Team Finance for National Simulated Hockey League

Update - June 22, 2021 at 10:11

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 5796 - $90 - 5,348 - 92.27%
Level 2: 4743 - $51 - 4,343 - 91.57%
Level 3: 1932 - $33 - 1,888 - 97.71%
Level 4: 3864 - $20 - 3,761 - 97.33%
Luxury : 1230 - $180 - 1,160 - 94.34%
Total Capacity :17565
Farm
Farm Level 1: 2000 - $75 - 1,898 - 94.92%
Farm Level 2: 1000 - $45 - 720 - 72.00%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %16,500 - 93.94%
Average Income per Game$1,109,149
Year to Date Revenue$31,056,178
Farm
Home Games Left14
Average Attendance - %2,618 - 87.28%
Average Income per Game$189,074
Year to Date Revenue$5,104,998

Expense

Pro Players Total Salaries$92,979,667
Farm Players Total Salaries$2,298,852
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$59,926,181
Farm Year To Date Expenses$1,460,845
Pro Salary Cap To Date$59,926,181
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,418,940
Farm Estimated Season Revenue$2,647,036
Pro Remaining Season Days73
Pro Expenses Per Days$438,583
Pro Estimated Expenses$32,016,559
Farm Remaining Season Days73
Farm Expenses Per Days$10,844
Farm Estimated Expenses$791,612
Estimated Season Expenses$32,808,171
Current Bank Account$18,887,031
Projected Bank Account$3,144,836

Pro Players Salaries

Patrice Bergeron (1 Way Contract) $21,650,000 (1)
-Salary Remaining : $7,454,953
Alex Pietrangelo (1 Way Contract) $20,500,000 (3)
-Salary Remaining : $7,058,962
William Karlsson (1 Way Contract) $7,500,000 (2)
-Salary Remaining : $2,582,547
David Krejci (1 Way Contract) $6,251,000 (2)
-Salary Remaining : $2,152,467
David Pastrnak (1 Way Contract) $5,010,000 (1)
-Salary Remaining : $1,725,142
Frederik Andersen (1 Way Contract) $4,856,667 (2)
-Salary Remaining : $1,672,343
Brad Marchand (1 Way Contract) $4,800,000 (3)
-Salary Remaining : $1,652,830
Jared Spurgeon (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $1,549,528
Vladimir Sobotka (1 Way Contract) $4,100,000 (1)
-Salary Remaining : $1,411,792
Magnus Paajarvi $3,000,000 (1)
-Salary Remaining : $1,033,019
Marc-Edouard Vlasic (1 Way Contract) $1,400,000 (2)
-Salary Remaining : $482,075
Jonathan Bernier $1,245,000 (2)
-Salary Remaining : $428,703
Joonas Donskoi $1,050,000 (1)
-Salary Remaining : $361,557
David Desharnais (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $344,340
Chris Kreider $937,000 (3)
-Salary Remaining : $322,646
Shea Weber $900,000 (2)
-Salary Remaining : $309,906
Charlie McAvoy $850,000 (1)
-Salary Remaining : $292,689
Brett Connolly $700,000 (2)
-Salary Remaining : $241,038
John Moore $680,000 (1)
-Salary Remaining : $234,151
Jordan Caron (Out of Payroll) $650,000 (2)
-Salary Remaining : $223,821
Andrew Agozzino $550,000 (1)
-Salary Remaining : $189,387
Landon Ferraro $500,000 (1)
-Salary Remaining : $172,170
Cal Clutterbuck $500,000 (3)
-Salary Remaining : $172,170
Derek Joslin (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $172,170
Total Pro Players24
Salary Commitment
Year 20 : $93,629,667
Year 21 : $54,739,667
Year 22 : $31,237,000
Year 23 : $0
Salary Average Commitment
Year 20 : $93,479,667
Year 21 : $54,739,667
Year 22 : $31,237,000
Year 23 : $0
Salary Cap with 1 Way Contract
Year 20 : $93,629,667
Year 21 : $54,739,667
Year 22 : $31,237,000
Year 23 : $0

Farm Players Salaries

Connor Clifton $200,000 (1)
Salary Remaining : $68,868
Robert Bortuzzo $181,000 (2)
Salary Remaining : $62,325
Brent Seabrook $159,852 (1)
Salary Remaining : $55,043
Mathieu Perreault $143,000 (1)
Salary Remaining : $49,241
Carter Rowney $131,000 (1)
Salary Remaining : $45,108
Brandon Tanev $101,000 (1)
Salary Remaining : $34,778
Peter Mueller $100,000 (1)
Salary Remaining : $34,434
Sam Bennett $100,000 (1)
Salary Remaining : $34,434
David Backes $90,000 (1)
Salary Remaining : $30,991
Frans Nielsen $90,000 (1)
Salary Remaining : $30,991
Christian Fischer $70,000 (3)
Salary Remaining : $24,104
Sam Carrick $70,000 (1)
Salary Remaining : $24,104
Pontus Aberg $70,000 (2)
Salary Remaining : $24,104
Tim Erixon $68,000 (1)
Salary Remaining : $23,415
Artturi Lehkonen $60,000 (3)
Salary Remaining : $20,660
Troy Grosenick $60,000 (1)
Salary Remaining : $20,660
Anton Forsberg $60,000 (1)
Salary Remaining : $20,660
Jordan Martinook $55,000 (2)
Salary Remaining : $18,939
Matt Donovan $50,000 (3)
Salary Remaining : $17,217
Derek Grant $50,000 (2)
Salary Remaining : $17,217
Duncan Siemens $50,000 (3)
Salary Remaining : $17,217
Noel Acciari $50,000 (1)
Salary Remaining : $17,217
Brian Boyle $50,000 (1)
Salary Remaining : $17,217
Zac Dalpe $50,000 (1)
Salary Remaining : $17,217
Matt Hackett $50,000 (3)
Salary Remaining : $17,217
Brent Burns $50,000 (2)
Salary Remaining : $17,217
Andy Welinski $50,000 (1)
Salary Remaining : $17,217
Sam Montembeault $40,000 (3)
Salary Remaining : $13,774
Total Farm Players28
Salary Commitment
Year 20 : $2,298,852
Year 21 : $726,000
Year 22 : $320,000
Year 23 : $0
Salary Average Commitment
Year 20 : $2,298,852
Year 21 : $726,000
Year 22 : $320,000
Year 23 : $0

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 6164 - $95 - 5,080 - 82.42%
Level 2: 5044 - $55 - 4,195 - 83.17%
Level 3: 2055 - $45 - 1,291 - 62.83%
Level 4: 4110 - $25 - 3,330 - 81.02%
Luxury : 1307 - $185 - 1,118 - 85.53%
Total Capacity :18680
Farm
Farm Level 1: 2000 - $60 - 1,956 - 97.78%
Farm Level 2: 1000 - $30 - 993 - 99.32%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %15,014 - 80.38%
Average Income per Game$1,071,837
Year to Date Revenue$31,083,276
Farm
Home Games Left10
Average Attendance - %2,949 - 98.29%
Average Income per Game$145,444
Year to Date Revenue$4,508,771

Expense

Pro Players Total Salaries$91,027,571
Farm Players Total Salaries$1,858,400
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$55,472,984
Farm Year To Date Expenses$1,229,381
Pro Salary Cap To Date$55,472,984
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,862,045
Farm Estimated Season Revenue$1,454,442
Pro Remaining Season Days73
Pro Expenses Per Days$429,375
Pro Estimated Expenses$31,344,375
Farm Remaining Season Days73
Farm Expenses Per Days$8,766
Farm Estimated Expenses$639,918
Estimated Season Expenses$31,984,293
Current Bank Account$27,428,070
Projected Bank Account$9,760,264

Pro Players Salaries

Jonathan Toews (1 Way Contract) $13,250,000 (1)
-Salary Remaining : $4,562,500
Justin Faulk (1 Way Contract) $7,760,000 (3)
-Salary Remaining : $2,672,075
Martin Jones (1 Way Contract) $7,750,000 (3)
-Salary Remaining : $2,668,632
Jakob Silfverberg (1 Way Contract) $6,428,572 (4)
-Salary Remaining : $2,213,612
Nikolaj Ehlers (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $1,893,868
Mikko Koskinen (1 Way Contract) $5,010,000 (2)
-Salary Remaining : $1,725,142
James Neal (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $1,721,698
Jordan Schroeder (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $1,721,698
Leon Draisaitl (1 Way Contract) $4,995,000 (1)
-Salary Remaining : $1,719,976
John Klingberg (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $1,549,528
Markus Granlund (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $1,205,189
Jake Gardiner (1 Way Contract) $3,334,000 (3)
-Salary Remaining : $1,148,028
Calvin de Haan $3,300,000 (1)
-Salary Remaining : $1,136,321
Patric Hornqvist (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $860,849
Justin Abdelkader (1 Way Contract) $2,000,000 (2)
-1 Way Contract Salary Cap : $2,000,000
-Salary Remaining : $688,679
Andrew Ladd (1 Way Contract) $2,000,000 (2)
-1 Way Contract Salary Cap : $2,000,000
-Salary Remaining : $688,679
Victor Rask $1,749,999 (1)
-Salary Remaining : $602,594
David Perron $1,500,000 (3)
-Salary Remaining : $516,509
Teemu Hartikainen (1 Way Contract) $1,250,000 (1)
-Salary Remaining : $430,425
Mark Katic $1,200,000 (1)
-Salary Remaining : $413,208
Ryan Pulock $850,000 (1)
-Salary Remaining : $292,689
Josh Teves $750,000 (4)
-Salary Remaining : $258,255
J.T. Compher $700,000 (2)
-Salary Remaining : $241,038
Alex Kerfoot $700,000 (1)
-Salary Remaining : $241,038
Aaron Dell $500,000 (2)
-Salary Remaining : $172,170
Total Pro Players25
Salary Commitment
Year 20 : $91,027,571
Year 21 : $53,232,572
Year 22 : $32,522,572
Year 23 : $7,178,572
Salary Average Commitment
Year 20 : $91,027,571
Year 21 : $53,232,572
Year 22 : $32,522,572
Year 23 : $7,178,572
Salary Cap with 1 Way Contract
Year 20 : $91,027,571
Year 21 : $53,232,572
Year 22 : $32,522,572
Year 23 : $7,178,572

Farm Players Salaries

Craig Anderson $150,000 (1)
Salary Remaining : $51,651
Zdeno Chara $150,000 (1)
Salary Remaining : $51,651
Rasmus Dahlin $150,000 (3)
Salary Remaining : $51,651
Tyler Pitlick $105,000 (1)
Salary Remaining : $36,156
Brad Richardson $100,000 (2)
Salary Remaining : $34,434
Nate Thompson $100,000 (2)
Salary Remaining : $34,434
Saku Maenalanen $100,000 (3)
Salary Remaining : $34,434
Michael Dal Colle $100,000 (3)
Salary Remaining : $34,434
Kailer Yamamoto $85,000 (3)
Salary Remaining : $29,269
Thatcher Demko $85,000 (3)
Salary Remaining : $29,269
Zach Redmond $83,400 (1)
Salary Remaining : $28,718
Rob O'Gara $70,000 (2)
Salary Remaining : $24,104
Kiefer Sherwood $70,000 (3)
Salary Remaining : $24,104
Matthew Peca $60,000 (2)
Salary Remaining : $20,660
Nic Petan (Out of Payroll) $50,000 (3)
Salary Remaining : $17,217
Pheonix Copley $50,000 (1)
Salary Remaining : $17,217
Trevor van Riemsdyk $50,000 (2)
Salary Remaining : $17,217
Phil Varone $50,000 (1)
Salary Remaining : $17,217
Bobby Butler $50,000 (2)
Salary Remaining : $17,217
Jake Bischoff $50,000 (3)
Salary Remaining : $17,217
Chandler Stephenson $50,000 (3)
Salary Remaining : $17,217
Antti Suomela $50,000 (3)
Salary Remaining : $17,217
Carl Dahlstrom $50,000 (3)
Salary Remaining : $17,217
Kevin Gravel $50,000 (1)
Salary Remaining : $17,217
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 - $90 - 5,187 - 76.68%
Level 2: 5535 - $50 - 3,705 - 66.94%
Level 3: 2255 - $38 - 1,184 - 52.50%
Level 4: 4510 - $20 - 3,058 - 67.81%
Luxury : 1435 - $179 - 1,235 - 86.05%
Total Capacity :20500
Farm
Farm Level 1: 2000 - $85 - 1,732 - 86.61%
Farm Level 2: 1000 - $45 - 763 - 76.25%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %14,369 - 70.09%
Average Income per Game$1,080,104
Year to Date Revenue$29,162,795
Farm
Home Games Left13
Average Attendance - %2,495 - 83.16%
Average Income per Game$190,628
Year to Date Revenue$5,337,594

Expense

Pro Players Total Salaries$91,803,844
Farm Players Total Salaries$3,885,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$53,848,760
Farm Year To Date Expenses$1,477,347
Pro Salary Cap To Date$53,848,760
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,121,449
Farm Estimated Season Revenue$2,478,169
Pro Remaining Season Days73
Pro Expenses Per Days$433,037
Pro Estimated Expenses$31,611,701
Farm Remaining Season Days73
Farm Expenses Per Days$18,325
Farm Estimated Expenses$1,337,725
Estimated Season Expenses$32,949,426
Current Bank Account$107,128,894
Projected Bank Account$91,779,086

Pro Players Salaries

Steven Stamkos (1 Way Contract) $14,285,800 (3)
-Salary Remaining : $4,919,167
Claude Giroux (1 Way Contract) $11,700,000 (2)
-Salary Remaining : $4,028,774
Johnny Gaudreau (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $2,754,717
Mika Zibanejad (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $2,066,038
Ryan Johansen (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $1,721,698
Nick Leddy (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $1,721,698
Tyler Johnson (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $1,549,528
Tomas Tatar (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $1,377,358
Rasmus Ristolainen (1 Way Contract) $3,913,044 (2)
-Salary Remaining : $1,347,416
Dmitry Orlov $3,000,000 (1)
-Salary Remaining : $1,033,019
Patrick Wiercioch $3,000,000 (1)
-Salary Remaining : $1,033,019
Gustav Nyquist $2,850,000 (2)
-Salary Remaining : $981,368
Alex Galchenyuk $2,730,000 (3)
-Salary Remaining : $940,047
Robin Lehner (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $860,849
Corey Tropp $2,500,000 (2)
-Salary Remaining : $860,849
Andrew Miller (1 Way Contract) $1,300,000 (1)
-1 Way Contract Salary Cap : $1,300,000
-Salary Remaining : $447,642
Marc-Andre Gragnani (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $1,200,000
-Salary Remaining : $413,208
Ben Smith (1 Way Contract) $1,150,000 (1)
-1 Way Contract Salary Cap : $1,150,000
-Salary Remaining : $395,991
Paul Postma (1 Way Contract) $1,150,000 (1)
-1 Way Contract Salary Cap : $1,150,000
-Salary Remaining : $395,991
Linus Omark (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $344,340
Jussi Jokinen (1 Way Contract) $700,000 (1)
-1 Way Contract Salary Cap : $700,000
-Salary Remaining : $241,038
Reto Berra (1 Way Contract) $700,000 (1)
-1 Way Contract Salary Cap : $700,000
-Salary Remaining : $241,038
Michael Hutchinson $625,000 (3)
-Salary Remaining : $215,212
Patrick Kane $500,000 (2)
-Salary Remaining : $172,170
Anssi Salmela (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $172,170
Erik Gustafsson $500,000 (2)
-Salary Remaining : $172,170
Andrew Desjardins (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $172,170
Luca Sbisa $500,000 (2)
-Salary Remaining : $172,170
Jakub Kindl (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $172,170
Linden Vey $500,000 (1)
-Salary Remaining : $172,170
Jeremy Smith (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $172,170
Joel Kellman (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $172,170
Nikolay Kulemin (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $172,170
Total Pro Players33
Salary Commitment
Year 20 : $91,803,844
Year 21 : $69,103,844
Year 22 : $41,640,800
Year 23 : $2,500,000
Salary Average Commitment
Year 20 : $91,803,844
Year 21 : $69,103,844
Year 22 : $41,640,800
Year 23 : $2,500,000
Salary Cap with 1 Way Contract
Year 20 : $91,803,844
Year 21 : $69,103,844
Year 22 : $41,640,800
Year 23 : $2,500,000

