Please rotate your device to landscape mode for a better experience.
Login

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 5940 - $91 - 5,637 - 94.90%
Level 2: 4860 - $50 - 4,539 - 93.39%
Level 3: 1980 - $31 - 1,776 - 89.67%
Level 4: 3960 - $24 - 3,713 - 93.77%
Luxury : 1260 - $186 - 1,107 - 87.89%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $34 - 1,718 - 85.88%
Farm Level 2: 1000 - $15 - 906 - 90.56%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %16,772 - 93.18%
Average Income per Game$1,218,848
Year to Date Revenue$39,003,144
Farm
Home Games Left7
Average Attendance - %2,623 - 87.44%
Average Income per Game$71,867
Year to Date Revenue$2,299,737

Expense

Pro Players Total Salaries$81,270,998
Farm Players Total Salaries$1,692,700
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$67,036,744
Farm Year To Date Expenses$1,397,596
Pro Salary Cap To Date$67,036,744
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,531,938
Farm Estimated Season Revenue$503,067
Pro Remaining Season Days31
Pro Expenses Per Days$449,011
Pro Estimated Expenses$13,919,341
Farm Remaining Season Days31
Farm Expenses Per Days$9,352
Farm Estimated Expenses$289,912
Estimated Season Expenses$14,209,253
Current Bank Account$24,161,205
Projected Bank Account$18,986,957

Pro Players Salaries

Erik Gudbranson (1 Way Contract) $7,525,000 (3)
-Salary Remaining : $1,288,812
Esa Lindell (1 Way Contract) $6,900,000 (2)
-Salary Remaining : $1,181,768
David Pastrnak (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $1,113,260
Filip Gustavsson $6,000,000 (1)
-Salary Remaining : $1,027,624
Elias Lindholm (1 Way Contract) $5,250,000 (2)
-Salary Remaining : $899,171
Adam Larsson (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $856,354
Jason Zucker (1 Way Contract) $4,900,000 (2)
-Salary Remaining : $839,227
Mark Scheifele (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $770,718
Charlie McAvoy (1 Way Contract) $4,350,000 (3)
-Salary Remaining : $745,028
Logan Couture (1 Way Contract) $3,900,000 (2)
-Salary Remaining : $667,956
Magnus Paajarvi (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $513,812
Jake Oettinger (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $513,812
Jamie Benn (1 Way Contract) $2,800,000 (2)
-Salary Remaining : $479,558
Marcus Kruger (1 Way Contract) $2,400,000 (1)
-Salary Remaining : $411,050
Philip Larsen $1,900,000 (2)
-Salary Remaining : $325,414
Nick Foligno (1 Way Contract) $1,325,000 (2)
-Salary Remaining : $226,934
Riley Nash (1 Way Contract) $1,250,000 (2)
-1 Way Contract Salary Cap : $1,250,000
-Salary Remaining : $214,088
Alec Martinez (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $171,271
Mikael Backlund (1 Way Contract) $950,000 (2)
-1 Way Contract Salary Cap : $950,000
-Salary Remaining : $162,707
Anze Kopitar (1 Way Contract) $950,000 (2)
-1 Way Contract Salary Cap : $950,000
-Salary Remaining : $162,707
Noel Acciari $925,000 (1)
-Salary Remaining : $158,425
Adam Ruzicka $900,000 (2)
-Salary Remaining : $154,144
Vladimir Sobotka (1 Way Contract) $705,000 (2)
-1 Way Contract Salary Cap : $705,000
-Salary Remaining : $120,746
MATT VILLALTA (1 Way Contract) $681,000 (1)
-1 Way Contract Salary Cap : $681,000
-Salary Remaining : $116,635
Brad Hunt (1 Way Contract) $680,000 (2)
-1 Way Contract Salary Cap : $680,000
-Salary Remaining : $116,464
T.J. Brennan (1 Way Contract) $640,000 (2)
-1 Way Contract Salary Cap : $640,000
-Salary Remaining : $109,613
Connor Clifton $624,999 (1)
-Salary Remaining : $107,044
Ryan Hartman $624,999 (1)
-Salary Remaining : $107,044
Pierre-Edouard Bellemare (1 Way Contract) $590,000 (2)
-1 Way Contract Salary Cap : $590,000
-Salary Remaining : $101,050
Joe Hicketts $500,000 (1)
-Salary Remaining : $85,635
HUNTER SHEPARD (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $85,635
Adin Hill $500,000 (1)
-Salary Remaining : $85,635
Total Pro Players32
Salary Commitment
Year 24 : $81,270,998
Year 25 : $61,015,000
Year 26 : $14,875,000
Year 27 : $3,000,000
Salary Average Commitment
Year 24 : $81,270,998
Year 25 : $61,015,000
Year 26 : $14,875,000
Year 27 : $3,000,000
Salary Cap with 1 Way Contract
Year 24 : $81,270,998
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 : $27,232
Patrick Brown $136,500 (3)
Salary Remaining : $23,378
Joel Edmundson $126,700 (1)
Salary Remaining : $21,700
Lucas Johansen $100,000 (3)
Salary Remaining : $17,127
Richard Panik $98,500 (1)
Salary Remaining : $16,870
Andrej Sustr $98,000 (2)
Salary Remaining : $16,785
Par Lindholm $95,000 (3)
Salary Remaining : $16,271
Logan Stanley $90,000 (1)
Salary Remaining : $15,414
Jesper Fast $90,000 (1)
Salary Remaining : $15,414
Cameron Gaunce $85,000 (1)
Salary Remaining : $14,558
Brandon Tanev $78,000 (1)
Salary Remaining : $13,359
Dylan Demelo $72,000 (2)
Salary Remaining : $12,331
Landon Ferraro $57,000 (1)
Salary Remaining : $9,762
Jack Campbell $55,000 (1)
Salary Remaining : $9,420
Hunter Miska $52,000 (1)
Salary Remaining : $8,906
Daniel Brickley $50,000 (1)
Salary Remaining : $8,564
Brendan Leipsic $50,000 (3)
Salary Remaining : $8,564
Jayce Hawryluk $50,000 (1)
Salary Remaining : $8,564
Daniil Miromanov $50,000 (3)
Salary Remaining : $8,564
Mikey Eyssimont $50,000 (2)
Salary Remaining : $8,564
A.J. Greer $50,000 (2)
Salary Remaining : $8,564
Total Farm Players21
Salary Commitment
Year 24 : $1,692,700
Year 25 : $860,500
Year 26 : $431,500
Year 27 : $0
Salary Average Commitment
Year 24 : $1,692,700
Year 25 : $860,500
Year 26 : $431,500
Year 27 : $0

California Golden Seals



Arena Capacity - Ticket Price
Attendance - %

Arena NameOakland Arena
Level 1: 5940 - $93 - 4,902 - 82.53%
Level 2: 4860 - $52 - 3,852 - 79.25%
Level 3: 1980 - $32 - 1,555 - 78.52%
Level 4: 3960 - $25 - 2,992 - 75.55%
Luxury : 1260 - $188 - 1,045 - 82.94%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,506 - 75.29%
Farm Level 2: 1000 - $15 - 757 - 75.73%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %14,346 - 79.70%
Average Income per Game$1,084,694
Year to Date Revenue$34,710,218
Farm
Home Games Left7
Average Attendance - %2,263 - 75.44%
Average Income per Game$64,060
Year to Date Revenue$2,049,930

Expense

Pro Players Total Salaries$38,498,000
Farm Players Total Salaries$1,849,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$37,653,331
Farm Year To Date Expenses$1,578,346
Pro Salary Cap To Date$37,653,331
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,592,860
Farm Estimated Season Revenue$448,422
Pro Remaining Season Days31
Pro Expenses Per Days$212,696
Pro Estimated Expenses$6,593,576
Farm Remaining Season Days31
Farm Expenses Per Days$10,218
Farm Estimated Expenses$316,758
Estimated Season Expenses$6,910,334
Current Bank Account$22,166,391
Projected Bank Account$23,297,339

Pro Players Salaries

Nils Hoglander (1 Way Contract) $5,150,000 (4)
-Salary Remaining : $882,044
Nicolas Hague (1 Way Contract) $4,100,000 (4)
-Salary Remaining : $702,210
K'Andre Miller (1 Way Contract) $4,100,000 (4)
-Salary Remaining : $702,210
Samuel Girard (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $599,448
Jakob Chychrun (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $599,448
Kevin Lankinen (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $565,193
Cody Glass $1,750,000 (2)
-Salary Remaining : $299,724
Jake Sanderson $1,500,000 (3)
-Salary Remaining : $256,906
Barrett Hayton $1,250,000 (1)
-Salary Remaining : $214,088
Dawson Mercer $1,250,000 (1)
-Salary Remaining : $214,088
Rafael Harvey-Pinard $1,250,000 (2)
-Salary Remaining : $214,088
Daniel Sprong (1 Way Contract) $1,123,000 (2)
-Salary Remaining : $192,337
Isac Lundestrom $900,000 (1)
-Salary Remaining : $154,144
Ukko-Pekka Luukkonen $800,000 (3)
-Salary Remaining : $137,017
Derrick Pouliot $750,000 (1)
-Salary Remaining : $128,453
Jake Virtanen $750,000 (2)
-Salary Remaining : $128,453
Marek Schwarz (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $750,000
-Salary Remaining : $128,453
Jakub Vrana $650,000 (1)
-Salary Remaining : $111,326
Keegan Lowe $625,000 (2)
-Salary Remaining : $107,044
Nick Shore $500,000 (2)
-Salary Remaining : $85,635
Oskar Lindblom $500,000 (2)
-Salary Remaining : $85,635
Christian Fischer $500,000 (2)
-Salary Remaining : $85,635
Total Pro Players22
Salary Commitment
Year 24 : $38,498,000
Year 25 : $29,648,000
Year 26 : $15,650,000
Year 27 : $13,350,000
Salary Average Commitment
Year 24 : $38,498,000
Year 25 : $29,648,000
Year 26 : $15,650,000
Year 27 : $13,350,000
Salary Cap with 1 Way Contract
Year 24 : $38,498,000
Year 25 : $29,648,000
Year 26 : $15,650,000
Year 27 : $13,350,000

Farm Players Salaries

Nikolai Prokhorkin $200,000 (1)
Salary Remaining : $34,254
Jamie Drysdale $175,000 (1)
Salary Remaining : $29,972
Scott Wedgewood $150,000 (1)
Salary Remaining : $25,691
Arthur Kaliyev $125,000 (2)
Salary Remaining : $21,409
Matt Tomkins (Out of Payroll) $110,000 (2)
Salary Remaining : $18,840
Erik Haula $90,000 (1)
Salary Remaining : $15,414
Nikita Okhotyuk $90,000 (3)
Salary Remaining : $15,414
Casey Cizikas $75,000 (1)
Salary Remaining : $12,845
Paul Postma $75,000 (1)
Salary Remaining : $12,845
Gaetan Haas $75,000 (1)
Salary Remaining : $12,845
Eric O'Dell $75,000 (1)
Salary Remaining : $12,845
Jake Livingstone $67,000 (1)
Salary Remaining : $11,475
Henrik Borgstrom $65,000 (2)
Salary Remaining : $11,133
Phil Varone $65,000 (1)
Salary Remaining : $11,133
Jacob Larsson $62,500 (3)
Salary Remaining : $10,704
Marian Studenic $60,000 (1)
Salary Remaining : $10,276
J.C. Beaudin $50,000 (1)
Salary Remaining : $8,564
Max Willman $50,000 (2)
Salary Remaining : $8,564
Mathieu Olivier $50,000 (1)
Salary Remaining : $8,564
Hayden Hodgson $50,000 (1)
Salary Remaining : $8,564
Jake Middleton $50,000 (1)
Salary Remaining : $8,564
Pontus Holmberg $50,000 (2)
Salary Remaining : $8,564
Jordan Gross $50,000 (2)
Salary Remaining : $8,564
Petteri Lindbohm $50,000 (1)
Salary Remaining : $8,564
Total Farm Players24
Salary Commitment
Year 24 : $1,959,500
Year 25 : $602,500
Year 26 : $152,500
Year 27 : $0
Salary Average Commitment
Year 24 : $1,959,500
Year 25 : $602,500
Year 26 : $152,500
Year 27 : $0

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 5940 - $93 - 4,848 - 81.61%
Level 2: 4860 - $52 - 3,758 - 77.32%
Level 3: 1980 - $32 - 1,553 - 78.45%
Level 4: 3960 - $25 - 3,039 - 76.73%
Luxury : 1260 - $188 - 1,029 - 81.66%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,553 - 77.63%
Farm Level 2: 1000 - $15 - 744 - 74.39%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %14,227 - 79.04%
Average Income per Game$1,071,556
Year to Date Revenue$34,289,781
Farm
Home Games Left7
Average Attendance - %2,297 - 76.55%
Average Income per Game$65,503
Year to Date Revenue$2,096,100

Expense

Pro Players Total Salaries$56,610,000
Farm Players Total Salaries$3,474,800
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$43,933,649
Farm Year To Date Expenses$1,476,316
Pro Salary Cap To Date$43,933,649
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,500,890
Farm Estimated Season Revenue$458,522
Pro Remaining Season Days31
Pro Expenses Per Days$312,762
Pro Estimated Expenses$9,695,622
Farm Remaining Season Days31
Farm Expenses Per Days$19,198
Farm Estimated Expenses$595,138
Estimated Season Expenses$10,290,760
Current Bank Account$14,494,737
Projected Bank Account$12,163,389

