Team Finance for National Simulated Hockey League

Update - April 15, 2021 at 11:55

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 5796 - $90 - 5,071 - 87.50%
Level 2: 4743 - $51 - 3,890 - 82.02%
Level 3: 1932 - $33 - 1,895 - 98.10%
Level 4: 3864 - $20 - 3,732 - 96.58%
Luxury : 1230 - $180 - 1,105 - 89.87%
Total Capacity :17565
Farm
Farm Level 1: 2000 - $75 - 1,915 - 95.77%
Farm Level 2: 1000 - $45 - 684 - 68.39%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %15,694 - 89.35%
Average Income per Game$1,059,548
Year to Date Revenue$11,655,033
Farm
Home Games Left27
Average Attendance - %2,599 - 86.64%
Average Income per Game$193,873
Year to Date Revenue$2,714,227

Expense

Pro Players Total Salaries$85,629,667
Farm Players Total Salaries$2,533,862
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$30,772,598
Farm Year To Date Expenses$653,506
Pro Salary Cap To Date$30,772,598
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$31,786,454
Farm Estimated Season Revenue$5,234,581
Pro Remaining Season Days144
Pro Expenses Per Days$403,914
Pro Estimated Expenses$58,163,616
Farm Remaining Season Days144
Farm Expenses Per Days$11,952
Farm Estimated Expenses$1,721,088
Estimated Season Expenses$59,884,704
Current Bank Account$23,726,598
Projected Bank Account$862,929

Pro Players Salaries

Patrice Bergeron (1 Way Contract) $21,650,000 (1)
-Salary Remaining : $14,705,660
Alex Pietrangelo (1 Way Contract) $20,500,000 (3)
-Salary Remaining : $13,924,528
David Krejci (1 Way Contract) $6,251,000 (2)
-Salary Remaining : $4,245,962
David Pastrnak (1 Way Contract) $5,010,000 (1)
-Salary Remaining : $3,403,019
Frederik Andersen (1 Way Contract) $4,856,667 (2)
-Salary Remaining : $3,298,868
Brad Marchand (1 Way Contract) $4,800,000 (3)
-Salary Remaining : $3,260,377
Jared Spurgeon (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $3,056,604
Vladimir Sobotka (1 Way Contract) $4,100,000 (1)
-Salary Remaining : $2,784,906
Magnus Paajarvi $3,000,000 (1)
-Salary Remaining : $2,037,736
Marc-Edouard Vlasic (1 Way Contract) $1,400,000 (2)
-Salary Remaining : $950,943
Jonathan Bernier $1,245,000 (2)
-Salary Remaining : $845,660
Joonas Donskoi $1,050,000 (1)
-Salary Remaining : $713,208
David Desharnais (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $679,245
Chris Kreider $937,000 (3)
-Salary Remaining : $636,453
Shea Weber $900,000 (2)
-Salary Remaining : $611,321
Charlie McAvoy $850,000 (1)
-Salary Remaining : $577,358
Brett Connolly $700,000 (2)
-Salary Remaining : $475,472
John Moore $680,000 (1)
-Salary Remaining : $461,887
Jordan Caron $650,000 (2)
-Salary Remaining : $441,509
Andrew Agozzino $550,000 (1)
-Salary Remaining : $373,585
Landon Ferraro $500,000 (1)
-Salary Remaining : $339,623
Cal Clutterbuck $500,000 (3)
-Salary Remaining : $339,623
Total Pro Players22
Salary Commitment
Year 20 : $85,629,667
Year 21 : $47,239,667
Year 22 : $31,237,000
Year 23 : $0
Salary Average Commitment
Year 20 : $85,479,667
Year 21 : $47,239,667
Year 22 : $31,237,000
Year 23 : $0
Salary Cap with 1 Way Contract
Year 20 : $85,629,667
Year 21 : $47,239,667
Year 22 : $31,237,000
Year 23 : $0

Farm Players Salaries

Patrick Maroon $230,000 (1)
Salary Remaining : $156,226
Connor Clifton $200,000 (1)
Salary Remaining : $135,849
Robert Bortuzzo $181,000 (2)
Salary Remaining : $122,943
Brent Seabrook $159,852 (1)
Salary Remaining : $108,579
Mathieu Perreault $143,000 (1)
Salary Remaining : $97,132
Carter Rowney $131,000 (1)
Salary Remaining : $88,981
Brandon Tanev $101,000 (1)
Salary Remaining : $68,604
Sam Bennett $100,000 (1)
Salary Remaining : $67,925
Peter Mueller $100,000 (1)
Salary Remaining : $67,925
David Backes $90,000 (1)
Salary Remaining : $61,132
Frans Nielsen $90,000 (1)
Salary Remaining : $61,132
Pontus Aberg $70,000 (2)
Salary Remaining : $47,547
Sam Carrick $70,000 (1)
Salary Remaining : $47,547
Christian Fischer $70,000 (3)
Salary Remaining : $47,547
Tim Erixon $68,000 (1)
Salary Remaining : $46,189
Troy Grosenick $60,000 (1)
Salary Remaining : $40,755
Anton Forsberg $60,000 (1)
Salary Remaining : $40,755
Artturi Lehkonen $60,000 (3)
Salary Remaining : $40,755
Mike Reilly $55,010 (2)
Salary Remaining : $37,365
Jordan Martinook $55,000 (2)
Salary Remaining : $37,358
Andy Welinski $50,000 (1)
Salary Remaining : $33,962
Duncan Siemens $50,000 (3)
Salary Remaining : $33,962
Derek Grant $50,000 (2)
Salary Remaining : $33,962
Matt Donovan $50,000 (3)
Salary Remaining : $33,962
Noel Acciari $50,000 (1)
Salary Remaining : $33,962
Brian Boyle $50,000 (1)
Salary Remaining : $33,962
Zac Dalpe $50,000 (1)
Salary Remaining : $33,962
Matt Hackett $50,000 (3)
Salary Remaining : $33,962
Sam Montembeault $40,000 (3)
Salary Remaining : $27,170
Total Farm Players29
Salary Commitment
Year 20 : $2,533,862
Year 21 : $731,010
Year 22 : $320,000
Year 23 : $0
Salary Average Commitment
Year 20 : $2,533,862
Year 21 : $731,010
Year 22 : $320,000
Year 23 : $0

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 6164 - $90 - 5,828 - 94.54%
Level 2: 5044 - $50 - 4,655 - 92.30%
Level 3: 2055 - $40 - 1,399 - 68.08%
Level 4: 4110 - $20 - 3,776 - 91.87%
Luxury : 1307 - $180 - 1,195 - 91.43%
Total Capacity :18680
Farm
Farm Level 1: 2000 - $55 - 1,977 - 98.87%
Farm Level 2: 1000 - $25 - 997 - 99.72%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %16,853 - 90.22%
Average Income per Game$1,159,032
Year to Date Revenue$15,067,417
Farm
Home Games Left24
Average Attendance - %2,975 - 99.15%
Average Income per Game$140,373
Year to Date Revenue$2,386,342

Expense

Pro Players Total Salaries$86,927,571
Farm Players Total Salaries$1,908,400
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$26,543,475
Farm Year To Date Expenses$600,951
Pro Salary Cap To Date$26,543,475
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$32,452,898
Farm Estimated Season Revenue$3,368,953
Pro Remaining Season Days144
Pro Expenses Per Days$410,036
Pro Estimated Expenses$59,045,184
Farm Remaining Season Days144
Farm Expenses Per Days$9,002
Farm Estimated Expenses$1,296,288
Estimated Season Expenses$60,341,472
Current Bank Account$33,395,407
Projected Bank Account$8,875,786

Pro Players Salaries

Jonathan Toews (1 Way Contract) $13,250,000 (1)
-Salary Remaining : $9,000,000
Justin Faulk (1 Way Contract) $7,760,000 (3)
-Salary Remaining : $5,270,943
Martin Jones (1 Way Contract) $7,750,000 (3)
-Salary Remaining : $5,264,151
James van Riemsdyk (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $4,415,094
Jakob Silfverberg (1 Way Contract) $6,428,572 (4)
-Salary Remaining : $4,366,577
Mikko Koskinen (1 Way Contract) $5,010,000 (2)
-Salary Remaining : $3,403,019
Jordan Schroeder (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $3,396,226
Leon Draisaitl (1 Way Contract) $4,995,000 (1)
-Salary Remaining : $3,392,830
John Klingberg (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $3,056,604
Markus Granlund (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $2,377,358
Jake Gardiner (1 Way Contract) $3,334,000 (3)
-Salary Remaining : $2,264,604
Calvin de Haan $3,300,000 (1)
-Salary Remaining : $2,241,509
Patric Hornqvist (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $1,698,113
Justin Abdelkader (1 Way Contract) $2,000,000 (2)
-1 Way Contract Salary Cap : $2,000,000
-Salary Remaining : $1,358,491
Andrew Ladd (1 Way Contract) $2,000,000 (2)
-1 Way Contract Salary Cap : $2,000,000
-Salary Remaining : $1,358,491
Victor Rask $1,749,999 (1)
-Salary Remaining : $1,188,679
David Perron $1,500,000 (3)
-Salary Remaining : $1,018,868
Mark Katic $1,200,000 (1)
-Salary Remaining : $815,094
Ryan Pulock $850,000 (1)
-Salary Remaining : $577,358
Josh Teves $750,000 (4)
-Salary Remaining : $509,434
Alex Kerfoot $700,000 (1)
-Salary Remaining : $475,472
J.T. Compher $700,000 (2)
-Salary Remaining : $475,472
Mikhail Grigorenko $650,000 (2)
-Salary Remaining : $441,509
Aaron Dell $500,000 (2)
-Salary Remaining : $339,623
Josh Anderson $500,000 (1)
-Salary Remaining : $339,623
Total Pro Players25
Salary Commitment
Year 20 : $86,927,571
Year 21 : $60,382,572
Year 22 : $32,522,572
Year 23 : $7,178,572
Salary Average Commitment
Year 20 : $86,927,571
Year 21 : $60,382,572
Year 22 : $32,522,572
Year 23 : $7,178,572
Salary Cap with 1 Way Contract
Year 20 : $86,927,571
Year 21 : $60,382,572
Year 22 : $32,522,572
Year 23 : $7,178,572

Farm Players Salaries

Craig Anderson $150,000 (1)
Salary Remaining : $101,887
Zdeno Chara $150,000 (1)
Salary Remaining : $101,887
Rasmus Dahlin $150,000 (3)
Salary Remaining : $101,887
Tyler Pitlick $105,000 (1)
Salary Remaining : $71,321
Brad Richardson $100,000 (2)
Salary Remaining : $67,925
Nate Thompson $100,000 (2)
Salary Remaining : $67,925
Saku Maenalanen $100,000 (3)
Salary Remaining : $67,925
Michael Dal Colle $100,000 (3)
Salary Remaining : $67,925
Kailer Yamamoto $85,000 (3)
Salary Remaining : $57,736
Thatcher Demko $85,000 (3)
Salary Remaining : $57,736
Zach Redmond $83,400 (1)
Salary Remaining : $56,649
Rob O'Gara $70,000 (2)
Salary Remaining : $47,547
Kiefer Sherwood $70,000 (3)
Salary Remaining : $47,547
Matthew Peca $60,000 (2)
Salary Remaining : $40,755
Nic Petan $50,000 (3)
Salary Remaining : $33,962
Pheonix Copley $50,000 (1)
Salary Remaining : $33,962
Trevor van Riemsdyk $50,000 (2)
Salary Remaining : $33,962
Phil Varone $50,000 (1)
Salary Remaining : $33,962
Bobby Butler $50,000 (2)
Salary Remaining : $33,962
Jake Bischoff $50,000 (3)
Salary Remaining : $33,962
Chandler Stephenson $50,000 (3)
Salary Remaining : $33,962
Antti Suomela $50,000 (3)
Salary Remaining : $33,962
Carl Dahlstrom $50,000 (3)
Salary Remaining : $33,962
Kevin Gravel $50,000 (1)
Salary Remaining : $33,962
Total Farm Players24
Salary Commitment
Year 20 : $1,908,400
Year 21 : $1,270,000
Year 22 : $840,000
Year 23 : $0
Salary Average Commitment
Year 20 : $1,908,400
Year 21 : $1,270,000
Year 22 : $840,000
Year 23 : $0

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6765 - $91 - 4,852 - 71.71%
Level 2: 5535 - $55 - 3,044 - 54.99%
Level 3: 2255 - $45 - 985 - 43.67%
Level 4: 4510 - $20 - 2,213 - 49.08%
Luxury : 1435 - $179 - 1,236 - 86.11%
Total Capacity :20500
Farm
Farm Level 1: 2000 - $85 - 1,570 - 78.48%
Farm Level 2: 1000 - $45 - 746 - 74.56%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %12,329 - 60.14%
Average Income per Game$1,028,291
Year to Date Revenue$14,396,076
Farm
Home Games Left27
Average Attendance - %2,315 - 77.17%
Average Income per Game$175,319
Year to Date Revenue$2,454,467

Expense

Pro Players Total Salaries$86,653,844
Farm Players Total Salaries$2,255,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$23,830,241
Farm Year To Date Expenses$452,335
Pro Salary Cap To Date$23,830,241
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,763,861
Farm Estimated Season Revenue$4,733,615
Pro Remaining Season Days144
Pro Expenses Per Days$408,745
Pro Estimated Expenses$58,859,280
Farm Remaining Season Days144
Farm Expenses Per Days$10,637
Farm Estimated Expenses$1,531,728
Estimated Season Expenses$60,391,008
Current Bank Account$119,509,807
Projected Bank Account$91,616,275

Pro Players Salaries

Steven Stamkos (1 Way Contract) $14,285,800 (3)
-Salary Remaining : $9,703,562
Shayne Gostisbehere $8,000,000 (2)
-Salary Remaining : $5,433,962
Johnny Gaudreau (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $5,433,962
Mika Zibanejad (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $4,075,472
Ryan Johansen (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $3,396,226
Nick Leddy (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $3,396,226
Tyler Johnson (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $3,056,604
Tomas Tatar (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $2,716,981
Rasmus Ristolainen (1 Way Contract) $3,913,044 (2)
-Salary Remaining : $2,657,917
Patrick Wiercioch $3,000,000 (1)
-Salary Remaining : $2,037,736
Gustav Nyquist $2,850,000 (2)
-Salary Remaining : $1,935,849
Alex Galchenyuk $2,730,000 (3)
-Salary Remaining : $1,854,340
Corey Tropp $2,500,000 (2)
-Salary Remaining : $1,698,113
Robin Lehner (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $1,698,113
Andrew Miller (1 Way Contract) $1,300,000 (1)
-1 Way Contract Salary Cap : $1,300,000
-Salary Remaining : $883,019
Marc-Andre Gragnani (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $1,200,000
-Salary Remaining : $815,094
Ben Smith (1 Way Contract) $1,150,000 (1)
-1 Way Contract Salary Cap : $1,150,000
-Salary Remaining : $781,132
Paul Postma (1 Way Contract) $1,150,000 (1)
-1 Way Contract Salary Cap : $1,150,000
-Salary Remaining : $781,132
Linus Omark (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $679,245
Anthony Beauvillier $850,000 (1)
-Salary Remaining : $577,358
Jussi Jokinen (1 Way Contract) $700,000 (1)
-1 Way Contract Salary Cap : $700,000
-Salary Remaining : $475,472
Alex Tuch $700,000 (2)
-Salary Remaining : $475,472
Reto Berra (1 Way Contract) $700,000 (1)
-1 Way Contract Salary Cap : $700,000
-Salary Remaining : $475,472
Michael Hutchinson $625,000 (3)
-Salary Remaining : $424,528
Patrick Kane $500,000 (2)
-Salary Remaining : $339,623
Andrew Desjardins (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $339,623
Joel Kellman (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $339,623
Nikolay Kulemin (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $339,623
Luca Sbisa $500,000 (2)
-Salary Remaining : $339,623
Jakub Kindl (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $339,623
Linden Vey $500,000 (1)
-Salary Remaining : $339,623
Jeremy Smith (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $339,623
Anssi Salmela (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $339,623
Erik Gustafsson $500,000 (2)
-Salary Remaining : $339,623
Total Pro Players34
Salary Commitment
Year 20 : $86,653,844
Year 21 : $66,103,844
Year 22 : $41,640,800
Year 23 : $2,500,000
Salary Average Commitment
Year 20 : $86,653,844
Year 21 : $66,103,844
Year 22 : $41,640,800
Year 23 : $2,500,000
Salary Cap with 1 Way Contract
Year 20 : $86,653,844
Year 21 : $66,103,844
Year 22 : $41,640,800
Year 23 : $2,500,000

