Team Finance for National Simulated Hockey League

Update - November 1, 2021 at 13:58

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 5796 - $90 - 5,423 - 93.56%
Level 2: 4743 - $51 - 4,413 - 93.05%
Level 3: 1932 - $33 - 1,886 - 97.63%
Level 4: 3864 - $20 - 3,736 - 96.70%
Luxury : 1230 - $180 - 1,176 - 95.64%
Total Capacity :17565
Farm
Farm Level 1: 2000 - $75 - 1,920 - 95.99%
Farm Level 2: 1000 - $45 - 734 - 73.40%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,635 - 94.71%
Average Income per Game$1,120,057
Year to Date Revenue$45,922,341
Farm
Home Games Left0
Average Attendance - %2,654 - 88.46%
Average Income per Game$189,524
Year to Date Revenue$7,770,465

Expense

Pro Players Total Salaries$94,129,667
Farm Players Total Salaries$2,248,852
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$92,255,969
Farm Year To Date Expenses$2,239,950
Pro Salary Cap To Date$92,255,969
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$444,008
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$10,608
Farm Estimated Expenses$0
Estimated Season Expenses$0
Current Bank Account$4,009,768
Projected Bank Account$4,009,768

Pro Players Salaries

Patrice Bergeron (1 Way Contract) $21,650,000 (1)
-Salary Remaining : $0
Alex Pietrangelo (1 Way Contract) $20,500,000 (3)
-Salary Remaining : $0
William Karlsson (1 Way Contract) $7,500,000 (2)
-Salary Remaining : $0
David Krejci (1 Way Contract) $6,251,000 (2)
-Salary Remaining : $0
David Pastrnak (1 Way Contract) $5,010,000 (1)
-Salary Remaining : $0
Frederik Andersen (1 Way Contract) $4,856,667 (2)
-Salary Remaining : $0
Brad Marchand (1 Way Contract) $4,800,000 (3)
-Salary Remaining : $0
Jared Spurgeon (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $0
Vladimir Sobotka (1 Way Contract) $4,100,000 (1)
-Salary Remaining : $0
Magnus Paajarvi $3,000,000 (1)
-Salary Remaining : $0
Marc-Edouard Vlasic (1 Way Contract) $1,400,000 (2)
-Salary Remaining : $0
Jonathan Bernier $1,245,000 (2)
-Salary Remaining : $0
Joonas Donskoi $1,050,000 (1)
-Salary Remaining : $0
David Desharnais (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $0
Chris Kreider $937,000 (3)
-Salary Remaining : $0
Shea Weber $900,000 (2)
-Salary Remaining : $0
Charlie McAvoy $850,000 (1)
-Salary Remaining : $0
Brett Connolly $700,000 (2)
-Salary Remaining : $0
John Moore $680,000 (1)
-Salary Remaining : $0
Jordan Caron $650,000 (2)
-Salary Remaining : $0
Andrew Agozzino $550,000 (1)
-Salary Remaining : $0
Landon Ferraro $500,000 (1)
-Salary Remaining : $0
Cal Clutterbuck $500,000 (3)
-Salary Remaining : $0
Brent Burns $500,000 (2)
-Salary Remaining : $0
Derek Joslin (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Total Pro Players25
Salary Commitment
Year 20 : $94,129,667
Year 21 : $55,239,667
Year 22 : $31,237,000
Year 23 : $0
Salary Average Commitment
Year 20 : $93,979,667
Year 21 : $55,239,667
Year 22 : $31,237,000
Year 23 : $0
Salary Cap with 1 Way Contract
Year 20 : $94,129,667
Year 21 : $55,239,667
Year 22 : $31,237,000
Year 23 : $0

Farm Players Salaries

Connor Clifton $200,000 (1)
Salary Remaining : $0
Robert Bortuzzo $181,000 (2)
Salary Remaining : $0
Brent Seabrook $159,852 (1)
Salary Remaining : $0
Mathieu Perreault $143,000 (1)
Salary Remaining : $0
Carter Rowney $131,000 (1)
Salary Remaining : $0
Brandon Tanev $101,000 (1)
Salary Remaining : $0
Peter Mueller $100,000 (1)
Salary Remaining : $0
Sam Bennett $100,000 (1)
Salary Remaining : $0
David Backes $90,000 (1)
Salary Remaining : $0
Frans Nielsen $90,000 (1)
Salary Remaining : $0
Sam Carrick $70,000 (1)
Salary Remaining : $0
Pontus Aberg $70,000 (2)
Salary Remaining : $0
Christian Fischer $70,000 (3)
Salary Remaining : $0
Tim Erixon $68,000 (1)
Salary Remaining : $0
Troy Grosenick $60,000 (1)
Salary Remaining : $0
Anton Forsberg $60,000 (1)
Salary Remaining : $0
Artturi Lehkonen $60,000 (3)
Salary Remaining : $0
Jordan Martinook $55,000 (2)
Salary Remaining : $0
Andy Welinski $50,000 (1)
Salary Remaining : $0
Duncan Siemens $50,000 (3)
Salary Remaining : $0
Derek Grant $50,000 (2)
Salary Remaining : $0
Matt Donovan $50,000 (3)
Salary Remaining : $0
Noel Acciari $50,000 (1)
Salary Remaining : $0
Brian Boyle $50,000 (1)
Salary Remaining : $0
Zac Dalpe $50,000 (1)
Salary Remaining : $0
Matt Hackett $50,000 (3)
Salary Remaining : $0
Sam Montembeault $40,000 (3)
Salary Remaining : $0
Total Farm Players27
Salary Commitment
Year 20 : $2,248,852
Year 21 : $676,000
Year 22 : $320,000
Year 23 : $0
Salary Average Commitment
Year 20 : $2,248,852
Year 21 : $676,000
Year 22 : $320,000
Year 23 : $0

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 6164 - $95 - 4,964 - 80.53%
Level 2: 5044 - $55 - 4,058 - 80.46%
Level 3: 2055 - $45 - 1,256 - 61.14%
Level 4: 4110 - $25 - 3,193 - 77.70%
Luxury : 1307 - $185 - 1,079 - 82.58%
Total Capacity :18680
Farm
Farm Level 1: 2000 - $60 - 1,955 - 97.73%
Farm Level 2: 1000 - $30 - 992 - 99.24%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,551 - 77.90%
Average Income per Game$1,052,113
Year to Date Revenue$43,136,640
Farm
Home Games Left0
Average Attendance - %2,947 - 98.24%
Average Income per Game$147,566
Year to Date Revenue$6,050,223

Expense

Pro Players Total Salaries$91,943,571
Farm Players Total Salaries$1,908,400
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$87,007,483
Farm Year To Date Expenses$1,878,315
Pro Salary Cap To Date$87,007,483
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$433,696
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$9,002
Farm Estimated Expenses$0
Estimated Season Expenses$0
Current Bank Account$16,289,453
Projected Bank Account$16,289,453

Pro Players Salaries

Jonathan Toews (1 Way Contract) $13,250,000 (1)
-Salary Remaining : $0
Justin Faulk (1 Way Contract) $7,760,000 (3)
-Salary Remaining : $0
Martin Jones (1 Way Contract) $7,750,000 (3)
-Salary Remaining : $0
Jakob Silfverberg (1 Way Contract) $6,428,572 (4)
-Salary Remaining : $0
Nikolaj Ehlers (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $0
Mikko Koskinen (1 Way Contract) $5,010,000 (2)
-Salary Remaining : $0
James Neal (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $0
Jordan Schroeder (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $0
Leon Draisaitl (1 Way Contract) $4,995,000 (1)
-Salary Remaining : $0
John Klingberg (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $0
Jonathon Blum (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $0
Markus Granlund (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $0
Calvin de Haan $3,300,000 (1)
-Salary Remaining : $0
Patric Hornqvist (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $0
Justin Abdelkader (1 Way Contract) $2,000,000 (2)
-1 Way Contract Salary Cap : $2,000,000
-Salary Remaining : $0
Andrew Ladd (1 Way Contract) $2,000,000 (2)
-1 Way Contract Salary Cap : $2,000,000
-Salary Remaining : $0
Victor Rask $1,749,999 (1)
-Salary Remaining : $0
David Perron $1,500,000 (3)
-Salary Remaining : $0
Teemu Hartikainen (1 Way Contract) $1,250,000 (1)
-Salary Remaining : $0
Mark Katic $1,200,000 (1)
-Salary Remaining : $0
Ryan Pulock $850,000 (1)
-Salary Remaining : $0
Josh Teves $750,000 (4)
-Salary Remaining : $0
J.T. Compher $700,000 (2)
-Salary Remaining : $0
Alex Kerfoot $700,000 (1)
-Salary Remaining : $0
Aaron Dell $500,000 (2)
-Salary Remaining : $0
Total Pro Players25
Salary Commitment
Year 20 : $91,943,571
Year 21 : $49,898,572
Year 22 : $29,188,572
Year 23 : $7,178,572
Salary Average Commitment
Year 20 : $91,943,571
Year 21 : $49,898,572
Year 22 : $29,188,572
Year 23 : $7,178,572
Salary Cap with 1 Way Contract
Year 20 : $91,943,571
Year 21 : $49,898,572
Year 22 : $29,188,572
Year 23 : $7,178,572

Farm Players Salaries

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

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6765 - $90 - 5,424 - 80.17%
Level 2: 5535 - $50 - 4,072 - 73.57%
Level 3: 2255 - $38 - 1,263 - 56.02%
Level 4: 4510 - $20 - 3,357 - 74.43%
Luxury : 1435 - $179 - 1,237 - 86.23%
Total Capacity :20500
Farm
Farm Level 1: 2000 - $85 - 1,791 - 89.55%
Farm Level 2: 1000 - $45 - 768 - 76.84%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,353 - 74.89%
Average Income per Game$1,113,914
Year to Date Revenue$45,670,481
Farm
Home Games Left0
Average Attendance - %2,559 - 85.31%
Average Income per Game$196,149
Year to Date Revenue$8,042,111

Expense

Pro Players Total Salaries$95,324,845
Farm Players Total Salaries$1,785,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$86,353,470
Farm Year To Date Expenses$2,213,882
Pro Salary Cap To Date$86,353,470
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$449,645
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$8,420
Farm Estimated Expenses$0
Estimated Season Expenses$0
Current Bank Account$93,599,852
Projected Bank Account$93,599,852

Pro Players Salaries

Steven Stamkos (1 Way Contract) $14,285,800 (3)
-Salary Remaining : $0
Claude Giroux (1 Way Contract) $11,700,000 (2)
-Salary Remaining : $0
Johnny Gaudreau (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $0
Mika Zibanejad (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $0
Ryan Johansen (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $0
Nick Leddy (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $0
Tyler Johnson (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $0
Michael Grabner (1 Way Contract) $4,211,000 (1)
-Salary Remaining : $0
Tomas Tatar (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $0
Rasmus Ristolainen (1 Way Contract) $3,913,044 (2)
-Salary Remaining : $0
Patrick Wiercioch $3,000,000 (1)
-Salary Remaining : $0
Gustav Nyquist $2,850,000 (2)
-Salary Remaining : $0
Alex Galchenyuk $2,730,000 (3)
-Salary Remaining : $0
Robin Lehner (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $0
Andrew Miller (1 Way Contract) $1,300,000 (1)
-1 Way Contract Salary Cap : $1,300,000
-Salary Remaining : $0
Ivan Provorov $1,250,000 (1)
-Salary Remaining : $0
Jeff Petry $1,200,000 (2)
-Salary Remaining : $0
Marc-Andre Gragnani (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $1,200,000
-Salary Remaining : $0
Paul Postma (1 Way Contract) $1,150,000 (1)
-1 Way Contract Salary Cap : $1,150,000
-Salary Remaining : $0
Ben Smith (1 Way Contract) $1,150,000 (1)
-1 Way Contract Salary Cap : $1,150,000
-Salary Remaining : $0
Philipp Grubauer $1,000,001 (1)
-Salary Remaining : $0
Linus Omark (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $0
Anthony Beauvillier $850,000 (1)
-Salary Remaining : $0
Jussi Jokinen (1 Way Contract) $700,000 (1)
-1 Way Contract Salary Cap : $700,000
-Salary Remaining : $0
Reto Berra (1 Way Contract) $700,000 (1)
-1 Way Contract Salary Cap : $700,000
-Salary Remaining : $0
Michael Hutchinson $625,000 (3)
-Salary Remaining : $0
Joe Morrow $510,000 (3)
-Salary Remaining : $0
Patrick Kane $500,000 (2)
-Salary Remaining : $0
Jeremy Smith (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Joel Kellman (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Andrew Desjardins (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Anssi Salmela (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Erik Gustafsson $500,000 (2)
-Salary Remaining : $0
Nikolay Kulemin (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Linden Vey $500,000 (1)
-Salary Remaining : $0
Luca Sbisa $500,000 (2)
-Salary Remaining : $0
Jakub Kindl (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Total Pro Players37
Salary Commitment
Year 20 : $95,324,845
Year 21 : $68,313,844
Year 22 : $42,150,800
Year 23 : $2,500,000
Salary Average Commitment
Year 20 : $95,324,845
Year 21 : $68,313,844
Year 22 : $42,150,800
Year 23 : $2,500,000
Salary Cap with 1 Way Contract
Year 20 : $95,324,845
Year 21 : $68,313,844
Year 22 : $42,150,800
Year 23 : $2,500,000

Farm Players Salaries

Alex Tuch $700,000 (2)
Salary Remaining : $0
Zac Rinaldo $250,000 (2)
Salary Remaining : $0
Artem Anisimov $175,000 (1)
Salary Remaining : $0
Matt Read $130,000 (1)
Salary Remaining : $0
Derek Ryan $120,000 (2)
Salary Remaining : $0
Bobby Sanguinetti $85,000 (2)
Salary Remaining : $0
Jack Campbell $62,500 (1)
Salary Remaining : $0
Andrej Sekera $60,000 (1)
Salary Remaining : $0
Andy Andreoff $52,500 (1)
Salary Remaining : $0
Par Lindholm $50,000 (4)
Salary Remaining : $0
Petter Granberg $50,000 (3)
Salary Remaining : $0
Beau Bennett $50,000 (1)
Salary Remaining : $0
Total Farm Players12
Salary Commitment
Year 20 : $1,785,000
Year 21 : $625,000
Year 22 : $100,000
Year 23 : $50,000
Salary Average Commitment
Year 20 : $1,785,000
Year 21 : $625,000
Year 22 : $100,000
Year 23 : $50,000