Farm Players Salaries

Ivan Provorov $1,250,000 (1)
Salary Remaining : $430,425
Anthony Beauvillier $850,000 (1)
Salary Remaining : $292,689
Alex Tuch $700,000 (2)
Salary Remaining : $241,038
Zac Rinaldo $250,000 (2)
Salary Remaining : $86,085
Artem Anisimov $175,000 (1)
Salary Remaining : $60,259
Matt Read $130,000 (1)
Salary Remaining : $44,764
Derek Ryan $120,000 (2)
Salary Remaining : $41,321
Bobby Sanguinetti $85,000 (2)
Salary Remaining : $29,269
Jack Campbell $62,500 (1)
Salary Remaining : $21,521
Andrej Sekera $60,000 (1)
Salary Remaining : $20,660
Andy Andreoff $52,500 (1)
Salary Remaining : $18,078
Par Lindholm $50,000 (4)
Salary Remaining : $17,217
Petter Granberg $50,000 (3)
Salary Remaining : $17,217
Beau Bennett $50,000 (1)
Salary Remaining : $17,217
Total Farm Players14
Salary Commitment
Year 20 : $3,885,000
Year 21 : $625,000
Year 22 : $100,000
Year 23 : $50,000
Salary Average Commitment
Year 20 : $3,885,000
Year 21 : $625,000
Year 22 : $100,000
Year 23 : $50,000

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 6440 - $90 - 5,640 - 87.57%
Level 2: 5269 - $50 - 4,835 - 91.76%
Level 3: 2147 - $35 - 1,606 - 74.79%
Level 4: 4293 - $20 - 3,904 - 90.93%
Luxury : 1366 - $190 - 968 - 70.88%
Total Capacity :19515
Farm
Farm Level 1: 2000 - $85 - 1,692 - 84.61%
Farm Level 2: 1000 - $45 - 752 - 75.18%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %16,952 - 86.87%
Average Income per Game$1,120,920
Year to Date Revenue$32,506,681
Farm
Home Games Left12
Average Attendance - %2,444 - 81.46%
Average Income per Game$188,574
Year to Date Revenue$5,468,636

Expense

Pro Players Total Salaries$55,554,099
Farm Players Total Salaries$1,075,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$51,558,589
Farm Year To Date Expenses$790,584
Pro Salary Cap To Date$51,558,589
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,451,040
Farm Estimated Season Revenue$2,262,884
Pro Remaining Season Days73
Pro Expenses Per Days$262,048
Pro Estimated Expenses$19,129,504
Farm Remaining Season Days73
Farm Expenses Per Days$5,071
Farm Estimated Expenses$370,183
Estimated Season Expenses$19,499,687
Current Bank Account$50,073,106
Projected Bank Account$46,287,343

Pro Players Salaries

Elias Lindholm (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $1,721,698
Dylan Larkin (1 Way Contract) $4,995,000 (2)
-1 Way Contract Salary Cap : $4,995,000
-Salary Remaining : $1,719,976
Matthew Tkachuk (1 Way Contract) $4,980,000 (3)
-1 Way Contract Salary Cap : $4,980,000
-Salary Remaining : $1,714,811
Sebastian Aho (1 Way Contract) $4,980,000 (3)
-1 Way Contract Salary Cap : $4,980,000
-Salary Remaining : $1,714,811
Jaccob Slavin (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $1,377,358
Morgan Rielly (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $1,377,358
Corey Perry $2,917,000 (1)
-Salary Remaining : $1,004,439
Michael Frolik $2,632,000 (1)
-Salary Remaining : $906,302
T.J. Oshie (Out of Payroll) $2,500,000 (1)
-Salary Remaining : $860,849
Andrei Zubarev (1 Way Contract) $2,100,000 (1)
-1 Way Contract Salary Cap : $2,100,000
-Salary Remaining : $723,113
Christian Djoos $2,000,000 (1)
-Salary Remaining : $688,679
Blake Comeau $1,650,000 (3)
-Salary Remaining : $568,160
Ben Bishop $1,500,000 (1)
-Salary Remaining : $516,509
Al Montoya $1,500,000 (1)
-Salary Remaining : $516,509
Boone Jenner $1,100,000 (1)
-Salary Remaining : $378,774
Justin Braun $1,000,000 (2)
-Salary Remaining : $344,340
Anthony Mantha $1,000,000 (1)
-Salary Remaining : $344,340
Cody Goloubef $1,000,000 (1)
-Salary Remaining : $344,340
Braydon Coburn $1,000,000 (1)
-Salary Remaining : $344,340
Jason Dickinson $850,000 (2)
-Salary Remaining : $292,689
Matt Nieto $700,000 (2)
-Salary Remaining : $241,038
Chris Terry $600,000 (1)
-Salary Remaining : $206,604
Mike Reilly $550,099 (2)
-Salary Remaining : $189,421
Andrej Meszaros (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $172,170
Devante Smith-Pelly (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $172,170
Jonas Holos (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $172,170
Michael Sgarbossa $500,000 (4)
-Salary Remaining : $172,170
Harry Zolnierczyk $500,000 (1)
-Salary Remaining : $172,170
Erik Burgdoerfer (1 Way Contract) $500,000 (1)
-Salary Remaining : $172,170
Chay Genoway (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $172,170
Cory Emmerton (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $172,170
Victor Ejdsell (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $172,170
Stefan Noesen $500,000 (4)
-Salary Remaining : $172,170
Jhonas Enroth (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $172,170
Total Pro Players34
Salary Commitment
Year 20 : $58,054,099
Year 21 : $33,705,099
Year 22 : $25,610,000
Year 23 : $6,000,000
Salary Average Commitment
Year 20 : $58,069,099
Year 21 : $33,720,099
Year 22 : $25,610,000
Year 23 : $6,000,000
Salary Cap with 1 Way Contract
Year 20 : $58,054,099
Year 21 : $33,705,099
Year 22 : $25,610,000
Year 23 : $6,000,000

Farm Players Salaries

Patrick Sieloff $150,000 (3)
Salary Remaining : $51,651
Curtis McElhinney $145,000 (1)
Salary Remaining : $49,929
John Marino $125,000 (3)
Salary Remaining : $43,042
Travis Konecny $100,000 (1)
Salary Remaining : $34,434
Mikhail Sergachev $100,000 (1)
Salary Remaining : $34,434
Filip Hronek $85,000 (3)
Salary Remaining : $29,269
Carter Hart $70,000 (3)
Salary Remaining : $24,104
Austin Wagner $70,000 (3)
Salary Remaining : $24,104
Nicolas Roy $60,000 (1)
Salary Remaining : $20,660
Anton Rodin $50,000 (2)
Salary Remaining : $17,217
Shane Gersich $40,000 (1)
Salary Remaining : $13,774
Gustav Forsling $40,000 (1)
Salary Remaining : $13,774
Blake Lizotte $40,000 (2)
Salary Remaining : $13,774
Total Farm Players13
Salary Commitment
Year 20 : $1,075,000
Year 21 : $590,000
Year 22 : $500,000
Year 23 : $0
Salary Average Commitment
Year 20 : $1,075,000
Year 21 : $590,000
Year 22 : $500,000
Year 23 : $0

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6148 - $90 - 5,555 - 90.36%
Level 2: 5030 - $52 - 4,401 - 87.49%
Level 3: 2049 - $31 - 1,905 - 92.99%
Level 4: 4099 - $21 - 3,902 - 95.19%
Luxury : 1304 - $178 - 1,220 - 93.54%
Total Capacity :18630
Farm
Farm Level 1: 2000 - $88 - 1,517 - 75.87%
Farm Level 2: 1000 - $45 - 747 - 74.66%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %16,983 - 91.16%
Average Income per Game$1,143,069
Year to Date Revenue$35,435,140
Farm
Home Games Left12
Average Attendance - %2,264 - 75.46%
Average Income per Game$175,680
Year to Date Revenue$5,094,720

Expense

Pro Players Total Salaries$80,397,667
Farm Players Total Salaries$1,738,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$47,362,284
Farm Year To Date Expenses$1,168,372
Pro Salary Cap To Date$47,362,284
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,430,690
Farm Estimated Season Revenue$2,108,160
Pro Remaining Season Days73
Pro Expenses Per Days$379,234
Pro Estimated Expenses$27,684,082
Farm Remaining Season Days73
Farm Expenses Per Days$8,200
Farm Estimated Expenses$598,600
Estimated Season Expenses$28,282,682
Current Bank Account$45,229,305
Projected Bank Account$30,485,473

Pro Players Salaries

Matt Duchene (1 Way Contract) $13,000,000 (3)
-Salary Remaining : $4,476,415
Brayden Schenn (1 Way Contract) $6,391,667 (1)
-Salary Remaining : $2,200,904
Kyle Turris (1 Way Contract) $6,140,000 (1)
-Salary Remaining : $2,114,245
Derek Stepan (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $2,066,038
James Reimer (1 Way Contract) $5,475,000 (1)
-Salary Remaining : $1,885,259
Gabriel Bourque (1 Way Contract) $5,350,000 (2)
-Salary Remaining : $1,842,217
Ondrej Palat (1 Way Contract) $5,240,000 (3)
-Salary Remaining : $1,804,340
Mikael Backlund (1 Way Contract) $3,275,000 (2)
-Salary Remaining : $1,127,712
Eric Gelinas (1 Way Contract) $3,150,000 (3)
-Salary Remaining : $1,084,670
Erik Gustafsson $2,750,000 (2)
-Salary Remaining : $946,934
Oscar Klefbom $2,650,000 (3)
-Salary Remaining : $912,500
Erik Johnson (1 Way Contract) $2,197,000 (2)
-1 Way Contract Salary Cap : $2,197,000
-Salary Remaining : $756,514
Dale Weise $2,155,000 (1)
-Salary Remaining : $742,052
Ryan Wilson (1 Way Contract) $1,975,000 (1)
-1 Way Contract Salary Cap : $1,975,000
-Salary Remaining : $680,071
Ryan Getzlaf (1 Way Contract) $1,899,000 (1)
-Salary Remaining : $653,901
Roman Cervenka (1 Way Contract) $1,855,000 (1)
-1 Way Contract Salary Cap : $1,855,000
-Salary Remaining : $638,750
Radko Gudas $1,690,000 (3)
-Salary Remaining : $581,934
Mark Arcobello (1 Way Contract) $1,450,000 (1)
-1 Way Contract Salary Cap : $1,450,000
-Salary Remaining : $499,292
Jeff Petry $1,200,000 (2)
-Salary Remaining : $413,208
Mark Borowiecki $1,055,000 (2)
-Salary Remaining : $363,278
Adam Gaudette $850,000 (3)
-Salary Remaining : $292,689
Tristan Jarry $850,000 (1)
-Salary Remaining : $292,689
Teuvo Teravainen $850,000 (1)
-Salary Remaining : $292,689
Matt Benning $700,000 (1)
-Salary Remaining : $241,038
Spencer Machacek (1 Way Contract) $695,000 (1)
-1 Way Contract Salary Cap : $695,000
-Salary Remaining : $239,316
Jeremy Morin $550,000 (1)
-Salary Remaining : $189,387
Pavel Datsyuk (1 Way Contract) $505,000 (1)
-1 Way Contract Salary Cap : $505,000
-Salary Remaining : $173,892
Brendan Mikkelson (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $172,170
Total Pro Players28
Salary Commitment
Year 20 : $80,397,667
Year 21 : $48,407,000
Year 22 : $32,580,000
Year 23 : $0
Salary Average Commitment
Year 20 : $80,397,667
Year 21 : $48,407,000
Year 22 : $32,580,000
Year 23 : $0
Salary Cap with 1 Way Contract
Year 20 : $80,397,667
Year 21 : $48,407,000
Year 22 : $32,580,000
Year 23 : $0

Farm Players Salaries

Dustin Brown $225,500 (1)
Salary Remaining : $77,649
Brady Tkachuk $150,000 (2)
Salary Remaining : $51,651
Nico Hischier $150,000 (1)
Salary Remaining : $51,651
Andrew Cogliano $145,500 (1)
Salary Remaining : $50,101
Pierre-Luc Dubois $125,000 (1)
Salary Remaining : $43,042
Anthony Bitetto $100,000 (4)
Salary Remaining : $34,434
Timo Meier $100,000 (2)
Salary Remaining : $34,434
Korbinian Holzer $99,500 (2)
Salary Remaining : $34,262
Chris Wideman $95,000 (1)
Salary Remaining : $32,712
Mike Smith $70,500 (1)
Salary Remaining : $24,276
Marcus Pettersson $70,000 (2)
Salary Remaining : $24,104
Roman Polak $67,500 (1)
Salary Remaining : $23,243
Jujhar Khaira $50,000 (2)
Salary Remaining : $17,217
Joakim Nygard $50,000 (4)
Salary Remaining : $17,217
Mark Barberio $50,000 (2)
Salary Remaining : $17,217
Matt Beleskey $50,000 (1)
Salary Remaining : $17,217
Alex Lyon $50,000 (1)
Salary Remaining : $17,217
Miles Wood $50,000 (3)
Salary Remaining : $17,217
Alexandar Georgiev $40,000 (2)
Salary Remaining : $13,774
Total Farm Players19
Salary Commitment
Year 20 : $1,738,500
Year 21 : $759,500
Year 22 : $200,000
Year 23 : $150,000
Salary Average Commitment
Year 20 : $1,738,500
Year 21 : $759,500
Year 22 : $200,000
Year 23 : $150,000

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBandT Center
Level 1: 6353 - $80 - 5,827 - 91.73%
Level 2: 5198 - $45 - 4,834 - 92.99%
Level 3: 2118 - $27 - 2,003 - 94.59%
Level 4: 4234 - $17 - 4,021 - 94.97%
Luxury : 1347 - $170 - 1,253 - 93.04%
Total Capacity :19250
Farm
Farm Level 1: 2000 - $88 - 1,509 - 75.46%
Farm Level 2: 1000 - $42 - 899 - 89.90%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %17,939 - 93.19%
Average Income per Game$1,070,185
Year to Date Revenue$31,035,368
Farm
Home Games Left12
Average Attendance - %2,408 - 80.28%
Average Income per Game$179,103
Year to Date Revenue$5,193,985

Expense

Pro Players Total Salaries$73,139,000
Farm Players Total Salaries$5,181,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$42,406,572
Farm Year To Date Expenses$1,792,065
Pro Salary Cap To Date$42,406,572
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,842,221
Farm Estimated Season Revenue$2,149,235
Pro Remaining Season Days73
Pro Expenses Per Days$344,995
Pro Estimated Expenses$25,184,635
Farm Remaining Season Days73
Farm Expenses Per Days$24,441
Farm Estimated Expenses$1,784,193
Estimated Season Expenses$26,968,828
Current Bank Account$45,723,920
Projected Bank Account$33,746,548

