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

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $100 - 5,146 - 85.77%
Level 2: 5000 - $60 - 5,000 - 100.00%
Level 3: 2000 - $35 - 1,887 - 94.35%
Level 4: 4000 - $25 - 3,508 - 87.70%
Luxury : 1000 - $200 - 987 - 98.70%
Total Capacity :18000

Income

Home Games Left40
Average Attendance - %16,528 - 91.82%
Average Income per Game$1,736,960
Year to Date Revenue$1,736,960

Expense

Pro Players Total Salaries$114,147,024
Farm Players Total Salaries$6,496,418
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$4,089,484
Farm Year To Date Expenses$322,144
Pro Salary Cap To Date$4,055,001
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$69,478,400
Pro Remaining Season Days140
Pro Expenses Per Days$794,117
Pro Estimated Expenses$111,176,380
Farm Remaining Season Days106
Farm Expenses Per Days$67,535
Farm Estimated Expenses$7,158,710
Estimated Season Expenses$118,335,090
Season Salary Cap$114,147,024
Estimate Under Maximum Salary Cap of $132,000,000$17,852,976
Estimate Over Minimum Salary Cap of $40,000,000 $74,147,024
Current Bank Account$50,495,961
Projected Bank Account$1,639,271

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)
Alexander Kerfoot $3,500,000 (3)
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 Players22
Salary Commitment
Year 5 : $114,147,024
Year 6 : $114,147,024
Year 7 : $114,147,024
Year 8 : $109,772,024
Salary Average Commitment
Year 5 : $114,147,024
Year 6 : $114,147,024
Year 7 : $114,147,024
Year 8 : $109,772,024
Salary Cap with 1 Way Contract
Year 5 : $114,147,024
Year 6 : $114,147,024
Year 7 : $114,147,024
Year 8 : $109,772,024

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)
Oliver Ekman-Larsson $350,000 (7)
Scott Mayfield $350,000 (9)
Vitek Vanecek $340,000 (5)
Aliaksei Protas $337,500 (9)
Adam Lowry $325,000 (9)
Samuel Montembeault $315,000 (5)
Tanner Jeannot $266,500 (3)
Sean Kuraly $225,000 (3)
James van Riemsdyk $200,000 (3)
Marcus Johansson $200,000 (3)
Georgii Merkulov $120,000 (5)
Jesse Puljujarvi $95,000 (3)
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)
Sonny Milano $77,500 (4)
Ty Nelson $77,500 (9)
Jan Bednar $77,500 (8)
Isaac Howard $77,500 (9)
Aleksi Heimosalmi $77,500 (9)
Topi Niemela $77,500 (3)
Tristen Robbins $77,500 (9)
Kirill Gerasimyuk $77,500 (8)
Total Farm Players34
Salary Commitment
Year 5 : $6,496,417
Year 6 : $6,416,417
Year 7 : $6,416,417
Year 8 : $4,837,417
Salary Average Commitment
Year 5 : $6,630,167
Year 6 : $6,550,167
Year 7 : $6,550,167
Year 8 : $4,972,417

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 Left39
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,892,300
Year to Date Revenue$3,784,600

Expense

Pro Players Total Salaries$114,775,000
Farm Players Total Salaries$5,531,222
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$3,893,966
Farm Year To Date Expenses$307,037
Pro Salary Cap To Date$3,859,483
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$73,799,700
Pro Remaining Season Days140
Pro Expenses Per Days$798,448
Pro Estimated Expenses$111,782,720
Farm Remaining Season Days106
Farm Expenses Per Days$58,840
Farm Estimated Expenses$6,237,040
Estimated Season Expenses$118,019,760
Season Salary Cap$114,775,000
Estimate Under Maximum Salary Cap of $132,000,000$17,225,000
Estimate Over Minimum Salary Cap of $40,000,000 $74,775,000
Current Bank Account$5,935,340
Projected Bank Account($38,284,720)

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)
Anze Kopitar (1 Way Contract) $7,000,000 (3)
Nazem Kadri (1 Way Contract) $7,000,000 (9)
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)
Yegor Sharangovich $3,100,000 (3)
Charlie Lindgren $1,100,000 (5)
Mario Ferraro $925,000 (3)
Total Pro Players22
Salary Commitment
Year 5 : $114,775,000
Year 6 : $114,775,000
Year 7 : $114,775,000
Year 8 : $103,750,000
Salary Average Commitment
Year 5 : $114,775,000
Year 6 : $114,775,000
Year 7 : $114,775,000
Year 8 : $103,750,000
Salary Cap with 1 Way Contract
Year 5 : $114,775,000
Year 6 : $114,775,000
Year 7 : $114,775,000
Year 8 : $103,750,000

