Team Finance for National Simulated Hockey League

Update - Friday, August 12, 2022 at 10:08

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 5940 - $95 - 5,367 - 90.35%
Level 2: 4860 - $58 - 4,351 - 89.52%
Level 3: 1980 - $33 - 1,884 - 95.14%
Level 4: 3960 - $24 - 3,752 - 94.76%
Luxury : 1260 - $190 - 1,172 - 93.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $37 - 1,946 - 97.29%
Farm Level 2: 1000 - $18 - 978 - 97.83%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,525 - 91.81%
Average Income per Game$1,147,585
Year to Date Revenue$44,755,829
Farm
Home Games Left0
Average Attendance - %2,924 - 97.47%
Average Income per Game$85,810
Year to Date Revenue$3,346,579

Expense

Pro Players Total Salaries$73,226,734
Farm Players Total Salaries$1,724,010
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$71,216,438
Farm Year To Date Expenses$1,626,077
Pro Salary Cap To Date$71,216,438
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$404,568
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$9,525
Farm Estimated Expenses$0
Estimated Season Expenses$0
Current Bank Account$6,691,092
Projected Bank Account$6,691,092

Pro Players Salaries

Alex Pietrangelo (1 Way Contract) $20,500,000 (2)
-Salary Remaining : $0
Mark Scheifele (1 Way Contract) $5,610,000 (1)
-Salary Remaining : $0
Erik Karlsson (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $0
Patrice Bergeron (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $0
David Pastrnak (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $0
Brad Marchand (1 Way Contract) $4,800,000 (2)
-Salary Remaining : $0
Adam Henrique (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $0
Charlie McAvoy (1 Way Contract) $4,185,000 (2)
-Salary Remaining : $0
Sergei Bobrovsky (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
Brandon Pirri $2,000,000 (2)
-Salary Remaining : $0
Melker Karlsson $1,610,000 (3)
-Salary Remaining : $0
Ladislav Smid (1 Way Contract) $1,394,999 (2)
-1 Way Contract Salary Cap : $1,394,999
-Salary Remaining : $0
Kris Russell $1,000,000 (2)
-Salary Remaining : $0
Corey Perry (1 Way Contract) $925,000 (2)
-Salary Remaining : $0
Marc-Antoine Pouliot (1 Way Contract) $900,000 (1)
-1 Way Contract Salary Cap : $900,000
-Salary Remaining : $0
Duncan Keith (1 Way Contract) $850,000 (1)
-1 Way Contract Salary Cap : $850,000
-Salary Remaining : $0
Ryan Getzlaf (1 Way Contract) $850,000 (1)
-Salary Remaining : $0
Brandon Tanev $780,000 (4)
-Salary Remaining : $0
Jayce Hawryluk $700,000 (2)
-Salary Remaining : $0
Brett Connolly $700,000 (1)
-Salary Remaining : $0
Anders Lee $625,000 (3)
-Salary Remaining : $0
Markus Nutivaara $525,000 (2)
-Salary Remaining : $0
Connor Clifton (1 Way Contract) $521,735 (3)
-Salary Remaining : $0
Dylan Demelo $500,000 (1)
-Salary Remaining : $0
Michael Paliotta $500,000 (1)
-Salary Remaining : $0
Matt Hackett $500,000 (2)
-Salary Remaining : $0
Total Pro Players26
Salary Commitment
Year 21 : $73,226,734
Year 22 : $45,566,734
Year 23 : $3,536,735
Year 24 : $780,000
Salary Average Commitment
Year 21 : $73,226,734
Year 22 : $45,566,734
Year 23 : $3,536,735
Year 24 : $780,000
Salary Cap with 1 Way Contract
Year 21 : $73,226,734
Year 22 : $45,566,734
Year 23 : $3,536,735
Year 24 : $780,000

Farm Players Salaries

Joakim Nordstrom $183,000 (3)
Salary Remaining : $0
Chris Wideman $125,000 (2)
Salary Remaining : $0
A.J. Greer $90,000 (3)
Salary Remaining : $0
Shea Weber $90,000 (1)
Salary Remaining : $0
Filip Gustavsson $90,000 (3)
Salary Remaining : $0
Jakub Zboril $85,000 (3)
Salary Remaining : $0
Jake Oettinger $85,000 (3)
Salary Remaining : $0
Brendan Leipsic $80,000 (1)
Salary Remaining : $0
Christian Fischer $70,000 (2)
Salary Remaining : $0
Pontus Aberg $70,000 (1)
Salary Remaining : $0
Landon Ferraro $57,000 (4)
Salary Remaining : $0
Jordan Martinook $55,000 (1)
Salary Remaining : $0
Andy Welinski $54,010 (2)
Salary Remaining : $0
Pierre-Edouard Bellemare $50,000 (1)
Salary Remaining : $0
Alexander Edler $50,000 (1)
Salary Remaining : $0
Kaspars Daugavins $50,000 (1)
Salary Remaining : $0
Brent Burns $50,000 (1)
Salary Remaining : $0
Chris Bourque $50,000 (1)
Salary Remaining : $0
Edward Pasquale $50,000 (1)
Salary Remaining : $0
Andy Andreoff $50,000 (1)
Salary Remaining : $0
Derek Grant $50,000 (1)
Salary Remaining : $0
Cal Clutterbuck $50,000 (2)
Salary Remaining : $0
Rostislav Olesz $50,000 (1)
Salary Remaining : $0
Matt Donovan $50,000 (2)
Salary Remaining : $0
Jake Virtanen $40,000 (1)
Salary Remaining : $0
Total Farm Players25
Salary Commitment
Year 21 : $1,724,010
Year 22 : $939,010
Year 23 : $590,000
Year 24 : $57,000
Salary Average Commitment
Year 21 : $1,724,010
Year 22 : $939,010
Year 23 : $590,000
Year 24 : $57,000

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 5940 - $110 - 4,146 - 69.80%
Level 2: 4860 - $70 - 3,188 - 65.60%
Level 3: 1980 - $45 - 1,211 - 61.17%
Level 4: 3960 - $35 - 2,274 - 57.44%
Luxury : 1260 - $210 - 926 - 73.52%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $45 - 1,890 - 94.52%
Farm Level 2: 1000 - $25 - 829 - 82.86%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %11,746 - 65.26%
Average Income per Game$1,007,915
Year to Date Revenue$39,308,700
Farm
Home Games Left0
Average Attendance - %2,719 - 90.64%
Average Income per Game$105,784
Year to Date Revenue$4,125,595

Expense

Pro Players Total Salaries$88,220,529
Farm Players Total Salaries$1,575,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$88,994,870
Farm Year To Date Expenses$1,592,339
Pro Salary Cap To Date$88,994,870
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$487,406
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$8,702
Farm Estimated Expenses$0
Estimated Season Expenses$0
Current Bank Account$7,776,438
Projected Bank Account$7,776,438

Pro Players Salaries

Justin Faulk $7,760,000 (2)
-Salary Remaining : $0
Martin Jones (1 Way Contract) $7,750,000 (2)
-1 Way Contract Salary Cap : $7,750,000
-Salary Remaining : $0
Jakob Silfverberg (1 Way Contract) $6,428,572 (3)
-Salary Remaining : $0
Leon Draisaitl (1 Way Contract) $6,086,957 (1)
-Salary Remaining : $0
Kris Letang (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $0
Evander Kane (1 Way Contract) $5,825,000 (4)
-Salary Remaining : $0
Blake Wheeler (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $0
Jordan Schroeder (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $0
John Klingberg (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $0
Pius Suter (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $0
Markus Granlund (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $0
Braden Holtby (1 Way Contract) $3,070,000 (3)
-Salary Remaining : $0
Nikolaj Ehlers (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $0
Ryan Pulock (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $0
Alex Kerfoot (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $0
Patric Hornqvist (1 Way Contract) $2,500,000 (1)
-1 Way Contract Salary Cap : $2,500,000
-Salary Remaining : $0
Justin Abdelkader (1 Way Contract) $2,000,000 (1)
-1 Way Contract Salary Cap : $2,000,000
-Salary Remaining : $0
Andrew Ladd (1 Way Contract) $2,000,000 (1)
-1 Way Contract Salary Cap : $2,000,000
-Salary Remaining : $0
Rasmus Dahlin $1,500,000 (2)
-Salary Remaining : $0
David Perron $1,500,000 (2)
-Salary Remaining : $0
Michael Dal Colle $1,000,000 (2)
-Salary Remaining : $0
John Moore $1,000,000 (3)
-Salary Remaining : $0
Thatcher Demko $850,000 (2)
-Salary Remaining : $0
Kailer Yamamoto (Out of Payroll) $850,000 (2)
-Salary Remaining : $0
Andrej Sekera (1 Way Contract) $750,000 (2)
-1 Way Contract Salary Cap : $750,000
-Salary Remaining : $0
J.T. Compher $700,000 (1)
-Salary Remaining : $0
Pheonix Copley $500,000 (2)
-Salary Remaining : $0
Total Pro Players27
Salary Commitment
Year 21 : $89,070,529
Year 22 : $56,283,572
Year 23 : $28,823,572
Year 24 : $18,325,000
Salary Average Commitment
Year 21 : $89,070,529
Year 22 : $56,283,572
Year 23 : $28,823,572
Year 24 : $18,325,000
Salary Cap with 1 Way Contract
Year 21 : $89,070,529
Year 22 : $56,283,572
Year 23 : $28,823,572
Year 24 : $18,325,000

Farm Players Salaries

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

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 5940 - $100 - 4,605 - 77.53%
Level 2: 4860 - $60 - 3,800 - 78.19%
Level 3: 1980 - $35 - 1,762 - 88.98%
Level 4: 3960 - $25 - 3,745 - 94.57%
Luxury : 1260 - $200 - 962 - 76.31%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,950 - 97.48%
Farm Level 2: 1000 - $15 - 986 - 98.65%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,874 - 82.63%
Average Income per Game$1,036,112
Year to Date Revenue$40,408,375
Farm
Home Games Left0
Average Attendance - %2,936 - 97.87%
Average Income per Game$83,034
Year to Date Revenue$3,238,320

Expense

Pro Players Total Salaries$75,927,444
Farm Players Total Salaries$2,130,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$83,285,248
Farm Year To Date Expenses$1,906,051
Pro Salary Cap To Date$83,285,248
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$419,489
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,768
Farm Estimated Expenses$0
Estimated Season Expenses$0
Current Bank Account$59,565,345
Projected Bank Account$59,565,345

Pro Players Salaries

Steven Stamkos (1 Way Contract) $14,285,800 (2)
-Salary Remaining : $0
Mika Zibanejad (1 Way Contract) $11,328,600 (4)
-Salary Remaining : $0
Cam Atkinson (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $0
Brandon McMillan (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $0
Nick Leddy (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $0
Mitch Marner (1 Way Contract) $4,980,000 (1)
-Salary Remaining : $0
Rasmus Ristolainen (1 Way Contract) $3,913,044 (1)
-Salary Remaining : $0
Christian Folin (1 Way Contract) $3,750,000 (2)
-Salary Remaining : $0
Nick Schmaltz (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $0
Philipp Grubauer $2,500,000 (4)
-Salary Remaining : $0
Robin Lehner $2,500,000 (3)
-Salary Remaining : $0
Aaron Palushaj (Out of Payroll) $2,319,000 (1)
-1 Way Contract Salary Cap : $2,319,000
-Salary Remaining : $0
Ivan Provorov $2,000,000 (4)
-Salary Remaining : $0
Charlie Coyle $2,000,000 (2)
-Salary Remaining : $0
Kyle Palmieri $1,700,000 (3)
-Salary Remaining : $0
Loui Eriksson (1 Way Contract) $1,650,000 (2)
-1 Way Contract Salary Cap : $1,650,000
-Salary Remaining : $0
Nick Cousins $1,500,000 (2)
-Salary Remaining : $0
Tom Kuhnhackl $850,000 (4)
-Salary Remaining : $0
Joonas Donskoi $850,000 (4)
-Salary Remaining : $0
Tyler Toffoli $660,000 (1)
-Salary Remaining : $0
T.J. Hensick (1 Way Contract) $550,000 (1)
-1 Way Contract Salary Cap : $550,000
-Salary Remaining : $0
Joe Morrow $510,000 (2)
-Salary Remaining : $0
Nikita Zaitsev $500,000 (4)
-Salary Remaining : $0
Joe Hicketts $400,000 (2)
-Salary Remaining : $0
Total Pro Players24
Salary Commitment
Year 21 : $78,246,444
Year 22 : $65,824,400
Year 23 : $25,728,600
Year 24 : $21,528,600
Salary Average Commitment
Year 21 : $78,246,444
Year 22 : $65,824,400
Year 23 : $25,728,600
Year 24 : $21,528,600
Salary Cap with 1 Way Contract
Year 21 : $78,246,444
Year 22 : $65,824,400
Year 23 : $25,728,600
Year 24 : $21,528,600

Farm Players Salaries

Zac Rinaldo $250,000 (1)
Salary Remaining : $0
Brandon Sutter $210,000 (1)
Salary Remaining : $0
Victor Bartley $139,000 (1)
Salary Remaining : $0
Joonas Rask $135,000 (2)
Salary Remaining : $0
Ilya Samsonov $125,000 (3)
Salary Remaining : $0
Derek Ryan $120,000 (1)
Salary Remaining : $0
Jacob Bryson $90,000 (3)
Salary Remaining : $0
Urho Vaakanainen $90,000 (3)
Salary Remaining : $0
Sonny Milano $90,000 (3)
Salary Remaining : $0
Matt O'Connor $85,000 (3)
Salary Remaining : $0
Filip Chlapik $85,000 (2)
Salary Remaining : $0
Nikolai Knyzhov $70,000 (3)
Salary Remaining : $0
Vince Dunn (Out of Payroll) $70,000 (2)
Salary Remaining : $0
Andrew Agozzino $70,000 (3)
Salary Remaining : $0
Wade Allison $70,000 (3)
Salary Remaining : $0
Jordan Weal $63,500 (4)
Salary Remaining : $0
Michael Hutchinson $62,500 (2)
Salary Remaining : $0
Dylan Gambrell $60,000 (4)
Salary Remaining : $0
Joel Kiviranta $60,000 (4)
Salary Remaining : $0
Linden Vey $55,000 (4)
Salary Remaining : $0
Bobby Butler $50,000 (1)
Salary Remaining : $0
Petter Granberg $50,000 (2)
Salary Remaining : $0
Dakota Mermis $50,000 (3)
Salary Remaining : $0
Joel Kellman $50,000 (4)
Salary Remaining : $0
Total Farm Players24
Salary Commitment
Year 21 : $2,200,000
Year 22 : $1,431,000
Year 23 : $1,028,500
Year 24 : $288,500
Salary Average Commitment
Year 21 : $2,200,000
Year 22 : $1,431,000
Year 23 : $1,028,500
Year 24 : $288,500

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 5940 - $100 - 4,535 - 76.34%
Level 2: 4860 - $60 - 3,782 - 77.83%
Level 3: 1980 - $35 - 1,722 - 86.97%
Level 4: 3960 - $25 - 3,734 - 94.30%
Luxury : 1260 - $200 - 968 - 76.79%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,957 - 97.86%
Farm Level 2: 1000 - $15 - 986 - 98.58%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,741 - 81.89%
Average Income per Game$1,027,548
Year to Date Revenue$40,074,355
Farm
Home Games Left0
Average Attendance - %2,943 - 98.10%
Average Income per Game$83,289
Year to Date Revenue$3,248,290

Expense

Pro Players Total Salaries$74,480,000
Farm Players Total Salaries$1,286,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$77,650,192
Farm Year To Date Expenses$1,409,125
Pro Salary Cap To Date$77,650,192
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$411,492
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$7,105
Farm Estimated Expenses$0
Estimated Season Expenses$0
Current Bank Account$55,969,684
Projected Bank Account$55,969,684