Pro Players Salaries

Cory Conacher (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $2,754,717
Andrew Shaw (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $2,582,547
Alex Ovechkin (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $1,893,868
Carey Price (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $1,377,358
Dan Sexton (1 Way Contract) $3,500,000 (1)
-1 Way Contract Salary Cap : $3,500,000
-Salary Remaining : $1,205,189
Ryan Miller (1 Way Contract) $3,334,000 (1)
-Salary Remaining : $1,148,028
Justin Fontaine (1 Way Contract) $3,200,000 (1)
-1 Way Contract Salary Cap : $3,200,000
-Salary Remaining : $1,101,887
Marcus Kruger (1 Way Contract) $3,200,000 (2)
-Salary Remaining : $1,101,887
Ilya Mikheyev (1 Way Contract) $3,200,000 (4)
-Salary Remaining : $1,101,887
Hampus Lindholm (1 Way Contract) $3,100,000 (3)
-Salary Remaining : $1,067,453
Tyler Ennis $3,000,000 (2)
-Salary Remaining : $1,033,019
Chris Tanev (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $1,033,019
Calvin Pickard $2,960,000 (1)
-Salary Remaining : $1,019,245
Brandon McMillan (1 Way Contract) $2,600,000 (1)
-Salary Remaining : $895,283
Philip Larsen $2,250,000 (3)
-Salary Remaining : $774,764
Dmitrij Jaskin $2,150,000 (1)
-Salary Remaining : $740,330
Carson Soucy $2,000,000 (4)
-Salary Remaining : $688,679
Adam Larsson $1,850,000 (2)
-Salary Remaining : $637,028
Brian Flynn (1 Way Contract) $1,150,000 (1)
-1 Way Contract Salary Cap : $1,150,000
-Salary Remaining : $395,991
Victor Bartley (1 Way Contract) $950,000 (1)
-1 Way Contract Salary Cap : $950,000
-Salary Remaining : $327,123
Tobias Stephan (1 Way Contract) $900,000 (1)
-1 Way Contract Salary Cap : $900,000
-Salary Remaining : $309,906
Brian Lashoff $840,000 (3)
-Salary Remaining : $289,245
Dustin Boyd (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $800,000
-Salary Remaining : $275,472
Mark Jankowski $700,000 (1)
-Salary Remaining : $241,038
Lance Bouma $630,000 (3)
-Salary Remaining : $216,934
Anders Lee $625,000 (4)
-Salary Remaining : $215,212
Oliver Bjorkstrand $600,000 (1)
-Salary Remaining : $206,604
Teddy Blueger $600,000 (3)
-Salary Remaining : $206,604
Alex Picard (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $172,170
Daniel Taylor (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $172,170
Total Pro Players30
Salary Commitment
Year 20 : $73,139,000
Year 21 : $38,795,000
Year 22 : $17,245,000
Year 23 : $5,825,000
Salary Average Commitment
Year 20 : $73,139,000
Year 21 : $38,795,000
Year 22 : $17,245,000
Year 23 : $5,825,000
Salary Cap with 1 Way Contract
Year 20 : $73,139,000
Year 21 : $38,795,000
Year 22 : $17,245,000
Year 23 : $5,825,000

Farm Players Salaries

Oscar Moller $3,310,000 (2)
Salary Remaining : $1,139,764
Robby Fabbri $499,500 (1)
Salary Remaining : $171,998
Jeff Carter $180,000 (1)
Salary Remaining : $61,981
Nate Prosser $145,000 (1)
Salary Remaining : $49,929
Ryan Donato (Out of Payroll) $125,000 (2)
Salary Remaining : $43,042
Jacob De La Rose $125,000 (4)
Salary Remaining : $43,042
Brendan Leipsic $80,000 (2)
Salary Remaining : $27,547
Dustin Tokarski $75,000 (3)
Salary Remaining : $25,825
Travis Boyd $70,000 (2)
Salary Remaining : $24,104
Josh Currie $60,000 (2)
Salary Remaining : $20,660
Markus Hannikainen $52,500 (2)
Salary Remaining : $18,078
Luke Witkowski $52,500 (3)
Salary Remaining : $18,078
Valtteri Filppula $52,000 (1)
Salary Remaining : $17,906
Logan Shaw $50,000 (1)
Salary Remaining : $17,217
Ryan Carpenter $50,000 (4)
Salary Remaining : $17,217
Gustav Olofsson $50,000 (4)
Salary Remaining : $17,217
Andrew MacWilliam $50,000 (3)
Salary Remaining : $17,217
Dakota Mermis $50,000 (4)
Salary Remaining : $17,217
Christian Wolanin $50,000 (4)
Salary Remaining : $17,217
Andrew Mangiapane $50,000 (3)
Salary Remaining : $17,217
Austin Watson $50,000 (1)
Salary Remaining : $17,217
Joe Hicketts $40,000 (3)
Salary Remaining : $13,774
Yakov Trenin $40,000 (3)
Salary Remaining : $13,774
Total Farm Players23
Salary Commitment
Year 20 : $5,306,500
Year 21 : $1,351,000
Year 22 : $632,500
Year 23 : $325,000
Salary Average Commitment
Year 20 : $5,306,500
Year 21 : $1,351,000
Year 22 : $632,500
Year 23 : $325,000

Hamilton Mustangs



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirstOntario Centre
Level 1: 5737 - $90 - 5,413 - 94.35%
Level 2: 4693 - $50 - 4,440 - 94.61%
Level 3: 1912 - $35 - 1,588 - 83.05%
Level 4: 3824 - $30 - 2,462 - 64.38%
Luxury : 1217 - $180 - 1,133 - 93.13%
Total Capacity :17383
Farm
Farm Level 1: 2000 - $89 - 1,492 - 74.58%
Farm Level 2: 1000 - $45 - 747 - 74.68%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %15,036 - 86.50%
Average Income per Game$1,098,309
Year to Date Revenue$31,850,962
Farm
Home Games Left12
Average Attendance - %2,238 - 74.62%
Average Income per Game$177,272
Year to Date Revenue$5,140,883

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$57,799,409
Farm Year To Date Expenses$1,186,738
Pro Salary Cap To Date$57,799,409
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,179,708
Farm Estimated Season Revenue$2,127,262
Pro Remaining Season Days73
Pro Expenses Per Days$418,181
Pro Estimated Expenses$30,527,213
Farm Remaining Season Days73
Farm Expenses Per Days$8,738
Farm Estimated Expenses$637,874
Estimated Season Expenses$31,165,087
Current Bank Account$30,685,770
Projected Bank Account$14,827,653

Pro Players Salaries

Logan Couture (1 Way Contract) $10,533,300 (1)
-Salary Remaining : $3,627,033
Jordan Eberle (1 Way Contract) $9,011,100 (3)
-Salary Remaining : $3,102,879
Semyon Varlamov (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $2,410,377
Evgenii Dadonov (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $2,066,038
Carl Hagelin (1 Way Contract) $5,750,000 (1)
-Salary Remaining : $1,979,953
Vladimir Tarasenko (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $1,893,868
Erik Karlsson (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $1,893,868
Cam Fowler (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $1,893,868
Auston Matthews (1 Way Contract) $4,980,000 (3)
-1 Way Contract Salary Cap : $4,980,000
-Salary Remaining : $1,714,811
Connor McDavid (1 Way Contract) $4,980,000 (2)
-Salary Remaining : $1,714,811
Ryan McDonagh (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $1,549,528
Jonathon Blum (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $1,463,443
Antti Niemi (1 Way Contract) $3,000,000 (1)
-1 Way Contract Salary Cap : $3,000,000
-Salary Remaining : $1,033,019
Derek Roy (1 Way Contract) $2,300,000 (1)
-1 Way Contract Salary Cap : $2,300,000
-Salary Remaining : $791,981
Nick Cousins $1,500,000 (3)
-Salary Remaining : $516,509
Thomas Greiss (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $516,509
Adam Pelech $1,500,000 (4)
-Salary Remaining : $516,509
Calle Jarnkrok (1 Way Contract) $1,250,000 (2)
-Salary Remaining : $430,425
Erik Haula $1,000,000 (4)
-Salary Remaining : $344,340
Juuse Saros $700,000 (2)
-Salary Remaining : $241,038
Mattias Janmark $500,000 (2)
-Salary Remaining : $172,170
Ronalds Kenins $500,000 (1)
-Salary Remaining : $172,170
Nikita Tryamkin $500,000 (4)
-Salary Remaining : $172,170
Karl Alzner $500,000 (2)
-Salary Remaining : $172,170
Nikita Gusev $400,000 (3)
-Salary Remaining : $137,736
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 : $51,651
Miro Heiskanen $125,000 (3)
Salary Remaining : $43,042
Andy Greene $100,000 (1)
Salary Remaining : $34,434
Andrei Mironov $100,000 (4)
Salary Remaining : $34,434
Warren Foegele $100,000 (1)
Salary Remaining : $34,434
Ilya Kovalchuk $100,000 (1)
Salary Remaining : $34,434
Kevan Miller $100,000 (1)
Salary Remaining : $34,434
Brian Gibbons $97,500 (1)
Salary Remaining : $33,573
Jordie Benn $95,000 (2)
Salary Remaining : $32,712
Matt O'Connor $85,000 (4)
Salary Remaining : $29,269
Denis Gurianov $85,000 (3)
Salary Remaining : $29,269
Luke Kunin $85,000 (3)
Salary Remaining : $29,269
Adam Erne $85,000 (2)
Salary Remaining : $29,269
Tim Kennedy $75,000 (1)
Salary Remaining : $25,825
Alex Iafallo $75,000 (3)
Salary Remaining : $25,825
Kevin Fiala $70,000 (3)
Salary Remaining : $24,104
Jordan Weal $69,900 (1)
Salary Remaining : $24,069
Nicolas Deslauriers $55,000 (2)
Salary Remaining : $18,939
Chris Driedger $50,000 (3)
Salary Remaining : $17,217
Damon Severson $50,000 (3)
Salary Remaining : $17,217
Roope Hintz $50,000 (3)
Salary Remaining : $17,217
Anthony Peluso $50,000 (2)
Salary Remaining : $17,217
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 - 5,165 - 87.17%
Level 2: 4848 - $78 - 2,863 - 59.05%
Level 3: 1975 - $65 - 943 - 47.74%
Level 4: 3950 - $60 - 1,445 - 36.57%
Luxury : 1256 - $200 - 925 - 73.68%
Total Capacity :17954
Farm
Farm Level 1: 2000 - $55 - 1,979 - 98.93%
Farm Level 2: 1000 - $35 - 986 - 98.65%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %11,340 - 63.16%
Average Income per Game$1,035,362
Year to Date Revenue$31,060,873
Farm
Home Games Left12
Average Attendance - %2,965 - 98.83%
Average Income per Game$114,451
Year to Date Revenue$3,319,065

Expense

Pro Players Total Salaries$82,530,238
Farm Players Total Salaries$1,979,710
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$54,489,404
Farm Year To Date Expenses$1,240,839
Pro Salary Cap To Date$54,489,404
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,388,987
Farm Estimated Season Revenue$1,373,406
Pro Remaining Season Days73
Pro Expenses Per Days$389,294
Pro Estimated Expenses$28,418,462
Farm Remaining Season Days73
Farm Expenses Per Days$9,338
Farm Estimated Expenses$681,674
Estimated Season Expenses$29,100,136
Current Bank Account$40,461,954
Projected Bank Account$24,124,211

Pro Players Salaries

Ryan O'Reilly (1 Way Contract) $8,095,238 (2)
-Salary Remaining : $2,787,511
Gabriel Landeskog (1 Way Contract) $7,500,000 (2)
-Salary Remaining : $2,582,547
Elvis Merzlikins (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $2,066,038
Max Domi (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $2,066,038
Victor Hedman (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $1,893,868
Michael Del Zotto (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $1,893,868
Matt Calvert (1 Way Contract) $4,900,000 (3)
-Salary Remaining : $1,687,264
Kris Russell (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $1,463,443
Jimmy Hayes (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $1,377,358
Andreas Athanasiou (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $1,205,189
Brandon Dubinsky (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $1,205,189
Torey Krug (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $1,119,104
T.J. Brodie (1 Way Contract) $3,210,000 (1)
-Salary Remaining : $1,105,330
Jonas Brodin $3,000,000 (3)
-Salary Remaining : $1,033,019
J.T. Miller (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $1,033,019
Casey DeSmith $2,870,000 (1)
-Salary Remaining : $988,255
Ryan Strome (1 Way Contract) $2,750,000 (3)
-Salary Remaining : $946,934
Jake Dotchin $1,500,000 (4)
-Salary Remaining : $516,509
Zach Hyman $830,000 (3)
-Salary Remaining : $285,802
Andrew Copp $750,000 (1)
-Salary Remaining : $258,255
Josh Jooris $600,000 (2)
-Salary Remaining : $206,604
Joakim Andersson (1 Way Contract) $525,000 (1)
-1 Way Contract Salary Cap : $525,000
-Salary Remaining : $180,778
Tommy Wingels (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $172,170
Jesper Fast $500,000 (2)
-Salary Remaining : $172,170
Jamie Doornbosch $500,000 (3)
-Salary Remaining : $172,170
Total Pro Players25
Salary Commitment
Year 20 : $82,530,238
Year 21 : $55,675,238
Year 22 : $35,480,000
Year 23 : $11,000,000
Salary Average Commitment
Year 20 : $82,530,238
Year 21 : $55,675,238
Year 22 : $35,480,000
Year 23 : $11,000,000
Salary Cap with 1 Way Contract
Year 20 : $82,530,238
Year 21 : $55,675,238
Year 22 : $35,480,000
Year 23 : $11,000,000

Farm Players Salaries

Anton Stralman $200,000 (1)
Salary Remaining : $68,868
Patrick Eaves $167,000 (1)
Salary Remaining : $57,505
Brett Lernout $160,000 (3)
Salary Remaining : $55,094
Jared Coreau $131,000 (1)
Salary Remaining : $45,108
Jack Johnson $106,700 (1)
Salary Remaining : $36,741
Frederik Gauthier $95,000 (4)
Salary Remaining : $32,712
Steven Oleksy $90,000 (1)
Salary Remaining : $30,991
Philip Samuelsson $90,000 (1)
Salary Remaining : $30,991
Connor Carrick $70,000 (1)
Salary Remaining : $24,104
Ryan White $65,010 (1)
Salary Remaining : $22,385
Spencer Martin $65,000 (2)
Salary Remaining : $22,382
Kasimir Kaskisuo $65,000 (3)
Salary Remaining : $22,382
Jarred Tinordi $60,000 (1)
Salary Remaining : $20,660
Andrew Campbell $55,000 (2)
Salary Remaining : $18,939
Blake Pietila $55,000 (2)
Salary Remaining : $18,939
Josh Brown $55,000 (2)
Salary Remaining : $18,939
Jayson Megna $50,000 (3)
Salary Remaining : $17,217
Frank Corrado $50,000 (2)
Salary Remaining : $17,217
Joe Pavelski $50,000 (1)
Salary Remaining : $17,217
Nicolas Aube-Kubel $50,000 (3)
Salary Remaining : $17,217
Jonny Brodzinski $50,000 (3)
Salary Remaining : $17,217
Troy Brouwer $50,000 (1)
Salary Remaining : $17,217
Connor Brickley $50,000 (1)
Salary Remaining : $17,217
Ian Cole $50,000 (2)
Salary Remaining : $17,217
Freddie Hamilton $50,000 (1)
Salary Remaining : $17,217
Total Farm Players25
Salary Commitment
Year 20 : $1,979,710
Year 21 : $800,000
Year 22 : $470,000
Year 23 : $95,000
Salary Average Commitment
Year 20 : $1,979,710
Year 21 : $800,000
Year 22 : $470,000
Year 23 : $95,000

