Connexion

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $100 - 5,556 - 92.60%
Level 2: 5000 - $60 - 4,806 - 96.11%
Level 3: 2000 - $35 - 1,895 - 94.76%
Level 4: 4000 - $25 - 3,754 - 93.85%
Luxury : 1000 - $200 - 956 - 95.60%
Total Capacity :18000

Income

Home Games Left18
Average Attendance - %16,967 - 94.26%
Average Income per Game$1,781,038
Year to Date Revenue$40,963,869

Expense

Pro Players Total Salaries$124,938,690
Farm Players Total Salaries$6,304,750
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$70,748,088
Farm Year To Date Expenses$3,801,093
Pro Salary Cap To Date$70,177,850
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$32,058,680
Pro Remaining Season Days52
Pro Expenses Per Days$1,040,816
Pro Estimated Expenses$54,122,432
Farm Remaining Season Days67
Farm Expenses Per Days$53,711
Farm Estimated Expenses$3,598,637
Estimated Season Expenses$57,721,069
Season Salary Cap$124,938,690
Estimate Under Maximum Salary Cap of $132,000,000$7,061,310
Estimate Over Minimum Salary Cap of $40,000,000 $84,938,690
Current Bank Account$66,414,688
Projected Bank Account$40,752,299

Pro Players Salaries

Artemi Panarin (1 Way Contract) $11,642,860 (10)
David Pastrnak (1 Way Contract) $11,250,000 (10)
Brayden Point (1 Way Contract) $9,500,000 (10)
Sidney Crosby (1 Way Contract) $8,700,000 (10)
Quinn Hughes (1 Way Contract) $7,850,000 (10)
Ivan Provorov (1 Way Contract) $6,750,000 (10)
Esa Lindell (1 Way Contract) $5,800,000 (10)
Andre Burakovsky (1 Way Contract) $5,500,000 (10)
-1 Way Contract Salary Cap : $5,500,000
Teuvo Teravainen (1 Way Contract) $5,400,000 (6)
JT Compher (1 Way Contract) $5,100,000 (10)
Kyle Palmieri (1 Way Contract) $5,000,000 (8)
Josh Bailey (1 Way Contract) $5,000,000 (10)
-1 Way Contract Salary Cap : $5,000,000
Dylan Strome (1 Way Contract) $5,000,000 (10)
Jean-Gabriel Pageau (1 Way Contract) $5,000,000 (10)
Juuse Saros (1 Way Contract) $5,000,000 (8)
Dylan DeMelo $4,900,000 (8)
Jordan Eberle $4,750,000 (4)
Oliver Ekman-Larsson $3,500,000 (8)
Zach Whitecloud $2,750,000 (10)
Jeremy Lauzon $2,000,000 (8)
James van Riemsdyk $2,000,000 (4)
Jonathan Quick $875,000 (4)
Eetu Luostarinen $850,833 (6)
Jordan Spence $820,000 (6)
Total Pro Players24
Salary Commitment
Year 4 : $124,938,690
Year 5 : $124,938,690
Year 6 : $124,938,690
Year 7 : $124,938,690
Salary Average Commitment
Year 4 : $124,938,690
Year 5 : $124,938,690
Year 6 : $124,938,690
Year 7 : $124,938,690
Salary Cap with 1 Way Contract
Year 4 : $124,938,690
Year 5 : $124,938,690
Year 6 : $124,938,690
Year 7 : $124,938,690

Farm Players Salaries

Connor Murphy $440,000 (8)
Andreas Athanasiou $425,000 (4)
Alex Iafallo $400,000 (8)
Alexandre Carrier $375,000 (6)
Alexander Kerfoot $350,000 (4)
Brandon Tanev $350,000 (10)
Scott Mayfield $350,000 (10)
Vitek Vanecek $340,000 (6)
Aliaksei Protas $337,500 (10)
Adam Lowry $325,000 (10)
Samuel Montembeault $315,000 (6)
Tanner Jeannot $266,500 (4)
Sean Kuraly $225,000 (4)
Marcus Johansson $200,000 (4)
Georgii Merkulov $120,000 (6)
Jesse Puljujarvi $95,000 (4)
Olli Maatta $90,000 (4)
Aidan McDonough $87,000 (6)
Brett Berard $86,750 (6)
Logan Stankoven $86,667 (6)
Warren Foegele $86,333 (6)
Joel Edmundson $86,167 (6)
Elliot Desnoyers $82,500 (6)
Dylan Samberg $81,500 (6)
Dustin Wolf $81,333 (6)
Travis Dermott $80,000 (2)
Topi Niemela $77,500 (4)
Ty Nelson $77,500 (10)
Jan Bednar $77,500 (9)
Tristen Robbins $77,500 (10)
Isaac Howard $77,500 (10)
Aleksi Heimosalmi $77,500 (10)
Kirill Gerasimyuk $77,500 (9)
Total Farm Players33
Salary Commitment
Year 4 : $6,304,750
Year 5 : $6,304,750
Year 6 : $6,224,750
Year 7 : $6,224,750
Salary Average Commitment
Year 4 : $6,438,500
Year 5 : $6,438,500
Year 6 : $6,358,500
Year 7 : $6,358,500

Atlanta Thrashers



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhilips Arena
Level 1: 6000 - $100 - 6,000 - 100.00%
Level 2: 5000 - $60 - 5,000 - 100.00%
Level 3: 2000 - $35 - 2,000 - 100.00%
Level 4: 4000 - $25 - 4,000 - 100.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000

Income

Home Games Left17
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,892,300
Year to Date Revenue$45,415,200

Expense

Pro Players Total Salaries$123,450,000
Farm Players Total Salaries$6,036,222
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$73,100,636
Farm Year To Date Expenses$3,020,988
Pro Salary Cap To Date$72,530,368
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$32,169,100
Pro Remaining Season Days52
Pro Expenses Per Days$1,028,512
Pro Estimated Expenses$53,482,624
Farm Remaining Season Days67
Farm Expenses Per Days$51,737
Farm Estimated Expenses$3,466,379
Estimated Season Expenses$56,949,003
Season Salary Cap$123,450,000
Estimate Under Maximum Salary Cap of $132,000,000$8,550,000
Estimate Over Minimum Salary Cap of $40,000,000 $83,450,000
Current Bank Account$26,144,132
Projected Bank Account$1,364,229

Pro Players Salaries

John Carlson (1 Way Contract) $8,000,000 (10)
Kevin Fiala (1 Way Contract) $7,875,000 (10)
Dylan Cozens (1 Way Contract) $7,100,000 (10)
-1 Way Contract Salary Cap : $7,100,000
Nazem Kadri (1 Way Contract) $7,000,000 (10)
Anze Kopitar (1 Way Contract) $7,000,000 (4)
Claude Giroux (1 Way Contract) $6,500,000 (6)
Hampus Lindholm (1 Way Contract) $6,500,000 (10)
John Gibson (1 Way Contract) $6,400,000 (10)
Brad Marchand (1 Way Contract) $6,125,000 (10)
Valeri Nichushkin (1 Way Contract) $6,125,000 (10)
Sean Durzi (1 Way Contract) $6,000,000 (8)
Neal Pionk (1 Way Contract) $5,875,000 (8)
Pavel Buchnevich (1 Way Contract) $5,800,000 (8)
Bryan Rust (1 Way Contract) $5,125,000 (10)
Ivan Barbashev (1 Way Contract) $5,000,000 (10)
-1 Way Contract Salary Cap : $5,000,000
Alex Wennberg $4,900,000 (10)
Pavel Zacha $4,750,000 (8)
Ryan O'Reilly $4,500,000 (8)
Jake McCabe $4,000,000 (8)
Frank Vatrano $3,650,000 (6)
Shayne Gostisbehere $3,200,000 (6)
Charlie Lindgren $1,100,000 (6)
Mario Ferraro $925,000 (4)
Total Pro Players23
Salary Commitment
Year 4 : $123,450,000
Year 5 : $123,450,000
Year 6 : $123,450,000
Year 7 : $123,450,000
Salary Average Commitment
Year 4 : $123,450,000
Year 5 : $123,450,000
Year 6 : $123,450,000
Year 7 : $123,450,000
Salary Cap with 1 Way Contract
Year 4 : $123,450,000
Year 5 : $123,450,000
Year 6 : $123,450,000
Year 7 : $123,450,000

Farm Players Salaries

Artturi Lehkonen $450,000 (10)
Lawson Crouse $430,000 (10)
TJ Brodie $375,000 (4)
Sean Walker $360,000 (10)
Jonas Siegenthaler $340,000 (10)
Yegor Sharangovich $310,000 (4)
Luke Schenn $275,000 (6)
Alex Nedeljkovic $250,000 (4)
Erik Gustafsson $200,000 (4)
Klim Kostin $200,000 (4)
William Carrier $200,000 (10)
Jack McBain $160,000 (4)
Pavol Regenda $150,000 (2)
Vladislav Namestnikov $140,000 (2)
Keegan Kolesar $140,000 (6)
Nic Dowd $130,000 (6)
Daniil Miromanov $125,000 (4)
Zach Bogosian $125,000 (4)
Josh Brown $100,000 (6)
Darren Raddysh $100,000 (2)
Emil Heineman $95,000 (6)
Tyler Tucker $91,250 (4)
Pontus Holmberg $89,417 (6)
Tye Kartye $87,000 (6)
Stefan Noesen $86,500 (6)
Arvid Soderblom $86,333 (6)
Simon Holmstrom $83,667 (6)
Matthew Kessel $80,000 (4)
Andrei Kuzmenko $79,556 (6)
Michael Carcone $77,500 (4)
Tyson Jost $77,500 (2)
Vadim Moroz $77,500 (10)
Beck Malenstyn $77,500 (4)
Valtteri Puustinen $77,500 (4)
Lucas Carlsson $77,500 (2)
Sasha Pastujov $77,500 (10)
Calvin Pickard $77,500 (2)
Juuso Parssinen $77,500 (1)
Total Farm Players38
Salary Commitment
Year 4 : $6,036,223
Year 5 : $5,958,723
Year 6 : $5,336,223
Year 7 : $5,336,223
Salary Average Commitment
Year 4 : $6,057,473
Year 5 : $5,979,973
Year 6 : $5,357,473
Year 7 : $5,357,473

California Golden Seals



Arena Capacity - Ticket Price
Attendance - %

Arena NameOakland Alameda County Coliseum
Level 1: 6000 - $100 - 5,550 - 92.50%
Level 2: 5000 - $60 - 4,663 - 93.27%
Level 3: 2000 - $35 - 1,889 - 94.43%
Level 4: 4000 - $25 - 3,842 - 96.05%
Luxury : 1000 - $200 - 947 - 94.70%
Total Capacity :18000

Income

Home Games Left17
Average Attendance - %16,891 - 93.84%
Average Income per Game$1,767,693
Year to Date Revenue$42,424,629

Expense

Pro Players Total Salaries$91,710,833
Farm Players Total Salaries$4,196,166
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$53,649,677
Farm Year To Date Expenses$2,619,832
Pro Salary Cap To Date$53,079,460
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$30,050,779
Pro Remaining Season Days52
Pro Expenses Per Days$766,205
Pro Estimated Expenses$39,842,660
Farm Remaining Season Days67
Farm Expenses Per Days$38,207
Farm Estimated Expenses$2,559,869
Estimated Season Expenses$42,402,529
Season Salary Cap$91,710,833
Estimate Under Maximum Salary Cap of $132,000,000$40,289,167
Estimate Over Minimum Salary Cap of $40,000,000 $51,710,833
Current Bank Account$86,155,120
Projected Bank Account$73,803,370