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $13,000,000 (4)
-Salary Remaining : $0
Alexander Wennberg (1 Way Contract) $9,450,000 (3)
-Salary Remaining : $0
Anders Lindback (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $0
Carl Hagelin (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $0
Dwight King (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $0
Tobias Rieder (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $0
Phil Kessel (Out of Payroll) $4,500,000 (1)
-Salary Remaining : $0
Josh Bailey (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $0
Chris Tanev (1 Way Contract) $3,900,000 (1)
-Salary Remaining : $0
Anton Khudobin (1 Way Contract) $3,500,000 (1)
-1 Way Contract Salary Cap : $3,500,000
-Salary Remaining : $0
Evan Rodrigues (1 Way Contract) $3,100,000 (2)
-Salary Remaining : $0
William Nylander (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $0
Akim Aliu (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $0
John Gibson $1,800,000 (2)
-Salary Remaining : $0
Steven Oleksy (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $0
Shea Theodore $850,000 (2)
-Salary Remaining : $0
Tony DeAngelo $850,000 (2)
-Salary Remaining : $0
Trevor Carrick $800,000 (2)
-Salary Remaining : $0
Adam Fox $800,000 (3)
-Salary Remaining : $0
Colin Miller $800,000 (2)
-Salary Remaining : $0
Byron Froese $630,000 (3)
-Salary Remaining : $0
David Savard $500,000 (1)
-Salary Remaining : $0
Erik Kallgren (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Danick Martel $500,000 (3)
-Salary Remaining : $0
Kevin Hayes $500,000 (1)
-Salary Remaining : $0
Nikita Tryamkin $500,000 (3)
-Salary Remaining : $0
T.J. Tynan $500,000 (1)
-Salary Remaining : $0
Total Pro Players27
Salary Commitment
Year 21 : $78,980,000
Year 22 : $51,330,000
Year 23 : $27,880,000
Year 24 : $16,000,000
Salary Average Commitment
Year 21 : $78,980,000
Year 22 : $51,330,000
Year 23 : $27,880,000
Year 24 : $16,000,000
Salary Cap with 1 Way Contract
Year 21 : $78,980,000
Year 22 : $51,330,000
Year 23 : $27,880,000
Year 24 : $16,000,000

Farm Players Salaries

Pavel Zacha $175,000 (3)
Salary Remaining : $0
Anders Bjork $100,000 (3)
Salary Remaining : $0
Colin White $100,000 (3)
Salary Remaining : $0
Jason Robertson $100,000 (3)
Salary Remaining : $0
Andrew Poturalski $55,000 (2)
Salary Remaining : $0
Dean Kukan $52,500 (2)
Salary Remaining : $0
Tomas Jurco $52,500 (1)
Salary Remaining : $0
Marek Mazanec $51,000 (1)
Salary Remaining : $0
Gavin Bayreuther $50,000 (2)
Salary Remaining : $0
Taylor Leier $50,000 (1)
Salary Remaining : $0
Kyle Rau $50,000 (3)
Salary Remaining : $0
Lawrence Pilut $50,000 (1)
Salary Remaining : $0
Lukas Sedlak $50,000 (1)
Salary Remaining : $0
Justin Dowling $50,000 (1)
Salary Remaining : $0
Chad Billins $50,000 (1)
Salary Remaining : $0
Brogan Rafferty $50,000 (1)
Salary Remaining : $0
Brendan Mikkelson $50,000 (1)
Salary Remaining : $0
Carter Camper $50,000 (1)
Salary Remaining : $0
Brett Sutter $50,000 (1)
Salary Remaining : $0
Raphael Diaz (Out of Payroll) $50,000 (1)
Salary Remaining : $0
Jim O'Brien $50,000 (1)
Salary Remaining : $0
Total Farm Players21
Salary Commitment
Year 21 : $1,336,000
Year 22 : $682,500
Year 23 : $525,000
Year 24 : $0
Salary Average Commitment
Year 21 : $1,336,000
Year 22 : $682,500
Year 23 : $525,000
Year 24 : $0

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 5940 - $95 - 5,379 - 90.55%
Level 2: 4860 - $55 - 4,457 - 91.71%
Level 3: 1980 - $35 - 1,706 - 86.14%
Level 4: 3960 - $25 - 3,704 - 93.54%
Luxury : 1260 - $190 - 1,145 - 90.84%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,953 - 97.64%
Farm Level 2: 1000 - $15 - 986 - 98.64%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,390 - 91.06%
Average Income per Game$1,139,541
Year to Date Revenue$44,442,095
Farm
Home Games Left0
Average Attendance - %2,939 - 97.97%
Average Income per Game$83,144
Year to Date Revenue$3,242,635

Expense

Pro Players Total Salaries$78,930,000
Farm Players Total Salaries$2,502,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$84,221,726
Farm Year To Date Expenses$2,631,556
Pro Salary Cap To Date$84,221,726
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$436,077
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,826
Farm Estimated Expenses$0
Estimated Season Expenses$0
Current Bank Account$73,774,859
Projected Bank Account$73,774,859

Pro Players Salaries

Carter Verhaeghe (1 Way Contract) $9,500,000 (4)
-Salary Remaining : $0
Matt Dumba (1 Way Contract) $9,000,000 (3)
-Salary Remaining : $0
Evgeni Malkin (1 Way Contract) $8,500,000 (2)
-Salary Remaining : $0
Drew Doughty (1 Way Contract) $6,500,000 (3)
-Salary Remaining : $0
Evgenii Dadonov (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $0
Jakub Voracek (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $0
John Ramage (1 Way Contract) $3,830,000 (3)
-Salary Remaining : $0
Casey DeSmith (1 Way Contract) $3,750,000 (4)
-1 Way Contract Salary Cap : $3,750,000
-Salary Remaining : $0
Bobby Ryan (1 Way Contract) $3,400,000 (1)
-Salary Remaining : $0
Ilya Mikheyev (1 Way Contract) $3,200,000 (3)
-Salary Remaining : $0
Hampus Lindholm (1 Way Contract) $3,100,000 (2)
-Salary Remaining : $0
Ryan Strome $2,750,000 (2)
-Salary Remaining : $0
Marek Schwarz (1 Way Contract) $2,600,000 (2)
-Salary Remaining : $0
Dustin Boyd $1,600,000 (2)
-Salary Remaining : $0
Jonathan Drouin $1,500,000 (1)
-Salary Remaining : $0
Patrick Sieloff $1,500,000 (2)
-Salary Remaining : $0
Cole Bardreau $1,300,000 (2)
-Salary Remaining : $0
Andrei Zubarev $1,140,000 (2)
-Salary Remaining : $0
Brock McGinn $1,010,000 (2)
-Salary Remaining : $0
Linus Ullmark $900,000 (2)
-Salary Remaining : $0
Mackenzie Blackwood $700,000 (2)
-Salary Remaining : $0
Erik Cernak $600,000 (1)
-Salary Remaining : $0
Kevin Roy $550,000 (2)
-Salary Remaining : $0
Olle Eriksson Ek (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Total Pro Players24
Salary Commitment
Year 21 : $78,930,000
Year 22 : $72,930,000
Year 23 : $41,280,000
Year 24 : $13,250,000
Salary Average Commitment
Year 21 : $78,930,000
Year 22 : $72,930,000
Year 23 : $41,280,000
Year 24 : $13,250,000
Salary Cap with 1 Way Contract
Year 21 : $78,930,000
Year 22 : $72,930,000
Year 23 : $41,280,000
Year 24 : $13,250,000

Farm Players Salaries

Chris Summers $215,000 (1)
Salary Remaining : $0
Jonas Johansson $133,000 (4)
Salary Remaining : $0
Mason Marchment $133,000 (3)
Salary Remaining : $0
Mark Friedman $133,000 (4)
Salary Remaining : $0
Mackenzie MacEachern $133,000 (2)
Salary Remaining : $0
Eric Robinson $133,000 (3)
Salary Remaining : $0
Collin Delia $131,000 (2)
Salary Remaining : $0
Josh Archibald $131,000 (1)
Salary Remaining : $0
Michael Raffl $120,000 (2)
Salary Remaining : $0
Martin Marincin $103,000 (3)
Salary Remaining : $0
Nick Seeler $101,000 (1)
Salary Remaining : $0
Nils Hoglander $100,000 (3)
Salary Remaining : $0
Max Jones $100,000 (3)
Salary Remaining : $0
Sam Carrick $100,000 (4)
Salary Remaining : $0
Jon Merrill $93,000 (3)
Salary Remaining : $0
Jack Johnson $90,000 (2)
Salary Remaining : $0
Sam Steel $90,000 (3)
Salary Remaining : $0
Sean Kuraly $81,000 (1)
Salary Remaining : $0
Riley Stillman $70,000 (2)
Salary Remaining : $0
Dillon Dube $60,000 (2)
Salary Remaining : $0
Tomas Vincour $52,500 (1)
Salary Remaining : $0
Kevin Boyle $50,000 (4)
Salary Remaining : $0
Stefan Noesen $50,000 (3)
Salary Remaining : $0
Chad Ruhwedel $50,000 (2)
Salary Remaining : $0
Michael Sgarbossa $50,000 (3)
Salary Remaining : $0
Total Farm Players25
Salary Commitment
Year 21 : $2,502,500
Year 22 : $1,922,000
Year 23 : $1,268,000
Year 24 : $416,000
Salary Average Commitment
Year 21 : $2,502,500
Year 22 : $1,922,000
Year 23 : $1,268,000
Year 24 : $416,000

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Arena
Level 1: 5940 - $92 - 5,608 - 94.40%
Level 2: 4860 - $55 - 4,610 - 94.85%
Level 3: 1980 - $30 - 1,760 - 88.87%
Level 4: 3960 - $23 - 3,648 - 92.12%
Luxury : 1260 - $190 - 1,074 - 85.20%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $240 - 1,547 - 77.33%
Farm Level 2: 1000 - $122 - 733 - 73.25%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,698 - 92.77%
Average Income per Game$1,091,469
Year to Date Revenue$42,567,309
Farm
Home Games Left0
Average Attendance - %2,279 - 75.97%
Average Income per Game$100,551
Year to Date Revenue$3,921,484

Expense

Pro Players Total Salaries$76,740,000
Farm Players Total Salaries$2,193,730
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$66,065,245
Farm Year To Date Expenses$1,997,612
Pro Salary Cap To Date$66,065,245
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$423,978
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$12,120
Farm Estimated Expenses$0
Estimated Season Expenses$0
Current Bank Account$5,444,439
Projected Bank Account$5,444,439

Pro Players Salaries

Nikita Kucherov (1 Way Contract) $16,000,000 (1)
-Salary Remaining : $0
David Krejci (1 Way Contract) $6,251,000 (1)
-Salary Remaining : $0
Jonathan Toews (1 Way Contract) $6,100,000 (1)
-Salary Remaining : $0
Anthony Beauvillier (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $0
Kyle Clifford (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $0
Roman Josi (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $0
Christian Dvorak (1 Way Contract) $3,830,000 (4)
-Salary Remaining : $0
Devin Shore $3,030,000 (3)
-Salary Remaining : $0
Calvin Pickard (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $0
Sven Baertschi (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
Dylan Olsen $2,900,000 (1)
-Salary Remaining : $0
Corey Tropp $2,500,000 (1)
-Salary Remaining : $0
Michael Grabner (1 Way Contract) $2,200,000 (2)
-Salary Remaining : $0
Chay Genoway (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $0
Tim Erixon $1,750,000 (2)
-Salary Remaining : $0
Anthony Mantha $1,749,000 (2)
-Salary Remaining : $0
Jonathan Marchessault $1,500,000 (2)
-Salary Remaining : $0
Marc-Edouard Vlasic $1,400,000 (1)
-Salary Remaining : $0
Dominik Kubalik $1,250,000 (2)
-Salary Remaining : $0
Jaromir Jagr (1 Way Contract) $805,000 (1)
-1 Way Contract Salary Cap : $805,000
-Salary Remaining : $0
Travis Sanheim $700,000 (2)
-Salary Remaining : $0
Cal Petersen $600,000 (1)
-Salary Remaining : $0
Zach Aston-Reese $600,000 (1)
-Salary Remaining : $0
Alex Goligoski (1 Way Contract) $575,000 (1)
-1 Way Contract Salary Cap : $575,000
-Salary Remaining : $0
Neal Pionk $400,000 (1)
-Salary Remaining : $0
Total Pro Players25
Salary Commitment
Year 21 : $76,740,000
Year 22 : $24,009,000
Year 23 : $11,860,000
Year 24 : $3,830,000
Salary Average Commitment
Year 21 : $76,740,000
Year 22 : $24,009,000
Year 23 : $11,860,000
Year 24 : $3,830,000
Salary Cap with 1 Way Contract
Year 21 : $76,740,000
Year 22 : $24,009,000
Year 23 : $11,860,000
Year 24 : $3,830,000

Farm Players Salaries

Eric O'Dell $190,000 (2)
Salary Remaining : $0
Adam Brooks $150,000 (1)
Salary Remaining : $0
Ryan Wilson $135,000 (2)
Salary Remaining : $0
Ryan Suter $125,000 (1)
Salary Remaining : $0
Thomas Hickey $115,000 (2)
Salary Remaining : $0
Kevin Gravel $100,000 (4)
Salary Remaining : $0
Kristers Gudlevskis $90,560 (1)
Salary Remaining : $0
Tim Heed $85,000 (3)
Salary Remaining : $0
Malcolm Subban $85,000 (1)
Salary Remaining : $0
Ryan Lomberg $79,900 (3)
Salary Remaining : $0
Connor Bunnaman $70,000 (3)
Salary Remaining : $0
John Quenneville $70,000 (2)
Salary Remaining : $0
Alex Biega $65,890 (1)
Salary Remaining : $0
Rhett Gardner $62,980 (3)
Salary Remaining : $0
Joni Ortio $62,500 (3)
Salary Remaining : $0
Nicholas Baptiste $52,900 (3)
Salary Remaining : $0
Hunter Miska $52,000 (4)
Salary Remaining : $0
Nikita Soshnikov $51,500 (4)
Salary Remaining : $0
Nicklas Jensen $50,500 (1)
Salary Remaining : $0
Ryan Murphy $50,000 (1)
Salary Remaining : $0
Jarred Tinordi $50,000 (2)
Salary Remaining : $0
Marcus Sorensen $50,000 (2)
Salary Remaining : $0
Jan Rutta $50,000 (3)
Salary Remaining : $0
Josh Ho-Sang $50,000 (4)
Salary Remaining : $0
Dylan Sikura $50,000 (3)
Salary Remaining : $0
Ryan MacInnis $50,000 (4)
Salary Remaining : $0
Bryan Little $50,000 (2)
Salary Remaining : $0
Andy Greene $50,000 (1)
Salary Remaining : $0
Jordan Oesterle $50,000 (2)
Salary Remaining : $0
Total Farm Players29
Salary Commitment
Year 21 : $2,193,730
Year 22 : $1,526,780
Year 23 : $816,780
Year 24 : $303,500
Salary Average Commitment
Year 21 : $2,193,730
Year 22 : $1,526,780
Year 23 : $816,780
Year 24 : $303,500

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 5940 - $95 - 5,332 - 89.76%
Level 2: 4860 - $55 - 4,414 - 90.82%
Level 3: 1980 - $35 - 1,729 - 87.34%
Level 4: 3960 - $25 - 3,751 - 94.71%
Luxury : 1260 - $190 - 1,119 - 88.82%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $90 - 1,092 - 54.62%
Farm Level 2: 1000 - $45 - 523 - 52.29%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,345 - 90.80%
Average Income per Game$1,131,013
Year to Date Revenue$44,109,500
Farm
Home Games Left0
Average Attendance - %1,615 - 53.85%
Average Income per Game$99,643
Year to Date Revenue$3,886,070

Expense

Pro Players Total Salaries$75,599,074
Farm Players Total Salaries$3,272,900
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$75,826,775
Farm Year To Date Expenses$3,224,993
Pro Salary Cap To Date$75,826,775
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$417,674
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$18,082
Farm Estimated Expenses$0
Estimated Season Expenses$0
Current Bank Account$28,100,447
Projected Bank Account$28,100,447