Farm Players Salaries

Artturi Lehkonen $450,000 (9)
Lawson Crouse $430,000 (9)
TJ Brodie $375,000 (3)
Sean Walker $360,000 (9)
Jonas Siegenthaler $340,000 (9)
Luke Schenn $275,000 (5)
Alex Nedeljkovic $250,000 (3)
Erik Gustafsson $200,000 (3)
William Carrier $200,000 (9)
Klim Kostin $200,000 (3)
Jack McBain $160,000 (3)
Pavol Regenda $150,000 (1)
Vladislav Namestnikov $140,000 (1)
Keegan Kolesar $140,000 (5)
Nic Dowd $130,000 (5)
Zach Bogosian $125,000 (3)
Daniil Miromanov $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 : $5,531,223
Year 6 : $4,753,723
Year 7 : $4,753,723
Year 8 : $2,914,973
Salary Average Commitment
Year 5 : $5,374,973
Year 6 : $4,752,473
Year 7 : $4,752,473
Year 8 : $2,914,973

California Golden Seals



Arena Capacity - Ticket Price
Attendance - %

Arena NameOakland Alameda County Coliseum
Level 1: 6000 - $100 - 5,649 - 94.16%
Level 2: 5000 - $60 - 4,810 - 96.19%
Level 3: 2000 - $35 - 1,835 - 91.77%
Level 4: 4000 - $25 - 3,857 - 96.43%
Luxury : 1000 - $200 - 943 - 94.27%
Total Capacity :18000

Income

Home Games Left38
Average Attendance - %17,094 - 94.97%
Average Income per Game$1,792,036
Year to Date Revenue$5,376,107

Expense

Pro Players Total Salaries$98,785,833
Farm Players Total Salaries$4,291,166
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$3,440,890
Farm Year To Date Expenses$238,340
Pro Salary Cap To Date$3,406,410
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,097,355
Pro Remaining Season Days140
Pro Expenses Per Days$688,178
Pro Estimated Expenses$96,344,920
Farm Remaining Season Days106
Farm Expenses Per Days$47,668
Farm Estimated Expenses$5,052,808
Estimated Season Expenses$101,397,728
Season Salary Cap$98,785,833
Estimate Under Maximum Salary Cap of $132,000,000$33,214,167
Estimate Over Minimum Salary Cap of $40,000,000 $58,785,833
Current Bank Account$79,581,172
Projected Bank Account$46,280,799

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)
Neal Pionk (1 Way Contract) $5,875,000 (7)
Vladislav Gavrikov (1 Way Contract) $5,875,000 (3)
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)
Rasmus Sandin $4,600,000 (9)
Jake Allen $3,850,000 (3)
Dylan Guenther $894,167 (5)
Gustav Nyquist $891,666 (5)
Tyson Foerster $775,000 (3)
Mason McTavish $775,000 (1)
Lucas Raymond $775,000 (1)
Ryan Suter $775,000 (1)
Joonas Korpisalo $775,000 (4)
Total Pro Players22
Salary Commitment
Year 5 : $98,785,833
Year 6 : $96,460,833
Year 7 : $96,460,833
Year 8 : $85,960,833
Salary Average Commitment
Year 5 : $98,773,333
Year 6 : $96,448,333
Year 7 : $96,448,333
Year 8 : $85,960,833
Salary Cap with 1 Way Contract
Year 5 : $98,785,833
Year 6 : $96,460,833
Year 7 : $96,460,833
Year 8 : $85,960,833

Farm Players Salaries

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)
Emil Heineman $95,000 (5)
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)
Alexander Alexeyev $82,500 (3)
Daniil Chayka $82,500 (5)
Tyler Tullio $82,333 (5)
Braden Schneider $80,583 (5)
Lukas Cormier $79,333 (5)
Jonathan Lekkerimaki $77,500 (9)
Ryan Poehling $77,500 (1)
Matyas Sapovaliv $77,500 (9)
Carter Savoie $77,500 (9)
Jeremy Poirier $77,500 (9)
Michael Dipietro $77,500 (1)
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)
Olivier Nadeau $77,500 (9)
Total Farm Players37
Salary Commitment
Year 5 : $4,291,166
Year 6 : $4,016,166
Year 7 : $4,016,166
Year 8 : $2,922,416
Salary Average Commitment
Year 5 : $4,561,166
Year 6 : $4,286,166
Year 7 : $4,286,166
Year 8 : $3,192,416