Pro Players Salaries

Mikko Rantanen (1 Way Contract) $9,250,000 (10)
Jake Sanderson (1 Way Contract) $8,050,000 (10)
Nick Suzuki (1 Way Contract) $7,875,000 (10)
Jason Robertson (1 Way Contract) $7,750,000 (8)
Cam Fowler (1 Way Contract) $6,500,000 (10)
Ryan Pulock (1 Way Contract) $6,150,000 (10)
Vladislav Gavrikov (1 Way Contract) $5,875,000 (4)
Brett Pesce (1 Way Contract) $5,500,000 (10)
Ryan Nugent-Hopkins (1 Way Contract) $5,125,000 (10)
Jared McCann (1 Way Contract) $5,000,000 (10)
Ryan Strome (1 Way Contract) $5,000,000 (10)
Alex Tuch $4,750,000 (10)
Rasmus Sandin $4,600,000 (10)
Jake Allen $3,850,000 (4)
Dylan Guenther $894,167 (6)
Gustav Nyquist $891,666 (6)
Joe Pavelski $775,000 (1)
Mason McTavish $775,000 (2)
Tyson Foerster $775,000 (4)
Lucas Raymond $775,000 (2)
Ryan Suter $775,000 (2)
Joonas Korpisalo $775,000 (1)
Total Pro Players22
Salary Commitment
Year 4 : $91,710,833
Year 5 : $90,160,833
Year 6 : $87,835,833
Year 7 : $87,835,833
Salary Average Commitment
Year 4 : $91,698,333
Year 5 : $90,148,333
Year 6 : $87,823,333
Year 7 : $87,823,333
Salary Cap with 1 Way Contract
Year 4 : $91,710,833
Year 5 : $90,160,833
Year 6 : $87,835,833
Year 7 : $87,835,833

Farm Players Salaries

Max Domi $375,000 (8)
Ivan Fedotov $327,500 (4)
Jamie Drysdale $230,000 (6)
Dillon Dube $230,000 (6)
Yegor Chinakhov $210,000 (4)
Spencer Knight $200,000 (8)
Vasily Ponomarev $190,000 (4)
Sam Steel $120,000 (2)
Matthew Poitras $110,000 (4)
Gustav Lindstrom $95,000 (6)
Yaroslav Askarov $92,500 (6)
Jiri Kulich $89,750 (6)
Bradly Nadeau $89,667 (6)
Daniel Torgersson $87,000 (4)
William Stromgren $86,750 (4)
Luca Del Bel Belluz $86,000 (6)
Jean-Luc Foudy $84,750 (6)
Alexander Alexeyev $82,500 (4)
Daniil Chayka $82,500 (6)
Tyler Tullio $82,333 (6)
Braden Schneider $80,583 (6)
Lukas Cormier $79,333 (6)
Oliver Kapanen $77,500 (10)
Jagger Firkus $77,500 (10)
Michael Buchinger $77,500 (10)
Ryan Poehling $77,500 (2)
Ayrton Martino $77,500 (10)
Evan Nause $77,500 (10)
Olivier Nadeau $77,500 (10)
Jonathan Lekkerimaki $77,500 (10)
Cameron Lund $77,500 (10)
Carter Savoie $77,500 (10)
Jeremy Poirier $77,500 (10)
Michael Dipietro $77,500 (2)
Sean Behrens $77,500 (10)
Matyas Sapovaliv $77,500 (10)
Total Farm Players36
Salary Commitment
Year 4 : $4,196,166
Year 5 : $4,196,166
Year 6 : $3,921,166
Year 7 : $3,921,166
Salary Average Commitment
Year 4 : $4,466,166
Year 5 : $4,466,166
Year 6 : $4,191,166
Year 7 : $4,191,166

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameChicago Arena
Level 1: 6000 - $100 - 5,570 - 92.84%
Level 2: 5000 - $60 - 4,706 - 94.12%
Level 3: 2000 - $35 - 1,860 - 92.99%
Level 4: 4000 - $25 - 3,779 - 94.47%
Luxury : 1000 - $200 - 936 - 93.58%
Total Capacity :18000

Income

Home Games Left17
Average Attendance - %16,850 - 93.61%
Average Income per Game$1,767,287
Year to Date Revenue$42,414,892

Expense

Pro Players Total Salaries$51,265,001
Farm Players Total Salaries$3,066,666
Coaches Total Salaries$11,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$29,803,998
Farm Year To Date Expenses$6,629,382
Pro Salary Cap To Date$29,233,782
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$30,043,882
Pro Remaining Season Days52
Pro Expenses Per Days$431,942
Pro Estimated Expenses$22,460,984
Farm Remaining Season Days67
Farm Expenses Per Days$96,078
Farm Estimated Expenses$6,437,226
Estimated Season Expenses$28,898,210
Season Salary Cap$51,265,001
Estimate Under Maximum Salary Cap of $132,000,000$80,734,999
Estimate Over Minimum Salary Cap of $40,000,000 $11,265,001
Current Bank Account$105,981,512
Projected Bank Account$107,127,184

Pro Players Salaries

Andrei Svechnikov (1 Way Contract) $7,750,000 (10)
Brandon Hagel (1 Way Contract) $6,500,000 (10)
Trevor Zegras (1 Way Contract) $5,750,000 (6)
Victor Olofsson $4,750,000 (4)
Tyson Barrie $4,500,000 (6)
Noah Dobson $4,000,000 (6)
Adam Boqvist $2,600,000 (6)
Stuart Skinner $2,600,000 (6)
Kailer Yamamoto $1,600,000 (4)
Antti Raanta $975,000 (4)
Leo Carlsson $950,000 (6)
Pavel Mintyukov $918,333 (6)
Quinton Byfield $894,167 (6)
Ian Mitchell $867,500 (4)
Hendrix Lapierre $863,334 (6)
Marco Rossi $863,334 (6)
Ruslan Iskhakov $855,000 (4)
Owen Beck $853,333 (6)
Pavel Dorofeyev $825,000 (2)
Samuel Bolduc $800,000 (4)
Jesse Ylonen $775,000 (1)
Jack Quinn $775,000 (4)
Total Pro Players22
Salary Commitment
Year 4 : $51,265,001
Year 5 : $50,490,001
Year 6 : $49,665,001
Year 7 : $49,665,001
Salary Average Commitment
Year 4 : $51,265,001
Year 5 : $50,490,001
Year 6 : $49,665,001
Year 7 : $49,665,001
Salary Cap with 1 Way Contract
Year 4 : $51,265,001
Year 5 : $50,490,001
Year 6 : $49,665,001
Year 7 : $49,665,001

Farm Players Salaries

Oskar Olausson $250,000 (2)
Daniil Tarasov $105,000 (6)
Aatu Raty $92,500 (6)
Adam Beckman $89,417 (6)
Jan Jenik $86,750 (4)
Chase Stillman $86,333 (6)
Philip Broberg $86,333 (6)
Zach Dean $85,250 (6)
Helge Grans $84,750 (6)
Samu Tuomaala $83,083 (6)
Olivier Rodrigue $79,750 (6)
Jacob Perreault $77,500 (1)
Lias Andersson $77,500 (2)
Matthew Mania $77,500 (10)
Antonio Stranges $77,500 (1)
Adam Ingram $77,500 (10)
Artem Knaizev $77,500 (10)
Arytom Duda $77,500 (10)
Benjamin King $77,500 (2)
Calle Odelius $77,500 (10)
Conor Geekie $77,500 (10)
Chaz Lucius $77,500 (10)
Jesper Wallstedt $77,500 (9)
Conor Zary $77,500 (10)
Denton Mateychuk $77,500 (10)
Elias Salomonsson $77,500 (10)
Gleb Trikozov $77,500 (10)
Hunter Haight $77,500 (10)
Julian Lutz $77,500 (10)
Kaper Kulonummi $77,500 (10)
Otto Salin $77,500 (10)
Prokhor Poltapov $77,500 (10)
Sam Rinzel $77,500 (10)
Seamus Casey $77,500 (10)
Vladimir Grudinin $77,500 (10)
Samuel Fagemo $77,500 (1)
Total Farm Players36
Salary Commitment
Year 4 : $3,066,666
Year 5 : $2,834,166
Year 6 : $2,429,166
Year 7 : $2,429,166
Salary Average Commitment
Year 4 : $3,494,166
Year 5 : $3,261,666
Year 6 : $2,856,666
Year 7 : $2,856,666

Cincinnati Cyclones



Arena Capacity - Ticket Price
Attendance - %

Arena NameHeritage Bank Center
Level 1: 6000 - $100 - 5,529 - 92.16%
Level 2: 5000 - $60 - 4,702 - 94.05%
Level 3: 2000 - $35 - 1,857 - 92.85%
Level 4: 4000 - $25 - 3,791 - 94.78%
Luxury : 1000 - $200 - 954 - 95.40%
Total Capacity :18000

Income

Home Games Left18
Average Attendance - %16,834 - 93.52%
Average Income per Game$1,766,638
Year to Date Revenue$40,632,680

Expense

Pro Players Total Salaries$99,966,666
Farm Players Total Salaries$3,518,223
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$56,415,062
Farm Year To Date Expenses$2,255,397
Pro Salary Cap To Date$55,987,399
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$31,799,489
Pro Remaining Season Days52
Pro Expenses Per Days$832,369
Pro Estimated Expenses$43,283,188
Farm Remaining Season Days67
Farm Expenses Per Days$31,384
Farm Estimated Expenses$2,102,728
Estimated Season Expenses$45,385,916
Season Salary Cap$99,966,666
Estimate Under Maximum Salary Cap of $132,000,000$32,033,334
Estimate Over Minimum Salary Cap of $40,000,000 $59,966,666
Current Bank Account$81,962,221
Projected Bank Account$68,375,794

Pro Players Salaries

Sebastian Aho (1 Way Contract) $9,750,000 (10)
Leon Draisaitl (1 Way Contract) $8,500,000 (10)
Mikhail Sergachev (1 Way Contract) $8,500,000 (10)
Pierre-Luc Dubois (1 Way Contract) $8,500,000 (10)
Roope Hintz (1 Way Contract) $8,450,000 (10)
Ryan Johansen (1 Way Contract) $8,000,000 (10)
-1 Way Contract Salary Cap : $8,000,000
Josh Morrissey (1 Way Contract) $6,250,000 (10)
Philipp Kurashev (1 Way Contract) $5,500,000 (4)
Adrian Kempe (1 Way Contract) $5,500,000 (8)
Anthony Mantha $4,500,000 (8)
Nick Foligno $4,500,000 (4)
Nino Niederreiter $4,000,000 (6)
Pius Suter $3,650,000 (8)
Ilya Samsonov $3,550,000 (2)
Alex Newhook $2,900,000 (8)
Vincent Desharnais $2,000,000 (2)
Kiefer Sherwood $1,500,000 (2)
Kyle Burroughs $1,100,000 (2)
Alexander Romanov $870,000 (6)
Adin Hill $843,333 (6)
Jake Walman $828,333 (6)
Will Borgen $775,000 (1)
Total Pro Players22
Salary Commitment
Year 4 : $99,966,666
Year 5 : $99,191,666
Year 6 : $91,041,666
Year 7 : $91,041,666
Salary Average Commitment
Year 4 : $99,966,666
Year 5 : $99,191,666
Year 6 : $91,041,666
Year 7 : $91,041,666
Salary Cap with 1 Way Contract
Year 4 : $99,966,666
Year 5 : $99,191,666
Year 6 : $91,041,666
Year 7 : $91,041,666

