Team Finance for National Simulated Hockey League

Update - Friday, May 27, 2022 at 10:45

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 5940 - $95 - 5,249 - 88.37%
Level 2: 4860 - $57 - 4,391 - 90.34%
Level 3: 1980 - $34 - 1,870 - 94.47%
Level 4: 3960 - $24 - 3,757 - 94.88%
Luxury : 1260 - $190 - 1,145 - 90.85%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $36 - 1,940 - 97.01%
Farm Level 2: 1000 - $17 - 976 - 97.64%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %16,412 - 91.18%
Average Income per Game$1,143,197
Year to Date Revenue$25,150,325
Farm
Home Games Left17
Average Attendance - %2,917 - 97.22%
Average Income per Game$84,360
Year to Date Revenue$1,855,930

Expense

Pro Players Total Salaries$50,026,734
Farm Players Total Salaries$1,599,010
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$41,894,683
Farm Year To Date Expenses$879,582
Pro Salary Cap To Date$41,894,683
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,434,342
Farm Estimated Season Revenue$1,434,128
Pro Remaining Season Days79
Pro Expenses Per Days$276,391
Pro Estimated Expenses$21,834,889
Farm Remaining Season Days79
Farm Expenses Per Days$8,834
Farm Estimated Expenses$697,886
Estimated Season Expenses$22,532,775
Current Bank Account$9,485,808
Projected Bank Account$7,821,503

Pro Players Salaries

Mark Scheifele (1 Way Contract) $5,610,000 (1)
-Salary Remaining : $2,448,564
Patrice Bergeron (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $2,400,552
David Pastrnak (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $2,182,320
Brad Marchand (1 Way Contract) $4,800,000 (2)
-Salary Remaining : $2,095,028
Adam Henrique (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $1,854,972
Charlie McAvoy (1 Way Contract) $4,185,000 (2)
-Salary Remaining : $1,826,602
Sergei Bobrovsky (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $1,309,392
Torey Krug $2,800,000 (3)
-Salary Remaining : $1,222,099
Brandon Pirri $2,000,000 (2)
-Salary Remaining : $872,928
Melker Karlsson $1,610,000 (3)
-Salary Remaining : $702,707
Ladislav Smid (1 Way Contract) $1,394,999 (2)
-1 Way Contract Salary Cap : $1,394,999
-Salary Remaining : $608,867
Kris Russell $1,000,000 (2)
-Salary Remaining : $436,464
Corey Perry (1 Way Contract) $925,000 (2)
-Salary Remaining : $403,729
Marc-Antoine Pouliot (1 Way Contract) $900,000 (1)
-1 Way Contract Salary Cap : $900,000
-Salary Remaining : $392,818
Duncan Keith (1 Way Contract) $850,000 (1)
-1 Way Contract Salary Cap : $850,000
-Salary Remaining : $370,994
Ryan Getzlaf (1 Way Contract) $850,000 (1)
-Salary Remaining : $370,994
Brandon Tanev $780,000 (4)
-Salary Remaining : $340,442
Christian Fischer $700,000 (2)
-Salary Remaining : $305,525
Brett Connolly $700,000 (1)
-Salary Remaining : $305,525
Anders Lee $625,000 (3)
-Salary Remaining : $272,790
Markus Nutivaara $525,000 (2)
-Salary Remaining : $229,144
Connor Clifton (1 Way Contract) $521,735 (3)
-Salary Remaining : $227,719
Matt Hackett $500,000 (2)
-Salary Remaining : $218,232
Michael Paliotta $500,000 (1)
-Salary Remaining : $218,232
Dylan Demelo $500,000 (1)
-Salary Remaining : $218,232
Total Pro Players25
Salary Commitment
Year 21 : $50,026,734
Year 22 : $27,866,734
Year 23 : $6,336,735
Year 24 : $780,000
Salary Average Commitment
Year 21 : $50,026,734
Year 22 : $27,866,734
Year 23 : $6,336,735
Year 24 : $780,000
Salary Cap with 1 Way Contract
Year 21 : $50,026,734
Year 22 : $27,866,734
Year 23 : $6,336,735
Year 24 : $780,000

Farm Players Salaries

Joakim Nordstrom $183,000 (3)
Salary Remaining : $79,873
A.J. Greer $90,000 (3)
Salary Remaining : $39,282
Filip Gustavsson $90,000 (3)
Salary Remaining : $39,282
Shea Weber $90,000 (1)
Salary Remaining : $39,282
Jakub Zboril $85,000 (3)
Salary Remaining : $37,099
Jake Oettinger $85,000 (3)
Salary Remaining : $37,099
Brendan Leipsic $80,000 (1)
Salary Remaining : $34,917
Jayce Hawryluk $70,000 (2)
Salary Remaining : $30,552
Pontus Aberg $70,000 (1)
Salary Remaining : $30,552
Landon Ferraro $57,000 (4)
Salary Remaining : $24,878
Jordan Martinook $55,000 (1)
Salary Remaining : $24,006
Andy Welinski $54,010 (2)
Salary Remaining : $23,573
Chris Bourque $50,000 (1)
Salary Remaining : $21,823
Alexander Edler $50,000 (1)
Salary Remaining : $21,823
Kaspars Daugavins $50,000 (1)
Salary Remaining : $21,823
Brent Burns $50,000 (1)
Salary Remaining : $21,823
Derek Grant $50,000 (1)
Salary Remaining : $21,823
Andy Andreoff $50,000 (1)
Salary Remaining : $21,823
Rostislav Olesz $50,000 (1)
Salary Remaining : $21,823
Edward Pasquale $50,000 (1)
Salary Remaining : $21,823
Cal Clutterbuck $50,000 (2)
Salary Remaining : $21,823
Pierre-Edouard Bellemare $50,000 (1)
Salary Remaining : $21,823
Matt Donovan $50,000 (2)
Salary Remaining : $21,823
Jake Virtanen $40,000 (1)
Salary Remaining : $17,459
Total Farm Players24
Salary Commitment
Year 21 : $1,599,010
Year 22 : $814,010
Year 23 : $590,000
Year 24 : $57,000
Salary Average Commitment
Year 21 : $1,599,010
Year 22 : $814,010
Year 23 : $590,000
Year 24 : $57,000

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 5940 - $110 - 4,277 - 72.00%
Level 2: 4860 - $70 - 3,220 - 66.25%
Level 3: 1980 - $45 - 1,223 - 61.79%
Level 4: 3960 - $35 - 2,292 - 57.88%
Luxury : 1260 - $210 - 942 - 74.75%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $45 - 1,856 - 92.78%
Farm Level 2: 1000 - $25 - 734 - 73.41%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %11,954 - 66.41%
Average Income per Game$1,028,941
Year to Date Revenue$21,607,765
Farm
Home Games Left18
Average Attendance - %2,590 - 86.33%
Average Income per Game$101,856
Year to Date Revenue$2,138,985

Expense

Pro Players Total Salaries$99,920,529
Farm Players Total Salaries$1,575,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$46,536,469
Farm Year To Date Expenses$904,881
Pro Salary Cap To Date$46,536,469
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,520,941
Farm Estimated Season Revenue$1,833,416
Pro Remaining Season Days79
Pro Expenses Per Days$552,047
Pro Estimated Expenses$43,611,713
Farm Remaining Season Days79
Farm Expenses Per Days$8,702
Farm Estimated Expenses$687,458
Estimated Season Expenses$44,299,171
Current Bank Account$27,432,371
Projected Bank Account$3,487,557

Pro Players Salaries

Claude Giroux (1 Way Contract) $11,700,000 (1)
-Salary Remaining : $5,106,630
Justin Faulk $7,760,000 (2)
-Salary Remaining : $3,386,961
Martin Jones (1 Way Contract) $7,750,000 (2)
-1 Way Contract Salary Cap : $7,750,000
-Salary Remaining : $3,382,597
Jakob Silfverberg (1 Way Contract) $6,428,572 (3)
-Salary Remaining : $2,805,841
Leon Draisaitl (1 Way Contract) $6,086,957 (1)
-Salary Remaining : $2,656,738
Kris Letang (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $2,618,785
Evander Kane (1 Way Contract) $5,825,000 (4)
-Salary Remaining : $2,542,403
Blake Wheeler (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $2,400,552
Jordan Schroeder (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $2,182,320
John Klingberg (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $1,964,088
Pius Suter (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $1,527,624
Markus Granlund (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $1,527,624
Braden Holtby (1 Way Contract) $3,070,000 (3)
-Salary Remaining : $1,339,945
Nikolaj Ehlers (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $1,309,392
Ryan Pulock (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $1,309,392
Alex Kerfoot (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $1,309,392
Patric Hornqvist (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $1,091,160
Justin Abdelkader (1 Way Contract) $2,000,000 (1)
-1 Way Contract Salary Cap : $2,000,000
-Salary Remaining : $872,928
Andrew Ladd (1 Way Contract) $2,000,000 (1)
-1 Way Contract Salary Cap : $2,000,000
-Salary Remaining : $872,928
Rasmus Dahlin $1,500,000 (2)
-Salary Remaining : $654,696
David Perron $1,500,000 (2)
-Salary Remaining : $654,696
Michael Dal Colle $1,000,000 (2)
-Salary Remaining : $436,464
John Moore $1,000,000 (3)
-Salary Remaining : $436,464
Thatcher Demko $850,000 (2)
-Salary Remaining : $370,994
Kailer Yamamoto (Out of Payroll) $850,000 (2)
-Salary Remaining : $370,994
Andrej Sekera (1 Way Contract) $750,000 (2)
-1 Way Contract Salary Cap : $750,000
-Salary Remaining : $327,348
J.T. Compher $700,000 (1)
-Salary Remaining : $305,525
Pheonix Copley $500,000 (2)
-Salary Remaining : $218,232
Total Pro Players28
Salary Commitment
Year 21 : $100,770,529
Year 22 : $56,283,572
Year 23 : $28,823,572
Year 24 : $18,325,000
Salary Average Commitment
Year 21 : $100,770,529
Year 22 : $56,283,572
Year 23 : $28,823,572
Year 24 : $18,325,000
Salary Cap with 1 Way Contract
Year 21 : $100,770,529
Year 22 : $56,283,572
Year 23 : $28,823,572
Year 24 : $18,325,000

Farm Players Salaries

Martin Necas $175,000 (3)
Salary Remaining : $76,381
Brad Richardson $100,000 (1)
Salary Remaining : $43,646
Saku Maenalanen $100,000 (2)
Salary Remaining : $43,646
Nate Thompson $100,000 (1)
Salary Remaining : $43,646
Brett Seney $100,000 (3)
Salary Remaining : $43,646
Noah Juulsen $100,000 (3)
Salary Remaining : $43,646
Janne Kuokkanen $80,000 (3)
Salary Remaining : $34,917
Josh Teves $75,000 (3)
Salary Remaining : $32,735
Kiefer Sherwood $70,000 (2)
Salary Remaining : $30,552
Rob O'Gara $70,000 (1)
Salary Remaining : $30,552
Tyler Pitlick $55,000 (1)
Salary Remaining : $24,006
Jake Bischoff $50,000 (2)
Salary Remaining : $21,823
Carl Dahlstrom $50,000 (2)
Salary Remaining : $21,823
Antti Suomela $50,000 (2)
Salary Remaining : $21,823
Chandler Stephenson $50,000 (2)
Salary Remaining : $21,823
Zach Fucale $50,000 (1)
Salary Remaining : $21,823
Jalen Chatfield $50,000 (3)
Salary Remaining : $21,823
Peter Cehlarik $50,000 (3)
Salary Remaining : $21,823
Nic Petan $50,000 (2)
Salary Remaining : $21,823
Trevor van Riemsdyk $50,000 (1)
Salary Remaining : $21,823
Dakota Joshua $50,000 (3)
Salary Remaining : $21,823
Roland McKeown $50,000 (3)
Salary Remaining : $21,823
Total Farm Players22
Salary Commitment
Year 21 : $1,575,000
Year 22 : $1,150,000
Year 23 : $730,000
Year 24 : $0
Salary Average Commitment
Year 21 : $1,575,000
Year 22 : $1,150,000
Year 23 : $730,000
Year 24 : $0

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 5940 - $100 - 4,621 - 77.80%
Level 2: 4860 - $60 - 3,860 - 79.42%
Level 3: 1980 - $35 - 1,759 - 88.82%
Level 4: 3960 - $25 - 3,771 - 95.23%
Luxury : 1260 - $200 - 971 - 77.08%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,947 - 97.37%
Farm Level 2: 1000 - $15 - 985 - 98.48%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %14,982 - 83.23%
Average Income per Game$1,043,785
Year to Date Revenue$25,050,835
Farm
Home Games Left15
Average Attendance - %2,932 - 97.74%
Average Income per Game$82,932
Year to Date Revenue$1,990,375

Expense

Pro Players Total Salaries$85,761,444
Farm Players Total Salaries$1,902,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$47,862,192
Farm Year To Date Expenses$1,026,987
Pro Salary Cap To Date$47,862,192
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,656,772
Farm Estimated Season Revenue$1,243,984
Pro Remaining Season Days79
Pro Expenses Per Days$473,820
Pro Estimated Expenses$37,431,780
Farm Remaining Season Days79
Farm Expenses Per Days$10,511
Farm Estimated Expenses$830,369
Estimated Season Expenses$38,262,149
Current Bank Account$98,110,335
Projected Bank Account$76,748,942

Pro Players Salaries

Steven Stamkos (1 Way Contract) $14,285,800 (2)
-Salary Remaining : $6,235,239
Mika Zibanejad (1 Way Contract) $11,328,600 (4)
-Salary Remaining : $4,944,527
Cam Atkinson (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $2,618,785
Ryan Johansen (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $2,182,320
Brandon Saad (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $2,182,320
Nick Leddy (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $2,182,320
Nino Niederreiter (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $2,182,320
Mitch Marner (1 Way Contract) $4,980,000 (1)
-Salary Remaining : $2,173,591
Rasmus Ristolainen (1 Way Contract) $3,913,044 (1)
-Salary Remaining : $1,707,903
Tom Wilson (1 Way Contract) $3,125,000 (3)
-Salary Remaining : $1,363,950
Sam Bennett (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $1,309,392
Dylan Olsen $2,900,000 (1)
-Salary Remaining : $1,265,746
Philipp Grubauer $2,500,000 (4)
-Salary Remaining : $1,091,160
Robin Lehner $2,500,000 (3)
-Salary Remaining : $1,091,160
Aaron Palushaj (1 Way Contract) $2,319,000 (1)
-1 Way Contract Salary Cap : $2,319,000
-Salary Remaining : $1,012,160
Ivan Provorov $2,000,000 (4)
-Salary Remaining : $872,928
Loui Eriksson (1 Way Contract) $1,650,000 (2)
-1 Way Contract Salary Cap : $1,650,000
-Salary Remaining : $720,166
Jacob Josefson $1,650,000 (2)
-Salary Remaining : $720,166
Josh Jooris $600,000 (1)
-Salary Remaining : $261,878
Peter Holland $550,000 (1)
-Salary Remaining : $240,055
T.J. Hensick (1 Way Contract) $550,000 (1)
-1 Way Contract Salary Cap : $550,000
-Salary Remaining : $240,055
Joe Morrow $510,000 (2)
-Salary Remaining : $222,597
Nikita Zaitsev $500,000 (4)
-Salary Remaining : $218,232
Erik Gustafsson $500,000 (1)
-Salary Remaining : $218,232
Sammy Blais $400,000 (2)
-Salary Remaining : $174,586
Total Pro Players25
Salary Commitment
Year 21 : $85,761,444
Year 22 : $54,449,400
Year 23 : $24,953,600
Year 24 : $19,328,600
Salary Average Commitment
Year 21 : $85,761,444
Year 22 : $54,449,400
Year 23 : $24,953,600
Year 24 : $19,328,600
Salary Cap with 1 Way Contract
Year 21 : $85,761,444
Year 22 : $54,449,400
Year 23 : $24,953,600
Year 24 : $19,328,600

Farm Players Salaries

Zac Rinaldo $250,000 (1)
Salary Remaining : $109,116
Joonas Rask $135,000 (2)
Salary Remaining : $58,923
Ilya Samsonov $125,000 (3)
Salary Remaining : $54,558
Derek Ryan $120,000 (1)
Salary Remaining : $52,376
Sonny Milano $90,000 (3)
Salary Remaining : $39,282
Jacob Bryson $90,000 (3)
Salary Remaining : $39,282
Urho Vaakanainen $90,000 (3)
Salary Remaining : $39,282
Filip Chlapik $85,000 (2)
Salary Remaining : $37,099
Matt O'Connor $85,000 (3)
Salary Remaining : $37,099
Bobby Sanguinetti $85,000 (1)
Salary Remaining : $37,099
Vince Dunn $70,000 (2)
Salary Remaining : $30,552
Nikolai Knyzhov $70,000 (3)
Salary Remaining : $30,552
Andrew Agozzino $70,000 (3)
Salary Remaining : $30,552
Michael Hutchinson $62,500 (2)
Salary Remaining : $27,279
Joel Kiviranta $60,000 (4)
Salary Remaining : $26,188
Dylan Gambrell $60,000 (4)
Salary Remaining : $26,188
Linden Vey $55,000 (4)
Salary Remaining : $24,006
Par Lindholm $50,000 (3)
Salary Remaining : $21,823
Joel Kellman $50,000 (4)
Salary Remaining : $21,823
Bryan Little $50,000 (2)
Salary Remaining : $21,823
Bobby Butler $50,000 (1)
Salary Remaining : $21,823
Dakota Mermis $50,000 (3)
Salary Remaining : $21,823
Petter Granberg $50,000 (2)
Salary Remaining : $21,823
Total Farm Players23
Salary Commitment
Year 21 : $1,902,500
Year 22 : $1,397,500
Year 23 : $945,000
Year 24 : $225,000
Salary Average Commitment
Year 21 : $1,902,500
Year 22 : $1,397,500
Year 23 : $945,000
Year 24 : $225,000

