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

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $100 - 5,514 - 91.90%
Level 2: 5000 - $60 - 4,661 - 93.23%
Level 3: 2000 - $35 - 1,881 - 94.07%
Level 4: 4000 - $25 - 3,775 - 94.39%
Luxury : 1000 - $200 - 933 - 93.27%
Total Capacity :18000

Income

Home Games Left34
Average Attendance - %16,765 - 93.14%
Average Income per Game$1,755,060
Year to Date Revenue$12,285,422

Expense

Pro Players Total Salaries$120,897,024
Farm Players Total Salaries$5,601,418
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$20,905,597
Farm Year To Date Expenses$1,714,208
Pro Salary Cap To Date$20,726,298
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,672,050
Pro Remaining Season Days119
Pro Expenses Per Days$840,669
Pro Estimated Expenses$100,039,611
Farm Remaining Season Days85
Farm Expenses Per Days$59,472
Farm Estimated Expenses$5,055,120
Estimated Season Expenses$105,094,731
Season Salary Cap$120,897,024
Estimate Under Maximum Salary Cap of $132,000,000$11,102,976
Estimate Over Minimum Salary Cap of $40,000,000 $80,897,024
Current Bank Account$42,836,246
Projected Bank Account($2,586,435)

Pro Players Salaries

Artemi Panarin (1 Way Contract) $11,642,860 (9)
David Pastrnak (1 Way Contract) $11,250,000 (9)
Brayden Point (1 Way Contract) $9,500,000 (9)
Sidney Crosby (1 Way Contract) $8,700,000 (9)
Quinn Hughes (1 Way Contract) $7,850,000 (9)
Ivan Provorov (1 Way Contract) $6,750,000 (9)
Esa Lindell (1 Way Contract) $5,800,000 (9)
Andre Burakovsky (1 Way Contract) $5,500,000 (9)
-1 Way Contract Salary Cap : $5,500,000
Teuvo Teravainen (1 Way Contract) $5,400,000 (5)
JT Compher (1 Way Contract) $5,100,000 (9)
Juuse Saros (1 Way Contract) $5,000,000 (7)
Kyle Palmieri (1 Way Contract) $5,000,000 (7)
Josh Bailey (1 Way Contract) $5,000,000 (9)
-1 Way Contract Salary Cap : $5,000,000
Dylan Strome (1 Way Contract) $5,000,000 (9)
Jean-Gabriel Pageau (1 Way Contract) $5,000,000 (9)
Oliver Ekman-Larsson $3,500,000 (7)
Alexander Kerfoot $3,500,000 (3)
Adam Lowry $3,250,000 (9)
Zach Whitecloud $2,750,000 (9)
Jeremy Lauzon $2,000,000 (7)
Jonathan Quick $875,000 (3)
Warren Foegele $863,334 (5)
Eetu Luostarinen $850,833 (5)
Dylan Samberg $815,000 (5)
Total Pro Players24
Salary Commitment
Year 5 : $120,897,024
Year 6 : $120,897,024
Year 7 : $120,897,024
Year 8 : $116,522,024
Salary Average Commitment
Year 5 : $120,897,024
Year 6 : $120,897,024
Year 7 : $120,897,024
Year 8 : $116,522,024
Salary Cap with 1 Way Contract
Year 5 : $120,897,024
Year 6 : $120,897,024
Year 7 : $120,897,024
Year 8 : $116,522,024

Farm Players Salaries

Connor Murphy $440,000 (7)
Andreas Athanasiou $425,000 (3)
Alex Iafallo $400,000 (7)
Alexandre Carrier $375,000 (5)
Brandon Tanev $350,000 (9)
Scott Mayfield $350,000 (9)
Vitek Vanecek $340,000 (5)
Aliaksei Protas $337,500 (9)
Tanner Jeannot $266,500 (3)
Sean Kuraly $225,000 (3)
Marcus Johansson $200,000 (3)
James van Riemsdyk $200,000 (3)
Georgii Merkulov $120,000 (5)
Jesse Puljujarvi $95,000 (3)
Emil Heineman $95,000 (5)
Olli Maatta $90,000 (3)
Aidan McDonough $87,000 (5)
Brett Berard $86,750 (5)
Logan Stankoven $86,667 (5)
Joel Edmundson $86,167 (5)
Elliot Desnoyers $82,500 (5)
Jordan Spence $82,000 (5)
Dustin Wolf $81,333 (5)
Travis Dermott $80,000 (1)
Tristen Robbins $77,500 (9)
Sonny Milano $77,500 (4)
Topi Niemela $77,500 (3)
Jan Bednar $77,500 (8)
Ty Nelson $77,500 (9)
Isaac Howard $77,500 (9)
Aleksi Heimosalmi $77,500 (9)
Kirill Gerasimyuk $77,500 (8)
Total Farm Players32
Salary Commitment
Year 5 : $5,601,417
Year 6 : $5,521,417
Year 7 : $5,521,417
Year 8 : $3,942,417
Salary Average Commitment
Year 5 : $5,735,167
Year 6 : $5,655,167
Year 7 : $5,655,167
Year 8 : $4,077,417

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 Left32
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,892,300
Year to Date Revenue$17,030,700

Expense

Pro Players Total Salaries$112,566,666
Farm Players Total Salaries$5,391,222
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$20,343,906
Farm Year To Date Expenses$1,571,149
Pro Salary Cap To Date$20,164,595
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,553,600
Pro Remaining Season Days119
Pro Expenses Per Days$783,218
Pro Estimated Expenses$93,202,942
Farm Remaining Season Days85
Farm Expenses Per Days$57,579
Farm Estimated Expenses$4,894,215
Estimated Season Expenses$98,097,157
Season Salary Cap$112,566,666
Estimate Under Maximum Salary Cap of $132,000,000$19,433,334
Estimate Over Minimum Salary Cap of $40,000,000 $72,566,666
Current Bank Account$1,467,388
Projected Bank Account($36,076,169)

Pro Players Salaries

John Carlson (1 Way Contract) $8,000,000 (9)
Kevin Fiala (1 Way Contract) $7,875,000 (9)
Victor Hedman (1 Way Contract) $7,875,000 (9)
Nazem Kadri (1 Way Contract) $7,000,000 (9)
Anze Kopitar (1 Way Contract) $7,000,000 (3)
Claude Giroux (1 Way Contract) $6,500,000 (5)
Hampus Lindholm (1 Way Contract) $6,500,000 (9)
John Gibson (1 Way Contract) $6,400,000 (9)
Brad Marchand (1 Way Contract) $6,125,000 (9)
Valeri Nichushkin (1 Way Contract) $6,125,000 (9)
Ryan Nugent-Hopkins (1 Way Contract) $5,125,000 (9)
Bryan Rust (1 Way Contract) $5,125,000 (9)
Ivan Barbashev (1 Way Contract) $5,000,000 (9)
-1 Way Contract Salary Cap : $5,000,000
Alex Wennberg $4,900,000 (9)
Pavel Zacha $4,750,000 (7)
Ryan O'Reilly $4,500,000 (7)
Jake McCabe $4,000,000 (7)
Frank Vatrano $3,650,000 (5)
Shayne Gostisbehere $3,200,000 (5)
Charlie Lindgren $1,100,000 (5)
Mario Ferraro $925,000 (3)
Gustav Nyquist $891,666 (5)
Total Pro Players22
Salary Commitment
Year 5 : $112,566,666
Year 6 : $112,566,666
Year 7 : $112,566,666
Year 8 : $104,641,666
Salary Average Commitment
Year 5 : $112,566,666
Year 6 : $112,566,666
Year 7 : $112,566,666
Year 8 : $104,641,666
Salary Cap with 1 Way Contract
Year 5 : $112,566,666
Year 6 : $112,566,666
Year 7 : $112,566,666
Year 8 : $104,641,666

Farm Players Salaries

Lawson Crouse $430,000 (9)
TJ Brodie $375,000 (3)
Sean Walker $360,000 (9)
Jonas Siegenthaler $340,000 (9)
Yegor Sharangovich $310,000 (3)
Luke Schenn $275,000 (5)
Alex Nedeljkovic $250,000 (3)
William Carrier $200,000 (9)
Erik Gustafsson $200,000 (3)
Klim Kostin $200,000 (3)
Jack McBain $160,000 (3)
Pavol Regenda $150,000 (1)
Keegan Kolesar $140,000 (5)
Vladislav Namestnikov $140,000 (1)
Nic Dowd $130,000 (5)
Daniil Miromanov $125,000 (3)
Zach Bogosian $125,000 (3)
Darren Raddysh $100,000 (1)
Tyler Tucker $91,250 (3)
Pontus Holmberg $89,417 (5)
Tye Kartye $87,000 (5)
Stefan Noesen $86,500 (5)
Arvid Soderblom $86,333 (5)
Simon Holmstrom $83,667 (5)
Matthew Kessel $80,000 (3)
Andrei Kuzmenko $79,556 (5)
Michael Carcone $77,500 (3)
Tyson Jost $77,500 (1)
Thomas Desruisseaux $77,500 (1)
Beck Malenstyn $77,500 (3)
Valtteri Puustinen $77,500 (3)
Lucas Carlsson $77,500 (1)
Raoul Boilard $77,500 (1)
Calvin Pickard $77,500 (1)
Juuso Parssinen $77,500 (4)
Total Farm Players35
Salary Commitment
Year 5 : $5,391,223
Year 6 : $4,613,723
Year 7 : $4,613,723
Year 8 : $2,464,973
Salary Average Commitment
Year 5 : $5,234,973
Year 6 : $4,612,473
Year 7 : $4,612,473
Year 8 : $2,464,973

California Golden Seals



Arena Capacity - Ticket Price
Attendance - %

Arena NameOakland Alameda County Coliseum
Level 1: 6000 - $100 - 5,662 - 94.37%
Level 2: 5000 - $60 - 4,735 - 94.71%
Level 3: 2000 - $35 - 1,850 - 92.51%
Level 4: 4000 - $25 - 3,826 - 95.66%
Luxury : 1000 - $200 - 933 - 93.30%
Total Capacity :18000

Income

Home Games Left33
Average Attendance - %17,007 - 94.48%
Average Income per Game$1,784,040
Year to Date Revenue$14,272,323

Expense

Pro Players Total Salaries$98,594,167
Farm Players Total Salaries$5,491,166
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$17,887,340
Farm Year To Date Expenses$1,282,612
Pro Salary Cap To Date$17,708,044
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,873,332
Pro Remaining Season Days119
Pro Expenses Per Days$686,856
Pro Estimated Expenses$81,735,864
Farm Remaining Season Days85
Farm Expenses Per Days$58,479
Farm Estimated Expenses$4,970,715
Estimated Season Expenses$86,706,579
Season Salary Cap$98,594,167
Estimate Under Maximum Salary Cap of $132,000,000$33,405,833
Estimate Over Minimum Salary Cap of $40,000,000 $58,594,167
Current Bank Account$72,986,666
Projected Bank Account$45,153,419

