Out of Date Version of the STHS! Please update your version!
Login

Anaheim Mighty Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 5940 - $100 - 4,615 - 77.69%
Level 2: 4860 - $60 - 3,744 - 77.04%
Level 3: 1980 - $35 - 1,849 - 93.40%
Level 4: 3960 - $25 - 3,752 - 94.75%
Luxury : 1260 - $200 - 977 - 77.51%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,957 - 97.84%
Farm Level 2: 1000 - $15 - 995 - 99.47%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,937 - 82.98%
Average Income per Game$1,039,967
Year to Date Revenue$40,558,730
Farm
Home Games Left0
Average Attendance - %2,952 - 98.38%
Average Income per Game$83,410
Year to Date Revenue$3,252,975

Expense

Pro Players Total Salaries$17,529,100
Farm Players Total Salaries$2,799,156
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$25,608,895
Farm Year To Date Expenses$2,451,413
Pro Salary Cap To Date$25,608,895
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$96,846
Pro Estimated Expenses$96,846
Farm Remaining Season Days1
Farm Expenses Per Days$15,465
Farm Estimated Expenses$15,465
Estimated Season Expenses$112,311
Current Bank Account$78,250,903
Projected Bank Account$78,138,592

Pro Players Salaries

Radko Gudas $1,690,000 (1)
-Salary Remaining : $9,337
Joakim Ryan $1,071,427 (4)
-Salary Remaining : $5,919
Noah Juulsen $1,000,000 (2)
-Salary Remaining : $5,525
Curtis Lazar $850,000 (3)
-Salary Remaining : $4,696
Quinton Howden $777,000 (1)
-Salary Remaining : $4,293
Will Borgen $750,000 (3)
-Salary Remaining : $4,144
Nikolay Goldobin (1 Way Contract) $652,173 (1)
-Salary Remaining : $3,603
Scott Wedgewood $600,000 (2)
-Salary Remaining : $3,315
J-F Berube $588,000 (3)
-Salary Remaining : $3,249
Maxim Mamin $550,000 (4)
-Salary Remaining : $3,039
Mikhail Grigorenko $500,500 (3)
-Salary Remaining : $2,765
John Hayden $500,000 (2)
-Salary Remaining : $2,762
Jaromir Jagr (1 Way Contract) $500,000 (1)
-Salary Remaining : $2,762
Justin Schultz $500,000 (1)
-Salary Remaining : $2,762
Dylan Sikura $500,000 (2)
-Salary Remaining : $2,762
Alexei Emelin (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,762
Steven Oleksy (1 Way Contract) $500,000 (1)
-Salary Remaining : $2,762
DANIEL MANNELLA (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,762
Joe Thornton (1 Way Contract) $500,000 (1)
-Salary Remaining : $2,762
Alex Belzile $500,000 (1)
-Salary Remaining : $2,762
DEVIN COOLEY (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,762
Mark Giordano (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,762
Roman Lyubimov $500,000 (1)
-Salary Remaining : $2,762
Alex Picard (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,762
Jakub Kindl (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,762
Tom Wandell (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,762
Cole Smith $500,000 (1)
-Salary Remaining : $2,762
Anton Belov (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,762
Total Pro Players28
Salary Commitment
Year 22 : $17,529,100
Year 23 : $6,909,927
Year 24 : $4,309,927
Year 25 : $1,621,427
Salary Average Commitment
Year 22 : $17,529,100
Year 23 : $6,909,927
Year 24 : $4,309,927
Year 25 : $1,621,427
Salary Cap with 1 Way Contract
Year 22 : $17,529,100
Year 23 : $6,909,927
Year 24 : $4,309,927
Year 25 : $1,621,427

Farm Players Salaries

Andy Miele $163,400 (2)
Salary Remaining : $903
Adam Brooks $68,200 (3)
Salary Remaining : $377
Nicklas Jensen $55,556 (3)
Salary Remaining : $307
Mason Geertsen $55,000 (4)
Salary Remaining : $304
Sebastian Aho $55,000 (4)
Salary Remaining : $304
Ross Johnston $52,000 (2)
Salary Remaining : $287
T.J. Tynan $50,000 (1)
Salary Remaining : $276
Brandon Manning $50,000 (1)
Salary Remaining : $276
Anthony Richard $50,000 (1)
Salary Remaining : $276
Dillon Heatherington $50,000 (4)
Salary Remaining : $276
Kyle Criscuolo $50,000 (1)
Salary Remaining : $276
Remi Elie $50,000 (2)
Salary Remaining : $276
Landon Bow $50,000 (3)
Salary Remaining : $276
Ryan Carpenter $50,000 (2)
Salary Remaining : $276
Otto Leskinen $50,000 (1)
Salary Remaining : $276
Brian Strait $50,000 (1)
Salary Remaining : $276
Paul Postma $50,000 (1)
Salary Remaining : $276
Jeremy Davies $50,000 (1)
Salary Remaining : $276
Mike Amadio $50,000 (1)
Salary Remaining : $276
Mikhail Vorobyov $50,000 (1)
Salary Remaining : $276
Wyatt Kalynuk $50,000 (1)
Salary Remaining : $276
Corey Schueneman $50,000 (3)
Salary Remaining : $276
Josh Ho-Sang $50,000 (3)
Salary Remaining : $276
Total Farm Players23
Salary Commitment
Year 22 : $1,299,156
Year 23 : $749,156
Year 24 : $433,756
Year 25 : $160,000
Salary Average Commitment
Year 22 : $1,299,156
Year 23 : $749,156
Year 24 : $433,756
Year 25 : $160,000

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 5940 - $96 - 5,491 - 92.44%
Level 2: 4860 - $56 - 4,463 - 91.84%
Level 3: 1980 - $33 - 1,876 - 94.72%
Level 4: 3960 - $24 - 3,727 - 94.11%
Luxury : 1260 - $190 - 1,213 - 96.23%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $47 - 1,907 - 95.36%
Farm Level 2: 1000 - $25 - 942 - 94.17%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,769 - 93.16%
Average Income per Game$1,170,250
Year to Date Revenue$45,639,764
Farm
Home Games Left0
Average Attendance - %2,849 - 94.96%
Average Income per Game$109,675
Year to Date Revenue$4,277,309

Expense

Pro Players Total Salaries$61,870,000
Farm Players Total Salaries$1,578,910
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$73,803,882
Farm Year To Date Expenses$1,632,195
Pro Salary Cap To Date$73,803,882
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$341,823
Pro Estimated Expenses$341,823
Farm Remaining Season Days1
Farm Expenses Per Days$8,723
Farm Estimated Expenses$8,723
Estimated Season Expenses$350,546
Current Bank Account$37,499,061
Projected Bank Account$37,148,515

Pro Players Salaries

Sergei Bobrovsky (1 Way Contract) $10,500,000 (2)
-Salary Remaining : $58,011
David Pastrnak (1 Way Contract) $6,500,000 (3)
-Salary Remaining : $35,912
Patrice Bergeron (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $30,387
Mark Scheifele (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $24,862
Charlie McAvoy (1 Way Contract) $4,185,000 (1)
-Salary Remaining : $23,122
Dylan Olsen (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $22,099
Connor Murphy (1 Way Contract) $3,250,000 (3)
-Salary Remaining : $17,956
Kevin Shattenkirk (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $13,812
Philip Larsen (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $13,812
Carl Hagelin (1 Way Contract) $2,150,000 (2)
-Salary Remaining : $11,878
Kyle Palmieri $1,700,000 (2)
-Salary Remaining : $9,392
Vinnie Hinostroza $1,400,000 (1)
-Salary Remaining : $7,735
Corey Perry (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $925,000
-Salary Remaining : $5,110
Jesper Fast $900,000 (3)
-Salary Remaining : $4,972
Brandon Tanev $780,000 (3)
-Salary Remaining : $4,309
Jake Virtanen $750,000 (4)
-Salary Remaining : $4,144
Marc-Andre Gragnani (1 Way Contract) $710,000 (2)
-1 Way Contract Salary Cap : $710,000
-Salary Remaining : $3,923
Alexander Edler (1 Way Contract) $710,000 (2)
-1 Way Contract Salary Cap : $710,000
-Salary Remaining : $3,923
Christian Fischer $700,000 (1)
-Salary Remaining : $3,867
Jason Dickinson $600,000 (3)
-Salary Remaining : $3,315
Landon Ferraro $570,000 (3)
-Salary Remaining : $3,149
David McIntyre (1 Way Contract) $550,000 (2)
-1 Way Contract Salary Cap : $550,000
-Salary Remaining : $3,039
Connor Clifton (Out of Payroll) $521,735 (2)
-Salary Remaining : $2,883
Brad Malone $520,000 (1)
-Salary Remaining : $2,873
Rostislav Olesz (1 Way Contract) $520,000 (1)
-1 Way Contract Salary Cap : $520,000
-Salary Remaining : $2,873
Valtteri Filppula (1 Way Contract) $520,000 (1)
-1 Way Contract Salary Cap : $520,000
-Salary Remaining : $2,873
Raphael Diaz (1 Way Contract) $520,000 (1)
-1 Way Contract Salary Cap : $520,000
-Salary Remaining : $2,873
HARRI SATERI (1 Way Contract) $510,000 (1)
-1 Way Contract Salary Cap : $510,000
-Salary Remaining : $2,818
Travis Dermott $500,000 (4)
-Salary Remaining : $2,762
Brendan Mikkelson (1 Way Contract) $500,000 (2)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,762
Nikolay Kulemin (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,762
T.J. Hensick (1 Way Contract) $500,000 (2)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,762
Matt Hackett $500,000 (1)
-Salary Remaining : $2,762
MICHAEL HOUSER (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,762
Joe Hicketts $400,000 (1)
-Salary Remaining : $2,210
Total Pro Players35
Salary Commitment
Year 22 : $62,391,735
Year 23 : $45,191,735
Year 24 : $18,350,000
Year 25 : $5,750,000
Salary Average Commitment
Year 22 : $62,391,735
Year 23 : $45,191,735
Year 24 : $18,350,000
Year 25 : $5,750,000
Salary Cap with 1 Way Contract
Year 22 : $62,391,735
Year 23 : $45,191,735
Year 24 : $18,350,000
Year 25 : $5,750,000

Farm Players Salaries

Joakim Nordstrom $183,000 (2)
Salary Remaining : $1,011
Melker Karlsson $161,000 (2)
Salary Remaining : $890
Chris Wideman $125,000 (1)
Salary Remaining : $691
Kris Russell $100,000 (1)
Salary Remaining : $552
A.J. Greer $90,000 (2)
Salary Remaining : $497
Mikael Backlund $90,000 (2)
Salary Remaining : $497
Filip Gustavsson $90,000 (2)
Salary Remaining : $497
Riley Nash $85,000 (2)
Salary Remaining : $470
Jake Oettinger $85,000 (2)
Salary Remaining : $470
Dylan Demelo $72,000 (4)
Salary Remaining : $398
Jayce Hawryluk $70,000 (1)
Salary Remaining : $387
Anders Lee $62,500 (2)
Salary Remaining : $345
Patrick Brown $60,000 (2)
Salary Remaining : $331
Andy Welinski $54,010 (1)
Salary Remaining : $298
Justin Dowling $51,000 (2)
Salary Remaining : $282
Brendan Leipsic $50,400 (1)
Salary Remaining : $278
Pontus Aberg $50,000 (3)
Salary Remaining : $276
Cal Clutterbuck $50,000 (1)
Salary Remaining : $276
Cory Emmerton $50,000 (2)
Salary Remaining : $276
Matt Donovan (Out of Payroll) $50,000 (1)
Salary Remaining : $276
Total Farm Players20
Salary Commitment
Year 22 : $1,628,910
Year 23 : $1,129,500
Year 24 : $122,000
Year 25 : $72,000
Salary Average Commitment
Year 22 : $1,628,910
Year 23 : $1,129,500
Year 24 : $122,000
Year 25 : $72,000

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 5940 - $115 - 3,943 - 66.38%
Level 2: 4860 - $75 - 2,961 - 60.93%
Level 3: 1980 - $50 - 1,104 - 55.74%
Level 4: 3960 - $40 - 1,987 - 50.18%
Luxury : 1260 - $215 - 914 - 72.56%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $50 - 1,894 - 94.68%
Farm Level 2: 1000 - $30 - 706 - 70.59%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %10,910 - 60.61%
Average Income per Game$1,006,804
Year to Date Revenue$39,265,360
Farm
Home Games Left0
Average Attendance - %2,600 - 86.65%
Average Income per Game$115,859
Year to Date Revenue$4,518,500

Expense

Pro Players Total Salaries$82,509,372
Farm Players Total Salaries$2,165,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$72,736,137
Farm Year To Date Expenses$1,605,194
Pro Salary Cap To Date$72,736,137
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$455,853
Pro Estimated Expenses$455,853
Farm Remaining Season Days1
Farm Expenses Per Days$11,961
Farm Estimated Expenses$11,961
Estimated Season Expenses$467,814
Current Bank Account$18,211,467
Projected Bank Account$17,743,653

Pro Players Salaries

Steven Stamkos (1 Way Contract) $14,285,800 (1)
-Salary Remaining : $78,927
Drew Doughty (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $35,912
Jakob Silfverberg (1 Way Contract) $6,428,572 (2)
-Salary Remaining : $35,517
Evander Kane (1 Way Contract) $5,825,000 (3)
-Salary Remaining : $32,182
Brayden McNabb (1 Way Contract) $5,250,000 (1)
-Salary Remaining : $29,006
Roman Josi (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $27,624
Jordan Schroeder (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $27,624
Tyler Ennis (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $19,337
Braden Holtby (1 Way Contract) $3,070,000 (2)
-Salary Remaining : $16,961
Nikita Nesterov (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $16,575
J.T. Compher (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $16,575
Alex Kerfoot (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $16,575
Nikolaj Ehlers (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $16,575
Ryan Pulock (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $16,575
Kris Letang (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $11,050
Martin Necas $1,750,000 (2)
-Salary Remaining : $9,669
Rasmus Dahlin $1,500,000 (1)
-Salary Remaining : $8,287
Zach Sill (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $5,525
Ryan Suter (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $5,525
Carl Soderberg (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $5,525
Alex Goligoski (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $5,525
Thatcher Demko $850,000 (1)
-Salary Remaining : $4,696
Kailer Yamamoto $850,000 (1)
-Salary Remaining : $4,696
Janne Kuokkanen $800,000 (2)
-Salary Remaining : $4,420
Nic Petan $500,000 (1)
-Salary Remaining : $2,762
Sam Montembeault $400,000 (1)
-Salary Remaining : $2,210
Total Pro Players26
Salary Commitment
Year 22 : $82,509,372
Year 23 : $49,873,572
Year 24 : $17,825,000
Year 25 : $3,000,000
Salary Average Commitment
Year 22 : $82,509,372
Year 23 : $49,873,572
Year 24 : $17,825,000
Year 25 : $3,000,000
Salary Cap with 1 Way Contract
Year 22 : $82,509,372
Year 23 : $49,873,572
Year 24 : $17,825,000
Year 25 : $3,000,000

Farm Players Salaries

Antti Suomela $500,000 (1)
Salary Remaining : $2,762
Jake Bischoff $500,000 (1)
Salary Remaining : $2,762
David Perron $150,000 (1)
Salary Remaining : $829
John Moore $100,000 (2)
Salary Remaining : $552
Brett Seney $100,000 (2)
Salary Remaining : $552
Saku Maenalanen $100,000 (1)
Salary Remaining : $552
Josh Teves $75,000 (2)
Salary Remaining : $414
Stuart Skinner $70,000 (3)
Salary Remaining : $387
Isaac Ratcliffe $70,000 (3)
Salary Remaining : $387
Kiefer Sherwood (Out of Payroll) $70,000 (1)
Salary Remaining : $387
Dakota Joshua $50,000 (2)
Salary Remaining : $276
Rourke Chartier $50,000 (3)
Salary Remaining : $276
Zach Fucale $50,000 (3)
Salary Remaining : $276
Jalen Chatfield $50,000 (2)
Salary Remaining : $276
Peter Cehlarik $50,000 (2)
Salary Remaining : $276
Roland McKeown $50,000 (2)
Salary Remaining : $276
Nikita Scherbak $50,000 (3)
Salary Remaining : $276
Jack Ahcan $50,000 (3)
Salary Remaining : $276
Pheonix Copley $50,000 (1)
Salary Remaining : $276
Carl Dahlstrom $50,000 (1)
Salary Remaining : $276
Total Farm Players20
Salary Commitment
Year 22 : $2,235,000
Year 23 : $815,000
Year 24 : $340,000
Year 25 : $0
Salary Average Commitment
Year 22 : $2,235,000
Year 23 : $815,000
Year 24 : $340,000
Year 25 : $0

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 5940 - $95 - 5,529 - 93.08%
Level 2: 4860 - $55 - 4,481 - 92.21%
Level 3: 1980 - $35 - 1,803 - 91.04%
Level 4: 3960 - $25 - 3,838 - 96.92%
Luxury : 1260 - $195 - 1,013 - 80.42%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $70 - 1,322 - 66.10%
Farm Level 2: 1000 - $35 - 656 - 65.59%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,664 - 92.58%
Average Income per Game$1,134,355
Year to Date Revenue$44,239,850
Farm
Home Games Left0
Average Attendance - %1,978 - 65.93%
Average Income per Game$104,015
Year to Date Revenue$4,056,600