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 5940 - $100 - 4,591 - 77.29%
Level 2: 4860 - $60 - 3,827 - 78.73%
Level 3: 1980 - $35 - 1,740 - 87.89%
Level 4: 3960 - $25 - 3,779 - 95.44%
Luxury : 1260 - $200 - 972 - 77.11%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,960 - 98.00%
Farm Level 2: 1000 - $15 - 984 - 98.42%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %14,909 - 82.83%
Average Income per Game$1,038,397
Year to Date Revenue$22,844,730
Farm
Home Games Left17
Average Attendance - %2,944 - 98.14%
Average Income per Game$83,363
Year to Date Revenue$1,833,995

Expense

Pro Players Total Salaries$77,980,000
Farm Players Total Salaries$1,436,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$44,263,886
Farm Year To Date Expenses$807,883
Pro Salary Cap To Date$44,263,886
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,652,746
Farm Estimated Season Revenue$1,417,178
Pro Remaining Season Days79
Pro Expenses Per Days$430,829
Pro Estimated Expenses$34,035,491
Farm Remaining Season Days79
Farm Expenses Per Days$7,934
Farm Estimated Expenses$626,786
Estimated Season Expenses$34,662,277
Current Bank Account$67,410,931
Projected Bank Account$51,818,578

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $13,000,000 (4)
-Salary Remaining : $5,674,033
Alexander Wennberg (1 Way Contract) $9,450,000 (3)
-Salary Remaining : $4,124,586
Carl Hagelin (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $2,400,552
Anders Lindback (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $2,400,552
Dwight King (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $2,182,320
Tobias Rieder (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $2,073,204
Phil Kessel (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $1,964,088
Josh Bailey (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $1,745,856
Chris Tanev (1 Way Contract) $3,900,000 (1)
-Salary Remaining : $1,702,210
Anton Khudobin (1 Way Contract) $3,500,000 (1)
-1 Way Contract Salary Cap : $3,500,000
-Salary Remaining : $1,527,624
Evan Rodrigues (1 Way Contract) $3,100,000 (2)
-Salary Remaining : $1,353,039
William Nylander (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $1,309,392
Akim Aliu (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $1,200,276
John Gibson $1,800,000 (2)
-Salary Remaining : $785,635
Steven Oleksy (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $654,696
Tony DeAngelo $850,000 (2)
-Salary Remaining : $370,994
Shea Theodore $850,000 (2)
-Salary Remaining : $370,994
Colin Miller $800,000 (2)
-Salary Remaining : $349,171
Adam Fox $800,000 (3)
-Salary Remaining : $349,171
Trevor Carrick $800,000 (2)
-Salary Remaining : $349,171
Byron Froese $630,000 (3)
-Salary Remaining : $274,972
Kevin Hayes $500,000 (1)
-Salary Remaining : $218,232
Nikita Tryamkin $500,000 (3)
-Salary Remaining : $218,232
David Savard $500,000 (1)
-Salary Remaining : $218,232
Erik Kallgren (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $218,232
Total Pro Players25
Salary Commitment
Year 21 : $77,980,000
Year 22 : $50,830,000
Year 23 : $27,380,000
Year 24 : $16,000,000
Salary Average Commitment
Year 21 : $77,980,000
Year 22 : $50,830,000
Year 23 : $27,380,000
Year 24 : $16,000,000
Salary Cap with 1 Way Contract
Year 21 : $77,980,000
Year 22 : $50,830,000
Year 23 : $27,380,000
Year 24 : $16,000,000

Farm Players Salaries

Pavel Zacha $175,000 (3)
Salary Remaining : $76,381
Anders Bjork $100,000 (3)
Salary Remaining : $43,646
Colin White $100,000 (3)
Salary Remaining : $43,646
Jason Robertson $100,000 (3)
Salary Remaining : $43,646
Andrew Poturalski $55,000 (2)
Salary Remaining : $24,006
Dean Kukan $52,500 (2)
Salary Remaining : $22,914
Tomas Jurco $52,500 (1)
Salary Remaining : $22,914
Marek Mazanec $51,000 (1)
Salary Remaining : $22,260
Gavin Bayreuther $50,000 (2)
Salary Remaining : $21,823
T.J. Tynan $50,000 (1)
Salary Remaining : $21,823
Taylor Leier $50,000 (1)
Salary Remaining : $21,823
Kyle Rau $50,000 (3)
Salary Remaining : $21,823
Lawrence Pilut $50,000 (1)
Salary Remaining : $21,823
Lukas Sedlak $50,000 (1)
Salary Remaining : $21,823
Justin Dowling $50,000 (1)
Salary Remaining : $21,823
Chad Billins $50,000 (1)
Salary Remaining : $21,823
Brogan Rafferty $50,000 (1)
Salary Remaining : $21,823
Brendan Mikkelson $50,000 (1)
Salary Remaining : $21,823
Danick Martel $50,000 (3)
Salary Remaining : $21,823
Carter Camper $50,000 (1)
Salary Remaining : $21,823
Brett Sutter $50,000 (1)
Salary Remaining : $21,823
Raphael Diaz $50,000 (1)
Salary Remaining : $21,823
Jim O'Brien $50,000 (1)
Salary Remaining : $21,823
Total Farm Players23
Salary Commitment
Year 21 : $1,436,000
Year 22 : $732,500
Year 23 : $575,000
Year 24 : $0
Salary Average Commitment
Year 21 : $1,436,000
Year 22 : $732,500
Year 23 : $575,000
Year 24 : $0

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 5940 - $95 - 5,222 - 87.92%
Level 2: 4860 - $55 - 4,367 - 89.86%
Level 3: 1980 - $35 - 1,695 - 85.62%
Level 4: 3960 - $25 - 3,698 - 93.37%
Luxury : 1260 - $190 - 1,113 - 88.34%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,938 - 96.90%
Farm Level 2: 1000 - $15 - 979 - 97.85%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %16,095 - 89.42%
Average Income per Game$1,122,716
Year to Date Revenue$25,822,465
Farm
Home Games Left16
Average Attendance - %2,916 - 97.22%
Average Income per Game$82,506
Year to Date Revenue$1,897,645

Expense

Pro Players Total Salaries$97,716,500
Farm Players Total Salaries$2,657,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$48,645,200
Farm Year To Date Expenses$1,526,422
Pro Salary Cap To Date$48,645,200
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,963,454
Farm Estimated Season Revenue$1,320,101
Pro Remaining Season Days79
Pro Expenses Per Days$539,870
Pro Estimated Expenses$42,649,730
Farm Remaining Season Days79
Farm Expenses Per Days$14,680
Farm Estimated Expenses$1,159,720
Estimated Season Expenses$43,809,450
Current Bank Account$97,441,163
Projected Bank Account$72,915,268

Pro Players Salaries

Alex Pietrangelo (1 Way Contract) $20,500,000 (2)
-Salary Remaining : $8,947,514
Carter Verhaeghe (1 Way Contract) $9,500,000 (4)
-Salary Remaining : $4,146,409
Matt Dumba (1 Way Contract) $9,000,000 (3)
-Salary Remaining : $3,928,177
Evgeni Malkin (1 Way Contract) $8,500,000 (2)
-Salary Remaining : $3,709,945
Drew Doughty (1 Way Contract) $6,500,000 (3)
-Salary Remaining : $2,837,017
Evgenii Dadonov (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $2,618,785
Jakub Voracek (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $2,400,552
Anze Kopitar (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $2,182,320
John Ramage (1 Way Contract) $3,830,000 (3)
-Salary Remaining : $1,671,657
Bobby Ryan (1 Way Contract) $3,400,000 (1)
-Salary Remaining : $1,483,978
Hampus Lindholm (1 Way Contract) $3,100,000 (2)
-Salary Remaining : $1,353,039
Ryan Strome $2,750,000 (2)
-Salary Remaining : $1,200,276
Marek Schwarz (1 Way Contract) $2,600,000 (2)
-Salary Remaining : $1,134,807
Chay Genoway (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $916,575
Vladimir Tarasenko $1,937,500 (4)
-Salary Remaining : $845,649
Andy Miele $1,659,000 (1)
-Salary Remaining : $724,094
Jonathan Drouin $1,500,000 (1)
-Salary Remaining : $654,696
Andrei Zubarev $1,140,000 (2)
-Salary Remaining : $497,569
Linus Ullmark $900,000 (2)
-Salary Remaining : $392,818
Mackenzie Blackwood $700,000 (2)
-Salary Remaining : $305,525
Erik Cernak $600,000 (1)
-Salary Remaining : $261,878
Buddy Robinson $500,000 (1)
-Salary Remaining : $218,232
Olle Eriksson Ek (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $218,232
Total Pro Players23
Salary Commitment
Year 21 : $97,716,500
Year 22 : $87,457,500
Year 23 : $36,267,500
Year 24 : $11,437,500
Salary Average Commitment
Year 21 : $97,716,500
Year 22 : $87,457,500
Year 23 : $36,267,500
Year 24 : $11,437,500
Salary Cap with 1 Way Contract
Year 21 : $97,716,500
Year 22 : $87,457,500
Year 23 : $36,267,500
Year 24 : $11,437,500

Farm Players Salaries

Patrick Sieloff $150,000 (2)
Salary Remaining : $65,470
Jonas Johansson $133,000 (4)
Salary Remaining : $58,050
Mark Friedman $133,000 (4)
Salary Remaining : $58,050
Eric Robinson $133,000 (3)
Salary Remaining : $58,050
Radim Zohorna $133,000 (4)
Salary Remaining : $58,050
Mason Marchment $133,000 (3)
Salary Remaining : $58,050
Mackenzie MacEachern $133,000 (2)
Salary Remaining : $58,050
Josh Archibald $131,000 (1)
Salary Remaining : $57,177
Tomas Nosek $131,000 (1)
Salary Remaining : $57,177
Collin Delia $131,000 (2)
Salary Remaining : $57,177
Cole Bardreau $130,000 (2)
Salary Remaining : $56,740
Brock McGinn $101,000 (2)
Salary Remaining : $44,083
Nick Seeler $101,000 (1)
Salary Remaining : $44,083
Nils Hoglander $100,000 (3)
Salary Remaining : $43,646
Sam Carrick $100,000 (4)
Salary Remaining : $43,646
Max Jones $100,000 (3)
Salary Remaining : $43,646
Jon Merrill $93,000 (3)
Salary Remaining : $40,591
Sam Steel $90,000 (3)
Salary Remaining : $39,282
Jack Johnson $90,000 (2)
Salary Remaining : $39,282
Sean Kuraly $81,000 (1)
Salary Remaining : $35,354
Riley Stillman $70,000 (2)
Salary Remaining : $30,552
Dillon Dube $60,000 (2)
Salary Remaining : $26,188
Michael Sgarbossa $50,000 (3)
Salary Remaining : $21,823
Chad Ruhwedel $50,000 (2)
Salary Remaining : $21,823
Stefan Noesen $50,000 (3)
Salary Remaining : $21,823
Kevin Boyle $50,000 (4)
Salary Remaining : $21,823
Total Farm Players26
Salary Commitment
Year 21 : $2,657,000
Year 22 : $2,213,000
Year 23 : $1,298,000
Year 24 : $549,000
Salary Average Commitment
Year 21 : $2,657,000
Year 22 : $2,213,000
Year 23 : $1,298,000
Year 24 : $549,000

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Arena
Level 1: 5940 - $91 - 5,542 - 93.29%
Level 2: 4860 - $57 - 4,645 - 95.58%
Level 3: 1980 - $38 - 1,813 - 91.58%
Level 4: 3960 - $29 - 3,618 - 91.37%
Luxury : 1260 - $226 - 1,113 - 88.34%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $44 - 1,711 - 85.53%
Farm Level 2: 1000 - $25 - 861 - 86.07%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %16,732 - 92.95%
Average Income per Game$1,071,306
Year to Date Revenue$24,640,033
Farm
Home Games Left16
Average Attendance - %2,571 - 85.71%
Average Income per Game$97,692
Year to Date Revenue$2,246,910

Expense

Pro Players Total Salaries$58,197,572
Farm Players Total Salaries$1,946,830
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$36,741,016
Farm Year To Date Expenses$1,085,001
Pro Salary Cap To Date$36,741,016
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,140,893
Farm Estimated Season Revenue$1,563,068
Pro Remaining Season Days79
Pro Expenses Per Days$321,534
Pro Estimated Expenses$25,401,186
Farm Remaining Season Days79
Farm Expenses Per Days$10,756
Farm Estimated Expenses$849,724
Estimated Season Expenses$26,250,910
Current Bank Account$11,377,048
Projected Bank Account$3,830,099

Pro Players Salaries

Nikita Kucherov (1 Way Contract) $16,000,000 (1)
-Salary Remaining : $6,983,425
Kyle Clifford (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $2,182,320
Roman Josi (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $1,964,088
Christian Dvorak (1 Way Contract) $3,830,000 (4)
-Salary Remaining : $1,671,657
Casey DeSmith (1 Way Contract) $3,750,000 (4)
-1 Way Contract Salary Cap : $3,750,000
-Salary Remaining : $1,636,740
Esa Lindell (1 Way Contract) $3,330,000 (2)
-Salary Remaining : $1,453,425
Devin Shore $3,030,000 (3)
-Salary Remaining : $1,322,486
J.T. Miller (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $1,309,392
Calvin Pickard (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $1,309,392
Tim Erixon $1,750,000 (2)
-Salary Remaining : $763,812
Anthony Mantha $1,749,000 (2)
-Salary Remaining : $763,376
Alex Tuch $1,428,572 (4)
-Salary Remaining : $623,520
Marc-Edouard Vlasic $1,400,000 (1)
-Salary Remaining : $611,050
Ryan Wilson $1,350,000 (2)
-Salary Remaining : $589,227
Dominik Kubalik $1,250,000 (2)
-Salary Remaining : $545,580
Jason Spezza (1 Way Contract) $900,000 (1)
-Salary Remaining : $392,818
Jaromir Jagr (1 Way Contract) $805,000 (1)
-Salary Remaining : $351,354
Joni Ortio $625,000 (3)
-Salary Remaining : $272,790
Zach Aston-Reese $600,000 (1)
-Salary Remaining : $261,878
Nicolas Aube-Kubel $500,000 (2)
-Salary Remaining : $218,232
Neal Pionk $400,000 (1)
-Salary Remaining : $174,586
Total Pro Players21
Salary Commitment
Year 21 : $58,197,572
Year 22 : $33,592,572
Year 23 : $17,663,572
Year 24 : $9,008,572
Salary Average Commitment
Year 21 : $58,197,572
Year 22 : $33,592,572
Year 23 : $17,663,572
Year 24 : $9,008,572
Salary Cap with 1 Way Contract
Year 21 : $58,197,572
Year 22 : $33,592,572
Year 23 : $17,663,572
Year 24 : $9,008,572

Farm Players Salaries

Steven Fogarty $133,000 (4)
Salary Remaining : $58,050
Kevin Gravel $100,000 (4)
Salary Remaining : $43,646
Kristers Gudlevskis $90,560 (1)
Salary Remaining : $39,526
Mason Appleton $85,000 (2)
Salary Remaining : $37,099
Tim Heed $85,000 (3)
Salary Remaining : $37,099
Malcolm Subban $85,000 (1)
Salary Remaining : $37,099
Ryan Lomberg $79,900 (3)
Salary Remaining : $34,873
Connor Bunnaman $70,000 (3)
Salary Remaining : $30,552
John Quenneville $70,000 (2)
Salary Remaining : $30,552
Alex Biega $65,890 (1)
Salary Remaining : $28,759
Jordan Weal $63,500 (4)
Salary Remaining : $27,715
Rhett Gardner $62,980 (3)
Salary Remaining : $27,489
Leo Komarov $62,000 (1)
Salary Remaining : $27,061
Victor Antipin $61,000 (1)
Salary Remaining : $26,624
Colin Blackwell $61,000 (1)
Salary Remaining : $26,624
Ryan Reaves $60,100 (1)
Salary Remaining : $26,231
Adam Clendening $55,000 (1)
Salary Remaining : $24,006
Nicholas Baptiste $52,900 (3)
Salary Remaining : $23,089
Hunter Miska $52,000 (4)
Salary Remaining : $22,696
Nikita Soshnikov $51,500 (4)
Salary Remaining : $22,478
Nicklas Jensen $50,500 (1)
Salary Remaining : $22,041
Ryan Murphy $50,000 (1)
Salary Remaining : $21,823
Jarred Tinordi $50,000 (2)
Salary Remaining : $21,823
Marcus Sorensen $50,000 (2)
Salary Remaining : $21,823
Jordan Oesterle $50,000 (2)
Salary Remaining : $21,823
Alec Martinez (Out of Payroll) $50,000 (1)
Salary Remaining : $21,823
Jan Rutta $50,000 (3)
Salary Remaining : $21,823
Dylan Sikura $50,000 (3)
Salary Remaining : $21,823
Josh Ho-Sang $50,000 (4)
Salary Remaining : $21,823
Ryan MacInnis $50,000 (4)
Salary Remaining : $21,823
Andy Greene $50,000 (1)
Salary Remaining : $21,823
Total Farm Players31
Salary Commitment
Year 21 : $1,996,830
Year 22 : $1,255,780
Year 23 : $950,780
Year 24 : $500,000
Salary Average Commitment
Year 21 : $1,996,830
Year 22 : $1,255,780
Year 23 : $950,780
Year 24 : $500,000

