Login

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 5940 - $91 - 5,509 - 92.74%
Level 2: 4860 - $51 - 4,457 - 91.71%
Level 3: 1980 - $31 - 1,766 - 89.17%
Level 4: 3960 - $24 - 3,407 - 86.02%
Luxury : 1260 - $187 - 1,185 - 94.06%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,750 - 87.50%
Farm Level 2: 1000 - $14 - 901 - 90.05%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %16,323 - 90.68%
Average Income per Game$1,216,315
Year to Date Revenue$7,297,888
Farm
Home Games Left33
Average Attendance - %2,651 - 88.35%
Average Income per Game$72,910
Year to Date Revenue$437,462

Expense

Pro Players Total Salaries$79,770,998
Farm Players Total Salaries$1,743,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$12,340,272
Farm Year To Date Expenses$268,572
Pro Salary Cap To Date$12,340,272
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,138,384
Farm Estimated Season Revenue$2,406,041
Pro Remaining Season Days153
Pro Expenses Per Days$440,724
Pro Estimated Expenses$67,430,772
Farm Remaining Season Days153
Farm Expenses Per Days$9,633
Farm Estimated Expenses$1,473,849
Estimated Season Expenses$68,904,621
Current Bank Account$42,805,983
Projected Bank Account$16,445,787

Pro Players Salaries

Erik Gudbranson (1 Way Contract) $7,525,000 (3)
-Salary Remaining : $6,360,912
Esa Lindell (1 Way Contract) $6,900,000 (2)
-Salary Remaining : $5,832,597
David Pastrnak (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $5,494,475
Filip Gustavsson $6,000,000 (1)
-Salary Remaining : $5,071,823
Elias Lindholm (1 Way Contract) $5,250,000 (2)
-Salary Remaining : $4,437,845
Adam Larsson (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $4,226,519
Jason Zucker (1 Way Contract) $4,900,000 (2)
-Salary Remaining : $4,141,989
Mark Scheifele (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $3,803,867
Charlie McAvoy (1 Way Contract) $4,350,000 (3)
-Salary Remaining : $3,677,072
Logan Couture (1 Way Contract) $3,900,000 (2)
-Salary Remaining : $3,296,685
Magnus Paajarvi (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,535,912
Jake Oettinger (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $2,535,912
Jamie Benn (1 Way Contract) $2,800,000 (2)
-Salary Remaining : $2,366,851
Marcus Kruger (1 Way Contract) $2,400,000 (1)
-Salary Remaining : $2,028,729
Philip Larsen $1,900,000 (2)
-Salary Remaining : $1,606,077
Nick Foligno (1 Way Contract) $1,325,000 (2)
-Salary Remaining : $1,120,028
Riley Nash (1 Way Contract) $1,250,000 (2)
-Salary Remaining : $1,056,630
Anze Kopitar (1 Way Contract) $950,000 (2)
-1 Way Contract Salary Cap : $950,000
-Salary Remaining : $803,039
Mikael Backlund (1 Way Contract) $950,000 (2)
-1 Way Contract Salary Cap : $950,000
-Salary Remaining : $803,039
Noel Acciari $925,000 (1)
-Salary Remaining : $781,906
Adam Ruzicka $900,000 (2)
-Salary Remaining : $760,773
Vladimir Sobotka (1 Way Contract) $705,000 (2)
-1 Way Contract Salary Cap : $705,000
-Salary Remaining : $595,939
MATT VILLALTA (1 Way Contract) $681,000 (1)
-1 Way Contract Salary Cap : $681,000
-Salary Remaining : $575,652
Brad Hunt (1 Way Contract) $680,000 (2)
-1 Way Contract Salary Cap : $680,000
-Salary Remaining : $574,807
T.J. Brennan (1 Way Contract) $640,000 (2)
-1 Way Contract Salary Cap : $640,000
-Salary Remaining : $540,994
Connor Clifton $624,999 (1)
-Salary Remaining : $528,314
Ryan Hartman $624,999 (1)
-Salary Remaining : $528,314
Pierre-Edouard Bellemare (1 Way Contract) $590,000 (2)
-1 Way Contract Salary Cap : $590,000
-Salary Remaining : $498,729
Joe Hicketts $500,000 (1)
-Salary Remaining : $422,652
Adin Hill $500,000 (1)
-Salary Remaining : $422,652
Total Pro Players30
Salary Commitment
Year 24 : $79,770,998
Year 25 : $61,015,000
Year 26 : $14,875,000
Year 27 : $3,000,000
Salary Average Commitment
Year 24 : $79,770,998
Year 25 : $61,015,000
Year 26 : $14,875,000
Year 27 : $3,000,000
Salary Cap with 1 Way Contract
Year 24 : $79,770,998
Year 25 : $61,015,000
Year 26 : $14,875,000
Year 27 : $3,000,000

Farm Players Salaries

Lucas Lessio $159,000 (2)
Salary Remaining : $134,403
Patrick Brown $136,500 (3)
Salary Remaining : $115,384
Matt Tomkins $110,000 (2)
Salary Remaining : $92,983
Lucas Johansen $100,000 (3)
Salary Remaining : $84,530
Richard Panik $98,500 (1)
Salary Remaining : $83,262
Andrej Sustr $98,000 (2)
Salary Remaining : $82,840
Par Lindholm $95,000 (3)
Salary Remaining : $80,304
Logan Stanley $90,000 (1)
Salary Remaining : $76,077
Jesper Fast $90,000 (1)
Salary Remaining : $76,077
Cameron Gaunce $85,000 (1)
Salary Remaining : $71,851
Brandon Tanev $78,000 (1)
Salary Remaining : $65,934
Dylan Demelo $72,000 (2)
Salary Remaining : $60,862
Andrej Nestrasil $67,500 (2)
Salary Remaining : $57,058
Landon Ferraro $57,000 (1)
Salary Remaining : $48,182
Jack Campbell $55,000 (1)
Salary Remaining : $46,492
Hunter Miska $52,000 (1)
Salary Remaining : $43,956
Brendan Leipsic $50,000 (3)
Salary Remaining : $42,265
Pontus Aberg $50,000 (1)
Salary Remaining : $42,265
Daniel Brickley $50,000 (1)
Salary Remaining : $42,265
Jayce Hawryluk $50,000 (1)
Salary Remaining : $42,265
Daniil Miromanov $50,000 (3)
Salary Remaining : $42,265
A.J. Greer $50,000 (2)
Salary Remaining : $42,265
Total Farm Players22
Salary Commitment
Year 24 : $1,743,500
Year 25 : $988,000
Year 26 : $431,500
Year 27 : $0
Salary Average Commitment
Year 24 : $1,743,500
Year 25 : $988,000
Year 26 : $431,500
Year 27 : $0

California Golden Seals



Arena Capacity - Ticket Price
Attendance - %

Arena NameOakland Arena
Level 1: 5940 - $93 - 5,371 - 90.41%
Level 2: 4860 - $52 - 3,889 - 80.03%
Level 3: 1980 - $32 - 1,633 - 82.47%
Level 4: 3960 - $25 - 3,052 - 77.07%
Luxury : 1260 - $188 - 1,125 - 89.25%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,539 - 76.94%
Farm Level 2: 1000 - $15 - 758 - 75.76%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %15,070 - 83.72%
Average Income per Game$1,156,275
Year to Date Revenue$8,093,922
Farm
Home Games Left32
Average Attendance - %2,296 - 76.54%
Average Income per Game$65,219
Year to Date Revenue$456,530

Expense

Pro Players Total Salaries$57,311,334
Farm Players Total Salaries$1,837,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$8,758,118
Farm Year To Date Expenses$284,256
Pro Salary Cap To Date$8,758,118
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$37,000,786
Farm Estimated Season Revenue$2,086,994
Pro Remaining Season Days153
Pro Expenses Per Days$316,637
Pro Estimated Expenses$48,445,461
Farm Remaining Season Days153
Farm Expenses Per Days$10,152
Farm Estimated Expenses$1,553,256
Estimated Season Expenses$49,998,717
Current Bank Account$25,049,424
Projected Bank Account$14,138,487

Pro Players Salaries

Brayden Point (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $6,339,779
Aleksander Barkov (1 Way Contract) $6,483,334 (1)
-Salary Remaining : $5,480,387
Nils Hoglander (1 Way Contract) $5,150,000 (4)
-Salary Remaining : $4,353,315
K'Andre Miller (1 Way Contract) $4,100,000 (4)
-Salary Remaining : $3,465,746
Nicolas Hague (1 Way Contract) $4,100,000 (4)
-Salary Remaining : $3,465,746
Samuel Girard (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $2,958,564
Jakob Chychrun (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $2,958,564
Kevin Lankinen (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $2,789,503
Anthony Stolarz (1 Way Contract) $3,000,000 (1)
-1 Way Contract Salary Cap : $3,000,000
-Salary Remaining : $2,535,912
Josh Anderson $2,180,000 (2)
-Salary Remaining : $1,842,762
Sven Andrighetto $2,000,000 (1)
-Salary Remaining : $1,690,608
Jake Sanderson $1,500,000 (3)
-Salary Remaining : $1,267,956
Rafael Harvey-Pinard $1,250,000 (2)
-Salary Remaining : $1,056,630
Barrett Hayton $1,250,000 (1)
-Salary Remaining : $1,056,630
Dawson Mercer $1,250,000 (1)
-Salary Remaining : $1,056,630
Daniel Sprong (1 Way Contract) $1,123,000 (2)
-Salary Remaining : $949,276
Darnell Nurse $900,000 (1)
-Salary Remaining : $760,773
Isac Lundestrom $900,000 (1)
-Salary Remaining : $760,773
Ukko-Pekka Luukkonen $800,000 (3)
-Salary Remaining : $676,243
Jake Virtanen $750,000 (2)
-Salary Remaining : $633,978
Marek Schwarz (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $750,000
-Salary Remaining : $633,978
Zach Whitecloud $750,000 (2)
-Salary Remaining : $633,978
Jakub Vrana $650,000 (1)
-Salary Remaining : $549,448
Keegan Lowe $625,000 (2)
-Salary Remaining : $528,315
Jesper Froden $0 (0)
Jacob Lucchini $0 (0)
Total Pro Players26
Salary Commitment
Year 24 : $57,311,334
Year 25 : $29,328,000
Year 26 : $15,650,000
Year 27 : $13,350,000
Salary Average Commitment
Year 24 : $57,311,334
Year 25 : $29,328,000
Year 26 : $15,650,000
Year 27 : $13,350,000
Salary Cap with 1 Way Contract
Year 24 : $57,311,334
Year 25 : $29,328,000
Year 26 : $15,650,000
Year 27 : $13,350,000

Farm Players Salaries

Nikolai Prokhorkin $200,000 (1)
Salary Remaining : $169,061
Jamie Drysdale $175,000 (1)
Salary Remaining : $147,928
Scott Wedgewood $150,000 (1)
Salary Remaining : $126,796
Arthur Kaliyev $125,000 (2)
Salary Remaining : $105,663
Ilya Lyubushkin $95,000 (3)
Salary Remaining : $80,304
Erik Haula $90,000 (1)
Salary Remaining : $76,077
Casey Cizikas $75,000 (1)
Salary Remaining : $63,398
Paul Postma $75,000 (1)
Salary Remaining : $63,398
Gaetan Haas $75,000 (1)
Salary Remaining : $63,398
Eric O'Dell $75,000 (1)
Salary Remaining : $63,398
Phil Varone $65,000 (1)
Salary Remaining : $54,945
Henrik Borgstrom $65,000 (2)
Salary Remaining : $54,945
Jacob Larsson $62,500 (3)
Salary Remaining : $52,831
Marian Studenic $60,000 (1)
Salary Remaining : $50,718
Jordan Gross $50,000 (2)
Salary Remaining : $42,265
Mathieu Olivier $50,000 (1)
Salary Remaining : $42,265
Petteri Lindbohm $50,000 (1)
Salary Remaining : $42,265
J.C. Beaudin $50,000 (1)
Salary Remaining : $42,265
Pontus Holmberg $50,000 (2)
Salary Remaining : $42,265
Jake Middleton $50,000 (1)
Salary Remaining : $42,265
Max Willman $50,000 (2)
Salary Remaining : $42,265
Hayden Hodgson $50,000 (1)
Salary Remaining : $42,265
Christian Fischer $50,000 (2)
Salary Remaining : $42,265
Total Farm Players23
Salary Commitment
Year 24 : $1,837,500
Year 25 : $547,500
Year 26 : $157,500
Year 27 : $0
Salary Average Commitment
Year 24 : $1,837,500
Year 25 : $547,500
Year 26 : $157,500
Year 27 : $0

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 5940 - $93 - 5,461 - 91.94%
Level 2: 4860 - $52 - 3,721 - 76.56%
Level 3: 1980 - $32 - 1,609 - 81.27%
Level 4: 3960 - $25 - 3,065 - 77.40%
Luxury : 1260 - $188 - 1,151 - 91.33%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,534 - 76.70%
Farm Level 2: 1000 - $15 - 739 - 73.86%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %15,007 - 83.37%
Average Income per Game$1,160,897
Year to Date Revenue$8,126,279
Farm
Home Games Left32
Average Attendance - %2,273 - 75.75%
Average Income per Game$64,769
Year to Date Revenue$453,380

Expense

Pro Players Total Salaries$50,050,000
Farm Players Total Salaries$1,224,800
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$8,061,513
Farm Year To Date Expenses$191,132
Pro Salary Cap To Date$8,061,513
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$37,148,704
Farm Estimated Season Revenue$2,072,594
Pro Remaining Season Days153
Pro Expenses Per Days$276,519
Pro Estimated Expenses$42,307,407
Farm Remaining Season Days153
Farm Expenses Per Days$6,767
Farm Estimated Expenses$1,035,351
Estimated Season Expenses$43,342,758
Current Bank Account$24,761,602
Projected Bank Account$20,640,142

Pro Players Salaries

Rasmus Dahlin (1 Way Contract) $6,300,000 (3)
-Salary Remaining : $5,325,414
Evander Kane (1 Way Contract) $5,825,000 (1)
-Salary Remaining : $4,923,895
Martin Necas (Out of Payroll) $4,260,000 (1)
-Salary Remaining : $3,600,994
Thatcher Demko (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $2,747,238
Janne Kuokkanen (1 Way Contract) $3,250,000 (3)
-Salary Remaining : $2,747,238
J.T. Compher (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,535,912
Nikolaj Ehlers (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,535,912
Ryan Pulock (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,535,912
Alex Kerfoot (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,535,912
Philippe Myers (1 Way Contract) $2,700,000 (2)
-Salary Remaining : $2,282,320
Torey Krug $2,000,000 (2)
-Salary Remaining : $1,690,608
Dakota Mermis $2,000,000 (2)
-Salary Remaining : $1,690,608
Blake Coleman $1,700,000 (2)
-Salary Remaining : $1,437,017
Reilly Smith $1,700,000 (2)
-Salary Remaining : $1,437,017
Jakob Silfverberg $1,600,000 (2)
-Salary Remaining : $1,352,486
Alex Newhook $1,500,000 (3)
-Salary Remaining : $1,267,956
Stuart Skinner $700,000 (1)
-Salary Remaining : $591,713
Brock Faber $700,000 (3)
-Salary Remaining : $591,713
Isaac Ratcliffe $700,000 (1)
-Salary Remaining : $591,713
Matt Grzelcyk $625,000 (3)
-Salary Remaining : $528,315
Matt Martin (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $422,652
Rourke Chartier $500,000 (1)
-Salary Remaining : $422,652
Sam Montembeault $500,000 (2)
-Salary Remaining : $422,652
Brett Seney $500,000 (1)
-Salary Remaining : $422,652
PARKER GAHAGEN (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $422,652
Carson McMillan (1 Way Contract) $500,000 (1)
-Salary Remaining : $422,652
Derek Ryan (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $422,652
Total Pro Players27
Salary Commitment
Year 24 : $54,310,000
Year 25 : $27,575,000
Year 26 : $12,375,000
Year 27 : $0
Salary Average Commitment
Year 24 : $54,310,000
Year 25 : $27,575,000
Year 26 : $12,375,000
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $54,310,000
Year 25 : $27,575,000
Year 26 : $12,375,000
Year 27 : $0

Farm Players Salaries

Ryan Reaves $80,000 (1)
Salary Remaining : $67,624
Joona Luoto $65,000 (3)
Salary Remaining : $54,945
T.J. Tynan $62,900 (1)
Salary Remaining : $53,170
Robin Salo $60,000 (2)
Salary Remaining : $50,718
Kurtis MacDermid $56,900 (1)
Salary Remaining : $48,098
Zach Fucale $50,000 (1)
Salary Remaining : $42,265
Nic Petan $50,000 (1)
Salary Remaining : $42,265
Antti Suomela $50,000 (1)
Salary Remaining : $42,265
Jake Bischoff $50,000 (1)
Salary Remaining : $42,265
Nikita Scherbak $50,000 (1)
Salary Remaining : $42,265
Roland McKeown $50,000 (1)
Salary Remaining : $42,265
Peter Cehlarik $50,000 (1)
Salary Remaining : $42,265
Kiefer Sherwood $50,000 (1)
Salary Remaining : $42,265
Josh Teves $50,000 (1)
Salary Remaining : $42,265
Edward Pasquale $50,000 (1)
Salary Remaining : $42,265
Saku Maenalanen $50,000 (1)
Salary Remaining : $42,265
Taro Hirose $50,000 (2)
Salary Remaining : $42,265
Dakota Joshua $50,000 (1)
Salary Remaining : $42,265
Jalen Chatfield $50,000 (1)
Salary Remaining : $42,265
Mikhail Maltsev $50,000 (3)
Salary Remaining : $42,265
Jack Ahcan $50,000 (1)
Salary Remaining : $42,265
Jakub Galvas $50,000 (4)
Salary Remaining : $42,265
Carl Dahlstrom $50,000 (1)
Salary Remaining : $42,265
Total Farm Players23
Salary Commitment
Year 24 : $1,224,800
Year 25 : $275,000
Year 26 : $165,000
Year 27 : $50,000
Salary Average Commitment
Year 24 : $1,224,800
Year 25 : $275,000
Year 26 : $165,000
Year 27 : $50,000