Farm Players Salaries

Ivan Provorov $1,250,000 (1)
Salary Remaining : $849,057
Zac Rinaldo $250,000 (2)
Salary Remaining : $169,811
Artem Anisimov $175,000 (1)
Salary Remaining : $118,868
Derek Ryan $120,000 (2)
Salary Remaining : $81,509
Bobby Sanguinetti $85,000 (2)
Salary Remaining : $57,736
Jack Campbell $62,500 (1)
Salary Remaining : $42,453
Andrej Sekera $60,000 (1)
Salary Remaining : $40,755
Andy Andreoff $52,500 (1)
Salary Remaining : $35,660
Par Lindholm $50,000 (4)
Salary Remaining : $33,962
Petter Granberg $50,000 (3)
Salary Remaining : $33,962
Taylor Beck $50,000 (1)
Salary Remaining : $33,962
Beau Bennett $50,000 (1)
Salary Remaining : $33,962
Total Farm Players12
Salary Commitment
Year 20 : $2,255,000
Year 21 : $555,000
Year 22 : $100,000
Year 23 : $50,000
Salary Average Commitment
Year 20 : $2,255,000
Year 21 : $555,000
Year 22 : $100,000
Year 23 : $50,000

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 6440 - $90 - 5,834 - 90.59%
Level 2: 5269 - $50 - 4,823 - 91.53%
Level 3: 2147 - $35 - 1,571 - 73.19%
Level 4: 4293 - $20 - 3,921 - 91.33%
Luxury : 1366 - $190 - 962 - 70.40%
Total Capacity :19515
Farm
Farm Level 1: 2000 - $85 - 1,514 - 75.68%
Farm Level 2: 1000 - $45 - 723 - 72.31%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %17,111 - 87.68%
Average Income per Game$1,136,460
Year to Date Revenue$17,046,907
Farm
Home Games Left26
Average Attendance - %2,237 - 74.56%
Average Income per Game$173,178
Year to Date Revenue$2,597,663

Expense

Pro Players Total Salaries$54,762,345
Farm Players Total Salaries$1,025,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$32,167,331
Farm Year To Date Expenses$446,168
Pro Salary Cap To Date$32,167,331
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,547,972
Farm Estimated Season Revenue$4,502,616
Pro Remaining Season Days144
Pro Expenses Per Days$258,313
Pro Estimated Expenses$37,197,072
Farm Remaining Season Days144
Farm Expenses Per Days$4,835
Farm Estimated Expenses$696,240
Estimated Season Expenses$37,893,312
Current Bank Account$54,052,542
Projected Bank Account$50,209,818

Pro Players Salaries

Elias Lindholm (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $3,396,226
Dylan Larkin (1 Way Contract) $4,995,000 (2)
-1 Way Contract Salary Cap : $4,995,000
-Salary Remaining : $3,392,830
Matthew Tkachuk (1 Way Contract) $4,980,000 (3)
-1 Way Contract Salary Cap : $4,980,000
-Salary Remaining : $3,382,642
Sebastian Aho (1 Way Contract) $4,980,000 (3)
-1 Way Contract Salary Cap : $4,980,000
-Salary Remaining : $3,382,642
Jaccob Slavin (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $2,716,981
Morgan Rielly (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $2,716,981
Corey Perry $2,917,000 (1)
-Salary Remaining : $1,981,358
Michael Frolik $2,632,000 (1)
-Salary Remaining : $1,787,774
Andrei Zubarev (1 Way Contract) $2,100,000 (1)
-1 Way Contract Salary Cap : $2,100,000
-Salary Remaining : $1,426,415
Blake Comeau $1,650,000 (3)
-Salary Remaining : $1,120,755
Al Montoya $1,500,000 (1)
-Salary Remaining : $1,018,868
Ben Bishop $1,500,000 (1)
-Salary Remaining : $1,018,868
Alex Petrovic $1,458,345 (2)
-Salary Remaining : $990,574
Boone Jenner $1,100,000 (1)
-Salary Remaining : $747,170
Braydon Coburn $1,000,000 (1)
-Salary Remaining : $679,245
Anthony Mantha $1,000,000 (1)
-Salary Remaining : $679,245
Cody Goloubef $1,000,000 (1)
-Salary Remaining : $679,245
Justin Braun $1,000,000 (2)
-Salary Remaining : $679,245
Jason Dickinson $850,000 (2)
-Salary Remaining : $577,358
Chris Terry $600,000 (1)
-Salary Remaining : $407,547
Erik Burgdoerfer (1 Way Contract) $500,000 (1)
-Salary Remaining : $339,623
Harry Zolnierczyk $500,000 (1)
-Salary Remaining : $339,623
Chay Genoway (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $339,623
Jonas Holos (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $339,623
Michael Sgarbossa $500,000 (4)
-Salary Remaining : $339,623
Stefan Noesen $500,000 (4)
-Salary Remaining : $339,623
Devante Smith-Pelly (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $339,623
Victor Ejdsell (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $339,623
Cory Emmerton (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $339,623
Anton Rodin $500,000 (2)
-Salary Remaining : $339,623
Anton Volchenkov (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $339,623
Andrej Meszaros (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $339,623
Jhonas Enroth (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $339,623
Total Pro Players33
Salary Commitment
Year 20 : $54,762,345
Year 21 : $34,413,345
Year 22 : $25,610,000
Year 23 : $6,000,000
Salary Average Commitment
Year 20 : $54,777,345
Year 21 : $34,428,345
Year 22 : $25,610,000
Year 23 : $6,000,000
Salary Cap with 1 Way Contract
Year 20 : $54,762,345
Year 21 : $34,413,345
Year 22 : $25,610,000
Year 23 : $6,000,000

Farm Players Salaries

Patrick Sieloff $150,000 (3)
Salary Remaining : $101,887
Curtis McElhinney $145,000 (1)
Salary Remaining : $98,491
John Marino $125,000 (3)
Salary Remaining : $84,906
Travis Konecny $100,000 (1)
Salary Remaining : $67,925
Mikhail Sergachev $100,000 (1)
Salary Remaining : $67,925
Filip Hronek $85,000 (3)
Salary Remaining : $57,736
Carter Hart $70,000 (3)
Salary Remaining : $47,547
Austin Wagner $70,000 (3)
Salary Remaining : $47,547
Nicolas Roy $60,000 (1)
Salary Remaining : $40,755
Shane Gersich $40,000 (1)
Salary Remaining : $27,170
Gustav Forsling $40,000 (1)
Salary Remaining : $27,170
Blake Lizotte $40,000 (2)
Salary Remaining : $27,170
Total Farm Players12
Salary Commitment
Year 20 : $1,025,000
Year 21 : $540,000
Year 22 : $500,000
Year 23 : $0
Salary Average Commitment
Year 20 : $1,025,000
Year 21 : $540,000
Year 22 : $500,000
Year 23 : $0

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6148 - $90 - 5,515 - 89.71%
Level 2: 5030 - $52 - 4,258 - 84.66%
Level 3: 2049 - $31 - 1,890 - 92.24%
Level 4: 4099 - $21 - 3,906 - 95.28%
Luxury : 1304 - $178 - 1,210 - 92.80%
Total Capacity :18630
Farm
Farm Level 1: 2000 - $88 - 1,448 - 72.41%
Farm Level 2: 1000 - $45 - 726 - 72.57%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %16,779 - 90.07%
Average Income per Game$1,130,767
Year to Date Revenue$19,223,042
Farm
Home Games Left28
Average Attendance - %2,174 - 72.46%
Average Income per Game$168,544
Year to Date Revenue$2,191,067

Expense

Pro Players Total Salaries$71,050,667
Farm Players Total Salaries$1,863,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$22,606,341
Farm Year To Date Expenses$576,206
Pro Salary Cap To Date$22,606,341
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,138,412
Farm Estimated Season Revenue$4,719,221
Pro Remaining Season Days144
Pro Expenses Per Days$335,145
Pro Estimated Expenses$48,260,880
Farm Remaining Season Days144
Farm Expenses Per Days$8,790
Farm Estimated Expenses$1,265,760
Estimated Season Expenses$49,526,640
Current Bank Account$48,057,224
Projected Bank Account$30,388,217

Pro Players Salaries

Matt Duchene (1 Way Contract) $13,000,000 (3)
-Salary Remaining : $8,830,189
Brayden Schenn (1 Way Contract) $6,391,667 (1)
-Salary Remaining : $4,341,510
Kyle Turris (1 Way Contract) $6,140,000 (1)
-Salary Remaining : $4,170,566
James Reimer (1 Way Contract) $5,475,000 (1)
-Salary Remaining : $3,718,868
Gabriel Bourque (1 Way Contract) $5,350,000 (2)
-Salary Remaining : $3,633,962
Ondrej Palat (1 Way Contract) $5,240,000 (3)
-Salary Remaining : $3,559,245
Mikael Backlund (1 Way Contract) $3,275,000 (2)
-Salary Remaining : $2,224,528
Eric Gelinas (1 Way Contract) $3,150,000 (3)
-Salary Remaining : $2,139,623
Erik Gustafsson $2,750,000 (2)
-Salary Remaining : $1,867,925
Oscar Klefbom $2,650,000 (3)
-Salary Remaining : $1,800,000
Dale Weise $2,155,000 (1)
-Salary Remaining : $1,463,774
Ryan Wilson (1 Way Contract) $1,975,000 (1)
-1 Way Contract Salary Cap : $1,975,000
-Salary Remaining : $1,341,509
Ryan Getzlaf (1 Way Contract) $1,899,000 (1)
-Salary Remaining : $1,289,887
Roman Cervenka (1 Way Contract) $1,855,000 (1)
-1 Way Contract Salary Cap : $1,855,000
-Salary Remaining : $1,260,000
Radko Gudas $1,690,000 (3)
-Salary Remaining : $1,147,925
Mark Arcobello (1 Way Contract) $1,450,000 (1)
-1 Way Contract Salary Cap : $1,450,000
-Salary Remaining : $984,906
Mark Borowiecki $1,055,000 (2)
-Salary Remaining : $716,604
Teuvo Teravainen $850,000 (1)
-Salary Remaining : $577,358
Tristan Jarry $850,000 (1)
-Salary Remaining : $577,358
Matt Benning $700,000 (1)
-Salary Remaining : $475,472
Spencer Machacek (1 Way Contract) $695,000 (1)
-1 Way Contract Salary Cap : $695,000
-Salary Remaining : $472,075
Jeremy Morin $550,000 (1)
-Salary Remaining : $373,585
Pavel Datsyuk (1 Way Contract) $505,000 (1)
-1 Way Contract Salary Cap : $505,000
-Salary Remaining : $343,019
Brendan Mikkelson (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $339,623
Tyler Bertuzzi $500,000 (2)
-Salary Remaining : $339,623
Brandon Montour $400,000 (1)
-Salary Remaining : $271,698
Total Pro Players26
Salary Commitment
Year 20 : $71,050,667
Year 21 : $38,660,000
Year 22 : $25,730,000
Year 23 : $0
Salary Average Commitment
Year 20 : $71,050,667
Year 21 : $38,660,000
Year 22 : $25,730,000
Year 23 : $0
Salary Cap with 1 Way Contract
Year 20 : $71,050,667
Year 21 : $38,660,000
Year 22 : $25,730,000
Year 23 : $0

Farm Players Salaries

Dustin Brown $225,500 (1)
Salary Remaining : $153,170
Nico Hischier $150,000 (1)
Salary Remaining : $101,887
Brady Tkachuk $150,000 (2)
Salary Remaining : $101,887
Andrew Cogliano $145,500 (1)
Salary Remaining : $98,830
Pierre-Luc Dubois $125,000 (1)
Salary Remaining : $84,906
Anthony Bitetto $100,000 (4)
Salary Remaining : $67,925
Timo Meier $100,000 (2)
Salary Remaining : $67,925
Korbinian Holzer $99,500 (2)
Salary Remaining : $67,585
Chris Wideman $95,000 (1)
Salary Remaining : $64,528
Adam Gaudette $85,000 (3)
Salary Remaining : $57,736
Mike Smith $70,500 (1)
Salary Remaining : $47,887
Marcus Pettersson $70,000 (2)
Salary Remaining : $47,547
Roman Polak $67,500 (1)
Salary Remaining : $45,849
Joakim Nygard $50,000 (4)
Salary Remaining : $33,962
Mark Barberio $50,000 (2)
Salary Remaining : $33,962
Miles Wood $50,000 (3)
Salary Remaining : $33,962
Matt Beleskey $50,000 (1)
Salary Remaining : $33,962
Alex Lyon $50,000 (1)
Salary Remaining : $33,962
Jujhar Khaira $50,000 (2)
Salary Remaining : $33,962
Jake Virtanen $40,000 (2)
Salary Remaining : $27,170
Alexandar Georgiev $40,000 (2)
Salary Remaining : $27,170
Total Farm Players21
Salary Commitment
Year 20 : $1,863,500
Year 21 : $884,500
Year 22 : $285,000
Year 23 : $150,000
Salary Average Commitment
Year 20 : $1,863,500
Year 21 : $884,500
Year 22 : $285,000
Year 23 : $150,000

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBandT Center
Level 1: 6353 - $80 - 5,781 - 91.00%
Level 2: 5198 - $45 - 4,890 - 94.07%
Level 3: 2118 - $27 - 2,019 - 95.34%
Level 4: 4234 - $17 - 4,021 - 94.96%
Luxury : 1347 - $170 - 1,262 - 93.67%
Total Capacity :19250
Farm
Farm Level 1: 2000 - $88 - 1,484 - 74.18%
Farm Level 2: 1000 - $42 - 844 - 84.42%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %17,972 - 93.36%
Average Income per Game$1,070,874
Year to Date Revenue$16,063,111
Farm
Home Games Left25
Average Attendance - %2,328 - 77.59%
Average Income per Game$174,310
Year to Date Revenue$2,788,956

Expense

Pro Players Total Salaries$72,249,000
Farm Players Total Salaries$1,956,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$18,254,798
Farm Year To Date Expenses$661,644
Pro Salary Cap To Date$18,254,798
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,842,726
Farm Estimated Season Revenue$4,357,744
Pro Remaining Season Days144
Pro Expenses Per Days$340,797
Pro Estimated Expenses$49,074,768
Farm Remaining Season Days144
Farm Expenses Per Days$9,229
Farm Estimated Expenses$1,328,976
Estimated Season Expenses$50,403,744
Current Bank Account$53,691,057
Projected Bank Account$35,487,783