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameChicago Arena
Level 1: 6000 - $100 - 5,327 - 88.78%
Level 2: 5000 - $60 - 4,612 - 92.24%
Level 3: 2000 - $35 - 1,944 - 97.20%
Level 4: 4000 - $25 - 3,661 - 91.53%
Luxury : 1000 - $200 - 966 - 96.55%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %16,510 - 91.72%
Average Income per Game$1,731,507
Year to Date Revenue$3,463,013

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$1,780,860
Farm Year To Date Expenses$577,417
Pro Salary Cap To Date$1,746,380
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,528,754
Pro Remaining Season Days140
Pro Expenses Per Days$360,448
Pro Estimated Expenses$50,462,720
Farm Remaining Season Days106
Farm Expenses Per Days$114,925
Farm Estimated Expenses$12,182,050
Estimated Season Expenses$62,644,770
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$108,233,492
Projected Bank Account$113,117,476

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 - 5,635 - 93.92%
Level 2: 5000 - $60 - 4,641 - 92.82%
Level 3: 2000 - $35 - 1,867 - 93.35%
Level 4: 4000 - $25 - 3,803 - 95.08%
Luxury : 1000 - $200 - 905 - 90.45%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %16,851 - 93.61%
Average Income per Game$1,763,088
Year to Date Revenue$3,526,175

Expense

Pro Players Total Salaries$102,191,666
Farm Players Total Salaries$3,063,223
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$3,549,715
Farm Year To Date Expenses$171,765
Pro Salary Cap To Date$3,523,850
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,760,412
Pro Remaining Season Days140
Pro Expenses Per Days$709,943
Pro Estimated Expenses$99,392,020
Farm Remaining Season Days106
Farm Expenses Per Days$34,353
Farm Estimated Expenses$3,641,418
Estimated Season Expenses$103,033,438
Season Salary Cap$102,191,666
Estimate Under Maximum Salary Cap of $132,000,000$29,808,334
Estimate Over Minimum Salary Cap of $40,000,000 $62,191,666
Current Bank Account$68,552,582
Projected Bank Account$34,279,556

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)
Ryan Johansen (1 Way Contract) $8,000,000 (9)
-1 Way Contract Salary Cap : $8,000,000
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)
Anthony Mantha $4,500,000 (7)
Nick Foligno $4,500,000 (3)
Nino Niederreiter $4,000,000 (5)
Pius Suter $3,650,000 (7)
Ilya Samsonov $3,550,000 (1)
Alex Newhook $2,900,000 (7)
Calle Jarnkrok $2,100,000 (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 : $102,191,666
Year 6 : $93,141,666
Year 7 : $93,141,666
Year 8 : $83,141,666
Salary Average Commitment
Year 5 : $101,291,666
Year 6 : $93,141,666
Year 7 : $93,141,666
Year 8 : $83,141,666
Salary Cap with 1 Way Contract
Year 5 : $102,191,666
Year 6 : $93,141,666
Year 7 : $93,141,666
Year 8 : $83,141,666

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)
Josh Mahura $92,500 (1)
Robby Fabbri $92,500 (5)
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)
Dominik Kubalik $83,750 (3)
Donovan Sebrango $82,833 (5)
Arshdeep Bains $81,667 (5)
Artem Grushnikov $81,417 (5)
Lassi Thomson $79,556 (5)
Albert Johansson $77,500 (9)
Alex Doucet $77,500 (9)
Larry Keenan $77,500 (9)
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)
Cruz Lucius $77,500 (9)
Total Farm Players34
Salary Commitment
Year 5 : $3,063,223
Year 6 : $2,560,723
Year 7 : $2,560,723
Year 8 : $2,128,223
Salary Average Commitment
Year 5 : $2,800,723
Year 6 : $2,298,223
Year 7 : $2,298,223
Year 8 : $1,865,723

