 655 000 $
Year 49 : 980 000 $
Year 50 : 480 000 $

Moncton Wildcats



Arena Capacity - Ticket Price
Attendance - %

Arena NameMoncton Coliseum
Level 1: 7000 - 105 $ - 6 476 - 92,52%
Level 2: 5250 - 75 $ - 4 810 - 91,61%
Level 3: 4000 - 45 $ - 2 773 - 69,32%
Level 4: 5000 - 25 $ - 4 738 - 94,75%
Luxury : 1750 - 178 $ - 1 715 - 97,98%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 991 - 99,54%
Farm Level 2: 1000 - 15 $ - 996 - 99,60%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %20 511 - 89,18%
Average Income per Game1 906 996 $
Year to Date Revenue26 697 939 $
Farm
Home Games Left25
Average Attendance - %2 987 - 99,56%
Average Income per Game101 540 $
Year to Date Revenue1 320 024 $

Expense

Pro Players Total Salaries54 850 000 $
Farm Players Total Salaries992 500 $
Coaches Total Salaries1 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses19 765 628 $
Farm Year To Date Expenses768 278 $
Pro Salary Cap To Date19 216 518 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue45 767 895 $
Farm Estimated Season Revenue2 538 508 $
Pro Remaining Season Days72
Pro Expenses Per Days498 661 $
Pro Estimated Expenses35 903 592 $
Farm Remaining Season Days73
Farm Expenses Per Days14 978 $
Farm Estimated Expenses1 093 394 $
Estimated Season Expenses36 996 986 $
Season Salary Cap54 850 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $29 150 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 2 850 000 $
Current Bank Account65 200 365 $
Projected Bank Account76 509 782 $

Pro Players Salaries

Jakub Voracek 6 000 000 $ (1)
-Salary Remaining : 3 857 143 $
Thomas Harley 5 000 000 $ (3)
-Salary Remaining : 3 214 286 $
Brandon Saad 4 500 000 $ (3)
-Salary Remaining : 2 892 857 $
Josh Norris (Out of Payroll) 4 500 000 $ (1)
-Salary Remaining : 2 892 857 $
Damon Severson 4 100 000 $ (2)
-Salary Remaining : 2 635 714 $
Austin Czarnik 4 000 000 $ (1)
-Salary Remaining : 2 571 429 $
Sam Gagner 4 000 000 $ (1)
-Salary Remaining : 2 571 429 $
Frederick Gaudreau 3 250 000 $ (1)
-Salary Remaining : 2 089 286 $
William Borgen 2 500 000 $ (2)
-Salary Remaining : 1 607 143 $
Carson Soucy 2 000 000 $ (1)
-Salary Remaining : 1 285 714 $
Oskar Sundqvist 2 000 000 $ (1)
-Salary Remaining : 1 285 714 $
Jake Allen 2 000 000 $ (3)
-Salary Remaining : 1 285 714 $
Ty Smith 1 500 000 $ (2)
-Salary Remaining : 964 286 $
Alexander Holtz 1 500 000 $ (3)
-Salary Remaining : 964 286 $
Akira Schmid (Out of Payroll) 1 200 000 $ (1)
-Salary Remaining : 771 429 $
Jakob Pelletier 1 200 000 $ (4)
-Salary Remaining : 771 429 $
Calvin de Haan 1 100 000 $ (1)
-Salary Remaining : 707 143 $
Tyler Johnson 1 025 000 $ (3)
-Salary Remaining : 658 929 $
Collin Delia 1 000 000 $ (2)
-Salary Remaining : 642 857 $
Ian Mitchell 1 000 000 $ (1)
-Salary Remaining : 642 857 $
Saku Maenalanen 1 000 000 $ (2)
-Salary Remaining : 642 857 $
Julien Gauthier 950 000 $ (3)
-Salary Remaining : 610 714 $
Brock Faber 925 000 $ (4)
-Salary Remaining : 594 643 $
Hendrix Lapierre 900 000 $ (4)
-Salary Remaining : 578 571 $
Karson Kuhlman 900 000 $ (2)
-Salary Remaining : 578 571 $
Tim Berni 875 000 $ (5)
-Salary Remaining : 562 500 $
Arber Xhekaj 875 000 $ (4)
-Salary Remaining : 562 500 $
Marc Michaelis 750 000 $ (3)
-Salary Remaining : 482 143 $
Total Pro Players28
Salary Commitment
Year 47 : 60 550 000 $
Year 48 : 31 500 000 $
Year 49 : 20 500 000 $
Year 50 : 4 775 000 $
Salary Average Commitment
Year 47 : 60 550 000 $
Year 48 : 31 500 000 $
Year 49 : 20 500 000 $
Year 50 : 4 775 000 $
Salary Cap with 1 Way Contract
Year 47 : 60 550 000 $
Year 48 : 31 500 000 $
Year 49 : 20 500 000 $
Year 50 : 4 775 000 $

Farm Players Salaries

Thomas Bordeleau 120 000 $ (2)
Salary Remaining : 77 522 $
Will Butcher 95 000 $ (3)
Salary Remaining : 61 372 $
Tyler Kleven 95 000 $ (1)
Salary Remaining : 61 372 $
Mac Hollowell 95 000 $ (3)
Salary Remaining : 61 372 $
Carl Dahlstrom 90 000 $ (3)
Salary Remaining : 58 142 $
Tobias Bjornfot 90 000 $ (4)
Salary Remaining : 58 142 $
Joshua Ho-Sang 85 000 $ (3)
Salary Remaining : 54 912 $
Cole Reinhardt 85 000 $ (1)
Salary Remaining : 54 912 $
Alexei Melnichuk 80 000 $ (1)
Salary Remaining : 51 681 $
Samuel Fagemo 80 000 $ (2)
Salary Remaining : 51 681 $
Jean-Luc Foudy 77 500 $ (4)
Salary Remaining : 50 066 $
Total Farm Players11
Salary Commitment
Year 47 : 992 500 $
Year 48 : 732 500 $
Year 49 : 532 500 $
Year 50 : 167 500 $
Salary Average Commitment
Year 47 : 992 500 $
Year 48 : 732 500 $
Year 49 : 532 500 $
Year 50 : 167 500 $

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Molson
Level 1: 7000 - 100 $ - 6 681 - 95,44%
Level 2: 6000 - 80 $ - 4 230 - 70,49%
Level 3: 3000 - 50 $ - 2 131 - 71,03%
Level 4: 5000 - 30 $ - 4 680 - 93,60%
Luxury : 2000 - 130 $ - 1 899 - 94,94%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 986 - 99,30%
Farm Level 2: 1000 - 15 $ - 996 - 99,58%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %19 621 - 85,31%
Average Income per Game1 800 327 $
Year to Date Revenue25 204 584 $
Farm
Home Games Left24
Average Attendance - %2 982 - 99,39%
Average Income per Game101 333 $
Year to Date Revenue1 418 664 $

Expense

Pro Players Total Salaries84 650 000 $
Farm Players Total Salaries3 112 500 $
Coaches Total Salaries8 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses32 147 779 $
Farm Year To Date Expenses1 477 000 $
Pro Salary Cap To Date28 891 285 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue43 207 858 $
Farm Estimated Season Revenue2 431 995 $
Pro Remaining Season Days72
Pro Expenses Per Days822 768 $
Pro Estimated Expenses59 239 296 $
Farm Remaining Season Days73
Farm Expenses Per Days36 394 $
Farm Estimated Expenses2 656 762 $
Estimated Season Expenses61 896 058 $
Season Salary Cap75 775 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $8 225 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 23 775 000 $
Current Bank Account15 028 366 $
Projected Bank Account(1 227 839 $)

Pro Players Salaries

Victor Hedman 8 500 000 $ (3)
-Salary Remaining : 5 464 286 $
John Carlson (Out of Payroll) 7 250 000 $ (5)
-Salary Remaining : 4 660 714 $
Hampus Lindholm 6 500 000 $ (4)
-Salary Remaining : 4 178 571 $
Sergei Bobrovsky 6 250 000 $ (5)
-Salary Remaining : 4 017 857 $
Ryan O'Reilly 5 500 000 $ (5)
-Salary Remaining : 3 535 714 $
Sean Monahan 5 000 000 $ (5)
-Salary Remaining : 3 214 286 $
Tyler Myers 4 800 000 $ (1)
-Salary Remaining : 3 085 714 $
David Perron 4 700 000 $ (2)
-Salary Remaining : 3 021 429 $
David Krejci 4 200 000 $ (1)
-Salary Remaining : 2 700 000 $
Max Domi 4 000 000 $ (3)
-Salary Remaining : 2 571 429 $
Ivan Barbashev 3 500 000 $ (1)
-Salary Remaining : 2 250 000 $
Jordan Staal 3 000 000 $ (4)
-Salary Remaining : 1 928 571 $
Jason Zucker 3 000 000 $ (3)
-Salary Remaining : 1 928 571 $
Alexander Kerfoot 2 900 000 $ (4)
-Salary Remaining : 1 864 286 $
Nikita Zadorov 2 850 000 $ (1)
-Salary Remaining : 1 832 143 $
Barclay Goodrow 2 800 000 $ (2)
-Salary Remaining : 1 800 000 $
Christian Dvorak 2 500 000 $ (1)
-Salary Remaining : 1 607 143 $
Filip Chytil 1 750 000 $ (1)
-Salary Remaining : 1 125 000 $
Victor Mete 850 000 $ (5)
-Salary Remaining : 546 429 $
Keith Kinkaid (Out of Payroll) 850 000 $ (3)
-Salary Remaining : 546 429 $
Brady Keeper 800 000 $ (2)
-Salary Remaining : 514 286 $
Stefan Noesen 800 000 $ (2)
-Salary Remaining : 514 286 $
Joe Thornton 800 000 $ (1)
-Salary Remaining : 514 286 $
Mike Smith 775 000 $ (1)
-Salary Remaining : 498 214 $
Ryan Murray (Out of Payroll) 775 000 $ (1)
-Salary Remaining : 498 214 $
Total Pro Players25
Salary Commitment
Year 47 : 84 650 000 $
Year 48 : 62 700 000 $
Year 49 : 53 600 000 $
Year 50 : 37 250 000 $
Salary Average Commitment
Year 47 : 84 650 000 $
Year 48 : 62 700 000 $
Year 49 : 53 600 000 $
Year 50 : 37 250 000 $
Salary Cap with 1 Way Contract
Year 47 : 84 650 000 $
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 : 452 212 $
Oliver Ekman-Larsson 250 000 $ (4)
Salary Remaining : 161 504 $
Yegor Sharangovich 200 000 $ (1)
Salary Remaining : 129 204 $
Kasperi Kapanen 175 000 $ (1)
Salary Remaining : 113 053 $
Kaapo Kahkonen 150 000 $ (1)
Salary Remaining : 96 903 $
Yakov Trenin 150 000 $ (3)
Salary Remaining : 96 903 $
Alexandre Texier 120 000 $ (4)
Salary Remaining : 77 522 $
Christian Fischer 102 500 $ (3)
Salary Remaining : 66 217 $
Mads Sogaard 102 500 $ (3)
Salary Remaining : 66 217 $
Jansen Harkins 92 500 $ (1)
Salary Remaining : 59 757 $
Jake Gardiner 90 000 $ (2)
Salary Remaining : 58 142 $
Parker Kelly 90 000 $ (3)
Salary Remaining : 58 142 $
Xavier Ouellet 90 000 $ (2)
Salary Remaining : 58 142 $
Austin Strand 85 000 $ (3)
Salary Remaining : 54 912 $
Chris Driedger 85 000 $ (4)
Salary Remaining : 54 912 $
Dmitrij Jaskin 80 000 $ (3)
Salary Remaining : 51 681 $
Semyon Der-Arguchintsev 80 000 $ (4)
Salary Remaining : 51 681 $
Ryan Murphy 80 000 $ (2)
Salary Remaining : 51 681 $
Nikolay Goldobin 80 000 $ (1)
Salary Remaining : 51 681 $
Robbie Russo 80 000 $ (2)
Salary Remaining : 51 681 $
MacKenzie MacEachern 80 000 $ (4)
Salary Remaining : 51 681 $
Michael Sgarbossa (Out of Payroll) 80 000 $ (2)
Salary Remaining : 51 681 $
Jayden Halbgewachs 75 000 $ (2)
Salary Remaining : 48 451 $
Filip Chlapik 75 000 $ (3)
Salary Remaining : 48 451 $
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 $ - 5 043 - 84,05%
Level 2: 5250 - 75 $ - 4 820 - 91,81%
Level 3: 2250 - 51 $ - 2 074 - 92,18%
Level 4: 4000 - 33 $ - 3 592 - 89,79%
Luxury : 1500 - 235 $ - 1 286 - 85,76%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 40 $ - 1 989 - 99,45%
Farm Level 2: 1000 - 20 $ - 814 - 81,41%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %16 815 - 88,50%
Average Income per Game1 828 254 $
Year to Date Revenue25 595 561 $
Farm
Home Games Left24
Average Attendance - %2 803 - 93,44%
Average Income per Game115 013 $
Year to Date Revenue1 610 184 $

