Finances


Please rotate your device to landscape mode for a better experience.
Connexion

Anaheim Icehawks

Anaheim Icehawks is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameQualcomm Center
Level 1: 7000 - $110 - 0 - 0.00%
Level 2: 6000 - $70 - 0 - 0.00%
Level 3: 3000 - $35 - 0 - 0.00%
Level 4: 5000 - $28 - 0 - 0.00%
Luxury : 2000 - $200 - 0 - 0.00%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$27,275,000
Farm Players Total Salaries$1,165,000
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days110
Pro Expenses Per Days$266,136
Pro Estimated Expenses$29,274,960
Farm Remaining Season Days108
Farm Expenses Per Days$20,046
Farm Estimated Expenses$2,164,968
Estimated Season Expenses$31,439,928
Season Salary Cap$27,275,000
Estimate Under Maximum Salary Cap of $91,000,000$63,725,000
Estimate Over Minimum Salary Cap of $52,000,000 -$24,725,000
Current Bank Account$156,108,569
Projected Bank Account$124,668,641

Pro Players Salaries

Justin Holl $2,500,000 (4)
-Salary Remaining : $2,500,000
Anton Forsberg $2,000,000 (3)
-Salary Remaining : $2,000,000
Matty Beniers $2,000,000 (1)
-Salary Remaining : $2,000,000
Jack Quinn $1,750,000 (4)
-Salary Remaining : $1,750,000
Filip Zadina $1,500,000 (2)
-Salary Remaining : $1,500,000
Connor Bedard $1,200,000 (3)
-Salary Remaining : $1,200,000
David Jiricek $1,200,000 (1)
-Salary Remaining : $1,200,000
Dustin Wolf $1,000,000 (1)
-Salary Remaining : $1,000,000
Ilya Solovyov $1,000,000 (3)
-Salary Remaining : $1,000,000
Robert Hagg $1,000,000 (2)
-Salary Remaining : $1,000,000
Paul Cotter $1,000,000 (1)
-Salary Remaining : $1,000,000
Shakir Mukhamadullin $950,000 (3)
-Salary Remaining : $950,000
Alex Laferriere $950,000 (3)
-Salary Remaining : $950,000
John Ludvig $850,000 (3)
-Salary Remaining : $850,000
Anders Bjork $800,000 (2)
-Salary Remaining : $800,000
Dan Renouf $775,000 (4)
-Salary Remaining : $775,000
Roby Jarventie $775,000 (3)
-Salary Remaining : $775,000
Michael McNiven $775,000 (4)
-Salary Remaining : $775,000
Hunter Shinkaruk $750,000 (1)
-Salary Remaining : $750,000
Denis Malgin $750,000 (1)
-Salary Remaining : $750,000
Nolan Patrick $750,000 (1)
-Salary Remaining : $750,000
Nolan Foote $750,000 (4)
-Salary Remaining : $750,000
Spencer Foo $750,000 (1)
-Salary Remaining : $750,000
Cale Fleury $750,000 (1)
-Salary Remaining : $750,000
Frederik Gauthier $750,000 (5)
-Salary Remaining : $750,000
Total Pro Players25
Salary Commitment
Year 50 : $27,275,000
Year 51 : $18,325,000
Year 52 : $15,025,000
Year 53 : $7,300,000
Salary Average Commitment
Year 50 : $27,275,000
Year 51 : $18,325,000
Year 52 : $15,025,000
Year 53 : $7,300,000
Salary Cap with 1 Way Contract
Year 50 : $27,275,000
Year 51 : $18,325,000
Year 52 : $15,025,000
Year 53 : $7,300,000

Farm Players Salaries

Dylan Gambrell $150,000 (1)
Salary Remaining : $150,000
Isak Rosen $120,000 (3)
Salary Remaining : $120,000
Stanislav Svozil $100,000 (1)
Salary Remaining : $100,000
Sebastian Cossa $85,000 (5)
Salary Remaining : $85,000
Yan Kuznetsov $85,000 (1)
Salary Remaining : $85,000
Olivier Rodrigue $80,000 (5)
Salary Remaining : $80,000
Ales Stezka $80,000 (5)
Salary Remaining : $80,000
Matthew Stienburg $80,000 (5)
Salary Remaining : $80,000
Jett Luchanko $80,000 (5)
Salary Remaining : $80,000
Lassi Thomson $77,500 (2)
Salary Remaining : $77,500
Graeme Clarke $77,500 (3)
Salary Remaining : $77,500
Oscar Dansk $75,000 (1)
Salary Remaining : $75,000
Nail Yakupov $75,000 (1)
Salary Remaining : $75,000
Total Farm Players13
Salary Commitment
Year 50 : $1,165,000
Year 51 : $680,000
Year 52 : $602,500
Year 53 : $405,000
Salary Average Commitment
Year 50 : $1,165,000
Year 51 : $680,000
Year 52 : $602,500
Year 53 : $405,000

Atlanta Supra



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhilips Arena
Level 1: 7000 - $120 - 0 - 0.00%
Level 2: 6000 - $70 - 0 - 0.00%
Level 3: 3000 - $40 - 0 - 0.00%
Level 4: 5000 - $25 - 0 - 0.00%
Luxury : 2000 - $200 - 0 - 0.00%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $40 - 0 - 0.00%
Farm Level 2: 1000 - $20 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$85,850,000
Farm Players Total Salaries$1,760,000
Coaches Total Salaries$8,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days110
Pro Expenses Per Days$853,182
Pro Estimated Expenses$93,850,020
Farm Remaining Season Days108
Farm Expenses Per Days$20,926
Farm Estimated Expenses$2,260,008
Estimated Season Expenses$96,110,028
Season Salary Cap$85,850,000
Estimate Under Maximum Salary Cap of $91,000,000$5,150,000
Estimate Over Minimum Salary Cap of $52,000,000 $33,850,000
Current Bank Account$82,823,443
Projected Bank Account($13,286,585)

Pro Players Salaries

Nikita Kucherov $12,000,000 (4)
-Salary Remaining : $12,000,000
Andrei Vasilevskiy $9,000,000 (3)
-Salary Remaining : $9,000,000
Lucas Raymond $8,000,000 (4)
-Salary Remaining : $8,000,000
Moritz Seider $7,500,000 (4)
-Salary Remaining : $7,500,000
Pavel Buchnevich $7,000,000 (1)
-Salary Remaining : $7,000,000
Dylan Larkin $7,000,000 (3)
-Salary Remaining : $7,000,000
Erik Cernak $5,000,000 (5)
-Salary Remaining : $5,000,000
Evgeni Malkin $4,750,000 (4)
-Salary Remaining : $4,750,000
Marcus Pettersson $3,900,000 (4)
-Salary Remaining : $3,900,000
Pavel Zacha $3,700,000 (4)
-Salary Remaining : $3,700,000
Eetu Luostarinen $3,000,000 (3)
-Salary Remaining : $3,000,000
Alexander Romanov $2,850,000 (3)
-Salary Remaining : $2,850,000
Petr Mrazek $2,750,000 (2)
-Salary Remaining : $2,750,000
Zach Whitecloud $2,000,000 (5)
-Salary Remaining : $2,000,000
Andrei Kuzmenko $1,200,000 (1)
-Salary Remaining : $1,200,000
Juraj Slafkovsky $1,200,000 (1)
-Salary Remaining : $1,200,000
Kaiden Guhle $1,200,000 (1)
-Salary Remaining : $1,200,000
Frederick Gaudreau $1,025,000 (1)
-Salary Remaining : $1,025,000
Alexey Toropchenko $950,000 (4)
-Salary Remaining : $950,000
John Beecher $925,000 (3)
-Salary Remaining : $925,000
Pierre Engvall $900,000 (1)
-Salary Remaining : $900,000
Total Pro Players21
Salary Commitment
Year 50 : $85,850,000
Year 51 : $73,325,000
Year 52 : $70,575,000
Year 53 : $47,800,000
Salary Average Commitment
Year 50 : $85,850,000
Year 51 : $73,325,000
Year 52 : $70,575,000
Year 53 : $47,800,000
Salary Cap with 1 Way Contract
Year 50 : $85,850,000
Year 51 : $73,325,000
Year 52 : $70,575,000
Year 53 : $47,800,000

Farm Players Salaries

Ville Husso $160,000 (5)
Salary Remaining : $160,000
Andreas Johnsson $100,000 (1)
Salary Remaining : $100,000
Dalibor Dvorsky $100,000 (6)
Salary Remaining : $100,000
A.J. Greer $100,000 (2)
Salary Remaining : $100,000
Elmer Soderblom $95,000 (1)
Salary Remaining : $95,000
Marat Khusnutdinov $92,500 (3)
Salary Remaining : $92,500
Vladislav Kolyachonok $90,000 (4)
Salary Remaining : $90,000
Artemi Kniazev $85,000 (4)
Salary Remaining : $85,000
Danil Gushchin $85,000 (1)
Salary Remaining : $85,000
Ty Mueller $80,000 (6)
Salary Remaining : $80,000
Skyler Brind'Amour $80,000 (6)
Salary Remaining : $80,000
Nikita Prishchepov $80,000 (6)
Salary Remaining : $80,000
Vladislav Kamenev $77,500 (4)
Salary Remaining : $77,500
Ruslan Iskhakov $77,500 (3)
Salary Remaining : $77,500
Linus Karlsson $77,500 (3)
Salary Remaining : $77,500
Egor Korshkov $77,500 (1)
Salary Remaining : $77,500
Adam Edstrom $77,500 (3)
Salary Remaining : $77,500
Evgeny Svechnikov $75,000 (2)
Salary Remaining : $75,000
Tomas Jurco $75,000 (1)
Salary Remaining : $75,000
Kristian Vesalainen $75,000 (1)
Salary Remaining : $75,000
Total Farm Players20
Salary Commitment
Year 50 : $1,760,000
Year 51 : $1,252,500
Year 52 : $1,077,500
Year 53 : $752,500
Salary Average Commitment
Year 50 : $1,760,000
Year 51 : $1,252,500
Year 52 : $1,077,500
Year 53 : $752,500

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameFleet Center
Level 1: 7000 - $105 - 0 - 0.00%
Level 2: 6000 - $75 - 0 - 0.00%
Level 3: 3000 - $45 - 0 - 0.00%
Level 4: 5000 - $25 - 0 - 0.00%
Luxury : 2000 - $200 - 0 - 0.00%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $25 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$62,975,000
Farm Players Total Salaries$1,675,000
Coaches Total Salaries$7,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days110
Pro Expenses Per Days$636,136
Pro Estimated Expenses$69,974,960
Farm Remaining Season Days108
Farm Expenses Per Days$22,917
Farm Estimated Expenses$2,475,036
Estimated Season Expenses$72,449,996
Season Salary Cap$62,975,000
Estimate Under Maximum Salary Cap of $91,000,000$28,025,000
Estimate Over Minimum Salary Cap of $52,000,000 $10,975,000
Current Bank Account$140,567,223
Projected Bank Account$68,117,227

Pro Players Salaries

Pierre-Luc Dubois $8,500,000 (5)
-Salary Remaining : $8,500,000
Alex Tuch $5,500,000 (2)
-Salary Remaining : $5,500,000
Nicolas Hague $5,000,000 (5)
-Salary Remaining : $5,000,000
Alex Killorn $5,000,000 (5)
-Salary Remaining : $5,000,000
Stuart Skinner $4,650,000 (3)
-Salary Remaining : $4,650,000
Lawson Crouse $4,000,000 (2)
-Salary Remaining : $4,000,000
Alexandre Carrier $3,750,000 (3)
-Salary Remaining : $3,750,000
Shayne Gostisbehere $3,500,000 (5)
-Salary Remaining : $3,500,000
David Savard $3,150,000 (4)
-Salary Remaining : $3,150,000
Nicolas Roy $3,000,000 (1)
-Salary Remaining : $3,000,000
Anthony Mantha $3,000,000 (5)
-Salary Remaining : $3,000,000
Cayden Primeau $2,500,000 (3)
-Salary Remaining : $2,500,000
Anthony Beauvillier $2,500,000 (2)
-Salary Remaining : $2,500,000
Mathieu Joseph $2,000,000 (1)
-Salary Remaining : $2,000,000
Victor Olofsson $2,000,000 (2)
-Salary Remaining : $2,000,000
Simon Benoit $1,250,000 (5)
-Salary Remaining : $1,250,000
Jakob Pelletier $1,200,000 (1)
-Salary Remaining : $1,200,000
Joe Veleno $900,000 (5)
-Salary Remaining : $900,000
William Carrier $800,000 (4)
-Salary Remaining : $800,000
Louis Crevier $775,000 (1)
-Salary Remaining : $775,000
Total Pro Players20
Salary Commitment
Year 50 : $62,975,000
Year 51 : $56,000,000
Year 52 : $42,000,000
Year 53 : $31,100,000
Salary Average Commitment
Year 50 : $62,975,000
Year 51 : $56,000,000
Year 52 : $42,000,000
Year 53 : $31,100,000
Salary Cap with 1 Way Contract
Year 50 : $62,975,000
Year 51 : $56,000,000
Year 52 : $42,000,000
Year 53 : $31,100,000

Farm Players Salaries

Philipp Grubauer $500,000 (3)
Salary Remaining : $500,000
Max Comtois $150,000 (1)
Salary Remaining : $150,000
Nicolas Deslauriers $100,000 (4)
Salary Remaining : $100,000
Vincent Desharnais $100,000 (1)
Salary Remaining : $100,000
Jacob Melanson $90,000 (6)
Salary Remaining : $90,000
Joshua Roy $90,000 (3)
Salary Remaining : $90,000
Samuel Bolduc $85,000 (1)
Salary Remaining : $85,000
Maxime Lajoie $80,000 (1)
Salary Remaining : $80,000
Logan Brown $80,000 (2)
Salary Remaining : $80,000
Jesse Puljujarvi $80,000 (2)
Salary Remaining : $80,000
Samuel Poulin $80,000 (1)
Salary Remaining : $80,000
Maxence Guenette $80,000 (1)
Salary Remaining : $80,000
Pierre-Olivier Joseph $80,000 (5)
Salary Remaining : $80,000
Kole Lind $80,000 (5)
Salary Remaining : $80,000
Total Farm Players14
Salary Commitment
Year 50 : $1,675,000
Year 51 : $1,100,000
Year 52 : $940,000
Year 53 : $350,000
Salary Average Commitment
Year 50 : $1,635,000
Year 51 : $1,060,000
Year 52 : $900,000
Year 53 : $310,000

Calgary Red Bull



Arena Capacity - Ticket Price
Attendance - %

Arena NameVodka Red Bull Center
Level 1: 7000 - $85 - 0 - 0.00%
Level 2: 6000 - $62 - 0 - 0.00%
Level 3: 3000 - $30 - 0 - 0.00%
Level 4: 5000 - $20 - 0 - 0.00%
Luxury : 2000 - $140 - 0 - 0.00%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $38 - 0 - 0.00%
Farm Level 2: 1000 - $18 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$85,925,000
Farm Players Total Salaries$2,087,500
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days110
Pro Expenses Per Days$799,318
Pro Estimated Expenses$87,924,980
Farm Remaining Season Days108
Farm Expenses Per Days$28,588
Farm Estimated Expenses$3,087,504
Estimated Season Expenses$91,012,484
Season Salary Cap$85,925,000
Estimate Under Maximum Salary Cap of $91,000,000$5,075,000
Estimate Over Minimum Salary Cap of $52,000,000 $33,925,000
Current Bank Account$10,328,472
Projected Bank Account($80,684,012)

Pro Players Salaries

Artemi Panarin $12,000,000 (4)
-Salary Remaining : $12,000,000
Aleksander Barkov $10,000,000 (3)
-Salary Remaining : $10,000,000
Kyle Connor $10,000,000 (4)
-Salary Remaining : $10,000,000
Jonathan Huberdeau $6,000,000 (5)
-Salary Remaining : $6,000,000
Logan Thompson $6,000,000 (5)
-Salary Remaining : $6,000,000
Drake Batherson $5,200,000 (3)
-Salary Remaining : $5,200,000
Brady Skjei $5,000,000 (3)
-Salary Remaining : $5,000,000
Chandler Stephenson $5,000,000 (3)
-Salary Remaining : $5,000,000
Ryan Pulock $4,900,000 (5)
-Salary Remaining : $4,900,000
Scott Mayfield $3,500,000 (2)
-Salary Remaining : $3,500,000
Nick Paul $3,200,000 (3)
-Salary Remaining : $3,200,000
Rasmus Sandin $3,000,000 (1)
-Salary Remaining : $3,000,000
Lukas Dostal $2,750,000 (3)
-Salary Remaining : $2,750,000
Mason Appleton $2,200,000 (1)
-Salary Remaining : $2,200,000
Henri Jokiharju $2,000,000 (1)
-Salary Remaining : $2,000,000
Keegan Kolesar $1,500,000 (1)
-Salary Remaining : $1,500,000
Brent Burns $1,025,000 (1)
-Salary Remaining : $1,025,000
Michael McCarron $900,000 (5)
-Salary Remaining : $900,000
Luca Del Bel Belluz $900,000 (3)
-Salary Remaining : $900,000
David Gustafsson $850,000 (2)
-Salary Remaining : $850,000
Total Pro Players20
Salary Commitment
Year 50 : $85,925,000
Year 51 : $76,200,000
Year 52 : $71,850,000
Year 53 : $39,800,000
Salary Average Commitment
Year 50 : $85,925,000
Year 51 : $76,200,000
Year 52 : $71,850,000
Year 53 : $39,800,000
Salary Cap with 1 Way Contract
Year 50 : $85,925,000
Year 51 : $76,200,000
Year 52 : $71,850,000
Year 53 : $39,800,000

Farm Players Salaries

Ryan Graves $400,000 (1)
Salary Remaining : $400,000
Michael McLeod $100,000 (1)
Salary Remaining : $100,000
Aku Raty $90,000 (3)
Salary Remaining : $90,000
Leevi Merilainen $85,000 (1)
Salary Remaining : $85,000
Nikita Alexandrov $85,000 (1)
Salary Remaining : $85,000
Jack Thompson $82,500 (3)
Salary Remaining : $82,500
Jacob Larsson $80,000 (3)
Salary Remaining : $80,000
Scott Perunovich $80,000 (4)
Salary Remaining : $80,000
Haydn Fleury $80,000 (1)
Salary Remaining : $80,000
Patrick Brown $77,500 (3)
Salary Remaining : $77,500
Austin Czarnik $77,500 (3)
Salary Remaining : $77,500
Justin Dowling $77,500 (3)
Salary Remaining : $77,500
Kaden Fulcher $77,500 (3)
Salary Remaining : $77,500
Isaak Phillips $77,500 (5)
Salary Remaining : $77,500
Mason Morelli $77,500 (3)
Salary Remaining : $77,500
Brinson Pasichnuk $77,500 (2)
Salary Remaining : $77,500
Maksim Sushko $77,500 (3)
Salary Remaining : $77,500
Alexander Yelesin $77,500 (2)
Salary Remaining : $77,500
Lean Bergmann $77,500 (3)
Salary Remaining : $77,500
Sami Niku $77,500 (2)
Salary Remaining : $77,500
J.C. Beaudin $77,500 (3)
Salary Remaining : $77,500
Aleksi Saarela $75,000 (2)
Salary Remaining : $75,000
Total Farm Players22
Salary Commitment
Year 50 : $2,087,500
Year 51 : $1,337,500
Year 52 : $1,030,000
Year 53 : $157,500
Salary Average Commitment
Year 50 : $2,087,500
Year 51 : $1,337,500
Year 52 : $1,030,000
Year 53 : $157,500

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHeros Center
Level 1: 7000 - $180 - 0 - 0.00%
Level 2: 6000 - $88 - 0 - 0.00%
Level 3: 3000 - $47 - 0 - 0.00%
Level 4: 5000 - $35 - 0 - 0.00%
Luxury : 2000 - $275 - 0 - 0.00%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $80 - 0 - 0.00%
Farm Level 2: 1000 - $30 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$89,275,000
Farm Players Total Salaries$3,475,000
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days110
Pro Expenses Per Days$866,136
Pro Estimated Expenses$95,274,960
Farm Remaining Season Days108
Farm Expenses Per Days$41,435
Farm Estimated Expenses$4,474,980
Estimated Season Expenses$99,749,940
Season Salary Cap$89,275,000
Estimate Under Maximum Salary Cap of $91,000,000$1,725,000
Estimate Over Minimum Salary Cap of $52,000,000 $37,275,000
Current Bank Account$53,886,984
Projected Bank Account($45,862,956)