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 6440 - $90 - 5,682 - 88.23%
Level 2: 5269 - $50 - 4,811 - 91.30%
Level 3: 2147 - $35 - 1,598 - 74.44%
Level 4: 4293 - $20 - 3,894 - 90.70%
Luxury : 1366 - $190 - 969 - 70.93%
Total Capacity :19515
Farm
Farm Level 1: 2000 - $85 - 1,757 - 87.86%
Farm Level 2: 1000 - $45 - 755 - 75.54%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,954 - 86.88%
Average Income per Game$1,123,326
Year to Date Revenue$46,056,370
Farm
Home Games Left0
Average Attendance - %2,513 - 83.76%
Average Income per Game$193,966
Year to Date Revenue$7,952,615

Expense

Pro Players Total Salaries$56,572,099
Farm Players Total Salaries$1,010,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$70,843,340
Farm Year To Date Expenses$1,148,061
Pro Salary Cap To Date$70,843,340
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$266,850
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$4,764
Farm Estimated Expenses$0
Estimated Season Expenses$0
Current Bank Account$56,042,063
Projected Bank Account$56,042,063

Pro Players Salaries

Elias Lindholm (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $0
Dylan Larkin (1 Way Contract) $4,995,000 (2)
-1 Way Contract Salary Cap : $4,995,000
-Salary Remaining : $0
Sebastian Aho (1 Way Contract) $4,980,000 (3)
-1 Way Contract Salary Cap : $4,980,000
-Salary Remaining : $0
Matthew Tkachuk (1 Way Contract) $4,980,000 (3)
-1 Way Contract Salary Cap : $4,980,000
-Salary Remaining : $0
Jaccob Slavin (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $0
Morgan Rielly (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $0
Corey Perry $2,917,000 (1)
-Salary Remaining : $0
T.J. Oshie (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $0
Andrei Zubarev (1 Way Contract) $2,100,000 (1)
-1 Way Contract Salary Cap : $2,100,000
-Salary Remaining : $0
Christian Djoos $2,000,000 (1)
-Salary Remaining : $0
Blake Comeau $1,650,000 (3)
-Salary Remaining : $0
Patrick Sieloff $1,500,000 (3)
-Salary Remaining : $0
Derick Brassard $1,500,000 (2)
-Salary Remaining : $0
Ben Bishop $1,500,000 (1)
-Salary Remaining : $0
Al Montoya $1,500,000 (1)
-Salary Remaining : $0
Boone Jenner $1,100,000 (1)
-Salary Remaining : $0
Justin Braun $1,000,000 (2)
-Salary Remaining : $0
Cody Goloubef $1,000,000 (1)
-Salary Remaining : $0
Braydon Coburn $1,000,000 (1)
-Salary Remaining : $0
Matt Nieto $700,000 (2)
-Salary Remaining : $0
Chris Terry $600,000 (1)
-Salary Remaining : $0
Mike Reilly $550,099 (2)
-Salary Remaining : $0
Andrej Meszaros (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Devante Smith-Pelly (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Jonas Holos (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Erik Burgdoerfer (1 Way Contract) $500,000 (1)
-Salary Remaining : $0
Harry Zolnierczyk $500,000 (1)
-Salary Remaining : $0
Michael Sgarbossa $500,000 (4)
-Salary Remaining : $0
Nikita Nikitin (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Cory Emmerton (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Victor Ejdsell (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Stefan Noesen $500,000 (4)
-Salary Remaining : $0
Jhonas Enroth (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Total Pro Players33
Salary Commitment
Year 20 : $56,572,099
Year 21 : $35,855,099
Year 22 : $27,110,000
Year 23 : $6,000,000
Salary Average Commitment
Year 20 : $56,587,099
Year 21 : $35,870,099
Year 22 : $27,110,000
Year 23 : $6,000,000
Salary Cap with 1 Way Contract
Year 20 : $56,572,099
Year 21 : $35,855,099
Year 22 : $27,110,000
Year 23 : $6,000,000

Farm Players Salaries

Curtis McElhinney $145,000 (1)
Salary Remaining : $0
John Marino $125,000 (3)
Salary Remaining : $0
Travis Konecny $100,000 (1)
Salary Remaining : $0
Mikhail Sergachev $100,000 (1)
Salary Remaining : $0
Filip Hronek $85,000 (3)
Salary Remaining : $0
Jordan Greenway $85,000 (3)
Salary Remaining : $0
Carter Hart $70,000 (3)
Salary Remaining : $0
Austin Wagner $70,000 (3)
Salary Remaining : $0
Nicolas Roy $60,000 (1)
Salary Remaining : $0
Anton Rodin $50,000 (2)
Salary Remaining : $0
Shane Gersich $40,000 (1)
Salary Remaining : $0
Gustav Forsling $40,000 (1)
Salary Remaining : $0
Blake Lizotte $40,000 (2)
Salary Remaining : $0
Total Farm Players13
Salary Commitment
Year 20 : $1,010,000
Year 21 : $525,000
Year 22 : $435,000
Year 23 : $0
Salary Average Commitment
Year 20 : $1,010,000
Year 21 : $525,000
Year 22 : $435,000
Year 23 : $0

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6148 - $90 - 5,597 - 91.03%
Level 2: 5030 - $52 - 4,358 - 86.64%
Level 3: 2049 - $31 - 1,912 - 93.30%
Level 4: 4099 - $21 - 3,887 - 94.84%
Luxury : 1304 - $178 - 1,219 - 93.52%
Total Capacity :18630
Farm
Farm Level 1: 2000 - $88 - 1,513 - 75.63%
Farm Level 2: 1000 - $45 - 750 - 74.96%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,973 - 91.11%
Average Income per Game$1,144,028
Year to Date Revenue$46,905,160
Farm
Home Games Left0
Average Attendance - %2,262 - 75.41%
Average Income per Game$175,331
Year to Date Revenue$7,188,572

Expense

Pro Players Total Salaries$85,097,667
Farm Players Total Salaries$1,823,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$76,206,549
Farm Year To Date Expenses$1,778,922
Pro Salary Cap To Date$76,206,549
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$401,404
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$8,601
Farm Estimated Expenses$0
Estimated Season Expenses$0
Current Bank Account$29,738,362
Projected Bank Account$29,738,362

Pro Players Salaries

Matt Duchene (1 Way Contract) $13,000,000 (3)
-Salary Remaining : $0
Brayden Schenn (1 Way Contract) $6,391,667 (1)
-Salary Remaining : $0
Kyle Turris (1 Way Contract) $6,140,000 (1)
-Salary Remaining : $0
Derek Stepan (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $0
James Reimer (1 Way Contract) $5,475,000 (1)
-Salary Remaining : $0
Gabriel Bourque (1 Way Contract) $5,350,000 (2)
-Salary Remaining : $0
Ondrej Palat (1 Way Contract) $5,240,000 (3)
-Salary Remaining : $0
Kris Russell (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $0
Mikael Backlund (1 Way Contract) $3,275,000 (2)
-Salary Remaining : $0
Eric Gelinas (1 Way Contract) $3,150,000 (3)
-Salary Remaining : $0
Erik Gustafsson $2,750,000 (2)
-Salary Remaining : $0
Oscar Klefbom $2,650,000 (3)
-Salary Remaining : $0
Antoine Roussel $2,500,000 (1)
-Salary Remaining : $0
Erik Johnson (1 Way Contract) $2,197,000 (2)
-1 Way Contract Salary Cap : $2,197,000
-Salary Remaining : $0
Dale Weise $2,155,000 (1)
-Salary Remaining : $0
Ryan Wilson (1 Way Contract) $1,975,000 (1)
-1 Way Contract Salary Cap : $1,975,000
-Salary Remaining : $0
Ryan Getzlaf (1 Way Contract) $1,899,000 (1)
-Salary Remaining : $0
Roman Cervenka (1 Way Contract) $1,855,000 (1)
-1 Way Contract Salary Cap : $1,855,000
-Salary Remaining : $0
Radko Gudas $1,690,000 (3)
-Salary Remaining : $0
Mark Arcobello (1 Way Contract) $1,450,000 (1)
-1 Way Contract Salary Cap : $1,450,000
-Salary Remaining : $0
Mark Borowiecki $1,055,000 (2)
-Salary Remaining : $0
Teuvo Teravainen $850,000 (1)
-Salary Remaining : $0
Tristan Jarry $850,000 (1)
-Salary Remaining : $0
Matt Benning $700,000 (1)
-Salary Remaining : $0
Spencer Machacek (1 Way Contract) $695,000 (1)
-1 Way Contract Salary Cap : $695,000
-Salary Remaining : $0
Jeremy Morin $550,000 (1)
-Salary Remaining : $0
Pavel Datsyuk (1 Way Contract) $505,000 (1)
-1 Way Contract Salary Cap : $505,000
-Salary Remaining : $0
Brendan Mikkelson (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Total Pro Players28
Salary Commitment
Year 20 : $85,097,667
Year 21 : $46,357,000
Year 22 : $31,730,000
Year 23 : $0
Salary Average Commitment
Year 20 : $85,097,667
Year 21 : $46,357,000
Year 22 : $31,730,000
Year 23 : $0
Salary Cap with 1 Way Contract
Year 20 : $85,097,667
Year 21 : $46,357,000
Year 22 : $31,730,000
Year 23 : $0

Farm Players Salaries

Dustin Brown $225,500 (1)
Salary Remaining : $0
Nico Hischier $150,000 (1)
Salary Remaining : $0
Brady Tkachuk $150,000 (2)
Salary Remaining : $0
Andrew Cogliano $145,500 (1)
Salary Remaining : $0
Pierre-Luc Dubois $125,000 (1)
Salary Remaining : $0
Anthony Bitetto $100,000 (4)
Salary Remaining : $0
Timo Meier $100,000 (2)
Salary Remaining : $0
Korbinian Holzer $99,500 (2)
Salary Remaining : $0
Chris Wideman $95,000 (1)
Salary Remaining : $0
Adam Gaudette $85,000 (3)
Salary Remaining : $0
Mike Smith $70,500 (1)
Salary Remaining : $0
Marcus Pettersson $70,000 (2)
Salary Remaining : $0
Roman Polak $67,500 (1)
Salary Remaining : $0
Joakim Nygard $50,000 (4)
Salary Remaining : $0
Mark Barberio $50,000 (2)
Salary Remaining : $0
Miles Wood $50,000 (3)
Salary Remaining : $0
Matt Beleskey $50,000 (1)
Salary Remaining : $0
Alex Lyon $50,000 (1)
Salary Remaining : $0
Jujhar Khaira $50,000 (2)
Salary Remaining : $0
Alexandar Georgiev $40,000 (2)
Salary Remaining : $0
Total Farm Players20
Salary Commitment
Year 20 : $1,823,500
Year 21 : $844,500
Year 22 : $285,000
Year 23 : $150,000
Salary Average Commitment
Year 20 : $1,823,500
Year 21 : $844,500
Year 22 : $285,000
Year 23 : $150,000

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBandT Center
Level 1: 6353 - $80 - 5,812 - 91.49%
Level 2: 5198 - $45 - 4,806 - 92.47%
Level 3: 2118 - $27 - 2,032 - 95.92%
Level 4: 4234 - $17 - 3,971 - 93.80%
Luxury : 1347 - $170 - 1,239 - 92.00%
Total Capacity :19250
Farm
Farm Level 1: 2000 - $88 - 1,522 - 76.09%
Farm Level 2: 1000 - $42 - 912 - 91.17%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,861 - 92.78%
Average Income per Game$1,065,022
Year to Date Revenue$43,665,883
Farm
Home Games Left0
Average Attendance - %2,433 - 81.12%
Average Income per Game$180,819
Year to Date Revenue$7,413,573

Expense

Pro Players Total Salaries$81,039,000
Farm Players Total Salaries$5,254,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$69,516,207
Farm Year To Date Expenses$3,611,016
Pro Salary Cap To Date$69,516,207
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$382,259
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$24,783
Farm Estimated Expenses$0
Estimated Season Expenses$0
Current Bank Account$32,200,437
Projected Bank Account$32,200,437

Pro Players Salaries

Cory Conacher (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $0
Andrew Shaw (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $0
Blake Wheeler (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $0
Alex Ovechkin (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $0
Carey Price (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $0
Dan Sexton (1 Way Contract) $3,500,000 (1)
-1 Way Contract Salary Cap : $3,500,000
-Salary Remaining : $0
Ryan Miller (1 Way Contract) $3,334,000 (1)
-Salary Remaining : $0
Ilya Mikheyev (1 Way Contract) $3,200,000 (4)
-Salary Remaining : $0
Marcus Kruger (1 Way Contract) $3,200,000 (2)
-Salary Remaining : $0
Justin Fontaine (1 Way Contract) $3,200,000 (1)
-1 Way Contract Salary Cap : $3,200,000
-Salary Remaining : $0
Hampus Lindholm (1 Way Contract) $3,100,000 (3)
-Salary Remaining : $0
Tyler Ennis $3,000,000 (2)
-Salary Remaining : $0
Evander Kane $3,000,000 (1)
-Salary Remaining : $0
Chris Tanev (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
Calvin Pickard $2,960,000 (1)
-Salary Remaining : $0
Brandon McMillan (1 Way Contract) $2,600,000 (1)
-Salary Remaining : $0
Philip Larsen $2,250,000 (3)
-Salary Remaining : $0
Dmitrij Jaskin $2,150,000 (1)
-Salary Remaining : $0
Carson Soucy $2,000,000 (4)
-Salary Remaining : $0
Adam Larsson $1,850,000 (2)
-Salary Remaining : $0
Brian Flynn (1 Way Contract) $1,150,000 (1)
-1 Way Contract Salary Cap : $1,150,000
-Salary Remaining : $0
Victor Bartley (1 Way Contract) $950,000 (1)
-1 Way Contract Salary Cap : $950,000
-Salary Remaining : $0
Tobias Stephan (1 Way Contract) $900,000 (1)
-1 Way Contract Salary Cap : $900,000
-Salary Remaining : $0
Brian Lashoff $840,000 (3)
-Salary Remaining : $0
Dustin Boyd (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $800,000
-Salary Remaining : $0
Mark Jankowski $700,000 (1)
-Salary Remaining : $0
Lance Bouma $630,000 (3)
-Salary Remaining : $0
Anders Lee $625,000 (4)
-Salary Remaining : $0
Teddy Blueger $600,000 (3)
-Salary Remaining : $0
Alex Picard (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Daniel Taylor (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Total Pro Players31
Salary Commitment
Year 20 : $81,039,000
Year 21 : $44,295,000
Year 22 : $17,245,000
Year 23 : $5,825,000
Salary Average Commitment
Year 20 : $81,039,000
Year 21 : $44,295,000
Year 22 : $17,245,000
Year 23 : $5,825,000
Salary Cap with 1 Way Contract
Year 20 : $81,039,000
Year 21 : $44,295,000
Year 22 : $17,245,000
Year 23 : $5,825,000