Pro Players Salaries

Artemi Panarin (1 Way Contract) $7,833,333 (2)
-Salary Remaining : $0
Travis Hamonic (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $0
Elias Lindholm (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $0
Travis Konecny (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $0
Dylan Larkin (1 Way Contract) $4,995,000 (1)
-Salary Remaining : $0
Matthew Tkachuk (1 Way Contract) $4,980,000 (2)
-Salary Remaining : $0
Sebastian Aho (1 Way Contract) $4,980,000 (2)
-Salary Remaining : $0
Dmitry Kulikov (1 Way Contract) $4,380,000 (1)
-Salary Remaining : $0
Mikhail Sergachev (1 Way Contract) $4,185,000 (2)
-Salary Remaining : $0
Morgan Rielly (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $0
Oscar Lindberg (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $0
Michal Neuvirth (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $0
Marcus Foligno (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $0
MacKenzie Weegar (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $0
Jeff Skinner $2,740,741 (1)
-Salary Remaining : $0
Riley Nash $2,080,000 (1)
-Salary Remaining : $0
Tobias Stephan (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $0
Radim Zohorna $1,330,000 (4)
-Salary Remaining : $0
Keith Aulie $895,000 (1)
-Salary Remaining : $0
David Rundblad $850,000 (1)
-Salary Remaining : $0
Igor Shesterkin $800,000 (3)
-Salary Remaining : $0
Andrei Kostitsyn (1 Way Contract) $750,000 (1)
-Salary Remaining : $0
Matt Nieto $700,000 (1)
-Salary Remaining : $0
Vitek Vanecek $600,000 (3)
-Salary Remaining : $0
Tyler Bertuzzi $500,000 (1)
-Salary Remaining : $0
Total Pro Players25
Salary Commitment
Year 21 : $75,599,074
Year 22 : $47,708,333
Year 23 : $18,730,000
Year 24 : $7,330,000
Salary Average Commitment
Year 21 : $75,524,075
Year 22 : $47,633,334
Year 23 : $18,730,000
Year 24 : $7,330,000
Salary Cap with 1 Way Contract
Year 21 : $75,599,074
Year 22 : $47,708,333
Year 23 : $18,730,000
Year 24 : $7,330,000

Farm Players Salaries

Joel Hanley $195,000 (2)
Salary Remaining : $0
Mark Olver $165,900 (2)
Salary Remaining : $0
Ben Smith $165,000 (1)
Salary Remaining : $0
James Sheppard $165,000 (2)
Salary Remaining : $0
Blake Comeau $165,000 (2)
Salary Remaining : $0
Bogdan Kiselevich $165,000 (1)
Salary Remaining : $0
Yegor Sharangovich $150,000 (3)
Salary Remaining : $0
Derick Brassard $150,000 (1)
Salary Remaining : $0
David Desharnais $150,000 (2)
Salary Remaining : $0
Marc Staal $139,000 (1)
Salary Remaining : $0
Steven Fogarty $133,000 (4)
Salary Remaining : $0
John Marino $125,000 (2)
Salary Remaining : $0
Mark Katic $115,000 (1)
Salary Remaining : $0
K'Andre Miller $100,000 (3)
Salary Remaining : $0
Nicolas Roy $100,000 (3)
Salary Remaining : $0
Shane Gersich $95,000 (4)
Salary Remaining : $0
Jack Roslovic $90,000 (3)
Salary Remaining : $0
Cal Foote $90,000 (3)
Salary Remaining : $0
Jordan Greenway $85,000 (2)
Salary Remaining : $0
Filip Hronek $85,000 (2)
Salary Remaining : $0
Mason Appleton $85,000 (2)
Salary Remaining : $0
Clark Bishop $80,000 (1)
Salary Remaining : $0
Austin Wagner $70,000 (2)
Salary Remaining : $0
Carter Hart $70,000 (2)
Salary Remaining : $0
Josef Korenar $70,000 (3)
Salary Remaining : $0
Spencer Martin $65,000 (1)
Salary Remaining : $0
Derek Forbort $60,000 (3)
Salary Remaining : $0
Tyler Graovac $55,000 (1)
Salary Remaining : $0
Buddy Robinson $50,000 (1)
Salary Remaining : $0
Blake Lizotte $40,000 (1)
Salary Remaining : $0
Total Farm Players30
Salary Commitment
Year 21 : $3,272,900
Year 22 : $2,248,900
Year 23 : $888,000
Year 24 : $228,000
Salary Average Commitment
Year 21 : $3,272,900
Year 22 : $2,248,900
Year 23 : $888,000
Year 24 : $228,000

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 5940 - $90 - 5,705 - 96.04%
Level 2: 4860 - $52 - 4,690 - 96.50%
Level 3: 1980 - $31 - 1,896 - 95.75%
Level 4: 3960 - $21 - 3,818 - 96.42%
Luxury : 1260 - $178 - 1,198 - 95.07%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $76 - 1,015 - 50.73%
Farm Level 2: 1000 - $35 - 501 - 50.05%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,307 - 96.15%
Average Income per Game$1,109,497
Year to Date Revenue$43,270,397
Farm
Home Games Left0
Average Attendance - %1,515 - 50.50%
Average Income per Game$99,585
Year to Date Revenue$3,883,801

Expense

Pro Players Total Salaries$81,730,556
Farm Players Total Salaries$2,211,300
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$81,846,294
Farm Year To Date Expenses$2,178,780
Pro Salary Cap To Date$81,846,294
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$451,550
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$12,217
Farm Estimated Expenses$0
Estimated Season Expenses$0
Current Bank Account$23,311,223
Projected Bank Account$23,311,223

Pro Players Salaries

Matt Duchene (1 Way Contract) $13,000,000 (2)
-Salary Remaining : $0
Brayden Schenn (1 Way Contract) $8,510,556 (4)
-Salary Remaining : $0
Derek Stepan (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $0
Gabriel Bourque (1 Way Contract) $5,350,000 (1)
-Salary Remaining : $0
Ondrej Palat (1 Way Contract) $5,240,000 (2)
-Salary Remaining : $0
Nico Hischier (1 Way Contract) $4,980,000 (3)
-Salary Remaining : $0
Pierre-Luc Dubois (1 Way Contract) $4,980,000 (2)
-Salary Remaining : $0
Teuvo Teravainen (1 Way Contract) $4,005,000 (3)
-Salary Remaining : $0
Mikael Backlund (1 Way Contract) $3,275,000 (1)
-Salary Remaining : $0
Eric Gelinas (1 Way Contract) $3,150,000 (2)
-Salary Remaining : $0
Tyler Myers (1 Way Contract) $3,150,000 (2)
-Salary Remaining : $0
James Neal (1 Way Contract) $2,985,000 (1)
-Salary Remaining : $0
Erik Gustafsson $2,750,000 (1)
-Salary Remaining : $0
Oscar Klefbom $2,650,000 (2)
-Salary Remaining : $0
Darcy Kuemper (1 Way Contract) $2,575,000 (2)
-1 Way Contract Salary Cap : $2,575,000
-Salary Remaining : $0
Tristan Jarry (1 Way Contract) $2,150,000 (3)
-Salary Remaining : $0
Radko Gudas $1,690,000 (2)
-Salary Remaining : $0
Tomas Popperle (1 Way Contract) $1,110,000 (1)
-1 Way Contract Salary Cap : $1,110,000
-Salary Remaining : $0
Timo Meier $1,000,000 (1)
-Salary Remaining : $0
Michal Repik $800,000 (2)
-Salary Remaining : $0
Marcus Pettersson $700,000 (1)
-Salary Remaining : $0
Joe Pavelski (1 Way Contract) $685,000 (2)
-1 Way Contract Salary Cap : $685,000
-Salary Remaining : $0
Dustin Brown (1 Way Contract) $595,000 (2)
-1 Way Contract Salary Cap : $595,000
-Salary Remaining : $0
Alexandar Georgiev $400,000 (1)
-Salary Remaining : $0
Total Pro Players24
Salary Commitment
Year 21 : $81,730,556
Year 22 : $64,160,556
Year 23 : $19,645,556
Year 24 : $8,510,556
Salary Average Commitment
Year 21 : $81,730,556
Year 22 : $64,160,556
Year 23 : $19,645,556
Year 24 : $8,510,556
Salary Cap with 1 Way Contract
Year 21 : $81,730,556
Year 22 : $64,160,556
Year 23 : $19,645,556
Year 24 : $8,510,556

Farm Players Salaries

Erik Johnson $219,700 (1)
Salary Remaining : $0
Keaton Ellerby $185,500 (1)
Salary Remaining : $0
Brady Tkachuk $150,000 (1)
Salary Remaining : $0
Mark Arcobello $145,500 (1)
Salary Remaining : $0
Brian Flynn $129,600 (1)
Salary Remaining : $0
Mark Borowiecki $105,500 (1)
Salary Remaining : $0
Carter Rowney $105,500 (2)
Salary Remaining : $0
Anthony Bitetto $100,000 (3)
Salary Remaining : $0
Mark Fraser $99,500 (2)
Salary Remaining : $0
Korbinian Holzer $99,500 (1)
Salary Remaining : $0
Matt Fraser $99,500 (2)
Salary Remaining : $0
Andrew Desjardins $91,500 (2)
Salary Remaining : $0
Spencer Machacek $91,500 (1)
Salary Remaining : $0
Ty Wishart $89,500 (2)
Salary Remaining : $0
Adam Gaudette $85,000 (2)
Salary Remaining : $0
Anton Stralman $79,500 (2)
Salary Remaining : $0
Frans Nielsen $79,500 (1)
Salary Remaining : $0
David Ullstrom $55,000 (1)
Salary Remaining : $0
Alex Lyon $50,000 (4)
Salary Remaining : $0
Joakim Nygard $50,000 (3)
Salary Remaining : $0
Jujhar Khaira $50,000 (1)
Salary Remaining : $0
Mark Barberio $50,000 (1)
Salary Remaining : $0
Total Farm Players22
Salary Commitment
Year 21 : $2,211,300
Year 22 : $850,000
Year 23 : $200,000
Year 24 : $50,000
Salary Average Commitment
Year 21 : $2,211,300
Year 22 : $850,000
Year 23 : $200,000
Year 24 : $50,000

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBandT Center
Level 1: 5940 - $95 - 5,629 - 94.76%
Level 2: 4860 - $55 - 4,631 - 95.29%
Level 3: 1980 - $35 - 1,745 - 88.12%
Level 4: 3960 - $25 - 3,681 - 92.94%
Luxury : 1260 - $190 - 1,207 - 95.76%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $90 - 897 - 44.87%
Farm Level 2: 1000 - $45 - 417 - 41.74%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,892 - 93.84%
Average Income per Game$1,171,768
Year to Date Revenue$45,698,950
Farm
Home Games Left0
Average Attendance - %1,315 - 43.82%
Average Income per Game$99,540
Year to Date Revenue$3,882,060

Expense

Pro Players Total Salaries$45,352,666
Farm Players Total Salaries$1,571,300
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$50,538,239
Farm Year To Date Expenses$1,590,754
Pro Salary Cap To Date$50,538,239
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$250,567
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$8,681
Farm Estimated Expenses$0
Estimated Season Expenses$0
Current Bank Account$53,532,030
Projected Bank Account$53,532,030

Pro Players Salaries

Reilly Smith (1 Way Contract) $4,300,000 (3)
-Salary Remaining : $0
Tomas Tatar (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $0
Jared McCann (1 Way Contract) $3,520,000 (4)
-Salary Remaining : $0
Brendan Perlini (1 Way Contract) $3,130,000 (4)
-Salary Remaining : $0
Tom Wilson (1 Way Contract) $3,125,000 (3)
-Salary Remaining : $0
Ryan Hartman (1 Way Contract) $3,030,000 (3)
-Salary Remaining : $0
Sam Bennett (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $0
Nikita Nesterov (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $0
Gustav Forsling $2,250,000 (4)
-Salary Remaining : $0
Carson Soucy $2,000,000 (3)
-Salary Remaining : $0
Andrei Loktionov $2,000,000 (2)
-Salary Remaining : $0
Steve Santini $1,900,000 (4)
-Salary Remaining : $0
Darnell Nurse $1,450,000 (3)
-Salary Remaining : $0
Cory Schneider $1,400,000 (1)
-Salary Remaining : $0
Zach Hyman $830,000 (2)
-Salary Remaining : $0
Mikko Lehtonen $751,000 (3)
-Salary Remaining : $0
Christian Djoos $750,000 (3)
-Salary Remaining : $0
Brendan Lemieux $700,000 (2)
-Salary Remaining : $0
Alexei Emelin (1 Way Contract) $700,000 (1)
-1 Way Contract Salary Cap : $700,000
-Salary Remaining : $0
Lawson Crouse $700,000 (1)
-Salary Remaining : $0
Colton Sissons $666,666 (4)
-Salary Remaining : $0
Blake Coleman $650,000 (2)
-Salary Remaining : $0
Ilya Lyubushkin $500,000 (2)
-Salary Remaining : $0
Chris Driedger $500,000 (2)
-Salary Remaining : $0
Matthew Villalta (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Total Pro Players25
Salary Commitment
Year 21 : $45,352,666
Year 22 : $42,052,666
Year 23 : $32,872,666
Year 24 : $14,466,666
Salary Average Commitment
Year 21 : $45,352,666
Year 22 : $42,052,666
Year 23 : $32,872,666
Year 24 : $14,466,666
Salary Cap with 1 Way Contract
Year 21 : $45,352,666
Year 22 : $42,052,666
Year 23 : $32,872,666
Year 24 : $14,466,666

Farm Players Salaries

Mattias Ekholm $120,000 (1)
Salary Remaining : $0
Cedric Paquette $101,000 (2)
Salary Remaining : $0
Matt Beleskey $90,100 (1)
Salary Remaining : $0
Kevin Czuczman $90,000 (2)
Salary Remaining : $0
Patrick Maroon $90,000 (1)
Salary Remaining : $0
Jori Lehtera $90,000 (1)
Salary Remaining : $0
Ryan White $85,100 (1)
Salary Remaining : $0
Erik Burgdoerfer $85,100 (1)
Salary Remaining : $0
Jason Dickinson $85,000 (1)
Salary Remaining : $0
Curtis Lazar $85,000 (4)
Salary Remaining : $0
Andrew Peeke $70,000 (3)
Salary Remaining : $0
Mike Hardman $60,000 (3)
Salary Remaining : $0
Jeremy Lauzon $60,000 (3)
Salary Remaining : $0
William Carrier $60,000 (2)
Salary Remaining : $0
Stephane Da Costa $50,000 (2)
Salary Remaining : $0
Jon Gillies $50,000 (2)
Salary Remaining : $0
Charlie Lindgren $50,000 (2)
Salary Remaining : $0
Liam O'Brien $50,000 (3)
Salary Remaining : $0
Mirco Mueller $50,000 (3)
Salary Remaining : $0
Scott Laughton $50,000 (2)
Salary Remaining : $0
Victor Ejdsell $50,000 (3)
Salary Remaining : $0
Josh Manson $50,000 (1)
Salary Remaining : $0
Total Farm Players22
Salary Commitment
Year 21 : $1,571,300
Year 22 : $876,000
Year 23 : $425,000
Year 24 : $85,000
Salary Average Commitment
Year 21 : $1,571,300
Year 22 : $876,000
Year 23 : $425,000
Year 24 : $85,000

Hamilton Mustangs



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirstOntario Centre
Level 1: 5940 - $95 - 5,560 - 93.61%
Level 2: 4860 - $57 - 4,510 - 92.79%
Level 3: 1980 - $35 - 1,746 - 88.18%
Level 4: 3960 - $30 - 2,680 - 67.69%
Luxury : 1260 - $190 - 1,178 - 93.47%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,946 - 97.29%
Farm Level 2: 1000 - $15 - 978 - 97.84%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,675 - 87.08%
Average Income per Game$1,152,821
Year to Date Revenue$44,960,020
Farm
Home Games Left0
Average Attendance - %2,924 - 97.48%
Average Income per Game$82,782
Year to Date Revenue$3,228,490