Pro Players Salaries

Sebastian Aho $9,000,000 (1)
-Salary Remaining : $9,000,000
Adam Fox $8,750,000 (1)
-Salary Remaining : $8,750,000
Tim Stutzle $8,500,000 (5)
-Salary Remaining : $8,500,000
Alex Pietrangelo $8,000,000 (1)
-Salary Remaining : $8,000,000
Jordan Kyrou $7,500,000 (1)
-Salary Remaining : $7,500,000
William Karlsson $6,000,000 (2)
-Salary Remaining : $6,000,000
Rickard Rakell $5,750,000 (4)
-Salary Remaining : $5,750,000
Anton Lundell $5,000,000 (3)
-Salary Remaining : $5,000,000
Filip Hronek $4,250,000 (2)
-Salary Remaining : $4,250,000
Adin Hill $4,000,000 (4)
-Salary Remaining : $4,000,000
Jake Walman $3,500,000 (3)
-Salary Remaining : $3,500,000
Matt Grzelcyk $3,500,000 (3)
-Salary Remaining : $3,500,000
Noah Cates $3,000,000 (4)
-Salary Remaining : $3,000,000
Shane Pinto $2,750,000 (4)
-Salary Remaining : $2,750,000
Ukko-Pekka Luukkonen $2,500,000 (2)
-Salary Remaining : $2,500,000
Trevor van Riemsdyk $2,000,000 (1)
-Salary Remaining : $2,000,000
Ryan Donato $1,800,000 (3)
-Salary Remaining : $1,800,000
Brett Leason $1,250,000 (4)
-Salary Remaining : $1,250,000
Blake Lizotte $1,200,000 (1)
-Salary Remaining : $1,200,000
Kevin Rooney $1,025,000 (2)
-Salary Remaining : $1,025,000
Total Pro Players20
Salary Commitment
Year 50 : $89,275,000
Year 51 : $52,825,000
Year 52 : $39,050,000
Year 53 : $25,250,000
Salary Average Commitment
Year 50 : $89,275,000
Year 51 : $52,825,000
Year 52 : $39,050,000
Year 53 : $25,250,000
Salary Cap with 1 Way Contract
Year 50 : $89,275,000
Year 51 : $52,825,000
Year 52 : $39,050,000
Year 53 : $25,250,000

Farm Players Salaries

Evander Kane $300,000 (5)
Salary Remaining : $300,000
Adam Boqvist $250,000 (1)
Salary Remaining : $250,000
Anthony Duclair $225,000 (1)
Salary Remaining : $225,000
Torey Krug $225,000 (3)
Salary Remaining : $225,000
Kailer Yamamoto $180,000 (1)
Salary Remaining : $180,000
Matt Kiersted $160,000 (3)
Salary Remaining : $160,000
Juha Jaaska $155,000 (5)
Salary Remaining : $155,000
Justin Brazeau $102,500 (2)
Salary Remaining : $102,500
James Malatesta $102,500 (2)
Salary Remaining : $102,500
Curtis Lazar $95,000 (1)
Salary Remaining : $95,000
Craig Smith $95,000 (3)
Salary Remaining : $95,000
Ryan Greene $95,000 (6)
Salary Remaining : $95,000
Nick Blankenburg $95,000 (2)
Salary Remaining : $95,000
Jonny Brodzinski $95,000 (2)
Salary Remaining : $95,000
Landon Slaggert $92,500 (3)
Salary Remaining : $92,500
Ben Meyers $92,500 (3)
Salary Remaining : $92,500
Brendan Brisson $92,500 (3)
Salary Remaining : $92,500
Gabriel Landeskog $90,000 (3)
Salary Remaining : $90,000
Daniil Miromanov $90,000 (4)
Salary Remaining : $90,000
Clay Stevenson $90,000 (6)
Salary Remaining : $90,000
Samuel Laberge $80,000 (3)
Salary Remaining : $80,000
Nathan Smith $80,000 (4)
Salary Remaining : $80,000
Alexander Chmelevski $77,500 (5)
Salary Remaining : $77,500
Tanner Laczynski $77,500 (5)
Salary Remaining : $77,500
Matthew Phillips $77,500 (5)
Salary Remaining : $77,500
Cole McWard $77,500 (1)
Salary Remaining : $77,500
Rocco Grimaldi $77,500 (4)
Salary Remaining : $77,500
Josef Korenar $77,500 (5)
Salary Remaining : $77,500
Kevin Mandolese $77,500 (1)
Salary Remaining : $77,500
Conor Sheary $50,000 (1)
Salary Remaining : $50,000
Total Farm Players30
Salary Commitment
Year 50 : $3,475,000
Year 51 : $2,520,000
Year 52 : $2,125,000
Year 53 : $1,197,500
Salary Average Commitment
Year 50 : $3,475,000
Year 51 : $2,520,000
Year 52 : $2,125,000
Year 53 : $1,197,500

Cleveland Bulldogs



Arena Capacity - Ticket Price
Attendance - %

Arena NameJacobs ICE
Level 1: 7000 - $100 - 0 - 0.00%
Level 2: 6000 - $70 - 0 - 0.00%
Level 3: 3000 - $45 - 0 - 0.00%
Level 4: 5000 - $30 - 0 - 0.00%
Luxury : 2000 - $200 - 0 - 0.00%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$56,000,000
Farm Players Total Salaries$3,571,167
Coaches Total Salaries$7,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days110
Pro Expenses Per Days$572,727
Pro Estimated Expenses$62,999,970
Farm Remaining Season Days108
Farm Expenses Per Days$40,474
Farm Estimated Expenses$4,371,192
Estimated Season Expenses$67,371,162
Season Salary Cap$56,000,000
Estimate Under Maximum Salary Cap of $91,000,000$35,000,000
Estimate Over Minimum Salary Cap of $52,000,000 $4,000,000
Current Bank Account$87,025,124
Projected Bank Account$19,653,962

Pro Players Salaries

Morgan Rielly $7,000,000 (3)
-Salary Remaining : $7,000,000
Justin Faulk $5,500,000 (2)
-Salary Remaining : $5,500,000
Michael Bunting $4,750,000 (3)
-Salary Remaining : $4,750,000
Frederik Andersen $3,800,000 (5)
-Salary Remaining : $3,800,000
Reilly Smith $3,750,000 (4)
-Salary Remaining : $3,750,000
T.J. Brodie $3,500,000 (3)
-Salary Remaining : $3,500,000
Cody Ceci $3,250,000 (4)
-Salary Remaining : $3,250,000
Stefan Noesen $3,000,000 (4)
-Salary Remaining : $3,000,000
Cam Talbot $3,000,000 (4)
-Salary Remaining : $3,000,000
Mattias Samuelsson $2,700,000 (3)
-Salary Remaining : $2,700,000
Michael Amadio $2,500,000 (4)
-Salary Remaining : $2,500,000
Ondrej Palat $2,500,000 (2)
-Salary Remaining : $2,500,000
Alexander Wennberg $2,400,000 (2)
-Salary Remaining : $2,400,000
Eric Robinson $2,000,000 (1)
-Salary Remaining : $2,000,000
Jack Drury $1,500,000 (4)
-Salary Remaining : $1,500,000
Kevin Hayes $1,025,000 (1)
-Salary Remaining : $1,025,000
Calvin de Haan $1,025,000 (1)
-Salary Remaining : $1,025,000
Jake Christiansen $950,000 (4)
-Salary Remaining : $950,000
Ryker Evans $950,000 (1)
-Salary Remaining : $950,000
Jackson Blake $900,000 (1)
-Salary Remaining : $900,000
Total Pro Players20
Salary Commitment
Year 50 : $56,000,000
Year 51 : $50,100,000
Year 52 : $39,700,000
Year 53 : $21,750,000
Salary Average Commitment
Year 50 : $56,000,000
Year 51 : $50,100,000
Year 52 : $39,700,000
Year 53 : $21,750,000
Salary Cap with 1 Way Contract
Year 50 : $56,000,000
Year 51 : $50,100,000
Year 52 : $39,700,000
Year 53 : $21,750,000

Farm Players Salaries

Thatcher Demko $750,000 (1)
Salary Remaining : $750,000
Logan Couture $500,000 (4)
Salary Remaining : $500,000
Ville Koivunen $120,000 (5)
Salary Remaining : $120,000
Matthew Poitras $120,000 (1)
Salary Remaining : $120,000
Rafael Harvey-Pinard $100,000 (4)
Salary Remaining : $100,000
Kyle Burroughs $100,000 (3)
Salary Remaining : $100,000
Brad Lambert $95,000 (3)
Salary Remaining : $95,000
Gage Goncalves $90,000 (3)
Salary Remaining : $90,000
Zac Jones $90,000 (3)
Salary Remaining : $90,000
Niklas Kokko $90,000 (5)
Salary Remaining : $90,000
Jacob Bryson $90,000 (4)
Salary Remaining : $90,000
Liam Ohgren $88,667 (3)
Salary Remaining : $88,667
Ivan Ivan $85,000 (5)
Salary Remaining : $85,000
Samuel Helenius $80,000 (5)
Salary Remaining : $80,000
William Lockwood $80,000 (2)
Salary Remaining : $80,000
John Leonard $80,000 (5)
Salary Remaining : $80,000
Lane Pederson $80,000 (5)
Salary Remaining : $80,000
Jack Ahcan $80,000 (3)
Salary Remaining : $80,000
Michael Callahan $80,000 (4)
Salary Remaining : $80,000
Matt Luff $80,000 (4)
Salary Remaining : $80,000
Jimmy Schuldt $80,000 (1)
Salary Remaining : $80,000
Andre Lee $80,000 (5)
Salary Remaining : $80,000
Adam Beckman $77,500 (4)
Salary Remaining : $77,500
Hunter Shepard $77,500 (3)
Salary Remaining : $77,500
Trey Fix-Wolansky $77,500 (4)
Salary Remaining : $77,500
Cal Foote $75,000 (4)
Salary Remaining : $75,000
Joachim Blichfeld $75,000 (2)
Salary Remaining : $75,000
Noah Gregor $75,000 (2)
Salary Remaining : $75,000
Alexander True $75,000 (3)
Salary Remaining : $75,000
Total Farm Players29
Salary Commitment
Year 50 : $3,571,167
Year 51 : $2,621,167
Year 52 : $2,391,167
Year 53 : $1,695,000
Salary Average Commitment
Year 50 : $3,571,167
Year 51 : $2,621,167
Year 52 : $2,391,167
Year 53 : $1,695,000

Colorado Zipper



Arena Capacity - Ticket Price
Attendance - %

Arena NameStomp Center
Level 1: 7000 - $100 - 0 - 0.00%
Level 2: 6000 - $60 - 0 - 0.00%
Level 3: 3000 - $35 - 0 - 0.00%
Level 4: 5000 - $20 - 0 - 0.00%
Luxury : 2000 - $200 - 0 - 0.00%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$53,655,000
Farm Players Total Salaries$3,705,000
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days110
Pro Expenses Per Days$542,318
Pro Estimated Expenses$59,654,980
Farm Remaining Season Days108
Farm Expenses Per Days$52,824
Farm Estimated Expenses$5,704,992
Estimated Season Expenses$65,359,972
Season Salary Cap$52,255,000
Estimate Under Maximum Salary Cap of $91,000,000$38,745,000
Estimate Over Minimum Salary Cap of $52,000,000 $255,000
Current Bank Account$51,559,593
Projected Bank Account($13,800,379)

Pro Players Salaries

Dylan Guenther $7,000,000 (5)
-Salary Remaining : $7,000,000
Brandon Montour $6,750,000 (1)
-Salary Remaining : $6,750,000
Jordan Eberle $5,600,000 (2)
-Salary Remaining : $5,600,000
Cam York $4,000,000 (3)
-Salary Remaining : $4,000,000
Matt Dumba $4,000,000 (1)
-Salary Remaining : $4,000,000
Alexandar Georgiev $3,800,000 (4)
-Salary Remaining : $3,800,000
Ridly Greig $3,100,000 (2)
-Salary Remaining : $3,100,000
Kirby Dach $3,000,000 (5)
-Salary Remaining : $3,000,000
Mason Shaw $2,050,000 (4)
-Salary Remaining : $2,050,000
Brandon Duhaime $1,600,000 (4)
-Salary Remaining : $1,600,000
Erik Gustafsson (Out of Payroll) $1,400,000 (2)
-Salary Remaining : $1,400,000
Cutter Gauthier $1,200,000 (3)
-Salary Remaining : $1,200,000
Conor Geekie $1,200,000 (5)
-Salary Remaining : $1,200,000
Tyson Foerster $1,100,000 (1)
-Salary Remaining : $1,100,000
James Reimer $1,100,000 (5)
-Salary Remaining : $1,100,000
Mason Lohrei $1,000,000 (3)
-Salary Remaining : $1,000,000
Ty Dellandrea $1,000,000 (4)
-Salary Remaining : $1,000,000
Jon Merrill $995,000 (5)
-Salary Remaining : $995,000
Jonah Gadjovich $985,000 (2)
-Salary Remaining : $985,000
Nick DeSimone $950,000 (4)
-Salary Remaining : $950,000
Brendan Smith $950,000 (4)
-Salary Remaining : $950,000
Nathan Bastian $875,000 (1)
-Salary Remaining : $875,000
Total Pro Players22
Salary Commitment
Year 50 : $53,655,000
Year 51 : $40,930,000
Year 52 : $29,845,000
Year 53 : $23,645,000
Salary Average Commitment
Year 50 : $53,655,000
Year 51 : $40,930,000
Year 52 : $29,845,000
Year 53 : $23,645,000
Salary Cap with 1 Way Contract
Year 50 : $53,655,000
Year 51 : $40,930,000
Year 52 : $29,845,000
Year 53 : $23,645,000

Farm Players Salaries

Radim Simek $460,000 (1)
Salary Remaining : $460,000
Billy Sweezey $450,000 (1)
Salary Remaining : $450,000
Magnus Hellberg $450,000 (1)
Salary Remaining : $450,000
Lukas Sedlak $400,000 (1)
Salary Remaining : $400,000
Jack Williams $300,000 (5)
Salary Remaining : $300,000
Ville Ottavainen $300,000 (5)
Salary Remaining : $300,000
Matthew Wood $120,000 (5)
Salary Remaining : $120,000
Ryan Leonard $120,000 (5)
Salary Remaining : $120,000
Maveric Lamoureux $100,000 (5)
Salary Remaining : $100,000
Austin Watson $100,000 (4)
Salary Remaining : $100,000
William Dufour $95,000 (1)
Salary Remaining : $95,000
Thomas Bordeleau $90,000 (4)
Salary Remaining : $90,000
Chad Ruhwedel $85,000 (1)
Salary Remaining : $85,000
Vitali Kravtsov $85,000 (2)
Salary Remaining : $85,000
Justin Auger $80,000 (1)
Salary Remaining : $80,000
Zack MacEwen $80,000 (1)
Salary Remaining : $80,000
Ethan Cardwell $80,000 (3)
Salary Remaining : $80,000
Devin Kaplan $80,000 (3)
Salary Remaining : $80,000
Elliot Desnoyers $77,500 (1)
Salary Remaining : $77,500
Arturs Silovs $77,500 (1)
Salary Remaining : $77,500
Nick Ritchie $75,000 (2)
Salary Remaining : $75,000
Total Farm Players21
Salary Commitment
Year 50 : $3,705,000
Year 51 : $1,450,000
Year 52 : $1,290,000
Year 53 : $1,130,000
Salary Average Commitment
Year 50 : $3,482,778
Year 51 : $1,227,778
Year 52 : $1,067,778
Year 53 : $907,778

Dallas Storm



Arena Capacity - Ticket Price
Attendance - %

Arena NameHouse of Pain
Level 1: 6500 - $150 - 0 - 0.00%
Level 2: 5500 - $90 - 0 - 0.00%
Level 3: 2500 - $52 - 0 - 0.00%
Level 4: 4000 - $40 - 0 - 0.00%
Luxury : 1500 - $270 - 0 - 0.00%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$61,500,000
Farm Players Total Salaries$1,925,000
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days110
Pro Expenses Per Days$613,636
Pro Estimated Expenses$67,499,960
Farm Remaining Season Days108
Farm Expenses Per Days$27,083
Farm Estimated Expenses$2,924,964
Estimated Season Expenses$70,424,924
Season Salary Cap$58,700,000
Estimate Under Maximum Salary Cap of $91,000,000$32,300,000
Estimate Over Minimum Salary Cap of $52,000,000 $6,700,000
Current Bank Account$96,918,944
Projected Bank Account$26,494,020

Pro Players Salaries

Alex Stalock $5,000,000 (1)
-Salary Remaining : $5,000,000
Taylor Hall $5,000,000 (3)
-Salary Remaining : $5,000,000
Eric Staal $5,000,000 (1)
-Salary Remaining : $5,000,000
Antoine Bibeau $5,000,000 (1)
-Salary Remaining : $5,000,000
Cam Atkinson $4,150,000 (2)
-Salary Remaining : $4,150,000
Alexander Radulov $4,000,000 (2)
-Salary Remaining : $4,000,000
T.J. Oshie $3,750,000 (2)
-Salary Remaining : $3,750,000
Derek Grant $3,000,000 (2)
-Salary Remaining : $3,000,000
Michael Del Zotto $3,000,000 (2)
-Salary Remaining : $3,000,000
Ryan Ellis $3,000,000 (2)
-Salary Remaining : $3,000,000
Ben Hutton $2,500,000 (2)
-Salary Remaining : $2,500,000
Antti Raanta $2,000,000 (1)
-Salary Remaining : $2,000,000
Travis Dermott (Out of Payroll) $2,000,000 (1)
-Salary Remaining : $2,000,000
Nicholas Robertson $1,200,000 (3)
-Salary Remaining : $1,200,000
Calum Ritchie $1,200,000 (6)
-Salary Remaining : $1,200,000
Rutger McGroarty $1,200,000 (6)
-Salary Remaining : $1,200,000
Sam Rinzel $1,200,000 (6)
-Salary Remaining : $1,200,000
Zayne Parekh $1,200,000 (6)
-Salary Remaining : $1,200,000
Frank Nazar $1,100,000 (1)
-Salary Remaining : $1,100,000
Erik Kallgren $1,000,000 (4)
-Salary Remaining : $1,000,000
Bobby Sanguinetti $1,000,000 (1)
-Salary Remaining : $1,000,000
Christian Wolanin $1,000,000 (1)
-Salary Remaining : $1,000,000
Trevor Murphy (Out of Payroll) $800,000 (1)
-Salary Remaining : $800,000
Luke Gazdic $800,000 (1)
-Salary Remaining : $800,000
Tom Sestito $800,000 (1)
-Salary Remaining : $800,000
Anthony Bitetto $800,000 (1)
-Salary Remaining : $800,000
Otto Koivula $800,000 (1)
-Salary Remaining : $800,000
Total Pro Players27
Salary Commitment
Year 50 : $61,500,000
Year 51 : $35,400,000
Year 52 : $12,000,000
Year 53 : $5,800,000
Salary Average Commitment
Year 50 : $61,500,000
Year 51 : $35,400,000
Year 52 : $12,000,000
Year 53 : $5,800,000
Salary Cap with 1 Way Contract
Year 50 : $61,500,000
Year 51 : $35,400,000
Year 52 : $12,000,000
Year 53 : $5,800,000

Farm Players Salaries

Adam Wilcox $500,000 (1)
Salary Remaining : $500,000
Michael Bournival $400,000 (2)
Salary Remaining : $400,000
Martin Kaut $215,000 (2)
Salary Remaining : $215,000
Wade Allison $200,000 (4)
Salary Remaining : $200,000
Dustin Jeffrey $200,000 (2)
Salary Remaining : $200,000
Eric Tangradi $150,000 (1)
Salary Remaining : $150,000
Travis Boyd $100,000 (2)
Salary Remaining : $100,000
Brett Ritchie $80,000 (1)
Salary Remaining : $80,000
Marc Johnstone $80,000 (1)
Salary Remaining : $80,000
Total Farm Players9
Salary Commitment
Year 50 : $1,925,000
Year 51 : $1,115,000
Year 52 : $200,000
Year 53 : $200,000
Salary Average Commitment
Year 50 : $1,925,000
Year 51 : $1,115,000
Year 52 : $200,000
Year 53 : $200,000