Farm Players Salaries

Oscar Moller $3,310,000 (2)
Salary Remaining : $0
Robby Fabbri $499,500 (1)
Salary Remaining : $0
Jeff Carter $180,000 (1)
Salary Remaining : $0
Nate Prosser $145,000 (1)
Salary Remaining : $0
Ryan Donato $125,000 (2)
Salary Remaining : $0
Jacob De La Rose $125,000 (4)
Salary Remaining : $0
Brendan Leipsic $80,000 (2)
Salary Remaining : $0
Dustin Tokarski $75,000 (3)
Salary Remaining : $0
Travis Boyd $70,000 (2)
Salary Remaining : $0
Josh Currie $60,000 (2)
Salary Remaining : $0
Markus Hannikainen $52,500 (2)
Salary Remaining : $0
Luke Witkowski (Out of Payroll) $52,500 (3)
Salary Remaining : $0
Valtteri Filppula $52,000 (1)
Salary Remaining : $0
Logan Shaw $50,000 (1)
Salary Remaining : $0
Ryan Carpenter $50,000 (4)
Salary Remaining : $0
Gustav Olofsson $50,000 (4)
Salary Remaining : $0
Andrew MacWilliam $50,000 (3)
Salary Remaining : $0
Dakota Mermis $50,000 (4)
Salary Remaining : $0
Christian Wolanin $50,000 (4)
Salary Remaining : $0
Andrew Mangiapane $50,000 (3)
Salary Remaining : $0
Austin Watson $50,000 (1)
Salary Remaining : $0
Joe Hicketts $40,000 (3)
Salary Remaining : $0
Yakov Trenin $40,000 (3)
Salary Remaining : $0
Total Farm Players23
Salary Commitment
Year 20 : $5,306,500
Year 21 : $1,351,000
Year 22 : $632,500
Year 23 : $325,000
Salary Average Commitment
Year 20 : $5,306,500
Year 21 : $1,351,000
Year 22 : $632,500
Year 23 : $325,000

Hamilton Mustangs



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirstOntario Centre
Level 1: 5737 - $90 - 5,473 - 95.39%
Level 2: 4693 - $50 - 4,496 - 95.80%
Level 3: 1912 - $35 - 1,580 - 82.62%
Level 4: 3824 - $30 - 2,434 - 63.66%
Luxury : 1217 - $180 - 1,150 - 94.48%
Total Capacity :17383
Farm
Farm Level 1: 2000 - $89 - 1,506 - 75.31%
Farm Level 2: 1000 - $45 - 747 - 74.74%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,133 - 87.06%
Average Income per Game$1,107,790
Year to Date Revenue$45,419,382
Farm
Home Games Left0
Average Attendance - %2,254 - 75.12%
Average Income per Game$177,902
Year to Date Revenue$7,293,968

Expense

Pro Players Total Salaries$64,955,100
Farm Players Total Salaries$2,152,400
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$82,073,335
Farm Year To Date Expenses$1,781,518
Pro Salary Cap To Date$82,073,335
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$306,392
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$10,153
Farm Estimated Expenses$0
Estimated Season Expenses$0
Current Bank Account$20,088,569
Projected Bank Account$20,088,569

Pro Players Salaries

Jordan Eberle (1 Way Contract) $9,011,100 (3)
-Salary Remaining : $0
Evgenii Dadonov (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $0
Carl Hagelin (1 Way Contract) $5,750,000 (1)
-Salary Remaining : $0
Cam Fowler (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $0
Anze Kopitar (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $0
Auston Matthews (1 Way Contract) $4,980,000 (3)
-Salary Remaining : $0
Connor McDavid (1 Way Contract) $4,980,000 (2)
-Salary Remaining : $0
Ryan McDonagh (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $0
Jake Gardiner (1 Way Contract) $3,334,000 (3)
-Salary Remaining : $0
Antti Niemi (1 Way Contract) $3,000,000 (1)
-1 Way Contract Salary Cap : $3,000,000
-Salary Remaining : $0
Derek Roy (1 Way Contract) $2,300,000 (1)
-1 Way Contract Salary Cap : $2,300,000
-Salary Remaining : $0
Thomas Greiss (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $0
Adam Pelech $1,500,000 (4)
-Salary Remaining : $0
Calle Jarnkrok (1 Way Contract) $1,250,000 (2)
-Salary Remaining : $0
Colton Gillies $750,000 (1)
-Salary Remaining : $0
Kevin Fiala $700,000 (3)
-Salary Remaining : $0
Will Butcher $700,000 (1)
-Salary Remaining : $0
Juuse Saros $700,000 (2)
-Salary Remaining : $0
Justin Schultz $550,000 (2)
-Salary Remaining : $0
Nicolas Deslauriers $550,000 (2)
-Salary Remaining : $0
Ronalds Kenins $500,000 (1)
-Salary Remaining : $0
Nikita Tryamkin $500,000 (4)
-Salary Remaining : $0
Karl Alzner $500,000 (2)
-Salary Remaining : $0
Mattias Janmark $500,000 (2)
-Salary Remaining : $0
Nikita Gusev $400,000 (3)
-Salary Remaining : $0
Total Pro Players25
Salary Commitment
Year 20 : $64,955,100
Year 21 : $41,455,100
Year 22 : $26,425,100
Year 23 : $2,000,000
Salary Average Commitment
Year 20 : $64,955,100
Year 21 : $41,455,100
Year 22 : $26,425,100
Year 23 : $2,000,000
Salary Cap with 1 Way Contract
Year 20 : $64,955,100
Year 21 : $41,455,100
Year 22 : $26,425,100
Year 23 : $2,000,000

Farm Players Salaries

Anthony Peluso $500,000 (2)
Salary Remaining : $0
Joel Hanley $150,000 (1)
Salary Remaining : $0
Miro Heiskanen $125,000 (3)
Salary Remaining : $0
Andy Greene $100,000 (1)
Salary Remaining : $0
Andrei Mironov $100,000 (4)
Salary Remaining : $0
Warren Foegele $100,000 (1)
Salary Remaining : $0
Ilya Kovalchuk $100,000 (1)
Salary Remaining : $0
Kevan Miller $100,000 (1)
Salary Remaining : $0
Brian Gibbons $97,500 (1)
Salary Remaining : $0
Jordie Benn $95,000 (2)
Salary Remaining : $0
Matt O'Connor $85,000 (4)
Salary Remaining : $0
Luke Kunin $85,000 (3)
Salary Remaining : $0
Adam Erne $85,000 (2)
Salary Remaining : $0
Tim Kennedy $75,000 (1)
Salary Remaining : $0
Alex Iafallo $75,000 (3)
Salary Remaining : $0
Jordan Weal $69,900 (1)
Salary Remaining : $0
Victor Olofsson $60,000 (3)
Salary Remaining : $0
Chris Driedger $50,000 (3)
Salary Remaining : $0
Damon Severson $50,000 (3)
Salary Remaining : $0
Roope Hintz $50,000 (3)
Salary Remaining : $0
Nikita Soshnikov $0 (0)
Salary Remaining : $0
Total Farm Players21
Salary Commitment
Year 20 : $2,152,400
Year 21 : $910,000
Year 22 : $680,000
Year 23 : $185,000
Salary Average Commitment
Year 20 : $2,152,400
Year 21 : $910,000
Year 22 : $680,000
Year 23 : $185,000

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 5925 - $95 - 5,033 - 84.94%
Level 2: 4848 - $78 - 2,783 - 57.40%
Level 3: 1975 - $65 - 918 - 46.48%
Level 4: 3950 - $60 - 1,373 - 34.76%
Luxury : 1256 - $200 - 930 - 74.02%
Total Capacity :17954
Farm
Farm Level 1: 2000 - $55 - 1,976 - 98.78%
Farm Level 2: 1000 - $35 - 980 - 98.04%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %11,036 - 61.47%
Average Income per Game$1,027,480
Year to Date Revenue$42,126,688
Farm
Home Games Left0
Average Attendance - %2,956 - 98.54%
Average Income per Game$124,618
Year to Date Revenue$5,109,324

Expense

Pro Players Total Salaries$77,280,238
Farm Players Total Salaries$1,879,710
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$82,291,099
Farm Year To Date Expenses$1,900,180
Pro Salary Cap To Date$82,291,099
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$364,529
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$8,867
Farm Estimated Expenses$0
Estimated Season Expenses$0
Current Bank Account$25,606,992
Projected Bank Account$25,606,992

Pro Players Salaries

Ryan O'Reilly (1 Way Contract) $8,095,238 (2)
-Salary Remaining : $0
Gabriel Landeskog (1 Way Contract) $7,500,000 (2)
-Salary Remaining : $0
Max Domi (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $0
Elvis Merzlikins (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $0
Victor Hedman (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $0
Michael Del Zotto (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $0
Brayden McNabb (1 Way Contract) $5,250,000 (3)
-Salary Remaining : $0
Matt Calvert (1 Way Contract) $4,900,000 (3)
-Salary Remaining : $0
Andreas Athanasiou (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $0
Brandon Dubinsky (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $0
Torey Krug (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $0
T.J. Brodie (1 Way Contract) $3,210,000 (1)
-Salary Remaining : $0
J.T. Miller (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $0
Jonas Brodin $3,000,000 (3)
-Salary Remaining : $0
Casey DeSmith $2,870,000 (1)
-Salary Remaining : $0
Jake Dotchin $1,500,000 (4)
-Salary Remaining : $0
Zach Hyman $830,000 (3)
-Salary Remaining : $0
Andrew Copp $750,000 (1)
-Salary Remaining : $0
Josh Jooris $600,000 (2)
-Salary Remaining : $0
Joakim Andersson (1 Way Contract) $525,000 (1)
-1 Way Contract Salary Cap : $525,000
-Salary Remaining : $0
Tommy Wingels (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Jesper Fast $500,000 (2)
-Salary Remaining : $0
Jamie Doornbosch $500,000 (3)
-Salary Remaining : $0
Nicolas Aube-Kubel $500,000 (3)
-Salary Remaining : $0
Total Pro Players24
Salary Commitment
Year 20 : $77,280,238
Year 21 : $54,675,238
Year 22 : $34,480,000
Year 23 : $11,000,000
Salary Average Commitment
Year 20 : $77,280,238
Year 21 : $54,675,238
Year 22 : $34,480,000
Year 23 : $11,000,000
Salary Cap with 1 Way Contract
Year 20 : $77,280,238
Year 21 : $54,675,238
Year 22 : $34,480,000
Year 23 : $11,000,000

Farm Players Salaries

Anton Stralman $200,000 (1)
Salary Remaining : $0
Patrick Eaves $167,000 (1)
Salary Remaining : $0
Brett Lernout $160,000 (3)
Salary Remaining : $0
Jared Coreau $131,000 (1)
Salary Remaining : $0
Jack Johnson $106,700 (1)
Salary Remaining : $0
Frederik Gauthier $95,000 (4)
Salary Remaining : $0
Philip Samuelsson $90,000 (1)
Salary Remaining : $0
Steven Oleksy $90,000 (1)
Salary Remaining : $0
Connor Carrick $70,000 (1)
Salary Remaining : $0
Ryan White $65,010 (1)
Salary Remaining : $0
Spencer Martin $65,000 (2)
Salary Remaining : $0
Kasimir Kaskisuo $65,000 (3)
Salary Remaining : $0
Jarred Tinordi $60,000 (1)
Salary Remaining : $0
Josh Brown $55,000 (2)
Salary Remaining : $0
Andrew Campbell $55,000 (2)
Salary Remaining : $0
Blake Pietila $55,000 (2)
Salary Remaining : $0
Jayson Megna $50,000 (3)
Salary Remaining : $0
Frank Corrado $50,000 (2)
Salary Remaining : $0
Joe Pavelski $50,000 (1)
Salary Remaining : $0
Freddie Hamilton $50,000 (1)
Salary Remaining : $0
Jonny Brodzinski $50,000 (3)
Salary Remaining : $0
Connor Brickley $50,000 (1)
Salary Remaining : $0
Troy Brouwer $50,000 (1)
Salary Remaining : $0
Total Farm Players23
Salary Commitment
Year 20 : $1,879,710
Year 21 : $700,000
Year 22 : $420,000
Year 23 : $95,000
Salary Average Commitment
Year 20 : $1,879,710
Year 21 : $700,000
Year 22 : $420,000
Year 23 : $95,000

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 7020 - $70 - 5,979 - 85.17%
Level 2: 5744 - $42 - 4,919 - 85.64%
Level 3: 2340 - $22 - 2,089 - 89.26%
Level 4: 4680 - $10 - 4,409 - 94.20%
Luxury : 1489 - $150 - 1,260 - 84.62%
Total Capacity :21273
Farm
Farm Level 1: 2000 - $58 - 1,983 - 99.16%
Farm Level 2: 1000 - $11 - 1,000 - 99.95%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,655 - 87.69%
Average Income per Game$949,345
Year to Date Revenue$38,923,131
Farm
Home Games Left0
Average Attendance - %2,983 - 99.42%
Average Income per Game$132,319
Year to Date Revenue$5,425,098

Expense

Pro Players Total Salaries$54,510,000
Farm Players Total Salaries$1,354,100
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$53,861,083
Farm Year To Date Expenses$1,222,666
Pro Salary Cap To Date$53,861,083
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$257,123
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$6,387
Farm Estimated Expenses$0
Estimated Season Expenses$0
Current Bank Account$76,464,516
Projected Bank Account$76,464,516