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 7020 - $70 - 5,989 - 85.31%
Level 2: 5744 - $42 - 4,907 - 85.42%
Level 3: 2340 - $22 - 2,090 - 89.30%
Level 4: 4680 - $10 - 4,397 - 93.96%
Luxury : 1489 - $150 - 1,257 - 84.45%
Total Capacity :21273
Farm
Farm Level 1: 2000 - $58 - 1,981 - 99.07%
Farm Level 2: 1000 - $11 - 999 - 99.93%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %18,640 - 87.62%
Average Income per Game$949,061
Year to Date Revenue$27,522,755
Farm
Home Games Left12
Average Attendance - %2,981 - 99.36%
Average Income per Game$132,208
Year to Date Revenue$3,834,033

Expense

Pro Players Total Salaries$53,960,000
Farm Players Total Salaries$1,409,100
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$36,378,412
Farm Year To Date Expenses$743,556
Pro Salary Cap To Date$36,378,412
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,388,726
Farm Estimated Season Revenue$1,586,496
Pro Remaining Season Days73
Pro Expenses Per Days$254,528
Pro Estimated Expenses$18,580,544
Farm Remaining Season Days73
Farm Expenses Per Days$6,647
Farm Estimated Expenses$485,231
Estimated Season Expenses$19,065,775
Current Bank Account$80,839,856
Projected Bank Account$74,749,303

Pro Players Salaries

Alexander Wennberg (1 Way Contract) $9,450,000 (4)
-Salary Remaining : $3,254,009
Nathan MacKinnon $5,340,000 (1)
-Salary Remaining : $1,838,774
Tobias Rieder (1 Way Contract) $4,750,000 (3)
-Salary Remaining : $1,635,613
Josh Bailey (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $1,377,358
Evan Rodrigues (1 Way Contract) $3,100,000 (3)
-Salary Remaining : $1,067,453
Anders Nilsson (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $1,033,019
Dwight King $2,750,000 (1)
-Salary Remaining : $946,934
Bobby Ryan $2,400,000 (1)
-Salary Remaining : $826,415
Craig Smith $2,000,000 (2)
-Salary Remaining : $688,679
Casey Wellman (1 Way Contract) $2,000,000 (1)
-1 Way Contract Salary Cap : $2,000,000
-Salary Remaining : $688,679
John Gibson $1,800,000 (3)
-Salary Remaining : $619,811
Matt D'Agostini (1 Way Contract) $1,350,000 (1)
-1 Way Contract Salary Cap : $1,350,000
-Salary Remaining : $464,858
Ryan Ellis (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $344,340
William Nylander $1,000,000 (1)
-Salary Remaining : $344,340
Luke Glendening $850,000 (1)
-Salary Remaining : $292,689
Colin Miller $800,000 (3)
-Salary Remaining : $275,472
Trevor Carrick $800,000 (3)
-Salary Remaining : $275,472
Mark Fraser (1 Way Contract) $720,000 (1)
-1 Way Contract Salary Cap : $720,000
-Salary Remaining : $247,925
Joonas Rask (1 Way Contract) $700,000 (1)
-1 Way Contract Salary Cap : $700,000
-Salary Remaining : $241,038
Matt Taormina $650,000 (1)
-Salary Remaining : $223,821
David Savard $500,000 (2)
-Salary Remaining : $172,170
Matt Frattin (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $172,170
Bogdan Kiselevich (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $172,170
Niklas Treutle (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $172,170
Fredrik Claesson $500,000 (4)
-Salary Remaining : $172,170
Chad Billins (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $172,170
Mike Zalewski (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $172,170
Kevin Hayes $500,000 (2)
-Salary Remaining : $172,170
Jim O'Brien $500,000 (2)
-Salary Remaining : $172,170
Tom Wandell (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $172,170
Alexander Frolov (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $172,170
Total Pro Players31
Salary Commitment
Year 20 : $53,960,000
Year 21 : $31,700,000
Year 22 : $24,200,000
Year 23 : $9,950,000
Salary Average Commitment
Year 20 : $53,960,000
Year 21 : $31,700,000
Year 22 : $24,200,000
Year 23 : $9,950,000
Salary Cap with 1 Way Contract
Year 20 : $53,960,000
Year 21 : $31,700,000
Year 22 : $24,200,000
Year 23 : $9,950,000

Farm Players Salaries

Pierre-Edouard Bellemare $500,000 (1)
Salary Remaining : $172,170
Tony DeAngelo $85,000 (3)
Salary Remaining : $29,269
Shea Theodore $85,000 (3)
Salary Remaining : $29,269
Tomas Jurco $85,000 (1)
Salary Remaining : $29,269
Anton Khudobin $80,000 (1)
Salary Remaining : $27,547
Byron Froese $63,000 (4)
Salary Remaining : $21,693
Andrew Poturalski $55,000 (3)
Salary Remaining : $18,939
Jean-Sebastien Dea $52,500 (3)
Salary Remaining : $18,078
Dean Kukan $52,500 (3)
Salary Remaining : $18,078
Marek Mazanec $51,000 (2)
Salary Remaining : $17,561
Justin Dowling $50,100 (1)
Salary Remaining : $17,251
Gavin Bayreuther $50,000 (3)
Salary Remaining : $17,217
Kyle Rau $50,000 (4)
Salary Remaining : $17,217
Mark Giordano $50,000 (1)
Salary Remaining : $17,217
Mike Liambas $50,000 (1)
Salary Remaining : $17,217
Danick Martel $50,000 (1)
Salary Remaining : $17,217
Total Farm Players16
Salary Commitment
Year 20 : $1,409,100
Year 21 : $544,000
Year 22 : $493,000
Year 23 : $113,000
Salary Average Commitment
Year 20 : $1,409,100
Year 21 : $544,000
Year 22 : $493,000
Year 23 : $113,000

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 5212 - $100 - 4,239 - 81.32%
Level 2: 4265 - $52 - 4,218 - 98.90%
Level 3: 1737 - $33 - 1,737 - 100.00%
Level 4: 3475 - $25 - 2,914 - 83.86%
Luxury : 1106 - $187 - 984 - 88.97%
Total Capacity :15795
Farm
Farm Level 1: 2250 - $100 - 1,468 - 65.25%
Farm Level 2: 1250 - $50 - 855 - 68.36%
Farm Total Capacity :3500

Income

Home Games Left12
Average Attendance - %14,092 - 89.22%
Average Income per Game$1,005,235
Year to Date Revenue$29,151,826
Farm
Home Games Left13
Average Attendance - %2,323 - 66.36%
Average Income per Game$199,018
Year to Date Revenue$5,572,506

Expense

Pro Players Total Salaries$111,432,002
Farm Players Total Salaries$1,505,100
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$78,198,891
Farm Year To Date Expenses$989,730
Pro Salary Cap To Date$78,198,891
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,062,825
Farm Estimated Season Revenue$2,587,235
Pro Remaining Season Days73
Pro Expenses Per Days$525,623
Pro Estimated Expenses$38,370,479
Farm Remaining Season Days73
Farm Expenses Per Days$7,100
Farm Estimated Expenses$518,300
Estimated Season Expenses$38,888,779
Current Bank Account$83,990,973
Projected Bank Account$59,752,254

Pro Players Salaries

Tyler Seguin (1 Way Contract) $13,000,000 (1)
-Salary Remaining : $4,476,415
Filip Forsberg (1 Way Contract) $10,500,000 (4)
-Salary Remaining : $3,615,566
Taylor Hall (1 Way Contract) $8,480,001 (1)
-Salary Remaining : $2,920,000
Paul Stastny (1 Way Contract) $8,010,000 (1)
-Salary Remaining : $2,758,160
Oliver Ekman-Larsson (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $2,410,377
James van Riemsdyk (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $2,238,208
Zemgus Girgensons (1 Way Contract) $6,091,001 (3)
-Salary Remaining : $2,097,373
Jake Allen (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $2,066,038
Seth Jones (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $2,066,038
Jamie Benn (1 Way Contract) $5,350,000 (2)
-Salary Remaining : $1,842,217
Jack Eichel (1 Way Contract) $4,980,000 (2)
-Salary Remaining : $1,714,811
Michael Grabner (1 Way Contract) $4,211,000 (1)
-Salary Remaining : $1,450,014
Zach Werenski (1 Way Contract) $4,110,000 (3)
-Salary Remaining : $1,415,236
Sami Vatanen (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $1,136,321
Brenden Dillon (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $1,119,104
Sven Baertschi (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $1,033,019
Nicklas Backstrom (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $1,033,019
Drew Doughty (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $1,033,019
Jamie McGinn $2,200,000 (2)
-Salary Remaining : $757,547
Aaron Palushaj $850,000 (1)
-Salary Remaining : $292,689
Jacob Markstrom $600,000 (1)
-Salary Remaining : $206,604
David Warsofsky $500,000 (3)
-Salary Remaining : $172,170
Magnus Hellberg (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $172,170
Lauri Korpikoski (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $172,170
Tyler Bozak $500,000 (1)
-Salary Remaining : $172,170
Total Pro Players25
Salary Commitment
Year 20 : $111,432,002
Year 21 : $55,231,001
Year 22 : $33,201,001
Year 23 : $22,500,000
Salary Average Commitment
Year 20 : $112,302,002
Year 21 : $56,101,001
Year 22 : $34,071,001
Year 23 : $22,500,000
Salary Cap with 1 Way Contract
Year 20 : $111,432,002
Year 21 : $55,231,001
Year 22 : $33,201,001
Year 23 : $22,500,000

Farm Players Salaries

Cody Franson $200,000 (1)
Salary Remaining : $68,868
T.J. Hensick $166,500 (1)
Salary Remaining : $57,333
Brock Boeser $85,000 (1)
Salary Remaining : $29,269
Adam Clendening $70,000 (1)
Salary Remaining : $24,104
Mitchell Stephens $70,000 (3)
Salary Remaining : $24,104
Seth Helgeson $62,500 (4)
Salary Remaining : $21,521
Brett Ritchie $60,000 (1)
Salary Remaining : $20,660
Casey Cizikas $55,600 (3)
Salary Remaining : $19,145
Leo Komarov $55,000 (1)
Salary Remaining : $18,939
Matt Irwin $55,000 (1)
Salary Remaining : $18,939
Alex Stalock $50,000 (1)
Salary Remaining : $17,217
Johan Larsson $50,000 (2)
Salary Remaining : $17,217
Anton Slepyshev $50,000 (1)
Salary Remaining : $17,217
Carter Camper $50,000 (1)
Salary Remaining : $17,217
Alexander Radulov $50,000 (1)
Salary Remaining : $17,217
Louis Domingue $50,000 (1)
Salary Remaining : $17,217
Xavier Ouellet $50,000 (3)
Salary Remaining : $17,217
Ilya Lyubushkin $50,000 (3)
Salary Remaining : $17,217
Scott Mayfield $50,000 (2)
Salary Remaining : $17,217
Lukas Radil $50,000 (3)
Salary Remaining : $17,217
Greg McKegg $45,500 (1)
Salary Remaining : $15,667
Michael Latta $40,000 (1)
Salary Remaining : $13,774
Micheal Ferland $40,000 (1)
Salary Remaining : $13,774
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 - 4,612 - 76.79%
Level 2: 4914 - $55 - 3,723 - 75.76%
Level 3: 2002 - $35 - 1,607 - 80.24%
Level 4: 4004 - $20 - 3,881 - 96.94%
Luxury : 1274 - $180 - 1,201 - 94.24%
Total Capacity :18200
Farm
Farm Level 1: 2000 - $90 - 1,533 - 76.66%
Farm Level 2: 1000 - $50 - 685 - 68.49%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %15,023 - 82.55%
Average Income per Game$1,042,508
Year to Date Revenue$29,190,216
Farm
Home Games Left11
Average Attendance - %2,218 - 73.94%
Average Income per Game$180,843
Year to Date Revenue$5,425,293

Expense

Pro Players Total Salaries$77,544,667
Farm Players Total Salaries$1,848,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$48,432,473
Farm Year To Date Expenses$1,202,653
Pro Salary Cap To Date$48,432,473
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,552,600
Farm Estimated Season Revenue$1,989,274
Pro Remaining Season Days73
Pro Expenses Per Days$365,777
Pro Estimated Expenses$26,701,721
Farm Remaining Season Days73
Farm Expenses Per Days$8,719
Farm Estimated Expenses$636,487
Estimated Season Expenses$27,338,208
Current Bank Account$176,256,122
Projected Bank Account$164,459,788

Pro Players Salaries

Travis Hamonic (1 Way Contract) $9,450,000 (1)
-Salary Remaining : $3,254,009
Marcus Foligno (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $2,410,377
Tomas Hertl (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $2,066,038
Kris Letang (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $2,066,038
Nikita Zaitsev (1 Way Contract) $5,775,000 (1)
-Salary Remaining : $1,988,561
Keith Yandle (1 Way Contract) $5,010,000 (1)
-Salary Remaining : $1,725,142
Henrik Lundqvist (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $1,721,698
Nikita Zadorov (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $1,721,698
Patrik Laine (1 Way Contract) $4,980,000 (3)
-Salary Remaining : $1,714,811
Chris Tierney (1 Way Contract) $4,906,667 (4)
-Salary Remaining : $1,689,560
Vladislav Namestnikov (1 Way Contract) $4,023,000 (2)
-Salary Remaining : $1,385,278
Vincent Trocheck (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $1,033,019
Riley Sheahan (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $1,033,019
Pekka Rinne (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $1,033,019
Dylan Strome $1,500,000 (2)
-Salary Remaining : $516,509
Louis Belpedio $1,000,000 (1)
-Salary Remaining : $344,340
Ryan Lindgren $1,000,000 (3)
-Salary Remaining : $344,340
Clayton Keller $1,000,000 (1)
-Salary Remaining : $344,340
Brad Hunt $500,000 (2)
-Salary Remaining : $172,170
Kurtis Gabriel $400,000 (1)
-Salary Remaining : $137,736
Total Pro Players20
Salary Commitment
Year 20 : $77,544,667
Year 21 : $33,909,667
Year 22 : $21,886,667
Year 23 : $9,906,667
Salary Average Commitment
Year 20 : $77,544,667
Year 21 : $33,909,667
Year 22 : $21,886,667
Year 23 : $9,906,667
Salary Cap with 1 Way Contract
Year 20 : $77,544,667
Year 21 : $33,909,667
Year 22 : $21,886,667
Year 23 : $9,906,667

Farm Players Salaries

Keegan Lowe $301,000 (2)
Salary Remaining : $103,646
Sami Niku $100,000 (1)
Salary Remaining : $34,434
Joakim Ryan $100,000 (2)
Salary Remaining : $34,434
MacKenzie Weegar $100,000 (3)
Salary Remaining : $34,434
Radim Simek $100,000 (2)
Salary Remaining : $34,434
Stephen Johns $75,000 (1)
Salary Remaining : $25,825
Stefan Matteau $70,000 (3)
Salary Remaining : $24,104
Mike Vecchione $70,000 (1)
Salary Remaining : $24,104
Joni Ortio $62,500 (4)
Salary Remaining : $21,521
Jimmy Vesey $60,000 (1)
Salary Remaining : $20,660
Ben Hutton $60,000 (1)
Salary Remaining : $20,660
William Carrier $60,000 (3)
Salary Remaining : $20,660
Ryan Sproul $50,000 (1)
Salary Remaining : $17,217
Seth Griffith $50,000 (1)
Salary Remaining : $17,217
Tom Kuhnhackl $50,000 (1)
Salary Remaining : $17,217
Jori Lehtera $50,000 (1)
Salary Remaining : $17,217
Michael Chaput $50,000 (4)
Salary Remaining : $17,217
Bryan Little $50,000 (3)
Salary Remaining : $17,217
Luke Gazdic $50,000 (3)
Salary Remaining : $17,217
Justin Florek $50,000 (3)
Salary Remaining : $17,217
Justin Holl $50,000 (1)
Salary Remaining : $17,217
Cal O'Reilly $50,000 (2)
Salary Remaining : $17,217
Dylan Demelo $50,000 (2)
Salary Remaining : $17,217
Boo Nieves $50,000 (4)
Salary Remaining : $17,217
Zane McIntyre $50,000 (1)
Salary Remaining : $17,217
Andrey Makarov $40,000 (1)
Salary Remaining : $13,774
Total Farm Players26
Salary Commitment
Year 20 : $1,848,500
Year 21 : $1,143,500
Year 22 : $542,500
Year 23 : $162,500
Salary Average Commitment
Year 20 : $1,848,500
Year 21 : $1,143,500
Year 22 : $542,500
Year 23 : $162,500