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 7000 - $130 - 0 - 0.00%
Level 2: 6000 - $90 - 0 - 0.00%
Level 3: 3000 - $50 - 0 - 0.00%
Level 4: 5000 - $30 - 0 - 0.00%
Luxury : 2000 - $210 - 0 - 0.00%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $45 - 0 - 0.00%
Farm Level 2: 1000 - $25 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$87,425,000
Farm Players Total Salaries$2,502,000
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days110
Pro Expenses Per Days$840,227
Pro Estimated Expenses$92,424,970
Farm Remaining Season Days108
Farm Expenses Per Days$27,796
Farm Estimated Expenses$3,001,968
Estimated Season Expenses$95,426,938
Season Salary Cap$87,425,000
Estimate Under Maximum Salary Cap of $91,000,000$3,575,000
Estimate Over Minimum Salary Cap of $52,000,000 $35,425,000
Current Bank Account$135,412,733
Projected Bank Account$39,985,795

Pro Players Salaries

Elias Pettersson $11,750,000 (2)
-Salary Remaining : $11,750,000
Zach Werenski $10,500,000 (5)
-Salary Remaining : $10,500,000
Troy Terry $6,500,000 (4)
-Salary Remaining : $6,500,000
Jeff Skinner $6,000,000 (2)
-Salary Remaining : $6,000,000
Marc-Andre Fleury $5,000,000 (1)
-Salary Remaining : $5,000,000
Ryan McLeod $5,000,000 (4)
-Salary Remaining : $5,000,000
Kent Johnson $5,000,000 (3)
-Salary Remaining : $5,000,000
Brendan Gallagher $4,800,000 (3)
-Salary Remaining : $4,800,000
Joel Edmundson $4,500,000 (5)
-Salary Remaining : $4,500,000
Fabian Zetterlund $4,000,000 (4)
-Salary Remaining : $4,000,000
Connor McMichael $3,750,000 (2)
-Salary Remaining : $3,750,000
Pavel Dorofeyev $3,300,000 (2)
-Salary Remaining : $3,300,000
Kiefer Sherwood $3,000,000 (4)
-Salary Remaining : $3,000,000
Dmitry Orlov $3,000,000 (1)
-Salary Remaining : $3,000,000
Ilya Samsonov $2,000,000 (2)
-Salary Remaining : $2,000,000
Evgenii Dadonov $2,000,000 (1)
-Salary Remaining : $2,000,000
Andrew Peeke $2,000,000 (1)
-Salary Remaining : $2,000,000
Urho Vaakanainen $1,500,000 (3)
-Salary Remaining : $1,500,000
Philip Tomasino $1,200,000 (2)
-Salary Remaining : $1,200,000
Jesper Boqvist $950,000 (1)
-Salary Remaining : $950,000
Dmitri Voronkov $925,000 (3)
-Salary Remaining : $925,000
Jalen Chatfield $750,000 (1)
-Salary Remaining : $750,000
Total Pro Players22
Salary Commitment
Year 50 : $87,425,000
Year 51 : $73,725,000
Year 52 : $45,725,000
Year 53 : $33,500,000
Salary Average Commitment
Year 50 : $87,425,000
Year 51 : $73,725,000
Year 52 : $45,725,000
Year 53 : $33,500,000
Salary Cap with 1 Way Contract
Year 50 : $87,425,000
Year 51 : $73,725,000
Year 52 : $45,725,000
Year 53 : $33,500,000

Farm Players Salaries

Dominik Kubalik $250,000 (1)
Salary Remaining : $250,000
Taylor Raddysh $170,000 (3)
Salary Remaining : $170,000
Nils Lundkvist $120,000 (3)
Salary Remaining : $120,000
Erik Brannstrom $120,000 (1)
Salary Remaining : $120,000
Michael Carcone $100,000 (2)
Salary Remaining : $100,000
Ethan Bear $95,000 (2)
Salary Remaining : $95,000
Joona Koppanen $90,000 (5)
Salary Remaining : $90,000
Akito Hirose $90,000 (5)
Salary Remaining : $90,000
Kale Clague $90,000 (5)
Salary Remaining : $90,000
Dylan Coghlan $90,000 (5)
Salary Remaining : $90,000
Arthur Kaliyev $90,000 (2)
Salary Remaining : $90,000
Justin Robidas $89,500 (4)
Salary Remaining : $89,500
Kaedan Korczak $85,000 (4)
Salary Remaining : $85,000
Liam Foudy $80,000 (3)
Salary Remaining : $80,000
Drake Rymsha $80,000 (5)
Salary Remaining : $80,000
Lucas Carlsson $80,000 (2)
Salary Remaining : $80,000
Emil Bemstrom $80,000 (2)
Salary Remaining : $80,000
Oskar Steen $80,000 (5)
Salary Remaining : $80,000
Nikolai Knyzhov $80,000 (2)
Salary Remaining : $80,000
Otto Leskinen $80,000 (5)
Salary Remaining : $80,000
Ben McCartney $77,500 (4)
Salary Remaining : $77,500
Alex Steeves $77,500 (4)
Salary Remaining : $77,500
Isaac Ratcliffe $77,500 (4)
Salary Remaining : $77,500
Jacob Perreault $77,500 (4)
Salary Remaining : $77,500
Linus Hogberg $77,500 (4)
Salary Remaining : $77,500
Zach Sanford $75,000 (1)
Salary Remaining : $75,000
Total Farm Players26
Salary Commitment
Year 50 : $2,502,000
Year 51 : $2,057,000
Year 52 : $1,532,000
Year 53 : $1,162,000
Salary Average Commitment
Year 50 : $2,502,000
Year 51 : $2,057,000
Year 52 : $1,532,000
Year 53 : $1,162,000

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWayne Gretzky Arena
Level 1: 7000 - $100 - 0 - 0.00%
Level 2: 6000 - $65 - 0 - 0.00%
Level 3: 3000 - $35 - 0 - 0.00%
Level 4: 5000 - $20 - 0 - 0.00%
Luxury : 2000 - $200 - 0 - 0.00%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $65 - 0 - 0.00%
Farm Level 2: 1000 - $25 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$81,900,000
Farm Players Total Salaries$1,812,500
Coaches Total Salaries$4,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days110
Pro Expenses Per Days$780,909
Pro Estimated Expenses$85,899,990
Farm Remaining Season Days108
Farm Expenses Per Days$24,190
Farm Estimated Expenses$2,612,520
Estimated Season Expenses$88,512,510
Season Salary Cap$81,900,000
Estimate Under Maximum Salary Cap of $91,000,000$9,100,000
Estimate Over Minimum Salary Cap of $52,000,000 $29,900,000
Current Bank Account$146,902,721
Projected Bank Account$58,390,211

Pro Players Salaries

Brayden Point $8,500,000 (2)
-Salary Remaining : $8,500,000
Andrei Svechnikov $7,775,000 (4)
-Salary Remaining : $7,775,000
Tage Thompson $7,000,000 (1)
-Salary Remaining : $7,000,000
Dylan Cozens $7,000,000 (1)
-Salary Remaining : $7,000,000
Joseph Woll $6,000,000 (4)
-Salary Remaining : $6,000,000
Cam Fowler $5,500,000 (1)
-Salary Remaining : $5,500,000
Philip Broberg $4,500,000 (4)
-Salary Remaining : $4,500,000
Blake Coleman $4,500,000 (2)
-Salary Remaining : $4,500,000
Morgan Geekie $4,000,000 (3)
-Salary Remaining : $4,000,000
Alex Iafallo $3,750,000 (4)
-Salary Remaining : $3,750,000
Cole Perfetti $3,500,000 (4)
-Salary Remaining : $3,500,000
Mario Ferraro $3,250,000 (2)
-Salary Remaining : $3,250,000
Nikita Gusev $3,000,000 (3)
-Salary Remaining : $3,000,000
Matt Roy $2,750,000 (1)
-Salary Remaining : $2,750,000
Jeff Petry $2,500,000 (1)
-Salary Remaining : $2,500,000
Martin Fehervary $2,350,000 (3)
-Salary Remaining : $2,350,000
Barrett Hayton $2,000,000 (2)
-Salary Remaining : $2,000,000
Vasily Podkolzin $2,000,000 (4)
-Salary Remaining : $2,000,000
Scott Wedgewood $1,025,000 (1)
-Salary Remaining : $1,025,000
Benoit-Olivier Groulx $1,000,000 (4)
-Salary Remaining : $1,000,000
Total Pro Players20
Salary Commitment
Year 50 : $81,900,000
Year 51 : $56,125,000
Year 52 : $37,875,000
Year 53 : $28,525,000
Salary Average Commitment
Year 50 : $81,900,000
Year 51 : $56,125,000
Year 52 : $37,875,000
Year 53 : $28,525,000
Salary Cap with 1 Way Contract
Year 50 : $81,900,000
Year 51 : $56,125,000
Year 52 : $37,875,000
Year 53 : $28,525,000

Farm Players Salaries

Travis Hamonic $300,000 (4)
Salary Remaining : $300,000
Zack Kassian $300,000 (1)
Salary Remaining : $300,000
Jordan Nolan $300,000 (1)
Salary Remaining : $300,000
Calle Rosen $250,000 (1)
Salary Remaining : $250,000
Yaniv Perets $100,000 (3)
Salary Remaining : $100,000
Nolan Allan $100,000 (5)
Salary Remaining : $100,000
Gustav Lindstrom $100,000 (3)
Salary Remaining : $100,000
Aleksei Kolosov $97,500 (5)
Salary Remaining : $97,500
Scott Morrow $95,000 (3)
Salary Remaining : $95,000
Angus Crookshank $90,000 (1)
Salary Remaining : $90,000
Lias Andersson $80,000 (3)
Salary Remaining : $80,000
Total Farm Players11
Salary Commitment
Year 50 : $1,812,500
Year 51 : $872,500
Year 52 : $872,500
Year 53 : $497,500
Salary Average Commitment
Year 50 : $1,812,500
Year 51 : $872,500
Year 52 : $872,500
Year 53 : $497,500

Halifax Thunder



Arena Capacity - Ticket Price
Attendance - %

Arena NameColt 45 Center
Level 1: 7000 - $125 - 0 - 0.00%
Level 2: 6000 - $75 - 0 - 0.00%
Level 3: 3000 - $40 - 0 - 0.00%
Level 4: 5000 - $30 - 0 - 0.00%
Luxury : 2000 - $205 - 0 - 0.00%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $45 - 0 - 0.00%
Farm Level 2: 1000 - $30 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$80,675,000
Farm Players Total Salaries$3,467,500
Coaches Total Salaries$11,200,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days110
Pro Expenses Per Days$817,045
Pro Estimated Expenses$89,874,950
Farm Remaining Season Days108
Farm Expenses Per Days$50,625
Farm Estimated Expenses$5,467,500
Estimated Season Expenses$95,342,450
Season Salary Cap$80,675,000
Estimate Under Maximum Salary Cap of $91,000,000$10,325,000
Estimate Over Minimum Salary Cap of $52,000,000 $28,675,000
Current Bank Account$43,632,116
Projected Bank Account($51,710,334)

Pro Players Salaries

Cale Makar $10,500,000 (2)
-Salary Remaining : $10,500,000
Anze Kopitar $7,500,000 (3)
-Salary Remaining : $7,500,000
Elias Lindholm $7,250,000 (1)
-Salary Remaining : $7,250,000
Martin Necas $7,000,000 (3)
-Salary Remaining : $7,000,000
William Eklund $5,500,000 (3)
-Salary Remaining : $5,500,000
Brock McGinn $5,000,000 (4)
-Salary Remaining : $5,000,000
Artem Zub $4,600,000 (5)
-Salary Remaining : $4,600,000
Ivan Barbashev $4,000,000 (3)
-Salary Remaining : $4,000,000
Josh Anderson $4,000,000 (2)
-Salary Remaining : $4,000,000
Jake Neighbours $3,750,000 (4)
-Salary Remaining : $3,750,000
Pyotr Kochetkov $3,500,000 (2)
-Salary Remaining : $3,500,000
Dominic Toninato $3,000,000 (3)
-Salary Remaining : $3,000,000
Mathieu Olivier $2,000,000 (5)
-Salary Remaining : $2,000,000
Brett Howden $1,900,000 (1)
-Salary Remaining : $1,900,000
Brett Kulak $1,500,000 (2)
-Salary Remaining : $1,500,000
Connor Clifton $1,500,000 (1)
-Salary Remaining : $1,500,000
Ty Emberson $1,150,000 (3)
-Salary Remaining : $1,150,000
Joel Hanley $1,050,000 (3)
-Salary Remaining : $1,050,000
Philippe Myers $1,050,000 (3)
-Salary Remaining : $1,050,000
Ian Moore $925,000 (6)
-Salary Remaining : $925,000
Dylan Holloway $900,000 (1)
-Salary Remaining : $900,000
Jet Greaves $775,000 (1)
-Salary Remaining : $775,000
Justin Kirkland $775,000 (3)
-Salary Remaining : $775,000
Brendan Lemieux $775,000 (5)
-Salary Remaining : $775,000
Chris Wagner $775,000 (2)
-Salary Remaining : $775,000
Total Pro Players25
Salary Commitment
Year 50 : $80,675,000
Year 51 : $68,350,000
Year 52 : $48,075,000
Year 53 : $17,050,000
Salary Average Commitment
Year 50 : $80,675,000
Year 51 : $68,350,000
Year 52 : $48,075,000
Year 53 : $17,050,000
Salary Cap with 1 Way Contract
Year 50 : $80,675,000
Year 51 : $68,350,000
Year 52 : $48,075,000
Year 53 : $17,050,000

Farm Players Salaries

Marco Scandella $600,000 (4)
Salary Remaining : $600,000
Nick Cousins $400,000 (3)
Salary Remaining : $400,000
Michael Eyssimont $320,000 (4)
Salary Remaining : $320,000
Liam O'Brien $275,000 (4)
Salary Remaining : $275,000
Spencer Stastney $185,000 (1)
Salary Remaining : $185,000
Matej Blumel $150,000 (2)
Salary Remaining : $150,000
Jordan Greenway $125,000 (1)
Salary Remaining : $125,000
Milos Kelemen $115,000 (1)
Salary Remaining : $115,000
Ryan Lomberg $102,500 (1)
Salary Remaining : $102,500
Hunter Brzustewicz $95,000 (6)
Salary Remaining : $95,000
Matt Murray $95,000 (3)
Salary Remaining : $95,000
Tyson Kozak $95,000 (6)
Salary Remaining : $95,000
Anthony Richard (Out of Payroll) $90,000 (1)
Salary Remaining : $90,000
Matt Rempe $90,000 (1)
Salary Remaining : $90,000
Zemgus Girgensons $85,000 (1)
Salary Remaining : $85,000
Frederic Brunet $85,000 (6)
Salary Remaining : $85,000
MacKenzie Entwistle $85,000 (5)
Salary Remaining : $85,000
Cam Dineen $82,500 (4)
Salary Remaining : $82,500
Matthew Robertson $80,000 (6)
Salary Remaining : $80,000
Ben Jones $80,000 (4)
Salary Remaining : $80,000
Kieffer Bellows $80,000 (2)
Salary Remaining : $80,000
Emil Heineman $77,500 (3)
Salary Remaining : $77,500
Julius Honka $75,000 (2)
Salary Remaining : $75,000
Total Farm Players23
Salary Commitment
Year 50 : $3,467,500
Year 51 : $2,675,000
Year 52 : $2,370,000
Year 53 : $1,797,500
Salary Average Commitment
Year 50 : $3,467,500
Year 51 : $2,675,000
Year 52 : $2,370,000
Year 53 : $1,797,500

Hamilton Tigers



Arena Capacity - Ticket Price
Attendance - %

Arena NameSmirnoff Arena
Level 1: 6500 - $110 - 0 - 0.00%
Level 2: 5500 - $90 - 0 - 0.00%
Level 3: 3000 - $70 - 0 - 0.00%
Level 4: 4500 - $40 - 0 - 0.00%
Luxury : 1500 - $200 - 0 - 0.00%
Total Capacity :21000
Farm
Farm Level 1: 2000 - $40 - 0 - 0.00%
Farm Level 2: 1000 - $20 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$82,975,000
Farm Players Total Salaries$2,755,000
Coaches Total Salaries$4,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days110
Pro Expenses Per Days$790,682
Pro Estimated Expenses$86,975,020
Farm Remaining Season Days108
Farm Expenses Per Days$32,454
Farm Estimated Expenses$3,505,032
Estimated Season Expenses$90,480,052
Season Salary Cap$82,975,000
Estimate Under Maximum Salary Cap of $91,000,000$8,025,000
Estimate Over Minimum Salary Cap of $52,000,000 $30,975,000
Current Bank Account$78,358,831
Projected Bank Account($12,121,221)

Pro Players Salaries

Jake Oettinger $8,500,000 (4)
-Salary Remaining : $8,500,000
Jesper Bratt $7,350,000 (2)
-Salary Remaining : $7,350,000
Devon Toews $6,800,000 (3)
-Salary Remaining : $6,800,000
Noah Hanifin $6,500,000 (4)
-Salary Remaining : $6,500,000
Oliver Bjorkstrand $5,400,000 (2)
-Salary Remaining : $5,400,000
Mikael Granlund $5,100,000 (4)
-Salary Remaining : $5,100,000
Anthony DeAngelo $5,000,000 (2)
-Salary Remaining : $5,000,000
Carter Verhaeghe $4,750,000 (1)
-Salary Remaining : $4,750,000
Casey Mittelstadt $4,500,000 (3)
-Salary Remaining : $4,500,000
J.T. Compher $4,500,000 (2)
-Salary Remaining : $4,500,000
Frank Vatrano $4,200,000 (5)
-Salary Remaining : $4,200,000
Nick Leddy $3,800,000 (4)
-Salary Remaining : $3,800,000
Warren Foegele $3,750,000 (4)
-Salary Remaining : $3,750,000
Tyler Bertuzzi $3,500,000 (1)
-Salary Remaining : $3,500,000
Adam Henrique $3,150,000 (5)
-Salary Remaining : $3,150,000
Ben Chiarot $2,000,000 (1)
-Salary Remaining : $2,000,000
Elvis Merzlikins $1,200,000 (2)
-Salary Remaining : $1,200,000
Oskar Sundqvist $1,025,000 (1)
-Salary Remaining : $1,025,000
Justin Danforth $1,000,000 (4)
-Salary Remaining : $1,000,000
Nick Perbix $950,000 (1)
-Salary Remaining : $950,000
Total Pro Players20
Salary Commitment
Year 50 : $82,975,000
Year 51 : $70,750,000
Year 52 : $47,300,000
Year 53 : $36,000,000
Salary Average Commitment
Year 50 : $82,975,000
Year 51 : $70,750,000
Year 52 : $47,300,000
Year 53 : $36,000,000
Salary Cap with 1 Way Contract
Year 50 : $82,975,000
Year 51 : $70,750,000
Year 52 : $47,300,000
Year 53 : $36,000,000

Farm Players Salaries

Johnny Gaudreau $675,000 (2)
Salary Remaining : $675,000
Collin Delia $500,000 (4)
Salary Remaining : $500,000
Calle Jarnkrok $250,000 (1)
Salary Remaining : $250,000
Tanner Jeannot $200,000 (5)
Salary Remaining : $200,000
Adam Werner $100,000 (5)
Salary Remaining : $100,000
Sheldon Dries $100,000 (1)
Salary Remaining : $100,000
Rem Pitlick $100,000 (5)
Salary Remaining : $100,000
Colin White $100,000 (5)
Salary Remaining : $100,000
Adam Gaudette $100,000 (5)
Salary Remaining : $100,000
Josh Leivo $100,000 (1)
Salary Remaining : $100,000
Michael Pezzetta $100,000 (2)
Salary Remaining : $100,000
Jordan Gross $100,000 (1)
Salary Remaining : $100,000
Jaycob Megna $90,000 (3)
Salary Remaining : $90,000
Curtis McKenzie $85,000 (3)
Salary Remaining : $85,000
Mikhail Maltsev $80,000 (2)
Salary Remaining : $80,000
Laurent Dauphin $75,000 (1)
Salary Remaining : $75,000
Total Farm Players16
Salary Commitment
Year 50 : $2,755,000
Year 51 : $2,130,000
Year 52 : $1,275,000
Year 53 : $1,100,000
Salary Average Commitment
Year 50 : $2,755,000
Year 51 : $2,130,000
Year 52 : $1,275,000
Year 53 : $1,100,000