Expense

Pro Players Total Salaries60 425 000 $
Farm Players Total Salaries2 640 000 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses22 292 418 $
Farm Year To Date Expenses1 043 366 $
Pro Salary Cap To Date20 747 766 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue43 878 105 $
Farm Estimated Season Revenue2 760 315 $
Pro Remaining Season Days72
Pro Expenses Per Days548 438 $
Pro Estimated Expenses39 487 536 $
Farm Remaining Season Days73
Farm Expenses Per Days27 788 $
Farm Estimated Expenses2 028 524 $
Estimated Season Expenses41 516 060 $
Season Salary Cap59 425 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $24 575 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 7 425 000 $
Current Bank Account95 906 067 $
Projected Bank Account101 028 427 $

Pro Players Salaries

Jason Robertson 8 000 000 $ (3)
-Salary Remaining : 5 142 857 $
John Gibson 6 000 000 $ (2)
-Salary Remaining : 3 857 143 $
John-Jason Peterka 5 250 000 $ (5)
-Salary Remaining : 3 375 000 $
Noah Dobson 5 000 000 $ (1)
-Salary Remaining : 3 214 286 $
Matias Maccelli 4 750 000 $ (5)
-Salary Remaining : 3 053 571 $
Jaden Schwartz 4 250 000 $ (5)
-Salary Remaining : 2 732 143 $
Kirby Dach 4 000 000 $ (3)
-Salary Remaining : 2 571 429 $
Jesperi Kotkaniemi 3 500 000 $ (2)
-Salary Remaining : 2 250 000 $
Phil Kessel 2 500 000 $ (3)
-Salary Remaining : 1 607 143 $
Peyton Krebs 2 500 000 $ (2)
-Salary Remaining : 1 607 143 $
Justin Barron 2 000 000 $ (3)
-Salary Remaining : 1 285 714 $
Sam Montembeault 1 500 000 $ (4)
-Salary Remaining : 964 286 $
Dylan Guenther 1 200 000 $ (3)
-Salary Remaining : 771 429 $
Jonatan Berggren 1 200 000 $ (2)
-Salary Remaining : 771 429 $
Michael Kesselring 1 100 000 $ (4)
-Salary Remaining : 707 143 $
Matt Nieto 1 025 000 $ (2)
-Salary Remaining : 658 929 $
Jake Livingstone 1 000 000 $ (4)
-Salary Remaining : 642 857 $
Matt Kiersted 1 000 000 $ (1)
-Salary Remaining : 642 857 $
Wyatt Kaiser (Out of Payroll) 1 000 000 $ (4)
-Salary Remaining : 642 857 $
Aatu Raty 1 000 000 $ (3)
-Salary Remaining : 642 857 $
Jake Leschyshyn 900 000 $ (4)
-Salary Remaining : 578 571 $
Dakota Mermis 900 000 $ (3)
-Salary Remaining : 578 571 $
Lukas Reichel 850 000 $ (2)
-Salary Remaining : 546 429 $
Total Pro Players23
Salary Commitment
Year 47 : 60 425 000 $
Year 48 : 54 425 000 $
Year 49 : 39 350 000 $
Year 50 : 19 750 000 $
Salary Average Commitment
Year 47 : 60 425 000 $
Year 48 : 54 425 000 $
Year 49 : 39 350 000 $
Year 50 : 19 750 000 $
Salary Cap with 1 Way Contract
Year 47 : 60 425 000 $
Year 48 : 54 425 000 $
Year 49 : 39 350 000 $
Year 50 : 19 750 000 $

Farm Players Salaries

Viktor Lodin 500 000 $ (2)
Salary Remaining : 323 009 $
Antti Suomela 450 000 $ (2)
Salary Remaining : 290 708 $
Oscar Klefbom 400 000 $ (2)
Salary Remaining : 258 407 $
Gregory Hofmann 290 000 $ (1)
Salary Remaining : 187 345 $
Grigori Denisenko 150 000 $ (1)
Salary Remaining : 96 903 $
Brendan Perlini 130 000 $ (2)
Salary Remaining : 83 982 $
Devon Levi 120 000 $ (3)
Salary Remaining : 77 522 $
Adam Clendening 110 000 $ (2)
Salary Remaining : 71 062 $
Arvid Soderblom 100 000 $ (3)
Salary Remaining : 64 602 $
Sean Farrell 100 000 $ (4)
Salary Remaining : 64 602 $
Matthew Coronato 100 000 $ (3)
Salary Remaining : 64 602 $
Lukas Rousek 100 000 $ (4)
Salary Remaining : 64 602 $
Dmitri Samorukov 90 000 $ (3)
Salary Remaining : 58 142 $
Total Farm Players13
Salary Commitment
Year 47 : 2 640 000 $
Year 48 : 2 200 000 $
Year 49 : 610 000 $
Year 50 : 200 000 $
Salary Average Commitment
Year 47 : 2 640 000 $
Year 48 : 2 200 000 $
Year 49 : 610 000 $
Year 50 : 200 000 $

Nunavut Mystery



Arena Capacity - Ticket Price
Attendance - %

Arena NameNunavut Dome
Level 1: 6000 - 130 $ - 4 807 - 80,12%
Level 2: 5000 - 80 $ - 4 285 - 85,70%
Level 3: 2250 - 55 $ - 1 950 - 86,68%
Level 4: 4000 - 40 $ - 2 908 - 72,70%
Luxury : 1250 - 240 $ - 1 223 - 97,82%
Total Capacity :18500
Farm
Farm Level 1: 2000 - 35 $ - 1 991 - 99,55%
Farm Level 2: 1000 - 15 $ - 997 - 99,74%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %15 173 - 82,02%
Average Income per Game1 781 761 $
Year to Date Revenue26 726 412 $
Farm
Home Games Left24
Average Attendance - %2 988 - 99,61%
Average Income per Game101 576 $
Year to Date Revenue1 422 060 $

Expense

Pro Players Total Salaries61 525 000 $
Farm Players Total Salaries647 500 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses20 353 570 $
Farm Year To Date Expenses797 966 $
Pro Salary Cap To Date19 641 511 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue40 980 498 $
Farm Estimated Season Revenue2 437 817 $
Pro Remaining Season Days72
Pro Expenses Per Days558 259 $
Pro Estimated Expenses40 194 648 $
Farm Remaining Season Days73
Farm Expenses Per Days14 580 $
Farm Estimated Expenses1 064 340 $
Estimated Season Expenses41 258 988 $
Season Salary Cap61 525 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $22 475 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 9 525 000 $
Current Bank Account91 118 268 $
Projected Bank Account93 277 595 $

Pro Players Salaries

Samuel Girard 4 750 000 $ (1)
-Salary Remaining : 3 053 571 $
Alex Galchenyuk 4 000 000 $ (1)
-Salary Remaining : 2 571 429 $
Luke Gazdic 4 000 000 $ (1)
-Salary Remaining : 2 571 429 $
Lukas Vejdemo 4 000 000 $ (1)
-Salary Remaining : 2 571 429 $
Anthony Peluso 4 000 000 $ (1)
-Salary Remaining : 2 571 429 $
Steven Santini 4 000 000 $ (1)
-Salary Remaining : 2 571 429 $
Antoine Roussel 4 000 000 $ (1)
-Salary Remaining : 2 571 429 $
Tom Sestito 4 000 000 $ (1)
-Salary Remaining : 2 571 429 $
Kevan Miller 4 000 000 $ (1)
-Salary Remaining : 2 571 429 $
Glenn Gawdin 3 500 000 $ (1)
-Salary Remaining : 2 250 000 $
Wayne Simmonds 3 000 000 $ (1)
-Salary Remaining : 1 928 571 $
Markus Granlund 2 500 000 $ (1)
-Salary Remaining : 1 607 143 $
Markus Hannikainen 2 500 000 $ (1)
-Salary Remaining : 1 607 143 $
Veini Vehvilainen 2 500 000 $ (1)
-Salary Remaining : 1 607 143 $
Shane Wright 1 200 000 $ (4)
-Salary Remaining : 771 429 $
Seth Jarvis 1 200 000 $ (2)
-Salary Remaining : 771 429 $
Cole Sillinger 1 200 000 $ (2)
-Salary Remaining : 771 429 $
Nikita Tryamkin 1 000 000 $ (2)
-Salary Remaining : 642 857 $
Jordan Harris 950 000 $ (2)
-Salary Remaining : 610 714 $
Nikita Nesterenko (Out of Payroll) 900 000 $ (4)
-Salary Remaining : 578 571 $
Daniil Miromanov 900 000 $ (2)
-Salary Remaining : 578 571 $
Jiri Patera 775 000 $ (4)
-Salary Remaining : 498 214 $
Libor Hajek 750 000 $ (4)
-Salary Remaining : 482 143 $
Ken Appleby 700 000 $ (2)
-Salary Remaining : 450 000 $
Jacob De La Rose 700 000 $ (1)
-Salary Remaining : 450 000 $
John Persson 700 000 $ (1)
-Salary Remaining : 450 000 $
Libor Sulak 700 000 $ (1)
-Salary Remaining : 450 000 $
Total Pro Players27
Salary Commitment
Year 47 : 62 425 000 $
Year 48 : 9 575 000 $
Year 49 : 3 625 000 $
Year 50 : 3 625 000 $
Salary Average Commitment
Year 47 : 62 425 000 $
Year 48 : 9 575 000 $
Year 49 : 3 625 000 $
Year 50 : 3 625 000 $
Salary Cap with 1 Way Contract
Year 47 : 62 425 000 $
Year 48 : 9 575 000 $
Year 49 : 3 625 000 $
Year 50 : 3 625 000 $