Pro Players Salaries

Cory Conacher (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $5,433,962
Andrew Shaw (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $5,094,340
Alex Ovechkin (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $3,735,849
Dan Sexton (1 Way Contract) $3,500,000 (1)
-1 Way Contract Salary Cap : $3,500,000
-Salary Remaining : $2,377,358
Ryan Miller (1 Way Contract) $3,334,000 (1)
-Salary Remaining : $2,264,604
Oscar Moller $3,310,000 (2)
-Salary Remaining : $2,248,302
Justin Fontaine (1 Way Contract) $3,200,000 (1)
-1 Way Contract Salary Cap : $3,200,000
-Salary Remaining : $2,173,585
Ilya Mikheyev (1 Way Contract) $3,200,000 (4)
-Salary Remaining : $2,173,585
Marcus Kruger (1 Way Contract) $3,200,000 (2)
-Salary Remaining : $2,173,585
Hampus Lindholm (1 Way Contract) $3,100,000 (3)
-Salary Remaining : $2,105,660
Tyler Ennis $3,000,000 (2)
-Salary Remaining : $2,037,736
Chris Tanev (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,037,736
Calvin Pickard $2,960,000 (1)
-Salary Remaining : $2,010,566
Brandon McMillan (1 Way Contract) $2,600,000 (1)
-Salary Remaining : $1,766,038
Philip Larsen $2,250,000 (3)
-Salary Remaining : $1,528,302
Dmitrij Jaskin $2,150,000 (1)
-Salary Remaining : $1,460,377
Carson Soucy $2,000,000 (4)
-Salary Remaining : $1,358,491
Adam Larsson $1,850,000 (2)
-Salary Remaining : $1,256,604
Brian Flynn (1 Way Contract) $1,150,000 (1)
-1 Way Contract Salary Cap : $1,150,000
-Salary Remaining : $781,132
Victor Bartley (1 Way Contract) $950,000 (1)
-1 Way Contract Salary Cap : $950,000
-Salary Remaining : $645,283
Tobias Stephan (1 Way Contract) $900,000 (1)
-1 Way Contract Salary Cap : $900,000
-Salary Remaining : $611,321
Brian Lashoff $840,000 (3)
-Salary Remaining : $570,566
Dustin Boyd (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $800,000
-Salary Remaining : $543,396
Mark Jankowski $700,000 (1)
-Salary Remaining : $475,472
Lance Bouma $630,000 (3)
-Salary Remaining : $427,925
Anders Lee $625,000 (4)
-Salary Remaining : $424,528
Oliver Bjorkstrand $600,000 (1)
-Salary Remaining : $407,547
Alex Picard (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $339,623
Daniel Taylor (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $339,623
Joe Hicketts $400,000 (3)
-Salary Remaining : $271,698
Total Pro Players30
Salary Commitment
Year 20 : $72,249,000
Year 21 : $37,905,000
Year 22 : $13,045,000
Year 23 : $5,825,000
Salary Average Commitment
Year 20 : $72,249,000
Year 21 : $37,905,000
Year 22 : $13,045,000
Year 23 : $5,825,000
Salary Cap with 1 Way Contract
Year 20 : $72,249,000
Year 21 : $37,905,000
Year 22 : $13,045,000
Year 23 : $5,825,000

Farm Players Salaries

Robby Fabbri $499,500 (1)
Salary Remaining : $339,283
Jeff Carter $180,000 (1)
Salary Remaining : $122,264
Nate Prosser $145,000 (1)
Salary Remaining : $98,491
Ryan Donato $125,000 (2)
Salary Remaining : $84,906
Jacob De La Rose $125,000 (4)
Salary Remaining : $84,906
Brendan Leipsic $80,000 (2)
Salary Remaining : $54,340
Dustin Tokarski $75,000 (3)
Salary Remaining : $50,943
Travis Boyd $70,000 (2)
Salary Remaining : $47,547
Josh Currie $60,000 (2)
Salary Remaining : $40,755
Markus Hannikainen $52,500 (2)
Salary Remaining : $35,660
Luke Witkowski $52,500 (3)
Salary Remaining : $35,660
Valtteri Filppula $52,000 (1)
Salary Remaining : $35,321
Logan Shaw $50,000 (1)
Salary Remaining : $33,962
Ryan Carpenter $50,000 (4)
Salary Remaining : $33,962
Gustav Olofsson $50,000 (4)
Salary Remaining : $33,962
Andrew MacWilliam $50,000 (3)
Salary Remaining : $33,962
Dakota Mermis $50,000 (4)
Salary Remaining : $33,962
Christian Wolanin $50,000 (4)
Salary Remaining : $33,962
Andrew Mangiapane $50,000 (3)
Salary Remaining : $33,962
Austin Watson $50,000 (1)
Salary Remaining : $33,962
Yakov Trenin $40,000 (3)
Salary Remaining : $27,170
Total Farm Players21
Salary Commitment
Year 20 : $1,956,500
Year 21 : $980,000
Year 22 : $592,500
Year 23 : $325,000
Salary Average Commitment
Year 20 : $1,956,500
Year 21 : $980,000
Year 22 : $592,500
Year 23 : $325,000

Hamilton Mustangs



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirstOntario Centre
Level 1: 5737 - $90 - 5,337 - 93.02%
Level 2: 4693 - $50 - 4,262 - 90.82%
Level 3: 1912 - $35 - 1,556 - 81.37%
Level 4: 3824 - $30 - 2,508 - 65.60%
Luxury : 1217 - $180 - 1,069 - 87.86%
Total Capacity :17383
Farm
Farm Level 1: 2000 - $89 - 1,460 - 72.98%
Farm Level 2: 1000 - $45 - 718 - 71.79%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %14,732 - 84.75%
Average Income per Game$1,073,218
Year to Date Revenue$16,098,268
Farm
Home Games Left25
Average Attendance - %2,177 - 72.58%
Average Income per Game$175,000
Year to Date Revenue$2,799,992

Expense

Pro Players Total Salaries$88,654,400
Farm Players Total Salaries$1,852,400
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$28,186,393
Farm Year To Date Expenses$577,480
Pro Salary Cap To Date$28,186,393
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,903,665
Farm Estimated Season Revenue$4,374,988
Pro Remaining Season Days144
Pro Expenses Per Days$418,181
Pro Estimated Expenses$60,218,064
Farm Remaining Season Days144
Farm Expenses Per Days$8,738
Farm Estimated Expenses$1,258,272
Estimated Season Expenses$61,476,336
Current Bank Account$39,800,395
Projected Bank Account$10,602,712

Pro Players Salaries

Logan Couture (1 Way Contract) $10,533,300 (1)
-Salary Remaining : $7,154,694
Jordan Eberle (1 Way Contract) $9,011,100 (3)
-Salary Remaining : $6,120,747
Semyon Varlamov (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $4,754,717
Evgenii Dadonov (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $4,075,472
Carl Hagelin (1 Way Contract) $5,750,000 (1)
-Salary Remaining : $3,905,660
Vladimir Tarasenko (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $3,735,849
Erik Karlsson (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $3,735,849
Cam Fowler (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $3,735,849
Auston Matthews (1 Way Contract) $4,980,000 (3)
-1 Way Contract Salary Cap : $4,980,000
-Salary Remaining : $3,382,642
Connor McDavid (1 Way Contract) $4,980,000 (2)
-Salary Remaining : $3,382,642
Ryan McDonagh (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $3,056,604
Jonathon Blum (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $2,886,792
Antti Niemi (1 Way Contract) $3,000,000 (1)
-1 Way Contract Salary Cap : $3,000,000
-Salary Remaining : $2,037,736
Derek Roy (1 Way Contract) $2,300,000 (1)
-1 Way Contract Salary Cap : $2,300,000
-Salary Remaining : $1,562,264
Nick Cousins $1,500,000 (3)
-Salary Remaining : $1,018,868
Thomas Greiss (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $1,018,868
Adam Pelech $1,500,000 (4)
-Salary Remaining : $1,018,868
Calle Jarnkrok (1 Way Contract) $1,250,000 (2)
-Salary Remaining : $849,057
Erik Haula $1,000,000 (4)
-Salary Remaining : $679,245
Juuse Saros $700,000 (2)
-Salary Remaining : $475,472
Mattias Janmark $500,000 (2)
-Salary Remaining : $339,623
Ronalds Kenins $500,000 (1)
-Salary Remaining : $339,623
Nikita Tryamkin $500,000 (4)
-Salary Remaining : $339,623
Karl Alzner $500,000 (2)
-Salary Remaining : $339,623
Nikita Gusev $400,000 (3)
-Salary Remaining : $271,698
Total Pro Players25
Salary Commitment
Year 20 : $88,654,400
Year 21 : $38,821,100
Year 22 : $24,891,100
Year 23 : $3,000,000
Salary Average Commitment
Year 20 : $88,654,400
Year 21 : $38,821,100
Year 22 : $24,891,100
Year 23 : $3,000,000
Salary Cap with 1 Way Contract
Year 20 : $88,654,400
Year 21 : $38,821,100
Year 22 : $24,891,100
Year 23 : $3,000,000

Farm Players Salaries

Joel Hanley $150,000 (1)
Salary Remaining : $101,887
Miro Heiskanen $125,000 (3)
Salary Remaining : $84,906
Andy Greene $100,000 (1)
Salary Remaining : $67,925
Andrei Mironov $100,000 (4)
Salary Remaining : $67,925
Warren Foegele $100,000 (1)
Salary Remaining : $67,925
Ilya Kovalchuk $100,000 (1)
Salary Remaining : $67,925
Kevan Miller $100,000 (1)
Salary Remaining : $67,925
Brian Gibbons $97,500 (1)
Salary Remaining : $66,226
Jordie Benn $95,000 (2)
Salary Remaining : $64,528
Matt O'Connor $85,000 (4)
Salary Remaining : $57,736
Denis Gurianov $85,000 (3)
Salary Remaining : $57,736
Luke Kunin $85,000 (3)
Salary Remaining : $57,736
Adam Erne $85,000 (2)
Salary Remaining : $57,736
Tim Kennedy $75,000 (1)
Salary Remaining : $50,943
Alex Iafallo $75,000 (3)
Salary Remaining : $50,943
Kevin Fiala $70,000 (3)
Salary Remaining : $47,547
Jordan Weal $69,900 (1)
Salary Remaining : $47,479
Nicolas Deslauriers $55,000 (2)
Salary Remaining : $37,358
Chris Driedger $50,000 (3)
Salary Remaining : $33,962
Damon Severson $50,000 (3)
Salary Remaining : $33,962
Roope Hintz $50,000 (3)
Salary Remaining : $33,962
Anthony Peluso $50,000 (2)
Salary Remaining : $33,962
Nikita Soshnikov $0 (0)
Salary Remaining : $0
Total Farm Players23
Salary Commitment
Year 20 : $1,852,400
Year 21 : $1,060,000
Year 22 : $775,000
Year 23 : $185,000
Salary Average Commitment
Year 20 : $1,852,400
Year 21 : $1,060,000
Year 22 : $775,000
Year 23 : $185,000

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 5925 - $95 - 5,689 - 96.02%
Level 2: 4848 - $78 - 3,065 - 63.21%
Level 3: 1975 - $65 - 1,012 - 51.22%
Level 4: 3950 - $60 - 1,628 - 41.21%
Luxury : 1256 - $200 - 917 - 73.02%
Total Capacity :17954
Farm
Farm Level 1: 2000 - $55 - 2,000 - 100.00%
Farm Level 2: 1000 - $35 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %12,310 - 68.57%
Average Income per Game$1,062,769
Year to Date Revenue$17,004,305
Farm
Home Games Left28
Average Attendance - %3,000 - 100.00%
Average Income per Game$71,804
Year to Date Revenue$933,450

Expense

Pro Players Total Salaries$88,830,238
Farm Players Total Salaries$1,819,710
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$26,523,587
Farm Year To Date Expenses$585,381
Pro Salary Cap To Date$26,523,587
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,569,227
Farm Estimated Season Revenue$2,010,508
Pro Remaining Season Days144
Pro Expenses Per Days$419,011
Pro Estimated Expenses$60,337,584
Farm Remaining Season Days144
Farm Expenses Per Days$8,584
Farm Estimated Expenses$1,236,096
Estimated Season Expenses$61,573,680
Current Bank Account$44,011,607
Projected Bank Account$11,017,662

Pro Players Salaries

Olli Maatta (1 Way Contract) $9,000,000 (1)
-Salary Remaining : $6,113,208
Ryan O'Reilly (1 Way Contract) $8,095,238 (2)
-Salary Remaining : $5,498,652
Gabriel Landeskog (1 Way Contract) $7,500,000 (2)
-Salary Remaining : $5,094,340
Tyson Barrie (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $4,754,717
Max Domi (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $4,075,472
Elvis Merzlikins (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $4,075,472
Victor Hedman (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $3,735,849
Kris Russell (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $2,886,792
Jimmy Hayes (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $2,716,981
Oscar Lindberg (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $2,377,358
Andreas Athanasiou (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $2,377,358
Brandon Dubinsky (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $2,377,358
Torey Krug (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $2,207,547
T.J. Brodie (1 Way Contract) $3,210,000 (1)
-Salary Remaining : $2,180,377
J.T. Miller (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $2,037,736
Casey DeSmith $2,870,000 (1)
-Salary Remaining : $1,949,434
Ryan Strome (1 Way Contract) $2,750,000 (3)
-Salary Remaining : $1,867,925
Jake Dotchin $1,500,000 (4)
-Salary Remaining : $1,018,868
Zach Hyman $830,000 (3)
-Salary Remaining : $563,774
Andrew Copp $750,000 (1)
-Salary Remaining : $509,434
Matt Nieto $700,000 (2)
-Salary Remaining : $475,472
Josh Jooris $600,000 (2)
-Salary Remaining : $407,547
Joakim Andersson (1 Way Contract) $525,000 (1)
-1 Way Contract Salary Cap : $525,000
-Salary Remaining : $356,604
Tommy Wingels (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $339,623
Jamie Doornbosch $500,000 (3)
-Salary Remaining : $339,623
Total Pro Players25
Salary Commitment
Year 20 : $88,830,238
Year 21 : $51,475,238
Year 22 : $27,580,000
Year 23 : $11,000,000
Salary Average Commitment
Year 20 : $88,830,238
Year 21 : $51,475,238
Year 22 : $27,580,000
Year 23 : $11,000,000
Salary Cap with 1 Way Contract
Year 20 : $88,830,238
Year 21 : $51,475,238
Year 22 : $27,580,000
Year 23 : $11,000,000

Farm Players Salaries

Anton Stralman $200,000 (1)
Salary Remaining : $135,849
Patrick Eaves $167,000 (1)
Salary Remaining : $113,434
Jared Coreau $131,000 (1)
Salary Remaining : $88,981
Jack Johnson $106,700 (1)
Salary Remaining : $72,475
Frederik Gauthier $95,000 (4)
Salary Remaining : $64,528
Steven Oleksy $90,000 (1)
Salary Remaining : $61,132
Philip Samuelsson $90,000 (1)
Salary Remaining : $61,132
Connor Carrick $70,000 (1)
Salary Remaining : $47,547
Ryan White $65,010 (1)
Salary Remaining : $44,158
Spencer Martin $65,000 (2)
Salary Remaining : $44,151
Kasimir Kaskisuo $65,000 (3)
Salary Remaining : $44,151
Jarred Tinordi $60,000 (1)
Salary Remaining : $40,755
Andrew Campbell $55,000 (2)
Salary Remaining : $37,358
Blake Pietila $55,000 (2)
Salary Remaining : $37,358
Josh Brown $55,000 (2)
Salary Remaining : $37,358
Joe Pavelski $50,000 (1)
Salary Remaining : $33,962
Jayson Megna $50,000 (3)
Salary Remaining : $33,962
Frank Corrado $50,000 (2)
Salary Remaining : $33,962
Nicolas Aube-Kubel $50,000 (3)
Salary Remaining : $33,962
Troy Brouwer $50,000 (1)
Salary Remaining : $33,962
Jonny Brodzinski $50,000 (3)
Salary Remaining : $33,962
Ian Cole $50,000 (2)
Salary Remaining : $33,962
Connor Brickley $50,000 (1)
Salary Remaining : $33,962
Freddie Hamilton $50,000 (1)
Salary Remaining : $33,962
Total Farm Players24
Salary Commitment
Year 20 : $1,819,710
Year 21 : $640,000
Year 22 : $310,000
Year 23 : $95,000
Salary Average Commitment
Year 20 : $1,819,710
Year 21 : $640,000
Year 22 : $310,000
Year 23 : $95,000

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 7020 - $70 - 5,923 - 84.37%
Level 2: 5744 - $42 - 4,940 - 86.01%
Level 3: 2340 - $22 - 2,091 - 89.36%
Level 4: 4680 - $10 - 4,389 - 93.79%
Luxury : 1489 - $150 - 1,258 - 84.46%
Total Capacity :21273
Farm
Farm Level 1: 2000 - $58 - 1,992 - 99.62%
Farm Level 2: 1000 - $11 - 999 - 99.94%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %18,601 - 87.44%
Average Income per Game$945,629
Year to Date Revenue$14,184,437
Farm
Home Games Left27
Average Attendance - %2,992 - 99.72%
Average Income per Game$132,877
Year to Date Revenue$1,860,280

Expense

Pro Players Total Salaries$54,970,000
Farm Players Total Salaries$909,100
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$18,254,882
Farm Year To Date Expenses$300,366
Pro Salary Cap To Date$18,254,882
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,586,357
Farm Estimated Season Revenue$3,587,683
Pro Remaining Season Days144
Pro Expenses Per Days$259,292
Pro Estimated Expenses$37,338,048
Farm Remaining Season Days144
Farm Expenses Per Days$4,288
Farm Estimated Expenses$617,472
Estimated Season Expenses$37,955,520
Current Bank Account$80,065,066
Projected Bank Account$70,283,586