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 5940 - $93 - 5,534 - 93.16%
Level 2: 4860 - $52 - 4,032 - 82.96%
Level 3: 1980 - $32 - 1,563 - 78.93%
Level 4: 3960 - $25 - 3,111 - 78.55%
Luxury : 1260 - $188 - 1,167 - 92.65%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,560 - 78.00%
Farm Level 2: 1000 - $15 - 750 - 75.03%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %15,406 - 85.59%
Average Income per Game$1,189,380
Year to Date Revenue$7,136,281
Farm
Home Games Left33
Average Attendance - %2,310 - 77.01%
Average Income per Game$65,855
Year to Date Revenue$395,130

Expense

Pro Players Total Salaries$58,894,672
Farm Players Total Salaries$2,621,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$9,110,780
Farm Year To Date Expenses$405,468
Pro Salary Cap To Date$9,110,780
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,249,546
Farm Estimated Season Revenue$2,173,215
Pro Remaining Season Days153
Pro Expenses Per Days$325,385
Pro Estimated Expenses$49,783,905
Farm Remaining Season Days153
Farm Expenses Per Days$14,481
Farm Estimated Expenses$2,215,593
Estimated Season Expenses$51,999,498
Current Bank Account$75,303,072
Projected Bank Account$64,726,335

Pro Players Salaries

Mika Zibanejad (1 Way Contract) $11,328,600 (1)
-Salary Remaining : $9,576,109
Nikita Kucherov (1 Way Contract) $5,100,000 (1)
-Salary Remaining : $4,311,050
Mitch Marner (1 Way Contract) $4,600,000 (2)
-Salary Remaining : $3,888,398
Jordan Binnington (1 Way Contract) $3,600,000 (2)
-Salary Remaining : $3,043,094
Nick Schmaltz (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,958,564
William Karlsson (1 Way Contract) $3,450,000 (2)
-Salary Remaining : $2,916,298
Matt Duchene (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $2,747,238
Rasmus Ristolainen (1 Way Contract) $3,250,000 (2)
-Salary Remaining : $2,747,238
Jacob Trouba (1 Way Contract) $3,150,000 (3)
-Salary Remaining : $2,662,707
Vladislav Namestnikov (1 Way Contract) $2,600,000 (2)
-Salary Remaining : $2,197,790
Ivan Provorov $2,000,000 (1)
-Salary Remaining : $1,690,608
Mikael Granlund $1,937,500 (1)
-Salary Remaining : $1,637,776
Vince Dunn $1,750,000 (1)
-Salary Remaining : $1,479,282
Jonathan Marchessault $1,500,000 (2)
-Salary Remaining : $1,267,956
Alex Tuch $1,428,572 (1)
-Salary Remaining : $1,207,577
Cam Talbot (1 Way Contract) $1,250,000 (2)
-Salary Remaining : $1,056,630
Jonathan Quick (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $845,304
Oliver Kylington $900,000 (1)
-Salary Remaining : $760,773
Noah Cates $800,000 (1)
-Salary Remaining : $676,243
Tyson Jost $700,000 (3)
-Salary Remaining : $591,713
Connor Dewar $700,000 (2)
-Salary Remaining : $591,713
Urho Vaakanainen $600,000 (4)
-Salary Remaining : $507,182
Nikita Zaitsev $500,000 (1)
-Salary Remaining : $422,652
Total Pro Players23
Salary Commitment
Year 24 : $58,894,672
Year 25 : $25,400,000
Year 26 : $4,450,000
Year 27 : $600,000
Salary Average Commitment
Year 24 : $58,894,672
Year 25 : $25,400,000
Year 26 : $4,450,000
Year 27 : $600,000
Salary Cap with 1 Way Contract
Year 24 : $58,894,672
Year 25 : $25,400,000
Year 26 : $4,450,000
Year 27 : $600,000

Farm Players Salaries

Quinton Byfield $200,000 (3)
Salary Remaining : $169,061
Parker Wotherspoon $152,500 (3)
Salary Remaining : $128,909
Victor Soderstrom $150,000 (3)
Salary Remaining : $126,796
Roman Josi $150,000 (2)
Salary Remaining : $126,796
Jacob MacDonald $150,000 (2)
Salary Remaining : $126,796
TJ Brodie $150,000 (1)
Salary Remaining : $126,796
Evgeny Svechnikov $125,000 (1)
Salary Remaining : $105,663
Jacob Markstrom $125,000 (2)
Salary Remaining : $105,663
Connor Zary $100,000 (3)
Salary Remaining : $84,530
Nick Merkley $100,000 (1)
Salary Remaining : $84,530
JJ Peterka $100,000 (3)
Salary Remaining : $84,530
Max Lajoie $100,000 (3)
Salary Remaining : $84,530
Brandon Duhaime $90,000 (1)
Salary Remaining : $76,077
Alex Vlasic $90,000 (2)
Salary Remaining : $76,077
Jonas Rondbjerg $80,000 (3)
Salary Remaining : $67,624
Emil Bemstrom $80,000 (2)
Salary Remaining : $67,624
Spencer Martin $70,000 (1)
Salary Remaining : $59,171
Arttu Ruotsalainen $70,000 (2)
Salary Remaining : $59,171
Michael Carcone $70,000 (1)
Salary Remaining : $59,171
Cedric Paquette $67,500 (2)
Salary Remaining : $57,058
Tyler Motte $65,000 (3)
Salary Remaining : $54,945
Jordan Weal $63,500 (1)
Salary Remaining : $53,677
Joel Kiviranta $60,000 (1)
Salary Remaining : $50,718
Sonny Milano $57,500 (4)
Salary Remaining : $48,605
Kale Clague $55,000 (3)
Salary Remaining : $46,492
Joel Kellman $50,000 (1)
Salary Remaining : $42,265
Ryan Dzingel $50,000 (1)
Salary Remaining : $42,265
Total Farm Players27
Salary Commitment
Year 24 : $2,621,000
Year 25 : $1,792,500
Year 26 : $1,060,000
Year 27 : $57,500
Salary Average Commitment
Year 24 : $2,621,000
Year 25 : $1,792,500
Year 26 : $1,060,000
Year 27 : $57,500

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 5940 - $93 - 5,632 - 94.81%
Level 2: 4860 - $52 - 3,953 - 81.34%
Level 3: 1980 - $32 - 1,665 - 84.10%
Level 4: 3960 - $25 - 3,027 - 76.43%
Luxury : 1260 - $188 - 1,157 - 91.84%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,496 - 74.78%
Farm Level 2: 1000 - $15 - 754 - 75.38%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %15,434 - 85.74%
Average Income per Game$1,194,143
Year to Date Revenue$7,164,860
Farm
Home Games Left33
Average Attendance - %2,250 - 74.98%
Average Income per Game$63,656
Year to Date Revenue$381,935

Expense

Pro Players Total Salaries$76,167,000
Farm Players Total Salaries$1,866,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$11,782,736
Farm Year To Date Expenses$288,652
Pro Salary Cap To Date$11,782,736
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,406,730
Farm Estimated Season Revenue$2,100,642
Pro Remaining Season Days153
Pro Expenses Per Days$420,812
Pro Estimated Expenses$64,384,236
Farm Remaining Season Days153
Farm Expenses Per Days$10,309
Farm Estimated Expenses$1,577,277
Estimated Season Expenses$65,961,513
Current Bank Account$50,001,290
Projected Bank Account$25,547,149

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $13,000,000 (1)
-Salary Remaining : $10,988,950
Danton Heinen (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $6,762,431
Alex Wennberg (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $5,917,127
Jason Robertson (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $5,071,823
Adam Fox (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $4,226,519
Tony DeAngelo (1 Way Contract) $4,300,000 (2)
-Salary Remaining : $3,634,807
Shea Theodore (1 Way Contract) $4,300,000 (2)
-Salary Remaining : $3,634,807
Max Domi (1 Way Contract) $3,250,000 (4)
-Salary Remaining : $2,747,238
John Gibson (1 Way Contract) $3,200,000 (3)
-Salary Remaining : $2,704,972
Evan Rodrigues (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,535,912
Trevor Carrick (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $2,535,912
William Nylander (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,535,912
Logan O'Connor (1 Way Contract) $2,300,000 (2)
-Salary Remaining : $1,944,199
Michael McLeod $1,500,000 (2)
-Salary Remaining : $1,267,956
Troy Stecher $1,400,000 (3)
-Salary Remaining : $1,183,425
Linus Ullmark $1,267,000 (3)
-Salary Remaining : $1,071,000
Pavel Zacha $1,000,000 (4)
-Salary Remaining : $845,304
Robert Thomas $1,000,000 (1)
-Salary Remaining : $845,304
Brett Howden $1,000,000 (1)
-Salary Remaining : $845,304
Morgan Frost $900,000 (1)
-Salary Remaining : $760,773
Nikita Tryamkin $750,000 (4)
-Salary Remaining : $633,978
Dean Kukan $750,000 (3)
-Salary Remaining : $633,978
Tomas Popperle (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $750,000
-Salary Remaining : $633,978
Jasper Weatherby $500,000 (1)
-Salary Remaining : $422,652
Total Pro Players24
Salary Commitment
Year 24 : $76,167,000
Year 25 : $56,017,000
Year 26 : $32,617,000
Year 27 : $11,000,000
Salary Average Commitment
Year 24 : $76,167,000
Year 25 : $56,017,000
Year 26 : $32,617,000
Year 27 : $11,000,000
Salary Cap with 1 Way Contract
Year 24 : $76,167,000
Year 25 : $56,017,000
Year 26 : $32,617,000
Year 27 : $11,000,000

Farm Players Salaries

Anton Lundell $150,000 (1)
Salary Remaining : $126,796
Joe Veleno $150,000 (3)
Salary Remaining : $126,796
Rasmus Kupari $100,000 (3)
Salary Remaining : $84,530
Shane Pinto $100,000 (3)
Salary Remaining : $84,530
Boris Katchouk $90,000 (1)
Salary Remaining : $76,077
Jack Drury $90,000 (3)
Salary Remaining : $76,077
Joona Koppanen $80,000 (2)
Salary Remaining : $67,624
Anders Bjork $75,000 (4)
Salary Remaining : $63,398
William Lockwood $75,000 (2)
Salary Remaining : $63,398
Ronnie Attard $70,000 (2)
Salary Remaining : $59,171
Jakub Lauko $70,000 (3)
Salary Remaining : $59,171
Gavin Bayreuther $63,000 (3)
Salary Remaining : $53,254
Andrew Poturalski $63,000 (3)
Salary Remaining : $53,254
Mac Hollowell $60,000 (2)
Salary Remaining : $50,718
Jiri Patera $60,000 (4)
Salary Remaining : $50,718
Nick Caamano $60,000 (4)
Salary Remaining : $50,718
Josh Leivo $60,000 (1)
Salary Remaining : $50,718
Christian Wolanin $50,000 (1)
Salary Remaining : $42,265
Blake Hillman $50,000 (2)
Salary Remaining : $42,265
Brennan Menell $50,000 (2)
Salary Remaining : $42,265
Pheonix Copley $50,000 (1)
Salary Remaining : $42,265
Danick Martel $50,000 (4)
Salary Remaining : $42,265
Brogan Rafferty $50,000 (1)
Salary Remaining : $42,265
Justin Kloos $50,000 (1)
Salary Remaining : $42,265
Trevor Murphy $50,000 (2)
Salary Remaining : $42,265
Lawrence Pilut $50,000 (2)
Salary Remaining : $42,265
Total Farm Players26
Salary Commitment
Year 24 : $1,866,000
Year 25 : $1,366,000
Year 26 : $881,000
Year 27 : $245,000
Salary Average Commitment
Year 24 : $1,866,000
Year 25 : $1,366,000
Year 26 : $881,000
Year 27 : $245,000

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 5940 - $93 - 5,215 - 87.79%
Level 2: 4860 - $52 - 3,791 - 78.00%
Level 3: 1980 - $32 - 1,551 - 78.34%
Level 4: 3960 - $25 - 3,051 - 77.04%
Luxury : 1260 - $188 - 1,123 - 89.10%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,457 - 72.85%
Farm Level 2: 1000 - $16 - 715 - 71.53%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %14,730 - 81.84%
Average Income per Game$1,145,840
Year to Date Revenue$6,875,042
Farm
Home Games Left33
Average Attendance - %2,172 - 72.41%
Average Income per Game$62,844
Year to Date Revenue$377,066

Expense

Pro Players Total Salaries$69,228,094
Farm Players Total Salaries$2,011,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$10,709,328
Farm Year To Date Expenses$311,164
Pro Salary Cap To Date$10,709,328
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$37,812,731
Farm Estimated Season Revenue$2,073,863
Pro Remaining Season Days153
Pro Expenses Per Days$382,476
Pro Estimated Expenses$58,518,828
Farm Remaining Season Days153
Farm Expenses Per Days$11,113
Farm Estimated Expenses$1,700,289
Estimated Season Expenses$60,219,117
Current Bank Account$84,831,997
Projected Bank Account$64,499,474

Pro Players Salaries

Carter Verhaeghe (1 Way Contract) $9,500,000 (1)
-Salary Remaining : $8,030,387
Chris Tierney (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $5,917,127
Anthony Beauvillier (1 Way Contract) $5,166,667 (2)
-Salary Remaining : $4,367,404
Valeri Nichushkin (1 Way Contract) $4,200,000 (4)
-Salary Remaining : $3,550,276
Vincent Trocheck (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $3,381,215
Jeff Skinner (1 Way Contract) $3,890,000 (1)
-Salary Remaining : $3,288,232
John Tavares (1 Way Contract) $3,800,000 (2)
-Salary Remaining : $3,212,155
Hampus Lindholm (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $2,958,564
Zach Hyman (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $2,958,564
Matt Dumba (1 Way Contract) $3,250,000 (4)
-Salary Remaining : $2,747,238
Connor Murphy (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $2,747,238
Marcus Foligno (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,535,912
Zach Werenski (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $2,535,912
Mackenzie Blackwood (1 Way Contract) $2,760,000 (2)
-Salary Remaining : $2,333,039
Jonathan Drouin $1,670,000 (4)
-Salary Remaining : $1,411,657
Ryan Strome $1,670,000 (3)
-Salary Remaining : $1,411,657
Max Pacioretty (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $1,267,956
Riley Stillman $1,450,000 (3)
-Salary Remaining : $1,225,691
Collin Delia $1,071,427 (3)
-Salary Remaining : $905,681
Ross Colton $950,000 (2)
-Salary Remaining : $803,039
J.J. Moser $600,000 (1)
-Salary Remaining : $507,182
Jeremy Smith (1 Way Contract) $500,000 (2)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $422,652
Total Pro Players22
Salary Commitment
Year 24 : $69,228,094
Year 25 : $48,988,094
Year 26 : $30,811,427
Year 27 : $9,120,000
Salary Average Commitment
Year 24 : $69,228,094
Year 25 : $48,988,094
Year 26 : $30,811,427
Year 27 : $9,120,000
Salary Cap with 1 Way Contract
Year 24 : $69,228,094
Year 25 : $48,988,094
Year 26 : $30,811,427
Year 27 : $9,120,000

Farm Players Salaries

Filip Zadina $175,000 (3)
Salary Remaining : $147,928
Jonas Johansson $133,000 (1)
Salary Remaining : $112,425
Johnathan Kovacevic $100,000 (1)
Salary Remaining : $84,530
Pavel Dorofeyev $100,000 (3)
Salary Remaining : $84,530
Brett Leason $100,000 (3)
Salary Remaining : $84,530
Sam Carrick $100,000 (1)
Salary Remaining : $84,530
Jared Spurgeon $75,000 (1)
Salary Remaining : $63,398
Mark Arcobello $75,000 (1)
Salary Remaining : $63,398
Sammy Blais $69,000 (1)
Salary Remaining : $58,326
Brock McGinn $66,500 (3)
Salary Remaining : $56,213
Cole Bardreau $66,500 (3)
Salary Remaining : $56,213
Mackenzie MacEachern $66,500 (3)
Salary Remaining : $56,213
Nick Seeler $62,500 (2)
Salary Remaining : $52,831
Sean Kuraly $62,500 (2)
Salary Remaining : $52,831
Trevor Moore $60,000 (4)
Salary Remaining : $50,718
Matthew Peca $60,000 (2)
Salary Remaining : $50,718
Mikko Lehtonen $60,000 (3)
Salary Remaining : $50,718
Jon Merrill $60,000 (2)
Salary Remaining : $50,718
Jaycob Megna $60,000 (2)
Salary Remaining : $50,718
Eric Robinson $60,000 (4)
Salary Remaining : $50,718
Chris Kreider $60,000 (2)
Salary Remaining : $50,718
Fabian Zetterlund $60,000 (3)
Salary Remaining : $50,718
Dan Renouf $60,000 (3)
Salary Remaining : $50,718
Matt O'Connor $60,000 (2)
Salary Remaining : $50,718
Calle Rosen $60,000 (2)
Salary Remaining : $50,718
Chris Wagner $50,000 (2)
Salary Remaining : $42,265
Dustin Tokarski $50,000 (2)
Salary Remaining : $42,265
Total Farm Players27
Salary Commitment
Year 24 : $2,011,500
Year 25 : $1,459,500
Year 26 : $874,500
Year 27 : $120,000
Salary Average Commitment
Year 24 : $2,011,500
Year 25 : $1,459,500
Year 26 : $874,500
Year 27 : $120,000

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 5940 - $93 - 5,313 - 89.44%
Level 2: 4860 - $52 - 4,029 - 82.90%
Level 3: 1980 - $32 - 1,637 - 82.67%
Level 4: 3960 - $25 - 2,986 - 75.40%
Luxury : 1260 - $188 - 1,149 - 91.20%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,534 - 76.70%
Farm Level 2: 1000 - $15 - 738 - 73.83%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %15,114 - 83.96%
Average Income per Game$1,161,791
Year to Date Revenue$6,970,745
Farm
Home Games Left33
Average Attendance - %2,272 - 75.74%
Average Income per Game$64,765
Year to Date Revenue$388,590