Pro Players Salaries

Rasmus Dahlin (1 Way Contract) $6,300,000 (3)
-Salary Remaining : $1,079,006
Evander Kane (1 Way Contract) $5,825,000 (1)
-Salary Remaining : $997,652
Martin Necas (1 Way Contract) $4,260,000 (1)
-Salary Remaining : $729,613
Ryan Johansen (1 Way Contract) $3,600,000 (2)
-Salary Remaining : $616,575
Thatcher Demko (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $556,630
Janne Kuokkanen (1 Way Contract) $3,250,000 (3)
-Salary Remaining : $556,630
J.T. Compher (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $513,812
Nikolaj Ehlers (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $513,812
Ryan Pulock (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $513,812
Alex Kerfoot (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $513,812
Philippe Myers (1 Way Contract) $2,700,000 (2)
-Salary Remaining : $462,431
Torey Krug $2,000,000 (2)
-Salary Remaining : $342,541
Dakota Mermis $2,000,000 (2)
-Salary Remaining : $342,541
Reilly Smith $1,700,000 (2)
-Salary Remaining : $291,160
Jakob Silfverberg $1,600,000 (2)
-Salary Remaining : $274,033
Alex Newhook $1,500,000 (3)
-Salary Remaining : $256,906
Yakov Trenin $1,400,000 (2)
-Salary Remaining : $239,779
Isaac Ratcliffe $700,000 (1)
-Salary Remaining : $119,890
Brock Faber $700,000 (3)
-Salary Remaining : $119,890
Stuart Skinner $700,000 (1)
-Salary Remaining : $119,890
Matt Grzelcyk $625,000 (3)
-Salary Remaining : $107,044
Carson McMillan (1 Way Contract) $500,000 (1)
-Salary Remaining : $85,635
PARKER GAHAGEN (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $85,635
Derek Ryan (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $85,635
Matt Martin (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $85,635
Sam Montembeault $500,000 (2)
-Salary Remaining : $85,635
Total Pro Players26
Salary Commitment
Year 24 : $56,610,000
Year 25 : $30,875,000
Year 26 : $12,375,000
Year 27 : $0
Salary Average Commitment
Year 24 : $56,610,000
Year 25 : $30,875,000
Year 26 : $12,375,000
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $56,610,000
Year 25 : $30,875,000
Year 26 : $12,375,000
Year 27 : $0

Farm Players Salaries

Blake Coleman $1,700,000 (2)
Salary Remaining : $291,160
Brett Seney $500,000 (1)
Salary Remaining : $85,635
Ryan Reaves $80,000 (1)
Salary Remaining : $13,702
Joona Luoto $65,000 (3)
Salary Remaining : $11,133
T.J. Tynan $62,900 (1)
Salary Remaining : $10,773
Robin Salo $60,000 (2)
Salary Remaining : $10,276
Kurtis MacDermid $56,900 (1)
Salary Remaining : $9,745
Nic Petan $50,000 (1)
Salary Remaining : $8,564
Carl Dahlstrom $50,000 (1)
Salary Remaining : $8,564
Antti Suomela $50,000 (1)
Salary Remaining : $8,564
Jake Bischoff $50,000 (1)
Salary Remaining : $8,564
Nikita Scherbak $50,000 (1)
Salary Remaining : $8,564
Roland McKeown $50,000 (1)
Salary Remaining : $8,564
Peter Cehlarik $50,000 (1)
Salary Remaining : $8,564
Zach Fucale $50,000 (1)
Salary Remaining : $8,564
Edward Pasquale $50,000 (1)
Salary Remaining : $8,564
Kiefer Sherwood $50,000 (1)
Salary Remaining : $8,564
Rourke Chartier $50,000 (1)
Salary Remaining : $8,564
Saku Maenalanen $50,000 (1)
Salary Remaining : $8,564
Taro Hirose $50,000 (2)
Salary Remaining : $8,564
Dakota Joshua $50,000 (1)
Salary Remaining : $8,564
Jalen Chatfield $50,000 (1)
Salary Remaining : $8,564
Mikhail Maltsev $50,000 (3)
Salary Remaining : $8,564
Jack Ahcan $50,000 (1)
Salary Remaining : $8,564
Jakub Galvas $50,000 (4)
Salary Remaining : $8,564
Josh Teves $50,000 (1)
Salary Remaining : $8,564
Total Farm Players26
Salary Commitment
Year 24 : $3,474,800
Year 25 : $445,000
Year 26 : $165,000
Year 27 : $50,000
Salary Average Commitment
Year 24 : $3,474,800
Year 25 : $445,000
Year 26 : $165,000
Year 27 : $50,000

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 5940 - $93 - 4,923 - 82.88%
Level 2: 4860 - $52 - 3,873 - 79.68%
Level 3: 1980 - $32 - 1,570 - 79.29%
Level 4: 3960 - $25 - 3,083 - 77.86%
Luxury : 1260 - $188 - 1,044 - 82.82%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,532 - 76.61%
Farm Level 2: 1000 - $15 - 736 - 73.63%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %14,493 - 80.51%
Average Income per Game$1,090,838
Year to Date Revenue$34,906,826
Farm
Home Games Left7
Average Attendance - %2,269 - 75.62%
Average Income per Game$64,672
Year to Date Revenue$2,069,515

Expense

Pro Players Total Salaries$64,395,172
Farm Players Total Salaries$2,621,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$52,308,668
Farm Year To Date Expenses$2,172,150
Pro Salary Cap To Date$52,308,668
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,635,868
Farm Estimated Season Revenue$452,706
Pro Remaining Season Days31
Pro Expenses Per Days$355,774
Pro Estimated Expenses$11,028,994
Farm Remaining Season Days31
Farm Expenses Per Days$14,481
Farm Estimated Expenses$448,911
Estimated Season Expenses$11,477,905
Current Bank Account$49,690,145
Projected Bank Account$46,300,814

Pro Players Salaries

Mika Zibanejad (1 Way Contract) $11,328,600 (1)
-Salary Remaining : $1,940,257
Vladimir Tarasenko (1 Way Contract) $5,500,500 (1)
-Salary Remaining : $942,075
Nikita Kucherov (1 Way Contract) $5,100,000 (1)
-Salary Remaining : $873,481
Mitch Marner (1 Way Contract) $4,600,000 (2)
-Salary Remaining : $787,845
Jordan Binnington (1 Way Contract) $3,600,000 (2)
-Salary Remaining : $616,575
Nick Schmaltz (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $599,448
William Karlsson (1 Way Contract) $3,450,000 (2)
-Salary Remaining : $590,884
Matt Duchene (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $556,630
Rasmus Ristolainen (1 Way Contract) $3,250,000 (2)
-Salary Remaining : $556,630
Jacob Trouba (1 Way Contract) $3,150,000 (3)
-Salary Remaining : $539,503
Vladislav Namestnikov (1 Way Contract) $2,600,000 (2)
-Salary Remaining : $445,304
Ivan Provorov $2,000,000 (1)
-Salary Remaining : $342,541
Mikael Granlund $1,937,500 (1)
-Salary Remaining : $331,837
Vince Dunn $1,750,000 (1)
-Salary Remaining : $299,724
Jonathan Marchessault $1,500,000 (2)
-Salary Remaining : $256,906
Alex Tuch $1,428,572 (1)
-Salary Remaining : $244,673
Cam Talbot (1 Way Contract) $1,250,000 (2)
-Salary Remaining : $214,088
Jonathan Quick (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $171,271
Oliver Kylington $900,000 (1)
-Salary Remaining : $154,144
Noah Cates $800,000 (1)
-Salary Remaining : $137,017
Tyson Jost $700,000 (3)
-Salary Remaining : $119,890
Connor Dewar $700,000 (2)
-Salary Remaining : $119,890
Urho Vaakanainen $600,000 (4)
-Salary Remaining : $102,762
Nikita Zaitsev $500,000 (1)
-Salary Remaining : $85,635
Total Pro Players24
Salary Commitment
Year 24 : $64,395,172
Year 25 : $25,400,000
Year 26 : $4,450,000
Year 27 : $600,000
Salary Average Commitment
Year 24 : $64,395,172
Year 25 : $25,400,000
Year 26 : $4,450,000
Year 27 : $600,000
Salary Cap with 1 Way Contract
Year 24 : $64,395,172
Year 25 : $25,400,000
Year 26 : $4,450,000
Year 27 : $600,000

Farm Players Salaries

Quinton Byfield $200,000 (3)
Salary Remaining : $34,254
Parker Wotherspoon $152,500 (3)
Salary Remaining : $26,119
Victor Soderstrom $150,000 (3)
Salary Remaining : $25,691
Roman Josi $150,000 (2)
Salary Remaining : $25,691
Jacob MacDonald $150,000 (2)
Salary Remaining : $25,691
TJ Brodie $150,000 (1)
Salary Remaining : $25,691
Evgeny Svechnikov $125,000 (1)
Salary Remaining : $21,409
Jacob Markstrom $125,000 (2)
Salary Remaining : $21,409
Connor Zary $100,000 (3)
Salary Remaining : $17,127
Nick Merkley $100,000 (1)
Salary Remaining : $17,127
JJ Peterka $100,000 (3)
Salary Remaining : $17,127
Max Lajoie $100,000 (3)
Salary Remaining : $17,127
Brandon Duhaime $90,000 (1)
Salary Remaining : $15,414
Alex Vlasic $90,000 (2)
Salary Remaining : $15,414
Jonas Rondbjerg $80,000 (3)
Salary Remaining : $13,702
Emil Bemstrom $80,000 (2)
Salary Remaining : $13,702
Spencer Martin $70,000 (1)
Salary Remaining : $11,989
Arttu Ruotsalainen $70,000 (2)
Salary Remaining : $11,989
Michael Carcone $70,000 (1)
Salary Remaining : $11,989
Cedric Paquette $67,500 (2)
Salary Remaining : $11,561
Tyler Motte $65,000 (3)
Salary Remaining : $11,133
Jordan Weal $63,500 (1)
Salary Remaining : $10,876
Joel Kiviranta $60,000 (1)
Salary Remaining : $10,276
Sonny Milano $57,500 (4)
Salary Remaining : $9,848
Kale Clague $55,000 (3)
Salary Remaining : $9,420
Joel Kellman $50,000 (1)
Salary Remaining : $8,564
Ryan Dzingel $50,000 (1)
Salary Remaining : $8,564
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 - 4,855 - 81.74%
Level 2: 4860 - $52 - 3,805 - 78.28%
Level 3: 1980 - $32 - 1,563 - 78.93%
Level 4: 3960 - $25 - 3,048 - 76.96%
Luxury : 1260 - $188 - 1,042 - 82.70%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,528 - 76.42%
Farm Level 2: 1000 - $15 - 749 - 74.85%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %14,312 - 79.51%
Average Income per Game$1,078,340
Year to Date Revenue$34,506,887
Farm
Home Games Left7
Average Attendance - %2,277 - 75.90%
Average Income per Game$64,723
Year to Date Revenue$2,071,130

Expense

Pro Players Total Salaries$74,667,000
Farm Players Total Salaries$1,866,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$62,798,607
Farm Year To Date Expenses$1,527,058
Pro Salary Cap To Date$62,798,607
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,548,382
Farm Estimated Season Revenue$453,060
Pro Remaining Season Days31
Pro Expenses Per Days$412,525
Pro Estimated Expenses$12,788,275
Farm Remaining Season Days31
Farm Expenses Per Days$10,309
Farm Estimated Expenses$319,579
Estimated Season Expenses$13,107,854
Current Bank Account$23,730,139
Projected Bank Account$18,623,727

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $13,000,000 (1)
-Salary Remaining : $2,226,519
Danton Heinen (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $1,370,166
Alex Wennberg (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $1,198,895
Jason Robertson (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $1,027,624
Adam Fox (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $856,354
Tony DeAngelo (1 Way Contract) $4,300,000 (2)
-Salary Remaining : $736,464
Shea Theodore (1 Way Contract) $4,300,000 (2)
-Salary Remaining : $736,464
Max Domi (1 Way Contract) $3,250,000 (4)
-Salary Remaining : $556,630
John Gibson (1 Way Contract) $3,200,000 (3)
-Salary Remaining : $548,066
Evan Rodrigues (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $513,812
Trevor Carrick (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $513,812
William Nylander (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $513,812
Logan O'Connor (1 Way Contract) $2,300,000 (2)
-Salary Remaining : $393,923
Troy Stecher $1,400,000 (3)
-Salary Remaining : $239,779
Linus Ullmark $1,267,000 (3)
-Salary Remaining : $217,000
Pavel Zacha $1,000,000 (4)
-Salary Remaining : $171,271
Robert Thomas $1,000,000 (1)
-Salary Remaining : $171,271
Brett Howden $1,000,000 (1)
-Salary Remaining : $171,271
Morgan Frost $900,000 (1)
-Salary Remaining : $154,144
Nikita Tryamkin $750,000 (4)
-Salary Remaining : $128,453
Dean Kukan $750,000 (3)
-Salary Remaining : $128,453
Tomas Popperle (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $750,000
-Salary Remaining : $128,453
Jasper Weatherby $500,000 (1)
-Salary Remaining : $85,635
Total Pro Players23
Salary Commitment
Year 24 : $74,667,000
Year 25 : $54,517,000
Year 26 : $32,617,000
Year 27 : $11,000,000
Salary Average Commitment
Year 24 : $74,667,000
Year 25 : $54,517,000
Year 26 : $32,617,000
Year 27 : $11,000,000
Salary Cap with 1 Way Contract
Year 24 : $74,667,000
Year 25 : $54,517,000
Year 26 : $32,617,000
Year 27 : $11,000,000