Pro Players Salaries

Alexander Wennberg (1 Way Contract) $9,450,000 (4)
-Salary Remaining : $6,418,868
Nathan MacKinnon $5,340,000 (1)
-Salary Remaining : $3,627,170
Tobias Rieder (1 Way Contract) $4,750,000 (3)
-Salary Remaining : $3,226,415
Josh Bailey (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $2,716,981
Evan Rodrigues (1 Way Contract) $3,100,000 (3)
-Salary Remaining : $2,105,660
Anders Nilsson (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $2,037,736
Dwight King $2,750,000 (1)
-Salary Remaining : $1,867,925
Bobby Ryan $2,400,000 (1)
-Salary Remaining : $1,630,189
Casey Wellman (1 Way Contract) $2,000,000 (1)
-1 Way Contract Salary Cap : $2,000,000
-Salary Remaining : $1,358,491
Craig Smith $2,000,000 (2)
-Salary Remaining : $1,358,491
John Gibson $1,800,000 (3)
-Salary Remaining : $1,222,642
Matt D'Agostini (1 Way Contract) $1,350,000 (1)
-1 Way Contract Salary Cap : $1,350,000
-Salary Remaining : $916,981
Cedric Paquette $1,010,000 (3)
-Salary Remaining : $686,038
William Nylander $1,000,000 (1)
-Salary Remaining : $679,245
Ryan Ellis (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $679,245
Luke Glendening $850,000 (1)
-Salary Remaining : $577,358
Trevor Carrick $800,000 (3)
-Salary Remaining : $543,396
Colin Miller $800,000 (3)
-Salary Remaining : $543,396
Mark Fraser (1 Way Contract) $720,000 (1)
-1 Way Contract Salary Cap : $720,000
-Salary Remaining : $489,057
Joonas Rask (1 Way Contract) $700,000 (1)
-1 Way Contract Salary Cap : $700,000
-Salary Remaining : $475,472
Matt Taormina $650,000 (1)
-Salary Remaining : $441,509
Tom Wandell (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $339,623
David Savard $500,000 (2)
-Salary Remaining : $339,623
Matt Frattin (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $339,623
Fredrik Claesson $500,000 (4)
-Salary Remaining : $339,623
Bogdan Kiselevich (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $339,623
Pierre-Edouard Bellemare $500,000 (1)
-Salary Remaining : $339,623
Chad Billins (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $339,623
Mike Zalewski (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $339,623
Mark Giordano $500,000 (1)
-Salary Remaining : $339,623
Kevin Hayes $500,000 (2)
-Salary Remaining : $339,623
Alexander Frolov (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $339,623
Total Pro Players32
Salary Commitment
Year 20 : $54,970,000
Year 21 : $32,210,000
Year 22 : $25,210,000
Year 23 : $9,950,000
Salary Average Commitment
Year 20 : $54,970,000
Year 21 : $32,210,000
Year 22 : $25,210,000
Year 23 : $9,950,000
Salary Cap with 1 Way Contract
Year 20 : $54,970,000
Year 21 : $32,210,000
Year 22 : $25,210,000
Year 23 : $9,950,000

Farm Players Salaries

Tony DeAngelo $85,000 (3)
Salary Remaining : $57,736
Shea Theodore $85,000 (3)
Salary Remaining : $57,736
Tomas Jurco $85,000 (1)
Salary Remaining : $57,736
Anton Khudobin $80,000 (1)
Salary Remaining : $54,340
Byron Froese $63,000 (4)
Salary Remaining : $42,792
Andrew Poturalski $55,000 (3)
Salary Remaining : $37,358
Jean-Sebastien Dea $52,500 (3)
Salary Remaining : $35,660
Dean Kukan $52,500 (3)
Salary Remaining : $35,660
Marek Mazanec $51,000 (2)
Salary Remaining : $34,642
Justin Dowling $50,100 (1)
Salary Remaining : $34,030
Jim O'Brien $50,000 (2)
Salary Remaining : $33,962
Gavin Bayreuther $50,000 (3)
Salary Remaining : $33,962
Kyle Rau $50,000 (4)
Salary Remaining : $33,962
Mike Liambas $50,000 (1)
Salary Remaining : $33,962
Danick Martel $50,000 (1)
Salary Remaining : $33,962
Total Farm Players15
Salary Commitment
Year 20 : $909,100
Year 21 : $594,000
Year 22 : $493,000
Year 23 : $113,000
Salary Average Commitment
Year 20 : $909,100
Year 21 : $594,000
Year 22 : $493,000
Year 23 : $113,000

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 5212 - $100 - 4,221 - 80.99%
Level 2: 4265 - $52 - 4,218 - 98.89%
Level 3: 1737 - $33 - 1,737 - 100.00%
Level 4: 3475 - $25 - 2,901 - 83.48%
Luxury : 1106 - $187 - 951 - 85.97%
Total Capacity :15795
Farm
Farm Level 1: 2250 - $100 - 1,445 - 64.22%
Farm Level 2: 1250 - $50 - 838 - 67.01%
Farm Total Capacity :3500

Income

Home Games Left26
Average Attendance - %14,028 - 88.81%
Average Income per Game$996,556
Year to Date Revenue$14,948,342
Farm
Home Games Left27
Average Attendance - %2,283 - 65.22%
Average Income per Game$195,694
Year to Date Revenue$2,739,713

Expense

Pro Players Total Salaries$124,310,300
Farm Players Total Salaries$1,505,100
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$39,300,262
Farm Year To Date Expenses$482,800
Pro Salary Cap To Date$39,300,262
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,910,459
Farm Estimated Season Revenue$5,283,732
Pro Remaining Season Days144
Pro Expenses Per Days$586,369
Pro Estimated Expenses$84,437,136
Farm Remaining Season Days144
Farm Expenses Per Days$7,100
Farm Estimated Expenses$1,022,400
Estimated Season Expenses$85,459,536
Current Bank Account$102,830,816
Projected Bank Account$48,565,471

Pro Players Salaries

Max Pacioretty (1 Way Contract) $30,638,300 (1)
-Salary Remaining : $20,810,919
Tyler Seguin (1 Way Contract) $13,000,000 (1)
-Salary Remaining : $8,830,189
Filip Forsberg (1 Way Contract) $10,500,000 (4)
-Salary Remaining : $7,132,075
Taylor Hall (1 Way Contract) $8,480,001 (1)
-Salary Remaining : $5,760,001
Oliver Ekman-Larsson (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $4,754,717
Zemgus Girgensons (1 Way Contract) $6,091,001 (3)
-Salary Remaining : $4,137,284
Jake Allen (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $4,075,472
Seth Jones (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $4,075,472
Jamie Benn (1 Way Contract) $5,350,000 (2)
-Salary Remaining : $3,633,962
Jack Eichel (1 Way Contract) $4,980,000 (2)
-Salary Remaining : $3,382,642
Michael Grabner (1 Way Contract) $4,211,000 (1)
-Salary Remaining : $2,860,302
Zach Werenski (1 Way Contract) $4,110,000 (3)
-Salary Remaining : $2,791,698
Sami Vatanen (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $2,241,509
Brenden Dillon (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $2,207,547
Sven Baertschi (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,037,736
Drew Doughty (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,037,736
Jamie McGinn $2,200,000 (2)
-Salary Remaining : $1,494,340
Teddy Blueger $600,000 (3)
-Salary Remaining : $407,547
Jacob Markstrom $600,000 (1)
-Salary Remaining : $407,547
David Warsofsky $500,000 (3)
-Salary Remaining : $339,623
Magnus Hellberg (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $339,623
Lauri Korpikoski (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $339,623
Tyler Bozak $500,000 (1)
-Salary Remaining : $339,623
Total Pro Players23
Salary Commitment
Year 20 : $124,310,300
Year 21 : $49,331,001
Year 22 : $33,801,001
Year 23 : $22,500,000
Salary Average Commitment
Year 20 : $125,180,300
Year 21 : $50,201,001
Year 22 : $34,671,001
Year 23 : $22,500,000
Salary Cap with 1 Way Contract
Year 20 : $124,310,300
Year 21 : $49,331,001
Year 22 : $33,801,001
Year 23 : $22,500,000

Farm Players Salaries

Cody Franson $200,000 (1)
Salary Remaining : $135,849
T.J. Hensick $166,500 (1)
Salary Remaining : $113,094
Brock Boeser $85,000 (1)
Salary Remaining : $57,736
Adam Clendening $70,000 (1)
Salary Remaining : $47,547
Mitchell Stephens $70,000 (3)
Salary Remaining : $47,547
Seth Helgeson $62,500 (4)
Salary Remaining : $42,453
Brett Ritchie $60,000 (1)
Salary Remaining : $40,755
Casey Cizikas $55,600 (3)
Salary Remaining : $37,766
Leo Komarov $55,000 (1)
Salary Remaining : $37,358
Matt Irwin $55,000 (1)
Salary Remaining : $37,358
Alex Stalock $50,000 (1)
Salary Remaining : $33,962
Johan Larsson $50,000 (2)
Salary Remaining : $33,962
Anton Slepyshev $50,000 (1)
Salary Remaining : $33,962
Carter Camper $50,000 (1)
Salary Remaining : $33,962
Alexander Radulov $50,000 (1)
Salary Remaining : $33,962
Louis Domingue $50,000 (1)
Salary Remaining : $33,962
Xavier Ouellet $50,000 (3)
Salary Remaining : $33,962
Ilya Lyubushkin $50,000 (3)
Salary Remaining : $33,962
Scott Mayfield $50,000 (2)
Salary Remaining : $33,962
Lukas Radil $50,000 (3)
Salary Remaining : $33,962
Greg McKegg $45,500 (1)
Salary Remaining : $30,906
Michael Latta $40,000 (1)
Salary Remaining : $27,170
Micheal Ferland $40,000 (1)
Salary Remaining : $27,170
Total Farm Players23
Salary Commitment
Year 20 : $1,505,100
Year 21 : $438,100
Year 22 : $338,100
Year 23 : $62,500
Salary Average Commitment
Year 20 : $1,505,100
Year 21 : $438,100
Year 22 : $338,100
Year 23 : $62,500

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6006 - $95 - 4,640 - 77.26%
Level 2: 4914 - $55 - 3,727 - 75.85%
Level 3: 2002 - $35 - 1,604 - 80.10%
Level 4: 4004 - $20 - 3,844 - 96.01%
Luxury : 1274 - $180 - 1,184 - 92.96%
Total Capacity :18200
Farm
Farm Level 1: 2000 - $90 - 1,498 - 74.88%
Farm Level 2: 1000 - $50 - 665 - 66.46%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %15,000 - 82.42%
Average Income per Game$1,041,638
Year to Date Revenue$14,582,935
Farm
Home Games Left25
Average Attendance - %2,162 - 72.07%
Average Income per Game$176,412
Year to Date Revenue$2,822,598

Expense

Pro Players Total Salaries$83,779,667
Farm Players Total Salaries$1,938,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$22,202,539
Farm Year To Date Expenses$579,256
Pro Salary Cap To Date$22,202,539
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$28,124,232
Farm Estimated Season Revenue$4,410,309
Pro Remaining Season Days144
Pro Expenses Per Days$395,187
Pro Estimated Expenses$56,906,928
Farm Remaining Season Days144
Farm Expenses Per Days$9,144
Farm Estimated Expenses$1,316,736
Estimated Season Expenses$58,223,664
Current Bank Account$183,828,862
Projected Bank Account$158,139,739

Pro Players Salaries

Travis Hamonic (1 Way Contract) $9,450,000 (1)
-Salary Remaining : $6,418,868
Marcus Foligno (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $4,754,717
Tomas Hertl (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $4,075,472
Kris Letang (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $4,075,472
Nikita Zadorov (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $3,396,226
Jaden Schwartz (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $3,396,226
Phil Kessel (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $3,396,226
Henrik Lundqvist (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $3,396,226
Patrik Laine (1 Way Contract) $4,980,000 (3)
-Salary Remaining : $3,382,642
Chris Tierney (1 Way Contract) $4,906,667 (4)
-Salary Remaining : $3,332,830
Vladislav Namestnikov (1 Way Contract) $4,023,000 (2)
-Salary Remaining : $2,732,604
Pekka Rinne (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,037,736
Riley Sheahan (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,037,736
Vincent Trocheck (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,037,736
Evander Kane $3,000,000 (1)
-Salary Remaining : $2,037,736
Dmitry Orlov $3,000,000 (1)
-Salary Remaining : $2,037,736
Dylan Strome $1,500,000 (2)
-Salary Remaining : $1,018,868
Reilly Smith $1,370,000 (1)
-Salary Remaining : $930,566
Louis Belpedio $1,000,000 (1)
-Salary Remaining : $679,245
Ryan Lindgren $1,000,000 (3)
-Salary Remaining : $679,245
Clayton Keller $1,000,000 (1)
-Salary Remaining : $679,245
Justin Schultz $550,000 (2)
-Salary Remaining : $373,585
Total Pro Players22
Salary Commitment
Year 20 : $83,779,667
Year 21 : $33,959,667
Year 22 : $21,886,667
Year 23 : $9,906,667
Salary Average Commitment
Year 20 : $83,779,667
Year 21 : $33,959,667
Year 22 : $21,886,667
Year 23 : $9,906,667
Salary Cap with 1 Way Contract
Year 20 : $83,779,667
Year 21 : $33,959,667
Year 22 : $21,886,667
Year 23 : $9,906,667

Farm Players Salaries

Keegan Lowe $301,000 (2)
Salary Remaining : $204,453
MacKenzie Weegar $100,000 (3)
Salary Remaining : $67,925
Radim Simek $100,000 (2)
Salary Remaining : $67,925
Sami Niku $100,000 (1)
Salary Remaining : $67,925
Joakim Ryan $100,000 (2)
Salary Remaining : $67,925
Stephen Johns $75,000 (1)
Salary Remaining : $50,943
Mike Vecchione $70,000 (1)
Salary Remaining : $47,547
Stefan Matteau $70,000 (3)
Salary Remaining : $47,547
Joni Ortio $62,500 (4)
Salary Remaining : $42,453
Ben Hutton $60,000 (1)
Salary Remaining : $40,755
William Carrier $60,000 (3)
Salary Remaining : $40,755
Jimmy Vesey $60,000 (1)
Salary Remaining : $40,755
Brad Hunt $50,000 (2)
Salary Remaining : $33,962
Justin Holl $50,000 (1)
Salary Remaining : $33,962
Dylan Demelo $50,000 (2)
Salary Remaining : $33,962
Justin Florek $50,000 (3)
Salary Remaining : $33,962
Boo Nieves $50,000 (4)
Salary Remaining : $33,962
Luke Gazdic $50,000 (3)
Salary Remaining : $33,962
Zane McIntyre $50,000 (1)
Salary Remaining : $33,962
Michael Chaput $50,000 (4)
Salary Remaining : $33,962
Ryan Sproul $50,000 (1)
Salary Remaining : $33,962
Seth Griffith $50,000 (1)
Salary Remaining : $33,962
Tom Kuhnhackl $50,000 (1)
Salary Remaining : $33,962
Bryan Little $50,000 (3)
Salary Remaining : $33,962
Cal O'Reilly $50,000 (2)
Salary Remaining : $33,962
Jori Lehtera $50,000 (1)
Salary Remaining : $33,962
Kurtis Gabriel $40,000 (1)
Salary Remaining : $27,170
Andrey Makarov $40,000 (1)
Salary Remaining : $27,170
Total Farm Players28
Salary Commitment
Year 20 : $1,938,500
Year 21 : $1,193,500
Year 22 : $542,500
Year 23 : $162,500
Salary Average Commitment
Year 20 : $1,938,500
Year 21 : $1,193,500
Year 22 : $542,500
Year 23 : $162,500