Pro Players Salaries

Alexander Wennberg (1 Way Contract) $9,450,000 (4)
-Salary Remaining : $0
Nathan MacKinnon $5,340,000 (1)
-Salary Remaining : $0
Tobias Rieder (1 Way Contract) $4,750,000 (3)
-Salary Remaining : $0
Josh Bailey (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $0
Evan Rodrigues (1 Way Contract) $3,100,000 (3)
-Salary Remaining : $0
Anders Nilsson (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $0
Dwight King $2,750,000 (1)
-Salary Remaining : $0
Bobby Ryan $2,400,000 (1)
-Salary Remaining : $0
Casey Wellman (1 Way Contract) $2,000,000 (1)
-1 Way Contract Salary Cap : $2,000,000
-Salary Remaining : $0
Craig Smith $2,000,000 (2)
-Salary Remaining : $0
John Gibson $1,800,000 (3)
-Salary Remaining : $0
Matt D'Agostini (1 Way Contract) $1,350,000 (1)
-1 Way Contract Salary Cap : $1,350,000
-Salary Remaining : $0
Ryan Ellis (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $0
William Nylander $1,000,000 (1)
-Salary Remaining : $0
Luke Glendening $850,000 (1)
-Salary Remaining : $0
Trevor Carrick $800,000 (3)
-Salary Remaining : $0
Colin Miller $800,000 (3)
-Salary Remaining : $0
Mark Fraser (1 Way Contract) $720,000 (1)
-1 Way Contract Salary Cap : $720,000
-Salary Remaining : $0
Joonas Rask (1 Way Contract) $700,000 (1)
-1 Way Contract Salary Cap : $700,000
-Salary Remaining : $0
Matt Taormina $650,000 (1)
-Salary Remaining : $0
Andrew Poturalski $550,000 (3)
-Salary Remaining : $0
David Savard $500,000 (2)
-Salary Remaining : $0
Matt Frattin (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Niklas Treutle (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Bogdan Kiselevich (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Fredrik Claesson $500,000 (4)
-Salary Remaining : $0
Chad Billins (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Mike Zalewski (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Kevin Hayes $500,000 (2)
-Salary Remaining : $0
Jim O'Brien $500,000 (2)
-Salary Remaining : $0
Tom Wandell (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Alexander Frolov (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Total Pro Players32
Salary Commitment
Year 20 : $54,510,000
Year 21 : $32,250,000
Year 22 : $24,750,000
Year 23 : $9,950,000
Salary Average Commitment
Year 20 : $54,510,000
Year 21 : $32,250,000
Year 22 : $24,750,000
Year 23 : $9,950,000
Salary Cap with 1 Way Contract
Year 20 : $54,510,000
Year 21 : $32,250,000
Year 22 : $24,750,000
Year 23 : $9,950,000

Farm Players Salaries

Pierre-Edouard Bellemare $500,000 (1)
Salary Remaining : $0
Tony DeAngelo $85,000 (3)
Salary Remaining : $0
Shea Theodore $85,000 (3)
Salary Remaining : $0
Tomas Jurco $85,000 (1)
Salary Remaining : $0
Anton Khudobin $80,000 (1)
Salary Remaining : $0
Byron Froese $63,000 (4)
Salary Remaining : $0
Jean-Sebastien Dea $52,500 (3)
Salary Remaining : $0
Dean Kukan $52,500 (3)
Salary Remaining : $0
Marek Mazanec $51,000 (2)
Salary Remaining : $0
Justin Dowling $50,100 (1)
Salary Remaining : $0
Gavin Bayreuther $50,000 (3)
Salary Remaining : $0
Kyle Rau $50,000 (4)
Salary Remaining : $0
Mark Giordano $50,000 (1)
Salary Remaining : $0
Mike Liambas $50,000 (1)
Salary Remaining : $0
Danick Martel $50,000 (1)
Salary Remaining : $0
Total Farm Players15
Salary Commitment
Year 20 : $1,354,100
Year 21 : $489,000
Year 22 : $438,000
Year 23 : $113,000
Salary Average Commitment
Year 20 : $1,354,100
Year 21 : $489,000
Year 22 : $438,000
Year 23 : $113,000

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 5212 - $100 - 4,275 - 82.02%
Level 2: 4265 - $52 - 4,160 - 97.54%
Level 3: 1737 - $33 - 1,737 - 100.00%
Level 4: 3475 - $25 - 2,893 - 83.27%
Luxury : 1106 - $187 - 986 - 89.13%
Total Capacity :15795
Farm
Farm Level 1: 2250 - $100 - 1,485 - 66.01%
Farm Level 2: 1250 - $50 - 855 - 68.39%
Farm Total Capacity :3500

Income

Home Games Left0
Average Attendance - %14,051 - 88.96%
Average Income per Game$1,005,685
Year to Date Revenue$41,233,077
Farm
Home Games Left0
Average Attendance - %2,340 - 66.86%
Average Income per Game$200,837
Year to Date Revenue$8,234,306

Expense

Pro Players Total Salaries$108,267,002
Farm Players Total Salaries$1,549,625
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$116,285,770
Farm Year To Date Expenses$1,518,445
Pro Salary Cap To Date$116,285,770
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$510,693
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$7,310
Farm Estimated Expenses$0
Estimated Season Expenses$0
Current Bank Account$61,268,430
Projected Bank Account$61,268,430

Pro Players Salaries

Tyler Seguin (1 Way Contract) $13,000,000 (1)
-Salary Remaining : $0
Filip Forsberg (1 Way Contract) $10,500,000 (4)
-Salary Remaining : $0
Taylor Hall (1 Way Contract) $8,480,001 (1)
-Salary Remaining : $0
Oliver Ekman-Larsson (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $0
James van Riemsdyk (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $0
Zemgus Girgensons (1 Way Contract) $6,091,001 (3)
-Salary Remaining : $0
Seth Jones (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $0
Jake Allen (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $0
Ryan Kesler (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $0
Jamie Benn (1 Way Contract) $5,350,000 (2)
-Salary Remaining : $0
Phil Kessel (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $0
P.K. Subban (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $0
Jack Eichel (1 Way Contract) $4,980,000 (2)
-Salary Remaining : $0
Zach Werenski (1 Way Contract) $4,110,000 (3)
-Salary Remaining : $0
Brenden Dillon (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $0
Sven Baertschi (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $0
Matt Roy $2,750,000 (1)
-Salary Remaining : $0
Derek Forbort $2,100,000 (1)
-Salary Remaining : $0
Jacob Markstrom $600,000 (1)
-Salary Remaining : $0
Casey Cizikas $556,000 (3)
-Salary Remaining : $0
David Warsofsky $500,000 (3)
-Salary Remaining : $0
Magnus Hellberg (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Lauri Korpikoski (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Tyler Bozak $500,000 (1)
-Salary Remaining : $0
Total Pro Players24
Salary Commitment
Year 20 : $108,267,002
Year 21 : $64,587,001
Year 22 : $33,757,001
Year 23 : $22,500,000
Salary Average Commitment
Year 20 : $109,137,002
Year 21 : $65,457,001
Year 22 : $34,627,001
Year 23 : $22,500,000
Salary Cap with 1 Way Contract
Year 20 : $108,267,002
Year 21 : $64,587,001
Year 22 : $33,757,001
Year 23 : $22,500,000

Farm Players Salaries

Cody Franson $200,000 (1)
Salary Remaining : $0
T.J. Hensick $166,500 (1)
Salary Remaining : $0
Brock Boeser $85,000 (1)
Salary Remaining : $0
Adam Clendening $70,000 (1)
Salary Remaining : $0
Mitchell Stephens $70,000 (3)
Salary Remaining : $0
Seth Helgeson $62,500 (4)
Salary Remaining : $0
Brett Ritchie $60,000 (1)
Salary Remaining : $0
Leo Komarov $55,000 (1)
Salary Remaining : $0
Matt Irwin $55,000 (1)
Salary Remaining : $0
Corban Knight $50,125 (2)
Salary Remaining : $0
Johan Larsson $50,000 (2)
Salary Remaining : $0
Anton Slepyshev $50,000 (1)
Salary Remaining : $0
Carter Camper $50,000 (1)
Salary Remaining : $0
Mark Pysyk $50,000 (1)
Salary Remaining : $0
Alex Stalock $50,000 (1)
Salary Remaining : $0
Louis Domingue $50,000 (1)
Salary Remaining : $0
Xavier Ouellet $50,000 (3)
Salary Remaining : $0
Ilya Lyubushkin $50,000 (3)
Salary Remaining : $0
Scott Mayfield $50,000 (2)
Salary Remaining : $0
Lukas Radil $50,000 (3)
Salary Remaining : $0
Alexander Radulov $50,000 (1)
Salary Remaining : $0
Greg McKegg $45,500 (1)
Salary Remaining : $0
Michael Latta $40,000 (1)
Salary Remaining : $0
Micheal Ferland $40,000 (1)
Salary Remaining : $0
Total Farm Players24
Salary Commitment
Year 20 : $1,549,625
Year 21 : $432,625
Year 22 : $282,500
Year 23 : $62,500
Salary Average Commitment
Year 20 : $1,549,625
Year 21 : $432,625
Year 22 : $282,500
Year 23 : $62,500

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6006 - $95 - 4,604 - 76.65%
Level 2: 4914 - $55 - 3,719 - 75.67%
Level 3: 2002 - $35 - 1,581 - 78.97%
Level 4: 4004 - $20 - 3,856 - 96.30%
Luxury : 1274 - $180 - 1,207 - 94.71%
Total Capacity :18200
Farm
Farm Level 1: 2000 - $90 - 1,520 - 75.99%
Farm Level 2: 1000 - $50 - 681 - 68.15%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,966 - 82.23%
Average Income per Game$1,041,113
Year to Date Revenue$42,685,640
Farm
Home Games Left0
Average Attendance - %2,201 - 73.38%
Average Income per Game$179,404
Year to Date Revenue$7,355,572

Expense

Pro Players Total Salaries$82,144,667
Farm Players Total Salaries$2,098,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$76,024,798
Farm Year To Date Expenses$1,826,687
Pro Salary Cap To Date$76,024,798
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$387,475
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$9,899
Farm Estimated Expenses$0
Estimated Season Expenses$0
Current Bank Account$163,765,466
Projected Bank Account$163,765,466

Pro Players Salaries

Travis Hamonic (1 Way Contract) $9,450,000 (1)
-Salary Remaining : $0
Semyon Varlamov (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $0
Marcus Foligno (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $0
Tomas Hertl (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $0
Kris Letang (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $0
Nikita Zaitsev (1 Way Contract) $5,775,000 (1)
-Salary Remaining : $0
Keith Yandle (1 Way Contract) $5,010,000 (1)
-Salary Remaining : $0
Nikita Zadorov (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $0
Henrik Lundqvist (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $0
Patrik Laine (1 Way Contract) $4,980,000 (3)
-Salary Remaining : $0
Chris Tierney (1 Way Contract) $4,906,667 (4)
-Salary Remaining : $0
Vladislav Namestnikov (1 Way Contract) $4,023,000 (2)
-Salary Remaining : $0
Vincent Trocheck (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
Riley Sheahan (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
Dylan Strome $1,500,000 (2)
-Salary Remaining : $0
Louis Belpedio $1,000,000 (1)
-Salary Remaining : $0
Ryan Lindgren $1,000,000 (3)
-Salary Remaining : $0
Clayton Keller $1,000,000 (1)
-Salary Remaining : $0
Michael Chaput $500,000 (4)
-Salary Remaining : $0
Justin Florek $500,000 (3)
-Salary Remaining : $0
Brad Hunt $500,000 (2)
-Salary Remaining : $0
Total Pro Players21
Salary Commitment
Year 20 : $82,144,667
Year 21 : $34,909,667
Year 22 : $22,886,667
Year 23 : $10,406,667
Salary Average Commitment
Year 20 : $82,144,667
Year 21 : $34,909,667
Year 22 : $22,886,667
Year 23 : $10,406,667
Salary Cap with 1 Way Contract
Year 20 : $82,144,667
Year 21 : $34,909,667
Year 22 : $22,886,667
Year 23 : $10,406,667

Farm Players Salaries

Kurtis Gabriel $400,000 (1)
Salary Remaining : $0
Keegan Lowe $301,000 (2)
Salary Remaining : $0
Sami Niku $100,000 (1)
Salary Remaining : $0
Joakim Ryan $100,000 (2)
Salary Remaining : $0
MacKenzie Weegar $100,000 (3)
Salary Remaining : $0
Radim Simek $100,000 (2)
Salary Remaining : $0
Stephen Johns $75,000 (1)
Salary Remaining : $0
Stefan Matteau $70,000 (3)
Salary Remaining : $0
Mike Vecchione $70,000 (1)
Salary Remaining : $0
Joni Ortio $62,500 (4)
Salary Remaining : $0
Jimmy Vesey $60,000 (1)
Salary Remaining : $0
Ben Hutton $60,000 (1)
Salary Remaining : $0
William Carrier $60,000 (3)
Salary Remaining : $0
Ryan Sproul $50,000 (1)
Salary Remaining : $0
Seth Griffith $50,000 (1)
Salary Remaining : $0
Jori Lehtera $50,000 (1)
Salary Remaining : $0
Tom Kuhnhackl $50,000 (1)
Salary Remaining : $0
Bryan Little $50,000 (3)
Salary Remaining : $0
Justin Holl $50,000 (1)
Salary Remaining : $0
Cal O'Reilly $50,000 (2)
Salary Remaining : $0
Dylan Demelo $50,000 (2)
Salary Remaining : $0
Boo Nieves $50,000 (4)
Salary Remaining : $0
Zane McIntyre $50,000 (1)
Salary Remaining : $0
Andrey Makarov $40,000 (1)
Salary Remaining : $0
Total Farm Players24
Salary Commitment
Year 20 : $2,098,500
Year 21 : $993,500
Year 22 : $392,500
Year 23 : $112,500
Salary Average Commitment
Year 20 : $2,098,500
Year 21 : $993,500
Year 22 : $392,500
Year 23 : $112,500

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 6155 - $90 - 4,927 - 80.05%
Level 2: 5036 - $45 - 4,093 - 81.28%
Level 3: 2052 - $29 - 1,917 - 93.40%
Level 4: 4103 - $15 - 3,697 - 90.10%
Luxury : 1306 - $180 - 1,042 - 79.80%
Total Capacity :18652
Farm
Farm Level 1: 1500 - $84 - 1,172 - 78.15%
Farm Level 2: 1500 - $42 - 1,140 - 75.99%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,676 - 84.04%
Average Income per Game$1,047,085
Year to Date Revenue$42,930,490
Farm
Home Games Left0
Average Attendance - %2,312 - 77.07%
Average Income per Game$167,668
Year to Date Revenue$6,874,407