Houston Supernova



Arena Capacity - Ticket Price
Attendance - %

Arena NameThunder Dome
Level 1: 6500 - $114 - 0 - 0.00%
Level 2: 5000 - $78 - 0 - 0.00%
Level 3: 2500 - $46 - 0 - 0.00%
Level 4: 4500 - $31 - 0 - 0.00%
Luxury : 1500 - $240 - 0 - 0.00%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $65 - 0 - 0.00%
Farm Level 2: 1000 - $20 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$85,200,000
Farm Players Total Salaries$625,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days110
Pro Expenses Per Days$815,455
Pro Estimated Expenses$89,700,050
Farm Remaining Season Days108
Farm Expenses Per Days$10,417
Farm Estimated Expenses$1,125,036
Estimated Season Expenses$90,825,086
Season Salary Cap$85,200,000
Estimate Under Maximum Salary Cap of $91,000,000$5,800,000
Estimate Over Minimum Salary Cap of $52,000,000 $33,200,000
Current Bank Account$52,329,605
Projected Bank Account($38,495,481)

Pro Players Salaries

Leon Draisaitl $13,500,000 (5)
-Salary Remaining : $13,500,000
William Nylander $10,000,000 (3)
-Salary Remaining : $10,000,000
Noah Dobson $7,000,000 (3)
-Salary Remaining : $7,000,000
Anthony Cirelli $6,000,000 (5)
-Salary Remaining : $6,000,000
Adrian Kempe $6,000,000 (2)
-Salary Remaining : $6,000,000
Ryan Nugent-Hopkins $5,750,000 (4)
-Salary Remaining : $5,750,000
Jared McCann $5,550,000 (4)
-Salary Remaining : $5,550,000
Vince Dunn $5,500,000 (3)
-Salary Remaining : $5,500,000
Jamie Oleksiak $3,500,000 (1)
-Salary Remaining : $3,500,000
Josh Manson $3,000,000 (5)
-Salary Remaining : $3,000,000
Owen Tippett $3,000,000 (1)
-Salary Remaining : $3,000,000
Jonas Siegenthaler $2,300,000 (1)
-Salary Remaining : $2,300,000
Charlie Lindgren $2,000,000 (2)
-Salary Remaining : $2,000,000
Sam Montembeault $1,500,000 (1)
-Salary Remaining : $1,500,000
Kevin Stenlund $1,300,000 (2)
-Salary Remaining : $1,300,000
Seamus Casey $1,200,000 (6)
-Salary Remaining : $1,200,000
Daniel Vladar $1,200,000 (4)
-Salary Remaining : $1,200,000
Zack Ostapchuk $1,025,000 (2)
-Salary Remaining : $1,025,000
Ilya Mikheyev $1,000,000 (2)
-Salary Remaining : $1,000,000
Danton Heinen $900,000 (1)
-Salary Remaining : $900,000
Connor Dewar $900,000 (4)
-Salary Remaining : $900,000
Jackson LaCombe $775,000 (1)
-Salary Remaining : $775,000
Bobby McMann $775,000 (1)
-Salary Remaining : $775,000
Mackie Samoskevich $775,000 (3)
-Salary Remaining : $775,000
Mitch Reinke $750,000 (1)
-Salary Remaining : $750,000
Total Pro Players25
Salary Commitment
Year 50 : $85,200,000
Year 51 : $71,700,000
Year 52 : $60,375,000
Year 53 : $37,100,000
Salary Average Commitment
Year 50 : $85,200,000
Year 51 : $71,700,000
Year 52 : $60,375,000
Year 53 : $37,100,000
Salary Cap with 1 Way Contract
Year 50 : $85,200,000
Year 51 : $71,700,000
Year 52 : $60,375,000
Year 53 : $37,100,000

Farm Players Salaries

Jesper Fast $90,000 (2)
Salary Remaining : $90,000
Adam Huska $77,500 (4)
Salary Remaining : $77,500
Oskar Olausson $77,500 (1)
Salary Remaining : $77,500
Robin Salo $77,500 (4)
Salary Remaining : $77,500
Chase Pearson $77,500 (4)
Salary Remaining : $77,500
Joel L'Esperance $75,000 (1)
Salary Remaining : $75,000
Cooper Marody $75,000 (1)
Salary Remaining : $75,000
Joona Luoto $75,000 (1)
Salary Remaining : $75,000
Total Farm Players8
Salary Commitment
Year 50 : $625,000
Year 51 : $322,500
Year 52 : $232,500
Year 53 : $232,500
Salary Average Commitment
Year 50 : $625,000
Year 51 : $322,500
Year 52 : $232,500
Year 53 : $232,500

London Spartiates



Arena Capacity - Ticket Price
Attendance - %

Arena NameKingdom Arena
Level 1: 7000 - $200 - 0 - 0.00%
Level 2: 6000 - $100 - 0 - 0.00%
Level 3: 3000 - $80 - 0 - 0.00%
Level 4: 5000 - $60 - 0 - 0.00%
Luxury : 2000 - $300 - 0 - 0.00%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $80 - 0 - 0.00%
Farm Level 2: 1000 - $30 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$85,600,000
Farm Players Total Salaries$4,610,500
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days110
Pro Expenses Per Days$841,818
Pro Estimated Expenses$92,599,980
Farm Remaining Season Days108
Farm Expenses Per Days$51,949
Farm Estimated Expenses$5,610,492
Estimated Season Expenses$98,210,472
Season Salary Cap$85,600,000
Estimate Under Maximum Salary Cap of $91,000,000$5,400,000
Estimate Over Minimum Salary Cap of $52,000,000 $33,600,000
Current Bank Account$30,960,243
Projected Bank Account($67,250,229)

Pro Players Salaries

Matthew Boldy $8,000,000 (4)
-Salary Remaining : $8,000,000
Hampus Lindholm $6,500,000 (1)
-Salary Remaining : $6,500,000
Kevin Fiala $6,500,000 (3)
-Salary Remaining : $6,500,000
Filip Gustavsson $6,400,000 (5)
-Salary Remaining : $6,400,000
Jamie Benn $6,300,000 (1)
-Salary Remaining : $6,300,000
Timo Meier $6,000,000 (4)
-Salary Remaining : $6,000,000
Jared Spurgeon $6,000,000 (5)
-Salary Remaining : $6,000,000
Mats Zuccarello $5,250,000 (4)
-Salary Remaining : $5,250,000
Jonas Brodin $5,000,000 (2)
-Salary Remaining : $5,000,000
Marco Rossi $4,650,000 (2)
-Salary Remaining : $4,650,000
Vladimir Tarasenko $4,400,000 (4)
-Salary Remaining : $4,400,000
Brian Dumoulin $3,500,000 (2)
-Salary Remaining : $3,500,000
Brandon Carlo $3,500,000 (5)
-Salary Remaining : $3,500,000
Marcus Foligno $2,500,000 (2)
-Salary Remaining : $2,500,000
Yakov Trenin $2,500,000 (4)
-Salary Remaining : $2,500,000
Nick Jensen $2,250,000 (4)
-Salary Remaining : $2,250,000
Jack McBain $2,100,000 (2)
-Salary Remaining : $2,100,000
Nico Sturm $1,700,000 (5)
-Salary Remaining : $1,700,000
Joonas Korpisalo $1,500,000 (3)
-Salary Remaining : $1,500,000
Noel Acciari $1,050,000 (3)
-Salary Remaining : $1,050,000
Total Pro Players20
Salary Commitment
Year 50 : $85,600,000
Year 51 : $72,800,000
Year 52 : $55,050,000
Year 53 : $46,000,000
Salary Average Commitment
Year 50 : $85,600,000
Year 51 : $72,800,000
Year 52 : $55,050,000
Year 53 : $46,000,000
Salary Cap with 1 Way Contract
Year 50 : $85,600,000
Year 51 : $72,800,000
Year 52 : $55,050,000
Year 53 : $46,000,000

Farm Players Salaries

Jonas Johansson $500,000 (3)
Salary Remaining : $500,000
Semyon Varlamov $450,000 (5)
Salary Remaining : $450,000
Tim Washe $300,000 (5)
Salary Remaining : $300,000
Jacob Gaucher $300,000 (5)
Salary Remaining : $300,000
Karsen Dorwart $300,000 (5)
Salary Remaining : $300,000
Mark Friedman $300,000 (2)
Salary Remaining : $300,000
Patrick Giles $300,000 (5)
Salary Remaining : $300,000
Pheonix Copley $250,000 (5)
Salary Remaining : $250,000
Jan Rutta $250,000 (3)
Salary Remaining : $250,000
Colin Miller $250,000 (5)
Salary Remaining : $250,000
Calvin Petersen $200,000 (5)
Salary Remaining : $200,000
Vinnie Hinostroza $133,000 (5)
Salary Remaining : $133,000
Jesper Wallstedt $120,000 (3)
Salary Remaining : $120,000
Nicolas Aube-Kubel $100,000 (1)
Salary Remaining : $100,000
Michael Milne $80,000 (6)
Salary Remaining : $80,000
Dillon Heatherington $80,000 (3)
Salary Remaining : $80,000
Max McCormick $77,500 (2)
Salary Remaining : $77,500
Brogan Rafferty $77,500 (2)
Salary Remaining : $77,500
Sheldon Rempal $77,500 (2)
Salary Remaining : $77,500
Samuel Walker $77,500 (1)
Salary Remaining : $77,500
Andrew Poturalski $77,500 (2)
Salary Remaining : $77,500
Vitaly Abramov $77,500 (2)
Salary Remaining : $77,500
Josiah Slavin $77,500 (4)
Salary Remaining : $77,500
Kristian Reichel $77,500 (2)
Salary Remaining : $77,500
Brett Murray $77,500 (4)
Salary Remaining : $77,500
Total Farm Players25
Salary Commitment
Year 50 : $4,610,500
Year 51 : $4,433,000
Year 52 : $3,668,000
Year 53 : $2,718,000
Salary Average Commitment
Year 50 : $4,610,500
Year 51 : $4,433,000
Year 52 : $3,668,000
Year 53 : $2,718,000

Los Angeles Kings

Los Angeles Kings is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameJacobs Center
Level 1: 7000 - $99 - 0 - 0.00%
Level 2: 6000 - $62 - 0 - 0.00%
Level 3: 3000 - $38 - 0 - 0.00%
Level 4: 5000 - $28 - 0 - 0.00%
Luxury : 2000 - $170 - 0 - 0.00%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$30,700,000
Farm Players Total Salaries$7,092,500
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days110
Pro Expenses Per Days$301,818
Pro Estimated Expenses$33,199,980
Farm Remaining Season Days108
Farm Expenses Per Days$74,931
Farm Estimated Expenses$8,092,548
Estimated Season Expenses$41,292,528
Season Salary Cap$24,200,000
Estimate Under Maximum Salary Cap of $91,000,000$66,800,000
Estimate Over Minimum Salary Cap of $52,000,000 -$27,800,000
Current Bank Account$107,044,664
Projected Bank Account$65,752,136

Pro Players Salaries

Drew Doughty (Out of Payroll) $6,500,000 (5)
-Salary Remaining : $6,500,000
Adam Lowry $4,000,000 (2)
-Salary Remaining : $4,000,000
Jamie Drysdale $3,000,000 (5)
-Salary Remaining : $3,000,000
Zach Bogosian $1,200,000 (3)
-Salary Remaining : $1,200,000
Noah Ostlund $1,100,000 (6)
-Salary Remaining : $1,100,000
Brennan Othmann $1,000,000 (1)
-Salary Remaining : $1,000,000
Oskar Back $1,000,000 (6)
-Salary Remaining : $1,000,000
Joakim Kemell $975,000 (6)
-Salary Remaining : $975,000
Rodrigo Abols $950,000 (6)
-Salary Remaining : $950,000
Justin Hryckowian $900,000 (6)
-Salary Remaining : $900,000
Dennis Gilbert $900,000 (5)
-Salary Remaining : $900,000
Cameron Lund $875,000 (3)
-Salary Remaining : $875,000
Tristan Lennox $875,000 (3)
-Salary Remaining : $875,000
Felix Sandstrom $875,000 (5)
-Salary Remaining : $875,000
Austin Wagner $875,000 (5)
-Salary Remaining : $875,000
Sean Day $850,000 (2)
-Salary Remaining : $850,000
Markus Niemelainen $850,000 (2)
-Salary Remaining : $850,000
Tyson Jost $850,000 (2)
-Salary Remaining : $850,000
Ryan Suzuki $800,000 (6)
-Salary Remaining : $800,000
Ryan Shea $800,000 (1)
-Salary Remaining : $800,000
Tyler Angle $775,000 (1)
-Salary Remaining : $775,000
Klim Kostin $750,000 (3)
-Salary Remaining : $750,000
Total Pro Players22
Salary Commitment
Year 50 : $30,700,000
Year 51 : $28,125,000
Year 52 : $21,575,000
Year 53 : $17,875,000
Salary Average Commitment
Year 50 : $30,700,000
Year 51 : $28,125,000
Year 52 : $21,575,000
Year 53 : $17,875,000
Salary Cap with 1 Way Contract
Year 50 : $30,700,000
Year 51 : $28,125,000
Year 52 : $21,575,000
Year 53 : $17,875,000

Farm Players Salaries

Steven Stamkos $800,000 (4)
Salary Remaining : $800,000
MacKenzie Weegar $600,000 (4)
Salary Remaining : $600,000
MacKenzie Blackwood $500,000 (5)
Salary Remaining : $500,000
Sean Monahan $500,000 (2)
Salary Remaining : $500,000
Phillip Danault $490,000 (1)
Salary Remaining : $490,000
Connor Murphy $400,000 (2)
Salary Remaining : $400,000
Mason Marchment $400,000 (5)
Salary Remaining : $400,000
Rasmus Ristolainen $360,000 (3)
Salary Remaining : $360,000
Joel Armia $300,000 (4)
Salary Remaining : $300,000
Nikita Zadorov $300,000 (3)
Salary Remaining : $300,000
Jonathan Drouin $250,000 (1)
Salary Remaining : $250,000
Kaapo Kakko $250,000 (3)
Salary Remaining : $250,000
Michael Rasmussen $250,000 (4)
Salary Remaining : $250,000
Max Pacioretty $150,000 (2)
Salary Remaining : $150,000
Joel Hofer $125,000 (4)
Salary Remaining : $125,000
Jiri Kulich $120,000 (1)
Salary Remaining : $120,000
Denton Mateychuk $120,000 (6)
Salary Remaining : $120,000
Marco Kasper $120,000 (1)
Salary Remaining : $120,000
Jonathan Lekkerimaki $120,000 (6)
Salary Remaining : $120,000
Oliver Moore $120,000 (6)
Salary Remaining : $120,000
Colin Blackwell $120,000 (4)
Salary Remaining : $120,000
Luca Cagnoni $120,000 (6)
Salary Remaining : $120,000
Fedor Svechkov $100,000 (6)
Salary Remaining : $100,000
Carter Hart $100,000 (3)
Salary Remaining : $100,000
Owen Pickering $100,000 (6)
Salary Remaining : $100,000
Owen Beck $95,000 (1)
Salary Remaining : $95,000
Fraser Minten $95,000 (1)
Salary Remaining : $95,000
David Farrance $87,500 (4)
Salary Remaining : $87,500
Total Farm Players28
Salary Commitment
Year 50 : $7,092,500
Year 51 : $5,922,500
Year 52 : $4,872,500
Year 53 : $3,862,500
Salary Average Commitment
Year 50 : $7,022,500
Year 51 : $5,852,500
Year 52 : $4,802,500
Year 53 : $3,792,500

Miami Heat



Arena Capacity - Ticket Price
Attendance - %

Arena NameMiami Arena
Level 1: 6000 - $120 - 0 - 0.00%
Level 2: 5000 - $80 - 0 - 0.00%
Level 3: 2500 - $50 - 0 - 0.00%
Level 4: 4000 - $37 - 0 - 0.00%
Luxury : 1000 - $245 - 0 - 0.00%
Total Capacity :18500
Farm
Farm Level 1: 3000 - $35 - 0 - 0.00%
Farm Level 2: 2000 - $15 - 0 - 0.00%
Farm Total Capacity :5000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$86,100,000
Farm Players Total Salaries$2,352,500
Coaches Total Salaries$5,300,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days110
Pro Expenses Per Days$823,636
Pro Estimated Expenses$90,599,960
Farm Remaining Season Days108
Farm Expenses Per Days$29,190
Farm Estimated Expenses$3,152,520
Estimated Season Expenses$93,752,480
Season Salary Cap$86,100,000
Estimate Under Maximum Salary Cap of $91,000,000$4,900,000
Estimate Over Minimum Salary Cap of $52,000,000 $34,100,000
Current Bank Account$72,657,457
Projected Bank Account($21,095,023)

Pro Players Salaries

John Tavares $9,500,000 (1)
-Salary Remaining : $9,500,000
Jason Robertson $8,750,000 (5)
-Salary Remaining : $8,750,000
Rasmus Dahlin $8,000,000 (3)
-Salary Remaining : $8,000,000
Nick Suzuki $7,800,000 (3)
-Salary Remaining : $7,800,000
Clayton Keller $7,750,000 (2)
-Salary Remaining : $7,750,000
Tomas Hertl $6,500,000 (4)
-Salary Remaining : $6,500,000
Charlie Coyle $5,500,000 (2)
-Salary Remaining : $5,500,000
Owen Power $5,000,000 (3)
-Salary Remaining : $5,000,000
Alex Vlasic $4,000,000 (4)
-Salary Remaining : $4,000,000
Braden Schneider $3,800,000 (5)
-Salary Remaining : $3,800,000
Dylan DeMelo $3,000,000 (2)
-Salary Remaining : $3,000,000
Cole Sillinger $2,750,000 (2)
-Salary Remaining : $2,750,000
Jacob Middleton $2,500,000 (1)
-Salary Remaining : $2,500,000
Mason McTavish $2,000,000 (2)
-Salary Remaining : $2,000,000
Dawson Mercer $2,000,000 (2)
-Salary Remaining : $2,000,000
Colton Sissons $2,000,000 (3)
-Salary Remaining : $2,000,000
Casey Cizikas $2,000,000 (3)
-Salary Remaining : $2,000,000
Wyatt Johnston $1,200,000 (1)
-Salary Remaining : $1,200,000
Anthony Stolarz $1,025,000 (1)
-Salary Remaining : $1,025,000
Casey DeSmith $1,025,000 (2)
-Salary Remaining : $1,025,000
Total Pro Players20
Salary Commitment
Year 50 : $86,100,000
Year 51 : $71,875,000
Year 52 : $47,850,000
Year 53 : $23,050,000
Salary Average Commitment
Year 50 : $86,100,000
Year 51 : $71,875,000
Year 52 : $47,850,000
Year 53 : $23,050,000
Salary Cap with 1 Way Contract
Year 50 : $86,100,000
Year 51 : $71,875,000
Year 52 : $47,850,000
Year 53 : $23,050,000

Farm Players Salaries

Corey Perry $200,000 (2)
Salary Remaining : $200,000
Jonathan Toews $200,000 (5)
Salary Remaining : $200,000
Beck Malenstyn $175,000 (3)
Salary Remaining : $175,000
Connor Ingram $160,000 (4)
Salary Remaining : $160,000
Ivan Demidov $120,000 (6)
Salary Remaining : $120,000
Simon Nemec $120,000 (3)
Salary Remaining : $120,000
Andrew Cogliano $102,500 (1)
Salary Remaining : $102,500
Tomas Tatar $102,500 (1)
Salary Remaining : $102,500
Patrick Maroon $102,500 (1)
Salary Remaining : $102,500
Nico Daws $100,000 (2)
Salary Remaining : $100,000
Jeremy Lauzon $100,000 (4)
Salary Remaining : $100,000
Ivan Miroshnichenko $95,000 (3)
Salary Remaining : $95,000
John St. Ivany $80,000 (3)
Salary Remaining : $80,000
Quinn Hutson $80,000 (6)
Salary Remaining : $80,000
Jeremy Davies $77,500 (4)
Salary Remaining : $77,500
Wyatt Kalynuk $77,500 (1)
Salary Remaining : $77,500
Alec Regula $77,500 (3)
Salary Remaining : $77,500
Reilly Walsh $77,500 (3)
Salary Remaining : $77,500
Oliver Kylington $77,500 (2)
Salary Remaining : $77,500
Filip Hallander $77,500 (2)
Salary Remaining : $77,500
Jackson Cates $75,000 (1)
Salary Remaining : $75,000
Marc McLaughlin $75,000 (1)
Salary Remaining : $75,000
Total Farm Players22
Salary Commitment
Year 50 : $2,352,500
Year 51 : $1,817,500
Year 52 : $1,362,500
Year 53 : $737,500
Salary Average Commitment
Year 50 : $2,322,500
Year 51 : $1,787,500
Year 52 : $1,332,500
Year 53 : $707,500

