Finances



Anaheim Icehawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameQualcomm Center
Level 1: 7000 - 110 $ - 6 322 - 90,31%
Level 2: 6000 - 70 $ - 5 350 - 89,17%
Level 3: 3000 - 35 $ - 2 919 - 97,31%
Level 4: 5000 - 28 $ - 4 489 - 89,77%
Luxury : 2000 - 200 $ - 1 714 - 85,68%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 15 $ - 995 - 99,50%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %20 794 - 90,41%
Average Income per Game1 968 608 $
Year to Date Revenue9 843 041 $
Farm
Home Games Left33
Average Attendance - %2 995 - 99,83%
Average Income per Game101 910 $
Year to Date Revenue509 550 $

Expense

Pro Players Total Salaries69 860 000 $
Farm Players Total Salaries1 300 000 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses9 544 640 $
Farm Year To Date Expenses318 631 $
Pro Salary Cap To Date9 276 784 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue64 964 071 $
Farm Estimated Season Revenue3 363 030 $
Pro Remaining Season Days97
Pro Expenses Per Days641 607 $
Pro Estimated Expenses62 235 879 $
Farm Remaining Season Days98
Farm Expenses Per Days20 354 $
Farm Estimated Expenses1 994 692 $
Estimated Season Expenses64 230 571 $
Season Salary Cap69 860 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $14 140 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 17 860 000 $
Current Bank Account102 918 467 $
Projected Bank Account107 014 997 $

Pro Players Salaries

Steven Stamkos 8 500 000 $ (2)
-Salary Remaining : 7 361 607 $
Brayden Point 8 500 000 $ (5)
-Salary Remaining : 7 361 607 $
Andrei Vasilevskiy 8 500 000 $ (1)
-Salary Remaining : 7 361 607 $
Morgan Rielly 6 000 000 $ (1)
-Salary Remaining : 5 196 429 $
Thomas Chabot 5 000 000 $ (1)
-Salary Remaining : 4 330 357 $
Dylan Strome 4 500 000 $ (2)
-Salary Remaining : 3 897 321 $
Jack Roslovic 4 000 000 $ (5)
-Salary Remaining : 3 464 286 $
Pavel Zacha 3 000 000 $ (1)
-Salary Remaining : 2 598 214 $
Gabriel Vilardi 3 000 000 $ (1)
-Salary Remaining : 2 598 214 $
Jonathan Toews 3 000 000 $ (2)
-Salary Remaining : 2 598 214 $
Justin Holl 2 500 000 $ (2)
-Salary Remaining : 2 165 179 $
Anton Forsberg 2 000 000 $ (1)
-Salary Remaining : 1 732 143 $
Barrett Hayton 2 000 000 $ (5)
-Salary Remaining : 1 732 143 $
Dylan Gambrell 1 500 000 $ (4)
-Salary Remaining : 1 299 107 $
Cal Clutterbuck 1 400 000 $ (5)
-Salary Remaining : 1 212 500 $
Marc Staal 1 200 000 $ (5)
-Salary Remaining : 1 039 286 $
Robert Hagg 1 000 000 $ (5)
-Salary Remaining : 866 071 $
Paul Cotter 1 000 000 $ (4)
-Salary Remaining : 866 071 $
Filip Zadina 950 000 $ (1)
-Salary Remaining : 822 768 $
Anders Bjork 800 000 $ (5)
-Salary Remaining : 692 857 $
Jacob MacDonald 760 000 $ (1)
-Salary Remaining : 658 214 $
Hunter Shinkaruk (Out of Payroll) 750 000 $ (4)
-Salary Remaining : 649 554 $
Spencer Foo 750 000 $ (4)
-Salary Remaining : 649 554 $
Total Pro Players23
Salary Commitment
Year 47 : 70 610 000 $
Year 48 : 41 400 000 $
Year 49 : 22 900 000 $
Year 50 : 22 900 000 $
Salary Average Commitment
Year 47 : 70 610 000 $
Year 48 : 41 400 000 $
Year 49 : 22 900 000 $
Year 50 : 22 900 000 $
Salary Cap with 1 Way Contract
Year 47 : 70 610 000 $
Year 48 : 41 400 000 $
Year 49 : 22 900 000 $
Year 50 : 22 900 000 $

Farm Players Salaries

Malcolm Subban 125 000 $ (1)
Salary Remaining : 108 407 $
Lassi Thomson 110 000 $ (2)
Salary Remaining : 95 398 $
Nolan Patrick 100 000 $ (1)
Salary Remaining : 86 726 $
Tyler Ennis 100 000 $ (1)
Salary Remaining : 86 726 $
Darren Raddysh 100 000 $ (5)
Salary Remaining : 86 726 $
Nolan Foote 100 000 $ (3)
Salary Remaining : 86 726 $
Michael McNiven 75 000 $ (1)
Salary Remaining : 65 044 $
Oscar Dansk 75 000 $ (4)
Salary Remaining : 65 044 $
Trevor Murphy 75 000 $ (1)
Salary Remaining : 65 044 $
Denis Malgin 75 000 $ (4)
Salary Remaining : 65 044 $
Frederik Gauthier 75 000 $ (3)
Salary Remaining : 65 044 $
Derrick Pouliot 75 000 $ (1)
Salary Remaining : 65 044 $
Nail Yakupov 75 000 $ (4)
Salary Remaining : 65 044 $
Dan Renouf 70 000 $ (2)
Salary Remaining : 60 708 $
Cale Fleury 70 000 $ (1)
Salary Remaining : 60 708 $
Total Farm Players15
Salary Commitment
Year 47 : 1 300 000 $
Year 48 : 680 000 $
Year 49 : 500 000 $
Year 50 : 325 000 $
Salary Average Commitment
Year 47 : 1 300 000 $
Year 48 : 680 000 $
Year 49 : 500 000 $
Year 50 : 325 000 $

Atlanta Supra



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries78 725 000 $
Farm Players Total Salaries1 480 000 $
Coaches Total Salaries8 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses11 558 705 $
Farm Year To Date Expenses281 153 $
Pro Salary Cap To Date10 487 278 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue61 674 347 $
Farm Estimated Season Revenue3 650 432 $
Pro Remaining Season Days97
Pro Expenses Per Days774 330 $
Pro Estimated Expenses75 110 010 $
Farm Remaining Season Days98
Farm Expenses Per Days17 522 $
Farm Estimated Expenses1 717 156 $
Estimated Season Expenses76 827 166 $
Season Salary Cap78 725 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $5 275 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 26 725 000 $
Current Bank Account94 097 336 $
Projected Bank Account82 594 949 $

Pro Players Salaries

Nikita Kucherov 10 000 000 $ (2)
-Salary Remaining : 8 660 714 $
Mikko Rantanen 10 000 000 $ (5)
-Salary Remaining : 8 660 714 $
Dylan Larkin 7 500 000 $ (3)
-Salary Remaining : 6 495 536 $
Elias Lindholm 7 250 000 $ (4)
-Salary Remaining : 6 279 018 $
Alex DeBrincat 7 250 000 $ (1)
-Salary Remaining : 6 279 018 $
Valeri Nichushkin 6 500 000 $ (1)
-Salary Remaining : 5 629 464 $
Kris Letang 5 000 000 $ (3)
-Salary Remaining : 4 330 357 $
Anthony Cirelli 4 500 000 $ (2)
-Salary Remaining : 3 897 321 $
Brayden McNabb 3 750 000 $ (2)
-Salary Remaining : 3 247 768 $
Ville Husso 3 000 000 $ (3)
-Salary Remaining : 2 598 214 $
Filip Gustavsson 2 000 000 $ (3)
-Salary Remaining : 1 732 143 $
Alexander Romanov 2 000 000 $ (1)
-Salary Remaining : 1 732 143 $
Marcus Pettersson 1 500 000 $ (2)
-Salary Remaining : 1 299 107 $
Moritz Seider 1 200 000 $ (2)
-Salary Remaining : 1 039 286 $
Lucas Raymond 1 200 000 $ (2)
-Salary Remaining : 1 039 286 $
Anton Lundell 1 200 000 $ (2)
-Salary Remaining : 1 039 286 $
Luke Glendening 1 025 000 $ (2)
-Salary Remaining : 887 723 $
Sean Kuraly 1 000 000 $ (5)
-Salary Remaining : 866 071 $
Isac Lundestrom 1 000 000 $ (4)
-Salary Remaining : 866 071 $
Timothy Liljegren 950 000 $ (1)
-Salary Remaining : 822 768 $
Pierre Engvall 900 000 $ (4)
-Salary Remaining : 779 464 $
Total Pro Players21
Salary Commitment
Year 47 : 78 725 000 $
Year 48 : 62 025 000 $
Year 49 : 37 650 000 $
Year 50 : 20 150 000 $
Salary Average Commitment
Year 47 : 78 725 000 $
Year 48 : 62 025 000 $
Year 49 : 37 650 000 $
Year 50 : 20 150 000 $
Salary Cap with 1 Way Contract
Year 47 : 78 725 000 $
Year 48 : 62 025 000 $
Year 49 : 37 650 000 $
Year 50 : 20 150 000 $

Farm Players Salaries

Nathan Walker 180 000 $ (4)
Salary Remaining : 156 106 $
Petteri Lindbohm 100 000 $ (1)
Salary Remaining : 86 726 $
Carey Price 100 000 $ (3)
Salary Remaining : 86 726 $
Elmer Soderblom 95 000 $ (4)
Salary Remaining : 82 389 $
Ryan Carpenter 95 000 $ (3)
Salary Remaining : 82 389 $
Artemi Kniazev (Out of Payroll) 90 000 $ (2)
Salary Remaining : 78 053 $
Danil Gushchin 85 000 $ (4)
Salary Remaining : 73 717 $
Vladislav Kolyachonok 80 000 $ (2)
Salary Remaining : 69 381 $
Gabriel Carlsson 77 500 $ (3)
Salary Remaining : 67 212 $
Egor Korshkov 77 500 $ (4)
Salary Remaining : 67 212 $
Joe Hicketts (Out of Payroll) 75 000 $ (2)
Salary Remaining : 65 044 $
Evgeny Svechnikov 75 000 $ (5)
Salary Remaining : 65 044 $
Kristian Vesalainen 75 000 $ (4)
Salary Remaining : 65 044 $
Tomas Jurco 75 000 $ (4)
Salary Remaining : 65 044 $
Taro Hirose 75 000 $ (2)
Salary Remaining : 65 044 $
Kasper Bjorkqvist 75 000 $ (2)
Salary Remaining : 65 044 $
Vladimir Tkachev 75 000 $ (2)
Salary Remaining : 65 044 $
Mackenzie Skapski 70 000 $ (1)
Salary Remaining : 60 708 $
Danil Yurtaykin 70 000 $ (1)
Salary Remaining : 60 708 $
Total Farm Players19
Salary Commitment
Year 47 : 1 645 000 $
Year 48 : 1 405 000 $
Year 49 : 935 000 $
Year 50 : 662 500 $
Salary Average Commitment
Year 47 : 1 645 000 $
Year 48 : 1 405 000 $
Year 49 : 935 000 $
Year 50 : 662 500 $

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameFleet Center
Level 1: 7000 - 105 $ - 6 585 - 94,07%
Level 2: 6000 - 75 $ - 5 545 - 92,42%
Level 3: 3000 - 45 $ - 2 806 - 93,53%
Level 4: 5000 - 25 $ - 4 806 - 96,12%
Luxury : 2000 - 200 $ - 1 803 - 90,16%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 25 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 15 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %21 546 - 93,68%
Average Income per Game2 057 274 $
Year to Date Revenue10 286 370 $
Farm
Home Games Left33
Average Attendance - %3 000 - 100,00%
Average Income per Game78 000 $
Year to Date Revenue390 000 $

Expense

Pro Players Total Salaries75 100 000 $
Farm Players Total Salaries4 383 000 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses10 383 482 $
Farm Year To Date Expenses836 330 $
Pro Salary Cap To Date10 086 163 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue67 890 042 $
Farm Estimated Season Revenue2 574 000 $
Pro Remaining Season Days97
Pro Expenses Per Days688 393 $
Pro Estimated Expenses66 774 121 $
Farm Remaining Season Days98
Farm Expenses Per Days56 487 $
Farm Estimated Expenses5 535 726 $
Estimated Season Expenses72 309 847 $
Season Salary Cap75 100 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $8 900 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 23 100 000 $
Current Bank Account122 018 289 $
Projected Bank Account120 172 484 $

Pro Players Salaries

Alex Tuch 7 000 000 $ (1)
-Salary Remaining : 6 062 500 $
Jack Johnson 6 600 000 $ (3)
-Salary Remaining : 5 716 071 $
Philipp Grubauer 5 900 000 $ (1)
-Salary Remaining : 5 109 821 $
Pierre-Luc Dubois 5 900 000 $ (1)
-Salary Remaining : 5 109 821 $
Charlie Coyle 5 500 000 $ (5)
-Salary Remaining : 4 763 393 $
Shayne Gostisbehere 4 800 000 $ (3)
-Salary Remaining : 4 157 143 $
Anders Lee 4 700 000 $ (4)
-Salary Remaining : 4 070 536 $
Tomas Tatar 4 500 000 $ (1)
-Salary Remaining : 3 897 321 $
Erik Johnson 3 750 000 $ (3)
-Salary Remaining : 3 247 768 $
Josh Anderson 3 300 000 $ (1)
-Salary Remaining : 2 858 036 $
Andreas Athanasiou 3 000 000 $ (2)
-Salary Remaining : 2 598 214 $
David Savard 3 000 000 $ (2)
-Salary Remaining : 2 598 214 $
Nicolas Roy 3 000 000 $ (4)
-Salary Remaining : 2 598 214 $
Stuart Skinner 2 800 000 $ (3)
-Salary Remaining : 2 425 000 $
Nicolas Hague 2 750 000 $ (3)
-Salary Remaining : 2 381 696 $
Mathieu Joseph 2 000 000 $ (4)
-Salary Remaining : 1 732 143 $
Zach Parise 2 000 000 $ (1)
-Salary Remaining : 1 732 143 $
Victor Olofsson 2 000 000 $ (5)
-Salary Remaining : 1 732 143 $
Simon Benoit 1 500 000 $ (3)
-Salary Remaining : 1 299 107 $
Juuso Parssinen 1 100 000 $ (4)
-Salary Remaining : 952 679 $
Total Pro Players20
Salary Commitment
Year 47 : 75 100 000 $
Year 48 : 46 500 000 $
Year 49 : 40 500 000 $
Year 50 : 18 300 000 $
Salary Average Commitment
Year 47 : 75 100 000 $
Year 48 : 46 500 000 $
Year 49 : 40 500 000 $
Year 50 : 18 300 000 $
Salary Cap with 1 Way Contract
Year 47 : 75 100 000 $
Year 48 : 46 500 000 $
Year 49 : 40 500 000 $
Year 50 : 18 300 000 $

Farm Players Salaries

Anthony Mantha 570 000 $ (3)
Salary Remaining : 494 336 $
Cory Schneider 500 000 $ (3)
Salary Remaining : 433 628 $
Brendan Gallagher 450 000 $ (1)
Salary Remaining : 390 265 $
Alexandre Carrier 333 000 $ (1)
Salary Remaining : 288 796 $
Philippe Myers 250 000 $ (1)
Salary Remaining : 216 814 $
Anthony Beauvillier 250 000 $ (5)
Salary Remaining : 216 814 $
Nick Foligno 200 000 $ (5)
Salary Remaining : 173 451 $
Max Comtois 150 000 $ (4)
Salary Remaining : 130 088 $
Pierre-Olivier Joseph 150 000 $ (3)
Salary Remaining : 130 088 $
Joe Veleno 125 000 $ (3)
Salary Remaining : 108 407 $
Kole Lind 100 000 $ (3)
Salary Remaining : 86 726 $
Cayden Primeau 100 000 $ (1)
Salary Remaining : 86 726 $
Nicolas Deslauriers 100 000 $ (2)
Salary Remaining : 86 726 $
Vincent Desharnais 100 000 $ (4)
Salary Remaining : 86 726 $
Antoine Bibeau 100 000 $ (3)
Salary Remaining : 86 726 $
Nicolas Meloche 100 000 $ (3)
Salary Remaining : 86 726 $
Samuel Bolduc 85 000 $ (4)
Salary Remaining : 73 717 $
Ben Jones 85 000 $ (2)
Salary Remaining : 73 717 $
Alexandre Fortin 80 000 $ (4)
Salary Remaining : 69 381 $
Kevin Poulin 80 000 $ (1)
Salary Remaining : 69 381 $
Maxence Guenette 80 000 $ (4)
Salary Remaining : 69 381 $
Jesse Puljujarvi 80 000 $ (5)
Salary Remaining : 69 381 $
Logan Brown 80 000 $ (5)
Salary Remaining : 69 381 $
Maxime Lajoie 80 000 $ (4)
Salary Remaining : 69 381 $
Samuel Poulin 80 000 $ (4)
Salary Remaining : 69 381 $
Michael Amadio 75 000 $ (2)
Salary Remaining : 65 044 $
Total Farm Players26
Salary Commitment
Year 47 : 4 383 000 $
Year 48 : 3 170 000 $
Year 49 : 2 910 000 $
Year 50 : 1 265 000 $
Salary Average Commitment
Year 47 : 4 383 000 $
Year 48 : 3 170 000 $
Year 49 : 2 910 000 $
Year 50 : 1 265 000 $

Calgary Red Bull



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries77 900 000 $
Farm Players Total Salaries1 412 500 $
Coaches Total Salaries2 300 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses10 573 662 $
Farm Year To Date Expenses299 667 $
Pro Salary Cap To Date10 372 767 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue52 587 515 $
Farm Estimated Season Revenue3 687 790 $
Pro Remaining Season Days97
Pro Expenses Per Days708 929 $
Pro Estimated Expenses68 766 113 $
Farm Remaining Season Days98
Farm Expenses Per Days19 580 $
Farm Estimated Expenses1 918 840 $
Estimated Season Expenses70 684 953 $
Season Salary Cap77 900 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $6 100 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 25 900 000 $
Current Bank Account28 101 513 $
Projected Bank Account13 691 865 $

Pro Players Salaries

Artemi Panarin 12 000 000 $ (2)
-Salary Remaining : 10 392 857 $
Aleksander Barkov 10 000 000 $ (1)
-Salary Remaining : 8 660 714 $
Kyle Connor 7 500 000 $ (2)
-Salary Remaining : 6 495 536 $
Brayden Schenn 6 300 000 $ (5)
-Salary Remaining : 5 456 250 $
Ryan Pulock 6 000 000 $ (3)
-Salary Remaining : 5 196 429 $
John Klingberg 5 250 000 $ (1)
-Salary Remaining : 4 546 875 $
Jonathan Huberdeau 4 500 000 $ (3)
-Salary Remaining : 3 897 321 $
Logan Thompson 4 250 000 $ (3)
-Salary Remaining : 3 680 804 $
Ryan Graves 4 000 000 $ (4)
-Salary Remaining : 3 464 286 $
Rasmus Sandin 3 000 000 $ (4)
-Salary Remaining : 2 598 214 $
Mason Appleton 2 200 000 $ (4)
-Salary Remaining : 1 905 357 $
Nick Paul 2 000 000 $ (1)
-Salary Remaining : 1 732 143 $
Robby Fabbri 2 000 000 $ (1)
-Salary Remaining : 1 732 143 $
Scott Mayfield 2 000 000 $ (1)
-Salary Remaining : 1 732 143 $
Kaiden Guhle 1 200 000 $ (4)
-Salary Remaining : 1 039 286 $
Cole Perfetti 1 200 000 $ (2)
-Salary Remaining : 1 039 286 $
Michael McLeod 1 000 000 $ (1)
-Salary Remaining : 866 071 $
Scott Wedgewood 1 000 000 $ (1)
-Salary Remaining : 866 071 $
Nick Bjugstad 900 000 $ (3)
-Salary Remaining : 779 464 $
David Gustafsson 850 000 $ (5)
-Salary Remaining : 736 161 $
Isaak Phillips 750 000 $ (2)
-Salary Remaining : 649 554 $
Total Pro Players21
Salary Commitment
Year 47 : 77 900 000 $
Year 48 : 54 650 000 $
Year 49 : 33 200 000 $
Year 50 : 17 550 000 $
Salary Average Commitment
Year 47 : 77 900 000 $
Year 48 : 54 650 000 $
Year 49 : 33 200 000 $
Year 50 : 17 550 000 $
Salary Cap with 1 Way Contract
Year 47 : 77 900 000 $
Year 48 : 54 650 000 $
Year 49 : 33 200 000 $
Year 50 : 17 550 000 $

Farm Players Salaries

Henri Jokiharju 200 000 $ (4)
Salary Remaining : 173 451 $
Keegan Kolesar 150 000 $ (1)
Salary Remaining : 130 088 $
Jacob Larsson 110 000 $ (1)
Salary Remaining : 95 398 $
Anthony Stolarz 100 000 $ (1)
Salary Remaining : 86 726 $
Scott Perunovich 90 000 $ (2)
Salary Remaining : 78 053 $
Lukas Dostal 87 500 $ (2)
Salary Remaining : 75 885 $
Leevi Merilainen 85 000 $ (4)
Salary Remaining : 73 717 $
Nikita Alexandrov 85 000 $ (4)
Salary Remaining : 73 717 $
Haydn Fleury 80 000 $ (4)
Salary Remaining : 69 381 $
Aleksi Saarela 75 000 $ (5)
Salary Remaining : 65 044 $
Tanner Richard 70 000 $ (1)
Salary Remaining : 60 708 $
Nicolas Kerdiles 70 000 $ (1)
Salary Remaining : 60 708 $
Turner Elson 70 000 $ (1)
Salary Remaining : 60 708 $
J.C. Lipon 70 000 $ (1)
Salary Remaining : 60 708 $
Lean Bergmann 70 000 $ (1)
Salary Remaining : 60 708 $
Total Farm Players15
Salary Commitment
Year 47 : 1 412 500 $
Year 48 : 702 500 $
Year 49 : 525 000 $
Year 50 : 525 000 $
Salary Average Commitment
Year 47 : 1 412 500 $
Year 48 : 702 500 $
Year 49 : 525 000 $
Year 50 : 525 000 $