Expense

Pro Players Total Salaries$77,596,840
Farm Players Total Salaries$2,548,200
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$74,798,013
Farm Year To Date Expenses$2,475,330
Pro Salary Cap To Date$74,798,013
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$428,712
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,078
Farm Estimated Expenses$0
Estimated Season Expenses$0
Current Bank Account$6,744,154
Projected Bank Account$6,744,154

Pro Players Salaries

Jordan Eberle (1 Way Contract) $9,011,100 (2)
-Salary Remaining : $0
Shayne Gostisbehere (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $0
Evgeny Kuznetsov (1 Way Contract) $6,800,000 (1)
-Salary Remaining : $0
Roope Hintz (1 Way Contract) $6,521,740 (4)
-Salary Remaining : $0
Cam Fowler (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $0
Auston Matthews (1 Way Contract) $4,980,000 (2)
-Salary Remaining : $0
Ryan McDonagh (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $0
Tyler Johnson (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $0
Semyon Varlamov (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $0
Jake Gardiner (1 Way Contract) $3,334,000 (2)
-Salary Remaining : $0
Tyler Ennis (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
Jhonas Enroth (1 Way Contract) $2,000,000 (1)
-1 Way Contract Salary Cap : $2,000,000
-Salary Remaining : $0
Danny DeKeyser (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $0
Lauri Korpikoski (1 Way Contract) $1,900,000 (2)
-Salary Remaining : $0
Warren Foegele $1,750,000 (4)
-Salary Remaining : $0
Craig Anderson (1 Way Contract) $1,500,000 (2)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $0
Ryan Donato $1,250,000 (1)
-Salary Remaining : $0
Calle Jarnkrok $1,250,000 (1)
-Salary Remaining : $0
Jake Muzzin $1,250,000 (2)
-Salary Remaining : $0
Ville Husso $800,000 (3)
-Salary Remaining : $0
Juuse Saros $700,000 (1)
-Salary Remaining : $0
Victor Olofsson $600,000 (2)
-Salary Remaining : $0
Justin Schultz $550,000 (1)
-Salary Remaining : $0
Mattias Janmark-Nylen $500,000 (1)
-Salary Remaining : $0
Daniel Brickley $500,000 (4)
-Salary Remaining : $0
Dustin Wolf (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Nikita Gusev $400,000 (2)
-Salary Remaining : $0
Total Pro Players27
Salary Commitment
Year 21 : $77,596,840
Year 22 : $43,046,840
Year 23 : $11,571,740
Year 24 : $8,771,740
Salary Average Commitment
Year 21 : $77,596,840
Year 22 : $43,046,840
Year 23 : $11,571,740
Year 24 : $8,771,740
Salary Cap with 1 Way Contract
Year 21 : $77,596,840
Year 22 : $43,046,840
Year 23 : $11,571,740
Year 24 : $8,771,740

Farm Players Salaries

Antti Raanta $200,000 (2)
Salary Remaining : $0
Mathieu Perreault $165,900 (2)
Salary Remaining : $0
Dustin Jeffrey $165,900 (2)
Salary Remaining : $0
Matt Frattin $165,900 (2)
Salary Remaining : $0
Peter Mueller $165,000 (2)
Salary Remaining : $0
Quinn Hughes $125,000 (2)
Salary Remaining : $0
Miro Heiskanen $125,000 (2)
Salary Remaining : $0
Eeli Tolvanen $125,000 (3)
Salary Remaining : $0
Andrei Mironov $100,000 (3)
Salary Remaining : $0
Jonas Holos $100,000 (2)
Salary Remaining : $0
Nathan Gerbe $100,000 (2)
Salary Remaining : $0
Joel Farabee $100,000 (3)
Salary Remaining : $0
Jordie Benn $95,000 (1)
Salary Remaining : $0
Carl Grundstrom $90,000 (3)
Salary Remaining : $0
Oscar Fantenberg $90,000 (4)
Salary Remaining : $0
Adam Erne $85,000 (1)
Salary Remaining : $0
Luke Kunin (Out of Payroll) $85,000 (2)
Salary Remaining : $0
Henri Jokiharju $80,000 (3)
Salary Remaining : $0
Rudolfs Balcers $80,000 (3)
Salary Remaining : $0
Derek Joslin $75,500 (2)
Salary Remaining : $0
Alex Iafallo $75,000 (2)
Salary Remaining : $0
Libor Hajek $70,000 (3)
Salary Remaining : $0
Kevin Fiala $70,000 (2)
Salary Remaining : $0
Zach Parise $50,000 (1)
Salary Remaining : $0
Anthony Peluso $50,000 (1)
Salary Remaining : $0
Total Farm Players25
Salary Commitment
Year 21 : $2,633,200
Year 22 : $2,353,200
Year 23 : $735,000
Year 24 : $90,000
Salary Average Commitment
Year 21 : $2,633,200
Year 22 : $2,353,200
Year 23 : $735,000
Year 24 : $90,000

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameSTAPLES Center
Level 1: 5940 - $95 - 5,466 - 92.03%
Level 2: 4860 - $55 - 4,481 - 92.21%
Level 3: 1980 - $35 - 1,708 - 86.25%
Level 4: 3960 - $25 - 3,718 - 93.90%
Luxury : 1260 - $190 - 1,163 - 92.29%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,946 - 97.30%
Farm Level 2: 1000 - $15 - 986 - 98.64%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,537 - 91.87%
Average Income per Game$1,149,059
Year to Date Revenue$44,813,300
Farm
Home Games Left0
Average Attendance - %2,932 - 97.75%
Average Income per Game$82,905
Year to Date Revenue$3,233,285

Expense

Pro Players Total Salaries$28,954,000
Farm Players Total Salaries$2,001,900
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$31,249,924
Farm Year To Date Expenses$2,074,577
Pro Salary Cap To Date$31,249,924
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$159,967
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,060
Farm Estimated Expenses$0
Estimated Season Expenses$0
Current Bank Account$47,688,861
Projected Bank Account$47,688,861

Pro Players Salaries

Justin Fontaine (1 Way Contract) $5,267,000 (2)
-Salary Remaining : $0
Joonas Korpisalo (1 Way Contract) $3,600,000 (2)
-Salary Remaining : $0
Dalton Prout $2,550,000 (2)
-Salary Remaining : $0
Damien Brunner (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
Roman Cervenka (Out of Payroll) $1,659,000 (2)
-Salary Remaining : $0
Brett Kulak $1,610,000 (2)
-Salary Remaining : $0
Jake Dotchin $1,500,000 (3)
-Salary Remaining : $0
Will Butcher $1,455,000 (3)
-Salary Remaining : $0
Roman Polak (1 Way Contract) $1,140,000 (2)
-Salary Remaining : $0
Shaone Morrisonn (1 Way Contract) $1,010,000 (2)
-Salary Remaining : $0
Garnet Hathaway $1,010,000 (4)
-Salary Remaining : $0
Andreas Johnsson $1,000,000 (1)
-Salary Remaining : $0
Conor Garland $850,000 (1)
-Salary Remaining : $0
Lucas Wallmark $700,000 (1)
-Salary Remaining : $0
Jake McCabe $600,000 (2)
-Salary Remaining : $0
J-F Berube $588,000 (4)
-Salary Remaining : $0
Mike Matheson $549,000 (2)
-Salary Remaining : $0
Jean-Sebastien Dea $525,000 (2)
-Salary Remaining : $0
Johan Larsson $500,000 (1)
-Salary Remaining : $0
Miikka Salomaki $500,000 (1)
-Salary Remaining : $0
Rocco Grimaldi $500,000 (1)
-Salary Remaining : $0
Tucker Poolman $500,000 (2)
-Salary Remaining : $0
Paul Thompson $500,000 (1)
-Salary Remaining : $0
Andreas Englund $500,000 (2)
-Salary Remaining : $0
Total Pro Players24
Salary Commitment
Year 21 : $30,613,000
Year 22 : $26,063,000
Year 23 : $4,553,000
Year 24 : $1,598,000
Salary Average Commitment
Year 21 : $30,613,000
Year 22 : $26,063,000
Year 23 : $4,553,000
Year 24 : $1,598,000
Salary Cap with 1 Way Contract
Year 21 : $30,613,000
Year 22 : $26,063,000
Year 23 : $4,553,000
Year 24 : $1,598,000

Farm Players Salaries

Andy Miele $165,900 (1)
Salary Remaining : $0
Richard Clune $165,000 (2)
Salary Remaining : $0
Leland Irving $153,500 (1)
Salary Remaining : $0
Milan Lucic $152,500 (1)
Salary Remaining : $0
Antoine Bibeau $131,000 (2)
Salary Remaining : $0
Paul Byron $120,000 (1)
Salary Remaining : $0
Ben Thomas $114,000 (1)
Salary Remaining : $0
Jacob Middleton $114,000 (1)
Salary Remaining : $0
Jake Evans $85,000 (4)
Salary Remaining : $0
Austin Czarnik $81,000 (1)
Salary Remaining : $0
Chris Conner $65,500 (1)
Salary Remaining : $0
Andrej Meszaros $65,500 (2)
Salary Remaining : $0
T.J. Brennan $65,000 (2)
Salary Remaining : $0
Matthew Peca $60,000 (1)
Salary Remaining : $0
Julian Melchiori $57,000 (4)
Salary Remaining : $0
Mark Pysyk $57,000 (4)
Salary Remaining : $0
John Gilmour $50,000 (1)
Salary Remaining : $0
Julius Honka $50,000 (4)
Salary Remaining : $0
Miles Wood $50,000 (2)
Salary Remaining : $0
Nick Shore $50,000 (1)
Salary Remaining : $0
Sam Lafferty $50,000 (3)
Salary Remaining : $0
Adin Hill $50,000 (4)
Salary Remaining : $0
Mario Kempe $50,000 (1)
Salary Remaining : $0
Total Farm Players23
Salary Commitment
Year 21 : $2,001,900
Year 22 : $825,500
Year 23 : $349,000
Year 24 : $299,000
Salary Average Commitment
Year 21 : $2,001,900
Year 22 : $825,500
Year 23 : $349,000
Year 24 : $299,000

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 5940 - $100 - 4,591 - 77.28%
Level 2: 4860 - $60 - 3,725 - 76.64%
Level 3: 1980 - $35 - 1,734 - 87.57%
Level 4: 3960 - $25 - 3,755 - 94.82%
Luxury : 1260 - $200 - 978 - 77.61%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,957 - 97.83%
Farm Level 2: 1000 - $15 - 981 - 98.15%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,782 - 82.12%
Average Income per Game$1,032,660
Year to Date Revenue$40,273,730
Farm
Home Games Left0
Average Attendance - %2,938 - 97.93%
Average Income per Game$83,200
Year to Date Revenue$3,244,795

Expense

Pro Players Total Salaries$72,307,238
Farm Players Total Salaries$1,889,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$71,666,594
Farm Year To Date Expenses$1,575,228
Pro Salary Cap To Date$71,666,594
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$399,488
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$10,439
Farm Estimated Expenses$0
Estimated Season Expenses$0
Current Bank Account$8,321,061
Projected Bank Account$8,321,061

Pro Players Salaries

Ryan O'Reilly (1 Way Contract) $8,095,238 (1)
-Salary Remaining : $0
Gabriel Landeskog (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $0
Kevin Lankinen (1 Way Contract) $6,067,000 (1)
-Salary Remaining : $0
Max Domi (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $0
Victor Hedman (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $0
Michael Del Zotto (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $0
Brayden McNabb (1 Way Contract) $5,250,000 (2)
-Salary Remaining : $0
Conor Sheary (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $0
Mark Stone (1 Way Contract) $3,750,000 (4)
-Salary Remaining : $0
Andrew Copp (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $0
Elvis Merzlikins (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $0
J.T. Miller (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $0
Brett Lernout $1,600,000 (2)
-Salary Remaining : $0
David Kampf $1,330,000 (3)
-Salary Remaining : $0
Eric Staal (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $0
Matt D'Agostini $1,000,000 (1)
-Salary Remaining : $0
Nick Paul $850,000 (2)
-Salary Remaining : $0
Brian Lashoff $840,000 (2)
-Salary Remaining : $0
Andrej Sustr $750,000 (2)
-Salary Remaining : $0
Justin Holl $625,000 (4)
-Salary Remaining : $0
Dominik Kahun $600,000 (1)
-Salary Remaining : $0
Troy Brouwer (1 Way Contract) $550,000 (1)
-1 Way Contract Salary Cap : $550,000
-Salary Remaining : $0
Jayson Megna $500,000 (2)
-Salary Remaining : $0
Valtteri Filppula (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Mark Giordano (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Nicolas Aube-Kubel $500,000 (2)
-Salary Remaining : $0
Total Pro Players26
Salary Commitment
Year 21 : $72,307,238
Year 22 : $41,995,000
Year 23 : $22,205,000
Year 24 : $4,375,000
Salary Average Commitment
Year 21 : $72,307,238
Year 22 : $41,995,000
Year 23 : $22,205,000
Year 24 : $4,375,000
Salary Cap with 1 Way Contract
Year 21 : $72,307,238
Year 22 : $41,995,000
Year 23 : $22,205,000
Year 24 : $4,375,000

Farm Players Salaries

Cody Goloubef $195,000 (1)
Salary Remaining : $0
Nick Bonino $165,000 (2)
Salary Remaining : $0
Jonathan Bernier $124,500 (1)
Salary Remaining : $0
Christian Jaros $100,000 (3)
Salary Remaining : $0
Frederik Gauthier $95,000 (3)
Salary Remaining : $0
Ian Mitchell $90,000 (3)
Salary Remaining : $0
Andreas Borgman $80,000 (3)
Salary Remaining : $0
Nick Jensen $65,000 (3)
Salary Remaining : $0
Richard Panik $65,000 (3)
Salary Remaining : $0
Zack Kassian (Out of Payroll) $65,000 (3)
Salary Remaining : $0
Evgeny Grachev $65,000 (2)
Salary Remaining : $0
Kasimir Kaskisuo $65,000 (2)
Salary Remaining : $0
Jared Coreau $62,500 (4)
Salary Remaining : $0
Colton Gillies $57,500 (3)
Salary Remaining : $0
Blake Pietila $55,000 (1)
Salary Remaining : $0
Josh Brown $55,000 (1)
Salary Remaining : $0
Mattias Ritola $50,000 (1)
Salary Remaining : $0
Frank Corrado $50,000 (1)
Salary Remaining : $0
William Lagesson $50,000 (3)
Salary Remaining : $0
Nikolay Kulemin $50,000 (1)
Salary Remaining : $0
Jonny Brodzinski $50,000 (2)
Salary Remaining : $0
Eric Fehr $50,000 (1)
Salary Remaining : $0
Vinni Lettieri $50,000 (2)
Salary Remaining : $0
Connor Brickley $50,000 (2)
Salary Remaining : $0
Yohann Auvitu $50,000 (2)
Salary Remaining : $0
Patrick Russell $50,000 (2)
Salary Remaining : $0
Daniel Winnik $50,000 (1)
Salary Remaining : $0
Total Farm Players27
Salary Commitment
Year 21 : $1,954,500
Year 22 : $1,275,000
Year 23 : $730,000
Year 24 : $62,500
Salary Average Commitment
Year 21 : $1,954,500
Year 22 : $1,275,000
Year 23 : $730,000
Year 24 : $62,500

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 5940 - $100 - 4,551 - 76.61%
Level 2: 4860 - $60 - 3,795 - 78.09%
Level 3: 1980 - $35 - 1,718 - 86.75%
Level 4: 3960 - $25 - 3,701 - 93.47%
Luxury : 1260 - $200 - 991 - 78.68%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,947 - 97.36%
Farm Level 2: 1000 - $15 - 990 - 99.02%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,757 - 81.98%
Average Income per Game$1,033,734
Year to Date Revenue$40,315,615
Farm
Home Games Left0
Average Attendance - %2,937 - 97.91%
Average Income per Game$83,006
Year to Date Revenue$3,237,225