Moncton Wildcats



Arena Capacity - Ticket Price
Attendance - %

Arena NameMoncton Coliseum
Level 1: 7000 - $105 - 0 - 0.00%
Level 2: 5250 - $75 - 0 - 0.00%
Level 3: 4000 - $45 - 0 - 0.00%
Level 4: 5000 - $25 - 0 - 0.00%
Luxury : 1750 - $178 - 0 - 0.00%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$62,275,000
Farm Players Total Salaries$1,087,000
Coaches Total Salaries$4,700,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days110
Pro Expenses Per Days$602,500
Pro Estimated Expenses$66,275,000
Farm Remaining Season Days108
Farm Expenses Per Days$16,546
Farm Estimated Expenses$1,786,968
Estimated Season Expenses$68,061,968
Season Salary Cap$62,275,000
Estimate Under Maximum Salary Cap of $91,000,000$28,725,000
Estimate Over Minimum Salary Cap of $52,000,000 $10,275,000
Current Bank Account$119,624,814
Projected Bank Account$51,562,846

Pro Players Salaries

Evan Bouchard $10,000,000 (5)
-Salary Remaining : $10,000,000
Dylan Strome $7,250,000 (4)
-Salary Remaining : $7,250,000
Igor Shesterkin $7,000,000 (3)
-Salary Remaining : $7,000,000
Damon Severson $6,250,000 (4)
-Salary Remaining : $6,250,000
Joel Farabee $4,000,000 (2)
-Salary Remaining : $4,000,000
Gabriel Vilardi $3,500,000 (1)
-Salary Remaining : $3,500,000
William Borgen $2,750,000 (2)
-Salary Remaining : $2,750,000
Carson Soucy $2,750,000 (4)
-Salary Remaining : $2,750,000
Alex Turcotte $2,000,000 (2)
-Salary Remaining : $2,000,000
Morgan Frost $2,000,000 (1)
-Salary Remaining : $2,000,000
Brandon Saad $1,500,000 (3)
-Salary Remaining : $1,500,000
Jonathan Bernier $1,500,000 (1)
-Salary Remaining : $1,500,000
Zachary Bolduc $1,200,000 (3)
-Salary Remaining : $1,200,000
Lane Hutson $1,200,000 (3)
-Salary Remaining : $1,200,000
Luke Evangelista $1,100,000 (1)
-Salary Remaining : $1,100,000
Luke Glendening $1,025,000 (2)
-Salary Remaining : $1,025,000
Jakub Dobes $1,000,000 (5)
-Salary Remaining : $1,000,000
Fabian Lysell $1,000,000 (5)
-Salary Remaining : $1,000,000
Brock Faber $925,000 (1)
-Salary Remaining : $925,000
Hendrix Lapierre $900,000 (1)
-Salary Remaining : $900,000
Martin Pospisil $900,000 (3)
-Salary Remaining : $900,000
Arber Xhekaj $875,000 (1)
-Salary Remaining : $875,000
Julien Gauthier $850,000 (3)
-Salary Remaining : $850,000
Adam Johnson $800,000 (1)
-Salary Remaining : $800,000
Total Pro Players24
Salary Commitment
Year 50 : $62,275,000
Year 51 : $50,675,000
Year 52 : $40,900,000
Year 53 : $28,250,000
Salary Average Commitment
Year 50 : $62,275,000
Year 51 : $50,675,000
Year 52 : $40,900,000
Year 53 : $28,250,000
Salary Cap with 1 Way Contract
Year 50 : $62,275,000
Year 51 : $50,675,000
Year 52 : $40,900,000
Year 53 : $28,250,000

Farm Players Salaries

Juuso Parssinen $110,000 (1)
Salary Remaining : $110,000
Samuel Fagemo $95,000 (5)
Salary Remaining : $95,000
Kirill Kudryavtsev $90,000 (5)
Salary Remaining : $90,000
Mac Hollowell $90,000 (4)
Salary Remaining : $90,000
Ethen Frank $90,000 (4)
Salary Remaining : $90,000
Cole Reinhardt $90,000 (3)
Salary Remaining : $90,000
Ty Smith $90,000 (2)
Salary Remaining : $90,000
Logan Mailloux $90,000 (3)
Salary Remaining : $90,000
Tobias Bjornfot $90,000 (1)
Salary Remaining : $90,000
Tim Berni $87,500 (2)
Salary Remaining : $87,500
Domenick Fensore $87,000 (5)
Salary Remaining : $87,000
Jean-Luc Foudy $77,500 (1)
Salary Remaining : $77,500
Total Farm Players12
Salary Commitment
Year 50 : $1,087,000
Year 51 : $809,500
Year 52 : $632,000
Year 53 : $452,000
Salary Average Commitment
Year 50 : $1,087,000
Year 51 : $809,500
Year 52 : $632,000
Year 53 : $452,000

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Molson
Level 1: 7000 - $100 - 0 - 0.00%
Level 2: 6000 - $77 - 0 - 0.00%
Level 3: 3000 - $48 - 0 - 0.00%
Level 4: 5000 - $30 - 0 - 0.00%
Luxury : 2000 - $130 - 0 - 0.00%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$85,650,000
Farm Players Total Salaries$2,545,000
Coaches Total Salaries$8,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days110
Pro Expenses Per Days$846,818
Pro Estimated Expenses$93,149,980
Farm Remaining Season Days108
Farm Expenses Per Days$32,824
Farm Estimated Expenses$3,544,992
Estimated Season Expenses$96,694,972
Season Salary Cap$85,650,000
Estimate Under Maximum Salary Cap of $91,000,000$5,350,000
Estimate Over Minimum Salary Cap of $52,000,000 $33,650,000
Current Bank Account$35,104,418
Projected Bank Account($61,590,554)

Pro Players Salaries

Victor Hedman $8,500,000 (5)
-Salary Remaining : $8,500,000
John Carlson $7,250,000 (2)
-Salary Remaining : $7,250,000
Dougie Hamilton $6,500,000 (5)
-Salary Remaining : $6,500,000
Valeri Nichushkin $6,500,000 (5)
-Salary Remaining : $6,500,000
Sergei Bobrovsky $6,250,000 (2)
-Salary Remaining : $6,250,000
Chris Kreider $5,500,000 (4)
-Salary Remaining : $5,500,000
Teuvo Teravainen $4,750,000 (2)
-Salary Remaining : $4,750,000
Yegor Sharangovich $4,750,000 (2)
-Salary Remaining : $4,750,000
Anders Lee $4,700,000 (1)
-Salary Remaining : $4,700,000
Jacob Trouba $4,000,000 (4)
-Salary Remaining : $4,000,000
Jake DeBrusk $3,750,000 (5)
-Salary Remaining : $3,750,000
Tyler Myers $3,750,000 (3)
-Salary Remaining : $3,750,000
Kyle Palmieri $3,600,000 (3)
-Salary Remaining : $3,600,000
Jordan Staal $3,000,000 (1)
-Salary Remaining : $3,000,000
Alexander Kerfoot $2,900,000 (1)
-Salary Remaining : $2,900,000
Nic Dowd $2,250,000 (5)
-Salary Remaining : $2,250,000
Christian Dvorak $1,500,000 (3)
-Salary Remaining : $1,500,000
Ryan Suter $1,500,000 (3)
-Salary Remaining : $1,500,000
Erik Haula $1,250,000 (5)
-Salary Remaining : $1,250,000
Radek Faksa $1,250,000 (4)
-Salary Remaining : $1,250,000
Pavel Mintyukov $1,200,000 (3)
-Salary Remaining : $1,200,000
Justus Annunen $1,000,000 (4)
-Salary Remaining : $1,000,000
Total Pro Players22
Salary Commitment
Year 50 : $85,650,000
Year 51 : $75,050,000
Year 52 : $52,050,000
Year 53 : $40,500,000
Salary Average Commitment
Year 50 : $85,650,000
Year 51 : $75,050,000
Year 52 : $52,050,000
Year 53 : $40,500,000
Salary Cap with 1 Way Contract
Year 50 : $85,650,000
Year 51 : $75,050,000
Year 52 : $52,050,000
Year 53 : $40,500,000

Farm Players Salaries

Ryan Hartman $420,000 (3)
Salary Remaining : $420,000
Lars Eller $150,000 (4)
Salary Remaining : $150,000
Kaapo Kahkonen $125,000 (3)
Salary Remaining : $125,000
Alexandre Texier $120,000 (1)
Salary Remaining : $120,000
Akira Schmid $102,500 (2)
Salary Remaining : $102,500
Mark Kastelic $100,000 (2)
Salary Remaining : $100,000
Dylan McIlrath $95,000 (5)
Salary Remaining : $95,000
Alexander Alexeyev $95,000 (4)
Salary Remaining : $95,000
Jansen Harkins $90,000 (5)
Salary Remaining : $90,000
Trent Miner $90,000 (5)
Salary Remaining : $90,000
Marc Gatcomb $90,000 (4)
Salary Remaining : $90,000
Mads Sogaard $90,000 (5)
Salary Remaining : $90,000
Maxwell Crozier $85,000 (1)
Salary Remaining : $85,000
Chris Driedger $85,000 (1)
Salary Remaining : $85,000
Victor Mete $85,000 (2)
Salary Remaining : $85,000
Cole Koepke $82,500 (1)
Salary Remaining : $82,500
Semyon Der-Arguchintsev $80,000 (1)
Salary Remaining : $80,000
Jayden Halbgewachs $80,000 (5)
Salary Remaining : $80,000
Nikolay Goldobin $80,000 (3)
Salary Remaining : $80,000
Brady Keeper $80,000 (5)
Salary Remaining : $80,000
Nicolas Meloche $80,000 (5)
Salary Remaining : $80,000
Austin Strand $80,000 (5)
Salary Remaining : $80,000
Alexandre Fortin $80,000 (1)
Salary Remaining : $80,000
MacKenzie MacEachern $80,000 (1)
Salary Remaining : $80,000
Total Farm Players24
Salary Commitment
Year 50 : $2,545,000
Year 51 : $1,932,500
Year 52 : $1,645,000
Year 53 : $1,020,000
Salary Average Commitment
Year 50 : $2,545,000
Year 51 : $1,932,500
Year 52 : $1,645,000
Year 53 : $1,020,000

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameAréna Patrick Roy
Level 1: 6000 - $126 - 0 - 0.00%
Level 2: 5250 - $75 - 0 - 0.00%
Level 3: 2250 - $51 - 0 - 0.00%
Level 4: 4000 - $33 - 0 - 0.00%
Luxury : 1500 - $235 - 0 - 0.00%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $40 - 0 - 0.00%
Farm Level 2: 1000 - $20 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$67,450,000
Farm Players Total Salaries$2,647,500
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days110
Pro Expenses Per Days$622,273
Pro Estimated Expenses$68,450,030
Farm Remaining Season Days108
Farm Expenses Per Days$29,144
Farm Estimated Expenses$3,147,552
Estimated Season Expenses$71,597,582
Season Salary Cap$67,450,000
Estimate Under Maximum Salary Cap of $91,000,000$23,550,000
Estimate Over Minimum Salary Cap of $52,000,000 $15,450,000
Current Bank Account$146,046,190
Projected Bank Account$74,448,608

Pro Players Salaries

Duncan Keith $6,500,000 (3)
-Salary Remaining : $6,500,000
Quinton Byfield $6,250,000 (5)
-Salary Remaining : $6,250,000
John Gibson $5,500,000 (4)
-Salary Remaining : $5,500,000
John-Jason Peterka $5,250,000 (2)
-Salary Remaining : $5,250,000
Trevor Zegras $5,000,000 (5)
-Salary Remaining : $5,000,000
Matias Maccelli $4,750,000 (2)
-Salary Remaining : $4,750,000
Jaden Schwartz $4,250,000 (2)
-Salary Remaining : $4,250,000
Michael Stone $4,000,000 (3)
-Salary Remaining : $4,000,000
Jesperi Kotkaniemi $3,850,000 (1)
-Salary Remaining : $3,850,000
Arvid Soderblom $2,700,000 (5)
-Salary Remaining : $2,700,000
Justin Barron $2,000,000 (4)
-Salary Remaining : $2,000,000
Devon Levi $1,800,000 (4)
-Salary Remaining : $1,800,000
Bobby Brink $1,700,000 (2)
-Salary Remaining : $1,700,000
Matt Nieto $1,300,000 (3)
-Salary Remaining : $1,300,000
Jonatan Berggren $1,200,000 (1)
-Salary Remaining : $1,200,000
Luke Hughes $1,200,000 (1)
-Salary Remaining : $1,200,000
Logan Stankoven $1,200,000 (1)
-Salary Remaining : $1,200,000
Logan Cooley $1,200,000 (1)
-Salary Remaining : $1,200,000
Leo Carlsson $1,200,000 (3)
-Salary Remaining : $1,200,000
Matvei Michkov $1,200,000 (3)
-Salary Remaining : $1,200,000
Adam Fantilli $1,200,000 (1)
-Salary Remaining : $1,200,000
Olen Zellweger $1,100,000 (1)
-Salary Remaining : $1,100,000
Michael Kesselring $1,100,000 (1)
-Salary Remaining : $1,100,000
Tristan Luneau $1,000,000 (1)
-Salary Remaining : $1,000,000
Wyatt Kaiser $1,000,000 (1)
-Salary Remaining : $1,000,000
Total Pro Players25
Salary Commitment
Year 50 : $67,450,000
Year 51 : $53,400,000
Year 52 : $37,450,000
Year 53 : $23,250,000
Salary Average Commitment
Year 50 : $67,450,000
Year 51 : $53,400,000
Year 52 : $37,450,000
Year 53 : $23,250,000
Salary Cap with 1 Way Contract
Year 50 : $67,450,000
Year 51 : $53,400,000
Year 52 : $37,450,000
Year 53 : $23,250,000

Farm Players Salaries

Ville Heinola $200,000 (1)
Salary Remaining : $200,000
Peyton Krebs $180,000 (2)
Salary Remaining : $180,000
Lukas Reichel $120,000 (2)
Salary Remaining : $120,000
Ivan Fedotov $120,000 (3)
Salary Remaining : $120,000
Georgi Romanov $120,000 (1)
Salary Remaining : $120,000
Grigori Denisenko $120,000 (1)
Salary Remaining : $120,000
Aatu Raty $110,000 (4)
Salary Remaining : $110,000
Matt Villalta $110,000 (2)
Salary Remaining : $110,000
Matthew Savoie $100,000 (1)
Salary Remaining : $100,000
Georgi Merkulov $100,000 (1)
Salary Remaining : $100,000
Jiri Smejkal $100,000 (1)
Salary Remaining : $100,000
Logan Morrison $100,000 (1)
Salary Remaining : $100,000
Maksymilian Szuber $100,000 (1)
Salary Remaining : $100,000
Gavin Brindley $100,000 (1)
Salary Remaining : $100,000
Jake Livingstone $100,000 (1)
Salary Remaining : $100,000
Lukas Rousek $100,000 (1)
Salary Remaining : $100,000
Sean Farrell $100,000 (1)
Salary Remaining : $100,000
Dmitri Samorukov $92,500 (4)
Salary Remaining : $92,500
Jake Leschyshyn $90,000 (1)
Salary Remaining : $90,000
Adam Wilsby $90,000 (3)
Salary Remaining : $90,000
Donovan Sebrango $80,000 (3)
Salary Remaining : $80,000
Elias D Pettersson $80,000 (3)
Salary Remaining : $80,000
Nikita Tolopilo $80,000 (3)
Salary Remaining : $80,000
Viktor Lodin $77,500 (3)
Salary Remaining : $77,500
Brendan Perlini $77,500 (3)
Salary Remaining : $77,500
Total Farm Players25
Salary Commitment
Year 50 : $2,647,500
Year 51 : $1,217,500
Year 52 : $807,500
Year 53 : $202,500
Salary Average Commitment
Year 50 : $2,647,500
Year 51 : $1,217,500
Year 52 : $807,500
Year 53 : $202,500

Nunavut Mystery



Arena Capacity - Ticket Price
Attendance - %

Arena NameNunavut Dome
Level 1: 6000 - $130 - 0 - 0.00%
Level 2: 5000 - $80 - 0 - 0.00%
Level 3: 2250 - $55 - 0 - 0.00%
Level 4: 4000 - $40 - 0 - 0.00%
Luxury : 1250 - $240 - 0 - 0.00%
Total Capacity :18500
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$60,150,000
Farm Players Total Salaries$1,660,000
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days110
Pro Expenses Per Days$565,000
Pro Estimated Expenses$62,150,000
Farm Remaining Season Days108
Farm Expenses Per Days$24,630
Farm Estimated Expenses$2,660,040
Estimated Season Expenses$64,810,040
Season Salary Cap$60,150,000
Estimate Under Maximum Salary Cap of $91,000,000$30,850,000
Estimate Over Minimum Salary Cap of $52,000,000 $8,150,000
Current Bank Account$125,709,582
Projected Bank Account$60,899,542

Pro Players Salaries

Seth Jarvis $7,000,000 (4)
-Salary Remaining : $7,000,000
Bowen Byram $6,000,000 (5)
-Salary Remaining : $6,000,000
Shea Weber $5,000,000 (2)
-Salary Remaining : $5,000,000
K'Andre Miller $5,000,000 (3)
-Salary Remaining : $5,000,000
Tristan Jarry $4,950,000 (2)
-Salary Remaining : $4,950,000
Viktor Arvidsson $4,000,000 (5)
-Salary Remaining : $4,000,000
David Perron $4,000,000 (3)
-Salary Remaining : $4,000,000
Yanni Gourde $3,100,000 (2)
-Salary Remaining : $3,100,000
Ross Johnston $3,000,000 (5)
-Salary Remaining : $3,000,000
Trevor Lewis $3,000,000 (5)
-Salary Remaining : $3,000,000
Ross Colton $2,400,000 (1)
-Salary Remaining : $2,400,000
Dennis Hildeby $1,200,000 (6)
-Salary Remaining : $1,200,000
Isaiah George $1,200,000 (6)
-Salary Remaining : $1,200,000
Artyom Levshunov $1,200,000 (6)
-Salary Remaining : $1,200,000
Albert Johansson $1,200,000 (6)
-Salary Remaining : $1,200,000
Shane Wright $1,200,000 (1)
-Salary Remaining : $1,200,000
Lian Bichsel $1,200,000 (6)
-Salary Remaining : $1,200,000
Macklin Celebrini $1,200,000 (6)
-Salary Remaining : $1,200,000
Will Smith $1,200,000 (6)
-Salary Remaining : $1,200,000
Jimmy Snuggerud $1,200,000 (6)
-Salary Remaining : $1,200,000
Jordan Harris $1,000,000 (4)
-Salary Remaining : $1,000,000
Nikita Nesterenko $900,000 (1)
-Salary Remaining : $900,000
Total Pro Players22
Salary Commitment
Year 50 : $60,150,000
Year 51 : $55,650,000
Year 52 : $42,600,000
Year 53 : $33,600,000
Salary Average Commitment
Year 50 : $60,150,000
Year 51 : $55,650,000
Year 52 : $42,600,000
Year 53 : $33,600,000
Salary Cap with 1 Way Contract
Year 50 : $60,150,000
Year 51 : $55,650,000
Year 52 : $42,600,000
Year 53 : $33,600,000

Farm Players Salaries

Jordie Benn $500,000 (2)
Salary Remaining : $500,000
Marian Studenic $150,000 (4)
Salary Remaining : $150,000
Glenn Gawdin $150,000 (4)
Salary Remaining : $150,000
Riley Duran $120,000 (6)
Salary Remaining : $120,000
Veini Vehvilainen $100,000 (3)
Salary Remaining : $100,000
Steven Santini $100,000 (3)
Salary Remaining : $100,000
Jiri Patera $77,500 (1)
Salary Remaining : $77,500
Zach Sawchenko $77,500 (4)
Salary Remaining : $77,500
Ken Appleby $77,500 (1)
Salary Remaining : $77,500
Nikita Tryamkin $77,500 (4)
Salary Remaining : $77,500
Pierrick Dube $77,500 (3)
Salary Remaining : $77,500
Bradly Nadeau $77,500 (3)
Salary Remaining : $77,500
Libor Hajek $75,000 (1)
Salary Remaining : $75,000
Total Farm Players13
Salary Commitment
Year 50 : $1,660,000
Year 51 : $1,430,000
Year 52 : $930,000
Year 53 : $575,000
Salary Average Commitment
Year 50 : $1,660,000
Year 51 : $1,430,000
Year 52 : $930,000
Year 53 : $575,000