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHeros Center
Level 1: 7000 - 180 $ - 3 575 - 51,07%
Level 2: 6000 - 88 $ - 3 879 - 64,65%
Level 3: 3000 - 47 $ - 2 607 - 86,89%
Level 4: 5000 - 35 $ - 3 363 - 67,26%
Luxury : 2000 - 275 $ - 1 080 - 53,99%
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 Left33
Average Attendance - %14 503 - 63,06%
Average Income per Game1 826 327 $
Year to Date Revenue9 131 634 $
Farm
Home Games Left33
Average Attendance - %3 000 - 100,00%
Average Income per Game228 000 $
Year to Date Revenue1 140 000 $

Expense

Pro Players Total Salaries81 075 000 $
Farm Players Total Salaries3 581 800 $
Coaches Total Salaries7 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses11 619 196 $
Farm Year To Date Expenses641 104 $
Pro Salary Cap To Date10 815 624 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue60 268 784 $
Farm Estimated Season Revenue7 524 000 $
Pro Remaining Season Days97
Pro Expenses Per Days777 455 $
Pro Estimated Expenses75 413 135 $
Farm Remaining Season Days98
Farm Expenses Per Days42 317 $
Farm Estimated Expenses4 147 066 $
Estimated Season Expenses79 560 201 $
Season Salary Cap81 075 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $2 925 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 29 075 000 $
Current Bank Account99 099 917 $
Projected Bank Account87 332 500 $

Pro Players Salaries

Adam Fox 8 750 000 $ (4)
-Salary Remaining : 7 578 125 $
Tim Stutzle 8 500 000 $ (1)
-Salary Remaining : 7 361 607 $
Ilya Sorokin 7 800 000 $ (4)
-Salary Remaining : 6 755 357 $
Sebastian Aho 7 800 000 $ (1)
-Salary Remaining : 6 755 357 $
Brady Tkachuk 7 500 000 $ (1)
-Salary Remaining : 6 495 536 $
Sam Reinhart 6 750 000 $ (1)
-Salary Remaining : 5 845 982 $
Claude Giroux 6 000 000 $ (2)
-Salary Remaining : 5 196 429 $
Brady Skjei 5 250 000 $ (2)
-Salary Remaining : 4 546 875 $
Conor Sheary 2 850 000 $ (3)
-Salary Remaining : 2 468 304 $
Erik Haula 2 800 000 $ (3)
-Salary Remaining : 2 425 000 $
Evan Bouchard 2 750 000 $ (1)
-Salary Remaining : 2 381 696 $
Matt Roy 2 750 000 $ (4)
-Salary Remaining : 2 381 696 $
Braden Schneider 1 800 000 $ (3)
-Salary Remaining : 1 558 929 $
Sam Montembeault 1 500 000 $ (4)
-Salary Remaining : 1 299 107 $
Dmitry Kulikov 1 250 000 $ (2)
-Salary Remaining : 1 082 589 $
Andrei Kuzmenko 1 200 000 $ (4)
-Salary Remaining : 1 039 286 $
Ryan Johansen 1 025 000 $ (3)
-Salary Remaining : 887 723 $
Jimmy Vesey 1 000 000 $ (4)
-Salary Remaining : 866 071 $
Noah Cates 1 000 000 $ (2)
-Salary Remaining : 866 071 $
Nick Seeler 950 000 $ (1)
-Salary Remaining : 822 768 $
Mark Jankowski 950 000 $ (1)
-Salary Remaining : 822 768 $
Cole Smith 900 000 $ (5)
-Salary Remaining : 779 464 $
Total Pro Players22
Salary Commitment
Year 47 : 81 075 000 $
Year 48 : 45 875 000 $
Year 49 : 32 375 000 $
Year 50 : 23 900 000 $
Salary Average Commitment
Year 47 : 81 075 000 $
Year 48 : 45 875 000 $
Year 49 : 32 375 000 $
Year 50 : 23 900 000 $
Salary Cap with 1 Way Contract
Year 47 : 81 075 000 $
Year 48 : 45 875 000 $
Year 49 : 32 375 000 $
Year 50 : 23 900 000 $

Farm Players Salaries

Gabriel Landeskog 800 000 $ (2)
Salary Remaining : 693 805 $
Mason Marchment 375 000 $ (3)
Salary Remaining : 325 221 $
David Rittich 150 000 $ (3)
Salary Remaining : 130 088 $
Calvin Pickard 138 500 $ (5)
Salary Remaining : 120 115 $
Jordan Greenway 125 000 $ (4)
Salary Remaining : 108 407 $
Matt Martin 102 500 $ (3)
Salary Remaining : 88 894 $
Jon Merrill 102 500 $ (3)
Salary Remaining : 88 894 $
Rocco Grimaldi 98 200 $ (3)
Salary Remaining : 85 165 $
Jonny Brodzinski 95 000 $ (5)
Salary Remaining : 82 389 $
Michael Stone 95 000 $ (1)
Salary Remaining : 82 389 $
Gavin Bayreuther 95 000 $ (4)
Salary Remaining : 82 389 $
Tanner Laczynski 95 000 $ (3)
Salary Remaining : 82 389 $
Ben Meyers 95 000 $ (1)
Salary Remaining : 82 389 $
Nick Blankenburg 95 000 $ (5)
Salary Remaining : 82 389 $
Chase De Leo 92 600 $ (3)
Salary Remaining : 80 308 $
Justin Bailey 90 000 $ (3)
Salary Remaining : 78 053 $
Michael Eyssimont 85 000 $ (2)
Salary Remaining : 73 717 $
Dominic Toninato 82 500 $ (2)
Salary Remaining : 71 549 $
Nathan Smith 80 000 $ (2)
Salary Remaining : 69 381 $
Mitchell Chaffee 80 000 $ (2)
Salary Remaining : 69 381 $
Matthew Murray 77 500 $ (4)
Salary Remaining : 67 212 $
Fredrik Olofsson 77 500 $ (4)
Salary Remaining : 67 212 $
Kevin Mandolese 77 500 $ (4)
Salary Remaining : 67 212 $
Luke Philp 77 500 $ (4)
Salary Remaining : 67 212 $
Chase Priskie 75 000 $ (2)
Salary Remaining : 65 044 $
Alexander Chmelevski 75 000 $ (3)
Salary Remaining : 65 044 $
Andrew Agozzino 75 000 $ (3)
Salary Remaining : 65 044 $
Josef Korenar 75 000 $ (3)
Salary Remaining : 65 044 $
Total Farm Players28
Salary Commitment
Year 47 : 3 581 800 $
Year 48 : 3 391 800 $
Year 49 : 2 189 300 $
Year 50 : 858 500 $
Salary Average Commitment
Year 47 : 3 493 300 $
Year 48 : 3 303 300 $
Year 49 : 2 100 800 $
Year 50 : 770 000 $

Cleveland Bulldogs



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries76 550 000 $
Farm Players Total Salaries2 142 500 $
Coaches Total Salaries7 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses10 966 520 $
Farm Year To Date Expenses412 720 $
Pro Salary Cap To Date10 029 020 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue56 243 392 $
Farm Estimated Season Revenue3 315 233 $
Pro Remaining Season Days97
Pro Expenses Per Days745 982 $
Pro Estimated Expenses72 360 254 $
Farm Remaining Season Days98
Farm Expenses Per Days26 040 $
Farm Estimated Expenses2 551 920 $
Estimated Season Expenses74 912 174 $
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 Account92 414 314 $
Projected Bank Account77 060 765 $

Pro Players Salaries

Pavel Buchnevich 7 000 000 $ (4)
-Salary Remaining : 6 062 500 $
Joe Pavelski 6 750 000 $ (2)
-Salary Remaining : 5 845 982 $
Brock Nelson 6 000 000 $ (3)
-Salary Remaining : 5 196 429 $
Justin Faulk 5 500 000 $ (5)
-Salary Remaining : 4 763 393 $
Cam Fowler 5 250 000 $ (1)
-Salary Remaining : 4 546 875 $
William Karlsson 5 000 000 $ (1)
-Salary Remaining : 4 330 357 $
Reilly Smith 4 750 000 $ (2)
-Salary Remaining : 4 113 839 $
Blake Coleman 4 500 000 $ (5)
-Salary Remaining : 3 897 321 $
Erik Cernak 4 000 000 $ (3)
-Salary Remaining : 3 464 286 $
Thatcher Demko 3 500 000 $ (1)
-Salary Remaining : 3 031 250 $
Cody Ceci 3 500 000 $ (2)
-Salary Remaining : 3 031 250 $
Mark Giordano 3 500 000 $ (1)
-Salary Remaining : 3 031 250 $
Derek Forbort 3 000 000 $ (3)
-Salary Remaining : 2 598 214 $
Alex Iafallo 3 000 000 $ (2)
-Salary Remaining : 2 598 214 $
Ondrej Palat 2 500 000 $ (5)
-Salary Remaining : 2 165 179 $
Eric Robinson 2 000 000 $ (4)
-Salary Remaining : 1 732 143 $
Nico Sturm 2 000 000 $ (3)
-Salary Remaining : 1 732 143 $
Martin Jones 1 250 000 $ (3)
-Salary Remaining : 1 082 589 $
Marcus Johansson 1 000 000 $ (3)
-Salary Remaining : 866 071 $
Lane Pederson 950 000 $ (3)
-Salary Remaining : 822 768 $
Johnathan Kovacevic 850 000 $ (2)
-Salary Remaining : 736 161 $
Noah Gregor 750 000 $ (1)
-Salary Remaining : 649 554 $
Total Pro Players22
Salary Commitment
Year 47 : 76 550 000 $
Year 48 : 58 550 000 $
Year 49 : 39 700 000 $
Year 50 : 21 500 000 $
Salary Average Commitment
Year 47 : 76 550 000 $
Year 48 : 58 550 000 $
Year 49 : 39 700 000 $
Year 50 : 21 500 000 $
Salary Cap with 1 Way Contract
Year 47 : 76 550 000 $
Year 48 : 58 550 000 $
Year 49 : 39 700 000 $
Year 50 : 21 500 000 $

Farm Players Salaries

Zdeno Chara 300 000 $ (1)
Salary Remaining : 260 177 $
Calvin Petersen 150 000 $ (3)
Salary Remaining : 130 088 $
Jaroslav Halak 125 000 $ (1)
Salary Remaining : 108 407 $
Jacob Bryson 125 000 $ (2)
Salary Remaining : 108 407 $
Zac Jones 100 000 $ (3)
Salary Remaining : 86 726 $
Jake Christiansen 90 000 $ (2)
Salary Remaining : 78 053 $
Cal Foote 90 000 $ (3)
Salary Remaining : 78 053 $
Devin Shore 90 000 $ (1)
Salary Remaining : 78 053 $
Trey Fix-Wolansky 85 000 $ (2)
Salary Remaining : 73 717 $
Bryce Kindopp 80 000 $ (2)
Salary Remaining : 69 381 $
Christian Jaros 80 000 $ (1)
Salary Remaining : 69 381 $
Jimmy Schuldt 80 000 $ (4)
Salary Remaining : 69 381 $
Adam Beckman 77 500 $ (2)
Salary Remaining : 67 212 $
Jayson Megna 75 000 $ (3)
Salary Remaining : 65 044 $
Matt Luff 75 000 $ (3)
Salary Remaining : 65 044 $
Jack Ahcan 75 000 $ (3)
Salary Remaining : 65 044 $
Jonas Johansson 75 000 $ (1)
Salary Remaining : 65 044 $
William Lockwood 75 000 $ (3)
Salary Remaining : 65 044 $
John Leonard 75 000 $ (3)
Salary Remaining : 65 044 $
Joachim Blichfeld 75 000 $ (1)
Salary Remaining : 65 044 $
Alexander True 75 000 $ (1)
Salary Remaining : 65 044 $
Andy Welinski 70 000 $ (2)
Salary Remaining : 60 708 $
Total Farm Players22
Salary Commitment
Year 47 : 2 142 500 $
Year 48 : 1 322 500 $
Year 49 : 795 000 $
Year 50 : 80 000 $
Salary Average Commitment
Year 47 : 2 142 500 $
Year 48 : 1 322 500 $
Year 49 : 795 000 $
Year 50 : 80 000 $

Colorado Zipper



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries79 375 000 $
Farm Players Total Salaries3 342 500 $
Coaches Total Salaries8 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses11 451 565 $
Farm Year To Date Expenses708 388 $
Pro Salary Cap To Date10 647 986 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue58 095 904 $
Farm Estimated Season Revenue3 345 764 $
Pro Remaining Season Days97
Pro Expenses Per Days762 277 $
Pro Estimated Expenses73 940 869 $
Farm Remaining Season Days98
Farm Expenses Per Days47 279 $
Farm Estimated Expenses4 633 342 $
Estimated Season Expenses78 574 211 $
Season Salary Cap79 375 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $4 625 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 27 375 000 $
Current Bank Account30 177 308 $
Projected Bank Account13 044 765 $

Pro Players Salaries

Connor McDavid 12 500 000 $ (1)
-Salary Remaining : 10 825 893 $
MacKenzie Weegar 7 500 000 $ (2)
-Salary Remaining : 6 495 536 $
Trevor Zegras 6 500 000 $ (3)
-Salary Remaining : 5 629 464 $
Alexandar Georgiev 6 500 000 $ (2)
-Salary Remaining : 5 629 464 $
Jamie Benn 6 300 000 $ (4)
-Salary Remaining : 5 456 250 $
Patrice Bergeron 5 600 000 $ (1)
-Salary Remaining : 4 850 000 $
Jared McCann 4 775 000 $ (2)
-Salary Remaining : 4 135 491 $
Boone Jenner 4 000 000 $ (4)
-Salary Remaining : 3 464 286 $
T.J. Oshie 3 750 000 $ (5)
-Salary Remaining : 3 247 768 $
Dmitry Orlov 3 000 000 $ (4)
-Salary Remaining : 2 598 214 $
Adam Lowry 3 000 000 $ (1)
-Salary Remaining : 2 598 214 $
James Reimer 3 000 000 $ (3)
-Salary Remaining : 2 598 214 $
Dylan DeMelo 3 000 000 $ (5)
-Salary Remaining : 2 598 214 $
Jacob Middleton 2 500 000 $ (4)
-Salary Remaining : 2 165 179 $
Kailer Yamamoto 1 800 000 $ (4)
-Salary Remaining : 1 558 929 $
Michael Rasmussen 1 750 000 $ (1)
-Salary Remaining : 1 515 625 $
Erik Gustafsson 1 100 000 $ (1)
-Salary Remaining : 952 679 $
Ilya Lyubushkin 1 000 000 $ (1)
-Salary Remaining : 866 071 $
Austin Watson 1 000 000 $ (2)
-Salary Remaining : 866 071 $
Michael McCarron 800 000 $ (3)
-Salary Remaining : 692 857 $
Total Pro Players20
Salary Commitment
Year 47 : 79 375 000 $
Year 48 : 54 425 000 $
Year 49 : 34 650 000 $
Year 50 : 24 350 000 $
Salary Average Commitment
Year 47 : 79 375 000 $
Year 48 : 54 425 000 $
Year 49 : 34 650 000 $
Year 50 : 24 350 000 $
Salary Cap with 1 Way Contract
Year 47 : 79 375 000 $
Year 48 : 54 425 000 $
Year 49 : 34 650 000 $
Year 50 : 24 350 000 $

Farm Players Salaries

Radim Simek 460 000 $ (4)
Salary Remaining : 398 938 $
Magnus Hellberg 450 000 $ (4)
Salary Remaining : 390 265 $
Billy Sweezey 450 000 $ (4)
Salary Remaining : 390 265 $
Lukas Sedlak 400 000 $ (4)
Salary Remaining : 346 903 $
Vitali Kravtsov 130 000 $ (3)
Salary Remaining : 112 743 $
Nikita Zaitsev 102 500 $ (3)
Salary Remaining : 88 894 $
Jonah Gadjovich 95 000 $ (3)
Salary Remaining : 82 389 $
Brandon Duhaime 95 000 $ (2)
Salary Remaining : 82 389 $
Zach Bogosian 95 000 $ (1)
Salary Remaining : 82 389 $
Dustin Tokarski 95 000 $ (2)
Salary Remaining : 82 389 $
Curtis Lazar 95 000 $ (4)
Salary Remaining : 82 389 $
Nathan Beaulieu 90 000 $ (2)
Salary Remaining : 78 053 $
Nathan Bastian 87 500 $ (4)
Salary Remaining : 75 885 $
Chad Ruhwedel 85 000 $ (4)
Salary Remaining : 73 717 $
Justin Danforth 85 000 $ (2)
Salary Remaining : 73 717 $
Anthony Angello 80 000 $ (1)
Salary Remaining : 69 381 $
Zack MacEwen 80 000 $ (4)
Salary Remaining : 69 381 $
Elliot Desnoyers 77 500 $ (4)
Salary Remaining : 67 212 $
Nick Ritchie 75 000 $ (5)
Salary Remaining : 65 044 $
Dryden Hunt 75 000 $ (2)
Salary Remaining : 65 044 $
Markus Nutivaara 70 000 $ (2)
Salary Remaining : 60 708 $
Liam O'Brien 70 000 $ (2)
Salary Remaining : 60 708 $
Total Farm Players22
Salary Commitment
Year 47 : 3 342 500 $
Year 48 : 3 167 500 $
Year 49 : 2 587 500 $
Year 50 : 2 260 000 $
Salary Average Commitment
Year 47 : 3 342 500 $
Year 48 : 3 167 500 $
Year 49 : 2 587 500 $
Year 50 : 2 260 000 $

Dallas Storm



Arena Capacity - Ticket Price
Attendance - %

Arena NameHouse of Pain
Level 1: 6500 - 150 $ - 4 141 - 63,71%
Level 2: 5500 - 90 $ - 4 004 - 72,79%
Level 3: 2500 - 52 $ - 2 006 - 80,23%
Level 4: 4000 - 40 $ - 3 044 - 76,09%
Luxury : 1500 - 270 $ - 1 085 - 72,33%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 15 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %14 279 - 71,40%
Average Income per Game1 800 635 $
Year to Date Revenue9 003 177 $
Farm
Home Games Left33
Average Attendance - %3 000 - 100,00%
Average Income per Game102 000 $
Year to Date Revenue510 000 $

Expense

Pro Players Total Salaries77 500 000 $
Farm Players Total Salaries1 267 500 $
Coaches Total Salaries7 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses11 316 960 $
Farm Year To Date Expenses261 180 $
Pro Salary Cap To Date10 379 460 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue59 420 968 $
Farm Estimated Season Revenue3 366 000 $
Pro Remaining Season Days97
Pro Expenses Per Days754 464 $
Pro Estimated Expenses73 183 008 $
Farm Remaining Season Days98
Farm Expenses Per Days17 412 $
Farm Estimated Expenses1 706 376 $
Estimated Season Expenses74 889 384 $
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 773 335 $
Projected Bank Account46 670 919 $

Pro Players Salaries

Jake Guentzel 7 200 000 $ (5)
-Salary Remaining : 6 235 714 $
Quinn Hughes 6 100 000 $ (1)
-Salary Remaining : 5 283 036 $
Noah Hanifin 5 500 000 $ (2)
-Salary Remaining : 4 763 393 $
Tyler Seguin 5 500 000 $ (5)
-Salary Remaining : 4 763 393 $
Brent Burns 5 250 000 $ (1)
-Salary Remaining : 4 546 875 $
Jack Hughes 5 000 000 $ (1)
-Salary Remaining : 4 330 357 $
Ryan McDonagh 5 000 000 $ (1)
-Salary Remaining : 4 330 357 $
Chandler Stephenson 5 000 000 $ (1)
-Salary Remaining : 4 330 357 $
Tristan Jarry 4 950 000 $ (5)
-Salary Remaining : 4 287 054 $
Brock Boeser 4 750 000 $ (4)
-Salary Remaining : 4 113 839 $
Lawson Crouse 4 000 000 $ (5)
-Salary Remaining : 3 464 286 $
Rickard Rakell 3 750 000 $ (2)
-Salary Remaining : 3 247 768 $
Frank Vatrano 3 650 000 $ (3)
-Salary Remaining : 3 161 161 $
Colton Sissons 2 800 000 $ (2)
-Salary Remaining : 2 425 000 $
Radko Gudas 2 700 000 $ (4)
-Salary Remaining : 2 338 393 $
Casey DeSmith 2 000 000 $ (2)
-Salary Remaining : 1 732 143 $
Mattias Samuelsson 1 500 000 $ (3)
-Salary Remaining : 1 299 107 $
Trent Frederic 1 100 000 $ (4)
-Salary Remaining : 952 679 $
Ryan Poehling 900 000 $ (2)
-Salary Remaining : 779 464 $
Mark Kastelic 850 000 $ (2)
-Salary Remaining : 736 161 $
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 : 268 850 $
Duncan Keith 200 000 $ (1)
Salary Remaining : 173 451 $
Tyson Foerster 110 000 $ (4)
Salary Remaining : 95 398 $
Dustin Wolf 100 000 $ (4)
Salary Remaining : 86 726 $
Erik Kallgren 100 000 $ (2)
Salary Remaining : 86 726 $
Nicholas Robertson 100 000 $ (1)
Salary Remaining : 86 726 $
William Dufour 95 000 $ (4)
Salary Remaining : 82 389 $
Niko Mikkola 90 000 $ (1)
Salary Remaining : 78 053 $
Drew O'Connor 85 000 $ (1)
Salary Remaining : 73 717 $
Arturs Silovs 77 500 $ (4)
Salary Remaining : 67 212 $
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 $ - 4 653 - 66,47%
Level 2: 6000 - 90 $ - 3 876 - 64,61%
Level 3: 3000 - 50 $ - 2 322 - 77,39%
Level 4: 5000 - 30 $ - 4 622 - 92,45%
Luxury : 2000 - 210 $ - 1 436 - 71,81%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 45 $ - 1 673 - 83,63%
Farm Level 2: 1000 - 25 $ - 664 - 66,36%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %16 910 - 73,52%
Average Income per Game1 812 125 $
Year to Date Revenue9 060 624 $
Farm
Home Games Left33
Average Attendance - %2 336 - 77,87%
Average Income per Game110 228 $
Year to Date Revenue551 142 $