Expense

Pro Players Total Salaries$68,977,500
Farm Players Total Salaries$1,771,625
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$87,182,125
Farm Year To Date Expenses$1,860,660
Pro Salary Cap To Date$87,182,125
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$381,091
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$9,788
Farm Estimated Expenses$0
Estimated Season Expenses$0
Current Bank Account($533,934)
Projected Bank Account($533,934)

Pro Players Salaries

Robby Fabbri (1 Way Contract) $7,000,000 (4)
-Salary Remaining : $0
James van Riemsdyk (1 Way Contract) $6,500,000 (1)
-1 Way Contract Salary Cap : $6,500,000
-Salary Remaining : $0
Jared Spurgeon (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $0
Carey Price (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $0
Jonathon Blum (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $0
Sami Vatanen (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $0
Danton Heinen (1 Way Contract) $3,630,000 (4)
-Salary Remaining : $0
Oscar Moller (1 Way Contract) $3,310,000 (1)
-1 Way Contract Salary Cap : $3,310,000
-Salary Remaining : $0
Marcus Kruger (1 Way Contract) $3,200,000 (1)
-Salary Remaining : $0
Jason Demers (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $0
Gustav Nyquist $2,850,000 (1)
-Salary Remaining : $0
Mark Jankowski $2,640,000 (3)
-Salary Remaining : $0
Kevin Poulin (1 Way Contract) $2,500,000 (3)
-1 Way Contract Salary Cap : $2,500,000
-Salary Remaining : $0
Carter Hutton (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $0
Philip Larsen $2,250,000 (2)
-Salary Remaining : $0
Anton Lander $2,005,000 (3)
-Salary Remaining : $0
Vladimir Tarasenko $1,937,500 (4)
-Salary Remaining : $0
Adam Larsson $1,850,000 (1)
-Salary Remaining : $0
Jacob De La Rose $1,250,000 (3)
-Salary Remaining : $0
Erik Haula $1,000,000 (3)
-Salary Remaining : $0
Tommy Cross (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $0
Landon Bow $655,000 (4)
-Salary Remaining : $0
Cam Barker (1 Way Contract) $650,000 (2)
-1 Way Contract Salary Cap : $650,000
-Salary Remaining : $0
Teddy Blueger $600,000 (2)
-Salary Remaining : $0
Alex Picard (1 Way Contract) $600,000 (2)
-1 Way Contract Salary Cap : $600,000
-Salary Remaining : $0
Marco Scandella $550,000 (1)
-Salary Remaining : $0
Jason Zucker $500,000 (1)
-Salary Remaining : $0
Andrew Mangiapane $500,000 (2)
-Salary Remaining : $0
Total Pro Players28
Salary Commitment
Year 21 : $68,977,500
Year 22 : $50,217,500
Year 23 : $30,617,500
Year 24 : $13,222,500
Salary Average Commitment
Year 21 : $68,977,500
Year 22 : $50,217,500
Year 23 : $30,617,500
Year 24 : $13,222,500
Salary Cap with 1 Way Contract
Year 21 : $68,977,500
Year 22 : $50,217,500
Year 23 : $30,617,500
Year 24 : $13,222,500

Farm Players Salaries

Troy Grosenick $130,000 (3)
Salary Remaining : $0
Mike Amadio $125,000 (1)
Salary Remaining : $0
Kirill Kaprizov $125,000 (3)
Salary Remaining : $0
Jeff Petry $120,000 (1)
Salary Remaining : $0
Mike Zalewski $93,000 (4)
Salary Remaining : $0
Taro Hirose $90,000 (3)
Salary Remaining : $0
Joel Eriksson Ek $85,000 (2)
Salary Remaining : $0
Darren Helm $80,000 (2)
Salary Remaining : $0
Dustin Tokarski $75,000 (2)
Salary Remaining : $0
Jakub Kindl $75,000 (2)
Salary Remaining : $0
Travis Boyd $70,000 (1)
Salary Remaining : $0
Brian Strait $66,000 (2)
Salary Remaining : $0
Austin Watson $65,000 (4)
Salary Remaining : $0
Josh Currie $60,000 (1)
Salary Remaining : $0
Logan Shaw $60,000 (4)
Salary Remaining : $0
Alexander Volkov $60,000 (3)
Salary Remaining : $0
Markus Hannikainen $52,500 (1)
Salary Remaining : $0
Corban Knight $50,125 (1)
Salary Remaining : $0
Gustav Olofsson $50,000 (3)
Salary Remaining : $0
Ian Cole $50,000 (1)
Salary Remaining : $0
Andrew MacWilliam $50,000 (2)
Salary Remaining : $0
Christian Wolanin $50,000 (3)
Salary Remaining : $0
Joseph Gambardella $50,000 (1)
Salary Remaining : $0
Yakov Trenin $40,000 (2)
Salary Remaining : $0
Total Farm Players24
Salary Commitment
Year 21 : $1,771,625
Year 22 : $1,194,000
Year 23 : $723,000
Year 24 : $218,000
Salary Average Commitment
Year 21 : $1,771,625
Year 22 : $1,194,000
Year 23 : $723,000
Year 24 : $218,000

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 5940 - $89 - 5,714 - 96.19%
Level 2: 4860 - $55 - 4,605 - 94.76%
Level 3: 1980 - $35 - 1,747 - 88.23%
Level 4: 3960 - $25 - 3,682 - 92.98%
Luxury : 1260 - $185 - 1,207 - 95.79%
Total Capacity :18000
Farm
Farm Level 1: 2250 - $50 - 2,025 - 90.00%
Farm Level 2: 1250 - $25 - 1,046 - 83.65%
Farm Total Capacity :3500

Income

Home Games Left0
Average Attendance - %16,955 - 94.20%
Average Income per Game$1,138,313
Year to Date Revenue$44,394,206
Farm
Home Games Left0
Average Attendance - %3,071 - 87.73%
Average Income per Game$127,388
Year to Date Revenue$4,968,125

Expense

Pro Players Total Salaries$78,762,001
Farm Players Total Salaries$1,599,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$76,836,037
Farm Year To Date Expenses$1,629,204
Pro Salary Cap To Date$76,836,037
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$435,149
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$8,837
Farm Estimated Expenses$0
Estimated Season Expenses$0
Current Bank Account$38,105,597
Projected Bank Account$38,105,597

Pro Players Salaries

Filip Forsberg (1 Way Contract) $10,500,000 (3)
-Salary Remaining : $0
Tyler Seguin (1 Way Contract) $8,250,000 (4)
-Salary Remaining : $0
Zemgus Girgensons (1 Way Contract) $6,091,001 (2)
-Salary Remaining : $0
Seth Jones (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $0
Jake Allen (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $0
Alex Ovechkin (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $0
Jamie Benn (1 Way Contract) $5,350,000 (1)
-Salary Remaining : $0
P.K. Subban (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $0
Brock Boeser $4,980,000 (1)
-Salary Remaining : $0
Jack Eichel (1 Way Contract) $4,980,000 (1)
-Salary Remaining : $0
Zach Werenski (1 Way Contract) $4,110,000 (2)
-Salary Remaining : $0
Oliver Ekman-Larsson (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $0
Matt Martin $1,100,000 (2)
-Salary Remaining : $0
Ben Maxwell (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $0
Carter Ashton (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $0
Matt Roy $790,000 (3)
-Salary Remaining : $0
Jakub Vrana $700,000 (1)
-Salary Remaining : $0
Micheal Ferland $650,000 (1)
-Salary Remaining : $0
Seth Helgeson $625,000 (3)
-Salary Remaining : $0
Louis Domingue $570,000 (4)
-Salary Remaining : $0
Casey Cizikas $556,000 (2)
-Salary Remaining : $0
Linus Omark $510,000 (1)
-Salary Remaining : $0
Zach Boychuk $500,000 (2)
-Salary Remaining : $0
Xavier Ouellet $500,000 (2)
-Salary Remaining : $0
Total Pro Players24
Salary Commitment
Year 21 : $78,762,001
Year 22 : $49,092,001
Year 23 : $36,235,000
Year 24 : $12,320,000
Salary Average Commitment
Year 21 : $78,762,002
Year 22 : $49,092,002
Year 23 : $36,235,000
Year 24 : $12,320,000
Salary Cap with 1 Way Contract
Year 21 : $78,762,001
Year 22 : $49,092,001
Year 23 : $36,235,000
Year 24 : $12,320,000

Farm Players Salaries

Adam Boqvist $175,000 (3)
Salary Remaining : $0
Tyson Jost $175,000 (3)
Salary Remaining : $0
Victor Mete $100,000 (3)
Salary Remaining : $0
Jacob Larsson $90,000 (3)
Salary Remaining : $0
Matt Irwin $80,000 (2)
Salary Remaining : $0
Maxim Noreau $77,500 (1)
Salary Remaining : $0
Mitchell Stephens $70,000 (2)
Salary Remaining : $0
Lance Bouma $63,000 (2)
Salary Remaining : $0
Joey Daccord $60,000 (3)
Salary Remaining : $0
Greg McKegg $56,000 (3)
Salary Remaining : $0
Scott Darling $53,000 (2)
Salary Remaining : $0
Garrett Wilson $50,000 (1)
Salary Remaining : $0
Scott Mayfield $50,000 (1)
Salary Remaining : $0
Brett Ritchie $50,000 (1)
Salary Remaining : $0
David Warsofsky $50,000 (2)
Salary Remaining : $0
Taylor Beck $50,000 (2)
Salary Remaining : $0
Lukas Radil $50,000 (2)
Salary Remaining : $0
Jesse Joensuu $50,000 (1)
Salary Remaining : $0
Dryden Hunt $50,000 (4)
Salary Remaining : $0
Brandon Manning $50,000 (2)
Salary Remaining : $0
Anton Slepyshev $50,000 (2)
Salary Remaining : $0
Alexander Radulov $50,000 (1)
Salary Remaining : $0
Pavel Francouz $50,000 (1)
Salary Remaining : $0
Total Farm Players23
Salary Commitment
Year 21 : $1,599,500
Year 22 : $1,222,000
Year 23 : $706,000
Year 24 : $50,000
Salary Average Commitment
Year 21 : $1,599,500
Year 22 : $1,222,000
Year 23 : $706,000
Year 24 : $50,000

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 5940 - $100 - 4,554 - 76.66%
Level 2: 4860 - $60 - 3,768 - 77.54%
Level 3: 1980 - $35 - 1,757 - 88.76%
Level 4: 3960 - $25 - 3,751 - 94.73%
Luxury : 1260 - $200 - 969 - 76.90%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,954 - 97.70%
Farm Level 2: 1000 - $15 - 988 - 98.83%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,800 - 82.22%
Average Income per Game$1,030,552
Year to Date Revenue$40,191,545
Farm
Home Games Left0
Average Attendance - %2,942 - 98.08%
Average Income per Game$83,215
Year to Date Revenue$3,245,370

Expense

Pro Players Total Salaries$66,081,667
Farm Players Total Salaries$1,426,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$67,664,280
Farm Year To Date Expenses$1,338,342
Pro Salary Cap To Date$67,664,280
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$365,092
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$7,878
Farm Estimated Expenses$0
Estimated Season Expenses$0
Current Bank Account$141,324,444
Projected Bank Account$141,324,444

Pro Players Salaries

Tomas Hertl (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $0
Nikita Zadorov (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $0
Jake Debrusk (1 Way Contract) $5,000,000 (1)
-1 Way Contract Salary Cap : $5,000,000
-Salary Remaining : $0
Clayton Keller (1 Way Contract) $4,980,000 (3)
-Salary Remaining : $0
Patrik Laine (1 Way Contract) $4,980,000 (2)
-Salary Remaining : $0
Chris Tierney (1 Way Contract) $4,906,667 (3)
-Salary Remaining : $0
Sami Niku (1 Way Contract) $4,185,000 (1)
-Salary Remaining : $0
Riley Sheahan (1 Way Contract) $3,600,000 (4)
-Salary Remaining : $0
Jacob Markstrom (1 Way Contract) $3,070,000 (3)
-Salary Remaining : $0
Keegan Lowe (1 Way Contract) $3,010,000 (1)
-Salary Remaining : $0
Louis Belpedio (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $0
Devan Dubnyk (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
Thomas Greiss $1,500,000 (1)
-Salary Remaining : $0
Dylan Strome $1,500,000 (1)
-Salary Remaining : $0
Pavel Datsyuk (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $0
Joel L'Esperance (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $0
Jakub Nakladal (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $0
Joakim Ryan $1,000,000 (1)
-Salary Remaining : $0
Ryan Lindgren $1,000,000 (2)
-Salary Remaining : $0
Ilya Kovalchuk (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $0
Brady Keeper (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $0
Colby Robak (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $0
Daniel Catenacci (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $0
Frank Vatrano $850,000 (1)
-Salary Remaining : $0
Joakim Andersson $750,000 (2)
-Salary Remaining : $0
Zdeno Chara (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $750,000
-Salary Remaining : $0
Patrick Marleau (1 Way Contract) $500,000 (1)
-Salary Remaining : $0
Anton Volchenkov (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Total Pro Players28
Salary Commitment
Year 21 : $66,081,667
Year 22 : $37,286,667
Year 23 : $24,556,667
Year 24 : $6,600,000
Salary Average Commitment
Year 21 : $66,081,667
Year 22 : $37,286,667
Year 23 : $24,556,667
Year 24 : $6,600,000
Salary Cap with 1 Way Contract
Year 21 : $66,081,667
Year 22 : $37,286,667
Year 23 : $24,556,667
Year 24 : $6,600,000

Farm Players Salaries

Gabriel Vilardi $175,000 (3)
Salary Remaining : $0
Radim Simek $100,000 (1)
Salary Remaining : $0
Trent Frederic $90,000 (3)
Salary Remaining : $0
Devante Smith-Pelly $89,500 (4)
Salary Remaining : $0
Alex Grant $75,000 (2)
Salary Remaining : $0
Stefan Matteau $70,000 (2)
Salary Remaining : $0
Zack Mitchell $66,500 (2)
Salary Remaining : $0
Filip Chytil $60,000 (2)
Salary Remaining : $0
Justin Florek $50,000 (2)
Salary Remaining : $0
Ben Hutton $50,000 (1)
Salary Remaining : $0
Boo Nieves $50,000 (3)
Salary Remaining : $0
Jimmy Vesey $50,000 (1)
Salary Remaining : $0
Brad Hunt $50,000 (1)
Salary Remaining : $0
Zane McIntyre $50,000 (1)
Salary Remaining : $0
Michael Chaput $50,000 (3)
Salary Remaining : $0
Niklas Treutle $50,000 (1)
Salary Remaining : $0
Kurtis Gabriel $50,000 (1)
Salary Remaining : $0
Ryan Sproul $50,000 (1)
Salary Remaining : $0
Seth Griffith $50,000 (1)
Salary Remaining : $0
Cal O'Reilly $50,000 (1)
Salary Remaining : $0
Andrey Makarov $50,000 (1)
Salary Remaining : $0
Mike Vecchione $50,000 (1)
Salary Remaining : $0
Total Farm Players22
Salary Commitment
Year 21 : $1,426,000
Year 22 : $776,000
Year 23 : $454,500
Year 24 : $89,500
Salary Average Commitment
Year 21 : $1,426,000
Year 22 : $776,000
Year 23 : $454,500
Year 24 : $89,500

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 5940 - $93 - 5,621 - 94.62%
Level 2: 4860 - $52 - 4,646 - 95.59%
Level 3: 1980 - $32 - 1,900 - 95.96%
Level 4: 3960 - $25 - 3,657 - 92.36%
Luxury : 1260 - $188 - 1,220 - 96.82%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $100 - 822 - 41.09%
Farm Level 2: 1000 - $50 - 409 - 40.95%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,043 - 94.69%
Average Income per Game$1,151,166
Year to Date Revenue$44,895,476
Farm
Home Games Left0
Average Attendance - %1,231 - 41.04%
Average Income per Game$97,537
Year to Date Revenue$3,803,940