Ottawa Lumberjacks



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 7000 - $125 - 0 - 0.00%
Level 2: 6000 - $90 - 0 - 0.00%
Level 3: 3000 - $55 - 0 - 0.00%
Level 4: 5000 - $25 - 0 - 0.00%
Luxury : 2000 - $200 - 0 - 0.00%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$88,591,667
Farm Players Total Salaries$3,103,250
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days110
Pro Expenses Per Days$841,742
Pro Estimated Expenses$92,591,620
Farm Remaining Season Days108
Farm Expenses Per Days$47,252
Farm Estimated Expenses$5,103,216
Estimated Season Expenses$97,694,836
Season Salary Cap$88,591,667
Estimate Under Maximum Salary Cap of $91,000,000$2,408,333
Estimate Over Minimum Salary Cap of $52,000,000 $36,591,667
Current Bank Account$87,670,289
Projected Bank Account($10,024,547)

Pro Players Salaries

David Pastrnak $10,500,000 (3)
-Salary Remaining : $10,500,000
Roman Josi $8,500,000 (1)
-Salary Remaining : $8,500,000
Mika Zibanejad $8,000,000 (3)
-Salary Remaining : $8,000,000
J.T. Miller $8,000,000 (5)
-Salary Remaining : $8,000,000
Brandon Hagel $7,000,000 (1)
-Salary Remaining : $7,000,000
Mike Matheson $7,000,000 (3)
-Salary Remaining : $7,000,000
Jeremy Swayman $6,250,000 (3)
-Salary Remaining : $6,250,000
Aliaksei Protas $5,250,000 (4)
-Salary Remaining : $5,250,000
Darnell Nurse $5,250,000 (3)
-Salary Remaining : $5,250,000
Artturi Lehkonen $4,800,000 (2)
-Salary Remaining : $4,800,000
Darcy Kuemper $3,000,000 (3)
-Salary Remaining : $3,000,000
Ian Cole $3,000,000 (5)
-Salary Remaining : $3,000,000
Jean-Gabriel Pageau $3,000,000 (1)
-Salary Remaining : $3,000,000
Trevor Moore $2,000,000 (1)
-Salary Remaining : $2,000,000
Dylan Samberg $1,500,000 (4)
-Salary Remaining : $1,500,000
Sam Carrick $1,250,000 (4)
-Salary Remaining : $1,250,000
Kirill Marchenko $1,200,000 (1)
-Salary Remaining : $1,200,000
Parker Kelly $1,100,000 (5)
-Salary Remaining : $1,100,000
Erik Johnson $1,050,000 (3)
-Salary Remaining : $1,050,000
Collin Graf $941,667 (3)
-Salary Remaining : $941,667
Total Pro Players20
Salary Commitment
Year 50 : $88,591,667
Year 51 : $66,891,667
Year 52 : $62,091,667
Year 53 : $20,100,000
Salary Average Commitment
Year 50 : $88,591,667
Year 51 : $66,891,667
Year 52 : $62,091,667
Year 53 : $20,100,000
Salary Cap with 1 Way Contract
Year 50 : $88,591,667
Year 51 : $66,891,667
Year 52 : $62,091,667
Year 53 : $20,100,000

Farm Players Salaries

Timothy Liljegren $230,000 (2)
Salary Remaining : $230,000
Nils Hoglander $200,000 (5)
Salary Remaining : $200,000
Filip Chytil $200,000 (3)
Salary Remaining : $200,000
Logan O'Connor $150,000 (5)
Salary Remaining : $150,000
Jordan Spence $125,000 (4)
Salary Remaining : $125,000
Josh Mahura $125,000 (1)
Salary Remaining : $125,000
Kevin Korchinski $120,000 (3)
Salary Remaining : $120,000
Alex Formenton $101,000 (5)
Salary Remaining : $101,000
Riley Stillman $100,000 (1)
Salary Remaining : $100,000
Alexander Holtz $100,000 (5)
Salary Remaining : $100,000
Declan Chisholm $100,000 (4)
Salary Remaining : $100,000
Alex Petrovic $97,500 (3)
Salary Remaining : $97,500
Ronald Attard $95,000 (4)
Salary Remaining : $95,000
Nikita Chibrikov $92,500 (3)
Salary Remaining : $92,500
Drew Commesso $92,500 (6)
Salary Remaining : $92,500
Sam Colangelo $92,500 (3)
Salary Remaining : $92,500
Carter Mazur $90,500 (6)
Salary Remaining : $90,500
Sam Malinski $90,000 (2)
Salary Remaining : $90,000
Tyler Kleven $87,500 (1)
Salary Remaining : $87,500
Jeffrey Viel $87,500 (5)
Salary Remaining : $87,500
Dylan Duke $86,750 (6)
Salary Remaining : $86,750
Nikita Okhotyuk $85,000 (4)
Salary Remaining : $85,000
Zach Fucale $80,000 (2)
Salary Remaining : $80,000
Tristen Robins $80,000 (1)
Salary Remaining : $80,000
Nathan Legare $80,000 (6)
Salary Remaining : $80,000
Ben Gleason $80,000 (1)
Salary Remaining : $80,000
Joey Anderson $80,000 (1)
Salary Remaining : $80,000
Jack Studnicka $80,000 (1)
Salary Remaining : $80,000
Sean Walker $75,000 (1)
Salary Remaining : $75,000
Total Farm Players29
Salary Commitment
Year 50 : $3,103,250
Year 51 : $2,395,750
Year 52 : $1,995,750
Year 53 : $1,393,250
Salary Average Commitment
Year 50 : $3,103,250
Year 51 : $2,395,750
Year 52 : $1,995,750
Year 53 : $1,393,250

Quebec Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Vidéotron
Level 1: 7000 - $95 - 0 - 0.00%
Level 2: 6000 - $68 - 0 - 0.00%
Level 3: 3000 - $50 - 0 - 0.00%
Level 4: 5000 - $30 - 0 - 0.00%
Luxury : 2000 - $190 - 0 - 0.00%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $45 - 0 - 0.00%
Farm Level 2: 1000 - $25 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$87,975,000
Farm Players Total Salaries$2,803,144
Coaches Total Salaries$9,900,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days110
Pro Expenses Per Days$881,591
Pro Estimated Expenses$96,975,010
Farm Remaining Season Days108
Farm Expenses Per Days$34,288
Farm Estimated Expenses$3,703,104
Estimated Season Expenses$100,678,114
Season Salary Cap$87,975,000
Estimate Under Maximum Salary Cap of $91,000,000$3,025,000
Estimate Over Minimum Salary Cap of $52,000,000 $35,975,000
Current Bank Account$104,076,179
Projected Bank Account$3,398,065

Pro Players Salaries

Matthew Tkachuk $9,500,000 (3)
-Salary Remaining : $9,500,000
Sam Reinhart $8,700,000 (5)
-Salary Remaining : $8,700,000
Sidney Crosby $8,700,000 (5)
-Salary Remaining : $8,700,000
Brady Tkachuk $8,250,000 (5)
-Salary Remaining : $8,250,000
Mark Stone $7,500,000 (1)
-Salary Remaining : $7,500,000
Travis Konecny $6,600,000 (3)
-Salary Remaining : $6,600,000
Linus Ullmark $6,000,000 (2)
-Salary Remaining : $6,000,000
Mattias Ekholm $5,250,000 (1)
-Salary Remaining : $5,250,000
Tom Wilson $4,500,000 (1)
-Salary Remaining : $4,500,000
Adam Larsson $4,500,000 (2)
-Salary Remaining : $4,500,000
Thomas Chabot $4,000,000 (4)
-Salary Remaining : $4,000,000
Brayden McNabb $3,750,000 (3)
-Salary Remaining : $3,750,000
Jonathan Quick $2,700,000 (2)
-Salary Remaining : $2,700,000
Mark Jankowski $1,500,000 (3)
-Salary Remaining : $1,500,000
Dmitry Kulikov $1,250,000 (4)
-Salary Remaining : $1,250,000
Simon Edvinsson $1,200,000 (1)
-Salary Remaining : $1,200,000
Sam Steel $1,200,000 (2)
-Salary Remaining : $1,200,000
Jason Dickinson $1,050,000 (3)
-Salary Remaining : $1,050,000
Jake Evans $975,000 (1)
-Salary Remaining : $975,000
Sam Lafferty $850,000 (1)
-Salary Remaining : $850,000
Total Pro Players20
Salary Commitment
Year 50 : $87,975,000
Year 51 : $67,700,000
Year 52 : $53,300,000
Year 53 : $30,900,000
Salary Average Commitment
Year 50 : $87,975,000
Year 51 : $67,700,000
Year 52 : $53,300,000
Year 53 : $30,900,000
Salary Cap with 1 Way Contract
Year 50 : $87,975,000
Year 51 : $67,700,000
Year 52 : $53,300,000
Year 53 : $30,900,000

Farm Players Salaries

Marc-Edouard Vlasic $250,000 (2)
Salary Remaining : $250,000
Jake Bean $180,000 (3)
Salary Remaining : $180,000
Milan Lucic $122,500 (5)
Salary Remaining : $122,500
Magnus Chrona $120,000 (3)
Salary Remaining : $120,000
Sammy Blais $100,000 (3)
Salary Remaining : $100,000
Jacob Lucchini $100,000 (3)
Salary Remaining : $100,000
Christian Fischer $99,600 (5)
Salary Remaining : $99,600
Lucas Johansen $99,500 (4)
Salary Remaining : $99,500
Zach Dean $95,000 (1)
Salary Remaining : $95,000
Boris Katchouk $95,000 (4)
Salary Remaining : $95,000
Louis Domingue $92,523 (5)
Salary Remaining : $92,523
Grant Hutton $92,523 (5)
Salary Remaining : $92,523
Aidan McDonough $90,000 (1)
Salary Remaining : $90,000
Vinni Lettieri $90,000 (1)
Salary Remaining : $90,000
Cole Schwindt $84,000 (4)
Salary Remaining : $84,000
Filip Roos $82,500 (1)
Salary Remaining : $82,500
Tye Felhaber $80,000 (3)
Salary Remaining : $80,000
Santeri Hatakka $80,000 (4)
Salary Remaining : $80,000
Bokondji Imama $77,500 (3)
Salary Remaining : $77,500
Kyle MacLean $77,500 (1)
Salary Remaining : $77,500
Nick Bonino $77,500 (1)
Salary Remaining : $77,500
Mike Hardman $77,500 (5)
Salary Remaining : $77,500
Eetu Makiniemi $77,500 (1)
Salary Remaining : $77,500
James Hamblin $77,500 (1)
Salary Remaining : $77,500
Matthew Kessel $77,500 (1)
Salary Remaining : $77,500
Pavol Regenda $77,500 (1)
Salary Remaining : $77,500
Ryan Reaves $77,500 (3)
Salary Remaining : $77,500
Declan Carlile $77,500 (1)
Salary Remaining : $77,500
John Hayden $75,000 (1)
Salary Remaining : $75,000
Total Farm Players29
Salary Commitment
Year 50 : $2,803,144
Year 51 : $1,828,144
Year 52 : $1,578,144
Year 53 : $843,144
Salary Average Commitment
Year 50 : $2,803,144
Year 51 : $1,828,144
Year 52 : $1,578,144
Year 53 : $843,144

Regina Pats



Arena Capacity - Ticket Price
Attendance - %

Arena NameVodka Center
Level 1: 7000 - $140 - 0 - 0.00%
Level 2: 6000 - $90 - 0 - 0.00%
Level 3: 3000 - $50 - 0 - 0.00%
Level 4: 5000 - $40 - 0 - 0.00%
Luxury : 2000 - $220 - 0 - 0.00%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$83,925,000
Farm Players Total Salaries$2,375,000
Coaches Total Salaries$8,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days110
Pro Expenses Per Days$835,682
Pro Estimated Expenses$91,925,020
Farm Remaining Season Days108
Farm Expenses Per Days$26,620
Farm Estimated Expenses$2,874,960
Estimated Season Expenses$94,799,980
Season Salary Cap$83,925,000
Estimate Under Maximum Salary Cap of $91,000,000$7,075,000
Estimate Over Minimum Salary Cap of $52,000,000 $31,925,000
Current Bank Account$47,685,849
Projected Bank Account($47,114,131)

Pro Players Salaries

Kirill Kaprizov $10,000,000 (5)
-Salary Remaining : $10,000,000
Robert Thomas $8,000,000 (2)
-Salary Remaining : $8,000,000
Roope Hintz $7,500,000 (5)
-Salary Remaining : $7,500,000
Miro Heiskanen $7,000,000 (3)
-Salary Remaining : $7,000,000
Cole Caufield $6,000,000 (3)
-Salary Remaining : $6,000,000
Josh Morrissey $6,000,000 (1)
-Salary Remaining : $6,000,000
Gustav Forsling $5,750,000 (5)
-Salary Remaining : $5,750,000
Nick Schmaltz $5,700,000 (4)
-Salary Remaining : $5,700,000
Mathew Barzal $4,900,000 (5)
-Salary Remaining : $4,900,000
Sam Bennett $4,000,000 (1)
-Salary Remaining : $4,000,000
Karel Vejmelka $3,500,000 (4)
-Salary Remaining : $3,500,000
Vladislav Gavrikov $2,600,000 (2)
-Salary Remaining : $2,600,000
Mikey Anderson $2,600,000 (3)
-Salary Remaining : $2,600,000
Dakota Joshua $2,300,000 (3)
-Salary Remaining : $2,300,000
Nick Foligno $2,000,000 (2)
-Salary Remaining : $2,000,000
Alex Newhook $1,300,000 (2)
-Salary Remaining : $1,300,000
Jake Sanderson $1,200,000 (1)
-Salary Remaining : $1,200,000
Teddy Blueger $1,000,000 (1)
-Salary Remaining : $1,000,000
Matthew Knies $900,000 (1)
-Salary Remaining : $900,000
Simon Holmstrom $900,000 (1)
-Salary Remaining : $900,000
Samuel Ersson $775,000 (1)
-Salary Remaining : $775,000
Total Pro Players21
Salary Commitment
Year 50 : $83,925,000
Year 51 : $69,150,000
Year 52 : $55,250,000
Year 53 : $37,350,000
Salary Average Commitment
Year 50 : $83,925,000
Year 51 : $69,150,000
Year 52 : $55,250,000
Year 53 : $37,350,000
Salary Cap with 1 Way Contract
Year 50 : $83,925,000
Year 51 : $69,150,000
Year 52 : $55,250,000
Year 53 : $37,350,000

Farm Players Salaries

Josh Doan $120,000 (3)
Salary Remaining : $120,000
Yaroslav Askarov $110,000 (1)
Salary Remaining : $110,000
Vitek Vanecek $90,000 (3)
Salary Remaining : $90,000
Connor Zary $90,000 (3)
Salary Remaining : $90,000
Henry Thrun $85,000 (1)
Salary Remaining : $85,000
Jack Finley $80,000 (6)
Salary Remaining : $80,000
Colton Dach $80,000 (6)
Salary Remaining : $80,000
Daniil Misyul $80,000 (6)
Salary Remaining : $80,000
Helge Grans $80,000 (6)
Salary Remaining : $80,000
Jakub Skarek $80,000 (6)
Salary Remaining : $80,000
Erik Portillo $80,000 (6)
Salary Remaining : $80,000
John Farinacci $80,000 (6)
Salary Remaining : $80,000
Nikolai Kovalenko $80,000 (6)
Salary Remaining : $80,000
Oliver Kapanen $80,000 (6)
Salary Remaining : $80,000
Givani Smith $77,500 (2)
Salary Remaining : $77,500
Ryan Johnson $77,500 (3)
Salary Remaining : $77,500
Rasmus Kupari $77,500 (5)
Salary Remaining : $77,500
Daemon Hunt $77,500 (3)
Salary Remaining : $77,500
Jacob Bernard-Docker $77,500 (5)
Salary Remaining : $77,500
Victor Soderstrom $77,500 (5)
Salary Remaining : $77,500
Drew Helleson $77,500 (1)
Salary Remaining : $77,500
Nicholas Abruzzese $77,500 (4)
Salary Remaining : $77,500
Brayden Tracey $77,500 (4)
Salary Remaining : $77,500
Egor Afanasyev $77,500 (1)
Salary Remaining : $77,500
Hugh McGing $77,500 (1)
Salary Remaining : $77,500
Tyler Tucker (Out of Payroll) $77,500 (1)
Salary Remaining : $77,500
Daniil Tarasov $77,500 (5)
Salary Remaining : $77,500
Akil Thomas $77,500 (3)
Salary Remaining : $77,500
Dennis Cholowski $75,000 (1)
Salary Remaining : $75,000
Total Farm Players29
Salary Commitment
Year 50 : $2,375,000
Year 51 : $1,795,000
Year 52 : $1,717,500
Year 53 : $1,185,000
Salary Average Commitment
Year 50 : $2,375,000
Year 51 : $1,795,000
Year 52 : $1,717,500
Year 53 : $1,185,000

San Jose Rhinos



Arena Capacity - Ticket Price
Attendance - %

Arena NameSan Jose Arena
Level 1: 7000 - $145 - 0 - 0.00%
Level 2: 6000 - $115 - 0 - 0.00%
Level 3: 3000 - $90 - 0 - 0.00%
Level 4: 5000 - $75 - 0 - 0.00%
Luxury : 2000 - $250 - 0 - 0.00%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $80 - 0 - 0.00%
Farm Level 2: 1000 - $20 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$89,750,000
Farm Players Total Salaries$1,320,000
Coaches Total Salaries$5,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days110
Pro Expenses Per Days$861,364
Pro Estimated Expenses$94,750,040
Farm Remaining Season Days108
Farm Expenses Per Days$19,630
Farm Estimated Expenses$2,120,040
Estimated Season Expenses$96,870,080
Season Salary Cap$89,750,000
Estimate Under Maximum Salary Cap of $91,000,000$1,250,000
Estimate Over Minimum Salary Cap of $52,000,000 $37,750,000
Current Bank Account$15,948,786
Projected Bank Account($80,921,294)

Pro Players Salaries

Mikko Rantanen $10,000,000 (2)
-Salary Remaining : $10,000,000
Filip Forsberg $8,500,000 (4)
-Salary Remaining : $8,500,000
Charlie McAvoy $8,500,000 (3)
-Salary Remaining : $8,500,000
Alex Ovechkin $8,000,000 (4)
-Salary Remaining : $8,000,000
Rasmus Andersson $6,250,000 (2)
-Salary Remaining : $6,250,000
Jordan Binnington $6,000,000 (5)
-Salary Remaining : $6,000,000
Joel Eriksson Ek $6,000,000 (2)
-Salary Remaining : $6,000,000
Ryan O'Reilly $5,500,000 (2)
-Salary Remaining : $5,500,000
Brett Pesce $5,000,000 (1)
-Salary Remaining : $5,000,000
Tyler Toffoli $4,600,000 (1)
-Salary Remaining : $4,600,000
Christopher Tanev $4,000,000 (3)
-Salary Remaining : $4,000,000
J.J. Moser $3,000,000 (2)
-Salary Remaining : $3,000,000
Vladislav Namestnikov $2,100,000 (4)
-Salary Remaining : $2,100,000
Alex Lyon $2,000,000 (3)
-Salary Remaining : $2,000,000
Erik Gudbranson $2,000,000 (1)
-Salary Remaining : $2,000,000
Jordan Martinook $1,500,000 (3)
-Salary Remaining : $1,500,000
Ryan Poehling $1,500,000 (4)
-Salary Remaining : $1,500,000
Zach Aston-Reese $1,200,000 (4)
-Salary Remaining : $1,200,000
Ilya Lyubushkin $1,100,000 (3)
-Salary Remaining : $1,100,000
Tomas Nosek $1,000,000 (1)
-Salary Remaining : $1,000,000
Pierre-Edouard Bellemare $1,000,000 (1)
-Salary Remaining : $1,000,000
Phillip Di Giuseppe $1,000,000 (5)
-Salary Remaining : $1,000,000
Total Pro Players22
Salary Commitment
Year 50 : $89,750,000
Year 51 : $76,150,000
Year 52 : $45,400,000
Year 53 : $28,300,000
Salary Average Commitment
Year 50 : $89,750,000
Year 51 : $76,150,000
Year 52 : $45,400,000
Year 53 : $28,300,000
Salary Cap with 1 Way Contract
Year 50 : $89,750,000
Year 51 : $76,150,000
Year 52 : $45,400,000
Year 53 : $28,300,000