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 5940 - $95 - 5,070 - 85.35%
Level 2: 4860 - $55 - 4,298 - 88.44%
Level 3: 1980 - $35 - 1,719 - 86.84%
Level 4: 3960 - $25 - 3,744 - 94.53%
Luxury : 1260 - $190 - 1,081 - 85.80%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $90 - 1,223 - 61.14%
Farm Level 2: 1000 - $45 - 585 - 58.48%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %15,912 - 88.40%
Average Income per Game$1,104,733
Year to Date Revenue$23,199,390
Farm
Home Games Left18
Average Attendance - %1,808 - 60.25%
Average Income per Game$95,117
Year to Date Revenue$1,997,465

Expense

Pro Players Total Salaries$74,523,074
Farm Players Total Salaries$3,054,900
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$42,083,456
Farm Year To Date Expenses$1,836,595
Pro Salary Cap To Date$42,083,456
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,885,191
Farm Estimated Season Revenue$1,712,113
Pro Remaining Season Days79
Pro Expenses Per Days$411,730
Pro Estimated Expenses$32,526,670
Farm Remaining Season Days79
Farm Expenses Per Days$16,878
Farm Estimated Expenses$1,333,362
Estimated Season Expenses$33,860,032
Current Bank Account$44,183,449
Projected Bank Account$31,920,721

Pro Players Salaries

Artemi Panarin (1 Way Contract) $7,833,333 (2)
-Salary Remaining : $3,418,969
Brandon McMillan (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $2,182,320
Elias Lindholm (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $2,182,320
Travis Konecny (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $2,182,320
Travis Hamonic (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $2,182,320
Dylan Larkin (1 Way Contract) $4,995,000 (1)
-Salary Remaining : $2,180,138
Sebastian Aho (1 Way Contract) $4,980,000 (2)
-Salary Remaining : $2,173,591
Matthew Tkachuk (Out of Payroll) $4,980,000 (2)
-Salary Remaining : $2,173,591
Dmitry Kulikov (1 Way Contract) $4,380,000 (1)
-Salary Remaining : $1,911,713
Mikhail Sergachev (1 Way Contract) $4,185,000 (2)
-Salary Remaining : $1,826,602
Jaccob Slavin (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $1,745,856
Morgan Rielly (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $1,745,856
MacKenzie Weegar (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $1,309,392
Michal Neuvirth (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $1,309,392
Marcus Foligno (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $1,309,392
Jeff Skinner $2,740,741 (1)
-Salary Remaining : $1,196,235
Roman Cervenka (1 Way Contract) $1,659,000 (2)
-Salary Remaining : $724,094
Dustin Boyd $1,600,000 (2)
-Salary Remaining : $698,343
Tobias Stephan (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $654,696
David Rundblad $850,000 (1)
-Salary Remaining : $370,994
Igor Shesterkin $800,000 (3)
-Salary Remaining : $349,171
Matt Nieto $700,000 (1)
-Salary Remaining : $305,525
Austin Wagner $700,000 (2)
-Salary Remaining : $305,525
Vitek Vanecek $600,000 (3)
-Salary Remaining : $261,878
Total Pro Players24
Salary Commitment
Year 21 : $79,503,074
Year 22 : $59,337,333
Year 23 : $17,400,000
Year 24 : $6,000,000
Salary Average Commitment
Year 21 : $79,428,075
Year 22 : $59,262,334
Year 23 : $17,400,000
Year 24 : $6,000,000
Salary Cap with 1 Way Contract
Year 21 : $79,503,074
Year 22 : $59,337,333
Year 23 : $17,400,000
Year 24 : $6,000,000

Farm Players Salaries

Joel Hanley $195,000 (2)
Salary Remaining : $85,110
Cody Goloubef $195,000 (1)
Salary Remaining : $85,110
Mark Olver $165,900 (2)
Salary Remaining : $72,409
Ben Smith $165,000 (1)
Salary Remaining : $72,017
Blake Comeau $165,000 (2)
Salary Remaining : $72,017
James Sheppard $165,000 (2)
Salary Remaining : $72,017
Bogdan Kiselevich $165,000 (1)
Salary Remaining : $72,017
Yegor Sharangovich $150,000 (3)
Salary Remaining : $65,470
Adam Brooks $150,000 (1)
Salary Remaining : $65,470
David Desharnais $150,000 (2)
Salary Remaining : $65,470
Derick Brassard $150,000 (1)
Salary Remaining : $65,470
Nathan Walker $150,000 (1)
Salary Remaining : $65,470
Marc Staal $139,000 (1)
Salary Remaining : $60,669
John Marino $125,000 (2)
Salary Remaining : $54,558
Justin Braun $100,000 (1)
Salary Remaining : $43,646
Nicolas Roy $100,000 (3)
Salary Remaining : $43,646
K'Andre Miller (Out of Payroll) $100,000 (3)
Salary Remaining : $43,646
Shane Gersich $95,000 (4)
Salary Remaining : $41,464
Jack Roslovic $90,000 (3)
Salary Remaining : $39,282
Cal Foote $90,000 (3)
Salary Remaining : $39,282
Jordan Greenway $85,000 (2)
Salary Remaining : $37,099
Filip Hronek $85,000 (2)
Salary Remaining : $37,099
Carter Hart $70,000 (2)
Salary Remaining : $30,552
Josef Korenar $70,000 (3)
Salary Remaining : $30,552
Blake Lizotte $40,000 (1)
Salary Remaining : $17,459
Total Farm Players25
Salary Commitment
Year 21 : $3,154,900
Year 22 : $1,900,900
Year 23 : $695,000
Year 24 : $95,000
Salary Average Commitment
Year 21 : $3,154,900
Year 22 : $1,900,900
Year 23 : $695,000
Year 24 : $95,000

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 5940 - $90 - 5,659 - 95.27%
Level 2: 4860 - $52 - 4,694 - 96.59%
Level 3: 1980 - $31 - 1,880 - 94.96%
Level 4: 3960 - $21 - 3,822 - 96.51%
Luxury : 1260 - $178 - 1,200 - 95.24%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $77 - 932 - 46.62%
Farm Level 2: 1000 - $36 - 449 - 44.89%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %17,255 - 95.86%
Average Income per Game$1,105,527
Year to Date Revenue$24,321,591
Farm
Home Games Left17
Average Attendance - %1,381 - 46.04%
Average Income per Game$95,221
Year to Date Revenue$2,094,852

Expense

Pro Players Total Salaries$82,280,556
Farm Players Total Salaries$2,156,300
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$46,067,765
Farm Year To Date Expenses$1,226,440
Pro Salary Cap To Date$46,067,765
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,793,957
Farm Estimated Season Revenue$1,618,749
Pro Remaining Season Days79
Pro Expenses Per Days$454,589
Pro Estimated Expenses$35,912,531
Farm Remaining Season Days79
Farm Expenses Per Days$11,913
Farm Estimated Expenses$941,127
Estimated Season Expenses$36,853,658
Current Bank Account$34,326,956
Projected Bank Account$17,886,004

Pro Players Salaries

Matt Duchene (1 Way Contract) $13,000,000 (2)
-Salary Remaining : $5,674,033
Brayden Schenn (1 Way Contract) $8,510,556 (4)
-Salary Remaining : $3,714,552
Derek Stepan (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $2,618,785
Gabriel Bourque (1 Way Contract) $5,350,000 (1)
-Salary Remaining : $2,335,083
Ondrej Palat (1 Way Contract) $5,240,000 (2)
-Salary Remaining : $2,287,072
Nico Hischier (1 Way Contract) $4,980,000 (3)
-Salary Remaining : $2,173,591
Pierre-Luc Dubois (1 Way Contract) $4,980,000 (2)
-Salary Remaining : $2,173,591
Teuvo Teravainen (1 Way Contract) $4,005,000 (3)
-Salary Remaining : $1,748,039
Mikael Backlund (1 Way Contract) $3,275,000 (1)
-Salary Remaining : $1,429,420
Eric Gelinas (1 Way Contract) $3,150,000 (2)
-Salary Remaining : $1,374,862
Tyler Myers (1 Way Contract) $3,150,000 (2)
-Salary Remaining : $1,374,862
James Neal (1 Way Contract) $2,985,000 (1)
-Salary Remaining : $1,302,845
Erik Gustafsson $2,750,000 (1)
-Salary Remaining : $1,200,276
Oscar Klefbom $2,650,000 (2)
-Salary Remaining : $1,156,630
Darcy Kuemper (1 Way Contract) $2,575,000 (2)
-1 Way Contract Salary Cap : $2,575,000
-Salary Remaining : $1,123,895
Tristan Jarry (1 Way Contract) $2,150,000 (3)
-Salary Remaining : $938,398
Radko Gudas $1,690,000 (2)
-Salary Remaining : $737,624
Tomas Popperle (1 Way Contract) $1,110,000 (1)
-1 Way Contract Salary Cap : $1,110,000
-Salary Remaining : $484,475
Timo Meier $1,000,000 (1)
-Salary Remaining : $436,464
Michal Repik $800,000 (2)
-Salary Remaining : $349,171
Marcus Pettersson $700,000 (1)
-Salary Remaining : $305,525
Joe Pavelski (1 Way Contract) $685,000 (2)
-1 Way Contract Salary Cap : $685,000
-Salary Remaining : $298,978
Dustin Brown (1 Way Contract) $595,000 (2)
-1 Way Contract Salary Cap : $595,000
-Salary Remaining : $259,696
David Ullstrom $550,000 (1)
-Salary Remaining : $240,055
Alexandar Georgiev $400,000 (1)
-Salary Remaining : $174,586
Total Pro Players25
Salary Commitment
Year 21 : $82,280,556
Year 22 : $64,160,556
Year 23 : $19,645,556
Year 24 : $8,510,556
Salary Average Commitment
Year 21 : $82,280,556
Year 22 : $64,160,556
Year 23 : $19,645,556
Year 24 : $8,510,556
Salary Cap with 1 Way Contract
Year 21 : $82,280,556
Year 22 : $64,160,556
Year 23 : $19,645,556
Year 24 : $8,510,556

Farm Players Salaries

Erik Johnson $219,700 (1)
Salary Remaining : $95,891
Keaton Ellerby $185,500 (1)
Salary Remaining : $80,964
Brady Tkachuk $150,000 (1)
Salary Remaining : $65,470
Mark Arcobello $145,500 (1)
Salary Remaining : $63,506
Brian Flynn $129,600 (1)
Salary Remaining : $56,566
Mark Borowiecki $105,500 (1)
Salary Remaining : $46,047
Carter Rowney $105,500 (2)
Salary Remaining : $46,047
Anthony Bitetto $100,000 (3)
Salary Remaining : $43,646
Mark Fraser $99,500 (2)
Salary Remaining : $43,428
Korbinian Holzer $99,500 (1)
Salary Remaining : $43,428
Matt Fraser $99,500 (2)
Salary Remaining : $43,428
Spencer Machacek $91,500 (1)
Salary Remaining : $39,936
Andrew Desjardins $91,500 (2)
Salary Remaining : $39,936
Ty Wishart $89,500 (2)
Salary Remaining : $39,064
Adam Gaudette $85,000 (2)
Salary Remaining : $37,099
Frans Nielsen $79,500 (1)
Salary Remaining : $34,699
Anton Stralman $79,500 (2)
Salary Remaining : $34,699
Mark Barberio $50,000 (1)
Salary Remaining : $21,823
Joakim Nygard $50,000 (3)
Salary Remaining : $21,823
Jujhar Khaira $50,000 (1)
Salary Remaining : $21,823
Alex Lyon $50,000 (4)
Salary Remaining : $21,823
Total Farm Players21
Salary Commitment
Year 21 : $2,156,300
Year 22 : $850,000
Year 23 : $200,000
Year 24 : $50,000
Salary Average Commitment
Year 21 : $2,156,300
Year 22 : $850,000
Year 23 : $200,000
Year 24 : $50,000

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBandT Center
Level 1: 5940 - $95 - 5,592 - 94.14%
Level 2: 4860 - $55 - 4,696 - 96.62%
Level 3: 1980 - $35 - 1,703 - 86.00%
Level 4: 3960 - $25 - 3,658 - 92.38%
Luxury : 1260 - $190 - 1,200 - 95.20%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $90 - 862 - 43.11%
Farm Level 2: 1000 - $45 - 396 - 39.62%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %16,848 - 93.60%
Average Income per Game$1,168,426
Year to Date Revenue$24,536,945
Farm
Home Games Left18
Average Attendance - %1,258 - 41.95%
Average Income per Game$95,432
Year to Date Revenue$2,004,075

Expense

Pro Players Total Salaries$46,955,666
Farm Players Total Salaries$1,631,400
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$29,611,466
Farm Year To Date Expenses$879,692
Pro Salary Cap To Date$29,611,466
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,031,667
Farm Estimated Season Revenue$1,717,779
Pro Remaining Season Days79
Pro Expenses Per Days$259,424
Pro Estimated Expenses$20,494,496
Farm Remaining Season Days79
Farm Expenses Per Days$9,013
Farm Estimated Expenses$712,027
Estimated Season Expenses$21,206,523
Current Bank Account$48,277,494
Projected Bank Account$49,820,417

Pro Players Salaries

Kyle Turris (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $2,182,320
Reilly Smith (1 Way Contract) $4,300,000 (3)
-Salary Remaining : $1,876,796
Tomas Tatar (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $1,745,856
Dmitry Orlov (1 Way Contract) $3,750,000 (4)
-Salary Remaining : $1,636,740
Christian Folin (1 Way Contract) $3,750,000 (2)
-Salary Remaining : $1,636,740
Jared McCann (Out of Payroll) $3,520,000 (4)
-Salary Remaining : $1,536,354
Brendan Perlini (1 Way Contract) $3,130,000 (4)
-Salary Remaining : $1,366,133
Ryan Hartman (1 Way Contract) $3,030,000 (3)
-Salary Remaining : $1,322,486
Nikita Nesterov (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $1,309,392
Boone Jenner $2,500,000 (4)
-Salary Remaining : $1,091,160
Gustav Forsling $2,250,000 (4)
-Salary Remaining : $982,044
Andrei Loktionov $2,000,000 (2)
-Salary Remaining : $872,928
Carson Soucy $2,000,000 (3)
-Salary Remaining : $872,928
Henrik Karlsson (1 Way Contract) $1,600,000 (1)
-Salary Remaining : $698,343
Kevin Labanc $900,000 (3)
-Salary Remaining : $392,818
Zach Hyman $830,000 (2)
-Salary Remaining : $362,265
Christian Djoos $750,000 (3)
-Salary Remaining : $327,348
Liam Reddox (1 Way Contract) $750,000 (1)
-Salary Remaining : $327,348
Alexei Emelin (1 Way Contract) $700,000 (1)
-1 Way Contract Salary Cap : $700,000
-Salary Remaining : $305,525
Colton Sissons $666,666 (4)
-Salary Remaining : $290,976
Mike Matheson $549,000 (2)
-Salary Remaining : $239,619
Chris Driedger $500,000 (2)
-Salary Remaining : $218,232
Victor Ejdsell $500,000 (3)
-Salary Remaining : $218,232
Matthew Villalta (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $218,232
Total Pro Players24
Salary Commitment
Year 21 : $50,475,666
Year 22 : $46,925,666
Year 23 : $30,296,666
Year 24 : $15,816,666
Salary Average Commitment
Year 21 : $50,475,666
Year 22 : $46,925,666
Year 23 : $30,296,666
Year 24 : $15,816,666
Salary Cap with 1 Way Contract
Year 21 : $50,475,666
Year 22 : $46,925,666
Year 23 : $30,296,666
Year 24 : $15,816,666

Farm Players Salaries

Michael Raffl $120,000 (2)
Salary Remaining : $52,376
Mattias Ekholm $120,000 (1)
Salary Remaining : $52,376
Cedric Paquette $101,000 (2)
Salary Remaining : $44,083
Matt Beleskey $90,100 (1)
Salary Remaining : $39,325
Jori Lehtera $90,000 (1)
Salary Remaining : $39,282
Patrick Maroon $90,000 (1)
Salary Remaining : $39,282
Kevin Czuczman $90,000 (2)
Salary Remaining : $39,282
Erik Burgdoerfer $85,100 (1)
Salary Remaining : $37,143
Ryan White $85,100 (1)
Salary Remaining : $37,143
Curtis Lazar $85,000 (4)
Salary Remaining : $37,099
Mikko Lehtonen $75,100 (3)
Salary Remaining : $32,778
Lawson Crouse $70,000 (1)
Salary Remaining : $30,552
William Carrier $60,000 (2)
Salary Remaining : $26,188
Mike Hardman $60,000 (3)
Salary Remaining : $26,188
Derek Forbort $60,000 (3)
Salary Remaining : $26,188
Mirco Mueller $50,000 (3)
Salary Remaining : $21,823
Liam O'Brien $50,000 (3)
Salary Remaining : $21,823
Josh Manson $50,000 (1)
Salary Remaining : $21,823
Charlie Lindgren $50,000 (2)
Salary Remaining : $21,823
Scott Laughton $50,000 (2)
Salary Remaining : $21,823
Stephane Da Costa $50,000 (2)
Salary Remaining : $21,823
Jon Gillies $50,000 (2)
Salary Remaining : $21,823
Total Farm Players22
Salary Commitment
Year 21 : $1,631,400
Year 22 : $951,100
Year 23 : $380,100
Year 24 : $85,000
Salary Average Commitment
Year 21 : $1,631,400
Year 22 : $951,100
Year 23 : $380,100
Year 24 : $85,000

Hamilton Mustangs



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirstOntario Centre
Level 1: 5940 - $95 - 5,504 - 92.67%
Level 2: 4860 - $57 - 4,426 - 91.07%
Level 3: 1980 - $35 - 1,729 - 87.33%
Level 4: 3960 - $30 - 2,715 - 68.56%
Luxury : 1260 - $190 - 1,161 - 92.12%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,939 - 96.97%
Farm Level 2: 1000 - $15 - 971 - 97.10%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %15,535 - 86.31%
Average Income per Game$1,141,825
Year to Date Revenue$23,978,332
Farm
Home Games Left18
Average Attendance - %2,910 - 97.02%
Average Income per Game$82,446
Year to Date Revenue$1,731,360