Pro Players Salaries

Mikko Rantanen (1 Way Contract) $9,250,000 (9)
Jake Sanderson (1 Way Contract) $8,050,000 (9)
Nick Suzuki (1 Way Contract) $7,875,000 (9)
Jason Robertson (1 Way Contract) $7,750,000 (7)
Dylan Cozens (1 Way Contract) $7,100,000 (9)
Cam Fowler (1 Way Contract) $6,500,000 (9)
Ryan Pulock (1 Way Contract) $6,150,000 (9)
Jacob Markstrom (1 Way Contract) $6,000,000 (9)
Vladislav Gavrikov (1 Way Contract) $5,875,000 (3)
Neal Pionk (1 Way Contract) $5,875,000 (7)
Brett Pesce (1 Way Contract) $5,500,000 (9)
Jared McCann (1 Way Contract) $5,000,000 (9)
Ryan Strome (1 Way Contract) $5,000,000 (9)
Alex Tuch $4,750,000 (9)
Samuel Montembeault $3,150,000 (5)
Dylan Guenther $894,167 (5)
Lucas Raymond $775,000 (1)
Tyson Foerster $775,000 (3)
Mason McTavish $775,000 (1)
Joonas Korpisalo $775,000 (4)
Ryan Suter $775,000 (1)
Total Pro Players21
Salary Commitment
Year 5 : $98,594,167
Year 6 : $96,269,167
Year 7 : $96,269,167
Year 8 : $89,619,167
Salary Average Commitment
Year 5 : $98,581,667
Year 6 : $96,256,667
Year 7 : $96,256,667
Year 8 : $89,619,167
Salary Cap with 1 Way Contract
Year 5 : $98,594,167
Year 6 : $96,269,167
Year 7 : $96,269,167
Year 8 : $89,619,167

Farm Players Salaries

Rasmus Sandin $460,000 (9)
Artturi Lehkonen $450,000 (9)
Jake Allen $385,000 (3)
Max Domi $375,000 (7)
Ivan Fedotov $327,500 (3)
Jamie Drysdale $230,000 (5)
Dillon Dube $230,000 (5)
Yegor Chinakhov $210,000 (3)
Spencer Knight $200,000 (7)
Vasily Ponomarev $190,000 (3)
Sam Steel $120,000 (1)
Matthew Poitras $110,000 (3)
Gustav Lindstrom $95,000 (5)
Yaroslav Askarov $92,500 (5)
Jiri Kulich $89,750 (5)
Bradly Nadeau $89,667 (5)
Daniel Torgersson $87,000 (3)
William Stromgren $86,750 (3)
Luca Del Bel Belluz $86,000 (5)
Jean-Luc Foudy $84,750 (5)
Daniil Chayka $82,500 (5)
Alexander Alexeyev $82,500 (3)
Tyler Tullio $82,333 (5)
Braden Schneider $80,583 (5)
Lukas Cormier $79,333 (5)
Michael Dipietro $77,500 (1)
Ryan Poehling $77,500 (1)
Carter Savoie $77,500 (9)
Jonathan Lekkerimaki $77,500 (9)
Jeremy Poirier $77,500 (9)
Olivier Nadeau $77,500 (9)
Evan Nause $77,500 (9)
Sean Behrens $77,500 (9)
Cameron Lund $77,500 (9)
Oliver Kapanen $77,500 (9)
Ayrton Martino $77,500 (9)
Michael Buchinger $77,500 (9)
Jagger Firkus $77,500 (9)
Matyas Sapovaliv $77,500 (9)
Total Farm Players39
Salary Commitment
Year 5 : $5,491,166
Year 6 : $5,216,166
Year 7 : $5,216,166
Year 8 : $3,737,416
Salary Average Commitment
Year 5 : $5,761,166
Year 6 : $5,486,166
Year 7 : $5,486,166
Year 8 : $4,007,416

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameChicago Arena
Level 1: 6000 - $100 - 5,487 - 91.46%
Level 2: 5000 - $60 - 4,546 - 90.93%
Level 3: 2000 - $35 - 1,839 - 91.94%
Level 4: 4000 - $25 - 3,720 - 92.99%
Luxury : 1000 - $200 - 959 - 95.89%
Total Capacity :18000

Income

Home Games Left34
Average Attendance - %16,551 - 91.95%
Average Income per Game$1,744,265
Year to Date Revenue$12,209,857

Expense

Pro Players Total Salaries$51,265,001
Farm Players Total Salaries$2,756,666
Coaches Total Salaries$11,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$9,350,268
Farm Year To Date Expenses$2,990,842
Pro Salary Cap To Date$9,170,972
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,305,020
Pro Remaining Season Days119
Pro Expenses Per Days$360,448
Pro Estimated Expenses$42,893,312
Farm Remaining Season Days85
Farm Expenses Per Days$114,925
Farm Estimated Expenses$9,768,625
Estimated Season Expenses$52,661,937
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$106,997,503
Projected Bank Account$113,640,586

Pro Players Salaries

Andrei Svechnikov (1 Way Contract) $7,750,000 (9)
Brandon Hagel (1 Way Contract) $6,500,000 (9)
Trevor Zegras (1 Way Contract) $5,750,000 (5)
Victor Olofsson $4,750,000 (3)
Tyson Barrie $4,500,000 (5)
Noah Dobson $4,000,000 (5)
Adam Boqvist $2,600,000 (5)
Stuart Skinner $2,600,000 (5)
Kailer Yamamoto $1,600,000 (3)
Antti Raanta $975,000 (3)
Leo Carlsson $950,000 (5)
Pavel Mintyukov $918,333 (5)
Quinton Byfield $894,167 (5)
Ian Mitchell $867,500 (3)
Hendrix Lapierre $863,334 (5)
Marco Rossi $863,334 (5)
Ruslan Iskhakov $855,000 (3)
Owen Beck $853,333 (5)
Pavel Dorofeyev $825,000 (1)
Samuel Bolduc $800,000 (3)
Lias Andersson $775,000 (1)
Jack Quinn $775,000 (3)
Total Pro Players22
Salary Commitment
Year 5 : $51,265,001
Year 6 : $49,665,001
Year 7 : $49,665,001
Year 8 : $39,042,501
Salary Average Commitment
Year 5 : $51,265,001
Year 6 : $49,665,001
Year 7 : $49,665,001
Year 8 : $39,042,501
Salary Cap with 1 Way Contract
Year 5 : $51,265,001
Year 6 : $49,665,001
Year 7 : $49,665,001
Year 8 : $39,042,501

Farm Players Salaries

Oskar Olausson $250,000 (1)
Daniil Tarasov $105,000 (5)
Aatu Raty $92,500 (5)
Adam Beckman $89,417 (5)
Jan Jenik $86,750 (3)
Chase Stillman $86,333 (5)
Philip Broberg $86,333 (5)
Zach Dean $85,250 (5)
Helge Grans $84,750 (5)
Samu Tuomaala $83,083 (5)
Olivier Rodrigue $79,750 (5)
Vladimir Grudinin $77,500 (9)
Chaz Lucius $77,500 (9)
Matthew Mania $77,500 (9)
Adam Ingram $77,500 (9)
Artem Knaizev $77,500 (9)
Arytom Duda $77,500 (9)
Benjamin King $77,500 (1)
Calle Odelius $77,500 (9)
Conor Geekie $77,500 (9)
Seamus Casey $77,500 (9)
Conor Zary $77,500 (9)
Jesper Wallstedt $77,500 (8)
Elias Salomonsson $77,500 (9)
Gleb Trikozov $77,500 (9)
Hunter Haight $77,500 (9)
Julian Lutz $77,500 (9)
Kaper Kulonummi $77,500 (9)
Otto Salin $77,500 (9)
Prokhor Poltapov $77,500 (9)
Sam Rinzel $77,500 (9)
Denton Mateychuk $77,500 (9)
Total Farm Players32
Salary Commitment
Year 5 : $2,756,666
Year 6 : $2,429,166
Year 7 : $2,429,166
Year 8 : $2,342,416
Salary Average Commitment
Year 5 : $3,106,666
Year 6 : $2,779,166
Year 7 : $2,779,166
Year 8 : $2,692,416

Cincinnati Cyclones



Arena Capacity - Ticket Price
Attendance - %

Arena NameHeritage Bank Center
Level 1: 6000 - $100 - 5,285 - 88.09%
Level 2: 5000 - $60 - 4,729 - 94.58%
Level 3: 2000 - $35 - 1,899 - 94.93%
Level 4: 4000 - $25 - 3,784 - 94.59%
Luxury : 1000 - $200 - 927 - 92.65%
Total Capacity :18000

Income

Home Games Left33
Average Attendance - %16,623 - 92.35%
Average Income per Game$1,726,336
Year to Date Revenue$13,810,691

Expense

Pro Players Total Salaries$101,741,666
Farm Players Total Salaries$3,289,473
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$18,446,102
Farm Year To Date Expenses$901,334
Pro Salary Cap To Date$18,311,608
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$56,969,100
Pro Remaining Season Days119
Pro Expenses Per Days$706,839
Pro Estimated Expenses$84,113,841
Farm Remaining Season Days85
Farm Expenses Per Days$36,392
Farm Estimated Expenses$3,093,320
Estimated Season Expenses$87,207,161
Season Salary Cap$101,741,666
Estimate Under Maximum Salary Cap of $132,000,000$30,258,334
Estimate Over Minimum Salary Cap of $40,000,000 $61,741,666
Current Bank Account$63,211,142
Projected Bank Account$32,973,081

Pro Players Salaries

Sebastian Aho (1 Way Contract) $9,750,000 (9)
Leon Draisaitl (1 Way Contract) $8,500,000 (9)
Mikhail Sergachev (1 Way Contract) $8,500,000 (9)
Pierre-Luc Dubois (1 Way Contract) $8,500,000 (9)
Roope Hintz (1 Way Contract) $8,450,000 (9)
Josh Morrissey (1 Way Contract) $6,250,000 (9)
Philipp Kurashev (1 Way Contract) $5,500,000 (3)
Adrian Kempe (1 Way Contract) $5,500,000 (7)
Dylan DeMelo $4,900,000 (6)
Jordan Eberle $4,750,000 (2)
Nick Foligno $4,500,000 (3)
Anthony Mantha $4,500,000 (7)
Nino Niederreiter $4,000,000 (5)
Pius Suter $3,650,000 (7)
Ilya Samsonov $3,550,000 (1)
Alex Newhook $2,900,000 (7)
Vincent Desharnais $2,000,000 (1)
Kiefer Sherwood $1,500,000 (1)
Kyle Burroughs $1,100,000 (1)
Michael McCarron $900,000 (1)
Alexander Romanov $870,000 (5)
Adin Hill $843,333 (5)
Jake Walman $828,333 (5)
Total Pro Players23
Salary Commitment
Year 5 : $101,741,666
Year 6 : $92,691,666
Year 7 : $87,941,666
Year 8 : $77,941,666
Salary Average Commitment
Year 5 : $100,841,666
Year 6 : $92,691,666
Year 7 : $87,941,666
Year 8 : $77,941,666
Salary Cap with 1 Way Contract
Year 5 : $101,741,666
Year 6 : $92,691,666
Year 7 : $87,941,666
Year 8 : $77,941,666