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 6155 - $75 - 4,892 - 79.48%
Level 2: 5036 - $37 - 4,041 - 80.23%
Level 3: 2052 - $18 - 1,902 - 92.71%
Level 4: 4103 - $9 - 3,538 - 86.22%
Luxury : 1306 - $150 - 1,033 - 79.12%
Total Capacity :18652
Farm
Farm Level 1: 1500 - $100 - 1,068 - 71.23%
Farm Level 2: 1500 - $59 - 1,052 - 70.13%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %15,406 - 82.60%
Average Income per Game$1,037,439
Year to Date Revenue$30,085,723
Farm
Home Games Left12
Average Attendance - %2,120 - 70.68%
Average Income per Game$160,435
Year to Date Revenue$4,652,604

Expense

Pro Players Total Salaries$63,309,345
Farm Players Total Salaries$3,777,586
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$53,218,494
Farm Year To Date Expenses$1,641,996
Pro Salary Cap To Date$53,218,494
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,449,265
Farm Estimated Season Revenue$1,925,215
Pro Remaining Season Days73
Pro Expenses Per Days$298,629
Pro Estimated Expenses$21,799,917
Farm Remaining Season Days73
Farm Expenses Per Days$17,819
Farm Estimated Expenses$1,300,787
Estimated Season Expenses$23,100,704
Current Bank Account$20,480,819
Projected Bank Account$11,754,595

Pro Players Salaries

Nikita Kucherov (1 Way Contract) $16,000,000 (2)
-Salary Remaining : $5,509,434
Jakub Voracek (1 Way Contract) $8,900,000 (1)
-Salary Remaining : $3,064,623
Ryan Kesler (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $2,066,038
Ryan Murray (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $1,721,698
Brandon Saad (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $1,721,698
Kyle Clifford (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $1,721,698
Wayne Simmonds (1 Way Contract) $3,101,000 (1)
-Salary Remaining : $1,067,797
Jake McCabe $2,100,000 (1)
-Salary Remaining : $723,113
Anton Lander $2,005,000 (4)
-Salary Remaining : $690,401
Milan Lucic $1,525,000 (2)
-Salary Remaining : $525,118
Alex Petrovic $1,458,345 (2)
-Salary Remaining : $502,166
Ryan Stanton $1,100,000 (1)
-Salary Remaining : $378,774
Cedric Paquette $1,010,000 (3)
-Salary Remaining : $347,783
Ryan Dzingel $1,010,000 (1)
-Salary Remaining : $347,783
David Rundblad $850,000 (2)
-Salary Remaining : $292,689
Cal Petersen $600,000 (2)
-Salary Remaining : $206,604
Justin Schultz $550,000 (2)
-Salary Remaining : $189,387
Peter Holland $550,000 (2)
-Salary Remaining : $189,387
Niklas Svedberg $550,000 (2)
-Salary Remaining : $189,387
Markus Nutivaara $500,000 (1)
-Salary Remaining : $172,170
Dylan McIlrath $500,000 (1)
-Salary Remaining : $172,170
Total Pro Players21
Salary Commitment
Year 20 : $63,309,345
Year 21 : $41,098,345
Year 22 : $8,015,000
Year 23 : $7,005,000
Salary Average Commitment
Year 20 : $63,309,345
Year 21 : $41,098,345
Year 22 : $8,015,000
Year 23 : $7,005,000
Salary Cap with 1 Way Contract
Year 20 : $63,309,345
Year 21 : $41,098,345
Year 22 : $8,015,000
Year 23 : $7,005,000

Farm Players Salaries

Derick Brassard $1,500,000 (2)
Salary Remaining : $516,509
Niklas Hjalmarsson $500,000 (2)
Salary Remaining : $172,170
Dylan Sikura (Out of Payroll) $106,700 (1)
Salary Remaining : $36,741
Dustin Byfuglien $100,000 (1)
Salary Remaining : $34,434
Scott Darling $100,000 (1)
Salary Remaining : $34,434
Kristers Gudlevskis $90,560 (2)
Salary Remaining : $31,183
Nico Sturm $90,200 (1)
Salary Remaining : $31,059
Brandon Manning $90,000 (1)
Salary Remaining : $30,991
Malcolm Subban $85,000 (2)
Salary Remaining : $29,269
Ryan Murphy $85,000 (1)
Salary Remaining : $29,269
Mason Appleton $85,000 (3)
Salary Remaining : $29,269
John Quenneville $70,000 (3)
Salary Remaining : $24,104
Marcus Sorensen $70,000 (1)
Salary Remaining : $24,104
Jordan Oesterle $70,000 (1)
Salary Remaining : $24,104
Nicklas Jensen $67,500 (1)
Salary Remaining : $23,243
Zack Kassian $63,600 (1)
Salary Remaining : $21,900
Matt Lorito $63,500 (1)
Salary Remaining : $21,866
Michal Kempny $62,500 (1)
Salary Remaining : $21,521
Colin Blackwell $61,000 (2)
Salary Remaining : $21,005
Victor Antipin $61,000 (2)
Salary Remaining : $21,005
Nick Shore $60,000 (1)
Salary Remaining : $20,660
Christopher Gibson $60,000 (1)
Salary Remaining : $20,660
Julian Melchiori $52,500 (1)
Salary Remaining : $18,078
Corban Knight $50,125 (2)
Salary Remaining : $17,260
Duncan Keith $50,100 (1)
Salary Remaining : $17,251
Andrew Crescenzi $50,001 (1)
Salary Remaining : $17,217
Colin McDonald $50,000 (2)
Salary Remaining : $17,217
Jan Rutta $50,000 (4)
Salary Remaining : $17,217
John Hayden $40,000 (1)
Salary Remaining : $13,774
Total Farm Players29
Salary Commitment
Year 20 : $3,884,286
Year 21 : $802,685
Year 22 : $205,000
Year 23 : $50,000
Salary Average Commitment
Year 20 : $3,884,286
Year 21 : $802,685
Year 22 : $205,000
Year 23 : $50,000

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6441 - $87 - 5,726 - 88.90%
Level 2: 5270 - $52 - 4,568 - 86.69%
Level 3: 2147 - $34 - 1,908 - 88.89%
Level 4: 4294 - $23 - 3,447 - 80.28%
Luxury : 1367 - $189 - 997 - 72.96%
Total Capacity :19519
Farm
Farm Level 1: 2000 - $100 - 1,318 - 65.92%
Farm Level 2: 1000 - $50 - 688 - 68.83%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %16,647 - 85.29%
Average Income per Game$1,121,783
Year to Date Revenue$31,409,915
Farm
Home Games Left12
Average Attendance - %2,007 - 66.89%
Average Income per Game$174,577
Year to Date Revenue$5,062,730

Expense

Pro Players Total Salaries$73,695,500
Farm Players Total Salaries$2,408,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$47,260,707
Farm Year To Date Expenses$1,143,236
Pro Salary Cap To Date$47,260,707
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,583,175
Farm Estimated Season Revenue$2,094,923
Pro Remaining Season Days73
Pro Expenses Per Days$347,620
Pro Estimated Expenses$25,376,260
Farm Remaining Season Days73
Farm Expenses Per Days$11,358
Farm Estimated Expenses$829,134
Estimated Season Expenses$26,205,394
Current Bank Account$107,511,134
Projected Bank Account$97,983,838

Pro Players Salaries

Evgeni Malkin (1 Way Contract) $12,000,500 (1)
-Salary Remaining : $4,132,248
Luke Schenn (1 Way Contract) $11,100,000 (3)
-Salary Remaining : $3,822,170
Marc-Andre Fleury (1 Way Contract) $9,900,000 (1)
-Salary Remaining : $3,408,962
Colton Parayko (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $1,893,868
Nick Bjugstad (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $1,721,698
Sam Gagner (1 Way Contract) $3,750,000 (3)
-Salary Remaining : $1,291,274
Eric Staal (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $1,205,189
Jason Demers (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $1,033,019
Brian Dumoulin (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $1,033,019
Akim Aliu $2,850,000 (1)
-Salary Remaining : $981,368
Jamie Oleksiak $2,000,000 (2)
-Salary Remaining : $688,679
Sean Couturier (1 Way Contract) $1,600,000 (3)
-Salary Remaining : $550,943
Lars Eller $1,350,000 (2)
-Salary Remaining : $464,858
Mattias Ekholm $1,200,000 (2)
-Salary Remaining : $413,208
Bo Horvat $1,000,000 (1)
-Salary Remaining : $344,340
Marc-Antoine Pouliot (1 Way Contract) $975,000 (1)
-1 Way Contract Salary Cap : $975,000
-Salary Remaining : $335,731
Robert Hagg $850,000 (1)
-Salary Remaining : $292,689
Brendan Lemieux $700,000 (3)
-Salary Remaining : $241,038
Tyler Toffoli $660,000 (2)
-Salary Remaining : $227,264
David McIntyre (1 Way Contract) $660,000 (1)
-1 Way Contract Salary Cap : $660,000
-Salary Remaining : $227,264
Jordan Binnington $600,000 (2)
-Salary Remaining : $206,604
Jordan Staal $600,000 (1)
-Salary Remaining : $206,604
Sergei Kostitsyn (1 Way Contract) $550,000 (1)
-1 Way Contract Salary Cap : $550,000
-Salary Remaining : $189,387
Andrei Kostitsyn (1 Way Contract) $550,000 (1)
-1 Way Contract Salary Cap : $550,000
-Salary Remaining : $189,387
Devon Toews $400,000 (2)
-Salary Remaining : $137,736
Pavel Buchnevich $400,000 (2)
-Salary Remaining : $137,736
Total Pro Players26
Salary Commitment
Year 20 : $73,695,500
Year 21 : $37,260,000
Year 22 : $25,650,000
Year 23 : $0
Salary Average Commitment
Year 20 : $73,695,500
Year 21 : $37,260,000
Year 22 : $25,650,000
Year 23 : $0
Salary Cap with 1 Way Contract
Year 20 : $73,695,500
Year 21 : $37,260,000
Year 22 : $25,650,000
Year 23 : $0

Farm Players Salaries

Scott Laughton $700,000 (1)
Salary Remaining : $241,038
J-F Berube $225,000 (1)
Salary Remaining : $77,476
Quinn Hughes $125,000 (3)
Salary Remaining : $43,042
Curtis Lazar $125,000 (1)
Salary Remaining : $43,042
Noah Hanifin $125,000 (3)
Salary Remaining : $43,042
Elias Pettersson $100,000 (2)
Salary Remaining : $34,434
Haydn Fleury $100,000 (3)
Salary Remaining : $34,434
Nathan Bastian $70,000 (3)
Salary Remaining : $24,104
Jakub Vrana $70,000 (2)
Salary Remaining : $24,104
Jay Beagle $65,000 (2)
Salary Remaining : $22,382
Travis Zajac $60,000 (1)
Salary Remaining : $20,660
Erik Cernak $60,000 (2)
Salary Remaining : $20,660
Alex Nedeljkovic $60,000 (1)
Salary Remaining : $20,660
Ross Johnston $60,000 (2)
Salary Remaining : $20,660
Jonathan Marchessault $55,000 (1)
Salary Remaining : $18,939
Kevin Roy $55,000 (3)
Salary Remaining : $18,939
Matt Tennyson $52,000 (1)
Salary Remaining : $17,906
Nic Dowd $51,000 (2)
Salary Remaining : $17,561
Daniel Catenacci $50,000 (1)
Salary Remaining : $17,217
Scott Wedgewood $50,000 (1)
Salary Remaining : $17,217
Kevin Connauton $50,000 (1)
Salary Remaining : $17,217
Oscar Fantenberg $50,000 (1)
Salary Remaining : $17,217
Andreas Englund $50,000 (3)
Salary Remaining : $17,217
Total Farm Players23
Salary Commitment
Year 20 : $2,408,000
Year 21 : $931,000
Year 22 : $525,000
Year 23 : $0
Salary Average Commitment
Year 20 : $2,408,000
Year 21 : $931,000
Year 22 : $525,000
Year 23 : $0

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 6069 - $87 - 5,445 - 89.72%
Level 2: 4983 - $52 - 4,277 - 85.83%
Level 3: 2090 - $34 - 1,892 - 90.54%
Level 4: 3979 - $23 - 3,418 - 85.89%
Luxury : 1266 - $189 - 979 - 77.31%
Total Capacity :18387
Farm
Farm Level 1: 2000 - $100 - 1,370 - 68.52%
Farm Level 2: 1000 - $50 - 707 - 70.69%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %16,011 - 87.08%
Average Income per Game$1,083,908
Year to Date Revenue$31,433,326
Farm
Home Games Left12
Average Attendance - %2,077 - 69.24%
Average Income per Game$177,918
Year to Date Revenue$5,159,619

Expense

Pro Players Total Salaries$58,299,000
Farm Players Total Salaries$1,166,250
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$37,773,860
Farm Year To Date Expenses$733,395
Pro Salary Cap To Date$37,773,860
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,006,894
Farm Estimated Season Revenue$2,135,015
Pro Remaining Season Days73
Pro Expenses Per Days$274,995
Pro Estimated Expenses$20,074,635
Farm Remaining Season Days73
Farm Expenses Per Days$5,501
Farm Estimated Expenses$401,573
Estimated Season Expenses$20,476,208
Current Bank Account$62,246,313
Projected Bank Account$56,912,014