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $100 - 5,978 - 99.63%
Level 2: 5000 - $60 - 4,822 - 96.43%
Level 3: 2000 - $35 - 1,858 - 92.90%
Level 4: 4000 - $25 - 3,481 - 87.03%
Luxury : 1000 - $200 - 911 - 91.05%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %17,049 - 94.72%
Average Income per Game$1,819,655
Year to Date Revenue$3,639,310

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$4,463,980
Farm Year To Date Expenses$280,440
Pro Salary Cap To Date$4,429,495
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$70,966,545
Pro Remaining Season Days140
Pro Expenses Per Days$892,796
Pro Estimated Expenses$124,991,440
Farm Remaining Season Days106
Farm Expenses Per Days$56,088
Farm Estimated Expenses$5,945,328
Estimated Season Expenses$130,936,768
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$43,820,517
Projected Bank Account($16,149,706)

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 - 4,054 - 67.57%
Level 2: 5000 - $70 - 3,340 - 66.79%
Level 3: 2000 - $45 - 1,284 - 64.22%
Level 4: 4000 - $30 - 2,779 - 69.48%
Luxury : 1000 - $300 - 552 - 55.17%
Total Capacity :18000

Income

Home Games Left38
Average Attendance - %12,009 - 66.72%
Average Income per Game$1,560,393
Year to Date Revenue$4,681,178

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$5,239,370
Farm Year To Date Expenses$233,080
Pro Salary Cap To Date$5,204,885
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,294,921
Pro Remaining Season Days140
Pro Expenses Per Days$1,047,874
Pro Estimated Expenses$146,702,360
Farm Remaining Season Days106
Farm Expenses Per Days$46,616
Farm Estimated Expenses$4,941,296
Estimated Season Expenses$151,643,656
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$17,823,758
Projected Bank Account($74,524,977)

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 - 5,636 - 93.93%
Level 2: 5000 - $60 - 4,530 - 90.60%
Level 3: 2000 - $35 - 1,851 - 92.55%
Level 4: 4000 - $25 - 3,669 - 91.71%
Luxury : 1000 - $200 - 928 - 92.80%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %16,614 - 92.30%
Average Income per Game$1,754,472
Year to Date Revenue$3,508,943

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$4,220,045
Farm Year To Date Expenses$184,780
Pro Salary Cap To Date$4,185,565
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,424,388
Pro Remaining Season Days140
Pro Expenses Per Days$844,009
Pro Estimated Expenses$118,161,260
Farm Remaining Season Days106
Farm Expenses Per Days$36,956
Farm Estimated Expenses$3,917,336
Estimated Season Expenses$122,078,596
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$60,372,544
Projected Bank Account$6,718,336

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 - 5,899 - 98.31%
Level 2: 5000 - $60 - 4,707 - 94.13%
Level 3: 2000 - $35 - 1,996 - 99.80%
Level 4: 4000 - $25 - 3,572 - 89.29%
Luxury : 1000 - $200 - 989 - 98.85%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %17,161 - 95.34%
Average Income per Game$1,831,341
Year to Date Revenue$3,662,681

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$2,686,931
Farm Year To Date Expenses$208,268
Pro Salary Cap To Date$2,652,450
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$71,422,280
Pro Remaining Season Days140
Pro Expenses Per Days$538,455
Pro Estimated Expenses$75,383,700
Farm Remaining Season Days106
Farm Expenses Per Days$41,514
Farm Estimated Expenses$4,400,484
Estimated Season Expenses$79,784,184
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$90,450,415
Projected Bank Account$82,088,511

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 - 3,488 - 58.13%
Level 2: 5000 - $90 - 2,669 - 53.38%
Level 3: 2000 - $60 - 983 - 49.13%
Level 4: 4000 - $52 - 1,673 - 41.83%
Luxury : 1000 - $275 - 566 - 56.60%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %9,378 - 52.10%
Average Income per Game$1,534,784
Year to Date Revenue$3,069,567

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$3,919,465
Farm Year To Date Expenses$207,115
Pro Salary Cap To Date$3,884,985
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,856,556
Pro Remaining Season Days140
Pro Expenses Per Days$783,893
Pro Estimated Expenses$109,745,020
Farm Remaining Season Days106
Farm Expenses Per Days$41,423
Farm Estimated Expenses$4,390,838
Estimated Season Expenses$114,135,858
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$45,025,271
Projected Bank Account($9,254,031)