Farm Players Salaries

Kevin Lankinen $200,000 (1)
Jake Bean $175,000 (3)
Aku Raty $135,000 (5)
Filip Zadina $110,000 (1)
Kasperi Kapanen $100,000 (1)
Robby Fabbri $92,500 (5)
Josh Mahura $92,500 (1)
Akil Thomas $87,000 (3)
Luke Kunin $86,750 (3)
Amadeus Lombardi $86,750 (5)
Cross Hanas $85,917 (5)
Graeme Clarke $85,083 (5)
Donovan Sebrango $82,833 (5)
Arshdeep Bains $81,667 (5)
Artem Grushnikov $81,417 (5)
Lassi Thomson $79,556 (5)
Marc Del Gaizo $77,500 (2)
Albert Johansson $77,500 (9)
Alex Doucet $77,500 (9)
Larry Keenan $77,500 (9)
Trey Fix-Wolansky $77,500 (2)
Dan Vladar $77,500 (4)
Sebastian Cossa $77,500 (8)
Eemil Viro $77,500 (9)
Joni Jurmo $77,500 (9)
Shai Buium $77,500 (9)
Carson Lambos $77,500 (9)
Fyodor Svechkov $77,500 (9)
Ryan O'Rourke $77,500 (9)
Austin Roest $77,500 (9)
Mats Lindgren $77,500 (9)
Alexander Rykov $77,500 (9)
Andrei Loshko $77,500 (9)
Joey Willis $77,500 (4)
Ilya Solovyov $77,500 (2)
Jonas Johansson $77,500 (4)
Cruz Lucius $77,500 (9)
Total Farm Players37
Salary Commitment
Year 5 : $3,289,473
Year 6 : $2,786,973
Year 7 : $2,554,473
Year 8 : $2,205,723
Salary Average Commitment
Year 5 : $3,026,973
Year 6 : $2,524,473
Year 7 : $2,291,973
Year 8 : $1,943,223

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $100 - 5,791 - 96.52%
Level 2: 5000 - $60 - 4,686 - 93.72%
Level 3: 2000 - $35 - 1,817 - 90.86%
Level 4: 4000 - $25 - 3,690 - 92.25%
Luxury : 1000 - $200 - 907 - 90.69%
Total Capacity :18000

Income

Home Games Left34
Average Attendance - %16,891 - 93.84%
Average Income per Game$1,784,269
Year to Date Revenue$12,489,880

Expense

Pro Players Total Salaries$128,455,357
Farm Players Total Salaries$5,225,806
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$23,212,696
Farm Year To Date Expenses$1,458,288
Pro Salary Cap To Date$23,033,374
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,665,131
Pro Remaining Season Days119
Pro Expenses Per Days$892,796
Pro Estimated Expenses$106,242,724
Farm Remaining Season Days85
Farm Expenses Per Days$56,088
Farm Estimated Expenses$4,767,480
Estimated Season Expenses$111,010,204
Season Salary Cap$128,455,357
Estimate Under Maximum Salary Cap of $132,000,000$3,544,643
Estimate Over Minimum Salary Cap of $40,000,000 $88,455,357
Current Bank Account$32,744,523
Projected Bank Account($17,600,550)

Pro Players Salaries

Erik Karlsson (1 Way Contract) $11,500,000 (9)
Jonathan Huberdeau (1 Way Contract) $10,500,000 (9)
Aleksander Barkov (1 Way Contract) $10,000,000 (9)
Jamie Benn (1 Way Contract) $9,500,000 (9)
Tage Thompson (1 Way Contract) $7,142,857 (9)
Anders Lee (1 Way Contract) $7,000,000 (9)
Tom Wilson (1 Way Contract) $6,500,000 (9)
Torey Krug (1 Way Contract) $6,500,000 (9)
Mattias Ekholm (1 Way Contract) $6,250,000 (7)
Jonas Brodin (1 Way Contract) $6,000,000 (9)
Josh Anderson (1 Way Contract) $5,500,000 (9)
-1 Way Contract Salary Cap : $5,500,000
Oliver Bjorkstrand (1 Way Contract) $5,400,000 (9)
Tristan Jarry (1 Way Contract) $5,375,000 (9)
Jason Zucker (1 Way Contract) $5,000,000 (1)
-1 Way Contract Salary Cap : $5,000,000
Nikita Zadorov (1 Way Contract) $5,000,000 (9)
Rickard Rakell (1 Way Contract) $5,000,000 (9)
Mats Zuccarello $4,125,000 (3)
Adam Larsson $4,000,000 (7)
Tyler Myers $3,000,000 (5)
Nick Bjugstad $2,100,000 (3)
Niko Mikkola $1,500,000 (3)
Linus Ullmark $787,500 (3)
Ilya Lyubushkin $775,000 (1)
Total Pro Players23
Salary Commitment
Year 5 : $128,455,357
Year 6 : $122,680,357
Year 7 : $122,680,357
Year 8 : $114,167,857
Salary Average Commitment
Year 5 : $128,455,357
Year 6 : $122,680,357
Year 7 : $122,680,357
Year 8 : $114,167,857
Salary Cap with 1 Way Contract
Year 5 : $128,455,357
Year 6 : $122,680,357
Year 7 : $122,680,357
Year 8 : $114,167,857

Farm Players Salaries

Mikael Backlund $450,000 (3)
Christian Dvorak $445,000 (9)
Viktor Arvidsson $400,000 (3)
Filip Gustavsson $375,000 (5)
Joel Armia $340,000 (7)
Ryan Lindgren $300,000 (5)
Jordan Staal $290,000 (7)
Oskar Lindblom $250,000 (3)
Lars Eller $245,000 (3)
Teddy Blueger $180,000 (3)
Conor Sheary $150,000 (3)
Tomas Tatar $150,000 (1)
Michael Kesselring $140,000 (3)
Connor Brown $100,000 (1)
Kaapo Kahkonen $100,000 (1)
Elmer Soderblom $92,500 (5)
John Klingberg $92,500 (5)
Dawson Mercer $89,417 (5)
Jansen Harkins $86,333 (5)
Urho Vaakanainen $86,000 (3)
Topias Vilen $85,500 (5)
Calvin de Haan $80,000 (1)
Patrik Laine $78,556 (5)
Cal Petersen $77,500 (8)
Tobias Bjornfot $77,500 (3)
Alexander Gordin $77,500 (9)
Elias Pettersson D $77,500 (9)
Guillaume Richard $77,500 (9)
Niko Huuhtanen $77,500 (9)
Denis Hildeby $77,500 (8)
Topias Leinonen $77,500 (8)
Total Farm Players31
Salary Commitment
Year 5 : $5,225,806
Year 6 : $4,795,806
Year 7 : $4,795,806
Year 8 : $2,817,306
Salary Average Commitment
Year 5 : $5,383,306
Year 6 : $4,953,306
Year 7 : $4,953,306
Year 8 : $2,974,806

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 - 4,017 - 66.95%
Level 2: 5000 - $70 - 3,500 - 70.00%
Level 3: 2000 - $45 - 1,295 - 64.73%
Level 4: 4000 - $30 - 2,785 - 69.61%
Luxury : 1000 - $300 - 550 - 55.00%
Total Capacity :18000

Income

Home Games Left33
Average Attendance - %12,147 - 67.48%
Average Income per Game$1,570,398
Year to Date Revenue$12,563,181

Expense

Pro Players Total Salaries$150,941,667
Farm Players Total Salaries$4,174,415
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$27,244,724
Farm Year To Date Expenses$1,212,016
Pro Salary Cap To Date$27,065,402
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$51,823,122
Pro Remaining Season Days119
Pro Expenses Per Days$1,047,874
Pro Estimated Expenses$124,697,006
Farm Remaining Season Days85
Farm Expenses Per Days$46,616
Farm Estimated Expenses$3,962,360
Estimated Season Expenses$128,659,366
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$2,721,471
Projected Bank Account($74,114,773)

Pro Players Salaries

Tyler Seguin (1 Way Contract) $9,850,000 (9)
Adam Fox (1 Way Contract) $9,500,000 (9)
Andrei Vasilevskiy (1 Way Contract) $9,500,000 (9)
Dylan Larkin (1 Way Contract) $8,700,000 (9)
Sam Reinhart (1 Way Contract) $8,625,000 (9)
Filip Forsberg (1 Way Contract) $8,500,000 (9)
Miro Heiskanen (1 Way Contract) $8,450,000 (9)
Alex DeBrincat (1 Way Contract) $7,875,000 (7)
Jared Spurgeon (1 Way Contract) $7,575,000 (9)
Chris Kreider (1 Way Contract) $6,500,000 (9)
Tyler Toffoli (1 Way Contract) $6,000,000 (7)
Cam Atkinson (1 Way Contract) $5,875,000 (9)
-1 Way Contract Salary Cap : $5,875,000
Matt Roy (1 Way Contract) $5,750,000 (9)
Casey Mittelstadt (1 Way Contract) $5,750,000 (5)
Travis Konecny (1 Way Contract) $5,500,000 (9)
Elvis Merzlikins (1 Way Contract) $5,400,000 (9)
-1 Way Contract Salary Cap : $5,400,000
Jakub Vrana (1 Way Contract) $5,250,000 (5)
-1 Way Contract Salary Cap : $5,250,000
Jakob Chychrun $4,600,000 (9)
Sam Bennett $4,425,000 (7)
Brenden Dillon $4,000,000 (5)
Barclay Goodrow $3,641,667 (9)
Cody Ceci $3,250,000 (7)
Erik Haula $3,150,000 (5)
Cam Talbot $2,500,000 (3)
Vince Dunn $775,000 (3)
Total Pro Players25
Salary Commitment
Year 5 : $150,941,667
Year 6 : $150,941,667
Year 7 : $150,941,667
Year 8 : $147,666,667
Salary Average Commitment
Year 5 : $150,941,667
Year 6 : $150,941,667
Year 7 : $150,941,667
Year 8 : $147,666,667
Salary Cap with 1 Way Contract
Year 5 : $150,941,667
Year 6 : $150,941,667
Year 7 : $150,941,667
Year 8 : $147,666,667