Farm Players Salaries

Anton Lundell $150,000 (1)
Salary Remaining : $25,691
Joe Veleno $150,000 (3)
Salary Remaining : $25,691
Rasmus Kupari $100,000 (3)
Salary Remaining : $17,127
Shane Pinto $100,000 (3)
Salary Remaining : $17,127
Boris Katchouk $90,000 (1)
Salary Remaining : $15,414
Jack Drury $90,000 (3)
Salary Remaining : $15,414
Joona Koppanen $80,000 (2)
Salary Remaining : $13,702
Anders Bjork $75,000 (4)
Salary Remaining : $12,845
William Lockwood $75,000 (2)
Salary Remaining : $12,845
Ronnie Attard $70,000 (2)
Salary Remaining : $11,989
Jakub Lauko $70,000 (3)
Salary Remaining : $11,989
Gavin Bayreuther $63,000 (3)
Salary Remaining : $10,790
Andrew Poturalski $63,000 (3)
Salary Remaining : $10,790
Mac Hollowell $60,000 (2)
Salary Remaining : $10,276
Jiri Patera $60,000 (4)
Salary Remaining : $10,276
Nick Caamano $60,000 (4)
Salary Remaining : $10,276
Josh Leivo $60,000 (1)
Salary Remaining : $10,276
Christian Wolanin $50,000 (1)
Salary Remaining : $8,564
Blake Hillman $50,000 (2)
Salary Remaining : $8,564
Brennan Menell $50,000 (2)
Salary Remaining : $8,564
Pheonix Copley $50,000 (1)
Salary Remaining : $8,564
Danick Martel $50,000 (4)
Salary Remaining : $8,564
Brogan Rafferty $50,000 (1)
Salary Remaining : $8,564
Justin Kloos $50,000 (1)
Salary Remaining : $8,564
Trevor Murphy $50,000 (2)
Salary Remaining : $8,564
Lawrence Pilut $50,000 (2)
Salary Remaining : $8,564
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 - $92 - 5,491 - 92.44%
Level 2: 4860 - $52 - 3,749 - 77.14%
Level 3: 1980 - $34 - 1,472 - 74.36%
Level 4: 3960 - $25 - 3,016 - 76.15%
Luxury : 1260 - $177 - 1,148 - 91.09%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $32 - 1,721 - 86.06%
Farm Level 2: 1000 - $11 - 855 - 85.51%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %14,876 - 82.64%
Average Income per Game$1,150,771
Year to Date Revenue$36,824,672
Farm
Home Games Left7
Average Attendance - %2,576 - 85.88%
Average Income per Game$67,840
Year to Date Revenue$2,170,882

Expense

Pro Players Total Salaries$71,865,094
Farm Players Total Salaries$1,886,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$58,734,552
Farm Year To Date Expenses$1,636,979
Pro Salary Cap To Date$58,734,552
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,055,397
Farm Estimated Season Revenue$474,880
Pro Remaining Season Days31
Pro Expenses Per Days$397,045
Pro Estimated Expenses$12,308,395
Farm Remaining Season Days31
Farm Expenses Per Days$10,423
Farm Estimated Expenses$323,113
Estimated Season Expenses$12,631,508
Current Bank Account$67,962,654
Projected Bank Account$63,861,423

Pro Players Salaries

Carter Verhaeghe (1 Way Contract) $9,500,000 (1)
-Salary Remaining : $1,627,072
Chris Tierney (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $1,198,895
Sean Monahan (1 Way Contract) $5,550,000 (3)
-Salary Remaining : $950,552
Anthony Beauvillier (1 Way Contract) $5,166,667 (2)
-Salary Remaining : $884,899
Valeri Nichushkin (1 Way Contract) $4,200,000 (4)
-Salary Remaining : $719,337
Vincent Trocheck (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $685,083
Jeff Skinner (1 Way Contract) $3,890,000 (1)
-Salary Remaining : $666,243
Hampus Lindholm (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $599,448
Zach Hyman (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $599,448
Matt Dumba (1 Way Contract) $3,250,000 (4)
-Salary Remaining : $556,630
John Carlson (1 Way Contract) $3,067,000 (2)
-Salary Remaining : $525,287
Marcus Foligno (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $513,812
Zach Werenski (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $513,812
Mackenzie Blackwood (1 Way Contract) $2,760,000 (2)
-Salary Remaining : $472,707
Ryan Strome $1,670,000 (3)
-Salary Remaining : $286,022
David Savard (1 Way Contract) $1,670,000 (2)
-1 Way Contract Salary Cap : $1,670,000
-Salary Remaining : $286,022
Jonathan Drouin $1,670,000 (4)
-Salary Remaining : $286,022
Riley Stillman $1,450,000 (3)
-Salary Remaining : $248,343
Collin Delia $1,071,427 (3)
-Salary Remaining : $183,504
Ross Colton $950,000 (2)
-Salary Remaining : $162,707
Darnell Nurse $900,000 (1)
-Salary Remaining : $154,144
J.J. Moser $600,000 (1)
-Salary Remaining : $102,762
Jeremy Smith (1 Way Contract) $500,000 (2)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $85,635
Total Pro Players23
Salary Commitment
Year 24 : $71,865,094
Year 25 : $53,975,094
Year 26 : $36,361,427
Year 27 : $9,120,000
Salary Average Commitment
Year 24 : $71,865,094
Year 25 : $53,975,094
Year 26 : $36,361,427
Year 27 : $9,120,000
Salary Cap with 1 Way Contract
Year 24 : $71,865,094
Year 25 : $53,975,094
Year 26 : $36,361,427
Year 27 : $9,120,000

Farm Players Salaries

Filip Zadina $175,000 (3)
Salary Remaining : $29,972
Jonas Johansson $133,000 (1)
Salary Remaining : $22,779
Sam Carrick $100,000 (1)
Salary Remaining : $17,127
Johnathan Kovacevic $100,000 (1)
Salary Remaining : $17,127
Pavel Dorofeyev $100,000 (3)
Salary Remaining : $17,127
Brett Leason $100,000 (3)
Salary Remaining : $17,127
Mark Arcobello (Out of Payroll) $75,000 (1)
Salary Remaining : $12,845
Jared Spurgeon $75,000 (1)
Salary Remaining : $12,845
Sammy Blais $69,000 (1)
Salary Remaining : $11,818
Mackenzie MacEachern $66,500 (3)
Salary Remaining : $11,390
Brock McGinn $66,500 (3)
Salary Remaining : $11,390
Cole Bardreau $66,500 (3)
Salary Remaining : $11,390
Nick Seeler $62,500 (2)
Salary Remaining : $10,704
Sean Kuraly $62,500 (2)
Salary Remaining : $10,704
Eric Robinson $60,000 (4)
Salary Remaining : $10,276
Calle Rosen $60,000 (2)
Salary Remaining : $10,276
Dan Renouf $60,000 (3)
Salary Remaining : $10,276
Chris Kreider $60,000 (2)
Salary Remaining : $10,276
Trevor Moore $60,000 (4)
Salary Remaining : $10,276
Jaycob Megna $60,000 (2)
Salary Remaining : $10,276
Fabian Zetterlund $60,000 (3)
Salary Remaining : $10,276
Matthew Peca $60,000 (2)
Salary Remaining : $10,276
Matt O'Connor $60,000 (2)
Salary Remaining : $10,276
Mikko Lehtonen $60,000 (3)
Salary Remaining : $10,276
Jon Merrill $60,000 (2)
Salary Remaining : $10,276
Chris Wagner $50,000 (2)
Salary Remaining : $8,564
Total Farm Players26
Salary Commitment
Year 24 : $1,961,500
Year 25 : $1,409,500
Year 26 : $874,500
Year 27 : $120,000
Salary Average Commitment
Year 24 : $1,961,500
Year 25 : $1,409,500
Year 26 : $874,500
Year 27 : $120,000

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 5940 - $93 - 4,815 - 81.06%
Level 2: 4860 - $52 - 3,884 - 79.92%
Level 3: 1980 - $32 - 1,554 - 78.48%
Level 4: 3960 - $25 - 3,058 - 77.22%
Luxury : 1260 - $188 - 1,014 - 80.47%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,527 - 76.33%
Farm Level 2: 1000 - $15 - 756 - 75.58%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %14,325 - 79.58%
Average Income per Game$1,072,913
Year to Date Revenue$34,333,213
Farm
Home Games Left7
Average Attendance - %2,282 - 76.08%
Average Income per Game$64,766
Year to Date Revenue$2,072,520

Expense

Pro Players Total Salaries$55,443,441
Farm Players Total Salaries$2,957,400
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$47,146,289
Farm Year To Date Expenses$4,809,425
Pro Salary Cap To Date$47,146,289
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,510,390
Farm Estimated Season Revenue$453,364
Pro Remaining Season Days31
Pro Expenses Per Days$306,317
Pro Estimated Expenses$9,495,827
Farm Remaining Season Days31
Farm Expenses Per Days$16,339
Farm Estimated Expenses$506,509
Estimated Season Expenses$10,002,336
Current Bank Account$36,436,524
Projected Bank Account$34,397,942

Pro Players Salaries

Brayden Point (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $1,284,530
Dylan Larkin (1 Way Contract) $5,944,444 (2)
-Salary Remaining : $1,018,109
Sebastian Aho (1 Way Contract) $5,750,000 (3)
-Salary Remaining : $984,807
Mikhail Sergachev (1 Way Contract) $3,870,000 (3)
-Salary Remaining : $662,818
John Marino (1 Way Contract) $3,870,000 (2)
-Salary Remaining : $662,818
Jack Roslovic (1 Way Contract) $3,750,000 (2)
-Salary Remaining : $642,265
Brent Burns (1 Way Contract) $3,600,000 (2)
-Salary Remaining : $616,575
Morgan Rielly (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $342,541
Cory Conacher (1 Way Contract) $1,693,999 (2)
-1 Way Contract Salary Cap : $1,693,999
-Salary Remaining : $290,132
Logan Thompson $1,430,000 (2)
-Salary Remaining : $244,917
Calvin de Haan $1,274,999 (2)
-Salary Remaining : $218,370
Sami Vatanen $1,274,999 (2)
-Salary Remaining : $218,370
Moritz Seider $1,250,000 (1)
-Salary Remaining : $214,088
Matt Nieto $1,060,000 (2)
-Salary Remaining : $181,547
Pyotr Kochetkov $1,000,000 (2)
-Salary Remaining : $171,271
Blake Lizotte $1,000,000 (2)
-Salary Remaining : $171,271
Joseph Blandisi $1,000,000 (4)
-Salary Remaining : $171,271
Nicolas Roy $1,000,000 (2)
-Salary Remaining : $171,271
Stefan Noesen (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $171,271
Jack Johnson (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $171,271
Shane Gersich $950,000 (1)
-Salary Remaining : $162,707
Adrian Kempe $900,000 (1)
-Salary Remaining : $154,144
Artem Zub $850,000 (1)
-Salary Remaining : $145,580
Travis Sanheim $800,000 (1)
-Salary Remaining : $137,017
Tyler Graovac $625,000 (2)
-Salary Remaining : $107,044
Alexander Radulov (1 Way Contract) $550,000 (1)
-1 Way Contract Salary Cap : $550,000
-Salary Remaining : $94,199
Clark Bishop $500,000 (1)
-Salary Remaining : $85,635
Total Pro Players27
Salary Commitment
Year 24 : $55,443,441
Year 25 : $41,143,441
Year 26 : $12,620,000
Year 27 : $1,000,000
Salary Average Commitment
Year 24 : $55,443,441
Year 25 : $41,143,441
Year 26 : $12,620,000
Year 27 : $1,000,000
Salary Cap with 1 Way Contract
Year 24 : $55,443,441
Year 25 : $41,143,441
Year 26 : $12,620,000
Year 27 : $1,000,000

Farm Players Salaries

Nikita Gusev $226,000 (1)
Salary Remaining : $38,707
Matty Beniers $200,000 (2)
Salary Remaining : $34,254
Xavier Ouellet $178,500 (1)
Salary Remaining : $30,572
Stephane Da Costa $169,400 (1)
Salary Remaining : $29,013
Michal Repik $161,500 (1)
Salary Remaining : $27,660
James van Riemsdyk $161,500 (1)
Salary Remaining : $27,660
Alex Killorn $161,500 (1)
Salary Remaining : $27,660
Carson Soucy $150,000 (4)
Salary Remaining : $25,691
Radim Zohorna $133,000 (1)
Salary Remaining : $22,779
Mattias Ekholm $127,500 (2)
Salary Remaining : $21,837
Brenden Dillon $127,500 (2)
Salary Remaining : $21,837
Niklas Svedberg $121,000 (1)
Salary Remaining : $20,724
Darren Raddysh $100,000 (2)
Salary Remaining : $17,127
Cal Petersen $100,000 (4)
Salary Remaining : $17,127
Marcus Hogberg $100,000 (4)
Salary Remaining : $17,127
Nils Lundkvist $80,000 (2)
Salary Remaining : $13,702
Jordan Harris $80,000 (2)
Salary Remaining : $13,702
Vladislav Kamenev $70,000 (2)
Salary Remaining : $11,989
Zac Jones $70,000 (3)
Salary Remaining : $11,989
Brendan Gaunce $70,000 (2)
Salary Remaining : $11,989
Aliaksei Protas $60,000 (3)
Salary Remaining : $10,276
Dmitri Voronkov $60,000 (3)
Salary Remaining : $10,276
Michael Bunting $50,000 (1)
Salary Remaining : $8,564
Mason Appleton $50,000 (3)
Salary Remaining : $8,564
Austin Wagner $50,000 (4)
Salary Remaining : $8,564
Anton Blidh $50,000 (2)
Salary Remaining : $8,564
Josef Korenar $50,000 (4)
Salary Remaining : $8,564
Total Farm Players27
Salary Commitment
Year 24 : $2,957,400
Year 25 : $1,595,000
Year 26 : $690,000
Year 27 : $450,000
Salary Average Commitment
Year 24 : $2,957,400
Year 25 : $1,595,000
Year 26 : $690,000
Year 27 : $450,000