Expense

Pro Players Total Salaries53 250 000 $
Farm Players Total Salaries2 317 500 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses7 801 335 $
Farm Year To Date Expenses374 010 $
Pro Salary Cap To Date7 131 690 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue59 800 118 $
Farm Estimated Season Revenue3 637 537 $
Pro Remaining Season Days97
Pro Expenses Per Days520 089 $
Pro Estimated Expenses50 448 633 $
Farm Remaining Season Days98
Farm Expenses Per Days24 934 $
Farm Estimated Expenses2 443 532 $
Estimated Season Expenses52 892 165 $
Season Salary Cap53 250 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $30 750 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 1 250 000 $
Current Bank Account106 029 979 $
Projected Bank Account116 575 469 $

Pro Players Salaries

Dougie Hamilton 6 500 000 $ (3)
-Salary Remaining : 5 629 464 $
Martin Necas 6 000 000 $ (1)
-Salary Remaining : 5 196 429 $
Zach Werenski 5 500 000 $ (3)
-Salary Remaining : 4 763 393 $
Alex Chiasson 4 500 000 $ (1)
-Salary Remaining : 3 897 321 $
Ilya Samsonov 4 000 000 $ (1)
-Salary Remaining : 3 464 286 $
Nicklas Backstrom 4 000 000 $ (3)
-Salary Remaining : 3 464 286 $
Joel Edmundson 3 500 000 $ (3)
-Salary Remaining : 3 031 250 $
Dominik Kubalik 2 500 000 $ (4)
-Salary Remaining : 2 165 179 $
John Marino 2 250 000 $ (1)
-Salary Remaining : 1 948 661 $
Pheonix Copley 2 100 000 $ (3)
-Salary Remaining : 1 818 750 $
Arthur Kaliyev 2 000 000 $ (3)
-Salary Remaining : 1 732 143 $
Ryan McLeod 1 500 000 $ (3)
-Salary Remaining : 1 299 107 $
Ethan Bear 1 500 000 $ (3)
-Salary Remaining : 1 299 107 $
Kent Johnson 1 200 000 $ (2)
-Salary Remaining : 1 039 286 $
Erik Brannstrom 1 200 000 $ (4)
-Salary Remaining : 1 039 286 $
Philip Tomasino 1 200 000 $ (2)
-Salary Remaining : 1 039 286 $
Taylor Raddysh 1 000 000 $ (2)
-Salary Remaining : 866 071 $
Jack McBain 1 000 000 $ (2)
-Salary Remaining : 866 071 $
Andrew Peeke 1 000 000 $ (1)
-Salary Remaining : 866 071 $
Kiefer Sherwood 800 000 $ (1)
-Salary Remaining : 692 857 $
Total Pro Players20
Salary Commitment
Year 47 : 53 250 000 $
Year 48 : 34 700 000 $
Year 49 : 30 300 000 $
Year 50 : 3 700 000 $
Salary Average Commitment
Year 47 : 53 250 000 $
Year 48 : 34 700 000 $
Year 49 : 30 300 000 $
Year 50 : 3 700 000 $
Salary Cap with 1 Way Contract
Year 47 : 53 250 000 $
Year 48 : 34 700 000 $
Year 49 : 30 300 000 $
Year 50 : 3 700 000 $

Farm Players Salaries

Emil Bemstrom 125 000 $ (1)
Salary Remaining : 108 407 $
Nils Lundkvist 107 500 $ (2)
Salary Remaining : 93 230 $
Fabian Zetterlund 100 000 $ (2)
Salary Remaining : 86 726 $
Pavel Dorofeyev 95 000 $ (2)
Salary Remaining : 82 389 $
Ben McCartney 90 000 $ (2)
Salary Remaining : 78 053 $
Kale Clague 90 000 $ (3)
Salary Remaining : 78 053 $
Jacob Perreault 90 000 $ (2)
Salary Remaining : 78 053 $
Nikolai Knyzhov 90 000 $ (1)
Salary Remaining : 78 053 $
Jesper Boqvist 85 000 $ (1)
Salary Remaining : 73 717 $
Liam Foudy 85 000 $ (1)
Salary Remaining : 73 717 $
Akito Hirose 82 500 $ (3)
Salary Remaining : 71 549 $
Linus Hogberg 80 000 $ (2)
Salary Remaining : 69 381 $
Kaedan Korczak 80 000 $ (2)
Salary Remaining : 69 381 $
Lucas Carlsson 80 000 $ (1)
Salary Remaining : 69 381 $
Alex Steeves 77 500 $ (2)
Salary Remaining : 67 212 $
Isaac Ratcliffe 77 500 $ (2)
Salary Remaining : 67 212 $
Joona Koppanen 77 500 $ (3)
Salary Remaining : 67 212 $
Oskar Steen 75 000 $ (3)
Salary Remaining : 65 044 $
Dylan Coghlan 75 000 $ (3)
Salary Remaining : 65 044 $
Zach Sanford 75 000 $ (4)
Salary Remaining : 65 044 $
Otto Leskinen 75 000 $ (1)
Salary Remaining : 65 044 $
Michael Carcone 75 000 $ (1)
Salary Remaining : 65 044 $
Joe Snively 75 000 $ (1)
Salary Remaining : 65 044 $
Jonathan Davidsson 75 000 $ (1)
Salary Remaining : 65 044 $
Artyom Zagidulin 70 000 $ (3)
Salary Remaining : 60 708 $
Drake Rymsha 70 000 $ (3)
Salary Remaining : 60 708 $
T.J. Tynan 70 000 $ (2)
Salary Remaining : 60 708 $
Bryan Little 70 000 $ (3)
Salary Remaining : 60 708 $
Total Farm Players28
Salary Commitment
Year 47 : 2 317 500 $
Year 48 : 1 552 500 $
Year 49 : 685 000 $
Year 50 : 75 000 $
Salary Average Commitment
Year 47 : 2 317 500 $
Year 48 : 1 552 500 $
Year 49 : 685 000 $
Year 50 : 75 000 $

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries63 350 000 $
Farm Players Total Salaries1 430 000 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses8 714 285 $
Farm Year To Date Expenses418 805 $
Pro Salary Cap To Date7 999 999 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue59 364 320 $
Farm Estimated Season Revenue3 445 952 $
Pro Remaining Season Days97
Pro Expenses Per Days592 411 $
Pro Estimated Expenses57 463 867 $
Farm Remaining Season Days98
Farm Expenses Per Days25 929 $
Farm Estimated Expenses2 541 042 $
Estimated Season Expenses60 004 909 $
Season Salary Cap60 850 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $23 150 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 8 850 000 $
Current Bank Account117 063 952 $
Projected Bank Account119 869 315 $

Pro Players Salaries

Alexander Radulov 6 000 000 $ (1)
-Salary Remaining : 5 196 429 $
Jordie Benn 6 000 000 $ (1)
-Salary Remaining : 5 196 429 $
Anders Nilsson 5 000 000 $ (2)
-Salary Remaining : 4 330 357 $
Jean-Francois Berube 5 000 000 $ (1)
-Salary Remaining : 4 330 357 $
David Kase 4 000 000 $ (1)
-Salary Remaining : 3 464 286 $
Byron Froese 3 500 000 $ (4)
-Salary Remaining : 3 031 250 $
Zack Kassian 3 000 000 $ (4)
-Salary Remaining : 2 598 214 $
Alex Belzile 3 000 000 $ (4)
-Salary Remaining : 2 598 214 $
Jordan Nolan 3 000 000 $ (4)
-Salary Remaining : 2 598 214 $
Nikita Gusev 3 000 000 $ (1)
-Salary Remaining : 2 598 214 $
Patric Hornqvist 2 500 000 $ (2)
-Salary Remaining : 2 165 179 $
Alex Biega 2 500 000 $ (1)
-Salary Remaining : 2 165 179 $
Jesper Froden 2 500 000 $ (2)
-Salary Remaining : 2 165 179 $
Zac Dalpe (Out of Payroll) 2 500 000 $ (2)
-Salary Remaining : 2 165 179 $
Calle Rosen 2 500 000 $ (4)
-Salary Remaining : 2 165 179 $
Martin Hanzal 2 500 000 $ (2)
-Salary Remaining : 2 165 179 $
Morgan Geekie (Out of Payroll) 1 250 000 $ (1)
-Salary Remaining : 1 082 589 $
Matty Beniers 1 200 000 $ (2)
-Salary Remaining : 1 039 286 $
David Jiricek 1 200 000 $ (4)
-Salary Remaining : 1 039 286 $
Stanislav Svozil (Out of Payroll) 1 000 000 $ (4)
-Salary Remaining : 866 071 $
Corey Schueneman 1 000 000 $ (2)
-Salary Remaining : 866 071 $
Gustav Lindstrom 1 000 000 $ (1)
-Salary Remaining : 866 071 $
Joseph Woll 900 000 $ (2)
-Salary Remaining : 779 464 $
Jake Chelios 800 000 $ (1)
-Salary Remaining : 692 857 $
J.C. Beaudin 750 000 $ (1)
-Salary Remaining : 649 554 $
Total Pro Players25
Salary Commitment
Year 47 : 65 600 000 $
Year 48 : 35 300 000 $
Year 49 : 17 200 000 $
Year 50 : 17 200 000 $
Salary Average Commitment
Year 47 : 65 600 000 $
Year 48 : 35 300 000 $
Year 49 : 17 200 000 $
Year 50 : 17 200 000 $
Salary Cap with 1 Way Contract
Year 47 : 65 600 000 $
Year 48 : 35 300 000 $
Year 49 : 17 200 000 $
Year 50 : 17 200 000 $

Farm Players Salaries

Brian Boyle 250 000 $ (2)
Salary Remaining : 216 814 $
Brandt Clarke 120 000 $ (4)
Salary Remaining : 104 071 $
Vasily Podkolzin 120 000 $ (2)
Salary Remaining : 104 071 $
Jack Quinn 120 000 $ (2)
Salary Remaining : 104 071 $
Benoit-Olivier Groulx 100 000 $ (2)
Salary Remaining : 86 726 $
Lias Andersson 90 000 $ (1)
Salary Remaining : 78 053 $
Urho Vaakanainen 85 000 $ (1)
Salary Remaining : 73 717 $
Mason Geertsen 85 000 $ (2)
Salary Remaining : 73 717 $
Egor Yakovlev 80 000 $ (1)
Salary Remaining : 69 381 $
Patrik Berglund 80 000 $ (1)
Salary Remaining : 69 381 $
Ryan Kuffner 75 000 $ (2)
Salary Remaining : 65 044 $
Joshua Jacobs 75 000 $ (2)
Salary Remaining : 65 044 $
Andrey Makarov 50 000 $ (1)
Salary Remaining : 43 363 $
Ben Bishop 50 000 $ (1)
Salary Remaining : 43 363 $
Alexander Salak 50 000 $ (1)
Salary Remaining : 43 363 $
Total Farm Players15
Salary Commitment
Year 47 : 1 430 000 $
Year 48 : 945 000 $
Year 49 : 120 000 $
Year 50 : 120 000 $
Salary Average Commitment
Year 47 : 1 430 000 $
Year 48 : 945 000 $
Year 49 : 120 000 $
Year 50 : 120 000 $

Halifax Thunder



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries57 725 000 $
Farm Players Total Salaries2 467 500 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses8 263 391 $
Farm Year To Date Expenses595 128 $
Pro Salary Cap To Date7 727 681 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue61 812 832 $
Farm Estimated Season Revenue3 525 696 $
Pro Remaining Season Days97
Pro Expenses Per Days551 116 $
Pro Estimated Expenses53 458 252 $
Farm Remaining Season Days98
Farm Expenses Per Days39 535 $
Farm Estimated Expenses3 874 430 $
Estimated Season Expenses57 332 682 $
Season Salary Cap57 725 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $26 275 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 5 725 000 $
Current Bank Account35 924 842 $
Projected Bank Account43 930 688 $

Pro Players Salaries

Cale Makar 10 500 000 $ (5)
-Salary Remaining : 9 093 750 $
Anze Kopitar 7 500 000 $ (2)
-Salary Remaining : 6 495 536 $
Jaccob Slavin 5 750 000 $ (1)
-Salary Remaining : 4 979 911 $
Jordan Binnington 4 000 000 $ (3)
-Salary Remaining : 3 464 286 $
Kevin Shattenkirk 3 500 000 $ (1)
-Salary Remaining : 3 031 250 $
Travis Hamonic 3 500 000 $ (2)
-Salary Remaining : 3 031 250 $
Artem Zub 2 500 000 $ (3)
-Salary Remaining : 2 165 179 $
Luke Kunin 2 300 000 $ (2)
-Salary Remaining : 1 991 964 $
Zemgus Girgensons 2 000 000 $ (1)
-Salary Remaining : 1 732 143 $
Vladislav Namestnikov 2 000 000 $ (2)
-Salary Remaining : 1 732 143 $
Sam Steel 2 000 000 $ (1)
-Salary Remaining : 1 732 143 $
Justin Schultz 1 650 000 $ (2)
-Salary Remaining : 1 429 018 $
Mike Hoffman 1 500 000 $ (3)
-Salary Remaining : 1 299 107 $
Luke Evangelista 1 100 000 $ (4)
-Salary Remaining : 952 679 $
Robert Bortuzzo 1 025 000 $ (2)
-Salary Remaining : 887 723 $
Kieffer Bellows 1 000 000 $ (1)
-Salary Remaining : 866 071 $
MacKenzie Entwistle 950 000 $ (3)
-Salary Remaining : 822 768 $
Pyotr Kochetkov 950 000 $ (2)
-Salary Remaining : 822 768 $
Brendan Lemieux 850 000 $ (3)
-Salary Remaining : 736 161 $
Tyler Pitlick 800 000 $ (5)
-Salary Remaining : 692 857 $
Mathieu Olivier 800 000 $ (1)
-Salary Remaining : 692 857 $
Rourke Chartier 775 000 $ (4)
-Salary Remaining : 671 205 $
Jet Greaves 775 000 $ (4)
-Salary Remaining : 671 205 $
Total Pro Players23
Salary Commitment
Year 47 : 57 725 000 $
Year 48 : 42 675 000 $
Year 49 : 23 750 000 $
Year 50 : 13 950 000 $
Salary Average Commitment
Year 47 : 57 725 000 $
Year 48 : 42 675 000 $
Year 49 : 23 750 000 $
Year 50 : 13 950 000 $
Salary Cap with 1 Way Contract
Year 47 : 57 725 000 $
Year 48 : 42 675 000 $
Year 49 : 23 750 000 $
Year 50 : 13 950 000 $

Farm Players Salaries

Matt Murray 350 000 $ (3)
Salary Remaining : 303 540 $
Spencer Stastney 185 000 $ (4)
Salary Remaining : 160 442 $
Maxwell Willman 150 000 $ (5)
Salary Remaining : 130 088 $
Brendan Gaunce 150 000 $ (5)
Salary Remaining : 130 088 $
Matej Blumel 150 000 $ (5)
Salary Remaining : 130 088 $
Milos Kelemen 115 000 $ (4)
Salary Remaining : 99 735 $
Michael Raffl 110 000 $ (2)
Salary Remaining : 95 398 $
Cam Dineen 100 000 $ (2)
Salary Remaining : 86 726 $
Garrett Pilon 95 000 $ (4)
Salary Remaining : 82 389 $
Nicholas Merkley 95 000 $ (2)
Salary Remaining : 82 389 $
Madison Bowey 95 000 $ (2)
Salary Remaining : 82 389 $
Brian Elliott 90 000 $ (1)
Salary Remaining : 78 053 $
Kevin Bahl 90 000 $ (3)
Salary Remaining : 78 053 $
Justin Kirkland 80 000 $ (1)
Salary Remaining : 69 381 $
Alex Turcotte 80 000 $ (2)
Salary Remaining : 69 381 $
Alexander Volkov 80 000 $ (1)
Salary Remaining : 69 381 $
Chris Wagner 77 500 $ (5)
Salary Remaining : 67 212 $
Colton White 77 500 $ (4)
Salary Remaining : 67 212 $
Zane McIntyre 77 500 $ (4)
Salary Remaining : 67 212 $
Julius Honka 75 000 $ (5)
Salary Remaining : 65 044 $
Roland McKeown 75 000 $ (2)
Salary Remaining : 65 044 $
Valentin Zykov 70 000 $ (3)
Salary Remaining : 60 708 $
Total Farm Players22
Salary Commitment
Year 47 : 2 467 500 $
Year 48 : 2 217 500 $
Year 49 : 1 662 500 $
Year 50 : 1 152 500 $
Salary Average Commitment
Year 47 : 2 467 500 $
Year 48 : 2 217 500 $
Year 49 : 1 662 500 $
Year 50 : 1 152 500 $

Hamilton Tigers



Arena Capacity - Ticket Price
Attendance - %

Arena NameSmirnoff Arena
Level 1: 6500 - 121 $ - 4 952 - 76,18%
Level 2: 5500 - 101 $ - 3 114 - 56,62%
Level 3: 3000 - 69 $ - 1 461 - 48,70%
Level 4: 4500 - 39 $ - 2 572 - 57,16%
Luxury : 1500 - 210 $ - 1 437 - 95,80%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 35 $ - 1 983 - 99,17%
Farm Level 2: 1000 - 20 $ - 815 - 81,46%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %13 536 - 64,46%
Average Income per Game1 871 766 $
Year to Date Revenue9 358 831 $
Farm
Home Games Left33
Average Attendance - %2 798 - 93,27%
Average Income per Game102 853 $
Year to Date Revenue514 266 $

Expense

Pro Players Total Salaries83 055 000 $
Farm Players Total Salaries2 460 000 $
Coaches Total Salaries13 150 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses12 060 930 $
Farm Year To Date Expenses1 142 925 $
Pro Salary Cap To Date11 123 430 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue61 768 285 $
Farm Estimated Season Revenue3 394 156 $
Pro Remaining Season Days97
Pro Expenses Per Days804 062 $
Pro Estimated Expenses77 994 014 $
Farm Remaining Season Days98
Farm Expenses Per Days76 195 $
Farm Estimated Expenses7 467 110 $
Estimated Season Expenses85 461 124 $
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 Account83 520 622 $
Projected Bank Account63 221 939 $

Pro Players Salaries

Vladimir Tarasenko 7 900 000 $ (2)
-Salary Remaining : 6 841 964 $
Nick Suzuki 7 500 000 $ (1)
-Salary Remaining : 6 495 536 $
Jesper Bratt 7 350 000 $ (5)
-Salary Remaining : 6 365 625 $
Johnny Gaudreau 6 750 000 $ (5)
-Salary Remaining : 5 845 982 $
Jacob Trouba 6 000 000 $ (2)
-Salary Remaining : 5 196 429 $
Devon Toews 5 930 000 $ (1)
-Salary Remaining : 5 135 804 $
Jordan Eberle 5 600 000 $ (5)
-Salary Remaining : 4 850 000 $
Adam Henrique 5 500 000 $ (3)
-Salary Remaining : 4 763 393 $
Mikael Granlund 5 250 000 $ (2)
-Salary Remaining : 4 546 875 $
Anthony DeAngelo 5 000 000 $ (5)
-Salary Remaining : 4 330 357 $
Nick Leddy 4 000 000 $ (2)
-Salary Remaining : 3 464 286 $
Tyler Bertuzzi 3 500 000 $ (4)
-Salary Remaining : 3 031 250 $
Calle Jarnkrok 2 500 000 $ (4)
-Salary Remaining : 2 165 179 $
Antti Raanta 2 000 000 $ (4)
-Salary Remaining : 1 732 143 $
Ben Chiarot 2 000 000 $ (4)
-Salary Remaining : 1 732 143 $
Ukko-Pekka Luukkonen 1 750 000 $ (3)
-Salary Remaining : 1 515 625 $
Tanner Jeannot 1 500 000 $ (3)
-Salary Remaining : 1 299 107 $
Yegor Chinakhov 1 100 000 $ (2)
-Salary Remaining : 952 679 $
Kyle Okposo 1 025 000 $ (2)
-Salary Remaining : 887 723 $
Jaycob Megna 900 000 $ (1)
-Salary Remaining : 779 464 $
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 : 390 265 $
Matt Dumba 400 000 $ (4)
Salary Remaining : 346 903 $
Ross Colton 240 000 $ (4)
Salary Remaining : 208 142 $
Anthony Duclair 225 000 $ (4)
Salary Remaining : 195 133 $
Kevin Rooney 120 000 $ (2)
Salary Remaining : 104 071 $
Sheldon Dries 100 000 $ (4)
Salary Remaining : 86 726 $
Adam Gaudette 100 000 $ (2)
Salary Remaining : 86 726 $
Josh Leivo 100 000 $ (4)
Salary Remaining : 86 726 $
Michael Pezzetta 100 000 $ (2)
Salary Remaining : 86 726 $
Mikhail Maltsev 100 000 $ (2)
Salary Remaining : 86 726 $
Jordan Gross 100 000 $ (4)
Salary Remaining : 86 726 $
Nick Perbix 95 000 $ (4)
Salary Remaining : 82 389 $
Rem Pitlick 90 000 $ (3)
Salary Remaining : 78 053 $
Adam Werner 85 000 $ (1)
Salary Remaining : 73 717 $
Curtis McKenzie 80 000 $ (1)
Salary Remaining : 69 381 $
Laurent Dauphin 75 000 $ (4)
Salary Remaining : 65 044 $
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 $ - 6 288 - 96,74%
Level 2: 5000 - 78 $ - 4 451 - 89,02%
Level 3: 2500 - 46 $ - 2 499 - 99,98%
Level 4: 4500 - 31 $ - 4 410 - 98,00%
Luxury : 1500 - 240 $ - 1 287 - 85,83%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 65 $ - 1 173 - 58,63%
Farm Level 2: 1000 - 20 $ - 829 - 82,94%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %18 936 - 94,68%
Average Income per Game1 949 668 $
Year to Date Revenue9 748 340 $
Farm
Home Games Left33
Average Attendance - %2 002 - 66,73%
Average Income per Game111 368 $
Year to Date Revenue556 842 $