Farm Players Salaries

Paul Ladue 250 000 $ (1)
Salary Remaining : 161 504 $
Zach Sawchenko 90 000 $ (2)
Salary Remaining : 58 142 $
Cole Koepke 82 500 $ (4)
Salary Remaining : 53 296 $
Marian Studenic 80 000 $ (3)
Salary Remaining : 51 681 $
Charles Hudon 75 000 $ (3)
Salary Remaining : 48 451 $
Brandon Baddock 70 000 $ (2)
Salary Remaining : 45 221 $
Total Farm Players6
Salary Commitment
Year 47 : 647 500 $
Year 48 : 397 500 $
Year 49 : 237 500 $
Year 50 : 82 500 $
Salary Average Commitment
Year 47 : 647 500 $
Year 48 : 397 500 $
Year 49 : 237 500 $
Year 50 : 82 500 $

Ottawa Lumberjacks



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 7000 - 125 $ - 5 049 - 72,13%
Level 2: 6000 - 90 $ - 3 782 - 63,04%
Level 3: 3000 - 55 $ - 1 934 - 64,47%
Level 4: 5000 - 25 $ - 4 710 - 94,20%
Luxury : 2000 - 200 $ - 1 762 - 88,10%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 992 - 99,58%
Farm Level 2: 1000 - 15 $ - 1 000 - 99,96%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %17 237 - 74,95%
Average Income per Game1 857 649 $
Year to Date Revenue26 007 090 $
Farm
Home Games Left24
Average Attendance - %2 991 - 99,71%
Average Income per Game101 640 $
Year to Date Revenue1 422 954 $

Expense

Pro Players Total Salaries82 100 000 $
Farm Players Total Salaries3 197 500 $
Coaches Total Salaries6 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses31 252 677 $
Farm Year To Date Expenses1 716 812 $
Pro Salary Cap To Date29 109 817 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue44 583 583 $
Farm Estimated Season Revenue2 439 350 $
Pro Remaining Season Days72
Pro Expenses Per Days777 679 $
Pro Estimated Expenses55 992 888 $
Farm Remaining Season Days73
Farm Expenses Per Days44 226 $
Farm Estimated Expenses3 228 498 $
Estimated Season Expenses59 221 386 $
Season Salary Cap82 100 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $1 900 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 30 100 000 $
Current Bank Account91 570 028 $
Projected Bank Account79 371 575 $

Pro Players Salaries

David Pastrnak 9 000 000 $ (1)
-Salary Remaining : 5 785 714 $
Mika Zibanejad 8 500 000 $ (1)
-Salary Remaining : 5 464 286 $
Roman Josi 8 500 000 $ (4)
-Salary Remaining : 5 464 286 $
Alex Pietrangelo 8 000 000 $ (4)
-Salary Remaining : 5 142 857 $
J.T. Miller 8 000 000 $ (3)
-Salary Remaining : 5 142 857 $
Igor Shesterkin 6 250 000 $ (1)
-Salary Remaining : 4 017 857 $
Artturi Lehkonen 4 800 000 $ (5)
-Salary Remaining : 3 085 714 $
Mike Matheson 4 000 000 $ (1)
-Salary Remaining : 2 571 429 $
Teuvo Teravainen 3 750 000 $ (1)
-Salary Remaining : 2 410 714 $
Jean-Gabriel Pageau 3 000 000 $ (4)
-Salary Remaining : 1 928 571 $
Michael Bunting 2 750 000 $ (1)
-Salary Remaining : 1 767 857 $
Jake DeBrusk 2 750 000 $ (1)
-Salary Remaining : 1 767 857 $
Brandon Hagel 2 500 000 $ (1)
-Salary Remaining : 1 607 143 $
Jeremy Swayman 2 250 000 $ (1)
-Salary Remaining : 1 446 429 $
Morgan Frost 2 000 000 $ (4)
-Salary Remaining : 1 285 714 $
Zach Whitecloud 1 200 000 $ (3)
-Salary Remaining : 771 429 $
Jani Hakanpaa 1 200 000 $ (3)
-Salary Remaining : 771 429 $
Logan O'Connor 1 000 000 $ (3)
-Salary Remaining : 642 857 $
Dylan Samberg 950 000 $ (2)
-Salary Remaining : 610 714 $
Kyle Burroughs 900 000 $ (3)
-Salary Remaining : 578 571 $
Matt Irwin 800 000 $ (1)
-Salary Remaining : 514 286 $
Total Pro Players21
Salary Commitment
Year 47 : 82 100 000 $
Year 48 : 39 550 000 $
Year 49 : 38 600 000 $
Year 50 : 26 300 000 $
Salary Average Commitment
Year 47 : 82 100 000 $
Year 48 : 39 550 000 $
Year 49 : 38 600 000 $
Year 50 : 26 300 000 $
Salary Cap with 1 Way Contract
Year 47 : 82 100 000 $
Year 48 : 39 550 000 $
Year 49 : 38 600 000 $
Year 50 : 26 300 000 $

Farm Players Salaries

Mikko Koskinen 350 000 $ (2)
Salary Remaining : 226 106 $
Conor Garland 300 000 $ (3)
Salary Remaining : 193 805 $
Trevor Moore 200 000 $ (4)
Salary Remaining : 129 204 $
Rasmus Asplund 125 000 $ (1)
Salary Remaining : 80 752 $
Josh Mahura 125 000 $ (4)
Salary Remaining : 80 752 $
Kirill Marchenko 120 000 $ (4)
Salary Remaining : 77 522 $
Ronald Attard 102 500 $ (3)
Salary Remaining : 66 217 $
Nils Hoglander 100 000 $ (3)
Salary Remaining : 64 602 $
Riley Stillman 100 000 $ (4)
Salary Remaining : 64 602 $
Josh Archibald 100 000 $ (3)
Salary Remaining : 64 602 $
Jordan Spence 100 000 $ (2)
Salary Remaining : 64 602 $
Aliaksei Protas 95 000 $ (2)
Salary Remaining : 61 372 $
Chris Wideman 95 000 $ (3)
Salary Remaining : 61 372 $
Brett Leason 95 000 $ (2)
Salary Remaining : 61 372 $
Rudolfs Balcers 90 000 $ (4)
Salary Remaining : 58 142 $
Phillip Di Giuseppe 90 000 $ (3)
Salary Remaining : 58 142 $
Sam Carrick 85 000 $ (3)
Salary Remaining : 54 912 $
Tristen Robins 80 000 $ (4)
Salary Remaining : 51 681 $
Nikita Okhotyuk 80 000 $ (2)
Salary Remaining : 51 681 $
Justus Annunen 80 000 $ (2)
Salary Remaining : 51 681 $
Declan Chisholm 80 000 $ (2)
Salary Remaining : 51 681 $
Ben Gleason 80 000 $ (4)
Salary Remaining : 51 681 $
Joey Anderson 80 000 $ (4)
Salary Remaining : 51 681 $
Joey Keane 80 000 $ (1)
Salary Remaining : 51 681 $
Jeffrey Viel 80 000 $ (3)
Salary Remaining : 51 681 $
Jay Beagle 80 000 $ (1)
Salary Remaining : 51 681 $
Jack Studnicka 80 000 $ (4)
Salary Remaining : 51 681 $
Sean Walker 75 000 $ (4)
Salary Remaining : 48 451 $
Adam Wilcox 50 000 $ (1)
Salary Remaining : 32 301 $
Total Farm Players29
Salary Commitment
Year 47 : 3 197 500 $
Year 48 : 2 862 500 $
Year 49 : 1 982 500 $
Year 50 : 1 030 000 $
Salary Average Commitment
Year 47 : 3 197 500 $
Year 48 : 2 862 500 $
Year 49 : 1 982 500 $
Year 50 : 1 030 000 $

Quebec Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Vidéotron
Level 1: 7000 - 95 $ - 6 669 - 95,28%
Level 2: 6000 - 70 $ - 5 510 - 91,84%
Level 3: 3000 - 52 $ - 2 017 - 67,25%
Level 4: 5000 - 30 $ - 4 476 - 89,52%
Luxury : 2000 - 190 $ - 1 773 - 88,66%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 50 $ - 1 444 - 72,19%
Farm Level 2: 1000 - 25 $ - 647 - 64,74%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %20 446 - 88,90%
Average Income per Game1 914 479 $
Year to Date Revenue28 717 181 $
Farm
Home Games Left24
Average Attendance - %2 091 - 69,70%
Average Income per Game106 044 $
Year to Date Revenue1 484 610 $

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 Expenses29 891 970 $
Farm Year To Date Expenses1 840 246 $
Pro Salary Cap To Date29 177 684 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue44 033 011 $
Farm Estimated Season Revenue2 545 046 $
Pro Remaining Season Days72
Pro Expenses Per Days745 759 $
Pro Estimated Expenses53 694 648 $
Farm Remaining Season Days73
Farm Expenses Per Days46 272 $
Farm Estimated Expenses3 377 856 $
Estimated Season Expenses57 072 504 $
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 Account96 367 650 $
Projected Bank Account85 873 203 $

Pro Players Salaries

Drew Doughty 10 000 000 $ (3)
-Salary Remaining : 6 428 571 $
Matthew Tkachuk 8 500 000 $ (1)
-Salary Remaining : 5 464 286 $
Sidney Crosby 8 000 000 $ (3)
-Salary Remaining : 5 142 857 $
Mark Stone 7 500 000 $ (4)
-Salary Remaining : 4 821 429 $
Rasmus Andersson 6 250 000 $ (5)
-Salary Remaining : 4 017 857 $
Drake Batherson 5 500 000 $ (1)
-Salary Remaining : 3 535 714 $
Mattias Ekholm 5 250 000 $ (4)
-Salary Remaining : 3 375 000 $
Travis Konecny 5 000 000 $ (1)
-Salary Remaining : 3 214 286 $
Marc-Andre Fleury 5 000 000 $ (4)
-Salary Remaining : 3 214 286 $
Tom Wilson 4 500 000 $ (4)
-Salary Remaining : 2 892 857 $
Brandon Carlo 3 500 000 $ (3)
-Salary Remaining : 2 250 000 $
Ian Cole 3 000 000 $ (3)
-Salary Remaining : 1 928 571 $
Sean Durzi 1 700 000 $ (2)
-Salary Remaining : 1 092 857 $
Sam Lafferty 1 500 000 $ (1)
-Salary Remaining : 964 286 $
Jake Evans 1 400 000 $ (1)
-Salary Remaining : 900 000 $
Joonas Korpisalo 1 250 000 $ (1)
-Salary Remaining : 803 571 $
Matthew Boldy 1 200 000 $ (2)
-Salary Remaining : 771 429 $
Derek Ryan 950 000 $ (1)
-Salary Remaining : 610 714 $
Milan Lucic 775 000 $ (3)
-Salary Remaining : 498 214 $
Rafael Harvey-Pinard 750 000 $ (2)
-Salary Remaining : 482 143 $
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 : 323 009 $
Marco Scandella 375 000 $ (2)
Salary Remaining : 242 257 $
Justin Braun 200 000 $ (2)
Salary Remaining : 129 204 $
Jeff Malott 133 300 $ (2)
Salary Remaining : 86 114 $
Ross Johnston 127 955 $ (3)
Salary Remaining : 82 661 $
Simon Edvinsson 120 000 $ (4)
Salary Remaining : 77 522 $
Nicolas Aube-Kubel 100 000 $ (4)
Salary Remaining : 64 602 $
Reese Johnson 95 000 $ (3)
Salary Remaining : 61 372 $
Marcus Bjork 90 000 $ (2)
Salary Remaining : 58 142 $
Aidan McDonough 90 000 $ (4)
Salary Remaining : 58 142 $
Mike Hardman 87 500 $ (3)
Salary Remaining : 56 527 $
Filip Roos 82 500 $ (4)
Salary Remaining : 53 296 $
Santeri Hatakka 80 000 $ (2)
Salary Remaining : 51 681 $
James Hamblin 77 500 $ (4)
Salary Remaining : 50 066 $
Cole McWard 77 500 $ (4)
Salary Remaining : 50 066 $
Brandon Gormley 77 500 $ (4)
Salary Remaining : 50 066 $
Eetu Makiniemi 77 500 $ (4)
Salary Remaining : 50 066 $
Matthew Kessel 77 500 $ (4)
Salary Remaining : 50 066 $
Joel Teasdale 77 500 $ (4)
Salary Remaining : 50 066 $
Parker Wotherspoon 77 500 $ (4)
Salary Remaining : 50 066 $
Pavol Regenda 77 500 $ (4)
Salary Remaining : 50 066 $
Kyle Criscuolo 77 500 $ (1)
Salary Remaining : 50 066 $
Joey Daccord 75 000 $ (4)
Salary Remaining : 48 451 $
Linus Sandin 75 000 $ (1)
Salary Remaining : 48 451 $
John Hayden 75 000 $ (4)
Salary Remaining : 48 451 $
Joseph Cramarossa 75 000 $ (2)
Salary Remaining : 48 451 $
Christopher Gibson 75 000 $ (2)
Salary Remaining : 48 451 $
Darren Helm 75 000 $ (1)
Salary Remaining : 48 451 $
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 $ - 4 327 - 61,82%
Level 2: 6000 - 90 $ - 3 699 - 61,65%
Level 3: 3000 - 50 $ - 2 140 - 71,33%
Level 4: 5000 - 40 $ - 2 872 - 57,43%
Luxury : 2000 - 220 $ - 1 370 - 68,52%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 990 - 99,50%
Farm Level 2: 1000 - 15 $ - 999 - 99,87%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %14 408 - 62,64%
Average Income per Game1 754 517 $
Year to Date Revenue24 563 232 $
Farm
Home Games Left24
Average Attendance - %2 989 - 99,62%
Average Income per Game101 554 $
Year to Date Revenue1 421 754 $