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 5940 - $92 - 4,895 - 82.41%
Level 2: 4860 - $51 - 4,269 - 87.85%
Level 3: 1980 - $31 - 1,857 - 93.79%
Level 4: 3960 - $24 - 3,729 - 94.16%
Luxury : 1260 - $186 - 1,088 - 86.31%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $36 - 1,483 - 74.13%
Farm Level 2: 1000 - $15 - 758 - 75.75%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %15,838 - 87.99%
Average Income per Game$1,147,236
Year to Date Revenue$36,711,541
Farm
Home Games Left7
Average Attendance - %2,240 - 74.67%
Average Income per Game$64,811
Year to Date Revenue$2,073,936

Expense

Pro Players Total Salaries$82,266,007
Farm Players Total Salaries$2,617,100
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$67,765,153
Farm Year To Date Expenses$2,238,305
Pro Salary Cap To Date$67,765,153
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,030,650
Farm Estimated Season Revenue$453,674
Pro Remaining Season Days31
Pro Expenses Per Days$454,508
Pro Estimated Expenses$14,089,748
Farm Remaining Season Days31
Farm Expenses Per Days$14,459
Farm Estimated Expenses$448,229
Estimated Season Expenses$14,537,977
Current Bank Account$71,228,431
Projected Bank Account$65,174,778

Pro Players Salaries

Nico Hischier (1 Way Contract) $10,500,000 (1)
-Salary Remaining : $1,798,343
Timo Meier (1 Way Contract) $10,434,780 (2)
-Salary Remaining : $1,787,173
Brayden Schenn (1 Way Contract) $8,510,556 (1)
-Salary Remaining : $1,457,609
Pierre-Luc Dubois (1 Way Contract) $7,315,000 (3)
-Salary Remaining : $1,252,845
Adam Gaudette (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $941,989
Brady Tkachuk (1 Way Contract) $4,710,000 (1)
-Salary Remaining : $806,685
Alexandar Georgiev (1 Way Contract) $4,175,000 (1)
-Salary Remaining : $715,055
Brayden McNabb (1 Way Contract) $3,549,000 (1)
-Salary Remaining : $607,840
Teuvo Teravainen (1 Way Contract) $3,005,000 (2)
-Salary Remaining : $514,669
Brady Skjei (1 Way Contract) $2,995,000 (1)
-Salary Remaining : $512,956
Dmitry Kulikov (1 Way Contract) $2,875,001 (1)
-Salary Remaining : $492,403
Marcus Pettersson (1 Way Contract) $2,495,000 (1)
-Salary Remaining : $427,320
Jake McCabe (1 Way Contract) $2,375,000 (1)
-Salary Remaining : $406,768
Jordan Staal (1 Way Contract) $2,085,000 (1)
-Salary Remaining : $357,099
Scott Laughton $2,067,000 (1)
-Salary Remaining : $354,017
Nick Leddy (1 Way Contract) $1,978,000 (1)
-1 Way Contract Salary Cap : $1,978,000
-Salary Remaining : $338,773
Tristan Jarry $1,875,000 (3)
-Salary Remaining : $321,133
Noah Dobson $1,000,000 (2)
-Salary Remaining : $171,271
Spencer Machacek (1 Way Contract) $805,000 (2)
-1 Way Contract Salary Cap : $805,000
-Salary Remaining : $137,873
Mikey Anderson $800,000 (2)
-Salary Remaining : $137,017
Noah Gregor $800,000 (1)
-Salary Remaining : $137,017
Troy Terry $700,000 (1)
-Salary Remaining : $119,890
Colton Sissons $666,666 (1)
-Salary Remaining : $114,180
Linden Vey $550,000 (1)
-Salary Remaining : $94,199
CLAY STEVENSON (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $85,635
Total Pro Players25
Salary Commitment
Year 24 : $82,266,007
Year 25 : $30,734,783
Year 26 : $14,690,000
Year 27 : $0
Salary Average Commitment
Year 24 : $77,556,007
Year 25 : $30,734,783
Year 26 : $14,690,000
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $82,266,007
Year 25 : $30,734,783
Year 26 : $14,690,000
Year 27 : $0

Farm Players Salaries

Tomas Jurco $219,500 (2)
Salary Remaining : $37,594
Jordan Martinook $198,500 (2)
Salary Remaining : $33,997
Joel Armia $185,100 (2)
Salary Remaining : $31,702
Kirby Dach $175,000 (2)
Salary Remaining : $29,972
Michael McCarron $169,500 (3)
Salary Remaining : $29,030
Josh Brown $105,300 (2)
Salary Remaining : $18,035
Wyatt Johnston $100,000 (3)
Salary Remaining : $17,127
Michael Kesselring $100,000 (3)
Salary Remaining : $17,127
Alexander Romanov $100,000 (2)
Salary Remaining : $17,127
Petter Granberg $99,800 (1)
Salary Remaining : $17,093
Andy Welinski $92,900 (1)
Salary Remaining : $15,911
Scott Mayfield $92,500 (2)
Salary Remaining : $15,843
Kevin Rooney $92,500 (2)
Salary Remaining : $15,843
Joel Hofer $90,000 (3)
Salary Remaining : $15,414
Ryan McLeod $90,000 (3)
Salary Remaining : $15,414
Gustav Lindstrom $90,000 (3)
Salary Remaining : $15,414
Nicolas Deslauriers $77,500 (2)
Salary Remaining : $13,273
Gregory Hofmann $75,100 (1)
Salary Remaining : $12,862
Waltteri Merela $69,500 (3)
Salary Remaining : $11,903
Josh Currie $62,900 (1)
Salary Remaining : $10,773
Markus Hannikainen $61,000 (1)
Salary Remaining : $10,448
Philipp Kurashev $60,000 (3)
Salary Remaining : $10,276
Scott Reedy $60,000 (2)
Salary Remaining : $10,276
Grant Hutton $50,500 (2)
Salary Remaining : $8,649
Jujhar Khaira $50,000 (2)
Salary Remaining : $8,564
Samuel Ersson $50,000 (2)
Salary Remaining : $8,564
Total Farm Players26
Salary Commitment
Year 24 : $2,617,100
Year 25 : $2,225,400
Year 26 : $769,000
Year 27 : $0
Salary Average Commitment
Year 24 : $2,617,100
Year 25 : $2,225,400
Year 26 : $769,000
Year 27 : $0

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBandT Center
Level 1: 5940 - $93 - 4,842 - 81.52%
Level 2: 4860 - $52 - 3,825 - 78.70%
Level 3: 1980 - $32 - 1,569 - 79.22%
Level 4: 3960 - $25 - 3,102 - 78.33%
Luxury : 1260 - $188 - 1,036 - 82.24%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,508 - 75.38%
Farm Level 2: 1000 - $15 - 760 - 76.00%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %14,374 - 79.85%
Average Income per Game$1,078,669
Year to Date Revenue$34,517,401
Farm
Home Games Left7
Average Attendance - %2,268 - 75.59%
Average Income per Game$64,168
Year to Date Revenue$2,053,360

Expense

Pro Players Total Salaries$64,242,999
Farm Players Total Salaries$3,139,876
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$51,991,351
Farm Year To Date Expenses$1,836,371
Pro Salary Cap To Date$51,991,351
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,550,681
Farm Estimated Season Revenue$449,172
Pro Remaining Season Days31
Pro Expenses Per Days$354,934
Pro Estimated Expenses$11,002,954
Farm Remaining Season Days31
Farm Expenses Per Days$17,347
Farm Estimated Expenses$537,757
Estimated Season Expenses$11,540,711
Current Bank Account$32,842,657
Projected Bank Account$29,301,799

Pro Players Salaries

Mathew Barzal (1 Way Contract) $13,067,000 (2)
-Salary Remaining : $2,237,994
Anthony Duclair (1 Way Contract) $4,995,000 (1)
-Salary Remaining : $855,497
Jake Debrusk (1 Way Contract) $3,940,000 (2)
-Salary Remaining : $674,807
Jared McCann (1 Way Contract) $3,520,000 (1)
-Salary Remaining : $602,873
Tyler Toffoli (1 Way Contract) $3,350,000 (1)
-Salary Remaining : $573,757
Brandon Montour (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $513,812
Tanner Pearson (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $513,812
Sam Malinski (1 Way Contract) $2,825,000 (1)
-1 Way Contract Salary Cap : $2,825,000
-Salary Remaining : $483,840
Chris Driedger $2,500,000 (3)
-Salary Remaining : $428,177
Darcy Kuemper (1 Way Contract) $2,500,000 (1)
-1 Way Contract Salary Cap : $2,500,000
-Salary Remaining : $428,177
Vincent Desharnais $2,290,000 (1)
-Salary Remaining : $392,210
Gustav Forsling $2,250,000 (1)
-Salary Remaining : $385,359
Josh Anderson $2,180,000 (2)
-Salary Remaining : $373,370
Jaccob Slavin $2,100,000 (3)
-Salary Remaining : $359,669
Jeremy Swayman (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $342,541
Andreas Athanasiou $1,500,000 (4)
-Salary Remaining : $256,906
Travis Boyd $1,500,000 (3)
-Salary Remaining : $256,906
Jeremy Lauzon (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $171,271
David Perron (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $171,271
Aaron Dell (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $171,271
Christian Djoos $901,000 (4)
-Salary Remaining : $154,315
Mike Hardman $750,000 (4)
-Salary Remaining : $128,453
Anthony Mantha $750,000 (4)
-Salary Remaining : $128,453
Mathieu Joseph $700,000 (1)
-Salary Remaining : $119,890
Karel Vejmelka $624,999 (2)
-Salary Remaining : $107,044
ISAAC POULTER (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $85,635
Ian Cole $500,000 (1)
-Salary Remaining : $85,635
Total Pro Players27
Salary Commitment
Year 24 : $64,242,999
Year 25 : $38,812,999
Year 26 : $15,001,000
Year 27 : $5,901,000
Salary Average Commitment
Year 24 : $63,606,333
Year 25 : $38,812,999
Year 26 : $15,001,000
Year 27 : $5,901,000
Salary Cap with 1 Way Contract
Year 24 : $64,242,999
Year 25 : $38,812,999
Year 26 : $15,001,000
Year 27 : $5,901,000

Farm Players Salaries

Parker Kelly $900,000 (1)
Salary Remaining : $154,144
Miikka Salomaki $225,000 (1)
Salary Remaining : $38,536
Owen Power $200,000 (3)
Salary Remaining : $34,254
Dmitrij Jaskin $160,000 (1)
Salary Remaining : $27,403
Derek Forbort $129,876 (1)
Salary Remaining : $22,244
Eric Gelinas $127,500 (2)
Salary Remaining : $21,837
Kristian Reichel $125,000 (3)
Salary Remaining : $21,409
Dennis Gilbert $120,000 (2)
Salary Remaining : $20,552
Teddy Blueger $120,000 (1)
Salary Remaining : $20,552
Teemu Hartikainen $100,000 (1)
Salary Remaining : $17,127
Tom Kuhnhackl $85,000 (1)
Salary Remaining : $14,558
Mark Kastelic $80,000 (3)
Salary Remaining : $13,702
Linus Hogberg $80,000 (1)
Salary Remaining : $13,702
Alexander True $70,000 (2)
Salary Remaining : $11,989
Ryan Spooner $62,500 (1)
Salary Remaining : $10,704
Justin Holl $62,500 (1)
Salary Remaining : $10,704
William Carrier (Out of Payroll) $62,500 (1)
Salary Remaining : $10,704
Brendan Lemieux $62,500 (2)
Salary Remaining : $10,704
Tomas Nosek $60,000 (1)
Salary Remaining : $10,276
Dylan Gambrell $60,000 (1)
Salary Remaining : $10,276
Dylan Samberg $60,000 (1)
Salary Remaining : $10,276
Mirco Mueller $50,000 (4)
Salary Remaining : $8,564
Pat Maroon $50,000 (1)
Salary Remaining : $8,564
Gemel Smith $50,000 (1)
Salary Remaining : $8,564
Anton Slepyshev $50,000 (1)
Salary Remaining : $8,564
Joey Daccord $50,000 (4)
Salary Remaining : $8,564
Total Farm Players26
Salary Commitment
Year 24 : $3,202,376
Year 25 : $885,000
Year 26 : $505,000
Year 27 : $100,000
Salary Average Commitment
Year 24 : $3,202,376
Year 25 : $885,000
Year 26 : $505,000
Year 27 : $100,000

Hamilton Mustangs



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirstOntario Centre
Level 1: 5940 - $90 - 5,461 - 91.94%
Level 2: 4860 - $50 - 4,454 - 91.64%
Level 3: 1980 - $30 - 1,831 - 92.47%
Level 4: 3960 - $25 - 3,090 - 78.04%
Luxury : 1260 - $185 - 1,172 - 92.99%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,494 - 74.68%
Farm Level 2: 1000 - $15 - 734 - 73.43%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %16,008 - 88.93%
Average Income per Game$1,188,332
Year to Date Revenue$38,026,637
Farm
Home Games Left7
Average Attendance - %2,228 - 74.26%
Average Income per Game$63,288
Year to Date Revenue$2,025,230

Expense

Pro Players Total Salaries$81,803,773
Farm Players Total Salaries$2,146,900
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$66,750,917
Farm Year To Date Expenses$1,765,433
Pro Salary Cap To Date$66,750,917
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,318,327
Farm Estimated Season Revenue$443,019
Pro Remaining Season Days31
Pro Expenses Per Days$451,955
Pro Estimated Expenses$14,010,605
Farm Remaining Season Days31
Farm Expenses Per Days$11,861
Farm Estimated Expenses$367,691
Estimated Season Expenses$14,378,296
Current Bank Account$16,666,723
Projected Bank Account$11,049,773