Expense

Pro Players Total Salaries$78,195,100
Farm Players Total Salaries$1,668,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$77,149,084
Farm Year To Date Expenses$1,744,857
Pro Salary Cap To Date$77,149,084
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$432,017
Pro Estimated Expenses$432,017
Farm Remaining Season Days1
Farm Expenses Per Days$9,218
Farm Estimated Expenses$9,218
Estimated Season Expenses$441,235
Current Bank Account$53,336,404
Projected Bank Account$52,895,169

Pro Players Salaries

Mika Zibanejad (1 Way Contract) $11,328,600 (3)
-Salary Remaining : $62,589
Cam Atkinson (1 Way Contract) $6,000,000 (1)
-1 Way Contract Salary Cap : $6,000,000
-Salary Remaining : $33,149
Nick Leddy (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $27,624
Vladimir Tarasenko (1 Way Contract) $4,900,000 (2)
-Salary Remaining : $27,072
Mitch Marner (1 Way Contract) $4,600,000 (4)
-Salary Remaining : $25,414
Christian Folin (1 Way Contract) $3,750,000 (1)
-1 Way Contract Salary Cap : $3,750,000
-Salary Remaining : $20,718
Andrew Mangiapane (1 Way Contract) $3,550,000 (4)
-Salary Remaining : $19,613
Nick Schmaltz (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $19,337
William Karlsson (1 Way Contract) $3,450,000 (4)
-Salary Remaining : $19,061
Rasmus Ristolainen (1 Way Contract) $3,250,000 (4)
-Salary Remaining : $17,956
Brenden Dillon (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $16,575
Jacob Trouba (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $16,575
Jason Zucker (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $15,193
Philipp Grubauer $2,500,000 (3)
-Salary Remaining : $13,812
Robin Lehner $2,500,000 (2)
-Salary Remaining : $13,812
Ivan Provorov $2,000,000 (3)
-Salary Remaining : $11,050
Charlie Coyle $2,000,000 (1)
-Salary Remaining : $11,050
Mikael Granlund $1,937,500 (3)
-Salary Remaining : $10,704
Loui Eriksson (1 Way Contract) $1,650,000 (1)
-1 Way Contract Salary Cap : $1,650,000
-Salary Remaining : $9,116
Nick Cousins $1,500,000 (1)
-Salary Remaining : $8,287
Anton Khudobin (1 Way Contract) $1,329,000 (2)
-1 Way Contract Salary Cap : $1,329,000
-Salary Remaining : $7,343
Ilya Samsonov $1,250,000 (2)
-Salary Remaining : $6,906
Joonas Donskoi $850,000 (3)
-Salary Remaining : $4,696
Vince Dunn $700,000 (1)
-Salary Remaining : $3,867
Jeff Carter (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,762
Nikita Zaitsev $500,000 (3)
-Salary Remaining : $2,762
Dakota Mermis $500,000 (2)
-Salary Remaining : $2,762
Tyler Motte $400,000 (1)
-Salary Remaining : $2,210
Total Pro Players28
Salary Commitment
Year 22 : $78,195,100
Year 23 : $53,695,100
Year 24 : $37,466,100
Year 25 : $14,850,000
Salary Average Commitment
Year 22 : $78,168,074
Year 23 : $53,695,100
Year 24 : $37,466,100
Year 25 : $14,850,000
Salary Cap with 1 Way Contract
Year 22 : $78,195,100
Year 23 : $53,695,100
Year 24 : $37,466,100
Year 25 : $14,850,000

Farm Players Salaries

Austin Watson $185,000 (2)
Salary Remaining : $1,022
Lars Eller $150,000 (1)
Salary Remaining : $829
Evgeny Svechnikov $125,000 (3)
Salary Remaining : $691
Nick Merkley $100,000 (3)
Salary Remaining : $552
Dan Vladar $100,000 (3)
Salary Remaining : $552
Logan Stanley $90,000 (3)
Salary Remaining : $497
Jacob Bryson $90,000 (2)
Salary Remaining : $497
Urho Vaakanainen $90,000 (2)
Salary Remaining : $497
Sonny Milano $90,000 (2)
Salary Remaining : $497
Brandon Duhaime $90,000 (3)
Salary Remaining : $497
Nikolai Knyzhov $70,000 (2)
Salary Remaining : $387
Spencer Martin $70,000 (3)
Salary Remaining : $387
Wade Allison $70,000 (2)
Salary Remaining : $387
Andrew Agozzino $70,000 (2)
Salary Remaining : $387
Jordan Weal $63,500 (3)
Salary Remaining : $351
Scott Harrington (Out of Payroll) $62,500 (1)
Salary Remaining : $345
Joel Kiviranta $60,000 (3)
Salary Remaining : $331
Linden Vey $55,000 (3)
Salary Remaining : $304
Petter Granberg $50,000 (1)
Salary Remaining : $276
Joel Kellman $50,000 (3)
Salary Remaining : $276
Total Farm Players20
Salary Commitment
Year 22 : $1,731,000
Year 23 : $1,468,500
Year 24 : $803,500
Year 25 : $0
Salary Average Commitment
Year 22 : $1,731,000
Year 23 : $1,468,500
Year 24 : $803,500
Year 25 : $0

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 5940 - $100 - 4,503 - 75.81%
Level 2: 4860 - $60 - 3,737 - 76.89%
Level 3: 1980 - $35 - 1,813 - 91.57%
Level 4: 3960 - $25 - 3,795 - 95.84%
Luxury : 1260 - $200 - 961 - 76.27%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,975 - 98.73%
Farm Level 2: 1000 - $15 - 993 - 99.32%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,809 - 82.27%
Average Income per Game$1,025,043
Year to Date Revenue$39,976,660
Farm
Home Games Left0
Average Attendance - %2,968 - 98.93%
Average Income per Game$84,011
Year to Date Revenue$3,276,430

Expense

Pro Players Total Salaries$76,860,000
Farm Players Total Salaries$2,000,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$74,367,713
Farm Year To Date Expenses$2,005,938
Pro Salary Cap To Date$74,367,713
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$424,641
Pro Estimated Expenses$424,641
Farm Remaining Season Days1
Farm Expenses Per Days$11,052
Farm Estimated Expenses$11,052
Estimated Season Expenses$435,693
Current Bank Account$49,660,403
Projected Bank Account$49,224,710

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $13,000,000 (3)
-Salary Remaining : $71,823
Alexander Wennberg (1 Way Contract) $9,450,000 (2)
-Salary Remaining : $52,210
Danton Heinen (1 Way Contract) $8,000,000 (4)
-Salary Remaining : $44,199
Max Domi (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $33,149
Anders Lindback (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $30,387
Dwight King (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $27,624
Reilly Smith (1 Way Contract) $4,300,000 (2)
-Salary Remaining : $23,757
Marcus Kruger (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $22,099
Evan Rodrigues (1 Way Contract) $3,100,000 (1)
-Salary Remaining : $17,127
David Krejci (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $16,575
William Nylander (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $16,575
Logan O'Connor (1 Way Contract) $2,300,000 (4)
-Salary Remaining : $12,707
John Gibson $1,800,000 (1)
-Salary Remaining : $9,945
Pavel Zacha $1,750,000 (2)
-Salary Remaining : $9,669
Anders Bjork $1,000,000 (2)
-Salary Remaining : $5,525
Tony DeAngelo $850,000 (1)
-Salary Remaining : $4,696
Shea Theodore $850,000 (1)
-Salary Remaining : $4,696
Colin Miller $800,000 (1)
-Salary Remaining : $4,420
Trevor Carrick $800,000 (1)
-Salary Remaining : $4,420
Adam Fox $800,000 (2)
-Salary Remaining : $4,420
Yanni Gourde $560,000 (2)
-Salary Remaining : $3,094
Nikita Tryamkin $500,000 (2)
-Salary Remaining : $2,762
PAT NAGLE (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,762
Total Pro Players23
Salary Commitment
Year 22 : $76,860,000
Year 23 : $50,660,000
Year 24 : $26,300,000
Year 25 : $10,300,000
Salary Average Commitment
Year 22 : $76,860,000
Year 23 : $50,660,000
Year 24 : $26,300,000
Year 25 : $10,300,000
Salary Cap with 1 Way Contract
Year 22 : $76,860,000
Year 23 : $50,660,000
Year 24 : $26,300,000
Year 25 : $10,300,000

Farm Players Salaries

Troy Grosenick $200,000 (1)
Salary Remaining : $1,105
Marek Mazanec $200,000 (1)
Salary Remaining : $1,105
Anton Lundell $150,000 (3)
Salary Remaining : $829
Jason Robertson $100,000 (2)
Salary Remaining : $552
Robert Thomas $100,000 (3)
Salary Remaining : $552
Brett Howden $100,000 (3)
Salary Remaining : $552
Boris Katchouk $90,000 (3)
Salary Remaining : $497
Morgan Frost $90,000 (3)
Salary Remaining : $497
Byron Froese $63,000 (2)
Salary Remaining : $348
Andrew Poturalski $55,000 (1)
Salary Remaining : $304
Dean Kukan $52,500 (1)
Salary Remaining : $290
Cody Goloubef $50,000 (1)
Salary Remaining : $276
Blake Hillman $50,000 (4)
Salary Remaining : $276
Akim Aliu $50,000 (2)
Salary Remaining : $276
Brennan Menell $50,000 (4)
Salary Remaining : $276
Lawrence Pilut $50,000 (4)
Salary Remaining : $276
Christian Wolanin $50,000 (3)
Salary Remaining : $276
Danick Martel $50,000 (2)
Salary Remaining : $276
Trevor Murphy $50,000 (4)
Salary Remaining : $276
Tomas Hyka $50,000 (1)
Salary Remaining : $276
Taylor Leier $50,000 (2)
Salary Remaining : $276
Brogan Rafferty $50,000 (3)
Salary Remaining : $276
Joseph Cramarossa $50,000 (1)
Salary Remaining : $276
Lukas Sedlak $50,000 (1)
Salary Remaining : $276
Gavin Bayreuther $50,000 (1)
Salary Remaining : $276
Kyle Rau $50,000 (2)
Salary Remaining : $276
Tomas Jurco $50,000 (1)
Salary Remaining : $276
Total Farm Players27
Salary Commitment
Year 22 : $2,000,500
Year 23 : $1,193,000
Year 24 : $830,000
Year 25 : $200,000
Salary Average Commitment
Year 22 : $2,000,500
Year 23 : $1,193,000
Year 24 : $830,000
Year 25 : $200,000

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 5940 - $95 - 5,642 - 94.98%
Level 2: 4860 - $55 - 4,584 - 94.32%
Level 3: 1980 - $35 - 1,832 - 92.50%
Level 4: 3960 - $25 - 3,749 - 94.67%
Luxury : 1260 - $190 - 1,202 - 95.38%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $50 - 1,875 - 93.75%
Farm Level 2: 1000 - $25 - 954 - 95.45%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,008 - 94.49%
Average Income per Game$1,174,276
Year to Date Revenue$45,796,770
Farm
Home Games Left0
Average Attendance - %2,829 - 94.31%
Average Income per Game$115,596
Year to Date Revenue$4,508,245

Expense

Pro Players Total Salaries$89,550,500
Farm Players Total Salaries$4,663,900
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$77,526,066
Farm Year To Date Expenses$4,287,727
Pro Salary Cap To Date$77,526,066
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$494,754
Pro Estimated Expenses$494,754
Farm Remaining Season Days1
Farm Expenses Per Days$25,767
Farm Estimated Expenses$25,767
Estimated Season Expenses$520,521
Current Bank Account$55,047,615
Projected Bank Account$54,527,094

Pro Players Salaries

Carter Verhaeghe (1 Way Contract) $9,500,000 (3)
-Salary Remaining : $52,486
Matt Dumba (1 Way Contract) $9,000,000 (2)
-Salary Remaining : $49,724
Evgeni Malkin (1 Way Contract) $8,500,000 (1)
-Salary Remaining : $46,961
Johnny Gaudreau (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $44,199
Justin Faulk $7,760,000 (1)
-Salary Remaining : $42,873
Vincent Trocheck (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $38,674
Evgenii Dadonov (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $33,149
Zach Werenski (1 Way Contract) $4,110,000 (1)
-Salary Remaining : $22,707
John Ramage (1 Way Contract) $3,830,000 (2)
-Salary Remaining : $21,160
Ilya Mikheyev (1 Way Contract) $3,200,000 (2)
-Salary Remaining : $17,680
Hampus Lindholm (1 Way Contract) $3,100,000 (1)
-Salary Remaining : $17,127
Marcus Foligno (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $16,575
J.T. Miller (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $16,575
Ryan Strome $2,750,000 (1)
-Salary Remaining : $15,193
Simon Despres $2,500,500 (2)
-Salary Remaining : $13,815
Jonathan Drouin $1,650,000 (2)
-Salary Remaining : $9,116
Mason Marchment $1,650,000 (2)
-Salary Remaining : $9,116
Collin Delia $1,310,000 (1)
-Salary Remaining : $7,238
Oscar Moller $1,140,000 (2)
-Salary Remaining : $6,298
Tom Kuhnhackl $850,000 (3)
-Salary Remaining : $4,696
Mackenzie Blackwood $700,000 (1)
-Salary Remaining : $3,867
Fredrik Claesson $500,000 (2)
-Salary Remaining : $2,762
Henrik Karlsson (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,762
Total Pro Players23
Salary Commitment
Year 22 : $89,550,500
Year 23 : $36,820,500
Year 24 : $13,350,000
Year 25 : $0
Salary Average Commitment
Year 22 : $89,550,500
Year 23 : $36,820,500
Year 24 : $13,350,000
Year 25 : $0
Salary Cap with 1 Way Contract
Year 22 : $89,550,500
Year 23 : $36,820,500
Year 24 : $13,350,000
Year 25 : $0

Farm Players Salaries

Andrei Zubarev $1,140,000 (1)
Salary Remaining : $6,298
Jon Merrill $930,000 (2)
Salary Remaining : $5,138
Jamie Drysdale $175,000 (3)
Salary Remaining : $967
Dustin Boyd $160,000 (1)
Salary Remaining : $884
Mark Arcobello $150,000 (1)
Salary Remaining : $829
Eric Robinson $133,000 (2)
Salary Remaining : $735
Jonas Johansson $133,000 (3)
Salary Remaining : $735
Mackenzie MacEachern $133,000 (1)
Salary Remaining : $735
Aaron Dell $132,900 (2)
Salary Remaining : $734
Cole Bardreau $130,000 (1)
Salary Remaining : $718
Artem Anisimov $125,000 (1)
Salary Remaining : $691
Michael Raffl $120,000 (1)
Salary Remaining : $663
Martin Marincin $103,000 (2)
Salary Remaining : $569
Brock McGinn $101,000 (1)
Salary Remaining : $558
Nils Hoglander $100,000 (2)
Salary Remaining : $552
Sam Carrick $100,000 (3)
Salary Remaining : $552
Jack Johnson $90,000 (1)
Salary Remaining : $497
Zach Hyman $83,000 (1)
Salary Remaining : $459
Riley Stillman $70,000 (1)
Salary Remaining : $387
John Quenneville (Out of Payroll) $70,000 (1)
Salary Remaining : $387
Chris Wagner $65,000 (2)
Salary Remaining : $359
Nick Seeler $62,500 (4)
Salary Remaining : $345
Sean Kuraly $62,500 (4)
Salary Remaining : $345
J.J. Moser $60,000 (3)
Salary Remaining : $331
Kevin Roy $55,000 (1)
Salary Remaining : $304
Chad Ruhwedel $50,000 (1)
Salary Remaining : $276
Marcus Sorensen $50,000 (1)
Salary Remaining : $276
Michael Sgarbossa $50,000 (2)
Salary Remaining : $276
Stefan Noesen $50,000 (2)
Salary Remaining : $276
Dustin Tokarski $50,000 (1)
Salary Remaining : $276
Total Farm Players30
Salary Commitment
Year 22 : $4,733,900
Year 23 : $1,319,900
Year 24 : $593,000
Year 25 : $125,000
Salary Average Commitment
Year 22 : $4,733,900
Year 23 : $1,319,900
Year 24 : $593,000
Year 25 : $125,000

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Arena
Level 1: 5940 - $120 - 4,950 - 83.34%
Level 2: 4860 - $60 - 4,349 - 89.49%
Level 3: 1980 - $30 - 1,792 - 90.50%
Level 4: 3960 - $15 - 3,639 - 91.90%
Luxury : 1260 - $199 - 1,110 - 88.11%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $66 - 1,526 - 76.32%
Farm Level 2: 1000 - $33 - 744 - 74.41%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,841 - 88.01%
Average Income per Game$1,085,333
Year to Date Revenue$42,327,975
Farm
Home Games Left0
Average Attendance - %2,270 - 75.68%
Average Income per Game$112,703
Year to Date Revenue$4,395,429