Farm Players Salaries

Calle Jarnkrok $210,000 (8)
Kevin Lankinen $200,000 (2)
Jake Bean $175,000 (4)
Aku Raty $135,000 (6)
Filip Zadina $110,000 (2)
Kasperi Kapanen $100,000 (2)
Robby Fabbri $92,500 (6)
Josh Mahura $92,500 (2)
Michael McCarron $90,000 (2)
Akil Thomas $87,000 (4)
Luke Kunin $86,750 (4)
Amadeus Lombardi $86,750 (6)
Cross Hanas $85,917 (6)
Graeme Clarke $85,083 (6)
Dominik Kubalik $83,750 (4)
Donovan Sebrango $82,833 (6)
Arshdeep Bains $81,667 (6)
Artem Grushnikov $81,417 (6)
Lassi Thomson $79,556 (6)
Albert Johansson $77,500 (10)
Alex Doucet $77,500 (10)
Larry Keenan $77,500 (10)
Sebastian Cossa $77,500 (9)
Isaac Poulter $77,500 (1)
Eemil Viro $77,500 (10)
Joni Jurmo $77,500 (10)
Robert Mastrosimone $77,500 (1)
Shai Buium $77,500 (10)
Carson Lambos $77,500 (10)
Fyodor Svechkov $77,500 (10)
Ryan O'Rourke $77,500 (10)
Austin Roest $77,500 (10)
Mats Lindgren $77,500 (10)
Alexander Rykov $77,500 (10)
Andrei Loshko $77,500 (10)
Joey Willis $77,500 (1)
Cayden Primeau $77,500 (1)
Cruz Lucius $77,500 (10)
Total Farm Players38
Salary Commitment
Year 4 : $3,518,223
Year 5 : $3,208,223
Year 6 : $2,615,723
Year 7 : $2,615,723
Salary Average Commitment
Year 4 : $3,320,723
Year 5 : $3,010,723
Year 6 : $2,508,223
Year 7 : $2,508,223

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $100 - 5,759 - 95.98%
Level 2: 5000 - $60 - 4,714 - 94.28%
Level 3: 2000 - $35 - 1,874 - 93.70%
Level 4: 4000 - $25 - 3,833 - 95.81%
Luxury : 1000 - $200 - 952 - 95.21%
Total Capacity :18000

Income

Home Games Left17
Average Attendance - %17,131 - 95.17%
Average Income per Game$1,803,653
Year to Date Revenue$43,287,682

Expense

Pro Players Total Salaries$127,130,357
Farm Players Total Salaries$5,590,806
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$73,066,101
Farm Year To Date Expenses$3,343,878
Pro Salary Cap To Date$72,495,816
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$30,662,108
Pro Remaining Season Days52
Pro Expenses Per Days$1,058,929
Pro Estimated Expenses$55,064,308
Farm Remaining Season Days67
Farm Expenses Per Days$48,462
Farm Estimated Expenses$3,246,954
Estimated Season Expenses$58,311,262
Season Salary Cap$127,130,357
Estimate Under Maximum Salary Cap of $132,000,000$4,869,643
Estimate Over Minimum Salary Cap of $40,000,000 $87,130,357
Current Bank Account$66,877,703
Projected Bank Account$39,228,549

Pro Players Salaries

Erik Karlsson (1 Way Contract) $11,500,000 (10)
Jonathan Huberdeau (1 Way Contract) $10,500,000 (10)
Aleksander Barkov (1 Way Contract) $10,000,000 (10)
Jamie Benn (1 Way Contract) $9,500,000 (10)
Tage Thompson (1 Way Contract) $7,142,857 (10)
Anders Lee (1 Way Contract) $7,000,000 (10)
Tom Wilson (1 Way Contract) $6,500,000 (10)
Torey Krug (1 Way Contract) $6,500,000 (10)
Mattias Ekholm (1 Way Contract) $6,250,000 (8)
Jonas Brodin (1 Way Contract) $6,000,000 (10)
Josh Anderson (1 Way Contract) $5,500,000 (10)
-1 Way Contract Salary Cap : $5,500,000
Oliver Bjorkstrand (1 Way Contract) $5,400,000 (10)
Tristan Jarry (1 Way Contract) $5,375,000 (10)
Jason Zucker (1 Way Contract) $5,000,000 (2)
-1 Way Contract Salary Cap : $5,000,000
Nikita Zadorov (1 Way Contract) $5,000,000 (10)
Rickard Rakell (1 Way Contract) $5,000,000 (10)
Mats Zuccarello $4,125,000 (4)
Adam Larsson $4,000,000 (8)
Tyler Myers $3,000,000 (6)
Niko Mikkola $1,500,000 (4)
Linus Ullmark $787,500 (4)
Jonathan Drouin $775,000 (1)
Ilya Lyubushkin $775,000 (2)
Total Pro Players23
Salary Commitment
Year 4 : $127,130,357
Year 5 : $126,355,357
Year 6 : $120,580,357
Year 7 : $120,580,357
Salary Average Commitment
Year 4 : $127,130,357
Year 5 : $126,355,357
Year 6 : $120,580,357
Year 7 : $120,580,357
Salary Cap with 1 Way Contract
Year 4 : $127,130,357
Year 5 : $126,355,357
Year 6 : $120,580,357
Year 7 : $120,580,357

Farm Players Salaries

Mikael Backlund $450,000 (4)
Christian Dvorak $445,000 (10)
Viktor Arvidsson $400,000 (4)
Filip Gustavsson $375,000 (6)
Joel Armia $340,000 (8)
Ryan Lindgren $300,000 (6)
Jordan Staal $290,000 (8)
Oskar Lindblom $250,000 (4)
Lars Eller $245,000 (4)
Nick Bjugstad $210,000 (4)
Teddy Blueger $180,000 (4)
Conor Sheary $150,000 (4)
Tomas Tatar $150,000 (2)
Michael Kesselring $140,000 (4)
Kaapo Kahkonen $100,000 (2)
Connor Brown $100,000 (2)
Elmer Soderblom $92,500 (6)
John Klingberg $92,500 (6)
Dawson Mercer $89,417 (6)
Jansen Harkins $86,333 (6)
Urho Vaakanainen $86,000 (4)
Topias Vilen $85,500 (6)
Calvin de Haan $80,000 (2)
Patrik Laine $78,556 (6)
Denis Hildeby $77,500 (9)
Mads Sogaard $77,500 (1)
Elias Pettersson D $77,500 (10)
Magnus Hellberg $77,500 (1)
Alexander Gordin $77,500 (10)
Niko Huuhtanen $77,500 (10)
Guillaume Richard $77,500 (10)
Cal Petersen $77,500 (9)
Tobias Bjornfot $77,500 (4)
Topias Leinonen $77,500 (9)
Total Farm Players34
Salary Commitment
Year 4 : $5,590,806
Year 5 : $5,435,806
Year 6 : $5,005,806
Year 7 : $5,005,806
Salary Average Commitment
Year 4 : $5,748,306
Year 5 : $5,593,306
Year 6 : $5,163,306
Year 7 : $5,163,306

Detroit Red Wings

Detroit Red Wings is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Olympia
Level 1: 6000 - $125 - 3,967 - 66.12%
Level 2: 5000 - $70 - 3,643 - 72.86%
Level 3: 2000 - $45 - 1,340 - 67.01%
Level 4: 4000 - $30 - 2,866 - 71.65%
Luxury : 1000 - $300 - 560 - 55.97%
Total Capacity :18000

Income

Home Games Left17
Average Attendance - %12,376 - 68.75%
Average Income per Game$1,586,933
Year to Date Revenue$38,086,395

Expense

Pro Players Total Salaries$150,941,667
Farm Players Total Salaries$4,406,916
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$86,644,404
Farm Year To Date Expenses$2,743,233
Pro Salary Cap To Date$86,074,188
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,977,863
Pro Remaining Season Days52
Pro Expenses Per Days$1,255,716
Pro Estimated Expenses$65,297,232
Farm Remaining Season Days67
Farm Expenses Per Days$39,757
Farm Estimated Expenses$2,663,719
Estimated Season Expenses$67,960,951
Season Salary Cap$150,941,667
Estimate Under Maximum Salary Cap of $132,000,000-$18,941,667
Estimate Over Minimum Salary Cap of $40,000,000 $110,941,667
Current Bank Account$48,698,758
Projected Bank Account$7,715,670

Pro Players Salaries

Tyler Seguin (1 Way Contract) $9,850,000 (10)
Adam Fox (1 Way Contract) $9,500,000 (10)
Andrei Vasilevskiy (1 Way Contract) $9,500,000 (10)
Dylan Larkin (1 Way Contract) $8,700,000 (10)
Sam Reinhart (1 Way Contract) $8,625,000 (10)
Filip Forsberg (1 Way Contract) $8,500,000 (10)
Miro Heiskanen (1 Way Contract) $8,450,000 (10)
Alex DeBrincat (1 Way Contract) $7,875,000 (8)
Jared Spurgeon (1 Way Contract) $7,575,000 (10)
Chris Kreider (1 Way Contract) $6,500,000 (10)
Tyler Toffoli (1 Way Contract) $6,000,000 (8)
Cam Atkinson (1 Way Contract) $5,875,000 (10)
-1 Way Contract Salary Cap : $5,875,000
Matt Roy (1 Way Contract) $5,750,000 (10)
Casey Mittelstadt (1 Way Contract) $5,750,000 (6)
Travis Konecny (1 Way Contract) $5,500,000 (10)
Elvis Merzlikins (1 Way Contract) $5,400,000 (10)
-1 Way Contract Salary Cap : $5,400,000
Jakub Vrana (1 Way Contract) $5,250,000 (6)
-1 Way Contract Salary Cap : $5,250,000
Jakob Chychrun $4,600,000 (10)
Sam Bennett $4,425,000 (8)
Brenden Dillon $4,000,000 (6)
Barclay Goodrow $3,641,667 (10)
Cody Ceci $3,250,000 (8)
Erik Haula $3,150,000 (6)
Cam Talbot $2,500,000 (4)
Vince Dunn $775,000 (4)
Total Pro Players25
Salary Commitment
Year 4 : $150,941,667
Year 5 : $150,941,667
Year 6 : $150,941,667
Year 7 : $150,941,667
Salary Average Commitment
Year 4 : $150,941,667
Year 5 : $150,941,667
Year 6 : $150,941,667
Year 7 : $150,941,667
Salary Cap with 1 Way Contract
Year 4 : $150,941,667
Year 5 : $150,941,667
Year 6 : $150,941,667
Year 7 : $150,941,667