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 6155 - $115 - 5,432 - 88.25%
Level 2: 5036 - $68 - 4,498 - 89.32%
Level 3: 2052 - $34 - 1,894 - 92.28%
Level 4: 4103 - $23 - 3,802 - 92.66%
Luxury : 1306 - $235 - 1,144 - 87.58%
Total Capacity :18652
Farm
Farm Level 1: 1500 - $100 - 1,112 - 74.16%
Farm Level 2: 1500 - $59 - 1,215 - 81.00%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %16,769 - 89.91%
Average Income per Game$1,065,628
Year to Date Revenue$14,918,793
Farm
Home Games Left26
Average Attendance - %2,328 - 77.58%
Average Income per Game$159,367
Year to Date Revenue$2,390,505

Expense

Pro Players Total Salaries$87,650,500
Farm Players Total Salaries$1,956,786
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$28,672,815
Farm Year To Date Expenses$645,917
Pro Salary Cap To Date$28,672,815
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$28,771,958
Farm Estimated Season Revenue$4,143,542
Pro Remaining Season Days144
Pro Expenses Per Days$413,446
Pro Estimated Expenses$59,536,224
Farm Remaining Season Days144
Farm Expenses Per Days$9,230
Farm Estimated Expenses$1,329,120
Estimated Season Expenses$60,865,344
Current Bank Account$24,914,109
Projected Bank Account-$3,035,735

Pro Players Salaries

Nikita Kucherov (1 Way Contract) $16,000,000 (2)
-Salary Remaining : $10,867,925
Carey Price (1 Way Contract) $11,500,000 (1)
-Salary Remaining : $7,811,321
Jakub Voracek (1 Way Contract) $8,900,000 (1)
-Salary Remaining : $6,045,283
Wayne Simmonds (1 Way Contract) $7,000,500 (1)
-Salary Remaining : $4,755,057
Ryan Kesler (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $4,075,472
Nikita Zaitsev (1 Way Contract) $5,775,000 (1)
-Salary Remaining : $3,922,642
Keith Yandle (1 Way Contract) $5,010,000 (1)
-Salary Remaining : $3,403,019
Ryan Murray (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $3,396,226
Kyle Clifford (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $3,396,226
Brandon Saad (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $3,396,226
T.J. Oshie (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $1,698,113
Anton Lander $2,005,000 (4)
-Salary Remaining : $1,361,887
Christian Djoos $2,000,000 (1)
-Salary Remaining : $1,358,491
Ryan Dzingel $1,010,000 (1)
-Salary Remaining : $686,038
Michal Repik $1,000,000 (1)
-Salary Remaining : $679,245
David Rundblad $850,000 (2)
-Salary Remaining : $577,358
Cal Petersen $600,000 (2)
-Salary Remaining : $407,547
Niklas Svedberg $550,000 (2)
-Salary Remaining : $373,585
Peter Holland $550,000 (2)
-Salary Remaining : $373,585
Niklas Hjalmarsson $500,000 (2)
-Salary Remaining : $339,623
Dylan McIlrath $500,000 (1)
-Salary Remaining : $339,623
John Hayden $400,000 (1)
-Salary Remaining : $271,698
Total Pro Players22
Salary Commitment
Year 20 : $87,650,500
Year 21 : $37,055,000
Year 22 : $7,005,000
Year 23 : $7,005,000
Salary Average Commitment
Year 20 : $87,650,500
Year 21 : $37,055,000
Year 22 : $7,005,000
Year 23 : $7,005,000
Salary Cap with 1 Way Contract
Year 20 : $87,650,500
Year 21 : $37,055,000
Year 22 : $7,005,000
Year 23 : $7,005,000

Farm Players Salaries

Milan Lucic $152,500 (2)
Salary Remaining : $103,585
Dylan Sikura $106,700 (1)
Salary Remaining : $72,475
Scott Darling $100,000 (1)
Salary Remaining : $67,924
Kristers Gudlevskis $90,560 (2)
Salary Remaining : $61,512
Nico Sturm $90,200 (1)
Salary Remaining : $61,268
Brandon Manning $90,000 (1)
Salary Remaining : $61,132
Mason Appleton $85,000 (3)
Salary Remaining : $57,736
Malcolm Subban $85,000 (2)
Salary Remaining : $57,736
Ryan Murphy $85,000 (1)
Salary Remaining : $57,736
John Quenneville $70,000 (3)
Salary Remaining : $47,547
Jordan Oesterle $70,000 (1)
Salary Remaining : $47,547
Marcus Sorensen $70,000 (1)
Salary Remaining : $47,547
Nicklas Jensen $67,500 (1)
Salary Remaining : $45,849
Zack Kassian $63,600 (1)
Salary Remaining : $43,200
Matt Lorito $63,500 (1)
Salary Remaining : $43,132
Michal Kempny $62,500 (1)
Salary Remaining : $42,453
Colin Blackwell $61,000 (2)
Salary Remaining : $41,434
Victor Antipin $61,000 (2)
Salary Remaining : $41,434
Dominik Kahun $60,000 (2)
Salary Remaining : $40,755
Nick Shore $60,000 (1)
Salary Remaining : $40,755
Christopher Gibson $60,000 (1)
Salary Remaining : $40,755
Julian Melchiori $52,500 (1)
Salary Remaining : $35,660
Corban Knight $50,125 (2)
Salary Remaining : $34,047
Duncan Keith $50,100 (1)
Salary Remaining : $34,030
Andrew Crescenzi $50,001 (1)
Salary Remaining : $33,963
Jan Rutta $50,000 (4)
Salary Remaining : $33,962
Colin McDonald $50,000 (2)
Salary Remaining : $33,962
Total Farm Players27
Salary Commitment
Year 20 : $1,956,786
Year 21 : $815,185
Year 22 : $205,000
Year 23 : $50,000
Salary Average Commitment
Year 20 : $1,956,786
Year 21 : $815,185
Year 22 : $205,000
Year 23 : $50,000

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6441 - $87 - 5,688 - 88.31%
Level 2: 5270 - $52 - 4,535 - 86.05%
Level 3: 2147 - $34 - 1,907 - 88.82%
Level 4: 4294 - $23 - 3,437 - 80.05%
Luxury : 1367 - $189 - 994 - 72.70%
Total Capacity :19519
Farm
Farm Level 1: 2000 - $100 - 1,324 - 66.18%
Farm Level 2: 1000 - $50 - 681 - 68.08%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %16,561 - 84.85%
Average Income per Game$1,115,538
Year to Date Revenue$15,617,535
Farm
Home Games Left26
Average Attendance - %2,004 - 66.82%
Average Income per Game$174,727
Year to Date Revenue$2,620,903

Expense

Pro Players Total Salaries$73,695,500
Farm Players Total Salaries$1,653,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$22,579,687
Farm Year To Date Expenses$496,831
Pro Salary Cap To Date$22,579,687
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$30,119,532
Farm Estimated Season Revenue$4,542,899
Pro Remaining Season Days144
Pro Expenses Per Days$347,620
Pro Estimated Expenses$50,057,280
Farm Remaining Season Days144
Farm Expenses Per Days$7,797
Farm Estimated Expenses$1,122,768
Estimated Season Expenses$51,180,048
Current Bank Account$111,124,913
Projected Bank Account$94,607,296

Pro Players Salaries

Evgeni Malkin (1 Way Contract) $12,000,500 (1)
-Salary Remaining : $8,151,283
Luke Schenn (1 Way Contract) $11,100,000 (3)
-Salary Remaining : $7,539,623
Marc-Andre Fleury (1 Way Contract) $9,900,000 (1)
-Salary Remaining : $6,724,528
Colton Parayko (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $3,735,849
Nick Bjugstad (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $3,396,226
Sam Gagner (1 Way Contract) $3,750,000 (3)
-Salary Remaining : $2,547,170
Eric Staal (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,377,358
Jason Demers (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $2,037,736
Brian Dumoulin (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,037,736
Akim Aliu $2,850,000 (1)
-Salary Remaining : $1,935,849
Jamie Oleksiak $2,000,000 (2)
-Salary Remaining : $1,358,491
Sean Couturier (1 Way Contract) $1,600,000 (3)
-Salary Remaining : $1,086,792
Lars Eller $1,350,000 (2)
-Salary Remaining : $916,981
Mattias Ekholm $1,200,000 (2)
-Salary Remaining : $815,094
Bo Horvat $1,000,000 (1)
-Salary Remaining : $679,245
Marc-Antoine Pouliot (1 Way Contract) $975,000 (1)
-1 Way Contract Salary Cap : $975,000
-Salary Remaining : $662,264
Robert Hagg $850,000 (1)
-Salary Remaining : $577,358
Scott Laughton $700,000 (1)
-Salary Remaining : $475,472
David McIntyre (1 Way Contract) $660,000 (1)
-1 Way Contract Salary Cap : $660,000
-Salary Remaining : $448,302
Tyler Toffoli $660,000 (2)
-Salary Remaining : $448,302
Jordan Binnington $600,000 (2)
-Salary Remaining : $407,547
Jordan Staal $600,000 (1)
-Salary Remaining : $407,547
Sergei Kostitsyn (1 Way Contract) $550,000 (1)
-1 Way Contract Salary Cap : $550,000
-Salary Remaining : $373,585
Andrei Kostitsyn (1 Way Contract) $550,000 (1)
-1 Way Contract Salary Cap : $550,000
-Salary Remaining : $373,585
Pavel Buchnevich $400,000 (2)
-Salary Remaining : $271,698
Devon Toews $400,000 (2)
-Salary Remaining : $271,698
Total Pro Players26
Salary Commitment
Year 20 : $73,695,500
Year 21 : $36,560,000
Year 22 : $24,950,000
Year 23 : $0
Salary Average Commitment
Year 20 : $73,695,500
Year 21 : $36,560,000
Year 22 : $24,950,000
Year 23 : $0
Salary Cap with 1 Way Contract
Year 20 : $73,695,500
Year 21 : $36,560,000
Year 22 : $24,950,000
Year 23 : $0

Farm Players Salaries

J-F Berube $225,000 (1)
Salary Remaining : $152,830
Quinn Hughes $125,000 (3)
Salary Remaining : $84,906
Noah Hanifin $125,000 (3)
Salary Remaining : $84,906
Curtis Lazar (Out of Payroll) $125,000 (1)
Salary Remaining : $84,906
Haydn Fleury $100,000 (3)
Salary Remaining : $67,925
Elias Pettersson $100,000 (2)
Salary Remaining : $67,925
Brendan Lemieux $70,000 (3)
Salary Remaining : $47,547
Nathan Bastian $70,000 (3)
Salary Remaining : $47,547
Jakub Vrana $70,000 (2)
Salary Remaining : $47,547
Jay Beagle $65,000 (2)
Salary Remaining : $44,151
Ross Johnston $60,000 (2)
Salary Remaining : $40,755
Erik Cernak $60,000 (2)
Salary Remaining : $40,755
Alex Nedeljkovic $60,000 (1)
Salary Remaining : $40,755
Travis Zajac $60,000 (1)
Salary Remaining : $40,755
Jonathan Marchessault $55,000 (1)
Salary Remaining : $37,358
Kevin Roy $55,000 (3)
Salary Remaining : $37,358
Matt Tennyson $52,000 (1)
Salary Remaining : $35,321
Nic Dowd $51,000 (2)
Salary Remaining : $34,642
Daniel Catenacci $50,000 (1)
Salary Remaining : $33,962
Scott Wedgewood $50,000 (1)
Salary Remaining : $33,962
Kevin Connauton $50,000 (1)
Salary Remaining : $33,962
Oscar Fantenberg $50,000 (1)
Salary Remaining : $33,962
Andreas Englund $50,000 (3)
Salary Remaining : $33,962
Total Farm Players23
Salary Commitment
Year 20 : $1,778,000
Year 21 : $1,001,000
Year 22 : $595,000
Year 23 : $0
Salary Average Commitment
Year 20 : $1,778,000
Year 21 : $1,001,000
Year 22 : $595,000
Year 23 : $0

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 6069 - $87 - 5,045 - 83.13%
Level 2: 4983 - $52 - 3,933 - 78.93%
Level 3: 2090 - $34 - 1,920 - 91.88%
Level 4: 3979 - $23 - 3,538 - 88.92%
Luxury : 1266 - $189 - 980 - 77.38%
Total Capacity :18387
Farm
Farm Level 1: 2000 - $100 - 1,332 - 66.58%
Farm Level 2: 1000 - $50 - 710 - 70.98%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %15,417 - 83.85%
Average Income per Game$1,043,285
Year to Date Revenue$13,562,702
Farm
Home Games Left28
Average Attendance - %2,042 - 68.05%
Average Income per Game$170,207
Year to Date Revenue$2,212,691

Expense

Pro Players Total Salaries$58,299,000
Farm Players Total Salaries$1,116,250
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$18,664,293
Farm Year To Date Expenses$354,624
Pro Salary Cap To Date$18,664,293
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,211,974
Farm Estimated Season Revenue$4,765,796
Pro Remaining Season Days144
Pro Expenses Per Days$274,995
Pro Estimated Expenses$39,599,280
Farm Remaining Season Days144
Farm Expenses Per Days$5,265
Farm Estimated Expenses$758,160
Estimated Season Expenses$40,357,440
Current Bank Account$57,787,660
Projected Bank Account$51,407,990

Pro Players Salaries

Jake Guentzel (1 Way Contract) $9,000,000 (4)
-Salary Remaining : $6,113,208
Ryan Nugent-Hopkins (1 Way Contract) $8,200,000 (2)
-Salary Remaining : $5,569,811
Jonathan Huberdeau (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $4,075,472
Alex Goligoski (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $3,396,226
Bryan Rust (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $3,396,226
Steve Kampfer (1 Way Contract) $3,200,000 (1)
-Salary Remaining : $2,173,585
Carter Hutton (1 Way Contract) $2,800,000 (1)
-Salary Remaining : $1,901,887
Jaroslav Halak (1 Way Contract) $1,800,000 (1)
-Salary Remaining : $1,222,642
Kyle Palmieri $1,700,000 (4)
-Salary Remaining : $1,154,717
Andrei Loktionov (1 Way Contract) $1,700,000 (1)
-1 Way Contract Salary Cap : $1,700,000
-Salary Remaining : $1,154,717
Sidney Crosby $1,500,000 (3)
-Salary Remaining : $1,018,868
Jonathan Drouin $1,500,000 (2)
-Salary Remaining : $1,018,868
Andre Burakovsky $1,450,000 (4)
-Salary Remaining : $984,906
Marek Schwarz (1 Way Contract) $1,300,000 (1)
-1 Way Contract Salary Cap : $1,300,000
-Salary Remaining : $883,019
Philipp Grubauer $1,000,001 (1)
-Salary Remaining : $679,246
Connor Murphy $1,000,000 (1)
-Salary Remaining : $679,245
Andreas Johnsson $1,000,000 (2)
-Salary Remaining : $679,245
Josh Morrissey $850,000 (1)
-Salary Remaining : $577,358
Scott Wilson $698,999 (1)
-Salary Remaining : $474,792
Tim Heed $600,000 (1)
-Salary Remaining : $407,547
Quinton Howden $500,000 (1)
-Salary Remaining : $339,623
Taylor Chorney (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $339,623
Brandon Yip (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $339,623
Jason Zucker $500,000 (2)
-Salary Remaining : $339,623
Simon Despres $500,000 (2)
-Salary Remaining : $339,623
Derrick Pouliot $500,000 (3)
-Salary Remaining : $339,623
Total Pro Players26
Salary Commitment
Year 20 : $58,299,000
Year 21 : $31,850,000
Year 22 : $14,150,000
Year 23 : $12,150,000
Salary Average Commitment
Year 20 : $58,699,000
Year 21 : $31,850,000
Year 22 : $14,150,000
Year 23 : $12,150,000
Salary Cap with 1 Way Contract
Year 20 : $58,299,000
Year 21 : $31,850,000
Year 22 : $14,150,000
Year 23 : $12,150,000