Expense

Pro Players Total Salaries83 675 000 $
Farm Players Total Salaries2 502 500 $
Coaches Total Salaries8 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses31 611 825 $
Farm Year To Date Expenses1 081 592 $
Pro Salary Cap To Date27 713 395 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue42 108 398 $
Farm Estimated Season Revenue2 437 293 $
Pro Remaining Season Days72
Pro Expenses Per Days818 527 $
Pro Estimated Expenses58 933 944 $
Farm Remaining Season Days73
Farm Expenses Per Days26 571 $
Farm Estimated Expenses1 939 683 $
Estimated Season Expenses60 873 627 $
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 Account70 419 935 $
Projected Bank Account54 091 999 $

Pro Players Salaries

Kirill Kaprizov 9 000 000 $ (3)
-Salary Remaining : 5 785 714 $
Robert Thomas 8 000 000 $ (5)
-Salary Remaining : 5 142 857 $
Roope Hintz (Out of Payroll) 7 125 000 $ (3)
-Salary Remaining : 4 580 357 $
Mathew Barzal 6 500 000 $ (3)
-Salary Remaining : 4 178 571 $
Logan Couture 6 150 000 $ (2)
-Salary Remaining : 3 953 571 $
Mikhail Sergachev 5 750 000 $ (3)
-Salary Remaining : 3 696 429 $
Nick Schmaltz 5 250 000 $ (3)
-Salary Remaining : 3 375 000 $
Troy Terry 5 000 000 $ (2)
-Salary Remaining : 3 214 286 $
Vitek Vanecek 4 000 000 $ (1)
-Salary Remaining : 2 571 429 $
Sam Bennett 4 000 000 $ (4)
-Salary Remaining : 2 571 429 $
Miro Heiskanen 3 750 000 $ (1)
-Salary Remaining : 2 410 714 $
Gustav Forsling 3 250 000 $ (3)
-Salary Remaining : 2 089 286 $
Yanni Gourde 3 100 000 $ (5)
-Salary Remaining : 1 992 857 $
Cole Caufield 2 500 000 $ (1)
-Salary Remaining : 1 607 143 $
Vladislav Gavrikov 2 000 000 $ (1)
-Salary Remaining : 1 285 714 $
Colin Miller 1 500 000 $ (3)
-Salary Remaining : 964 286 $
Mikey Anderson 1 250 000 $ (1)
-Salary Remaining : 803 571 $
Karel Vejmelka 1 200 000 $ (2)
-Salary Remaining : 771 429 $
Jake Sanderson 1 200 000 $ (4)
-Salary Remaining : 771 429 $
Blake Lizotte 1 200 000 $ (4)
-Salary Remaining : 771 429 $
Teddy Blueger 1 000 000 $ (4)
-Salary Remaining : 642 857 $
Dakota Joshua 950 000 $ (1)
-Salary Remaining : 610 714 $
Total Pro Players22
Salary Commitment
Year 47 : 83 675 000 $
Year 48 : 69 225 000 $
Year 49 : 56 875 000 $
Year 50 : 18 500 000 $
Salary Average Commitment
Year 47 : 83 675 000 $
Year 48 : 69 225 000 $
Year 49 : 56 875 000 $
Year 50 : 18 500 000 $
Salary Cap with 1 Way Contract
Year 47 : 83 675 000 $
Year 48 : 69 225 000 $
Year 49 : 56 875 000 $
Year 50 : 18 500 000 $

Farm Players Salaries

Elvis Merzlikins 350 000 $ (1)
Salary Remaining : 226 106 $
Alex Newhook 150 000 $ (2)
Salary Remaining : 96 903 $
Yaroslav Askarov 110 000 $ (4)
Salary Remaining : 71 062 $
Nicholas Abruzzese 100 000 $ (2)
Salary Remaining : 64 602 $
Axel Jonsson-Fjallby 100 000 $ (2)
Salary Remaining : 64 602 $
Simon Holmstrom 90 000 $ (4)
Salary Remaining : 58 142 $
Matthew Knies 90 000 $ (4)
Salary Remaining : 58 142 $
Sampo Ranta 90 000 $ (2)
Salary Remaining : 58 142 $
Henry Thrun 85 000 $ (4)
Salary Remaining : 54 912 $
Arttu Ruotsalainen 80 000 $ (3)
Salary Remaining : 51 681 $
Victor Soderstrom 80 000 $ (3)
Salary Remaining : 51 681 $
Samuel Ersson 77 500 $ (4)
Salary Remaining : 50 066 $
Drew Helleson 77 500 $ (4)
Salary Remaining : 50 066 $
Egor Afanasyev 77 500 $ (4)
Salary Remaining : 50 066 $
Hugh McGing 77 500 $ (4)
Salary Remaining : 50 066 $
Jonathan Gruden 77 500 $ (4)
Salary Remaining : 50 066 $
Samuel Walker 77 500 $ (4)
Salary Remaining : 50 066 $
Tyler Tucker 77 500 $ (4)
Salary Remaining : 50 066 $
Dennis Cholowski 75 000 $ (4)
Salary Remaining : 48 451 $
Mattias Norlinder 70 000 $ (2)
Salary Remaining : 45 221 $
Lucas Johansen 70 000 $ (2)
Salary Remaining : 45 221 $
Josiah Slavin 70 000 $ (2)
Salary Remaining : 45 221 $
Brayden Tracey 70 000 $ (2)
Salary Remaining : 45 221 $
Jacob Bernard-Docker 70 000 $ (3)
Salary Remaining : 45 221 $
Rasmus Kupari 70 000 $ (3)
Salary Remaining : 45 221 $
Daniil Tarasov 70 000 $ (3)
Salary Remaining : 45 221 $
Givani Smith 70 000 $ (1)
Salary Remaining : 45 221 $
Total Farm Players27
Salary Commitment
Year 47 : 2 502 500 $
Year 48 : 2 082 500 $
Year 49 : 1 362 500 $
Year 50 : 992 500 $
Salary Average Commitment
Year 47 : 2 502 500 $
Year 48 : 2 082 500 $
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 $ - 6 579 - 93,98%
Level 2: 6000 - 56 $ - 5 714 - 95,24%
Level 3: 3000 - 35 $ - 2 838 - 94,60%
Level 4: 5000 - 19 $ - 4 979 - 99,58%
Luxury : 2000 - 181 $ - 1 763 - 88,17%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 995 - 99,74%
Farm Level 2: 1000 - 15 $ - 998 - 99,83%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %21 874 - 95,10%
Average Income per Game1 718 123 $
Year to Date Revenue24 053 724 $
Farm
Home Games Left24
Average Attendance - %2 993 - 99,77%
Average Income per Game101 753 $
Year to Date Revenue1 424 544 $

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 Expenses31 076 562 $
Farm Year To Date Expenses1 408 348 $
Pro Salary Cap To Date29 290 842 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue41 234 955 $
Farm Estimated Season Revenue2 442 075 $
Pro Remaining Season Days72
Pro Expenses Per Days774 107 $
Pro Estimated Expenses55 735 704 $
Farm Remaining Season Days73
Farm Expenses Per Days35 487 $
Farm Estimated Expenses2 590 551 $
Estimated Season Expenses58 326 255 $
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 Account3 114 897 $
Projected Bank Account(11 534 328 $)