Expense

Pro Players Total Salaries$53,288,441
Farm Players Total Salaries$3,375,900
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$8,243,508
Farm Year To Date Expenses$521,070
Pro Salary Cap To Date$8,243,508
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,339,098
Farm Estimated Season Revenue$2,137,245
Pro Remaining Season Days153
Pro Expenses Per Days$294,411
Pro Estimated Expenses$45,044,883
Farm Remaining Season Days153
Farm Expenses Per Days$18,651
Farm Estimated Expenses$2,853,603
Estimated Season Expenses$47,898,486
Current Bank Account$70,738,268
Projected Bank Account$63,316,125

Pro Players Salaries

Dylan Larkin (1 Way Contract) $5,944,444 (2)
-Salary Remaining : $5,024,862
Sebastian Aho (1 Way Contract) $5,750,000 (3)
-Salary Remaining : $4,860,497
Mikhail Sergachev (1 Way Contract) $3,870,000 (3)
-Salary Remaining : $3,271,326
John Marino (1 Way Contract) $3,870,000 (2)
-Salary Remaining : $3,271,326
Jack Roslovic (1 Way Contract) $3,750,000 (2)
-Salary Remaining : $3,169,890
Brent Burns (1 Way Contract) $3,600,000 (2)
-Salary Remaining : $3,043,094
Artemi Panarin (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $2,958,564
Carter Hart (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $2,535,912
Morgan Rielly (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,690,608
Cory Conacher (1 Way Contract) $1,693,999 (2)
-1 Way Contract Salary Cap : $1,693,999
-Salary Remaining : $1,431,944
Calvin de Haan $1,274,999 (2)
-Salary Remaining : $1,077,762
Sami Vatanen $1,274,999 (2)
-Salary Remaining : $1,077,762
Moritz Seider $1,250,000 (1)
-Salary Remaining : $1,056,630
Matt Nieto $1,060,000 (2)
-Salary Remaining : $896,022
Pyotr Kochetkov $1,000,000 (2)
-Salary Remaining : $845,304
Blake Lizotte $1,000,000 (2)
-Salary Remaining : $845,304
Joseph Blandisi $1,000,000 (4)
-Salary Remaining : $845,304
Nicolas Roy $1,000,000 (2)
-Salary Remaining : $845,304
Stefan Noesen (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $845,304
Jack Johnson (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $845,304
Shane Gersich $950,000 (1)
-Salary Remaining : $803,039
Drake Batherson $900,000 (1)
-Salary Remaining : $760,773
Adrian Kempe $900,000 (1)
-Salary Remaining : $760,773
Artem Zub $850,000 (1)
-Salary Remaining : $718,508
Travis Sanheim $800,000 (1)
-Salary Remaining : $676,243
Alexander Radulov (1 Way Contract) $550,000 (1)
-1 Way Contract Salary Cap : $550,000
-Salary Remaining : $464,917
Jordan Greenway $500,000 (2)
-Salary Remaining : $422,652
Total Pro Players27
Salary Commitment
Year 24 : $53,288,441
Year 25 : $46,088,441
Year 26 : $15,620,000
Year 27 : $1,000,000
Salary Average Commitment
Year 24 : $53,288,441
Year 25 : $46,088,441
Year 26 : $15,620,000
Year 27 : $1,000,000
Salary Cap with 1 Way Contract
Year 24 : $53,288,441
Year 25 : $46,088,441
Year 26 : $15,620,000
Year 27 : $1,000,000

Farm Players Salaries

Nikita Gusev $226,000 (1)
Salary Remaining : $191,039
Matty Beniers $200,000 (2)
Salary Remaining : $169,061
Brandon Davidson $178,500 (1)
Salary Remaining : $150,887
Xavier Ouellet $178,500 (1)
Salary Remaining : $150,887
Stephane Da Costa $169,400 (1)
Salary Remaining : $143,194
Michal Repik $161,500 (1)
Salary Remaining : $136,516
James van Riemsdyk $161,500 (1)
Salary Remaining : $136,516
Alex Killorn $161,500 (1)
Salary Remaining : $136,516
Carson Soucy $150,000 (4)
Salary Remaining : $126,796
Radim Zohorna $133,000 (1)
Salary Remaining : $112,425
Brenden Dillon $127,500 (2)
Salary Remaining : $107,776
Chris Tanev $127,500 (1)
Salary Remaining : $107,776
Mattias Ekholm $127,500 (2)
Salary Remaining : $107,776
Niklas Svedberg $121,000 (1)
Salary Remaining : $102,282
Darren Raddysh $100,000 (2)
Salary Remaining : $84,530
Cal Petersen $100,000 (4)
Salary Remaining : $84,530
Marcus Hogberg $100,000 (4)
Salary Remaining : $84,530
Nils Lundkvist $80,000 (2)
Salary Remaining : $67,624
Jordan Harris $80,000 (2)
Salary Remaining : $67,624
Vladislav Kamenev $70,000 (2)
Salary Remaining : $59,171
Brendan Gaunce $70,000 (2)
Salary Remaining : $59,171
Zac Jones $70,000 (3)
Salary Remaining : $59,171
Tyler Graovac $62,500 (2)
Salary Remaining : $52,831
Aliaksei Protas $60,000 (3)
Salary Remaining : $50,718
Dmitri Voronkov $60,000 (3)
Salary Remaining : $50,718
Anton Blidh $50,000 (2)
Salary Remaining : $42,265
Josef Korenar $50,000 (4)
Salary Remaining : $42,265
Austin Wagner $50,000 (4)
Salary Remaining : $42,265
Clark Bishop $50,000 (1)
Salary Remaining : $42,265
Michael Bunting $50,000 (1)
Salary Remaining : $42,265
Mason Appleton $50,000 (3)
Salary Remaining : $42,265
Total Farm Players31
Salary Commitment
Year 24 : $3,375,900
Year 25 : $1,657,500
Year 26 : $690,000
Year 27 : $450,000
Salary Average Commitment
Year 24 : $3,375,900
Year 25 : $1,657,500
Year 26 : $690,000
Year 27 : $450,000

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 5940 - $97 - 4,406 - 74.18%
Level 2: 4860 - $52 - 3,598 - 74.04%
Level 3: 1980 - $31 - 1,717 - 86.72%
Level 4: 3960 - $24 - 3,505 - 88.51%
Luxury : 1260 - $190 - 953 - 75.66%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $36 - 1,506 - 75.28%
Farm Level 2: 1000 - $15 - 745 - 74.46%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %14,180 - 78.78%
Average Income per Game$1,053,045
Year to Date Revenue$7,371,313
Farm
Home Games Left32
Average Attendance - %2,250 - 75.00%
Average Income per Game$65,693
Year to Date Revenue$459,849

Expense

Pro Players Total Salaries$82,061,007
Farm Players Total Salaries$2,717,100
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$12,694,528
Farm Year To Date Expenses$420,336
Pro Salary Cap To Date$12,694,528
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,697,431
Farm Estimated Season Revenue$2,102,167
Pro Remaining Season Days153
Pro Expenses Per Days$453,376
Pro Estimated Expenses$69,366,528
Farm Remaining Season Days153
Farm Expenses Per Days$15,012
Farm Estimated Expenses$2,296,836
Estimated Season Expenses$71,663,364
Current Bank Account$91,541,990
Projected Bank Account$55,678,224

Pro Players Salaries

Nico Hischier (1 Way Contract) $10,500,000 (1)
-Salary Remaining : $8,875,691
Timo Meier (1 Way Contract) $10,434,780 (2)
-Salary Remaining : $8,820,562
Brayden Schenn (1 Way Contract) $8,510,556 (1)
-Salary Remaining : $7,194,006
Pierre-Luc Dubois (1 Way Contract) $7,315,000 (3)
-Salary Remaining : $6,183,398
Adam Gaudette (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $4,649,171
Brady Tkachuk (1 Way Contract) $4,710,000 (1)
-Salary Remaining : $3,981,381
Alexandar Georgiev (1 Way Contract) $4,175,000 (1)
-Salary Remaining : $3,529,144
Brayden McNabb (1 Way Contract) $3,549,000 (1)
-Salary Remaining : $2,999,983
Teuvo Teravainen (1 Way Contract) $3,005,000 (2)
-Salary Remaining : $2,540,138
Brady Skjei (1 Way Contract) $2,995,000 (1)
-Salary Remaining : $2,531,685
Dmitry Kulikov (1 Way Contract) $2,875,001 (1)
-Salary Remaining : $2,430,249
Marcus Pettersson (1 Way Contract) $2,495,000 (1)
-Salary Remaining : $2,109,033
Jake McCabe (1 Way Contract) $2,375,000 (1)
-Salary Remaining : $2,007,597
Jordan Staal (1 Way Contract) $2,085,000 (1)
-Salary Remaining : $1,762,459
Scott Laughton $2,067,000 (1)
-Salary Remaining : $1,747,243
Nick Leddy (1 Way Contract) $1,978,000 (1)
-1 Way Contract Salary Cap : $1,978,000
-Salary Remaining : $1,672,011
Tristan Jarry $1,875,000 (3)
-Salary Remaining : $1,584,945
Anders Lindback (1 Way Contract) $1,295,000 (1)
-1 Way Contract Salary Cap : $1,295,000
-Salary Remaining : $1,094,669
Spencer Machacek (1 Way Contract) $805,000 (2)
-1 Way Contract Salary Cap : $805,000
-Salary Remaining : $680,470
Noah Gregor $800,000 (1)
-Salary Remaining : $676,243
Mikey Anderson $800,000 (2)
-Salary Remaining : $676,243
Troy Terry $700,000 (1)
-Salary Remaining : $591,713
Colton Sissons $666,666 (1)
-Salary Remaining : $563,535
Linden Vey $550,000 (1)
-Salary Remaining : $464,917
Total Pro Players24
Salary Commitment
Year 24 : $82,061,007
Year 25 : $29,734,783
Year 26 : $14,690,000
Year 27 : $0
Salary Average Commitment
Year 24 : $77,351,007
Year 25 : $29,734,783
Year 26 : $14,690,000
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $82,061,007
Year 25 : $29,734,783
Year 26 : $14,690,000
Year 27 : $0

Farm Players Salaries

Tomas Jurco $219,500 (2)
Salary Remaining : $185,544
Jordan Martinook $198,500 (2)
Salary Remaining : $167,793
Joel Armia $185,100 (2)
Salary Remaining : $156,466
Kirby Dach $175,000 (2)
Salary Remaining : $147,928
Michael McCarron $169,500 (3)
Salary Remaining : $143,279
Josh Brown $105,300 (2)
Salary Remaining : $89,010
Wyatt Johnston $100,000 (3)
Salary Remaining : $84,530
Michael Kesselring $100,000 (3)
Salary Remaining : $84,530
Alexander Romanov $100,000 (2)
Salary Remaining : $84,530
Noah Dobson $100,000 (2)
Salary Remaining : $84,530
Petter Granberg $99,800 (1)
Salary Remaining : $84,361
Andy Welinski $92,900 (1)
Salary Remaining : $78,529
Kevin Rooney $92,500 (2)
Salary Remaining : $78,191
Scott Mayfield $92,500 (2)
Salary Remaining : $78,191
Joel Hofer $90,000 (3)
Salary Remaining : $76,077
Ryan McLeod $90,000 (3)
Salary Remaining : $76,077
Gustav Lindstrom $90,000 (3)
Salary Remaining : $76,077
Nicolas Deslauriers $77,500 (2)
Salary Remaining : $65,511
Gregory Hofmann $75,100 (1)
Salary Remaining : $63,482
Waltteri Merela $69,500 (3)
Salary Remaining : $58,749
Josh Currie $62,900 (1)
Salary Remaining : $53,170
Markus Hannikainen $61,000 (1)
Salary Remaining : $51,564
Philipp Kurashev $60,000 (3)
Salary Remaining : $50,718
Scott Reedy $60,000 (2)
Salary Remaining : $50,718
Grant Hutton $50,500 (2)
Salary Remaining : $42,688
Jujhar Khaira $50,000 (2)
Salary Remaining : $42,265
Samuel Ersson $50,000 (2)
Salary Remaining : $42,265
Total Farm Players27
Salary Commitment
Year 24 : $2,717,100
Year 25 : $2,325,400
Year 26 : $769,000
Year 27 : $0
Salary Average Commitment
Year 24 : $2,717,100
Year 25 : $2,325,400
Year 26 : $769,000
Year 27 : $0

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBandT Center
Level 1: 5940 - $93 - 5,641 - 94.96%
Level 2: 4860 - $52 - 3,968 - 81.64%
Level 3: 1980 - $32 - 1,578 - 79.67%
Level 4: 3960 - $25 - 3,174 - 80.16%
Luxury : 1260 - $188 - 1,157 - 91.80%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,525 - 76.25%
Farm Level 2: 1000 - $15 - 751 - 75.05%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %15,517 - 86.20%
Average Income per Game$1,196,799
Year to Date Revenue$7,180,792
Farm
Home Games Left33
Average Attendance - %2,276 - 75.85%
Average Income per Game$64,633
Year to Date Revenue$387,795

Expense

Pro Players Total Salaries$60,072,998
Farm Players Total Salaries$2,059,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$9,251,624
Farm Year To Date Expenses$318,528
Pro Salary Cap To Date$9,251,624
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,494,356
Farm Estimated Season Revenue$2,132,872
Pro Remaining Season Days153
Pro Expenses Per Days$331,895
Pro Estimated Expenses$50,779,935
Farm Remaining Season Days153
Farm Expenses Per Days$11,376
Farm Estimated Expenses$1,740,528
Estimated Season Expenses$52,520,463
Current Bank Account$46,312,254
Projected Bank Account$35,419,019

Pro Players Salaries

Mathew Barzal (1 Way Contract) $13,067,000 (2)
-Salary Remaining : $11,045,586
Anthony Duclair (1 Way Contract) $4,995,000 (1)
-Salary Remaining : $4,222,293
Jake Debrusk (1 Way Contract) $3,940,000 (2)
-Salary Remaining : $3,330,497
Jared McCann (1 Way Contract) $3,520,000 (1)
-Salary Remaining : $2,975,470
Tyler Toffoli (1 Way Contract) $3,350,000 (1)
-Salary Remaining : $2,831,768
Brandon Montour (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $2,535,912
MacKenzie Weegar (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,535,912
Sam Malinski (1 Way Contract) $2,825,000 (1)
-1 Way Contract Salary Cap : $2,825,000
-Salary Remaining : $2,387,983
Andrew Copp (1 Way Contract) $2,600,000 (4)
-Salary Remaining : $2,197,790
Chris Driedger $2,500,000 (3)
-Salary Remaining : $2,113,260
Darcy Kuemper (1 Way Contract) $2,500,000 (1)
-1 Way Contract Salary Cap : $2,500,000
-Salary Remaining : $2,113,260
Gustav Forsling $2,250,000 (1)
-Salary Remaining : $1,901,934
Jaccob Slavin $2,100,000 (3)
-Salary Remaining : $1,775,138
Andreas Athanasiou $1,500,000 (4)
-Salary Remaining : $1,267,956
Travis Hamonic $1,274,999 (1)
-Salary Remaining : $1,077,762
Jeremy Lauzon (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $845,304
Aaron Dell (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $845,304
Christian Djoos $901,000 (4)
-Salary Remaining : $761,619
Parker Kelly $900,000 (1)
-Salary Remaining : $760,773
Mike Hardman $750,000 (4)
-Salary Remaining : $633,978
Anthony Mantha $750,000 (4)
-Salary Remaining : $633,978
Mathieu Joseph $700,000 (1)
-Salary Remaining : $591,713
Karel Vejmelka $624,999 (2)
-Salary Remaining : $528,314
Mitchell Stephens $525,000 (2)
-Salary Remaining : $443,785
ISAAC POULTER (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $422,652
Total Pro Players25
Salary Commitment
Year 24 : $60,072,998
Year 25 : $33,257,999
Year 26 : $14,101,000
Year 27 : $6,501,000
Salary Average Commitment
Year 24 : $59,436,332
Year 25 : $33,257,999
Year 26 : $14,101,000
Year 27 : $6,501,000
Salary Cap with 1 Way Contract
Year 24 : $60,072,998
Year 25 : $33,257,999
Year 26 : $14,101,000
Year 27 : $6,501,000

Farm Players Salaries

Vincent Desharnais $229,000 (1)
Salary Remaining : $193,575
Miikka Salomaki $225,000 (1)
Salary Remaining : $190,193
Owen Power $200,000 (3)
Salary Remaining : $169,061
Kristian Reichel $125,000 (3)
Salary Remaining : $105,663
Dennis Gilbert $120,000 (2)
Salary Remaining : $101,436
Teemu Hartikainen $100,000 (1)
Salary Remaining : $84,530
Frederick Gaudreau $85,000 (1)
Salary Remaining : $71,851
Tom Kuhnhackl $85,000 (1)
Salary Remaining : $71,851
Linus Hogberg $80,000 (1)
Salary Remaining : $67,624
Mark Kastelic $80,000 (3)
Salary Remaining : $67,624
Alexander True $70,000 (2)
Salary Remaining : $59,171
Ryan Spooner $62,500 (1)
Salary Remaining : $52,831
Justin Holl $62,500 (1)
Salary Remaining : $52,831
Brendan Lemieux $62,500 (2)
Salary Remaining : $52,831
William Carrier $62,500 (1)
Salary Remaining : $52,831
Tomas Nosek $60,000 (1)
Salary Remaining : $50,718
Gemel Smith $50,000 (1)
Salary Remaining : $42,265
Anton Slepyshev $50,000 (1)
Salary Remaining : $42,265
Joey Daccord $50,000 (4)
Salary Remaining : $42,265
Pat Maroon $50,000 (1)
Salary Remaining : $42,265
Victor Ejdsell $50,000 (4)
Salary Remaining : $42,265
Brayden Pachal $50,000 (3)
Salary Remaining : $42,265
Mirco Mueller $50,000 (4)
Salary Remaining : $42,265
Total Farm Players23
Salary Commitment
Year 24 : $2,059,000
Year 25 : $857,500
Year 26 : $605,000
Year 27 : $150,000
Salary Average Commitment
Year 24 : $2,059,000
Year 25 : $857,500
Year 26 : $605,000
Year 27 : $150,000