Farm Players Salaries

Chris Tierney $150,000 (3)
Salary Remaining : $150,000
Logan Stanley $150,000 (4)
Salary Remaining : $150,000
Devin Shore $140,000 (3)
Salary Remaining : $140,000
Ondrej Pavel $100,000 (3)
Salary Remaining : $100,000
Nikolas Matinpalo $100,000 (3)
Salary Remaining : $100,000
Cameron Butler $100,000 (3)
Salary Remaining : $100,000
Brian Halonen $100,000 (3)
Salary Remaining : $100,000
Devin Cooley $95,000 (3)
Salary Remaining : $95,000
Mike Smith $77,500 (2)
Salary Remaining : $77,500
P.K. Subban $77,500 (3)
Salary Remaining : $77,500
Julian Melchiori $77,500 (1)
Salary Remaining : $77,500
Brad Hunt $77,500 (1)
Salary Remaining : $77,500
Marcus Hogberg $75,000 (1)
Salary Remaining : $75,000
Total Farm Players13
Salary Commitment
Year 50 : $1,320,000
Year 51 : $1,090,000
Year 52 : $1,012,500
Year 53 : $150,000
Salary Average Commitment
Year 50 : $1,320,000
Year 51 : $1,090,000
Year 52 : $1,012,500
Year 53 : $150,000

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameSkank-A-Feller Center
Level 1: 7000 - $110 - 0 - 0.00%
Level 2: 6000 - $75 - 0 - 0.00%
Level 3: 3000 - $45 - 0 - 0.00%
Level 4: 5000 - $25 - 0 - 0.00%
Luxury : 2000 - $185 - 0 - 0.00%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $40 - 0 - 0.00%
Farm Level 2: 1000 - $20 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$90,725,000
Farm Players Total Salaries$2,620,000
Coaches Total Salaries$7,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days110
Pro Expenses Per Days$879,318
Pro Estimated Expenses$96,724,980
Farm Remaining Season Days108
Farm Expenses Per Days$35,833
Farm Estimated Expenses$3,869,964
Estimated Season Expenses$100,594,944
Season Salary Cap$90,725,000
Estimate Under Maximum Salary Cap of $91,000,000$275,000
Estimate Over Minimum Salary Cap of $52,000,000 $38,725,000
Current Bank Account$75,344,091
Projected Bank Account($25,250,853)

Pro Players Salaries

Jack Eichel $10,000,000 (5)
-Salary Remaining : $10,000,000
Mitch Marner $9,600,000 (2)
-Salary Remaining : $9,600,000
Ilya Sorokin $7,800,000 (1)
-Salary Remaining : $7,800,000
Jake Guentzel $7,200,000 (2)
-Salary Remaining : $7,200,000
Mikhail Sergachev $6,750,000 (2)
-Salary Remaining : $6,750,000
Shea Theodore $6,500,000 (1)
-Salary Remaining : $6,500,000
Jaccob Slavin $6,200,000 (3)
-Salary Remaining : $6,200,000
Thomas Harley $6,000,000 (5)
-Salary Remaining : $6,000,000
Vincent Trocheck $5,500,000 (1)
-Salary Remaining : $5,500,000
Tyler Seguin $5,500,000 (2)
-Salary Remaining : $5,500,000
Jakob Chychrun $5,500,000 (2)
-Salary Remaining : $5,500,000
Kevin Bahl $2,750,000 (2)
-Salary Remaining : $2,750,000
Alexis Lafreniere $2,700,000 (2)
-Salary Remaining : $2,700,000
Spencer Knight $2,400,000 (2)
-Salary Remaining : $2,400,000
Tyler Motte $1,250,000 (1)
-Salary Remaining : $1,250,000
Morgan Barron $1,200,000 (4)
-Salary Remaining : $1,200,000
Trent Frederic $1,100,000 (1)
-Salary Remaining : $1,100,000
Sean Kuraly $1,000,000 (2)
-Salary Remaining : $1,000,000
Isac Lundestrom $1,000,000 (1)
-Salary Remaining : $1,000,000
Vasiliy Ponomarev $775,000 (3)
-Salary Remaining : $775,000
Total Pro Players20
Salary Commitment
Year 50 : $90,725,000
Year 51 : $67,575,000
Year 52 : $24,175,000
Year 53 : $17,200,000
Salary Average Commitment
Year 50 : $90,725,000
Year 51 : $67,575,000
Year 52 : $24,175,000
Year 53 : $17,200,000
Salary Cap with 1 Way Contract
Year 50 : $90,725,000
Year 51 : $67,575,000
Year 52 : $24,175,000
Year 53 : $17,200,000

Farm Players Salaries

Derek Forbort $150,000 (5)
Salary Remaining : $150,000
Luke Schenn $150,000 (5)
Salary Remaining : $150,000
Sampo Ranta $110,000 (2)
Salary Remaining : $110,000
Mikhail Grigorenko $110,000 (4)
Salary Remaining : $110,000
Mavrik Bourque $100,000 (3)
Salary Remaining : $100,000
Jayden Struble $90,000 (3)
Salary Remaining : $90,000
Robert Bortuzzo $90,000 (4)
Salary Remaining : $90,000
Alexei Melnichuk $90,000 (2)
Salary Remaining : $90,000
Pontus Holmberg $90,000 (1)
Salary Remaining : $90,000
Lukas Cormier $85,000 (3)
Salary Remaining : $85,000
Nikita Grebenkin $80,000 (6)
Salary Remaining : $80,000
Ryan Ufko $80,000 (6)
Salary Remaining : $80,000
Alex Barre-Boulet $77,500 (5)
Salary Remaining : $77,500
Aleksi Heponiemi $77,500 (4)
Salary Remaining : $77,500
Raphael Lavoie $77,500 (3)
Salary Remaining : $77,500
Calen Addison $77,500 (5)
Salary Remaining : $77,500
Tyce Thompson $77,500 (4)
Salary Remaining : $77,500
Justin Sourdif $77,500 (3)
Salary Remaining : $77,500
Matthew Murray $77,500 (1)
Salary Remaining : $77,500
Ryan Merkley $77,500 (4)
Salary Remaining : $77,500
Egor Sokolov $77,500 (4)
Salary Remaining : $77,500
Riley Tufte $77,500 (2)
Salary Remaining : $77,500
Jonathan Gruden $77,500 (1)
Salary Remaining : $77,500
Samuel Knazko $77,500 (1)
Salary Remaining : $77,500
Shane Bowers $77,500 (1)
Salary Remaining : $77,500
Vincent Iorio $77,500 (1)
Salary Remaining : $77,500
Dillon Dube $77,500 (2)
Salary Remaining : $77,500
Jaret Anderson-Dolan $77,500 (3)
Salary Remaining : $77,500
Matt Benning $77,500 (2)
Salary Remaining : $77,500
Nicolas Beaudin $77,500 (3)
Salary Remaining : $77,500
Total Farm Players30
Salary Commitment
Year 50 : $2,620,000
Year 51 : $2,142,500
Year 52 : $1,710,000
Year 53 : $1,125,000
Salary Average Commitment
Year 50 : $2,620,000
Year 51 : $2,142,500
Year 52 : $1,710,000
Year 53 : $1,125,000

St-Johns Desperados



Arena Capacity - Ticket Price
Attendance - %

Arena NameNewfie Center
Level 1: 7000 - $85 - 0 - 0.00%
Level 2: 6000 - $55 - 0 - 0.00%
Level 3: 3000 - $30 - 0 - 0.00%
Level 4: 5000 - $25 - 0 - 0.00%
Luxury : 2000 - $160 - 0 - 0.00%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$65,400,000
Farm Players Total Salaries$2,157,833
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days110
Pro Expenses Per Days$640,000
Pro Estimated Expenses$70,400,000
Farm Remaining Season Days108
Farm Expenses Per Days$24,610
Farm Estimated Expenses$2,657,880
Estimated Season Expenses$73,057,880
Season Salary Cap$64,550,000
Estimate Under Maximum Salary Cap of $91,000,000$26,450,000
Estimate Over Minimum Salary Cap of $52,000,000 $12,550,000
Current Bank Account$83,408,055
Projected Bank Account$10,350,175

Pro Players Salaries

Jack Hughes $9,000,000 (3)
-Salary Remaining : $9,000,000
Quinn Hughes $8,000,000 (3)
-Salary Remaining : $8,000,000
Nate Schmidt $5,000,000 (3)
-Salary Remaining : $5,000,000
Connor Brown $4,500,000 (4)
-Salary Remaining : $4,500,000
Evgeny Kuznetsov $4,000,000 (3)
-Salary Remaining : $4,000,000
Andre Burakovsky $4,000,000 (3)
-Salary Remaining : $4,000,000
Byron Froese $3,500,000 (1)
-Salary Remaining : $3,500,000
Jakob Silfverberg $3,000,000 (3)
-Salary Remaining : $3,000,000
Alex Belzile $3,000,000 (1)
-Salary Remaining : $3,000,000
Jaxson Stauber (Out of Payroll) $3,000,000 (3)
-Salary Remaining : $3,000,000
Dakota Mermis $3,000,000 (2)
-Salary Remaining : $3,000,000
Drake Caggiula $2,700,000 (2)
-Salary Remaining : $2,700,000
Cody Glass $2,500,000 (4)
-Salary Remaining : $2,500,000
Oliver Wahlstrom $2,250,000 (1)
-Salary Remaining : $2,250,000
Noah Juulsen $1,250,000 (3)
-Salary Remaining : $1,250,000
Maxim Tsyplakov $1,200,000 (6)
-Salary Remaining : $1,200,000
Zachary Benson $1,100,000 (3)
-Salary Remaining : $1,100,000
Nick Bjugstad $1,050,000 (3)
-Salary Remaining : $1,050,000
Zachary L'Heureux $1,000,000 (6)
-Salary Remaining : $1,000,000
Dylan Wells $1,000,000 (3)
-Salary Remaining : $1,000,000
Adam Ruzicka $1,000,000 (3)
-Salary Remaining : $1,000,000
Brett Berard $875,000 (6)
-Salary Remaining : $875,000
Mikael Pyyhtia (Out of Payroll) $850,000 (1)
-Salary Remaining : $850,000
Adam Ginning $850,000 (1)
-Salary Remaining : $850,000
Emil Andrae $775,000 (1)
-Salary Remaining : $775,000
Total Pro Players25
Salary Commitment
Year 50 : $68,400,000
Year 51 : $57,175,000
Year 52 : $51,475,000
Year 53 : $10,075,000
Salary Average Commitment
Year 50 : $68,400,000
Year 51 : $57,175,000
Year 52 : $51,475,000
Year 53 : $10,075,000
Salary Cap with 1 Way Contract
Year 50 : $68,400,000
Year 51 : $57,175,000
Year 52 : $51,475,000
Year 53 : $10,075,000

Farm Players Salaries

Louie Belpedio $300,000 (2)
Salary Remaining : $300,000
Jan Jenik $150,000 (3)
Salary Remaining : $150,000
Max Jones $125,000 (1)
Salary Remaining : $125,000
Gabriel Perreault $105,000 (6)
Salary Remaining : $105,000
Jack Rathbone $100,000 (3)
Salary Remaining : $100,000
Jani Nyman $95,000 (6)
Salary Remaining : $95,000
Aydar Suniev $95,000 (6)
Salary Remaining : $95,000
Samuel Honzek $92,500 (6)
Salary Remaining : $92,500
Sebastien Aho $92,500 (2)
Salary Remaining : $92,500
Cameron Crotty $90,333 (1)
Salary Remaining : $90,333
Nils Aman $90,000 (1)
Salary Remaining : $90,000
Adam Raska $90,000 (2)
Salary Remaining : $90,000
Arttu Hyry $87,500 (6)
Salary Remaining : $87,500
Jonas Rondbjerg $85,000 (2)
Salary Remaining : $85,000
Rory Kerins $85,000 (6)
Salary Remaining : $85,000
Adam Erne $80,000 (1)
Salary Remaining : $80,000
Jacob Quillan $80,000 (6)
Salary Remaining : $80,000
Olle Lycksell $80,000 (1)
Salary Remaining : $80,000
Ozzy Wiesblatt $80,000 (6)
Salary Remaining : $80,000
Matthew Highmore $77,500 (2)
Salary Remaining : $77,500
Dylan Ferguson $77,500 (2)
Salary Remaining : $77,500
Total Farm Players21
Salary Commitment
Year 50 : $2,157,833
Year 51 : $1,692,500
Year 52 : $970,000
Year 53 : $720,000
Salary Average Commitment
Year 50 : $2,157,833
Year 51 : $1,692,500
Year 52 : $970,000
Year 53 : $720,000

St-Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 7000 - $100 - 0 - 0.00%
Level 2: 6000 - $65 - 0 - 0.00%
Level 3: 3000 - $35 - 0 - 0.00%
Level 4: 5000 - $25 - 0 - 0.00%
Luxury : 2000 - $200 - 0 - 0.00%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$87,775,000
Farm Players Total Salaries$1,527,610
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days110
Pro Expenses Per Days$807,955
Pro Estimated Expenses$88,875,050
Farm Remaining Season Days108
Farm Expenses Per Days$17,848
Farm Estimated Expenses$1,927,584
Estimated Season Expenses$90,802,634
Season Salary Cap$87,775,000
Estimate Under Maximum Salary Cap of $91,000,000$3,225,000
Estimate Over Minimum Salary Cap of $52,000,000 $35,775,000
Current Bank Account$16,590,844
Projected Bank Account($74,211,790)

Pro Players Salaries

Nathan MacKinnon $13,000,000 (5)
-Salary Remaining : $13,000,000
Auston Matthews $11,800,000 (4)
-Salary Remaining : $11,800,000
Neal Pionk $6,500,000 (5)
-Salary Remaining : $6,500,000
Nikolaj Ehlers $6,200,000 (3)
-Salary Remaining : $6,200,000
Ivan Provorov $5,800,000 (2)
-Salary Remaining : $5,800,000
Ryan McDonagh $5,500,000 (3)
-Salary Remaining : $5,500,000
Juuse Saros $5,500,000 (3)
-Salary Remaining : $5,500,000
Esa Lindell $5,500,000 (2)
-Salary Remaining : $5,500,000
Aaron Ekblad $5,250,000 (3)
-Salary Remaining : $5,250,000
Claude Giroux $4,800,000 (2)
-Salary Remaining : $4,800,000
Kevin Lankinen $4,500,000 (4)
-Salary Remaining : $4,500,000
Scott Laughton $3,000,000 (2)
-Salary Remaining : $3,000,000
Nino Niederreiter $2,500,000 (2)
-Salary Remaining : $2,500,000
Pius Suter $1,500,000 (3)
-Salary Remaining : $1,500,000
Conor Timmins $1,300,000 (4)
-Salary Remaining : $1,300,000
Steven Lorentz $1,200,000 (1)
-Salary Remaining : $1,200,000
Philipp Kurashev $1,200,000 (3)
-Salary Remaining : $1,200,000
Emil Martinsen Lilleberg $1,025,000 (2)
-Salary Remaining : $1,025,000
Tye Kartye $900,000 (1)
-Salary Remaining : $900,000
Ethan Del Mastro $800,000 (3)
-Salary Remaining : $800,000
Total Pro Players20
Salary Commitment
Year 50 : $87,775,000
Year 51 : $85,675,000
Year 52 : $63,050,000
Year 53 : $37,100,000
Salary Average Commitment
Year 50 : $87,775,000
Year 51 : $85,675,000
Year 52 : $63,050,000
Year 53 : $37,100,000
Salary Cap with 1 Way Contract
Year 50 : $87,775,000
Year 51 : $85,675,000
Year 52 : $63,050,000
Year 53 : $37,100,000

Farm Players Salaries

Cal Clutterbuck $140,000 (2)
Salary Remaining : $140,000
Laurent Brossoit $120,000 (2)
Salary Remaining : $120,000
Mark Giordano $102,500 (1)
Salary Remaining : $102,500
Adam Klapka $102,500 (2)
Salary Remaining : $102,500
Egor Zamula $100,000 (4)
Salary Remaining : $100,000
Cole Smith $90,000 (2)
Salary Remaining : $90,000
Jakub Lauko $85,000 (1)
Salary Remaining : $85,000
Aaron Dell $82,610 (1)
Salary Remaining : $82,610
Victor Mancini $80,000 (6)
Salary Remaining : $80,000
Hunter Drew $80,000 (6)
Salary Remaining : $80,000
Arshdeep Bains $80,000 (3)
Salary Remaining : $80,000
Carl Grundstrom $77,500 (1)
Salary Remaining : $77,500
Nick Cicek $77,500 (1)
Salary Remaining : $77,500
Clark Bishop $77,500 (2)
Salary Remaining : $77,500
Carson Meyer $77,500 (3)
Salary Remaining : $77,500
Riley Damiani $77,500 (1)
Salary Remaining : $77,500
Damien Giroux $77,500 (1)
Salary Remaining : $77,500
Total Farm Players17
Salary Commitment
Year 50 : $1,527,610
Year 51 : $947,500
Year 52 : $417,500
Year 53 : $260,000
Salary Average Commitment
Year 50 : $1,527,610
Year 51 : $947,500
Year 52 : $417,500
Year 53 : $260,000

Toronto Maple Leafs

Toronto Maple Leafs is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameEagle Palace
Level 1: 6500 - $125 - 0 - 0.00%
Level 2: 5500 - $80 - 0 - 0.00%
Level 3: 3000 - $65 - 0 - 0.00%
Level 4: 5000 - $50 - 0 - 0.00%
Luxury : 1500 - $250 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $45 - 0 - 0.00%
Farm Level 2: 1000 - $25 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$49,725,000
Farm Players Total Salaries$3,500,000
Coaches Total Salaries$7,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days110
Pro Expenses Per Days$497,500
Pro Estimated Expenses$54,725,000
Farm Remaining Season Days108
Farm Expenses Per Days$55,556
Farm Estimated Expenses$6,000,048
Estimated Season Expenses$60,725,048
Season Salary Cap$49,725,000
Estimate Under Maximum Salary Cap of $91,000,000$41,275,000
Estimate Over Minimum Salary Cap of $52,000,000 -$2,275,000
Current Bank Account$61,223,027
Projected Bank Account$497,979

Pro Players Salaries

Patrik Laine $5,500,000 (1)
-Salary Remaining : $5,500,000
Ryan Strome $5,000,000 (3)
-Salary Remaining : $5,000,000
Alec Martinez $4,000,000 (2)
-Salary Remaining : $4,000,000
Samuel Girard $4,000,000 (3)
-Salary Remaining : $4,000,000
Andrew Copp $3,750,000 (3)
-Salary Remaining : $3,750,000
Thomas Novak $3,500,000 (2)
-Salary Remaining : $3,500,000
Olli Maatta $3,000,000 (3)
-Salary Remaining : $3,000,000
Robby Fabbri $3,000,000 (5)
-Salary Remaining : $3,000,000
Eric Comrie $2,500,000 (3)
-Salary Remaining : $2,500,000
Evan Rodrigues $2,000,000 (3)
-Salary Remaining : $2,000,000
David Kampf $1,750,000 (3)
-Salary Remaining : $1,750,000
Kasperi Kapanen $1,500,000 (3)
-Salary Remaining : $1,500,000
Juuso Valimaki $1,500,000 (4)
-Salary Remaining : $1,500,000
Brayden Pachal $1,500,000 (2)
-Salary Remaining : $1,500,000
David Rittich $1,050,000 (3)
-Salary Remaining : $1,050,000
Jordan Oesterle $1,050,000 (3)
-Salary Remaining : $1,050,000
Marcus Johansson $1,050,000 (3)
-Salary Remaining : $1,050,000
Miles Wood $900,000 (5)
-Salary Remaining : $900,000
Troy Stecher $800,000 (3)
-Salary Remaining : $800,000
Michael Sgarbossa $800,000 (2)
-Salary Remaining : $800,000
Mitchell Chaffee $800,000 (4)
-Salary Remaining : $800,000
Parker Wotherspoon $775,000 (1)
-Salary Remaining : $775,000
Total Pro Players22
Salary Commitment
Year 50 : $49,725,000
Year 51 : $43,450,000
Year 52 : $33,650,000
Year 53 : $6,200,000
Salary Average Commitment
Year 50 : $49,725,000
Year 51 : $43,450,000
Year 52 : $33,650,000
Year 53 : $6,200,000
Salary Cap with 1 Way Contract
Year 50 : $49,725,000
Year 51 : $43,450,000
Year 52 : $33,650,000
Year 53 : $6,200,000