Pro Players Salaries

Auston Matthews (1 Way Contract) $7,837,033 (3)
-Salary Remaining : $1,342,254
Cam Fowler (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $1,198,895
Roope Hintz (1 Way Contract) $6,521,740 (1)
-Salary Remaining : $1,116,983
Dougie Hamilton (1 Way Contract) $5,750,000 (1)
-Salary Remaining : $984,807
Matt Murray (1 Way Contract) $5,750,000 (3)
-Salary Remaining : $984,807
Joel Farabee (1 Way Contract) $4,710,000 (1)
-Salary Remaining : $806,685
Kevin Fiala (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $685,083
Frederik Andersen (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $685,083
Quinn Hughes (1 Way Contract) $3,825,000 (1)
-Salary Remaining : $655,110
Miro Heiskanen (1 Way Contract) $3,825,000 (1)
-Salary Remaining : $655,110
Casey Mittelstadt (1 Way Contract) $3,100,000 (4)
-Salary Remaining : $530,939
Eeli Tolvanen (1 Way Contract) $2,750,000 (4)
-Salary Remaining : $470,994
Yegor Sharangovich (1 Way Contract) $2,350,000 (4)
-Salary Remaining : $402,486
Michael Hutchinson (1 Way Contract) $2,300,000 (1)
-1 Way Contract Salary Cap : $2,300,000
-Salary Remaining : $393,923
Antti Raanta (1 Way Contract) $2,300,000 (1)
-1 Way Contract Salary Cap : $2,300,000
-Salary Remaining : $393,923
Nick Cousins $1,995,000 (4)
-Salary Remaining : $341,685
Jordan Eberle $1,900,000 (2)
-Salary Remaining : $325,414
Warren Foegele $1,750,000 (1)
-Salary Remaining : $299,724
Jonathon Blum (1 Way Contract) $1,267,000 (2)
-1 Way Contract Salary Cap : $1,267,000
-Salary Remaining : $217,000
Ryan Donato $1,200,000 (2)
-Salary Remaining : $205,525
Ian Mitchell (1 Way Contract) $1,173,000 (2)
-Salary Remaining : $200,901
Martin Frk (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $171,271
Marcus Sorensen (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $171,271
Connor Carrick (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $171,271
Jordan Schroeder $1,000,000 (2)
-Salary Remaining : $171,271
Nathan Walker (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $171,271
Jyrki Jokipakka $900,000 (1)
-Salary Remaining : $154,144
Scott Perunovich $600,000 (3)
-Salary Remaining : $102,762
Total Pro Players28
Salary Commitment
Year 24 : $81,803,773
Year 25 : $38,922,033
Year 26 : $24,382,033
Year 27 : $10,195,000
Salary Average Commitment
Year 24 : $87,203,773
Year 25 : $44,322,033
Year 26 : $29,782,033
Year 27 : $10,195,000
Salary Cap with 1 Way Contract
Year 24 : $81,803,773
Year 25 : $38,922,033
Year 26 : $24,382,033
Year 27 : $10,195,000

Farm Players Salaries

Oskar Steen $225,000 (3)
Salary Remaining : $38,536
Joe Snively $225,000 (2)
Salary Remaining : $38,536
Beck Malenstyn $220,000 (3)
Salary Remaining : $37,680
Denis Malgin $220,000 (3)
Salary Remaining : $37,680
Luke Hughes $175,000 (3)
Salary Remaining : $29,972
Mark Friedman $133,000 (1)
Salary Remaining : $22,779
Filip Roos $125,000 (1)
Salary Remaining : $21,409
Otto Koivula $99,900 (1)
Salary Remaining : $17,110
Tyler Wotherspoon $90,000 (1)
Salary Remaining : $15,414
Oscar Fantenberg $90,000 (1)
Salary Remaining : $15,414
Joakim Nygard $75,000 (1)
Salary Remaining : $12,845
Mattias Janmark $72,000 (2)
Salary Remaining : $12,331
David Rundblad $67,000 (1)
Salary Remaining : $11,475
Gabriel Dumont $65,000 (1)
Salary Remaining : $11,133
Paul Cotter $60,000 (2)
Salary Remaining : $10,276
Libor Hajek $55,000 (4)
Salary Remaining : $9,420
Andrei Mironov $50,000 (1)
Salary Remaining : $8,564
Alex Lyon $50,000 (1)
Salary Remaining : $8,564
Carl Grundstrom (Out of Payroll) $50,000 (4)
Salary Remaining : $8,564
Alex Iafallo $50,000 (2)
Salary Remaining : $8,564
Total Farm Players20
Salary Commitment
Year 24 : $2,196,900
Year 25 : $1,352,000
Year 26 : $945,000
Year 27 : $105,000
Salary Average Commitment
Year 24 : $2,196,900
Year 25 : $1,352,000
Year 26 : $945,000
Year 27 : $105,000

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameCrypto.com Arena
Level 1: 5940 - $92 - 5,581 - 93.95%
Level 2: 4860 - $51 - 4,568 - 93.99%
Level 3: 1980 - $31 - 1,898 - 95.87%
Level 4: 3960 - $23 - 3,809 - 96.19%
Luxury : 1260 - $185 - 1,145 - 90.89%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $32 - 1,750 - 87.48%
Farm Level 2: 1000 - $13 - 896 - 89.62%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %17,001 - 94.45%
Average Income per Game$1,229,371
Year to Date Revenue$39,339,859
Farm
Home Games Left7
Average Attendance - %2,646 - 88.19%
Average Income per Game$72,721
Year to Date Revenue$2,327,086

Expense

Pro Players Total Salaries$72,706,899
Farm Players Total Salaries$3,541,143
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$61,185,190
Farm Year To Date Expenses$2,909,066
Pro Salary Cap To Date$61,185,190
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,605,594
Farm Estimated Season Revenue$509,050
Pro Remaining Season Days31
Pro Expenses Per Days$401,696
Pro Estimated Expenses$12,452,576
Farm Remaining Season Days31
Farm Expenses Per Days$19,564
Farm Estimated Expenses$606,484
Estimated Season Expenses$13,059,060
Current Bank Account$160,634,810
Projected Bank Account$156,690,394

Pro Players Salaries

Charlie Coyle (1 Way Contract) $10,000,000 (2)
-Salary Remaining : $1,712,707
Alex Pietrangelo (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $1,113,260
Colton Parayko (1 Way Contract) $5,005,000 (2)
-Salary Remaining : $857,210
Viktor Arvidsson (1 Way Contract) $5,005,000 (2)
-Salary Remaining : $857,210
Justin Faulk (1 Way Contract) $5,005,000 (2)
-Salary Remaining : $857,210
Markus Granlund (1 Way Contract) $4,569,000 (2)
-Salary Remaining : $782,536
Steven Stamkos (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $770,718
Zemgus Girgensons (1 Way Contract) $3,548,500 (3)
-Salary Remaining : $607,754
Jaden Schwartz (1 Way Contract) $3,535,000 (2)
-Salary Remaining : $605,442
Andrei Kuzmenko (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $556,630
Joonas Korpisalo (1 Way Contract) $3,235,400 (3)
-Salary Remaining : $554,129
Martin Jones (1 Way Contract) $3,005,000 (1)
-Salary Remaining : $514,669
Lucas Wallmark (1 Way Contract) $2,760,000 (1)
-Salary Remaining : $472,707
Alex Petrovic (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $342,541
John Ramage (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $342,541
Andreas Johnsson $1,810,000 (4)
-Salary Remaining : $310,000
Will Butcher $1,810,000 (4)
-Salary Remaining : $310,000
Kyle Palmieri (1 Way Contract) $1,693,999 (2)
-Salary Remaining : $290,132
Adam Henrique $1,500,000 (2)
-Salary Remaining : $256,906
Conor Garland (1 Way Contract) $1,350,000 (1)
-Salary Remaining : $231,215
Drake Caggiula $625,000 (3)
-Salary Remaining : $107,044
Total Pro Players21
Salary Commitment
Year 24 : $72,706,899
Year 25 : $49,341,899
Year 26 : $11,028,900
Year 27 : $3,620,000
Salary Average Commitment
Year 24 : $72,706,899
Year 25 : $49,341,899
Year 26 : $11,028,900
Year 27 : $3,620,000
Salary Cap with 1 Way Contract
Year 24 : $72,706,899
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 : $37,645
Austin Watson $219,600 (3)
Salary Remaining : $37,611
Jaxson Stauber $217,800 (1)
Salary Remaining : $37,303
Scott Wilson $201,000 (1)
Salary Remaining : $34,425
Jake Dotchin $178,400 (3)
Salary Remaining : $30,555
Joel Hanley $178,400 (2)
Salary Remaining : $30,555
Dylan Guenther $175,000 (3)
Salary Remaining : $29,972
Corban Knight $161,000 (1)
Salary Remaining : $27,575
Tomas Tatar $157,000 (2)
Salary Remaining : $26,889
Tyler Pitlick $150,000 (2)
Salary Remaining : $25,691
Radko Gudas $127,000 (1)
Salary Remaining : $21,751
Mike Hoffman $125,000 (2)
Salary Remaining : $21,409
Victor Rask $107,143 (2)
Salary Remaining : $18,350
Joni Ortio $105,000 (2)
Salary Remaining : $17,983
Garnet Hathaway $101,000 (1)
Salary Remaining : $17,298
Dylan McIlrath $101,000 (3)
Salary Remaining : $17,298
Drew Doughty $101,000 (2)
Salary Remaining : $17,298
Sasha Chmelevski $100,000 (1)
Salary Remaining : $17,127
Keegan Kolesar $68,500 (2)
Salary Remaining : $11,732
Antoine Bibeau $68,500 (1)
Salary Remaining : $11,732
Damon Severson $63,000 (4)
Salary Remaining : $10,790
John Gilmour $62,500 (2)
Salary Remaining : $10,704
Jean-Sebastien Dea $62,500 (3)
Salary Remaining : $10,704
Austin Czarnik $62,500 (2)
Salary Remaining : $10,704
Arber Xhekaj $60,000 (3)
Salary Remaining : $10,276
Julian Melchiori $57,000 (1)
Salary Remaining : $9,762
Sergey Kalinin $56,500 (2)
Salary Remaining : $9,677
Zach Boychuk $55,000 (2)
Salary Remaining : $9,420
Julius Honka $50,000 (1)
Salary Remaining : $8,564
Felix Sandstrom $50,000 (2)
Salary Remaining : $8,564
Nikolay Goldobin $50,000 (1)
Salary Remaining : $8,564
Andreas Englund $50,000 (2)
Salary Remaining : $8,564
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 - $86 - 5,357 - 90.19%
Level 2: 4860 - $42 - 4,350 - 89.51%
Level 3: 1980 - $24 - 1,800 - 90.91%
Level 4: 3960 - $13 - 3,719 - 93.93%
Luxury : 1260 - $175 - 1,158 - 91.90%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $32 - 1,912 - 95.58%
Farm Level 2: 1000 - $16 - 917 - 91.69%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %16,385 - 91.03%
Average Income per Game$1,146,832
Year to Date Revenue$36,698,639
Farm
Home Games Left7
Average Attendance - %2,829 - 94.28%
Average Income per Game$72,199
Year to Date Revenue$2,310,374

Expense

Pro Players Total Salaries$35,038,259
Farm Players Total Salaries$2,844,241
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$30,577,477
Farm Year To Date Expenses$2,770,585
Pro Salary Cap To Date$30,577,477
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,027,827
Farm Estimated Season Revenue$505,394
Pro Remaining Season Days31
Pro Expenses Per Days$193,582
Pro Estimated Expenses$6,001,042
Farm Remaining Season Days31
Farm Expenses Per Days$15,714
Farm Estimated Expenses$487,134
Estimated Season Expenses$6,488,176
Current Bank Account$14,180,292
Projected Bank Account$16,225,337

Pro Players Salaries

Radek Faksa (1 Way Contract) $4,253,400 (3)
-Salary Remaining : $728,483
John Klingberg (1 Way Contract) $3,700,000 (1)
-Salary Remaining : $633,702
Erik Karlsson (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $599,448
Dominik Kubalik (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $470,994
Erik Brannstrom (1 Way Contract) $2,550,000 (1)
-Salary Remaining : $436,740
Connor Ingram $2,375,000 (3)
-Salary Remaining : $406,768
Sam Steel (1 Way Contract) $2,175,000 (2)
-Salary Remaining : $372,514
Adam Lowry $2,000,000 (2)
-Salary Remaining : $342,541
Ross Johnston $1,750,000 (2)
-Salary Remaining : $299,724
Artturi Lehkonen $1,750,000 (1)
-Salary Remaining : $299,724
Aleksi Heponiemi (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $171,271
Joachim Blichfeld (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $171,271
Jarred Tinordi (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $171,271
Sammy Walker (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $171,271
Kevin Gravel $999,999 (1)
-Salary Remaining : $171,271
Erik Gustafsson $959,360 (2)
-Salary Remaining : $164,310
Gabriel Carlsson (Out of Payroll) $900,000 (1)
-Salary Remaining : $154,144
Jet Greaves $700,000 (3)
-Salary Remaining : $119,890
Connor Bunnaman $575,000 (3)
-Salary Remaining : $98,481
John Leonard $500,500 (3)
-Salary Remaining : $85,721
Pierre Engvall $500,000 (1)
-Salary Remaining : $85,635
Total Pro Players21
Salary Commitment
Year 24 : $35,938,259
Year 25 : $16,288,260
Year 26 : $8,403,900
Year 27 : $0
Salary Average Commitment
Year 24 : $35,938,259
Year 25 : $16,288,260
Year 26 : $8,403,900
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $35,938,259
Year 25 : $16,288,260
Year 26 : $8,403,900
Year 27 : $0