Pro Players Salaries

Jake Guentzel (1 Way Contract) $9,000,000 (4)
-Salary Remaining : $3,099,057
Ryan Nugent-Hopkins (1 Way Contract) $8,200,000 (2)
-Salary Remaining : $2,823,585
Jonathan Huberdeau (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $2,066,038
Alex Goligoski (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $1,721,698
Bryan Rust (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $1,721,698
Steve Kampfer (1 Way Contract) $3,200,000 (1)
-Salary Remaining : $1,101,887
Carter Hutton (1 Way Contract) $2,800,000 (1)
-Salary Remaining : $964,151
Jaroslav Halak (1 Way Contract) $1,800,000 (1)
-Salary Remaining : $619,811
Kyle Palmieri $1,700,000 (4)
-Salary Remaining : $585,377
Andrei Loktionov (1 Way Contract) $1,700,000 (1)
-1 Way Contract Salary Cap : $1,700,000
-Salary Remaining : $585,377
Sidney Crosby $1,500,000 (3)
-Salary Remaining : $516,509
Jonathan Drouin $1,500,000 (2)
-Salary Remaining : $516,509
Andre Burakovsky $1,450,000 (4)
-Salary Remaining : $499,292
Marek Schwarz (1 Way Contract) $1,300,000 (1)
-1 Way Contract Salary Cap : $1,300,000
-Salary Remaining : $447,642
Philipp Grubauer $1,000,001 (1)
-Salary Remaining : $344,340
Connor Murphy $1,000,000 (1)
-Salary Remaining : $344,340
Andreas Johnsson $1,000,000 (2)
-Salary Remaining : $344,340
Josh Morrissey $850,000 (1)
-Salary Remaining : $292,689
Scott Wilson $698,999 (1)
-Salary Remaining : $240,693
Tim Heed $600,000 (1)
-Salary Remaining : $206,604
Quinton Howden $500,000 (1)
-Salary Remaining : $172,170
Taylor Chorney (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $172,170
Brandon Yip (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $172,170
Jason Zucker $500,000 (2)
-Salary Remaining : $172,170
Simon Despres $500,000 (2)
-Salary Remaining : $172,170
Derrick Pouliot $500,000 (3)
-Salary Remaining : $172,170
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 : $43,042
Nick Ritchie $100,000 (2)
Salary Remaining : $34,434
Brandon Carlo $70,000 (2)
Salary Remaining : $24,104
Juuso Riikola $70,000 (3)
Salary Remaining : $24,104
Dennis Rasmussen $61,250 (1)
Salary Remaining : $21,091
Chris Conner $60,000 (1)
Salary Remaining : $20,660
Oskar Sundqvist $60,000 (1)
Salary Remaining : $20,660
Dominik Simon $60,000 (2)
Salary Remaining : $20,660
Joseph Cramarossa $50,000 (1)
Salary Remaining : $17,217
Drake Caggiula $50,000 (3)
Salary Remaining : $17,217
Adam Cracknell $50,000 (1)
Salary Remaining : $17,217
Dominic Toninato $50,000 (3)
Salary Remaining : $17,217
Anthony Stolarz $50,000 (1)
Salary Remaining : $17,217
Kevin Porter $50,000 (1)
Salary Remaining : $17,217
Michal Jordan $50,000 (1)
Salary Remaining : $17,217
Vladislav Gavrikov $50,000 (3)
Salary Remaining : $17,217
Travis Dermott $40,000 (2)
Salary Remaining : $13,774
Jonas Siegenthaler $40,000 (3)
Salary Remaining : $13,774
Sammy Blais $40,000 (3)
Salary Remaining : $13,774
Neal Pionk $40,000 (2)
Salary Remaining : $13,774
Total Farm Players20
Salary Commitment
Year 20 : $1,166,250
Year 21 : $735,000
Year 22 : $300,000
Year 23 : $0
Salary Average Commitment
Year 20 : $1,166,250
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 - 5,706 - 94.69%
Level 2: 4930 - $39 - 4,873 - 98.85%
Level 3: 2008 - $27 - 1,957 - 97.46%
Level 4: 4017 - $18 - 3,910 - 97.34%
Luxury : 1278 - $175 - 1,227 - 96.03%
Total Capacity :18259
Farm
Farm Level 1: 2000 - $100 - 1,341 - 67.05%
Farm Level 2: 1000 - $50 - 688 - 68.80%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %17,674 - 96.79%
Average Income per Game$1,093,654
Year to Date Revenue$29,528,663
Farm
Home Games Left11
Average Attendance - %2,029 - 67.63%
Average Income per Game$176,923
Year to Date Revenue$5,307,699

Expense

Pro Players Total Salaries$83,048,100
Farm Players Total Salaries$1,201,675
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$50,390,934
Farm Year To Date Expenses$747,740
Pro Salary Cap To Date$50,390,934
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,311,159
Farm Estimated Season Revenue$1,946,156
Pro Remaining Season Days73
Pro Expenses Per Days$391,736
Pro Estimated Expenses$28,596,728
Farm Remaining Season Days73
Farm Expenses Per Days$5,668
Farm Estimated Expenses$413,764
Estimated Season Expenses$29,010,492
Current Bank Account$35,146,592
Projected Bank Account$23,393,415

Pro Players Salaries

Connor Hellebuyck (1 Way Contract) $6,900,000 (2)
-Salary Remaining : $2,375,943
Evgeny Kuznetsov (1 Way Contract) $6,800,000 (2)
-Salary Remaining : $2,341,509
Braden Holtby (1 Way Contract) $5,750,000 (1)
-Salary Remaining : $1,979,953
Tyler Myers (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $1,893,868
P.K. Subban (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $1,721,698
Phil Kessel (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $1,721,698
Aleksander Barkov (1 Way Contract) $4,995,000 (1)
-Salary Remaining : $1,719,976
Adam Henrique (1 Way Contract) $4,250,000 (2)
-Salary Remaining : $1,463,443
Nazem Kadri (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $1,377,358
Christian Folin (1 Way Contract) $3,750,000 (3)
-Salary Remaining : $1,291,274
Jake Muzzin (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $1,119,104
Keith Aulie (1 Way Contract) $2,750,000 (1)
-1 Way Contract Salary Cap : $2,750,000
-Salary Remaining : $946,934
Matt Roy $2,750,000 (1)
-Salary Remaining : $946,934
Michal Neuvirth (1 Way Contract) $2,500,000 (1)
-1 Way Contract Salary Cap : $2,500,000
-Salary Remaining : $860,849
Mats Zuccarello $2,000,000 (1)
-Salary Remaining : $688,679
Alexander Edler (1 Way Contract) $1,900,000 (1)
-1 Way Contract Salary Cap : $1,900,000
-Salary Remaining : $654,245
Alex Killorn $1,882,350 (3)
-Salary Remaining : $648,168
Nathan Gerbe $1,429,000 (1)
-Salary Remaining : $492,061
Liam Reddox (1 Way Contract) $1,250,000 (1)
-1 Way Contract Salary Cap : $1,250,000
-Salary Remaining : $430,425
Brandon Sutter $1,250,000 (1)
-Salary Remaining : $430,425
Viktor Fasth (1 Way Contract) $1,250,000 (1)
-1 Way Contract Salary Cap : $1,250,000
-Salary Remaining : $430,425
Mark Olver (1 Way Contract) $1,125,000 (1)
-1 Way Contract Salary Cap : $1,125,000
-Salary Remaining : $387,382
Mikko Rantanen $1,000,000 (1)
-Salary Remaining : $344,340
Carl Soderberg (1 Way Contract) $875,000 (1)
-1 Way Contract Salary Cap : $875,000
-Salary Remaining : $301,297
Dustin Jeffrey (1 Way Contract) $875,000 (1)
-1 Way Contract Salary Cap : $875,000
-Salary Remaining : $301,297
Thomas Hickey $850,000 (1)
-Salary Remaining : $292,689
Colton Gillies $750,000 (1)
-Salary Remaining : $258,255
Radek Faksa $700,000 (2)
-Salary Remaining : $241,038
Kevin Poulin $666,750 (1)
-Salary Remaining : $229,588
Marco Scandella $550,000 (2)
-Salary Remaining : $189,387
Rostislav Olesz (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $172,170
Michael Blunden (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $172,170
Rob Klinkhammer (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $172,170
Total Pro Players33
Salary Commitment
Year 20 : $83,048,100
Year 21 : $33,832,350
Year 22 : $9,632,350
Year 23 : $4,000,000
Salary Average Commitment
Year 20 : $83,048,100
Year 21 : $33,832,350
Year 22 : $9,632,350
Year 23 : $4,000,000
Salary Cap with 1 Way Contract
Year 20 : $83,048,100
Year 21 : $33,832,350
Year 22 : $9,632,350
Year 23 : $4,000,000

Farm Players Salaries

Drew Stafford $155,000 (1)
Salary Remaining : $53,373
Jakob Chychrun $100,000 (1)
Salary Remaining : $34,434
Slater Koekkoek $85,000 (1)
Salary Remaining : $29,269
Mirco Mueller $85,000 (1)
Salary Remaining : $29,269
Alex DeBrincat $85,000 (1)
Salary Remaining : $29,269
Eric Tangradi $75,000 (2)
Salary Remaining : $25,825
Cody McLeod $75,000 (1)
Salary Remaining : $25,825
Mikko Koivu $75,000 (1)
Salary Remaining : $25,825
Alex Biega $75,000 (1)
Salary Remaining : $25,825
Eric O'Dell $66,675 (1)
Salary Remaining : $22,959
Alex Grant $65,000 (1)
Salary Remaining : $22,382
Samuel Girard $60,000 (2)
Salary Remaining : $20,660
Steve Bernier $50,000 (1)
Salary Remaining : $17,217
Nicolas Hague $50,000 (3)
Salary Remaining : $17,217
Rocco Grimaldi $50,000 (1)
Salary Remaining : $17,217
Nick Sorensen $50,000 (2)
Salary Remaining : $17,217
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 - 4,684 - 80.82%
Level 2: 4742 - $60 - 3,419 - 72.09%
Level 3: 1932 - $35 - 1,618 - 83.74%
Level 4: 3864 - $25 - 2,884 - 74.63%
Luxury : 1229 - $175 - 1,189 - 96.78%
Total Capacity :17562
Farm
Farm Level 1: 2000 - $75 - 1,923 - 96.17%
Farm Level 2: 1000 - $45 - 742 - 74.17%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %13,793 - 78.54%
Average Income per Game$1,036,285
Year to Date Revenue$31,088,554
Farm
Home Games Left12
Average Attendance - %2,665 - 88.83%
Average Income per Game$186,507
Year to Date Revenue$5,408,693

Expense

Pro Players Total Salaries$94,832,882
Farm Players Total Salaries$1,461,150
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$58,632,183
Farm Year To Date Expenses$1,036,753
Pro Salary Cap To Date$58,632,183
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,399,136
Farm Estimated Season Revenue$2,238,080
Pro Remaining Season Days73
Pro Expenses Per Days$447,325
Pro Estimated Expenses$32,654,725
Farm Remaining Season Days73
Farm Expenses Per Days$6,892
Farm Estimated Expenses$503,116
Estimated Season Expenses$33,157,841
Current Bank Account$26,736,237
Projected Bank Account$7,215,612

Pro Players Salaries

Mikkel Boedker (1 Way Contract) $8,250,000 (2)
-Salary Remaining : $2,840,802
Artemi Panarin (1 Way Contract) $7,833,333 (3)
-Salary Remaining : $2,697,327
Roman Josi (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $2,582,547
Cam Atkinson (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $2,066,038
Mark Scheifele (1 Way Contract) $5,610,000 (2)
-Salary Remaining : $1,931,745
Sean Monahan $5,100,000 (1)
-Salary Remaining : $1,756,132
Anze Kopitar (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $1,721,698
Nino Niederreiter (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $1,721,698
Mike Hoffman (1 Way Contract) $4,550,000 (1)
-Salary Remaining : $1,566,745
Dmitry Kulikov (1 Way Contract) $4,380,000 (2)
-Salary Remaining : $1,508,208
Danny DeKeyser (1 Way Contract) $3,809,549 (1)
-Salary Remaining : $1,311,779
Slava Voynov (1 Way Contract) $3,750,000 (3)
-Salary Remaining : $1,291,274
Joonas Korpisalo (1 Way Contract) $3,600,000 (3)
-Salary Remaining : $1,239,623
Dylan Olsen (1 Way Contract) $2,900,000 (2)
-Salary Remaining : $998,585
Dalton Prout (1 Way Contract) $2,550,000 (3)
-Salary Remaining : $878,066
Tanner Pearson (1 Way Contract) $2,300,000 (1)
-Salary Remaining : $791,981
Chris Summers (1 Way Contract) $2,150,000 (2)
-1 Way Contract Salary Cap : $2,150,000
-Salary Remaining : $740,330
Charlie Coyle $2,000,000 (3)
-Salary Remaining : $688,679
J.T. Brown $2,000,000 (2)
-Salary Remaining : $688,679
Antti Raanta (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $688,679
Ladislav Smid (1 Way Contract) $1,750,000 (1)
-1 Way Contract Salary Cap : $1,750,000
-Salary Remaining : $602,594
Joseph Blandisi $1,500,000 (3)
-Salary Remaining : $516,509
Brian Elliott $1,000,000 (2)
-Salary Remaining : $344,340
Carson McMillan (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $800,000
-Salary Remaining : $275,472
Stephane Da Costa (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $172,170
Jacob Josefson $500,000 (1)
-Salary Remaining : $172,170
Andrew MacDonald (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $172,170
James Sheppard (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $172,170
John Carlson $500,000 (2)
-Salary Remaining : $172,170
Anton Volchenkov (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $172,170
Jiri Novotny (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $172,170
Total Pro Players31
Salary Commitment
Year 20 : $94,832,882
Year 21 : $61,023,333
Year 22 : $29,233,333
Year 23 : $0
Salary Average Commitment
Year 20 : $94,832,882
Year 21 : $61,023,333
Year 22 : $29,233,333
Year 23 : $0
Salary Cap with 1 Way Contract
Year 20 : $94,832,882
Year 21 : $61,023,333
Year 22 : $29,233,333
Year 23 : $0

Farm Players Salaries

Nick Holden $175,000 (1)
Salary Remaining : $60,259
Jason Spezza $160,050 (1)
Salary Remaining : $55,112
Samuel Morin $160,000 (4)
Salary Remaining : $55,094
Kevin Rooney $150,000 (1)
Salary Remaining : $51,651
Andrei Svechnikov $150,000 (3)
Salary Remaining : $51,651
Blair Jones $90,000 (1)
Salary Remaining : $30,991
Alexey Marchenko $76,100 (1)
Salary Remaining : $26,204
Nikolay Goldobin $70,000 (2)
Salary Remaining : $24,104
Lucas Wallmark $70,000 (2)
Salary Remaining : $24,104
Alex Chiasson $60,000 (2)
Salary Remaining : $20,660
Kaapo Kahkonen $50,000 (3)
Salary Remaining : $17,217
Laurent Brossoit $50,000 (3)
Salary Remaining : $17,217
Charlie Lindgren $50,000 (1)
Salary Remaining : $17,217
Zach Parise $50,000 (2)
Salary Remaining : $17,217
Jeff Schultz $50,000 (1)
Salary Remaining : $17,217
Carter Ashton $50,000 (1)
Salary Remaining : $17,217
Total Farm Players16
Salary Commitment
Year 20 : $1,461,150
Year 21 : $660,000
Year 22 : $410,000
Year 23 : $160,000
Salary Average Commitment
Year 20 : $1,461,150
Year 21 : $660,000
Year 22 : $410,000
Year 23 : $160,000

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 5742 - $90 - 4,865 - 84.73%
Level 2: 4698 - $50 - 4,002 - 85.19%
Level 3: 1914 - $30 - 1,644 - 85.91%
Level 4: 3828 - $22 - 3,152 - 82.34%
Luxury : 1218 - $175 - 1,045 - 85.82%
Total Capacity :17400
Farm
Farm Level 1: 1500 - $90 - 1,136 - 75.72%
Farm Level 2: 1500 - $45 - 1,155 - 77.00%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %14,709 - 84.54%
Average Income per Game$1,040,123
Year to Date Revenue$31,203,675
Farm
Home Games Left10
Average Attendance - %2,291 - 76.36%
Average Income per Game$160,958
Year to Date Revenue$4,989,711

Expense

Pro Players Total Salaries$82,548,298
Farm Players Total Salaries$1,954,400
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$47,759,571
Farm Year To Date Expenses$1,216,634
Pro Salary Cap To Date$47,759,571
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,441,348
Farm Estimated Season Revenue$1,609,584
Pro Remaining Season Days73
Pro Expenses Per Days$389,379
Pro Estimated Expenses$28,424,667
Farm Remaining Season Days73
Farm Expenses Per Days$9,219
Farm Estimated Expenses$672,987
Estimated Season Expenses$29,097,654
Current Bank Account$43,340,661
Projected Bank Account$27,293,939