Expense

Pro Players Total Salaries$76,135,840
Farm Players Total Salaries$2,512,700
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$41,550,133
Farm Year To Date Expenses$1,349,447
Pro Salary Cap To Date$41,550,133
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,552,856
Farm Estimated Season Revenue$1,484,023
Pro Remaining Season Days79
Pro Expenses Per Days$420,640
Pro Estimated Expenses$33,230,560
Farm Remaining Season Days79
Farm Expenses Per Days$13,882
Farm Estimated Expenses$1,096,678
Estimated Season Expenses$34,327,238
Current Bank Account$25,181,204
Projected Bank Account$12,890,845

Pro Players Salaries

Jordan Eberle (1 Way Contract) $9,011,100 (2)
-Salary Remaining : $3,933,022
Shayne Gostisbehere (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $3,491,713
Evgeny Kuznetsov (1 Way Contract) $6,800,000 (1)
-Salary Remaining : $2,967,956
Roope Hintz (1 Way Contract) $6,521,740 (4)
-Salary Remaining : $2,846,505
Cam Fowler (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $2,400,552
Auston Matthews (1 Way Contract) $4,980,000 (2)
-Salary Remaining : $2,173,591
Ryan McDonagh (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $1,964,088
Tyler Johnson (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $1,964,088
Semyon Varlamov (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $1,745,856
Jake Gardiner (1 Way Contract) $3,334,000 (2)
-Salary Remaining : $1,455,171
Jhonas Enroth (1 Way Contract) $2,000,000 (1)
-1 Way Contract Salary Cap : $2,000,000
-Salary Remaining : $872,928
Danny DeKeyser (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $872,928
Lauri Korpikoski (1 Way Contract) $1,900,000 (2)
-Salary Remaining : $829,282
Warren Foegele $1,750,000 (4)
-Salary Remaining : $763,812
Viktor Fasth (1 Way Contract) $1,539,000 (2)
-1 Way Contract Salary Cap : $1,539,000
-Salary Remaining : $671,718
Craig Anderson (1 Way Contract) $1,500,000 (2)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $654,696
Ryan Donato $1,250,000 (1)
-Salary Remaining : $545,580
Calle Jarnkrok $1,250,000 (1)
-Salary Remaining : $545,580
Jake Muzzin $1,250,000 (2)
-Salary Remaining : $545,580
Ville Husso $800,000 (3)
-Salary Remaining : $349,171
Juuse Saros $700,000 (1)
-Salary Remaining : $305,525
Victor Olofsson $600,000 (2)
-Salary Remaining : $261,878
Justin Schultz $550,000 (1)
-Salary Remaining : $240,055
Mattias Janmark-Nylen $500,000 (1)
-Salary Remaining : $218,232
Daniel Brickley $500,000 (4)
-Salary Remaining : $218,232
Dustin Wolf (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $218,232
Nikita Gusev $400,000 (2)
-Salary Remaining : $174,586
Total Pro Players27
Salary Commitment
Year 21 : $76,135,840
Year 22 : $44,585,840
Year 23 : $11,571,740
Year 24 : $8,771,740
Salary Average Commitment
Year 21 : $76,135,840
Year 22 : $44,585,840
Year 23 : $11,571,740
Year 24 : $8,771,740
Salary Cap with 1 Way Contract
Year 21 : $76,135,840
Year 22 : $44,585,840
Year 23 : $11,571,740
Year 24 : $8,771,740

Farm Players Salaries

Dustin Jeffrey $165,900 (2)
Salary Remaining : $72,409
Matt Frattin $165,900 (2)
Salary Remaining : $72,409
Mathieu Perreault $165,900 (2)
Salary Remaining : $72,409
Peter Mueller $165,000 (2)
Salary Remaining : $72,017
Quinn Hughes $125,000 (2)
Salary Remaining : $54,558
Miro Heiskanen $125,000 (2)
Salary Remaining : $54,558
Eeli Tolvanen $125,000 (3)
Salary Remaining : $54,558
Nathan Gerbe $100,000 (2)
Salary Remaining : $43,646
Joel Farabee $100,000 (3)
Salary Remaining : $43,646
Andrei Mironov $100,000 (3)
Salary Remaining : $43,646
Jonas Holos $100,000 (2)
Salary Remaining : $43,646
Curtis McKenzie $100,000 (1)
Salary Remaining : $43,646
Jordie Benn $95,000 (1)
Salary Remaining : $41,464
Carl Grundstrom $90,000 (3)
Salary Remaining : $39,282
Oscar Fantenberg $90,000 (4)
Salary Remaining : $39,282
Luke Kunin $85,000 (2)
Salary Remaining : $37,099
Adam Erne $85,000 (1)
Salary Remaining : $37,099
Henri Jokiharju $80,000 (3)
Salary Remaining : $34,917
Rudolfs Balcers $80,000 (3)
Salary Remaining : $34,917
Alex Iafallo $75,000 (2)
Salary Remaining : $32,735
Kevin Fiala $70,000 (2)
Salary Remaining : $30,552
Libor Hajek $70,000 (3)
Salary Remaining : $30,552
Nicolas Deslauriers $55,000 (1)
Salary Remaining : $24,006
Karl Alzner $50,000 (1)
Salary Remaining : $21,823
Anthony Peluso $50,000 (1)
Salary Remaining : $21,823
Total Farm Players25
Salary Commitment
Year 21 : $2,512,700
Year 22 : $2,077,700
Year 23 : $735,000
Year 24 : $90,000
Salary Average Commitment
Year 21 : $2,512,700
Year 22 : $2,077,700
Year 23 : $735,000
Year 24 : $90,000

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameSTAPLES Center
Level 1: 5940 - $95 - 5,324 - 89.62%
Level 2: 4860 - $55 - 4,406 - 90.66%
Level 3: 1980 - $35 - 1,696 - 85.65%
Level 4: 3960 - $25 - 3,697 - 93.36%
Luxury : 1260 - $190 - 1,136 - 90.20%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,929 - 96.45%
Farm Level 2: 1000 - $15 - 981 - 98.13%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %16,259 - 90.33%
Average Income per Game$1,132,055
Year to Date Revenue$26,037,275
Farm
Home Games Left16
Average Attendance - %2,910 - 97.01%
Average Income per Game$82,235
Year to Date Revenue$1,891,415

Expense

Pro Players Total Salaries$31,390,000
Farm Players Total Salaries$2,159,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$17,404,712
Farm Year To Date Expenses$1,139,130
Pro Salary Cap To Date$17,404,712
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,112,887
Farm Estimated Season Revenue$1,315,767
Pro Remaining Season Days79
Pro Expenses Per Days$173,425
Pro Estimated Expenses$13,700,575
Farm Remaining Season Days79
Farm Expenses Per Days$11,928
Farm Estimated Expenses$942,312
Estimated Season Expenses$14,642,887
Current Bank Account$38,962,480
Projected Bank Account$43,748,247

Pro Players Salaries

Justin Fontaine (1 Way Contract) $5,267,000 (2)
-Salary Remaining : $2,298,856
Adam Lowry (1 Way Contract) $3,010,000 (1)
-Salary Remaining : $1,313,757
Dalton Prout $2,550,000 (2)
-Salary Remaining : $1,112,983
Vladimir Sobotka (1 Way Contract) $2,100,000 (2)
-Salary Remaining : $916,575
Riley Nash $2,080,000 (1)
-Salary Remaining : $907,845
Damien Brunner (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $872,928
Brian Dumoulin (Out of Payroll) $1,900,000 (4)
-Salary Remaining : $829,282
Brett Kulak $1,610,000 (2)
-Salary Remaining : $702,707
Jake Dotchin $1,500,000 (3)
-Salary Remaining : $654,696
Will Butcher $1,455,000 (3)
-Salary Remaining : $635,055
Roman Polak (1 Way Contract) $1,140,000 (2)
-1 Way Contract Salary Cap : $1,140,000
-Salary Remaining : $497,569
Shaone Morrisonn (1 Way Contract) $1,010,000 (2)
-Salary Remaining : $440,829
Andreas Johnsson $1,000,000 (1)
-Salary Remaining : $436,464
Conor Garland $850,000 (1)
-Salary Remaining : $370,994
Joonas Donskoi $850,000 (4)
-Salary Remaining : $370,994
Lucas Wallmark $700,000 (1)
-Salary Remaining : $305,525
Sven Andrighetto $625,000 (2)
-Salary Remaining : $272,790
J-F Berube $588,000 (4)
-Salary Remaining : $256,641
Garret Sparks $555,000 (1)
-Salary Remaining : $242,238
Johan Larsson $500,000 (1)
-Salary Remaining : $218,232
Miikka Salomaki $500,000 (1)
-Salary Remaining : $218,232
Scott Harrington $500,000 (1)
-Salary Remaining : $218,232
Tucker Poolman $500,000 (2)
-Salary Remaining : $218,232
Tyler Bertuzzi $500,000 (1)
-Salary Remaining : $218,232
Total Pro Players24
Salary Commitment
Year 21 : $33,290,000
Year 22 : $23,095,000
Year 23 : $6,293,000
Year 24 : $3,338,000
Salary Average Commitment
Year 21 : $33,290,000
Year 22 : $23,095,000
Year 23 : $6,293,000
Year 24 : $3,338,000
Salary Cap with 1 Way Contract
Year 21 : $33,290,000
Year 22 : $23,095,000
Year 23 : $6,293,000
Year 24 : $3,338,000

Farm Players Salaries

Leland Irving $153,500 (1)
Salary Remaining : $66,997
Milan Lucic $152,500 (1)
Salary Remaining : $66,561
Antoine Bibeau $131,000 (2)
Salary Remaining : $57,177
Paul Byron $120,000 (1)
Salary Remaining : $52,376
Ben Thomas $114,000 (1)
Salary Remaining : $49,757
Jacob Middleton $114,000 (1)
Salary Remaining : $49,757
Ian McCoshen $114,000 (1)
Salary Remaining : $49,757
Garnet Hathaway $101,000 (4)
Salary Remaining : $44,083
Jake Evans $85,000 (4)
Salary Remaining : $37,099
Austin Czarnik $81,000 (1)
Salary Remaining : $35,354
Landon Bow $65,500 (4)
Salary Remaining : $28,588
Chris Conner $65,500 (1)
Salary Remaining : $28,588
Andrej Meszaros $65,500 (2)
Salary Remaining : $28,588
T.J. Brennan $65,000 (2)
Salary Remaining : $28,370
Matthew Peca $60,000 (1)
Salary Remaining : $26,188
Julian Melchiori $57,000 (4)
Salary Remaining : $24,878
Mark Pysyk $57,000 (4)
Salary Remaining : $24,878
Kevin Roy $55,000 (2)
Salary Remaining : $24,006
Jean-Sebastien Dea $52,500 (2)
Salary Remaining : $22,914
Miles Wood $50,000 (2)
Salary Remaining : $21,823
Nick Shore $50,000 (1)
Salary Remaining : $21,823
John Gilmour $50,000 (1)
Salary Remaining : $21,823
Julius Honka $50,000 (4)
Salary Remaining : $21,823
Rocco Grimaldi $50,000 (1)
Salary Remaining : $21,823
Paul Thompson $50,000 (1)
Salary Remaining : $21,823
Ilya Lyubushkin $50,000 (2)
Salary Remaining : $21,823
Adin Hill $50,000 (4)
Salary Remaining : $21,823
Mario Kempe $50,000 (1)
Salary Remaining : $21,823
Total Farm Players28
Salary Commitment
Year 21 : $2,159,000
Year 22 : $934,500
Year 23 : $465,500
Year 24 : $465,500
Salary Average Commitment
Year 21 : $2,159,000
Year 22 : $934,500
Year 23 : $465,500
Year 24 : $465,500

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 5940 - $100 - 4,701 - 79.14%
Level 2: 4860 - $60 - 3,822 - 78.63%
Level 3: 1980 - $35 - 1,739 - 87.83%
Level 4: 3960 - $25 - 3,720 - 93.93%
Luxury : 1260 - $200 - 984 - 78.06%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,953 - 97.64%
Farm Level 2: 1000 - $15 - 978 - 97.84%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %14,965 - 83.14%
Average Income per Game$1,049,964
Year to Date Revenue$23,099,210
Farm
Home Games Left17
Average Attendance - %2,931 - 97.71%
Average Income per Game$83,026
Year to Date Revenue$1,826,565

Expense

Pro Players Total Salaries$71,342,238
Farm Players Total Salaries$1,462,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$39,813,023
Farm Year To Date Expenses$835,223
Pro Salary Cap To Date$39,813,023
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,849,390
Farm Estimated Season Revenue$1,411,437
Pro Remaining Season Days79
Pro Expenses Per Days$394,156
Pro Estimated Expenses$31,138,324
Farm Remaining Season Days79
Farm Expenses Per Days$8,077
Farm Estimated Expenses$638,083
Estimated Season Expenses$31,776,407
Current Bank Account$16,101,492
Projected Bank Account$3,585,912

Pro Players Salaries

Ryan O'Reilly (1 Way Contract) $8,095,238 (1)
-Salary Remaining : $3,533,281
Gabriel Landeskog (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $3,273,481
Kevin Lankinen (1 Way Contract) $6,067,000 (1)
-Salary Remaining : $2,648,028
Max Domi (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $2,618,785
Victor Hedman (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $2,400,552
Michael Del Zotto (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $2,400,552
Brayden McNabb (1 Way Contract) $5,250,000 (2)
-Salary Remaining : $2,291,436
Conor Sheary (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $1,964,088
Mark Stone (1 Way Contract) $3,750,000 (4)
-Salary Remaining : $1,636,740
Andreas Athanasiou (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $1,527,624
Andrew Copp (Out of Payroll) $3,000,000 (3)
-Salary Remaining : $1,309,392
Elvis Merzlikins (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $1,309,392
Brett Lernout $1,600,000 (2)
-Salary Remaining : $698,343
Nick Cousins $1,500,000 (2)
-Salary Remaining : $654,696
Jonathan Marchessault $1,500,000 (2)
-Salary Remaining : $654,696
David Kampf $1,330,000 (3)
-Salary Remaining : $580,497
Eric Staal (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $436,464
Andrej Sustr $750,000 (2)
-Salary Remaining : $327,348
Justin Holl $625,000 (4)
-Salary Remaining : $272,790
Cal Petersen $600,000 (1)
-Salary Remaining : $261,878
Dominik Kahun $600,000 (1)
-Salary Remaining : $261,878
Colton Gillies $575,000 (3)
-Salary Remaining : $250,967
Marco Scandella $550,000 (1)
-Salary Remaining : $240,055
Troy Brouwer (1 Way Contract) $550,000 (1)
-1 Way Contract Salary Cap : $550,000
-Salary Remaining : $240,055
Jayson Megna $500,000 (2)
-Salary Remaining : $218,232
Mark Giordano (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $218,232
Valtteri Filppula (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $218,232
Total Pro Players27
Salary Commitment
Year 21 : $74,342,238
Year 22 : $43,880,000
Year 23 : $26,280,000
Year 24 : $4,375,000
Salary Average Commitment
Year 21 : $74,342,238
Year 22 : $43,880,000
Year 23 : $26,280,000
Year 24 : $4,375,000
Salary Cap with 1 Way Contract
Year 21 : $74,342,238
Year 22 : $43,880,000
Year 23 : $26,280,000
Year 24 : $4,375,000

Farm Players Salaries

Jonathan Bernier $124,500 (1)
Salary Remaining : $54,340
Christian Jaros $100,000 (3)
Salary Remaining : $43,646
Frederik Gauthier $95,000 (3)
Salary Remaining : $41,464
Ian Mitchell (Out of Payroll) $90,000 (3)
Salary Remaining : $39,282
Andreas Borgman $80,000 (3)
Salary Remaining : $34,917
Spencer Martin $65,000 (1)
Salary Remaining : $28,370
Richard Panik $65,000 (3)
Salary Remaining : $28,370
Nick Jensen $65,000 (3)
Salary Remaining : $28,370
Zack Kassian $65,000 (3)
Salary Remaining : $28,370
Evgeny Grachev $65,000 (2)
Salary Remaining : $28,370
Kasimir Kaskisuo $65,000 (2)
Salary Remaining : $28,370
Jared Coreau $62,500 (4)
Salary Remaining : $27,279
Blake Pietila $55,000 (1)
Salary Remaining : $24,006
Josh Brown $55,000 (1)
Salary Remaining : $24,006
Daniel Winnik $50,000 (1)
Salary Remaining : $21,823
William Lagesson $50,000 (3)
Salary Remaining : $21,823
Patrick Russell (Out of Payroll) $50,000 (2)
Salary Remaining : $21,823
Mattias Ritola $50,000 (1)
Salary Remaining : $21,823
Vinni Lettieri $50,000 (2)
Salary Remaining : $21,823
Nikolay Kulemin $50,000 (1)
Salary Remaining : $21,823
Frank Corrado $50,000 (1)
Salary Remaining : $21,823
Connor Carrick $50,000 (3)
Salary Remaining : $21,823
Jonny Brodzinski $50,000 (2)
Salary Remaining : $21,823
Eric Fehr $50,000 (1)
Salary Remaining : $21,823
Connor Brickley $50,000 (2)
Salary Remaining : $21,823
Total Farm Players25
Salary Commitment
Year 21 : $1,602,000
Year 22 : $1,052,500
Year 23 : $722,500
Year 24 : $62,500
Salary Average Commitment
Year 21 : $1,602,000
Year 22 : $1,052,500
Year 23 : $722,500
Year 24 : $62,500