Hamilton Mustangs



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirstOntario Centre
Level 1: 5940 - $93 - 5,277 - 88.83%
Level 2: 4860 - $52 - 3,920 - 80.66%
Level 3: 1980 - $32 - 1,593 - 80.44%
Level 4: 3960 - $25 - 3,190 - 80.56%
Luxury : 1260 - $188 - 1,102 - 87.44%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,537 - 76.86%
Farm Level 2: 1000 - $15 - 737 - 73.67%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %15,081 - 83.78%
Average Income per Game$1,145,975
Year to Date Revenue$8,021,823
Farm
Home Games Left32
Average Attendance - %2,274 - 75.80%
Average Income per Game$64,851
Year to Date Revenue$453,955

Expense

Pro Players Total Salaries$77,386,773
Farm Players Total Salaries$2,179,900
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$12,137,172
Farm Year To Date Expenses$337,232
Pro Salary Cap To Date$12,137,172
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$36,671,191
Farm Estimated Season Revenue$2,075,223
Pro Remaining Season Days153
Pro Expenses Per Days$427,551
Pro Estimated Expenses$65,415,303
Farm Remaining Season Days153
Farm Expenses Per Days$12,044
Farm Estimated Expenses$1,842,732
Estimated Season Expenses$67,258,035
Current Bank Account$36,685,123
Projected Bank Account$8,173,502

Pro Players Salaries

Auston Matthews (1 Way Contract) $7,837,033 (3)
-Salary Remaining : $6,624,674
Roope Hintz (1 Way Contract) $6,521,740 (1)
-Salary Remaining : $5,512,852
Matt Murray (1 Way Contract) $5,750,000 (3)
-Salary Remaining : $4,860,497
Dougie Hamilton (1 Way Contract) $5,750,000 (1)
-Salary Remaining : $4,860,497
Joel Farabee (1 Way Contract) $4,710,000 (1)
-Salary Remaining : $3,981,381
Frederik Andersen (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $3,381,215
Kevin Fiala (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $3,381,215
Quinn Hughes (1 Way Contract) $3,825,000 (1)
-Salary Remaining : $3,233,287
Miro Heiskanen (1 Way Contract) $3,825,000 (1)
-Salary Remaining : $3,233,287
Juuse Saros (1 Way Contract) $3,250,000 (4)
-Salary Remaining : $2,747,238
Casey Mittelstadt (1 Way Contract) $3,100,000 (4)
-Salary Remaining : $2,620,442
Eeli Tolvanen (1 Way Contract) $2,750,000 (4)
-Salary Remaining : $2,324,586
Yegor Sharangovich (1 Way Contract) $2,350,000 (4)
-Salary Remaining : $1,986,464
Michael Hutchinson (1 Way Contract) $2,300,000 (1)
-1 Way Contract Salary Cap : $2,300,000
-Salary Remaining : $1,944,199
Antti Raanta (1 Way Contract) $2,300,000 (1)
-1 Way Contract Salary Cap : $2,300,000
-Salary Remaining : $1,944,199
Nick Cousins $1,995,000 (4)
-Salary Remaining : $1,686,381
Jordan Eberle $1,900,000 (2)
-Salary Remaining : $1,606,077
Warren Foegele $1,750,000 (1)
-Salary Remaining : $1,479,282
Ryan Donato $1,200,000 (2)
-Salary Remaining : $1,014,365
Ian Mitchell (1 Way Contract) $1,173,000 (2)
-Salary Remaining : $991,541
Nathan Walker (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $845,304
Martin Frk (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $845,304
Marcus Sorensen (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $845,304
Connor Carrick (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $845,304
Jordan Schroeder $1,000,000 (2)
-Salary Remaining : $845,304
Jyrki Jokipakka $900,000 (1)
-Salary Remaining : $760,773
Henri Jokiharju $600,000 (4)
-Salary Remaining : $507,182
Scott Perunovich $600,000 (3)
-Salary Remaining : $507,182
Total Pro Players28
Salary Commitment
Year 24 : $77,386,773
Year 25 : $41,505,033
Year 26 : $28,232,033
Year 27 : $14,045,000
Salary Average Commitment
Year 24 : $82,786,773
Year 25 : $46,905,033
Year 26 : $33,632,033
Year 27 : $14,045,000
Salary Cap with 1 Way Contract
Year 24 : $77,386,773
Year 25 : $41,505,033
Year 26 : $28,232,033
Year 27 : $14,045,000

Farm Players Salaries

Oskar Steen $225,000 (3)
Salary Remaining : $190,193
Joe Snively $225,000 (2)
Salary Remaining : $190,193
Beck Malenstyn $220,000 (3)
Salary Remaining : $185,967
Denis Malgin $220,000 (3)
Salary Remaining : $185,967
Luke Hughes $175,000 (3)
Salary Remaining : $147,928
Mark Friedman $133,000 (1)
Salary Remaining : $112,425
Filip Roos $125,000 (1)
Salary Remaining : $105,663
Otto Koivula $99,900 (1)
Salary Remaining : $84,446
Tyler Wotherspoon $90,000 (1)
Salary Remaining : $76,077
Oscar Fantenberg $90,000 (1)
Salary Remaining : $76,077
Joakim Nygard $75,000 (1)
Salary Remaining : $63,398
Mattias Janmark $72,000 (2)
Salary Remaining : $60,862
Gabriel Dumont $65,000 (1)
Salary Remaining : $54,945
Paul Cotter $60,000 (2)
Salary Remaining : $50,718
Libor Hajek $55,000 (4)
Salary Remaining : $46,492
Andrei Mironov $50,000 (1)
Salary Remaining : $42,265
Alex Iafallo $50,000 (2)
Salary Remaining : $42,265
Alex Lyon $50,000 (1)
Salary Remaining : $42,265
Carl Grundstrom $50,000 (4)
Salary Remaining : $42,265
Adam Erne $50,000 (2)
Salary Remaining : $42,265
Total Farm Players20
Salary Commitment
Year 24 : $2,179,900
Year 25 : $1,402,000
Year 26 : $945,000
Year 27 : $105,000
Salary Average Commitment
Year 24 : $2,179,900
Year 25 : $1,402,000
Year 26 : $945,000
Year 27 : $105,000

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameCrypto.com Arena
Level 1: 5940 - $92 - 5,529 - 93.08%
Level 2: 4860 - $51 - 4,505 - 92.70%
Level 3: 1980 - $31 - 1,881 - 95.00%
Level 4: 3960 - $24 - 3,847 - 97.15%
Luxury : 1260 - $187 - 1,152 - 91.42%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,440 - 72.00%
Farm Level 2: 1000 - $15 - 708 - 70.76%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %16,914 - 93.97%
Average Income per Game$1,223,091
Year to Date Revenue$8,561,639
Farm
Home Games Left32
Average Attendance - %2,148 - 71.59%
Average Income per Game$65,746
Year to Date Revenue$460,221

Expense

Pro Players Total Salaries$75,906,899
Farm Players Total Salaries$3,541,143
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$11,742,500
Farm Year To Date Expenses$535,754
Pro Salary Cap To Date$11,742,500
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,138,921
Farm Estimated Season Revenue$2,103,867
Pro Remaining Season Days153
Pro Expenses Per Days$419,375
Pro Estimated Expenses$64,164,375
Farm Remaining Season Days153
Farm Expenses Per Days$19,564
Farm Estimated Expenses$2,993,292
Estimated Season Expenses$67,157,667
Current Bank Account$182,930,511
Projected Bank Account$157,015,632

Pro Players Salaries

Charlie Coyle (1 Way Contract) $10,000,000 (2)
-Salary Remaining : $8,453,039
Alex Pietrangelo (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $5,494,475
Colton Parayko (1 Way Contract) $5,005,000 (2)
-Salary Remaining : $4,230,746
Viktor Arvidsson (1 Way Contract) $5,005,000 (2)
-Salary Remaining : $4,230,746
Justin Faulk (1 Way Contract) $5,005,000 (2)
-Salary Remaining : $4,230,746
Markus Granlund (1 Way Contract) $4,569,000 (2)
-Salary Remaining : $3,862,193
Steven Stamkos (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $3,803,867
Zemgus Girgensons (1 Way Contract) $3,548,500 (3)
-Salary Remaining : $2,999,561
Jaden Schwartz (1 Way Contract) $3,535,000 (2)
-Salary Remaining : $2,988,149
Andrei Kuzmenko (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $2,747,238
Joonas Korpisalo (1 Way Contract) $3,235,400 (3)
-Salary Remaining : $2,734,896
Victor Olofsson (1 Way Contract) $3,200,000 (1)
-Salary Remaining : $2,704,972
Martin Jones (1 Way Contract) $3,005,000 (1)
-Salary Remaining : $2,540,138
Lucas Wallmark (1 Way Contract) $2,760,000 (1)
-Salary Remaining : $2,333,039
Alex Petrovic (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,690,608
John Ramage (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,690,608
Andreas Johnsson $1,810,000 (4)
-Salary Remaining : $1,530,000
Will Butcher $1,810,000 (4)
-Salary Remaining : $1,530,000
Kyle Palmieri (1 Way Contract) $1,693,999 (2)
-1 Way Contract Salary Cap : $1,693,999
-Salary Remaining : $1,431,944
Adam Henrique $1,500,000 (2)
-Salary Remaining : $1,267,956
Conor Garland (1 Way Contract) $1,350,000 (1)
-Salary Remaining : $1,141,160
Drake Caggiula $625,000 (3)
-Salary Remaining : $528,315
Total Pro Players22
Salary Commitment
Year 24 : $75,906,899
Year 25 : $49,341,899
Year 26 : $11,028,900
Year 27 : $3,620,000
Salary Average Commitment
Year 24 : $75,906,899
Year 25 : $49,341,899
Year 26 : $11,028,900
Year 27 : $3,620,000
Salary Cap with 1 Way Contract
Year 24 : $75,906,899
Year 25 : $49,341,899
Year 26 : $11,028,900
Year 27 : $3,620,000

Farm Players Salaries

Joakim Nordstrom $219,800 (3)
Salary Remaining : $185,798
Austin Watson $219,600 (3)
Salary Remaining : $185,629
Jaxson Stauber $217,800 (1)
Salary Remaining : $184,107
Scott Wilson $201,000 (1)
Salary Remaining : $169,906
Jake Dotchin $178,400 (3)
Salary Remaining : $150,802
Joel Hanley $178,400 (2)
Salary Remaining : $150,802
Dylan Guenther $175,000 (3)
Salary Remaining : $147,928
Corban Knight $161,000 (1)
Salary Remaining : $136,094
Tomas Tatar $157,000 (2)
Salary Remaining : $132,713
Tyler Pitlick $150,000 (2)
Salary Remaining : $126,796
Radko Gudas $127,000 (1)
Salary Remaining : $107,354
Mike Hoffman $125,000 (2)
Salary Remaining : $105,663
Victor Rask $107,143 (2)
Salary Remaining : $90,568
Joni Ortio $105,000 (2)
Salary Remaining : $88,757
Garnet Hathaway $101,000 (1)
Salary Remaining : $85,376
Dylan McIlrath $101,000 (3)
Salary Remaining : $85,376
Drew Doughty $101,000 (2)
Salary Remaining : $85,376
Sasha Chmelevski $100,000 (1)
Salary Remaining : $84,530
Keegan Kolesar $68,500 (2)
Salary Remaining : $57,903
Antoine Bibeau $68,500 (1)
Salary Remaining : $57,903
Damon Severson $63,000 (4)
Salary Remaining : $53,254
John Gilmour $62,500 (2)
Salary Remaining : $52,831
Jean-Sebastien Dea $62,500 (3)
Salary Remaining : $52,831
Austin Czarnik $62,500 (2)
Salary Remaining : $52,831
Arber Xhekaj $60,000 (3)
Salary Remaining : $50,718
Julian Melchiori $57,000 (1)
Salary Remaining : $48,182
Sergey Kalinin $56,500 (2)
Salary Remaining : $47,760
Zach Boychuk $55,000 (2)
Salary Remaining : $46,492
Julius Honka $50,000 (1)
Salary Remaining : $42,265
Felix Sandstrom $50,000 (2)
Salary Remaining : $42,265
Nikolay Goldobin $50,000 (1)
Salary Remaining : $42,265
Andreas Englund $50,000 (2)
Salary Remaining : $42,265
Total Farm Players32
Salary Commitment
Year 24 : $3,541,143
Year 25 : $2,407,843
Year 26 : $1,079,300
Year 27 : $63,000
Salary Average Commitment
Year 24 : $3,541,143
Year 25 : $2,407,843
Year 26 : $1,079,300
Year 27 : $63,000

Minnesota North Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 5940 - $91 - 5,701 - 95.97%
Level 2: 4860 - $50 - 4,763 - 98.00%
Level 3: 1980 - $32 - 1,811 - 91.46%
Level 4: 3960 - $23 - 3,794 - 95.82%
Luxury : 1260 - $176 - 1,192 - 94.64%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,934 - 96.71%
Farm Level 2: 1000 - $10 - 942 - 94.16%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %17,261 - 95.90%
Average Income per Game$1,209,623
Year to Date Revenue$8,467,360
Farm
Home Games Left32
Average Attendance - %2,876 - 95.86%
Average Income per Game$69,948
Year to Date Revenue$489,636

Expense

Pro Players Total Salaries$35,502,959
Farm Players Total Salaries$3,402,217
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$5,509,540
Farm Year To Date Expenses$522,684
Pro Salary Cap To Date$5,509,540
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,707,931
Farm Estimated Season Revenue$2,238,336
Pro Remaining Season Days153
Pro Expenses Per Days$196,149
Pro Estimated Expenses$30,010,797
Farm Remaining Season Days153
Farm Expenses Per Days$18,797
Farm Estimated Expenses$2,875,941
Estimated Season Expenses$32,886,738
Current Bank Account$11,677,333
Projected Bank Account$19,736,862

Pro Players Salaries

Radek Faksa (1 Way Contract) $4,253,400 (3)
-Salary Remaining : $3,595,415
John Klingberg (1 Way Contract) $3,700,000 (1)
-Salary Remaining : $3,127,624
Erik Karlsson (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,958,564
Dominik Kubalik (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $2,324,586
Erik Brannstrom (1 Way Contract) $2,550,000 (1)
-Salary Remaining : $2,155,525
Connor Ingram $2,375,000 (3)
-Salary Remaining : $2,007,597
Sam Steel (1 Way Contract) $2,175,000 (2)
-Salary Remaining : $1,838,536
Oscar Lindberg $2,000,000 (1)
-Salary Remaining : $1,690,608
Gustav Nyquist $2,000,000 (1)
-Salary Remaining : $1,690,608
Artturi Lehkonen $1,750,000 (1)
-Salary Remaining : $1,479,282
Yakov Trenin $1,400,000 (2)
-Salary Remaining : $1,183,425
Eric Gelinas $1,274,999 (2)
-Salary Remaining : $1,077,762
Erik Gustafsson $959,360 (2)
-Salary Remaining : $810,951
Alexander Volkov $900,000 (1)
-Salary Remaining : $760,773
Simon Despres $873,200 (2)
-Salary Remaining : $738,119
Kyle Clifford $812,000 (1)
-Salary Remaining : $686,387
Tom Wilson $585,000 (3)
-Salary Remaining : $494,503
Connor Bunnaman $575,000 (3)
-Salary Remaining : $486,050
Louis Domingue $570,000 (1)
-Salary Remaining : $481,823
Olli Juolevi $500,000 (1)
-Salary Remaining : $422,652
Total Pro Players20
Salary Commitment
Year 24 : $35,502,959
Year 25 : $14,470,959
Year 26 : $7,788,400
Year 27 : $0
Salary Average Commitment
Year 24 : $35,502,959
Year 25 : $14,470,959
Year 26 : $7,788,400
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $35,502,959
Year 25 : $14,470,959
Year 26 : $7,788,400
Year 27 : $0

Farm Players Salaries

Klim Kostin $175,000 (3)
Salary Remaining : $147,928
Ross Johnston $175,000 (2)
Salary Remaining : $147,928
Anton Lander $157,000 (2)
Salary Remaining : $132,713
Craig Smith $156,995 (1)
Salary Remaining : $132,708
Derek Forbort $129,876 (1)
Salary Remaining : $109,785
Ben Chiarot $129,876 (1)
Salary Remaining : $109,785
Michael Sgarbossa $129,800 (1)
Salary Remaining : $109,720
Danil Yurtaykin $129,000 (2)
Salary Remaining : $109,044
Cam York $125,000 (3)
Salary Remaining : $105,663
Riley Damiani $100,000 (3)
Salary Remaining : $84,530
Tanner Jeannot $100,000 (1)
Salary Remaining : $84,530
Kieffer Bellows $100,000 (1)
Salary Remaining : $84,530
Dennis Cholowski $100,000 (2)
Salary Remaining : $84,530
Jonathan Dahlen $100,000 (1)
Salary Remaining : $84,530
Kevin Gravel $100,000 (1)
Salary Remaining : $84,530
Logan Shaw $98,500 (1)
Salary Remaining : $83,262
Kristers Gudlevskis $83,300 (1)
Salary Remaining : $70,414
Marcus Bjork $81,200 (3)
Salary Remaining : $68,639
Joonas Rask $75,000 (1)
Salary Remaining : $63,398
Jet Greaves $70,000 (3)
Salary Remaining : $59,171
Akira Schmid $70,000 (2)
Salary Remaining : $59,171
Victor Antipin $69,900 (2)
Salary Remaining : $59,087
Zach Senyshyn $67,500 (2)
Salary Remaining : $57,058
Austin Strand $65,000 (2)
Salary Remaining : $54,945
CJ Suess $62,500 (3)
Salary Remaining : $52,831
Jordan Schmaltz $62,200 (1)
Salary Remaining : $52,578
Declan Chisholm $60,000 (3)
Salary Remaining : $50,718
Mason Shaw $60,000 (3)
Salary Remaining : $50,718
Kyle Capobianco $60,000 (1)
Salary Remaining : $50,718
Alexandre Fortin $55,500 (2)
Salary Remaining : $46,914
Givani Smith $52,500 (1)
Salary Remaining : $44,378
Nikita Soshnikov $51,500 (1)
Salary Remaining : $43,533
Rhett Gardner $50,070 (1)
Salary Remaining : $42,324
Lukas Vejdemo $50,000 (1)
Salary Remaining : $42,265
Ben Gleason $50,000 (1)
Salary Remaining : $42,265
Ryan MacInnis $50,000 (1)
Salary Remaining : $42,265
Ian Cole $50,000 (1)
Salary Remaining : $42,265
Carson Meyer $50,000 (1)
Salary Remaining : $42,265
Kevin Mandolese $50,000 (3)
Salary Remaining : $42,265
Total Farm Players39
Salary Commitment
Year 24 : $3,402,217
Year 25 : $1,672,600
Year 26 : $783,700
Year 27 : $0
Salary Average Commitment
Year 24 : $3,402,217
Year 25 : $1,672,600
Year 26 : $783,700
Year 27 : $0