Expense

Pro Players Total Salaries80 050 000 $
Farm Players Total Salaries1 507 500 $
Coaches Total Salaries4 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses11 276 781 $
Farm Year To Date Expenses302 941 $
Pro Salary Cap To Date10 741 071 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue64 339 044 $
Farm Estimated Season Revenue3 675 157 $
Pro Remaining Season Days97
Pro Expenses Per Days750 446 $
Pro Estimated Expenses72 793 262 $
Farm Remaining Season Days98
Farm Expenses Per Days20 420 $
Farm Estimated Expenses2 001 160 $
Estimated Season Expenses74 794 422 $
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 Account18 359 067 $
Projected Bank Account11 578 846 $

Pro Players Salaries

Leon Draisaitl 12 500 000 $ (3)
-Salary Remaining : 10 825 893 $
William Nylander 8 000 000 $ (3)
-Salary Remaining : 6 928 571 $
Jordan Kyrou 7 500 000 $ (4)
-Salary Remaining : 6 495 536 $
Linus Ullmark 6 000 000 $ (5)
-Salary Remaining : 5 196 429 $
Adrian Kempe 6 000 000 $ (5)
-Salary Remaining : 5 196 429 $
Rasmus Dahlin 5 500 000 $ (1)
-Salary Remaining : 4 763 393 $
Ryan Nugent-Hopkins 5 500 000 $ (2)
-Salary Remaining : 4 763 393 $
Phillip Danault 4 900 000 $ (4)
-Salary Remaining : 4 243 750 $
Jamie Oleksiak 3 500 000 $ (4)
-Salary Remaining : 3 031 250 $
Josh Manson 3 000 000 $ (3)
-Salary Remaining : 2 598 214 $
Jonas Siegenthaler 2 300 000 $ (4)
-Salary Remaining : 1 991 964 $
Vince Dunn 2 000 000 $ (1)
-Salary Remaining : 1 732 143 $
Jesper Fast 2 000 000 $ (1)
-Salary Remaining : 1 732 143 $
K'Andre Miller 2 000 000 $ (1)
-Salary Remaining : 1 732 143 $
Noel Acciari 1 500 000 $ (3)
-Salary Remaining : 1 299 107 $
Daniel Vladar 1 500 000 $ (2)
-Salary Remaining : 1 299 107 $
Ilya Mikheyev 1 500 000 $ (1)
-Salary Remaining : 1 299 107 $
Kevin Stenlund 1 300 000 $ (5)
-Salary Remaining : 1 125 893 $
Jarred Tinordi 1 000 000 $ (1)
-Salary Remaining : 866 071 $
Danton Heinen 900 000 $ (4)
-Salary Remaining : 779 464 $
Connor Dewar 900 000 $ (2)
-Salary Remaining : 779 464 $
Cooper Marody 750 000 $ (4)
-Salary Remaining : 649 554 $
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 : 130 088 $
Robin Salo 100 000 $ (2)
Salary Remaining : 86 726 $
Maxim Mamin 100 000 $ (1)
Salary Remaining : 86 726 $
Adam Huska 95 000 $ (2)
Salary Remaining : 82 389 $
Joona Luoto 77 500 $ (3)
Salary Remaining : 67 212 $
Bobby McMann 77 500 $ (4)
Salary Remaining : 67 212 $
David Gust 77 500 $ (2)
Salary Remaining : 67 212 $
Jackson LaCombe 77 500 $ (4)
Salary Remaining : 67 212 $
Jacob Lucchini 77 500 $ (1)
Salary Remaining : 67 212 $
Nick DeSimone 77 500 $ (3)
Salary Remaining : 67 212 $
Oskar Olausson 77 500 $ (4)
Salary Remaining : 67 212 $
Gustav Olofsson 77 500 $ (3)
Salary Remaining : 67 212 $
Gage Quinney 77 500 $ (3)
Salary Remaining : 67 212 $
Mitch Reinke 75 000 $ (4)
Salary Remaining : 65 044 $
Chase Pearson 75 000 $ (2)
Salary Remaining : 65 044 $
Joel L'Esperance 75 000 $ (4)
Salary Remaining : 65 044 $
Joel Hanley 70 000 $ (3)
Salary Remaining : 60 708 $
Gerald Mayhew 70 000 $ (3)
Salary Remaining : 60 708 $
Total Farm Players18
Salary Commitment
Year 47 : 1 507 500 $
Year 48 : 1 330 000 $
Year 49 : 982 500 $
Year 50 : 382 500 $
Salary Average Commitment
Year 47 : 1 507 500 $
Year 48 : 1 330 000 $
Year 49 : 982 500 $
Year 50 : 382 500 $

London Spartiates



Arena Capacity - Ticket Price
Attendance - %

Arena NameKingdom Arena
Level 1: 6000 - 100 $ - 6 000 - 100,00%
Level 2: 5000 - 70 $ - 4 999 - 99,97%
Level 3: 2250 - 60 $ - 1 829 - 81,27%
Level 4: 4000 - 40 $ - 2 921 - 73,01%
Luxury : 1250 - 200 $ - 1 250 - 100,00%
Total Capacity :18500
Farm
Farm Level 1: 2000 - 75 $ - 971 - 48,55%
Farm Level 2: 1000 - 30 $ - 532 - 53,18%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %16 998 - 91,88%
Average Income per Game1 711 724 $
Year to Date Revenue10 270 344 $
Farm
Home Games Left33
Average Attendance - %1 503 - 50,09%
Average Income per Game106 535 $
Year to Date Revenue532 674 $

Expense

Pro Players Total Salaries74 750 000 $
Farm Players Total Salaries4 122 500 $
Coaches Total Salaries4 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses10 313 838 $
Farm Year To Date Expenses591 280 $
Pro Salary Cap To Date9 845 088 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue54 775 168 $
Farm Estimated Season Revenue3 515 648 $
Pro Remaining Season Days97
Pro Expenses Per Days698 661 $
Pro Estimated Expenses67 770 117 $
Farm Remaining Season Days98
Farm Expenses Per Days42 677 $
Farm Estimated Expenses4 182 346 $
Estimated Season Expenses71 952 463 $
Season Salary Cap74 750 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $9 250 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 22 750 000 $
Current Bank Account68 156 601 $
Projected Bank Account54 494 954 $

Pro Players Salaries

Brad Marchand 8 500 000 $ (2)
-Salary Remaining : 7 361 607 $
Logan Couture 6 150 000 $ (2)
-Salary Remaining : 5 326 339 $
Jared Spurgeon 6 000 000 $ (3)
-Salary Remaining : 5 196 429 $
Frederik Andersen 6 000 000 $ (3)
-Salary Remaining : 5 196 429 $
Jeff Skinner 6 000 000 $ (5)
-Salary Remaining : 5 196 429 $
Mats Zuccarello 5 750 000 $ (2)
-Salary Remaining : 4 979 911 $
Viktor Arvidsson 5 200 000 $ (3)
-Salary Remaining : 4 503 571 $
Jonas Brodin 5 000 000 $ (5)
-Salary Remaining : 4 330 357 $
Ryan Hartman 4 200 000 $ (1)
-Salary Remaining : 3 637 500 $
Scott Harrington 3 000 000 $ (5)
-Salary Remaining : 2 598 214 $
Ty Dellandrea 3 000 000 $ (3)
-Salary Remaining : 2 598 214 $
Nick Jensen 2 500 000 $ (2)
-Salary Remaining : 2 165 179 $
Nick Bonino 2 500 000 $ (2)
-Salary Remaining : 2 165 179 $
Jack Campbell 2 500 000 $ (4)
-Salary Remaining : 2 165 179 $
Jeff Carter 2 000 000 $ (4)
-Salary Remaining : 1 732 143 $
Eeli Tolvanen 1 900 000 $ (2)
-Salary Remaining : 1 645 536 $
Colin Miller 1 500 000 $ (3)
-Salary Remaining : 1 299 107 $
Brett Kulak 1 300 000 $ (2)
-Salary Remaining : 1 125 893 $
Klim Kostin 950 000 $ (1)
-Salary Remaining : 822 768 $
Mason Shaw 800 000 $ (2)
-Salary Remaining : 692 857 $
Total Pro Players20
Salary Commitment
Year 47 : 74 750 000 $
Year 48 : 69 600 000 $
Year 49 : 40 200 000 $
Year 50 : 18 500 000 $
Salary Average Commitment
Year 47 : 74 750 000 $
Year 48 : 69 600 000 $
Year 49 : 40 200 000 $
Year 50 : 18 500 000 $
Salary Cap with 1 Way Contract
Year 47 : 74 750 000 $
Year 48 : 69 600 000 $
Year 49 : 40 200 000 $
Year 50 : 18 500 000 $

Farm Players Salaries

Alex Goligoski 450 000 $ (1)
Salary Remaining : 390 265 $
Paul Byron 400 000 $ (2)
Salary Remaining : 346 903 $
Mathieu Perreault 400 000 $ (2)
Salary Remaining : 346 903 $
Cedric Paquette 350 000 $ (2)
Salary Remaining : 303 540 $
Mark Friedman 300 000 $ (5)
Salary Remaining : 260 177 $
Derek Stepan 300 000 $ (5)
Salary Remaining : 260 177 $
Hunter McKown 265 000 $ (4)
Salary Remaining : 229 823 $
Tanner Pearson 250 000 $ (2)
Salary Remaining : 216 814 $
Patrick Maroon 150 000 $ (1)
Salary Remaining : 130 088 $
Nico Daws 110 000 $ (2)
Salary Remaining : 95 398 $
Vinni Lettieri 90 000 $ (4)
Salary Remaining : 78 053 $
Max McCormick 77 500 $ (5)
Salary Remaining : 67 212 $
Alex Formenton 77 500 $ (5)
Salary Remaining : 67 212 $
Sheldon Rempal 77 500 $ (5)
Salary Remaining : 67 212 $
Andrew Poturalski 77 500 $ (5)
Salary Remaining : 67 212 $
Brogan Rafferty 77 500 $ (5)
Salary Remaining : 67 212 $
Kristian Reichel 77 500 $ (5)
Salary Remaining : 67 212 $
Vitaly Abramov 77 500 $ (5)
Salary Remaining : 67 212 $
Kevin Gravel 75 000 $ (3)
Salary Remaining : 65 044 $
Kole Sherwood 75 000 $ (4)
Salary Remaining : 65 044 $
Dylan McIlrath 75 000 $ (3)
Salary Remaining : 65 044 $
Brian Pinho 75 000 $ (1)
Salary Remaining : 65 044 $
Taylor Fedun 75 000 $ (3)
Salary Remaining : 65 044 $
Ivan Prosvetov 70 000 $ (3)
Salary Remaining : 60 708 $
Nic Petan 70 000 $ (3)
Salary Remaining : 60 708 $
Total Farm Players25
Salary Commitment
Year 47 : 4 122 500 $
Year 48 : 3 447 500 $
Year 49 : 1 937 500 $
Year 50 : 1 572 500 $
Salary Average Commitment
Year 47 : 4 122 500 $
Year 48 : 3 447 500 $
Year 49 : 1 937 500 $
Year 50 : 1 572 500 $

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries57 600 000 $
Farm Players Total Salaries2 017 500 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses7 769 639 $
Farm Year To Date Expenses411 088 $
Pro Salary Cap To Date7 518 750 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue63 139 904 $
Farm Estimated Season Revenue3 351 625 $
Pro Remaining Season Days97
Pro Expenses Per Days527 679 $
Pro Estimated Expenses51 184 863 $
Farm Remaining Season Days98
Farm Expenses Per Days26 704 $
Farm Estimated Expenses2 616 992 $
Estimated Season Expenses53 801 855 $
Season Salary Cap57 600 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $26 400 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 5 600 000 $
Current Bank Account122 416 824 $
Projected Bank Account135 106 498 $

Pro Players Salaries

Stephane Da Costa 8 000 000 $ (1)
-Salary Remaining : 6 928 571 $
Jonathan Racine 8 000 000 $ (1)
-Salary Remaining : 6 928 571 $
Kaapo Kakko 5 000 000 $ (1)
-Salary Remaining : 4 330 357 $
Jonathan Bernier 4 000 000 $ (1)
-Salary Remaining : 3 464 286 $
James van Riemsdyk 4 000 000 $ (1)
-Salary Remaining : 3 464 286 $
Marcus Foligno 2 500 000 $ (5)
-Salary Remaining : 2 165 179 $
MacKenzie Blackwood 2 500 000 $ (3)
-Salary Remaining : 2 165 179 $
Jonathan Drouin 2 500 000 $ (4)
-Salary Remaining : 2 165 179 $
Joel Armia 2 200 000 $ (2)
-Salary Remaining : 1 905 357 $
Sammy Blais 1 500 000 $ (1)
-Salary Remaining : 1 299 107 $
Tyson Jost 1 500 000 $ (1)
-Salary Remaining : 1 299 107 $
Philipp Kurashev 1 500 000 $ (3)
-Salary Remaining : 1 299 107 $
Josh Brown 1 500 000 $ (3)
-Salary Remaining : 1 299 107 $
Juuso Valimaki 1 200 000 $ (2)
-Salary Remaining : 1 039 286 $
J.J. Moser 1 200 000 $ (2)
-Salary Remaining : 1 039 286 $
Marco Rossi 1 200 000 $ (2)
-Salary Remaining : 1 039 286 $
Jake Neighbours 1 100 000 $ (2)
-Salary Remaining : 952 679 $
Colin Blackwell 1 000 000 $ (2)
-Salary Remaining : 866 071 $
Alexander Alexeyev 950 000 $ (2)
-Salary Remaining : 822 768 $
Alexey Toropchenko 950 000 $ (2)
-Salary Remaining : 822 768 $
Felix Sandstrom 950 000 $ (2)
-Salary Remaining : 822 768 $
Jakub Zboril 900 000 $ (4)
-Salary Remaining : 779 464 $
Jesse Ylonen 900 000 $ (3)
-Salary Remaining : 779 464 $
Dennis Gilbert 900 000 $ (3)
-Salary Remaining : 779 464 $
Austin Wagner 850 000 $ (3)
-Salary Remaining : 736 161 $
Guillaume Brisebois 800 000 $ (4)
-Salary Remaining : 692 857 $
Total Pro Players26
Salary Commitment
Year 47 : 57 600 000 $
Year 48 : 25 600 000 $
Year 49 : 14 850 000 $
Year 50 : 6 700 000 $
Salary Average Commitment
Year 47 : 57 600 000 $
Year 48 : 25 600 000 $
Year 49 : 14 850 000 $
Year 50 : 6 700 000 $
Salary Cap with 1 Way Contract
Year 47 : 57 600 000 $
Year 48 : 25 600 000 $
Year 49 : 14 850 000 $
Year 50 : 6 700 000 $

Farm Players Salaries

Jamie Drysdale 200 000 $ (3)
Salary Remaining : 173 451 $
Marco Kasper 120 000 $ (4)
Salary Remaining : 104 071 $
Joel Hofer 100 000 $ (2)
Salary Remaining : 86 726 $
Scott Reedy 100 000 $ (2)
Salary Remaining : 86 726 $
Andreas Johnsson 100 000 $ (4)
Salary Remaining : 86 726 $
Markus Niemelainen 95 000 $ (2)
Salary Remaining : 82 389 $
Owen Beck 95 000 $ (4)
Salary Remaining : 82 389 $
Ivan Chekhovich 90 000 $ (3)
Salary Remaining : 78 053 $
Olli Juolevi 90 000 $ (3)
Salary Remaining : 78 053 $
Valtteri Puustinen 90 000 $ (2)
Salary Remaining : 78 053 $
Sean Day 85 000 $ (2)
Salary Remaining : 73 717 $
Michael Dipietro 85 000 $ (4)
Salary Remaining : 73 717 $
Lucas Wallmark 85 000 $ (4)
Salary Remaining : 73 717 $
Janne Kuokkanen 85 000 $ (3)
Salary Remaining : 73 717 $
Tyler Angle 77 500 $ (4)
Salary Remaining : 67 212 $
Victor Rask 77 500 $ (5)
Salary Remaining : 67 212 $
Nicholas Baptiste 77 500 $ (5)
Salary Remaining : 67 212 $
Dillon Heatherington 75 000 $ (1)
Salary Remaining : 65 044 $
Otto Koivula 75 000 $ (1)
Salary Remaining : 65 044 $
Connor Bunnaman 75 000 $ (1)
Salary Remaining : 65 044 $
Alan Quine 70 000 $ (4)
Salary Remaining : 60 708 $
David Farrance 70 000 $ (3)
Salary Remaining : 60 708 $
Total Farm Players22
Salary Commitment
Year 47 : 2 017 500 $
Year 48 : 1 792 500 $
Year 49 : 1 322 500 $
Year 50 : 787 500 $
Salary Average Commitment
Year 47 : 2 017 500 $
Year 48 : 1 792 500 $
Year 49 : 1 322 500 $
Year 50 : 787 500 $

Miami Heat



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries65 500 000 $
Farm Players Total Salaries2 645 000 $
Coaches Total Salaries6 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses8 843 526 $
Farm Year To Date Expenses749 007 $
Pro Salary Cap To Date8 307 810 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue59 101 739 $
Farm Estimated Season Revenue5 176 224 $
Pro Remaining Season Days97
Pro Expenses Per Days620 536 $
Pro Estimated Expenses60 191 992 $
Farm Remaining Season Days98
Farm Expenses Per Days45 531 $
Farm Estimated Expenses4 462 038 $
Estimated Season Expenses64 654 030 $
Season Salary Cap65 500 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $18 500 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 13 500 000 $
Current Bank Account90 472 206 $
Projected Bank Account90 096 139 $

Pro Players Salaries

Keith Yandle 6 000 000 $ (1)
-Salary Remaining : 5 196 429 $
Justin Auger 6 000 000 $ (1)
-Salary Remaining : 5 196 429 $
Landon Bow 6 000 000 $ (1)
-Salary Remaining : 5 196 429 $
Shea Weber 6 000 000 $ (1)
-Salary Remaining : 5 196 429 $
Shane Harper 6 000 000 $ (1)
-Salary Remaining : 5 196 429 $
Taylor Hall 5 000 000 $ (1)
-Salary Remaining : 4 330 357 $
Adam Brooks 4 000 000 $ (1)
-Salary Remaining : 3 464 286 $
Joel Farabee 3 800 000 $ (3)
-Salary Remaining : 3 291 071 $
Gustav Nyquist 3 250 000 $ (1)
-Salary Remaining : 2 814 732 $
Owen Tippett 3 000 000 $ (4)
-Salary Remaining : 2 598 214 $
Michael Houser 2 000 000 $ (3)
-Salary Remaining : 1 732 143 $
Ville Heinola 2 000 000 $ (4)
-Salary Remaining : 1 732 143 $
Louis Domingue (Out of Payroll) 2 000 000 $ (3)
-Salary Remaining : 1 732 143 $
Brandon Halverson (Out of Payroll) 2 000 000 $ (1)
-Salary Remaining : 1 732 143 $
Travis Dermott 2 000 000 $ (4)
-Salary Remaining : 1 732 143 $
Casey Cizikas 1 500 000 $ (1)
-Salary Remaining : 1 299 107 $
Owen Power 1 200 000 $ (2)
-Salary Remaining : 1 039 286 $
Mason McTavish 1 200 000 $ (2)
-Salary Remaining : 1 039 286 $
Dawson Mercer 1 200 000 $ (2)
-Salary Remaining : 1 039 286 $
Jack Drury 1 000 000 $ (2)
-Salary Remaining : 866 071 $
Alec Regula 1 000 000 $ (2)
-Salary Remaining : 866 071 $
A.J. Greer 1 000 000 $ (5)
-Salary Remaining : 866 071 $
Beck Malenstyn 800 000 $ (1)
-Salary Remaining : 692 857 $
Oliver Kylington 775 000 $ (5)
-Salary Remaining : 671 205 $
Brett Ritchie 775 000 $ (1)
-Salary Remaining : 671 205 $
Total Pro Players25
Salary Commitment
Year 47 : 69 500 000 $
Year 48 : 22 175 000 $
Year 49 : 16 575 000 $
Year 50 : 8 775 000 $
Salary Average Commitment
Year 47 : 69 500 000 $
Year 48 : 22 175 000 $
Year 49 : 16 575 000 $
Year 50 : 8 775 000 $
Salary Cap with 1 Way Contract
Year 47 : 69 500 000 $
Year 48 : 22 175 000 $
Year 49 : 16 575 000 $
Year 50 : 8 775 000 $

Farm Players Salaries

Jonathan Dahlen 400 000 $ (1)
Salary Remaining : 346 903 $
Cam York 300 000 $ (1)
Salary Remaining : 260 177 $
Quinton Byfield 300 000 $ (3)
Salary Remaining : 260 177 $
Shane Pinto 250 000 $ (2)
Salary Remaining : 216 814 $
Connor McMichael 200 000 $ (3)
Salary Remaining : 173 451 $
Luke Hughes 120 000 $ (4)
Salary Remaining : 104 071 $
Wyatt Johnston 120 000 $ (4)
Salary Remaining : 104 071 $
Bobby Brink 100 000 $ (2)
Salary Remaining : 86 726 $
Dominic Turgeon 100 000 $ (1)
Salary Remaining : 86 726 $
Wyatt Kalynuk 100 000 $ (2)
Salary Remaining : 86 726 $
Alex Vlasic 90 000 $ (2)
Salary Remaining : 78 053 $
Dylan Holloway 90 000 $ (4)
Salary Remaining : 78 053 $
Connor Ingram 90 000 $ (2)
Salary Remaining : 78 053 $
Reilly Walsh 85 000 $ (2)
Salary Remaining : 73 717 $
Marc McLaughlin 75 000 $ (4)
Salary Remaining : 65 044 $
Filip Hallander 75 000 $ (2)
Salary Remaining : 65 044 $
Jeremy Davies 75 000 $ (2)
Salary Remaining : 65 044 $
Jackson Cates 75 000 $ (4)
Salary Remaining : 65 044 $
Total Farm Players18
Salary Commitment
Year 47 : 2 645 000 $
Year 48 : 1 845 000 $
Year 49 : 980 000 $
Year 50 : 480 000 $
Salary Average Commitment
Year 47 : 2 645 000 $
Year 48 : 1 845 000 $
Year 49 : 980 000 $
Year 50 : 480 000 $