Expense

Pro Players Total Salaries$75,379,361
Farm Players Total Salaries$3,492,936
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$71,357,868
Farm Year To Date Expenses$2,978,618
Pro Salary Cap To Date$71,357,868
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$416,461
Pro Estimated Expenses$416,461
Farm Remaining Season Days1
Farm Expenses Per Days$19,298
Farm Estimated Expenses$19,298
Estimated Season Expenses$435,759
Current Bank Account$14,686,490
Projected Bank Account$14,250,731

Pro Players Salaries

Matt Murray (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $30,387
Jakub Voracek (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $30,387
Nikita Kucherov (1 Way Contract) $5,100,000 (3)
-Salary Remaining : $28,177
Erik Gudbranson (1 Way Contract) $4,900,000 (2)
-Salary Remaining : $27,072
Dmitry Kulikov (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $26,243
Anthony Beauvillier (1 Way Contract) $4,400,001 (1)
-Salary Remaining : $24,309
Neal Pionk (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $22,099
Christian Dvorak (1 Way Contract) $3,830,000 (3)
-Salary Remaining : $21,160
John Klingberg (1 Way Contract) $3,700,000 (3)
-Salary Remaining : $20,442
Jonathan Toews (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $19,337
Oscar Lindberg (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $19,337
Pius Suter (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $19,337
Gabriel Bourque (1 Way Contract) $3,250,000 (2)
-Salary Remaining : $17,956
Devin Shore $3,030,000 (2)
-Salary Remaining : $16,740
Calvin Pickard (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $16,575
Jakub Vrana (1 Way Contract) $2,900,000 (1)
-Salary Remaining : $16,022
Tanner Pearson $2,500,000 (1)
-Salary Remaining : $13,812
Dominik Kubalik $1,250,000 (1)
-Salary Remaining : $6,906
Cedric Paquette $1,010,000 (1)
-Salary Remaining : $5,580
Erik Gustafsson $959,360 (4)
-Salary Remaining : $5,300
Oliver Kylington $900,000 (3)
-Salary Remaining : $4,972
Zach Aston-Reese $800,000 (2)
-Salary Remaining : $4,420
Travis Sanheim $700,000 (1)
-Salary Remaining : $3,867
Nicolas Aube-Kubel $500,000 (1)
-Salary Remaining : $2,762
Geoff Platt (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,762
Peter Regin (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,762
Justin Abdelkader (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,762
MATTHEW MURRAY (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,762
Sammy Blais $400,000 (1)
-Salary Remaining : $2,210
Total Pro Players29
Salary Commitment
Year 22 : $75,379,361
Year 23 : $40,219,360
Year 24 : $17,989,360
Year 25 : $959,360
Salary Average Commitment
Year 22 : $75,379,361
Year 23 : $40,219,360
Year 24 : $17,989,360
Year 25 : $959,360
Salary Cap with 1 Way Contract
Year 22 : $75,379,361
Year 23 : $40,219,360
Year 24 : $17,989,360
Year 25 : $959,360

Farm Players Salaries

Taylor Beck $500,000 (1)
Salary Remaining : $2,762
Kevin Poulin $180,000 (2)
Salary Remaining : $994
Tim Erixon $175,000 (1)
Salary Remaining : $967
Jonathan Marchessault $150,000 (1)
Salary Remaining : $829
Niklas Svedberg $138,500 (2)
Salary Remaining : $765
Ryan Wilson $135,000 (1)
Salary Remaining : $746
Joonas Rask $135,000 (1)
Salary Remaining : $746
Dawson Mercer $125,000 (3)
Salary Remaining : $691
Kevin Gravel $100,000 (3)
Salary Remaining : $552
Tim Heed $85,000 (2)
Salary Remaining : $470
Kristers Gudlevskis $83,300 (3)
Salary Remaining : $460
Ryan Lomberg $79,900 (2)
Salary Remaining : $441
Connor Bunnaman $70,000 (2)
Salary Remaining : $387
Zach Senyshyn $67,500 (4)
Salary Remaining : $373
CJ Suess $63,000 (1)
Salary Remaining : $348
Rhett Gardner $62,980 (2)
Salary Remaining : $348
Jordan Schmaltz $62,200 (3)
Salary Remaining : $344
Kyle Capobianco $60,000 (3)
Salary Remaining : $331
Ryan Murphy $55,556 (3)
Salary Remaining : $307
Alexandre Fortin $55,500 (4)
Salary Remaining : $307
Nicholas Baptiste $52,900 (2)
Salary Remaining : $292
David Kase $52,500 (4)
Salary Remaining : $290
Hunter Miska $52,000 (3)
Salary Remaining : $287
Nikita Soshnikov $51,500 (3)
Salary Remaining : $285
Aleksi Saarela $50,500 (4)
Salary Remaining : $279
Kyle Burroughs $50,100 (3)
Salary Remaining : $277
Kole Sherwood $50,000 (4)
Salary Remaining : $276
Jarred Tinordi $50,000 (1)
Salary Remaining : $276
Jayson Megna $50,000 (1)
Salary Remaining : $276
Jan Rutta $50,000 (2)
Salary Remaining : $276
Jordan Oesterle $50,000 (1)
Salary Remaining : $276
Ryan MacInnis $50,000 (3)
Salary Remaining : $276
Total Farm Players32
Salary Commitment
Year 22 : $2,992,936
Year 23 : $1,684,936
Year 24 : $965,656
Year 25 : $276,000
Salary Average Commitment
Year 22 : $2,992,936
Year 23 : $1,684,936
Year 24 : $965,656
Year 25 : $276,000

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 5940 - $95 - 5,595 - 94.19%
Level 2: 4860 - $55 - 4,675 - 96.18%
Level 3: 1980 - $35 - 1,808 - 91.31%
Level 4: 3960 - $25 - 3,762 - 94.99%
Luxury : 1260 - $190 - 1,207 - 95.78%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $90 - 972 - 48.59%
Farm Level 2: 1000 - $45 - 470 - 46.99%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,046 - 94.70%
Average Income per Game$1,175,221
Year to Date Revenue$45,833,630
Farm
Home Games Left0
Average Attendance - %1,442 - 48.05%
Average Income per Game$108,600
Year to Date Revenue$4,235,400

Expense

Pro Players Total Salaries$72,317,777
Farm Players Total Salaries$3,399,400
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$69,884,720
Farm Year To Date Expenses$3,528,079
Pro Salary Cap To Date$69,884,720
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$399,546
Pro Estimated Expenses$399,546
Farm Remaining Season Days1
Farm Expenses Per Days$18,781
Farm Estimated Expenses$18,781
Estimated Season Expenses$418,327
Current Bank Account$25,844,603
Projected Bank Account$25,426,276

Pro Players Salaries

Artemi Panarin (1 Way Contract) $7,833,333 (1)
-Salary Remaining : $43,278
Alex Pietrangelo (1 Way Contract) $6,500,000 (3)
-Salary Remaining : $35,912
Dylan Larkin (1 Way Contract) $5,944,444 (4)
-Salary Remaining : $32,842
Elias Lindholm (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $27,624
Travis Hamonic (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $27,624
Anthony Duclair (1 Way Contract) $4,995,000 (3)
-Salary Remaining : $27,597
Sebastian Aho (1 Way Contract) $4,980,000 (1)
-1 Way Contract Salary Cap : $4,980,000
-Salary Remaining : $27,514
Matthew Tkachuk (1 Way Contract) $4,980,000 (1)
-Salary Remaining : $27,514
Mikhail Sergachev (1 Way Contract) $4,185,000 (1)
-Salary Remaining : $23,122
Morgan Rielly (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $22,099
Jeff Skinner (1 Way Contract) $3,890,000 (3)
-Salary Remaining : $21,492
Ryan McDonagh (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $15,193
Derick Brassard $1,550,000 (2)
-Salary Remaining : $8,564
Chris Tanev $1,300,000 (1)
-Salary Remaining : $7,182
John Marino $1,250,000 (1)
-Salary Remaining : $6,906
Matt Nieto $1,060,000 (4)
-Salary Remaining : $5,856
Nicolas Roy $1,000,000 (2)
-Salary Remaining : $5,525
Tyler Bertuzzi $1,000,000 (4)
-Salary Remaining : $5,525
Shane Gersich $950,000 (3)
-Salary Remaining : $5,249
Adrian Kempe $900,000 (3)
-Salary Remaining : $4,972
Jordan Greenway $850,000 (1)
-Salary Remaining : $4,696
Igor Shesterkin $800,000 (2)
-Salary Remaining : $4,420
Vitek Vanecek $600,000 (2)
-Salary Remaining : $3,315
Anton Blidh $500,000 (4)
-Salary Remaining : $2,762
JET GREAVES (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,762
Total Pro Players25
Salary Commitment
Year 22 : $72,317,777
Year 23 : $42,439,444
Year 24 : $25,739,444
Year 25 : $8,504,444
Salary Average Commitment
Year 22 : $71,606,112
Year 23 : $41,802,778
Year 24 : $25,102,778
Year 25 : $8,504,444
Salary Cap with 1 Way Contract
Year 22 : $72,317,777
Year 23 : $42,439,444
Year 24 : $25,739,444
Year 25 : $8,504,444

Farm Players Salaries

Carson Soucy $200,000 (2)
Salary Remaining : $1,105
Joel Hanley $195,000 (1)
Salary Remaining : $1,077
Mark Olver $165,900 (1)
Salary Remaining : $917
Blake Comeau $165,000 (1)
Salary Remaining : $912
James Sheppard $165,000 (1)
Salary Remaining : $912
Aaron Palushaj $155,000 (2)
Salary Remaining : $856
David Desharnais $150,000 (1)
Salary Remaining : $829
Radim Zohorna $133,000 (3)
Salary Remaining : $735
Steven Fogarty $133,000 (3)
Salary Remaining : $735
Mark Katic $130,000 (2)
Salary Remaining : $718
Victor Bartley $130,000 (2)
Salary Remaining : $718
Alex Stalock $130,000 (2)
Salary Remaining : $718
David Rundblad $130,000 (2)
Salary Remaining : $718
Mattias Ekholm $130,000 (2)
Salary Remaining : $718
Moritz Seider $125,000 (3)
Salary Remaining : $691
K'Andre Miller $100,000 (2)
Salary Remaining : $552
Darren Raddysh $100,000 (4)
Salary Remaining : $552
Blake Lizotte $100,000 (4)
Salary Remaining : $552
Jack Roslovic $90,000 (2)
Salary Remaining : $497
Drake Batherson $90,000 (3)
Salary Remaining : $497
Filip Hronek $85,000 (1)
Salary Remaining : $470
Mason Appleton $85,000 (1)
Salary Remaining : $470
Vladislav Kamenev $70,000 (4)
Salary Remaining : $387
Austin Wagner $70,000 (1)
Salary Remaining : $387
Carter Hart $70,000 (1)
Salary Remaining : $387
Brendan Gaunce $70,000 (4)
Salary Remaining : $387
Josef Korenar $70,000 (2)
Salary Remaining : $387
Tyler Graovac $62,500 (4)
Salary Remaining : $345
Clark Bishop $50,000 (3)
Salary Remaining : $276
Tobias Stephan $50,000 (1)
Salary Remaining : $276
Total Farm Players30
Salary Commitment
Year 22 : $3,399,400
Year 23 : $2,198,500
Year 24 : $933,500
Year 25 : $402,500
Salary Average Commitment
Year 22 : $3,399,400
Year 23 : $2,198,500
Year 24 : $933,500
Year 25 : $402,500

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 5940 - $90 - 5,669 - 95.44%
Level 2: 4860 - $52 - 4,671 - 96.11%
Level 3: 1980 - $31 - 1,909 - 96.40%
Level 4: 3960 - $21 - 3,812 - 96.27%
Luxury : 1260 - $178 - 1,211 - 96.15%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $76 - 1,149 - 57.43%
Farm Level 2: 1000 - $35 - 608 - 60.82%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,273 - 95.96%
Average Income per Game$1,108,003
Year to Date Revenue$43,212,126
Farm
Home Games Left0
Average Attendance - %1,757 - 58.56%
Average Income per Game$108,575
Year to Date Revenue$4,234,433

Expense

Pro Players Total Salaries$84,460,339
Farm Players Total Salaries$1,550,700
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$88,948,993
Farm Year To Date Expenses$1,582,235
Pro Salary Cap To Date$88,948,993
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$466,632
Pro Estimated Expenses$466,632
Farm Remaining Season Days1
Farm Expenses Per Days$8,567
Farm Estimated Expenses$8,567
Estimated Season Expenses$475,199
Current Bank Account$20,034,401
Projected Bank Account$19,559,202

Pro Players Salaries

Matt Duchene (1 Way Contract) $13,000,000 (1)
-Salary Remaining : $71,823
Timo Meier (1 Way Contract) $10,434,780 (4)
-Salary Remaining : $57,651
Brayden Schenn (1 Way Contract) $8,510,556 (3)
-Salary Remaining : $47,020
Derek Stepan (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $33,149
Ondrej Palat (1 Way Contract) $5,240,000 (1)
-Salary Remaining : $28,950
Nico Hischier (1 Way Contract) $4,980,000 (2)
-Salary Remaining : $27,514
Pierre-Luc Dubois (1 Way Contract) $4,980,000 (1)
-Salary Remaining : $27,514
Brady Tkachuk (Out of Payroll) $4,905,000 (2)
-1 Way Contract Salary Cap : $4,905,000
-Salary Remaining : $27,099
Alexandar Georgiev (1 Way Contract) $4,175,000 (3)
-Salary Remaining : $23,066
Teuvo Teravainen (1 Way Contract) $4,005,000 (2)
-Salary Remaining : $22,127
Tyler Myers (1 Way Contract) $3,150,000 (1)
-Salary Remaining : $17,403
Eric Gelinas (1 Way Contract) $3,150,000 (1)
-Salary Remaining : $17,403
Oscar Klefbom $2,650,000 (1)
-Salary Remaining : $14,641
Darcy Kuemper (1 Way Contract) $2,575,000 (1)
-1 Way Contract Salary Cap : $2,575,000
-Salary Remaining : $14,227
Marcus Pettersson (1 Way Contract) $2,495,000 (3)
-Salary Remaining : $13,785
Tristan Jarry (1 Way Contract) $2,150,000 (2)
-Salary Remaining : $11,878
Jonathon Blum (1 Way Contract) $2,015,000 (2)
-Salary Remaining : $11,133
Adam Gaudette $850,000 (1)
-Salary Remaining : $4,696
Troy Terry $700,000 (3)
-Salary Remaining : $3,867
Blake Wheeler (1 Way Contract) $695,000 (2)
-Salary Remaining : $3,840
Joe Pavelski (1 Way Contract) $685,000 (1)
-1 Way Contract Salary Cap : $685,000
-Salary Remaining : $3,785
Joe Morrow $510,000 (1)
-Salary Remaining : $2,818
Darren Helm (1 Way Contract) $505,000 (1)
-Salary Remaining : $2,790
Justin Braun (1 Way Contract) $505,000 (1)
-1 Way Contract Salary Cap : $505,000
-Salary Remaining : $2,790
CAM JOHNSON (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,762
Total Pro Players25
Salary Commitment
Year 22 : $89,365,339
Year 23 : $45,065,339
Year 24 : $26,315,339
Year 25 : $10,434,783
Salary Average Commitment
Year 22 : $89,365,339
Year 23 : $45,065,339
Year 24 : $26,315,339
Year 25 : $10,434,783
Salary Cap with 1 Way Contract
Year 22 : $89,365,339
Year 23 : $45,065,339
Year 24 : $26,315,339
Year 25 : $10,434,783

Farm Players Salaries

Calle Rosen $112,600 (2)
Salary Remaining : $622
Carter Rowney $105,500 (1)
Salary Remaining : $583
Anthony Bitetto $100,000 (2)
Salary Remaining : $552
Matt Fraser $99,500 (1)
Salary Remaining : $550
Marco Scandella $99,500 (2)
Salary Remaining : $550
Andrew Desjardins $91,500 (1)
Salary Remaining : $506
Dennis Rasmussen $89,700 (2)
Salary Remaining : $496
Ty Wishart $89,500 (1)
Salary Remaining : $494
Michal Repik $80,000 (1)
Salary Remaining : $442
Noah Gregor $80,000 (3)
Salary Remaining : $442
Anton Stralman $79,500 (1)
Salary Remaining : $439
Gregory Hofmann $75,100 (3)
Salary Remaining : $415
Kaspars Daugavins $72,900 (2)
Salary Remaining : $403
Spencer Machacek (Out of Payroll) $69,500 (2)
Salary Remaining : $384
Josh Currie $62,900 (3)
Salary Remaining : $348
Markus Hannikainen $61,000 (3)
Salary Remaining : $337
Derek Grant $51,000 (1)
Salary Remaining : $282
Grant Hutton $50,500 (4)
Salary Remaining : $279
Joakim Nygard $50,000 (2)
Salary Remaining : $276
Jujhar Khaira $50,000 (4)
Salary Remaining : $276
Alex Lyon $50,000 (3)
Salary Remaining : $276
Total Farm Players21
Salary Commitment
Year 22 : $1,620,200
Year 23 : $1,023,700
Year 24 : $429,500
Year 25 : $100,500
Salary Average Commitment
Year 22 : $1,620,200
Year 23 : $1,023,700
Year 24 : $429,500
Year 25 : $100,500