Expense

Pro Players Total Salaries$70,416,345
Farm Players Total Salaries$2,456,661
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$76,592,878
Farm Year To Date Expenses$2,714,238
Pro Salary Cap To Date$76,592,878
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$332,153
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,588
Farm Estimated Expenses$0
Estimated Season Expenses$0
Current Bank Account$14,150,763
Projected Bank Account$14,150,763

Pro Players Salaries

Nikita Kucherov (1 Way Contract) $16,000,000 (2)
-Salary Remaining : $0
Jakub Voracek (1 Way Contract) $8,900,000 (1)
-Salary Remaining : $0
Paul Stastny (1 Way Contract) $8,010,000 (1)
-Salary Remaining : $0
Brandon Saad (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $0
Kyle Clifford (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $0
Ryan Murray (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $0
Wayne Simmonds (1 Way Contract) $3,101,000 (1)
-Salary Remaining : $0
Pekka Rinne (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
Michael Frolik $2,632,000 (1)
-Salary Remaining : $0
Jamie McGinn $2,200,000 (2)
-Salary Remaining : $0
Jake McCabe $2,100,000 (1)
-Salary Remaining : $0
Anton Lander $2,005,000 (4)
-Salary Remaining : $0
Alex Petrovic $1,458,345 (2)
-Salary Remaining : $0
Ryan Stanton $1,100,000 (1)
-Salary Remaining : $0
Ryan Dzingel $1,010,000 (1)
-Salary Remaining : $0
Jason Dickinson $850,000 (2)
-Salary Remaining : $0
David Rundblad $850,000 (2)
-Salary Remaining : $0
Cal Petersen $600,000 (2)
-Salary Remaining : $0
Peter Holland $550,000 (2)
-Salary Remaining : $0
Niklas Svedberg $550,000 (2)
-Salary Remaining : $0
Markus Nutivaara $500,000 (1)
-Salary Remaining : $0
Total Pro Players21
Salary Commitment
Year 20 : $70,416,345
Year 21 : $35,063,345
Year 22 : $7,005,000
Year 23 : $7,005,000
Salary Average Commitment
Year 20 : $70,416,345
Year 21 : $35,063,345
Year 22 : $7,005,000
Year 23 : $7,005,000
Salary Cap with 1 Way Contract
Year 20 : $70,416,345
Year 21 : $35,063,345
Year 22 : $7,005,000
Year 23 : $7,005,000

Farm Players Salaries

Dylan McIlrath $500,000 (1)
Salary Remaining : $0
Milan Lucic $152,500 (2)
Salary Remaining : $0
Dylan Sikura $106,700 (1)
Salary Remaining : $0
Scott Darling $100,000 (1)
Salary Remaining : $0
Kristers Gudlevskis $90,560 (2)
Salary Remaining : $0
Nico Sturm $90,200 (1)
Salary Remaining : $0
Brandon Manning $90,000 (1)
Salary Remaining : $0
Ryan Murphy $85,000 (1)
Salary Remaining : $0
Mason Appleton $85,000 (3)
Salary Remaining : $0
Malcolm Subban $85,000 (2)
Salary Remaining : $0
John Quenneville $70,000 (3)
Salary Remaining : $0
Travis Sanheim $70,000 (3)
Salary Remaining : $0
Jordan Oesterle $70,000 (1)
Salary Remaining : $0
Marcus Sorensen $70,000 (1)
Salary Remaining : $0
Nicklas Jensen $67,500 (1)
Salary Remaining : $0
Zack Kassian $63,600 (1)
Salary Remaining : $0
Matt Lorito $63,500 (1)
Salary Remaining : $0
Michal Kempny $62,500 (1)
Salary Remaining : $0
Colin Blackwell $61,000 (2)
Salary Remaining : $0
Victor Antipin $61,000 (2)
Salary Remaining : $0
Nick Shore $60,000 (1)
Salary Remaining : $0
Christopher Gibson $60,000 (1)
Salary Remaining : $0
Julian Melchiori $52,500 (1)
Salary Remaining : $0
Duncan Keith $50,100 (1)
Salary Remaining : $0
Andrew Crescenzi $50,001 (1)
Salary Remaining : $0
Jan Rutta $50,000 (4)
Salary Remaining : $0
Colin McDonald $50,000 (2)
Salary Remaining : $0
John Hayden $40,000 (1)
Salary Remaining : $0
Total Farm Players28
Salary Commitment
Year 20 : $2,456,661
Year 21 : $775,060
Year 22 : $275,000
Year 23 : $50,000
Salary Average Commitment
Year 20 : $2,456,661
Year 21 : $775,060
Year 22 : $275,000
Year 23 : $50,000

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6441 - $87 - 5,739 - 89.10%
Level 2: 5270 - $52 - 4,453 - 84.50%
Level 3: 2147 - $34 - 1,921 - 89.49%
Level 4: 4294 - $23 - 3,346 - 77.93%
Luxury : 1367 - $189 - 989 - 72.35%
Total Capacity :19519
Farm
Farm Level 1: 2000 - $100 - 1,341 - 67.07%
Farm Level 2: 1000 - $50 - 690 - 68.98%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,449 - 84.27%
Average Income per Game$1,113,077
Year to Date Revenue$45,636,177
Farm
Home Games Left0
Average Attendance - %2,031 - 67.71%
Average Income per Game$177,065
Year to Date Revenue$7,259,646

Expense

Pro Players Total Salaries$77,245,500
Farm Players Total Salaries$2,408,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$73,400,676
Farm Year To Date Expenses$1,967,559
Pro Salary Cap To Date$73,400,676
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$364,366
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,358
Farm Estimated Expenses$0
Estimated Season Expenses$0
Current Bank Account$97,220,020
Projected Bank Account$97,220,020

Pro Players Salaries

Evgeni Malkin (1 Way Contract) $12,000,500 (1)
-Salary Remaining : $0
Luke Schenn (1 Way Contract) $11,100,000 (3)
-Salary Remaining : $0
Marc-Andre Fleury (1 Way Contract) $9,900,000 (1)
-Salary Remaining : $0
Tyler Myers (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $0
Colton Parayko (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $0
Adam Henrique (1 Way Contract) $4,250,000 (2)
-Salary Remaining : $0
Sam Gagner (1 Way Contract) $3,750,000 (3)
-Salary Remaining : $0
Eric Staal (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $0
Jake Muzzin (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $0
Jason Demers (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $0
Akim Aliu $2,850,000 (1)
-Salary Remaining : $0
Sean Couturier (1 Way Contract) $1,600,000 (3)
-Salary Remaining : $0
Lars Eller $1,350,000 (2)
-Salary Remaining : $0
Brandon Sutter $1,250,000 (1)
-Salary Remaining : $0
Mattias Ekholm $1,200,000 (2)
-Salary Remaining : $0
Bo Horvat $1,000,000 (1)
-Salary Remaining : $0
Marc-Antoine Pouliot (1 Way Contract) $975,000 (1)
-1 Way Contract Salary Cap : $975,000
-Salary Remaining : $0
Robert Hagg $850,000 (1)
-Salary Remaining : $0
Tyler Toffoli $660,000 (2)
-Salary Remaining : $0
David McIntyre (1 Way Contract) $660,000 (1)
-1 Way Contract Salary Cap : $660,000
-Salary Remaining : $0
Jordan Binnington $600,000 (2)
-Salary Remaining : $0
Jordan Staal $600,000 (1)
-Salary Remaining : $0
Sergei Kostitsyn (1 Way Contract) $550,000 (1)
-1 Way Contract Salary Cap : $550,000
-Salary Remaining : $0
Andrei Kostitsyn (1 Way Contract) $550,000 (1)
-1 Way Contract Salary Cap : $550,000
-Salary Remaining : $0
Pavel Buchnevich $400,000 (2)
-Salary Remaining : $0
Devon Toews $400,000 (2)
-Salary Remaining : $0
Total Pro Players26
Salary Commitment
Year 20 : $77,245,500
Year 21 : $33,810,000
Year 22 : $24,950,000
Year 23 : $0
Salary Average Commitment
Year 20 : $77,245,500
Year 21 : $33,810,000
Year 22 : $24,950,000
Year 23 : $0
Salary Cap with 1 Way Contract
Year 20 : $77,245,500
Year 21 : $33,810,000
Year 22 : $24,950,000
Year 23 : $0

Farm Players Salaries

Scott Laughton $700,000 (1)
Salary Remaining : $0
J-F Berube $225,000 (1)
Salary Remaining : $0
Quinn Hughes $125,000 (3)
Salary Remaining : $0
Curtis Lazar $125,000 (1)
Salary Remaining : $0
Noah Hanifin $125,000 (3)
Salary Remaining : $0
Elias Pettersson $100,000 (2)
Salary Remaining : $0
Haydn Fleury $100,000 (3)
Salary Remaining : $0
Nathan Bastian $70,000 (3)
Salary Remaining : $0
Brendan Lemieux $70,000 (3)
Salary Remaining : $0
Jay Beagle $65,000 (2)
Salary Remaining : $0
Travis Zajac $60,000 (1)
Salary Remaining : $0
Erik Cernak $60,000 (2)
Salary Remaining : $0
Alex Nedeljkovic $60,000 (1)
Salary Remaining : $0
Ross Johnston $60,000 (2)
Salary Remaining : $0
Jonathan Marchessault $55,000 (1)
Salary Remaining : $0
Kevin Roy $55,000 (3)
Salary Remaining : $0
Matt Tennyson $52,000 (1)
Salary Remaining : $0
Nic Dowd $51,000 (2)
Salary Remaining : $0
Daniel Catenacci $50,000 (1)
Salary Remaining : $0
Scott Wedgewood $50,000 (1)
Salary Remaining : $0
Kevin Connauton $50,000 (1)
Salary Remaining : $0
Oscar Fantenberg $50,000 (1)
Salary Remaining : $0
Andreas Englund $50,000 (3)
Salary Remaining : $0
Total Farm Players23
Salary Commitment
Year 20 : $2,408,000
Year 21 : $931,000
Year 22 : $595,000
Year 23 : $0
Salary Average Commitment
Year 20 : $2,408,000
Year 21 : $931,000
Year 22 : $595,000
Year 23 : $0

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 6069 - $87 - 5,530 - 91.12%
Level 2: 4983 - $52 - 4,291 - 86.11%
Level 3: 2090 - $34 - 1,900 - 90.92%
Level 4: 3979 - $23 - 3,330 - 83.69%
Luxury : 1266 - $189 - 970 - 76.63%
Total Capacity :18387
Farm
Farm Level 1: 2000 - $100 - 1,365 - 68.26%
Farm Level 2: 1000 - $50 - 708 - 70.84%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,021 - 87.13%
Average Income per Game$1,086,329
Year to Date Revenue$44,539,471
Farm
Home Games Left0
Average Attendance - %2,074 - 69.12%
Average Income per Game$178,351
Year to Date Revenue$7,312,381

Expense

Pro Players Total Salaries$56,498,999
Farm Players Total Salaries$1,166,250
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$57,474,935
Farm Year To Date Expenses$1,134,968
Pro Salary Cap To Date$57,474,935
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$266,505
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$5,501
Farm Estimated Expenses$0
Estimated Season Expenses$0
Current Bank Account$57,852,572
Projected Bank Account$57,852,572

Pro Players Salaries

Jake Guentzel (1 Way Contract) $9,000,000 (4)
-Salary Remaining : $0
Ryan Nugent-Hopkins (1 Way Contract) $8,200,000 (2)
-Salary Remaining : $0
Jonathan Huberdeau (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $0
Bryan Rust (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $0
Alex Goligoski (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $0
Steve Kampfer (1 Way Contract) $3,200,000 (1)
-Salary Remaining : $0
Mike Condon $2,000,000 (2)
-Salary Remaining : $0
Jaroslav Halak (1 Way Contract) $1,800,000 (1)
-Salary Remaining : $0
Kyle Palmieri $1,700,000 (4)
-Salary Remaining : $0
Andrei Loktionov (1 Way Contract) $1,700,000 (1)
-1 Way Contract Salary Cap : $1,700,000
-Salary Remaining : $0
Sidney Crosby $1,500,000 (3)
-Salary Remaining : $0
Jonathan Drouin $1,500,000 (2)
-Salary Remaining : $0
Andre Burakovsky $1,450,000 (4)
-Salary Remaining : $0
Marek Schwarz (1 Way Contract) $1,300,000 (1)
-1 Way Contract Salary Cap : $1,300,000
-Salary Remaining : $0
Darnell Nurse $1,000,000 (1)
-Salary Remaining : $0
Andreas Johnsson $1,000,000 (2)
-Salary Remaining : $0
Josh Morrissey $850,000 (1)
-Salary Remaining : $0
Scott Wilson $698,999 (1)
-Salary Remaining : $0
Tim Heed $600,000 (1)
-Salary Remaining : $0
Quinton Howden $500,000 (1)
-Salary Remaining : $0
Taylor Chorney (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Jason Zucker $500,000 (2)
-Salary Remaining : $0
Brandon Yip (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Simon Despres $500,000 (2)
-Salary Remaining : $0
Derrick Pouliot $500,000 (3)
-Salary Remaining : $0
Total Pro Players25
Salary Commitment
Year 20 : $56,498,999
Year 21 : $33,850,000
Year 22 : $14,150,000
Year 23 : $12,150,000
Salary Average Commitment
Year 20 : $56,898,999
Year 21 : $33,850,000
Year 22 : $14,150,000
Year 23 : $12,150,000
Salary Cap with 1 Way Contract
Year 20 : $56,498,999
Year 21 : $33,850,000
Year 22 : $14,150,000
Year 23 : $12,150,000