Moncton Wildcats



Arena Capacity - Ticket Price
Attendance - %

Arena NameMoncton Coliseum
Level 1: 7000 - 105 $ - 6 465 - 92,35%
Level 2: 5250 - 75 $ - 5 215 - 99,34%
Level 3: 4000 - 45 $ - 2 736 - 68,39%
Level 4: 5000 - 25 $ - 4 809 - 96,18%
Luxury : 1750 - 178 $ - 1 681 - 96,03%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 15 $ - 996 - 99,62%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %20 905 - 90,89%
Average Income per Game1 934 876 $
Year to Date Revenue9 674 381 $
Farm
Home Games Left33
Average Attendance - %2 996 - 99,87%
Average Income per Game101 932 $
Year to Date Revenue509 658 $

Expense

Pro Players Total Salaries54 700 000 $
Farm Players Total Salaries1 577 500 $
Coaches Total Salaries1 700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses7 306 252 $
Farm Year To Date Expenses302 327 $
Pro Salary Cap To Date7 066 073 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue63 850 915 $
Farm Estimated Season Revenue3 363 743 $
Pro Remaining Season Days97
Pro Expenses Per Days497 321 $
Pro Estimated Expenses48 240 137 $
Farm Remaining Season Days98
Farm Expenses Per Days20 155 $
Farm Estimated Expenses1 975 190 $
Estimated Season Expenses50 215 327 $
Season Salary Cap53 500 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $30 500 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 1 500 000 $
Current Bank Account60 291 768 $
Projected Bank Account77 291 099 $

Pro Players Salaries

Jakub Voracek 6 000 000 $ (1)
-Salary Remaining : 5 196 429 $
Josh Norris 4 500 000 $ (1)
-Salary Remaining : 3 897 321 $
Brandon Saad 4 500 000 $ (3)
-Salary Remaining : 3 897 321 $
Damon Severson 4 100 000 $ (2)
-Salary Remaining : 3 550 893 $
Sam Gagner 4 000 000 $ (1)
-Salary Remaining : 3 464 286 $
Austin Czarnik 4 000 000 $ (1)
-Salary Remaining : 3 464 286 $
Frederick Gaudreau 3 250 000 $ (1)
-Salary Remaining : 2 814 732 $
William Borgen 2 500 000 $ (2)
-Salary Remaining : 2 165 179 $
Carson Soucy 2 000 000 $ (1)
-Salary Remaining : 1 732 143 $
Oskar Sundqvist 2 000 000 $ (1)
-Salary Remaining : 1 732 143 $
Jake Allen 2 000 000 $ (3)
-Salary Remaining : 1 732 143 $
Ty Smith 1 500 000 $ (2)
-Salary Remaining : 1 299 107 $
Alexander Holtz 1 500 000 $ (3)
-Salary Remaining : 1 299 107 $
Jakob Pelletier 1 200 000 $ (4)
-Salary Remaining : 1 039 286 $
Akira Schmid (Out of Payroll) 1 200 000 $ (1)
-Salary Remaining : 1 039 286 $
Calvin de Haan 1 100 000 $ (1)
-Salary Remaining : 952 679 $
Tyler Johnson 1 025 000 $ (3)
-Salary Remaining : 887 723 $
Saku Maenalanen 1 000 000 $ (2)
-Salary Remaining : 866 071 $
Ian Mitchell 1 000 000 $ (1)
-Salary Remaining : 866 071 $
Collin Delia 1 000 000 $ (2)
-Salary Remaining : 866 071 $
Julien Gauthier 950 000 $ (3)
-Salary Remaining : 822 768 $
Brock Faber 925 000 $ (4)
-Salary Remaining : 801 116 $
Karson Kuhlman 900 000 $ (2)
-Salary Remaining : 779 464 $
Arber Xhekaj 875 000 $ (4)
-Salary Remaining : 757 813 $
Tim Berni 875 000 $ (5)
-Salary Remaining : 757 813 $
Alexei Melnichuk 800 000 $ (1)
-Salary Remaining : 692 857 $
Total Pro Players26
Salary Commitment
Year 47 : 54 700 000 $
Year 48 : 24 850 000 $
Year 49 : 13 850 000 $
Year 50 : 3 875 000 $
Salary Average Commitment
Year 47 : 54 700 000 $
Year 48 : 24 850 000 $
Year 49 : 13 850 000 $
Year 50 : 3 875 000 $
Salary Cap with 1 Way Contract
Year 47 : 54 700 000 $
Year 48 : 24 850 000 $
Year 49 : 13 850 000 $
Year 50 : 3 875 000 $

Farm Players Salaries

Thomas Harley 500 000 $ (3)
Salary Remaining : 433 628 $
Thomas Bordeleau 120 000 $ (2)
Salary Remaining : 104 071 $
Will Butcher 95 000 $ (3)
Salary Remaining : 82 389 $
Tyler Kleven 95 000 $ (1)
Salary Remaining : 82 389 $
Mac Hollowell 95 000 $ (3)
Salary Remaining : 82 389 $
Carl Dahlstrom 90 000 $ (3)
Salary Remaining : 78 053 $
Hendrix Lapierre 90 000 $ (4)
Salary Remaining : 78 053 $
Tobias Bjornfot 90 000 $ (4)
Salary Remaining : 78 053 $
Joshua Ho-Sang 85 000 $ (3)
Salary Remaining : 73 717 $
Cole Reinhardt 85 000 $ (1)
Salary Remaining : 73 717 $
Samuel Fagemo 80 000 $ (2)
Salary Remaining : 69 381 $
Jean-Luc Foudy 77 500 $ (4)
Salary Remaining : 67 212 $
Marc Michaelis 75 000 $ (3)
Salary Remaining : 65 044 $
Total Farm Players13
Salary Commitment
Year 47 : 1 577 500 $
Year 48 : 1 397 500 $
Year 49 : 1 197 500 $
Year 50 : 257 500 $
Salary Average Commitment
Year 47 : 1 577 500 $
Year 48 : 1 397 500 $
Year 49 : 1 197 500 $
Year 50 : 257 500 $

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Molson
Level 1: 7000 - 100 $ - 6 685 - 95,49%
Level 2: 6000 - 80 $ - 4 371 - 72,84%
Level 3: 3000 - 50 $ - 2 216 - 73,85%
Level 4: 5000 - 30 $ - 4 637 - 92,74%
Luxury : 2000 - 130 $ - 1 925 - 96,26%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 984 - 99,19%
Farm Level 2: 1000 - 15 $ - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %19 833 - 86,23%
Average Income per Game1 821 936 $
Year to Date Revenue9 109 680 $
Farm
Home Games Left33
Average Attendance - %2 984 - 99,46%
Average Income per Game101 320 $
Year to Date Revenue506 598 $

Expense

Pro Players Total Salaries83 100 000 $
Farm Players Total Salaries3 192 500 $
Coaches Total Salaries8 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses12 133 935 $
Farm Year To Date Expenses556 530 $
Pro Salary Cap To Date11 129 460 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue60 123 888 $
Farm Estimated Season Revenue3 343 547 $
Pro Remaining Season Days97
Pro Expenses Per Days808 929 $
Pro Estimated Expenses78 466 113 $
Farm Remaining Season Days98
Farm Expenses Per Days37 102 $
Farm Estimated Expenses3 635 996 $
Estimated Season Expenses82 102 109 $
Season Salary Cap83 100 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $900 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 31 100 000 $
Current Bank Account18 955 710 $
Projected Bank Account321 036 $

Pro Players Salaries

Victor Hedman 8 500 000 $ (3)
-Salary Remaining : 7 361 607 $
John Carlson 7 250 000 $ (5)
-Salary Remaining : 6 279 018 $
Hampus Lindholm 6 500 000 $ (4)
-Salary Remaining : 5 629 464 $
Sergei Bobrovsky 6 250 000 $ (5)
-Salary Remaining : 5 412 946 $
Ryan O'Reilly 5 500 000 $ (5)
-Salary Remaining : 4 763 393 $
Sean Monahan 5 000 000 $ (5)
-Salary Remaining : 4 330 357 $
Tyler Myers 4 800 000 $ (1)
-Salary Remaining : 4 157 143 $
David Perron 4 700 000 $ (2)
-Salary Remaining : 4 070 536 $
David Krejci 4 200 000 $ (1)
-Salary Remaining : 3 637 500 $
Max Domi 4 000 000 $ (3)
-Salary Remaining : 3 464 286 $
Ivan Barbashev 3 500 000 $ (1)
-Salary Remaining : 3 031 250 $
Jason Zucker 3 000 000 $ (3)
-Salary Remaining : 2 598 214 $
Jordan Staal 3 000 000 $ (4)
-Salary Remaining : 2 598 214 $
Alexander Kerfoot 2 900 000 $ (4)
-Salary Remaining : 2 511 607 $
Nikita Zadorov 2 850 000 $ (1)
-Salary Remaining : 2 468 304 $
Barclay Goodrow 2 800 000 $ (2)
-Salary Remaining : 2 425 000 $
Christian Dvorak 2 500 000 $ (1)
-Salary Remaining : 2 165 179 $
Filip Chytil 1 750 000 $ (1)
-Salary Remaining : 1 515 625 $
Keith Kinkaid 850 000 $ (3)
-Salary Remaining : 736 161 $
Victor Mete 850 000 $ (5)
-Salary Remaining : 736 161 $
Stefan Noesen 800 000 $ (2)
-Salary Remaining : 692 857 $
Brady Keeper 800 000 $ (2)
-Salary Remaining : 692 857 $
Joe Thornton 800 000 $ (1)
-Salary Remaining : 692 857 $
Total Pro Players23
Salary Commitment
Year 47 : 83 100 000 $
Year 48 : 62 700 000 $
Year 49 : 53 600 000 $
Year 50 : 37 250 000 $
Salary Average Commitment
Year 47 : 83 100 000 $
Year 48 : 62 700 000 $
Year 49 : 53 600 000 $
Year 50 : 37 250 000 $
Salary Cap with 1 Way Contract
Year 47 : 83 100 000 $
Year 48 : 62 700 000 $
Year 49 : 53 600 000 $
Year 50 : 37 250 000 $

Farm Players Salaries

Sean Couturier 700 000 $ (1)
Salary Remaining : 607 080 $
Oliver Ekman-Larsson 250 000 $ (4)
Salary Remaining : 216 814 $
Yegor Sharangovich 200 000 $ (1)
Salary Remaining : 173 451 $
Kasperi Kapanen 175 000 $ (1)
Salary Remaining : 151 770 $
Kaapo Kahkonen 150 000 $ (1)
Salary Remaining : 130 088 $
Yakov Trenin 150 000 $ (3)
Salary Remaining : 130 088 $
Alexandre Texier 120 000 $ (4)
Salary Remaining : 104 071 $
Christian Fischer 102 500 $ (3)
Salary Remaining : 88 894 $
Mads Sogaard 102 500 $ (3)
Salary Remaining : 88 894 $
Jansen Harkins 92 500 $ (1)
Salary Remaining : 80 221 $
Jake Gardiner 90 000 $ (2)
Salary Remaining : 78 053 $
Parker Kelly 90 000 $ (3)
Salary Remaining : 78 053 $
Xavier Ouellet 90 000 $ (2)
Salary Remaining : 78 053 $
Austin Strand 85 000 $ (3)
Salary Remaining : 73 717 $
Chris Driedger 85 000 $ (4)
Salary Remaining : 73 717 $
Dmitrij Jaskin 80 000 $ (3)
Salary Remaining : 69 381 $
Semyon Der-Arguchintsev 80 000 $ (4)
Salary Remaining : 69 381 $
Ryan Murphy 80 000 $ (2)
Salary Remaining : 69 381 $
Nikolay Goldobin 80 000 $ (1)
Salary Remaining : 69 381 $
Robbie Russo 80 000 $ (2)
Salary Remaining : 69 381 $
MacKenzie MacEachern 80 000 $ (4)
Salary Remaining : 69 381 $
Michael Sgarbossa 80 000 $ (2)
Salary Remaining : 69 381 $
Jayden Halbgewachs 75 000 $ (2)
Salary Remaining : 65 044 $
Filip Chlapik 75 000 $ (3)
Salary Remaining : 65 044 $
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 $ - 5 209 - 86,82%
Level 2: 5250 - 75 $ - 5 235 - 99,72%
Level 3: 2250 - 51 $ - 2 073 - 92,12%
Level 4: 4000 - 33 $ - 3 634 - 90,86%
Luxury : 1500 - 235 $ - 1 282 - 85,45%
Total Capacity :19000
Farm
Farm Level 1: 2000 - 40 $ - 1 979 - 98,97%
Farm Level 2: 1000 - 20 $ - 791 - 79,12%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %17 433 - 91,75%
Average Income per Game1 891 042 $
Year to Date Revenue9 455 210 $
Farm
Home Games Left33
Average Attendance - %2 771 - 92,35%
Average Income per Game114 000 $
Year to Date Revenue570 000 $

Expense

Pro Players Total Salaries64 925 000 $
Farm Players Total Salaries2 090 000 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses8 055 136 $
Farm Year To Date Expenses415 223 $
Pro Salary Cap To Date7 521 648 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue62 404 386 $
Farm Estimated Season Revenue3 762 000 $
Pro Remaining Season Days97
Pro Expenses Per Days588 616 $
Pro Estimated Expenses57 095 752 $
Farm Remaining Season Days98
Farm Expenses Per Days22 920 $
Farm Estimated Expenses2 246 160 $
Estimated Season Expenses59 341 912 $
Season Salary Cap58 175 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $25 825 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 6 175 000 $
Current Bank Account93 590 957 $
Projected Bank Account100 415 431 $

Pro Players Salaries

Jason Robertson 8 000 000 $ (3)
-Salary Remaining : 6 928 571 $
John Gibson 6 000 000 $ (2)
-Salary Remaining : 5 196 429 $
John-Jason Peterka 5 250 000 $ (5)
-Salary Remaining : 4 546 875 $
Noah Dobson 5 000 000 $ (1)
-Salary Remaining : 4 330 357 $
Matias Maccelli (Out of Payroll) 4 750 000 $ (5)
-Salary Remaining : 4 113 839 $
Jaden Schwartz 4 250 000 $ (5)
-Salary Remaining : 3 680 804 $
Kirby Dach 4 000 000 $ (3)
-Salary Remaining : 3 464 286 $
Oscar Klefbom 4 000 000 $ (2)
-Salary Remaining : 3 464 286 $
Jesperi Kotkaniemi 3 500 000 $ (2)
-Salary Remaining : 3 031 250 $
Phil Kessel 2 500 000 $ (3)
-Salary Remaining : 2 165 179 $
Peyton Krebs 2 500 000 $ (2)
-Salary Remaining : 2 165 179 $
Charlie Lindgren 2 000 000 $ (5)
-Salary Remaining : 1 732 143 $
Justin Barron (Out of Payroll) 2 000 000 $ (3)
-Salary Remaining : 1 732 143 $
Jonatan Berggren 1 200 000 $ (2)
-Salary Remaining : 1 039 286 $
Dylan Guenther 1 200 000 $ (3)
-Salary Remaining : 1 039 286 $
Michael Kesselring 1 100 000 $ (4)
-Salary Remaining : 952 679 $
Matt Nieto 1 025 000 $ (2)
-Salary Remaining : 887 723 $
Wyatt Kaiser 1 000 000 $ (4)
-Salary Remaining : 866 071 $
Matt Kiersted 1 000 000 $ (1)
-Salary Remaining : 866 071 $
Jake Livingstone 1 000 000 $ (4)
-Salary Remaining : 866 071 $
Aatu Raty 1 000 000 $ (3)
-Salary Remaining : 866 071 $
Dmitri Samorukov 900 000 $ (3)
-Salary Remaining : 779 464 $
Dakota Mermis 900 000 $ (3)
-Salary Remaining : 779 464 $
Lukas Reichel 850 000 $ (2)
-Salary Remaining : 736 161 $
Total Pro Players24
Salary Commitment
Year 47 : 64 925 000 $
Year 48 : 58 925 000 $
Year 49 : 39 850 000 $
Year 50 : 19 350 000 $
Salary Average Commitment
Year 47 : 64 925 000 $
Year 48 : 58 925 000 $
Year 49 : 39 850 000 $
Year 50 : 19 350 000 $
Salary Cap with 1 Way Contract
Year 47 : 64 925 000 $
Year 48 : 58 925 000 $
Year 49 : 39 850 000 $
Year 50 : 19 350 000 $

Farm Players Salaries

Viktor Lodin 500 000 $ (2)
Salary Remaining : 433 628 $
Antti Suomela 450 000 $ (2)
Salary Remaining : 390 265 $
Gregory Hofmann 290 000 $ (1)
Salary Remaining : 251 504 $
Grigori Denisenko (Out of Payroll) 150 000 $ (1)
Salary Remaining : 130 088 $
Brendan Perlini 130 000 $ (2)
Salary Remaining : 112 743 $
Devon Levi 120 000 $ (3)
Salary Remaining : 104 071 $
Adam Clendening 110 000 $ (2)
Salary Remaining : 95 398 $
Arvid Soderblom 100 000 $ (3)
Salary Remaining : 86 726 $
Sean Farrell 100 000 $ (4)
Salary Remaining : 86 726 $
Matthew Coronato 100 000 $ (3)
Salary Remaining : 86 726 $
Lukas Rousek 100 000 $ (4)
Salary Remaining : 86 726 $
Jake Leschyshyn 90 000 $ (4)
Salary Remaining : 78 053 $
Total Farm Players12
Salary Commitment
Year 47 : 2 240 000 $
Year 48 : 1 800 000 $
Year 49 : 610 000 $
Year 50 : 290 000 $
Salary Average Commitment
Year 47 : 2 240 000 $
Year 48 : 1 800 000 $
Year 49 : 610 000 $
Year 50 : 290 000 $

Nunavut Mystery



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries54 175 000 $
Farm Players Total Salaries1 472 500 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses7 389 510 $
Farm Year To Date Expenses328 215 $
Pro Salary Cap To Date7 168 523 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue57 421 952 $
Farm Estimated Season Revenue3 232 320 $
Pro Remaining Season Days97
Pro Expenses Per Days492 634 $
Pro Estimated Expenses47 785 498 $
Farm Remaining Season Days98
Farm Expenses Per Days21 881 $
Farm Estimated Expenses2 144 338 $
Estimated Season Expenses49 929 836 $
Season Salary Cap54 175 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $29 825 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 2 175 000 $
Current Bank Account87 776 283 $
Projected Bank Account98 500 719 $

Pro Players Salaries

Samuel Girard 4 750 000 $ (1)
-Salary Remaining : 4 113 839 $
Lukas Vejdemo 4 000 000 $ (1)
-Salary Remaining : 3 464 286 $
Tom Sestito 4 000 000 $ (1)
-Salary Remaining : 3 464 286 $
Anthony Peluso 4 000 000 $ (1)
-Salary Remaining : 3 464 286 $
Steven Santini 4 000 000 $ (1)
-Salary Remaining : 3 464 286 $
Antoine Roussel 4 000 000 $ (1)
-Salary Remaining : 3 464 286 $
Luke Gazdic 4 000 000 $ (1)
-Salary Remaining : 3 464 286 $
Kevan Miller 4 000 000 $ (1)
-Salary Remaining : 3 464 286 $
Glenn Gawdin 3 500 000 $ (1)
-Salary Remaining : 3 031 250 $
Wayne Simmonds 3 000 000 $ (1)
-Salary Remaining : 2 598 214 $
Markus Hannikainen 2 500 000 $ (1)
-Salary Remaining : 2 165 179 $
Cole Sillinger 1 200 000 $ (2)
-Salary Remaining : 1 039 286 $
Shane Wright 1 200 000 $ (4)
-Salary Remaining : 1 039 286 $
Seth Jarvis 1 200 000 $ (2)
-Salary Remaining : 1 039 286 $
Nikita Tryamkin 1 000 000 $ (2)
-Salary Remaining : 866 071 $
Jordan Harris 950 000 $ (2)
-Salary Remaining : 822 768 $
Nikita Nesterenko 900 000 $ (4)
-Salary Remaining : 779 464 $
Daniil Miromanov 900 000 $ (2)
-Salary Remaining : 779 464 $
Jiri Patera 775 000 $ (4)
-Salary Remaining : 671 205 $
Charles Hudon 750 000 $ (3)
-Salary Remaining : 649 554 $
Libor Hajek 750 000 $ (4)
-Salary Remaining : 649 554 $
Brandon Baddock 700 000 $ (2)
-Salary Remaining : 606 250 $
Ken Appleby 700 000 $ (2)
-Salary Remaining : 606 250 $
Jacob De La Rose 700 000 $ (1)
-Salary Remaining : 606 250 $
Libor Sulak 700 000 $ (1)
-Salary Remaining : 606 250 $
Total Pro Players25
Salary Commitment
Year 47 : 54 175 000 $
Year 48 : 11 025 000 $
Year 49 : 4 375 000 $
Year 50 : 3 625 000 $
Salary Average Commitment
Year 47 : 54 175 000 $
Year 48 : 11 025 000 $
Year 49 : 4 375 000 $
Year 50 : 3 625 000 $
Salary Cap with 1 Way Contract
Year 47 : 54 175 000 $
Year 48 : 11 025 000 $
Year 49 : 4 375 000 $
Year 50 : 3 625 000 $

Farm Players Salaries

Alex Galchenyuk 400 000 $ (1)
Salary Remaining : 346 903 $
Veini Vehvilainen 250 000 $ (1)
Salary Remaining : 216 814 $
Paul Ladue 250 000 $ (1)
Salary Remaining : 216 814 $
Markus Granlund 250 000 $ (1)
Salary Remaining : 216 814 $
Zach Sawchenko 90 000 $ (2)
Salary Remaining : 78 053 $
Cole Koepke 82 500 $ (4)
Salary Remaining : 71 549 $
Marian Studenic 80 000 $ (3)
Salary Remaining : 69 381 $
John Persson 70 000 $ (1)
Salary Remaining : 60 708 $
Total Farm Players8
Salary Commitment
Year 47 : 1 472 500 $
Year 48 : 252 500 $
Year 49 : 162 500 $
Year 50 : 82 500 $
Salary Average Commitment
Year 47 : 1 472 500 $
Year 48 : 252 500 $
Year 49 : 162 500 $
Year 50 : 82 500 $