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBandT Center
Level 1: 5940 - $95 - 5,579 - 93.92%
Level 2: 4860 - $55 - 4,670 - 96.09%
Level 3: 1980 - $35 - 1,844 - 93.15%
Level 4: 3960 - $25 - 3,692 - 93.22%
Luxury : 1260 - $190 - 1,199 - 95.16%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $90 - 988 - 49.42%
Farm Level 2: 1000 - $45 - 476 - 47.57%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,984 - 94.36%
Average Income per Game$1,171,534
Year to Date Revenue$45,689,845
Farm
Home Games Left0
Average Attendance - %1,464 - 48.81%
Average Income per Game$110,369
Year to Date Revenue$4,304,385

Expense

Pro Players Total Salaries$62,830,000
Farm Players Total Salaries$1,420,100
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$65,750,540
Farm Year To Date Expenses$1,522,961
Pro Salary Cap To Date$65,750,540
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$347,127
Pro Estimated Expenses$347,127
Farm Remaining Season Days1
Farm Expenses Per Days$7,846
Farm Estimated Expenses$7,846
Estimated Season Expenses$354,973
Current Bank Account$58,091,829
Projected Bank Account$57,736,856

Pro Players Salaries

Mathew Barzal (1 Way Contract) $13,067,000 (4)
-Salary Remaining : $72,193
Anze Kopitar (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $27,624
Tomas Tatar (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $22,099
Jaccob Slavin (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $22,099
Jake Debrusk (1 Way Contract) $3,940,000 (4)
-Salary Remaining : $21,768
Mark Stone (1 Way Contract) $3,750,000 (3)
-Salary Remaining : $20,718
Ondrej Kase (1 Way Contract) $3,630,000 (3)
-Salary Remaining : $20,055
Jared McCann (1 Way Contract) $3,520,000 (3)
-Salary Remaining : $19,448
Ryan Hartman (1 Way Contract) $3,030,000 (2)
-Salary Remaining : $16,740
Andrew Copp (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $16,575
MacKenzie Weegar (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $16,575
Karel Vejmelka (1 Way Contract) $2,650,000 (1)
-Salary Remaining : $14,641
Gustav Forsling $2,250,000 (3)
-Salary Remaining : $12,431
James Neal $1,643,000 (2)
-Salary Remaining : $9,077
Darnell Nurse $1,450,000 (2)
-Salary Remaining : $8,011
Christian Djoos $750,000 (2)
-Salary Remaining : $4,144
Mathieu Joseph $700,000 (3)
-Salary Remaining : $3,867
Blake Coleman $650,000 (1)
-Salary Remaining : $3,591
Joey Daccord $600,000 (2)
-Salary Remaining : $3,315
Josh Manson $600,000 (4)
-Salary Remaining : $3,315
Jeremy Lauzon $600,000 (2)
-Salary Remaining : $3,315
Nate Thompson (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,762
Chris Driedger $500,000 (1)
-Salary Remaining : $2,762
Total Pro Players23
Salary Commitment
Year 22 : $62,830,000
Year 23 : $45,530,000
Year 24 : $34,457,000
Year 25 : $17,607,000
Salary Average Commitment
Year 22 : $62,830,000
Year 23 : $45,530,000
Year 24 : $34,457,000
Year 25 : $17,607,000
Salary Cap with 1 Way Contract
Year 22 : $62,830,000
Year 23 : $45,530,000
Year 24 : $34,457,000
Year 25 : $17,607,000

Farm Players Salaries

Dennis Gilbert $120,000 (4)
Salary Remaining : $663
Kevin Connauton $120,000 (2)
Salary Remaining : $663
Parker Kelly $90,000 (3)
Salary Remaining : $497
Linus Hogberg $80,000 (3)
Salary Remaining : $442
Mikko Lehtonen $75,100 (2)
Salary Remaining : $415
Robert Bortuzzo $75,000 (2)
Salary Remaining : $414
Brendan Lemieux $70,000 (1)
Salary Remaining : $387
Austin Strand $65,000 (4)
Salary Remaining : $359
William Carrier $60,000 (1)
Salary Remaining : $331
Mike Hardman $60,000 (2)
Salary Remaining : $331
Jack Campbell $55,000 (3)
Salary Remaining : $304
Nick Foligno $50,000 (1)
Salary Remaining : $276
Daniel Winnik $50,000 (1)
Salary Remaining : $276
Victor Ejdsell $50,000 (2)
Salary Remaining : $276
Scott Laughton $50,000 (1)
Salary Remaining : $276
Mirco Mueller $50,000 (2)
Salary Remaining : $276
Liam O'Brien $50,000 (2)
Salary Remaining : $276
Nicklas Bergfors $50,000 (1)
Salary Remaining : $276
Brett Sutter $50,000 (1)
Salary Remaining : $276
Patrick Maroon $50,000 (3)
Salary Remaining : $276
Stephane Da Costa $50,000 (1)
Salary Remaining : $276
Jon Gillies $50,000 (1)
Salary Remaining : $276
Total Farm Players22
Salary Commitment
Year 22 : $1,420,100
Year 23 : $940,100
Year 24 : $460,000
Year 25 : $185,000
Salary Average Commitment
Year 22 : $1,420,100
Year 23 : $940,100
Year 24 : $460,000
Year 25 : $185,000

Hamilton Mustangs



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirstOntario Centre
Level 1: 5940 - $95 - 5,586 - 94.03%
Level 2: 4860 - $57 - 4,596 - 94.57%
Level 3: 1980 - $35 - 1,811 - 91.45%
Level 4: 3960 - $30 - 2,718 - 68.64%
Luxury : 1260 - $190 - 1,211 - 96.15%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,962 - 98.08%
Farm Level 2: 1000 - $15 - 992 - 99.22%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,922 - 88.46%
Average Income per Game$1,167,691
Year to Date Revenue$45,539,948
Farm
Home Games Left0
Average Attendance - %2,954 - 98.46%
Average Income per Game$83,536
Year to Date Revenue$3,257,905

Expense

Pro Players Total Salaries$82,166,840
Farm Players Total Salaries$1,992,700
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$78,951,439
Farm Year To Date Expenses$2,188,129
Pro Salary Cap To Date$78,951,439
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$453,960
Pro Estimated Expenses$453,960
Farm Remaining Season Days1
Farm Expenses Per Days$11,009
Farm Estimated Expenses$11,009
Estimated Season Expenses$464,969
Current Bank Account$25,877,149
Projected Bank Account$25,412,180

Pro Players Salaries

Jordan Eberle (1 Way Contract) $9,011,100 (1)
-Salary Remaining : $49,785
Ryan O'Reilly (1 Way Contract) $7,500,000 (2)
-Salary Remaining : $41,436
Cam Fowler (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $38,674
Roope Hintz (1 Way Contract) $6,521,740 (3)
-Salary Remaining : $36,032
Shayne Gostisbehere (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $35,912
Auston Matthews (1 Way Contract) $4,980,000 (1)
-Salary Remaining : $27,514
Tyler Johnson (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $24,862
David Savard (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $24,862
Semyon Varlamov (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $22,099
Sam Gagner (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $20,718
Jake Gardiner (1 Way Contract) $3,334,000 (1)
-Salary Remaining : $18,420
Danny DeKeyser (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $11,050
Lauri Korpikoski (1 Way Contract) $1,900,000 (1)
-1 Way Contract Salary Cap : $1,900,000
-Salary Remaining : $10,497
Juuse Saros (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $9,669
Warren Foegele $1,750,000 (3)
-Salary Remaining : $9,669
Marc-Edouard Vlasic (1 Way Contract) $1,600,000 (2)
-Salary Remaining : $8,840
Craig Anderson (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $8,287
Jake Muzzin $1,250,000 (1)
-Salary Remaining : $6,906
Eeli Tolvanen $1,250,000 (2)
-Salary Remaining : $6,906
Ryan Donato $1,200,000 (4)
-Salary Remaining : $6,630
Calle Jarnkrok $1,200,000 (1)
-Salary Remaining : $6,630
Marc-Antoine Pouliot (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $5,525
Tyler Bozak (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $750,000
-Salary Remaining : $4,144
Mattias Janmark $720,000 (4)
-Salary Remaining : $3,978
Kevin Fiala $700,000 (1)
-Salary Remaining : $3,867
Victor Olofsson $600,000 (1)
-Salary Remaining : $3,315
DUSTIN WOLF (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,762
Pierre-Edouard Bellemare (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,762
Nikita Gusev $400,000 (1)
-Salary Remaining : $2,210
Total Pro Players29
Salary Commitment
Year 22 : $82,166,840
Year 23 : $43,291,740
Year 24 : $23,691,740
Year 25 : $8,420,000
Salary Average Commitment
Year 22 : $82,166,840
Year 23 : $43,291,740
Year 24 : $23,691,740
Year 25 : $8,420,000
Salary Cap with 1 Way Contract
Year 22 : $82,166,840
Year 23 : $43,291,740
Year 24 : $23,691,740
Year 25 : $8,420,000

Farm Players Salaries

Antti Raanta $200,000 (1)
Salary Remaining : $1,105
Dustin Jeffrey $165,900 (1)
Salary Remaining : $917
Matt Frattin $165,900 (1)
Salary Remaining : $917
Peter Mueller $165,000 (1)
Salary Remaining : $912
Quinn Hughes $125,000 (1)
Salary Remaining : $691
Miro Heiskanen $125,000 (1)
Salary Remaining : $691
Joel Farabee $100,000 (2)
Salary Remaining : $552
Andrei Mironov $100,000 (2)
Salary Remaining : $552
Jonas Holos $100,000 (1)
Salary Remaining : $552
Carl Grundstrom $90,000 (2)
Salary Remaining : $497
Oscar Fantenberg $90,000 (3)
Salary Remaining : $497
Luke Kunin $85,000 (1)
Salary Remaining : $470
Sean Durzi $80,000 (3)
Salary Remaining : $442
Henri Jokiharju $80,000 (2)
Salary Remaining : $442
Derek Joslin $75,500 (1)
Salary Remaining : $417
Alex Iafallo $75,000 (1)
Salary Remaining : $414
Libor Hajek $70,000 (2)
Salary Remaining : $387
Adam Erne $50,400 (1)
Salary Remaining : $278
Gemel Smith $50,000 (1)
Salary Remaining : $276
Total Farm Players19
Salary Commitment
Year 22 : $1,992,700
Year 23 : $610,000
Year 24 : $170,000
Year 25 : $0
Salary Average Commitment
Year 22 : $1,992,700
Year 23 : $610,000
Year 24 : $170,000
Year 25 : $0

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameCrypto.com Arena
Level 1: 5940 - $95 - 5,519 - 92.92%
Level 2: 4860 - $55 - 4,557 - 93.78%
Level 3: 1980 - $35 - 1,819 - 91.89%
Level 4: 3960 - $25 - 3,753 - 94.77%
Luxury : 1260 - $190 - 1,195 - 94.81%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $50 - 1,908 - 95.41%
Farm Level 2: 1000 - $27 - 897 - 89.75%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,844 - 93.58%
Average Income per Game$1,159,927
Year to Date Revenue$45,237,150
Farm
Home Games Left0
Average Attendance - %2,806 - 93.52%
Average Income per Game$119,445
Year to Date Revenue$4,658,362

Expense

Pro Players Total Salaries$62,460,001
Farm Players Total Salaries$4,523,499
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$45,640,555
Farm Year To Date Expenses$4,215,978
Pro Salary Cap To Date$45,640,555
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$345,083
Pro Estimated Expenses$345,083
Farm Remaining Season Days1
Farm Expenses Per Days$24,992
Farm Estimated Expenses$24,992
Estimated Season Expenses$370,075
Current Bank Account$55,593,803
Projected Bank Account$55,223,728

Pro Players Salaries

Luke Schenn (1 Way Contract) $11,100,000 (1)
-Salary Remaining : $61,326
Zemgus Girgensons (1 Way Contract) $6,091,001 (1)
-Salary Remaining : $33,652
Tobias Rieder (1 Way Contract) $4,750,000 (1)
-Salary Remaining : $26,243
Evgeny Kuznetsov (1 Way Contract) $3,800,000 (3)
-Salary Remaining : $20,994
Joonas Korpisalo (1 Way Contract) $3,600,000 (1)
-Salary Remaining : $19,890
Ross Colton (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $16,575
Andreas Johnsson (1 Way Contract) $2,760,000 (2)
-Salary Remaining : $15,249
Lucas Wallmark (1 Way Contract) $2,760,000 (3)
-Salary Remaining : $15,249
Dalton Prout $2,550,000 (2)
-Salary Remaining : $14,088
Mike Zalewski $2,250,000 (1)
-Salary Remaining : $12,431
Alex Petrovic (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $11,050
Gustav Nyquist $2,000,000 (3)
-Salary Remaining : $11,050
Damien Brunner (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $11,050
Corey Tropp $1,750,000 (1)
-Salary Remaining : $9,669
Roman Cervenka (1 Way Contract) $1,659,000 (1)
-1 Way Contract Salary Cap : $1,659,000
-Salary Remaining : $9,166
Brett Kulak $1,610,000 (1)
-Salary Remaining : $8,895
Jake Dotchin $1,500,000 (2)
-Salary Remaining : $8,287
Will Butcher $1,455,000 (2)
-Salary Remaining : $8,039
Conor Garland (1 Way Contract) $1,350,000 (3)
-Salary Remaining : $7,459
Cal Petersen $900,000 (2)
-Salary Remaining : $4,972
Jake Evans $850,000 (3)
-Salary Remaining : $4,696
Josh Archibald $625,000 (4)
-Salary Remaining : $3,453
Jake McCabe $600,000 (1)
-Salary Remaining : $3,315
Johan Larsson $500,000 (4)
-Salary Remaining : $2,762
Brian Boyle (1 Way Contract) $500,000 (1)
-Salary Remaining : $2,762
Cory Schneider (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,762
Total Pro Players26
Salary Commitment
Year 22 : $62,460,001
Year 23 : $23,050,000
Year 24 : $13,885,000
Year 25 : $1,125,000
Salary Average Commitment
Year 22 : $59,910,002
Year 23 : $20,500,000
Year 24 : $13,885,000
Year 25 : $1,125,000
Salary Cap with 1 Way Contract
Year 22 : $62,460,001
Year 23 : $23,050,000
Year 24 : $13,885,000
Year 25 : $1,125,000

Farm Players Salaries

Ilya Lyubushkin $500,000 (1)
Salary Remaining : $2,762
Keegan Kolesar $281,000 (1)
Salary Remaining : $1,552
Scott Wilson $201,000 (3)
Salary Remaining : $1,110
Wayne Simmonds $163,499 (2)
Salary Remaining : $903
Corban Knight $161,000 (3)
Salary Remaining : $890
Antoine Bibeau $131,000 (1)
Salary Remaining : $724
Brian Flynn $101,000 (2)
Salary Remaining : $558
Garnet Hathaway $101,000 (3)
Salary Remaining : $558
Colton Sceviour $101,000 (2)
Salary Remaining : $558
Michael Frolik $101,000 (2)
Salary Remaining : $558
Milan Lucic $101,000 (2)
Salary Remaining : $558
Sasha Chmelevski $100,000 (3)
Salary Remaining : $552
Andrej Meszaros $65,500 (1)
Salary Remaining : $362
T.J. Brennan $65,000 (1)
Salary Remaining : $359
Austin Czarnik $62,500 (4)
Salary Remaining : $345
John Gilmour $62,500 (4)
Salary Remaining : $345
Julian Melchiori $57,000 (3)
Salary Remaining : $315
Mark Pysyk $57,000 (3)
Salary Remaining : $315
Jean-Sebastien Dea $52,500 (1)
Salary Remaining : $290
Andreas Englund $50,000 (1)
Salary Remaining : $276
Marcus Hogberg $50,000 (2)
Salary Remaining : $276
Julius Honka $50,000 (3)
Salary Remaining : $276
Brandon Kozun $50,000 (2)
Salary Remaining : $276
Miles Wood $50,000 (1)
Salary Remaining : $276
Tucker Poolman $50,000 (1)
Salary Remaining : $276
Adin Hill $50,000 (3)
Salary Remaining : $276
Ben Smith $50,000 (2)
Salary Remaining : $276
Total Farm Players27
Salary Commitment
Year 22 : $2,864,499
Year 23 : $1,619,499
Year 24 : $902,000
Year 25 : $125,000
Salary Average Commitment
Year 22 : $2,861,499
Year 23 : $1,616,499
Year 24 : $902,000
Year 25 : $125,000

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 5940 - $100 - 4,551 - 76.62%
Level 2: 4860 - $60 - 3,770 - 77.58%
Level 3: 1980 - $35 - 1,856 - 93.73%
Level 4: 3960 - $25 - 3,779 - 95.42%
Luxury : 1260 - $200 - 966 - 76.66%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,977 - 98.84%
Farm Level 2: 1000 - $15 - 994 - 99.40%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,922 - 82.90%
Average Income per Game$1,033,923
Year to Date Revenue$40,323,000
Farm
Home Games Left0
Average Attendance - %2,971 - 99.03%
Average Income per Game$84,101
Year to Date Revenue$3,279,955