Farm Players Salaries

Ryan Graves $450,000 (10)
Nick Jensen $405,000 (6)
Jalen Chatfield $300,000 (6)
Patrice Bergeron $250,000 (2)
Oliver Kylington $250,000 (4)
Frederick Gaudreau $210,000 (10)
Ethan Bear $206,250 (4)
Anthony DeAngelo $167,500 (2)
Morgan Barron $135,000 (4)
Anthony Beauvillier $125,000 (2)
Erik Johnson $100,000 (2)
Ivan Miroshnichenko $95,000 (6)
Alec Regula $91,833 (6)
Philippe Myers $91,833 (6)
Adam Ruzicka $90,000 (4)
Jacob Bryson $90,000 (2)
Philip Tomasino $86,333 (6)
Cole Schwindt $85,583 (6)
Nico Daws $85,083 (6)
Denis Gurianov $85,000 (2)
Cam Allen $77,500 (10)
Joseph Woll $77,500 (1)
Jesse Pulkkinen $77,500 (10)
Jonathan Toews $77,500 (1)
Ondrej Kase $77,500 (10)
William Villeneuve $77,500 (10)
Nicholas Abruzzese $77,500 (4)
Cam Dineen $77,500 (4)
Mason Shaw $77,500 (2)
Dante Fabbro $77,500 (2)
Sampo Ranta $77,500 (1)
Jack Campbell $77,500 (2)
Alex Nikishin $77,500 (10)
Total Farm Players33
Salary Commitment
Year 4 : $4,406,915
Year 5 : $4,174,415
Year 6 : $3,124,415
Year 7 : $3,124,415
Salary Average Commitment
Year 4 : $4,421,915
Year 5 : $4,189,415
Year 6 : $3,139,415
Year 7 : $3,139,415

Hartford Whalers



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Civic Center
Level 1: 6000 - $100 - 5,607 - 93.45%
Level 2: 5000 - $60 - 4,669 - 93.37%
Level 3: 2000 - $35 - 1,879 - 93.93%
Level 4: 4000 - $25 - 3,835 - 95.87%
Luxury : 1000 - $200 - 938 - 93.80%
Total Capacity :18000

Income

Home Games Left18
Average Attendance - %16,928 - 94.04%
Average Income per Game$1,773,215
Year to Date Revenue$40,783,942

Expense

Pro Players Total Salaries$122,114,666
Farm Players Total Salaries$2,929,583
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$69,132,328
Farm Year To Date Expenses$2,089,216
Pro Salary Cap To Date$68,562,084
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$31,917,868
Pro Remaining Season Days52
Pro Expenses Per Days$1,017,477
Pro Estimated Expenses$52,908,804
Farm Remaining Season Days67
Farm Expenses Per Days$28,894
Farm Estimated Expenses$1,935,898
Estimated Season Expenses$54,844,702
Season Salary Cap$122,114,666
Estimate Under Maximum Salary Cap of $132,000,000$9,885,334
Estimate Over Minimum Salary Cap of $40,000,000 $82,114,666
Current Bank Account$69,562,398
Projected Bank Account$46,635,564

Pro Players Salaries

William Nylander (1 Way Contract) $11,500,000 (10)
Mitchell Marner (1 Way Contract) $10,893,000 (10)
Zach Werenski (1 Way Contract) $9,583,333 (10)
Matthew Tkachuk (1 Way Contract) $9,500,000 (10)
Elias Lindholm (1 Way Contract) $7,750,000 (10)
Noah Hanifin (1 Way Contract) $7,350,000 (10)
Gabriel Landeskog (1 Way Contract) $7,000,000 (10)
-1 Way Contract Salary Cap : $7,000,000
Philipp Grubauer (1 Way Contract) $5,900,000 (10)
-1 Way Contract Salary Cap : $5,900,000
Nick Schmaltz (1 Way Contract) $5,850,000 (10)
Andrew Copp (1 Way Contract) $5,625,000 (10)
Darcy Kuemper (1 Way Contract) $5,250,000 (10)
Erik Cernak (1 Way Contract) $5,200,000 (10)
Rasmus Ristolainen (1 Way Contract) $5,100,000 (10)
Conor Garland $4,950,000 (10)
Marcus Foligno $4,000,000 (8)
Boone Jenner $3,750,000 (8)
Timothy Liljegren $3,000,000 (4)
Karel Vejmelka $2,725,000 (6)
Evgeny Dadanov $2,250,000 (4)
Eeli Tolvanen $1,450,000 (6)
Jani Hakanpaa $925,000 (6)
Simon Nemec $918,333 (6)
Juraj Slafkovsky $870,000 (2)
Bobby McMann $775,000 (1)
Total Pro Players24
Salary Commitment
Year 4 : $122,114,666
Year 5 : $121,339,666
Year 6 : $120,469,666
Year 7 : $120,469,666
Salary Average Commitment
Year 4 : $122,114,666
Year 5 : $121,339,666
Year 6 : $120,469,666
Year 7 : $120,469,666
Salary Cap with 1 Way Contract
Year 4 : $122,114,666
Year 5 : $121,339,666
Year 6 : $120,469,666
Year 7 : $120,469,666

Farm Players Salaries

Serron Noel $275,000 (6)
Dmitri Samorukov $140,000 (4)
Tristan Luneau $125,000 (2)
Jamieson Rees $125,000 (2)
John Beecher $92,500 (6)
Lian Bichsel $91,833 (6)
Alex Beaucage $87,833 (6)
Cutter Gauthier $86,500 (6)
Zachary Bolduc $86,333 (6)
Jakob Pelletier $86,333 (6)
Ryder Korczak $85,917 (6)
Justus Annunen $83,750 (4)
Alex Steeves $83,417 (6)
Jacob Bernard-Docker $80,500 (4)
Matthew Robertson $79,750 (6)
Taylor Hall $78,917 (6)
Samuel Helenius $78,500 (2)
Jack Drury $77,500 (1)
Jaret Anderson-Dolan $77,500 (2)
Jared McIssac $77,500 (4)
Ryan Suzuki $77,500 (2)
Pyotr Kocketkov $77,500 (9)
Isaac Ratcliffe $77,500 (2)
Riley Damiani $77,500 (2)
Nicholad Moldenhauer $77,500 (10)
Mikko Kikkonen $77,500 (10)
Ozzy Wiesblatt $77,500 (10)
Samu Salminen $77,500 (10)
Erik Portillo $77,500 (9)
Talyn Boyko $77,500 (9)
Jakub Skarek $77,500 (4)
Reilly Walsh $77,500 (2)
Total Farm Players32
Salary Commitment
Year 4 : $2,929,583
Year 5 : $2,852,083
Year 6 : $2,136,083
Year 7 : $2,136,083
Salary Average Commitment
Year 4 : $3,087,083
Year 5 : $3,009,583
Year 6 : $2,293,583
Year 7 : $2,293,583

Kansas City Scouts



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Center
Level 1: 6000 - $100 - 5,526 - 92.10%
Level 2: 5000 - $60 - 4,577 - 91.54%
Level 3: 2000 - $35 - 1,853 - 92.66%
Level 4: 4000 - $25 - 3,713 - 92.81%
Luxury : 1000 - $200 - 934 - 93.35%
Total Capacity :18000

Income

Home Games Left17
Average Attendance - %16,602 - 92.23%
Average Income per Game$1,745,669
Year to Date Revenue$41,896,050

Expense

Pro Players Total Salaries$74,176,025
Farm Players Total Salaries$3,898,000
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$44,266,672
Farm Year To Date Expenses$2,360,682
Pro Salary Cap To Date$43,696,456
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,676,369
Pro Remaining Season Days52
Pro Expenses Per Days$621,289
Pro Estimated Expenses$32,307,028
Farm Remaining Season Days67
Farm Expenses Per Days$36,015
Farm Estimated Expenses$2,413,005
Estimated Season Expenses$34,720,033
Season Salary Cap$74,176,025
Estimate Under Maximum Salary Cap of $132,000,000$57,823,975
Estimate Over Minimum Salary Cap of $40,000,000 $34,176,025
Current Bank Account$95,268,696
Projected Bank Account$90,225,032

Pro Players Salaries

Auston Matthews (1 Way Contract) $13,250,000 (8)
Kyle Connor (1 Way Contract) $7,142,857 (10)
Troy Terry (1 Way Contract) $7,000,000 (10)
Brock Boeser (1 Way Contract) $6,650,000 (6)
Igor Shesterkin (1 Way Contract) $5,666,667 (8)
Tyler Bertuzzi (1 Way Contract) $5,500,000 (8)
Rasmus Andersson $4,550,000 (10)
Jack Roslovic $4,000,000 (4)
Jordan Harris $3,979,000 (6)
Bowen Byram $3,850,000 (4)
Jordan Greenway $3,000,000 (6)
Mason Lohrei $2,000,000 (4)
Jayden Struble $900,833 (6)
Anton Lundell $900,000 (6)
Shane Pinto $886,667 (6)
Matias Maccelli $863,334 (6)
Kaiden Guhle $863,334 (6)
Brock Faber $848,333 (6)
Henry Thrun $775,000 (2)
Jackson LaCombe $775,000 (4)
Dan Vladar $775,000 (1)
Total Pro Players21
Salary Commitment
Year 4 : $74,176,025
Year 5 : $73,401,025
Year 6 : $72,626,025
Year 7 : $72,626,025
Salary Average Commitment
Year 4 : $74,176,025
Year 5 : $73,401,025
Year 6 : $72,626,025
Year 7 : $72,626,025
Salary Cap with 1 Way Contract
Year 4 : $74,176,025
Year 5 : $73,401,025
Year 6 : $72,626,025
Year 7 : $72,626,025

Farm Players Salaries

Samuel Knazko $450,000 (6)
Mikey Anderson $412,500 (10)
William Wallinder $340,000 (6)
William Dufour $185,000 (4)
Carter Mazur $95,000 (6)
Devon Levi $92,500 (6)
Jakub Dobes $92,500 (4)
Jackson Blake $90,583 (6)
Emil Andrae $90,333 (6)
Roby Jarventie $89,417 (6)
Marco Kasper $88,667 (6)
Riley Kidney $84,500 (6)
Leevi Merilainen $82,000 (6)
Miko Matikka $77,500 (10)
Nathan Gaucher $77,500 (10)
Isac Lundestrom $77,500 (2)
Taylor Raddysh $77,500 (4)
Dominik Bokk $77,500 (2)
Ivan Zhigalov $77,500 (9)
Rasmus Asplund $77,500 (2)
Alex Laferriere $77,500 (2)
Rutger McGroarty $77,500 (10)
Dmitri Rashevsky $77,500 (10)
Dylan Duke $77,500 (10)
Dylan Holloway $77,500 (2)
Dylan James $77,500 (10)
Roni Hirvonen $77,500 (10)
Ian Moore $77,500 (10)
Jack Matier $77,500 (10)
Massimo Rizzo $77,500 (10)
Rodion Amirov $77,500 (10)
Rieger Lorenz $77,500 (10)
Leo Loof $77,500 (1)
Mackie Saoskevich $77,500 (10)
Kasper Simontaival $77,500 (10)
Total Farm Players35
Salary Commitment
Year 4 : $3,898,000
Year 5 : $3,820,500
Year 6 : $3,433,000
Year 7 : $3,433,000
Salary Average Commitment
Year 4 : $4,235,500
Year 5 : $4,158,000
Year 6 : $3,770,500
Year 7 : $3,770,500

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $140 - 3,485 - 58.09%
Level 2: 5000 - $90 - 2,722 - 54.43%
Level 3: 2000 - $60 - 966 - 48.28%
Level 4: 4000 - $52 - 1,664 - 41.60%
Luxury : 1000 - $275 - 597 - 59.65%
Total Capacity :18000

Income

Home Games Left18
Average Attendance - %9,433 - 52.41%
Average Income per Game$1,551,669
Year to Date Revenue$35,688,377