Ottawa Lumberjacks



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries84 650 000 $
Farm Players Total Salaries2 942 500 $
Coaches Total Salaries6 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses11 404 462 $
Farm Year To Date Expenses651 438 $
Pro Salary Cap To Date10 699 103 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue61 473 733 $
Farm Estimated Season Revenue3 351 863 $
Pro Remaining Season Days97
Pro Expenses Per Days800 446 $
Pro Estimated Expenses77 643 262 $
Farm Remaining Season Days98
Farm Expenses Per Days41 969 $
Farm Estimated Expenses4 112 962 $
Estimated Season Expenses81 756 224 $
Season Salary Cap80 650 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $3 350 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 28 650 000 $
Current Bank Account94 875 633 $
Projected Bank Account77 945 005 $

Pro Players Salaries

David Pastrnak 9 000 000 $ (1)
-Salary Remaining : 7 794 643 $
Mika Zibanejad 8 500 000 $ (1)
-Salary Remaining : 7 361 607 $
Roman Josi 8 500 000 $ (4)
-Salary Remaining : 7 361 607 $
J.T. Miller 8 000 000 $ (3)
-Salary Remaining : 6 928 571 $
Alex Pietrangelo 8 000 000 $ (4)
-Salary Remaining : 6 928 571 $
Igor Shesterkin 6 250 000 $ (1)
-Salary Remaining : 5 412 946 $
Artturi Lehkonen 4 800 000 $ (5)
-Salary Remaining : 4 157 143 $
Mike Matheson (Out of Payroll) 4 000 000 $ (1)
-Salary Remaining : 3 464 286 $
Teuvo Teravainen 3 750 000 $ (1)
-Salary Remaining : 3 247 768 $
Jean-Gabriel Pageau 3 000 000 $ (4)
-Salary Remaining : 2 598 214 $
Conor Garland 3 000 000 $ (3)
-Salary Remaining : 2 598 214 $
Michael Bunting 2 750 000 $ (1)
-Salary Remaining : 2 381 696 $
Jake DeBrusk 2 750 000 $ (1)
-Salary Remaining : 2 381 696 $
Brandon Hagel 2 500 000 $ (1)
-Salary Remaining : 2 165 179 $
Jeremy Swayman 2 250 000 $ (1)
-Salary Remaining : 1 948 661 $
Morgan Frost 2 000 000 $ (4)
-Salary Remaining : 1 732 143 $
Josh Mahura 1 250 000 $ (4)
-Salary Remaining : 1 082 589 $
Zach Whitecloud 1 200 000 $ (3)
-Salary Remaining : 1 039 286 $
Jani Hakanpaa 1 200 000 $ (3)
-Salary Remaining : 1 039 286 $
Logan O'Connor 1 000 000 $ (3)
-Salary Remaining : 866 071 $
Dylan Samberg 950 000 $ (2)
-Salary Remaining : 822 768 $
Total Pro Players21
Salary Commitment
Year 47 : 84 650 000 $
Year 48 : 42 900 000 $
Year 49 : 41 950 000 $
Year 50 : 27 550 000 $
Salary Average Commitment
Year 47 : 84 650 000 $
Year 48 : 42 900 000 $
Year 49 : 41 950 000 $
Year 50 : 27 550 000 $
Salary Cap with 1 Way Contract
Year 47 : 84 650 000 $
Year 48 : 42 900 000 $
Year 49 : 41 950 000 $
Year 50 : 27 550 000 $

Farm Players Salaries

Mikko Koskinen 350 000 $ (2)
Salary Remaining : 303 540 $
Trevor Moore 200 000 $ (4)
Salary Remaining : 173 451 $
Rasmus Asplund 125 000 $ (1)
Salary Remaining : 108 407 $
Kirill Marchenko 120 000 $ (4)
Salary Remaining : 104 071 $
Ronald Attard 102 500 $ (3)
Salary Remaining : 88 894 $
Nils Hoglander 100 000 $ (3)
Salary Remaining : 86 726 $
Josh Archibald 100 000 $ (3)
Salary Remaining : 86 726 $
Riley Stillman 100 000 $ (4)
Salary Remaining : 86 726 $
Jordan Spence 100 000 $ (2)
Salary Remaining : 86 726 $
Brett Leason 95 000 $ (2)
Salary Remaining : 82 389 $
Chris Wideman 95 000 $ (3)
Salary Remaining : 82 389 $
Aliaksei Protas 95 000 $ (2)
Salary Remaining : 82 389 $
Phillip Di Giuseppe 90 000 $ (3)
Salary Remaining : 78 053 $
Kyle Burroughs 90 000 $ (3)
Salary Remaining : 78 053 $
Rudolfs Balcers 90 000 $ (4)
Salary Remaining : 78 053 $
Sam Carrick 85 000 $ (3)
Salary Remaining : 73 717 $
Jeffrey Viel 80 000 $ (3)
Salary Remaining : 69 381 $
Joey Keane 80 000 $ (1)
Salary Remaining : 69 381 $
Jay Beagle 80 000 $ (1)
Salary Remaining : 69 381 $
Tristen Robins 80 000 $ (4)
Salary Remaining : 69 381 $
Declan Chisholm 80 000 $ (2)
Salary Remaining : 69 381 $
Nikita Okhotyuk 80 000 $ (2)
Salary Remaining : 69 381 $
Justus Annunen 80 000 $ (2)
Salary Remaining : 69 381 $
Matt Irwin 80 000 $ (1)
Salary Remaining : 69 381 $
Ben Gleason 80 000 $ (4)
Salary Remaining : 69 381 $
Joey Anderson 80 000 $ (4)
Salary Remaining : 69 381 $
Jack Studnicka 80 000 $ (4)
Salary Remaining : 69 381 $
Sean Walker 75 000 $ (4)
Salary Remaining : 65 044 $
Adam Wilcox 50 000 $ (1)
Salary Remaining : 43 363 $
Total Farm Players29
Salary Commitment
Year 47 : 2 942 500 $
Year 48 : 2 527 500 $
Year 49 : 1 647 500 $
Year 50 : 905 000 $
Salary Average Commitment
Year 47 : 2 942 500 $
Year 48 : 2 527 500 $
Year 49 : 1 647 500 $
Year 50 : 905 000 $

Quebec Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Vidéotron
Level 1: 7000 - 95 $ - 6 604 - 94,34%
Level 2: 6000 - 70 $ - 5 442 - 90,70%
Level 3: 3000 - 52 $ - 2 018 - 67,26%
Level 4: 5000 - 30 $ - 4 459 - 89,18%
Luxury : 2000 - 190 $ - 1 817 - 90,86%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 50 $ - 1 483 - 74,14%
Farm Level 2: 1000 - 25 $ - 652 - 65,24%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %20 340 - 88,43%
Average Income per Game1 910 717 $
Year to Date Revenue9 553 583 $
Farm
Home Games Left33
Average Attendance - %2 135 - 71,17%
Average Income per Game108 540 $
Year to Date Revenue542 700 $

Expense

Pro Players Total Salaries81 525 000 $
Farm Players Total Salaries3 228 755 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses11 194 421 $
Farm Year To Date Expenses693 284 $
Pro Salary Cap To Date10 926 566 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue63 053 648 $
Farm Estimated Season Revenue3 581 820 $
Pro Remaining Season Days97
Pro Expenses Per Days745 759 $
Pro Estimated Expenses72 338 623 $
Farm Remaining Season Days98
Farm Expenses Per Days46 272 $
Farm Estimated Expenses4 534 656 $
Estimated Season Expenses76 873 279 $
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 106 653 $
Projected Bank Account85 868 842 $

Pro Players Salaries

Drew Doughty 10 000 000 $ (3)
-Salary Remaining : 8 660 714 $
Matthew Tkachuk 8 500 000 $ (1)
-Salary Remaining : 7 361 607 $
Sidney Crosby 8 000 000 $ (3)
-Salary Remaining : 6 928 571 $
Mark Stone 7 500 000 $ (4)
-Salary Remaining : 6 495 536 $
Rasmus Andersson 6 250 000 $ (5)
-Salary Remaining : 5 412 946 $
Drake Batherson 5 500 000 $ (1)
-Salary Remaining : 4 763 393 $
Mattias Ekholm 5 250 000 $ (4)
-Salary Remaining : 4 546 875 $
Travis Konecny 5 000 000 $ (1)
-Salary Remaining : 4 330 357 $
Marc-Andre Fleury 5 000 000 $ (4)
-Salary Remaining : 4 330 357 $
Tom Wilson 4 500 000 $ (4)
-Salary Remaining : 3 897 321 $
Brandon Carlo 3 500 000 $ (3)
-Salary Remaining : 3 031 250 $
Ian Cole 3 000 000 $ (3)
-Salary Remaining : 2 598 214 $
Sean Durzi 1 700 000 $ (2)
-Salary Remaining : 1 472 321 $
Sam Lafferty 1 500 000 $ (1)
-Salary Remaining : 1 299 107 $
Jake Evans 1 400 000 $ (1)
-Salary Remaining : 1 212 500 $
Joonas Korpisalo 1 250 000 $ (1)
-Salary Remaining : 1 082 589 $
Matthew Boldy 1 200 000 $ (2)
-Salary Remaining : 1 039 286 $
Derek Ryan 950 000 $ (1)
-Salary Remaining : 822 768 $
Milan Lucic 775 000 $ (3)
-Salary Remaining : 671 205 $
Rafael Harvey-Pinard 750 000 $ (2)
-Salary Remaining : 649 554 $
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 : 433 628 $
Marco Scandella 375 000 $ (2)
Salary Remaining : 325 221 $
Justin Braun 200 000 $ (2)
Salary Remaining : 173 451 $
Jeff Malott 133 300 $ (2)
Salary Remaining : 115 605 $
Ross Johnston 127 955 $ (3)
Salary Remaining : 110 970 $
Simon Edvinsson 120 000 $ (4)
Salary Remaining : 104 071 $
Nicolas Aube-Kubel 100 000 $ (4)
Salary Remaining : 86 726 $
Reese Johnson 95 000 $ (3)
Salary Remaining : 82 389 $
Marcus Bjork 90 000 $ (2)
Salary Remaining : 78 053 $
Aidan McDonough 90 000 $ (4)
Salary Remaining : 78 053 $
Mike Hardman 87 500 $ (3)
Salary Remaining : 75 885 $
Filip Roos 82 500 $ (4)
Salary Remaining : 71 549 $
Santeri Hatakka 80 000 $ (2)
Salary Remaining : 69 381 $
James Hamblin 77 500 $ (4)
Salary Remaining : 67 212 $
Cole McWard 77 500 $ (4)
Salary Remaining : 67 212 $
Brandon Gormley 77 500 $ (4)
Salary Remaining : 67 212 $
Eetu Makiniemi 77 500 $ (4)
Salary Remaining : 67 212 $
Matthew Kessel 77 500 $ (4)
Salary Remaining : 67 212 $
Joel Teasdale 77 500 $ (4)
Salary Remaining : 67 212 $
Parker Wotherspoon 77 500 $ (4)
Salary Remaining : 67 212 $
Pavol Regenda 77 500 $ (4)
Salary Remaining : 67 212 $
Kyle Criscuolo 77 500 $ (1)
Salary Remaining : 67 212 $
Joey Daccord 75 000 $ (4)
Salary Remaining : 65 044 $
Linus Sandin 75 000 $ (1)
Salary Remaining : 65 044 $
John Hayden 75 000 $ (4)
Salary Remaining : 65 044 $
Joseph Cramarossa 75 000 $ (2)
Salary Remaining : 65 044 $
Christopher Gibson 75 000 $ (2)
Salary Remaining : 65 044 $
Darren Helm 75 000 $ (1)
Salary Remaining : 65 044 $
Total Farm Players28
Salary Commitment
Year 47 : 3 228 755 $
Year 48 : 2 501 255 $
Year 49 : 1 472 955 $
Year 50 : 1 162 500 $
Salary Average Commitment
Year 47 : 3 153 755 $
Year 48 : 2 476 255 $
Year 49 : 1 447 955 $
Year 50 : 1 137 500 $

Regina Pats



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries83 725 000 $
Farm Players Total Salaries2 447 500 $
Coaches Total Salaries8 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses11 806 922 $
Farm Year To Date Expenses418 557 $
Pro Salary Cap To Date10 313 614 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue56 893 888 $
Farm Estimated Season Revenue3 345 487 $
Pro Remaining Season Days97
Pro Expenses Per Days818 973 $
Pro Estimated Expenses79 440 381 $
Farm Remaining Season Days98
Farm Expenses Per Days26 084 $
Farm Estimated Expenses2 556 232 $
Estimated Season Expenses81 996 613 $
Season Salary Cap78 475 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $5 525 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 26 475 000 $
Current Bank Account76 077 383 $
Projected Bank Account54 320 145 $

Pro Players Salaries

Kirill Kaprizov 9 000 000 $ (3)
-Salary Remaining : 7 794 643 $
Robert Thomas 8 000 000 $ (5)
-Salary Remaining : 6 928 571 $
Roope Hintz 7 125 000 $ (3)
-Salary Remaining : 6 170 759 $
Mathew Barzal 6 500 000 $ (3)
-Salary Remaining : 5 629 464 $
Mikhail Sergachev 5 750 000 $ (3)
-Salary Remaining : 4 979 911 $
Nick Schmaltz (Out of Payroll) 5 250 000 $ (3)
-Salary Remaining : 4 546 875 $
Troy Terry 5 000 000 $ (2)
-Salary Remaining : 4 330 357 $
Connor Murphy 4 000 000 $ (5)
-Salary Remaining : 3 464 286 $
Vitek Vanecek 4 000 000 $ (1)
-Salary Remaining : 3 464 286 $
Sam Bennett 4 000 000 $ (4)
-Salary Remaining : 3 464 286 $
Miro Heiskanen 3 750 000 $ (1)
-Salary Remaining : 3 247 768 $
Gustav Forsling 3 250 000 $ (3)
-Salary Remaining : 2 814 732 $
Daniel Sprong 3 150 000 $ (3)
-Salary Remaining : 2 728 125 $
Yanni Gourde 3 100 000 $ (5)
-Salary Remaining : 2 684 821 $
Cole Caufield 2 500 000 $ (1)
-Salary Remaining : 2 165 179 $
Vladislav Gavrikov 2 000 000 $ (1)
-Salary Remaining : 1 732 143 $
Alex Newhook 1 500 000 $ (2)
-Salary Remaining : 1 299 107 $
Mikey Anderson 1 250 000 $ (1)
-Salary Remaining : 1 082 589 $
Karel Vejmelka 1 200 000 $ (2)
-Salary Remaining : 1 039 286 $
Jake Sanderson 1 200 000 $ (4)
-Salary Remaining : 1 039 286 $
Blake Lizotte 1 200 000 $ (4)
-Salary Remaining : 1 039 286 $
Teddy Blueger 1 000 000 $ (4)
-Salary Remaining : 866 071 $
Total Pro Players22
Salary Commitment
Year 47 : 83 725 000 $
Year 48 : 70 225 000 $
Year 49 : 62 525 000 $
Year 50 : 22 500 000 $
Salary Average Commitment
Year 47 : 83 725 000 $
Year 48 : 70 225 000 $
Year 49 : 62 525 000 $
Year 50 : 22 500 000 $
Salary Cap with 1 Way Contract
Year 47 : 83 725 000 $
Year 48 : 70 225 000 $
Year 49 : 62 525 000 $
Year 50 : 22 500 000 $

Farm Players Salaries

Elvis Merzlikins 350 000 $ (1)
Salary Remaining : 303 540 $
Yaroslav Askarov 110 000 $ (4)
Salary Remaining : 95 398 $
Nicholas Abruzzese 100 000 $ (2)
Salary Remaining : 86 726 $
Axel Jonsson-Fjallby 100 000 $ (2)
Salary Remaining : 86 726 $
Dakota Joshua 95 000 $ (1)
Salary Remaining : 82 389 $
Simon Holmstrom 90 000 $ (4)
Salary Remaining : 78 053 $
Matthew Knies 90 000 $ (4)
Salary Remaining : 78 053 $
Sampo Ranta 90 000 $ (2)
Salary Remaining : 78 053 $
Henry Thrun 85 000 $ (4)
Salary Remaining : 73 717 $
Arttu Ruotsalainen 80 000 $ (3)
Salary Remaining : 69 381 $
Victor Soderstrom 80 000 $ (3)
Salary Remaining : 69 381 $
Samuel Ersson 77 500 $ (4)
Salary Remaining : 67 212 $
Drew Helleson 77 500 $ (4)
Salary Remaining : 67 212 $
Egor Afanasyev 77 500 $ (4)
Salary Remaining : 67 212 $
Hugh McGing 77 500 $ (4)
Salary Remaining : 67 212 $
Jonathan Gruden 77 500 $ (4)
Salary Remaining : 67 212 $
Samuel Walker 77 500 $ (4)
Salary Remaining : 67 212 $
Tyler Tucker 77 500 $ (4)
Salary Remaining : 67 212 $
Dennis Cholowski 75 000 $ (4)
Salary Remaining : 65 044 $
Mattias Norlinder 70 000 $ (2)
Salary Remaining : 60 708 $
Lucas Johansen 70 000 $ (2)
Salary Remaining : 60 708 $
Josiah Slavin 70 000 $ (2)
Salary Remaining : 60 708 $
Brayden Tracey 70 000 $ (2)
Salary Remaining : 60 708 $
Jacob Bernard-Docker 70 000 $ (3)
Salary Remaining : 60 708 $
Rasmus Kupari 70 000 $ (3)
Salary Remaining : 60 708 $
Daniil Tarasov 70 000 $ (3)
Salary Remaining : 60 708 $
Givani Smith 70 000 $ (1)
Salary Remaining : 60 708 $
Total Farm Players27
Salary Commitment
Year 47 : 2 447 500 $
Year 48 : 1 932 500 $
Year 49 : 1 362 500 $
Year 50 : 992 500 $
Salary Average Commitment
Year 47 : 2 447 500 $
Year 48 : 1 932 500 $
Year 49 : 1 362 500 $
Year 50 : 992 500 $

San Jose Rhinos



Arena Capacity - Ticket Price
Attendance - %

Arena NameSan Jose Arena
Level 1: 7000 - 91 $ - 6 433 - 91,90%
Level 2: 6000 - 56 $ - 5 668 - 94,47%
Level 3: 3000 - 35 $ - 2 837 - 94,56%
Level 4: 5000 - 19 $ - 4 981 - 99,62%
Luxury : 2000 - 181 $ - 1 811 - 90,54%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 2 000 - 100,00%
Farm Level 2: 1000 - 15 $ - 999 - 99,86%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %21 730 - 94,48%
Average Income per Game1 709 386 $
Year to Date Revenue10 256 317 $
Farm
Home Games Left33
Average Attendance - %2 999 - 99,95%
Average Income per Game101 975 $
Year to Date Revenue509 874 $

Expense

Pro Players Total Salaries81 700 000 $
Farm Players Total Salaries1 510 000 $
Coaches Total Salaries7 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses11 630 132 $
Farm Year To Date Expenses530 468 $
Pro Salary Cap To Date10 960 487 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue54 700 357 $
Farm Estimated Season Revenue3 365 168 $
Pro Remaining Season Days97
Pro Expenses Per Days774 107 $
Pro Estimated Expenses75 088 379 $
Farm Remaining Season Days98
Farm Expenses Per Days35 487 $
Farm Estimated Expenses3 477 726 $
Estimated Season Expenses78 566 105 $
Season Salary Cap81 700 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $2 300 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 29 700 000 $
Current Bank Account8 727 130 $
Projected Bank Account(11 773 450 $)

Pro Players Salaries

Alex Ovechkin 8 000 000 $ (3)
-Salary Remaining : 6 928 571 $
Filip Forsberg 7 800 000 $ (2)
-Salary Remaining : 6 755 357 $
Chris Kreider 7 000 000 $ (2)
-Salary Remaining : 6 062 500 $
Charlie McAvoy 7 000 000 $ (1)
-Salary Remaining : 6 062 500 $
Zach Hyman 7 000 000 $ (5)
-Salary Remaining : 6 062 500 $
Joel Eriksson Ek 6 000 000 $ (5)
-Salary Remaining : 5 196 429 $
Nikolaj Ehlers 6 000 000 $ (2)
-Salary Remaining : 5 196 429 $
Jakob Chychrun 5 500 000 $ (5)
-Salary Remaining : 4 763 393 $
Darcy Kuemper 5 000 000 $ (1)
-Salary Remaining : 4 330 357 $
Christopher Tanev 4 000 000 $ (1)
-Salary Remaining : 3 464 286 $
Andrew Mangiapane 3 500 000 $ (1)
-Salary Remaining : 3 031 250 $
Brian Dumoulin 3 500 000 $ (5)
-Salary Remaining : 3 031 250 $
Ryan Lindgren 2 500 000 $ (4)
-Salary Remaining : 2 165 179 $
Erik Gudbranson 2 000 000 $ (4)
-Salary Remaining : 1 732 143 $
Jordan Martinook 1 500 000 $ (1)
-Salary Remaining : 1 299 107 $
Zach Aston-Reese 1 500 000 $ (2)
-Salary Remaining : 1 299 107 $
Ryan Lomberg 1 100 000 $ (1)
-Salary Remaining : 952 679 $
Tomas Nosek 1 000 000 $ (4)
-Salary Remaining : 866 071 $
Pierre-Edouard Bellemare 1 000 000 $ (4)
-Salary Remaining : 866 071 $
Spencer Martin 800 000 $ (3)
-Salary Remaining : 692 857 $
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 : 130 088 $
Tyler Bozak 150 000 $ (1)
Salary Remaining : 130 088 $
Juraj Slafkovsky 120 000 $ (4)
Salary Remaining : 104 071 $
Alex Lyon 110 000 $ (1)
Salary Remaining : 95 398 $
Logan Stanley 100 000 $ (2)
Salary Remaining : 86 726 $
Calvin Thurkauf 100 000 $ (1)
Salary Remaining : 86 726 $
Maxime Lagace 90 000 $ (2)
Salary Remaining : 78 053 $
Zack Mitchell 90 000 $ (2)
Salary Remaining : 78 053 $
Nathan Gerbe 90 000 $ (1)
Salary Remaining : 78 053 $
Julian Melchiori 77 500 $ (4)
Salary Remaining : 67 212 $
Brad Hunt 77 500 $ (4)
Salary Remaining : 67 212 $
Marcus Hogberg 75 000 $ (4)
Salary Remaining : 65 044 $
Gilles Senn 70 000 $ (3)
Salary Remaining : 60 708 $
Jean-Sebastien Dea 70 000 $ (3)
Salary Remaining : 60 708 $
Taylor Leier 70 000 $ (3)
Salary Remaining : 60 708 $
Christoph Bertschy 70 000 $ (2)
Salary Remaining : 60 708 $
Total Farm Players16
Salary Commitment
Year 47 : 1 510 000 $
Year 48 : 910 000 $
Year 49 : 560 000 $
Year 50 : 350 000 $
Salary Average Commitment
Year 47 : 1 510 000 $
Year 48 : 910 000 $
Year 49 : 560 000 $
Year 50 : 350 000 $