Expense

Pro Players Total Salaries$42,907,412
Farm Players Total Salaries$3,881,410
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$61,112,954
Farm Year To Date Expenses$2,066,426
Pro Salary Cap To Date$61,112,954
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$237,058
Pro Estimated Expenses$237,058
Farm Remaining Season Days1
Farm Expenses Per Days$21,444
Farm Estimated Expenses$21,444
Estimated Season Expenses$258,502
Current Bank Account$44,689,696
Projected Bank Account$44,431,194

Pro Players Salaries

Gabriel Landeskog (1 Way Contract) $7,220,746 (4)
-Salary Remaining : $39,894
Andrei Vasilevskiy (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $26,243
Kevin Lankinen (1 Way Contract) $3,300,000 (3)
-Salary Remaining : $18,232
Tom Wilson (1 Way Contract) $3,125,000 (2)
-Salary Remaining : $17,265
Sam Bennett (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $16,575
Radek Faksa $2,900,000 (2)
-Salary Remaining : $16,022
Brett Pesce $2,000,000 (1)
-Salary Remaining : $11,050
Mike Hoffman (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $11,050
Brett Lernout $1,600,000 (1)
-Salary Remaining : $8,840
James van Riemsdyk $1,500,000 (1)
-Salary Remaining : $8,287
David Kampf $1,330,000 (2)
-Salary Remaining : $7,348
Garret Sparks $950,000 (4)
-Salary Remaining : $5,249
Artem Zub $850,000 (3)
-Salary Remaining : $4,696
Filip Chlapik $850,000 (1)
-Salary Remaining : $4,696
Brian Lashoff $840,000 (1)
-Salary Remaining : $4,641
Caleb Jones $800,000 (2)
-Salary Remaining : $4,420
Mark Borowiecki $750,000 (1)
-Salary Remaining : $4,144
Leo Komarov (1 Way Contract) $675,000 (2)
-1 Way Contract Salary Cap : $675,000
-Salary Remaining : $3,729
Colton Sissons $666,666 (3)
-Salary Remaining : $3,683
Sven Andrighetto $625,000 (1)
-Salary Remaining : $3,453
Justin Holl $625,000 (3)
-Salary Remaining : $3,453
Zach Parise (1 Way Contract) $550,000 (1)
-1 Way Contract Salary Cap : $550,000
-Salary Remaining : $3,039
Patric Hornqvist (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,762
Derrick Pouliot $500,000 (1)
-Salary Remaining : $2,762
Nick Shore $500,000 (4)
-Salary Remaining : $2,762
Valeri Nichushkin $500,000 (1)
-Salary Remaining : $2,762
Total Pro Players26
Salary Commitment
Year 22 : $42,907,412
Year 23 : $32,692,412
Year 24 : $17,112,412
Year 25 : $8,670,746
Salary Average Commitment
Year 22 : $42,907,412
Year 23 : $32,692,412
Year 24 : $17,112,412
Year 25 : $8,670,746
Salary Cap with 1 Way Contract
Year 22 : $42,907,412
Year 23 : $32,692,412
Year 24 : $17,112,412
Year 25 : $8,670,746

Farm Players Salaries

Nick Bonino $1,650,000 (1)
Salary Remaining : $9,116
Logan Brown $150,000 (3)
Salary Remaining : $829
Jonathan Dahlen $100,000 (3)
Salary Remaining : $552
Kieffer Bellows $100,000 (3)
Salary Remaining : $552
Christian Jaros $100,000 (2)
Salary Remaining : $552
Frederik Gauthier $95,000 (2)
Salary Remaining : $525
Mats Zuccarello $95,000 (2)
Salary Remaining : $525
Malcolm Subban $90,910 (1)
Salary Remaining : $502
Egor Zamula $90,000 (3)
Salary Remaining : $497
Ian Mitchell $90,000 (2)
Salary Remaining : $497
Reese Johnson $80,000 (3)
Salary Remaining : $442
Andreas Borgman $80,000 (2)
Salary Remaining : $442
Nick Blankenburg $80,000 (3)
Salary Remaining : $442
Jordie Benn $78,000 (2)
Salary Remaining : $431
Andrej Sustr $75,000 (1)
Salary Remaining : $414
Michael Carcone $70,000 (3)
Salary Remaining : $387
Zack Kassian $65,000 (2)
Salary Remaining : $359
Evgeny Grachev $65,000 (1)
Salary Remaining : $359
Nick Jensen $65,000 (2)
Salary Remaining : $359
Kasimir Kaskisuo $65,000 (1)
Salary Remaining : $359
Richard Panik $65,000 (2)
Salary Remaining : $359
Jared Coreau $62,500 (3)
Salary Remaining : $345
Dylan Samberg $60,000 (3)
Salary Remaining : $331
Blake Pietila $55,000 (2)
Salary Remaining : $304
Josh Brown $55,000 (2)
Salary Remaining : $304
VICTOR BRATTSTROM $50,000 (1)
Salary Remaining : $276
Jonny Brodzinski $50,000 (1)
Salary Remaining : $276
Vinni Lettieri $50,000 (1)
Salary Remaining : $276
Yohann Auvitu $50,000 (1)
Salary Remaining : $276
William Lagesson $50,000 (2)
Salary Remaining : $276
Patrick Russell $50,000 (1)
Salary Remaining : $276
Total Farm Players31
Salary Commitment
Year 22 : $3,881,410
Year 23 : $1,685,500
Year 24 : $792,500
Year 25 : $0
Salary Average Commitment
Year 22 : $3,881,410
Year 23 : $1,685,500
Year 24 : $792,500
Year 25 : $0

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 5940 - $94 - 5,630 - 94.78%
Level 2: 4860 - $55 - 4,616 - 94.98%
Level 3: 1980 - $36 - 1,524 - 76.98%
Level 4: 3960 - $25 - 3,821 - 96.48%
Luxury : 1260 - $190 - 1,189 - 94.34%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $73 - 1,171 - 58.55%
Farm Level 2: 1000 - $43 - 494 - 49.41%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,779 - 93.22%
Average Income per Game$1,159,319
Year to Date Revenue$45,213,444
Farm
Home Games Left0
Average Attendance - %1,665 - 55.51%
Average Income per Game$106,732
Year to Date Revenue$4,162,563

Expense

Pro Players Total Salaries$64,424,999
Farm Players Total Salaries$3,414,600
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$64,198,490
Farm Year To Date Expenses$2,692,862
Pro Salary Cap To Date$64,198,490
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$355,939
Pro Estimated Expenses$355,939
Farm Remaining Season Days1
Farm Expenses Per Days$18,865
Farm Estimated Expenses$18,865
Estimated Season Expenses$374,804
Current Bank Account$32,997,559
Projected Bank Account$32,622,755

Pro Players Salaries

Sean Monahan (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $35,912
Tyler Toffoli (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $27,624
Mikkel Boedker (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $27,624
Klas Dahlbeck (1 Way Contract) $3,800,000 (3)
-Salary Remaining : $20,994
Slava Voynov (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $20,718
Calvin de Haan (1 Way Contract) $3,750,000 (2)
-Salary Remaining : $20,718
Jordan Binnington (1 Way Contract) $3,600,000 (4)
-Salary Remaining : $19,890
Andreas Athanasiou (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $19,337
Adam Henrique (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $19,337
Jaden Schwartz (1 Way Contract) $3,125,000 (2)
-Salary Remaining : $17,265
Claude Giroux (1 Way Contract) $2,600,000 (2)
-Salary Remaining : $14,365
Steve Kampfer (1 Way Contract) $2,550,000 (2)
-Salary Remaining : $14,088
John Carlson (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $13,812
Erik Gustafsson (1 Way Contract) $2,150,000 (2)
-1 Way Contract Salary Cap : $2,150,000
-Salary Remaining : $11,878
Brian Dumoulin $1,900,000 (3)
-Salary Remaining : $10,497
Cody Ceci $1,700,000 (4)
-Salary Remaining : $9,392
Andrei Svechnikov $1,500,000 (1)
-Salary Remaining : $8,287
Josh Jooris $1,450,000 (3)
-Salary Remaining : $8,011
Alex Tuch $1,428,572 (3)
-Salary Remaining : $7,893
Victor Rask $1,071,427 (4)
-Salary Remaining : $5,919
Eric Staal (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $5,525
Michael Dal Colle $1,000,000 (1)
-Salary Remaining : $5,525
Kaapo Kahkonen $550,000 (3)
-Salary Remaining : $3,039
MIKHAIL BERDIN (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,762
Alex Ovechkin (1 Way Contract) $500,000 (2)
-Salary Remaining : $2,762
ADAM SCHEEL (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,762
Total Pro Players26
Salary Commitment
Year 22 : $64,424,999
Year 23 : $46,174,999
Year 24 : $15,499,999
Year 25 : $6,371,427
Salary Average Commitment
Year 22 : $64,424,999
Year 23 : $46,174,999
Year 24 : $15,499,999
Year 25 : $6,371,427
Salary Cap with 1 Way Contract
Year 22 : $64,424,999
Year 23 : $46,174,999
Year 24 : $15,499,999
Year 25 : $6,371,427

Farm Players Salaries

Tomas Vincour $500,000 (2)
Salary Remaining : $2,762
Ryan Dzingel $500,000 (3)
Salary Remaining : $2,762
Casey Fitzgerald $235,700 (1)
Salary Remaining : $1,302
Carson McMillan $220,000 (2)
Salary Remaining : $1,215
Juho Lammikko $165,900 (2)
Salary Remaining : $917
TJ Brodie $165,000 (1)
Salary Remaining : $912
Anton Lander $155,000 (2)
Salary Remaining : $856
Leland Irving $130,000 (2)
Salary Remaining : $718
Teemu Hartikainen $125,000 (1)
Salary Remaining : $691
Michael Rasmussen $125,000 (2)
Salary Remaining : $691
Dante Fabbro $125,000 (2)
Salary Remaining : $691
Lucas Lessio $97,500 (1)
Salary Remaining : $539
Josh Norris $90,000 (2)
Salary Remaining : $497
Andrew Peeke $70,000 (2)
Salary Remaining : $387
Cam Dineen $70,000 (3)
Salary Remaining : $387
Philippe Cornet $67,500 (1)
Salary Remaining : $373
Gerald Mayhew $67,500 (1)
Salary Remaining : $373
Dominic Turgeon $65,500 (1)
Salary Remaining : $362
Jesper Boqvist $60,000 (3)
Salary Remaining : $331
Carsen Twarynski $60,000 (2)
Salary Remaining : $331
Jake Walman $60,000 (2)
Salary Remaining : $331
Nicolas Meloche $60,000 (3)
Salary Remaining : $331
Laurent Brossoit $50,000 (1)
Salary Remaining : $276
Martin Frk $50,000 (1)
Salary Remaining : $276
Victor Antipin $50,000 (2)
Salary Remaining : $276
Nathan Walker $50,000 (1)
Salary Remaining : $276
Total Farm Players26
Salary Commitment
Year 22 : $3,414,600
Year 23 : $1,540,900
Year 24 : $240,000
Year 25 : $0
Salary Average Commitment
Year 22 : $3,414,600
Year 23 : $1,540,900
Year 24 : $240,000
Year 25 : $0

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 5940 - $95 - 5,583 - 94.00%
Level 2: 4860 - $63 - 3,508 - 72.18%
Level 3: 1980 - $35 - 1,848 - 93.33%
Level 4: 3960 - $29 - 2,710 - 68.43%
Luxury : 1260 - $185 - 1,196 - 94.92%
Total Capacity :18000
Farm
Farm Level 1: 2250 - $50 - 1,835 - 81.56%
Farm Level 2: 1250 - $25 - 1,001 - 80.10%
Farm Total Capacity :3500

Income

Home Games Left0
Average Attendance - %14,846 - 82.48%
Average Income per Game$1,115,968
Year to Date Revenue$43,522,758
Farm
Home Games Left0
Average Attendance - %2,836 - 81.04%
Average Income per Game$135,538
Year to Date Revenue$5,285,975

Expense

Pro Players Total Salaries$66,936,501
Farm Players Total Salaries$2,193,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$56,549,164
Farm Year To Date Expenses$2,049,992
Pro Salary Cap To Date$56,549,164
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$369,815
Pro Estimated Expenses$369,815
Farm Remaining Season Days1
Farm Expenses Per Days$12,116
Farm Estimated Expenses$12,116
Estimated Season Expenses$381,931
Current Bank Account$71,846,664
Projected Bank Account$71,464,733

Pro Players Salaries

Filip Forsberg (1 Way Contract) $10,500,000 (2)
-Salary Remaining : $58,011
Tyler Seguin (1 Way Contract) $8,250,000 (3)
-Salary Remaining : $45,580
Jack Eichel (1 Way Contract) $7,000,000 (4)
-Salary Remaining : $38,674
Seth Jones (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $33,149
Jake Allen (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $33,149
Kyle Clifford (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $27,624
Conor Sheary (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $24,862
Jamie Benn (1 Way Contract) $3,650,500 (2)
-Salary Remaining : $20,169
Ryan Murray (1 Way Contract) $3,000,001 (1)
-Salary Remaining : $16,575
Dominik Kahun (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $16,575
Adam Lowry $2,000,000 (4)
-Salary Remaining : $11,050
Jacob Larsson $900,000 (2)
-Salary Remaining : $4,972
Nick Paul $850,000 (1)
-Salary Remaining : $4,696
Matt Roy $790,000 (2)
-Salary Remaining : $4,365
Mitchell Stephens $700,000 (1)
-Salary Remaining : $3,867
Chay Genoway (1 Way Contract) $670,000 (2)
-1 Way Contract Salary Cap : $670,000
-Salary Remaining : $3,702
Louis Domingue $570,000 (3)
-Salary Remaining : $3,149
Casey Cizikas $556,000 (1)
-Salary Remaining : $3,072
Xavier Ouellet $500,000 (1)
-Salary Remaining : $2,762
Phil Kessel $500,000 (1)
-Salary Remaining : $2,762
David Warsofsky $500,000 (1)
-Salary Remaining : $2,762
Josh Bailey $500,000 (1)
-Salary Remaining : $2,762
Trevor Lewis (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,762
Zach Boychuk $500,000 (1)
-Salary Remaining : $2,762
Total Pro Players24
Salary Commitment
Year 22 : $66,936,501
Year 23 : $55,830,500
Year 24 : $17,820,000
Year 25 : $9,000,000
Salary Average Commitment
Year 22 : $66,936,501
Year 23 : $55,830,500
Year 24 : $17,820,000
Year 25 : $9,000,000
Salary Cap with 1 Way Contract
Year 22 : $66,936,501
Year 23 : $55,830,500
Year 24 : $17,820,000
Year 25 : $9,000,000

Farm Players Salaries

Pavel Francouz $186,100 (2)
Salary Remaining : $1,028
Adam Boqvist $175,000 (2)
Salary Remaining : $967
Tyson Jost $175,000 (2)
Salary Remaining : $967
Owen Tippett $175,000 (3)
Salary Remaining : $967
Jori Lehtera $163,400 (2)
Salary Remaining : $903
Timothy Liljegren $125,000 (3)
Salary Remaining : $691
Matt Martin $110,000 (1)
Salary Remaining : $608
Victor Mete $100,000 (2)
Salary Remaining : $552
Rasmus Sandin $100,000 (3)
Salary Remaining : $552
Isac Lundestrom $90,000 (3)
Salary Remaining : $497
Matt Irwin $80,000 (1)
Salary Remaining : $442
Nico Daws $70,000 (3)
Salary Remaining : $387
Lance Bouma $63,000 (1)
Salary Remaining : $348
Seth Helgeson $62,500 (2)
Salary Remaining : $345
Marian Studenic $60,000 (3)
Salary Remaining : $331
Greg McKegg $56,000 (2)
Salary Remaining : $309
Matt Luff $52,000 (4)
Salary Remaining : $287
Lukas Radil $50,000 (1)
Salary Remaining : $276
Scott Mayfield $50,000 (2)
Salary Remaining : $276
Brett Ritchie $50,000 (3)
Salary Remaining : $276
Dryden Hunt $50,000 (3)
Salary Remaining : $276
Dmytro Timashov $50,000 (4)
Salary Remaining : $276
Edward Pasquale $50,000 (1)
Salary Remaining : $276
Anton Slepyshev $50,000 (1)
Salary Remaining : $276
Total Farm Players24
Salary Commitment
Year 22 : $2,193,000
Year 23 : $1,790,000
Year 24 : $822,000
Year 25 : $102,000
Salary Average Commitment
Year 22 : $2,193,000
Year 23 : $1,790,000
Year 24 : $822,000
Year 25 : $102,000

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 5940 - $100 - 4,556 - 76.69%
Level 2: 4860 - $60 - 3,703 - 76.20%
Level 3: 1980 - $35 - 1,818 - 91.81%
Level 4: 3960 - $25 - 3,759 - 94.94%
Luxury : 1260 - $200 - 977 - 77.56%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,957 - 97.87%
Farm Level 2: 1000 - $15 - 995 - 99.47%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,813 - 82.30%
Average Income per Game$1,030,811
Year to Date Revenue$40,201,630
Farm
Home Games Left0
Average Attendance - %2,952 - 98.40%
Average Income per Game$83,429
Year to Date Revenue$3,253,745