Pro Players Salaries

Max Pacioretty (1 Way Contract) $30,638,300 (1)
-Salary Remaining : $10,549,980
Matt Dumba (1 Way Contract) $9,000,000 (4)
-Salary Remaining : $3,099,057
Jacob Trouba (1 Way Contract) $7,750,000 (1)
-Salary Remaining : $2,668,632
Blake Wheeler (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $1,893,868
Rasmus Andersson (1 Way Contract) $5,050,000 (1)
-Salary Remaining : $1,738,915
Jaden Schwartz (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $1,721,698
Petr Mrazek (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $1,205,189
Evander Kane $3,000,000 (1)
-Salary Remaining : $1,033,019
Mikael Granlund (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $1,033,019
Erik Gudbranson $2,850,000 (1)
-Salary Remaining : $981,368
Jason Kasdorf $1,100,000 (1)
-Salary Remaining : $378,774
Rickard Rakell $910,000 (2)
-Salary Remaining : $313,349
Tom Wilson $850,000 (1)
-Salary Remaining : $292,689
Ben Chiarot $650,000 (4)
-Salary Remaining : $223,821
Andrej Nestrasil $650,000 (4)
-Salary Remaining : $223,821
Mike Matheson $600,000 (1)
-Salary Remaining : $206,604
Josh Leivo $500,000 (2)
-Salary Remaining : $172,170
Ryan Spooner $500,000 (1)
-Salary Remaining : $172,170
Brandon Kozun $500,000 (2)
-Salary Remaining : $172,170
Patrik Nemeth $500,000 (1)
-Salary Remaining : $172,170
Edward Pasquale (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $172,170
Total Pro Players21
Salary Commitment
Year 20 : $82,548,298
Year 21 : $17,710,000
Year 22 : $10,300,000
Year 23 : $10,300,000
Salary Average Commitment
Year 20 : $77,498,299
Year 21 : $17,710,000
Year 22 : $10,300,000
Year 23 : $10,300,000
Salary Cap with 1 Way Contract
Year 20 : $82,548,298
Year 21 : $17,710,000
Year 22 : $10,300,000
Year 23 : $10,300,000

Farm Players Salaries

Josh Manson $275,000 (1)
Salary Remaining : $94,693
Chad Johnson $140,000 (2)
Salary Remaining : $48,208
Darren Helm $126,700 (1)
Salary Remaining : $43,628
Justin Falk $125,000 (1)
Salary Remaining : $43,042
Ben Harpur $116,700 (1)
Salary Remaining : $40,184
Jani Hakanpaa $100,000 (1)
Salary Remaining : $34,434
Austin Czarnik $81,000 (2)
Salary Remaining : $27,892
Ty Rattie $70,000 (1)
Salary Remaining : $24,104
Kenny Agostino $70,000 (1)
Salary Remaining : $24,104
Matt Puempel $60,000 (1)
Salary Remaining : $20,660
Martin Frk $50,000 (1)
Salary Remaining : $17,217
Blake Speers $50,000 (1)
Salary Remaining : $17,217
Brad Malone $50,000 (1)
Salary Remaining : $17,217
Michael Haley $50,000 (1)
Salary Remaining : $17,217
Richard Panik $50,000 (1)
Salary Remaining : $17,217
Aaron Ness $50,000 (1)
Salary Remaining : $17,217
Paul LaDue $50,000 (2)
Salary Remaining : $17,217
Oscar Dansk $50,000 (1)
Salary Remaining : $17,217
Spencer Foo $50,000 (1)
Salary Remaining : $17,217
Sean Malone $50,000 (1)
Salary Remaining : $17,217
Tommy Cross $50,000 (1)
Salary Remaining : $17,217
Sheldon Dries $50,000 (3)
Salary Remaining : $17,217
Nicklas Bergfors $50,000 (1)
Salary Remaining : $17,217
Ryan Reaves $50,000 (1)
Salary Remaining : $17,217
Colton Sceviour $50,000 (2)
Salary Remaining : $17,217
Michael McCarron $40,000 (2)
Salary Remaining : $13,774
Total Farm Players26
Salary Commitment
Year 20 : $1,954,400
Year 21 : $411,000
Year 22 : $50,000
Year 23 : $0
Salary Average Commitment
Year 20 : $1,954,400
Year 21 : $411,000
Year 22 : $50,000
Year 23 : $0

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 5972 - $92 - 4,764 - 79.77%
Level 2: 4886 - $51 - 4,694 - 96.08%
Level 3: 1991 - $29 - 1,952 - 98.06%
Level 4: 3980 - $19 - 3,891 - 97.76%
Luxury : 1267 - $189 - 1,002 - 79.10%
Total Capacity :18096
Farm
Farm Level 1: 2000 - $99 - 1,326 - 66.30%
Farm Level 2: 1000 - $49 - 690 - 68.97%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %16,303 - 90.09%
Average Income per Game$1,045,680
Year to Date Revenue$30,324,712
Farm
Home Games Left12
Average Attendance - %2,016 - 67.19%
Average Income per Game$173,331
Year to Date Revenue$5,026,608

Expense

Pro Players Total Salaries$38,350,000
Farm Players Total Salaries$1,095,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$25,454,506
Farm Year To Date Expenses$703,900
Pro Salary Cap To Date$25,454,506
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,548,157
Farm Estimated Season Revenue$2,079,976
Pro Remaining Season Days73
Pro Expenses Per Days$180,896
Pro Estimated Expenses$13,205,408
Farm Remaining Season Days73
Farm Expenses Per Days$5,165
Farm Estimated Expenses$377,045
Estimated Season Expenses$13,582,453
Current Bank Account$68,280,269
Projected Bank Account$69,325,949

Pro Players Salaries

Kevin Shattenkirk (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $1,549,528
Jonathan Quick (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $1,205,189
Tuukka Rask (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $1,205,189
Marcus Johansson (1 Way Contract) $3,250,000 (3)
-Salary Remaining : $1,119,104
Phil Di Giuseppe $3,000,000 (3)
-Salary Remaining : $1,033,019
Brock Nelson (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $1,033,019
Brett Pesce $2,000,000 (3)
-Salary Remaining : $688,679
Brandon Davidson (1 Way Contract) $1,500,000 (4)
-Salary Remaining : $516,509
Nathan Beaulieu (1 Way Contract) $1,500,000 (4)
-Salary Remaining : $516,509
Tyler Wotherspoon (1 Way Contract) $1,500,000 (4)
-Salary Remaining : $516,509
Tanner Kero (1 Way Contract) $1,500,000 (4)
-Salary Remaining : $516,509
Anton Belov (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $344,340
Kyle Quincey (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $344,340
Garrett Wilson (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $344,340
Nick Paul $850,000 (3)
-Salary Remaining : $292,689
Luke Adam (1 Way Contract) $650,000 (1)
-1 Way Contract Salary Cap : $650,000
-Salary Remaining : $223,821
Zach Aston-Reese $600,000 (2)
-Salary Remaining : $206,604
Leland Irving (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $172,170
Zach Bogosian $500,000 (4)
-Salary Remaining : $172,170
Brett Bulmer $500,000 (4)
-Salary Remaining : $172,170
Scott Harrington $500,000 (2)
-Salary Remaining : $172,170
Connor Brown $500,000 (3)
-Salary Remaining : $172,170
Phillip Danault $500,000 (4)
-Salary Remaining : $172,170
Joel Edmundson (Out of Payroll) $500,000 (4)
-Salary Remaining : $172,170
Roman Will (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $172,170
Miikka Salomaki $500,000 (2)
-Salary Remaining : $172,170
Stefan Elliott $500,000 (4)
-Salary Remaining : $172,170
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 : $51,651
Colton Sissons $85,000 (1)
Salary Remaining : $29,269
Frank Vatrano $85,000 (2)
Salary Remaining : $29,269
Daniel Carr $60,000 (4)
Salary Remaining : $20,660
Madison Bowey $60,000 (3)
Salary Remaining : $20,660
Ryan Graves $60,000 (2)
Salary Remaining : $20,660
Nate Schmidt $55,000 (1)
Salary Remaining : $18,939
Zach Sanford $50,000 (2)
Salary Remaining : $17,217
Zach Trotman $50,000 (4)
Salary Remaining : $17,217
Joel Armia $50,000 (4)
Salary Remaining : $17,217
Chris Wagner $50,000 (1)
Salary Remaining : $17,217
Trevor Lewis $50,000 (2)
Salary Remaining : $17,217
Jakob Lilja $50,000 (4)
Salary Remaining : $17,217
Nikolai Prokhorkin $50,000 (4)
Salary Remaining : $17,217
Jaycob Megna $50,000 (4)
Salary Remaining : $17,217
Barclay Goodrow $50,000 (4)
Salary Remaining : $17,217
Scott Sabourin $50,000 (4)
Salary Remaining : $17,217
Anton Blidh $40,000 (2)
Salary Remaining : $13,774
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 - 5,615 - 86.86%
Level 2: 5290 - $51 - 4,689 - 88.65%
Level 3: 2155 - $31 - 1,951 - 90.55%
Level 4: 4310 - $20 - 3,930 - 91.18%
Luxury : 1371 - $181 - 1,109 - 80.86%
Total Capacity :19591
Farm
Farm Level 1: 2000 - $98 - 1,365 - 68.26%
Farm Level 2: 1000 - $48 - 711 - 71.12%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %17,295 - 88.28%
Average Income per Game$1,138,510
Year to Date Revenue$33,016,790
Farm
Home Games Left12
Average Attendance - %2,076 - 69.21%
Average Income per Game$176,321
Year to Date Revenue$5,113,312

Expense

Pro Players Total Salaries$83,651,667
Farm Players Total Salaries$4,153,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$60,844,739
Farm Year To Date Expenses$1,658,023
Pro Salary Cap To Date$60,844,739
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,662,120
Farm Estimated Season Revenue$2,115,853
Pro Remaining Season Days73
Pro Expenses Per Days$394,583
Pro Estimated Expenses$28,804,559
Farm Remaining Season Days73
Farm Expenses Per Days$19,590
Farm Estimated Expenses$1,430,070
Estimated Season Expenses$30,234,629
Current Bank Account$43,849,204
Projected Bank Account$29,392,548

Pro Players Salaries

John Tavares (1 Way Contract) $9,100,000 (3)
-Salary Remaining : $3,133,491
Brendan Gallagher (1 Way Contract) $8,000,000 (4)
-Salary Remaining : $2,754,717
Nail Yakupov (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $2,754,717
Dougie Hamilton (1 Way Contract) $6,166,667 (2)
-Salary Remaining : $2,123,428
Marko Dano (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $2,066,038
Jeff Skinner (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $1,893,868
Sam Reinhart (1 Way Contract) $5,500,000 (1)
-1 Way Contract Salary Cap : $5,500,000
-Salary Remaining : $1,893,868
Brayden McNabb (1 Way Contract) $5,250,000 (3)
-Salary Remaining : $1,807,783
Aaron Ekblad (1 Way Contract) $5,010,000 (1)
-Salary Remaining : $1,725,142
Drew Shore (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $1,549,528
Cody Eakin (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $1,205,189
Sergei Bobrovsky $3,000,000 (2)
-Salary Remaining : $1,033,019
Mike Condon $2,000,000 (2)
-Salary Remaining : $688,679
Anders Lindback (1 Way Contract) $2,000,000 (1)
-1 Way Contract Salary Cap : $2,000,000
-Salary Remaining : $688,679
Brandon Pirri $2,000,000 (3)
-Salary Remaining : $688,679
Jyrki Jokipakka (1 Way Contract) $1,250,000 (1)
-1 Way Contract Salary Cap : $1,250,000
-Salary Remaining : $430,425
Cody Ceci $1,000,000 (2)
-Salary Remaining : $344,340
Darnell Nurse $1,000,000 (1)
-Salary Remaining : $344,340
Keaton Ellerby $850,000 (1)
-Salary Remaining : $292,689
Zach Boychuk (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $800,000
-Salary Remaining : $275,472
Will Butcher $700,000 (1)
-Salary Remaining : $241,038
Peter Regin (1 Way Contract) $600,000 (1)
-1 Way Contract Salary Cap : $600,000
-Salary Remaining : $206,604
Tomas Vincour $525,000 (2)
-Salary Remaining : $180,778
Tyler Bertuzzi $500,000 (2)
-Salary Remaining : $172,170
Henrik Karlsson (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $172,170
Brandon Montour $400,000 (1)
-Salary Remaining : $137,736
Total Pro Players26
Salary Commitment
Year 20 : $83,651,667
Year 21 : $59,541,667
Year 22 : $46,350,000
Year 23 : $17,500,000
Salary Average Commitment
Year 20 : $83,651,667
Year 21 : $59,541,667
Year 22 : $46,350,000
Year 23 : $17,500,000
Salary Cap with 1 Way Contract
Year 20 : $83,651,667
Year 21 : $59,541,667
Year 22 : $46,350,000
Year 23 : $17,500,000

Farm Players Salaries

Riley Nash $2,080,000 (2)
Salary Remaining : $716,226
Sam Lafferty $210,000 (1)
Salary Remaining : $72,311
Cameron Gaunce $160,000 (3)
Salary Remaining : $55,094
Matt Moulson $160,000 (1)
Salary Remaining : $55,094
Kyle Okposo $160,000 (2)
Salary Remaining : $55,094
Brendan Smith $125,000 (2)
Salary Remaining : $43,042
Ryan Suter $125,000 (2)
Salary Remaining : $43,042
Michael Raffl $120,000 (3)
Salary Remaining : $41,321
Matt Martin $110,000 (3)
Salary Remaining : $37,877
Martin Marincin $103,000 (4)
Salary Remaining : $35,467
Kevin Czuczman $90,000 (3)
Salary Remaining : $30,991
Yannick Weber $85,000 (1)
Salary Remaining : $29,269
Conor Garland $85,000 (2)
Salary Remaining : $29,269
Nick Bonino $75,000 (1)
Salary Remaining : $25,825
Travis Sanheim $70,000 (3)
Salary Remaining : $24,104
Jayce Hawryluk $70,000 (3)
Salary Remaining : $24,104
Yanni Gourde $65,000 (1)
Salary Remaining : $22,382
Gaetan Haas $60,000 (3)
Salary Remaining : $20,660
Victor Olofsson $60,000 (3)
Salary Remaining : $20,660
Mark Alt $50,000 (1)
Salary Remaining : $17,217
David Rittich $50,000 (2)
Salary Remaining : $17,217
Jon Gillies $40,000 (1)
Salary Remaining : $13,774
Total Farm Players22
Salary Commitment
Year 20 : $4,153,000
Year 21 : $1,596,000
Year 22 : $843,000
Year 23 : $103,000
Salary Average Commitment
Year 20 : $4,153,000
Year 21 : $1,596,000
Year 22 : $843,000
Year 23 : $103,000

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 6105 - $90 - 5,148 - 84.33%
Level 2: 4995 - $59 - 3,615 - 72.38%
Level 3: 2035 - $35 - 1,763 - 86.62%
Level 4: 4070 - $20 - 3,841 - 94.37%
Luxury : 1295 - $190 - 988 - 76.28%
Total Capacity :18500
Farm
Farm Level 1: 2000 - $85 - 1,919 - 95.94%
Farm Level 2: 1000 - $45 - 887 - 88.69%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %15,355 - 83.00%
Average Income per Game$1,061,711
Year to Date Revenue$30,789,617
Farm
Home Games Left14
Average Attendance - %2,806 - 93.52%
Average Income per Game$170,194
Year to Date Revenue$4,595,242

Expense

Pro Players Total Salaries$77,883,001
Farm Players Total Salaries$5,701,701
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$55,011,408
Farm Year To Date Expenses$3,206,564
Pro Salary Cap To Date$55,011,408
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,740,531
Farm Estimated Season Revenue$2,382,718
Pro Remaining Season Days73
Pro Expenses Per Days$367,373
Pro Estimated Expenses$26,818,229
Farm Remaining Season Days73
Farm Expenses Per Days$26,895
Farm Estimated Expenses$1,963,335
Estimated Season Expenses$28,781,564
Current Bank Account$28,597,198
Projected Bank Account$14,938,883