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameSkank-A-Feller Center
Level 1: 7000 - 110 $ - 6 654 - 95,06%
Level 2: 6000 - 70 $ - 5 439 - 90,66%
Level 3: 3000 - 40 $ - 2 902 - 96,74%
Level 4: 5000 - 25 $ - 4 738 - 94,77%
Luxury : 2000 - 180 $ - 1 786 - 89,31%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 40 $ - 1 957 - 97,85%
Farm Level 2: 1000 - 20 $ - 831 - 83,14%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %21 520 - 93,57%
Average Income per Game2 002 506 $
Year to Date Revenue12 015 036 $
Farm
Home Games Left33
Average Attendance - %2 788 - 92,95%
Average Income per Game113 890 $
Year to Date Revenue569 448 $

Expense

Pro Players Total Salaries79 550 000 $
Farm Players Total Salaries4 240 000 $
Coaches Total Salaries7 250 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses11 629 014 $
Farm Year To Date Expenses720 620 $
Pro Salary Cap To Date10 825 449 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue64 080 192 $
Farm Estimated Season Revenue3 758 357 $
Pro Remaining Season Days97
Pro Expenses Per Days763 839 $
Pro Estimated Expenses74 092 383 $
Farm Remaining Season Days98
Farm Expenses Per Days48 584 $
Farm Estimated Expenses4 761 232 $
Estimated Season Expenses78 853 615 $
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 Account92 377 067 $
Projected Bank Account81 362 001 $

Pro Players Salaries

Mitch Marner 9 600 000 $ (5)
-Salary Remaining : 8 314 286 $
Jack Eichel 9 000 000 $ (3)
-Salary Remaining : 7 794 643 $
Aaron Ekblad 7 500 000 $ (1)
-Salary Remaining : 6 495 536 $
Shea Theodore 6 500 000 $ (4)
-Salary Remaining : 5 629 464 $
Vincent Trocheck 5 500 000 $ (4)
-Salary Remaining : 4 763 393 $
Kevin Fiala 5 500 000 $ (1)
-Salary Remaining : 4 763 393 $
Oliver Bjorkstrand 5 400 000 $ (5)
-Salary Remaining : 4 676 786 $
Cam Talbot 4 000 000 $ (2)
-Salary Remaining : 3 464 286 $
Ryan Suter 3 650 000 $ (1)
-Salary Remaining : 3 161 161 $
Evan Rodrigues 3 200 000 $ (1)
-Salary Remaining : 2 771 429 $
Bowen Byram 3 000 000 $ (3)
-Salary Remaining : 2 598 214 $
Alexis Lafreniere 3 000 000 $ (3)
-Salary Remaining : 2 598 214 $
Lars Eller 2 750 000 $ (2)
-Salary Remaining : 2 381 696 $
Dante Fabbro 2 500 000 $ (2)
-Salary Remaining : 2 165 179 $
Dillon Dube 2 000 000 $ (2)
-Salary Remaining : 1 732 143 $
Evgenii Dadonov 2 000 000 $ (4)
-Salary Remaining : 1 732 143 $
Adin Hill (Out of Payroll) 2 000 000 $ (2)
-Salary Remaining : 1 732 143 $
Jeremy Lauzon 1 100 000 $ (1)
-Salary Remaining : 952 679 $
Nick Cousins 1 000 000 $ (1)
-Salary Remaining : 866 071 $
Pontus Holmberg 900 000 $ (4)
-Salary Remaining : 779 464 $
Gabriel Fortier 750 000 $ (2)
-Salary Remaining : 649 554 $
Kasimir Kaskisuo 700 000 $ (3)
-Salary Remaining : 606 250 $
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 : 476 991 $
Cam Atkinson 415 000 $ (5)
Salary Remaining : 359 912 $
Calen Addison 400 000 $ (3)
Salary Remaining : 346 903 $
Spencer Knight 300 000 $ (3)
Salary Remaining : 260 177 $
Vinnie Hinostroza 255 000 $ (3)
Salary Remaining : 221 150 $
Jordan Oesterle 255 000 $ (3)
Salary Remaining : 221 150 $
Martin Kaut 215 000 $ (5)
Salary Remaining : 186 460 $
Ben Hutton 205 000 $ (3)
Salary Remaining : 177 788 $
Logan Shaw 205 000 $ (3)
Salary Remaining : 177 788 $
Denis Gurianov 150 000 $ (1)
Salary Remaining : 130 088 $
Kyle Capobianco 100 000 $ (2)
Salary Remaining : 86 726 $
Ryan Merkley 95 000 $ (2)
Salary Remaining : 82 389 $
Jaret Anderson-Dolan 95 000 $ (1)
Salary Remaining : 82 389 $
Egor Sokolov 85 000 $ (2)
Salary Remaining : 73 717 $
Alex Barre-Boulet 85 000 $ (3)
Salary Remaining : 73 717 $
Jakub Lauko 85 000 $ (4)
Salary Remaining : 73 717 $
Samuel Knazko 77 500 $ (4)
Salary Remaining : 67 212 $
Shane Bowers 77 500 $ (4)
Salary Remaining : 67 212 $
Vincent Iorio 77 500 $ (4)
Salary Remaining : 67 212 $
William Cuylle 77 500 $ (4)
Salary Remaining : 67 212 $
Nicolas Beaudin 75 000 $ (1)
Salary Remaining : 65 044 $
Riley Tufte 75 000 $ (2)
Salary Remaining : 65 044 $
Aleksi Heponiemi 75 000 $ (3)
Salary Remaining : 65 044 $
Connor Carrick 70 000 $ (2)
Salary Remaining : 60 708 $
Tyce Thompson 70 000 $ (3)
Salary Remaining : 60 708 $
Cameron Hughes 70 000 $ (1)
Salary Remaining : 60 708 $
Total Farm Players26
Salary Commitment
Year 47 : 4 240 000 $
Year 48 : 3 300 000 $
Year 49 : 2 875 000 $
Year 50 : 1 025 000 $
Salary Average Commitment
Year 47 : 4 240 000 $
Year 48 : 3 300 000 $
Year 49 : 2 875 000 $
Year 50 : 1 025 000 $

St-Johns Desperados



Arena Capacity - Ticket Price
Attendance - %

Arena NameNewfie Center
Level 1: 7000 - 95 $ - 6 602 - 94,31%
Level 2: 6000 - 57 $ - 5 607 - 93,46%
Level 3: 3000 - 32 $ - 2 923 - 97,44%
Level 4: 5000 - 20 $ - 4 852 - 97,03%
Luxury : 2000 - 190 $ - 1 710 - 85,48%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 35 $ - 1 991 - 99,57%
Farm Level 2: 1000 - 15 $ - 991 - 99,12%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %21 694 - 94,32%
Average Income per Game1 754 644 $
Year to Date Revenue10 527 866 $
Farm
Home Games Left33
Average Attendance - %2 983 - 99,42%
Average Income per Game101 480 $
Year to Date Revenue507 402 $

Expense

Pro Players Total Salaries82 350 000 $
Farm Players Total Salaries3 682 000 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses11 531 247 $
Farm Year To Date Expenses610 447 $
Pro Salary Cap To Date10 504 462 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue56 148 619 $
Farm Estimated Season Revenue3 348 853 $
Pro Remaining Season Days97
Pro Expenses Per Days775 446 $
Pro Estimated Expenses75 218 262 $
Farm Remaining Season Days98
Farm Expenses Per Days41 434 $
Farm Estimated Expenses4 060 532 $
Estimated Season Expenses79 278 794 $
Season Salary Cap77 600 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $6 400 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 25 600 000 $
Current Bank Account68 973 269 $
Projected Bank Account49 191 947 $

Pro Players Salaries

John Tavares 9 500 000 $ (4)
-Salary Remaining : 8 227 679 $
Andrei Svechnikov 7 750 000 $ (2)
-Salary Remaining : 6 712 054 $
Patrik Laine 7 500 000 $ (2)
-Salary Remaining : 6 495 536 $
Dylan Cozens 7 000 000 $ (4)
-Salary Remaining : 6 062 500 $
Seth Jones 6 000 000 $ (4)
-Salary Remaining : 5 196 429 $
Travis Sanheim 5 000 000 $ (5)
-Salary Remaining : 4 330 357 $
Jake Oettinger 5 000 000 $ (3)
-Salary Remaining : 4 330 357 $
Andre Burakovsky 4 900 000 $ (1)
-Salary Remaining : 4 243 750 $
Filip Hronek (Out of Payroll) 4 750 000 $ (2)
-Salary Remaining : 4 113 839 $
Carter Verhaeghe 4 750 000 $ (4)
-Salary Remaining : 4 113 839 $
Matt Duchene 3 500 000 $ (3)
-Salary Remaining : 3 031 250 $
T.J. Brodie 3 250 000 $ (1)
-Salary Remaining : 2 814 732 $
Eetu Luostarinen 2 500 000 $ (1)
-Salary Remaining : 2 165 179 $
Casey Mittelstadt 2 250 000 $ (1)
-Salary Remaining : 1 948 661 $
Jake McCabe 2 000 000 $ (2)
-Salary Remaining : 1 732 143 $
Radek Faksa 1 750 000 $ (2)
-Salary Remaining : 1 515 625 $
Jan Rutta 1 450 000 $ (1)
-Salary Remaining : 1 255 804 $
Morgan Barron 1 000 000 $ (3)
-Salary Remaining : 866 071 $
Sebastien Aho 1 000 000 $ (2)
-Salary Remaining : 866 071 $
Dylan Ferguson 750 000 $ (1)
-Salary Remaining : 649 554 $
Patrick Brown 750 000 $ (1)
-Salary Remaining : 649 554 $
Total Pro Players21
Salary Commitment
Year 47 : 82 350 000 $
Year 48 : 66 500 000 $
Year 49 : 41 750 000 $
Year 50 : 32 250 000 $
Salary Average Commitment
Year 47 : 82 350 000 $
Year 48 : 66 500 000 $
Year 49 : 41 750 000 $
Year 50 : 32 250 000 $
Salary Cap with 1 Way Contract
Year 47 : 82 350 000 $
Year 48 : 66 500 000 $
Year 49 : 41 750 000 $
Year 50 : 32 250 000 $

Farm Players Salaries

Robin Lehner 500 000 $ (1)
Salary Remaining : 433 628 $
Connor Brown 300 000 $ (3)
Salary Remaining : 260 177 $
Petr Mrazek 275 000 $ (5)
Salary Remaining : 238 496 $
Adam Boqvist 250 000 $ (4)
Salary Remaining : 216 814 $
Brett Howden 190 000 $ (4)
Salary Remaining : 164 779 $
Adam Ruzicka 175 000 $ (3)
Salary Remaining : 151 770 $
Wade Allison 150 000 $ (3)
Salary Remaining : 130 088 $
Max Jones 125 000 $ (4)
Salary Remaining : 108 407 $
Oliver Wahlstrom 125 000 $ (4)
Salary Remaining : 108 407 $
Philip Broberg 100 000 $ (2)
Salary Remaining : 86 726 $
Travis Boyd 100 000 $ (5)
Salary Remaining : 86 726 $
Jacob Peterson 100 000 $ (2)
Salary Remaining : 86 726 $
Jonas Rondbjerg 95 000 $ (2)
Salary Remaining : 82 389 $
Nils Aman 90 000 $ (4)
Salary Remaining : 78 053 $
Jakub Galvas 87 000 $ (2)
Salary Remaining : 75 451 $
Adam Raska 85 000 $ (2)
Salary Remaining : 73 717 $
Jack Rathbone 85 000 $ (3)
Salary Remaining : 73 717 $
Adam Ginning 85 000 $ (4)
Salary Remaining : 73 717 $
Mikael Pyyhtia 85 000 $ (4)
Salary Remaining : 73 717 $
Jan Jenik 80 000 $ (3)
Salary Remaining : 69 381 $
Adam Erne 80 000 $ (4)
Salary Remaining : 69 381 $
Olle Lycksell 80 000 $ (4)
Salary Remaining : 69 381 $
Dylan Wells 77 500 $ (3)
Salary Remaining : 67 212 $
Noah Juulsen 75 000 $ (1)
Salary Remaining : 65 044 $
Austin Poganski 75 000 $ (1)
Salary Remaining : 65 044 $
Matthew Highmore 72 500 $ (1)
Salary Remaining : 62 876 $
Drake Caggiula 70 000 $ (5)
Salary Remaining : 60 708 $
Dmytro Timashov 70 000 $ (1)
Salary Remaining : 60 708 $
Total Farm Players28
Salary Commitment
Year 47 : 3 682 000 $
Year 48 : 2 889 500 $
Year 49 : 2 422 500 $
Year 50 : 1 555 000 $
Salary Average Commitment
Year 47 : 3 682 000 $
Year 48 : 2 889 500 $
Year 49 : 2 422 500 $
Year 50 : 1 555 000 $

St-Louis Blues



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries82 925 000 $
Farm Players Total Salaries2 059 810 $
Coaches Total Salaries5 950 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses11 803 352 $
Farm Year To Date Expenses378 868 $
Pro Salary Cap To Date11 113 615 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue56 757 472 $
Farm Estimated Season Revenue3 248 096 $
Pro Remaining Season Days97
Pro Expenses Per Days786 384 $
Pro Estimated Expenses76 279 248 $
Farm Remaining Season Days98
Farm Expenses Per Days25 308 $
Farm Estimated Expenses2 480 184 $
Estimated Season Expenses78 759 432 $
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 Account30 508 336 $
Projected Bank Account11 754 472 $

Pro Players Salaries

Auston Matthews 11 500 000 $ (2)
-Salary Remaining : 9 959 821 $
Nathan MacKinnon 11 500 000 $ (3)
-Salary Remaining : 9 959 821 $
Bo Horvat 8 000 000 $ (4)
-Salary Remaining : 6 928 571 $
Timo Meier 6 000 000 $ (1)
-Salary Remaining : 5 196 429 $
Neal Pionk 5 800 000 $ (3)
-Salary Remaining : 5 023 214 $
Ivan Provorov 5 800 000 $ (2)
-Salary Remaining : 5 023 214 $
Juuse Saros 5 700 000 $ (2)
-Salary Remaining : 4 936 607 $
Esa Lindell 5 600 000 $ (2)
-Salary Remaining : 4 850 000 $
Rasmus Ristolainen 4 700 000 $ (1)
-Salary Remaining : 4 070 536 $
Nino Niederreiter 4 000 000 $ (1)
-Salary Remaining : 3 464 286 $
Scott Laughton 2 500 000 $ (1)
-Salary Remaining : 2 165 179 $
Alexander Wennberg 2 400 000 $ (5)
-Salary Remaining : 2 078 571 $
Connor Clifton 1 500 000 $ (4)
-Salary Remaining : 1 299 107 $
Carl Grundstrom 1 500 000 $ (1)
-Salary Remaining : 1 299 107 $
Steven Lorentz 1 200 000 $ (4)
-Salary Remaining : 1 039 286 $
Laurent Brossoit 1 200 000 $ (5)
-Salary Remaining : 1 039 286 $
Jason Dickinson 1 200 000 $ (3)
-Salary Remaining : 1 039 286 $
William Carrier 1 200 000 $ (2)
-Salary Remaining : 1 039 286 $
Jake Walman 900 000 $ (1)
-Salary Remaining : 779 464 $
Hudson Fasching 725 000 $ (2)
-Salary Remaining : 627 902 $
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 : 260 177 $
Mark Pysyk 200 000 $ (1)
Salary Remaining : 173 451 $
Hayden Hodgson 133 300 $ (2)
Salary Remaining : 115 605 $
Conor Timmins 120 000 $ (2)
Salary Remaining : 104 071 $
Shane Gersich 111 100 $ (2)
Salary Remaining : 96 352 $
Grant Hutton 95 100 $ (2)
Salary Remaining : 82 476 $
Carson Meyer 95 100 $ (2)
Salary Remaining : 82 476 $
Aaron Dell 82 610 $ (4)
Salary Remaining : 71 644 $
Egor Zamula 80 000 $ (1)
Salary Remaining : 69 381 $
Riley Damiani 80 000 $ (1)
Salary Remaining : 69 381 $
Brad Malone 77 600 $ (1)
Salary Remaining : 67 299 $
Damien Giroux 77 500 $ (4)
Salary Remaining : 67 212 $
Nick Cicek 77 500 $ (4)
Salary Remaining : 67 212 $
Louie Belpedio 77 500 $ (2)
Salary Remaining : 67 212 $
Clark Bishop 77 500 $ (5)
Salary Remaining : 67 212 $
Nick Caamano 77 500 $ (2)
Salary Remaining : 67 212 $
Jaxson Stauber 77 500 $ (1)
Salary Remaining : 67 212 $
Justin Dowling 75 000 $ (1)
Salary Remaining : 65 044 $
Maksim Sushko 75 000 $ (1)
Salary Remaining : 65 044 $
Hunter Drew 70 000 $ (1)
Salary Remaining : 60 708 $
Total Farm Players20
Salary Commitment
Year 47 : 2 059 810 $
Year 48 : 1 024 710 $
Year 49 : 315 110 $
Year 50 : 315 110 $
Salary Average Commitment
Year 47 : 2 059 810 $
Year 48 : 1 024 710 $
Year 49 : 315 110 $
Year 50 : 315 110 $

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameEagle Palace
Level 1: 6500 - 175 $ - 3 675 - 56,54%
Level 2: 5500 - 85 $ - 4 076 - 74,11%
Level 3: 3000 - 70 $ - 1 492 - 49,73%
Level 4: 5000 - 55 $ - 2 126 - 42,53%
Luxury : 1500 - 300 $ - 1 015 - 67,63%
Total Capacity :21500
Farm
Farm Level 1: 2000 - 50 $ - 1 530 - 76,50%
Farm Level 2: 1000 - 25 $ - 638 - 63,76%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %12 384 - 57,60%
Average Income per Game1 818 444 $
Year to Date Revenue10 910 664 $
Farm
Home Games Left33
Average Attendance - %2 168 - 72,25%
Average Income per Game110 928 $
Year to Date Revenue554 640 $

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 Expenses8 772 315 $
Farm Year To Date Expenses653 760 $
Pro Salary Cap To Date7 946 431 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue58 190 208 $
Farm Estimated Season Revenue3 660 624 $
Pro Remaining Season Days97
Pro Expenses Per Days584 821 $
Pro Estimated Expenses56 727 637 $
Farm Remaining Season Days98
Farm Expenses Per Days43 584 $
Farm Estimated Expenses4 271 232 $
Estimated Season Expenses60 998 869 $
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 861 241 $
Projected Bank Account51 713 204 $

Pro Players Salaries

Alex Killorn 5 000 000 $ (1)
-Salary Remaining : 4 330 357 $
Ryan Strome 5 000 000 $ (1)
-Salary Remaining : 4 330 357 $
Jakob Silfverberg 4 000 000 $ (3)
-Salary Remaining : 3 464 286 $
Kevin Hayes 4 000 000 $ (1)
-Salary Remaining : 3 464 286 $
Matt Grzelcyk 3 500 000 $ (1)
-Salary Remaining : 3 031 250 $
Alex Stalock 3 500 000 $ (3)
-Salary Remaining : 3 031 250 $
Josh Bailey 3 500 000 $ (1)
-Salary Remaining : 3 031 250 $
Semyon Varlamov 3 000 000 $ (3)
-Salary Remaining : 2 598 214 $
Andrew Ladd 3 000 000 $ (3)
-Salary Remaining : 2 598 214 $
Olli Maatta 3 000 000 $ (1)
-Salary Remaining : 2 598 214 $
Miles Wood 3 000 000 $ (3)
-Salary Remaining : 2 598 214 $
Oskar Lindblom 2 800 000 $ (5)
-Salary Remaining : 2 425 000 $
Michael Hutchinson 2 500 000 $ (3)
-Salary Remaining : 2 165 179 $
Chris Tierney 2 200 000 $ (1)
-Salary Remaining : 1 905 357 $
Patrik Nemeth 2 000 000 $ (3)
-Salary Remaining : 1 732 143 $
Jake Bean 1 800 000 $ (1)
-Salary Remaining : 1 558 929 $
Ryan Donato 1 800 000 $ (1)
-Salary Remaining : 1 558 929 $
Caleb Jones 1 500 000 $ (5)
-Salary Remaining : 1 299 107 $
Nate Schmidt 1 500 000 $ (4)
-Salary Remaining : 1 299 107 $
Boris Katchouk 850 000 $ (2)
-Salary Remaining : 736 161 $
Connor Mackey 800 000 $ (3)
-Salary Remaining : 692 857 $
Brett Seney 800 000 $ (2)
-Salary Remaining : 692 857 $
Andreas Englund 750 000 $ (1)
-Salary Remaining : 649 554 $
Matthew Phillips 700 000 $ (3)
-Salary Remaining : 606 250 $
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 : 216 814 $
Arnaud Durandeau 200 000 $ (5)
Salary Remaining : 173 451 $
Zachary Senyshyn 120 000 $ (5)
Salary Remaining : 104 071 $
Casey Fitzgerald 100 000 $ (2)
Salary Remaining : 86 726 $
Jake Virtanen 100 000 $ (3)
Salary Remaining : 86 726 $
Dysin Mayo 95 000 $ (2)
Salary Remaining : 82 389 $
Hugo Alnefelt 90 000 $ (2)
Salary Remaining : 78 053 $
Radim Zohorna 90 000 $ (3)
Salary Remaining : 78 053 $
Callahan Burke 85 000 $ (4)
Salary Remaining : 73 717 $
Jacob Moverare 85 000 $ (2)
Salary Remaining : 73 717 $
Tyler Benson 85 000 $ (5)
Salary Remaining : 73 717 $
Frederic Allard 80 000 $ (3)
Salary Remaining : 69 381 $
Brennan Menell 80 000 $ (4)
Salary Remaining : 69 381 $
William Bitten 77 500 $ (4)
Salary Remaining : 67 212 $
Lucas Condotta 77 500 $ (4)
Salary Remaining : 67 212 $
William Lagesson 75 000 $ (1)
Salary Remaining : 65 044 $
Justin Richards 75 000 $ (1)
Salary Remaining : 65 044 $
Jack LaFontaine 75 000 $ (2)
Salary Remaining : 65 044 $
Cole Schwindt 75 000 $ (2)
Salary Remaining : 65 044 $
Fredrik Karlstrom 75 000 $ (2)
Salary Remaining : 65 044 $
Bokondji Imama 75 000 $ (2)
Salary Remaining : 65 044 $
Brandon Gignac 75 000 $ (1)
Salary Remaining : 65 044 $
Timothy Gettinger 75 000 $ (4)
Salary Remaining : 65 044 $
Tarmo Reunanen 70 000 $ (3)
Salary Remaining : 60 708 $
Brett Murray 70 000 $ (3)
Salary Remaining : 60 708 $
German Rubtsov 70 000 $ (1)
Salary Remaining : 60 708 $
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 $ - 4 284 - 61,20%
Level 2: 6000 - 115 $ - 2 871 - 47,85%
Level 3: 3000 - 90 $ - 1 258 - 41,94%
Level 4: 5000 - 75 $ - 2 000 - 40,00%
Luxury : 2000 - 250 $ - 1 194 - 59,70%
Total Capacity :23000
Farm
Farm Level 1: 2000 - 80 $ - 946 - 47,31%
Farm Level 2: 1000 - 30 $ - 563 - 56,30%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %11 608 - 50,47%
Average Income per Game1 815 762 $
Year to Date Revenue9 078 810 $
Farm
Home Games Left33
Average Attendance - %1 509 - 50,31%
Average Income per Game111 103 $
Year to Date Revenue555 516 $