Expense

Pro Players Total Salaries$79,536,667
Farm Players Total Salaries$1,776,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$77,445,526
Farm Year To Date Expenses$1,727,261
Pro Salary Cap To Date$77,445,526
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$439,429
Pro Estimated Expenses$439,429
Farm Remaining Season Days1
Farm Expenses Per Days$9,815
Farm Estimated Expenses$9,815
Estimated Season Expenses$449,244
Current Bank Account$92,642,087
Projected Bank Account$92,192,843

Pro Players Salaries

James Reimer (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $44,199
Tomas Hertl (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $33,149
Nikita Zadorov (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $27,624
Patrik Laine (1 Way Contract) $4,980,000 (1)
-Salary Remaining : $27,514
Clayton Keller (1 Way Contract) $4,980,000 (2)
-Salary Remaining : $27,514
Chris Tierney (1 Way Contract) $4,906,667 (2)
-Salary Remaining : $27,109
Dylan Strome $4,900,000 (4)
-Salary Remaining : $27,072
Sami Niku (1 Way Contract) $4,900,000 (4)
-Salary Remaining : $27,072
Cory Conacher (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $22,099
Kevin Hayes (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $22,099
Riley Sheahan (1 Way Contract) $3,600,000 (3)
-Salary Remaining : $19,890
Jacob Markstrom (1 Way Contract) $3,070,000 (2)
-1 Way Contract Salary Cap : $3,070,000
-Salary Remaining : $16,961
Jonathan Bernier (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $16,575
Patrick Kane (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $16,575
Louis Belpedio (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $16,575
Logan Thompson (1 Way Contract) $2,650,000 (1)
-Salary Remaining : $14,641
Jared Spurgeon (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $13,812
Erik Karlsson $2,000,000 (1)
-Salary Remaining : $11,050
Ryan Lindgren $1,000,000 (1)
-Salary Remaining : $5,525
Tanner Jeannot $1,000,000 (3)
-Salary Remaining : $5,525
Rem Pitlick $800,000 (3)
-Salary Remaining : $4,420
Keegan Lowe $625,000 (4)
-Salary Remaining : $3,453
Jimmy Vesey $625,000 (4)
-Salary Remaining : $3,453
Frank Vatrano $500,000 (1)
-Salary Remaining : $2,762
KEN APPLEBY (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,762
Total Pro Players25
Salary Commitment
Year 22 : $79,536,667
Year 23 : $47,406,667
Year 24 : $23,450,000
Year 25 : $11,050,000
Salary Average Commitment
Year 22 : $79,536,667
Year 23 : $47,406,667
Year 24 : $23,450,000
Year 25 : $11,050,000
Salary Cap with 1 Way Contract
Year 22 : $79,536,667
Year 23 : $47,406,667
Year 24 : $23,450,000
Year 25 : $11,050,000

Farm Players Salaries

Evan Bouchard $175,000 (3)
Salary Remaining : $967
Gabriel Vilardi $175,000 (2)
Salary Remaining : $967
Trent Frederic $90,000 (2)
Salary Remaining : $497
Tage Thompson $90,000 (3)
Salary Remaining : $497
Alex Grant $75,000 (1)
Salary Remaining : $414
Joakim Andersson $75,000 (1)
Salary Remaining : $414
Stefan Matteau $70,000 (1)
Salary Remaining : $387
Zack Mitchell $66,500 (1)
Salary Remaining : $367
Andrey Makarov $62,500 (4)
Salary Remaining : $345
Ben Hutton $62,500 (4)
Salary Remaining : $345
Daniel Catenacci $62,500 (4)
Salary Remaining : $345
Zane McIntyre $62,500 (4)
Salary Remaining : $345
Mike Vecchione $62,500 (4)
Salary Remaining : $345
Ryan Sproul $62,500 (4)
Salary Remaining : $345
Seth Griffith $62,500 (4)
Salary Remaining : $345
Radim Simek $62,500 (4)
Salary Remaining : $345
Filip Chytil $60,000 (1)
Salary Remaining : $331
Jakub Nakladal $50,000 (2)
Salary Remaining : $276
Justin Florek $50,000 (1)
Salary Remaining : $276
Gustav Olofsson $50,000 (2)
Salary Remaining : $276
Brady Keeper $50,000 (3)
Salary Remaining : $276
Joel L'Esperance $50,000 (3)
Salary Remaining : $276
Brendan Smith $50,000 (2)
Salary Remaining : $276
Boo Nieves $50,000 (2)
Salary Remaining : $276
Michael Chaput $50,000 (2)
Salary Remaining : $276
Total Farm Players25
Salary Commitment
Year 22 : $1,776,500
Year 23 : $1,380,000
Year 24 : $865,000
Year 25 : $500,000
Salary Average Commitment
Year 22 : $1,776,500
Year 23 : $1,380,000
Year 24 : $865,000
Year 25 : $500,000

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 5940 - $93 - 5,689 - 95.78%
Level 2: 4860 - $52 - 4,629 - 95.24%
Level 3: 1980 - $32 - 1,875 - 94.67%
Level 4: 3960 - $25 - 3,793 - 95.77%
Luxury : 1260 - $188 - 1,196 - 94.89%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $100 - 870 - 43.48%
Farm Level 2: 1000 - $50 - 427 - 42.73%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,181 - 95.45%
Average Income per Game$1,149,370
Year to Date Revenue$44,825,421
Farm
Home Games Left0
Average Attendance - %1,297 - 43.23%
Average Income per Game$108,317
Year to Date Revenue$4,224,350

Expense

Pro Players Total Salaries$79,796,332
Farm Players Total Salaries$1,777,200
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$72,131,320
Farm Year To Date Expenses$1,963,601
Pro Salary Cap To Date$72,131,320
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$440,864
Pro Estimated Expenses$440,864
Farm Remaining Season Days1
Farm Expenses Per Days$9,819
Farm Estimated Expenses$9,819
Estimated Season Expenses$450,683
Current Bank Account$98,587,571
Projected Bank Account$98,136,888

Pro Players Salaries

Martin Jones (1 Way Contract) $7,750,000 (1)
-Salary Remaining : $42,818
Magnus Paajarvi (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $35,912
Colton Parayko (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $30,387
Victor Hedman (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $30,387
Connor McDavid (1 Way Contract) $5,333,333 (4)
-Salary Remaining : $29,466
Olli Maatta (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $27,624
Elias Pettersson (1 Way Contract) $4,905,000 (2)
-Salary Remaining : $27,099
Markus Granlund (1 Way Contract) $4,569,000 (4)
-Salary Remaining : $25,243
Sami Vatanen (1 Way Contract) $4,350,000 (2)
-Salary Remaining : $24,033
Sven Baertschi (1 Way Contract) $4,250,000 (2)
-Salary Remaining : $23,481
Viktor Arvidsson (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $19,337
Torey Krug $2,800,000 (2)
-Salary Remaining : $15,470
Pavel Buchnevich $2,500,000 (3)
-Salary Remaining : $13,812
Craig Smith $2,288,999 (2)
-Salary Remaining : $12,646
Vladimir Sobotka (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $11,602
Dan Sexton (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $11,602
Sean Couturier $1,600,000 (1)
-Salary Remaining : $8,840
Alexander Radulov (1 Way Contract) $1,350,000 (1)
-1 Way Contract Salary Cap : $1,350,000
-Salary Remaining : $7,459
Derek Ryan (1 Way Contract) $1,200,000 (2)
-Salary Remaining : $6,630
Daniel Taylor (1 Way Contract) $1,100,000 (1)
-1 Way Contract Salary Cap : $1,100,000
-Salary Remaining : $6,077
Haydn Fleury $1,000,000 (1)
-Salary Remaining : $5,525
Thomas Greiss (1 Way Contract) $950,000 (1)
-1 Way Contract Salary Cap : $950,000
-Salary Remaining : $5,249
Brad Richardson (Out of Payroll) $920,000 (1)
-1 Way Contract Salary Cap : $920,000
-Salary Remaining : $5,083
Daniel Sprong $900,000 (2)
-Salary Remaining : $4,972
Andrew Ladd (1 Way Contract) $900,000 (1)
-1 Way Contract Salary Cap : $900,000
-Salary Remaining : $4,972
Mike Smith (1 Way Contract) $800,000 (1)
-Salary Remaining : $4,420
Pierre-Cedric Labrie (1 Way Contract) $550,000 (2)
-1 Way Contract Salary Cap : $550,000
-Salary Remaining : $3,039
HUNTER JONES (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,762
Total Pro Players28
Salary Commitment
Year 22 : $80,716,332
Year 23 : $38,646,332
Year 24 : $12,402,333
Year 25 : $9,902,333
Salary Average Commitment
Year 22 : $80,916,332
Year 23 : $38,646,332
Year 24 : $12,402,333
Year 25 : $9,902,333
Salary Cap with 1 Way Contract
Year 22 : $80,716,332
Year 23 : $38,646,332
Year 24 : $12,402,333
Year 25 : $9,902,333

Farm Players Salaries

Trevor van Riemsdyk $180,000 (2)
Salary Remaining : $994
Connor Mackey $166,700 (4)
Salary Remaining : $921
Andrew MacWilliam $155,000 (1)
Salary Remaining : $856
Jake Bean $125,000 (2)
Salary Remaining : $691
Thomas Harley (Out of Payroll) $125,000 (3)
Salary Remaining : $691
Riley Tufte $100,000 (3)
Salary Remaining : $552
Erik Brannstrom $100,000 (2)
Salary Remaining : $552
Brian Gibbons $85,000 (1)
Salary Remaining : $470
Morgan Geekie $80,000 (3)
Salary Remaining : $442
Mattias Samuelsson $80,000 (3)
Salary Remaining : $442
Andrew Miller $75,000 (1)
Salary Remaining : $414
Guillaume Brisebois $70,000 (3)
Salary Remaining : $387
Jack McBain $70,000 (3)
Salary Remaining : $387
Taylor Raddysh $70,000 (3)
Salary Remaining : $387
Nate Schmidt $70,000 (3)
Salary Remaining : $387
Nathan Bastian $70,000 (1)
Salary Remaining : $387
Luke Glendening $67,000 (2)
Salary Remaining : $370
Jake Leschyshyn $60,000 (3)
Salary Remaining : $331
Christopher Gibson $52,500 (2)
Salary Remaining : $290
Matthew Highmore $51,000 (3)
Salary Remaining : $282
Adam Clendening $50,000 (1)
Salary Remaining : $276
Total Farm Players21
Salary Commitment
Year 22 : $1,902,200
Year 23 : $1,467,200
Year 24 : $942,700
Year 25 : $166,700
Salary Average Commitment
Year 22 : $1,902,200
Year 23 : $1,467,200
Year 24 : $942,700
Year 25 : $166,700

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 5940 - $100 - 4,509 - 75.92%
Level 2: 4860 - $60 - 3,663 - 75.37%
Level 3: 1980 - $35 - 1,828 - 92.34%
Level 4: 3960 - $25 - 3,752 - 94.74%
Luxury : 1260 - $200 - 976 - 77.43%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,977 - 98.85%
Farm Level 2: 1000 - $15 - 997 - 99.72%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,728 - 81.82%
Average Income per Game$1,023,613
Year to Date Revenue$39,920,905
Farm
Home Games Left0
Average Attendance - %2,974 - 99.14%
Average Income per Game$84,152
Year to Date Revenue$3,281,915

Expense

Pro Players Total Salaries$56,137,000
Farm Players Total Salaries$1,692,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$61,722,424
Farm Year To Date Expenses$1,723,061
Pro Salary Cap To Date$61,722,424
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$310,149
Pro Estimated Expenses$310,149
Farm Remaining Season Days1
Farm Expenses Per Days$9,351
Farm Estimated Expenses$9,351
Estimated Season Expenses$319,500
Current Bank Account$49,279,830
Projected Bank Account$48,960,330

Pro Players Salaries

Jake Guentzel (1 Way Contract) $9,000,000 (2)
-Salary Remaining : $49,724
Kasperi Kapanen (Out of Payroll) $7,500,000 (4)
-Salary Remaining : $41,436
Joel Eriksson Ek (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $38,674
Marc-Andre Fleury (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $30,387
Dmitry Orlov (1 Way Contract) $3,750,000 (3)
-Salary Remaining : $20,718
Nino Niederreiter (1 Way Contract) $3,600,000 (4)
-Salary Remaining : $19,890
Ryan Nugent-Hopkins (1 Way Contract) $3,600,000 (4)
-Salary Remaining : $19,890
Ryan Ellis (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $19,337
Brandon Carlo (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $16,575
Jordan Staal (1 Way Contract) $2,700,000 (2)
-Salary Remaining : $14,917
Bryan Rust $1,700,000 (3)
-Salary Remaining : $9,392
Reto Berra (1 Way Contract) $1,700,000 (1)
-Salary Remaining : $9,392
Sidney Crosby $1,500,000 (1)
-Salary Remaining : $8,287
Andre Burakovsky $1,450,000 (2)
-Salary Remaining : $8,011
Josh Morrissey $1,450,000 (2)
-Salary Remaining : $8,011
Brandon Yip (1 Way Contract) $1,300,000 (1)
-1 Way Contract Salary Cap : $1,300,000
-Salary Remaining : $7,182
Chris Kreider $937,000 (1)
-Salary Remaining : $5,177
Jaroslav Halak (1 Way Contract) $750,000 (2)
-1 Way Contract Salary Cap : $750,000
-Salary Remaining : $4,144
Matt Grzelcyk $700,000 (1)
-Salary Remaining : $3,867
Drew O'Connor $600,000 (3)
-Salary Remaining : $3,315
DANIIL TARASOV (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,762
Nick Ritchie $500,000 (3)
-Salary Remaining : $2,762
Drake Caggiula $500,000 (1)
-Salary Remaining : $2,762
Vladislav Gavrikov $500,000 (1)
-Salary Remaining : $2,762
MATT JURUSIK (Out of Payroll) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,762
Jonas Siegenthaler $400,000 (1)
-Salary Remaining : $2,210
Total Pro Players26
Salary Commitment
Year 22 : $64,137,000
Year 23 : $39,600,000
Year 24 : $24,250,000
Year 25 : $17,700,000
Salary Average Commitment
Year 22 : $64,137,000
Year 23 : $39,600,000
Year 24 : $24,250,000
Year 25 : $17,700,000
Salary Cap with 1 Way Contract
Year 22 : $64,137,000
Year 23 : $39,600,000
Year 24 : $24,250,000
Year 25 : $17,700,000

Farm Players Salaries

Jack Hughes $200,000 (3)
Salary Remaining : $1,105
Seth Jarvis $150,000 (3)
Salary Remaining : $829
Matthew Boldy $150,000 (3)
Salary Remaining : $829
Rasmus Asplund $100,000 (2)
Salary Remaining : $552
Juuso Valimaki $100,000 (2)
Salary Remaining : $552
Gabriel Carlsson $90,000 (3)
Salary Remaining : $497
Kevin Bahl $90,000 (2)
Salary Remaining : $497
Ryan Poehling $90,000 (3)
Salary Remaining : $497
Martin Fehervary $70,000 (3)
Salary Remaining : $387
Juuso Riikola $70,000 (1)
Salary Remaining : $387
Jordan Kyrou $70,000 (3)
Salary Remaining : $387
Logan Shaw $55,000 (1)
Salary Remaining : $304
Buddy Robinson $55,000 (1)
Salary Remaining : $304
Luke Witkowski $52,500 (1)
Salary Remaining : $290
Philip Samuelsson $50,000 (1)
Salary Remaining : $276
Anthony Angello $50,000 (2)
Salary Remaining : $276
Dominik Simon $50,000 (2)
Salary Remaining : $276
Dominic Toninato $50,000 (1)
Salary Remaining : $276
Bogdan Kiselevich $50,000 (1)
Salary Remaining : $276
Mathias Brome $50,000 (1)
Salary Remaining : $276
Oskar Sundqvist $50,000 (1)
Salary Remaining : $276
Total Farm Players21
Salary Commitment
Year 22 : $1,692,500
Year 23 : $1,210,000
Year 24 : $820,000
Year 25 : $0
Salary Average Commitment
Year 22 : $1,692,500
Year 23 : $1,210,000
Year 24 : $820,000
Year 25 : $0

Quebec Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameVideotron Centre
Level 1: 5940 - $93 - 5,563 - 93.65%
Level 2: 4860 - $55 - 4,733 - 97.38%
Level 3: 1980 - $32 - 1,839 - 92.87%
Level 4: 3960 - $22 - 3,748 - 94.64%
Luxury : 1260 - $167 - 1,177 - 93.39%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $39 - 1,943 - 97.13%
Farm Level 2: 1000 - $16 - 983 - 98.32%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,059 - 94.77%
Average Income per Game$1,161,511
Year to Date Revenue$45,298,921
Farm
Home Games Left0
Average Attendance - %2,926 - 97.53%
Average Income per Game$91,495
Year to Date Revenue$3,568,323

Expense

Pro Players Total Salaries$100,344,351
Farm Players Total Salaries$1,615,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$95,537,653
Farm Year To Date Expenses$1,833,609
Pro Salary Cap To Date$95,537,653
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$554,389
Pro Estimated Expenses$554,389
Farm Remaining Season Days1
Farm Expenses Per Days$8,923
Farm Estimated Expenses$8,923
Estimated Season Expenses$563,312
Current Bank Account$21,236,455
Projected Bank Account$20,673,143