Farm Players Salaries

Ryan Graves $450,000 (9)
Nick Jensen $405,000 (5)
Jalen Chatfield $300,000 (5)
Patrice Bergeron $250,000 (1)
Oliver Kylington $250,000 (3)
Frederick Gaudreau $210,000 (9)
Ethan Bear $206,250 (3)
Anthony DeAngelo $167,500 (1)
Morgan Barron $135,000 (3)
Anthony Beauvillier $125,000 (1)
Erik Johnson $100,000 (1)
Ivan Miroshnichenko $95,000 (5)
Alec Regula $91,833 (5)
Philippe Myers $91,833 (5)
Jacob Bryson $90,000 (1)
Adam Ruzicka $90,000 (3)
Philip Tomasino $86,333 (5)
Cole Schwindt $85,583 (5)
Nico Daws $85,083 (5)
Denis Gurianov $85,000 (1)
Nicholas Abruzzese $77,500 (3)
Jack Campbell $77,500 (1)
Ondrej Kase $77,500 (9)
Dante Fabbro $77,500 (1)
Mason Shaw $77,500 (1)
Cam Dineen $77,500 (3)
Alex Nikishin $77,500 (9)
William Villeneuve $77,500 (9)
Jesse Pulkkinen $77,500 (9)
Cam Allen $77,500 (9)
Total Farm Players30
Salary Commitment
Year 5 : $4,174,415
Year 6 : $3,124,415
Year 7 : $3,124,415
Year 8 : $2,288,165
Salary Average Commitment
Year 5 : $4,111,915
Year 6 : $3,061,915
Year 7 : $3,061,915
Year 8 : $2,225,665

Hartford Whalers



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Civic Center
Level 1: 6000 - $100 - 5,519 - 91.99%
Level 2: 5000 - $60 - 4,606 - 92.11%
Level 3: 2000 - $35 - 1,863 - 93.14%
Level 4: 4000 - $25 - 3,686 - 92.14%
Luxury : 1000 - $200 - 918 - 91.81%
Total Capacity :18000

Income

Home Games Left34
Average Attendance - %16,591 - 92.17%
Average Income per Game$1,742,138
Year to Date Revenue$12,194,965

Expense

Pro Players Total Salaries$121,381,333
Farm Players Total Salaries$3,102,083
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$21,944,234
Farm Year To Date Expenses$960,856
Pro Salary Cap To Date$21,764,938
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,232,687
Pro Remaining Season Days119
Pro Expenses Per Days$844,009
Pro Estimated Expenses$100,437,071
Farm Remaining Season Days85
Farm Expenses Per Days$36,956
Farm Estimated Expenses$3,141,260
Estimated Season Expenses$103,578,331
Season Salary Cap$121,381,333
Estimate Under Maximum Salary Cap of $132,000,000$10,618,667
Estimate Over Minimum Salary Cap of $40,000,000 $81,381,333
Current Bank Account$50,558,301
Projected Bank Account$6,212,657

Pro Players Salaries

William Nylander (1 Way Contract) $11,500,000 (9)
Mitchell Marner (1 Way Contract) $10,893,000 (9)
Matthew Tkachuk (1 Way Contract) $9,500,000 (9)
Elias Lindholm (1 Way Contract) $7,750,000 (9)
Morgan Rielly (1 Way Contract) $7,500,000 (9)
Noah Hanifin (1 Way Contract) $7,350,000 (9)
Gabriel Landeskog (1 Way Contract) $7,000,000 (9)
-1 Way Contract Salary Cap : $7,000,000
Philipp Grubauer (1 Way Contract) $5,900,000 (9)
-1 Way Contract Salary Cap : $5,900,000
Nick Schmaltz (1 Way Contract) $5,850,000 (9)
Andrew Copp (1 Way Contract) $5,625,000 (9)
Darcy Kuemper (1 Way Contract) $5,250,000 (9)
Erik Cernak (1 Way Contract) $5,200,000 (9)
Rasmus Ristolainen (1 Way Contract) $5,100,000 (9)
Conor Garland $4,950,000 (9)
Marcus Foligno $4,000,000 (7)
Boone Jenner $3,750,000 (7)
Timothy Liljegren $3,000,000 (3)
Karel Vejmelka $2,725,000 (5)
Evgeny Dadanov $2,250,000 (3)
Eeli Tolvanen $1,450,000 (5)
Bobby McMann $1,350,000 (4)
Jani Hakanpaa $925,000 (5)
Simon Nemec $918,333 (5)
Juraj Slafkovsky $870,000 (1)
Jacob Perreault $775,000 (4)
Total Pro Players25
Salary Commitment
Year 5 : $121,381,333
Year 6 : $120,511,333
Year 7 : $120,511,333
Year 8 : $115,261,333
Salary Average Commitment
Year 5 : $121,381,333
Year 6 : $120,511,333
Year 7 : $120,511,333
Year 8 : $115,261,333
Salary Cap with 1 Way Contract
Year 5 : $121,381,333
Year 6 : $120,511,333
Year 7 : $120,511,333
Year 8 : $115,261,333

Farm Players Salaries

Serron Noel $275,000 (5)
Jack Drury $172,500 (4)
Dmitri Samorukov $140,000 (3)
Jamieson Rees $125,000 (1)
Tristan Luneau $125,000 (1)
John Beecher $92,500 (5)
Lian Bichsel $91,833 (5)
Alex Beaucage $87,833 (5)
Cutter Gauthier $86,500 (5)
Zachary Bolduc $86,333 (5)
Jakob Pelletier $86,333 (5)
Ryder Korczak $85,917 (5)
Justus Annunen $83,750 (3)
Alex Steeves $83,417 (5)
Jacob Bernard-Docker $80,500 (3)
Matthew Robertson $79,750 (5)
Taylor Hall $78,917 (5)
Samuel Helenius $78,500 (1)
Jaret Anderson-Dolan $77,500 (1)
Jared McIssac $77,500 (3)
Ryan Suzuki $77,500 (1)
Pyotr Kocketkov $77,500 (8)
Fabian Lysell $77,500 (9)
Isaac Ratcliffe $77,500 (1)
Riley Damiani $77,500 (1)
Nicholad Moldenhauer $77,500 (9)
Mikko Kikkonen $77,500 (9)
Ozzy Wiesblatt $77,500 (9)
Samu Salminen $77,500 (9)
Erik Portillo $77,500 (8)
Talyn Boyko $77,500 (8)
Jakub Skarek $77,500 (3)
Reilly Walsh $77,500 (1)
Total Farm Players33
Salary Commitment
Year 5 : $3,102,083
Year 6 : $2,386,083
Year 7 : $2,386,083
Year 8 : $1,926,833
Salary Average Commitment
Year 5 : $3,282,083
Year 6 : $2,566,083
Year 7 : $2,566,083
Year 8 : $2,106,833

Kansas City Scouts



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Center
Level 1: 6000 - $100 - 5,845 - 97.42%
Level 2: 5000 - $60 - 4,621 - 92.42%
Level 3: 2000 - $35 - 1,955 - 97.76%
Level 4: 4000 - $25 - 3,707 - 92.67%
Luxury : 1000 - $200 - 972 - 97.23%
Total Capacity :18000

Income

Home Games Left34
Average Attendance - %17,101 - 95.00%
Average Income per Game$1,813,871
Year to Date Revenue$12,697,095

Expense

Pro Players Total Salaries$77,076,025
Farm Players Total Salaries$3,608,000
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$13,994,486
Farm Year To Date Expenses$1,080,062
Pro Salary Cap To Date$13,815,189
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,671,604
Pro Remaining Season Days119
Pro Expenses Per Days$538,455
Pro Estimated Expenses$64,076,145
Farm Remaining Season Days85
Farm Expenses Per Days$41,514
Farm Estimated Expenses$3,528,690
Estimated Season Expenses$67,604,835
Season Salary Cap$77,076,025
Estimate Under Maximum Salary Cap of $132,000,000$54,923,975
Estimate Over Minimum Salary Cap of $40,000,000 $37,076,025
Current Bank Account$87,305,480
Projected Bank Account$81,372,249

Pro Players Salaries

Auston Matthews (1 Way Contract) $13,250,000 (7)
Kyle Connor (1 Way Contract) $7,142,857 (9)
Troy Terry (1 Way Contract) $7,000,000 (9)
Brock Boeser (1 Way Contract) $6,650,000 (5)
Igor Shesterkin (1 Way Contract) $5,666,667 (7)
Tyler Bertuzzi (1 Way Contract) $5,500,000 (7)
Rasmus Andersson $4,550,000 (9)
Mikey Anderson $4,125,000 (9)
Jack Roslovic $4,000,000 (3)
Jordan Harris $3,979,000 (5)
Bowen Byram $3,850,000 (3)
Jordan Greenway $3,000,000 (5)
Jayden Struble $900,833 (5)
Anton Lundell $900,000 (5)
Shane Pinto $886,667 (5)
Matias Maccelli $863,334 (5)
Kaiden Guhle $863,334 (5)
Brock Faber $848,333 (5)
Joseph Woll $775,000 (4)
Henry Thrun $775,000 (1)
Jackson LaCombe $775,000 (3)
Leo Loof $775,000 (4)
Total Pro Players22
Salary Commitment
Year 5 : $77,076,025
Year 6 : $76,301,025
Year 7 : $76,301,025
Year 8 : $67,676,025
Salary Average Commitment
Year 5 : $77,076,025
Year 6 : $76,301,025
Year 7 : $76,301,025
Year 8 : $67,676,025
Salary Cap with 1 Way Contract
Year 5 : $77,076,025
Year 6 : $76,301,025
Year 7 : $76,301,025
Year 8 : $67,676,025

Farm Players Salaries

Samuel Knazko $450,000 (5)
William Wallinder $340,000 (5)
Mason Lohrei $200,000 (3)
William Dufour $185,000 (3)
Carter Mazur $95,000 (5)
Devon Levi $92,500 (5)
Jakub Dobes $92,500 (3)
Jackson Blake $90,583 (5)
Emil Andrae $90,333 (5)
Roby Jarventie $89,417 (5)
Marco Kasper $88,667 (5)
Riley Kidney $84,500 (5)
Leevi Merilainen $82,000 (5)
Miko Matikka $77,500 (9)
Dylan Holloway $77,500 (1)
Isac Lundestrom $77,500 (1)
Taylor Raddysh $77,500 (3)
Dominik Bokk $77,500 (1)
Rasmus Asplund $77,500 (1)
Alex Laferriere $77,500 (1)
Ivan Zhigalov $77,500 (8)
Dmitri Rashevsky $77,500 (9)
Dylan Duke $77,500 (9)
Dylan James $77,500 (9)
Nathan Gaucher $77,500 (9)
Rutger McGroarty $77,500 (9)
Ian Moore $77,500 (9)
Jack Matier $77,500 (9)
Massimo Rizzo $77,500 (9)
Roni Hirvonen $77,500 (9)
Rodion Amirov $77,500 (9)
Mackie Saoskevich $77,500 (9)
Rieger Lorenz $77,500 (9)
Kasper Simontaival $77,500 (9)
Total Farm Players34
Salary Commitment
Year 5 : $3,608,000
Year 6 : $3,220,500
Year 7 : $3,220,500
Year 8 : $2,665,500
Salary Average Commitment
Year 5 : $3,945,500
Year 6 : $3,558,000
Year 7 : $3,558,000
Year 8 : $3,003,000

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $140 - 3,448 - 57.47%
Level 2: 5000 - $90 - 2,689 - 53.79%
Level 3: 2000 - $60 - 951 - 47.54%
Level 4: 4000 - $52 - 1,699 - 42.47%
Luxury : 1000 - $275 - 600 - 60.04%
Total Capacity :18000

Income

Home Games Left34
Average Attendance - %9,388 - 52.15%
Average Income per Game$1,542,595
Year to Date Revenue$10,798,164