Farm Players Salaries

Blake Wheeler $350,000 (2)
Salary Remaining : $350,000
Max Sasson $300,000 (5)
Salary Remaining : $300,000
Oskar Lindblom $280,000 (2)
Salary Remaining : $280,000
Hunter McKown $265,000 (1)
Salary Remaining : $265,000
Andreas Athanasiou $225,000 (2)
Salary Remaining : $225,000
Arnaud Durandeau $200,000 (2)
Salary Remaining : $200,000
Caleb Jones $150,000 (2)
Salary Remaining : $150,000
Marc Staal $120,000 (2)
Salary Remaining : $120,000
Jimmy Vesey $100,000 (1)
Salary Remaining : $100,000
Joel Blomqvist $97,500 (5)
Salary Remaining : $97,500
Valtteri Puustinen $90,000 (2)
Salary Remaining : $90,000
Chase Bradley $90,000 (6)
Salary Remaining : $90,000
Ryan Winterton $90,000 (1)
Salary Remaining : $90,000
Sam Morton $90,000 (6)
Salary Remaining : $90,000
Jesse Ylonen $90,000 (5)
Salary Remaining : $90,000
Alexander Nylander $90,000 (5)
Salary Remaining : $90,000
Hugo Alnefelt $85,000 (4)
Salary Remaining : $85,000
Dryden Hunt $85,000 (2)
Salary Remaining : $85,000
Tyler Benson $85,000 (2)
Salary Remaining : $85,000
Michael Dipietro $85,000 (1)
Salary Remaining : $85,000
Lucas Condotta $77,500 (1)
Salary Remaining : $77,500
Fredrik Karlstrom $77,500 (4)
Salary Remaining : $77,500
Jacob Moverare $77,500 (4)
Salary Remaining : $77,500
Justin Richards $75,000 (3)
Salary Remaining : $75,000
William Lagesson $75,000 (3)
Salary Remaining : $75,000
Brandon Gignac $75,000 (3)
Salary Remaining : $75,000
German Rubtsov $75,000 (3)
Salary Remaining : $75,000
Total Farm Players27
Salary Commitment
Year 50 : $3,500,000
Year 51 : $2,882,500
Year 52 : $1,297,500
Year 53 : $997,500
Salary Average Commitment
Year 50 : $3,500,000
Year 51 : $2,882,500
Year 52 : $1,297,500
Year 53 : $997,500

Vancouver Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 7000 - $145 - 0 - 0.00%
Level 2: 6000 - $115 - 0 - 0.00%
Level 3: 3000 - $90 - 0 - 0.00%
Level 4: 5000 - $75 - 0 - 0.00%
Luxury : 2000 - $250 - 0 - 0.00%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $80 - 0 - 0.00%
Farm Level 2: 1000 - $30 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$87,335,000
Farm Players Total Salaries$2,951,000
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days110
Pro Expenses Per Days$839,409
Pro Estimated Expenses$92,334,990
Farm Remaining Season Days108
Farm Expenses Per Days$45,843
Farm Estimated Expenses$4,951,044
Estimated Season Expenses$97,286,034
Season Salary Cap$87,335,000
Estimate Under Maximum Salary Cap of $91,000,000$3,665,000
Estimate Over Minimum Salary Cap of $52,000,000 $35,335,000
Current Bank Account$62,898,186
Projected Bank Account($34,387,848)

Pro Players Salaries

Erik Karlsson $8,500,000 (3)
-Salary Remaining : $8,500,000
Nico Hischier $7,500,000 (4)
-Salary Remaining : $7,500,000
Zach Hyman $7,000,000 (2)
-Salary Remaining : $7,000,000
Nazem Kadri $6,000,000 (5)
-Salary Remaining : $6,000,000
Alex DeBrincat $6,000,000 (3)
-Salary Remaining : $6,000,000
Seth Jones $6,000,000 (1)
-Salary Remaining : $6,000,000
Jonathan Marchessault $5,750,000 (1)
-Salary Remaining : $5,750,000
Jacob Markstrom $5,500,000 (5)
-Salary Remaining : $5,500,000
Bryan Rust $5,200,000 (3)
-Salary Remaining : $5,200,000
Adam Pelech $4,500,000 (3)
-Salary Remaining : $4,500,000
Jake McCabe $4,000,000 (4)
-Salary Remaining : $4,000,000
Jason Zucker $4,000,000 (5)
-Salary Remaining : $4,000,000
John Marino $3,800,000 (2)
-Salary Remaining : $3,800,000
Mikael Backlund $3,500,000 (4)
-Salary Remaining : $3,500,000
Nick Seeler $2,700,000 (3)
-Salary Remaining : $2,700,000
Ryan Lindgren $2,500,000 (1)
-Salary Remaining : $2,500,000
Garnet Hathaway $1,500,000 (1)
-Salary Remaining : $1,500,000
Calvin Pickard $1,385,000 (2)
-Salary Remaining : $1,385,000
Barclay Goodrow $1,250,000 (4)
-Salary Remaining : $1,250,000
Joel Kiviranta $750,000 (3)
-Salary Remaining : $750,000
Total Pro Players20
Salary Commitment
Year 50 : $87,335,000
Year 51 : $71,585,000
Year 52 : $59,400,000
Year 53 : $31,750,000
Salary Average Commitment
Year 50 : $87,335,000
Year 51 : $71,585,000
Year 52 : $59,400,000
Year 53 : $31,750,000
Salary Cap with 1 Way Contract
Year 50 : $87,335,000
Year 51 : $71,585,000
Year 52 : $59,400,000
Year 53 : $31,750,000

Farm Players Salaries

Andrew Mangiapane $300,000 (3)
Salary Remaining : $300,000
Uvis Balinskis $175,100 (3)
Salary Remaining : $175,100
Sonny Milano $150,000 (4)
Salary Remaining : $150,000
Josh Brown $130,100 (5)
Salary Remaining : $130,100
Dustin Tokarski $125,100 (4)
Salary Remaining : $125,100
Matt Tomkins $100,000 (4)
Salary Remaining : $100,000
Ian Mitchell $100,000 (4)
Salary Remaining : $100,000
Philip Kemp $95,100 (4)
Salary Remaining : $95,100
Robin Lehner $95,000 (3)
Salary Remaining : $95,000
Cole Guttman $90,000 (1)
Salary Remaining : $90,000
Noah Philp $85,100 (5)
Salary Remaining : $85,100
Nathan Clurman $85,100 (5)
Salary Remaining : $85,100
Parker Ford $85,100 (5)
Salary Remaining : $85,100
Taylor Ward $85,100 (5)
Salary Remaining : $85,100
Wyatt Aamodt $85,100 (5)
Salary Remaining : $85,100
Daniel Sprong $85,100 (5)
Salary Remaining : $85,100
Victor Ostman $80,000 (6)
Salary Remaining : $80,000
Cameron Hillis $77,500 (4)
Salary Remaining : $77,500
Jason Polin $77,500 (3)
Salary Remaining : $77,500
Reese Johnson $77,500 (5)
Salary Remaining : $77,500
Keaton Middleton $77,500 (5)
Salary Remaining : $77,500
Olle Eriksson Ek $77,500 (1)
Salary Remaining : $77,500
Filip Kral $77,500 (1)
Salary Remaining : $77,500
Brandon Biro $77,500 (4)
Salary Remaining : $77,500
Walker Duehr $77,500 (4)
Salary Remaining : $77,500
Zachary Hayes $77,500 (4)
Salary Remaining : $77,500
Nick Swaney $77,500 (1)
Salary Remaining : $77,500
Josh Dunne $75,000 (2)
Salary Remaining : $75,000
Rhett Gardner $75,000 (3)
Salary Remaining : $75,000
Maxim Letunov $75,000 (3)
Salary Remaining : $75,000
Total Farm Players30
Salary Commitment
Year 50 : $2,951,000
Year 51 : $2,628,500
Year 52 : $2,553,500
Year 53 : $1,755,900
Salary Average Commitment
Year 50 : $2,951,000
Year 51 : $2,628,500
Year 52 : $2,553,500
Year 53 : $1,755,900

Washington Budweiser



Arena Capacity - Ticket Price
Attendance - %

Arena NameWashington Arena
Level 1: 7000 - $132 - 0 - 0.00%
Level 2: 6000 - $102 - 0 - 0.00%
Level 3: 3000 - $80 - 0 - 0.00%
Level 4: 5000 - $60 - 0 - 0.00%
Luxury : 2000 - $240 - 0 - 0.00%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $65 - 0 - 0.00%
Farm Level 2: 1000 - $25 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$87,725,000
Farm Players Total Salaries$2,495,000
Coaches Total Salaries$6,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days110
Pro Expenses Per Days$852,045
Pro Estimated Expenses$93,724,950
Farm Remaining Season Days108
Farm Expenses Per Days$30,509
Farm Estimated Expenses$3,294,972
Estimated Season Expenses$97,019,922
Season Salary Cap$87,725,000
Estimate Under Maximum Salary Cap of $91,000,000$3,275,000
Estimate Over Minimum Salary Cap of $52,000,000 $35,725,000
Current Bank Account$54,217,472
Projected Bank Account($42,802,450)

Pro Players Salaries

Connor McDavid $13,000,000 (3)
-Salary Remaining : $13,000,000
Connor Hellebuyck $8,500,000 (5)
-Salary Remaining : $8,500,000
Mark Scheifele $8,000,000 (2)
-Salary Remaining : $8,000,000
Brock Nelson $7,000,000 (4)
-Salary Remaining : $7,000,000
Josh Norris $6,500,000 (3)
-Salary Remaining : $6,500,000
Colton Parayko $6,300,000 (5)
-Salary Remaining : $6,300,000
Travis Sanheim $5,000,000 (2)
-Salary Remaining : $5,000,000
Brock Boeser $4,750,000 (1)
-Salary Remaining : $4,750,000
Conor Garland $4,500,000 (4)
-Salary Remaining : $4,500,000
Sean Couturier $3,500,000 (3)
-Salary Remaining : $3,500,000
Matthew Coronato $3,000,000 (2)
-Salary Remaining : $3,000,000
Radko Gudas $2,700,000 (1)
-Salary Remaining : $2,700,000
Alex Nedeljkovic $2,500,000 (1)
-Salary Remaining : $2,500,000
Johnathan Kovacevic $2,500,000 (4)
-Salary Remaining : $2,500,000
Dante Fabbro $2,000,000 (2)
-Salary Remaining : $2,000,000
Eeli Tolvanen $1,900,000 (4)
-Salary Remaining : $1,900,000
Drew O'Connor $1,600,000 (3)
-Salary Remaining : $1,600,000
James van Riemsdyk $1,500,000 (3)
-Salary Remaining : $1,500,000
Brandt Clarke $1,200,000 (1)
-Salary Remaining : $1,200,000
Darren Raddysh $1,000,000 (2)
-Salary Remaining : $1,000,000
William Cuylle $775,000 (1)
-Salary Remaining : $775,000
Total Pro Players21
Salary Commitment
Year 50 : $87,725,000
Year 51 : $75,800,000
Year 52 : $56,800,000
Year 53 : $30,700,000
Salary Average Commitment
Year 50 : $87,725,000
Year 51 : $75,800,000
Year 52 : $56,800,000
Year 53 : $30,700,000
Salary Cap with 1 Way Contract
Year 50 : $87,725,000
Year 51 : $75,800,000
Year 52 : $56,800,000
Year 53 : $30,700,000

Farm Players Salaries

Gustav Nyquist $400,000 (3)
Salary Remaining : $400,000
Yegor Chinakhov $350,000 (4)
Salary Remaining : $350,000
John Klingberg $300,000 (3)
Salary Remaining : $300,000
Kurtis MacDermid $300,000 (2)
Salary Remaining : $300,000
Jakub Vrana $150,000 (3)
Salary Remaining : $150,000
Kevin Shattenkirk $100,000 (1)
Salary Remaining : $100,000
Kevin Labanc $95,000 (2)
Salary Remaining : $95,000
Jonathan Dahlen $90,000 (4)
Salary Remaining : $90,000
Derek Ryan $90,000 (3)
Salary Remaining : $90,000
Ivan Prosvetov $80,000 (2)
Salary Remaining : $80,000
Jasper Weatherby $77,500 (2)
Salary Remaining : $77,500
Mitchell Stephens $77,500 (5)
Salary Remaining : $77,500
Mikhail Vorobyev $77,500 (3)
Salary Remaining : $77,500
Blake Hillman $77,500 (3)
Salary Remaining : $77,500
Brett Seney $77,500 (4)
Salary Remaining : $77,500
Max Veronneau $77,500 (3)
Salary Remaining : $77,500
C.J. Smith $75,000 (1)
Salary Remaining : $75,000
Total Farm Players17
Salary Commitment
Year 50 : $2,495,000
Year 51 : $2,320,000
Year 52 : $1,767,500
Year 53 : $595,000
Salary Average Commitment
Year 50 : $2,495,000
Year 51 : $2,320,000
Year 52 : $1,767,500
Year 53 : $595,000

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameWinnipeg Arena
Level 1: 7000 - $100 - 0 - 0.00%
Level 2: 6000 - $60 - 0 - 0.00%
Level 3: 3000 - $35 - 0 - 0.00%
Level 4: 5000 - $20 - 0 - 0.00%
Luxury : 2000 - $200 - 0 - 0.00%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$70,050,000
Farm Players Total Salaries$427,500
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days110
Pro Expenses Per Days$645,909
Pro Estimated Expenses$71,049,990
Farm Remaining Season Days108
Farm Expenses Per Days$8,588
Farm Estimated Expenses$927,504
Estimated Season Expenses$71,977,494
Season Salary Cap$70,050,000
Estimate Under Maximum Salary Cap of $91,000,000$20,950,000
Estimate Over Minimum Salary Cap of $52,000,000 $18,050,000
Current Bank Account$71,852,300
Projected Bank Account($125,194)

Pro Players Salaries

Bo Horvat $8,000,000 (1)
-Salary Remaining : $8,000,000
Matt Duchene $7,400,000 (5)
-Salary Remaining : $7,400,000
Brayden Schenn $6,300,000 (2)
-Salary Remaining : $6,300,000
Brad Marchand $5,500,000 (4)
-Salary Remaining : $5,500,000
Patrick Kane $5,000,000 (5)
-Salary Remaining : $5,000,000
Kris Letang $4,000,000 (4)
-Salary Remaining : $4,000,000
Boone Jenner $4,000,000 (1)
-Salary Remaining : $4,000,000
Jack Roslovic $4,000,000 (2)
-Salary Remaining : $4,000,000
Brenden Dillon $3,800,000 (4)
-Salary Remaining : $3,800,000
Max Domi $3,250,000 (5)
-Salary Remaining : $3,250,000
Brandon Tanev $2,500,000 (3)
-Salary Remaining : $2,500,000
Oliver Ekman-Larsson $2,500,000 (1)
-Salary Remaining : $2,500,000
Sean Durzi $2,200,000 (1)
-Salary Remaining : $2,200,000
Luke Kunin $2,100,000 (4)
-Salary Remaining : $2,100,000
Niko Mikkola $2,000,000 (3)
-Salary Remaining : $2,000,000
Nathan Walker $1,800,000 (1)
-Salary Remaining : $1,800,000
Tyson Barrie $1,250,000 (3)
-Salary Remaining : $1,250,000
Jake Allen $1,050,000 (3)
-Salary Remaining : $1,050,000
Mattias Janmark $1,000,000 (2)
-Salary Remaining : $1,000,000
Marc Del Gaizo $850,000 (3)
-Salary Remaining : $850,000
Carter Rowney $800,000 (1)
-Salary Remaining : $800,000
Joey Daccord $750,000 (1)
-Salary Remaining : $750,000
Total Pro Players22
Salary Commitment
Year 50 : $70,050,000
Year 51 : $50,000,000
Year 52 : $38,700,000
Year 53 : $31,050,000
Salary Average Commitment
Year 50 : $70,050,000
Year 51 : $50,000,000
Year 52 : $38,700,000
Year 53 : $31,050,000
Salary Cap with 1 Way Contract
Year 50 : $70,050,000
Year 51 : $50,000,000
Year 52 : $38,700,000
Year 53 : $31,050,000

Farm Players Salaries

Tanner Pearson $200,000 (4)
Salary Remaining : $200,000
Fredrik Olofsson $77,500 (1)
Salary Remaining : $77,500
Anton Khudobin $75,000 (1)
Salary Remaining : $75,000
Andreas Englund $75,000 (3)
Salary Remaining : $75,000
Total Farm Players4
Salary Commitment
Year 50 : $427,500
Year 51 : $275,000
Year 52 : $275,000
Year 53 : $200,000
Salary Average Commitment
Year 50 : $427,500
Year 51 : $275,000
Year 52 : $275,000
Year 53 : $200,000

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $91,000,000
Available Cap Space

Over Minimum of
$52,000,000

Pro Players

Farm Players

Total Players

Anaheim Icehawks $156,108,569 $27,275,000 $63,725,000 -$24,725,000 251338
Atlanta Supra $82,823,443 $85,850,000 $5,150,000 $33,850,000 212041
Boston Bruins $140,567,223 $62,975,000 $28,025,000 $10,975,000 201434
Calgary Red Bull $10,328,472 $85,925,000 $5,075,000 $33,925,000 202242
Chicago Blackhawks $53,886,984 $89,275,000 $1,725,000 $37,275,000 203050
Cleveland Bulldogs $87,025,124 $56,000,000 $35,000,000 $4,000,000 202949
Colorado Zipper $51,559,593 $52,255,000 $38,745,000 $255,000 222143
Dallas Storm $96,918,944 $58,700,000 $32,300,000 $6,700,000 27936
Detroit Red Wings $135,412,733 $87,425,000 $3,575,000 $35,425,000 222648
Edmonton Oilers $146,902,721 $81,900,000 $9,100,000 $29,900,000 201131
Halifax Thunder $43,632,116 $80,675,000 $10,325,000 $28,675,000 252348
Hamilton Tigers $78,358,831 $82,975,000 $8,025,000 $30,975,000 201636
Houston Supernova $52,329,605 $85,200,000 $5,800,000 $33,200,000 25833
London Spartiates $30,960,243 $85,600,000 $5,400,000 $33,600,000 202545
Los Angeles Kings $107,044,664 $24,200,000 $66,800,000 -$27,800,000 222850
Miami Heat $72,657,457 $86,100,000 $4,900,000 $34,100,000 202242
Moncton Wildcats $119,624,814 $62,275,000 $28,725,000 $10,275,000 241236
Montreal Canadiens $35,104,418 $85,650,000 $5,350,000 $33,650,000 222446
New York Rangers $146,046,190 $67,450,000 $23,550,000 $15,450,000 252550
Nunavut Mystery $125,709,582 $60,150,000 $30,850,000 $8,150,000 221335
Ottawa Lumberjacks $87,670,289 $88,591,667 $2,408,333 $36,591,667 202949
Quebec Nordiques $104,076,179 $87,975,000 $3,025,000 $35,975,000 202949
Regina Pats $47,685,849 $83,925,000 $7,075,000 $31,925,000 212950
San Jose Rhinos $15,948,786 $89,750,000 $1,250,000 $37,750,000 221335
Seattle Kraken $75,344,091 $90,725,000 $275,000 $38,725,000 203050
St-Johns Desperados $83,408,055 $64,550,000 $26,450,000 $12,550,000 252146
St-Louis Blues $16,590,844 $87,775,000 $3,225,000 $35,775,000 201737
Toronto Maple Leafs $61,223,027 $49,725,000 $41,275,000 -$2,275,000 222749
Vancouver Knights $62,898,186 $87,335,000 $3,665,000 $35,335,000 203050
Washington Budweiser $54,217,472 $87,725,000 $3,275,000 $35,725,000 211738
Winnipeg Jets $71,852,300 $70,050,000 $20,950,000 $18,050,000 22426