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 5940 - $92 - 5,839 - 98.30%
Level 2: 4860 - $51 - 4,752 - 97.78%
Level 3: 1980 - $30 - 1,860 - 93.93%
Level 4: 3960 - $23 - 3,711 - 93.70%
Luxury : 1260 - $186 - 1,165 - 92.49%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $32 - 1,881 - 94.03%
Farm Level 2: 1000 - $13 - 913 - 91.30%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %17,327 - 96.26%
Average Income per Game$1,262,586
Year to Date Revenue$7,575,514
Farm
Home Games Left33
Average Attendance - %2,794 - 93.12%
Average Income per Game$72,050
Year to Date Revenue$432,302

Expense

Pro Players Total Salaries$85,421,567
Farm Players Total Salaries$1,835,900
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$12,386,344
Farm Year To Date Expenses$302,788
Pro Salary Cap To Date$12,386,344
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,665,327
Farm Estimated Season Revenue$2,377,661
Pro Remaining Season Days153
Pro Expenses Per Days$471,942
Pro Estimated Expenses$72,207,126
Farm Remaining Season Days153
Farm Expenses Per Days$10,143
Farm Estimated Expenses$1,551,879
Estimated Season Expenses$73,759,005
Current Bank Account$63,836,951
Projected Bank Account$34,120,934

Pro Players Salaries

Jonathan Huberdeau (1 Way Contract) $7,950,000 (1)
-Salary Remaining : $6,720,166
Cam Fowler (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $5,917,127
Josh Norris (1 Way Contract) $6,775,000 (4)
-Salary Remaining : $5,726,934
Alex DeBrincat (1 Way Contract) $6,000,067 (3)
-Salary Remaining : $5,071,880
Bo Horvat (1 Way Contract) $5,550,000 (3)
-Salary Remaining : $4,691,436
Sean Monahan (1 Way Contract) $5,550,000 (3)
-Salary Remaining : $4,691,436
Calvin Pickard (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $4,226,519
Tobias Rieder (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $3,381,215
Andrei Svechnikov (1 Way Contract) $3,825,000 (1)
-Salary Remaining : $3,233,287
Klas Dahlbeck (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $3,212,155
Nikita Nesterov (1 Way Contract) $3,125,000 (2)
-Salary Remaining : $2,641,575
John Carlson (1 Way Contract) $3,067,000 (2)
-Salary Remaining : $2,592,547
Tanner Pearson (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,535,912
Slava Voynov (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $2,113,260
Ilya Samsonov (1 Way Contract) $2,225,000 (4)
-Salary Remaining : $1,880,801
Troy Grosenick (1 Way Contract) $2,064,500 (1)
-1 Way Contract Salary Cap : $2,064,500
-Salary Remaining : $1,745,130
Brian Dumoulin $1,900,000 (1)
-Salary Remaining : $1,606,077
Jhonas Enroth (1 Way Contract) $1,900,000 (1)
-1 Way Contract Salary Cap : $1,900,000
-Salary Remaining : $1,606,077
Cody Ceci $1,700,000 (2)
-Salary Remaining : $1,437,017
Dominik Kahun $1,650,000 (1)
-Salary Remaining : $1,394,751
Philip Samuelsson $1,600,000 (2)
-Salary Remaining : $1,352,486
Tanner Kero $1,600,000 (1)
-Salary Remaining : $1,352,486
Ilya Mikheyev $1,250,000 (3)
-Salary Remaining : $1,056,630
Matt Roy $1,150,000 (3)
-Salary Remaining : $972,099
Nicolas Aube-Kubel $690,000 (1)
-Salary Remaining : $583,260
Kaapo Kahkonen $550,000 (1)
-Salary Remaining : $464,917
Total Pro Players26
Salary Commitment
Year 24 : $85,421,567
Year 25 : $44,992,067
Year 26 : $28,500,067
Year 27 : $9,000,000
Salary Average Commitment
Year 24 : $85,421,567
Year 25 : $44,992,067
Year 26 : $28,500,067
Year 27 : $9,000,000
Salary Cap with 1 Way Contract
Year 24 : $85,421,567
Year 25 : $44,992,067
Year 26 : $28,500,067
Year 27 : $9,000,000

Farm Players Salaries

Scott Harrington $178,400 (1)
Salary Remaining : $150,802
Colin Blackwell $125,000 (1)
Salary Remaining : $105,663
Justus Annunen $90,000 (3)
Salary Remaining : $76,077
Nikita Okhotyuk $90,000 (3)
Salary Remaining : $76,077
Benoit-Olivier Groulx $90,000 (3)
Salary Remaining : $76,077
Julien Gauthier $85,000 (2)
Salary Remaining : $71,851
MacKenzie Entwistle $80,000 (2)
Salary Remaining : $67,624
Mitchell Chaffee $75,000 (3)
Salary Remaining : $63,398
Cam Dineen $70,000 (1)
Salary Remaining : $59,171
Mikael Pyyhtia $70,000 (3)
Salary Remaining : $59,171
Nils Aman $70,000 (3)
Salary Remaining : $59,171
James Hamblin $65,000 (3)
Salary Remaining : $54,945
Justin Brazeau $65,000 (3)
Salary Remaining : $54,945
Tim Heed $65,000 (1)
Salary Remaining : $54,945
Dylan Gambrell $60,000 (1)
Salary Remaining : $50,718
Jesper Boqvist $60,000 (1)
Salary Remaining : $50,718
Jack St. Ivany $60,000 (3)
Salary Remaining : $50,718
Nicolas Meloche $60,000 (1)
Salary Remaining : $50,718
Tucker Poolman $57,500 (1)
Salary Remaining : $48,605
Michael Dal Colle $55,000 (1)
Salary Remaining : $46,492
Carsen Twarynski $55,000 (3)
Salary Remaining : $46,492
Casey Fitzgerald $55,000 (2)
Salary Remaining : $46,492
Juho Lammikko $55,000 (2)
Salary Remaining : $46,492
Matt Kiersted $50,000 (3)
Salary Remaining : $42,265
Mikhail Vorobyov $50,000 (3)
Salary Remaining : $42,265
Total Farm Players25
Salary Commitment
Year 24 : $1,835,900
Year 25 : $1,105,000
Year 26 : $830,000
Year 27 : $0
Salary Average Commitment
Year 24 : $1,836,000
Year 25 : $1,105,000
Year 26 : $830,000
Year 27 : $0

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 5940 - $93 - 5,322 - 89.59%
Level 2: 4860 - $52 - 4,019 - 82.70%
Level 3: 1980 - $32 - 1,550 - 78.27%
Level 4: 3960 - $25 - 3,252 - 82.12%
Luxury : 1260 - $188 - 1,126 - 89.38%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,572 - 78.60%
Farm Level 2: 1000 - $15 - 758 - 75.80%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %15,269 - 84.83%
Average Income per Game$1,161,646
Year to Date Revenue$6,969,878
Farm
Home Games Left33
Average Attendance - %2,330 - 77.67%
Average Income per Game$66,390
Year to Date Revenue$398,340

Expense

Pro Players Total Salaries$82,997,744
Farm Players Total Salaries$1,558,930
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$12,825,616
Farm Year To Date Expenses$241,164
Pro Salary Cap To Date$12,825,616
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,334,329
Farm Estimated Season Revenue$2,190,870
Pro Remaining Season Days153
Pro Expenses Per Days$458,551
Pro Estimated Expenses$70,158,303
Farm Remaining Season Days153
Farm Expenses Per Days$8,613
Farm Estimated Expenses$1,317,789
Estimated Season Expenses$71,476,092
Current Bank Account$59,605,914
Projected Bank Account$28,655,021

Pro Players Salaries

Brandon Saad (1 Way Contract) $10,500,000 (2)
-Salary Remaining : $8,875,691
Anthony Cirelli (1 Way Contract) $9,000,000 (3)
-Salary Remaining : $7,607,735
Ryan O'Reilly (1 Way Contract) $8,750,000 (2)
-Salary Remaining : $7,396,409
Gabriel Landeskog (1 Way Contract) $7,220,746 (2)
-Salary Remaining : $6,103,725
Victor Hedman (1 Way Contract) $5,550,000 (2)
-Salary Remaining : $4,691,436
Ondrej Kase (1 Way Contract) $3,630,000 (1)
-Salary Remaining : $3,068,453
Nick Bjugstad (1 Way Contract) $3,600,000 (2)
-Salary Remaining : $3,043,094
Andrew Mangiapane (1 Way Contract) $3,550,000 (2)
-Salary Remaining : $3,000,829
Mason Marchment (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $2,958,564
Brendan Perlini (1 Way Contract) $3,130,000 (1)
-Salary Remaining : $2,645,801
Sam Bennett (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,535,912
Andrei Vasilevskiy (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $2,535,912
Brett Pesce (1 Way Contract) $2,650,000 (3)
-Salary Remaining : $2,240,055
Brett Lernout (1 Way Contract) $2,550,000 (3)
-Salary Remaining : $2,155,525
Laurent Brossoit (1 Way Contract) $2,500,000 (2)
-1 Way Contract Salary Cap : $2,500,000
-Salary Remaining : $2,113,260
Jamie Oleksiak $1,700,000 (2)
-Salary Remaining : $1,437,017
Noah Hanifin $1,067,000 (2)
-Salary Remaining : $901,939
Tyler Bertuzzi $1,000,000 (2)
-Salary Remaining : $845,304
Nick Blankenburg $800,000 (1)
-Salary Remaining : $676,243
Malcolm Subban $750,000 (1)
-Salary Remaining : $633,978
Derrick Pouliot $750,000 (1)
-Salary Remaining : $633,978
Adam Pelech $624,999 (1)
-Salary Remaining : $528,314
Zach Aston-Reese $624,999 (1)
-Salary Remaining : $528,314
T.J. Oshie (1 Way Contract) $550,000 (1)
-1 Way Contract Salary Cap : $550,000
-Salary Remaining : $464,917
Linus Omark (1 Way Contract) $500,000 (2)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $422,652
Brad Marchand (1 Way Contract) $500,000 (3)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $422,652
Mats Zuccarello (1 Way Contract) $500,000 (2)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $422,652
Alex Ovechkin (1 Way Contract) $500,000 (2)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $422,652
Nick Shore $500,000 (2)
-Salary Remaining : $422,652
Milan Lucic (1 Way Contract) $500,000 (2)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $422,652
Total Pro Players30
Salary Commitment
Year 24 : $82,997,744
Year 25 : $69,137,746
Year 26 : $21,200,000
Year 27 : $0
Salary Average Commitment
Year 24 : $82,997,744
Year 25 : $69,137,746
Year 26 : $21,200,000
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $82,997,744
Year 25 : $69,137,746
Year 26 : $21,200,000
Year 27 : $0

Farm Players Salaries

Logan Brown $150,000 (1)
Salary Remaining : $126,796
Paul LaDue $127,030 (1)
Salary Remaining : $107,379
Mike Matheson $126,700 (3)
Salary Remaining : $107,100
Jake Christiansen $100,000 (3)
Salary Remaining : $84,530
Anders Lee $98,500 (1)
Salary Remaining : $83,262
Garret Sparks $95,000 (2)
Salary Remaining : $80,304
Alex Barre-Boulet $70,000 (3)
Salary Remaining : $59,171
Jared Coreau $62,500 (1)
Salary Remaining : $52,831
Caleb Jones $62,500 (3)
Salary Remaining : $52,831
Jason Dickinson $60,000 (1)
Salary Remaining : $50,718
Ryan Lomberg $55,600 (3)
Salary Remaining : $46,999
Matthew Highmore $51,000 (1)
Salary Remaining : $43,110
Kyle Burroughs $50,100 (1)
Salary Remaining : $42,350
Jake Walman $50,000 (1)
Salary Remaining : $42,265
Vinni Lettieri $50,000 (2)
Salary Remaining : $42,265
Johan Larsson $50,000 (2)
Salary Remaining : $42,265
Hudson Fasching $50,000 (1)
Salary Remaining : $42,265
Frederik Gauthier $50,000 (2)
Salary Remaining : $42,265
John Quenneville $50,000 (1)
Salary Remaining : $42,265
William Lagesson $50,000 (2)
Salary Remaining : $42,265
Christian Jaros $50,000 (3)
Salary Remaining : $42,265
Andreas Borgman $50,000 (2)
Salary Remaining : $42,265
Total Farm Players22
Salary Commitment
Year 24 : $1,558,930
Year 25 : $809,800
Year 26 : $464,800
Year 27 : $0
Salary Average Commitment
Year 24 : $1,558,930
Year 25 : $809,800
Year 26 : $464,800
Year 27 : $0

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 5940 - $93 - 5,354 - 90.13%
Level 2: 4860 - $52 - 3,939 - 81.05%
Level 3: 1980 - $32 - 1,597 - 80.65%
Level 4: 3960 - $25 - 3,089 - 78.01%
Luxury : 1260 - $188 - 1,130 - 89.66%
Total Capacity :18000
Farm
Farm Level 1: 2250 - $35 - 1,754 - 77.94%
Farm Level 2: 1250 - $16 - 886 - 70.89%
Farm Total Capacity :3500

Income

Home Games Left33
Average Attendance - %15,109 - 83.94%
Average Income per Game$1,158,215
Year to Date Revenue$6,949,290
Farm
Home Games Left33
Average Attendance - %2,640 - 75.42%
Average Income per Game$75,557
Year to Date Revenue$453,342

Expense

Pro Players Total Salaries$77,210,000
Farm Players Total Salaries$1,685,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$11,944,100
Farm Year To Date Expenses$260,736
Pro Salary Cap To Date$11,944,100
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,221,095
Farm Estimated Season Revenue$2,493,381
Pro Remaining Season Days153
Pro Expenses Per Days$426,575
Pro Estimated Expenses$65,265,975
Farm Remaining Season Days153
Farm Expenses Per Days$9,312
Farm Estimated Expenses$1,424,736
Estimated Season Expenses$66,690,711
Current Bank Account$73,832,191
Projected Bank Account$47,855,956

Pro Players Salaries

Tyler Seguin (1 Way Contract) $8,250,000 (1)
-Salary Remaining : $6,973,757
Filip Forsberg (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $6,762,431
Jack Eichel (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $5,917,127
Seth Jones (1 Way Contract) $6,850,000 (4)
-Salary Remaining : $5,790,331
Matthew Tkachuk (1 Way Contract) $5,750,000 (3)
-Salary Remaining : $4,860,497
Ryan Murray (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $3,381,215
Igor Shesterkin (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $3,381,215
Christian Dvorak (1 Way Contract) $3,830,000 (1)
-Salary Remaining : $3,237,514
Adam Boqvist (1 Way Contract) $3,825,000 (2)
-Salary Remaining : $3,233,287
Mark Stone (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $3,169,890
Petr Mrazek (1 Way Contract) $3,565,000 (1)
-Salary Remaining : $3,013,508
Brett Bulmer $2,100,000 (1)
-Salary Remaining : $1,775,138
Jesse Puljujarvi $2,000,000 (1)
-Salary Remaining : $1,690,608
Adam Lowry $2,000,000 (2)
-Salary Remaining : $1,690,608
Bowen Byram $2,000,000 (2)
-Salary Remaining : $1,690,608
Lucas Raymond $1,750,000 (3)
-Salary Remaining : $1,479,282
Owen Tippett $1,750,000 (1)
-Salary Remaining : $1,479,282
Ryan McDonagh (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $845,304
Rudolfs Balcers $1,000,000 (2)
-Salary Remaining : $845,304
Rasmus Sandin $1,000,000 (1)
-Salary Remaining : $845,304
Erik Gustafsson (1 Way Contract) $900,000 (1)
-1 Way Contract Salary Cap : $900,000
-Salary Remaining : $760,773
Devin Shore $750,000 (4)
-Salary Remaining : $633,978
Mark Giordano (1 Way Contract) $600,000 (1)
-1 Way Contract Salary Cap : $600,000
-Salary Remaining : $507,182
Jacob Bryson $540,000 (3)
-Salary Remaining : $456,464
Nikolay Kulemin (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $422,652
Trevor Lewis (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $422,652
Total Pro Players26
Salary Commitment
Year 24 : $77,210,000
Year 25 : $47,465,000
Year 26 : $31,640,000
Year 27 : $11,600,000
Salary Average Commitment
Year 24 : $76,653,388
Year 25 : $46,925,000
Year 26 : $31,640,000
Year 27 : $11,600,000
Salary Cap with 1 Way Contract
Year 24 : $77,210,000
Year 25 : $47,465,000
Year 26 : $31,640,000
Year 27 : $11,600,000