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 5940 - $100 - 4,600 - 77.43%
Level 2: 4860 - $60 - 3,819 - 78.59%
Level 3: 1980 - $35 - 1,700 - 85.85%
Level 4: 3960 - $25 - 3,673 - 92.74%
Luxury : 1260 - $200 - 995 - 78.94%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,927 - 96.37%
Farm Level 2: 1000 - $15 - 990 - 99.04%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %14,786 - 82.14%
Average Income per Game$1,039,343
Year to Date Revenue$22,865,555
Farm
Home Games Left17
Average Attendance - %2,918 - 97.26%
Average Income per Game$82,313
Year to Date Revenue$1,810,890

Expense

Pro Players Total Salaries$100,986,000
Farm Players Total Salaries$1,726,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$47,823,699
Farm Year To Date Expenses$1,081,276
Pro Salary Cap To Date$47,823,699
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,668,838
Farm Estimated Season Revenue$1,399,324
Pro Remaining Season Days79
Pro Expenses Per Days$557,934
Pro Estimated Expenses$44,076,786
Farm Remaining Season Days79
Farm Expenses Per Days$9,539
Farm Estimated Expenses$753,581
Estimated Season Expenses$44,830,367
Current Bank Account$45,202,481
Projected Bank Account$19,440,276

Pro Players Salaries

Patrick Wiercioch (1 Way Contract) $8,700,000 (1)
-Salary Remaining : $3,797,238
Mikkel Boedker (1 Way Contract) $8,250,000 (1)
-Salary Remaining : $3,600,829
Cory Conacher (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $3,491,713
Robby Fabbri (1 Way Contract) $7,000,000 (4)
-Salary Remaining : $3,055,249
James van Riemsdyk (1 Way Contract) $6,500,000 (1)
-1 Way Contract Salary Cap : $6,500,000
-Salary Remaining : $2,837,017
David Krejci (1 Way Contract) $6,251,000 (1)
-Salary Remaining : $2,728,337
Mikko Koskinen (1 Way Contract) $5,010,000 (1)
-Salary Remaining : $2,186,685
Jared Spurgeon (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $1,964,088
Jonathon Blum (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $1,745,856
Carey Price (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $1,745,856
Sami Vatanen (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $1,745,856
Danton Heinen (1 Way Contract) $3,630,000 (4)
-Salary Remaining : $1,584,365
Oscar Moller (1 Way Contract) $3,310,000 (1)
-1 Way Contract Salary Cap : $3,310,000
-Salary Remaining : $1,444,696
Ilya Mikheyev (1 Way Contract) $3,200,000 (3)
-Salary Remaining : $1,396,685
Marcus Kruger (1 Way Contract) $3,200,000 (1)
-Salary Remaining : $1,396,685
Gustav Nyquist $2,850,000 (1)
-Salary Remaining : $1,243,923
Mark Jankowski $2,640,000 (3)
-Salary Remaining : $1,152,265
Kevin Poulin (1 Way Contract) $2,500,000 (3)
-1 Way Contract Salary Cap : $2,500,000
-Salary Remaining : $1,091,160
Carter Hutton (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $1,091,160
Philip Larsen $2,250,000 (2)
-Salary Remaining : $982,044
Anton Lander $2,005,000 (3)
-Salary Remaining : $875,110
Adam Larsson $1,850,000 (1)
-Salary Remaining : $807,459
Matt D'Agostini $1,000,000 (1)
-Salary Remaining : $436,464
Brian Lashoff $840,000 (2)
-Salary Remaining : $366,630
Anssi Salmela (1 Way Contract) $650,000 (2)
-1 Way Contract Salary Cap : $650,000
-Salary Remaining : $283,702
Cam Barker (1 Way Contract) $650,000 (2)
-1 Way Contract Salary Cap : $650,000
-Salary Remaining : $283,702
Teddy Blueger $600,000 (2)
-Salary Remaining : $261,878
Alex Picard (1 Way Contract) $600,000 (2)
-1 Way Contract Salary Cap : $600,000
-Salary Remaining : $261,878
Andrew Mangiapane $500,000 (2)
-Salary Remaining : $218,232
Total Pro Players29
Salary Commitment
Year 21 : $100,986,000
Year 22 : $46,065,000
Year 23 : $28,975,000
Year 24 : $10,630,000
Salary Average Commitment
Year 21 : $100,986,000
Year 22 : $46,065,000
Year 23 : $28,975,000
Year 24 : $10,630,000
Salary Cap with 1 Way Contract
Year 21 : $100,986,000
Year 22 : $46,065,000
Year 23 : $28,975,000
Year 24 : $10,630,000

Farm Players Salaries

Troy Grosenick $130,000 (3)
Salary Remaining : $56,740
Mike Amadio $125,000 (1)
Salary Remaining : $54,558
Kirill Kaprizov $125,000 (3)
Salary Remaining : $54,558
Jacob De La Rose $125,000 (3)
Salary Remaining : $54,558
Mike Zalewski $93,000 (4)
Salary Remaining : $40,591
Taro Hirose $90,000 (3)
Salary Remaining : $39,282
Joel Eriksson Ek $85,000 (2)
Salary Remaining : $37,099
Darren Helm $80,000 (2)
Salary Remaining : $34,917
Dustin Tokarski $75,000 (2)
Salary Remaining : $32,735
Jakub Kindl $75,000 (2)
Salary Remaining : $32,735
Travis Boyd $70,000 (1)
Salary Remaining : $30,552
Brian Strait $66,000 (2)
Salary Remaining : $28,807
Austin Watson $65,000 (4)
Salary Remaining : $28,370
Lance Bouma (Out of Payroll) $63,000 (2)
Salary Remaining : $27,497
Logan Shaw $60,000 (4)
Salary Remaining : $26,188
Josh Currie $60,000 (1)
Salary Remaining : $26,188
Alexander Volkov $60,000 (3)
Salary Remaining : $26,188
Markus Hannikainen $52,500 (1)
Salary Remaining : $22,914
Ryan Carpenter $50,000 (3)
Salary Remaining : $21,823
Joseph Gambardella $50,000 (1)
Salary Remaining : $21,823
Gustav Olofsson $50,000 (3)
Salary Remaining : $21,823
Andrew MacWilliam $50,000 (2)
Salary Remaining : $21,823
Christian Wolanin $50,000 (3)
Salary Remaining : $21,823
Yakov Trenin $40,000 (2)
Salary Remaining : $17,459
Total Farm Players24
Salary Commitment
Year 21 : $1,789,500
Year 22 : $1,432,000
Year 23 : $898,000
Year 24 : $218,000
Salary Average Commitment
Year 21 : $1,789,500
Year 22 : $1,432,000
Year 23 : $898,000
Year 24 : $218,000

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 5940 - $89 - 5,767 - 97.08%
Level 2: 4860 - $55 - 4,564 - 93.90%
Level 3: 1980 - $35 - 1,708 - 86.24%
Level 4: 3960 - $25 - 3,664 - 92.53%
Luxury : 1260 - $185 - 1,200 - 95.23%
Total Capacity :18000
Farm
Farm Level 1: 2250 - $50 - 1,889 - 83.93%
Farm Level 2: 1250 - $25 - 901 - 72.11%
Farm Total Capacity :3500

Income

Home Games Left20
Average Attendance - %16,902 - 93.90%
Average Income per Game$1,137,609
Year to Date Revenue$21,614,571
Farm
Home Games Left20
Average Attendance - %2,790 - 79.71%
Average Income per Game$116,959
Year to Date Revenue$2,222,225

Expense

Pro Players Total Salaries$77,662,001
Farm Players Total Salaries$1,624,125
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$42,848,194
Farm Year To Date Expenses$914,970
Pro Salary Cap To Date$42,848,194
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,752,180
Farm Estimated Season Revenue$2,339,184
Pro Remaining Season Days79
Pro Expenses Per Days$429,072
Pro Estimated Expenses$33,896,688
Farm Remaining Season Days79
Farm Expenses Per Days$8,973
Farm Estimated Expenses$708,867
Estimated Season Expenses$34,605,555
Current Bank Account$43,374,758
Projected Bank Account$33,860,567

Pro Players Salaries

Filip Forsberg (1 Way Contract) $10,500,000 (3)
-Salary Remaining : $4,582,873
Tyler Seguin (1 Way Contract) $8,250,000 (4)
-Salary Remaining : $3,600,829
Zemgus Girgensons (1 Way Contract) $6,091,001 (2)
-Salary Remaining : $2,658,503
Jake Allen (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $2,618,785
Seth Jones (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $2,618,785
Alex Ovechkin (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $2,400,552
Jamie Benn (1 Way Contract) $5,350,000 (1)
-Salary Remaining : $2,335,083
P.K. Subban (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $2,182,320
Brock Boeser $4,980,000 (1)
-Salary Remaining : $2,173,591
Jack Eichel (1 Way Contract) $4,980,000 (1)
-Salary Remaining : $2,173,591
Zach Werenski (1 Way Contract) $4,110,000 (2)
-Salary Remaining : $1,793,867
Oliver Ekman-Larsson (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $1,527,624
Carter Ashton (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $436,464
Ben Maxwell (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $436,464
Matt Roy $790,000 (3)
-Salary Remaining : $344,807
Jakub Vrana $700,000 (1)
-Salary Remaining : $305,525
Micheal Ferland $650,000 (1)
-Salary Remaining : $283,702
Seth Helgeson $625,000 (3)
-Salary Remaining : $272,790
Louis Domingue $570,000 (4)
-Salary Remaining : $248,785
Casey Cizikas $556,000 (2)
-Salary Remaining : $242,674
Linus Omark $510,000 (1)
-Salary Remaining : $222,597
Zach Boychuk $500,000 (2)
-Salary Remaining : $218,232
Xavier Ouellet $500,000 (2)
-Salary Remaining : $218,232
Total Pro Players23
Salary Commitment
Year 21 : $77,662,001
Year 22 : $47,992,001
Year 23 : $36,235,000
Year 24 : $12,320,000
Salary Average Commitment
Year 21 : $77,662,002
Year 22 : $47,992,002
Year 23 : $36,235,000
Year 24 : $12,320,000
Salary Cap with 1 Way Contract
Year 21 : $77,662,001
Year 22 : $47,992,001
Year 23 : $36,235,000
Year 24 : $12,320,000

Farm Players Salaries

Adam Boqvist $175,000 (3)
Salary Remaining : $76,381
Tyson Jost $175,000 (3)
Salary Remaining : $76,381
Victor Mete $100,000 (3)
Salary Remaining : $43,646
Jacob Larsson $90,000 (3)
Salary Remaining : $39,282
Matt Irwin $80,000 (2)
Salary Remaining : $34,917
Mitchell Stephens $70,000 (2)
Salary Remaining : $30,552
Chris Wagner $65,000 (3)
Salary Remaining : $28,370
Joey Daccord $60,000 (3)
Salary Remaining : $26,188
Greg McKegg $56,000 (3)
Salary Remaining : $24,442
Scott Darling $53,000 (2)
Salary Remaining : $23,133
Corban Knight $50,125 (1)
Salary Remaining : $21,878
Nick Holden $50,000 (1)
Salary Remaining : $21,823
Alexander Radulov $50,000 (1)
Salary Remaining : $21,823
Anton Slepyshev $50,000 (2)
Salary Remaining : $21,823
Brandon Manning $50,000 (2)
Salary Remaining : $21,823
Dryden Hunt $50,000 (4)
Salary Remaining : $21,823
Lukas Radil $50,000 (2)
Salary Remaining : $21,823
Taylor Beck $50,000 (2)
Salary Remaining : $21,823
Scott Mayfield $50,000 (1)
Salary Remaining : $21,823
David Warsofsky $50,000 (2)
Salary Remaining : $21,823
Brett Ritchie $50,000 (1)
Salary Remaining : $21,823
Garrett Wilson $50,000 (1)
Salary Remaining : $21,823
Jesse Joensuu $50,000 (1)
Salary Remaining : $21,823
Pavel Francouz $50,000 (1)
Salary Remaining : $21,823
Total Farm Players24
Salary Commitment
Year 21 : $1,624,125
Year 22 : $1,224,000
Year 23 : $771,000
Year 24 : $50,000
Salary Average Commitment
Year 21 : $1,624,125
Year 22 : $1,224,000
Year 23 : $771,000
Year 24 : $50,000

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 5940 - $100 - 4,629 - 77.92%
Level 2: 4860 - $60 - 3,828 - 78.76%
Level 3: 1980 - $35 - 1,715 - 86.60%
Level 4: 3960 - $25 - 3,802 - 96.02%
Luxury : 1260 - $200 - 971 - 77.06%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,941 - 97.07%
Farm Level 2: 1000 - $15 - 984 - 98.44%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %14,944 - 83.02%
Average Income per Game$1,041,790
Year to Date Revenue$23,961,165
Farm
Home Games Left16
Average Attendance - %2,926 - 97.53%
Average Income per Game$82,715
Year to Date Revenue$1,902,435

Expense

Pro Players Total Salaries$58,744,667
Farm Players Total Salaries$1,259,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$39,147,526
Farm Year To Date Expenses$762,905
Pro Salary Cap To Date$39,147,526
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,668,637
Farm Estimated Season Revenue$1,323,433
Pro Remaining Season Days79
Pro Expenses Per Days$324,556
Pro Estimated Expenses$25,639,924
Farm Remaining Season Days79
Farm Expenses Per Days$6,959
Farm Estimated Expenses$549,761
Estimated Season Expenses$26,189,685
Current Bank Account$152,380,820
Projected Bank Account$144,183,205

Pro Players Salaries

Tomas Hertl (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $2,618,785
Nikita Zadorov (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $2,182,320
Jake Debrusk (Out of Payroll) $5,000,000 (1)
-1 Way Contract Salary Cap : $5,000,000
-Salary Remaining : $2,182,320
Clayton Keller (1 Way Contract) $4,980,000 (3)
-Salary Remaining : $2,173,591
Patrik Laine (1 Way Contract) $4,980,000 (2)
-Salary Remaining : $2,173,591
Chris Tierney (1 Way Contract) $4,906,667 (3)
-Salary Remaining : $2,141,584
Sami Niku (1 Way Contract) $4,185,000 (1)
-Salary Remaining : $1,826,602
Vladislav Namestnikov (1 Way Contract) $4,023,000 (1)
-Salary Remaining : $1,755,895
Riley Sheahan (1 Way Contract) $3,600,000 (4)
-Salary Remaining : $1,571,271
Jacob Markstrom (1 Way Contract) $3,070,000 (3)
-Salary Remaining : $1,339,945
Keegan Lowe (Out of Payroll) $3,010,000 (1)
-Salary Remaining : $1,313,757
Louis Belpedio (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $1,309,392
Devan Dubnyk (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $1,309,392
Thomas Greiss $1,500,000 (1)
-Salary Remaining : $654,696
Dylan Strome $1,500,000 (1)
-Salary Remaining : $654,696
Pavel Datsyuk (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $436,464
Ryan Lindgren $1,000,000 (2)
-Salary Remaining : $436,464
Joakim Ryan $1,000,000 (1)
-Salary Remaining : $436,464
Ilya Kovalchuk (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $436,464
Joakim Andersson $750,000 (2)
-Salary Remaining : $327,348
Andrei Kostitsyn (1 Way Contract) $750,000 (1)
-Salary Remaining : $327,348
Zdeno Chara (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $750,000
-Salary Remaining : $327,348
Sergei Kostitsyn $750,000 (1)
-Salary Remaining : $327,348
Brad Hunt $500,000 (1)
-Salary Remaining : $218,232
Patrick Marleau (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $218,232
Anton Volchenkov (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $218,232
Mike Vecchione $500,000 (1)
-Salary Remaining : $218,232
Total Pro Players27
Salary Commitment
Year 21 : $66,754,667
Year 22 : $37,286,667
Year 23 : $24,556,667
Year 24 : $6,600,000
Salary Average Commitment
Year 21 : $66,754,667
Year 22 : $37,286,667
Year 23 : $24,556,667
Year 24 : $6,600,000
Salary Cap with 1 Way Contract
Year 21 : $66,754,667
Year 22 : $37,286,667
Year 23 : $24,556,667
Year 24 : $6,600,000

Farm Players Salaries

Gabriel Vilardi $175,000 (3)
Salary Remaining : $76,381
Radim Simek $100,000 (1)
Salary Remaining : $43,646
Trent Frederic $90,000 (3)
Salary Remaining : $39,282
Devante Smith-Pelly $89,500 (4)
Salary Remaining : $39,064
Alex Grant $75,000 (2)
Salary Remaining : $32,735
Stefan Matteau $70,000 (2)
Salary Remaining : $30,552
Filip Chytil $60,000 (2)
Salary Remaining : $26,188
Justin Florek $50,000 (2)
Salary Remaining : $21,823
Ben Hutton $50,000 (1)
Salary Remaining : $21,823
Boo Nieves $50,000 (3)
Salary Remaining : $21,823
Jimmy Vesey $50,000 (1)
Salary Remaining : $21,823
Zane McIntyre $50,000 (1)
Salary Remaining : $21,823
Michael Chaput $50,000 (3)
Salary Remaining : $21,823
Niklas Treutle $50,000 (1)
Salary Remaining : $21,823
Ryan Sproul $50,000 (1)
Salary Remaining : $21,823
Seth Griffith $50,000 (1)
Salary Remaining : $21,823
Cal O'Reilly $50,000 (1)
Salary Remaining : $21,823
Andrey Makarov $50,000 (1)
Salary Remaining : $21,823
Kurtis Gabriel $50,000 (1)
Salary Remaining : $21,823
Total Farm Players19
Salary Commitment
Year 21 : $1,259,500
Year 22 : $709,500
Year 23 : $454,500
Year 24 : $89,500
Salary Average Commitment
Year 21 : $1,259,500
Year 22 : $709,500
Year 23 : $454,500
Year 24 : $89,500