Expense

Pro Players Total Salaries82 250 000 $
Farm Players Total Salaries3 100 900 $
Coaches Total Salaries6 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses11 712 054 $
Farm Year To Date Expenses608 085 $
Pro Salary Cap To Date11 042 412 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue59 920 146 $
Farm Estimated Season Revenue3 666 406 $
Pro Remaining Season Days97
Pro Expenses Per Days779 018 $
Pro Estimated Expenses75 564 746 $
Farm Remaining Season Days98
Farm Expenses Per Days40 716 $
Farm Estimated Expenses3 990 168 $
Estimated Season Expenses79 554 914 $
Season Salary Cap82 250 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $1 750 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 30 250 000 $
Current Bank Account96 658 264 $
Projected Bank Account80 689 902 $

Pro Players Salaries

Erik Karlsson 8 500 000 $ (1)
-Salary Remaining : 7 361 607 $
Tomas Hertl 7 750 000 $ (2)
-Salary Remaining : 6 712 054 $
Nico Hischier 7 000 000 $ (1)
-Salary Remaining : 6 062 500 $
Nazem Kadri 6 800 000 $ (3)
-Salary Remaining : 5 889 286 $
Jacob Markstrom 6 000 000 $ (3)
-Salary Remaining : 5 196 429 $
Jonathan Marchessault 5 750 000 $ (4)
-Salary Remaining : 4 979 911 $
Bryan Rust 5 700 000 $ (1)
-Salary Remaining : 4 936 607 $
Brett Pesce 5 000 000 $ (4)
-Salary Remaining : 4 330 357 $
Tyler Toffoli 4 600 000 $ (4)
-Salary Remaining : 3 983 929 $
Adam Larsson 4 500 000 $ (5)
-Salary Remaining : 3 897 321 $
Alec Martinez 4 000 000 $ (5)
-Salary Remaining : 3 464 286 $
Adam Pelech 4 000 000 $ (1)
-Salary Remaining : 3 464 286 $
Mikael Backlund 4 000 000 $ (2)
-Salary Remaining : 3 464 286 $
Trevor van Riemsdyk 2 000 000 $ (4)
-Salary Remaining : 1 732 143 $
Garnet Hathaway 1 500 000 $ (4)
-Salary Remaining : 1 299 107 $
Trevor Lewis 1 250 000 $ (3)
-Salary Remaining : 1 082 589 $
Nic Dowd 1 150 000 $ (3)
-Salary Remaining : 995 982 $
Eric Staal 1 025 000 $ (3)
-Salary Remaining : 887 723 $
Andrew Cogliano 950 000 $ (1)
-Salary Remaining : 822 768 $
Olle Eriksson Ek 775 000 $ (4)
-Salary Remaining : 671 205 $
Total Pro Players20
Salary Commitment
Year 47 : 82 250 000 $
Year 48 : 56 100 000 $
Year 49 : 44 350 000 $
Year 50 : 28 125 000 $
Salary Average Commitment
Year 47 : 82 250 000 $
Year 48 : 56 100 000 $
Year 49 : 44 350 000 $
Year 50 : 28 125 000 $
Salary Cap with 1 Way Contract
Year 47 : 82 250 000 $
Year 48 : 56 100 000 $
Year 49 : 44 350 000 $
Year 50 : 28 125 000 $

Farm Players Salaries

Sonny Milano 225 000 $ (2)
Salary Remaining : 195 133 $
Brock McGinn 185 000 $ (2)
Salary Remaining : 160 442 $
Cameron Hillis 155 100 $ (2)
Salary Remaining : 134 512 $
Brandon Biro 155 100 $ (2)
Salary Remaining : 134 512 $
Walker Duehr 155 100 $ (2)
Salary Remaining : 134 512 $
Brayden Pachal 155 100 $ (2)
Salary Remaining : 134 512 $
Kristians Rubins 155 100 $ (2)
Salary Remaining : 134 512 $
Zachary Hayes 155 100 $ (2)
Salary Remaining : 134 512 $
Brendan Smith 102 500 $ (3)
Salary Remaining : 88 894 $
Craig Anderson 100 000 $ (2)
Salary Remaining : 86 726 $
Zach Fucale 90 000 $ (2)
Salary Remaining : 78 053 $
Cole Guttman 90 000 $ (4)
Salary Remaining : 78 053 $
Tucker Poolman 85 100 $ (3)
Salary Remaining : 73 804 $
Mike Reilly 85 100 $ (3)
Salary Remaining : 73 804 $
Buddy Robinson 85 100 $ (3)
Salary Remaining : 73 804 $
Joel Kiviranta 82 500 $ (1)
Salary Remaining : 71 549 $
Filip Kral 77 500 $ (4)
Salary Remaining : 67 212 $
Nick Swaney 77 500 $ (4)
Salary Remaining : 67 212 $
Stefan Matteau 75 000 $ (2)
Salary Remaining : 65 044 $
Ben Harpur 75 000 $ (4)
Salary Remaining : 65 044 $
Nelson Nogier 75 000 $ (5)
Salary Remaining : 65 044 $
Christian Wolanin 75 000 $ (2)
Salary Remaining : 65 044 $
Henrik Borgstrom 75 000 $ (4)
Salary Remaining : 65 044 $
Jalen Chatfield 75 000 $ (4)
Salary Remaining : 65 044 $
Josh Dunne 75 000 $ (5)
Salary Remaining : 65 044 $
Michael Dal Colle 75 000 $ (2)
Salary Remaining : 65 044 $
Lawrence Pilut 75 000 $ (4)
Salary Remaining : 65 044 $
Jake Bischoff 70 000 $ (1)
Salary Remaining : 60 708 $
Rhett Gardner 70 000 $ (1)
Salary Remaining : 60 708 $
Maxim Letunov 70 000 $ (1)
Salary Remaining : 60 708 $
Total Farm Players30
Salary Commitment
Year 47 : 3 100 900 $
Year 48 : 2 808 400 $
Year 49 : 1 052 800 $
Year 50 : 695 000 $
Salary Average Commitment
Year 47 : 3 100 900 $
Year 48 : 2 808 400 $
Year 49 : 1 052 800 $
Year 50 : 695 000 $

Washington Budweiser



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries81 350 000 $
Farm Players Total Salaries2 495 000 $
Coaches Total Salaries10 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses11 868 307 $
Farm Year To Date Expenses862 880 $
Pro Salary Cap To Date11 044 643 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue63 952 763 $
Farm Estimated Season Revenue3 342 161 $
Pro Remaining Season Days97
Pro Expenses Per Days779 911 $
Pro Estimated Expenses75 651 367 $
Farm Remaining Season Days98
Farm Expenses Per Days57 478 $
Farm Estimated Expenses5 632 844 $
Estimated Season Expenses81 284 211 $
Season Salary Cap80 600 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $3 400 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 28 600 000 $
Current Bank Account22 602 545 $
Projected Bank Account8 613 258 $

Pro Players Salaries

Elias Pettersson 11 750 000 $ (5)
-Salary Remaining : 10 176 339 $
Mark Scheifele 8 000 000 $ (5)
-Salary Remaining : 6 928 571 $
Clayton Keller 7 750 000 $ (5)
-Salary Remaining : 6 712 054 $
Connor Hellebuyck 7 000 000 $ (3)
-Salary Remaining : 6 062 500 $
Tage Thompson 7 000 000 $ (4)
-Salary Remaining : 6 062 500 $
Brandon Montour 6 750 000 $ (4)
-Salary Remaining : 5 845 982 $
Josh Morrissey 6 000 000 $ (4)
-Salary Remaining : 5 196 429 $
Darnell Nurse 6 000 000 $ (1)
-Salary Remaining : 5 196 429 $
J.T. Compher 4 500 000 $ (5)
-Salary Remaining : 3 897 321 $
Thomas Novak 3 500 000 $ (5)
-Salary Remaining : 3 031 250 $
Mario Ferraro 2 750 000 $ (1)
-Salary Remaining : 2 381 696 $
Cody Glass 1 500 000 $ (3)
-Salary Remaining : 1 299 107 $
David Kampf 1 300 000 $ (1)
-Salary Remaining : 1 125 893 $
Martin Fehervary 1 200 000 $ (1)
-Salary Remaining : 1 039 286 $
Jujhar Khaira 1 000 000 $ (1)
-Salary Remaining : 866 071 $
Luke Schenn 1 000 000 $ (3)
-Salary Remaining : 866 071 $
Pavel Francouz 1 000 000 $ (1)
-Salary Remaining : 866 071 $
Nick Holden 950 000 $ (1)
-Salary Remaining : 822 768 $
Kevin Labanc 950 000 $ (5)
-Salary Remaining : 822 768 $
Jon Gillies (Out of Payroll) 750 000 $ (3)
-Salary Remaining : 649 554 $
Tomas Hyka 700 000 $ (2)
-Salary Remaining : 606 250 $
Total Pro Players21
Salary Commitment
Year 47 : 81 350 000 $
Year 48 : 67 150 000 $
Year 49 : 66 450 000 $
Year 50 : 56 200 000 $
Salary Average Commitment
Year 47 : 81 350 000 $
Year 48 : 67 150 000 $
Year 49 : 66 450 000 $
Year 50 : 56 200 000 $
Salary Cap with 1 Way Contract
Year 47 : 81 350 000 $
Year 48 : 67 150 000 $
Year 49 : 66 450 000 $
Year 50 : 56 200 000 $

Farm Players Salaries

Kurtis MacDermid 300 000 $ (5)
Salary Remaining : 260 177 $
Jakub Vrana 280 000 $ (2)
Salary Remaining : 242 832 $
Warren Foegele 275 000 $ (2)
Salary Remaining : 238 496 $
Corey Perry 190 000 $ (1)
Salary Remaining : 164 779 $
Tyler Motte 125 000 $ (4)
Salary Remaining : 108 407 $
William Eklund 110 000 $ (2)
Salary Remaining : 95 398 $
Alex Nedeljkovic 100 000 $ (1)
Salary Remaining : 86 726 $
Max Pacioretty 100 000 $ (1)
Salary Remaining : 86 726 $
Craig Smith 95 000 $ (1)
Salary Remaining : 82 389 $
Jasper Weatherby 90 000 $ (2)
Salary Remaining : 78 053 $
Alexander Nylander 85 000 $ (3)
Salary Remaining : 73 717 $
Troy Stecher 80 000 $ (1)
Salary Remaining : 69 381 $
Michael Del Zotto 80 000 $ (2)
Salary Remaining : 69 381 $
Sergey Tolchinsky 75 000 $ (3)
Salary Remaining : 65 044 $
C.J. Smith 75 000 $ (4)
Salary Remaining : 65 044 $
Max Veronneau 75 000 $ (1)
Salary Remaining : 65 044 $
Keaton Middleton 75 000 $ (3)
Salary Remaining : 65 044 $
Mikhail Vorobyev 75 000 $ (1)
Salary Remaining : 65 044 $
Nicklas Jensen 70 000 $ (2)
Salary Remaining : 60 708 $
Blake Hillman 70 000 $ (2)
Salary Remaining : 60 708 $
Sami Aittokallio 70 000 $ (2)
Salary Remaining : 60 708 $
Total Farm Players21
Salary Commitment
Year 47 : 2 495 000 $
Year 48 : 1 780 000 $
Year 49 : 735 000 $
Year 50 : 500 000 $
Salary Average Commitment
Year 47 : 2 495 000 $
Year 48 : 1 780 000 $
Year 49 : 735 000 $
Year 50 : 500 000 $

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries80 425 000 $
Farm Players Total Salaries2 095 000 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses10 750 226 $
Farm Year To Date Expenses355 395 $
Pro Salary Cap To Date10 593 971 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue60 097 408 $
Farm Estimated Season Revenue3 366 000 $
Pro Remaining Season Days97
Pro Expenses Per Days727 009 $
Pro Estimated Expenses70 519 873 $
Farm Remaining Season Days98
Farm Expenses Per Days22 965 $
Farm Estimated Expenses2 250 570 $
Estimated Season Expenses72 770 443 $
Season Salary Cap77 925 000 $
Estimate Under Maximum Salary Cap of 84 000 000 $6 075 000 $
Estimate Over Minimum Salary Cap of 52 000 000 $ 25 925 000 $
Current Bank Account69 784 569 $
Projected Bank Account60 477 534 $

Pro Players Salaries

Patrick Kane 8 500 000 $ (3)
-Salary Remaining : 7 361 607 $
Evgeni Malkin 8 000 000 $ (2)
-Salary Remaining : 6 928 571 $
Evander Kane 6 125 000 $ (3)
-Salary Remaining : 5 304 688 $
Blake Wheeler 6 000 000 $ (2)
-Salary Remaining : 5 196 429 $
Evgeny Kuznetsov 5 750 000 $ (3)
-Salary Remaining : 4 979 911 $
Andrew Copp 5 200 000 $ (1)
-Salary Remaining : 4 503 571 $
Tyson Barrie 5 200 000 $ (1)
-Salary Remaining : 4 503 571 $
Colton Parayko 5 000 000 $ (3)
-Salary Remaining : 4 330 357 $
Jonathan Quick 4 000 000 $ (2)
-Salary Remaining : 3 464 286 $
Brenden Dillon 3 500 000 $ (3)
-Salary Remaining : 3 031 250 $
Derek Grant 3 000 000 $ (1)
-Salary Remaining : 2 598 214 $
Alexander Edler 3 000 000 $ (2)
-Salary Remaining : 2 598 214 $
Brandon Tanev 3 000 000 $ (3)
-Salary Remaining : 2 598 214 $
Alexander Barabanov 2 750 000 $ (3)
-Salary Remaining : 2 381 696 $
Marc-Edouard Vlasic (Out of Payroll) 2 500 000 $ (5)
-Salary Remaining : 2 165 179 $
Jeff Petry 2 500 000 $ (4)
-Salary Remaining : 2 165 179 $
Carter Hart 2 000 000 $ (1)
-Salary Remaining : 1 732 143 $
Kyle Palmieri 1 500 000 $ (3)
-Salary Remaining : 1 299 107 $
Matt Benning 1 000 000 $ (2)
-Salary Remaining : 866 071 $
Mattias Janmark 950 000 $ (1)
-Salary Remaining : 822 768 $
Derick Brassard 950 000 $ (1)
-Salary Remaining : 822 768 $
Total Pro Players21
Salary Commitment
Year 47 : 80 425 000 $
Year 48 : 63 125 000 $
Year 49 : 41 125 000 $
Year 50 : 5 000 000 $
Salary Average Commitment
Year 47 : 80 425 000 $
Year 48 : 63 125 000 $
Year 49 : 41 125 000 $
Year 50 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 47 : 80 425 000 $
Year 48 : 63 125 000 $
Year 49 : 41 125 000 $
Year 50 : 5 000 000 $

Farm Players Salaries

Jake Muzzin 500 000 $ (1)
Salary Remaining : 433 628 $
Paul Stastny 475 000 $ (1)
Salary Remaining : 411 947 $
Dustin Brown 320 000 $ (1)
Salary Remaining : 277 522 $
Johan Larsson 140 000 $ (2)
Salary Remaining : 121 416 $
Thomas Greiss 120 000 $ (3)
Salary Remaining : 104 071 $
Anthony Richard 90 000 $ (4)
Salary Remaining : 78 053 $
Mitchell Stephens 85 000 $ (3)
Salary Remaining : 73 717 $
Carter Rowney 80 000 $ (4)
Salary Remaining : 69 381 $
Anton Khudobin 75 000 $ (4)
Salary Remaining : 65 044 $
Andrei Mironov 70 000 $ (2)
Salary Remaining : 60 708 $
Sven Andrighetto 70 000 $ (2)
Salary Remaining : 60 708 $
Duncan Siemens 70 000 $ (1)
Salary Remaining : 60 708 $
Total Farm Players12
Salary Commitment
Year 47 : 2 095 000 $
Year 48 : 730 000 $
Year 49 : 450 000 $
Year 50 : 245 000 $
Salary Average Commitment
Year 47 : 2 095 000 $
Year 48 : 730 000 $
Year 49 : 450 000 $
Year 50 : 245 000 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of 84 000 000 $
Available Cap Space

Over Minimum of
52 000 000 $

Pro Players

Farm Players

Total Players

Anaheim Icehawks 102 918 467 $ 69 860 000 $ 14 140 000 $ 17 860 000 $ 231538
Atlanta Supra 94 097 336 $ 78 725 000 $ 5 275 000 $ 26 725 000 $ 211940
Boston Bruins 122 018 289 $ 75 100 000 $ 8 900 000 $ 23 100 000 $ 202646
Calgary Red Bull 28 101 513 $ 77 900 000 $ 6 100 000 $ 25 900 000 $ 211536
Chicago Blackhawks 99 099 917 $ 81 075 000 $ 2 925 000 $ 29 075 000 $ 222850
Cleveland Bulldogs 92 414 314 $ 76 550 000 $ 7 450 000 $ 24 550 000 $ 222244
Colorado Zipper 30 177 308 $ 79 375 000 $ 4 625 000 $ 27 375 000 $ 202242
Dallas Storm 58 773 335 $ 77 500 000 $ 6 500 000 $ 25 500 000 $ 201030
Detroit Red Wings 106 029 979 $ 53 250 000 $ 30 750 000 $ 1 250 000 $ 202848
Edmonton Oilers 117 063 952 $ 60 850 000 $ 23 150 000 $ 8 850 000 $ 251540
Halifax Thunder 35 924 842 $ 57 725 000 $ 26 275 000 $ 5 725 000 $ 232245
Hamilton Tigers 83 520 622 $ 83 055 000 $ 945 000 $ 31 055 000 $ 201636
Houston Supernova 18 359 067 $ 80 050 000 $ 3 950 000 $ 28 050 000 $ 221840
London Spartiates 68 156 601 $ 74 750 000 $ 9 250 000 $ 22 750 000 $ 202545
Los Angeles Kings 122 416 824 $ 57 600 000 $ 26 400 000 $ 5 600 000 $ 262248
Miami Heat 90 472 206 $ 65 500 000 $ 18 500 000 $ 13 500 000 $ 251843
Moncton Wildcats 60 291 768 $ 53 500 000 $ 30 500 000 $ 1 500 000 $ 261339
Montreal Canadiens 18 955 710 $ 83 100 000 $ 900 000 $ 31 100 000 $ 232447
New York Rangers 93 590 957 $ 58 175 000 $ 25 825 000 $ 6 175 000 $ 241236
Nunavut Mystery 87 776 283 $ 54 175 000 $ 29 825 000 $ 2 175 000 $ 25833
Ottawa Lumberjacks 94 875 633 $ 80 650 000 $ 3 350 000 $ 28 650 000 $ 212950
Quebec Nordiques 96 106 653 $ 81 525 000 $ 2 475 000 $ 29 525 000 $ 202848
Regina Pats 76 077 383 $ 78 475 000 $ 5 525 000 $ 26 475 000 $ 222749
San Jose Rhinos 8 727 130 $ 81 700 000 $ 2 300 000 $ 29 700 000 $ 201636
Seattle Kraken 92 377 067 $ 79 550 000 $ 4 450 000 $ 27 550 000 $ 222648
St-Johns Desperados 68 973 269 $ 77 600 000 $ 6 400 000 $ 25 600 000 $ 212849
St-Louis Blues 30 508 336 $ 82 925 000 $ 1 075 000 $ 30 925 000 $ 202040
Toronto Maple Leafs 50 861 241 $ 60 500 000 $ 23 500 000 $ 8 500 000 $ 242650
Vancouver Knights 96 658 264 $ 82 250 000 $ 1 750 000 $ 30 250 000 $ 203050
Washington Budweiser 22 602 545 $ 80 600 000 $ 3 400 000 $ 28 600 000 $ 212142
Winnipeg Jets 69 784 569 $ 77 925 000 $ 6 075 000 $ 25 925 000 $ 211233