Farm Players Salaries

Pavel Mintyukov $150,000 (3)
Salary Remaining : $126,796
Josh Jooris $145,000 (1)
Salary Remaining : $122,569
Justin Barron $100,000 (3)
Salary Remaining : $84,530
Simon Holmstrom $100,000 (2)
Salary Remaining : $84,530
Nick Robertson $100,000 (3)
Salary Remaining : $84,530
Yegor Chinakhov $100,000 (3)
Salary Remaining : $84,530
Jake Neighbours $90,000 (2)
Salary Remaining : $76,077
Lukas Dostal $80,000 (3)
Salary Remaining : $67,624
Joey Anderson $80,000 (2)
Salary Remaining : $67,624
Nico Daws $70,000 (1)
Salary Remaining : $59,171
Martin Marincin $60,000 (1)
Salary Remaining : $50,718
Nick Paul $56,000 (3)
Salary Remaining : $47,337
Cole Guttman $52,500 (4)
Salary Remaining : $44,378
Matt Luff $52,000 (2)
Salary Remaining : $43,956
Akito Hirose $50,000 (4)
Salary Remaining : $42,265
Ivan Prosvetov $50,000 (4)
Salary Remaining : $42,265
Victor Mete $50,000 (3)
Salary Remaining : $42,265
Mike Reilly $50,000 (1)
Salary Remaining : $42,265
Brett Ritchie $50,000 (1)
Salary Remaining : $42,265
Christoffer Ehn $50,000 (4)
Salary Remaining : $42,265
Justin Schultz $50,000 (1)
Salary Remaining : $42,265
Dryden Hunt $50,000 (1)
Salary Remaining : $42,265
Dmytro Timashov $50,000 (2)
Salary Remaining : $42,265
Total Farm Players23
Salary Commitment
Year 24 : $1,685,500
Year 25 : $1,210,500
Year 26 : $838,500
Year 27 : $202,500
Salary Average Commitment
Year 24 : $1,685,500
Year 25 : $1,210,500
Year 26 : $838,500
Year 27 : $202,500

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 5940 - $93 - 5,441 - 91.59%
Level 2: 4860 - $52 - 3,917 - 80.59%
Level 3: 1980 - $32 - 1,593 - 80.44%
Level 4: 3960 - $25 - 3,210 - 81.06%
Luxury : 1260 - $188 - 1,124 - 89.18%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,529 - 76.47%
Farm Level 2: 1000 - $15 - 735 - 73.49%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %15,284 - 84.91%
Average Income per Game$1,167,850
Year to Date Revenue$8,174,953
Farm
Home Games Left32
Average Attendance - %2,264 - 75.48%
Average Income per Game$64,553
Year to Date Revenue$451,870

Expense

Pro Players Total Salaries$78,656,667
Farm Players Total Salaries$1,535,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$12,167,876
Farm Year To Date Expenses$237,468
Pro Salary Cap To Date$12,167,876
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$37,371,214
Farm Estimated Season Revenue$2,065,691
Pro Remaining Season Days153
Pro Expenses Per Days$434,567
Pro Estimated Expenses$66,488,751
Farm Remaining Season Days153
Farm Expenses Per Days$8,481
Farm Estimated Expenses$1,297,593
Estimated Season Expenses$67,786,344
Current Bank Account$158,022,691
Projected Bank Account$129,673,252

Pro Players Salaries

Patrik Laine (1 Way Contract) $10,000,000 (3)
-Salary Remaining : $8,453,039
Clayton Keller (1 Way Contract) $7,366,667 (4)
-Salary Remaining : $6,227,072
Mikko Rantanen (1 Way Contract) $7,100,000 (1)
-Salary Remaining : $6,001,657
Semyon Varlamov (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $4,226,519
Sergei Bobrovsky (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $4,226,519
Sami Niku (1 Way Contract) $4,900,000 (2)
-Salary Remaining : $4,141,989
Dylan Strome $4,900,000 (2)
-Salary Remaining : $4,141,989
Gabriel Vilardi (1 Way Contract) $4,710,000 (1)
-Salary Remaining : $3,981,381
Kevin Hayes (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $3,381,215
Evan Bouchard (1 Way Contract) $3,825,000 (2)
-Salary Remaining : $3,233,287
Filip Chytil (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $3,169,890
Oliver Ekman-Larsson (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,958,564
Louie Belpedio (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,535,912
Nikita Zadorov (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $1,690,608
Oliver Wahlstrom $1,750,000 (2)
-Salary Remaining : $1,479,282
Tomas Hertl $1,670,000 (3)
-Salary Remaining : $1,411,657
Ryan Lindgren $1,430,000 (3)
-Salary Remaining : $1,208,785
Logan Thompson $1,430,000 (2)
-Salary Remaining : $1,208,785
Tage Thompson $900,000 (1)
-Salary Remaining : $760,773
Rem Pitlick $800,000 (1)
-Salary Remaining : $676,243
Jimmy Vesey $625,000 (2)
-Salary Remaining : $528,315
Frank Vatrano $500,000 (3)
-Salary Remaining : $422,652
Trent Frederic $500,000 (3)
-Salary Remaining : $422,652
Total Pro Players23
Salary Commitment
Year 24 : $78,656,667
Year 25 : $40,896,667
Year 26 : $23,466,667
Year 27 : $9,366,667
Salary Average Commitment
Year 24 : $78,791,667
Year 25 : $40,896,667
Year 26 : $23,466,667
Year 27 : $9,366,667
Salary Cap with 1 Way Contract
Year 24 : $78,656,667
Year 25 : $40,896,667
Year 26 : $23,466,667
Year 27 : $9,366,667

Farm Players Salaries

David Rittich $125,000 (1)
Salary Remaining : $105,663
Zane McIntyre $62,500 (2)
Salary Remaining : $52,831
Seth Griffith $62,500 (2)
Salary Remaining : $52,831
Daniel Catenacci $62,500 (2)
Salary Remaining : $52,831
Mike Vecchione $62,500 (2)
Salary Remaining : $52,831
Ryan Sproul $62,500 (2)
Salary Remaining : $52,831
Ben Hutton $62,500 (2)
Salary Remaining : $52,831
Radim Simek $62,500 (2)
Salary Remaining : $52,831
Andrey Makarov $62,500 (2)
Salary Remaining : $52,831
Lance Bouma $60,000 (1)
Salary Remaining : $50,718
Joel L'Esperance $50,000 (1)
Salary Remaining : $42,265
Uvis Balinskis $50,000 (3)
Salary Remaining : $42,265
Luke Adam $50,000 (1)
Salary Remaining : $42,265
Philippe Cornet $50,000 (1)
Salary Remaining : $42,265
Bogdan Kiselevich $50,000 (1)
Salary Remaining : $42,265
Daniel Carr $50,000 (1)
Salary Remaining : $42,265
Brady Keeper $50,000 (1)
Salary Remaining : $42,265
Andrew MacWilliam $50,000 (1)
Salary Remaining : $42,265
Ronalds Kenins $50,000 (2)
Salary Remaining : $42,265
Jonny Brodzinski $50,000 (1)
Salary Remaining : $42,265
Gustav Olofsson $50,000 (4)
Salary Remaining : $42,265
Joseph Cramarossa $50,000 (1)
Salary Remaining : $42,265
Stefan Matteau $50,000 (3)
Salary Remaining : $42,265
Justin Florek $50,000 (1)
Salary Remaining : $42,265
Libor Sulak $50,000 (1)
Salary Remaining : $42,265
Rocco Grimaldi $50,000 (1)
Salary Remaining : $42,265
David Warsofsky $50,000 (1)
Salary Remaining : $42,265
Total Farm Players27
Salary Commitment
Year 24 : $1,535,000
Year 25 : $700,000
Year 26 : $150,000
Year 27 : $50,000
Salary Average Commitment
Year 24 : $1,535,000
Year 25 : $700,000
Year 26 : $150,000
Year 27 : $50,000

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 5940 - $93 - 5,426 - 91.34%
Level 2: 4860 - $52 - 4,152 - 85.44%
Level 3: 1980 - $32 - 1,631 - 82.37%
Level 4: 3960 - $25 - 3,042 - 76.81%
Luxury : 1260 - $188 - 1,147 - 91.04%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,563 - 78.13%
Farm Level 2: 1000 - $15 - 741 - 74.11%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %15,397 - 85.54%
Average Income per Game$1,181,476
Year to Date Revenue$8,270,330
Farm
Home Games Left32
Average Attendance - %2,304 - 76.79%
Average Income per Game$65,807
Year to Date Revenue$460,650

Expense

Pro Players Total Salaries$66,239,666
Farm Players Total Salaries$1,454,200
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$10,339,840
Farm Year To Date Expenses$224,952
Pro Salary Cap To Date$10,339,840
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$37,807,223
Farm Estimated Season Revenue$2,105,829
Pro Remaining Season Days153
Pro Expenses Per Days$365,965
Pro Estimated Expenses$55,992,645
Farm Remaining Season Days153
Farm Expenses Per Days$8,034
Farm Estimated Expenses$1,229,202
Estimated Season Expenses$57,221,847
Current Bank Account$125,781,295
Projected Bank Account$108,472,500

Pro Players Salaries

Brock Boeser (1 Way Contract) $8,280,333 (2)
-Salary Remaining : $6,999,398
Elias Pettersson (1 Way Contract) $6,650,000 (4)
-Salary Remaining : $5,621,271
Vladimir Tarasenko (1 Way Contract) $5,500,500 (1)
-Salary Remaining : $4,649,594
Connor McDavid (1 Way Contract) $5,333,333 (2)
-Salary Remaining : $4,508,287
Tyson Barrie (1 Way Contract) $5,005,000 (1)
-Salary Remaining : $4,230,746
J.T. Miller (1 Way Contract) $4,850,000 (1)
-Salary Remaining : $4,099,724
Evgenii Dadonov (1 Way Contract) $3,650,500 (2)
-Salary Remaining : $3,085,782
Brendan Gallagher (1 Way Contract) $2,950,000 (2)
-Salary Remaining : $2,493,646
Colin Miller (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $2,113,260
Philipp Grubauer $2,500,000 (1)
-Salary Remaining : $2,113,260
Jeremy Swayman (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $1,690,608
Jake Bean $2,000,000 (4)
-Salary Remaining : $1,690,608
Haydn Fleury $1,950,000 (3)
-Salary Remaining : $1,648,343
Olli Maatta $1,935,000 (1)
-Salary Remaining : $1,635,663
Jakub Zboril $1,935,000 (3)
-Salary Remaining : $1,635,663
Michael Rasmussen $1,850,000 (4)
-Salary Remaining : $1,563,812
Luke Schenn $1,350,000 (1)
-Salary Remaining : $1,141,160
Brett Connolly $1,100,000 (2)
-Salary Remaining : $929,834
Kevin Connauton (Out of Payroll) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $845,304
Damien Brunner (1 Way Contract) $900,000 (1)
-1 Way Contract Salary Cap : $900,000
-Salary Remaining : $760,773
Patrick Kane (1 Way Contract) $800,000 (1)
-Salary Remaining : $676,243
Morgan Geekie $800,000 (1)
-Salary Remaining : $676,243
Luke Glendening (1 Way Contract) $600,000 (1)
-1 Way Contract Salary Cap : $600,000
-Salary Remaining : $507,182
Nathan Bastian $600,000 (2)
-Salary Remaining : $507,182
Lars Eller (1 Way Contract) $600,000 (1)
-1 Way Contract Salary Cap : $600,000
-Salary Remaining : $507,182
Jake Leschyshyn $600,000 (1)
-Salary Remaining : $507,182
Total Pro Players26
Salary Commitment
Year 24 : $67,239,666
Year 25 : $40,799,166
Year 26 : $16,385,000
Year 27 : $12,500,000
Salary Average Commitment
Year 24 : $67,239,666
Year 25 : $40,799,166
Year 26 : $16,385,000
Year 27 : $12,500,000
Salary Cap with 1 Way Contract
Year 24 : $67,239,666
Year 25 : $40,799,166
Year 26 : $16,385,000
Year 27 : $12,500,000

Farm Players Salaries

Connor Mackey $166,700 (2)
Salary Remaining : $140,912
Thomas Harley $125,000 (1)
Salary Remaining : $105,663
Riley Tufte $100,000 (1)
Salary Remaining : $84,530
Michael Pezzetta $95,000 (3)
Salary Remaining : $80,304
Oscar Dansk $95,000 (1)
Salary Remaining : $80,304
Nikita Alexandrov $90,000 (2)
Salary Remaining : $76,077
Yanni Gourde $90,000 (2)
Salary Remaining : $76,077
Ryan Winterton $80,000 (3)
Salary Remaining : $67,624
Nate Schmidt $70,000 (1)
Salary Remaining : $59,171
Guillaume Brisebois $70,000 (1)
Salary Remaining : $59,171
Jack McBain $70,000 (1)
Salary Remaining : $59,171
Taylor Raddysh $70,000 (1)
Salary Remaining : $59,171
Tim Gettinger $60,000 (3)
Salary Remaining : $50,718
Samuel Bolduc $60,000 (2)
Salary Remaining : $50,718
Kevin Roy $57,500 (1)
Salary Remaining : $48,605
Erik Kallgren $55,000 (3)
Salary Remaining : $46,492
Sam Lafferty $50,000 (1)
Salary Remaining : $42,265
Isaak Phillips $50,000 (2)
Salary Remaining : $42,265
Total Farm Players18
Salary Commitment
Year 24 : $1,454,200
Year 25 : $746,700
Year 26 : $290,000
Year 27 : $0
Salary Average Commitment
Year 24 : $1,454,200
Year 25 : $746,700
Year 26 : $290,000
Year 27 : $0

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 5940 - $93 - 5,232 - 88.08%
Level 2: 4860 - $52 - 4,064 - 83.63%
Level 3: 1980 - $32 - 1,675 - 84.60%
Level 4: 3960 - $25 - 3,192 - 80.60%
Luxury : 1260 - $188 - 1,100 - 87.31%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,595 - 79.74%
Farm Level 2: 1000 - $15 - 769 - 76.88%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %15,264 - 84.80%
Average Income per Game$1,152,362
Year to Date Revenue$6,914,172
Farm
Home Games Left33
Average Attendance - %2,364 - 78.79%
Average Income per Game$67,352
Year to Date Revenue$404,110

Expense

Pro Players Total Salaries$55,685,715
Farm Players Total Salaries$1,696,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$8,614,368
Farm Year To Date Expenses$262,444
Pro Salary Cap To Date$8,614,368
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,027,946
Farm Estimated Season Revenue$2,222,605
Pro Remaining Season Days153
Pro Expenses Per Days$307,656
Pro Estimated Expenses$47,071,368
Farm Remaining Season Days153
Farm Expenses Per Days$9,373
Farm Estimated Expenses$1,434,069
Estimated Season Expenses$48,505,437
Current Bank Account$105,141,556
Projected Bank Account$96,886,670

Pro Players Salaries

Kasperi Kapanen (1 Way Contract) $7,500,000 (2)
-Salary Remaining : $6,339,779
Jake Guentzel (1 Way Contract) $5,250,000 (2)
-Salary Remaining : $4,437,845
Josh Morrissey (1 Way Contract) $4,285,715 (4)
-Salary Remaining : $3,622,731
Marc-Andre Fleury (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $3,381,215
Dmitry Orlov (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $3,169,890
Ryan Nugent-Hopkins (1 Way Contract) $3,600,000 (2)
-Salary Remaining : $3,043,094
Nino Niederreiter (1 Way Contract) $3,600,000 (2)
-Salary Remaining : $3,043,094
Evgeni Malkin (1 Way Contract) $3,200,000 (1)
-Salary Remaining : $2,704,972
Brandon Carlo (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,535,912
Jack Hughes $2,000,000 (1)
-Salary Remaining : $1,690,608
Andre Burakovsky $1,750,000 (4)
-Salary Remaining : $1,479,282
Anton Khudobin (1 Way Contract) $1,750,000 (1)
-1 Way Contract Salary Cap : $1,750,000
-Salary Remaining : $1,479,282
Bryan Rust $1,700,000 (1)
-Salary Remaining : $1,437,017
Matt Boldy $1,500,000 (1)
-Salary Remaining : $1,267,956
Joel Eriksson Ek $1,350,000 (3)
-Salary Remaining : $1,141,160
Vladislav Gavrikov $1,350,000 (2)
-Salary Remaining : $1,141,160
Jonas Siegenthaler $1,200,000 (2)
-Salary Remaining : $1,014,365
Reto Berra (1 Way Contract) $850,000 (1)
-Salary Remaining : $718,508
Jordan Kyrou $700,000 (1)
-Salary Remaining : $591,713
Martin Fehervary $700,000 (1)
-Salary Remaining : $591,713
Steve Kampfer (1 Way Contract) $650,000 (1)
-1 Way Contract Salary Cap : $650,000
-Salary Remaining : $549,448
Nick Ritchie $500,000 (1)
-Salary Remaining : $422,652
Juuso Valimaki $500,000 (4)
-Salary Remaining : $422,652
Rasmus Asplund $500,000 (3)
-Salary Remaining : $422,652
Brandon Yip (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $422,652
Total Pro Players25
Salary Commitment
Year 24 : $55,685,715
Year 25 : $33,885,715
Year 26 : $8,385,715
Year 27 : $6,535,715
Salary Average Commitment
Year 24 : $55,685,715
Year 25 : $33,885,715
Year 26 : $8,385,715
Year 27 : $6,535,715
Salary Cap with 1 Way Contract
Year 24 : $55,685,715
Year 25 : $33,885,715
Year 26 : $8,385,715
Year 27 : $6,535,715

Farm Players Salaries

Seth Jarvis $150,000 (1)
Salary Remaining : $126,796
Andrei Loktionov $110,000 (1)
Salary Remaining : $92,983
Bobby Brink $100,000 (3)
Salary Remaining : $84,530
Ridly Greig $100,000 (3)
Salary Remaining : $84,530
Joe Morrow $95,000 (2)
Salary Remaining : $80,304
Nick DeSimone $80,000 (4)
Salary Remaining : $67,624
Jesse Ylonen $80,000 (2)
Salary Remaining : $67,624
Axel Jonsson-Fjallby $80,000 (2)
Salary Remaining : $67,624
Calen Addison $70,000 (2)
Salary Remaining : $59,171
Jack Studnicka $70,000 (3)
Salary Remaining : $59,171
Tyler Johnson $70,000 (2)
Salary Remaining : $59,171
Trey Fix-Wolansky $60,000 (3)
Salary Remaining : $50,718
Jack Rathbone $60,000 (2)
Salary Remaining : $50,718
Drew O'Connor $60,000 (1)
Salary Remaining : $50,718
Dominik Simon $56,000 (2)
Salary Remaining : $47,337
Christopher Gibson $55,000 (1)
Salary Remaining : $46,492
Michal Jordan $50,500 (1)
Salary Remaining : $42,688
Oskar Sundqvist $50,000 (3)
Salary Remaining : $42,265
Kevin Czuczman $50,000 (1)
Salary Remaining : $42,265
Jayson Megna $50,000 (1)
Salary Remaining : $42,265
Juuso Riikola $50,000 (3)
Salary Remaining : $42,265
Mathias Brome $50,000 (1)
Salary Remaining : $42,265
Dominic Toninato $50,000 (3)
Salary Remaining : $42,265
Anthony Angello $50,000 (1)
Salary Remaining : $42,265
Total Farm Players24
Salary Commitment
Year 24 : $1,696,500
Year 25 : $1,071,000
Year 26 : $560,000
Year 27 : $80,000
Salary Average Commitment
Year 24 : $1,696,500
Year 25 : $1,071,000
Year 26 : $560,000
Year 27 : $80,000