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 5940 - $93 - 5,637 - 94.90%
Level 2: 4860 - $52 - 4,585 - 94.34%
Level 3: 1980 - $32 - 1,910 - 96.47%
Level 4: 3960 - $25 - 3,540 - 89.40%
Luxury : 1260 - $188 - 1,221 - 96.92%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $100 - 832 - 41.60%
Farm Level 2: 1000 - $50 - 420 - 42.02%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %16,894 - 93.86%
Average Income per Game$1,151,732
Year to Date Revenue$24,186,370
Farm
Home Games Left18
Average Attendance - %1,252 - 41.74%
Average Income per Game$94,711
Year to Date Revenue$1,988,940

Expense

Pro Players Total Salaries$75,751,000
Farm Players Total Salaries$1,538,260
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$39,353,748
Farm Year To Date Expenses$955,514
Pro Salary Cap To Date$39,353,748
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,731,174
Farm Estimated Season Revenue$1,704,806
Pro Remaining Season Days79
Pro Expenses Per Days$418,514
Pro Estimated Expenses$33,062,606
Farm Remaining Season Days79
Farm Expenses Per Days$8,499
Farm Estimated Expenses$671,421
Estimated Season Expenses$33,734,027
Current Bank Account$90,514,521
Projected Bank Account$79,216,474

Pro Players Salaries

Luke Schenn (1 Way Contract) $11,100,000 (2)
-Salary Remaining : $4,844,751
Jordan Staal (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $3,055,249
Jonathan Toews (1 Way Contract) $6,100,000 (1)
-Salary Remaining : $2,662,431
Colton Parayko (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $2,400,552
Matt Murray (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $2,400,552
Olli Maatta (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $2,182,320
Connor McDavid (1 Way Contract) $4,980,000 (1)
-Salary Remaining : $2,173,591
Andrei Vasilevskiy (1 Way Contract) $4,750,000 (3)
-Salary Remaining : $2,073,204
Viktor Arvidsson (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $1,527,624
Jason Demers (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $1,309,392
Nicklas Backstrom (1 Way Contract) $2,267,000 (3)
-Salary Remaining : $989,464
Geoff Platt (1 Way Contract) $1,659,000 (1)
-1 Way Contract Salary Cap : $1,659,000
-Salary Remaining : $724,094
Sean Couturier $1,600,000 (2)
-Salary Remaining : $698,343
Jaroslav Halak (1 Way Contract) $1,535,000 (1)
-1 Way Contract Salary Cap : $1,535,000
-Salary Remaining : $669,972
Lars Eller $1,350,000 (1)
-Salary Remaining : $589,227
Matt Moulson (1 Way Contract) $1,250,000 (1)
-1 Way Contract Salary Cap : $1,250,000
-Salary Remaining : $545,580
Cody McLeod (1 Way Contract) $1,250,000 (1)
-1 Way Contract Salary Cap : $1,250,000
-Salary Remaining : $545,580
Noah Hanifin $1,250,000 (2)
-Salary Remaining : $545,580
Daniel Taylor (1 Way Contract) $1,100,000 (2)
-1 Way Contract Salary Cap : $1,100,000
-Salary Remaining : $480,110
Elias Pettersson $1,000,000 (1)
-Salary Remaining : $436,464
Casey Wellman $950,000 (2)
-Salary Remaining : $414,641
Tyler Bozak (1 Way Contract) $900,000 (1)
-1 Way Contract Salary Cap : $900,000
-Salary Remaining : $392,818
Tyler Toffoli $660,000 (1)
-Salary Remaining : $288,066
Jussi Jokinen (1 Way Contract) $575,000 (1)
-1 Way Contract Salary Cap : $575,000
-Salary Remaining : $250,967
Alex Goligoski (1 Way Contract) $575,000 (1)
-1 Way Contract Salary Cap : $575,000
-Salary Remaining : $250,967
Luca Sbisa $500,000 (1)
-Salary Remaining : $218,232
Ryan Dzingel $500,000 (4)
-Salary Remaining : $218,232
Pavel Buchnevich $400,000 (1)
-Salary Remaining : $174,586
Total Pro Players28
Salary Commitment
Year 21 : $75,751,000
Year 22 : $46,017,000
Year 23 : $12,517,000
Year 24 : $500,000
Salary Average Commitment
Year 21 : $75,751,000
Year 22 : $46,017,000
Year 23 : $12,517,000
Year 24 : $500,000
Salary Cap with 1 Way Contract
Year 21 : $75,751,000
Year 22 : $46,017,000
Year 23 : $12,517,000
Year 24 : $500,000

Farm Players Salaries

Andrew MacDonald $139,000 (1)
Salary Remaining : $60,669
Jake Bean $125,000 (3)
Salary Remaining : $54,558
Anton Belov $120,050 (1)
Salary Remaining : $52,398
Matthew Highmore $116,700 (1)
Salary Remaining : $50,935
Erik Brannstrom $100,000 (3)
Salary Remaining : $43,646
Haydn Fleury $100,000 (2)
Salary Remaining : $43,646
Andrew Cogliano $97,500 (1)
Salary Remaining : $42,555
Brian Gibbons $85,000 (2)
Salary Remaining : $37,099
Andrew Miller $75,000 (2)
Salary Remaining : $32,735
Nathan Bastian $70,000 (2)
Salary Remaining : $30,552
Paul Postma $65,000 (1)
Salary Remaining : $28,370
Jay Beagle $65,000 (1)
Salary Remaining : $28,370
Scott Wedgewood $60,000 (3)
Salary Remaining : $26,188
Ross Johnston $60,000 (1)
Salary Remaining : $26,188
Eric Selleck $57,500 (1)
Salary Remaining : $25,097
Christopher Gibson $52,500 (3)
Salary Remaining : $22,914
David McIntyre $50,010 (1)
Salary Remaining : $21,828
Pierre-Cedric Labrie $50,000 (1)
Salary Remaining : $21,823
Andreas Englund $50,000 (2)
Salary Remaining : $21,823
Total Farm Players19
Salary Commitment
Year 21 : $1,538,260
Year 22 : $717,500
Year 23 : $337,500
Year 24 : $0
Salary Average Commitment
Year 21 : $1,538,260
Year 22 : $717,500
Year 23 : $337,500
Year 24 : $0

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 5940 - $100 - 4,662 - 78.49%
Level 2: 4860 - $60 - 3,775 - 77.67%
Level 3: 1980 - $35 - 1,725 - 87.11%
Level 4: 3960 - $25 - 3,712 - 93.73%
Luxury : 1260 - $200 - 972 - 77.16%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,946 - 97.28%
Farm Level 2: 1000 - $15 - 980 - 97.96%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %14,845 - 82.47%
Average Income per Game$1,040,276
Year to Date Revenue$22,886,065
Farm
Home Games Left17
Average Attendance - %2,925 - 97.51%
Average Income per Game$82,793
Year to Date Revenue$1,821,440

Expense

Pro Players Total Salaries$51,949,000
Farm Players Total Salaries$1,191,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$29,487,831
Farm Year To Date Expenses$755,955
Pro Salary Cap To Date$29,487,831
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,684,687
Farm Estimated Season Revenue$1,407,476
Pro Remaining Season Days79
Pro Expenses Per Days$287,011
Pro Estimated Expenses$22,673,869
Farm Remaining Season Days79
Farm Expenses Per Days$6,583
Farm Estimated Expenses$520,057
Estimated Season Expenses$23,193,926
Current Bank Account$45,437,275
Projected Bank Account$41,335,512

Pro Players Salaries

Jake Guentzel (1 Way Contract) $9,000,000 (3)
-Salary Remaining : $3,928,177
Ryan Nugent-Hopkins (1 Way Contract) $8,200,000 (1)
-Salary Remaining : $3,579,006
Marc-Andre Fleury (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $2,400,552
Ryan Ellis (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $1,527,624
Steve Kampfer (1 Way Contract) $2,300,000 (1)
-Salary Remaining : $1,003,867
Craig Smith $2,000,000 (1)
-Salary Remaining : $872,928
Kyle Palmieri $1,700,000 (3)
-Salary Remaining : $741,989
Bryan Rust $1,700,000 (4)
-Salary Remaining : $741,989
Reto Berra (1 Way Contract) $1,700,000 (2)
-Salary Remaining : $741,989
Dan Sexton $1,550,000 (1)
-Salary Remaining : $676,519
Sidney Crosby $1,500,000 (2)
-Salary Remaining : $654,696
Darnell Nurse $1,450,000 (3)
-Salary Remaining : $632,873
Josh Morrissey $1,450,000 (3)
-Salary Remaining : $632,873
Andre Burakovsky $1,450,000 (3)
-Salary Remaining : $632,873
Brandon Yip (1 Way Contract) $1,300,000 (2)
-1 Way Contract Salary Cap : $1,300,000
-Salary Remaining : $567,403
Nick Ritchie $1,000,000 (1)
-Salary Remaining : $436,464
Chris Kreider $937,000 (2)
-Salary Remaining : $408,967
Quinton Howden $777,000 (2)
-Salary Remaining : $339,133
Brian Boyle (1 Way Contract) $675,000 (1)
-1 Way Contract Salary Cap : $675,000
-Salary Remaining : $294,613
Matt Read (1 Way Contract) $610,000 (1)
-1 Way Contract Salary Cap : $610,000
-Salary Remaining : $266,243
Jeff Carter (1 Way Contract) $600,000 (1)
-1 Way Contract Salary Cap : $600,000
-Salary Remaining : $261,878
Peter Regin (1 Way Contract) $550,000 (1)
-1 Way Contract Salary Cap : $550,000
-Salary Remaining : $240,055
Vladislav Gavrikov $500,000 (2)
-Salary Remaining : $218,232
Simon Despres $500,000 (1)
-Salary Remaining : $218,232
Jason Zucker $500,000 (1)
-Salary Remaining : $218,232
Derrick Pouliot $500,000 (2)
-Salary Remaining : $218,232
Filip Lindberg (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $218,232
Total Pro Players27
Salary Commitment
Year 21 : $51,949,000
Year 22 : $32,964,000
Year 23 : $16,750,000
Year 24 : $1,700,000
Salary Average Commitment
Year 21 : $51,949,000
Year 22 : $32,964,000
Year 23 : $16,750,000
Year 24 : $1,700,000
Salary Cap with 1 Way Contract
Year 21 : $51,949,000
Year 22 : $32,964,000
Year 23 : $16,750,000
Year 24 : $1,700,000

Farm Players Salaries

Kasperi Kapanen (Out of Payroll) $125,000 (1)
Salary Remaining : $54,558
Rasmus Asplund $100,000 (3)
Salary Remaining : $43,646
Juuso Valimaki $100,000 (3)
Salary Remaining : $43,646
Kevin Bahl $90,000 (3)
Salary Remaining : $39,282
Daniel Sprong $90,000 (3)
Salary Remaining : $39,282
Anthony Angello $85,000 (1)
Salary Remaining : $37,099
Alexander Barabanov $82,500 (1)
Salary Remaining : $36,008
Alex Stalock $70,000 (1)
Salary Remaining : $30,552
Brandon Carlo $70,000 (1)
Salary Remaining : $30,552
Juuso Riikola $70,000 (2)
Salary Remaining : $30,552
Mathias Brome $67,500 (1)
Salary Remaining : $29,461
Dominik Simon $60,000 (1)
Salary Remaining : $26,188
Jeremy Lauzon $60,000 (3)
Salary Remaining : $26,188
Scott Wilson $54,000 (1)
Salary Remaining : $23,569
Luke Witkowski $52,500 (2)
Salary Remaining : $22,914
Oskar Sundqvist $50,000 (2)
Salary Remaining : $21,823
Dominic Toninato $50,000 (2)
Salary Remaining : $21,823
Travis Dermott (Out of Payroll) $40,000 (1)
Salary Remaining : $17,459
Jonas Siegenthaler $40,000 (2)
Salary Remaining : $17,459
Total Farm Players19
Salary Commitment
Year 21 : $1,356,500
Year 22 : $702,500
Year 23 : $440,000
Year 24 : $0
Salary Average Commitment
Year 21 : $1,356,500
Year 22 : $702,500
Year 23 : $440,000
Year 24 : $0

Quebec Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameVideotron Centre
Level 1: 5940 - $93 - 5,023 - 84.55%
Level 2: 4860 - $75 - 3,056 - 62.89%
Level 3: 1980 - $35 - 1,528 - 77.18%
Level 4: 3960 - $27 - 2,916 - 73.64%
Luxury : 1260 - $193 - 1,034 - 82.09%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $39 - 1,869 - 93.44%
Farm Level 2: 1000 - $16 - 976 - 97.55%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %13,557 - 75.32%
Average Income per Game$1,054,857
Year to Date Revenue$23,206,856
Farm
Home Games Left17
Average Attendance - %2,844 - 94.81%
Average Income per Game$88,494
Year to Date Revenue$1,946,877

Expense

Pro Players Total Salaries$61,115,686
Farm Players Total Salaries$2,773,410
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$39,581,145
Farm Year To Date Expenses$1,404,904
Pro Salary Cap To Date$39,581,145
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,932,571
Farm Estimated Season Revenue$1,504,405
Pro Remaining Season Days79
Pro Expenses Per Days$337,656
Pro Estimated Expenses$26,674,824
Farm Remaining Season Days79
Farm Expenses Per Days$15,323
Farm Estimated Expenses$1,210,517
Estimated Season Expenses$27,885,341
Current Bank Account$13,518,788
Projected Bank Account$5,070,423

Pro Players Salaries

Brayden Point (1 Way Contract) $7,500,000 (4)
-Salary Remaining : $3,273,481
Connor Hellebuyck (1 Way Contract) $6,900,000 (1)
-Salary Remaining : $3,011,602
Aleksander Barkov (1 Way Contract) $6,483,334 (4)
-Salary Remaining : $2,829,742
Jonathan Huberdeau (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $2,618,785
Mikko Rantanen (1 Way Contract) $4,980,000 (1)
-Salary Remaining : $2,173,591
Frederik Andersen (1 Way Contract) $4,856,667 (1)
-Salary Remaining : $2,119,761
Jakob Chychrun (1 Way Contract) $4,185,000 (2)
-Salary Remaining : $1,826,602
Nazem Kadri (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $1,745,856
Ryan Murray (1 Way Contract) $3,000,001 (2)
-Salary Remaining : $1,309,393
Jacob Trouba (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $1,309,392
Alex Killorn $1,882,350 (2)
-Salary Remaining : $821,578
Max Pacioretty $1,833,334 (3)
-Salary Remaining : $800,184
Adam Pelech $1,500,000 (3)
-Salary Remaining : $654,696
Keith Aulie $895,000 (1)
-Salary Remaining : $390,635
Frank Vatrano $850,000 (1)
-Salary Remaining : $370,994
Radek Faksa $700,000 (1)
-Salary Remaining : $305,525
Jordan Caron $650,000 (1)
-Salary Remaining : $283,702
Jesper Fast $500,000 (1)
-Salary Remaining : $218,232
Nicolas Hague $500,000 (2)
-Salary Remaining : $218,232
Lukas Dostal (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $218,232
Tyler Motte $400,000 (2)
-Salary Remaining : $174,586
Total Pro Players21
Salary Commitment
Year 21 : $61,115,686
Year 22 : $34,284,019
Year 23 : $21,316,668
Year 24 : $13,983,334
Salary Average Commitment
Year 21 : $60,977,549
Year 22 : $34,145,882
Year 23 : $21,205,557
Year 24 : $13,983,334
Salary Cap with 1 Way Contract
Year 21 : $61,115,686
Year 22 : $34,284,019
Year 23 : $21,316,668
Year 24 : $13,983,334

Farm Players Salaries

Robert Bortuzzo $181,000 (1)
Salary Remaining : $79,000
Andrew Hammond $175,000 (1)
Salary Remaining : $76,381
Luke Adam $165,900 (1)
Salary Remaining : $72,409
Cory Emmerton $165,900 (1)
Salary Remaining : $72,409
Michal Jordan $165,900 (1)
Salary Remaining : $72,409
Jack Skille $165,900 (1)
Salary Remaining : $72,409
Zach Sill $165,900 (1)
Salary Remaining : $72,409
Tom Wandell $165,900 (1)
Salary Remaining : $72,409
Nick Bonino $165,000 (2)
Salary Remaining : $72,017
Dale Weise $125,000 (1)
Salary Remaining : $54,558
Rob Klinkhammer $125,000 (1)
Salary Remaining : $54,558
Jeff Petry $120,000 (1)
Salary Remaining : $52,376
Jeremy Smith $95,000 (2)
Salary Remaining : $41,464
Andrew Bodnarchuk $80,000 (3)
Salary Remaining : $34,917
Clark Bishop $80,000 (1)
Salary Remaining : $34,917
Zac Dalpe $80,000 (3)
Salary Remaining : $34,917
Caleb Jones $80,000 (3)
Salary Remaining : $34,917
Mattias Tedenby $80,000 (3)
Salary Remaining : $34,917
Brendan Lemieux $70,000 (2)
Salary Remaining : $30,552
Samuel Girard $60,000 (1)
Salary Remaining : $26,188
Yanni Gourde $56,000 (3)
Salary Remaining : $24,442
Mike Reilly $55,010 (1)
Salary Remaining : $24,010
Nic Dowd $51,000 (1)
Salary Remaining : $22,260
Karl Stollery $50,000 (1)
Salary Remaining : $21,823
Anton Rodin $50,000 (1)
Salary Remaining : $21,823
Total Farm Players25
Salary Commitment
Year 21 : $2,773,410
Year 22 : $706,000
Year 23 : $376,000
Year 24 : $0
Salary Average Commitment
Year 21 : $2,773,410
Year 22 : $706,000
Year 23 : $376,000
Year 24 : $0