Pro Players Salaries

Alex Ovechkin 8 000 000 $ (3)
-Salary Remaining : 5 142 857 $
Filip Forsberg 7 800 000 $ (2)
-Salary Remaining : 5 014 286 $
Chris Kreider 7 000 000 $ (2)
-Salary Remaining : 4 500 000 $
Charlie McAvoy 7 000 000 $ (1)
-Salary Remaining : 4 500 000 $
Zach Hyman 7 000 000 $ (5)
-Salary Remaining : 4 500 000 $
Joel Eriksson Ek 6 000 000 $ (5)
-Salary Remaining : 3 857 143 $
Nikolaj Ehlers 6 000 000 $ (2)
-Salary Remaining : 3 857 143 $
Jakob Chychrun 5 500 000 $ (5)
-Salary Remaining : 3 535 714 $
Darcy Kuemper 5 000 000 $ (1)
-Salary Remaining : 3 214 286 $
Christopher Tanev 4 000 000 $ (1)
-Salary Remaining : 2 571 429 $
Andrew Mangiapane 3 500 000 $ (1)
-Salary Remaining : 2 250 000 $
Brian Dumoulin 3 500 000 $ (5)
-Salary Remaining : 2 250 000 $
Ryan Lindgren 2 500 000 $ (4)
-Salary Remaining : 1 607 143 $
Erik Gudbranson 2 000 000 $ (4)
-Salary Remaining : 1 285 714 $
Jordan Martinook 1 500 000 $ (1)
-Salary Remaining : 964 286 $
Zach Aston-Reese 1 500 000 $ (2)
-Salary Remaining : 964 286 $
Ryan Lomberg 1 100 000 $ (1)
-Salary Remaining : 707 143 $
Tomas Nosek 1 000 000 $ (4)
-Salary Remaining : 642 857 $
Pierre-Edouard Bellemare 1 000 000 $ (4)
-Salary Remaining : 642 857 $
Spencer Martin 800 000 $ (3)
-Salary Remaining : 514 286 $
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 : 96 903 $
Tyler Bozak 150 000 $ (1)
Salary Remaining : 96 903 $
Juraj Slafkovsky 120 000 $ (4)
Salary Remaining : 77 522 $
Alex Lyon 110 000 $ (1)
Salary Remaining : 71 062 $
Logan Stanley 100 000 $ (2)
Salary Remaining : 64 602 $
Calvin Thurkauf 100 000 $ (1)
Salary Remaining : 64 602 $
Maxime Lagace 90 000 $ (2)
Salary Remaining : 58 142 $
Zack Mitchell 90 000 $ (2)
Salary Remaining : 58 142 $
Nathan Gerbe 90 000 $ (1)
Salary Remaining : 58 142 $
Julian Melchiori 77 500 $ (4)
Salary Remaining : 50 066 $
Brad Hunt 77 500 $ (4)
Salary Remaining : 50 066 $
Marcus Hogberg 75 000 $ (4)
Salary Remaining : 48 451 $
Gilles Senn 70 000 $ (3)
Salary Remaining : 45 221 $
Jean-Sebastien Dea 70 000 $ (3)
Salary Remaining : 45 221 $
Taylor Leier 70 000 $ (3)
Salary Remaining : 45 221 $
Christoph Bertschy 70 000 $ (2)
Salary Remaining : 45 221 $
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 $ - 6 539 - 93,42%
Level 2: 6000 - 70 $ - 5 543 - 92,38%
Level 3: 3000 - 40 $ - 2 850 - 95,00%
Level 4: 5000 - 25 $ - 4 741 - 94,82%
Luxury : 2000 - 180 $ - 1 768 - 88,42%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 40 $ - 1 950 - 97,52%
Farm Level 2: 1000 - 20 $ - 807 - 80,70%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %21 441 - 93,22%
Average Income per Game1 989 733 $
Year to Date Revenue27 856 260 $
Farm
Home Games Left25
Average Attendance - %2 757 - 91,92%
Average Income per Game112 990 $
Year to Date Revenue1 468 872 $

Expense

Pro Players Total Salaries81 550 000 $
Farm Players Total Salaries4 240 000 $
Coaches Total Salaries7 250 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses31 196 422 $
Farm Year To Date Expenses1 890 264 $
Pro Salary Cap To Date28 767 865 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue47 753 589 $
Farm Estimated Season Revenue2 824 754 $
Pro Remaining Season Days72
Pro Expenses Per Days781 696 $
Pro Estimated Expenses56 282 112 $
Farm Remaining Season Days73
Farm Expenses Per Days48 584 $
Farm Estimated Expenses3 546 632 $
Estimated Season Expenses59 828 744 $
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 Account88 380 663 $
Projected Bank Account79 130 262 $

Pro Players Salaries

Mitch Marner 9 600 000 $ (5)
-Salary Remaining : 6 171 429 $
Jack Eichel 9 000 000 $ (3)
-Salary Remaining : 5 785 714 $
Aaron Ekblad 7 500 000 $ (1)
-Salary Remaining : 4 821 429 $
Shea Theodore 6 500 000 $ (4)
-Salary Remaining : 4 178 571 $
Vincent Trocheck 5 500 000 $ (4)
-Salary Remaining : 3 535 714 $
Kevin Fiala 5 500 000 $ (1)
-Salary Remaining : 3 535 714 $
Oliver Bjorkstrand 5 400 000 $ (5)
-Salary Remaining : 3 471 429 $
Cam Talbot 4 000 000 $ (2)
-Salary Remaining : 2 571 429 $
Ryan Suter 3 650 000 $ (1)
-Salary Remaining : 2 346 429 $
Evan Rodrigues 3 200 000 $ (1)
-Salary Remaining : 2 057 143 $
Bowen Byram 3 000 000 $ (3)
-Salary Remaining : 1 928 571 $
Alexis Lafreniere 3 000 000 $ (3)
-Salary Remaining : 1 928 571 $
Lars Eller 2 750 000 $ (2)
-Salary Remaining : 1 767 857 $
Dante Fabbro 2 500 000 $ (2)
-Salary Remaining : 1 607 143 $
Dillon Dube 2 000 000 $ (2)
-Salary Remaining : 1 285 714 $
Evgenii Dadonov 2 000 000 $ (4)
-Salary Remaining : 1 285 714 $
Adin Hill (Out of Payroll) 2 000 000 $ (2)
-Salary Remaining : 1 285 714 $
Jeremy Lauzon 1 100 000 $ (1)
-Salary Remaining : 707 143 $
Nick Cousins 1 000 000 $ (1)
-Salary Remaining : 642 857 $
Pontus Holmberg 900 000 $ (4)
-Salary Remaining : 578 571 $
Gabriel Fortier 750 000 $ (2)
-Salary Remaining : 482 143 $
Kasimir Kaskisuo 700 000 $ (3)
-Salary Remaining : 450 000 $
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 : 355 310 $
Cam Atkinson 415 000 $ (5)
Salary Remaining : 268 097 $
Calen Addison 400 000 $ (3)
Salary Remaining : 258 407 $
Spencer Knight 300 000 $ (3)
Salary Remaining : 193 805 $
Vinnie Hinostroza 255 000 $ (3)
Salary Remaining : 164 735 $
Jordan Oesterle 255 000 $ (3)
Salary Remaining : 164 735 $
Martin Kaut 215 000 $ (5)
Salary Remaining : 138 894 $
Ben Hutton 205 000 $ (3)
Salary Remaining : 132 434 $
Logan Shaw 205 000 $ (3)
Salary Remaining : 132 434 $
Denis Gurianov 150 000 $ (1)
Salary Remaining : 96 903 $
Kyle Capobianco 100 000 $ (2)
Salary Remaining : 64 602 $
Ryan Merkley 95 000 $ (2)
Salary Remaining : 61 372 $
Jaret Anderson-Dolan 95 000 $ (1)
Salary Remaining : 61 372 $
Egor Sokolov 85 000 $ (2)
Salary Remaining : 54 912 $
Alex Barre-Boulet 85 000 $ (3)
Salary Remaining : 54 912 $
Jakub Lauko 85 000 $ (4)
Salary Remaining : 54 912 $
Samuel Knazko 77 500 $ (4)
Salary Remaining : 50 066 $
Shane Bowers 77 500 $ (4)
Salary Remaining : 50 066 $
Vincent Iorio 77 500 $ (4)
Salary Remaining : 50 066 $
William Cuylle 77 500 $ (4)
Salary Remaining : 50 066 $
Nicolas Beaudin 75 000 $ (1)
Salary Remaining : 48 451 $
Riley Tufte 75 000 $ (2)
Salary Remaining : 48 451 $
Aleksi Heponiemi 75 000 $ (3)
Salary Remaining : 48 451 $
Connor Carrick 70 000 $ (2)
Salary Remaining : 45 221 $
Tyce Thompson 70 000 $ (3)
Salary Remaining : 45 221 $
Cameron Hughes 70 000 $ (1)
Salary Remaining : 45 221 $
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 $ - 6 633 - 94,76%
Level 2: 6000 - 57 $ - 5 694 - 94,91%
Level 3: 3000 - 32 $ - 2 913 - 97,09%
Level 4: 5000 - 20 $ - 4 771 - 95,43%
Luxury : 2000 - 190 $ - 1 759 - 87,93%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 992 - 99,60%
Farm Level 2: 1000 - 15 $ - 997 - 99,66%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %21 770 - 94,65%
Average Income per Game1 773 018 $
Year to Date Revenue26 595 265 $
Farm
Home Games Left24
Average Attendance - %2 989 - 99,62%
Average Income per Game101 601 $
Year to Date Revenue1 422 408 $

Expense

Pro Players Total Salaries83 350 000 $
Farm Players Total Salaries3 582 000 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses30 907 590 $
Farm Year To Date Expenses1 629 923 $
Pro Salary Cap To Date28 438 831 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue40 779 406 $
Farm Estimated Season Revenue2 438 414 $
Pro Remaining Season Days72
Pro Expenses Per Days784 375 $
Pro Estimated Expenses56 475 000 $
Farm Remaining Season Days73
Farm Expenses Per Days40 549 $
Farm Estimated Expenses2 960 077 $
Estimated Season Expenses59 435 077 $
Season Salary Cap83 350 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $650 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 31 350 000 $
Current Bank Account65 559 855 $
Projected Bank Account49 342 598 $

Pro Players Salaries

John Tavares 9 500 000 $ (4)
-Salary Remaining : 6 107 143 $
Andrei Svechnikov 7 750 000 $ (2)
-Salary Remaining : 4 982 143 $
Patrik Laine 7 500 000 $ (2)
-Salary Remaining : 4 821 429 $
Dylan Cozens 7 000 000 $ (4)
-Salary Remaining : 4 500 000 $
Seth Jones 6 000 000 $ (4)
-Salary Remaining : 3 857 143 $
Travis Sanheim 5 000 000 $ (5)
-Salary Remaining : 3 214 286 $
Jake Oettinger 5 000 000 $ (3)
-Salary Remaining : 3 214 286 $
Andre Burakovsky 4 900 000 $ (1)
-Salary Remaining : 3 150 000 $
Filip Hronek 4 750 000 $ (2)
-Salary Remaining : 3 053 571 $
Carter Verhaeghe 4 750 000 $ (4)
-Salary Remaining : 3 053 571 $
Matt Duchene 3 500 000 $ (3)
-Salary Remaining : 2 250 000 $
T.J. Brodie 3 250 000 $ (1)
-Salary Remaining : 2 089 286 $
Petr Mrazek 2 750 000 $ (5)
-Salary Remaining : 1 767 857 $
Eetu Luostarinen 2 500 000 $ (1)
-Salary Remaining : 1 607 143 $
Casey Mittelstadt 2 250 000 $ (1)
-Salary Remaining : 1 446 429 $
Jake McCabe 2 000 000 $ (2)
-Salary Remaining : 1 285 714 $
Radek Faksa 1 750 000 $ (2)
-Salary Remaining : 1 125 000 $
Jan Rutta 1 450 000 $ (1)
-Salary Remaining : 932 143 $
Morgan Barron 1 000 000 $ (3)
-Salary Remaining : 642 857 $
Patrick Brown 750 000 $ (1)
-Salary Remaining : 482 143 $
Total Pro Players20
Salary Commitment
Year 47 : 83 350 000 $
Year 48 : 68 250 000 $
Year 49 : 44 500 000 $
Year 50 : 35 000 000 $
Salary Average Commitment
Year 47 : 83 350 000 $
Year 48 : 68 250 000 $
Year 49 : 44 500 000 $
Year 50 : 35 000 000 $
Salary Cap with 1 Way Contract
Year 47 : 83 350 000 $
Year 48 : 68 250 000 $
Year 49 : 44 500 000 $
Year 50 : 35 000 000 $