Expense

Pro Players Total Salaries$55,118,345
Farm Players Total Salaries$1,458,260
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$69,052,997
Farm Year To Date Expenses$1,572,168
Pro Salary Cap To Date$69,052,997
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$304,521
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$8,057
Farm Estimated Expenses$0
Estimated Season Expenses$0
Current Bank Account$88,225,105
Projected Bank Account$88,225,105

Pro Players Salaries

Colton Parayko (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $0
Matt Murray (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $0
Olli Maatta (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $0
Anze Kopitar (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $0
Connor McDavid (1 Way Contract) $4,980,000 (1)
-Salary Remaining : $0
Andrei Vasilevskiy (1 Way Contract) $4,750,000 (3)
-Salary Remaining : $0
Viktor Arvidsson (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $0
Vladimir Sobotka (1 Way Contract) $2,100,000 (2)
-Salary Remaining : $0
Troy Stecher $1,810,000 (2)
-Salary Remaining : $0
Geoff Platt (1 Way Contract) $1,659,000 (1)
-1 Way Contract Salary Cap : $1,659,000
-Salary Remaining : $0
Sean Couturier $1,600,000 (2)
-Salary Remaining : $0
Jaroslav Halak (1 Way Contract) $1,535,000 (1)
-1 Way Contract Salary Cap : $1,535,000
-Salary Remaining : $0
Alex Petrovic $1,458,345 (1)
-Salary Remaining : $0
Matt Moulson (1 Way Contract) $1,250,000 (1)
-1 Way Contract Salary Cap : $1,250,000
-Salary Remaining : $0
Cody McLeod (1 Way Contract) $1,250,000 (1)
-1 Way Contract Salary Cap : $1,250,000
-Salary Remaining : $0
Noah Hanifin $1,250,000 (2)
-Salary Remaining : $0
Elias Pettersson $1,000,000 (1)
-Salary Remaining : $0
Casey Wellman $950,000 (2)
-Salary Remaining : $0
Nate Schmidt $700,000 (4)
-Salary Remaining : $0
Nathan Bastian $700,000 (2)
-Salary Remaining : $0
Ryan Reaves $601,000 (1)
-Salary Remaining : $0
Ross Johnston $600,000 (1)
-Salary Remaining : $0
Jussi Jokinen (1 Way Contract) $575,000 (1)
-1 Way Contract Salary Cap : $575,000
-Salary Remaining : $0
Adam Clendening $550,000 (1)
-Salary Remaining : $0
Derrick Pouliot $500,000 (2)
-Salary Remaining : $0
Pavel Buchnevich $400,000 (1)
-Salary Remaining : $0
Sammy Blais $400,000 (2)
-Salary Remaining : $0
Total Pro Players27
Salary Commitment
Year 21 : $55,118,345
Year 22 : $39,260,000
Year 23 : $10,450,000
Year 24 : $700,000
Salary Average Commitment
Year 21 : $55,118,345
Year 22 : $39,260,000
Year 23 : $10,450,000
Year 24 : $700,000
Salary Cap with 1 Way Contract
Year 21 : $55,118,345
Year 22 : $39,260,000
Year 23 : $10,450,000
Year 24 : $700,000

Farm Players Salaries

Andrew MacDonald $139,000 (1)
Salary Remaining : $0
Jake Bean $125,000 (3)
Salary Remaining : $0
Anton Belov $120,050 (1)
Salary Remaining : $0
Matthew Highmore $116,700 (1)
Salary Remaining : $0
Haydn Fleury $100,000 (2)
Salary Remaining : $0
Erik Brannstrom $100,000 (3)
Salary Remaining : $0
Andrew Cogliano $97,500 (1)
Salary Remaining : $0
Brian Gibbons $85,000 (2)
Salary Remaining : $0
Andrew Miller $75,000 (2)
Salary Remaining : $0
Paul Postma $65,000 (1)
Salary Remaining : $0
Jay Beagle $65,000 (1)
Salary Remaining : $0
Scott Wedgewood $60,000 (3)
Salary Remaining : $0
Eric Selleck $57,500 (1)
Salary Remaining : $0
Christopher Gibson $52,500 (3)
Salary Remaining : $0
David McIntyre $50,010 (1)
Salary Remaining : $0
Alec Martinez $50,000 (1)
Salary Remaining : $0
Pierre-Cedric Labrie $50,000 (1)
Salary Remaining : $0
Michael Latta $50,000 (1)
Salary Remaining : $0
Total Farm Players18
Salary Commitment
Year 21 : $1,458,260
Year 22 : $597,500
Year 23 : $337,500
Year 24 : $0
Salary Average Commitment
Year 21 : $1,458,260
Year 22 : $597,500
Year 23 : $337,500
Year 24 : $0

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 5940 - $100 - 4,588 - 77.23%
Level 2: 4860 - $60 - 3,706 - 76.26%
Level 3: 1980 - $35 - 1,736 - 87.70%
Level 4: 3960 - $25 - 3,745 - 94.56%
Luxury : 1260 - $200 - 972 - 77.11%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,962 - 98.12%
Farm Level 2: 1000 - $15 - 985 - 98.46%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,747 - 81.93%
Average Income per Game$1,029,850
Year to Date Revenue$40,164,145
Farm
Home Games Left0
Average Attendance - %2,947 - 98.24%
Average Income per Game$83,456
Year to Date Revenue$3,254,765

Expense

Pro Players Total Salaries$78,172,000
Farm Players Total Salaries$1,264,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$56,052,987
Farm Year To Date Expenses$1,317,151
Pro Salary Cap To Date$56,052,987
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$431,890
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$6,983
Farm Estimated Expenses$0
Estimated Season Expenses$0
Current Bank Account$40,999,709
Projected Bank Account$40,999,709

Pro Players Salaries

Claude Giroux (1 Way Contract) $11,700,000 (1)
-Salary Remaining : $0
Jake Guentzel (1 Way Contract) $9,000,000 (3)
-Salary Remaining : $0
Ryan Nugent-Hopkins (1 Way Contract) $8,200,000 (1)
-Salary Remaining : $0
Cory Conacher (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $0
Marc-Andre Fleury (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $0
Nino Niederreiter (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $0
Dmitry Orlov (1 Way Contract) $3,750,000 (4)
-Salary Remaining : $0
Ryan Ellis (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $0
Steve Kampfer (1 Way Contract) $2,300,000 (1)
-Salary Remaining : $0
Craig Smith $2,000,000 (1)
-Salary Remaining : $0
Bryan Rust $1,700,000 (4)
-Salary Remaining : $0
Reto Berra (1 Way Contract) $1,700,000 (2)
-Salary Remaining : $0
Dan Sexton $1,550,000 (1)
-Salary Remaining : $0
Mike Hoffman $1,500,000 (1)
-Salary Remaining : $0
Sidney Crosby $1,500,000 (2)
-Salary Remaining : $0
Josh Morrissey $1,450,000 (3)
-Salary Remaining : $0
Andre Burakovsky $1,450,000 (3)
-Salary Remaining : $0
Brandon Yip (1 Way Contract) $1,300,000 (2)
-1 Way Contract Salary Cap : $1,300,000
-Salary Remaining : $0
Nick Ritchie $1,000,000 (1)
-Salary Remaining : $0
Chris Kreider $937,000 (2)
-Salary Remaining : $0
Matt Grzelcyk $700,000 (2)
-Salary Remaining : $0
Brian Boyle (1 Way Contract) $675,000 (1)
-1 Way Contract Salary Cap : $675,000
-Salary Remaining : $0
Matt Read (1 Way Contract) $610,000 (1)
-1 Way Contract Salary Cap : $610,000
-Salary Remaining : $0
Jeff Carter (1 Way Contract) $600,000 (1)
-1 Way Contract Salary Cap : $600,000
-Salary Remaining : $0
Peter Regin (1 Way Contract) $550,000 (1)
-1 Way Contract Salary Cap : $550,000
-Salary Remaining : $0
Vladislav Gavrikov $500,000 (2)
-Salary Remaining : $0
Simon Despres $500,000 (1)
-Salary Remaining : $0
Aaron Dell $500,000 (1)
-Salary Remaining : $0
Filip Lindberg (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Total Pro Players29
Salary Commitment
Year 21 : $78,172,000
Year 22 : $32,987,000
Year 23 : $17,350,000
Year 24 : $5,450,000
Salary Average Commitment
Year 21 : $78,172,000
Year 22 : $32,987,000
Year 23 : $17,350,000
Year 24 : $5,450,000
Salary Cap with 1 Way Contract
Year 21 : $78,172,000
Year 22 : $32,987,000
Year 23 : $17,350,000
Year 24 : $5,450,000

Farm Players Salaries

Kasperi Kapanen $125,000 (1)
Salary Remaining : $0
Rasmus Asplund $100,000 (3)
Salary Remaining : $0
Juuso Valimaki $100,000 (3)
Salary Remaining : $0
Kevin Bahl $90,000 (3)
Salary Remaining : $0
Daniel Sprong $90,000 (3)
Salary Remaining : $0
Anthony Angello $85,000 (1)
Salary Remaining : $0
Alex Stalock $70,000 (1)
Salary Remaining : $0
Brandon Carlo $70,000 (1)
Salary Remaining : $0
Juuso Riikola $70,000 (2)
Salary Remaining : $0
Mathias Brome $67,500 (1)
Salary Remaining : $0
Dominik Simon $60,000 (1)
Salary Remaining : $0
Scott Wilson $54,000 (1)
Salary Remaining : $0
Luke Witkowski $52,500 (2)
Salary Remaining : $0
Oskar Sundqvist $50,000 (2)
Salary Remaining : $0
Philip Samuelsson $50,000 (2)
Salary Remaining : $0
Dominic Toninato $50,000 (2)
Salary Remaining : $0
Travis Dermott $40,000 (1)
Salary Remaining : $0
Jonas Siegenthaler $40,000 (2)
Salary Remaining : $0
Total Farm Players18
Salary Commitment
Year 21 : $1,264,000
Year 22 : $692,500
Year 23 : $380,000
Year 24 : $0
Salary Average Commitment
Year 21 : $1,264,000
Year 22 : $692,500
Year 23 : $380,000
Year 24 : $0

Quebec Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameVideotron Centre
Level 1: 5940 - $93 - 5,210 - 87.70%
Level 2: 4860 - $55 - 3,536 - 72.76%
Level 3: 1980 - $35 - 1,620 - 81.81%
Level 4: 3960 - $25 - 3,175 - 80.19%
Luxury : 1260 - $193 - 1,089 - 86.42%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $39 - 1,895 - 94.76%
Farm Level 2: 1000 - $16 - 982 - 98.23%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,630 - 81.28%
Average Income per Game$1,089,394
Year to Date Revenue$42,486,349
Farm
Home Games Left0
Average Attendance - %2,878 - 95.92%
Average Income per Game$89,630
Year to Date Revenue$3,495,583

Expense

Pro Players Total Salaries$77,903,686
Farm Players Total Salaries$2,437,410
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$69,416,367
Farm Year To Date Expenses$2,531,596
Pro Salary Cap To Date$69,416,367
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$430,407
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,466
Farm Estimated Expenses$0
Estimated Season Expenses$0
Current Bank Account$5,560,809
Projected Bank Account$5,560,809

Pro Players Salaries

Patrick Wiercioch (1 Way Contract) $8,700,000 (1)
-Salary Remaining : $0
Brayden Point (1 Way Contract) $7,500,000 (4)
-Salary Remaining : $0
Connor Hellebuyck (1 Way Contract) $6,900,000 (1)
-Salary Remaining : $0
Aleksander Barkov (1 Way Contract) $6,483,334 (4)
-Salary Remaining : $0
Jonathan Huberdeau (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $0
Mikko Rantanen (1 Way Contract) $4,980,000 (1)
-Salary Remaining : $0
Frederik Andersen (1 Way Contract) $4,856,667 (1)
-Salary Remaining : $0
Jakob Chychrun (1 Way Contract) $4,185,000 (2)
-Salary Remaining : $0
Vladislav Namestnikov (1 Way Contract) $4,023,000 (1)
-Salary Remaining : $0
Nazem Kadri (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $0
Jaccob Slavin (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $0
Adam Lowry (1 Way Contract) $3,010,000 (1)
-Salary Remaining : $0
Ryan Murray (1 Way Contract) $3,000,001 (2)
-Salary Remaining : $0
Jacob Trouba (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $0
Alex Killorn $1,882,350 (2)
-Salary Remaining : $0
Max Pacioretty $1,833,334 (3)
-Salary Remaining : $0
Nikolay Goldobin $700,000 (1)
-Salary Remaining : $0
Radek Faksa $700,000 (1)
-Salary Remaining : $0
Jordan Caron $650,000 (1)
-Salary Remaining : $0
Samuel Girard $600,000 (1)
-Salary Remaining : $0
Lukas Dostal (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Tyler Motte $400,000 (2)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 21 : $77,903,686
Year 22 : $36,284,019
Year 23 : $19,816,668
Year 24 : $13,983,334
Salary Average Commitment
Year 21 : $77,765,549
Year 22 : $36,145,882
Year 23 : $19,705,557
Year 24 : $13,983,334
Salary Cap with 1 Way Contract
Year 21 : $77,903,686
Year 22 : $36,284,019
Year 23 : $19,816,668
Year 24 : $13,983,334

Farm Players Salaries

Andrew Hammond $175,000 (1)
Salary Remaining : $0
Zach Sill $165,900 (1)
Salary Remaining : $0
Tom Wandell $165,900 (1)
Salary Remaining : $0
Cory Emmerton $165,900 (1)
Salary Remaining : $0
Nicklas Bergfors $165,900 (1)
Salary Remaining : $0
Jack Skille $165,900 (1)
Salary Remaining : $0
Michal Jordan $165,900 (1)
Salary Remaining : $0
Luke Glendening $165,000 (1)
Salary Remaining : $0
Brendan Smith $125,000 (1)
Salary Remaining : $0
Rob Klinkhammer $125,000 (1)
Salary Remaining : $0
Dale Weise $125,000 (1)
Salary Remaining : $0
Jeremy Smith $95,000 (2)
Salary Remaining : $0
Caleb Jones $80,000 (3)
Salary Remaining : $0
Mattias Tedenby $80,000 (3)
Salary Remaining : $0
Zac Dalpe $80,000 (3)
Salary Remaining : $0
Andrew Bodnarchuk $80,000 (3)
Salary Remaining : $0
Yanni Gourde $56,000 (3)
Salary Remaining : $0
Mike Reilly $55,010 (1)
Salary Remaining : $0
Nic Dowd $51,000 (1)
Salary Remaining : $0
Karl Stollery $50,000 (1)
Salary Remaining : $0
Nicolas Hague $50,000 (2)
Salary Remaining : $0
Anton Rodin $50,000 (1)
Salary Remaining : $0
Total Farm Players22
Salary Commitment
Year 21 : $2,437,410
Year 22 : $521,000
Year 23 : $376,000
Year 24 : $0
Salary Average Commitment
Year 21 : $2,437,410
Year 22 : $521,000
Year 23 : $376,000
Year 24 : $0

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 5940 - $94 - 4,983 - 83.88%
Level 2: 4860 - $55 - 3,955 - 81.37%
Level 3: 1980 - $36 - 1,451 - 73.30%
Level 4: 3960 - $25 - 3,276 - 82.74%
Luxury : 1260 - $190 - 1,063 - 84.34%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $75 - 1,443 - 72.16%
Farm Level 2: 1000 - $45 - 651 - 65.06%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,728 - 81.82%
Average Income per Game$1,116,460
Year to Date Revenue$43,541,955
Farm
Home Games Left0
Average Attendance - %2,094 - 69.79%
Average Income per Game$99,003
Year to Date Revenue$3,861,130

Expense

Pro Players Total Salaries$48,688,957
Farm Players Total Salaries$1,886,300
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$51,742,538
Farm Year To Date Expenses$2,418,253
Pro Salary Cap To Date$51,742,538
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$269,000
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$10,422
Farm Estimated Expenses$0
Estimated Season Expenses$0
Current Bank Account$9,586,718
Projected Bank Account$9,586,718