Quebec Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameVideotron Centre
Level 1: 5940 - $93 - 5,323 - 89.61%
Level 2: 4860 - $52 - 4,031 - 82.94%
Level 3: 1980 - $32 - 1,545 - 78.04%
Level 4: 3960 - $25 - 3,086 - 77.93%
Luxury : 1260 - $188 - 1,167 - 92.59%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,522 - 76.09%
Farm Level 2: 1000 - $15 - 741 - 74.09%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %15,152 - 84.18%
Average Income per Game$1,166,094
Year to Date Revenue$8,162,657
Farm
Home Games Left32
Average Attendance - %2,263 - 75.42%
Average Income per Game$64,378
Year to Date Revenue$450,645

Expense

Pro Players Total Salaries$17,663,929
Farm Players Total Salaries$1,311,556
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$2,732,548
Farm Year To Date Expenses$208,132
Pro Salary Cap To Date$2,732,548
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$37,315,003
Farm Estimated Season Revenue$2,060,091
Pro Remaining Season Days153
Pro Expenses Per Days$97,591
Pro Estimated Expenses$14,931,423
Farm Remaining Season Days153
Farm Expenses Per Days$7,246
Farm Estimated Expenses$1,108,638
Estimated Season Expenses$16,040,061
Current Bank Account$127,515,102
Projected Bank Account$150,850,135

Pro Players Salaries

Pius Suter (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,958,564
Joakim Ryan $1,071,427 (2)
-Salary Remaining : $905,681
Curtis Lazar $850,000 (1)
-Salary Remaining : $718,508
Sean Durzi $800,000 (1)
-Salary Remaining : $676,243
Will Borgen $750,000 (1)
-Salary Remaining : $633,978
Adam Brooks $682,000 (1)
-Salary Remaining : $576,497
Noah Juulsen $624,999 (3)
-Salary Remaining : $528,314
Kasimir Kaskisuo $615,000 (4)
-Salary Remaining : $519,862
John Hayden $560,000 (3)
-Salary Remaining : $473,370
Remi Elie $560,000 (3)
-Salary Remaining : $473,370
Maxim Mamin $550,000 (2)
-Salary Remaining : $464,917
Sebastian Aho $550,000 (2)
-Salary Remaining : $464,917
Mason Geertsen $550,000 (2)
-Salary Remaining : $464,917
Mikhail Grigorenko $500,500 (1)
-Salary Remaining : $423,075
Nathan Smith $500,001 (4)
-Salary Remaining : $422,653
Kole Lind $500,001 (4)
-Salary Remaining : $422,653
Max Comtois $500,001 (4)
-Salary Remaining : $422,653
Ian McCoshen $500,000 (3)
-Salary Remaining : $422,652
Landon Bow $500,000 (1)
-Salary Remaining : $422,652
BRANDON BUSSI (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $422,652
Corey Schueneman $500,000 (1)
-Salary Remaining : $422,652
Billy Sweezey $500,000 (3)
-Salary Remaining : $422,652
Fredrik Olofsson $500,000 (3)
-Salary Remaining : $422,652
ALES STEZKA (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $422,652
Mike Amadio $500,000 (3)
-Salary Remaining : $422,652
Total Pro Players25
Salary Commitment
Year 24 : $17,663,929
Year 25 : $8,581,429
Year 26 : $5,860,002
Year 27 : $2,115,003
Salary Average Commitment
Year 24 : $17,663,929
Year 25 : $8,581,429
Year 26 : $5,860,002
Year 27 : $2,115,003
Salary Cap with 1 Way Contract
Year 24 : $17,663,929
Year 25 : $8,581,429
Year 26 : $5,860,002
Year 27 : $2,115,003

Farm Players Salaries

Dylan Sikura $56,000 (3)
Salary Remaining : $47,337
Nicklas Jensen $55,556 (1)
Salary Remaining : $46,961
Kristian Vesalainen $50,000 (4)
Salary Remaining : $42,265
Josiah Slavin $50,000 (4)
Salary Remaining : $42,265
Josh Jacobs $50,000 (2)
Salary Remaining : $42,265
Anthony Richard (Out of Payroll) $50,000 (3)
Salary Remaining : $42,265
Dillon Heatherington $50,000 (2)
Salary Remaining : $42,265
Dominic Turgeon $50,000 (3)
Salary Remaining : $42,265
Giovanni Fiore $50,000 (3)
Salary Remaining : $42,265
Hunter Shinkaruk $50,000 (2)
Salary Remaining : $42,265
Nelson Nogier $50,000 (2)
Salary Remaining : $42,265
Nicholas Baptiste $50,000 (4)
Salary Remaining : $42,265
Sean Malone $50,000 (2)
Salary Remaining : $42,265
Josh Ho-Sang $50,000 (1)
Salary Remaining : $42,265
Justin Kirkland $50,000 (4)
Salary Remaining : $42,265
Bobby McMann $50,000 (3)
Salary Remaining : $42,265
Max Veronneau $50,000 (2)
Salary Remaining : $42,265
Ryan Kuffner $50,000 (2)
Salary Remaining : $42,265
Sheldon Rempal $50,000 (2)
Salary Remaining : $42,265
Otto Leskinen $50,000 (3)
Salary Remaining : $42,265
Austin Poganski $50,000 (2)
Salary Remaining : $42,265
Jeremy Davies $50,000 (3)
Salary Remaining : $42,265
Wyatt Kalynuk $50,000 (3)
Salary Remaining : $42,265
Chase Priskie $50,000 (2)
Salary Remaining : $42,265
Cole Smith $50,000 (3)
Salary Remaining : $42,265
Vladimir Tkachev $50,000 (2)
Salary Remaining : $42,265
C.J. Smith $50,000 (2)
Salary Remaining : $42,265
Total Farm Players27
Salary Commitment
Year 24 : $1,361,556
Year 25 : $1,256,000
Year 26 : $656,000
Year 27 : $200,000
Salary Average Commitment
Year 24 : $1,361,556
Year 25 : $1,256,000
Year 26 : $656,000
Year 27 : $200,000

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 5940 - $90 - 4,606 - 77.55%
Level 2: 4860 - $50 - 3,823 - 78.65%
Level 3: 1980 - $30 - 1,516 - 76.55%
Level 4: 3960 - $24 - 2,967 - 74.92%
Luxury : 1260 - $185 - 1,025 - 81.35%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,945 - 97.26%
Farm Level 2: 1000 - $11 - 980 - 98.00%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %13,937 - 77.43%
Average Income per Game$1,091,187
Year to Date Revenue$6,547,123
Farm
Home Games Left33
Average Attendance - %2,925 - 97.51%
Average Income per Game$68,655
Year to Date Revenue$411,928

Expense

Pro Players Total Salaries$88,462,706
Farm Players Total Salaries$2,371,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$13,503,616
Farm Year To Date Expenses$385,536
Pro Salary Cap To Date$13,503,616
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$36,009,176
Farm Estimated Season Revenue$2,265,604
Pro Remaining Season Days153
Pro Expenses Per Days$488,744
Pro Estimated Expenses$74,777,832
Farm Remaining Season Days153
Farm Expenses Per Days$13,102
Farm Estimated Expenses$2,004,606
Estimated Season Expenses$76,782,438
Current Bank Account$54,512,823
Projected Bank Account$16,005,165

Pro Players Salaries

Alexandre Carrier (1 Way Contract) $8,500,000 (2)
-Salary Remaining : $7,185,083
Connor Hellebuyck (1 Way Contract) $7,950,000 (1)
-1 Way Contract Salary Cap : $7,950,000
-Salary Remaining : $6,720,166
Taylor Hall (1 Way Contract) $6,764,706 (1)
-Salary Remaining : $5,718,232
Shayne Gostisbehere (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $5,494,475
Leon Draisaitl (1 Way Contract) $6,285,000 (1)
-Salary Remaining : $5,312,735
Thomas Chabot (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $3,803,867
Oliver Bjorkstrand (1 Way Contract) $4,200,000 (4)
-Salary Remaining : $3,550,276
Elvis Merzlikins (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $3,381,215
Andrew Peeke (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $3,381,215
Kevin Bahl (1 Way Contract) $4,000,000 (1)
-1 Way Contract Salary Cap : $4,000,000
-Salary Remaining : $3,381,215
Mario Ferraro (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $3,381,215
Sean Couturier (1 Way Contract) $3,800,000 (3)
-Salary Remaining : $3,212,155
Ryan Johansen (1 Way Contract) $3,600,000 (2)
-Salary Remaining : $3,043,094
Kirill Kaprizov (1 Way Contract) $3,600,000 (2)
-Salary Remaining : $3,043,094
James Reimer (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $2,324,586
Rickard Rakell $2,000,000 (2)
-Salary Remaining : $1,690,608
Tim Stutzle $2,000,000 (2)
-Salary Remaining : $1,690,608
Alex Nedeljkovic (1 Way Contract) $1,913,000 (1)
-Salary Remaining : $1,617,066
Dylan Cozens $1,750,000 (2)
-Salary Remaining : $1,479,282
Dante Fabbro $1,500,000 (3)
-Salary Remaining : $1,267,956
Tyler Myers (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $1,267,956
Philip Tomasino $1,250,000 (1)
-Salary Remaining : $1,056,630
Morgan Barron $800,000 (2)
-Salary Remaining : $676,243
Juuso Parssinen $800,000 (2)
-Salary Remaining : $676,243
Travis Dermott $500,000 (2)
-Salary Remaining : $422,652
Total Pro Players25
Salary Commitment
Year 24 : $88,462,706
Year 25 : $46,800,000
Year 26 : $9,500,000
Year 27 : $4,200,000
Salary Average Commitment
Year 24 : $88,462,706
Year 25 : $46,800,000
Year 26 : $9,500,000
Year 27 : $4,200,000
Salary Cap with 1 Way Contract
Year 24 : $88,462,706
Year 25 : $46,800,000
Year 26 : $9,500,000
Year 27 : $4,200,000

Farm Players Salaries

Ryan Shea $220,000 (1)
Salary Remaining : $185,967
Calle Jarnkrok $200,000 (1)
Salary Remaining : $169,061
Trevor van Riemsdyk $170,000 (1)
Salary Remaining : $143,702
Alexey Marchenko $170,000 (1)
Salary Remaining : $143,702
Magnus Hellberg $147,000 (1)
Salary Remaining : $124,260
Marek Mazanec $147,000 (1)
Salary Remaining : $124,260
Luke Evangelista $100,000 (3)
Salary Remaining : $84,530
Alex Formenton $90,000 (1)
Salary Remaining : $76,077
Jayden Struble $80,000 (3)
Salary Remaining : $67,624
Henry Thrun $70,000 (3)
Salary Remaining : $59,171
Jordan Spence $70,000 (3)
Salary Remaining : $59,171
Matias Maccelli $70,000 (2)
Salary Remaining : $59,171
Patrik Nemeth $62,500 (1)
Salary Remaining : $52,831
Jacob De La Rose $62,500 (4)
Salary Remaining : $52,831
Kenny Agostino $62,500 (1)
Salary Remaining : $52,831
Jani Hakanpaa $62,500 (1)
Salary Remaining : $52,831
Spencer Foo $62,500 (3)
Salary Remaining : $52,831
Ty Rattie $62,500 (2)
Salary Remaining : $52,831
Sheldon Dries $62,500 (3)
Salary Remaining : $52,831
Jansen Harkins $50,000 (2)
Salary Remaining : $42,265
Niko Mikkola $50,000 (1)
Salary Remaining : $42,265
Brandon Kozun $50,000 (1)
Salary Remaining : $42,265
Markus Niemelainen $50,000 (2)
Salary Remaining : $42,265
Barclay Goodrow $50,000 (1)
Salary Remaining : $42,265
Tommy Novak $50,000 (2)
Salary Remaining : $42,265
Blake Speers $50,000 (2)
Salary Remaining : $42,265
Steven Lorentz $50,000 (1)
Salary Remaining : $42,265
Total Farm Players27
Salary Commitment
Year 24 : $2,371,500
Year 25 : $840,000
Year 26 : $507,500
Year 27 : $62,500
Salary Average Commitment
Year 24 : $2,371,500
Year 25 : $840,000
Year 26 : $507,500
Year 27 : $62,500

St Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 5940 - $93 - 5,419 - 91.23%
Level 2: 4860 - $52 - 4,010 - 82.50%
Level 3: 1980 - $32 - 1,575 - 79.53%
Level 4: 3960 - $24 - 3,762 - 94.99%
Luxury : 1260 - $188 - 1,171 - 92.95%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,544 - 77.21%
Farm Level 2: 1000 - $15 - 726 - 72.59%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %15,936 - 88.54%
Average Income per Game$1,191,410
Year to Date Revenue$8,339,868
Farm
Home Games Left32
Average Attendance - %2,270 - 75.67%
Average Income per Game$64,938
Year to Date Revenue$454,565

Expense

Pro Players Total Salaries$62,108,740
Farm Players Total Salaries$1,540,096
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$9,682,571
Farm Year To Date Expenses$237,421
Pro Salary Cap To Date$9,682,571
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,125,111
Farm Estimated Season Revenue$2,078,011
Pro Remaining Season Days153
Pro Expenses Per Days$343,142
Pro Estimated Expenses$52,500,726
Farm Remaining Season Days153
Farm Expenses Per Days$8,509
Farm Estimated Expenses$1,301,877
Estimated Season Expenses$53,802,603
Current Bank Account$69,292,498
Projected Bank Account$55,693,017

Pro Players Salaries

Kyle Connor (1 Way Contract) $13,067,000 (2)
-Salary Remaining : $11,045,586
Phil Di Giuseppe (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $5,917,127
Rasmus Andersson (1 Way Contract) $6,521,740 (1)
-Salary Remaining : $5,512,852
Keith Kinkaid (1 Way Contract) $4,000,000 (1)
-1 Way Contract Salary Cap : $4,000,000
-Salary Remaining : $3,381,215
Evgeny Kuznetsov (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $3,212,155
Sidney Crosby (1 Way Contract) $3,800,000 (2)
-Salary Remaining : $3,212,155
Jake Allen (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $2,958,564
Conor Sheary (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $2,958,564
Christian Folin (1 Way Contract) $2,600,000 (1)
-Salary Remaining : $2,197,790
Boone Jenner $2,500,000 (1)
-Salary Remaining : $2,113,260
Robert Hagg (1 Way Contract) $2,300,000 (3)
-Salary Remaining : $1,944,199
Connor Brown $1,500,000 (3)
-Salary Remaining : $1,267,956
Brock Nelson $1,070,000 (1)
-Salary Remaining : $904,475
Nicklas Backstrom (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $845,304
Braden Schneider $1,000,000 (1)
-Salary Remaining : $845,304
Ryan Poehling $900,000 (1)
-Salary Remaining : $760,773
Eetu Luostarinen $900,000 (1)
-Salary Remaining : $760,773
Laurent Dauphin $800,000 (1)
-Salary Remaining : $676,243
Simon Benoit $800,000 (1)
-Salary Remaining : $676,243
Mark Olver (1 Way Contract) $550,000 (1)
-1 Way Contract Salary Cap : $550,000
-Salary Remaining : $464,917
Ryan Graves $500,000 (2)
-Salary Remaining : $422,652
Roman Will $500,000 (1)
-Salary Remaining : $422,652
Total Pro Players22
Salary Commitment
Year 24 : $62,108,740
Year 25 : $35,167,000
Year 26 : $14,300,000
Year 27 : $0
Salary Average Commitment
Year 24 : $62,108,740
Year 25 : $35,167,000
Year 26 : $14,300,000
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $62,108,740
Year 25 : $35,167,000
Year 26 : $14,300,000
Year 27 : $0

Farm Players Salaries

Mason McTavish $175,000 (3)
Salary Remaining : $147,928
Zack MacEwen $100,000 (2)
Salary Remaining : $84,530
Lassi Thomson $100,000 (3)
Salary Remaining : $84,530
Kevin Stenlund $100,000 (2)
Salary Remaining : $84,530
Mads Sogaard $90,000 (3)
Salary Remaining : $76,077
Ryan Johnson $90,000 (3)
Salary Remaining : $76,077
Taylor Leier $90,000 (1)
Salary Remaining : $76,077
Valentin Zykov $74,000 (2)
Salary Remaining : $62,552
Devin Cooley $70,000 (3)
Salary Remaining : $59,171
Jan Rutta $70,000 (3)
Salary Remaining : $59,171
Igor Ozhiganov $62,500 (2)
Salary Remaining : $52,831
Artemi Kniazev $60,000 (3)
Salary Remaining : $50,718
Ryan Murphy $55,556 (1)
Salary Remaining : $46,961
David Kase $52,500 (2)
Salary Remaining : $44,378
Aleksi Saarela $50,500 (2)
Salary Remaining : $42,688
Matt Puempel $50,010 (1)
Salary Remaining : $42,274
Greg McKegg $50,010 (1)
Salary Remaining : $42,274
Chad Ruhwedel (Out of Payroll) $50,010 (2)
Salary Remaining : $42,274
Matt Tennyson $50,010 (2)
Salary Remaining : $42,274
Andrew Agozzino $50,010 (1)
Salary Remaining : $42,274
Lane Pederson $50,000 (2)
Salary Remaining : $42,265
Walker Duehr $50,000 (3)
Salary Remaining : $42,265
Total Farm Players22
Salary Commitment
Year 24 : $1,590,106
Year 25 : $1,294,520
Year 26 : $705,000
Year 27 : $0
Salary Average Commitment
Year 24 : $1,590,106
Year 25 : $1,294,520
Year 26 : $705,000
Year 27 : $0