Farm Players Salaries

Kasperi Kapanen $125,000 (2)
Salary Remaining : $84,906
Nick Ritchie $100,000 (2)
Salary Remaining : $67,925
Brandon Carlo $70,000 (2)
Salary Remaining : $47,547
Juuso Riikola $70,000 (3)
Salary Remaining : $47,547
Dennis Rasmussen $61,250 (1)
Salary Remaining : $41,604
Chris Conner $60,000 (1)
Salary Remaining : $40,755
Oskar Sundqvist $60,000 (1)
Salary Remaining : $40,755
Dominik Simon $60,000 (2)
Salary Remaining : $40,755
Drake Caggiula $50,000 (3)
Salary Remaining : $33,962
Dominic Toninato $50,000 (3)
Salary Remaining : $33,962
Joseph Cramarossa $50,000 (1)
Salary Remaining : $33,962
Anthony Stolarz $50,000 (1)
Salary Remaining : $33,962
Kevin Porter $50,000 (1)
Salary Remaining : $33,962
Vladislav Gavrikov $50,000 (3)
Salary Remaining : $33,962
Michal Jordan $50,000 (1)
Salary Remaining : $33,962
Neal Pionk $40,000 (2)
Salary Remaining : $27,170
Travis Dermott $40,000 (2)
Salary Remaining : $27,170
Jonas Siegenthaler $40,000 (3)
Salary Remaining : $27,170
Sammy Blais $40,000 (3)
Salary Remaining : $27,170
Total Farm Players19
Salary Commitment
Year 20 : $1,116,250
Year 21 : $735,000
Year 22 : $300,000
Year 23 : $0
Salary Average Commitment
Year 20 : $1,116,250
Year 21 : $735,000
Year 22 : $300,000
Year 23 : $0

Quebec Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameVideotron Centre
Level 1: 6026 - $90 - 5,794 - 96.14%
Level 2: 4930 - $39 - 4,901 - 99.40%
Level 3: 2008 - $27 - 1,944 - 96.82%
Level 4: 4017 - $18 - 3,906 - 97.24%
Luxury : 1278 - $175 - 1,236 - 96.68%
Total Capacity :18259
Farm
Farm Level 1: 2000 - $100 - 1,313 - 65.63%
Farm Level 2: 1000 - $50 - 680 - 67.99%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %17,780 - 97.38%
Average Income per Game$1,104,148
Year to Date Revenue$17,666,368
Farm
Home Games Left27
Average Attendance - %1,993 - 66.42%
Average Income per Game$173,516
Year to Date Revenue$2,429,227

Expense

Pro Players Total Salaries$78,698,100
Farm Players Total Salaries$1,201,675
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$23,339,475
Farm Year To Date Expenses$345,312
Pro Salary Cap To Date$23,339,475
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,603,700
Farm Estimated Season Revenue$4,684,938
Pro Remaining Season Days144
Pro Expenses Per Days$371,217
Pro Estimated Expenses$53,455,248
Farm Remaining Season Days144
Farm Expenses Per Days$5,668
Farm Estimated Expenses$816,192
Estimated Season Expenses$54,271,440
Current Bank Account$46,096,940
Projected Bank Account$24,114,138

Pro Players Salaries

William Karlsson (1 Way Contract) $7,500,000 (2)
-Salary Remaining : $5,094,340
Marko Dano (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $4,075,472
Braden Holtby (1 Way Contract) $5,750,000 (1)
-Salary Remaining : $3,905,660
Matt Murray (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $3,735,849
P.K. Subban (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $3,396,226
Aleksander Barkov (1 Way Contract) $4,995,000 (1)
-Salary Remaining : $3,392,830
Adam Henrique (1 Way Contract) $4,250,000 (2)
-Salary Remaining : $2,886,792
Nazem Kadri (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $2,716,981
Christian Folin (1 Way Contract) $3,750,000 (3)
-Salary Remaining : $2,547,170
Jake Muzzin (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $2,207,547
Matt Roy $2,750,000 (1)
-Salary Remaining : $1,867,925
Keith Aulie (1 Way Contract) $2,750,000 (1)
-1 Way Contract Salary Cap : $2,750,000
-Salary Remaining : $1,867,925
Michal Neuvirth (1 Way Contract) $2,500,000 (1)
-1 Way Contract Salary Cap : $2,500,000
-Salary Remaining : $1,698,113
Mats Zuccarello $2,000,000 (1)
-Salary Remaining : $1,358,491
Alexander Edler (1 Way Contract) $1,900,000 (1)
-1 Way Contract Salary Cap : $1,900,000
-Salary Remaining : $1,290,566
Alex Killorn $1,882,350 (3)
-Salary Remaining : $1,278,577
Nathan Gerbe $1,429,000 (1)
-Salary Remaining : $970,642
Liam Reddox (1 Way Contract) $1,250,000 (1)
-1 Way Contract Salary Cap : $1,250,000
-Salary Remaining : $849,057
Brandon Sutter $1,250,000 (1)
-Salary Remaining : $849,057
Viktor Fasth (1 Way Contract) $1,250,000 (1)
-1 Way Contract Salary Cap : $1,250,000
-Salary Remaining : $849,057
Mark Olver (1 Way Contract) $1,125,000 (1)
-1 Way Contract Salary Cap : $1,125,000
-Salary Remaining : $764,151
Mikko Rantanen $1,000,000 (1)
-Salary Remaining : $679,245
Dustin Jeffrey (1 Way Contract) $875,000 (1)
-1 Way Contract Salary Cap : $875,000
-Salary Remaining : $594,340
Carl Soderberg (1 Way Contract) $875,000 (1)
-1 Way Contract Salary Cap : $875,000
-Salary Remaining : $594,340
Thomas Hickey $850,000 (1)
-Salary Remaining : $577,358
Keaton Ellerby $850,000 (1)
-Salary Remaining : $577,358
Colton Gillies $750,000 (1)
-Salary Remaining : $509,434
Radek Faksa $700,000 (2)
-Salary Remaining : $475,472
Kevin Poulin $666,750 (1)
-Salary Remaining : $452,887
Marco Scandella $550,000 (2)
-Salary Remaining : $373,585
Rostislav Olesz (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $339,623
Michael Blunden (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $339,623
Rob Klinkhammer (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $339,623
Total Pro Players33
Salary Commitment
Year 20 : $78,698,100
Year 21 : $39,132,350
Year 22 : $21,132,350
Year 23 : $10,000,000
Salary Average Commitment
Year 20 : $78,698,100
Year 21 : $39,132,350
Year 22 : $21,132,350
Year 23 : $10,000,000
Salary Cap with 1 Way Contract
Year 20 : $78,698,100
Year 21 : $39,132,350
Year 22 : $21,132,350
Year 23 : $10,000,000

Farm Players Salaries

Drew Stafford $155,000 (1)
Salary Remaining : $105,283
Jakob Chychrun $100,000 (1)
Salary Remaining : $67,925
Slater Koekkoek $85,000 (1)
Salary Remaining : $57,736
Mirco Mueller $85,000 (1)
Salary Remaining : $57,736
Alex DeBrincat $85,000 (1)
Salary Remaining : $57,736
Eric Tangradi $75,000 (2)
Salary Remaining : $50,943
Cody McLeod $75,000 (1)
Salary Remaining : $50,943
Mikko Koivu $75,000 (1)
Salary Remaining : $50,943
Alex Biega $75,000 (1)
Salary Remaining : $50,943
Eric O'Dell $66,675 (1)
Salary Remaining : $45,289
Alex Grant $65,000 (1)
Salary Remaining : $44,151
Samuel Girard $60,000 (2)
Salary Remaining : $40,755
Steve Bernier $50,000 (1)
Salary Remaining : $33,962
Nicolas Hague $50,000 (3)
Salary Remaining : $33,962
Rocco Grimaldi $50,000 (1)
Salary Remaining : $33,962
Nick Sorensen $50,000 (2)
Salary Remaining : $33,962
Total Farm Players16
Salary Commitment
Year 20 : $1,201,675
Year 21 : $235,000
Year 22 : $50,000
Year 23 : $0
Salary Average Commitment
Year 20 : $1,201,675
Year 21 : $235,000
Year 22 : $50,000
Year 23 : $0

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 5795 - $95 - 4,688 - 80.90%
Level 2: 4742 - $60 - 3,411 - 71.94%
Level 3: 1932 - $35 - 1,577 - 81.61%
Level 4: 3864 - $25 - 2,923 - 75.64%
Luxury : 1229 - $175 - 1,195 - 97.25%
Total Capacity :17562
Farm
Farm Level 1: 2000 - $75 - 1,908 - 95.38%
Farm Level 2: 1000 - $45 - 717 - 71.71%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %13,794 - 78.55%
Average Income per Game$1,036,868
Year to Date Revenue$16,589,886
Farm
Home Games Left26
Average Attendance - %2,625 - 87.49%
Average Income per Game$184,113
Year to Date Revenue$2,761,700

Expense

Pro Players Total Salaries$88,282,882
Farm Players Total Salaries$1,621,150
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$27,868,336
Farm Year To Date Expenses$540,578
Pro Salary Cap To Date$27,868,336
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,921,697
Farm Estimated Season Revenue$4,786,947
Pro Remaining Season Days144
Pro Expenses Per Days$416,429
Pro Estimated Expenses$59,965,776
Farm Remaining Season Days144
Farm Expenses Per Days$7,647
Farm Estimated Expenses$1,101,168
Estimated Season Expenses$61,066,944
Current Bank Account$40,012,483
Projected Bank Account$9,654,183

Pro Players Salaries

Mikkel Boedker (1 Way Contract) $8,250,000 (2)
-Salary Remaining : $5,603,774
Artemi Panarin (1 Way Contract) $7,833,333 (3)
-Salary Remaining : $5,320,754
Roman Josi (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $5,094,340
Cam Atkinson (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $4,075,472
Mark Scheifele (1 Way Contract) $5,610,000 (2)
-Salary Remaining : $3,810,566
Sean Monahan $5,100,000 (1)
-Salary Remaining : $3,464,151
Anze Kopitar (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $3,396,226
Nino Niederreiter (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $3,396,226
Dmitry Kulikov (1 Way Contract) $4,380,000 (2)
-Salary Remaining : $2,975,094
Danny DeKeyser (1 Way Contract) $3,809,549 (1)
-Salary Remaining : $2,587,618
Slava Voynov (1 Way Contract) $3,750,000 (3)
-Salary Remaining : $2,547,170
Joonas Korpisalo (1 Way Contract) $3,600,000 (3)
-Salary Remaining : $2,445,283
Dylan Olsen (1 Way Contract) $2,900,000 (2)
-Salary Remaining : $1,969,811
Dalton Prout (1 Way Contract) $2,550,000 (3)
-Salary Remaining : $1,732,075
Tanner Pearson (1 Way Contract) $2,300,000 (1)
-Salary Remaining : $1,562,264
Chris Summers (1 Way Contract) $2,150,000 (2)
-1 Way Contract Salary Cap : $2,150,000
-Salary Remaining : $1,460,377
J.T. Brown $2,000,000 (2)
-Salary Remaining : $1,358,491
Charlie Coyle $2,000,000 (3)
-Salary Remaining : $1,358,491
Ladislav Smid (1 Way Contract) $1,750,000 (1)
-1 Way Contract Salary Cap : $1,750,000
-Salary Remaining : $1,188,679
Joseph Blandisi $1,500,000 (3)
-Salary Remaining : $1,018,868
Brian Elliott $1,000,000 (2)
-Salary Remaining : $679,245
Carson McMillan (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $800,000
-Salary Remaining : $543,396
Stephane Da Costa (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $339,623
Jesper Fast $500,000 (2)
-Salary Remaining : $339,623
Jacob Josefson $500,000 (1)
-Salary Remaining : $339,623
Andrew MacDonald (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $339,623
James Sheppard (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $339,623
John Carlson $500,000 (2)
-Salary Remaining : $339,623
Jiri Novotny (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $339,623
Total Pro Players29
Salary Commitment
Year 20 : $88,282,882
Year 21 : $59,523,333
Year 22 : $27,233,333
Year 23 : $0
Salary Average Commitment
Year 20 : $88,282,882
Year 21 : $59,523,333
Year 22 : $27,233,333
Year 23 : $0
Salary Cap with 1 Way Contract
Year 20 : $88,282,882
Year 21 : $59,523,333
Year 22 : $27,233,333
Year 23 : $0

Farm Players Salaries

Nick Holden $175,000 (1)
Salary Remaining : $118,868
Jason Spezza $160,050 (1)
Salary Remaining : $108,713
Samuel Morin $160,000 (4)
Salary Remaining : $108,679
Brett Lernout $160,000 (3)
Salary Remaining : $108,679
Kevin Rooney $150,000 (1)
Salary Remaining : $101,887
Andrei Svechnikov $150,000 (3)
Salary Remaining : $101,887
Blair Jones $90,000 (1)
Salary Remaining : $61,132
Alexey Marchenko $76,100 (1)
Salary Remaining : $51,691
Nikolay Goldobin $70,000 (2)
Salary Remaining : $47,547
Lucas Wallmark $70,000 (2)
Salary Remaining : $47,547
Alex Chiasson $60,000 (2)
Salary Remaining : $40,755
Carter Ashton $50,000 (1)
Salary Remaining : $33,962
Jeff Schultz $50,000 (1)
Salary Remaining : $33,962
Laurent Brossoit $50,000 (3)
Salary Remaining : $33,962
Zach Parise $50,000 (2)
Salary Remaining : $33,962
Charlie Lindgren $50,000 (1)
Salary Remaining : $33,962
Kaapo Kahkonen $50,000 (3)
Salary Remaining : $33,962
Total Farm Players17
Salary Commitment
Year 20 : $1,621,150
Year 21 : $820,000
Year 22 : $570,000
Year 23 : $160,000
Salary Average Commitment
Year 20 : $1,621,150
Year 21 : $820,000
Year 22 : $570,000
Year 23 : $160,000

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 5742 - $95 - 4,458 - 77.64%
Level 2: 4698 - $55 - 3,678 - 78.28%
Level 3: 1914 - $35 - 1,502 - 78.46%
Level 4: 3828 - $25 - 2,795 - 73.01%
Luxury : 1218 - $190 - 952 - 78.14%
Total Capacity :17400
Farm
Farm Level 1: 1500 - $90 - 1,126 - 75.10%
Farm Level 2: 1500 - $45 - 1,115 - 74.31%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %13,384 - 76.92%
Average Income per Game$990,495
Year to Date Revenue$13,866,935
Farm
Home Games Left26
Average Attendance - %2,241 - 74.70%
Average Income per Game$157,164
Year to Date Revenue$2,357,461

Expense

Pro Players Total Salaries$69,470,000
Farm Players Total Salaries$1,884,400
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$21,610,218
Farm Year To Date Expenses$583,372
Pro Salary Cap To Date$21,610,218
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,743,375
Farm Estimated Season Revenue$4,086,266
Pro Remaining Season Days144
Pro Expenses Per Days$327,689
Pro Estimated Expenses$47,187,216
Farm Remaining Season Days144
Farm Expenses Per Days$8,889
Farm Estimated Expenses$1,280,016
Estimated Season Expenses$48,467,232
Current Bank Account$60,300,338
Projected Bank Account$42,662,747

Pro Players Salaries

Matt Dumba (1 Way Contract) $9,000,000 (4)
-Salary Remaining : $6,113,208
Paul Stastny (1 Way Contract) $8,010,000 (1)
-Salary Remaining : $5,440,755
Jacob Trouba (1 Way Contract) $7,750,000 (1)
-Salary Remaining : $5,264,151
Blake Wheeler (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $3,735,849
Rasmus Andersson (1 Way Contract) $5,050,000 (1)
-Salary Remaining : $3,430,189
James Neal (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $3,396,226
Petr Mrazek (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,377,358
Mikael Granlund (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,037,736
Nicklas Backstrom (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,037,736
Erik Johnson (1 Way Contract) $3,000,000 (1)
-1 Way Contract Salary Cap : $3,000,000
-Salary Remaining : $2,037,736
Erik Gudbranson $2,850,000 (1)
-Salary Remaining : $1,935,849
Loui Eriksson (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $1,698,113
Jake McCabe $2,100,000 (1)
-Salary Remaining : $1,426,415
Derek Forbort $2,100,000 (1)
-Salary Remaining : $1,426,415
Antti Raanta (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,358,491
Jason Kasdorf $1,100,000 (1)
-Salary Remaining : $747,170
Rickard Rakell $910,000 (2)
-Salary Remaining : $618,113
Aaron Palushaj $850,000 (1)
-Salary Remaining : $577,358
Ben Chiarot $650,000 (4)
-Salary Remaining : $441,509
Mike Matheson $600,000 (1)
-Salary Remaining : $407,547
Ryan Spooner $500,000 (1)
-Salary Remaining : $339,623
Josh Leivo $500,000 (2)
-Salary Remaining : $339,623
Total Pro Players22
Salary Commitment
Year 20 : $69,470,000
Year 21 : $18,560,000
Year 22 : $11,650,000
Year 23 : $9,650,000
Salary Average Commitment
Year 20 : $64,420,001
Year 21 : $18,560,000
Year 22 : $11,650,000
Year 23 : $9,650,000
Salary Cap with 1 Way Contract
Year 20 : $69,470,000
Year 21 : $18,560,000
Year 22 : $11,650,000
Year 23 : $9,650,000