Pro Players Salaries

Johnny Gaudreau (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $0
Sean Monahan (1 Way Contract) $6,086,957 (1)
-Salary Remaining : $0
Klas Dahlbeck (1 Way Contract) $3,800,000 (4)
-Salary Remaining : $0
Sam Gagner (1 Way Contract) $3,750,000 (2)
-Salary Remaining : $0
Andreas Athanasiou (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $0
Jaden Schwartz (1 Way Contract) $3,125,000 (3)
-Salary Remaining : $0
Al Montoya (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
Brian Dumoulin $1,900,000 (4)
-Salary Remaining : $0
T.J. Brodie $1,650,000 (2)
-Salary Remaining : $0
Samuel Morin $1,600,000 (3)
-Salary Remaining : $0
Andrei Svechnikov $1,500,000 (2)
-Salary Remaining : $0
Joseph Blandisi $1,500,000 (2)
-Salary Remaining : $0
Lars Eller $1,350,000 (1)
-Salary Remaining : $0
Teemu Hartikainen $1,250,000 (2)
-Salary Remaining : $0
Cody Ceci $1,000,000 (1)
-Salary Remaining : $0
Marc-Andre Gragnani $1,000,000 (1)
-Salary Remaining : $0
Quinton Howden $777,000 (2)
-Salary Remaining : $0
Sergei Kostitsyn $750,000 (1)
-Salary Remaining : $0
Liam Reddox (1 Way Contract) $750,000 (1)
-Salary Remaining : $0
Mikhail Grigorenko $650,000 (1)
-Salary Remaining : $0
Anssi Salmela (Out of Payroll) $650,000 (2)
-1 Way Contract Salary Cap : $650,000
-Salary Remaining : $0
Josh Jooris $600,000 (1)
-Salary Remaining : $0
Jordan Binnington $600,000 (1)
-Salary Remaining : $0
Sergey Kalinin $550,000 (1)
-Salary Remaining : $0
John Carlson $500,000 (1)
-Salary Remaining : $0
Kyle Keyser (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Total Pro Players26
Salary Commitment
Year 21 : $49,338,957
Year 22 : $33,002,000
Year 23 : $13,925,000
Year 24 : $5,700,000
Salary Average Commitment
Year 21 : $49,338,957
Year 22 : $33,002,000
Year 23 : $13,925,000
Year 24 : $5,700,000
Salary Cap with 1 Way Contract
Year 21 : $49,338,957
Year 22 : $33,002,000
Year 23 : $13,925,000
Year 24 : $5,700,000

Farm Players Salaries

Juho Lammikko $165,900 (3)
Salary Remaining : $0
Luke Adam $165,900 (1)
Salary Remaining : $0
Michael Rasmussen $125,000 (3)
Salary Remaining : $0
Dante Fabbro $125,000 (3)
Salary Remaining : $0
Christoffer Ehn $115,000 (3)
Salary Remaining : $0
Justin Braun $100,000 (1)
Salary Remaining : $0
Lucas Lessio $97,500 (2)
Salary Remaining : $0
Josh Norris $90,000 (3)
Salary Remaining : $0
Bobby Sanguinetti $85,000 (1)
Salary Remaining : $0
Zach Whitecloud $70,000 (2)
Salary Remaining : $0
Philippe Cornet $67,500 (2)
Salary Remaining : $0
Gerald Mayhew $67,500 (2)
Salary Remaining : $0
Dominic Turgeon $65,500 (2)
Salary Remaining : $0
Victor Antipin $61,000 (1)
Salary Remaining : $0
Jake Walman $60,000 (3)
Salary Remaining : $0
Carsen Twarynski $60,000 (3)
Salary Remaining : $0
Alexey Marchenko $55,000 (3)
Salary Remaining : $0
Kaapo Kahkonen $55,000 (4)
Salary Remaining : $0
Nicolas Deslauriers $55,000 (1)
Salary Remaining : $0
Kevin Rooney $50,500 (2)
Salary Remaining : $0
Connor Carrick $50,000 (3)
Salary Remaining : $0
Laurent Brossoit $50,000 (2)
Salary Remaining : $0
Martin Frk $50,000 (2)
Salary Remaining : $0
Total Farm Players23
Salary Commitment
Year 21 : $1,886,300
Year 22 : $1,419,400
Year 23 : $900,900
Year 24 : $55,000
Salary Average Commitment
Year 21 : $1,886,300
Year 22 : $1,419,400
Year 23 : $900,900
Year 24 : $55,000

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 5940 - $95 - 5,657 - 95.24%
Level 2: 4860 - $57 - 4,542 - 93.47%
Level 3: 1980 - $35 - 1,723 - 87.03%
Level 4: 3960 - $22 - 3,825 - 96.60%
Luxury : 1260 - $190 - 1,182 - 93.81%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,964 - 98.22%
Farm Level 2: 1000 - $15 - 994 - 99.39%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,930 - 94.06%
Average Income per Game$1,168,343
Year to Date Revenue$45,565,360
Farm
Home Games Left0
Average Attendance - %2,958 - 98.61%
Average Income per Game$83,659
Year to Date Revenue$3,262,710

Expense

Pro Players Total Salaries$53,207,206
Farm Players Total Salaries$1,755,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$51,655,064
Farm Year To Date Expenses$2,231,820
Pro Salary Cap To Date$51,655,064
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$293,962
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$9,696
Farm Estimated Expenses$0
Estimated Season Expenses$0
Current Bank Account$22,363,143
Projected Bank Account$22,363,143

Pro Players Salaries

Bo Horvat (1 Way Contract) $8,500,000 (1)
-Salary Remaining : $0
Taylor Hall (1 Way Contract) $6,764,706 (4)
-Salary Remaining : $0
Oliver Bjorkstrand (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $0
Ryan Johansen (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $0
Nick Bjugstad (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $0
Ondrej Kase (1 Way Contract) $3,630,000 (4)
-Salary Remaining : $0
Petr Mrazek (1 Way Contract) $3,565,000 (4)
-Salary Remaining : $0
Erik Gudbranson $2,850,000 (1)
-Salary Remaining : $0
Jamie Oleksiak $2,000,000 (1)
-Salary Remaining : $0
Mikael Granlund $1,937,500 (4)
-Salary Remaining : $0
Adam Pelech $1,500,000 (3)
-Salary Remaining : $0
Michal Kempny $1,200,000 (3)
-Salary Remaining : $0
Rickard Rakell $910,000 (1)
-Salary Remaining : $0
Jeremy Swayman $700,000 (3)
-Salary Remaining : $0
Philippe Myers (Out of Payroll) $700,000 (2)
-Salary Remaining : $0
Ben Chiarot $650,000 (3)
-Salary Remaining : $0
Andrej Nestrasil $650,000 (3)
-Salary Remaining : $0
Ryan Spooner $625,000 (4)
-Salary Remaining : $0
Patrik Nemeth $625,000 (4)
-Salary Remaining : $0
Alex Chiasson $600,000 (1)
-Salary Remaining : $0
Fredrik Claesson $500,000 (3)
-Salary Remaining : $0
Drake Caggiula $500,000 (2)
-Salary Remaining : $0
Matt Puempel $500,000 (1)
-Salary Remaining : $0
Total Pro Players23
Salary Commitment
Year 21 : $53,907,206
Year 22 : $23,547,206
Year 23 : $22,347,206
Year 24 : $17,147,206
Salary Average Commitment
Year 21 : $53,890,594
Year 22 : $23,530,594
Year 23 : $22,330,594
Year 24 : $17,130,594
Salary Cap with 1 Way Contract
Year 21 : $53,907,206
Year 22 : $23,547,206
Year 23 : $22,347,206
Year 24 : $17,147,206

Farm Players Salaries

Frederick Gaudreau (Out of Payroll) $230,000 (1)
Salary Remaining : $0
Pierre Engvall $150,000 (1)
Salary Remaining : $0
Trevor Murphy $130,000 (1)
Salary Remaining : $0
Steven Lorentz $125,000 (1)
Salary Remaining : $0
Blake Hillman $125,000 (1)
Salary Remaining : $0
Michael Stone (Out of Payroll) $120,000 (3)
Salary Remaining : $0
Niko Mikkola $110,000 (1)
Salary Remaining : $0
Gilles Senn $100,000 (1)
Salary Remaining : $0
Magnus Hellberg $100,000 (2)
Salary Remaining : $0
Kenny Agostino $62,500 (4)
Salary Remaining : $0
Jani Hakanpaa $62,500 (4)
Salary Remaining : $0
Mike Halmo $50,000 (1)
Salary Remaining : $0
Ben Harpur $50,000 (3)
Salary Remaining : $0
Chad Rau $50,000 (1)
Salary Remaining : $0
Brandon Kozun $50,000 (1)
Salary Remaining : $0
Josh Leivo $50,000 (1)
Salary Remaining : $0
Spencer Foo $50,000 (2)
Salary Remaining : $0
Paul LaDue $50,000 (1)
Salary Remaining : $0
Sean Malone $50,000 (1)
Salary Remaining : $0
Ty Rattie $50,000 (1)
Salary Remaining : $0
Nico Sturm $50,000 (3)
Salary Remaining : $0
Sheldon Dries $50,000 (2)
Salary Remaining : $0
Colton Sceviour $50,000 (1)
Salary Remaining : $0
Kyle Burroughs $50,000 (1)
Salary Remaining : $0
Oscar Dansk $50,000 (2)
Salary Remaining : $0
Blake Speers $50,000 (1)
Salary Remaining : $0
Michael McCarron $40,000 (1)
Salary Remaining : $0
Total Farm Players27
Salary Commitment
Year 21 : $2,105,000
Year 22 : $595,000
Year 23 : $345,000
Year 24 : $125,000
Salary Average Commitment
Year 21 : $2,105,000
Year 22 : $595,000
Year 23 : $345,000
Year 24 : $125,000

St Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 5940 - $100 - 4,506 - 75.87%
Level 2: 4860 - $60 - 3,678 - 75.68%
Level 3: 1980 - $35 - 1,731 - 87.44%
Level 4: 3960 - $25 - 3,749 - 94.66%
Luxury : 1260 - $200 - 975 - 77.37%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,948 - 97.40%
Farm Level 2: 1000 - $15 - 982 - 98.24%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,639 - 81.33%
Average Income per Game$1,020,612
Year to Date Revenue$39,803,855
Farm
Home Games Left0
Average Attendance - %2,930 - 97.68%
Average Income per Game$82,919
Year to Date Revenue$3,233,835

Expense

Pro Players Total Salaries$46,008,132
Farm Players Total Salaries$1,485,900
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$46,694,791
Farm Year To Date Expenses$1,520,881
Pro Salary Cap To Date$46,694,791
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$254,189
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$8,209
Farm Estimated Expenses$0
Estimated Season Expenses$0
Current Bank Account$69,724,790
Projected Bank Account$69,724,790

Pro Players Salaries

Rasmus Andersson (1 Way Contract) $6,521,740 (4)
-Salary Remaining : $0
Robert Hagg (1 Way Contract) $5,217,392 (3)
-Salary Remaining : $0
Kevin Shattenkirk (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $0
Jonathan Quick (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $0
Marcus Johansson (1 Way Contract) $3,250,000 (2)
-Salary Remaining : $0
Phil Di Giuseppe (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $0
Antoine Roussel $2,200,000 (2)
-Salary Remaining : $0
Jamie McGinn $2,200,000 (1)
-Salary Remaining : $0
Josh Anderson $1,749,000 (1)
-Salary Remaining : $0
Tyler Wotherspoon $1,500,000 (3)
-Salary Remaining : $0
Nathan Beaulieu $1,500,000 (3)
-Salary Remaining : $0
Keith Kinkaid $1,500,000 (2)
-Salary Remaining : $0
Brandon Davidson $1,500,000 (3)
-Salary Remaining : $0
Tanner Kero $1,500,000 (3)
-Salary Remaining : $0
Paul Stastny (1 Way Contract) $1,300,000 (2)
-Salary Remaining : $0
Brock Nelson $1,070,000 (4)
-Salary Remaining : $0
Ryan Stanton $1,000,000 (3)
-Salary Remaining : $0
Joel Edmundson $500,000 (3)
-Salary Remaining : $0
Phillip Danault $500,000 (3)
-Salary Remaining : $0
Mike Smith (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Connor Brown $500,000 (2)
-Salary Remaining : $0
Zach Bogosian $500,000 (3)
-Salary Remaining : $0
Brett Bulmer (Out of Payroll) $500,000 (3)
-Salary Remaining : $0
Stefan Elliott $500,000 (3)
-Salary Remaining : $0
Total Pro Players24
Salary Commitment
Year 21 : $46,508,132
Year 22 : $34,059,132
Year 23 : $22,309,132
Year 24 : $7,591,740
Salary Average Commitment
Year 21 : $46,508,132
Year 22 : $34,059,132
Year 23 : $22,309,132
Year 24 : $7,591,740
Salary Cap with 1 Way Contract
Year 21 : $46,508,132
Year 22 : $34,059,132
Year 23 : $22,309,132
Year 24 : $7,591,740

Farm Players Salaries

Nick Foligno $165,900 (1)
Salary Remaining : $0
Oskar Lindblom $150,000 (3)
Salary Remaining : $0
Gabriel Dumont (Out of Payroll) $90,000 (1)
Salary Remaining : $0
Daniel Carr $60,000 (3)
Salary Remaining : $0
Ryan Graves $60,000 (1)
Salary Remaining : $0
Madison Bowey $60,000 (2)
Salary Remaining : $0
Roman Will $50,000 (4)
Salary Remaining : $0
Barclay Goodrow $50,000 (3)
Salary Remaining : $0
Jaycob Megna $50,000 (3)
Salary Remaining : $0
Zach Redmond $50,000 (3)
Salary Remaining : $0
Jiri Novotny $50,000 (1)
Salary Remaining : $0
Jakob Lilja $50,000 (3)
Salary Remaining : $0
Taylor Fedun $50,000 (1)
Salary Remaining : $0
Joel Armia $50,000 (3)
Salary Remaining : $0
Anton Forsberg $50,000 (4)
Salary Remaining : $0
Tim Schaller $50,000 (3)
Salary Remaining : $0
Igor Ozhiganov $50,000 (1)
Salary Remaining : $0
Zach Sanford $50,000 (1)
Salary Remaining : $0
Nikolai Prokhorkin $50,000 (3)
Salary Remaining : $0
Scott Sabourin $50,000 (3)
Salary Remaining : $0
Cody Franson $50,000 (2)
Salary Remaining : $0
T.J. Oshie $50,000 (2)
Salary Remaining : $0
Taylor Chorney $50,000 (1)
Salary Remaining : $0
Trevor Lewis $50,000 (1)
Salary Remaining : $0
Aaron Ness $50,000 (1)
Salary Remaining : $0
Anton Blidh $40,000 (1)
Salary Remaining : $0
Total Farm Players26
Salary Commitment
Year 21 : $1,575,900
Year 22 : $870,000
Year 23 : $710,000
Year 24 : $100,000
Salary Average Commitment
Year 21 : $1,575,900
Year 22 : $870,000
Year 23 : $710,000
Year 24 : $100,000

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Center
Level 1: 6040 - $94 - 5,651 - 93.56%
Level 2: 4960 - $54 - 4,673 - 94.20%
Level 3: 2080 - $32 - 1,930 - 92.77%
Level 4: 4060 - $22 - 3,861 - 95.09%
Luxury : 1360 - $189 - 1,201 - 88.30%
Total Capacity :18500
Farm
Farm Level 1: 2000 - $99 - 786 - 39.32%
Farm Level 2: 1000 - $49 - 381 - 38.09%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,315 - 93.59%
Average Income per Game$1,157,157
Year to Date Revenue$45,129,134
Farm
Home Games Left0
Average Attendance - %1,167 - 38.91%
Average Income per Game$96,511
Year to Date Revenue$3,763,927

Expense

Pro Players Total Salaries$99,662,267
Farm Players Total Salaries$2,746,200
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$75,248,695
Farm Year To Date Expenses$3,350,090
Pro Salary Cap To Date$75,248,695
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$550,620
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,172
Farm Estimated Expenses$0
Estimated Season Expenses$0
Current Bank Account$15,052,636
Projected Bank Account$15,052,636