Pro Players Salaries

Brock Boeser (1 Way Contract) $8,280,333 (4)
-Salary Remaining : $45,748
Jonathan Huberdeau (1 Way Contract) $7,950,000 (3)
-Salary Remaining : $43,923
Connor Hellebuyck (1 Way Contract) $7,950,000 (3)
-Salary Remaining : $43,923
Brayden Point (1 Way Contract) $7,500,000 (3)
-Salary Remaining : $41,436
Mikko Rantanen (1 Way Contract) $7,100,000 (3)
-Salary Remaining : $39,227
Aleksander Barkov (1 Way Contract) $6,483,334 (3)
-Salary Remaining : $35,820
Michael Del Zotto (1 Way Contract) $5,900,000 (2)
-Salary Remaining : $32,597
Dougie Hamilton (1 Way Contract) $5,750,000 (3)
-Salary Remaining : $31,768
Adam Larsson (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $27,624
Logan Couture (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $26,243
Brandon Saad (1 Way Contract) $4,700,000 (1)
-Salary Remaining : $25,967
Jakob Chychrun (1 Way Contract) $4,185,000 (1)
-Salary Remaining : $23,122
Nazem Kadri (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $22,099
Samuel Girard (1 Way Contract) $3,930,000 (1)
-Salary Remaining : $21,713
Oliver Ekman-Larsson (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $19,337
Travis Konecny (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $16,575
Vladislav Namestnikov $2,750,000 (2)
-Salary Remaining : $15,193
Marek Schwarz (1 Way Contract) $2,600,000 (1)
-1 Way Contract Salary Cap : $2,600,000
-Salary Remaining : $14,365
Alex Killorn $1,882,350 (1)
-Salary Remaining : $10,400
Max Pacioretty $1,833,334 (2)
-Salary Remaining : $10,129
Ville Husso $800,000 (2)
-Salary Remaining : $4,420
Nicolas Hague (Out of Payroll) $500,000 (1)
-Salary Remaining : $2,762
MAX LAGACE (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,762
Total Pro Players23
Salary Commitment
Year 22 : $100,844,351
Year 23 : $82,547,001
Year 24 : $62,513,667
Year 25 : $16,280,333
Salary Average Commitment
Year 22 : $100,733,240
Year 23 : $82,435,890
Year 24 : $62,513,667
Year 25 : $16,280,333
Salary Cap with 1 Way Contract
Year 22 : $100,844,351
Year 23 : $82,547,001
Year 24 : $62,513,667
Year 25 : $16,280,333

Farm Players Salaries

Max Willman $110,000 (1)
Salary Remaining : $608
Jeremy Smith $95,000 (1)
Salary Remaining : $525
Noel Acciari $92,500 (3)
Salary Remaining : $511
Matt O'Connor $85,000 (2)
Salary Remaining : $470
Andrew Bodnarchuk $80,000 (2)
Salary Remaining : $442
Zac Dalpe $80,000 (2)
Salary Remaining : $442
Mattias Tedenby $80,000 (2)
Salary Remaining : $442
Phil Varone $70,000 (1)
Salary Remaining : $387
Jordan Gross $67,500 (1)
Salary Remaining : $373
Lukas Vejdemo $60,000 (2)
Salary Remaining : $331
Luke Adam $60,000 (1)
Salary Remaining : $331
Gaetan Haas $60,000 (1)
Salary Remaining : $331
Matt Lorito $60,000 (1)
Salary Remaining : $331
Alex Chiasson $60,000 (2)
Salary Remaining : $331
Michal Jordan $55,000 (2)
Salary Remaining : $304
Matthew Peca $50,000 (2)
Salary Remaining : $276
Mathieu Olivier $50,000 (3)
Salary Remaining : $276
Petteri Lindbohm $50,000 (3)
Salary Remaining : $276
J.C. Beaudin $50,000 (3)
Salary Remaining : $276
Rocco Grimaldi $50,000 (2)
Salary Remaining : $276
Sergey Kalinin $50,000 (1)
Salary Remaining : $276
Jacob Middleton $50,000 (3)
Salary Remaining : $276
Brent Burns $50,000 (1)
Salary Remaining : $276
Hayden Hodgson $50,000 (3)
Salary Remaining : $276
Mike Reilly $50,000 (3)
Salary Remaining : $276
Total Farm Players25
Salary Commitment
Year 22 : $1,615,000
Year 23 : $992,500
Year 24 : $392,500
Year 25 : $0
Salary Average Commitment
Year 22 : $1,615,000
Year 23 : $992,500
Year 24 : $392,500
Year 25 : $0

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 5940 - $93 - 5,621 - 94.62%
Level 2: 4860 - $57 - 4,435 - 91.25%
Level 3: 1980 - $33 - 1,894 - 95.68%
Level 4: 3960 - $24 - 3,372 - 85.14%
Luxury : 1260 - $192 - 1,204 - 95.57%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $34 - 1,965 - 98.27%
Farm Level 2: 1000 - $14 - 997 - 99.68%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,526 - 91.81%
Average Income per Game$1,162,612
Year to Date Revenue$45,341,853
Farm
Home Games Left0
Average Attendance - %2,962 - 98.74%
Average Income per Game$82,446
Year to Date Revenue$3,215,405

Expense

Pro Players Total Salaries$50,207,703
Farm Players Total Salaries$3,198,200
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$54,629,672
Farm Year To Date Expenses$3,421,788
Pro Salary Cap To Date$54,629,672
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$277,391
Pro Estimated Expenses$277,391
Farm Remaining Season Days1
Farm Expenses Per Days$17,670
Farm Estimated Expenses$17,670
Estimated Season Expenses$295,061
Current Bank Account$53,935,848
Projected Bank Account$53,640,787

Pro Players Salaries

Taylor Hall (1 Way Contract) $6,764,706 (3)
-Salary Remaining : $37,374
Leon Draisaitl (1 Way Contract) $6,285,000 (1)
-Salary Remaining : $34,724
Nick Bjugstad (1 Way Contract) $3,600,000 (4)
-Salary Remaining : $19,890
Ryan Johansen (1 Way Contract) $3,600,000 (4)
-Salary Remaining : $19,890
Petr Mrazek (1 Way Contract) $3,565,000 (3)
-Salary Remaining : $19,696
Brendan Perlini (1 Way Contract) $3,130,000 (3)
-Salary Remaining : $17,293
Elvis Merzlikins (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $16,575
Oliver Bjorkstrand (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $16,575
Bo Horvat (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $16,575
Rickard Rakell $2,000,000 (4)
-Salary Remaining : $11,050
Alex Nedeljkovic (1 Way Contract) $1,913,000 (3)
-Salary Remaining : $10,569
Jamie Oleksiak $1,700,000 (4)
-Salary Remaining : $9,392
Adam Pelech $1,500,000 (2)
-Salary Remaining : $8,287
Brian Elliott (1 Way Contract) $1,300,000 (2)
-1 Way Contract Salary Cap : $1,300,000
-Salary Remaining : $7,182
Zach Whitecloud $700,000 (1)
-Salary Remaining : $3,867
Ben Chiarot $650,000 (2)
-Salary Remaining : $3,591
Patrik Nemeth $625,000 (3)
-Salary Remaining : $3,453
Frederick Gaudreau $624,999 (1)
-Salary Remaining : $3,453
Josh Leivo $624,999 (1)
-Salary Remaining : $3,453
Miikka Salomaki $624,999 (1)
-Salary Remaining : $3,453
Daniel Brickley $500,000 (3)
-Salary Remaining : $2,762
Cale Fleury $500,000 (3)
-Salary Remaining : $2,762
Jordan Martinook $500,000 (2)
-Salary Remaining : $2,762
Tomas Popperle (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,762
Total Pro Players24
Salary Commitment
Year 22 : $50,207,703
Year 23 : $40,847,706
Year 24 : $27,897,706
Year 25 : $10,900,000
Salary Average Commitment
Year 22 : $50,191,091
Year 23 : $40,831,094
Year 24 : $27,881,094
Year 25 : $10,900,000
Salary Cap with 1 Way Contract
Year 22 : $50,207,703
Year 23 : $40,847,706
Year 24 : $27,897,706
Year 25 : $10,900,000

Farm Players Salaries

Teddy Blueger $290,000 (1)
Salary Remaining : $1,602
Dysin Mayo $235,700 (1)
Salary Remaining : $1,302
Jacob De La Rose $230,000 (1)
Salary Remaining : $1,271
Thomas Novak $230,000 (1)
Salary Remaining : $1,271
Joe Snively $230,000 (1)
Salary Remaining : $1,271
Denis Malgin $200,000 (1)
Salary Remaining : $1,105
Jansen Harkins $200,000 (1)
Salary Remaining : $1,105
Philip Tomasino $125,000 (3)
Salary Remaining : $691
Michael Stone $120,000 (2)
Salary Remaining : $663
Michal Kempny $120,000 (2)
Salary Remaining : $663
Magnus Hellberg $100,000 (1)
Salary Remaining : $552
Alex Barre-Boulet $100,000 (1)
Salary Remaining : $552
Taro Hirose $100,000 (1)
Salary Remaining : $552
Alex Formenton $90,000 (3)
Salary Remaining : $497
Andrej Nestrasil $65,000 (2)
Salary Remaining : $359
Ryan Spooner $62,500 (3)
Salary Remaining : $345
Jani Hakanpaa $62,500 (3)
Salary Remaining : $345
Kenny Agostino $62,500 (3)
Salary Remaining : $345
Ty Rattie $62,500 (4)
Salary Remaining : $345
Paul LaDue $62,500 (1)
Salary Remaining : $345
Oscar Dansk $50,000 (1)
Salary Remaining : $276
Spencer Foo $50,000 (1)
Salary Remaining : $276
Nico Sturm $50,000 (2)
Salary Remaining : $276
Sheldon Dries $50,000 (1)
Salary Remaining : $276
Niko Mikkola $50,000 (3)
Salary Remaining : $276
Pierre Engvall $50,000 (3)
Salary Remaining : $276
Steven Lorentz $50,000 (3)
Salary Remaining : $276
Ben Harpur $50,000 (2)
Salary Remaining : $276
Blake Speers $50,000 (4)
Salary Remaining : $276
Total Farm Players29
Salary Commitment
Year 22 : $3,198,200
Year 23 : $1,070,000
Year 24 : $665,000
Year 25 : $112,500
Salary Average Commitment
Year 22 : $3,198,200
Year 23 : $1,070,000
Year 24 : $665,000
Year 25 : $112,500

St Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 5940 - $97 - 5,058 - 85.15%
Level 2: 4860 - $68 - 3,315 - 68.21%
Level 3: 1980 - $35 - 1,826 - 92.20%
Level 4: 3960 - $25 - 3,746 - 94.61%
Luxury : 1260 - $195 - 990 - 78.56%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,959 - 97.95%
Farm Level 2: 1000 - $15 - 994 - 99.38%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,935 - 82.97%
Average Income per Game$1,066,302
Year to Date Revenue$41,585,786
Farm
Home Games Left0
Average Attendance - %2,953 - 98.43%
Average Income per Game$83,470
Year to Date Revenue$3,255,330

Expense

Pro Players Total Salaries$72,693,132
Farm Players Total Salaries$2,105,900
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$72,261,200
Farm Year To Date Expenses$2,198,435
Pro Salary Cap To Date$72,261,200
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$401,620
Pro Estimated Expenses$401,620
Farm Remaining Season Days1
Farm Expenses Per Days$11,635
Farm Estimated Expenses$11,635
Estimated Season Expenses$413,255
Current Bank Account$66,416,326
Projected Bank Account$66,003,071

Pro Players Salaries

Kyle Connor (1 Way Contract) $13,067,000 (4)
-Salary Remaining : $72,193
Alexandre Carrier (1 Way Contract) $8,500,000 (4)
-Salary Remaining : $46,961
Frederik Andersen (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $44,199
Rasmus Andersson (1 Way Contract) $6,521,740 (3)
-Salary Remaining : $36,032
Robert Hagg (1 Way Contract) $5,217,392 (2)
-Salary Remaining : $28,825
Jonathan Quick (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $22,099
Mark Jankowski (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $22,099
Marcus Johansson (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $17,956
Phil Di Giuseppe (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $16,575
Boone Jenner $2,500,000 (3)
-Salary Remaining : $13,812
Nicklas Backstrom (1 Way Contract) $2,267,000 (2)
-1 Way Contract Salary Cap : $2,267,000
-Salary Remaining : $12,525
Nathan Beaulieu $1,500,000 (2)
-Salary Remaining : $8,287
Tanner Kero $1,500,000 (2)
-Salary Remaining : $8,287
Tyler Wotherspoon $1,500,000 (2)
-Salary Remaining : $8,287
Brandon Davidson $1,500,000 (2)
-Salary Remaining : $8,287
Paul Stastny (1 Way Contract) $1,300,000 (1)
-1 Way Contract Salary Cap : $1,300,000
-Salary Remaining : $7,182
Brock Nelson $1,070,000 (3)
-Salary Remaining : $5,912
Connor Brown $500,000 (1)
-Salary Remaining : $2,762
Brett Bulmer $500,000 (2)
-Salary Remaining : $2,762
Joel Armia $500,000 (2)
-Salary Remaining : $2,762
Joel Edmundson $500,000 (2)
-Salary Remaining : $2,762
Phillip Danault $500,000 (2)
-Salary Remaining : $2,762
Nikolai Prokhorkin $500,000 (2)
-Salary Remaining : $2,762
Zach Bogosian $500,000 (2)
-Salary Remaining : $2,762
Stefan Elliott $500,000 (2)
-Salary Remaining : $2,762
Total Pro Players25
Salary Commitment
Year 22 : $72,693,132
Year 23 : $52,643,132
Year 24 : $35,658,740
Year 25 : $21,567,000
Salary Average Commitment
Year 22 : $72,693,132
Year 23 : $52,643,132
Year 24 : $35,658,740
Year 25 : $21,567,000
Salary Cap with 1 Way Contract
Year 22 : $72,693,132
Year 23 : $52,643,132
Year 24 : $35,658,740
Year 25 : $21,567,000

Farm Players Salaries

Antoine Roussel $220,000 (1)
Salary Remaining : $1,215
Paul Byron $163,400 (2)
Salary Remaining : $903
Oskar Lindblom $150,000 (2)
Salary Remaining : $829
Keith Kinkaid $150,000 (1)
Salary Remaining : $829
Zack MacEwen $100,000 (4)
Salary Remaining : $552
Kevin Stenlund (Out of Payroll) $100,000 (4)
Salary Remaining : $552
Ryan Stanton $100,000 (2)
Salary Remaining : $552
Braden Schneider $100,000 (3)
Salary Remaining : $552
Eetu Luostarinen $90,000 (3)
Salary Remaining : $497
Simon Benoit $80,000 (3)
Salary Remaining : $442
Laurent Dauphin $80,000 (3)
Salary Remaining : $442
Igor Ozhiganov $62,500 (4)
Salary Remaining : $345
Daniel Carr $60,000 (2)
Salary Remaining : $331
Eric Fehr $50,000 (1)
Salary Remaining : $276
Alec Martinez $50,000 (1)
Salary Remaining : $276
Jaycob Megna $50,000 (2)
Salary Remaining : $276
Jon Matsumoto $50,000 (1)
Salary Remaining : $276
Zach Redmond $50,000 (2)
Salary Remaining : $276
Barclay Goodrow $50,000 (2)
Salary Remaining : $276
Roman Will $50,000 (3)
Salary Remaining : $276
Jakob Lilja $50,000 (2)
Salary Remaining : $276
Curtis McKenzie $50,000 (1)
Salary Remaining : $276
Ryan Graves (Out of Payroll) $50,000 (4)
Salary Remaining : $276
Scott Sabourin $50,000 (2)
Salary Remaining : $276
Cal O'Reilly $50,000 (1)
Salary Remaining : $276
Cody Franson $50,000 (1)
Salary Remaining : $276
T.J. Oshie $50,000 (1)
Salary Remaining : $276
Anton Forsberg $50,000 (3)
Salary Remaining : $276
Tim Schaller $50,000 (2)
Salary Remaining : $276
Total Farm Players29
Salary Commitment
Year 22 : $2,255,900
Year 23 : $1,535,900
Year 24 : $762,500
Year 25 : $312,500
Salary Average Commitment
Year 22 : $2,255,900
Year 23 : $1,535,900
Year 24 : $762,500
Year 25 : $312,500

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Center
Level 1: 6040 - $95 - 5,651 - 93.55%
Level 2: 4960 - $55 - 4,644 - 93.63%
Level 3: 2080 - $35 - 1,856 - 89.25%
Level 4: 4060 - $25 - 3,785 - 93.23%
Luxury : 1360 - $190 - 1,183 - 86.96%
Total Capacity :18500
Farm
Farm Level 1: 2000 - $97 - 904 - 45.19%
Farm Level 2: 1000 - $47 - 445 - 44.52%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,119 - 92.53%
Average Income per Game$1,167,724
Year to Date Revenue$45,541,237
Farm
Home Games Left0
Average Attendance - %1,349 - 44.96%
Average Income per Game$109,422
Year to Date Revenue$4,267,455