Expense

Pro Players Total Salaries$111,889,501
Farm Players Total Salaries$3,675,499
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$64,374,999
Farm Year To Date Expenses$2,372,151
Pro Salary Cap To Date$63,804,783
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,930,034
Pro Remaining Season Days52
Pro Expenses Per Days$932,971
Pro Estimated Expenses$48,514,492
Farm Remaining Season Days67
Farm Expenses Per Days$34,379
Farm Estimated Expenses$2,303,393
Estimated Season Expenses$50,817,885
Season Salary Cap$111,889,501
Estimate Under Maximum Salary Cap of $132,000,000$20,110,499
Estimate Over Minimum Salary Cap of $40,000,000 $71,889,501
Current Bank Account$68,941,227
Projected Bank Account$46,053,376

Pro Players Salaries

Charlie McAvoy (1 Way Contract) $9,500,000 (10)
Alex Ovechkin (1 Way Contract) $9,500,000 (10)
Jesper Bratt (1 Way Contract) $7,875,000 (10)
Nico Hischier (1 Way Contract) $7,250,000 (10)
Anthony Cirelli (1 Way Contract) $6,250,000 (10)
Damon Severson (1 Way Contract) $6,250,000 (10)
MacKenzie Weegar (1 Way Contract) $6,250,000 (10)
Jake DeBrusk (1 Way Contract) $5,500,000 (10)
Charlie Coyle (1 Way Contract) $5,250,000 (10)
Joel Eriksson Ek (1 Way Contract) $5,250,000 (10)
Thatcher Demko (1 Way Contract) $5,000,000 (10)
Mikael Granlund (1 Way Contract) $5,000,000 (8)
Drake Batherson $4,975,000 (10)
Michael Matheson $4,875,000 (10)
Brandon Saad $4,500,000 (10)
John Marino $4,400,000 (10)
K'Andre Miller $3,872,000 (4)
Carson Soucy $3,250,000 (6)
Mathieu Joseph $2,950,000 (8)
Marc-Andre Fleury $2,500,000 (2)
JJ Peterka $855,834 (6)
Alex Killorn $836,667 (6)
Total Pro Players22
Salary Commitment
Year 4 : $111,889,501
Year 5 : $111,889,501
Year 6 : $109,389,501
Year 7 : $109,389,501
Salary Average Commitment
Year 4 : $111,889,501
Year 5 : $111,889,501
Year 6 : $109,389,501
Year 7 : $109,389,501
Salary Cap with 1 Way Contract
Year 4 : $111,889,501
Year 5 : $111,889,501
Year 6 : $109,389,501
Year 7 : $109,389,501

Farm Players Salaries

Nikita Okhotyuk $400,000 (6)
Alex Formenton $275,000 (6)
Miles Wood $250,000 (10)
Scott Wedgewood $150,000 (4)
Nathan Bastian $135,000 (4)
Yan Kuznetsov $87,000 (6)
Ethan Cardwell $86,750 (6)
Brennan Othmann $86,333 (6)
Blake Wheeler $86,250 (6)
Ethan Del Mastro $85,583 (6)
Tyler Kleven $84,750 (6)
Joshua Roy $83,500 (6)
Jack Thompson $82,833 (6)
Adam Sykora $77,500 (10)
Ridley Greig $77,500 (10)
Michael McLeod $77,500 (2)
Joakim Kemell $77,500 (10)
Max Comtois $77,500 (2)
Shakir Mukhamadullin $77,500 (10)
Rodwin Dionicio $77,500 (10)
Tyler Brennan $77,500 (9)
Alexander Prevalov $77,500 (10)
Red Savage $77,500 (10)
Benjamin Gaudreau $77,500 (9)
Martin Chromiak $77,500 (10)
Gavin Hayes $77,500 (10)
Isaiah George $77,500 (10)
Simon Knak $77,500 (10)
Ronan Seeley $77,500 (10)
Arseni Gritsyuk $77,500 (10)
Sandis Vilmanis $77,500 (10)
Servac Petrovsky $77,500 (10)
Danila Yurov $77,500 (10)
Yegor Sidorov $77,500 (10)
Jan Mysak $77,500 (1)
Luca Munzenberger $77,500 (10)
Total Farm Players36
Salary Commitment
Year 4 : $3,675,499
Year 5 : $3,597,999
Year 6 : $3,442,999
Year 7 : $3,442,999
Salary Average Commitment
Year 4 : $4,102,999
Year 5 : $4,025,499
Year 6 : $3,870,499
Year 7 : $3,870,499

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $100 - 5,484 - 91.39%
Level 2: 5000 - $60 - 4,599 - 91.99%
Level 3: 2000 - $35 - 1,856 - 92.82%
Level 4: 4000 - $25 - 3,781 - 94.53%
Luxury : 1000 - $200 - 905 - 90.51%
Total Capacity :18000

Income

Home Games Left18
Average Attendance - %16,625 - 92.36%
Average Income per Game$1,735,612
Year to Date Revenue$39,919,065

Expense

Pro Players Total Salaries$54,584,584
Farm Players Total Salaries$2,988,334
Coaches Total Salaries$1,000,001
Luxury Taxe Total$0
Pro Year To Date Expenses$32,037,507
Farm Year To Date Expenses$1,492,497
Pro Salary Cap To Date$31,467,231
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$31,241,007
Pro Remaining Season Days52
Pro Expenses Per Days$459,377
Pro Estimated Expenses$23,887,604
Farm Remaining Season Days67
Farm Expenses Per Days$21,973
Farm Estimated Expenses$1,472,191
Estimated Season Expenses$25,359,795
Season Salary Cap$54,584,584
Estimate Under Maximum Salary Cap of $132,000,000$77,415,416
Estimate Over Minimum Salary Cap of $40,000,000 $14,584,584
Current Bank Account$106,389,061
Projected Bank Account$112,270,273

Pro Players Salaries

Elias Pettersson (1 Way Contract) $11,600,000 (10)
Jack Eichel (1 Way Contract) $10,000,000 (10)
Cale Makar (1 Way Contract) $9,000,000 (10)
Victor Hedman (1 Way Contract) $7,875,000 (10)
Erik Brannstrom $2,000,000 (2)
Lane Hutson $975,000 (4)
Logan Cooley $950,000 (4)
Kevin Korchinski $918,333 (6)
Adam Fantilli $883,750 (4)
Samuel Ersson $867,500 (6)
Viktor Neuchev $864,167 (6)
Brandt Clarke $863,334 (6)
Lukas Dostal $812,500 (4)
Marat Khusnutdinov $775,000 (2)
Dmitri Buchelnikov $775,000 (10)
Noah Ostlund $775,000 (10)
Oskar Jellvik $775,000 (10)
Thomas Desruisseaux $775,000 (1)
Cam York $775,000 (10)
Christian Humphries $775,000 (1)
William Nicholl $775,000 (1)
Filip Mesar $775,000 (10)
Total Pro Players22
Salary Commitment
Year 4 : $54,584,584
Year 5 : $52,259,584
Year 6 : $49,484,584
Year 7 : $49,484,584
Salary Average Commitment
Year 4 : $54,709,584
Year 5 : $52,384,584
Year 6 : $49,609,584
Year 7 : $49,609,584
Salary Cap with 1 Way Contract
Year 4 : $54,584,584
Year 5 : $52,259,584
Year 6 : $49,484,584
Year 7 : $49,484,584

Farm Players Salaries

Drew Commesso $92,500 (6)
Wyatt Kaiser $91,667 (6)
Joel Blomqvist $88,667 (6)
Yaniv Perets $80,500 (4)
Ilya Nabokov $77,500 (9)
Jakub Fibigr $77,500 (1)
Kieron Walton $77,500 (1)
Joonas Vaisanen $77,500 (1)
Aidan Park $77,500 (1)
Jack Harvey $77,500 (10)
Cole Knuble $77,500 (10)
Denver Barkley $77,500 (10)
Tomas Galvas $77,500 (1)
James Reeder $77,500 (1)
Luca Pinelli $77,500 (10)
Graham Sward $77,500 (1)
Nikita Grebyonkin $77,500 (1)
Bogdan Konyushkov $77,500 (10)
Luca Cagnoni $77,500 (10)
Aiden Fink $77,500 (10)
Daniil Ustinkov $77,500 (1)
Jake Livanavage $77,500 (10)
Alexander Zetterberg $77,500 (1)
Michael Fisher $77,500 (10)
Simon Forsmark $77,500 (10)
Anthony Romani $77,500 (10)
Matvei Korotky $77,500 (1)
Makar Khanin $77,500 (1)
Charlie Forslund $77,500 (1)
Noah Powell $77,500 (1)
Clarke Caswell $77,500 (1)
Oskar Vuollet $77,500 (1)
Raoul Boilard $77,500 (1)
Riley Patterson $77,500 (1)
Luke Osburn $77,500 (1)
Sergei Murashov $77,500 (1)
Alexi Kolosov $77,500 (9)
Eric Pohlkamp $77,500 (10)
Total Farm Players38
Salary Commitment
Year 4 : $2,988,334
Year 5 : $1,438,334
Year 6 : $1,438,334
Year 7 : $1,438,334
Salary Average Commitment
Year 4 : $2,875,834
Year 5 : $1,325,834
Year 6 : $1,325,834
Year 7 : $1,325,834

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Shark Tank
Level 1: 6000 - $100 - 5,606 - 93.44%
Level 2: 5000 - $60 - 4,724 - 94.49%
Level 3: 2000 - $35 - 1,883 - 94.13%
Level 4: 4000 - $25 - 3,752 - 93.80%
Luxury : 1000 - $200 - 930 - 92.97%
Total Capacity :18000

Income

Home Games Left18
Average Attendance - %16,895 - 93.86%
Average Income per Game$1,772,695
Year to Date Revenue$40,771,987

Expense

Pro Players Total Salaries$105,316,111
Farm Players Total Salaries$4,353,435
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$57,986,056
Farm Year To Date Expenses$2,754,668
Pro Salary Cap To Date$57,415,811
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$31,908,512
Pro Remaining Season Days52
Pro Expenses Per Days$878,646
Pro Estimated Expenses$45,689,592
Farm Remaining Season Days67
Farm Expenses Per Days$39,363
Farm Estimated Expenses$2,637,321
Estimated Season Expenses$48,326,913
Season Salary Cap$105,316,111
Estimate Under Maximum Salary Cap of $132,000,000$26,683,889
Estimate Over Minimum Salary Cap of $40,000,000 $65,316,111
Current Bank Account$80,031,263
Projected Bank Account$63,612,862

Pro Players Salaries

Seth Jones (1 Way Contract) $9,500,000 (10)
-1 Way Contract Salary Cap : $9,500,000
Owen Power (1 Way Contract) $8,350,000 (10)
Tomas Hertl (1 Way Contract) $8,137,500 (10)
Jacob Trouba $8,000,000 (4)
Cole Caufield (1 Way Contract) $7,850,000 (10)
Aaron Ekblad (1 Way Contract) $7,500,000 (10)
Morgan Rielly (1 Way Contract) $7,500,000 (10)
Clayton Keller (1 Way Contract) $7,150,000 (10)
William Karlsson (1 Way Contract) $5,900,000 (10)
Josh Manson (1 Way Contract) $5,800,000 (6)
Artem Zub $4,600,000 (8)
Petr Mrazek $4,250,000 (4)
Erik Gudbranson $4,000,000 (8)
Nick Leddy $4,000,000 (8)
Patrick Kane $4,000,000 (2)
Connor Ingram $1,950,000 (6)
Fabian Zetterlund $1,450,000 (4)
Connor Bedard $950,000 (6)
Dmitri Voronkov $925,000 (4)
Kirill Marchenko $925,000 (4)
Matty Beniers $897,500 (4)
William Eklund $863,333 (6)
Gabriel Vilardi $817,778 (6)
Total Pro Players23
Salary Commitment
Year 4 : $105,316,111
Year 5 : $105,316,111
Year 6 : $101,316,111
Year 7 : $101,316,111
Salary Average Commitment
Year 4 : $105,316,111
Year 5 : $105,316,111
Year 6 : $101,316,111
Year 7 : $101,316,111
Salary Cap with 1 Way Contract
Year 4 : $105,316,111
Year 5 : $105,316,111
Year 6 : $101,316,111
Year 7 : $101,316,111