Farm Players Salaries

Kasperi Kapanen $125,000 (2)
Salary Remaining : $0
Nick Ritchie $100,000 (2)
Salary Remaining : $0
Brandon Carlo $70,000 (2)
Salary Remaining : $0
Juuso Riikola $70,000 (3)
Salary Remaining : $0
Dennis Rasmussen $61,250 (1)
Salary Remaining : $0
Chris Conner $60,000 (1)
Salary Remaining : $0
Oskar Sundqvist $60,000 (1)
Salary Remaining : $0
Dominik Simon $60,000 (2)
Salary Remaining : $0
Joseph Cramarossa $50,000 (1)
Salary Remaining : $0
Drake Caggiula $50,000 (3)
Salary Remaining : $0
Adam Cracknell $50,000 (1)
Salary Remaining : $0
Dominic Toninato $50,000 (3)
Salary Remaining : $0
Anthony Stolarz $50,000 (1)
Salary Remaining : $0
Kevin Porter $50,000 (1)
Salary Remaining : $0
Michal Jordan $50,000 (1)
Salary Remaining : $0
Vladislav Gavrikov $50,000 (3)
Salary Remaining : $0
Travis Dermott $40,000 (2)
Salary Remaining : $0
Jonas Siegenthaler $40,000 (3)
Salary Remaining : $0
Sammy Blais $40,000 (3)
Salary Remaining : $0
Neal Pionk $40,000 (2)
Salary Remaining : $0
Total Farm Players20
Salary Commitment
Year 20 : $1,166,250
Year 21 : $735,000
Year 22 : $300,000
Year 23 : $0
Salary Average Commitment
Year 20 : $1,166,250
Year 21 : $735,000
Year 22 : $300,000
Year 23 : $0

Quebec Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameVideotron Centre
Level 1: 6026 - $90 - 5,685 - 94.34%
Level 2: 4930 - $39 - 4,875 - 98.88%
Level 3: 2008 - $27 - 1,961 - 97.66%
Level 4: 4017 - $18 - 3,925 - 97.70%
Luxury : 1278 - $175 - 1,224 - 95.77%
Total Capacity :18259
Farm
Farm Level 1: 2000 - $100 - 1,351 - 67.56%
Farm Level 2: 1000 - $50 - 686 - 68.55%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,670 - 96.77%
Average Income per Game$1,091,533
Year to Date Revenue$44,752,842
Farm
Home Games Left0
Average Attendance - %2,037 - 67.89%
Average Income per Game$177,865
Year to Date Revenue$7,292,461

Expense

Pro Players Total Salaries$73,848,100
Farm Players Total Salaries$1,201,675
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$76,067,979
Farm Year To Date Expenses$1,178,902
Pro Salary Cap To Date$76,067,979
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$348,340
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$5,668
Farm Estimated Expenses$0
Estimated Season Expenses$0
Current Bank Account$26,747,326
Projected Bank Account$26,747,326

Pro Players Salaries

Connor Hellebuyck (1 Way Contract) $6,900,000 (2)
-Salary Remaining : $0
Evgeny Kuznetsov (1 Way Contract) $6,800,000 (2)
-Salary Remaining : $0
Braden Holtby (1 Way Contract) $5,750,000 (1)
-Salary Remaining : $0
Nick Bjugstad (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $0
Aleksander Barkov (1 Way Contract) $4,995,000 (1)
-Salary Remaining : $0
Nazem Kadri (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $0
Christian Folin (1 Way Contract) $3,750,000 (3)
-Salary Remaining : $0
Drew Doughty (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
Brian Dumoulin (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
Nicklas Backstrom (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
Keith Aulie (1 Way Contract) $2,750,000 (1)
-1 Way Contract Salary Cap : $2,750,000
-Salary Remaining : $0
Michal Neuvirth (1 Way Contract) $2,500,000 (1)
-1 Way Contract Salary Cap : $2,500,000
-Salary Remaining : $0
Jamie Oleksiak $2,000,000 (2)
-Salary Remaining : $0
Mats Zuccarello $2,000,000 (1)
-Salary Remaining : $0
Alexander Edler (1 Way Contract) $1,900,000 (1)
-1 Way Contract Salary Cap : $1,900,000
-Salary Remaining : $0
Alex Killorn $1,882,350 (3)
-Salary Remaining : $0
Nathan Gerbe $1,429,000 (1)
-Salary Remaining : $0
Viktor Fasth (1 Way Contract) $1,250,000 (1)
-1 Way Contract Salary Cap : $1,250,000
-Salary Remaining : $0
Liam Reddox (1 Way Contract) $1,250,000 (1)
-1 Way Contract Salary Cap : $1,250,000
-Salary Remaining : $0
Mark Olver (1 Way Contract) $1,125,000 (1)
-1 Way Contract Salary Cap : $1,125,000
-Salary Remaining : $0
Mikko Rantanen $1,000,000 (1)
-Salary Remaining : $0
Erik Haula $1,000,000 (4)
-Salary Remaining : $0
Dustin Jeffrey (1 Way Contract) $875,000 (1)
-1 Way Contract Salary Cap : $875,000
-Salary Remaining : $0
Carl Soderberg (1 Way Contract) $875,000 (1)
-1 Way Contract Salary Cap : $875,000
-Salary Remaining : $0
Aaron Palushaj $850,000 (1)
-Salary Remaining : $0
Thomas Hickey $850,000 (1)
-Salary Remaining : $0
Radek Faksa $700,000 (2)
-Salary Remaining : $0
Jakub Vrana $700,000 (2)
-Salary Remaining : $0
Kevin Poulin $666,750 (1)
-Salary Remaining : $0
Marco Scandella $550,000 (2)
-Salary Remaining : $0
Michael Blunden (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Rostislav Olesz (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Rob Klinkhammer (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Total Pro Players33
Salary Commitment
Year 20 : $73,848,100
Year 21 : $33,282,350
Year 22 : $10,632,350
Year 23 : $5,000,000
Salary Average Commitment
Year 20 : $73,848,100
Year 21 : $33,282,350
Year 22 : $10,632,350
Year 23 : $5,000,000
Salary Cap with 1 Way Contract
Year 20 : $73,848,100
Year 21 : $33,282,350
Year 22 : $10,632,350
Year 23 : $5,000,000

Farm Players Salaries

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

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 5795 - $95 - 4,601 - 79.39%
Level 2: 4742 - $60 - 3,410 - 71.92%
Level 3: 1932 - $35 - 1,593 - 82.46%
Level 4: 3864 - $25 - 2,883 - 74.62%
Luxury : 1229 - $175 - 1,193 - 97.09%
Total Capacity :17562
Farm
Farm Level 1: 2000 - $75 - 1,925 - 96.23%
Farm Level 2: 1000 - $45 - 743 - 74.30%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %13,681 - 77.90%
Average Income per Game$1,027,268
Year to Date Revenue$42,117,975
Farm
Home Games Left0
Average Attendance - %2,668 - 88.92%
Average Income per Game$186,671
Year to Date Revenue$7,653,508

Expense

Pro Players Total Salaries$96,662,882
Farm Players Total Salaries$1,461,150
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$91,658,084
Farm Year To Date Expenses$1,539,869
Pro Salary Cap To Date$91,658,084
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$455,957
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$6,892
Farm Estimated Expenses$0
Estimated Season Expenses$0
Current Bank Account$7,256,456
Projected Bank Account$7,256,456

Pro Players Salaries

Mikkel Boedker (1 Way Contract) $8,250,000 (2)
-Salary Remaining : $0
Artemi Panarin (1 Way Contract) $7,833,333 (3)
-Salary Remaining : $0
Roman Josi (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $0
Cam Atkinson (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $0
Mark Scheifele (1 Way Contract) $5,610,000 (2)
-Salary Remaining : $0
Sean Monahan $5,100,000 (1)
-Salary Remaining : $0
Jaden Schwartz (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $0
Nino Niederreiter (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $0
Mike Hoffman (1 Way Contract) $4,550,000 (1)
-Salary Remaining : $0
Dmitry Kulikov (1 Way Contract) $4,380,000 (2)
-Salary Remaining : $0
Danny DeKeyser (1 Way Contract) $3,809,549 (1)
-Salary Remaining : $0
Slava Voynov (1 Way Contract) $3,750,000 (3)
-Salary Remaining : $0
Joonas Korpisalo (1 Way Contract) $3,600,000 (3)
-Salary Remaining : $0
Dylan Olsen (1 Way Contract) $2,900,000 (2)
-Salary Remaining : $0
Dalton Prout (1 Way Contract) $2,550,000 (3)
-Salary Remaining : $0
Tanner Pearson (1 Way Contract) $2,300,000 (1)
-Salary Remaining : $0
Chris Summers (1 Way Contract) $2,150,000 (2)
-1 Way Contract Salary Cap : $2,150,000
-Salary Remaining : $0
J.T. Brown $2,000,000 (2)
-Salary Remaining : $0
Antti Raanta (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $0
Charlie Coyle $2,000,000 (3)
-Salary Remaining : $0
Joakim Nordstrom $1,830,000 (4)
-Salary Remaining : $0
Ladislav Smid (1 Way Contract) $1,750,000 (1)
-1 Way Contract Salary Cap : $1,750,000
-Salary Remaining : $0
Joseph Blandisi $1,500,000 (3)
-Salary Remaining : $0
Brian Elliott $1,000,000 (2)
-Salary Remaining : $0
Carson McMillan (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $800,000
-Salary Remaining : $0
Stephane Da Costa (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Jiri Novotny (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Andrew MacDonald (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Jacob Josefson $500,000 (1)
-Salary Remaining : $0
James Sheppard (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
John Carlson $500,000 (2)
-Salary Remaining : $0
Anton Volchenkov (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Total Pro Players32
Salary Commitment
Year 20 : $96,662,882
Year 21 : $62,853,333
Year 22 : $31,063,333
Year 23 : $1,830,000
Salary Average Commitment
Year 20 : $96,662,882
Year 21 : $62,853,333
Year 22 : $31,063,333
Year 23 : $1,830,000
Salary Cap with 1 Way Contract
Year 20 : $96,662,882
Year 21 : $62,853,333
Year 22 : $31,063,333
Year 23 : $1,830,000

Farm Players Salaries

Nick Holden $175,000 (1)
Salary Remaining : $0
Jason Spezza $160,050 (1)
Salary Remaining : $0
Samuel Morin $160,000 (4)
Salary Remaining : $0
Kevin Rooney $150,000 (1)
Salary Remaining : $0
Andrei Svechnikov $150,000 (3)
Salary Remaining : $0
Blair Jones $90,000 (1)
Salary Remaining : $0
Alexey Marchenko $76,100 (1)
Salary Remaining : $0
Nikolay Goldobin $70,000 (2)
Salary Remaining : $0
Lucas Wallmark $70,000 (2)
Salary Remaining : $0
Alex Chiasson $60,000 (2)
Salary Remaining : $0
Kaapo Kahkonen $50,000 (3)
Salary Remaining : $0
Laurent Brossoit $50,000 (3)
Salary Remaining : $0
Charlie Lindgren $50,000 (1)
Salary Remaining : $0
Zach Parise $50,000 (2)
Salary Remaining : $0
Jeff Schultz $50,000 (1)
Salary Remaining : $0
Carter Ashton $50,000 (1)
Salary Remaining : $0
Total Farm Players16
Salary Commitment
Year 20 : $1,461,150
Year 21 : $660,000
Year 22 : $410,000
Year 23 : $160,000
Salary Average Commitment
Year 20 : $1,461,150
Year 21 : $660,000
Year 22 : $410,000
Year 23 : $160,000

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 5742 - $90 - 5,055 - 88.04%
Level 2: 4698 - $50 - 4,171 - 88.78%
Level 3: 1914 - $30 - 1,710 - 89.36%
Level 4: 3828 - $22 - 3,316 - 86.63%
Luxury : 1218 - $175 - 1,087 - 89.21%
Total Capacity :17400
Farm
Farm Level 1: 1500 - $90 - 1,136 - 75.75%
Farm Level 2: 1500 - $45 - 1,154 - 76.95%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,339 - 88.16%
Average Income per Game$1,066,008
Year to Date Revenue$43,706,322
Farm
Home Games Left0
Average Attendance - %2,291 - 76.35%
Average Income per Game$161,201
Year to Date Revenue$6,609,251

Expense

Pro Players Total Salaries$79,398,298
Farm Players Total Salaries$1,679,400
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$75,373,621
Farm Year To Date Expenses$1,882,308
Pro Salary Cap To Date$75,373,621
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$374,520
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$7,922
Farm Estimated Expenses$0
Estimated Season Expenses$0
Current Bank Account$29,683,124
Projected Bank Account$29,683,124

Pro Players Salaries

Max Pacioretty (1 Way Contract) $30,638,300 (1)
-Salary Remaining : $0
Matt Dumba (1 Way Contract) $9,000,000 (4)
-Salary Remaining : $0
Jacob Trouba (1 Way Contract) $7,750,000 (1)
-Salary Remaining : $0
Vladimir Tarasenko (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $0
Rasmus Andersson (1 Way Contract) $5,050,000 (1)
-Salary Remaining : $0
Petr Mrazek (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $0
Mikael Granlund (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
Erik Gudbranson $2,850,000 (1)
-Salary Remaining : $0
Josh Manson $2,750,000 (1)
-Salary Remaining : $0
Nick Cousins $1,500,000 (3)
-Salary Remaining : $0
Jason Kasdorf $1,100,000 (1)
-Salary Remaining : $0
Rickard Rakell $910,000 (2)
-Salary Remaining : $0
Tom Wilson $850,000 (1)
-Salary Remaining : $0
Andrej Nestrasil $650,000 (4)
-Salary Remaining : $0
Ben Chiarot $650,000 (4)
-Salary Remaining : $0
Mike Matheson $600,000 (1)
-Salary Remaining : $0
Oliver Bjorkstrand $600,000 (1)
-Salary Remaining : $0
Brad Malone $500,000 (1)
-Salary Remaining : $0
Edward Pasquale (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Ryan Spooner $500,000 (1)
-Salary Remaining : $0
Josh Leivo $500,000 (2)
-Salary Remaining : $0
Blake Speers $500,000 (1)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 20 : $79,398,298
Year 21 : $13,210,000
Year 22 : $11,800,000
Year 23 : $10,300,000
Salary Average Commitment
Year 20 : $74,348,299
Year 21 : $13,210,000
Year 22 : $11,800,000
Year 23 : $10,300,000
Salary Cap with 1 Way Contract
Year 20 : $79,398,298
Year 21 : $13,210,000
Year 22 : $11,800,000
Year 23 : $10,300,000