Pro Players Salaries

Olli Maatta (1 Way Contract) $9,000,000 (1)
-Salary Remaining : $3,099,057
Shayne Gostisbehere $8,000,000 (2)
-Salary Remaining : $2,754,717
Tyson Barrie (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $2,410,377
Matt Murray (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $1,893,868
Mitch Marner (1 Way Contract) $4,980,000 (2)
-1 Way Contract Salary Cap : $4,980,000
-Salary Remaining : $1,714,811
Andrei Vasilevskiy (1 Way Contract) $4,750,000 (4)
-Salary Remaining : $1,635,613
Conor Sheary (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $1,549,528
Mark Stone (1 Way Contract) $4,023,000 (1)
-Salary Remaining : $1,385,278
Viktor Arvidsson (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $1,205,189
Oscar Lindberg (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $1,205,189
Jean-Gabriel Pageau $2,750,000 (1)
-Salary Remaining : $946,934
Antoine Roussel $2,500,000 (1)
-Salary Remaining : $860,849
Loui Eriksson (1 Way Contract) $2,500,000 (1)
-1 Way Contract Salary Cap : $2,500,000
-Salary Remaining : $860,849
Patrick Maroon $2,300,001 (1)
-Salary Remaining : $791,981
Derek Forbort $2,100,000 (1)
-Salary Remaining : $723,113
Carl Gunnarsson (1 Way Contract) $1,750,000 (1)
-1 Way Contract Salary Cap : $1,750,000
-Salary Remaining : $602,594
Marc Staal (1 Way Contract) $1,650,000 (1)
-Salary Remaining : $568,160
Cory Schneider $1,400,000 (2)
-Salary Remaining : $482,075
Reilly Smith $1,370,000 (1)
-Salary Remaining : $471,745
Michal Repik $1,000,000 (1)
-Salary Remaining : $344,340
Mikhail Grigorenko $650,000 (2)
-Salary Remaining : $223,821
T.J. Brennan $650,000 (3)
-Salary Remaining : $223,821
Joe Morrow $510,000 (3)
-Salary Remaining : $175,613
Tomas Popperle (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $172,170
Josh Anderson $500,000 (1)
-Salary Remaining : $172,170
Nikita Nikitin (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $172,170
Brayden Point $500,000 (1)
-Salary Remaining : $172,170
Total Pro Players27
Salary Commitment
Year 20 : $77,883,001
Year 21 : $37,940,000
Year 22 : $19,410,000
Year 23 : $9,250,000
Salary Average Commitment
Year 20 : $77,883,001
Year 21 : $37,940,000
Year 22 : $19,410,000
Year 23 : $9,250,000
Salary Cap with 1 Way Contract
Year 20 : $77,883,001
Year 21 : $37,940,000
Year 22 : $19,410,000
Year 23 : $9,250,000

Farm Players Salaries

Loui Eriksson $2,500,000 (1)
Salary Remaining : $860,849
Paul Byron $1,200,000 (2)
Salary Remaining : $413,208
Gabriel Dumont $525,000 (1)
Salary Remaining : $180,778
Pavel Francouz $206,700 (1)
Salary Remaining : $71,175
Nick Foligno $140,000 (1)
Salary Remaining : $48,208
Joe Thornton $135,000 (1)
Salary Remaining : $46,486
Richard Clune $125,001 (1)
Salary Remaining : $43,043
Thomas Chabot $100,000 (2)
Salary Remaining : $34,434
Mathew Barzal $100,000 (1)
Salary Remaining : $34,434
Kyle Connor $100,000 (1)
Salary Remaining : $34,434
Andrew Hammond $100,000 (1)
Salary Remaining : $34,434
Cale Makar $100,000 (3)
Salary Remaining : $34,434
Jordan Greenway $85,000 (3)
Salary Remaining : $29,269
Andy Miele $80,000 (1)
Salary Remaining : $27,547
Sergey Kalinin $55,000 (2)
Salary Remaining : $18,939
Alec Martinez $50,000 (2)
Salary Remaining : $17,217
Taylor Beck $50,000 (1)
Salary Remaining : $17,217
Mark Pysyk $50,000 (1)
Salary Remaining : $17,217
Total Farm Players18
Salary Commitment
Year 20 : $5,701,701
Year 21 : $510,000
Year 22 : $185,000
Year 23 : $0
Salary Average Commitment
Year 20 : $5,701,701
Year 21 : $510,000
Year 22 : $185,000
Year 23 : $0

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT Mobile Arena
Level 1: 5775 - $90 - 5,525 - 95.67%
Level 2: 4725 - $42 - 4,677 - 98.99%
Level 3: 1925 - $32 - 1,900 - 98.73%
Level 4: 3850 - $17 - 3,816 - 99.12%
Luxury : 1225 - $190 - 973 - 79.43%
Total Capacity :17500
Farm
Farm Level 1: 1500 - $90 - 1,104 - 73.60%
Farm Level 2: 1500 - $44 - 1,301 - 86.75%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %16,892 - 96.53%
Average Income per Game$1,054,491
Year to Date Revenue$30,580,241
Farm
Home Games Left13
Average Attendance - %2,405 - 80.18%
Average Income per Game$164,449
Year to Date Revenue$4,604,577

Expense

Pro Players Total Salaries$30,325,000
Farm Players Total Salaries$6,384,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$25,730,511
Farm Year To Date Expenses$1,502,815
Pro Salary Cap To Date$25,730,511
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,653,893
Farm Estimated Season Revenue$2,137,839
Pro Remaining Season Days73
Pro Expenses Per Days$143,042
Pro Estimated Expenses$10,442,066
Farm Remaining Season Days73
Farm Expenses Per Days$30,113
Farm Estimated Expenses$2,198,249
Estimated Season Expenses$12,640,315
Current Bank Account$50,096,414
Projected Bank Account$52,247,831

Pro Players Salaries

Anthony Duclair (1 Way Contract) $4,995,000 (1)
-1 Way Contract Salary Cap : $4,995,000
-Salary Remaining : $1,719,976
Nick Schmaltz (1 Way Contract) $4,980,000 (1)
-1 Way Contract Salary Cap : $4,980,000
-Salary Remaining : $1,714,811
Cam Talbot (1 Way Contract) $3,100,000 (3)
-1 Way Contract Salary Cap : $3,100,000
-Salary Remaining : $1,067,453
Devan Dubnyk (1 Way Contract) $3,000,000 (2)
-1 Way Contract Salary Cap : $3,000,000
-Salary Remaining : $1,033,019
Damien Brunner (1 Way Contract) $2,700,000 (1)
-1 Way Contract Salary Cap : $2,700,000
-Salary Remaining : $929,717
Zack Smith $850,000 (2)
-Salary Remaining : $292,689
Andrej Sustr $750,000 (3)
-Salary Remaining : $258,255
Steve Santini $700,000 (1)
-Salary Remaining : $241,038
Charles Hudon $700,000 (1)
-Salary Remaining : $241,038
Lawson Crouse $700,000 (2)
-Salary Remaining : $241,038
Sven Andrighetto $625,000 (3)
-Salary Remaining : $215,212
Klas Dahlbeck $600,000 (1)
-Salary Remaining : $206,604
Daniel Brickley $600,000 (1)
-Salary Remaining : $206,604
Curtis McKenzie $600,000 (1)
-Salary Remaining : $206,604
Darcy Kuemper $600,000 (1)
-Salary Remaining : $206,604
Buddy Robinson $525,000 (1)
-Salary Remaining : $180,778
Justin Kloos $500,000 (3)
-Salary Remaining : $172,170
Matt Grzelcyk $500,000 (1)
-Salary Remaining : $172,170
Valeri Nichushkin $500,000 (3)
-Salary Remaining : $172,170
Marcus Hogberg $500,000 (2)
-Salary Remaining : $172,170
Nikita Nesterov $500,000 (1)
-Salary Remaining : $172,170
Luke Johnson $500,000 (4)
-Salary Remaining : $172,170
Adam Johnson $500,000 (3)
-Salary Remaining : $172,170
Jake Virtanen $400,000 (2)
-Salary Remaining : $137,736
Vinnie Hinostroza $400,000 (2)
-Salary Remaining : $137,736
Total Pro Players25
Salary Commitment
Year 20 : $30,325,000
Year 21 : $12,325,000
Year 22 : $6,475,000
Year 23 : $500,000
Salary Average Commitment
Year 20 : $30,325,000
Year 21 : $12,325,000
Year 22 : $6,475,000
Year 23 : $500,000
Salary Cap with 1 Way Contract
Year 20 : $30,325,000
Year 21 : $12,325,000
Year 22 : $6,475,000
Year 23 : $500,000

Farm Players Salaries

Anthony Duclair $4,995,000 (1)
Salary Remaining : $1,719,976
Trevor Moore $110,000 (4)
Salary Remaining : $37,877
Nick Suzuki $100,000 (3)
Salary Remaining : $34,434
Jesper Bratt $100,000 (1)
Salary Remaining : $34,434
Anthony Cirelli $85,000 (2)
Salary Remaining : $29,269
Jared McCann $85,000 (1)
Salary Remaining : $29,269
Brian Strait $75,000 (1)
Salary Remaining : $25,825
Dominik Kahun $60,000 (2)
Salary Remaining : $20,660
Greg Pateryn $56,000 (3)
Salary Remaining : $19,283
John Gilmour $55,500 (1)
Salary Remaining : $19,111
Tim Schaller $55,000 (1)
Salary Remaining : $18,939
Sean Walker $52,500 (4)
Salary Remaining : $18,078
Paul Thompson $52,500 (1)
Salary Remaining : $18,078
Kurtis MacDermid $52,500 (3)
Salary Remaining : $18,078
Dan Renouf $50,000 (2)
Salary Remaining : $17,217
Maxime Lagace $50,000 (3)
Salary Remaining : $17,217
Justin Bailey $50,000 (4)
Salary Remaining : $17,217
Patrick Marleau $50,000 (1)
Salary Remaining : $17,217
Valentin Zykov $50,000 (4)
Salary Remaining : $17,217
Jacob MacDonald $50,000 (2)
Salary Remaining : $17,217
Jimmy Schuldt $50,000 (3)
Salary Remaining : $17,217
Brett Sutter $50,000 (1)
Salary Remaining : $17,217
Tucker Poolman $50,000 (3)
Salary Remaining : $17,217
Total Farm Players23
Salary Commitment
Year 20 : $6,384,000
Year 21 : $866,000
Year 22 : $621,000
Year 23 : $262,500
Salary Average Commitment
Year 20 : $6,384,000
Year 21 : $866,000
Year 22 : $621,000
Year 23 : $262,500

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell MTS Place
Level 1: 5056 - $95 - 4,601 - 91.01%
Level 2: 4137 - $58 - 3,503 - 84.68%
Level 3: 1685 - $36 - 1,542 - 91.50%
Level 4: 3371 - $23 - 3,177 - 94.25%
Luxury : 1072 - $192 - 963 - 89.83%
Total Capacity :15321
Farm
Farm Level 1: 1500 - $85 - 1,257 - 83.82%
Farm Level 2: 1500 - $45 - 1,129 - 75.28%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %13,786 - 89.98%
Average Income per Game$1,004,899
Year to Date Revenue$31,151,864
Farm
Home Games Left11
Average Attendance - %2,387 - 79.55%
Average Income per Game$165,571
Year to Date Revenue$4,967,143

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$22,532,923
Farm Year To Date Expenses$1,768,171
Pro Salary Cap To Date$22,532,923
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,048,988
Farm Estimated Season Revenue$1,821,286
Pro Remaining Season Days73
Pro Expenses Per Days$161,863
Pro Estimated Expenses$11,815,999
Farm Remaining Season Days73
Farm Expenses Per Days$12,745
Farm Estimated Expenses$930,385
Estimated Season Expenses$12,746,384
Current Bank Account$142,918,784
Projected Bank Account$142,042,674

Pro Players Salaries

John Ramage (1 Way Contract) $3,830,000 (4)
-Salary Remaining : $1,318,821
Brady Skjei (1 Way Contract) $3,330,000 (3)
-Salary Remaining : $1,146,651
Esa Lindell (1 Way Contract) $3,330,000 (3)
-Salary Remaining : $1,146,651
Devin Shore (1 Way Contract) $3,030,000 (4)
-Salary Remaining : $1,043,349
Adam Lowry $3,010,000 (2)
-Salary Remaining : $1,036,462
Joakim Nordstrom $1,830,000 (4)
-Salary Remaining : $630,142
Troy Stecher $1,810,000 (3)
-Salary Remaining : $623,255
Melker Karlsson $1,610,000 (4)
-Salary Remaining : $554,387
Brett Kulak $1,610,000 (3)
-Salary Remaining : $554,387
Eric Robinson $1,330,000 (4)
-Salary Remaining : $457,972
David Kampf $1,330,000 (4)
-Salary Remaining : $457,972
Brock McGinn $1,010,000 (3)
-Salary Remaining : $347,783
Christian Dvorak $1,000,000 (1)
-Salary Remaining : $344,340
Linus Ullmark $900,000 (3)
-Salary Remaining : $309,906
Ryan Hartman $850,000 (1)
-Salary Remaining : $292,689
Jake Debrusk $850,000 (1)
-Salary Remaining : $292,689
Philippe Myers $700,000 (3)
-Salary Remaining : $241,038
Mackenzie Blackwood $700,000 (3)
-Salary Remaining : $241,038
Garret Sparks $555,000 (2)
-Salary Remaining : $191,108
Michael Paliotta $500,000 (2)
-Salary Remaining : $172,170
Ondrej Kase $400,000 (1)
-Salary Remaining : $137,736
Tyler Motte $400,000 (3)
-Salary Remaining : $137,736
Danton Heinen $400,000 (1)
-Salary Remaining : $137,736
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 : $45,797
Kevin Boyle $131,000 (1)
Salary Remaining : $45,108
Antoine Bibeau $131,000 (3)
Salary Remaining : $45,108
Connor Jones $131,000 (1)
Salary Remaining : $45,108
Tomas Nosek $131,000 (2)
Salary Remaining : $45,108
Garnet Hathaway $131,000 (1)
Salary Remaining : $45,108
Josh Archibald $131,000 (2)
Salary Remaining : $45,108
Collin Delia $131,000 (3)
Salary Remaining : $45,108
Cole Bardreau $130,000 (3)
Salary Remaining : $44,764
Dominik Kubalik $125,000 (3)
Salary Remaining : $43,042
Nick Seeler $101,000 (2)
Salary Remaining : $34,778
Michael Stone $101,000 (1)
Salary Remaining : $34,778
Nick Jensen $101,000 (1)
Salary Remaining : $34,778
Jon Merrill $93,000 (4)
Salary Remaining : $32,024
Mario Ferraro $85,000 (3)
Salary Remaining : $29,269
Joel Eriksson Ek $85,000 (3)
Salary Remaining : $29,269
Filip Chlapik $85,000 (3)
Salary Remaining : $29,269
Brendan Perlini $85,000 (1)
Salary Remaining : $29,269
Sean Kuraly $81,000 (2)
Salary Remaining : $27,892
Vince Dunn $70,000 (3)
Salary Remaining : $24,104
Zach Whitecloud $70,000 (3)
Salary Remaining : $24,104
Riley Stillman $70,000 (3)
Salary Remaining : $24,104
Dillon Dube $60,000 (3)
Salary Remaining : $20,660
Filip Chytil $60,000 (3)
Salary Remaining : $20,660
Iiro Pakarinen $50,000 (1)
Salary Remaining : $17,217
Mitch Callahan $50,000 (1)
Salary Remaining : $17,217
Chad Ruhwedel $50,000 (3)
Salary Remaining : $17,217
Tanner Richard $50,000 (1)
Salary Remaining : $17,217
Blake Coleman $50,000 (1)
Salary Remaining : $17,217
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