Farm Players Salaries

Klim Kostin $175,000 (3)
Salary Remaining : $29,972
Anton Lander $157,000 (2)
Salary Remaining : $26,889
Craig Smith $156,995 (1)
Salary Remaining : $26,889
Ben Chiarot $129,876 (1)
Salary Remaining : $22,244
Michael Sgarbossa (Out of Payroll) $129,800 (1)
Salary Remaining : $22,231
Danil Yurtaykin $129,000 (2)
Salary Remaining : $22,094
Cam York $125,000 (3)
Salary Remaining : $21,409
Tanner Jeannot $100,000 (1)
Salary Remaining : $17,127
Dennis Cholowski $100,000 (2)
Salary Remaining : $17,127
Kieffer Bellows $100,000 (1)
Salary Remaining : $17,127
Riley Damiani $100,000 (3)
Salary Remaining : $17,127
Jonathan Dahlen $100,000 (1)
Salary Remaining : $17,127
Logan Shaw $98,500 (1)
Salary Remaining : $16,870
Marcus Bjork $81,200 (3)
Salary Remaining : $13,907
Alexander Alexeyev $80,000 (2)
Salary Remaining : $13,702
Joonas Rask $75,000 (1)
Salary Remaining : $12,845
Akira Schmid $70,000 (2)
Salary Remaining : $11,989
Victor Antipin $69,900 (2)
Salary Remaining : $11,972
Zach Senyshyn $67,500 (2)
Salary Remaining : $11,561
Austin Strand $65,000 (2)
Salary Remaining : $11,133
CJ Suess $62,500 (3)
Salary Remaining : $10,704
Jordan Schmaltz $62,200 (1)
Salary Remaining : $10,653
Declan Chisholm $60,000 (3)
Salary Remaining : $10,276
Kyle Capobianco $60,000 (1)
Salary Remaining : $10,276
Mason Shaw $60,000 (3)
Salary Remaining : $10,276
Alexandre Fortin $55,500 (2)
Salary Remaining : $9,506
Givani Smith $52,500 (1)
Salary Remaining : $8,992
Nikita Soshnikov $51,500 (1)
Salary Remaining : $8,820
Rhett Gardner $50,070 (1)
Salary Remaining : $8,576
Lukas Vejdemo $50,000 (1)
Salary Remaining : $8,564
Ryan MacInnis $50,000 (1)
Salary Remaining : $8,564
Ben Gleason $50,000 (1)
Salary Remaining : $8,564
Olli Juolevi $50,000 (1)
Salary Remaining : $8,564
Brayden Pachal $50,000 (3)
Salary Remaining : $8,564
Carson Meyer $50,000 (1)
Salary Remaining : $8,564
Kevin Mandolese $50,000 (3)
Salary Remaining : $8,564
Total Farm Players36
Salary Commitment
Year 24 : $2,974,041
Year 25 : $1,557,600
Year 26 : $763,700
Year 27 : $0
Salary Average Commitment
Year 24 : $2,974,041
Year 25 : $1,557,600
Year 26 : $763,700
Year 27 : $0

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 5940 - $92 - 5,688 - 95.76%
Level 2: 4860 - $51 - 4,663 - 95.95%
Level 3: 1980 - $30 - 1,892 - 95.54%
Level 4: 3960 - $23 - 3,759 - 94.92%
Luxury : 1260 - $186 - 1,191 - 94.55%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $32 - 1,900 - 95.01%
Farm Level 2: 1000 - $13 - 943 - 94.31%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %17,193 - 95.52%
Average Income per Game$1,249,758
Year to Date Revenue$39,992,260
Farm
Home Games Left7
Average Attendance - %2,843 - 94.77%
Average Income per Game$73,065
Year to Date Revenue$2,338,074

Expense

Pro Players Total Salaries$55,971,567
Farm Players Total Salaries$2,436,900
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$59,794,549
Farm Year To Date Expenses$1,833,281
Pro Salary Cap To Date$59,794,549
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,748,307
Farm Estimated Season Revenue$511,454
Pro Remaining Season Days31
Pro Expenses Per Days$309,235
Pro Estimated Expenses$9,586,285
Farm Remaining Season Days31
Farm Expenses Per Days$13,464
Farm Estimated Expenses$417,384
Estimated Season Expenses$10,003,669
Current Bank Account$41,226,952
Projected Bank Account$40,483,044

Pro Players Salaries

Josh Norris (1 Way Contract) $6,775,000 (4)
-Salary Remaining : $1,160,359
Marko Dano (1 Way Contract) $6,100,000 (3)
-Salary Remaining : $1,044,751
Alex DeBrincat (1 Way Contract) $6,000,067 (3)
-Salary Remaining : $1,027,636
Bo Horvat (1 Way Contract) $5,550,000 (3)
-Salary Remaining : $950,552
Ondrej Palat (1 Way Contract) $5,067,000 (2)
-Salary Remaining : $867,829
Tobias Rieder (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $685,083
Andrei Svechnikov (1 Way Contract) $3,825,000 (1)
-Salary Remaining : $655,110
Ilya Samsonov (1 Way Contract) $2,225,000 (4)
-Salary Remaining : $381,077
Troy Grosenick (1 Way Contract) $2,064,500 (1)
-1 Way Contract Salary Cap : $2,064,500
-Salary Remaining : $353,588
Jhonas Enroth (1 Way Contract) $1,900,000 (1)
-1 Way Contract Salary Cap : $1,900,000
-Salary Remaining : $325,414
Brian Dumoulin $1,900,000 (1)
-Salary Remaining : $325,414
Tanner Kero $1,600,000 (1)
-Salary Remaining : $274,033
Filip Chlapik $1,550,000 (2)
-Salary Remaining : $265,470
Ilya Mikheyev $1,250,000 (3)
-Salary Remaining : $214,088
Jake Evans $850,000 (1)
-Salary Remaining : $145,580
Zach Whitecloud $750,000 (2)
-Salary Remaining : $128,453
Mitchell Chaffee $750,000 (3)
-Salary Remaining : $128,453
Cam Dineen $700,000 (1)
-Salary Remaining : $119,890
Nick Perbix $700,000 (3)
-Salary Remaining : $119,890
Nicolas Aube-Kubel $690,000 (1)
-Salary Remaining : $118,177
Henri Jokiharju $600,000 (4)
-Salary Remaining : $102,762
Tucker Poolman $575,000 (1)
-Salary Remaining : $98,481
Kaapo Kahkonen $550,000 (1)
-Salary Remaining : $94,199
Total Pro Players23
Salary Commitment
Year 24 : $55,971,567
Year 25 : $41,317,067
Year 26 : $29,950,067
Year 27 : $9,600,000
Salary Average Commitment
Year 24 : $55,971,567
Year 25 : $41,317,067
Year 26 : $29,950,067
Year 27 : $9,600,000
Salary Cap with 1 Way Contract
Year 24 : $55,971,567
Year 25 : $41,317,067
Year 26 : $29,950,067
Year 27 : $9,600,000

Farm Players Salaries

Mitchell Stephens $525,000 (2)
Salary Remaining : $89,917
Brandon Davidson $178,500 (1)
Salary Remaining : $30,572
Scott Harrington $178,400 (1)
Salary Remaining : $30,555
Philip Samuelsson $160,000 (2)
Salary Remaining : $27,403
Chris Tanev $127,500 (1)
Salary Remaining : $21,837
Colin Blackwell $125,000 (1)
Salary Remaining : $21,409
Justus Annunen $90,000 (3)
Salary Remaining : $15,414
Julien Gauthier $85,000 (2)
Salary Remaining : $14,558
MacKenzie Entwistle $80,000 (2)
Salary Remaining : $13,702
Mikael Pyyhtia $70,000 (3)
Salary Remaining : $11,989
Nils Aman $70,000 (3)
Salary Remaining : $11,989
Andrej Nestrasil $67,500 (2)
Salary Remaining : $11,561
Justin Brazeau $65,000 (3)
Salary Remaining : $11,133
James Hamblin $65,000 (3)
Salary Remaining : $11,133
Jack St. Ivany $60,000 (3)
Salary Remaining : $10,276
Nicolas Meloche $60,000 (1)
Salary Remaining : $10,276
Jesper Boqvist $60,000 (1)
Salary Remaining : $10,276
Casey Fitzgerald $55,000 (2)
Salary Remaining : $9,420
Carsen Twarynski $55,000 (3)
Salary Remaining : $9,420
Juho Lammikko $55,000 (2)
Salary Remaining : $9,420
Michael Dal Colle $55,000 (1)
Salary Remaining : $9,420
Mikhail Vorobyov $50,000 (3)
Salary Remaining : $8,564
Cole Smith $50,000 (3)
Salary Remaining : $8,564
Matt Kiersted $50,000 (3)
Salary Remaining : $8,564
Total Farm Players24
Salary Commitment
Year 24 : $2,436,900
Year 25 : $1,180,000
Year 26 : $625,000
Year 27 : $0
Salary Average Commitment
Year 24 : $2,437,000
Year 25 : $1,180,000
Year 26 : $625,000
Year 27 : $0

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 5940 - $93 - 4,806 - 80.91%
Level 2: 4860 - $52 - 3,927 - 80.81%
Level 3: 1980 - $32 - 1,538 - 77.69%
Level 4: 3960 - $25 - 3,083 - 77.85%
Luxury : 1260 - $188 - 1,024 - 81.26%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,554 - 77.71%
Farm Level 2: 1000 - $15 - 753 - 75.28%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %14,378 - 79.88%
Average Income per Game$1,076,650
Year to Date Revenue$34,452,787
Farm
Home Games Left7
Average Attendance - %2,307 - 76.90%
Average Income per Game$65,687
Year to Date Revenue$2,101,970

Expense

Pro Players Total Salaries$80,122,745
Farm Players Total Salaries$1,723,930
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$68,085,826
Farm Year To Date Expenses$1,313,439
Pro Salary Cap To Date$68,085,826
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,536,547
Farm Estimated Season Revenue$459,806
Pro Remaining Season Days31
Pro Expenses Per Days$442,667
Pro Estimated Expenses$13,722,677
Farm Remaining Season Days31
Farm Expenses Per Days$9,524
Farm Estimated Expenses$295,244
Estimated Season Expenses$14,017,921
Current Bank Account$38,650,185
Projected Bank Account$32,628,617

Pro Players Salaries

Brandon Saad (1 Way Contract) $10,500,000 (2)
-Salary Remaining : $1,798,343
Anthony Cirelli (1 Way Contract) $9,000,000 (3)
-Salary Remaining : $1,541,436
Ryan O'Reilly (1 Way Contract) $8,750,000 (2)
-Salary Remaining : $1,498,619
Gabriel Landeskog (1 Way Contract) $7,220,746 (2)
-Salary Remaining : $1,236,702
Victor Hedman (1 Way Contract) $5,550,000 (2)
-Salary Remaining : $950,552
Ondrej Kase (1 Way Contract) $3,630,000 (1)
-Salary Remaining : $621,713
Andrew Mangiapane (1 Way Contract) $3,550,000 (2)
-Salary Remaining : $608,011
Mason Marchment (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $599,448
Brendan Perlini (1 Way Contract) $3,130,000 (1)
-Salary Remaining : $536,077
Sam Bennett (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $513,812
Andrei Vasilevskiy (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $513,812
Brett Pesce (1 Way Contract) $2,650,000 (3)
-Salary Remaining : $453,867
Brett Lernout (1 Way Contract) $2,550,000 (3)
-Salary Remaining : $436,740
Oscar Lindberg $2,000,000 (1)
-Salary Remaining : $342,541
Gustav Nyquist $2,000,000 (1)
-Salary Remaining : $342,541
Jamie Oleksiak $1,700,000 (2)
-Salary Remaining : $291,160
Noah Hanifin $1,067,000 (2)
-Salary Remaining : $182,746
Tyler Bertuzzi $1,000,000 (2)
-Salary Remaining : $171,271
Nick Blankenburg $800,000 (1)
-Salary Remaining : $137,017
Malcolm Subban $750,000 (1)
-Salary Remaining : $128,453
Adam Pelech $624,999 (1)
-Salary Remaining : $107,044
Wade Allison $600,000 (3)
-Salary Remaining : $102,762
T.J. Oshie (1 Way Contract) $550,000 (1)
-1 Way Contract Salary Cap : $550,000
-Salary Remaining : $94,199
Mats Zuccarello (1 Way Contract) $500,000 (2)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $85,635
Linus Omark (1 Way Contract) $500,000 (2)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $85,635
Milan Lucic (1 Way Contract) $500,000 (2)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $85,635
Miles Wood $500,000 (1)
-Salary Remaining : $85,635
Brad Marchand (1 Way Contract) $500,000 (3)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $85,635
Alex Ovechkin (1 Way Contract) $500,000 (2)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $85,635
Total Pro Players29
Salary Commitment
Year 24 : $80,122,745
Year 25 : $63,137,746
Year 26 : $21,800,000
Year 27 : $0
Salary Average Commitment
Year 24 : $80,122,745
Year 25 : $63,137,746
Year 26 : $21,800,000
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $80,122,745
Year 25 : $63,137,746
Year 26 : $21,800,000
Year 27 : $0