Expense

Pro Players Total Salaries$112,664,501
Farm Players Total Salaries$3,597,999
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$20,381,218
Farm Year To Date Expenses$1,076,998
Pro Salary Cap To Date$20,201,922
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$52,448,225
Pro Remaining Season Days119
Pro Expenses Per Days$783,893
Pro Estimated Expenses$93,283,267
Farm Remaining Season Days85
Farm Expenses Per Days$41,423
Farm Estimated Expenses$3,520,955
Estimated Season Expenses$96,804,222
Season Salary Cap$112,664,501
Estimate Under Maximum Salary Cap of $132,000,000$19,335,499
Estimate Over Minimum Salary Cap of $40,000,000 $72,664,501
Current Bank Account$35,422,232
Projected Bank Account($8,933,765)

Pro Players Salaries

Charlie McAvoy (1 Way Contract) $9,500,000 (9)
Alex Ovechkin (1 Way Contract) $9,500,000 (9)
Jesper Bratt (1 Way Contract) $7,875,000 (9)
Nico Hischier (1 Way Contract) $7,250,000 (9)
Anthony Cirelli (1 Way Contract) $6,250,000 (9)
Damon Severson (1 Way Contract) $6,250,000 (9)
MacKenzie Weegar (1 Way Contract) $6,250,000 (9)
Jake DeBrusk (1 Way Contract) $5,500,000 (9)
Charlie Coyle (1 Way Contract) $5,250,000 (9)
Joel Eriksson Ek (1 Way Contract) $5,250,000 (9)
Thatcher Demko (1 Way Contract) $5,000,000 (9)
Mikael Granlund (1 Way Contract) $5,000,000 (7)
Drake Batherson $4,975,000 (9)
Michael Matheson $4,875,000 (9)
Brandon Saad $4,500,000 (9)
John Marino $4,400,000 (9)
K'Andre Miller $3,872,000 (3)
Carson Soucy $3,250,000 (5)
Mathieu Joseph $2,950,000 (7)
Marc-Andre Fleury $2,500,000 (1)
JJ Peterka $855,834 (5)
Alex Killorn $836,667 (5)
Lukas Reichel $775,000 (4)
Total Pro Players23
Salary Commitment
Year 5 : $112,664,501
Year 6 : $110,164,501
Year 7 : $110,164,501
Year 8 : $106,292,501
Salary Average Commitment
Year 5 : $112,664,501
Year 6 : $110,164,501
Year 7 : $110,164,501
Year 8 : $106,292,501
Salary Cap with 1 Way Contract
Year 5 : $112,664,501
Year 6 : $110,164,501
Year 7 : $110,164,501
Year 8 : $106,292,501

Farm Players Salaries

Nikita Okhotyuk $400,000 (5)
Alex Formenton $275,000 (5)
Miles Wood $250,000 (9)
Scott Wedgewood $150,000 (3)
Nathan Bastian $135,000 (3)
Yan Kuznetsov $87,000 (5)
Ethan Cardwell $86,750 (5)
Brennan Othmann $86,333 (5)
Blake Wheeler $86,250 (5)
Ethan Del Mastro $85,583 (5)
Tyler Kleven $84,750 (5)
Joshua Roy $83,500 (5)
Jack Thompson $82,833 (5)
Adam Sykora $77,500 (9)
Ridley Greig $77,500 (9)
Joakim Kemell $77,500 (9)
Max Comtois $77,500 (1)
Shakir Mukhamadullin $77,500 (9)
Rodwin Dionicio $77,500 (9)
Michael McLeod $77,500 (1)
Tyler Brennan $77,500 (8)
Alexander Prevalov $77,500 (9)
Red Savage $77,500 (9)
Benjamin Gaudreau $77,500 (8)
Martin Chromiak $77,500 (9)
Gavin Hayes $77,500 (9)
Isaiah George $77,500 (9)
Simon Knak $77,500 (9)
Ronan Seeley $77,500 (9)
Arseni Gritsyuk $77,500 (9)
Sandis Vilmanis $77,500 (9)
Servac Petrovsky $77,500 (9)
Danila Yurov $77,500 (9)
Yegor Sidorov $77,500 (9)
Luca Munzenberger $77,500 (9)
Total Farm Players35
Salary Commitment
Year 5 : $3,597,999
Year 6 : $3,442,999
Year 7 : $3,442,999
Year 8 : $3,157,999
Salary Average Commitment
Year 5 : $3,947,999
Year 6 : $3,792,999
Year 7 : $3,792,999
Year 8 : $3,507,999

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $100 - 5,659 - 94.31%
Level 2: 5000 - $60 - 4,563 - 91.25%
Level 3: 2000 - $35 - 1,893 - 94.66%
Level 4: 4000 - $25 - 3,775 - 94.37%
Luxury : 1000 - $200 - 925 - 92.46%
Total Capacity :18000

Income

Home Games Left33
Average Attendance - %16,814 - 93.41%
Average Income per Game$1,765,915
Year to Date Revenue$14,127,323

Expense

Pro Players Total Salaries$44,640,418
Farm Players Total Salaries$2,354,167
Coaches Total Salaries$1,000,001
Luxury Taxe Total$0
Pro Year To Date Expenses$8,230,476
Farm Year To Date Expenses$545,338
Pro Salary Cap To Date$8,051,158
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,275,207
Pro Remaining Season Days119
Pro Expenses Per Days$314,762
Pro Estimated Expenses$37,456,678
Farm Remaining Season Days85
Farm Expenses Per Days$21,209
Farm Estimated Expenses$1,802,765
Estimated Season Expenses$39,259,443
Season Salary Cap$44,640,418
Estimate Under Maximum Salary Cap of $132,000,000$87,359,582
Estimate Over Minimum Salary Cap of $40,000,000 $4,640,418
Current Bank Account$116,692,039
Projected Bank Account$135,707,803

Pro Players Salaries

Elias Pettersson (1 Way Contract) $11,600,000 (9)
Jack Eichel (1 Way Contract) $10,000,000 (9)
Cale Makar (1 Way Contract) $9,000,000 (9)
Lane Hutson $975,000 (3)
Logan Cooley $950,000 (3)
Joel Blomqvist $886,667 (5)
Adam Fantilli $883,750 (3)
Samuel Ersson $867,500 (5)
Viktor Neuchev $864,167 (5)
Brandt Clarke $863,334 (5)
Oskar Jellvik $775,000 (9)
Noah Ostlund $775,000 (9)
Simon Forsmark $775,000 (9)
Joonas Vaisanen $775,000 (1)
Cam York $775,000 (9)
William Nicholl $775,000 (1)
Benjamin Rautiainen $775,000 (1)
Bogdan Konyushkov $775,000 (9)
Luca Cagnoni $775,000 (9)
Marat Khusnutdinov $775,000 (1)
Total Pro Players20
Salary Commitment
Year 5 : $44,640,418
Year 6 : $41,540,418
Year 7 : $41,540,418
Year 8 : $38,731,668
Salary Average Commitment
Year 5 : $40,440,420
Year 6 : $38,890,420
Year 7 : $38,890,420
Year 8 : $36,081,670
Salary Cap with 1 Way Contract
Year 5 : $44,640,418
Year 6 : $41,540,418
Year 7 : $41,540,418
Year 8 : $38,731,668

Farm Players Salaries

Drew Commesso $92,500 (5)
Wyatt Kaiser $91,667 (5)
Ilya Nabokov $77,500 (8)
Nikita Grebyonkin $77,500 (1)
Stanislav Yarovoy $77,500 (1)
Tomas Galvas $77,500 (1)
Jakub Fibigr $77,500 (1)
Aidan Park $77,500 (1)
Kieron Walton $77,500 (1)
Daniil Ustinkov $77,500 (1)
James Reeder $77,500 (1)
Alexander Zetterberg $77,500 (1)
Jake Livanavage $77,500 (9)
Christian Humphries $77,500 (1)
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)
Riley Patterson $77,500 (1)
Luke Osburn $77,500 (1)
Kristian Epperson $77,500 (1)
Matej Mastalirsky $77,500 (1)
Julius Sumpf $77,500 (1)
David Granberg $77,500 (1)
Jamiro Reber $77,500 (1)
Petteri Rimpinen $77,500 (1)
Alexi Kolosov $77,500 (8)
Eric Pohlkamp $77,500 (9)
Total Farm Players30
Salary Commitment
Year 5 : $2,354,167
Year 6 : $494,167
Year 7 : $494,167
Year 8 : $494,167
Salary Average Commitment
Year 5 : $904,167
Year 6 : $361,667
Year 7 : $361,667
Year 8 : $361,667

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Shark Tank
Level 1: 6000 - $100 - 5,668 - 94.47%
Level 2: 5000 - $60 - 4,770 - 95.41%
Level 3: 2000 - $35 - 1,896 - 94.80%
Level 4: 4000 - $25 - 3,879 - 96.96%
Luxury : 1000 - $200 - 940 - 93.99%
Total Capacity :18000

Income

Home Games Left34
Average Attendance - %17,153 - 95.30%
Average Income per Game$1,794,490
Year to Date Revenue$12,561,431

Expense

Pro Players Total Salaries$93,349,619
Farm Players Total Salaries$3,847,085
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$16,917,862
Farm Year To Date Expenses$1,119,288
Pro Salary Cap To Date$16,738,540
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,012,665
Pro Remaining Season Days119
Pro Expenses Per Days$650,687
Pro Estimated Expenses$77,431,753
Farm Remaining Season Days85
Farm Expenses Per Days$43,667
Farm Estimated Expenses$3,711,695
Estimated Season Expenses$81,143,448
Season Salary Cap$93,349,619
Estimate Under Maximum Salary Cap of $132,000,000$38,650,381
Estimate Over Minimum Salary Cap of $40,000,000 $53,349,619
Current Bank Account$58,894,557
Projected Bank Account$38,763,774

Pro Players Salaries

Zach Werenski (1 Way Contract) $9,583,333 (9)
Jake Guentzel (1 Way Contract) $9,000,000 (9)
Owen Power (1 Way Contract) $8,350,000 (9)
Tomas Hertl (1 Way Contract) $8,137,500 (9)
Jacob Trouba $8,000,000 (3)
Cole Caufield (1 Way Contract) $7,850,000 (9)
Aaron Ekblad (1 Way Contract) $7,500,000 (9)
Clayton Keller (1 Way Contract) $7,150,000 (9)
William Karlsson (1 Way Contract) $5,900,000 (9)
Marcus Pettersson $4,025,175 (9)
Erik Gudbranson $4,000,000 (7)
Nick Leddy $4,000,000 (7)
Connor Ingram $1,950,000 (5)
Macklin Celebrini $975,000 (6)
Connor Bedard $950,000 (5)
Dmitri Voronkov $925,000 (3)
Kirill Marchenko $925,000 (3)
Matty Beniers $897,500 (3)
William Eklund $863,333 (5)
Gabriel Vilardi $817,778 (5)
Logan Thompson $775,000 (5)
Ty Emberson $775,000 (4)
Total Pro Players22
Salary Commitment
Year 5 : $93,349,619
Year 6 : $93,349,619
Year 7 : $93,349,619
Year 8 : $82,602,119
Salary Average Commitment
Year 5 : $93,349,619
Year 6 : $93,349,619
Year 7 : $93,349,619
Year 8 : $82,602,119
Salary Cap with 1 Way Contract
Year 5 : $93,349,619
Year 6 : $93,349,619
Year 7 : $93,349,619
Year 8 : $82,602,119