Farm Players Salaries

Marcus Pettersson $402,518 (10)
Michael Rasmussen $320,000 (8)
Michael Amadio $260,000 (6)
Kaapo Kakko $240,000 (2)
Alexandre Texier $210,000 (4)
Daniel Sprong $200,000 (2)
Mikael Pyyhtia $127,500 (2)
Nick Perbix $112,500 (4)
Martin Pospisil $100,000 (4)
Zach Benson $95,000 (6)
Kent Johnson $92,500 (6)
Drew O'Connor $92,500 (4)
Thomas Bordeleau $91,667 (6)
Cole Perfetti $89,417 (6)
John Ludvig $89,417 (6)
Samuel Poulin $87,500 (4)
David Jiricek $87,000 (4)
Simon Edvinsson $84,667 (6)
Olen Zellweger $84,417 (6)
Shane Wright $82,833 (6)
Matt Rempe $82,000 (6)
Ville Heinola $80,583 (6)
Kaedan Korczak $78,917 (6)
Erik Pahlsson $77,500 (1)
Dalyn Wakely $77,500 (1)
Jake Christiansen $77,500 (2)
Caleb Jones $77,500 (2)
Devin Cooley $77,500 (2)
Paul Cotter $77,500 (6)
Jet Greaves $77,500 (6)
Christian Kyrou $77,500 (10)
Jordan Dumais $77,500 (10)
Trent Frederic $77,500 (4)
Alex Nylander $77,500 (2)
Ryan Ufko $77,500 (10)
Ville Koivunen $77,500 (10)
Logan Thompson $77,500 (6)
Fabian Lysell $77,500 (10)
Total Farm Players38
Salary Commitment
Year 4 : $4,353,436
Year 5 : $4,198,436
Year 6 : $3,320,936
Year 7 : $3,320,936
Salary Average Commitment
Year 4 : $4,460,936
Year 5 : $4,308,436
Year 6 : $3,430,936
Year 7 : $3,430,936

Savannah Ghost Pirates



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnmarket Arena
Level 1: 6000 - $110 - 6,000 - 100.00%
Level 2: 5000 - $70 - 5,000 - 100.00%
Level 3: 2000 - $45 - 2,000 - 100.00%
Level 4: 4000 - $35 - 4,000 - 100.00%
Luxury : 1000 - $210 - 1,000 - 100.00%
Total Capacity :18000

Income

Home Games Left17
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,160,500
Year to Date Revenue$51,852,000

Expense

Pro Players Total Salaries$97,362,500
Farm Players Total Salaries$4,574,054
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$58,458,964
Farm Year To Date Expenses$2,797,592
Pro Salary Cap To Date$57,888,739
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$36,728,500
Pro Remaining Season Days52
Pro Expenses Per Days$812,913
Pro Estimated Expenses$42,271,476
Farm Remaining Season Days67
Farm Expenses Per Days$40,986
Farm Estimated Expenses$2,746,062
Estimated Season Expenses$45,017,538
Season Salary Cap$97,362,500
Estimate Under Maximum Salary Cap of $132,000,000$34,637,500
Estimate Over Minimum Salary Cap of $40,000,000 $57,362,500
Current Bank Account$41,020,241
Projected Bank Account$32,731,203

Pro Players Salaries

Sergei Bobrovsky (1 Way Contract) $10,000,000 (10)
Devon Toews (1 Way Contract) $7,250,000 (10)
Evgeni Malkin (1 Way Contract) $6,100,000 (8)
Kris Letang (1 Way Contract) $6,100,000 (10)
Nikolaj Ehlers (1 Way Contract) $6,000,000 (10)
Adam Pelech (1 Way Contract) $5,750,000 (10)
-1 Way Contract Salary Cap : $5,750,000
Sean Monahan (1 Way Contract) $5,500,000 (10)
Samuel Girard (1 Way Contract) $5,000,000 (10)
-1 Way Contract Salary Cap : $5,000,000
Vladimir Tarasenko (1 Way Contract) $5,000,000 (2)
Blake Coleman $4,900,000 (10)
Jacob Middleton $4,750,000 (8)
Ben Chiarot $4,750,000 (8)
Jason Dickinson $4,250,000 (4)
Trevor Moore $4,200,000 (10)
Ross Colton $4,000,000 (8)
Radko Gudas $4,000,000 (6)
Matt Dumba $3,750,000 (4)
Mason Appleton $2,166,667 (6)
Troy Stecher $1,100,000 (2)
Logan O'Connor $1,050,000 (6)
Morgan Geekie $886,666 (6)
Alex Lyon $859,167 (6)
Total Pro Players22
Salary Commitment
Year 4 : $97,362,500
Year 5 : $97,362,500
Year 6 : $91,262,500
Year 7 : $91,262,500
Salary Average Commitment
Year 4 : $97,362,500
Year 5 : $97,362,500
Year 6 : $91,262,500
Year 7 : $91,262,500
Salary Cap with 1 Way Contract
Year 4 : $97,362,500
Year 5 : $97,362,500
Year 6 : $91,262,500
Year 7 : $91,262,500

Farm Players Salaries

Alex Vlasic $460,000 (10)
Yakov Trenin $350,000 (8)
Semyon Varlamov $275,000 (8)
Henri Jokiharju $250,000 (6)
Connor McMichael $210,000 (4)
Ryan Donato $200,000 (4)
Simon Benoit $135,000 (6)
Juuso Valimaki $110,000 (2)
Nils Hoglander $110,000 (4)
Mathieu Olivier $110,000 (4)
Conor Timmins $110,000 (4)
Kevin Bahl $105,000 (4)
Oliver Wahlstrom $95,000 (2)
Nils Lundkvist $92,500 (6)
Jonatan Berggren $92,500 (6)
Ty Dellandrea $90,000 (2)
Christian Fischer $89,167 (6)
Collin Graf $89,167 (6)
Magnus Chrona $86,750 (4)
Alex Turcotte $86,750 (4)
Peyton Krebs $85,000 (2)
James Malatesta $84,167 (6)
Emil Martinsen Lilleberg $83,056 (6)
Joe Veleno $82,500 (2)
Parker Wotherspoon $80,000 (2)
Connor Dewar $80,000 (4)
J.J. Moser $80,000 (2)
Egor Zamula $77,500 (2)
Brayden Pachal $77,500 (4)
Jesper Boqvist $77,500 (2)
Jordan Tourigny $77,500 (10)
Dmitri Kuzmin $77,500 (10)
Victor Soderstrom $77,500 (1)
Boris Katchouk $77,500 (6)
Matyas Melovsky $77,500 (10)
Pierre-Olivier Joseph $77,500 (1)
Jani Nyman $77,500 (10)
Noel Gunler $77,500 (1)
Total Farm Players38
Salary Commitment
Year 4 : $4,574,057
Year 5 : $4,341,557
Year 6 : $3,564,057
Year 7 : $3,564,057
Salary Average Commitment
Year 4 : $4,612,390
Year 5 : $4,382,390
Year 6 : $3,604,890
Year 7 : $3,604,890

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $100 - 5,521 - 92.01%
Level 2: 5000 - $60 - 4,511 - 90.22%
Level 3: 2000 - $35 - 1,826 - 91.29%
Level 4: 4000 - $25 - 3,641 - 91.03%
Luxury : 1000 - $200 - 921 - 92.10%
Total Capacity :18000

Income

Home Games Left17
Average Attendance - %16,420 - 91.22%
Average Income per Game$1,731,151
Year to Date Revenue$41,547,628

Expense

Pro Players Total Salaries$101,302,501
Farm Players Total Salaries$4,371,876
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$61,798,301
Farm Year To Date Expenses$2,550,229
Pro Salary Cap To Date$61,228,046
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,429,570
Pro Remaining Season Days52
Pro Expenses Per Days$845,475
Pro Estimated Expenses$43,964,700
Farm Remaining Season Days67
Farm Expenses Per Days$39,499
Farm Estimated Expenses$2,646,433
Estimated Season Expenses$46,611,133
Season Salary Cap$101,302,501
Estimate Under Maximum Salary Cap of $132,000,000$30,697,499
Estimate Over Minimum Salary Cap of $40,000,000 $61,302,501
Current Bank Account$77,199,098
Projected Bank Account$60,017,535

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $12,600,000 (10)
Connor Hellebuyck (1 Way Contract) $8,500,000 (10)
Josh Norris (1 Way Contract) $7,950,000 (10)
Dmitry Orlov (1 Way Contract) $7,750,000 (4)
Sean Couturier (1 Way Contract) $7,750,000 (10)
Filip Hronek (1 Way Contract) $7,250,000 (10)
Matt Boldy (1 Way Contract) $7,000,000 (10)
Jeff Petry (1 Way Contract) $6,250,000 (8)
Gustav Forsling (1 Way Contract) $5,750,000 (10)
Shea Theodore (1 Way Contract) $5,200,000 (10)
Evander Kane (1 Way Contract) $5,125,000 (8)
Reilly Smith (1 Way Contract) $5,000,000 (6)
Dakota Joshua $3,250,000 (8)
Martin Necas $3,000,000 (4)
Matt Grzelcyk $2,750,000 (2)
Joel Daccord $1,200,000 (4)
Seth Jarvis $894,167 (6)
Wyatt Johnston $894,167 (6)
Ilya Mikheyev $841,667 (6)
Luke Evangelista $797,500 (6)
Arber Xhekaj $775,000 (2)
Alexis Lafreniere $775,000 (2)
Total Pro Players22
Salary Commitment
Year 4 : $101,302,501
Year 5 : $101,302,501
Year 6 : $97,002,501
Year 7 : $97,002,501
Salary Average Commitment
Year 4 : $101,302,501
Year 5 : $101,302,501
Year 6 : $97,002,501
Year 7 : $97,002,501
Salary Cap with 1 Way Contract
Year 4 : $101,302,501
Year 5 : $101,302,501
Year 6 : $97,002,501
Year 7 : $97,002,501

Farm Players Salaries

Filip Chytil $443,750 (8)
Andrew Peeke $275,000 (6)
Noah Cates $262,500 (4)
Rasmus Kupari $250,000 (8)
David Kampf $240,000 (8)
Arturs Silovs $225,000 (8)
Drew Helleson $92,500 (6)
Vladislav Kolyachonok $92,500 (6)
Brendan Brisson $92,500 (6)
Jack Rathbone $89,625 (4)
Brad Lambert $88,667 (6)
Zack Ostapchuk $87,000 (4)
Alexander Kisakov $85,917 (6)
A.J. Greer $85,000 (4)
Justin Sourdif $84,750 (6)
Will Cuylle $82,833 (6)
Calen Addison $82,500 (2)
Nikita Alexandrov $81,667 (6)
Danila Klimovich $78,917 (6)
Jakub Lauko $78,750 (4)
David Goyette $77,500 (10)
Linus Karlsson $77,500 (1)
Michael Benning $77,500 (10)
Lukas Reichel $77,500 (1)
Mavrick Bourque $77,500 (10)
Francesco Pinelli $77,500 (10)
Stanislav Yarovoy $77,500 (10)
Ty Emberson $77,500 (1)
Ryan Winterton $77,500 (6)
Tomas Hamara $77,500 (10)
Angus Crookshank $77,500 (2)
Maveric Lamoureux $77,500 (10)
Kocha Delic $77,500 (10)
Jacob Truscott $77,500 (10)
Gunnarwolfe Fontaine $77,500 (10)
Anton Forsberg $77,500 (1)
Gage Goncalves $77,500 (2)
Xavier Bourgault $77,500 (10)
Miguel Tourigny $77,500 (10)
Total Farm Players39
Salary Commitment
Year 4 : $4,371,876
Year 5 : $4,061,876
Year 6 : $3,824,376
Year 7 : $3,824,376
Salary Average Commitment
Year 4 : $4,618,543
Year 5 : $4,308,543
Year 6 : $4,071,043
Year 7 : $4,071,043

St Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameBluesTown Arena
Level 1: 6000 - $100 - 5,717 - 95.29%
Level 2: 5000 - $60 - 4,769 - 95.39%
Level 3: 2000 - $35 - 1,910 - 95.49%
Level 4: 4000 - $25 - 3,852 - 96.30%
Luxury : 1000 - $200 - 946 - 94.56%
Total Capacity :18000

Income

Home Games Left18
Average Attendance - %17,194 - 95.52%
Average Income per Game$1,803,142
Year to Date Revenue$41,472,256

Expense

Pro Players Total Salaries$126,915,833
Farm Players Total Salaries$3,130,000
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$72,451,251
Farm Year To Date Expenses$2,139,212
Pro Salary Cap To Date$71,880,973
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$32,456,548
Pro Remaining Season Days52
Pro Expenses Per Days$1,057,156
Pro Estimated Expenses$54,972,112
Farm Remaining Season Days67
Farm Expenses Per Days$30,368
Farm Estimated Expenses$2,034,656
Estimated Season Expenses$57,006,768
Season Salary Cap$126,915,833
Estimate Under Maximum Salary Cap of $132,000,000$5,084,167
Estimate Over Minimum Salary Cap of $40,000,000 $86,915,833
Current Bank Account$66,881,793
Projected Bank Account$42,331,573

Pro Players Salaries

Kirill Kaprizov (1 Way Contract) $9,000,000 (10)
Alex Pietrangelo (1 Way Contract) $8,800,000 (10)
Jordan Kyrou (1 Way Contract) $8,125,000 (10)
Robert Thomas (1 Way Contract) $8,125,000 (10)
Steven Stamkos (1 Way Contract) $8,000,000 (8)
Colton Parayko (1 Way Contract) $6,500,000 (10)
Justin Faulk (1 Way Contract) $6,500,000 (10)
Brayden Schenn (1 Way Contract) $6,500,000 (10)
Travis Sanheim (1 Way Contract) $6,250,000 (10)
Chandler Stephenson (1 Way Contract) $6,250,000 (10)
Brock Nelson (1 Way Contract) $6,000,000 (10)
Jordan Binnington (1 Way Contract) $6,000,000 (10)
T.J. Oshie (1 Way Contract) $5,750,000 (10)
Vincent Trocheck (1 Way Contract) $5,625,000 (10)
Jaden Schwartz (1 Way Contract) $5,500,000 (10)
Jamie Oleksiak $4,600,000 (10)
Carter Verhaeghe $4,166,667 (6)
Brandon Carlo $4,100,000 (10)
David Perron $4,000,000 (4)
Brayden McNabb $2,850,000 (6)
Anthony Stolarz $2,500,000 (4)
Jake Neighbours $923,333 (6)
Ryan Hartman $850,833 (6)
Total Pro Players23
Salary Commitment
Year 4 : $126,915,833
Year 5 : $126,915,833
Year 6 : $126,915,833
Year 7 : $126,915,833
Salary Average Commitment
Year 4 : $126,915,833
Year 5 : $126,915,833
Year 6 : $126,915,833
Year 7 : $126,915,833
Salary Cap with 1 Way Contract
Year 4 : $126,915,833
Year 5 : $126,915,833
Year 6 : $126,915,833
Year 7 : $126,915,833

Farm Players Salaries

Anthony Duclair $350,000 (8)
Mackenzie Blackwood $235,000 (4)
Alexey Toropchenko $125,000 (4)
Josh Doan $92,500 (6)
Cale Fleury $80,000 (4)
William Trudeau $77,500 (10)
Connor Kurth $77,500 (10)
Max Crozier $77,500 (10)
Jack Bar $77,500 (10)
Simon Bourque $77,500 (10)
Patrik Virta $77,500 (10)
Kelly Summers $77,500 (10)
Aidan Thompson $77,500 (10)
Scott Walford $77,500 (10)
Jake Richard $77,500 (10)
Isak Rosen $77,500 (4)
Logan Brown $77,500 (2)
Daniil Sobolev $77,500 (10)
Adam Huska $77,500 (1)
Aaron Dell $77,500 (2)
Connor Lockhart $77,500 (10)
Alex Young $77,500 (10)
Colton Dach $77,500 (10)
Tyson Kozak $77,500 (10)
Zam Plante $77,500 (10)
Matvei Petrov $77,500 (10)
Gavin White $77,500 (4)
Jared Davidson $77,500 (10)
Bear Hughes $77,500 (10)
Jake Furlong $77,500 (10)
Frederic Brunet $77,500 (10)
Ryan Greene $77,500 (10)
Jack Peart $77,500 (10)
Luke Prokop $77,500 (10)
Total Farm Players34
Salary Commitment
Year 4 : $3,130,000
Year 5 : $3,052,500
Year 6 : $2,897,500
Year 7 : $2,897,500
Salary Average Commitment
Year 4 : $3,668,750
Year 5 : $3,591,250
Year 6 : $3,436,250
Year 7 : $3,436,250

Tampa Bay Lightning

Tampa Bay Lightning is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Thunderdome
Level 1: 6000 - $100 - 5,582 - 93.03%
Level 2: 5000 - $60 - 4,688 - 93.75%
Level 3: 2000 - $35 - 1,865 - 93.23%
Level 4: 4000 - $25 - 3,804 - 95.11%
Luxury : 1000 - $200 - 946 - 94.59%
Total Capacity :18000

Income

Home Games Left18
Average Attendance - %16,885 - 93.80%
Average Income per Game$1,771,636
Year to Date Revenue$40,747,618

Expense

Pro Players Total Salaries$134,849,357
Farm Players Total Salaries$2,938,583
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$78,554,072
Farm Year To Date Expenses$2,078,900
Pro Salary Cap To Date$77,983,799
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$31,889,440
Pro Remaining Season Days52
Pro Expenses Per Days$1,122,722
Pro Estimated Expenses$58,381,544
Farm Remaining Season Days67
Farm Expenses Per Days$28,960
Farm Estimated Expenses$1,940,320
Estimated Season Expenses$60,321,864
Season Salary Cap$134,849,357
Estimate Under Maximum Salary Cap of $132,000,000-$2,849,357
Estimate Over Minimum Salary Cap of $40,000,000 $94,849,357
Current Bank Account$60,114,646
Projected Bank Account$31,682,222

Pro Players Salaries

Connor McDavid (1 Way Contract) $12,500,000 (10)
John Tavares (1 Way Contract) $11,000,000 (10)
Drew Doughty (1 Way Contract) $11,000,000 (10)
Johnny Gaudreau (1 Way Contract) $9,750,000 (10)
Mark Stone (1 Way Contract) $9,500,000 (10)
Nikita Kucherov (1 Way Contract) $9,500,000 (10)
Roman Josi (1 Way Contract) $9,059,000 (10)
Jake Guentzel (1 Way Contract) $9,000,000 (10)
Brent Burns (1 Way Contract) $8,000,000 (10)
Brandon Montour (1 Way Contract) $7,142,857 (10)
Ryan McDonagh (1 Way Contract) $6,750,000 (10)
Ondrej Palat (1 Way Contract) $6,000,000 (10)
Jacob Markstrom (1 Way Contract) $6,000,000 (10)
Chris Tanev $4,500,000 (10)
Jeff Skinner $3,000,000 (2)
Matt Duchene $3,000,000 (2)
Casey Cizikas $2,500,000 (6)
Max Pacioretty $2,000,000 (2)
Noel Acciari $2,000,000 (4)
Sammy Blais $1,000,000 (1)
Alexandar Georgiev $860,000 (6)
Thomas Harley $787,500 (4)
Total Pro Players22
Salary Commitment
Year 4 : $134,849,357
Year 5 : $133,849,357
Year 6 : $125,849,357
Year 7 : $125,849,357
Salary Average Commitment
Year 4 : $134,849,357
Year 5 : $133,849,357
Year 6 : $125,849,357
Year 7 : $125,849,357
Salary Cap with 1 Way Contract
Year 4 : $134,849,357
Year 5 : $133,849,357
Year 6 : $125,849,357
Year 7 : $125,849,357

Farm Players Salaries

Radek Faksa $325,000 (2)
Scott Perunovich $115,000 (2)
Gavin Brindley $95,000 (6)
Luke Hughes $92,500 (6)
Alexander Holtz $91,833 (6)
Sean Farrell $89,750 (6)
Reid Schaefer $88,667 (6)
Tyler Boucher $86,333 (6)
Rem Pitlick $83,833 (6)
Frank Nazar $83,833 (6)
Ryker Evans $80,000 (4)
Ivan Prosvetov $79,333 (6)
Paul Ludwinski $77,500 (10)
Ryan McAllister $77,500 (10)
Alexander Suzdalev $77,500 (10)
Zion Nybeck $77,500 (10)
Jakub Stancl $77,500 (1)
Topi Ronni $77,500 (10)
Martin Kaut $77,500 (2)
Jere Innala $77,500 (1)
Simon Robertson $77,500 (10)
Dans Locmelis $77,500 (10)
Jacob Melanson $77,500 (10)
Nolan Allan $77,500 (10)
Jimmy Snuggerud $77,500 (10)
Logan Mailloux $77,500 (2)
Ryan Chesley $77,500 (10)
Luke Tuch $77,500 (10)
Matthew Coronato $77,500 (10)
Eetu Makiniemi $77,500 (2)
Mattias Havelid $77,500 (10)
Noah Warren $77,500 (10)
Matthew Savoie $77,500 (10)
Total Farm Players33
Salary Commitment
Year 4 : $2,938,582
Year 5 : $2,783,582
Year 6 : $2,111,082
Year 7 : $2,111,082
Salary Average Commitment
Year 4 : $3,298,582
Year 5 : $3,143,582
Year 6 : $2,471,082
Year 7 : $2,471,082

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 6000 - $100 - 5,512 - 91.87%
Level 2: 5000 - $60 - 4,621 - 92.42%
Level 3: 2000 - $35 - 1,865 - 93.27%
Level 4: 4000 - $25 - 3,691 - 92.28%
Luxury : 1000 - $200 - 912 - 91.23%
Total Capacity :18000

Income

Home Games Left18
Average Attendance - %16,602 - 92.23%
Average Income per Game$1,741,064
Year to Date Revenue$40,044,463