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 - 5,732 - 95.53%
Level 2: 5000 - $60 - 4,491 - 89.82%
Level 3: 2000 - $35 - 1,771 - 88.53%
Level 4: 4000 - $25 - 3,660 - 91.50%
Luxury : 1000 - $200 - 908 - 90.80%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %16,562 - 92.01%
Average Income per Game$1,754,814
Year to Date Revenue$3,509,628

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$1,620,474
Farm Year To Date Expenses$99,949
Pro Salary Cap To Date$1,585,993
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,437,746
Pro Remaining Season Days140
Pro Expenses Per Days$314,762
Pro Estimated Expenses$44,066,680
Farm Remaining Season Days106
Farm Expenses Per Days$21,209
Farm Estimated Expenses$2,248,154
Estimated Season Expenses$46,314,834
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$113,129,735
Projected Bank Account$135,252,647

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 - 5,549 - 92.48%
Level 2: 5000 - $60 - 4,576 - 91.51%
Level 3: 2000 - $35 - 1,880 - 94.00%
Level 4: 4000 - $25 - 3,800 - 94.99%
Luxury : 1000 - $200 - 882 - 88.20%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %16,686 - 92.70%
Average Income per Game$1,738,260
Year to Date Revenue$3,476,520

Expense

Pro Players Total Salaries$93,349,619
Farm Players Total Salaries$3,769,585
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$3,253,435
Farm Year To Date Expenses$214,845
Pro Salary Cap To Date$3,218,950
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,792,140
Pro Remaining Season Days140
Pro Expenses Per Days$650,687
Pro Estimated Expenses$91,096,180
Farm Remaining Season Days106
Farm Expenses Per Days$42,969
Farm Estimated Expenses$4,554,714
Estimated Season Expenses$95,650,894
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$64,378,516
Projected Bank Account$36,519,762

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)
Trent Frederic $77,500 (3)
Jake Christiansen $77,500 (1)
Caleb Jones $77,500 (1)
Erik Pahlsson $77,500 (1)
Ville Koivunen $77,500 (9)
Paul Cotter $77,500 (5)
Ryan Ufko $77,500 (9)
Jet Greaves $77,500 (5)
Mavrick Bourque $77,500 (9)
Alex Nylander $77,500 (1)
Christian Kyrou $77,500 (9)
Jordan Dumais $77,500 (9)
Devin Cooley $77,500 (1)
Total Farm Players37
Salary Commitment
Year 5 : $3,769,585
Year 6 : $2,719,585
Year 7 : $2,719,585
Year 8 : $1,842,585
Salary Average Commitment
Year 5 : $3,864,585
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 Left40
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,160,500
Year to Date Revenue$2,160,500

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$4,472,188
Farm Year To Date Expenses$219,143
Pro Salary Cap To Date$4,437,708
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$86,420,000
Pro Remaining Season Days140
Pro Expenses Per Days$878,534
Pro Estimated Expenses$122,994,760
Farm Remaining Season Days106
Farm Expenses Per Days$44,154
Farm Estimated Expenses$4,680,324
Estimated Season Expenses$127,675,084
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$33,097,038
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 - 5,798 - 96.63%
Level 2: 5000 - $60 - 4,953 - 99.06%
Level 3: 2000 - $35 - 1,887 - 94.35%
Level 4: 4000 - $25 - 3,560 - 88.99%
Luxury : 1000 - $200 - 981 - 98.05%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %17,178 - 95.43%
Average Income per Game$1,829,813
Year to Date Revenue$3,659,626

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$4,413,454
Farm Year To Date Expenses$223,552
Pro Salary Cap To Date$4,385,866
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$71,362,707
Pro Remaining Season Days140
Pro Expenses Per Days$880,154
Pro Estimated Expenses$123,221,560
Farm Remaining Season Days106
Farm Expenses Per Days$45,222
Farm Estimated Expenses$4,793,532
Estimated Season Expenses$128,015,092
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$58,763,618
Projected Bank Account$2,111,233

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 - 5,375 - 89.58%
Level 2: 5000 - $60 - 4,790 - 95.79%
Level 3: 2000 - $35 - 1,862 - 93.10%
Level 4: 4000 - $25 - 3,930 - 98.24%
Luxury : 1000 - $200 - 946 - 94.57%
Total Capacity :18000