Farm Players Salaries

Robin Lehner 500 000 $ (1)
Salary Remaining : 323 009 $
Connor Brown 300 000 $ (3)
Salary Remaining : 193 805 $
Adam Boqvist 250 000 $ (4)
Salary Remaining : 161 504 $
Brett Howden 190 000 $ (4)
Salary Remaining : 122 743 $
Adam Ruzicka 175 000 $ (3)
Salary Remaining : 113 053 $
Wade Allison 150 000 $ (3)
Salary Remaining : 96 903 $
Oliver Wahlstrom 125 000 $ (4)
Salary Remaining : 80 752 $
Max Jones 125 000 $ (4)
Salary Remaining : 80 752 $
Philip Broberg 100 000 $ (2)
Salary Remaining : 64 602 $
Jacob Peterson 100 000 $ (2)
Salary Remaining : 64 602 $
Travis Boyd 100 000 $ (5)
Salary Remaining : 64 602 $
Sebastien Aho 100 000 $ (2)
Salary Remaining : 64 602 $
Jonas Rondbjerg 95 000 $ (2)
Salary Remaining : 61 372 $
Nils Aman 90 000 $ (4)
Salary Remaining : 58 142 $
Jakub Galvas 87 000 $ (2)
Salary Remaining : 56 204 $
Jack Rathbone 85 000 $ (3)
Salary Remaining : 54 912 $
Mikael Pyyhtia 85 000 $ (4)
Salary Remaining : 54 912 $
Adam Raska 85 000 $ (2)
Salary Remaining : 54 912 $
Adam Ginning 85 000 $ (4)
Salary Remaining : 54 912 $
Jan Jenik 80 000 $ (3)
Salary Remaining : 51 681 $
Adam Erne 80 000 $ (4)
Salary Remaining : 51 681 $
Olle Lycksell 80 000 $ (4)
Salary Remaining : 51 681 $
Dylan Wells 77 500 $ (3)
Salary Remaining : 50 066 $
Noah Juulsen 75 000 $ (1)
Salary Remaining : 48 451 $
Dylan Ferguson 75 000 $ (1)
Salary Remaining : 48 451 $
Austin Poganski 75 000 $ (1)
Salary Remaining : 48 451 $
Matthew Highmore 72 500 $ (1)
Salary Remaining : 46 836 $
Drake Caggiula 70 000 $ (5)
Salary Remaining : 45 221 $
Dmytro Timashov 70 000 $ (1)
Salary Remaining : 45 221 $
Total Farm Players29
Salary Commitment
Year 47 : 3 582 000 $
Year 48 : 2 714 500 $
Year 49 : 2 147 500 $
Year 50 : 1 280 000 $
Salary Average Commitment
Year 47 : 3 582 000 $
Year 48 : 2 714 500 $
Year 49 : 2 147 500 $
Year 50 : 1 280 000 $

St-Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 7000 - 90 $ - 6 690 - 95,57%
Level 2: 6000 - 60 $ - 5 760 - 96,00%
Level 3: 3000 - 35 $ - 2 845 - 94,82%
Level 4: 5000 - 25 $ - 4 694 - 93,88%
Luxury : 2000 - 190 $ - 1 757 - 87,83%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 990 - 99,49%
Farm Level 2: 1000 - 15 $ - 996 - 99,60%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %21 745 - 94,55%
Average Income per Game1 798 044 $
Year to Date Revenue26 970 666 $
Farm
Home Games Left24
Average Attendance - %2 986 - 99,53%
Average Income per Game101 499 $
Year to Date Revenue1 420 986 $

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 Expenses31 485 080 $
Farm Year To Date Expenses1 009 375 $
Pro Salary Cap To Date29 645 793 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue41 355 021 $
Farm Estimated Season Revenue2 435 976 $
Pro Remaining Season Days72
Pro Expenses Per Days786 384 $
Pro Estimated Expenses56 619 648 $
Farm Remaining Season Days73
Farm Expenses Per Days25 308 $
Farm Estimated Expenses1 847 484 $
Estimated Season Expenses58 467 132 $
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 Account27 336 709 $
Projected Bank Account12 660 574 $

Pro Players Salaries

Auston Matthews 11 500 000 $ (2)
-Salary Remaining : 7 392 857 $
Nathan MacKinnon 11 500 000 $ (3)
-Salary Remaining : 7 392 857 $
Bo Horvat 8 000 000 $ (4)
-Salary Remaining : 5 142 857 $
Timo Meier 6 000 000 $ (1)
-Salary Remaining : 3 857 143 $
Neal Pionk 5 800 000 $ (3)
-Salary Remaining : 3 728 571 $
Ivan Provorov 5 800 000 $ (2)
-Salary Remaining : 3 728 571 $
Juuse Saros 5 700 000 $ (2)
-Salary Remaining : 3 664 286 $
Esa Lindell 5 600 000 $ (2)
-Salary Remaining : 3 600 000 $
Rasmus Ristolainen 4 700 000 $ (1)
-Salary Remaining : 3 021 429 $
Nino Niederreiter 4 000 000 $ (1)
-Salary Remaining : 2 571 429 $
Scott Laughton 2 500 000 $ (1)
-Salary Remaining : 1 607 143 $
Alexander Wennberg 2 400 000 $ (5)
-Salary Remaining : 1 542 857 $
Connor Clifton 1 500 000 $ (4)
-Salary Remaining : 964 286 $
Carl Grundstrom 1 500 000 $ (1)
-Salary Remaining : 964 286 $
Steven Lorentz 1 200 000 $ (4)
-Salary Remaining : 771 429 $
Laurent Brossoit 1 200 000 $ (5)
-Salary Remaining : 771 429 $
Jason Dickinson 1 200 000 $ (3)
-Salary Remaining : 771 429 $
William Carrier 1 200 000 $ (2)
-Salary Remaining : 771 429 $
Jake Walman 900 000 $ (1)
-Salary Remaining : 578 571 $
Hudson Fasching 725 000 $ (2)
-Salary Remaining : 466 071 $
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 : 193 805 $
Mark Pysyk 200 000 $ (1)
Salary Remaining : 129 204 $
Hayden Hodgson 133 300 $ (2)
Salary Remaining : 86 114 $
Conor Timmins 120 000 $ (2)
Salary Remaining : 77 522 $
Shane Gersich 111 100 $ (2)
Salary Remaining : 71 773 $
Grant Hutton 95 100 $ (2)
Salary Remaining : 61 436 $
Carson Meyer 95 100 $ (2)
Salary Remaining : 61 436 $
Aaron Dell 82 610 $ (4)
Salary Remaining : 53 368 $
Egor Zamula 80 000 $ (1)
Salary Remaining : 51 681 $
Riley Damiani 80 000 $ (1)
Salary Remaining : 51 681 $
Brad Malone 77 600 $ (1)
Salary Remaining : 50 131 $
Damien Giroux 77 500 $ (4)
Salary Remaining : 50 066 $
Nick Cicek 77 500 $ (4)
Salary Remaining : 50 066 $
Louie Belpedio 77 500 $ (2)
Salary Remaining : 50 066 $
Clark Bishop 77 500 $ (5)
Salary Remaining : 50 066 $
Nick Caamano 77 500 $ (2)
Salary Remaining : 50 066 $
Jaxson Stauber 77 500 $ (1)
Salary Remaining : 50 066 $
Justin Dowling 75 000 $ (1)
Salary Remaining : 48 451 $
Maksim Sushko 75 000 $ (1)
Salary Remaining : 48 451 $
Hunter Drew 70 000 $ (1)
Salary Remaining : 45 221 $
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 - 125 $ - 3 618 - 55,66%
Level 2: 5500 - 80 $ - 4 041 - 73,47%
Level 3: 3000 - 65 $ - 1 517 - 50,57%
Level 4: 5000 - 50 $ - 2 127 - 42,54%
Luxury : 1500 - 250 $ - 1 016 - 67,70%
Total Capacity :21500
Farm
Farm Level 1: 2000 - 45 $ - 1 496 - 74,80%
Farm Level 2: 1000 - 25 $ - 654 - 65,43%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %12 319 - 57,30%
Average Income per Game1 775 646 $
Year to Date Revenue24 859 044 $
Farm
Home Games Left24
Average Attendance - %2 150 - 71,67%
Average Income per Game107 995 $
Year to Date Revenue1 511 934 $

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 Expenses23 385 251 $
Farm Year To Date Expenses1 743 360 $
Pro Salary Cap To Date21 367 416 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue42 615 504 $
Farm Estimated Season Revenue2 591 887 $
Pro Remaining Season Days72
Pro Expenses Per Days584 821 $
Pro Estimated Expenses42 107 112 $
Farm Remaining Season Days73
Farm Expenses Per Days43 584 $
Farm Estimated Expenses3 181 632 $
Estimated Season Expenses45 288 744 $
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 064 379 $
Projected Bank Account49 983 026 $

Pro Players Salaries

Alex Killorn 5 000 000 $ (1)
-Salary Remaining : 3 214 286 $
Ryan Strome 5 000 000 $ (1)
-Salary Remaining : 3 214 286 $
Jakob Silfverberg 4 000 000 $ (3)
-Salary Remaining : 2 571 429 $
Kevin Hayes 4 000 000 $ (1)
-Salary Remaining : 2 571 429 $
Matt Grzelcyk 3 500 000 $ (1)
-Salary Remaining : 2 250 000 $
Alex Stalock 3 500 000 $ (3)
-Salary Remaining : 2 250 000 $
Josh Bailey 3 500 000 $ (1)
-Salary Remaining : 2 250 000 $
Semyon Varlamov 3 000 000 $ (3)
-Salary Remaining : 1 928 571 $
Andrew Ladd 3 000 000 $ (3)
-Salary Remaining : 1 928 571 $
Olli Maatta 3 000 000 $ (1)
-Salary Remaining : 1 928 571 $
Miles Wood 3 000 000 $ (3)
-Salary Remaining : 1 928 571 $
Oskar Lindblom 2 800 000 $ (5)
-Salary Remaining : 1 800 000 $
Michael Hutchinson 2 500 000 $ (3)
-Salary Remaining : 1 607 143 $
Chris Tierney 2 200 000 $ (1)
-Salary Remaining : 1 414 286 $
Patrik Nemeth 2 000 000 $ (3)
-Salary Remaining : 1 285 714 $
Jake Bean 1 800 000 $ (1)
-Salary Remaining : 1 157 143 $
Ryan Donato 1 800 000 $ (1)
-Salary Remaining : 1 157 143 $
Caleb Jones 1 500 000 $ (5)
-Salary Remaining : 964 286 $
Nate Schmidt 1 500 000 $ (4)
-Salary Remaining : 964 286 $
Boris Katchouk 850 000 $ (2)
-Salary Remaining : 546 429 $
Connor Mackey 800 000 $ (3)
-Salary Remaining : 514 286 $
Brett Seney 800 000 $ (2)
-Salary Remaining : 514 286 $
Andreas Englund 750 000 $ (1)
-Salary Remaining : 482 143 $
Matthew Phillips 700 000 $ (3)
-Salary Remaining : 450 000 $
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 : 161 504 $
Arnaud Durandeau 200 000 $ (5)
Salary Remaining : 129 204 $
Zachary Senyshyn 120 000 $ (5)
Salary Remaining : 77 522 $
Casey Fitzgerald 100 000 $ (2)
Salary Remaining : 64 602 $
Jake Virtanen 100 000 $ (3)
Salary Remaining : 64 602 $
Dysin Mayo 95 000 $ (2)
Salary Remaining : 61 372 $
Hugo Alnefelt 90 000 $ (2)
Salary Remaining : 58 142 $
Radim Zohorna 90 000 $ (3)
Salary Remaining : 58 142 $
Callahan Burke 85 000 $ (4)
Salary Remaining : 54 912 $
Jacob Moverare 85 000 $ (2)
Salary Remaining : 54 912 $
Tyler Benson 85 000 $ (5)
Salary Remaining : 54 912 $
Frederic Allard 80 000 $ (3)
Salary Remaining : 51 681 $
Brennan Menell 80 000 $ (4)
Salary Remaining : 51 681 $
William Bitten 77 500 $ (4)
Salary Remaining : 50 066 $
Lucas Condotta 77 500 $ (4)
Salary Remaining : 50 066 $
William Lagesson 75 000 $ (1)
Salary Remaining : 48 451 $
Justin Richards 75 000 $ (1)
Salary Remaining : 48 451 $
Jack LaFontaine 75 000 $ (2)
Salary Remaining : 48 451 $
Cole Schwindt 75 000 $ (2)
Salary Remaining : 48 451 $
Fredrik Karlstrom 75 000 $ (2)
Salary Remaining : 48 451 $
Bokondji Imama 75 000 $ (2)
Salary Remaining : 48 451 $
Brandon Gignac 75 000 $ (1)
Salary Remaining : 48 451 $
Timothy Gettinger 75 000 $ (4)
Salary Remaining : 48 451 $
Tarmo Reunanen 70 000 $ (3)
Salary Remaining : 45 221 $
Brett Murray 70 000 $ (3)
Salary Remaining : 45 221 $
German Rubtsov 70 000 $ (1)
Salary Remaining : 45 221 $
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 $ - 4 266 - 60,95%
Level 2: 6000 - 115 $ - 2 937 - 48,96%
Level 3: 3000 - 90 $ - 1 239 - 41,29%
Level 4: 5000 - 75 $ - 2 000 - 40,00%
Luxury : 2000 - 250 $ - 1 196 - 59,81%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 80 $ - 924 - 46,22%
Farm Level 2: 1000 - 30 $ - 542 - 54,24%
Farm Total Capacity :3000