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Center
Level 1: 6040 - $93 - 5,098 - 84.40%
Level 2: 4960 - $52 - 3,935 - 79.33%
Level 3: 2080 - $32 - 1,577 - 75.83%
Level 4: 4060 - $25 - 3,136 - 77.23%
Luxury : 1360 - $188 - 1,166 - 85.76%
Total Capacity :18500
Farm
Farm Level 1: 2000 - $35 - 1,556 - 77.79%
Farm Level 2: 1000 - $15 - 729 - 72.87%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %14,912 - 80.60%
Average Income per Game$1,139,777
Year to Date Revenue$7,978,438
Farm
Home Games Left32
Average Attendance - %2,285 - 76.15%
Average Income per Game$65,386
Year to Date Revenue$457,700

Expense

Pro Players Total Salaries$77,326,667
Farm Players Total Salaries$2,718,700
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$11,956,608
Farm Year To Date Expenses$420,560
Pro Salary Cap To Date$11,956,608
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$36,472,859
Farm Estimated Season Revenue$2,092,343
Pro Remaining Season Days153
Pro Expenses Per Days$427,219
Pro Estimated Expenses$65,364,507
Farm Remaining Season Days153
Farm Expenses Per Days$15,020
Farm Estimated Expenses$2,298,060
Estimated Season Expenses$67,662,567
Current Bank Account$63,954,424
Projected Bank Account$34,857,059

Pro Players Salaries

Brandon Hagel (1 Way Contract) $6,666,667 (4)
-Salary Remaining : $5,635,359
Marko Dano (1 Way Contract) $6,100,000 (3)
-Salary Remaining : $5,156,354
Alex Galchenyuk (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $5,071,823
Nail Yakupov (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $5,071,823
Erik Cernak (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $5,071,823
Jesperi Kotkaniemi (1 Way Contract) $4,710,000 (2)
-1 Way Contract Salary Cap : $4,710,000
-Salary Remaining : $3,981,381
Aaron Ekblad (1 Way Contract) $4,600,000 (1)
-Salary Remaining : $3,888,398
Ilya Sorokin (1 Way Contract) $4,600,000 (4)
-Salary Remaining : $3,888,398
Jean-Gabriel Pageau (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $3,381,215
Mark Jankowski (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $3,381,215
Casey DeSmith (1 Way Contract) $3,750,000 (1)
-1 Way Contract Salary Cap : $3,750,000
-Salary Remaining : $3,169,890
Travis Konecny (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,535,912
Sam Reinhart (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,535,912
Denis Gurianov (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,535,912
Jonas Brodin (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $2,535,912
Neal Pionk $1,650,000 (1)
-Salary Remaining : $1,394,751
Marcus Johansson $1,600,000 (2)
-Salary Remaining : $1,352,486
Travis Boyd $1,500,000 (3)
-Salary Remaining : $1,267,956
Jeff Petry (1 Way Contract) $950,000 (1)
-1 Way Contract Salary Cap : $950,000
-Salary Remaining : $803,039
Eric Comrie $900,000 (1)
-Salary Remaining : $760,773
Nick Perbix $700,000 (3)
-Salary Remaining : $591,713
Wade Allison $600,000 (3)
-Salary Remaining : $507,182
Brett Kulak $500,000 (3)
-Salary Remaining : $422,652
Pierre Engvall $500,000 (1)
-Salary Remaining : $422,652
Total Pro Players24
Salary Commitment
Year 24 : $77,326,667
Year 25 : $53,976,667
Year 26 : $23,666,667
Year 27 : $11,266,667
Salary Average Commitment
Year 24 : $77,326,667
Year 25 : $53,976,667
Year 26 : $23,666,667
Year 27 : $11,266,667
Salary Cap with 1 Way Contract
Year 24 : $77,326,667
Year 25 : $53,976,667
Year 26 : $23,666,667
Year 27 : $11,266,667

Farm Players Salaries

Spencer Knight $175,000 (1)
Salary Remaining : $147,928
Justin Danforth $160,000 (1)
Salary Remaining : $135,249
Dmitrij Jaskin $160,000 (1)
Salary Remaining : $135,249
Nic Dowd $150,000 (1)
Salary Remaining : $126,796
Kyle MacLean $150,000 (1)
Salary Remaining : $126,796
Tim Erixon $130,000 (1)
Salary Remaining : $109,890
Mike Zalewski $130,000 (2)
Salary Remaining : $109,890
Matt Kessel $125,000 (3)
Salary Remaining : $105,663
Teddy Blueger $120,000 (1)
Salary Remaining : $101,436
Ryan Stanton $120,000 (1)
Salary Remaining : $101,436
Fredrik Claesson $110,000 (2)
Salary Remaining : $92,983
Nathan Beaulieu $110,000 (2)
Salary Remaining : $92,983
Brandon McMillan $110,000 (2)
Salary Remaining : $92,983
Tye Kartye $100,000 (3)
Salary Remaining : $84,530
Tyler Benson $90,000 (2)
Salary Remaining : $76,077
Matthew Phillips $90,000 (3)
Salary Remaining : $76,077
Lucas Carlsson $90,000 (1)
Salary Remaining : $76,077
Charles Hudon $90,000 (2)
Salary Remaining : $76,077
Alex Grant $90,000 (1)
Salary Remaining : $76,077
Mattias Samuelsson $80,000 (1)
Salary Remaining : $67,624
Matt Benning $80,000 (2)
Salary Remaining : $67,624
Jacob Peterson $80,000 (2)
Salary Remaining : $67,624
Colton White $61,200 (2)
Salary Remaining : $51,733
Alexei Toropchenko $60,000 (2)
Salary Remaining : $50,718
Marek Langhamer $57,500 (3)
Salary Remaining : $48,605
Total Farm Players25
Salary Commitment
Year 24 : $2,718,700
Year 25 : $1,293,700
Year 26 : $372,500
Year 27 : $0
Salary Average Commitment
Year 24 : $2,718,700
Year 25 : $1,293,700
Year 26 : $372,500
Year 27 : $0

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 5940 - $93 - 5,157 - 86.83%
Level 2: 4860 - $52 - 4,096 - 84.29%
Level 3: 1980 - $32 - 1,598 - 80.69%
Level 4: 3960 - $25 - 3,039 - 76.74%
Luxury : 1260 - $188 - 1,073 - 85.18%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,551 - 77.54%
Farm Level 2: 1000 - $15 - 766 - 76.60%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %14,964 - 83.13%
Average Income per Game$1,133,899
Year to Date Revenue$7,937,296
Farm
Home Games Left32
Average Attendance - %2,317 - 77.23%
Average Income per Game$65,770
Year to Date Revenue$460,390

Expense

Pro Players Total Salaries$66,549,000
Farm Players Total Salaries$1,457,900
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$10,526,230
Farm Year To Date Expenses$241,012
Pro Salary Cap To Date$10,526,230
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$36,284,782
Farm Estimated Season Revenue$2,104,640
Pro Remaining Season Days153
Pro Expenses Per Days$367,674
Pro Estimated Expenses$56,254,122
Farm Remaining Season Days153
Farm Expenses Per Days$8,055
Farm Estimated Expenses$1,232,415
Estimated Season Expenses$57,486,537
Current Bank Account$53,603,857
Projected Bank Account$34,506,742

Pro Players Salaries

Cale Makar (1 Way Contract) $9,000,000 (1)
-Salary Remaining : $7,607,735
Robby Fabbri (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $5,071,823
Filip Hronek (1 Way Contract) $4,670,000 (3)
-Salary Remaining : $3,947,569
Phillip Danault (1 Way Contract) $4,067,000 (1)
-Salary Remaining : $3,437,851
Ville Husso (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $3,381,215
Kailer Yamamoto (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $3,381,215
Vitek Vanecek (1 Way Contract) $3,267,000 (1)
-Salary Remaining : $2,761,608
Vinnie Hinostroza $2,067,000 (1)
-Salary Remaining : $1,747,243
Luke Kunin $1,900,000 (3)
-Salary Remaining : $1,606,077
Cody Glass $1,750,000 (2)
-Salary Remaining : $1,479,282
Trevor Zegras $1,750,000 (1)
-Salary Remaining : $1,479,282
Claude Giroux (1 Way Contract) $1,670,000 (1)
-1 Way Contract Salary Cap : $1,670,000
-Salary Remaining : $1,411,657
David Savard (1 Way Contract) $1,670,000 (2)
-1 Way Contract Salary Cap : $1,670,000
-Salary Remaining : $1,411,657
Kris Letang (1 Way Contract) $1,670,000 (1)
-1 Way Contract Salary Cap : $1,670,000
-Salary Remaining : $1,411,657
Filip Chlapik $1,550,000 (2)
-Salary Remaining : $1,310,221
Jonathon Blum (1 Way Contract) $1,267,000 (2)
-1 Way Contract Salary Cap : $1,267,000
-Salary Remaining : $1,071,000
Charlie Lindgren $1,267,000 (3)
-Salary Remaining : $1,071,000
Timothy Liljegren $1,250,000 (1)
-Salary Remaining : $1,056,630
Roman Cervenka (1 Way Contract) $1,250,000 (1)
-1 Way Contract Salary Cap : $1,250,000
-Salary Remaining : $1,056,630
Zach Bogosian (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $845,304
David Perron (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $845,304
Ryan Suter (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $845,304
Nicholas Abruzzese (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $845,304
Lukas Rousek (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $845,304
Alec Martinez (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $845,304
Joseph Woll $800,000 (2)
-Salary Remaining : $676,243
Sam Gagner $750,000 (1)
-Salary Remaining : $633,978
Josh Mahura $700,000 (1)
-Salary Remaining : $591,713
Valtteri Puustinen $600,000 (3)
-Salary Remaining : $507,182
Blake Wheeler (1 Way Contract) $567,000 (1)
-Salary Remaining : $479,287
Cam Atkinson (1 Way Contract) $567,000 (1)
-1 Way Contract Salary Cap : $567,000
-Salary Remaining : $479,287
Miles Wood $500,000 (1)
-Salary Remaining : $422,652
Oskar Lindblom $500,000 (2)
-Salary Remaining : $422,652
HUNTER SHEPARD (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $422,652
Nikolai Knyzhov $500,000 (3)
-Salary Remaining : $422,652
CLAY STEVENSON (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $422,652
Total Pro Players36
Salary Commitment
Year 24 : $66,549,000
Year 25 : $20,474,000
Year 26 : $12,937,000
Year 27 : $4,000,000
Salary Average Commitment
Year 24 : $66,549,000
Year 25 : $20,474,000
Year 26 : $12,937,000
Year 27 : $4,000,000
Salary Cap with 1 Way Contract
Year 24 : $66,549,000
Year 25 : $20,474,000
Year 26 : $12,937,000
Year 27 : $4,000,000

Farm Players Salaries

Cole Caufield $175,000 (2)
Salary Remaining : $147,928
Joel Edmundson $126,700 (1)
Salary Remaining : $107,100
Devon Toews $126,700 (3)
Salary Remaining : $107,100
Alex Nylander $74,000 (2)
Salary Remaining : $62,552
Hardy Haman Aktell $67,000 (1)
Salary Remaining : $56,635
Jake Livingstone $67,000 (1)
Salary Remaining : $56,635
David Rundblad $67,000 (1)
Salary Remaining : $56,635
David Kampf $62,500 (4)
Salary Remaining : $52,831
Alexander Barabanov $62,500 (3)
Salary Remaining : $52,831
Chandler Stephenson $62,500 (3)
Salary Remaining : $52,831
Josh Manson $60,000 (2)
Salary Remaining : $50,718
Mark Pysyk $57,000 (1)
Salary Remaining : $48,182
Cale Fleury $50,000 (1)
Salary Remaining : $42,265
Colin White $50,000 (2)
Salary Remaining : $42,265
Ben Thomas $50,000 (1)
Salary Remaining : $42,265
Ivan Barbashev $50,000 (1)
Salary Remaining : $42,265
Kevin Labanc $50,000 (1)
Salary Remaining : $42,265
Mikey Eyssimont $50,000 (2)
Salary Remaining : $42,265
Justin Bailey $50,000 (1)
Salary Remaining : $42,265
Liam O'Brien $50,000 (1)
Salary Remaining : $42,265
Magnus Chrona $50,000 (3)
Salary Remaining : $42,265
Total Farm Players21
Salary Commitment
Year 24 : $1,457,900
Year 25 : $773,200
Year 26 : $364,200
Year 27 : $62,500
Salary Average Commitment
Year 24 : $1,457,900
Year 25 : $773,200
Year 26 : $364,200
Year 27 : $62,500

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT Mobile Arena
Level 1: 5940 - $93 - 5,521 - 92.94%
Level 2: 4860 - $52 - 3,997 - 82.25%
Level 3: 1980 - $32 - 1,609 - 81.26%
Level 4: 3960 - $25 - 3,057 - 77.20%
Luxury : 1260 - $188 - 1,126 - 89.38%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,532 - 76.58%
Farm Level 2: 1000 - $15 - 763 - 76.28%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %15,311 - 85.06%
Average Income per Game$1,177,638
Year to Date Revenue$7,065,829
Farm
Home Games Left33
Average Attendance - %2,294 - 76.48%
Average Income per Game$65,045
Year to Date Revenue$390,270

Expense

Pro Players Total Salaries$44,172,501
Farm Players Total Salaries$1,617,505
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$6,816,058
Farm Year To Date Expenses$248,347
Pro Salary Cap To Date$6,816,058
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,862,060
Farm Estimated Season Revenue$2,146,485
Pro Remaining Season Days153
Pro Expenses Per Days$244,047
Pro Estimated Expenses$37,339,191
Farm Remaining Season Days153
Farm Expenses Per Days$8,936
Farm Estimated Expenses$1,367,208
Estimated Season Expenses$38,706,399
Current Bank Account$46,002,193
Projected Bank Account$48,304,339

Pro Players Salaries

Jesper Bratt (1 Way Contract) $8,500,001 (1)
-Salary Remaining : $7,185,084
Nazem Kadri (1 Way Contract) $6,750,000 (1)
-Salary Remaining : $5,705,801
Ondrej Palat (1 Way Contract) $5,067,000 (2)
-Salary Remaining : $4,283,155
Nick Suzuki (1 Way Contract) $3,825,000 (1)
-Salary Remaining : $3,233,287
Jaret Anderson-Dolan (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $2,324,586
Pavel Buchnevich $2,500,000 (1)
-Salary Remaining : $2,113,260
Dillon Dube (1 Way Contract) $2,330,000 (3)
-Salary Remaining : $1,969,558
Steve Santini $1,900,000 (1)
-Salary Remaining : $1,606,077
Dan Vladar $1,000,000 (1)
-Salary Remaining : $845,304
Gabriel Carlsson $900,000 (1)
-Salary Remaining : $760,773
Jake Evans $850,000 (1)
-Salary Remaining : $718,508
Arvid Soderblom $800,000 (2)
-Salary Remaining : $676,243
Reese Johnson $800,000 (1)
-Salary Remaining : $676,243
Daniil Tarasov $800,000 (2)
-Salary Remaining : $676,243
Dysin Mayo $750,000 (2)
-Salary Remaining : $633,978
Cal Foote $700,000 (3)
-Salary Remaining : $591,713
Alexandre Texier $700,000 (1)
-Salary Remaining : $591,713
Pierre-Olivier Joseph $650,000 (3)
-Salary Remaining : $549,448
Conor Timmins $600,000 (3)
-Salary Remaining : $507,182
John Leonard $500,500 (3)
-Salary Remaining : $423,075
Zach Sanford $500,000 (2)
-Salary Remaining : $422,652
Dylan Coghlan $500,000 (1)
-Salary Remaining : $422,652
Cooper Marody $500,000 (2)
-Salary Remaining : $422,652
Total Pro Players23
Salary Commitment
Year 24 : $44,172,501
Year 25 : $15,947,500
Year 26 : $4,780,500
Year 27 : $0
Salary Average Commitment
Year 24 : $44,172,501
Year 25 : $15,947,500
Year 26 : $4,780,500
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $44,172,501
Year 25 : $15,947,500
Year 26 : $4,780,500
Year 27 : $0

Farm Players Salaries

Vitali Kravtsov $150,000 (2)
Salary Remaining : $126,796
Maxime Lagace $100,000 (1)
Salary Remaining : $84,530
Martin Kaut $100,000 (2)
Salary Remaining : $84,530
Collin Graf $100,000 (3)
Salary Remaining : $84,530
Egor Zamula $90,000 (1)
Salary Remaining : $76,077
Jacob Moverare $90,000 (1)
Salary Remaining : $76,077
Alexander Alexeyev $80,000 (2)
Salary Remaining : $67,624
Ethan Bear $70,000 (1)
Salary Remaining : $59,171
Patrick Sieloff $62,500 (3)
Salary Remaining : $52,831
Spencer Stastney $60,000 (3)
Salary Remaining : $50,718
Dylan Samberg $60,000 (1)
Salary Remaining : $50,718
Max Jones $55,000 (3)
Salary Remaining : $46,492
Nico Sturm $50,005 (1)
Salary Remaining : $42,269
Mason Morelli $50,001 (1)
Salary Remaining : $42,266
Anton Forsberg $50,000 (1)
Salary Remaining : $42,265
Sean Walker $50,000 (1)
Salary Remaining : $42,265
Glenn Gawdin $50,000 (2)
Salary Remaining : $42,265
Luke Johnson $50,000 (1)
Salary Remaining : $42,265
Karson Kuhlman $50,000 (1)
Salary Remaining : $42,265
Jeffrey Viel $50,000 (2)
Salary Remaining : $42,265
Tanner Laczynski $50,000 (2)
Salary Remaining : $42,265
Madison Bowey $50,000 (1)
Salary Remaining : $42,265
Lawson Crouse $50,000 (2)
Salary Remaining : $42,265
Bokondji Imama $50,000 (2)
Salary Remaining : $42,265
Total Farm Players24
Salary Commitment
Year 24 : $1,617,506
Year 25 : $857,500
Year 26 : $277,500
Year 27 : $0
Salary Average Commitment
Year 24 : $1,617,506
Year 25 : $857,500
Year 26 : $277,500
Year 27 : $0