Income

Home Games Left38
Average Attendance - %16,902 - 93.90%
Average Income per Game$1,754,363
Year to Date Revenue$5,263,090

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$4,410,890
Farm Year To Date Expenses$182,545
Pro Salary Cap To Date$4,376,410
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,665,807
Pro Remaining Season Days140
Pro Expenses Per Days$882,178
Pro Estimated Expenses$123,504,920
Farm Remaining Season Days106
Farm Expenses Per Days$36,509
Farm Estimated Expenses$3,869,954
Estimated Season Expenses$127,374,874
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$58,899,465
Projected Bank Account($1,809,602)

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 - 5,429 - 90.48%
Level 2: 5000 - $60 - 4,432 - 88.64%
Level 3: 2000 - $35 - 1,874 - 93.68%
Level 4: 4000 - $25 - 3,653 - 91.33%
Luxury : 1000 - $200 - 962 - 96.20%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %16,350 - 90.83%
Average Income per Game$1,725,595
Year to Date Revenue$3,451,190

Expense

Pro Players Total Salaries$89,742,024
Farm Players Total Salaries$2,454,083
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$3,096,012
Farm Year To Date Expenses$158,507
Pro Salary Cap To Date$3,061,530
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,298,205
Pro Remaining Season Days140
Pro Expenses Per Days$625,807
Pro Estimated Expenses$87,612,980
Farm Remaining Season Days106
Farm Expenses Per Days$31,118
Farm Estimated Expenses$3,298,508
Estimated Season Expenses$90,911,488
Season Salary Cap$89,742,024
Estimate Under Maximum Salary Cap of $132,000,000$42,257,976
Estimate Over Minimum Salary Cap of $40,000,000 $49,742,024
Current Bank Account$32,582,553
Projected Bank Account$8,969,270

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)
Jacob Markstrom (1 Way Contract) $6,000,000 (9)
Chris Tanev $4,500,000 (9)
Radek Faksa $3,250,000 (1)
Jeff Skinner $3,000,000 (1)
Matt Duchene $3,000,000 (1)
Casey Cizikas $2,500,000 (5)
Max Pacioretty $2,000,000 (1)
Noel Acciari $2,000,000 (3)
Luke Hughes $925,000 (5)
Tyler Boucher $863,334 (5)
Alexandar Georgiev $860,000 (5)
Frank Nazar $838,333 (5)
Ryker Evans $800,000 (3)
Thomas Harley $787,500 (3)
Martin Kaut $775,000 (1)
Total Pro Players22
Salary Commitment
Year 5 : $89,742,024
Year 6 : $77,717,024
Year 7 : $77,717,024
Year 8 : $66,379,524
Salary Average Commitment
Year 5 : $89,742,024
Year 6 : $77,717,024
Year 7 : $77,717,024
Year 8 : $66,379,524
Salary Cap with 1 Way Contract
Year 5 : $89,742,024
Year 6 : $77,717,024
Year 7 : $77,717,024
Year 8 : $66,379,524

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)
Rem Pitlick $83,833 (5)
Ivan Prosvetov $79,333 (5)
Mattias Havelid $77,500 (9)
Jakub Stancl $77,500 (4)
Dans Locmelis $77,500 (9)
Jacob Melanson $77,500 (9)
Jimmy Snuggerud $77,500 (9)
Logan Mailloux $77,500 (1)
Luke Tuch $77,500 (9)
Matthew Coronato $77,500 (9)
Matthew Savoie $77,500 (9)
Hampton Slukynsky $77,500 (1)
Noah Warren $77,500 (9)
Paul Ludwinski $77,500 (9)
Ryan Chesley $77,500 (9)
Ryan McAllister $77,500 (9)
Simon Robertson $77,500 (9)
Topi Ronni $77,500 (9)
Zion Nybeck $77,500 (9)
Alexander Suzdalev $77,500 (9)
Luke Mistelbacher $77,500 (1)
Eetu Makiniemi $77,500 (1)
Nolan Allan $77,500 (9)
Total Farm Players28
Salary Commitment
Year 5 : $2,454,083
Year 6 : $1,754,083
Year 7 : $1,754,083
Year 8 : $1,754,083
Salary Average Commitment
Year 5 : $2,814,083
Year 6 : $2,114,083
Year 7 : $2,114,083
Year 8 : $2,114,083