Farm Players Salaries

Josh Manson $275,000 (1)
Salary Remaining : $186,792
Chad Johnson $140,000 (2)
Salary Remaining : $95,094
Darren Helm $126,700 (1)
Salary Remaining : $86,060
Justin Falk $125,000 (1)
Salary Remaining : $84,906
Ben Harpur $116,700 (1)
Salary Remaining : $79,268
Jani Hakanpaa $100,000 (1)
Salary Remaining : $67,925
Austin Czarnik $81,000 (2)
Salary Remaining : $55,019
Ty Rattie $70,000 (1)
Salary Remaining : $47,547
Matt Puempel (Out of Payroll) $60,000 (1)
Salary Remaining : $40,755
Tommy Cross $50,000 (1)
Salary Remaining : $33,962
Brandon Kozun $50,000 (2)
Salary Remaining : $33,962
Colton Sceviour $50,000 (2)
Salary Remaining : $33,962
Blake Speers $50,000 (1)
Salary Remaining : $33,962
Ryan Reaves $50,000 (1)
Salary Remaining : $33,962
Brad Malone $50,000 (1)
Salary Remaining : $33,962
Michael Haley $50,000 (1)
Salary Remaining : $33,962
Richard Panik $50,000 (1)
Salary Remaining : $33,962
Nicklas Bergfors $50,000 (1)
Salary Remaining : $33,962
Sean Malone $50,000 (1)
Salary Remaining : $33,962
Martin Frk $50,000 (1)
Salary Remaining : $33,962
Paul LaDue $50,000 (2)
Salary Remaining : $33,962
Sheldon Dries $50,000 (3)
Salary Remaining : $33,962
Oscar Dansk $50,000 (1)
Salary Remaining : $33,962
Spencer Foo $50,000 (1)
Salary Remaining : $33,962
Patrik Nemeth $50,000 (1)
Salary Remaining : $33,962
Aaron Ness $50,000 (1)
Salary Remaining : $33,962
Total Farm Players26
Salary Commitment
Year 20 : $1,944,400
Year 21 : $421,000
Year 22 : $50,000
Year 23 : $0
Salary Average Commitment
Year 20 : $1,944,400
Year 21 : $421,000
Year 22 : $50,000
Year 23 : $0

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 5972 - $92 - 4,825 - 80.79%
Level 2: 4886 - $51 - 4,690 - 95.98%
Level 3: 1991 - $29 - 1,957 - 98.31%
Level 4: 3980 - $19 - 3,868 - 97.18%
Luxury : 1267 - $189 - 994 - 78.44%
Total Capacity :18096
Farm
Farm Level 1: 2000 - $99 - 1,320 - 66.02%
Farm Level 2: 1000 - $49 - 672 - 67.16%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %16,334 - 90.26%
Average Income per Game$1,047,950
Year to Date Revenue$16,767,202
Farm
Home Games Left25
Average Attendance - %1,992 - 66.40%
Average Income per Game$171,802
Year to Date Revenue$2,748,827

Expense

Pro Players Total Salaries$38,850,000
Farm Players Total Salaries$1,095,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$12,445,760
Farm Year To Date Expenses$338,388
Pro Salary Cap To Date$12,445,760
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,198,753
Farm Estimated Season Revenue$4,295,042
Pro Remaining Season Days144
Pro Expenses Per Days$183,255
Pro Estimated Expenses$26,388,720
Farm Remaining Season Days144
Farm Expenses Per Days$5,165
Farm Estimated Expenses$743,760
Estimated Season Expenses$27,132,480
Current Bank Account$62,839,797
Projected Bank Account$66,201,112

Pro Players Salaries

Kevin Shattenkirk (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $3,056,604
Jonathan Quick (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $2,377,358
Tuukka Rask (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $2,377,358
Marcus Johansson (1 Way Contract) $3,250,000 (3)
-Salary Remaining : $2,207,547
Phil Di Giuseppe $3,000,000 (3)
-Salary Remaining : $2,037,736
Brock Nelson (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,037,736
Brett Pesce $2,000,000 (3)
-Salary Remaining : $1,358,491
Brandon Davidson (1 Way Contract) $1,500,000 (4)
-Salary Remaining : $1,018,868
Nathan Beaulieu (1 Way Contract) $1,500,000 (4)
-Salary Remaining : $1,018,868
Tyler Wotherspoon (1 Way Contract) $1,500,000 (4)
-Salary Remaining : $1,018,868
Tanner Kero (1 Way Contract) $1,500,000 (4)
-Salary Remaining : $1,018,868
Anton Belov (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $679,245
Kyle Quincey (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $679,245
Garrett Wilson (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $679,245
Nick Paul $850,000 (3)
-Salary Remaining : $577,358
Luke Adam (1 Way Contract) $650,000 (1)
-1 Way Contract Salary Cap : $650,000
-Salary Remaining : $441,509
Zach Aston-Reese $600,000 (2)
-Salary Remaining : $407,547
Leland Irving (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $339,623
Zach Bogosian $500,000 (4)
-Salary Remaining : $339,623
Brett Bulmer $500,000 (4)
-Salary Remaining : $339,623
Scott Harrington $500,000 (2)
-Salary Remaining : $339,623
Connor Brown $500,000 (3)
-Salary Remaining : $339,623
Phillip Danault $500,000 (4)
-Salary Remaining : $339,623
Joel Edmundson $500,000 (4)
-Salary Remaining : $339,623
Roman Will (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $339,623
Miikka Salomaki $500,000 (2)
-Salary Remaining : $339,623
Stefan Elliott $500,000 (4)
-Salary Remaining : $339,623
Total Pro Players27
Salary Commitment
Year 20 : $38,850,000
Year 21 : $31,200,000
Year 22 : $18,100,000
Year 23 : $8,500,000
Salary Average Commitment
Year 20 : $38,850,000
Year 21 : $31,200,000
Year 22 : $18,100,000
Year 23 : $8,500,000
Salary Cap with 1 Way Contract
Year 20 : $38,850,000
Year 21 : $31,200,000
Year 22 : $18,100,000
Year 23 : $8,500,000

Farm Players Salaries

Keith Kinkaid $150,000 (3)
Salary Remaining : $101,887
Colton Sissons $85,000 (1)
Salary Remaining : $57,736
Frank Vatrano $85,000 (2)
Salary Remaining : $57,736
Daniel Carr $60,000 (4)
Salary Remaining : $40,755
Madison Bowey $60,000 (3)
Salary Remaining : $40,755
Ryan Graves $60,000 (2)
Salary Remaining : $40,755
Nate Schmidt $55,000 (1)
Salary Remaining : $37,358
Zach Sanford $50,000 (2)
Salary Remaining : $33,962
Zach Trotman $50,000 (4)
Salary Remaining : $33,962
Joel Armia $50,000 (4)
Salary Remaining : $33,962
Chris Wagner $50,000 (1)
Salary Remaining : $33,962
Trevor Lewis $50,000 (2)
Salary Remaining : $33,962
Jakob Lilja $50,000 (4)
Salary Remaining : $33,962
Nikolai Prokhorkin $50,000 (4)
Salary Remaining : $33,962
Jaycob Megna $50,000 (4)
Salary Remaining : $33,962
Barclay Goodrow $50,000 (4)
Salary Remaining : $33,962
Scott Sabourin $50,000 (4)
Salary Remaining : $33,962
Anton Blidh $40,000 (2)
Salary Remaining : $27,170
Total Farm Players18
Salary Commitment
Year 20 : $1,095,000
Year 21 : $905,000
Year 22 : $620,000
Year 23 : $410,000
Salary Average Commitment
Year 20 : $1,095,000
Year 21 : $905,000
Year 22 : $620,000
Year 23 : $410,000

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6465 - $90 - 5,751 - 88.95%
Level 2: 5290 - $51 - 4,729 - 89.40%
Level 3: 2155 - $31 - 1,962 - 91.06%
Level 4: 4310 - $20 - 3,953 - 91.71%
Luxury : 1371 - $181 - 1,059 - 77.24%
Total Capacity :19591
Farm
Farm Level 1: 2000 - $98 - 1,337 - 66.87%
Farm Level 2: 1000 - $48 - 701 - 70.11%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %17,454 - 89.09%
Average Income per Game$1,144,836
Year to Date Revenue$18,317,380
Farm
Home Games Left26
Average Attendance - %2,038 - 67.95%
Average Income per Game$172,952
Year to Date Revenue$2,594,284

Expense

Pro Players Total Salaries$96,161,667
Farm Players Total Salaries$2,088,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$29,964,982
Farm Year To Date Expenses$683,527
Pro Salary Cap To Date$29,964,982
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$28,620,906
Farm Estimated Season Revenue$4,496,759
Pro Remaining Season Days144
Pro Expenses Per Days$453,593
Pro Estimated Expenses$65,317,392
Farm Remaining Season Days144
Farm Expenses Per Days$9,849
Farm Estimated Expenses$1,418,256
Estimated Season Expenses$66,735,648
Current Bank Account$61,443,352
Projected Bank Account$27,825,369

Pro Players Salaries

John Tavares (1 Way Contract) $9,100,000 (3)
-Salary Remaining : $6,181,132
Brendan Gallagher (1 Way Contract) $8,000,000 (4)
-Salary Remaining : $5,433,962
Nail Yakupov (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $5,433,962
Evgeny Kuznetsov (1 Way Contract) $6,800,000 (2)
-Salary Remaining : $4,618,868
Dougie Hamilton (1 Way Contract) $6,166,667 (2)
-Salary Remaining : $4,188,679
Derek Stepan (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $4,075,472
Sam Reinhart (1 Way Contract) $5,500,000 (1)
-1 Way Contract Salary Cap : $5,500,000
-Salary Remaining : $3,735,849
Jeff Skinner (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $3,735,849
Tyler Myers (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $3,735,849
Brayden McNabb (1 Way Contract) $5,250,000 (3)
-Salary Remaining : $3,566,038
Aaron Ekblad (1 Way Contract) $5,010,000 (1)
-Salary Remaining : $3,403,019
Drew Shore (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $3,056,604
Cody Eakin (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $2,377,358
Sergei Bobrovsky $3,000,000 (2)
-Salary Remaining : $2,037,736
Mike Condon $2,000,000 (2)
-Salary Remaining : $1,358,491
Anders Lindback (1 Way Contract) $2,000,000 (1)
-1 Way Contract Salary Cap : $2,000,000
-Salary Remaining : $1,358,491
Brandon Pirri $2,000,000 (3)
-Salary Remaining : $1,358,491
Jyrki Jokipakka (1 Way Contract) $1,250,000 (1)
-1 Way Contract Salary Cap : $1,250,000
-Salary Remaining : $849,057
Teemu Hartikainen (1 Way Contract) $1,250,000 (1)
-Salary Remaining : $849,057
Jeff Petry $1,200,000 (2)
-Salary Remaining : $815,094
Cody Ceci $1,000,000 (2)
-Salary Remaining : $679,245
Zach Boychuk (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $800,000
-Salary Remaining : $543,396
Will Butcher $700,000 (1)
-Salary Remaining : $475,472
Peter Regin (1 Way Contract) $600,000 (1)
-1 Way Contract Salary Cap : $600,000
-Salary Remaining : $407,547
Tomas Vincour $525,000 (2)
-Salary Remaining : $356,604
Joe Morrow $510,000 (3)
-Salary Remaining : $346,415
Henrik Karlsson (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $339,623
Total Pro Players27
Salary Commitment
Year 20 : $96,161,667
Year 21 : $67,551,667
Year 22 : $46,860,000
Year 23 : $11,500,000
Salary Average Commitment
Year 20 : $96,161,667
Year 21 : $67,551,667
Year 22 : $46,860,000
Year 23 : $11,500,000
Salary Cap with 1 Way Contract
Year 20 : $96,161,667
Year 21 : $67,551,667
Year 22 : $46,860,000
Year 23 : $11,500,000

Farm Players Salaries

Sam Lafferty $210,000 (1)
Salary Remaining : $142,642
Cameron Gaunce $160,000 (3)
Salary Remaining : $108,679
Matt Moulson $160,000 (1)
Salary Remaining : $108,679
Kyle Okposo $160,000 (2)
Salary Remaining : $108,679
Brendan Smith $125,000 (2)
Salary Remaining : $84,906
Ryan Suter $125,000 (2)
Salary Remaining : $84,906
Michael Raffl $120,000 (3)
Salary Remaining : $81,509
Matt Martin $110,000 (3)
Salary Remaining : $74,717
Martin Marincin $103,000 (4)
Salary Remaining : $69,962
Kevin Czuczman $90,000 (3)
Salary Remaining : $61,132
Yannick Weber $85,000 (1)
Salary Remaining : $57,736
Jordan Greenway $85,000 (3)
Salary Remaining : $57,736
Conor Garland $85,000 (2)
Salary Remaining : $57,736
Nick Bonino $75,000 (1)
Salary Remaining : $50,943
Travis Sanheim (Out of Payroll) $70,000 (3)
Salary Remaining : $47,547
Jayce Hawryluk $70,000 (3)
Salary Remaining : $47,547
Yanni Gourde $65,000 (1)
Salary Remaining : $44,151
Gaetan Haas $60,000 (3)
Salary Remaining : $40,755
Victor Olofsson $60,000 (3)
Salary Remaining : $40,755
Mark Alt $50,000 (1)
Salary Remaining : $33,962
David Rittich $50,000 (2)
Salary Remaining : $33,962
Jon Gillies $40,000 (1)
Salary Remaining : $27,170
Total Farm Players22
Salary Commitment
Year 20 : $2,158,000
Year 21 : $1,473,000
Year 22 : $928,000
Year 23 : $103,000
Salary Average Commitment
Year 20 : $2,158,000
Year 21 : $1,473,000
Year 22 : $928,000
Year 23 : $103,000

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 6105 - $90 - 4,490 - 73.55%
Level 2: 4995 - $59 - 3,801 - 76.09%
Level 3: 2035 - $35 - 1,844 - 90.62%
Level 4: 4070 - $20 - 3,745 - 92.01%
Luxury : 1295 - $190 - 1,001 - 77.29%
Total Capacity :18500
Farm
Farm Level 1: 2000 - $85 - 1,957 - 97.85%
Farm Level 2: 1000 - $45 - 963 - 96.31%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %14,881 - 80.44%
Average Income per Game$1,025,322
Year to Date Revenue$13,329,188
Farm
Home Games Left25
Average Attendance - %2,920 - 97.34%
Average Income per Game$147,674
Year to Date Revenue$2,362,783

Expense

Pro Players Total Salaries$80,033,000
Farm Players Total Salaries$1,781,701
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$25,617,426
Farm Year To Date Expenses$768,730
Pro Salary Cap To Date$25,617,426
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$28,709,020
Farm Estimated Season Revenue$3,691,848
Pro Remaining Season Days144
Pro Expenses Per Days$377,514
Pro Estimated Expenses$54,362,016
Farm Remaining Season Days144
Farm Expenses Per Days$8,404
Farm Estimated Expenses$1,210,176
Estimated Season Expenses$55,572,192
Current Bank Account$46,794,362
Projected Bank Account$23,623,038