Farm Players Salaries

Trevor Zegras $175,000 (1)
Salary Remaining : $29,972
Logan Brown $150,000 (1)
Salary Remaining : $25,691
Paul LaDue $127,030 (1)
Salary Remaining : $21,757
Mike Matheson $126,700 (3)
Salary Remaining : $21,700
Jake Christiansen $100,000 (3)
Salary Remaining : $17,127
Anders Lee $98,500 (1)
Salary Remaining : $16,870
Garret Sparks $95,000 (2)
Salary Remaining : $16,271
Alex Barre-Boulet $70,000 (3)
Salary Remaining : $11,989
Jared Coreau $62,500 (1)
Salary Remaining : $10,704
Caleb Jones $62,500 (3)
Salary Remaining : $10,704
Ryan Lomberg $55,600 (3)
Salary Remaining : $9,523
Matthew Highmore $51,000 (1)
Salary Remaining : $8,735
Kyle Burroughs $50,100 (1)
Salary Remaining : $8,581
Vinni Lettieri $50,000 (2)
Salary Remaining : $8,564
William Lagesson $50,000 (2)
Salary Remaining : $8,564
Andreas Borgman $50,000 (2)
Salary Remaining : $8,564
Jake Walman $50,000 (1)
Salary Remaining : $8,564
Johan Larsson $50,000 (2)
Salary Remaining : $8,564
Hudson Fasching $50,000 (1)
Salary Remaining : $8,564
Frederik Gauthier $50,000 (2)
Salary Remaining : $8,564
John Quenneville $50,000 (1)
Salary Remaining : $8,564
Christian Jaros $50,000 (3)
Salary Remaining : $8,564
Dustin Tokarski $50,000 (2)
Salary Remaining : $8,564
Total Farm Players23
Salary Commitment
Year 24 : $1,723,930
Year 25 : $859,800
Year 26 : $464,800
Year 27 : $0
Salary Average Commitment
Year 24 : $1,723,930
Year 25 : $859,800
Year 26 : $464,800
Year 27 : $0

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 5940 - $93 - 4,871 - 82.00%
Level 2: 4860 - $52 - 3,856 - 79.33%
Level 3: 1980 - $32 - 1,549 - 78.22%
Level 4: 3960 - $25 - 3,051 - 77.04%
Luxury : 1260 - $188 - 1,016 - 80.62%
Total Capacity :18000
Farm
Farm Level 1: 2250 - $35 - 1,734 - 77.07%
Farm Level 2: 1250 - $16 - 883 - 70.66%
Farm Total Capacity :3500

Income

Home Games Left7
Average Attendance - %14,342 - 79.68%
Average Income per Game$1,077,013
Year to Date Revenue$34,464,427
Farm
Home Games Left7
Average Attendance - %2,617 - 74.78%
Average Income per Game$74,827
Year to Date Revenue$2,394,460

Expense

Pro Players Total Salaries$81,060,000
Farm Players Total Salaries$1,585,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$64,978,998
Farm Year To Date Expenses$1,392,660
Pro Salary Cap To Date$64,978,998
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,539,093
Farm Estimated Season Revenue$523,788
Pro Remaining Season Days31
Pro Expenses Per Days$447,845
Pro Estimated Expenses$13,883,195
Farm Remaining Season Days31
Farm Expenses Per Days$8,760
Farm Estimated Expenses$271,560
Estimated Season Expenses$14,154,755
Current Bank Account$53,091,697
Projected Bank Account$46,999,823

Pro Players Salaries

Tyler Seguin (1 Way Contract) $8,250,000 (1)
-Salary Remaining : $1,412,983
Filip Forsberg (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $1,370,166
Jack Eichel (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $1,198,895
Seth Jones (1 Way Contract) $6,850,000 (4)
-Salary Remaining : $1,173,204
Matthew Tkachuk (1 Way Contract) $5,750,000 (3)
-Salary Remaining : $984,807
Ryan Murray (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $685,083
Igor Shesterkin (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $685,083
Christian Dvorak (1 Way Contract) $3,830,000 (1)
-Salary Remaining : $655,967
Adam Boqvist (1 Way Contract) $3,825,000 (2)
-Salary Remaining : $655,110
John Tavares (1 Way Contract) $3,800,000 (2)
-Salary Remaining : $650,829
Evgeny Kuznetsov (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $650,829
Mark Stone (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $642,265
Petr Mrazek (1 Way Contract) $3,565,000 (1)
-Salary Remaining : $610,580
Brett Bulmer $2,100,000 (1)
-Salary Remaining : $359,669
Bowen Byram $2,000,000 (2)
-Salary Remaining : $342,541
Jesse Puljujarvi $2,000,000 (1)
-Salary Remaining : $342,541
Lucas Raymond $1,750,000 (3)
-Salary Remaining : $299,724
Rudolfs Balcers $1,000,000 (2)
-Salary Remaining : $171,271
Ryan McDonagh (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $171,271
Rasmus Sandin $1,000,000 (1)
-Salary Remaining : $171,271
Erik Gustafsson (1 Way Contract) $900,000 (1)
-1 Way Contract Salary Cap : $900,000
-Salary Remaining : $154,144
Devin Shore $750,000 (4)
-Salary Remaining : $128,453
Mark Giordano (1 Way Contract) $600,000 (1)
-1 Way Contract Salary Cap : $600,000
-Salary Remaining : $102,762
Jacob Bryson $540,000 (3)
-Salary Remaining : $92,486
Nikolay Kulemin (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $85,635
Trevor Lewis (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $85,635
Total Pro Players26
Salary Commitment
Year 24 : $81,060,000
Year 25 : $49,265,000
Year 26 : $31,640,000
Year 27 : $11,600,000
Salary Average Commitment
Year 24 : $80,503,388
Year 25 : $48,725,000
Year 26 : $31,640,000
Year 27 : $11,600,000
Salary Cap with 1 Way Contract
Year 24 : $81,060,000
Year 25 : $49,265,000
Year 26 : $31,640,000
Year 27 : $11,600,000

Farm Players Salaries

Pavel Mintyukov $150,000 (3)
Salary Remaining : $25,691
Josh Jooris $145,000 (1)
Salary Remaining : $24,834
Simon Holmstrom $100,000 (2)
Salary Remaining : $17,127
Nick Robertson $100,000 (3)
Salary Remaining : $17,127
Yegor Chinakhov $100,000 (3)
Salary Remaining : $17,127
Jake Neighbours $90,000 (2)
Salary Remaining : $15,414
Joey Anderson $80,000 (2)
Salary Remaining : $13,702
Lukas Dostal $80,000 (3)
Salary Remaining : $13,702
Nico Daws $70,000 (1)
Salary Remaining : $11,989
Martin Marincin $60,000 (1)
Salary Remaining : $10,276
Nick Paul $56,000 (3)
Salary Remaining : $9,591
Cole Guttman $52,500 (4)
Salary Remaining : $8,992
Matt Luff $52,000 (2)
Salary Remaining : $8,906
Akito Hirose $50,000 (4)
Salary Remaining : $8,564
Ivan Prosvetov $50,000 (4)
Salary Remaining : $8,564
Mike Reilly $50,000 (1)
Salary Remaining : $8,564
Brett Ritchie $50,000 (1)
Salary Remaining : $8,564
Christoffer Ehn $50,000 (4)
Salary Remaining : $8,564
Justin Schultz $50,000 (1)
Salary Remaining : $8,564
Dryden Hunt $50,000 (1)
Salary Remaining : $8,564
Dmytro Timashov $50,000 (2)
Salary Remaining : $8,564
Victor Mete $50,000 (3)
Salary Remaining : $8,564
Total Farm Players22
Salary Commitment
Year 24 : $1,585,500
Year 25 : $1,110,500
Year 26 : $738,500
Year 27 : $202,500
Salary Average Commitment
Year 24 : $1,585,500
Year 25 : $1,110,500
Year 26 : $738,500
Year 27 : $202,500

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 5940 - $93 - 4,904 - 82.56%
Level 2: 4860 - $52 - 3,815 - 78.50%
Level 3: 1980 - $32 - 1,563 - 78.94%
Level 4: 3960 - $25 - 3,088 - 77.98%
Luxury : 1260 - $188 - 1,040 - 82.57%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,537 - 76.84%
Farm Level 2: 1000 - $15 - 748 - 74.83%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %14,410 - 80.06%
Average Income per Game$1,084,762
Year to Date Revenue$34,712,394
Farm
Home Games Left7
Average Attendance - %2,285 - 76.17%
Average Income per Game$65,010
Year to Date Revenue$2,080,330

Expense

Pro Players Total Salaries$77,851,667
Farm Players Total Salaries$1,472,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$64,259,147
Farm Year To Date Expenses$1,245,306
Pro Salary Cap To Date$64,259,147
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,593,336
Farm Estimated Season Revenue$455,072
Pro Remaining Season Days31
Pro Expenses Per Days$430,120
Pro Estimated Expenses$13,333,720
Farm Remaining Season Days31
Farm Expenses Per Days$8,135
Farm Estimated Expenses$252,185
Estimated Season Expenses$13,585,905
Current Bank Account$133,853,139
Projected Bank Account$128,315,642

Pro Players Salaries

Patrik Laine (1 Way Contract) $10,000,000 (3)
-Salary Remaining : $1,712,707
Clayton Keller (1 Way Contract) $7,366,667 (4)
-Salary Remaining : $1,261,694
Mikko Rantanen (1 Way Contract) $7,100,000 (1)
-Salary Remaining : $1,216,022
Semyon Varlamov (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $856,354
Sergei Bobrovsky (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $856,354
Dylan Strome $4,900,000 (2)
-Salary Remaining : $839,227
Sami Niku (1 Way Contract) $4,900,000 (2)
-Salary Remaining : $839,227
Gabriel Vilardi (1 Way Contract) $4,710,000 (1)
-Salary Remaining : $806,685
Kevin Hayes (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $685,083
Evan Bouchard (1 Way Contract) $3,825,000 (2)
-Salary Remaining : $655,110
Filip Chytil (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $642,265
Oliver Ekman-Larsson (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $599,448
Louie Belpedio (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $513,812
Nikita Zadorov (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $342,541
Oliver Wahlstrom $1,750,000 (2)
-Salary Remaining : $299,724
Tomas Hertl $1,670,000 (3)
-Salary Remaining : $286,022
Ryan Lindgren $1,430,000 (3)
-Salary Remaining : $244,917
Tage Thompson $900,000 (1)
-Salary Remaining : $154,144
Rem Pitlick $800,000 (1)
-Salary Remaining : $137,017
Jimmy Vesey $625,000 (2)
-Salary Remaining : $107,044
Ryan Sproul $625,000 (2)
-Salary Remaining : $107,044
Frank Vatrano $500,000 (3)
-Salary Remaining : $85,635
Trent Frederic $500,000 (3)
-Salary Remaining : $85,635
Total Pro Players23
Salary Commitment
Year 24 : $77,851,667
Year 25 : $40,091,667
Year 26 : $23,466,667
Year 27 : $9,366,667
Salary Average Commitment
Year 24 : $77,986,667
Year 25 : $40,091,667
Year 26 : $23,466,667
Year 27 : $9,366,667
Salary Cap with 1 Way Contract
Year 24 : $77,851,667
Year 25 : $40,091,667
Year 26 : $23,466,667
Year 27 : $9,366,667

Farm Players Salaries

David Rittich $125,000 (1)
Salary Remaining : $21,409
Zane McIntyre $62,500 (2)
Salary Remaining : $10,704
Seth Griffith $62,500 (2)
Salary Remaining : $10,704
Daniel Catenacci $62,500 (2)
Salary Remaining : $10,704
Mike Vecchione $62,500 (2)
Salary Remaining : $10,704
Ben Hutton $62,500 (2)
Salary Remaining : $10,704
Radim Simek $62,500 (2)
Salary Remaining : $10,704
Andrey Makarov $62,500 (2)
Salary Remaining : $10,704
Lance Bouma $60,000 (1)
Salary Remaining : $10,276
Joel L'Esperance $50,000 (1)
Salary Remaining : $8,564
Uvis Balinskis $50,000 (3)
Salary Remaining : $8,564
Luke Adam $50,000 (1)
Salary Remaining : $8,564
Philippe Cornet $50,000 (1)
Salary Remaining : $8,564
Bogdan Kiselevich $50,000 (1)
Salary Remaining : $8,564
Daniel Carr $50,000 (1)
Salary Remaining : $8,564
Brady Keeper $50,000 (1)
Salary Remaining : $8,564
Andrew MacWilliam $50,000 (1)
Salary Remaining : $8,564
Libor Sulak $50,000 (1)
Salary Remaining : $8,564
Jonny Brodzinski $50,000 (1)
Salary Remaining : $8,564
Gustav Olofsson $50,000 (4)
Salary Remaining : $8,564
Stefan Matteau $50,000 (3)
Salary Remaining : $8,564
David Warsofsky $50,000 (1)
Salary Remaining : $8,564
Justin Florek $50,000 (1)
Salary Remaining : $8,564
Rocco Grimaldi $50,000 (1)
Salary Remaining : $8,564
Ronalds Kenins $50,000 (2)
Salary Remaining : $8,564
Joseph Cramarossa $50,000 (1)
Salary Remaining : $8,564
Total Farm Players26
Salary Commitment
Year 24 : $1,472,500
Year 25 : $637,500
Year 26 : $150,000
Year 27 : $50,000
Salary Average Commitment
Year 24 : $1,472,500
Year 25 : $637,500
Year 26 : $150,000
Year 27 : $50,000

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 5940 - $93 - 5,047 - 84.96%
Level 2: 4860 - $52 - 3,922 - 80.69%
Level 3: 1980 - $32 - 1,555 - 78.56%
Level 4: 3960 - $25 - 3,017 - 76.18%
Luxury : 1260 - $188 - 1,061 - 84.17%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,545 - 77.27%
Farm Level 2: 1000 - $15 - 751 - 75.08%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %14,601 - 81.12%
Average Income per Game$1,107,584
Year to Date Revenue$35,442,692
Farm
Home Games Left7
Average Attendance - %2,296 - 76.54%
Average Income per Game$65,353
Year to Date Revenue$2,091,280