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 6000 - $100 - 5,717 - 95.28%
Level 2: 5000 - $60 - 4,775 - 95.49%
Level 3: 2000 - $35 - 1,921 - 96.03%
Level 4: 4000 - $25 - 3,682 - 92.04%
Luxury : 1000 - $200 - 929 - 92.85%
Total Capacity :18000

Income

Home Games Left39
Average Attendance - %17,022 - 94.56%
Average Income per Game$1,792,582
Year to Date Revenue$3,585,164

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$3,358,770
Farm Year To Date Expenses$169,215
Pro Salary Cap To Date$3,324,285
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$69,910,698
Pro Remaining Season Days140
Pro Expenses Per Days$671,754
Pro Estimated Expenses$94,045,560
Farm Remaining Season Days106
Farm Expenses Per Days$33,843
Farm Estimated Expenses$3,587,358
Estimated Season Expenses$97,632,918
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$69,749,873
Projected Bank Account$42,027,653

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 - 5,953 - 99.22%
Level 2: 5000 - $60 - 4,284 - 85.68%
Level 3: 2000 - $35 - 1,820 - 91.00%
Level 4: 4000 - $25 - 3,934 - 98.35%
Luxury : 1000 - $200 - 989 - 98.90%
Total Capacity :18000

Income

Home Games Left40
Average Attendance - %16,980 - 94.33%
Average Income per Game$1,806,163
Year to Date Revenue$1,806,163

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$4,508,145
Farm Year To Date Expenses$219,520
Pro Salary Cap To Date$4,473,660
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$72,246,520
Pro Remaining Season Days140
Pro Expenses Per Days$901,629
Pro Estimated Expenses$126,228,060
Farm Remaining Season Days106
Farm Expenses Per Days$43,904
Farm Estimated Expenses$4,653,824
Estimated Season Expenses$130,881,884
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$38,245,954
Projected Bank Account($20,389,410)

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 $50,495,961 $114,147,024 $17,852,976 $74,147,024 $6,496,418 $993,503,581 223456
Atlanta Thrashers $5,935,340 $114,775,000 $17,225,000 $74,775,000 $5,531,222 $994,468,777 223557
California Golden Seals $79,581,172 $98,785,833 $33,214,167 $58,785,833 $4,291,166 $995,708,833 223759
Chicago Blackhawks $108,233,492 $51,265,001 $80,734,999 $11,265,001 $2,756,666 $997,243,333 223254
Cincinnati Cyclones $68,552,582 $102,191,666 $29,808,334 $62,191,666 $3,063,223 $996,936,776 233457
Columbus Blue Jackets $43,820,517 $128,455,357 $3,544,643 $88,455,357 $5,225,806 $994,774,193 233154
Detroit Red Wings $17,823,758 $150,941,667 -$18,941,667 $110,941,667 $4,174,415 $995,825,584 253055
Hartford Whalers $60,372,544 $121,381,333 $10,618,667 $81,381,333 $3,102,083 $996,897,916 253358
Kansas City Scouts $90,450,415 $77,076,025 $54,923,975 $37,076,025 $3,608,000 $996,391,999 223456
New Jersey Devils $45,025,271 $112,664,501 $19,335,499 $72,664,501 $3,597,999 $996,402,000 233558
Pittsburgh Penguins $113,129,735 $44,640,418 $87,359,582 $4,640,418 $2,354,167 $997,645,832 203050
San Jose Sharks $64,378,516 $93,349,619 $38,650,381 $53,349,619 $3,769,585 $996,230,414 223759
Savannah Ghost Pirates $33,097,038 $126,387,500 $5,612,500 $86,387,500 $3,901,054 $996,098,945 243660
Seattle Kraken $58,763,618 $126,622,334 $5,377,666 $86,622,334 $4,019,626 $995,980,373 243458
St Louis Blues $58,899,465 $126,915,833 $5,084,167 $86,915,833 $3,052,500 $996,947,499 233356
Tampa Bay Lightning $32,582,553 $89,742,024 $42,257,976 $49,742,024 $2,454,083 $997,545,916 222850
Toronto Maple Leafs $69,749,873 $96,404,309 $35,595,691 $56,404,309 $2,756,572 $997,243,427 223153
Winnipeg Jets $38,245,954 $129,736,190 $2,263,810 $89,736,190 $3,873,333 $996,126,666 243155