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 5940 - $94 - 4,442 - 74.79%
Level 2: 4860 - $55 - 3,475 - 71.51%
Level 3: 1980 - $36 - 1,397 - 70.54%
Level 4: 3960 - $25 - 2,954 - 74.60%
Luxury : 1260 - $190 - 971 - 77.09%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $75 - 1,678 - 83.89%
Farm Level 2: 1000 - $45 - 794 - 79.40%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %13,240 - 73.55%
Average Income per Game$1,077,677
Year to Date Revenue$24,786,569
Farm
Home Games Left16
Average Attendance - %2,472 - 82.39%
Average Income per Game$96,261
Year to Date Revenue$2,213,995

Expense

Pro Players Total Salaries$45,761,957
Farm Players Total Salaries$2,497,300
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$31,689,793
Farm Year To Date Expenses$1,418,587
Pro Salary Cap To Date$31,689,793
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,242,831
Farm Estimated Season Revenue$1,540,170
Pro Remaining Season Days79
Pro Expenses Per Days$252,828
Pro Estimated Expenses$19,973,412
Farm Remaining Season Days79
Farm Expenses Per Days$13,797
Farm Estimated Expenses$1,089,963
Estimated Season Expenses$21,063,375
Current Bank Account$5,584,227
Projected Bank Account$3,303,853

Pro Players Salaries

Johnny Gaudreau (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $3,491,713
Sean Monahan (1 Way Contract) $6,086,957 (1)
-Salary Remaining : $2,656,738
Klas Dahlbeck (1 Way Contract) $3,800,000 (4)
-Salary Remaining : $1,658,564
Sam Gagner (1 Way Contract) $3,750,000 (2)
-Salary Remaining : $1,636,740
Jaden Schwartz (1 Way Contract) $3,125,000 (3)
-Salary Remaining : $1,363,950
Charlie Coyle $2,000,000 (2)
-Salary Remaining : $872,928
Al Montoya (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $872,928
T.J. Brodie $1,650,000 (2)
-Salary Remaining : $720,166
Samuel Morin $1,600,000 (3)
-Salary Remaining : $698,343
Joseph Blandisi $1,500,000 (2)
-Salary Remaining : $654,696
Mike Hoffman $1,500,000 (1)
-Salary Remaining : $654,696
Teemu Hartikainen $1,250,000 (2)
-Salary Remaining : $545,580
Mark Katic $1,150,000 (1)
-Salary Remaining : $501,934
Marc-Andre Gragnani $1,000,000 (1)
-Salary Remaining : $436,464
Brian Elliott $1,000,000 (1)
-Salary Remaining : $436,464
Cody Ceci $1,000,000 (1)
-Salary Remaining : $436,464
Nikolay Goldobin $700,000 (1)
-Salary Remaining : $305,525
Blake Coleman $650,000 (2)
-Salary Remaining : $283,702
Mikhail Grigorenko $650,000 (1)
-Salary Remaining : $283,702
Alex Chiasson $600,000 (1)
-Salary Remaining : $261,878
Gaetan Haas $600,000 (2)
-Salary Remaining : $261,878
Jake McCabe $600,000 (2)
-Salary Remaining : $261,878
Sergey Kalinin $550,000 (1)
-Salary Remaining : $240,055
John Carlson $500,000 (1)
-Salary Remaining : $218,232
Kyle Keyser (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $218,232
Total Pro Players25
Salary Commitment
Year 21 : $45,761,957
Year 22 : $28,525,000
Year 23 : $8,525,000
Year 24 : $3,800,000
Salary Average Commitment
Year 21 : $45,761,957
Year 22 : $28,525,000
Year 23 : $8,525,000
Year 24 : $3,800,000
Salary Cap with 1 Way Contract
Year 21 : $45,761,957
Year 22 : $28,525,000
Year 23 : $8,525,000
Year 24 : $3,800,000

Farm Players Salaries

Chris Summers $215,000 (1)
Salary Remaining : $93,840
Nicklas Bergfors $165,900 (1)
Salary Remaining : $72,409
Juho Lammikko $165,900 (3)
Salary Remaining : $72,409
Andrei Svechnikov $150,000 (2)
Salary Remaining : $65,470
Dante Fabbro $125,000 (3)
Salary Remaining : $54,558
Michael Rasmussen $125,000 (3)
Salary Remaining : $54,558
Thomas Hickey $115,000 (2)
Salary Remaining : $50,193
Christoffer Ehn $115,000 (3)
Salary Remaining : $50,193
Lucas Lessio $97,500 (2)
Salary Remaining : $42,555
Josh Norris $90,000 (3)
Salary Remaining : $39,282
Maxim Noreau $77,500 (1)
Salary Remaining : $33,826
Derek Joslin $75,500 (2)
Salary Remaining : $32,953
Zach Whitecloud $70,000 (2)
Salary Remaining : $30,552
Jordan Gross $67,500 (2)
Salary Remaining : $29,461
Gerald Mayhew $67,500 (2)
Salary Remaining : $29,461
Philippe Cornet $67,500 (2)
Salary Remaining : $29,461
Zack Mitchell $66,500 (2)
Salary Remaining : $29,025
Dominic Turgeon $65,500 (2)
Salary Remaining : $28,588
Carsen Twarynski $60,000 (3)
Salary Remaining : $26,188
Mitch Reinke $55,000 (3)
Salary Remaining : $24,006
Alexey Marchenko $55,000 (3)
Salary Remaining : $24,006
Kaapo Kahkonen $55,000 (4)
Salary Remaining : $24,006
Kevin Rooney $50,500 (2)
Salary Remaining : $22,041
Yohann Auvitu $50,000 (2)
Salary Remaining : $21,823
Laurent Brossoit $50,000 (2)
Salary Remaining : $21,823
Nico Sturm $50,000 (3)
Salary Remaining : $21,823
Zach Parise $50,000 (1)
Salary Remaining : $21,823
Michael Latta $50,000 (1)
Salary Remaining : $21,823
Ian Cole $50,000 (1)
Salary Remaining : $21,823
Total Farm Players29
Salary Commitment
Year 21 : $2,497,300
Year 22 : $1,888,900
Year 23 : $895,900
Year 24 : $55,000
Salary Average Commitment
Year 21 : $2,497,300
Year 22 : $1,888,900
Year 23 : $895,900
Year 24 : $55,000

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 5940 - $95 - 5,579 - 93.92%
Level 2: 4860 - $57 - 4,554 - 93.70%
Level 3: 1980 - $35 - 1,711 - 86.39%
Level 4: 3960 - $22 - 3,802 - 96.00%
Luxury : 1260 - $190 - 1,182 - 93.82%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,966 - 98.31%
Farm Level 2: 1000 - $15 - 995 - 99.52%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %16,827 - 93.48%
Average Income per Game$1,162,682
Year to Date Revenue$26,741,676
Farm
Home Games Left16
Average Attendance - %2,961 - 98.71%
Average Income per Game$83,745
Year to Date Revenue$1,926,140

Expense

Pro Players Total Salaries$48,657,206
Farm Players Total Salaries$2,370,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$29,446,192
Farm Year To Date Expenses$1,285,199
Pro Salary Cap To Date$29,446,192
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,602,905
Farm Estimated Season Revenue$1,339,923
Pro Remaining Season Days79
Pro Expenses Per Days$268,824
Pro Estimated Expenses$21,237,096
Farm Remaining Season Days79
Farm Expenses Per Days$13,094
Farm Estimated Expenses$1,034,426
Estimated Season Expenses$22,271,522
Current Bank Account$21,299,751
Projected Bank Account$18,971,057

Pro Players Salaries

Bo Horvat (1 Way Contract) $8,500,000 (1)
-Salary Remaining : $3,709,945
Taylor Hall (1 Way Contract) $6,764,706 (4)
-Salary Remaining : $2,952,551
Oliver Bjorkstrand (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $2,182,320
Nick Bjugstad (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $2,182,320
Ondrej Kase (1 Way Contract) $3,630,000 (4)
-Salary Remaining : $1,584,365
Petr Mrazek (1 Way Contract) $3,565,000 (4)
-Salary Remaining : $1,555,994
Antti Niemi (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $1,527,624
Erik Gudbranson $2,850,000 (1)
-Salary Remaining : $1,243,923
Jamie Oleksiak $2,000,000 (1)
-Salary Remaining : $872,928
Mikael Granlund $1,937,500 (4)
-Salary Remaining : $845,649
Rickard Rakell $910,000 (1)
-Salary Remaining : $397,182
Philippe Myers $700,000 (2)
-Salary Remaining : $305,525
Ben Chiarot $650,000 (3)
-Salary Remaining : $283,702
Kenny Agostino $625,000 (4)
-Salary Remaining : $272,790
Ryan Spooner $625,000 (4)
-Salary Remaining : $272,790
Josh Leivo $500,000 (1)
-Salary Remaining : $218,232
Fredrik Claesson $500,000 (3)
-Salary Remaining : $218,232
Matt Puempel $500,000 (1)
-Salary Remaining : $218,232
Drake Caggiula $500,000 (2)
-Salary Remaining : $218,232
Joe Hicketts $400,000 (2)
-Salary Remaining : $174,586
Total Pro Players20
Salary Commitment
Year 21 : $48,657,206
Year 22 : $23,397,206
Year 23 : $18,297,206
Year 24 : $17,147,206
Salary Average Commitment
Year 21 : $48,640,594
Year 22 : $23,380,594
Year 23 : $18,280,594
Year 24 : $17,130,594
Salary Cap with 1 Way Contract
Year 21 : $48,657,206
Year 22 : $23,397,206
Year 23 : $18,297,206
Year 24 : $17,147,206

Farm Players Salaries

Frederick Gaudreau $230,000 (1)
Salary Remaining : $100,387
Pierre Engvall $150,000 (1)
Salary Remaining : $65,470
Trevor Murphy $130,000 (1)
Salary Remaining : $56,740
Steven Lorentz $125,000 (1)
Salary Remaining : $54,558
Blake Hillman $125,000 (1)
Salary Remaining : $54,558
Chris Wideman $125,000 (2)
Salary Remaining : $54,558
Michal Kempny $120,000 (3)
Salary Remaining : $52,376
Michael Stone $120,000 (3)
Salary Remaining : $52,376
Niko Mikkola $110,000 (1)
Salary Remaining : $48,011
Magnus Hellberg $100,000 (2)
Salary Remaining : $43,646
Gilles Senn $100,000 (1)
Salary Remaining : $43,646
Jeremy Swayman $70,000 (3)
Salary Remaining : $30,552
Patrik Nemeth $62,500 (4)
Salary Remaining : $27,279
Jani Hakanpaa $62,500 (4)
Salary Remaining : $27,279
Martin Frk $50,000 (2)
Salary Remaining : $21,823
Ben Harpur $50,000 (3)
Salary Remaining : $21,823
Brandon Kozun $50,000 (1)
Salary Remaining : $21,823
Chad Rau $50,000 (1)
Salary Remaining : $21,823
Spencer Foo $50,000 (2)
Salary Remaining : $21,823
Mike Halmo $50,000 (1)
Salary Remaining : $21,823
Paul LaDue $50,000 (1)
Salary Remaining : $21,823
Sean Malone $50,000 (1)
Salary Remaining : $21,823
Ty Rattie $50,000 (1)
Salary Remaining : $21,823
Sheldon Dries $50,000 (2)
Salary Remaining : $21,823
Colton Sceviour $50,000 (1)
Salary Remaining : $21,823
Kyle Burroughs $50,000 (1)
Salary Remaining : $21,823
Oscar Dansk $50,000 (2)
Salary Remaining : $21,823
Blake Speers $50,000 (1)
Salary Remaining : $21,823
Michael McCarron $40,000 (1)
Salary Remaining : $17,459
Total Farm Players29
Salary Commitment
Year 21 : $2,370,000
Year 22 : $910,000
Year 23 : $485,000
Year 24 : $125,000
Salary Average Commitment
Year 21 : $2,370,000
Year 22 : $910,000
Year 23 : $485,000
Year 24 : $125,000

St Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 5940 - $100 - 4,489 - 75.57%
Level 2: 4860 - $60 - 3,675 - 75.62%
Level 3: 1980 - $35 - 1,759 - 88.84%
Level 4: 3960 - $25 - 3,715 - 93.81%
Luxury : 1260 - $200 - 973 - 77.21%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,946 - 97.28%
Farm Level 2: 1000 - $15 - 980 - 98.03%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %14,611 - 81.17%
Average Income per Game$1,018,423
Year to Date Revenue$23,423,730
Farm
Home Games Left16
Average Attendance - %2,926 - 97.53%
Average Income per Game$82,805
Year to Date Revenue$1,904,505

Expense

Pro Players Total Salaries$47,018,132
Farm Players Total Salaries$1,575,900
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$26,394,221
Farm Year To Date Expenses$872,831
Pro Salary Cap To Date$26,394,221
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,294,769
Farm Estimated Season Revenue$1,324,873
Pro Remaining Season Days79
Pro Expenses Per Days$259,769
Pro Estimated Expenses$20,521,751
Farm Remaining Season Days79
Farm Expenses Per Days$8,707
Farm Estimated Expenses$687,853
Estimated Season Expenses$21,209,604
Current Bank Account$68,861,574
Projected Bank Account$65,271,612

Pro Players Salaries

Rasmus Andersson (1 Way Contract) $6,521,740 (4)
-Salary Remaining : $2,846,505
Robert Hagg (1 Way Contract) $5,217,392 (3)
-Salary Remaining : $2,277,204
Kevin Shattenkirk (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $1,964,088
Jonathan Quick (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $1,527,624
Marcus Johansson (1 Way Contract) $3,250,000 (2)
-Salary Remaining : $1,418,508
Phil Di Giuseppe (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $1,309,392
Antoine Roussel $2,200,000 (2)
-Salary Remaining : $960,221
Jamie McGinn $2,200,000 (1)
-Salary Remaining : $960,221
Troy Stecher $1,810,000 (2)
-Salary Remaining : $790,000
Josh Anderson $1,749,000 (1)
-Salary Remaining : $763,376
Tanner Kero $1,500,000 (3)
-Salary Remaining : $654,696
Nathan Beaulieu $1,500,000 (3)
-Salary Remaining : $654,696
Keith Kinkaid $1,500,000 (2)
-Salary Remaining : $654,696
Brandon Davidson $1,500,000 (3)
-Salary Remaining : $654,696
Tyler Wotherspoon $1,500,000 (3)
-Salary Remaining : $654,696
Brock Nelson $1,070,000 (4)
-Salary Remaining : $467,017
Ryan Stanton $1,000,000 (3)
-Salary Remaining : $436,464
Joel Edmundson $500,000 (3)
-Salary Remaining : $218,232
Phillip Danault $500,000 (3)
-Salary Remaining : $218,232
Connor Brown $500,000 (2)
-Salary Remaining : $218,232
Zach Bogosian $500,000 (3)
-Salary Remaining : $218,232
Brett Bulmer $500,000 (3)
-Salary Remaining : $218,232
Mike Smith (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $218,232
Stefan Elliott $500,000 (3)
-Salary Remaining : $218,232
Total Pro Players24
Salary Commitment
Year 21 : $47,018,132
Year 22 : $34,569,132
Year 23 : $22,309,132
Year 24 : $7,591,740
Salary Average Commitment
Year 21 : $47,018,132
Year 22 : $34,569,132
Year 23 : $22,309,132
Year 24 : $7,591,740
Salary Cap with 1 Way Contract
Year 21 : $47,018,132
Year 22 : $34,569,132
Year 23 : $22,309,132
Year 24 : $7,591,740

Farm Players Salaries

Nick Foligno $165,900 (1)
Salary Remaining : $72,409
Oskar Lindblom $150,000 (3)
Salary Remaining : $65,470
Gabriel Dumont $90,000 (1)
Salary Remaining : $39,282
Daniel Carr $60,000 (3)
Salary Remaining : $26,188
Ryan Graves $60,000 (1)
Salary Remaining : $26,188
Madison Bowey $60,000 (2)
Salary Remaining : $26,188
Roman Will $50,000 (4)
Salary Remaining : $21,823
Barclay Goodrow $50,000 (3)
Salary Remaining : $21,823
Jaycob Megna $50,000 (3)
Salary Remaining : $21,823
Zach Redmond $50,000 (3)
Salary Remaining : $21,823
Jiri Novotny $50,000 (1)
Salary Remaining : $21,823
Jakob Lilja $50,000 (3)
Salary Remaining : $21,823
Taylor Fedun $50,000 (1)
Salary Remaining : $21,823
Joel Armia $50,000 (3)
Salary Remaining : $21,823
Anton Forsberg $50,000 (4)
Salary Remaining : $21,823
Tim Schaller $50,000 (3)
Salary Remaining : $21,823
Igor Ozhiganov $50,000 (1)
Salary Remaining : $21,823
Zach Sanford $50,000 (1)
Salary Remaining : $21,823
Nikolai Prokhorkin $50,000 (3)
Salary Remaining : $21,823
Scott Sabourin $50,000 (3)
Salary Remaining : $21,823
Cody Franson $50,000 (2)
Salary Remaining : $21,823
T.J. Oshie $50,000 (2)
Salary Remaining : $21,823
Taylor Chorney $50,000 (1)
Salary Remaining : $21,823
Trevor Lewis $50,000 (1)
Salary Remaining : $21,823
Aaron Ness $50,000 (1)
Salary Remaining : $21,823
Anton Blidh $40,000 (1)
Salary Remaining : $17,459
Total Farm Players26
Salary Commitment
Year 21 : $1,575,900
Year 22 : $870,000
Year 23 : $710,000
Year 24 : $100,000
Salary Average Commitment
Year 21 : $1,575,900
Year 22 : $870,000
Year 23 : $710,000
Year 24 : $100,000