Farm Players Salaries

Michael Amadio $260,000 (5)
Kaapo Kakko $240,000 (1)
Alexandre Texier $210,000 (3)
Daniel Sprong $200,000 (1)
Mikael Pyyhtia $127,500 (1)
Nick Perbix $112,500 (3)
Mathieu Olivier $110,000 (3)
Martin Pospisil $100,000 (3)
Zach Benson $95,000 (5)
Maxim Tsyplakov $95,000 (1)
Kent Johnson $92,500 (5)
Drew O'Connor $92,500 (3)
Thomas Bordeleau $91,667 (5)
Cole Perfetti $89,417 (5)
John Ludvig $89,417 (5)
Brad Lambert $88,667 (5)
Samuel Poulin $87,500 (3)
David Jiricek $87,000 (3)
Simon Edvinsson $84,667 (5)
Olen Zellweger $84,417 (5)
Shane Wright $82,833 (5)
Matt Rempe $82,000 (5)
Ville Heinola $80,583 (5)
Kaedan Korczak $78,917 (5)
Ville Koivunen $77,500 (9)
Caleb Jones $77,500 (1)
Tim Washe $77,500 (1)
Erik Pahlsson $77,500 (1)
Jake Christiansen $77,500 (1)
Alex Nylander $77,500 (1)
Ryan Ufko $77,500 (9)
Paul Cotter $77,500 (5)
Trent Frederic $77,500 (3)
Mavrick Bourque $77,500 (9)
Christian Kyrou $77,500 (9)
Jordan Dumais $77,500 (9)
Jet Greaves $77,500 (5)
Devin Cooley $77,500 (1)
Total Farm Players38
Salary Commitment
Year 5 : $3,847,085
Year 6 : $2,719,585
Year 7 : $2,719,585
Year 8 : $1,842,585
Salary Average Commitment
Year 5 : $3,942,085
Year 6 : $2,832,085
Year 7 : $2,832,085
Year 8 : $1,955,085

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 Left34
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,160,500
Year to Date Revenue$15,123,500

Expense

Pro Players Total Salaries$126,387,500
Farm Players Total Salaries$3,901,054
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$22,921,402
Farm Year To Date Expenses$1,146,377
Pro Salary Cap To Date$22,742,106
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$73,457,000
Pro Remaining Season Days119
Pro Expenses Per Days$878,534
Pro Estimated Expenses$104,545,546
Farm Remaining Season Days85
Farm Expenses Per Days$44,154
Farm Estimated Expenses$3,753,090
Estimated Season Expenses$108,298,636
Season Salary Cap$126,387,500
Estimate Under Maximum Salary Cap of $132,000,000$5,612,500
Estimate Over Minimum Salary Cap of $40,000,000 $86,387,500
Current Bank Account$26,683,590
Projected Bank Account($8,158,046)

Pro Players Salaries

John Tavares (1 Way Contract) $11,000,000 (9)
Drew Doughty (1 Way Contract) $11,000,000 (9)
Sergei Bobrovsky (1 Way Contract) $10,000,000 (9)
Mark Stone (1 Way Contract) $9,500,000 (9)
Devon Toews (1 Way Contract) $7,250,000 (9)
Evgeni Malkin (1 Way Contract) $6,100,000 (7)
Kris Letang (1 Way Contract) $6,100,000 (9)
Nikolaj Ehlers (1 Way Contract) $6,000,000 (9)
Sean Durzi (1 Way Contract) $6,000,000 (7)
Pavel Buchnevich (1 Way Contract) $5,800,000 (7)
Sean Monahan (1 Way Contract) $5,500,000 (9)
Vladimir Tarasenko (1 Way Contract) $5,000,000 (1)
Samuel Girard (1 Way Contract) $5,000,000 (9)
-1 Way Contract Salary Cap : $5,000,000
Blake Coleman $4,900,000 (9)
Jacob Middleton $4,750,000 (7)
Jason Dickinson $4,250,000 (3)
Trevor Moore $4,200,000 (9)
Ross Colton $4,000,000 (7)
Radko Gudas $4,000,000 (5)
Mason Appleton $2,166,667 (5)
Simon Benoit $1,350,000 (5)
Morgan Geekie $886,666 (5)
Alex Lyon $859,167 (5)
Jonathan Drouin $775,000 (4)
Total Pro Players24
Salary Commitment
Year 5 : $126,387,500
Year 6 : $121,387,500
Year 7 : $121,387,500
Year 8 : $117,137,500
Salary Average Commitment
Year 5 : $126,387,500
Year 6 : $121,387,500
Year 7 : $121,387,500
Year 8 : $117,137,500
Salary Cap with 1 Way Contract
Year 5 : $126,387,500
Year 6 : $121,387,500
Year 7 : $121,387,500
Year 8 : $117,137,500

Farm Players Salaries

Alex Vlasic $460,000 (9)
Michael Rasmussen $320,000 (7)
Connor McMichael $210,000 (3)
Ryan Donato $200,000 (3)
Conor Timmins $110,000 (3)
Nils Hoglander $110,000 (3)
Kevin Bahl $105,000 (3)
Jonatan Berggren $92,500 (5)
Nils Lundkvist $92,500 (5)
Alexander Holtz $91,833 (5)
Kevin Korchinski $91,833 (5)
Ty Dellandrea $90,000 (1)
Collin Graf $89,167 (5)
Alex Turcotte $86,750 (3)
Magnus Chrona $86,750 (3)
Noel Gunler $86,250 (4)
Peyton Krebs $85,000 (1)
James Malatesta $84,167 (5)
Emil Martinsen Lilleberg $83,056 (5)
Lukas Dostal $81,250 (3)
Parker Wotherspoon $80,000 (1)
J.J. Moser $80,000 (1)
Boris Katchouk $77,500 (5)
Matyas Melovsky $77,500 (9)
Anthony Romani $77,500 (9)
Jordan Tourigny $77,500 (9)
Brayden Pachal $77,500 (3)
Jesper Boqvist $77,500 (1)
Filip Mesar $77,500 (9)
Gunnarwolfe Fontaine $77,500 (1)
Dmitri Buchelnikov $77,500 (9)
Denver Barkley $77,500 (9)
Angus Crookshank $77,500 (1)
Jani Nyman $77,500 (9)
Jack Harvey $77,500 (9)
Cole Knuble $77,500 (9)
Total Farm Players36
Salary Commitment
Year 5 : $3,901,056
Year 6 : $3,333,556
Year 7 : $3,333,556
Year 8 : $2,266,306
Salary Average Commitment
Year 5 : $3,576,889
Year 6 : $3,009,389
Year 7 : $3,009,389
Year 8 : $1,942,139

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $100 - 5,764 - 96.07%
Level 2: 5000 - $60 - 4,836 - 96.73%
Level 3: 2000 - $35 - 1,902 - 95.11%
Level 4: 4000 - $25 - 3,684 - 92.11%
Luxury : 1000 - $200 - 961 - 96.10%
Total Capacity :18000

Income

Home Games Left33
Average Attendance - %17,148 - 95.27%
Average Income per Game$1,814,020
Year to Date Revenue$14,512,161

Expense

Pro Players Total Salaries$126,622,334
Farm Players Total Salaries$4,019,626
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$22,896,688
Farm Year To Date Expenses$1,173,214
Pro Salary Cap To Date$22,724,263
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,862,664
Pro Remaining Season Days119
Pro Expenses Per Days$880,154
Pro Estimated Expenses$104,738,326
Farm Remaining Season Days85
Farm Expenses Per Days$45,222
Farm Estimated Expenses$3,843,870
Estimated Season Expenses$108,582,196
Season Salary Cap$126,622,334
Estimate Under Maximum Salary Cap of $132,000,000$5,377,666
Estimate Over Minimum Salary Cap of $40,000,000 $86,622,334
Current Bank Account$50,183,257
Projected Bank Account$1,463,725

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $12,600,000 (9)
Seth Jones (1 Way Contract) $9,500,000 (9)
-1 Way Contract Salary Cap : $9,500,000
Roman Josi (1 Way Contract) $9,059,000 (9)
Connor Hellebuyck (1 Way Contract) $8,500,000 (9)
Josh Norris (1 Way Contract) $7,950,000 (9)
Sean Couturier (1 Way Contract) $7,750,000 (9)
Filip Hronek (1 Way Contract) $7,250,000 (9)
Matt Boldy (1 Way Contract) $7,000,000 (9)
Jeff Petry (1 Way Contract) $6,250,000 (7)
Josh Manson (1 Way Contract) $5,800,000 (5)
-1 Way Contract Salary Cap : $5,800,000
Gustav Forsling (1 Way Contract) $5,750,000 (9)
Shea Theodore (1 Way Contract) $5,200,000 (9)
Evander Kane (1 Way Contract) $5,125,000 (7)
Reilly Smith (1 Way Contract) $5,000,000 (5)
Artem Zub $4,600,000 (7)
Petr Mrazek $4,250,000 (3)
Patrick Kane $4,000,000 (1)
Dakota Joshua $3,250,000 (7)
Martin Necas $3,000,000 (3)
Fabian Zetterlund $1,450,000 (3)
Seth Jarvis $894,167 (5)
Wyatt Johnston $894,167 (5)
Arber Xhekaj $775,000 (1)
Alexis Lafreniere $775,000 (1)
Total Pro Players24
Salary Commitment
Year 5 : $126,622,334
Year 6 : $121,072,334
Year 7 : $121,072,334
Year 8 : $112,372,334
Salary Average Commitment
Year 5 : $126,622,334
Year 6 : $121,072,334
Year 7 : $121,072,334
Year 8 : $112,372,334
Salary Cap with 1 Way Contract
Year 5 : $126,622,334
Year 6 : $121,072,334
Year 7 : $121,072,334
Year 8 : $112,372,334