Pro Players Salaries

Luke Schenn (1 Way Contract) $11,100,000 (2)
-Salary Remaining : $0
John Tavares (1 Way Contract) $9,100,000 (2)
-Salary Remaining : $0
Nail Yakupov (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $0
Brendan Gallagher (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $0
Jordan Staal (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $0
Dougie Hamilton (1 Way Contract) $6,166,667 (1)
-Salary Remaining : $0
Marko Dano (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $0
Mikko Koskinen (1 Way Contract) $5,010,000 (1)
-Salary Remaining : $0
Jean-Gabriel Pageau (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $0
Aaron Ekblad (1 Way Contract) $4,600,000 (4)
-Salary Remaining : $0
Calvin de Haan (1 Way Contract) $3,850,000 (1)
-Salary Remaining : $0
Slava Voynov (1 Way Contract) $3,750,000 (2)
-Salary Remaining : $0
Cody Eakin (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $0
Sam Reinhart (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $0
Dmitrij Jaskin $2,150,000 (1)
-Salary Remaining : $0
Brandon Montour $2,000,000 (2)
-Salary Remaining : $0
Robert Bortuzzo $1,810,000 (1)
-Salary Remaining : $0
Keith Yandle (1 Way Contract) $1,750,000 (1)
-1 Way Contract Salary Cap : $1,750,000
-Salary Remaining : $0
Jacob Josefson $1,650,000 (2)
-Salary Remaining : $0
Henrik Karlsson (1 Way Contract) $1,600,000 (1)
-1 Way Contract Salary Cap : $1,600,000
-Salary Remaining : $0
Viktor Fasth (1 Way Contract) $1,539,000 (2)
-1 Way Contract Salary Cap : $1,539,000
-Salary Remaining : $0
Victor Rask (1 Way Contract) $1,086,600 (1)
-Salary Remaining : $0
Ilya Sorokin $900,000 (3)
-Salary Remaining : $0
Artturi Lehkonen $600,000 (2)
-Salary Remaining : $0
Ryan Dzingel $500,000 (4)
-Salary Remaining : $0
Total Pro Players25
Salary Commitment
Year 21 : $99,662,267
Year 22 : $64,239,000
Year 23 : $26,500,000
Year 24 : $8,100,000
Salary Average Commitment
Year 21 : $99,662,267
Year 22 : $64,239,000
Year 23 : $26,500,000
Year 24 : $8,100,000
Salary Cap with 1 Way Contract
Year 21 : $99,662,267
Year 22 : $64,239,000
Year 23 : $26,500,000
Year 24 : $8,100,000

Farm Players Salaries

Carson McMillan $220,000 (1)
Salary Remaining : $0
Jesperi Kotkaniemi $175,000 (3)
Salary Remaining : $0
Cameron Gaunce $160,000 (2)
Salary Remaining : $0
Kyle Okposo $160,000 (1)
Salary Remaining : $0
Nathan Walker $150,000 (1)
Salary Remaining : $0
Tomas Nosek $131,000 (1)
Salary Remaining : $0
Artem Anisimov $125,000 (2)
Salary Remaining : $0
Brandon Hagel $125,000 (3)
Salary Remaining : $0
Ronalds Kenins $125,000 (3)
Salary Remaining : $0
Kevin Connauton $120,000 (3)
Salary Remaining : $0
Dennis Rasmussen $116,700 (1)
Salary Remaining : $0
Tanner Richard $115,000 (1)
Salary Remaining : $0
Matt Tennyson $115,000 (2)
Salary Remaining : $0
Connor Jones $95,000 (3)
Salary Remaining : $0
Denis Gurianov $85,000 (2)
Salary Remaining : $0
Marek Langhamer $80,000 (2)
Salary Remaining : $0
Phil Varone $70,000 (2)
Salary Remaining : $0
Slater Koekkoek $70,000 (1)
Salary Remaining : $0
Chris Wagner $65,000 (3)
Salary Remaining : $0
Colin Blackwell $61,000 (1)
Salary Remaining : $0
Matt Lorito $60,000 (2)
Salary Remaining : $0
Matt Benning $60,000 (2)
Salary Remaining : $0
Jyrki Jokipakka $56,000 (3)
Salary Remaining : $0
Mitch Reinke $55,000 (3)
Salary Remaining : $0
Iiro Pakarinen $51,000 (2)
Salary Remaining : $0
Jon Matsumoto $50,500 (1)
Salary Remaining : $0
David Rittich $50,000 (1)
Salary Remaining : $0
Total Farm Players27
Salary Commitment
Year 21 : $2,746,200
Year 22 : $1,622,000
Year 23 : $816,000
Year 24 : $0
Salary Average Commitment
Year 21 : $2,746,200
Year 22 : $1,622,000
Year 23 : $816,000
Year 24 : $0

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 5940 - $95 - 5,282 - 88.92%
Level 2: 4860 - $55 - 4,434 - 91.22%
Level 3: 1980 - $35 - 1,723 - 87.01%
Level 4: 3960 - $25 - 3,727 - 94.11%
Luxury : 1260 - $190 - 1,140 - 90.47%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $90 - 1,100 - 55.01%
Farm Level 2: 1000 - $45 - 512 - 51.17%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,304 - 90.58%
Average Income per Game$1,130,557
Year to Date Revenue$44,091,730
Farm
Home Games Left0
Average Attendance - %1,612 - 53.73%
Average Income per Game$97,964
Year to Date Revenue$3,820,585

Expense

Pro Players Total Salaries$60,013,072
Farm Players Total Salaries$1,287,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$60,453,500
Farm Year To Date Expenses$1,595,900
Pro Salary Cap To Date$60,453,500
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$331,564
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$7,110
Farm Estimated Expenses$0
Estimated Season Expenses$0
Current Bank Account$19,914,684
Projected Bank Account$19,914,684

Pro Players Salaries

Mathew Barzal (1 Way Contract) $4,980,000 (1)
-1 Way Contract Salary Cap : $4,980,000
-Salary Remaining : $0
Alex DeBrincat (1 Way Contract) $4,980,000 (2)
-1 Way Contract Salary Cap : $4,980,000
-Salary Remaining : $0
Kyle Connor (1 Way Contract) $4,980,000 (1)
-1 Way Contract Salary Cap : $4,980,000
-Salary Remaining : $0
Artem Zub (1 Way Contract) $4,000,000 (1)
-1 Way Contract Salary Cap : $4,000,000
-Salary Remaining : $0
Brady Skjei (1 Way Contract) $3,330,000 (2)
-Salary Remaining : $0
Esa Lindell (1 Way Contract) $3,330,000 (2)
-Salary Remaining : $0
Connor Murphy (1 Way Contract) $3,250,000 (4)
-Salary Remaining : $0
Jonas Brodin (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $0
Alex Galchenyuk $2,730,000 (2)
-Salary Remaining : $0
Boone Jenner $2,500,000 (4)
-Salary Remaining : $0
Wayne Simmonds (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $0
Michael Bunting $2,300,000 (1)
-Salary Remaining : $0
Nicklas Backstrom (1 Way Contract) $2,267,000 (3)
-Salary Remaining : $0
Brett Pesce $2,000,000 (2)
-Salary Remaining : $0
Alex Nedeljkovic (1 Way Contract) $1,913,000 (4)
-Salary Remaining : $0
Alex Tuch $1,428,572 (4)
-Salary Remaining : $0
Daniel Taylor (1 Way Contract) $1,100,000 (2)
-1 Way Contract Salary Cap : $1,100,000
-Salary Remaining : $0
Brian Elliott $1,000,000 (1)
-Salary Remaining : $0
Jason Spezza (1 Way Contract) $900,000 (1)
-1 Way Contract Salary Cap : $900,000
-Salary Remaining : $0
Tyler Bozak (1 Way Contract) $900,000 (1)
-1 Way Contract Salary Cap : $900,000
-Salary Remaining : $0
Ivan Barbashev $900,000 (3)
-Salary Remaining : $0
Joe Thornton (1 Way Contract) $869,500 (1)
-1 Way Contract Salary Cap : $869,500
-Salary Remaining : $0
Alexander Barabanov $825,000 (1)
-Salary Remaining : $0
Sven Andrighetto $625,000 (2)
-Salary Remaining : $0
Garret Sparks $555,000 (1)
-Salary Remaining : $0
Peter Holland $550,000 (1)
-Salary Remaining : $0
Scott Harrington $500,000 (1)
-Salary Remaining : $0
Valeri Nichushkin $500,000 (2)
-Salary Remaining : $0
Adam Huska (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Vinnie Hinostroza $400,000 (1)
-Salary Remaining : $0
Devon Toews $400,000 (1)
-Salary Remaining : $0
Total Pro Players31
Salary Commitment
Year 21 : $60,013,072
Year 22 : $33,853,572
Year 23 : $12,258,572
Year 24 : $9,091,572
Salary Average Commitment
Year 21 : $60,013,072
Year 22 : $33,853,572
Year 23 : $12,258,572
Year 24 : $9,091,572
Salary Cap with 1 Way Contract
Year 21 : $60,013,072
Year 22 : $33,853,572
Year 23 : $12,258,572
Year 24 : $9,091,572

Farm Players Salaries

Ian McCoshen (Out of Payroll) $114,000 (1)
Salary Remaining : $0
Trevor Moore $110,000 (3)
Salary Remaining : $0
Cale Makar $100,000 (2)
Salary Remaining : $0
Thomas Chabot $100,000 (1)
Salary Remaining : $0
Curtis McKenzie $100,000 (1)
Salary Remaining : $0
Noel Acciari $92,500 (4)
Salary Remaining : $0
Mats Zuccarello $90,000 (1)
Salary Remaining : $0
Karson Kuhlman $90,000 (1)
Salary Remaining : $0
Conor Timmins $70,000 (3)
Salary Remaining : $0
Jordan Gross $67,500 (2)
Salary Remaining : $0
Leo Komarov $62,000 (1)
Salary Remaining : $0
Gaetan Haas $60,000 (2)
Salary Remaining : $0
Jack Campbell $55,000 (4)
Salary Remaining : $0
Ryan Carpenter $50,000 (3)
Salary Remaining : $0
John Hayden $50,000 (3)
Salary Remaining : $0
Par Lindholm $50,000 (3)
Salary Remaining : $0
Karl Alzner $50,000 (1)
Salary Remaining : $0
Nick Holden $50,000 (1)
Salary Remaining : $0
Sam Montembeault $40,000 (2)
Salary Remaining : $0
Total Farm Players19
Salary Commitment
Year 21 : $1,401,000
Year 22 : $745,000
Year 23 : $477,500
Year 24 : $147,500
Salary Average Commitment
Year 21 : $1,401,000
Year 22 : $745,000
Year 23 : $477,500
Year 24 : $147,500

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT Mobile Arena
Level 1: 5940 - $100 - 4,547 - 76.54%
Level 2: 4860 - $60 - 3,757 - 77.31%
Level 3: 1980 - $35 - 1,743 - 88.05%
Level 4: 3960 - $25 - 3,749 - 94.66%
Luxury : 1260 - $200 - 982 - 77.93%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,953 - 97.64%
Farm Level 2: 1000 - $15 - 985 - 98.48%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,778 - 82.10%
Average Income per Game$1,031,225
Year to Date Revenue$40,217,790
Farm
Home Games Left0
Average Attendance - %2,938 - 97.92%
Average Income per Game$83,120
Year to Date Revenue$3,241,685

Expense

Pro Players Total Salaries$88,885,000
Farm Players Total Salaries$1,585,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$83,864,252
Farm Year To Date Expenses$1,638,160
Pro Salary Cap To Date$83,864,252
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$491,077
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$8,757
Farm Estimated Expenses$0
Estimated Season Expenses$0
Current Bank Account$2,033,119
Projected Bank Account$2,033,119

Pro Players Salaries

Logan Couture (1 Way Contract) $9,400,000 (1)
-Salary Remaining : $0
James Reimer (1 Way Contract) $9,000,000 (1)
-Salary Remaining : $0
Mikkel Boedker (1 Way Contract) $8,250,000 (1)
-Salary Remaining : $0
William Karlsson (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $0
Vincent Trocheck (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $0
Magnus Paajarvi (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $0
Kyle Turris (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $0
Brandon Saad (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $0
Anthony Duclair (1 Way Contract) $4,995,000 (4)
-Salary Remaining : $0
Jesper Bratt (1 Way Contract) $4,980,000 (3)
-Salary Remaining : $0
Brenden Dillon (1 Way Contract) $3,950,000 (1)
-Salary Remaining : $0
Tyson Barrie (1 Way Contract) $3,400,000 (3)
-Salary Remaining : $0
Cam Talbot (1 Way Contract) $3,100,000 (2)
-1 Way Contract Salary Cap : $3,100,000
-Salary Remaining : $0
Torey Krug $2,800,000 (3)
-Salary Remaining : $0
Tanner Pearson $2,500,000 (2)
-Salary Remaining : $0
Kevin Labanc $900,000 (3)
-Salary Remaining : $0
Greg Pateryn $560,000 (2)
-Salary Remaining : $0
Niklas Svedberg $550,000 (1)
-Salary Remaining : $0
Patrick Kane $500,000 (1)
-Salary Remaining : $0
Anthony Stolarz $500,000 (2)
-Salary Remaining : $0
Charles Hudon $500,000 (3)
-Salary Remaining : $0
Luca Sbisa $500,000 (1)
-Salary Remaining : $0
Erik Gustafsson $500,000 (1)
-Salary Remaining : $0
Jesper Fast $500,000 (1)
-Salary Remaining : $0
Dylan McIlrath $500,000 (2)
-Salary Remaining : $0
Total Pro Players25
Salary Commitment
Year 21 : $88,885,000
Year 22 : $43,235,000
Year 23 : $17,575,000
Year 24 : $4,995,000
Salary Average Commitment
Year 21 : $88,248,334
Year 22 : $42,598,334
Year 23 : $16,938,334
Year 24 : $4,358,334
Salary Cap with 1 Way Contract
Year 21 : $88,885,000
Year 22 : $43,235,000
Year 23 : $17,575,000
Year 24 : $4,995,000

Farm Players Salaries

Casey Mittelstadt $175,000 (3)
Salary Remaining : $0
Michael Frolik $165,000 (1)
Salary Remaining : $0
Nick Suzuki $100,000 (2)
Salary Remaining : $0
Jaret Anderson-Dolan $90,000 (3)
Salary Remaining : $0
Anthony Cirelli $85,000 (1)
Salary Remaining : $0
Mario Ferraro $85,000 (2)
Salary Remaining : $0
Pierre-Olivier Joseph $70,000 (3)
Salary Remaining : $0
John Leonard $60,000 (3)
Salary Remaining : $0
Kurtis MacDermid $52,500 (2)
Salary Remaining : $0
Sean Walker $52,500 (3)
Salary Remaining : $0
Maxime Lagace $50,000 (2)
Salary Remaining : $0
C.J. Smith $50,000 (1)
Salary Remaining : $0
Dan Renouf $50,000 (1)
Salary Remaining : $0
Joseph Cramarossa $50,000 (1)
Salary Remaining : $0
Justin Kloos $50,000 (2)
Salary Remaining : $0
Valentin Zykov $50,000 (3)
Salary Remaining : $0
Justin Bailey $50,000 (3)
Salary Remaining : $0
Damon Severson $50,000 (2)
Salary Remaining : $0
Marcus Hogberg $50,000 (1)
Salary Remaining : $0
Jacob MacDonald $50,000 (2)
Salary Remaining : $0
Jimmy Schuldt $50,000 (2)
Salary Remaining : $0
Luke Johnson $50,000 (3)
Salary Remaining : $0
Adam Johnson $50,000 (2)
Salary Remaining : $0
Total Farm Players23
Salary Commitment
Year 21 : $1,585,000
Year 22 : $1,135,000
Year 23 : $597,500
Year 24 : $0
Salary Average Commitment
Year 21 : $1,585,000
Year 22 : $1,135,000
Year 23 : $597,500
Year 24 : $0