Farm Players Salaries

Chad Johnson $140,000 (2)
Salary Remaining : $0
Darren Helm $126,700 (1)
Salary Remaining : $0
Justin Falk $125,000 (1)
Salary Remaining : $0
Ben Harpur $116,700 (1)
Salary Remaining : $0
Jani Hakanpaa $100,000 (1)
Salary Remaining : $0
Austin Czarnik $81,000 (2)
Salary Remaining : $0
Ty Rattie $70,000 (1)
Salary Remaining : $0
Kenny Agostino $70,000 (1)
Salary Remaining : $0
Matt Puempel $60,000 (1)
Salary Remaining : $0
Paul LaDue $50,000 (2)
Salary Remaining : $0
Michael Haley $50,000 (1)
Salary Remaining : $0
Richard Panik $50,000 (1)
Salary Remaining : $0
Brandon Kozun $50,000 (2)
Salary Remaining : $0
Martin Frk $50,000 (1)
Salary Remaining : $0
Spencer Foo $50,000 (1)
Salary Remaining : $0
Oscar Dansk $50,000 (1)
Salary Remaining : $0
Patrik Nemeth $50,000 (1)
Salary Remaining : $0
Sean Malone $50,000 (1)
Salary Remaining : $0
Tommy Cross $50,000 (1)
Salary Remaining : $0
Sheldon Dries $50,000 (3)
Salary Remaining : $0
Nicklas Bergfors $50,000 (1)
Salary Remaining : $0
Ryan Reaves $50,000 (1)
Salary Remaining : $0
Colton Sceviour $50,000 (2)
Salary Remaining : $0
Aaron Ness $50,000 (1)
Salary Remaining : $0
Michael McCarron $40,000 (2)
Salary Remaining : $0
Total Farm Players25
Salary Commitment
Year 20 : $1,679,400
Year 21 : $461,000
Year 22 : $50,000
Year 23 : $0
Salary Average Commitment
Year 20 : $1,679,400
Year 21 : $461,000
Year 22 : $50,000
Year 23 : $0

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 5972 - $92 - 4,736 - 79.31%
Level 2: 4886 - $51 - 4,697 - 96.13%
Level 3: 1991 - $29 - 1,945 - 97.69%
Level 4: 3980 - $19 - 3,873 - 97.31%
Luxury : 1267 - $189 - 993 - 78.41%
Total Capacity :18096
Farm
Farm Level 1: 2000 - $99 - 1,339 - 66.94%
Farm Level 2: 1000 - $49 - 694 - 69.44%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,245 - 89.77%
Average Income per Game$1,041,438
Year to Date Revenue$42,698,960
Farm
Home Games Left0
Average Attendance - %2,033 - 67.77%
Average Income per Game$174,899
Year to Date Revenue$7,170,859

Expense

Pro Players Total Salaries$38,850,000
Farm Players Total Salaries$1,035,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$38,806,172
Farm Year To Date Expenses$1,067,832
Pro Salary Cap To Date$38,806,172
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$183,255
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$4,882
Farm Estimated Expenses$0
Estimated Season Expenses$0
Current Bank Account$69,383,170
Projected Bank Account$69,383,170

Pro Players Salaries

Kevin Shattenkirk (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $0
Jonathan Quick (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $0
Tuukka Rask (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $0
Marcus Johansson (1 Way Contract) $3,250,000 (3)
-Salary Remaining : $0
Phil Di Giuseppe $3,000,000 (3)
-Salary Remaining : $0
Brock Nelson (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
Brett Pesce $2,000,000 (3)
-Salary Remaining : $0
Brandon Davidson (1 Way Contract) $1,500,000 (4)
-Salary Remaining : $0
Nathan Beaulieu (1 Way Contract) $1,500,000 (4)
-Salary Remaining : $0
Tyler Wotherspoon (1 Way Contract) $1,500,000 (4)
-Salary Remaining : $0
Tanner Kero (1 Way Contract) $1,500,000 (4)
-Salary Remaining : $0
Anton Belov (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $0
Kyle Quincey (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $0
Garrett Wilson (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $0
Nick Paul $850,000 (3)
-Salary Remaining : $0
Luke Adam (1 Way Contract) $650,000 (1)
-1 Way Contract Salary Cap : $650,000
-Salary Remaining : $0
Zach Aston-Reese $600,000 (2)
-Salary Remaining : $0
Leland Irving (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Zach Bogosian $500,000 (4)
-Salary Remaining : $0
Brett Bulmer $500,000 (4)
-Salary Remaining : $0
Scott Harrington $500,000 (2)
-Salary Remaining : $0
Connor Brown $500,000 (3)
-Salary Remaining : $0
Phillip Danault $500,000 (4)
-Salary Remaining : $0
Joel Edmundson $500,000 (4)
-Salary Remaining : $0
Roman Will (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Miikka Salomaki $500,000 (2)
-Salary Remaining : $0
Stefan Elliott $500,000 (4)
-Salary Remaining : $0
Total Pro Players27
Salary Commitment
Year 20 : $38,850,000
Year 21 : $31,200,000
Year 22 : $18,100,000
Year 23 : $8,500,000
Salary Average Commitment
Year 20 : $38,850,000
Year 21 : $31,200,000
Year 22 : $18,100,000
Year 23 : $8,500,000
Salary Cap with 1 Way Contract
Year 20 : $38,850,000
Year 21 : $31,200,000
Year 22 : $18,100,000
Year 23 : $8,500,000

Farm Players Salaries

Keith Kinkaid $150,000 (3)
Salary Remaining : $0
Colton Sissons $85,000 (1)
Salary Remaining : $0
Frank Vatrano $85,000 (2)
Salary Remaining : $0
Daniel Carr $60,000 (4)
Salary Remaining : $0
Madison Bowey $60,000 (3)
Salary Remaining : $0
Ryan Graves (Out of Payroll) $60,000 (2)
Salary Remaining : $0
Nate Schmidt $55,000 (1)
Salary Remaining : $0
Zach Sanford $50,000 (2)
Salary Remaining : $0
Zach Trotman $50,000 (4)
Salary Remaining : $0
Joel Armia $50,000 (4)
Salary Remaining : $0
Chris Wagner $50,000 (1)
Salary Remaining : $0
Trevor Lewis $50,000 (2)
Salary Remaining : $0
Jakob Lilja $50,000 (4)
Salary Remaining : $0
Nikolai Prokhorkin $50,000 (4)
Salary Remaining : $0
Jaycob Megna $50,000 (4)
Salary Remaining : $0
Barclay Goodrow $50,000 (4)
Salary Remaining : $0
Scott Sabourin $50,000 (4)
Salary Remaining : $0
Anton Blidh $40,000 (2)
Salary Remaining : $0
Total Farm Players18
Salary Commitment
Year 20 : $1,095,000
Year 21 : $905,000
Year 22 : $620,000
Year 23 : $410,000
Salary Average Commitment
Year 20 : $1,095,000
Year 21 : $905,000
Year 22 : $620,000
Year 23 : $410,000

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6465 - $90 - 5,653 - 87.44%
Level 2: 5290 - $51 - 4,688 - 88.62%
Level 3: 2155 - $31 - 1,959 - 90.91%
Level 4: 4310 - $20 - 3,901 - 90.51%
Luxury : 1371 - $181 - 1,146 - 83.59%
Total Capacity :19591
Farm
Farm Level 1: 2000 - $98 - 1,361 - 68.06%
Farm Level 2: 1000 - $48 - 713 - 71.28%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,347 - 88.55%
Average Income per Game$1,148,752
Year to Date Revenue$47,098,832
Farm
Home Games Left0
Average Attendance - %2,074 - 69.13%
Average Income per Game$175,995
Year to Date Revenue$7,215,789

Expense

Pro Players Total Salaries$101,534,967
Farm Players Total Salaries$4,038,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$94,174,090
Farm Year To Date Expenses$3,050,532
Pro Salary Cap To Date$94,174,090
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$478,939
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$19,047
Farm Estimated Expenses$0
Estimated Season Expenses$0
Current Bank Account$26,611,863
Projected Bank Account$26,611,863

Pro Players Salaries

Logan Couture (1 Way Contract) $10,533,300 (1)
-Salary Remaining : $0
John Tavares (1 Way Contract) $9,100,000 (3)
-Salary Remaining : $0
Brendan Gallagher (1 Way Contract) $8,000,000 (4)
-Salary Remaining : $0
Nail Yakupov (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $0
Tyson Barrie (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $0
Dougie Hamilton (1 Way Contract) $6,166,667 (2)
-Salary Remaining : $0
Marko Dano (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $0
Jeff Skinner (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $0
Erik Karlsson (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $0
Sam Reinhart (1 Way Contract) $5,500,000 (1)
-1 Way Contract Salary Cap : $5,500,000
-Salary Remaining : $0
Aaron Ekblad (1 Way Contract) $5,010,000 (1)
-Salary Remaining : $0
Drew Shore (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $0
Cody Eakin (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $0
Sergei Bobrovsky $3,000,000 (2)
-Salary Remaining : $0
Carter Hutton (1 Way Contract) $2,800,000 (1)
-Salary Remaining : $0
Anders Lindback (1 Way Contract) $2,000,000 (1)
-1 Way Contract Salary Cap : $2,000,000
-Salary Remaining : $0
Brandon Pirri $2,000,000 (3)
-Salary Remaining : $0
Jyrki Jokipakka (1 Way Contract) $1,250,000 (1)
-1 Way Contract Salary Cap : $1,250,000
-Salary Remaining : $0
Connor Murphy $1,000,000 (1)
-Salary Remaining : $0
Cody Ceci $1,000,000 (2)
-Salary Remaining : $0
Keaton Ellerby $850,000 (1)
-Salary Remaining : $0
Zach Boychuk (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $800,000
-Salary Remaining : $0
Peter Regin (1 Way Contract) $600,000 (1)
-1 Way Contract Salary Cap : $600,000
-Salary Remaining : $0
Tomas Vincour $525,000 (2)
-Salary Remaining : $0
Henrik Karlsson (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Tyler Bertuzzi $500,000 (2)
-Salary Remaining : $0
Brandon Montour $400,000 (1)
-Salary Remaining : $0
Total Pro Players27
Salary Commitment
Year 20 : $101,534,967
Year 21 : $52,291,667
Year 22 : $41,100,000
Year 23 : $17,500,000
Salary Average Commitment
Year 20 : $101,534,967
Year 21 : $52,291,667
Year 22 : $41,100,000
Year 23 : $17,500,000
Salary Cap with 1 Way Contract
Year 20 : $101,534,967
Year 21 : $52,291,667
Year 22 : $41,100,000
Year 23 : $17,500,000

Farm Players Salaries

Riley Nash $2,080,000 (2)
Salary Remaining : $0
Sam Lafferty $210,000 (1)
Salary Remaining : $0
Cameron Gaunce $160,000 (3)
Salary Remaining : $0
Matt Moulson $160,000 (1)
Salary Remaining : $0
Kyle Okposo $160,000 (2)
Salary Remaining : $0
Brendan Smith $125,000 (2)
Salary Remaining : $0
Ryan Suter $125,000 (2)
Salary Remaining : $0
Michael Raffl $120,000 (3)
Salary Remaining : $0
Matt Martin $110,000 (3)
Salary Remaining : $0
Martin Marincin $103,000 (4)
Salary Remaining : $0
Kevin Czuczman $90,000 (3)
Salary Remaining : $0
Denis Gurianov $85,000 (3)
Salary Remaining : $0
Conor Garland $85,000 (2)
Salary Remaining : $0
Yannick Weber $85,000 (1)
Salary Remaining : $0
Nick Bonino $75,000 (1)
Salary Remaining : $0
Yanni Gourde $65,000 (1)
Salary Remaining : $0
Gaetan Haas $60,000 (3)
Salary Remaining : $0
David Rittich $50,000 (2)
Salary Remaining : $0
Mark Alt $50,000 (1)
Salary Remaining : $0
Jon Gillies $40,000 (1)
Salary Remaining : $0
Total Farm Players20
Salary Commitment
Year 20 : $4,038,000
Year 21 : $1,481,000
Year 22 : $728,000
Year 23 : $103,000
Salary Average Commitment
Year 20 : $4,038,000
Year 21 : $1,481,000
Year 22 : $728,000
Year 23 : $103,000

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 6105 - $90 - 5,345 - 87.56%
Level 2: 4995 - $59 - 3,535 - 70.77%
Level 3: 2035 - $35 - 1,696 - 83.32%
Level 4: 4070 - $20 - 3,855 - 94.72%
Luxury : 1295 - $190 - 976 - 75.37%
Total Capacity :18500
Farm
Farm Level 1: 2000 - $85 - 1,899 - 94.93%
Farm Level 2: 1000 - $45 - 841 - 84.13%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,407 - 83.28%
Average Income per Game$1,068,264
Year to Date Revenue$43,798,832
Farm
Home Games Left0
Average Attendance - %2,740 - 91.33%
Average Income per Game$180,915
Year to Date Revenue$7,417,533

Expense

Pro Players Total Salaries$75,883,000
Farm Players Total Salaries$5,950,001
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$80,438,374
Farm Year To Date Expenses$5,316,876
Pro Salary Cap To Date$80,438,374
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$357,939
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$28,066
Farm Estimated Expenses$0
Estimated Season Expenses$0
Current Bank Account$18,141,426
Projected Bank Account$18,141,426