Expense

Pro Players Total Salaries$96,404,309
Farm Players Total Salaries$2,989,071
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$55,326,764
Farm Year To Date Expenses$2,043,221
Pro Salary Cap To Date$54,756,537
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$31,339,145
Pro Remaining Season Days52
Pro Expenses Per Days$804,994
Pro Estimated Expenses$41,859,688
Farm Remaining Season Days67
Farm Expenses Per Days$29,331
Farm Estimated Expenses$1,965,177
Estimated Season Expenses$43,824,865
Season Salary Cap$96,404,309
Estimate Under Maximum Salary Cap of $132,000,000$35,595,691
Estimate Over Minimum Salary Cap of $40,000,000 $56,404,309
Current Bank Account$82,674,478
Projected Bank Account$70,188,758

Pro Players Salaries

Timo Meier (1 Way Contract) $8,800,000 (10)
Bo Horvat (1 Way Contract) $8,500,000 (10)
Mika Zibanejad (1 Way Contract) $8,500,000 (10)
Tim Stutzle (1 Way Contract) $8,350,000 (10)
Brady Skjei (1 Way Contract) $7,000,000 (10)
Adam Henrique (1 Way Contract) $5,825,000 (10)
Phillip Danault (1 Way Contract) $5,500,000 (10)
Jonathan Marchessault (1 Way Contract) $5,500,000 (10)
Jaccob Slavin (1 Way Contract) $5,300,000 (10)
Yanni Gourde (1 Way Contract) $5,166,667 (10)
Michael Bunting $4,500,000 (6)
Mattias Samuelsson $4,285,714 (10)
Jeremy Swayman $3,475,000 (2)
Connor Clifton $3,333,333 (6)
Nicolas Roy $3,000,000 (10)
Evan Rodrigues $3,000,000 (8)
Nicolas Hague $2,294,150 (6)
Moritz Seider $863,334 (6)
Isaak Phillips $835,000 (6)
Jake Oettinger $815,000 (6)
Cole Sillinger $786,111 (6)
Matthew Knies $775,000 (2)
Total Pro Players22
Salary Commitment
Year 4 : $96,404,309
Year 5 : $96,404,309
Year 6 : $92,154,309
Year 7 : $92,154,309
Salary Average Commitment
Year 4 : $96,404,309
Year 5 : $96,404,309
Year 6 : $92,154,309
Year 7 : $92,154,309
Salary Cap with 1 Way Contract
Year 4 : $96,404,309
Year 5 : $96,404,309
Year 6 : $92,154,309
Year 7 : $92,154,309

Farm Players Salaries

Cody Glass $250,000 (4)
Carl Grundstrom $130,000 (4)
Brett Leason $105,000 (2)
Bobby Brink $92,500 (6)
Filip Kral $89,625 (4)
Arthur Kaliyev $89,417 (6)
Calle Clang $87,833 (6)
Raphael Lavoie $87,413 (2)
Mattias Norlinder $85,917 (6)
Akira Schmid $85,083 (6)
Hugo Alnefelt $85,033 (6)
Fraser Minten $81,667 (6)
Logan Stanley $81,417 (6)
Zac Jones $81,250 (4)
Brayden Tracey $80,500 (6)
Semyon Der-Arguchintsev $80,000 (2)
Yegor Afanasyev $78,917 (6)
Santeri Hatakka $77,500 (1)
Zayde Wisdom $77,500 (2)
Tyler Madden $77,500 (6)
Mason Beaupit $77,500 (9)
Grigori Denisenko $77,500 (4)
Brandon Lisowsky $77,500 (10)
Corson Ceulemans $77,500 (10)
David Spacek $77,500 (10)
Filip Bystedt $77,500 (10)
Ivan Morozov $77,500 (10)
Liam Ohgren $77,500 (4)
Owen Pickering $77,500 (10)
Tristan Broz $77,500 (10)
Zachary L'Heureux $77,500 (10)
Joel Hofer $77,500 (4)
Taylor Gauthier $77,500 (1)
Alex Cotton $77,500 (1)
Total Farm Players34
Salary Commitment
Year 4 : $2,989,072
Year 5 : $2,756,572
Year 6 : $2,406,659
Year 7 : $2,406,659
Salary Average Commitment
Year 4 : $3,191,572
Year 5 : $2,959,072
Year 6 : $2,609,159
Year 7 : $2,609,159

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanada Life Centre
Level 1: 6000 - $100 - 5,638 - 93.96%
Level 2: 5000 - $60 - 4,728 - 94.57%
Level 3: 2000 - $35 - 1,909 - 95.43%
Level 4: 4000 - $25 - 3,832 - 95.80%
Luxury : 1000 - $200 - 944 - 94.43%
Total Capacity :18000

Income

Home Games Left17
Average Attendance - %17,051 - 94.73%
Average Income per Game$1,786,380
Year to Date Revenue$42,873,127

Expense

Pro Players Total Salaries$124,486,190
Farm Players Total Salaries$4,475,833
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$71,233,340
Farm Year To Date Expenses$2,807,056
Pro Salary Cap To Date$70,663,062
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$30,368,465
Pro Remaining Season Days52
Pro Expenses Per Days$1,037,076
Pro Estimated Expenses$53,927,952
Farm Remaining Season Days67
Farm Expenses Per Days$40,263
Farm Estimated Expenses$2,697,621
Estimated Season Expenses$56,625,573
Season Salary Cap$124,486,190
Estimate Under Maximum Salary Cap of $132,000,000$7,513,810
Estimate Over Minimum Salary Cap of $40,000,000 $84,486,190
Current Bank Account$68,832,731
Projected Bank Account$42,575,623

Pro Players Salaries

Rasmus Dahlin (1 Way Contract) $11,000,000 (10)
Darnell Nurse (1 Way Contract) $9,250,000 (10)
Mathew Barzal (1 Way Contract) $9,150,000 (10)
Dougie Hamilton (1 Way Contract) $9,000,000 (10)
Mark Scheifele (1 Way Contract) $8,500,000 (10)
Ilya Sorokin (1 Way Contract) $8,250,000 (10)
Brady Tkachuk (1 Way Contract) $8,205,714 (10)
Jack Hughes (1 Way Contract) $8,000,000 (10)
Thomas Chabot (1 Way Contract) $8,000,000 (10)
J.T. Miller (1 Way Contract) $8,000,000 (10)
Owen Tippett (1 Way Contract) $6,200,000 (10)
Zach Hyman (1 Way Contract) $5,500,000 (10)
Joel Farabee (1 Way Contract) $5,000,000 (10)
Mason Marchment $4,500,000 (8)
Evan Bouchard $3,900,000 (4)
Scott Laughton $3,000,000 (10)
Colton Sissons $2,857,143 (10)
Martin Fehervary $2,675,000 (6)
Trevor van Riemsdyk $1,000,000 (2)
Ukko-Pekka Luukkonen $923,333 (6)
Mark Giordano $800,000 (4)
Andrew Mangiapane $775,000 (2)
Total Pro Players22
Salary Commitment
Year 4 : $124,486,190
Year 5 : $124,486,190
Year 6 : $122,711,190
Year 7 : $122,711,190
Salary Average Commitment
Year 4 : $124,486,190
Year 5 : $124,486,190
Year 6 : $122,711,190
Year 7 : $122,711,190
Salary Cap with 1 Way Contract
Year 4 : $124,486,190
Year 5 : $124,486,190
Year 6 : $122,711,190
Year 7 : $122,711,190

Farm Players Salaries

Jesperi Kotkaniemi $482,000 (10)
Thomas Novak $350,000 (6)
Frederik Andersen $340,000 (4)
Kirby Dach $336,250 (8)
Nick Paul $315,000 (10)
Morgan Frost $210,000 (4)
Barrett Hayton $177,500 (4)
Ryan McLeod $140,000 (2)
Ty Smith $95,000 (6)
Justin Barron $92,500 (6)
Sam Colangelo $92,500 (4)
Ryan Johnson $92,500 (4)
Nikita Chibrikov $87,583 (6)
Scott Morrow $87,000 (2)
Vincent Iorio $87,000 (2)
Nolan Foote $86,333 (6)
Stanislav Svozil $82,500 (6)
Robin Salo $80,000 (4)
Nicholas Robertson $79,667 (6)
Sonny Milano $77,500 (1)
Liam Foudy $77,500 (4)
Daniil Gushchin $77,500 (10)
Carl Lindblom $77,500 (9)
Danny Zhilkin $77,500 (10)
Vasily Podkolzin $77,500 (2)
Dylan Garand $77,500 (9)
Owen Allard $77,500 (10)
Francesco Arcuri $77,500 (10)
Jack Hughes 22 $77,500 (10)
Justin Robidas $77,500 (10)
Ty Voit $77,500 (10)
Jack Devine $77,500 (10)
Thomas Milic $77,500 (9)
Emil Bemstrom $77,500 (2)
Total Farm Players34
Salary Commitment
Year 4 : $4,475,833
Year 5 : $4,398,333
Year 6 : $3,929,333
Year 7 : $3,929,333
Salary Average Commitment
Year 4 : $4,472,083
Year 5 : $4,394,583
Year 6 : $3,925,583
Year 7 : $3,925,583

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $132,000,000
Available Cap Space

Over Minimum of
$40,000,000

Farm Salary Cap

Under Maximum of
$999,999,999

Pro Players

Farm Players

Total Players

Anaheim Ducks $66,414,688 $124,938,690 $7,061,310 $84,938,690 $6,304,750 $993,695,249 243357
Atlanta Thrashers $26,144,132 $123,450,000 $8,550,000 $83,450,000 $6,036,222 $993,963,777 233861
California Golden Seals $86,155,120 $91,710,833 $40,289,167 $51,710,833 $4,196,166 $995,803,833 223658
Chicago Blackhawks $105,981,512 $51,265,001 $80,734,999 $11,265,001 $3,066,666 $996,933,333 223658
Cincinnati Cyclones $81,962,221 $99,966,666 $32,033,334 $59,966,666 $3,518,223 $996,481,776 223860
Columbus Blue Jackets $66,877,703 $127,130,357 $4,869,643 $87,130,357 $5,590,806 $994,409,193 233457
Detroit Red Wings $48,698,758 $150,941,667 -$18,941,667 $110,941,667 $4,406,916 $995,593,083 253358
Hartford Whalers $69,562,398 $122,114,666 $9,885,334 $82,114,666 $2,929,583 $997,070,416 243256
Kansas City Scouts $95,268,696 $74,176,025 $57,823,975 $34,176,025 $3,898,000 $996,101,999 213556
New Jersey Devils $68,941,227 $111,889,501 $20,110,499 $71,889,501 $3,675,499 $996,324,500 223658
Pittsburgh Penguins $106,389,061 $54,584,584 $77,415,416 $14,584,584 $2,988,334 $997,011,665 223860
San Jose Sharks $80,031,263 $105,316,111 $26,683,889 $65,316,111 $4,353,435 $995,646,564 233861
Savannah Ghost Pirates $41,020,241 $97,362,500 $34,637,500 $57,362,500 $4,574,054 $995,425,945 223860
Seattle Kraken $77,199,098 $101,302,501 $30,697,499 $61,302,501 $4,371,876 $995,628,123 223961
St Louis Blues $66,881,793 $126,915,833 $5,084,167 $86,915,833 $3,130,000 $996,869,999 233457
Tampa Bay Lightning $60,114,646 $134,849,357 -$2,849,357 $94,849,357 $2,938,583 $997,061,416 223355
Toronto Maple Leafs $82,674,478 $96,404,309 $35,595,691 $56,404,309 $2,989,071 $997,010,928 223456
Winnipeg Jets $68,832,731 $124,486,190 $7,513,810 $84,486,190 $4,475,833 $995,524,166 223456