Income

Home Games Left23
Average Attendance - %11 639 - 50,60%
Average Income per Game1 820 334 $
Year to Date Revenue27 305 010 $
Farm
Home Games Left24
Average Attendance - %1 467 - 48,90%
Average Income per Game108 273 $
Year to Date Revenue1 515 816 $

Expense

Pro Players Total Salaries83 825 000 $
Farm Players Total Salaries2 943 400 $
Coaches Total Salaries6 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses31 272 768 $
Farm Year To Date Expenses1 617 533 $
Pro Salary Cap To Date29 487 058 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue41 867 682 $
Farm Estimated Season Revenue2 598 542 $
Pro Remaining Season Days72
Pro Expenses Per Days793 080 $
Pro Estimated Expenses57 101 760 $
Farm Remaining Season Days73
Farm Expenses Per Days39 322 $
Farm Estimated Expenses2 870 506 $
Estimated Season Expenses59 972 266 $
Season Salary Cap83 825 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $175 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 31 825 000 $
Current Bank Account95 274 602 $
Projected Bank Account79 768 560 $

Pro Players Salaries

Erik Karlsson 8 500 000 $ (1)
-Salary Remaining : 5 464 286 $
Tomas Hertl 7 750 000 $ (2)
-Salary Remaining : 4 982 143 $
Nico Hischier 7 000 000 $ (1)
-Salary Remaining : 4 500 000 $
Nazem Kadri 6 800 000 $ (3)
-Salary Remaining : 4 371 429 $
Jacob Markstrom 6 000 000 $ (3)
-Salary Remaining : 3 857 143 $
Jonathan Marchessault 5 750 000 $ (4)
-Salary Remaining : 3 696 429 $
Bryan Rust 5 700 000 $ (1)
-Salary Remaining : 3 664 286 $
Brett Pesce 5 000 000 $ (4)
-Salary Remaining : 3 214 286 $
Tyler Toffoli 4 600 000 $ (4)
-Salary Remaining : 2 957 143 $
Adam Larsson 4 500 000 $ (5)
-Salary Remaining : 2 892 857 $
Alec Martinez 4 000 000 $ (5)
-Salary Remaining : 2 571 429 $
Adam Pelech 4 000 000 $ (1)
-Salary Remaining : 2 571 429 $
Mikael Backlund 4 000 000 $ (2)
-Salary Remaining : 2 571 429 $
Trevor van Riemsdyk 2 000 000 $ (4)
-Salary Remaining : 1 285 714 $
Garnet Hathaway 1 500 000 $ (4)
-Salary Remaining : 964 286 $
Trevor Lewis 1 250 000 $ (3)
-Salary Remaining : 803 571 $
Nic Dowd 1 150 000 $ (3)
-Salary Remaining : 739 286 $
Eric Staal 1 025 000 $ (3)
-Salary Remaining : 658 929 $
Andrew Cogliano 950 000 $ (1)
-Salary Remaining : 610 714 $
Joel Kiviranta 825 000 $ (1)
-Salary Remaining : 530 357 $
Olle Eriksson Ek 775 000 $ (4)
-Salary Remaining : 498 214 $
Jalen Chatfield 750 000 $ (4)
-Salary Remaining : 482 143 $
Total Pro Players22
Salary Commitment
Year 47 : 83 825 000 $
Year 48 : 56 850 000 $
Year 49 : 45 100 000 $
Year 50 : 28 875 000 $
Salary Average Commitment
Year 47 : 83 825 000 $
Year 48 : 56 850 000 $
Year 49 : 45 100 000 $
Year 50 : 28 875 000 $
Salary Cap with 1 Way Contract
Year 47 : 83 825 000 $
Year 48 : 56 850 000 $
Year 49 : 45 100 000 $
Year 50 : 28 875 000 $

Farm Players Salaries

Sonny Milano 225 000 $ (2)
Salary Remaining : 145 354 $
Brock McGinn 185 000 $ (2)
Salary Remaining : 119 513 $
Cameron Hillis 155 100 $ (2)
Salary Remaining : 100 197 $
Brandon Biro 155 100 $ (2)
Salary Remaining : 100 197 $
Walker Duehr 155 100 $ (2)
Salary Remaining : 100 197 $
Brayden Pachal 155 100 $ (2)
Salary Remaining : 100 197 $
Kristians Rubins 155 100 $ (2)
Salary Remaining : 100 197 $
Zachary Hayes 155 100 $ (2)
Salary Remaining : 100 197 $
Brendan Smith 102 500 $ (3)
Salary Remaining : 66 217 $
Craig Anderson 100 000 $ (2)
Salary Remaining : 64 602 $
Zach Fucale 90 000 $ (2)
Salary Remaining : 58 142 $
Cole Guttman 90 000 $ (4)
Salary Remaining : 58 142 $
Tucker Poolman 85 100 $ (3)
Salary Remaining : 54 976 $
Mike Reilly 85 100 $ (3)
Salary Remaining : 54 976 $
Buddy Robinson 85 100 $ (3)
Salary Remaining : 54 976 $
Nick Swaney 77 500 $ (4)
Salary Remaining : 50 066 $
Filip Kral 77 500 $ (4)
Salary Remaining : 50 066 $
Stefan Matteau 75 000 $ (2)
Salary Remaining : 48 451 $
Ben Harpur 75 000 $ (4)
Salary Remaining : 48 451 $
Nelson Nogier 75 000 $ (5)
Salary Remaining : 48 451 $
Christian Wolanin 75 000 $ (2)
Salary Remaining : 48 451 $
Henrik Borgstrom 75 000 $ (4)
Salary Remaining : 48 451 $
Michael Dal Colle 75 000 $ (2)
Salary Remaining : 48 451 $
Josh Dunne 75 000 $ (5)
Salary Remaining : 48 451 $
Lawrence Pilut 75 000 $ (4)
Salary Remaining : 48 451 $
Jake Bischoff 70 000 $ (1)
Salary Remaining : 45 221 $
Rhett Gardner 70 000 $ (1)
Salary Remaining : 45 221 $
Maxim Letunov 70 000 $ (1)
Salary Remaining : 45 221 $
Total Farm Players28
Salary Commitment
Year 47 : 2 943 400 $
Year 48 : 2 733 400 $
Year 49 : 977 800 $
Year 50 : 620 000 $
Salary Average Commitment
Year 47 : 2 943 400 $
Year 48 : 2 733 400 $
Year 49 : 977 800 $
Year 50 : 620 000 $

Washington Budweiser



Arena Capacity - Ticket Price
Attendance - %

Arena NameWashington Arena
Level 1: 7000 - 100 $ - 6 649 - 94,98%
Level 2: 6000 - 75 $ - 5 031 - 83,84%
Level 3: 3000 - 55 $ - 1 971 - 65,69%
Level 4: 5000 - 31 $ - 3 958 - 79,15%
Luxury : 2000 - 190 $ - 1 815 - 90,73%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 994 - 99,68%
Farm Level 2: 1000 - 15 $ - 999 - 99,95%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %19 422 - 84,44%
Average Income per Game1 941 601 $
Year to Date Revenue27 182 408 $
Farm
Home Games Left25
Average Attendance - %2 993 - 99,77%
Average Income per Game101 722 $
Year to Date Revenue1 322 388 $

Expense

Pro Players Total Salaries83 000 000 $
Farm Players Total Salaries2 330 000 $
Coaches Total Salaries10 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses31 666 074 $
Farm Year To Date Expenses2 259 478 $
Pro Salary Cap To Date29 134 816 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue46 598 414 $
Farm Estimated Season Revenue2 543 054 $
Pro Remaining Season Days72
Pro Expenses Per Days794 643 $
Pro Estimated Expenses57 214 296 $
Farm Remaining Season Days73
Farm Expenses Per Days56 018 $
Farm Estimated Expenses4 089 314 $
Estimated Season Expenses61 303 610 $
Season Salary Cap77 000 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $7 000 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 25 000 000 $
Current Bank Account17 415 445 $
Projected Bank Account5 253 303 $

Pro Players Salaries

Elias Pettersson 11 750 000 $ (5)
-Salary Remaining : 7 553 571 $
Mark Scheifele 8 000 000 $ (5)
-Salary Remaining : 5 142 857 $
Clayton Keller 7 750 000 $ (5)
-Salary Remaining : 4 982 143 $
Tage Thompson 7 000 000 $ (4)
-Salary Remaining : 4 500 000 $
Connor Hellebuyck 7 000 000 $ (3)
-Salary Remaining : 4 500 000 $
Brandon Montour 6 750 000 $ (4)
-Salary Remaining : 4 339 286 $
Josh Morrissey (Out of Payroll) 6 000 000 $ (4)
-Salary Remaining : 3 857 143 $
Darnell Nurse 6 000 000 $ (1)
-Salary Remaining : 3 857 143 $
J.T. Compher 4 500 000 $ (5)
-Salary Remaining : 2 892 857 $
Thomas Novak 3 500 000 $ (5)
-Salary Remaining : 2 250 000 $
Jakub Vrana 2 800 000 $ (2)
-Salary Remaining : 1 800 000 $
Mario Ferraro 2 750 000 $ (1)
-Salary Remaining : 1 767 857 $
Cody Glass 1 500 000 $ (3)
-Salary Remaining : 964 286 $
David Kampf 1 300 000 $ (1)
-Salary Remaining : 835 714 $
Tyler Motte 1 250 000 $ (4)
-Salary Remaining : 803 571 $
Martin Fehervary 1 200 000 $ (1)
-Salary Remaining : 771 429 $
Pavel Francouz 1 000 000 $ (1)
-Salary Remaining : 642 857 $
Luke Schenn 1 000 000 $ (3)
-Salary Remaining : 642 857 $
Jujhar Khaira 1 000 000 $ (1)
-Salary Remaining : 642 857 $
Nick Holden 950 000 $ (1)
-Salary Remaining : 610 714 $
Total Pro Players20
Salary Commitment
Year 47 : 83 000 000 $
Year 48 : 68 800 000 $
Year 49 : 66 000 000 $
Year 50 : 56 500 000 $
Salary Average Commitment
Year 47 : 83 000 000 $
Year 48 : 68 800 000 $
Year 49 : 66 000 000 $
Year 50 : 56 500 000 $
Salary Cap with 1 Way Contract
Year 47 : 83 000 000 $
Year 48 : 68 800 000 $
Year 49 : 66 000 000 $
Year 50 : 56 500 000 $