Expense

Pro Players Total Salaries$70,585,000
Farm Players Total Salaries$3,025,700
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$74,331,010
Farm Year To Date Expenses$3,142,351
Pro Salary Cap To Date$74,331,010
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$389,972
Pro Estimated Expenses$389,972
Farm Remaining Season Days1
Farm Expenses Per Days$16,717
Farm Estimated Expenses$16,717
Estimated Season Expenses$406,689
Current Bank Account$10,113,513
Projected Bank Account$9,706,824

Pro Players Salaries

John Tavares (1 Way Contract) $9,100,000 (1)
-Salary Remaining : $50,276
Nail Yakupov (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $44,199
Brendan Gallagher (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $44,199
Marko Dano (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $33,149
Aaron Ekblad (1 Way Contract) $4,600,000 (3)
-Salary Remaining : $25,414
Jean-Gabriel Pageau (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $22,099
Casey DeSmith (1 Way Contract) $3,750,000 (3)
-1 Way Contract Salary Cap : $3,750,000
-Salary Remaining : $20,718
Tyson Barrie (1 Way Contract) $3,400,000 (2)
-Salary Remaining : $18,785
Cam Talbot (1 Way Contract) $3,100,000 (1)
-Salary Remaining : $17,127
Sam Reinhart (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $16,575
Jonas Brodin (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $16,575
Alex Galchenyuk $2,730,000 (1)
-Salary Remaining : $15,083
Brandon Montour $2,000,000 (1)
-Salary Remaining : $11,050
Brandon Pirri $2,000,000 (1)
-Salary Remaining : $11,050
Dmitrij Jaskin $1,600,000 (3)
-Salary Remaining : $8,840
Ilya Sorokin $900,000 (2)
-Salary Remaining : $4,972
Erik Haula $900,000 (3)
-Salary Remaining : $4,972
Eric Comrie $900,000 (3)
-Salary Remaining : $4,972
Denis Gurianov $850,000 (1)
-Salary Remaining : $4,696
Jakub Zboril $850,000 (2)
-Salary Remaining : $4,696
Philippe Myers $700,000 (1)
-Salary Remaining : $3,867
Korbinian Holzer $605,000 (1)
-Salary Remaining : $3,343
Artturi Lehkonen $600,000 (1)
-Salary Remaining : $3,315
Total Pro Players23
Salary Commitment
Year 22 : $70,585,000
Year 23 : $37,900,000
Year 24 : $18,750,000
Year 25 : $0
Salary Average Commitment
Year 22 : $70,585,000
Year 23 : $37,900,000
Year 24 : $18,750,000
Year 25 : $0
Salary Cap with 1 Way Contract
Year 22 : $70,585,000
Year 23 : $37,900,000
Year 24 : $18,750,000
Year 25 : $0

Farm Players Salaries

Travis Boyd $290,000 (1)
Salary Remaining : $1,602
Yakov Trenin $230,000 (1)
Salary Remaining : $1,271
Brett Connolly $210,000 (2)
Salary Remaining : $1,160
Spencer Knight $175,000 (3)
Salary Remaining : $967
Jesperi Kotkaniemi $175,000 (2)
Salary Remaining : $967
Cameron Gaunce $160,000 (1)
Salary Remaining : $884
Justin Danforth (Out of Payroll) $160,000 (3)
Salary Remaining : $884
Ronalds Kenins $125,000 (2)
Salary Remaining : $691
Brandon Hagel $125,000 (2)
Salary Remaining : $691
Jason Demers $120,000 (1)
Salary Remaining : $663
Erik Johnson $120,000 (2)
Salary Remaining : $663
Matt Tennyson $115,000 (1)
Salary Remaining : $635
Christoffer Ehn $115,000 (2)
Salary Remaining : $635
Kyle Okposo $95,000 (1)
Salary Remaining : $525
Lucas Carlsson $90,000 (3)
Salary Remaining : $497
Kevin Czuczman $90,000 (1)
Salary Remaining : $497
Alexander Volkov $90,000 (3)
Salary Remaining : $497
Marek Langhamer $80,000 (1)
Salary Remaining : $442
Colin Blackwell $62,500 (1)
Salary Remaining : $345
David Rittich $62,500 (1)
Salary Remaining : $345
Colton White $61,200 (4)
Salary Remaining : $338
Matt Benning $60,000 (1)
Salary Remaining : $331
Tomas Nosek $60,000 (3)
Salary Remaining : $331
Jyrki Jokipakka $56,000 (2)
Salary Remaining : $309
Mitch Reinke $55,000 (2)
Salary Remaining : $304
Slater Koekkoek $52,500 (3)
Salary Remaining : $290
Iiro Pakarinen $51,000 (1)
Salary Remaining : $282
Tanner Richard $50,000 (2)
Salary Remaining : $276
Jacob MacDonald $50,000 (1)
Salary Remaining : $276
Total Farm Players29
Salary Commitment
Year 22 : $3,185,700
Year 23 : $1,719,700
Year 24 : $688,700
Year 25 : $61,200
Salary Average Commitment
Year 22 : $3,185,700
Year 23 : $1,719,700
Year 24 : $688,700
Year 25 : $61,200

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 5940 - $95 - 5,688 - 95.76%
Level 2: 4860 - $55 - 4,683 - 96.36%
Level 3: 1980 - $35 - 1,788 - 90.33%
Level 4: 3960 - $25 - 3,732 - 94.24%
Luxury : 1260 - $190 - 1,197 - 95.03%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $34 - 1,136 - 56.79%
Farm Level 2: 1000 - $15 - 549 - 54.94%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,089 - 94.94%
Average Income per Game$1,181,343
Year to Date Revenue$46,072,360
Farm
Home Games Left0
Average Attendance - %1,685 - 56.17%
Average Income per Game$105,345
Year to Date Revenue$4,108,459

Expense

Pro Players Total Salaries$75,098,000
Farm Players Total Salaries$2,153,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$77,168,563
Farm Year To Date Expenses$2,497,121
Pro Salary Cap To Date$77,168,563
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$414,906
Pro Estimated Expenses$414,906
Farm Remaining Season Days1
Farm Expenses Per Days$11,898
Farm Estimated Expenses$11,898
Estimated Season Expenses$426,804
Current Bank Account$20,309,454
Projected Bank Account$19,882,650

Pro Players Salaries

Kirill Kaprizov (1 Way Contract) $20,050,000 (1)
-Salary Remaining : $110,773
Thomas Chabot (1 Way Contract) $13,067,000 (4)
-Salary Remaining : $72,193
Erik Cernak (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $33,149
Alex DeBrincat (1 Way Contract) $4,980,000 (1)
-Salary Remaining : $27,514
Cody Eakin (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $19,337
Brady Skjei (1 Way Contract) $3,330,000 (1)
-Salary Remaining : $18,398
Andrei Loktionov $2,000,000 (1)
-Salary Remaining : $11,050
Troy Stecher $1,810,000 (1)
-Salary Remaining : $10,000
Casey Mittelstadt $1,750,000 (2)
-Salary Remaining : $9,669
Anthony Mantha $1,749,000 (1)
-Salary Remaining : $9,663
Bobby Butler (1 Way Contract) $1,650,000 (1)
-1 Way Contract Salary Cap : $1,650,000
-Salary Remaining : $9,116
Andrew Cogliano (1 Way Contract) $1,634,000 (2)
-1 Way Contract Salary Cap : $1,634,000
-Salary Remaining : $9,028
Linus Omark (1 Way Contract) $1,634,000 (2)
-1 Way Contract Salary Cap : $1,634,000
-Salary Remaining : $9,028
Joseph Blandisi $1,500,000 (1)
-Salary Remaining : $8,287
Noah Hanifin $1,250,000 (1)
-Salary Remaining : $6,906
Devon Toews $925,000 (1)
-Salary Remaining : $5,110
Ivan Barbashev $900,000 (2)
-Salary Remaining : $4,972
Linus Ullmark $900,000 (1)
-Salary Remaining : $4,972
Rudolfs Balcers $800,000 (2)
-Salary Remaining : $4,420
Matt D'Agostini (1 Way Contract) $670,000 (2)
-1 Way Contract Salary Cap : $670,000
-Salary Remaining : $3,702
Anssi Salmela (1 Way Contract) $650,000 (1)
-1 Way Contract Salary Cap : $650,000
-Salary Remaining : $3,591
Madison Bowey $600,000 (1)
-Salary Remaining : $3,315
Dylan Gambrell $600,000 (3)
-Salary Remaining : $3,315
Derek Forbort $600,000 (2)
-Salary Remaining : $3,315
Mike Matheson $549,000 (1)
-Salary Remaining : $3,033
Lawson Crouse $500,000 (4)
-Salary Remaining : $2,762
Charlie Lindgren $500,000 (1)
-Salary Remaining : $2,762
Michael Bunting $500,000 (3)
-Salary Remaining : $2,762
JOSEPH WOLL (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $2,762
Total Pro Players29
Salary Commitment
Year 22 : $75,098,000
Year 23 : $32,155,000
Year 24 : $20,667,000
Year 25 : $19,567,000
Salary Average Commitment
Year 22 : $75,098,000
Year 23 : $32,155,000
Year 24 : $20,667,000
Year 25 : $19,567,000
Salary Cap with 1 Way Contract
Year 22 : $75,098,000
Year 23 : $32,155,000
Year 24 : $20,667,000
Year 25 : $19,567,000

Farm Players Salaries

Chandler Stephenson $500,000 (1)
Salary Remaining : $2,762
Jesse Puljujarvi $200,000 (3)
Salary Remaining : $1,105
Trevor Zegras $175,000 (3)
Salary Remaining : $967
Patrick Sieloff $150,000 (1)
Salary Remaining : $829
Mark Friedman $133,000 (3)
Salary Remaining : $735
Barrett Hayton $125,000 (3)
Salary Remaining : $691
Trevor Moore $110,000 (2)
Salary Remaining : $608
Cale Makar $100,000 (1)
Salary Remaining : $552
Jeremy Swayman $70,000 (2)
Salary Remaining : $387
Conor Timmins $70,000 (2)
Salary Remaining : $387
Gabriel Dumont $65,000 (3)
Salary Remaining : $359
Alexey Marchenko $55,000 (2)
Salary Remaining : $304
Kevin Rooney $50,500 (1)
Salary Remaining : $279
Alexander Barabanov $50,000 (1)
Salary Remaining : $276
Sam Lafferty $50,000 (2)
Salary Remaining : $276
Par Lindholm $50,000 (2)
Salary Remaining : $276
Ben Thomas $50,000 (3)
Salary Remaining : $276
Connor Carrick $50,000 (2)
Salary Remaining : $276
Dylan Coghlan $50,000 (3)
Salary Remaining : $276
Erik Kallgren $50,000 (1)
Salary Remaining : $276
Total Farm Players20
Salary Commitment
Year 22 : $2,153,500
Year 23 : $1,253,000
Year 24 : $798,000
Year 25 : $0
Salary Average Commitment
Year 22 : $2,153,500
Year 23 : $1,253,000
Year 24 : $798,000
Year 25 : $0

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT Mobile Arena
Level 1: 5940 - $100 - 4,617 - 77.72%
Level 2: 4860 - $60 - 3,695 - 76.02%
Level 3: 1980 - $35 - 1,808 - 91.29%
Level 4: 3960 - $25 - 3,711 - 93.71%
Luxury : 1260 - $200 - 979 - 77.72%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,964 - 98.19%
Farm Level 2: 1000 - $15 - 994 - 99.45%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,809 - 82.27%
Average Income per Game$1,035,253
Year to Date Revenue$40,374,855
Farm
Home Games Left0
Average Attendance - %2,958 - 98.61%
Average Income per Game$83,649
Year to Date Revenue$3,262,305

Expense

Pro Players Total Salaries$59,165,000
Farm Players Total Salaries$2,835,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$59,357,324
Farm Year To Date Expenses$4,332,421
Pro Salary Cap To Date$59,357,324
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$326,878
Pro Estimated Expenses$326,878
Farm Remaining Season Days1
Farm Expenses Per Days$15,663
Farm Estimated Expenses$15,663
Estimated Season Expenses$342,541
Current Bank Account$24,902,824
Projected Bank Account$24,560,283

Pro Players Salaries

Robby Fabbri (1 Way Contract) $17,000,000 (4)
-Salary Remaining : $93,923
Brandon McMillan (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $27,624
Jesper Bratt (1 Way Contract) $4,980,000 (2)
-Salary Remaining : $27,514
Anthony Cirelli (1 Way Contract) $4,905,000 (1)
-Salary Remaining : $27,099
Brad Marchand (1 Way Contract) $4,800,000 (1)
-Salary Remaining : $26,519
Mikko Koskinen (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $22,099
Esa Lindell (1 Way Contract) $3,330,000 (1)
-Salary Remaining : $18,398
Jhonas Enroth (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $11,050
Steve Santini $1,900,000 (3)
-Salary Remaining : $10,497
Jeff Petry (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $8,287
Marc Staal (1 Way Contract) $1,100,000 (1)
-Salary Remaining : $6,077
Colin White $1,000,000 (2)
-Salary Remaining : $5,525
Kevin Labanc $900,000 (2)
-Salary Remaining : $4,972
Mario Ferraro $850,000 (1)
-Salary Remaining : $4,696
Josh Anderson $800,000 (2)
-Salary Remaining : $4,420
Ethan Bear $700,000 (3)
-Salary Remaining : $3,867
ADAM WERNER (1 Way Contract) $650,000 (1)
-1 Way Contract Salary Cap : $650,000
-Salary Remaining : $3,591
Joni Ortio $625,000 (2)
-Salary Remaining : $3,453
Michael Hutchinson $625,000 (1)
-Salary Remaining : $3,453
Zach Sanford $500,000 (4)
-Salary Remaining : $2,762
Damon Severson $500,000 (1)
-Salary Remaining : $2,762
Cooper Marody $500,000 (4)
-Salary Remaining : $2,762
Charles Hudon $500,000 (2)
-Salary Remaining : $2,762
Matt Puempel $500,000 (2)
-Salary Remaining : $2,762
Total Pro Players24
Salary Commitment
Year 22 : $59,165,000
Year 23 : $33,905,000
Year 24 : $20,600,000
Year 25 : $18,000,000
Salary Average Commitment
Year 22 : $59,165,000
Year 23 : $33,905,000
Year 24 : $20,600,000
Year 25 : $18,000,000
Salary Cap with 1 Way Contract
Year 22 : $59,165,000
Year 23 : $33,905,000
Year 24 : $20,600,000
Year 25 : $18,000,000

Farm Players Salaries

Glenn Gawdin $500,000 (4)
Salary Remaining : $2,762
Eric O'Dell $190,000 (1)
Salary Remaining : $1,050
Yegor Sharangovich $150,000 (2)
Salary Remaining : $829
Max Jones $100,000 (2)
Salary Remaining : $552
Nick Suzuki $100,000 (1)
Salary Remaining : $552
Jacob Moverare $90,000 (3)
Salary Remaining : $497
Cal Foote $90,000 (2)
Salary Remaining : $497
Sam Steel $90,000 (2)
Salary Remaining : $497
Jaret Anderson-Dolan $90,000 (2)
Salary Remaining : $497
Noah Cates $80,000 (3)
Salary Remaining : $442
Alexandre Texier $70,000 (3)
Salary Remaining : $387
Pierre-Olivier Joseph $70,000 (2)
Salary Remaining : $387
Tyler Pitlick $70,000 (2)
Salary Remaining : $387
Josh Mahura $70,000 (3)
Salary Remaining : $387
John Leonard $60,000 (2)
Salary Remaining : $331
Dillon Dube $60,000 (1)
Salary Remaining : $331
Sean Walker $52,500 (2)
Salary Remaining : $290
Kurtis MacDermid $52,500 (1)
Salary Remaining : $290
Justin Bailey $50,000 (2)
Salary Remaining : $276
Maxime Lagace $50,000 (1)
Salary Remaining : $276
Justin Kloos $50,000 (1)
Salary Remaining : $276
Hudson Fasching $50,000 (3)
Salary Remaining : $276
Dan Renouf $50,000 (1)
Salary Remaining : $276
Dylan McIlrath $50,000 (1)
Salary Remaining : $276
Karson Kuhlman $50,000 (3)
Salary Remaining : $276
Michael McCarron $50,000 (1)
Salary Remaining : $276
Valentin Zykov $50,000 (2)
Salary Remaining : $276
Jimmy Schuldt $50,000 (1)
Salary Remaining : $276
Anthony Stolarz $50,000 (1)
Salary Remaining : $276
Luke Johnson $50,000 (2)
Salary Remaining : $276
Bryan Little $50,000 (1)
Salary Remaining : $276
Jeffrey Viel $50,000 (4)
Salary Remaining : $276
Tanner Laczynski $50,000 (4)
Salary Remaining : $276
Bokondji Imama $50,000 (4)
Salary Remaining : $276
Adam Johnson $50,000 (1)
Salary Remaining : $276
Total Farm Players35
Salary Commitment
Year 22 : $2,835,000
Year 23 : $1,532,500
Year 24 : $610,000
Year 25 : $200,000
Salary Average Commitment
Year 22 : $2,835,000
Year 23 : $1,532,500
Year 24 : $610,000
Year 25 : $200,000