Pro Players Salaries

Claude Giroux (1 Way Contract) $11,700,000 (2)
-Salary Remaining : $7,947,170
Connor Hellebuyck (1 Way Contract) $6,900,000 (2)
-Salary Remaining : $4,686,792
Michael Del Zotto (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $3,735,849
Nikolaj Ehlers (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $3,735,849
Mitch Marner (1 Way Contract) $4,980,000 (2)
-1 Way Contract Salary Cap : $4,980,000
-Salary Remaining : $3,382,642
Matt Calvert (1 Way Contract) $4,900,000 (3)
-Salary Remaining : $3,328,302
Andrei Vasilevskiy (1 Way Contract) $4,750,000 (4)
-Salary Remaining : $3,226,415
Mike Hoffman (1 Way Contract) $4,550,000 (1)
-Salary Remaining : $3,090,566
Mark Stone (1 Way Contract) $4,023,000 (1)
-Salary Remaining : $2,732,604
Viktor Arvidsson (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $2,377,358
Jonas Brodin $3,000,000 (3)
-Salary Remaining : $2,037,736
Jean-Gabriel Pageau $2,750,000 (1)
-Salary Remaining : $1,867,925
Antoine Roussel $2,500,000 (1)
-Salary Remaining : $1,698,113
Riley Nash $2,080,000 (2)
-Salary Remaining : $1,412,830
Carl Gunnarsson (1 Way Contract) $1,750,000 (1)
-1 Way Contract Salary Cap : $1,750,000
-Salary Remaining : $1,188,679
Marc Staal (1 Way Contract) $1,650,000 (1)
-Salary Remaining : $1,120,755
Derick Brassard $1,500,000 (2)
-Salary Remaining : $1,018,868
Cory Schneider $1,400,000 (2)
-Salary Remaining : $950,943
Paul Byron $1,200,000 (2)
-Salary Remaining : $815,094
Ryan Stanton $1,100,000 (1)
-Salary Remaining : $747,170
Darnell Nurse $1,000,000 (1)
-Salary Remaining : $679,245
Andrej Nestrasil $650,000 (4)
-Salary Remaining : $441,509
T.J. Brennan $650,000 (3)
-Salary Remaining : $441,509
Derek Joslin (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $339,623
Markus Nutivaara $500,000 (1)
-Salary Remaining : $339,623
Nikita Nikitin (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $339,623
Edward Pasquale (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $339,623
Brayden Point $500,000 (1)
-Salary Remaining : $339,623
Total Pro Players28
Salary Commitment
Year 20 : $80,033,000
Year 21 : $47,210,000
Year 22 : $17,450,000
Year 23 : $5,400,000
Salary Average Commitment
Year 20 : $80,033,000
Year 21 : $47,210,000
Year 22 : $17,450,000
Year 23 : $5,400,000
Salary Cap with 1 Way Contract
Year 20 : $80,033,000
Year 21 : $47,210,000
Year 22 : $17,450,000
Year 23 : $5,400,000

Farm Players Salaries

Pavel Francouz $206,700 (1)
Salary Remaining : $140,400
Nick Foligno $140,000 (1)
Salary Remaining : $95,094
Joe Thornton $135,000 (1)
Salary Remaining : $91,698
Matt Read $130,000 (1)
Salary Remaining : $88,302
Richard Clune $125,001 (1)
Salary Remaining : $84,906
Thomas Chabot $100,000 (2)
Salary Remaining : $67,925
Mathew Barzal $100,000 (1)
Salary Remaining : $67,925
Kyle Connor $100,000 (1)
Salary Remaining : $67,925
Andrew Hammond $100,000 (1)
Salary Remaining : $67,925
Dustin Byfuglien $100,000 (1)
Salary Remaining : $67,925
Cale Makar $100,000 (3)
Salary Remaining : $67,925
Andy Miele $80,000 (1)
Salary Remaining : $54,340
Kenny Agostino $70,000 (1)
Salary Remaining : $47,547
Sergey Kalinin $55,000 (2)
Salary Remaining : $37,358
Alec Martinez $50,000 (2)
Salary Remaining : $33,962
Mark Pysyk $50,000 (1)
Salary Remaining : $33,962
Adam Cracknell $50,000 (1)
Salary Remaining : $33,962
Brent Burns $50,000 (2)
Salary Remaining : $33,962
Michael McCarron $40,000 (2)
Salary Remaining : $27,170
Total Farm Players19
Salary Commitment
Year 20 : $1,781,701
Year 21 : $395,000
Year 22 : $100,000
Year 23 : $0
Salary Average Commitment
Year 20 : $1,781,701
Year 21 : $395,000
Year 22 : $100,000
Year 23 : $0

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT Mobile Arena
Level 1: 5775 - $90 - 5,620 - 97.31%
Level 2: 4725 - $42 - 4,667 - 98.77%
Level 3: 1925 - $32 - 1,908 - 99.12%
Level 4: 3850 - $17 - 3,813 - 99.04%
Luxury : 1225 - $190 - 970 - 79.14%
Total Capacity :17500
Farm
Farm Level 1: 1500 - $90 - 1,074 - 71.61%
Farm Level 2: 1500 - $44 - 1,118 - 74.52%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %16,977 - 97.01%
Average Income per Game$1,062,484
Year to Date Revenue$16,999,748
Farm
Home Games Left30
Average Attendance - %2,192 - 73.06%
Average Income per Game$153,145
Year to Date Revenue$1,684,592

Expense

Pro Players Total Salaries$30,120,000
Farm Players Total Salaries$1,449,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$15,074,062
Farm Year To Date Expenses$392,410
Pro Salary Cap To Date$15,074,062
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,562,106
Farm Estimated Season Revenue$4,594,342
Pro Remaining Season Days144
Pro Expenses Per Days$142,075
Pro Estimated Expenses$20,458,800
Farm Remaining Season Days144
Farm Expenses Per Days$6,835
Farm Estimated Expenses$984,240
Estimated Season Expenses$21,443,040
Current Bank Account$56,371,576
Projected Bank Account$66,084,984

Pro Players Salaries

Anthony Duclair (1 Way Contract) $4,995,000 (1)
-1 Way Contract Salary Cap : $4,995,000
-Salary Remaining : $3,392,830
Nick Schmaltz (Out of Payroll) $4,980,000 (1)
-Salary Remaining : $3,382,642
Conor Sheary (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $3,056,604
Cam Talbot (1 Way Contract) $3,100,000 (3)
-1 Way Contract Salary Cap : $3,100,000
-Salary Remaining : $2,105,660
Devan Dubnyk (1 Way Contract) $3,000,000 (2)
-1 Way Contract Salary Cap : $3,000,000
-Salary Remaining : $2,037,736
Damien Brunner (1 Way Contract) $2,700,000 (1)
-1 Way Contract Salary Cap : $2,700,000
-Salary Remaining : $1,833,962
Zack Smith $850,000 (2)
-Salary Remaining : $577,358
Tom Wilson $850,000 (1)
-Salary Remaining : $577,358
Andrej Sustr $750,000 (3)
-Salary Remaining : $509,434
Charles Hudon $700,000 (1)
-Salary Remaining : $475,472
Steve Santini $700,000 (1)
-Salary Remaining : $475,472
Sven Andrighetto $625,000 (3)
-Salary Remaining : $424,528
Klas Dahlbeck $600,000 (1)
-Salary Remaining : $407,547
Curtis McKenzie $600,000 (1)
-Salary Remaining : $407,547
Daniel Brickley $600,000 (1)
-Salary Remaining : $407,547
Darcy Kuemper $600,000 (1)
-Salary Remaining : $407,547
Buddy Robinson $525,000 (1)
-Salary Remaining : $356,604
Gabriel Dumont $525,000 (1)
-Salary Remaining : $356,604
Luke Johnson $500,000 (4)
-Salary Remaining : $339,623
Marcus Hogberg $500,000 (2)
-Salary Remaining : $339,623
Justin Kloos $500,000 (3)
-Salary Remaining : $339,623
Matt Grzelcyk $500,000 (1)
-Salary Remaining : $339,623
Valeri Nichushkin $500,000 (3)
-Salary Remaining : $339,623
Tomas Popperle (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $339,623
Nikita Nesterov $500,000 (1)
-Salary Remaining : $339,623
Vinnie Hinostroza $400,000 (2)
-Salary Remaining : $271,698
Total Pro Players26
Salary Commitment
Year 20 : $35,100,000
Year 21 : $15,225,000
Year 22 : $10,475,000
Year 23 : $5,000,000
Salary Average Commitment
Year 20 : $35,100,000
Year 21 : $15,225,000
Year 22 : $10,475,000
Year 23 : $5,000,000
Salary Cap with 1 Way Contract
Year 20 : $35,100,000
Year 21 : $15,225,000
Year 22 : $10,475,000
Year 23 : $5,000,000

Farm Players Salaries

Trevor Moore $110,000 (4)
Salary Remaining : $74,717
Nick Suzuki $100,000 (3)
Salary Remaining : $67,925
Jesper Bratt $100,000 (1)
Salary Remaining : $67,925
Jared McCann $85,000 (1)
Salary Remaining : $57,736
Anthony Cirelli $85,000 (2)
Salary Remaining : $57,736
Brian Strait $75,000 (1)
Salary Remaining : $50,943
Lawson Crouse $70,000 (2)
Salary Remaining : $47,547
Greg Pateryn $56,000 (3)
Salary Remaining : $38,038
John Gilmour $55,500 (1)
Salary Remaining : $37,698
Tim Schaller $55,000 (1)
Salary Remaining : $37,358
Sean Walker $52,500 (4)
Salary Remaining : $35,660
Paul Thompson $52,500 (1)
Salary Remaining : $35,660
Kurtis MacDermid $52,500 (3)
Salary Remaining : $35,660
Maxime Lagace $50,000 (3)
Salary Remaining : $33,962
Dan Renouf $50,000 (2)
Salary Remaining : $33,962
Tucker Poolman $50,000 (3)
Salary Remaining : $33,962
Justin Bailey $50,000 (4)
Salary Remaining : $33,962
Patrick Marleau $50,000 (1)
Salary Remaining : $33,962
Valentin Zykov $50,000 (4)
Salary Remaining : $33,962
Jacob MacDonald $50,000 (2)
Salary Remaining : $33,962
Jimmy Schuldt $50,000 (3)
Salary Remaining : $33,962
Brett Sutter $50,000 (1)
Salary Remaining : $33,962
Adam Johnson $50,000 (3)
Salary Remaining : $33,962
Total Farm Players23
Salary Commitment
Year 20 : $1,449,000
Year 21 : $926,000
Year 22 : $671,000
Year 23 : $262,500
Salary Average Commitment
Year 20 : $1,449,000
Year 21 : $926,000
Year 22 : $671,000
Year 23 : $262,500

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell MTS Place
Level 1: 5056 - $95 - 4,552 - 90.03%
Level 2: 4137 - $58 - 3,441 - 83.18%
Level 3: 1685 - $36 - 1,537 - 91.20%
Level 4: 3371 - $23 - 3,132 - 92.91%
Luxury : 1072 - $192 - 978 - 91.19%
Total Capacity :15321
Farm
Farm Level 1: 1500 - $85 - 1,133 - 75.51%
Farm Level 2: 1500 - $45 - 1,102 - 73.45%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %13,640 - 89.03%
Average Income per Game$1,001,537
Year to Date Revenue$15,023,059
Farm
Home Games Left25
Average Attendance - %2,234 - 74.48%
Average Income per Game$153,150
Year to Date Revenue$2,450,401

Expense

Pro Players Total Salaries$34,315,000
Farm Players Total Salaries$2,702,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$11,040,650
Farm Year To Date Expenses$863,276
Pro Salary Cap To Date$11,040,650
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,039,969
Farm Estimated Season Revenue$3,828,752
Pro Remaining Season Days144
Pro Expenses Per Days$161,863
Pro Estimated Expenses$23,308,272
Farm Remaining Season Days144
Farm Expenses Per Days$12,745
Farm Estimated Expenses$1,835,280
Estimated Season Expenses$25,143,552
Current Bank Account$133,490,966
Projected Bank Account$138,216,135

Pro Players Salaries

John Ramage (1 Way Contract) $3,830,000 (4)
-Salary Remaining : $2,601,509
Brady Skjei (1 Way Contract) $3,330,000 (3)
-Salary Remaining : $2,261,887
Esa Lindell (1 Way Contract) $3,330,000 (3)
-Salary Remaining : $2,261,887
Devin Shore (1 Way Contract) $3,030,000 (4)
-Salary Remaining : $2,058,113
Adam Lowry $3,010,000 (2)
-Salary Remaining : $2,044,528
Joakim Nordstrom $1,830,000 (4)
-Salary Remaining : $1,243,019
Troy Stecher $1,810,000 (3)
-Salary Remaining : $1,229,434
Melker Karlsson $1,610,000 (4)
-Salary Remaining : $1,093,585
Brett Kulak $1,610,000 (3)
-Salary Remaining : $1,093,585
Eric Robinson $1,330,000 (4)
-Salary Remaining : $903,396
David Kampf $1,330,000 (4)
-Salary Remaining : $903,396
Brock McGinn $1,010,000 (3)
-Salary Remaining : $686,038
Christian Dvorak $1,000,000 (1)
-Salary Remaining : $679,245
Linus Ullmark $900,000 (3)
-Salary Remaining : $611,321
Ryan Hartman $850,000 (1)
-Salary Remaining : $577,358
Jake Debrusk $850,000 (1)
-Salary Remaining : $577,358
Philippe Myers $700,000 (3)
-Salary Remaining : $475,472
Mackenzie Blackwood $700,000 (3)
-Salary Remaining : $475,472
Garret Sparks $555,000 (2)
-Salary Remaining : $376,981
Michael Paliotta $500,000 (2)
-Salary Remaining : $339,623
Ondrej Kase $400,000 (1)
-Salary Remaining : $271,698
Tyler Motte $400,000 (3)
-Salary Remaining : $271,698
Danton Heinen $400,000 (1)
-Salary Remaining : $271,698
Total Pro Players23
Salary Commitment
Year 20 : $34,315,000
Year 21 : $30,815,000
Year 22 : $26,750,000
Year 23 : $12,960,000
Salary Average Commitment
Year 20 : $34,315,000
Year 21 : $30,815,000
Year 22 : $26,750,000
Year 23 : $12,960,000
Salary Cap with 1 Way Contract
Year 20 : $34,315,000
Year 21 : $30,815,000
Year 22 : $26,750,000
Year 23 : $12,960,000

Farm Players Salaries

Mackenzie MacEachern $133,000 (3)
Salary Remaining : $90,340
Kevin Boyle $131,000 (1)
Salary Remaining : $88,981
Antoine Bibeau $131,000 (3)
Salary Remaining : $88,981
Connor Jones $131,000 (1)
Salary Remaining : $88,981
Tomas Nosek $131,000 (2)
Salary Remaining : $88,981
Garnet Hathaway $131,000 (1)
Salary Remaining : $88,981
Josh Archibald $131,000 (2)
Salary Remaining : $88,981
Collin Delia $131,000 (3)
Salary Remaining : $88,981
Cole Bardreau $130,000 (3)
Salary Remaining : $88,302
Dominik Kubalik $125,000 (3)
Salary Remaining : $84,906
Nick Seeler $101,000 (2)
Salary Remaining : $68,604
Michael Stone $101,000 (1)
Salary Remaining : $68,604
Nick Jensen $101,000 (1)
Salary Remaining : $68,604
Jon Merrill $93,000 (4)
Salary Remaining : $63,170
Mario Ferraro $85,000 (3)
Salary Remaining : $57,736
Joel Eriksson Ek $85,000 (3)
Salary Remaining : $57,736
Filip Chlapik $85,000 (3)
Salary Remaining : $57,736
Brendan Perlini $85,000 (1)
Salary Remaining : $57,736
Sean Kuraly $81,000 (2)
Salary Remaining : $55,019
Vince Dunn $70,000 (3)
Salary Remaining : $47,547
Zach Whitecloud $70,000 (3)
Salary Remaining : $47,547
Riley Stillman $70,000 (3)
Salary Remaining : $47,547
Dillon Dube $60,000 (3)
Salary Remaining : $40,755
Filip Chytil $60,000 (3)
Salary Remaining : $40,755
Iiro Pakarinen $50,000 (1)
Salary Remaining : $33,962
Mitch Callahan $50,000 (1)
Salary Remaining : $33,962
Chad Ruhwedel $50,000 (3)
Salary Remaining : $33,962
Tanner Richard $50,000 (1)
Salary Remaining : $33,962
Blake Coleman $50,000 (1)
Salary Remaining : $33,962
Total Farm Players29
Salary Commitment
Year 20 : $2,702,000
Year 21 : $1,822,000
Year 22 : $1,378,000
Year 23 : $93,000
Salary Average Commitment
Year 20 : $2,702,000
Year 21 : $1,822,000
Year 22 : $1,378,000
Year 23 : $93,000