Pro Players Salaries

Olli Maatta (1 Way Contract) $9,000,000 (1)
-Salary Remaining : $0
Shayne Gostisbehere $8,000,000 (2)
-Salary Remaining : $0
Matt Murray (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $0
Mitch Marner (1 Way Contract) $4,980,000 (2)
-1 Way Contract Salary Cap : $4,980,000
-Salary Remaining : $0
Andrei Vasilevskiy (1 Way Contract) $4,750,000 (4)
-Salary Remaining : $0
Conor Sheary (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $0
Mark Stone (1 Way Contract) $4,023,000 (1)
-Salary Remaining : $0
Viktor Arvidsson (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $0
Oscar Lindberg (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $0
Sami Vatanen (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $0
Devan Dubnyk (1 Way Contract) $3,000,000 (2)
-1 Way Contract Salary Cap : $3,000,000
-Salary Remaining : $0
Dmitry Orlov $3,000,000 (1)
-Salary Remaining : $0
Ryan Strome (1 Way Contract) $2,750,000 (3)
-Salary Remaining : $0
Jean-Gabriel Pageau $2,750,000 (1)
-Salary Remaining : $0
Loui Eriksson (1 Way Contract) $2,500,000 (1)
-1 Way Contract Salary Cap : $2,500,000
-Salary Remaining : $0
Corey Tropp $2,500,000 (2)
-Salary Remaining : $0
Marc Staal (1 Way Contract) $1,650,000 (1)
-Salary Remaining : $0
Reilly Smith $1,370,000 (1)
-Salary Remaining : $0
Cedric Paquette $1,010,000 (3)
-Salary Remaining : $0
Michal Repik $1,000,000 (1)
-Salary Remaining : $0
Mikhail Grigorenko $650,000 (2)
-Salary Remaining : $0
T.J. Brennan $650,000 (3)
-Salary Remaining : $0
Tomas Popperle (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Josh Anderson $500,000 (1)
-Salary Remaining : $0
Chay Genoway (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Brayden Point $500,000 (1)
-Salary Remaining : $0
Total Pro Players26
Salary Commitment
Year 20 : $75,883,000
Year 21 : $45,290,000
Year 22 : $22,660,000
Year 23 : $9,250,000
Salary Average Commitment
Year 20 : $75,883,000
Year 21 : $45,290,000
Year 22 : $22,660,000
Year 23 : $9,250,000
Salary Cap with 1 Way Contract
Year 20 : $75,883,000
Year 21 : $45,290,000
Year 22 : $22,660,000
Year 23 : $9,250,000

Farm Players Salaries

Paul Byron $1,200,000 (2)
Salary Remaining : $0
Gabriel Dumont $525,000 (1)
Salary Remaining : $0
Patrick Maroon $230,000 (1)
Salary Remaining : $0
Cory Schneider $140,000 (2)
Salary Remaining : $0
Nick Foligno $140,000 (1)
Salary Remaining : $0
Joe Thornton $135,000 (1)
Salary Remaining : $0
Richard Clune $125,001 (1)
Salary Remaining : $0
Cale Makar $100,000 (3)
Salary Remaining : $0
Dustin Byfuglien $100,000 (1)
Salary Remaining : $0
Kyle Connor $100,000 (1)
Salary Remaining : $0
Andrew Hammond $100,000 (1)
Salary Remaining : $0
Mathew Barzal $100,000 (1)
Salary Remaining : $0
Thomas Chabot $100,000 (2)
Salary Remaining : $0
Andy Miele $80,000 (1)
Salary Remaining : $0
Jayce Hawryluk $70,000 (3)
Salary Remaining : $0
Sergey Kalinin $55,000 (2)
Salary Remaining : $0
Alec Martinez $50,000 (2)
Salary Remaining : $0
Taylor Beck $50,000 (1)
Salary Remaining : $0
Ian Cole $50,000 (2)
Salary Remaining : $0
Total Farm Players19
Salary Commitment
Year 20 : $3,450,001
Year 21 : $685,000
Year 22 : $170,000
Year 23 : $0
Salary Average Commitment
Year 20 : $3,450,001
Year 21 : $685,000
Year 22 : $170,000
Year 23 : $0

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT Mobile Arena
Level 1: 5775 - $90 - 5,543 - 95.98%
Level 2: 4725 - $42 - 4,688 - 99.21%
Level 3: 1925 - $32 - 1,898 - 98.59%
Level 4: 3850 - $17 - 3,823 - 99.29%
Luxury : 1225 - $190 - 973 - 79.42%
Total Capacity :17500
Farm
Farm Level 1: 1500 - $90 - 1,110 - 74.01%
Farm Level 2: 1500 - $44 - 1,262 - 84.13%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,923 - 96.71%
Average Income per Game$1,056,601
Year to Date Revenue$43,320,647
Farm
Home Games Left0
Average Attendance - %2,372 - 79.07%
Average Income per Game$163,206
Year to Date Revenue$6,691,461

Expense

Pro Players Total Salaries$29,005,000
Farm Players Total Salaries$6,522,700
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$35,844,988
Farm Year To Date Expenses$3,686,823
Pro Salary Cap To Date$35,844,988
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$136,816
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$30,767
Farm Estimated Expenses$0
Estimated Season Expenses$0
Current Bank Account$52,825,219
Projected Bank Account$52,825,219

Pro Players Salaries

Anthony Duclair (1 Way Contract) $4,995,000 (1)
-1 Way Contract Salary Cap : $4,995,000
-Salary Remaining : $0
Nick Schmaltz (1 Way Contract) $4,980,000 (1)
-1 Way Contract Salary Cap : $4,980,000
-Salary Remaining : $0
Cam Talbot (1 Way Contract) $3,100,000 (3)
-1 Way Contract Salary Cap : $3,100,000
-Salary Remaining : $0
Damien Brunner (1 Way Contract) $2,700,000 (1)
-1 Way Contract Salary Cap : $2,700,000
-Salary Remaining : $0
Anthony Mantha $1,000,000 (1)
-Salary Remaining : $0
Zack Smith $850,000 (2)
-Salary Remaining : $0
Andrej Sustr $750,000 (3)
-Salary Remaining : $0
Lawson Crouse $700,000 (2)
-Salary Remaining : $0
Steve Santini $700,000 (1)
-Salary Remaining : $0
Charles Hudon $700,000 (1)
-Salary Remaining : $0
Sven Andrighetto $625,000 (3)
-Salary Remaining : $0
Daniel Brickley $600,000 (1)
-Salary Remaining : $0
Curtis McKenzie $600,000 (1)
-Salary Remaining : $0
Klas Dahlbeck $600,000 (1)
-Salary Remaining : $0
Darcy Kuemper $600,000 (1)
-Salary Remaining : $0
John Gilmour $555,000 (1)
-Salary Remaining : $0
Paul Thompson $525,000 (1)
-Salary Remaining : $0
Buddy Robinson $525,000 (1)
-Salary Remaining : $0
Marcus Hogberg $500,000 (2)
-Salary Remaining : $0
Justin Kloos $500,000 (3)
-Salary Remaining : $0
Matt Grzelcyk $500,000 (1)
-Salary Remaining : $0
Nikita Nesterov $500,000 (1)
-Salary Remaining : $0
Luke Johnson $500,000 (4)
-Salary Remaining : $0
Valeri Nichushkin $500,000 (3)
-Salary Remaining : $0
Adam Johnson $500,000 (3)
-Salary Remaining : $0
Vinnie Hinostroza $400,000 (2)
-Salary Remaining : $0
Total Pro Players26
Salary Commitment
Year 20 : $29,005,000
Year 21 : $8,925,000
Year 22 : $6,475,000
Year 23 : $500,000
Salary Average Commitment
Year 20 : $29,005,000
Year 21 : $8,925,000
Year 22 : $6,475,000
Year 23 : $500,000
Salary Cap with 1 Way Contract
Year 20 : $29,005,000
Year 21 : $8,925,000
Year 22 : $6,475,000
Year 23 : $500,000

Farm Players Salaries

Pavel Francouz $206,700 (1)
Salary Remaining : $0
Trevor Moore $110,000 (4)
Salary Remaining : $0
Nick Suzuki $100,000 (3)
Salary Remaining : $0
Jesper Bratt $100,000 (1)
Salary Remaining : $0
Jared McCann $85,000 (1)
Salary Remaining : $0
Anthony Cirelli $85,000 (2)
Salary Remaining : $0
Brian Strait $75,000 (1)
Salary Remaining : $0
Dominik Kahun $60,000 (2)
Salary Remaining : $0
Greg Pateryn $56,000 (3)
Salary Remaining : $0
Tim Schaller $55,000 (1)
Salary Remaining : $0
Sean Walker $52,500 (4)
Salary Remaining : $0
Kurtis MacDermid $52,500 (3)
Salary Remaining : $0
Jimmy Schuldt $50,000 (3)
Salary Remaining : $0
Jacob MacDonald $50,000 (2)
Salary Remaining : $0
Valentin Zykov $50,000 (4)
Salary Remaining : $0
Maxime Lagace $50,000 (3)
Salary Remaining : $0
Patrick Marleau $50,000 (1)
Salary Remaining : $0
Justin Bailey $50,000 (4)
Salary Remaining : $0
Brett Sutter $50,000 (1)
Salary Remaining : $0
Dan Renouf $50,000 (2)
Salary Remaining : $0
Tucker Poolman $50,000 (3)
Salary Remaining : $0
Jake Virtanen $40,000 (2)
Salary Remaining : $0
Total Farm Players22
Salary Commitment
Year 20 : $1,527,700
Year 21 : $906,000
Year 22 : $621,000
Year 23 : $262,500
Salary Average Commitment
Year 20 : $1,527,700
Year 21 : $906,000
Year 22 : $621,000
Year 23 : $262,500

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell MTS Place
Level 1: 5056 - $95 - 4,596 - 90.90%
Level 2: 4137 - $58 - 3,475 - 84.00%
Level 3: 1685 - $36 - 1,533 - 90.95%
Level 4: 3371 - $23 - 3,143 - 93.24%
Luxury : 1072 - $192 - 959 - 89.45%
Total Capacity :15321
Farm
Farm Level 1: 1500 - $85 - 1,302 - 86.79%
Farm Level 2: 1500 - $45 - 1,143 - 76.17%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %13,706 - 89.46%
Average Income per Game$999,834
Year to Date Revenue$40,993,186
Farm
Home Games Left0
Average Attendance - %2,444 - 81.48%
Average Income per Game$170,175
Year to Date Revenue$6,977,191

Expense

Pro Players Total Salaries$33,335,000
Farm Players Total Salaries$2,617,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$34,146,487
Farm Year To Date Expenses$2,674,307
Pro Salary Cap To Date$34,146,487
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$157,241
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$12,344
Farm Estimated Expenses$0
Estimated Season Expenses$0
Current Bank Account$142,450,454
Projected Bank Account$142,450,454

Pro Players Salaries

John Ramage (1 Way Contract) $3,830,000 (4)
-Salary Remaining : $0
Brady Skjei (1 Way Contract) $3,330,000 (3)
-Salary Remaining : $0
Esa Lindell (1 Way Contract) $3,330,000 (3)
-Salary Remaining : $0
Devin Shore (1 Way Contract) $3,030,000 (4)
-Salary Remaining : $0
Adam Lowry $3,010,000 (2)
-Salary Remaining : $0
Troy Stecher $1,810,000 (3)
-Salary Remaining : $0
Melker Karlsson $1,610,000 (4)
-Salary Remaining : $0
Brett Kulak $1,610,000 (3)
-Salary Remaining : $0
Eric Robinson $1,330,000 (4)
-Salary Remaining : $0
David Kampf $1,330,000 (4)
-Salary Remaining : $0
Brock McGinn $1,010,000 (3)
-Salary Remaining : $0
Christian Dvorak $1,000,000 (1)
-Salary Remaining : $0
Linus Ullmark $900,000 (3)
-Salary Remaining : $0
Ryan Hartman $850,000 (1)
-Salary Remaining : $0
Jake Debrusk $850,000 (1)
-Salary Remaining : $0
Brendan Perlini $850,000 (1)
-Salary Remaining : $0
Philippe Myers $700,000 (3)
-Salary Remaining : $0
Mackenzie Blackwood $700,000 (3)
-Salary Remaining : $0
Garret Sparks $555,000 (2)
-Salary Remaining : $0
Michael Paliotta $500,000 (2)
-Salary Remaining : $0
Ondrej Kase $400,000 (1)
-Salary Remaining : $0
Tyler Motte $400,000 (3)
-Salary Remaining : $0
Danton Heinen $400,000 (1)
-Salary Remaining : $0
Total Pro Players23
Salary Commitment
Year 20 : $33,335,000
Year 21 : $28,985,000
Year 22 : $24,920,000
Year 23 : $11,130,000
Salary Average Commitment
Year 20 : $33,335,000
Year 21 : $28,985,000
Year 22 : $24,920,000
Year 23 : $11,130,000
Salary Cap with 1 Way Contract
Year 20 : $33,335,000
Year 21 : $28,985,000
Year 22 : $24,920,000
Year 23 : $11,130,000

Farm Players Salaries

Mackenzie MacEachern $133,000 (3)
Salary Remaining : $0
Kevin Boyle $131,000 (1)
Salary Remaining : $0
Antoine Bibeau $131,000 (3)
Salary Remaining : $0
Connor Jones $131,000 (1)
Salary Remaining : $0
Tomas Nosek $131,000 (2)
Salary Remaining : $0
Garnet Hathaway $131,000 (1)
Salary Remaining : $0
Josh Archibald $131,000 (2)
Salary Remaining : $0
Collin Delia $131,000 (3)
Salary Remaining : $0
Cole Bardreau $130,000 (3)
Salary Remaining : $0
Dominik Kubalik $125,000 (3)
Salary Remaining : $0
Nick Seeler $101,000 (2)
Salary Remaining : $0
Michael Stone $101,000 (1)
Salary Remaining : $0
Nick Jensen $101,000 (1)
Salary Remaining : $0
Jon Merrill $93,000 (4)
Salary Remaining : $0
Mario Ferraro $85,000 (3)
Salary Remaining : $0
Joel Eriksson Ek $85,000 (3)
Salary Remaining : $0
Filip Chlapik $85,000 (3)
Salary Remaining : $0
Sean Kuraly $81,000 (2)
Salary Remaining : $0
Vince Dunn $70,000 (3)
Salary Remaining : $0
Zach Whitecloud $70,000 (3)
Salary Remaining : $0
Riley Stillman $70,000 (3)
Salary Remaining : $0
Dillon Dube $60,000 (3)
Salary Remaining : $0
Filip Chytil $60,000 (3)
Salary Remaining : $0
Iiro Pakarinen $50,000 (1)
Salary Remaining : $0
Mitch Callahan $50,000 (1)
Salary Remaining : $0
Chad Ruhwedel $50,000 (3)
Salary Remaining : $0
Tanner Richard $50,000 (1)
Salary Remaining : $0
Blake Coleman $50,000 (1)
Salary Remaining : $0
Total Farm Players28
Salary Commitment
Year 20 : $2,617,000
Year 21 : $1,822,000
Year 22 : $1,378,000
Year 23 : $93,000
Salary Average Commitment
Year 20 : $2,617,000
Year 21 : $1,822,000
Year 22 : $1,378,000
Year 23 : $93,000