Farm Players Salaries

Kurtis MacDermid 300 000 $ (5)
Salary Remaining : 193 805 $
Warren Foegele 275 000 $ (2)
Salary Remaining : 177 655 $
Corey Perry 190 000 $ (1)
Salary Remaining : 122 743 $
William Eklund 110 000 $ (2)
Salary Remaining : 71 062 $
Alex Nedeljkovic 100 000 $ (1)
Salary Remaining : 64 602 $
Max Pacioretty 100 000 $ (1)
Salary Remaining : 64 602 $
Craig Smith 95 000 $ (1)
Salary Remaining : 61 372 $
Kevin Labanc 95 000 $ (5)
Salary Remaining : 61 372 $
Jasper Weatherby 90 000 $ (2)
Salary Remaining : 58 142 $
Alexander Nylander 85 000 $ (3)
Salary Remaining : 54 912 $
Troy Stecher 80 000 $ (1)
Salary Remaining : 51 681 $
Michael Del Zotto 80 000 $ (2)
Salary Remaining : 51 681 $
Sergey Tolchinsky 75 000 $ (3)
Salary Remaining : 48 451 $
C.J. Smith 75 000 $ (4)
Salary Remaining : 48 451 $
Max Veronneau 75 000 $ (1)
Salary Remaining : 48 451 $
Keaton Middleton 75 000 $ (3)
Salary Remaining : 48 451 $
Mikhail Vorobyev 75 000 $ (1)
Salary Remaining : 48 451 $
Jon Gillies 75 000 $ (3)
Salary Remaining : 48 451 $
Blake Hillman 70 000 $ (2)
Salary Remaining : 45 221 $
Sami Aittokallio 70 000 $ (2)
Salary Remaining : 45 221 $
Nicklas Jensen 70 000 $ (2)
Salary Remaining : 45 221 $
Tomas Hyka 70 000 $ (2)
Salary Remaining : 45 221 $
Total Farm Players22
Salary Commitment
Year 47 : 2 330 000 $
Year 48 : 1 615 000 $
Year 49 : 780 000 $
Year 50 : 470 000 $
Salary Average Commitment
Year 47 : 2 330 000 $
Year 48 : 1 615 000 $
Year 49 : 780 000 $
Year 50 : 470 000 $

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameWinnipeg Arena
Level 1: 7000 - 100 $ - 6 611 - 94,44%
Level 2: 6000 - 60 $ - 5 688 - 94,80%
Level 3: 3000 - 35 $ - 2 819 - 93,97%
Level 4: 5000 - 20 $ - 4 944 - 98,89%
Luxury : 2000 - 200 $ - 1 730 - 86,48%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 996 - 99,82%
Farm Level 2: 1000 - 15 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %21 792 - 94,75%
Average Income per Game1 854 976 $
Year to Date Revenue25 969 668 $
Farm
Home Games Left24
Average Attendance - %2 996 - 99,88%
Average Income per Game101 850 $
Year to Date Revenue1 425 900 $

Expense

Pro Players Total Salaries79 475 000 $
Farm Players Total Salaries2 190 000 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses29 135 724 $
Farm Year To Date Expenses908 664 $
Pro Salary Cap To Date28 555 355 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue44 519 431 $
Farm Estimated Season Revenue2 444 400 $
Pro Remaining Season Days72
Pro Expenses Per Days718 527 $
Pro Estimated Expenses51 733 944 $
Farm Remaining Season Days73
Farm Expenses Per Days23 805 $
Farm Estimated Expenses1 737 765 $
Estimated Season Expenses53 471 709 $
Season Salary Cap79 475 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $4 525 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 27 475 000 $
Current Bank Account66 463 106 $
Projected Bank Account59 955 228 $

Pro Players Salaries

Patrick Kane 8 500 000 $ (3)
-Salary Remaining : 5 464 286 $
Evgeni Malkin 8 000 000 $ (2)
-Salary Remaining : 5 142 857 $
Evander Kane 6 125 000 $ (3)
-Salary Remaining : 3 937 500 $
Blake Wheeler 6 000 000 $ (2)
-Salary Remaining : 3 857 143 $
Evgeny Kuznetsov 5 750 000 $ (3)
-Salary Remaining : 3 696 429 $
Andrew Copp 5 200 000 $ (1)
-Salary Remaining : 3 342 857 $
Tyson Barrie 5 200 000 $ (1)
-Salary Remaining : 3 342 857 $
Colton Parayko 5 000 000 $ (3)
-Salary Remaining : 3 214 286 $
Jonathan Quick 4 000 000 $ (2)
-Salary Remaining : 2 571 429 $
Brenden Dillon 3 500 000 $ (3)
-Salary Remaining : 2 250 000 $
Derek Grant 3 000 000 $ (1)
-Salary Remaining : 1 928 571 $
Brandon Tanev 3 000 000 $ (3)
-Salary Remaining : 1 928 571 $
Alexander Edler 3 000 000 $ (2)
-Salary Remaining : 1 928 571 $
Alexander Barabanov 2 750 000 $ (3)
-Salary Remaining : 1 767 857 $
Marc-Edouard Vlasic 2 500 000 $ (5)
-Salary Remaining : 1 607 143 $
Jeff Petry 2 500 000 $ (4)
-Salary Remaining : 1 607 143 $
Carter Hart 2 000 000 $ (1)
-Salary Remaining : 1 285 714 $
Kyle Palmieri 1 500 000 $ (3)
-Salary Remaining : 964 286 $
Matt Benning 1 000 000 $ (2)
-Salary Remaining : 642 857 $
Mattias Janmark 950 000 $ (1)
-Salary Remaining : 610 714 $
Total Pro Players20
Salary Commitment
Year 47 : 79 475 000 $
Year 48 : 63 125 000 $
Year 49 : 41 125 000 $
Year 50 : 5 000 000 $
Salary Average Commitment
Year 47 : 79 475 000 $
Year 48 : 63 125 000 $
Year 49 : 41 125 000 $
Year 50 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 47 : 79 475 000 $
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 : 323 009 $
Paul Stastny 475 000 $ (1)
Salary Remaining : 306 858 $
Dustin Brown 320 000 $ (1)
Salary Remaining : 206 726 $
Johan Larsson 140 000 $ (2)
Salary Remaining : 90 442 $
Thomas Greiss 120 000 $ (3)
Salary Remaining : 77 522 $
Derick Brassard 95 000 $ (1)
Salary Remaining : 61 372 $
Anthony Richard 90 000 $ (4)
Salary Remaining : 58 142 $
Mitchell Stephens 85 000 $ (3)
Salary Remaining : 54 912 $
Carter Rowney 80 000 $ (4)
Salary Remaining : 51 681 $
Anton Khudobin 75 000 $ (4)
Salary Remaining : 48 451 $
Andrei Mironov 70 000 $ (2)
Salary Remaining : 45 221 $
Sven Andrighetto 70 000 $ (2)
Salary Remaining : 45 221 $
Duncan Siemens 70 000 $ (1)
Salary Remaining : 45 221 $
Total Farm Players13
Salary Commitment
Year 47 : 2 190 000 $
Year 48 : 730 000 $
Year 49 : 450 000 $
Year 50 : 245 000 $
Salary Average Commitment
Year 47 : 2 190 000 $
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 106 929 790 $ 71 110 000 $ 12 890 000 $ 19 110 000 $ 251338
Atlanta Supra 92 718 723 $ 70 075 000 $ 13 925 000 $ 18 075 000 $ 202040
Boston Bruins 123 393 634 $ 75 850 000 $ 8 150 000 $ 23 850 000 $ 212546
Calgary Red Bull 23 952 654 $ 77 150 000 $ 6 850 000 $ 25 150 000 $ 202444
Chicago Blackhawks 96 822 116 $ 81 700 000 $ 2 300 000 $ 29 700 000 $ 222850
Cleveland Bulldogs 90 223 310 $ 74 050 000 $ 9 950 000 $ 22 050 000 $ 212344
Colorado Zipper 27 619 585 $ 74 975 000 $ 9 025 000 $ 22 975 000 $ 222042
Dallas Storm 58 244 007 $ 77 500 000 $ 6 500 000 $ 25 500 000 $ 201030
Detroit Red Wings 111 245 831 $ 53 850 000 $ 30 150 000 $ 1 850 000 $ 222648
Edmonton Oilers 119 065 585 $ 58 650 000 $ 25 350 000 $ 6 650 000 $ 301040
Halifax Thunder 38 325 829 $ 57 075 000 $ 26 925 000 $ 5 075 000 $ 222345
Hamilton Tigers 78 539 968 $ 83 055 000 $ 945 000 $ 31 055 000 $ 201636
Houston Supernova 17 115 581 $ 80 050 000 $ 3 950 000 $ 28 050 000 $ 221840
London Spartiates 65 603 725 $ 75 250 000 $ 8 750 000 $ 23 250 000 $ 202545
Los Angeles Kings 126 922 467 $ 53 300 000 $ 30 700 000 $ 1 300 000 $ 272148
Miami Heat 90 311 462 $ 57 150 000 $ 26 850 000 $ 5 150 000 $ 281543
Moncton Wildcats 65 200 365 $ 54 850 000 $ 29 150 000 $ 2 850 000 $ 281139
Montreal Canadiens 15 028 366 $ 75 775 000 $ 8 225 000 $ 23 775 000 $ 252449
New York Rangers 95 906 067 $ 59 425 000 $ 24 575 000 $ 7 425 000 $ 231336
Nunavut Mystery 91 118 268 $ 61 525 000 $ 22 475 000 $ 9 525 000 $ 27633
Ottawa Lumberjacks 91 570 028 $ 82 100 000 $ 1 900 000 $ 30 100 000 $ 212950
Quebec Nordiques 96 367 650 $ 81 525 000 $ 2 475 000 $ 29 525 000 $ 202848
Regina Pats 70 419 935 $ 76 550 000 $ 7 450 000 $ 24 550 000 $ 222749
San Jose Rhinos 3 114 897 $ 81 700 000 $ 2 300 000 $ 29 700 000 $ 201636
Seattle Kraken 88 380 663 $ 79 550 000 $ 4 450 000 $ 27 550 000 $ 222648
St-Johns Desperados 65 559 855 $ 83 350 000 $ 650 000 $ 31 350 000 $ 202949
St-Louis Blues 27 336 709 $ 82 925 000 $ 1 075 000 $ 30 925 000 $ 202040
Toronto Maple Leafs 50 064 379 $ 60 500 000 $ 23 500 000 $ 8 500 000 $ 242650
Vancouver Knights 95 274 602 $ 83 825 000 $ 175 000 $ 31 825 000 $ 222850
Washington Budweiser 17 415 445 $ 77 000 000 $ 7 000 000 $ 25 000 000 $ 202242
Winnipeg Jets 66 463 106 $ 79 475 000 $ 4 525 000 $ 27 475 000 $ 201333