Farm Players Salaries

Filip Chytil $443,750 (7)
Andrew Peeke $275,000 (5)
Noah Cates $262,500 (3)
Rasmus Kupari $250,000 (7)
David Kampf $240,000 (7)
Arturs Silovs $225,000 (7)
Joel Daccord $120,000 (3)
Drew Helleson $92,500 (5)
Brendan Brisson $92,500 (5)
Vladislav Kolyachonok $92,500 (5)
Jack Rathbone $89,625 (3)
Zack Ostapchuk $87,000 (3)
Alexander Kisakov $85,917 (5)
A.J. Greer $85,000 (3)
Justin Sourdif $84,750 (5)
Ilya Mikheyev $84,167 (5)
Will Cuylle $82,833 (5)
Nikita Alexandrov $81,667 (5)
Luke Evangelista $79,750 (5)
Danila Klimovich $78,917 (5)
Jakub Lauko $78,750 (3)
Vadim Moroz $77,500 (9)
Gage Goncalves $77,500 (1)
David Goyette $77,500 (9)
Maveric Lamoureux $77,500 (9)
Ryan Winterton $77,500 (5)
Kocha Delic $77,500 (9)
Luca Pinelli $77,500 (9)
Tomas Hamara $77,500 (9)
Francesco Pinelli $77,500 (9)
Sasha Pastujov $77,500 (9)
Michael Benning $77,500 (9)
Aiden Fink $77,500 (9)
Xavier Bourgault $77,500 (9)
Total Farm Players34
Salary Commitment
Year 5 : $4,019,626
Year 6 : $3,942,126
Year 7 : $3,942,126
Year 8 : $3,219,251
Salary Average Commitment
Year 5 : $3,966,293
Year 6 : $3,888,793
Year 7 : $3,888,793
Year 8 : $3,165,918

St Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameBluesTown Arena
Level 1: 6000 - $100 - 5,486 - 91.43%
Level 2: 5000 - $60 - 4,579 - 91.57%
Level 3: 2000 - $35 - 1,886 - 94.29%
Level 4: 4000 - $25 - 3,879 - 96.98%
Luxury : 1000 - $200 - 924 - 92.36%
Total Capacity :18000

Income

Home Games Left34
Average Attendance - %16,753 - 93.07%
Average Income per Game$1,744,744
Year to Date Revenue$12,213,210

Expense

Pro Players Total Salaries$126,915,833
Farm Players Total Salaries$3,052,500
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$22,936,628
Farm Year To Date Expenses$949,234
Pro Salary Cap To Date$22,757,332
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,321,306
Pro Remaining Season Days119
Pro Expenses Per Days$882,178
Pro Estimated Expenses$104,979,182
Farm Remaining Season Days85
Farm Expenses Per Days$36,509
Farm Estimated Expenses$3,103,265
Estimated Season Expenses$108,082,447
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$46,557,158
Projected Bank Account($2,203,983)

Pro Players Salaries

Kirill Kaprizov (1 Way Contract) $9,000,000 (9)
Alex Pietrangelo (1 Way Contract) $8,800,000 (9)
Jordan Kyrou (1 Way Contract) $8,125,000 (9)
Robert Thomas (1 Way Contract) $8,125,000 (9)
Steven Stamkos (1 Way Contract) $8,000,000 (7)
Colton Parayko (1 Way Contract) $6,500,000 (9)
Justin Faulk (1 Way Contract) $6,500,000 (9)
Brayden Schenn (1 Way Contract) $6,500,000 (9)
Travis Sanheim (1 Way Contract) $6,250,000 (9)
Chandler Stephenson (1 Way Contract) $6,250,000 (9)
Brock Nelson (1 Way Contract) $6,000,000 (9)
Jordan Binnington (1 Way Contract) $6,000,000 (9)
T.J. Oshie (1 Way Contract) $5,750,000 (9)
Vincent Trocheck (1 Way Contract) $5,625,000 (9)
Jaden Schwartz (1 Way Contract) $5,500,000 (9)
Jamie Oleksiak $4,600,000 (9)
Carter Verhaeghe $4,166,667 (5)
Brandon Carlo $4,100,000 (9)
David Perron $4,000,000 (3)
Brayden McNabb $2,850,000 (5)
Anthony Stolarz $2,500,000 (3)
Jake Neighbours $923,333 (5)
Ryan Hartman $850,833 (5)
Total Pro Players23
Salary Commitment
Year 5 : $126,915,833
Year 6 : $126,915,833
Year 7 : $126,915,833
Year 8 : $120,415,833
Salary Average Commitment
Year 5 : $126,915,833
Year 6 : $126,915,833
Year 7 : $126,915,833
Year 8 : $120,415,833
Salary Cap with 1 Way Contract
Year 5 : $126,915,833
Year 6 : $126,915,833
Year 7 : $126,915,833
Year 8 : $120,415,833

Farm Players Salaries

Anthony Duclair $350,000 (7)
Mackenzie Blackwood $235,000 (3)
Alexey Toropchenko $125,000 (3)
Josh Doan $92,500 (5)
Cale Fleury $80,000 (3)
Logan Brown $77,500 (1)
Isak Rosen $77,500 (3)
Jake Richard $77,500 (9)
Scott Walford $77,500 (9)
Daniil Sobolev $77,500 (9)
Kelly Summers $77,500 (9)
William Trudeau $77,500 (9)
Simon Bourque $77,500 (9)
Jack Bar $77,500 (9)
Max Crozier $77,500 (9)
Connor Kurth $77,500 (9)
Patrik Virta $77,500 (9)
Aaron Dell $77,500 (1)
Aidan Thompson $77,500 (9)
Connor Lockhart $77,500 (9)
Alex Young $77,500 (9)
Colton Dach $77,500 (9)
Tyson Kozak $77,500 (9)
Zam Plante $77,500 (9)
Matvei Petrov $77,500 (9)
Gavin White $77,500 (3)
Jared Davidson $77,500 (9)
Bear Hughes $77,500 (9)
Jake Furlong $77,500 (9)
Frederic Brunet $77,500 (9)
Ryan Greene $77,500 (9)
Jack Peart $77,500 (9)
Luke Prokop $77,500 (9)
Total Farm Players33
Salary Commitment
Year 5 : $3,052,500
Year 6 : $2,897,500
Year 7 : $2,897,500
Year 8 : $2,302,500
Salary Average Commitment
Year 5 : $3,591,250
Year 6 : $3,436,250
Year 7 : $3,436,250
Year 8 : $2,842,500

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Thunderdome
Level 1: 6000 - $100 - 5,529 - 92.16%
Level 2: 5000 - $60 - 4,378 - 87.57%
Level 3: 2000 - $35 - 1,938 - 96.91%
Level 4: 4000 - $25 - 3,635 - 90.87%
Luxury : 1000 - $200 - 953 - 95.29%
Total Capacity :18000

Income

Home Games Left33
Average Attendance - %16,433 - 91.30%
Average Income per Game$1,735,712
Year to Date Revenue$13,885,697

Expense

Pro Players Total Salaries$73,147,024
Farm Players Total Salaries$3,307,250
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$15,983,259
Farm Year To Date Expenses$818,056
Pro Salary Cap To Date$15,803,954
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$57,278,500
Pro Remaining Season Days119
Pro Expenses Per Days$511,359
Pro Estimated Expenses$60,851,721
Farm Remaining Season Days85
Farm Expenses Per Days$38,804
Farm Estimated Expenses$3,298,340
Estimated Season Expenses$64,150,061
Season Salary Cap$73,147,024
Estimate Under Maximum Salary Cap of $132,000,000$58,852,976
Estimate Over Minimum Salary Cap of $40,000,000 $33,147,024
Current Bank Account$29,470,264
Projected Bank Account$22,598,703

Pro Players Salaries

Connor McDavid (1 Way Contract) $12,500,000 (9)
Nikita Kucherov (1 Way Contract) $9,500,000 (9)
Brent Burns (1 Way Contract) $8,000,000 (9)
Dmitry Orlov (1 Way Contract) $7,750,000 (3)
Brandon Montour (1 Way Contract) $7,142,857 (9)
Ryan McDonagh (1 Way Contract) $6,750,000 (9)
Ondrej Palat (1 Way Contract) $6,000,000 (9)
Chris Tanev $4,500,000 (9)
Jeff Skinner $3,000,000 (1)
Matt Duchene $3,000,000 (1)
Luke Hughes $925,000 (5)
Tyler Boucher $863,334 (5)
Alexandar Georgiev $860,000 (5)
Ivan Prosvetov $793,333 (5)
Thomas Harley $787,500 (3)
Matthew Savoie $775,000 (9)
Total Pro Players16
Salary Commitment
Year 5 : $73,147,024
Year 6 : $67,147,024
Year 7 : $67,147,024
Year 8 : $58,609,524
Salary Average Commitment
Year 5 : $73,372,024
Year 6 : $67,372,024
Year 7 : $67,372,024
Year 8 : $58,834,524
Salary Cap with 1 Way Contract
Year 5 : $73,147,024
Year 6 : $67,147,024
Year 7 : $67,147,024
Year 8 : $58,609,524

Farm Players Salaries

Matt Grzelcyk $275,000 (1)
Scott Perunovich $115,000 (1)
Gavin Brindley $95,000 (5)
Sean Farrell $89,750 (5)
Reid Schaefer $88,667 (5)
Frank Nazar $83,833 (5)
Ryker Evans $80,000 (3)
Mattias Havelid $77,500 (9)
Paul Ludwinski $77,500 (9)
Nolan Allan $77,500 (9)
Noah Warren $77,500 (9)
Luke Tuch $77,500 (9)
Matthew Coronato $77,500 (9)
Ryan McAllister $77,500 (9)
Logan Mailloux $77,500 (1)
Jimmy Snuggerud $77,500 (9)
Jacob Melanson $77,500 (9)
Dans Locmelis $77,500 (9)
Jakub Stancl $77,500 (4)
Ryan Chesley $77,500 (9)
Samuel Jonsson $77,500 (1)
Simon Robertson $77,500 (9)
Linards Feldbergs $77,500 (1)
Hampton Slukynsky $77,500 (1)
Eetu Makiniemi $77,500 (1)
Atro Leppanen $77,500 (1)
Alex Bump $77,500 (1)
Quinn Hutson $77,500 (1)
Francesco Dell'Elce $77,500 (1)
Jack Brauti $77,500 (1)
Niklas Nykria $77,500 (1)
Cole O'Hara $77,500 (1)
Liam Danielsson $77,500 (1)
Topias Hynninen $77,500 (1)
Santeri Huovila $77,500 (1)
Luke Mistelbacher $77,500 (1)
Alexander Suzdalev $77,500 (9)
Zion Nybeck $77,500 (9)
Topi Ronni $77,500 (9)
Total Farm Players39
Salary Commitment
Year 5 : $3,307,250
Year 6 : $1,677,250
Year 7 : $1,677,250
Year 8 : $1,597,250
Salary Average Commitment
Year 5 : $3,644,750
Year 6 : $2,014,750
Year 7 : $2,014,750
Year 8 : $1,934,750

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 6000 - $100 - 5,613 - 93.55%
Level 2: 5000 - $60 - 4,609 - 92.17%
Level 3: 2000 - $35 - 1,849 - 92.46%
Level 4: 4000 - $25 - 3,753 - 93.81%
Luxury : 1000 - $200 - 960 - 96.00%
Total Capacity :18000

Income

Home Games Left33
Average Attendance - %16,784 - 93.24%
Average Income per Game$1,770,666
Year to Date Revenue$14,165,326