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Center
Level 1: 6040 - $94 - 5,616 - 92.98%
Level 2: 4960 - $54 - 4,685 - 94.45%
Level 3: 2080 - $32 - 1,939 - 93.21%
Level 4: 4060 - $22 - 3,841 - 94.59%
Luxury : 1360 - $189 - 1,205 - 88.60%
Total Capacity :18500
Farm
Farm Level 1: 2000 - $99 - 758 - 37.89%
Farm Level 2: 1000 - $49 - 367 - 36.71%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %17,285 - 93.43%
Average Income per Game$1,155,150
Year to Date Revenue$24,258,142
Farm
Home Games Left18
Average Attendance - %1,125 - 37.50%
Average Income per Game$93,018
Year to Date Revenue$1,953,375

Expense

Pro Players Total Salaries$74,153,267
Farm Players Total Salaries$3,557,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$39,516,010
Farm Year To Date Expenses$1,972,440
Pro Salary Cap To Date$39,516,010
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,792,693
Farm Estimated Season Revenue$1,674,321
Pro Remaining Season Days79
Pro Expenses Per Days$409,687
Pro Estimated Expenses$32,365,273
Farm Remaining Season Days79
Farm Expenses Per Days$19,652
Farm Estimated Expenses$1,552,508
Estimated Season Expenses$33,917,781
Current Bank Account$24,934,046
Projected Bank Account$13,483,279

Pro Players Salaries

John Tavares (1 Way Contract) $9,100,000 (2)
-Salary Remaining : $3,971,823
Brendan Gallagher (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $3,491,713
Nail Yakupov (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $3,491,713
Dougie Hamilton (1 Way Contract) $6,166,667 (1)
-Salary Remaining : $2,691,529
Marko Dano (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $2,618,785
Jean-Gabriel Pageau (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $2,182,320
Aaron Ekblad (1 Way Contract) $4,600,000 (4)
-Salary Remaining : $2,007,735
Calvin de Haan (1 Way Contract) $3,850,000 (1)
-Salary Remaining : $1,680,387
Slava Voynov (1 Way Contract) $3,750,000 (2)
-Salary Remaining : $1,636,740
Joonas Korpisalo (1 Way Contract) $3,600,000 (2)
-Salary Remaining : $1,571,271
Cody Eakin (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $1,527,624
Sam Reinhart (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $1,309,392
Dmitrij Jaskin $2,150,000 (1)
-Salary Remaining : $938,398
Brandon Montour $2,000,000 (2)
-Salary Remaining : $872,928
Paul Stastny (1 Way Contract) $1,300,000 (2)
-Salary Remaining : $567,403
Victor Rask (1 Way Contract) $1,086,600 (1)
-Salary Remaining : $474,262
Ilya Sorokin $900,000 (3)
-Salary Remaining : $392,818
Tom Kuhnhackl $850,000 (4)
-Salary Remaining : $370,994
Matt Grzelcyk $700,000 (2)
-Salary Remaining : $305,525
Artturi Lehkonen $600,000 (2)
-Salary Remaining : $261,878
Total Pro Players20
Salary Commitment
Year 21 : $74,153,267
Year 22 : $55,900,000
Year 23 : $26,850,000
Year 24 : $8,450,000
Salary Average Commitment
Year 21 : $74,153,267
Year 22 : $55,900,000
Year 23 : $26,850,000
Year 24 : $8,450,000
Salary Cap with 1 Way Contract
Year 21 : $74,153,267
Year 22 : $55,900,000
Year 23 : $26,850,000
Year 24 : $8,450,000

Farm Players Salaries

Carson McMillan $220,000 (1)
Salary Remaining : $96,022
Brandon Sutter $210,000 (1)
Salary Remaining : $91,657
Antti Raanta $200,000 (2)
Salary Remaining : $87,293
Eric O'Dell $190,000 (2)
Salary Remaining : $82,928
Jesperi Kotkaniemi $175,000 (3)
Salary Remaining : $76,381
Cameron Gaunce $160,000 (2)
Salary Remaining : $69,834
Kyle Okposo $160,000 (1)
Salary Remaining : $69,834
Cory Schneider $140,000 (1)
Salary Remaining : $61,105
Victor Bartley $139,000 (1)
Salary Remaining : $60,669
Brandon Hagel $125,000 (3)
Salary Remaining : $54,558
Ryan Suter $125,000 (1)
Salary Remaining : $54,558
Brendan Smith $125,000 (1)
Salary Remaining : $54,558
Ronalds Kenins $125,000 (3)
Salary Remaining : $54,558
Artem Anisimov $125,000 (2)
Salary Remaining : $54,558
Kevin Connauton (Out of Payroll) $120,000 (3)
Salary Remaining : $52,376
Tanner Richard $115,000 (1)
Salary Remaining : $50,193
Matt Tennyson $115,000 (2)
Salary Remaining : $50,193
Matt Martin $110,000 (2)
Salary Remaining : $48,011
Martin Marincin $103,000 (3)
Salary Remaining : $44,956
Connor Jones $95,000 (3)
Salary Remaining : $41,464
Denis Gurianov $85,000 (2)
Salary Remaining : $37,099
Marek Langhamer $80,000 (2)
Salary Remaining : $34,917
Phil Varone $70,000 (2)
Salary Remaining : $30,552
Slater Koekkoek $70,000 (1)
Salary Remaining : $30,552
Matt Lorito $60,000 (2)
Salary Remaining : $26,188
Matt Benning $60,000 (2)
Salary Remaining : $26,188
Jake Walman $60,000 (3)
Salary Remaining : $26,188
Jyrki Jokipakka $56,000 (3)
Salary Remaining : $24,442
Tyler Graovac $55,000 (1)
Salary Remaining : $24,006
Tomas Vincour $52,500 (1)
Salary Remaining : $22,914
Iiro Pakarinen $51,000 (2)
Salary Remaining : $22,260
Jon Matsumoto $50,500 (1)
Salary Remaining : $22,041
David Rittich $50,000 (1)
Salary Remaining : $21,823
Total Farm Players33
Salary Commitment
Year 21 : $3,677,000
Year 22 : $2,165,000
Year 23 : $859,000
Year 24 : $0
Salary Average Commitment
Year 21 : $3,677,000
Year 22 : $2,165,000
Year 23 : $859,000
Year 24 : $0

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 5940 - $95 - 5,037 - 84.80%
Level 2: 4860 - $55 - 4,340 - 89.30%
Level 3: 1980 - $35 - 1,697 - 85.72%
Level 4: 3960 - $25 - 3,705 - 93.57%
Luxury : 1260 - $190 - 1,093 - 86.77%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $90 - 1,229 - 61.45%
Farm Level 2: 1000 - $45 - 560 - 55.98%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %15,872 - 88.18%
Average Income per Game$1,102,221
Year to Date Revenue$25,351,085
Farm
Home Games Left16
Average Attendance - %1,789 - 59.63%
Average Income per Game$94,962
Year to Date Revenue$2,184,115

Expense

Pro Players Total Salaries$63,010,845
Farm Players Total Salaries$1,479,200
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$34,650,295
Farm Year To Date Expenses$1,010,795
Pro Salary Cap To Date$34,650,295
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,635,537
Farm Estimated Season Revenue$1,519,384
Pro Remaining Season Days79
Pro Expenses Per Days$348,126
Pro Estimated Expenses$27,501,954
Farm Remaining Season Days79
Farm Expenses Per Days$8,172
Farm Estimated Expenses$645,588
Estimated Season Expenses$28,147,542
Current Bank Account$21,298,498
Projected Bank Account$12,305,877

Pro Players Salaries

Anthony Beauvillier (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $2,182,320
Mathew Barzal (1 Way Contract) $4,980,000 (1)
-1 Way Contract Salary Cap : $4,980,000
-Salary Remaining : $2,173,591
Alex DeBrincat (1 Way Contract) $4,980,000 (2)
-1 Way Contract Salary Cap : $4,980,000
-Salary Remaining : $2,173,591
Kyle Connor (1 Way Contract) $4,980,000 (1)
-1 Way Contract Salary Cap : $4,980,000
-Salary Remaining : $2,173,591
Artem Zub (1 Way Contract) $4,000,000 (1)
-1 Way Contract Salary Cap : $4,000,000
-Salary Remaining : $1,745,856
Oscar Lindberg (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $1,527,624
Connor Murphy (1 Way Contract) $3,250,000 (4)
-Salary Remaining : $1,418,508
Sven Baertschi (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $1,309,392
Jonas Brodin (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $1,309,392
Alex Galchenyuk $2,730,000 (2)
-Salary Remaining : $1,191,547
Wayne Simmonds (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $1,091,160
Michael Bunting $2,300,000 (1)
-Salary Remaining : $1,003,867
Michael Grabner (1 Way Contract) $2,200,000 (2)
-Salary Remaining : $960,221
Brett Pesce $2,000,000 (2)
-Salary Remaining : $872,928
Alex Nedeljkovic (1 Way Contract) $1,913,000 (4)
-Salary Remaining : $834,956
Steve Santini $1,900,000 (4)
-Salary Remaining : $829,282
Keith Yandle (1 Way Contract) $1,750,000 (1)
-1 Way Contract Salary Cap : $1,750,000
-Salary Remaining : $763,812
Alex Petrovic $1,458,345 (1)
-Salary Remaining : $636,515
Ivan Barbashev $900,000 (3)
-Salary Remaining : $392,818
Joe Thornton (1 Way Contract) $869,500 (1)
-1 Way Contract Salary Cap : $869,500
-Salary Remaining : $379,506
Nick Paul $850,000 (2)
-Salary Remaining : $370,994
Nate Schmidt $700,000 (4)
-Salary Remaining : $305,525
Travis Sanheim $700,000 (2)
-Salary Remaining : $305,525
Andrej Nestrasil $650,000 (3)
-Salary Remaining : $283,702
Jordan Binnington $600,000 (1)
-Salary Remaining : $261,878
Valeri Nichushkin $500,000 (2)
-Salary Remaining : $218,232
Aaron Dell $500,000 (1)
-Salary Remaining : $218,232
Adam Huska (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $218,232
Devon Toews $400,000 (1)
-Salary Remaining : $174,586
Vinnie Hinostroza $400,000 (1)
-Salary Remaining : $174,586
Total Pro Players30
Salary Commitment
Year 21 : $63,010,845
Year 22 : $26,273,000
Year 23 : $9,313,000
Year 24 : $7,763,000
Salary Average Commitment
Year 21 : $63,010,845
Year 22 : $26,273,000
Year 23 : $9,313,000
Year 24 : $7,763,000
Salary Cap with 1 Way Contract
Year 21 : $63,010,845
Year 22 : $26,273,000
Year 23 : $9,313,000
Year 24 : $7,763,000

Farm Players Salaries

Luke Glendening $165,000 (1)
Salary Remaining : $72,017
Richard Clune $165,000 (2)
Salary Remaining : $72,017
Dennis Rasmussen $116,700 (1)
Salary Remaining : $50,935
Trevor Moore $110,000 (3)
Salary Remaining : $48,011
Cale Makar $100,000 (2)
Salary Remaining : $43,646
Thomas Chabot $100,000 (1)
Salary Remaining : $43,646
Noel Acciari $92,500 (4)
Salary Remaining : $40,373
Mats Zuccarello $90,000 (1)
Salary Remaining : $39,282
Karson Kuhlman $90,000 (1)
Salary Remaining : $39,282
Jason Dickinson $85,000 (1)
Salary Remaining : $37,099
Conor Timmins $70,000 (3)
Salary Remaining : $30,552
Jack Campbell $55,000 (4)
Salary Remaining : $24,006
John Hayden $50,000 (3)
Salary Remaining : $21,823
Philip Samuelsson $50,000 (2)
Salary Remaining : $21,823
Damon Severson $50,000 (2)
Salary Remaining : $21,823
Sam Lafferty $50,000 (3)
Salary Remaining : $21,823
Sam Montembeault $40,000 (2)
Salary Remaining : $17,459
Total Farm Players17
Salary Commitment
Year 21 : $1,479,200
Year 22 : $832,500
Year 23 : $427,500
Year 24 : $147,500
Salary Average Commitment
Year 21 : $1,479,200
Year 22 : $832,500
Year 23 : $427,500
Year 24 : $147,500

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT Mobile Arena
Level 1: 5940 - $100 - 4,604 - 77.51%
Level 2: 4860 - $60 - 3,818 - 78.56%
Level 3: 1980 - $35 - 1,725 - 87.10%
Level 4: 3960 - $25 - 3,692 - 93.23%
Luxury : 1260 - $200 - 993 - 78.80%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,953 - 97.64%
Farm Level 2: 1000 - $15 - 979 - 97.85%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %14,832 - 82.40%
Average Income per Game$1,040,721
Year to Date Revenue$21,855,140
Farm
Home Games Left18
Average Attendance - %2,931 - 97.71%
Average Income per Game$83,028
Year to Date Revenue$1,743,585

Expense

Pro Players Total Salaries$84,265,000
Farm Players Total Salaries$1,590,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$47,226,105
Farm Year To Date Expenses$933,615
Pro Salary Cap To Date$47,226,105
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,732,977
Farm Estimated Season Revenue$1,494,501
Pro Remaining Season Days79
Pro Expenses Per Days$465,552
Pro Estimated Expenses$36,778,608
Farm Remaining Season Days79
Farm Expenses Per Days$8,785
Farm Estimated Expenses$694,015
Estimated Season Expenses$37,472,623
Current Bank Account$15,487,680
Projected Bank Account($1,757,465)

Pro Players Salaries

Logan Couture (1 Way Contract) $9,400,000 (1)
-Salary Remaining : $4,102,762
James Reimer (1 Way Contract) $9,000,000 (1)
-Salary Remaining : $3,928,177
William Karlsson (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $3,273,481
Vincent Trocheck (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $3,055,249
Magnus Paajarvi (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $2,837,017
Erik Karlsson (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $2,400,552
Anthony Duclair (1 Way Contract) $4,995,000 (4)
-Salary Remaining : $2,180,138
Jesper Bratt (1 Way Contract) $4,980,000 (3)
-Salary Remaining : $2,173,591
Brenden Dillon (1 Way Contract) $3,950,000 (1)
-Salary Remaining : $1,724,033
Nick Schmaltz (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $1,527,624
Tyson Barrie (1 Way Contract) $3,400,000 (3)
-Salary Remaining : $1,483,978
Brady Skjei (1 Way Contract) $3,330,000 (2)
-Salary Remaining : $1,453,425
Cam Talbot (1 Way Contract) $3,100,000 (2)
-1 Way Contract Salary Cap : $3,100,000
-Salary Remaining : $1,353,039
Tyler Ennis (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $1,309,392
Tanner Pearson $2,500,000 (2)
-Salary Remaining : $1,091,160
Corey Tropp $2,500,000 (1)
-Salary Remaining : $1,091,160
Erik Haula $1,000,000 (3)
-Salary Remaining : $436,464
Greg Pateryn $560,000 (2)
-Salary Remaining : $244,420
Niklas Svedberg $550,000 (1)
-Salary Remaining : $240,055
Dylan McIlrath $500,000 (2)
-Salary Remaining : $218,232
Patrick Kane $500,000 (1)
-Salary Remaining : $218,232
Charles Hudon $500,000 (3)
-Salary Remaining : $218,232
Anthony Stolarz $500,000 (2)
-Salary Remaining : $218,232
Total Pro Players23
Salary Commitment
Year 21 : $84,265,000
Year 22 : $42,365,000
Year 23 : $18,375,000
Year 24 : $8,495,000
Salary Average Commitment
Year 21 : $83,628,334
Year 22 : $41,728,334
Year 23 : $17,738,334
Year 24 : $7,858,334
Salary Cap with 1 Way Contract
Year 21 : $84,265,000
Year 22 : $42,365,000
Year 23 : $18,375,000
Year 24 : $8,495,000

Farm Players Salaries

Casey Mittelstadt $175,000 (3)
Salary Remaining : $76,381
Michael Frolik $165,000 (1)
Salary Remaining : $72,017
Nick Suzuki $100,000 (2)
Salary Remaining : $43,646
Jaret Anderson-Dolan $90,000 (3)
Salary Remaining : $39,282
Anthony Cirelli $85,000 (1)
Salary Remaining : $37,099
Mario Ferraro (Out of Payroll) $85,000 (2)
Salary Remaining : $37,099
Wade Allison $70,000 (3)
Salary Remaining : $30,552
Pierre-Olivier Joseph $70,000 (3)
Salary Remaining : $30,552
Andrew Peeke $70,000 (3)
Salary Remaining : $30,552
John Leonard $60,000 (3)
Salary Remaining : $26,188
Sean Walker $52,500 (3)
Salary Remaining : $22,914
Kurtis MacDermid $52,500 (2)
Salary Remaining : $22,914
Maxime Lagace $50,000 (2)
Salary Remaining : $21,823
Joseph Cramarossa $50,000 (1)
Salary Remaining : $21,823
C.J. Smith $50,000 (1)
Salary Remaining : $21,823
Dan Renouf $50,000 (1)
Salary Remaining : $21,823
Valentin Zykov $50,000 (3)
Salary Remaining : $21,823
Justin Kloos $50,000 (2)
Salary Remaining : $21,823
Justin Bailey $50,000 (3)
Salary Remaining : $21,823
Marcus Hogberg $50,000 (1)
Salary Remaining : $21,823
Jacob MacDonald $50,000 (2)
Salary Remaining : $21,823
Jimmy Schuldt $50,000 (2)
Salary Remaining : $21,823
Luke Johnson $50,000 (3)
Salary Remaining : $21,823
Adam Johnson $50,000 (2)
Salary Remaining : $21,823
Total Farm Players24
Salary Commitment
Year 21 : $1,675,000
Year 22 : $1,225,000
Year 23 : $737,500
Year 24 : $0
Salary Average Commitment
Year 21 : $1,675,000
Year 22 : $1,225,000
Year 23 : $737,500
Year 24 : $0