Expense

Pro Players Total Salaries$96,404,309
Farm Players Total Salaries$2,756,572
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$17,465,604
Farm Year To Date Expenses$879,918
Pro Salary Cap To Date$17,286,282
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,431,970
Pro Remaining Season Days119
Pro Expenses Per Days$671,754
Pro Estimated Expenses$79,938,726
Farm Remaining Season Days85
Farm Expenses Per Days$33,843
Farm Estimated Expenses$2,876,655
Estimated Season Expenses$82,815,381
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$65,512,498
Projected Bank Account$41,129,087

Pro Players Salaries

Timo Meier (1 Way Contract) $8,800,000 (9)
Bo Horvat (1 Way Contract) $8,500,000 (9)
Mika Zibanejad (1 Way Contract) $8,500,000 (9)
Tim Stutzle (1 Way Contract) $8,350,000 (9)
Brady Skjei (1 Way Contract) $7,000,000 (9)
Adam Henrique (1 Way Contract) $5,825,000 (9)
Phillip Danault (1 Way Contract) $5,500,000 (9)
Jonathan Marchessault (1 Way Contract) $5,500,000 (9)
Jaccob Slavin (1 Way Contract) $5,300,000 (9)
Yanni Gourde (1 Way Contract) $5,166,667 (9)
Michael Bunting $4,500,000 (5)
Mattias Samuelsson $4,285,714 (9)
Jeremy Swayman $3,475,000 (1)
Connor Clifton $3,333,333 (5)
Nicolas Roy $3,000,000 (9)
Evan Rodrigues $3,000,000 (7)
Nicolas Hague $2,294,150 (5)
Moritz Seider $863,334 (5)
Isaak Phillips $835,000 (5)
Jake Oettinger $815,000 (5)
Cole Sillinger $786,111 (5)
Matthew Knies $775,000 (1)
Total Pro Players22
Salary Commitment
Year 5 : $96,404,309
Year 6 : $92,154,309
Year 7 : $92,154,309
Year 8 : $92,154,309
Salary Average Commitment
Year 5 : $96,404,309
Year 6 : $92,154,309
Year 7 : $92,154,309
Year 8 : $92,154,309
Salary Cap with 1 Way Contract
Year 5 : $96,404,309
Year 6 : $92,154,309
Year 7 : $92,154,309
Year 8 : $92,154,309

Farm Players Salaries

Cody Glass $250,000 (3)
Carl Grundstrom $130,000 (3)
Brett Leason $105,000 (1)
Bobby Brink $92,500 (5)
Filip Kral $89,625 (3)
Arthur Kaliyev $89,417 (5)
Calle Clang $87,833 (5)
Raphael Lavoie $87,413 (1)
Mattias Norlinder $85,917 (5)
Akira Schmid $85,083 (5)
Hugo Alnefelt $85,033 (5)
Fraser Minten $81,667 (5)
Logan Stanley $81,417 (5)
Zac Jones $81,250 (3)
Brayden Tracey $80,500 (5)
Semyon Der-Arguchintsev $80,000 (1)
Yegor Afanasyev $78,917 (5)
Zachary L'Heureux $77,500 (9)
Zayde Wisdom $77,500 (1)
Tyler Madden $77,500 (5)
Joel Hofer $77,500 (3)
Tristan Broz $77,500 (9)
Grigori Denisenko $77,500 (3)
Brandon Lisowsky $77,500 (9)
Corson Ceulemans $77,500 (9)
David Spacek $77,500 (9)
Filip Bystedt $77,500 (9)
Ivan Morozov $77,500 (9)
Liam Ohgren $77,500 (3)
Owen Pickering $77,500 (9)
Mason Beaupit $77,500 (8)
Total Farm Players31
Salary Commitment
Year 5 : $2,756,572
Year 6 : $2,406,659
Year 7 : $2,406,659
Year 8 : $1,623,284
Salary Average Commitment
Year 5 : $2,959,072
Year 6 : $2,609,159
Year 7 : $2,609,159
Year 8 : $1,825,784

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanada Life Centre
Level 1: 6000 - $100 - 5,501 - 91.68%
Level 2: 5000 - $60 - 4,627 - 92.55%
Level 3: 2000 - $35 - 1,834 - 91.72%
Level 4: 4000 - $25 - 3,731 - 93.27%
Luxury : 1000 - $200 - 927 - 92.73%
Total Capacity :18000

Income

Home Games Left34
Average Attendance - %16,621 - 92.34%
Average Income per Game$1,744,269
Year to Date Revenue$12,209,886

Expense

Pro Players Total Salaries$129,736,190
Farm Players Total Salaries$3,873,333
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$23,442,354
Farm Year To Date Expenses$1,141,504
Pro Salary Cap To Date$23,263,032
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,305,161
Pro Remaining Season Days119
Pro Expenses Per Days$901,629
Pro Estimated Expenses$107,293,851
Farm Remaining Season Days85
Farm Expenses Per Days$43,904
Farm Estimated Expenses$3,731,840
Estimated Season Expenses$111,025,691
Season Salary Cap$129,736,190
Estimate Under Maximum Salary Cap of $132,000,000$2,263,810
Estimate Over Minimum Salary Cap of $40,000,000 $89,736,190
Current Bank Account$28,793,484
Projected Bank Account($22,927,046)

Pro Players Salaries

Rasmus Dahlin (1 Way Contract) $11,000,000 (9)
Darnell Nurse (1 Way Contract) $9,250,000 (9)
Mathew Barzal (1 Way Contract) $9,150,000 (9)
Dougie Hamilton (1 Way Contract) $9,000,000 (9)
-1 Way Contract Salary Cap : $9,000,000
Mark Scheifele (1 Way Contract) $8,500,000 (9)
Ilya Sorokin (1 Way Contract) $8,250,000 (9)
Brady Tkachuk (1 Way Contract) $8,205,714 (9)
J.T. Miller (1 Way Contract) $8,000,000 (9)
Jack Hughes (1 Way Contract) $8,000,000 (9)
Thomas Chabot (1 Way Contract) $8,000,000 (9)
Owen Tippett (1 Way Contract) $6,200,000 (9)
Zach Hyman (1 Way Contract) $5,500,000 (9)
Joel Farabee (1 Way Contract) $5,000,000 (9)
-1 Way Contract Salary Cap : $5,000,000
Mason Marchment $4,500,000 (7)
Evan Bouchard $3,900,000 (3)
Nick Paul $3,150,000 (9)
Scott Laughton $3,000,000 (9)
Colton Sissons $2,857,143 (9)
Martin Fehervary $2,675,000 (5)
Morgan Frost $2,100,000 (3)
Trevor van Riemsdyk $1,000,000 (1)
Ukko-Pekka Luukkonen $923,333 (5)
Mark Giordano $800,000 (3)
Andrew Mangiapane $775,000 (1)
Total Pro Players24
Salary Commitment
Year 5 : $129,736,190
Year 6 : $127,961,190
Year 7 : $127,961,190
Year 8 : $121,161,190
Salary Average Commitment
Year 5 : $129,736,190
Year 6 : $127,961,190
Year 7 : $127,961,190
Year 8 : $121,161,190
Salary Cap with 1 Way Contract
Year 5 : $129,736,190
Year 6 : $127,961,190
Year 7 : $127,961,190
Year 8 : $121,161,190

Farm Players Salaries

Jesperi Kotkaniemi $482,000 (9)
Thomas Novak $350,000 (5)
Frederik Andersen $340,000 (3)
Kirby Dach $336,250 (7)
Barrett Hayton $177,500 (3)
Ryan McLeod $140,000 (1)
Ty Smith $95,000 (5)
Sam Colangelo $92,500 (3)
Ryan Johnson $92,500 (3)
Justin Barron $92,500 (5)
Nikita Chibrikov $87,583 (5)
Scott Morrow $87,000 (1)
Vincent Iorio $87,000 (1)
Nolan Foote $86,333 (5)
Stanislav Svozil $82,500 (5)
Robin Salo $80,000 (3)
Nicholas Robertson $79,667 (5)
Daniil Gushchin $77,500 (9)
Thomas Milic $77,500 (8)
Jack Devine $77,500 (9)
Liam Foudy $77,500 (3)
Ty Voit $77,500 (9)
Danny Zhilkin $77,500 (9)
Vasily Podkolzin $77,500 (1)
Emil Bemstrom $77,500 (1)
Owen Allard $77,500 (9)
Dylan Garand $77,500 (8)
Francesco Arcuri $77,500 (9)
Jack Hughes 22 $77,500 (9)
Justin Robidas $77,500 (9)
Carl Lindblom $77,500 (8)
Total Farm Players31
Salary Commitment
Year 5 : $3,873,333
Year 6 : $3,404,333
Year 7 : $3,404,333
Year 8 : $2,544,333
Salary Average Commitment
Year 5 : $4,024,583
Year 6 : $3,555,583
Year 7 : $3,555,583
Year 8 : $2,696,833

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 $42,836,246 $120,897,024 $11,102,976 $80,897,024 $5,601,418 $994,398,581 243256
Atlanta Thrashers $1,467,388 $112,566,666 $19,433,334 $72,566,666 $5,391,222 $994,608,777 223557
California Golden Seals $72,986,666 $98,594,167 $33,405,833 $58,594,167 $5,491,166 $994,508,833 213960
Chicago Blackhawks $106,997,503 $51,265,001 $80,734,999 $11,265,001 $2,756,666 $997,243,333 223254
Cincinnati Cyclones $63,211,142 $101,741,666 $30,258,334 $61,741,666 $3,289,473 $996,710,526 233760
Columbus Blue Jackets $32,744,523 $128,455,357 $3,544,643 $88,455,357 $5,225,806 $994,774,193 233154
Detroit Red Wings $2,721,471 $150,941,667 -$18,941,667 $110,941,667 $4,174,415 $995,825,584 253055
Hartford Whalers $50,558,301 $121,381,333 $10,618,667 $81,381,333 $3,102,083 $996,897,916 253358
Kansas City Scouts $87,305,480 $77,076,025 $54,923,975 $37,076,025 $3,608,000 $996,391,999 223456
New Jersey Devils $35,422,232 $112,664,501 $19,335,499 $72,664,501 $3,597,999 $996,402,000 233558
Pittsburgh Penguins $116,692,039 $44,640,418 $87,359,582 $4,640,418 $2,354,167 $997,645,832 203050
San Jose Sharks $58,894,557 $93,349,619 $38,650,381 $53,349,619 $3,847,085 $996,152,914 223860
Savannah Ghost Pirates $26,683,590 $126,387,500 $5,612,500 $86,387,500 $3,901,054 $996,098,945 243660
Seattle Kraken $50,183,257 $126,622,334 $5,377,666 $86,622,334 $4,019,626 $995,980,373 243458
St Louis Blues $46,557,158 $126,915,833 $5,084,167 $86,915,833 $3,052,500 $996,947,499 233356
Tampa Bay Lightning $29,470,264 $73,147,024 $58,852,976 $33,147,024 $3,307,250 $996,692,749 163955
Toronto Maple Leafs $65,512,498 $96,404,309 $35,595,691 $56,404,309 $2,756,572 $997,243,427 223153
Winnipeg Jets $28,793,484 $129,736,190 $2,263,810 $89,736,190 $3,873,333 $996,126,666 243155