Expense

Pro Players Total Salaries$81,123,166
Farm Players Total Salaries$1,989,200
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$61,416,097
Farm Year To Date Expenses$1,312,098
Pro Salary Cap To Date$61,416,097
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,753,089
Farm Estimated Season Revenue$457,468
Pro Remaining Season Days31
Pro Expenses Per Days$448,194
Pro Estimated Expenses$13,894,014
Farm Remaining Season Days31
Farm Expenses Per Days$10,990
Farm Estimated Expenses$340,690
Estimated Season Expenses$14,234,704
Current Bank Account$98,393,678
Projected Bank Account$92,369,531

Pro Players Salaries

Brock Boeser (1 Way Contract) $8,280,333 (2)
-Salary Remaining : $1,418,179
Connor Hellebuyck (1 Way Contract) $7,950,000 (1)
-Salary Remaining : $1,361,602
Elias Pettersson (1 Way Contract) $6,650,000 (4)
-Salary Remaining : $1,138,950
Connor McDavid (1 Way Contract) $5,333,333 (2)
-Salary Remaining : $913,444
Tyson Barrie (1 Way Contract) $5,005,000 (1)
-Salary Remaining : $857,210
J.T. Miller (1 Way Contract) $4,850,000 (1)
-Salary Remaining : $830,663
Phillip Danault (1 Way Contract) $4,067,000 (1)
-Salary Remaining : $696,558
Ville Husso (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $685,083
Evgenii Dadonov (1 Way Contract) $3,650,500 (2)
-Salary Remaining : $625,224
Vitek Vanecek (1 Way Contract) $3,267,000 (1)
-Salary Remaining : $559,541
Connor Murphy (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $556,630
Brendan Gallagher (1 Way Contract) $2,950,000 (2)
-Salary Remaining : $505,249
Colin Miller (1 Way Contract) $2,500,000 (2)
-1 Way Contract Salary Cap : $2,500,000
-Salary Remaining : $428,177
Philipp Grubauer $2,500,000 (1)
-Salary Remaining : $428,177
Jake Bean $2,000,000 (4)
-Salary Remaining : $342,541
Haydn Fleury $1,950,000 (3)
-Salary Remaining : $333,978
Olli Maatta $1,935,000 (1)
-Salary Remaining : $331,409
Jakub Zboril $1,935,000 (3)
-Salary Remaining : $331,409
Michael Rasmussen $1,850,000 (4)
-Salary Remaining : $316,851
Brett Connolly $1,100,000 (2)
-Salary Remaining : $188,398
Kevin Connauton (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $171,271
Damien Brunner (1 Way Contract) $900,000 (1)
-1 Way Contract Salary Cap : $900,000
-Salary Remaining : $154,144
Yanni Gourde $900,000 (2)
-Salary Remaining : $154,144
Patrick Kane (1 Way Contract) $800,000 (1)
-Salary Remaining : $137,017
Josh Mahura $700,000 (1)
-Salary Remaining : $119,890
Lars Eller (1 Way Contract) $600,000 (1)
-1 Way Contract Salary Cap : $600,000
-Salary Remaining : $102,762
Jake Leschyshyn $600,000 (1)
-Salary Remaining : $102,762
Luke Glendening (1 Way Contract) $600,000 (1)
-1 Way Contract Salary Cap : $600,000
-Salary Remaining : $102,762
Total Pro Players28
Salary Commitment
Year 24 : $81,123,166
Year 25 : $43,099,166
Year 26 : $18,385,000
Year 27 : $14,500,000
Salary Average Commitment
Year 24 : $81,123,166
Year 25 : $43,099,166
Year 26 : $18,385,000
Year 27 : $14,500,000
Salary Cap with 1 Way Contract
Year 24 : $81,123,166
Year 25 : $43,099,166
Year 26 : $18,385,000
Year 27 : $14,500,000

Farm Players Salaries

Nathan Bastian $600,000 (2)
Salary Remaining : $102,762
Connor Mackey $166,700 (2)
Salary Remaining : $28,551
Riley Tufte $100,000 (1)
Salary Remaining : $17,127
Michael Pezzetta $95,000 (3)
Salary Remaining : $16,271
Oscar Dansk $95,000 (1)
Salary Remaining : $16,271
Nikita Alexandrov $90,000 (2)
Salary Remaining : $15,414
Ryan Winterton $80,000 (3)
Salary Remaining : $13,702
Nate Schmidt $70,000 (1)
Salary Remaining : $11,989
Taylor Raddysh $70,000 (1)
Salary Remaining : $11,989
Jack McBain $70,000 (1)
Salary Remaining : $11,989
Guillaume Brisebois $70,000 (1)
Salary Remaining : $11,989
Samuel Bolduc $60,000 (2)
Salary Remaining : $10,276
Tim Gettinger $60,000 (3)
Salary Remaining : $10,276
Kevin Roy $57,500 (1)
Salary Remaining : $9,848
Erik Kallgren $55,000 (3)
Salary Remaining : $9,420
Sam Lafferty $50,000 (1)
Salary Remaining : $8,564
Justin Bailey $50,000 (1)
Salary Remaining : $8,564
Liam O'Brien $50,000 (1)
Salary Remaining : $8,564
Isaak Phillips $50,000 (2)
Salary Remaining : $8,564
Cale Fleury $50,000 (1)
Salary Remaining : $8,564
Total Farm Players20
Salary Commitment
Year 24 : $1,989,200
Year 25 : $716,700
Year 26 : $290,000
Year 27 : $0
Salary Average Commitment
Year 24 : $1,989,200
Year 25 : $716,700
Year 26 : $290,000
Year 27 : $0

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 5940 - $93 - 4,819 - 81.12%
Level 2: 4860 - $52 - 3,866 - 79.54%
Level 3: 1980 - $32 - 1,578 - 79.68%
Level 4: 3960 - $25 - 3,117 - 78.72%
Luxury : 1260 - $188 - 1,037 - 82.32%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,547 - 77.34%
Farm Level 2: 1000 - $15 - 749 - 74.88%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %14,416 - 80.09%
Average Income per Game$1,079,546
Year to Date Revenue$34,545,466
Farm
Home Games Left7
Average Attendance - %2,296 - 76.52%
Average Income per Game$65,370
Year to Date Revenue$2,091,845

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$46,148,400
Farm Year To Date Expenses$1,405,950
Pro Salary Cap To Date$46,148,400
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,556,821
Farm Estimated Season Revenue$457,591
Pro Remaining Season Days31
Pro Expenses Per Days$307,656
Pro Estimated Expenses$9,537,336
Farm Remaining Season Days31
Farm Expenses Per Days$9,373
Farm Estimated Expenses$290,563
Estimated Season Expenses$9,827,899
Current Bank Account$95,217,056
Projected Bank Account$93,403,569

Pro Players Salaries

Kasperi Kapanen (1 Way Contract) $7,500,000 (2)
-Salary Remaining : $1,284,530
Jake Guentzel (1 Way Contract) $5,250,000 (2)
-Salary Remaining : $899,171
Josh Morrissey (1 Way Contract) $4,285,715 (4)
-Salary Remaining : $734,017
Marc-Andre Fleury (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $685,083
Dmitry Orlov (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $642,265
Ryan Nugent-Hopkins (1 Way Contract) $3,600,000 (2)
-Salary Remaining : $616,575
Nino Niederreiter (1 Way Contract) $3,600,000 (2)
-Salary Remaining : $616,575
Evgeni Malkin (1 Way Contract) $3,200,000 (1)
-Salary Remaining : $548,066
Brandon Carlo (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $513,812
Jack Hughes $2,000,000 (1)
-Salary Remaining : $342,541
Andre Burakovsky $1,750,000 (4)
-Salary Remaining : $299,724
Anton Khudobin (1 Way Contract) $1,750,000 (1)
-1 Way Contract Salary Cap : $1,750,000
-Salary Remaining : $299,724
Bryan Rust $1,700,000 (1)
-Salary Remaining : $291,160
Matt Boldy $1,500,000 (1)
-Salary Remaining : $256,906
Joel Eriksson Ek $1,350,000 (3)
-Salary Remaining : $231,215
Vladislav Gavrikov $1,350,000 (2)
-Salary Remaining : $231,215
Jonas Siegenthaler $1,200,000 (2)
-Salary Remaining : $205,525
Reto Berra (1 Way Contract) $850,000 (1)
-Salary Remaining : $145,580
Jordan Kyrou $700,000 (1)
-Salary Remaining : $119,890
Martin Fehervary $700,000 (1)
-Salary Remaining : $119,890
Steve Kampfer (1 Way Contract) $650,000 (1)
-1 Way Contract Salary Cap : $650,000
-Salary Remaining : $111,326
Nick Ritchie $500,000 (1)
-Salary Remaining : $85,635
Juuso Valimaki $500,000 (4)
-Salary Remaining : $85,635
Rasmus Asplund $500,000 (3)
-Salary Remaining : $85,635
Brandon Yip (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $85,635
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 : $25,691
Andrei Loktionov $110,000 (1)
Salary Remaining : $18,840
Bobby Brink $100,000 (3)
Salary Remaining : $17,127
Ridly Greig $100,000 (3)
Salary Remaining : $17,127
Joe Morrow $95,000 (2)
Salary Remaining : $16,271
Nick DeSimone $80,000 (4)
Salary Remaining : $13,702
Jesse Ylonen $80,000 (2)
Salary Remaining : $13,702
Axel Jonsson-Fjallby $80,000 (2)
Salary Remaining : $13,702
Calen Addison $70,000 (2)
Salary Remaining : $11,989
Jack Studnicka $70,000 (3)
Salary Remaining : $11,989
Tyler Johnson $70,000 (2)
Salary Remaining : $11,989
Trey Fix-Wolansky $60,000 (3)
Salary Remaining : $10,276
Jack Rathbone $60,000 (2)
Salary Remaining : $10,276
Drew O'Connor $60,000 (1)
Salary Remaining : $10,276
Dominik Simon $56,000 (2)
Salary Remaining : $9,591
Christopher Gibson $55,000 (1)
Salary Remaining : $9,420
Michal Jordan $50,500 (1)
Salary Remaining : $8,649
Oskar Sundqvist $50,000 (3)
Salary Remaining : $8,564
Kevin Czuczman $50,000 (1)
Salary Remaining : $8,564
Jayson Megna $50,000 (1)
Salary Remaining : $8,564
Juuso Riikola $50,000 (3)
Salary Remaining : $8,564
Mathias Brome $50,000 (1)
Salary Remaining : $8,564
Dominic Toninato $50,000 (3)
Salary Remaining : $8,564
Anthony Angello $50,000 (1)
Salary Remaining : $8,564
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 - 4,916 - 82.77%
Level 2: 4860 - $52 - 3,813 - 78.45%
Level 3: 1980 - $32 - 1,569 - 79.25%
Level 4: 3960 - $25 - 3,027 - 76.44%
Luxury : 1260 - $188 - 1,044 - 82.84%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,523 - 76.16%
Farm Level 2: 1000 - $15 - 742 - 74.24%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %14,369 - 79.83%
Average Income per Game$1,085,137
Year to Date Revenue$34,724,390
Farm
Home Games Left7
Average Attendance - %2,266 - 75.52%
Average Income per Game$64,449
Year to Date Revenue$2,062,360

Expense

Pro Players Total Salaries$18,313,928
Farm Players Total Salaries$4,013,057
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$14,557,253
Farm Year To Date Expenses$1,603,530
Pro Salary Cap To Date$14,557,253
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,595,960
Farm Estimated Season Revenue$451,141
Pro Remaining Season Days31
Pro Expenses Per Days$101,182
Pro Estimated Expenses$3,136,642
Farm Remaining Season Days31
Farm Expenses Per Days$22,172
Farm Estimated Expenses$687,332
Estimated Season Expenses$3,823,974
Current Bank Account$144,455,467
Projected Bank Account$148,678,594

Pro Players Salaries

Pius Suter (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $599,448
Joakim Ryan $1,071,427 (2)
-Salary Remaining : $183,504
Curtis Lazar $850,000 (1)
-Salary Remaining : $145,580
Kristers Gudlevskis $833,000 (1)
-Salary Remaining : $142,669
Kyle Clifford $812,000 (1)
-Salary Remaining : $139,072
Sean Durzi $800,000 (1)
-Salary Remaining : $137,017
Will Borgen $750,000 (1)
-Salary Remaining : $128,453
Adam Brooks $682,000 (1)
-Salary Remaining : $116,807
Pierre-Olivier Joseph $650,000 (3)
-Salary Remaining : $111,326
Noah Juulsen $624,999 (3)
-Salary Remaining : $107,044
Louis Domingue $570,000 (1)
-Salary Remaining : $97,624
John Hayden $560,000 (3)
-Salary Remaining : $95,912
Remi Elie $560,000 (3)
-Salary Remaining : $95,912
Maxim Mamin $550,000 (2)
-Salary Remaining : $94,199
Mikhail Grigorenko $500,500 (1)
-Salary Remaining : $85,721
Kole Lind $500,001 (4)
-Salary Remaining : $85,636
Max Comtois $500,001 (4)
-Salary Remaining : $85,636
Landon Bow $500,000 (1)
-Salary Remaining : $85,635
Sean Malone $500,000 (2)
-Salary Remaining : $85,635
Nikolai Knyzhov $500,000 (3)
-Salary Remaining : $85,635
Fredrik Olofsson $500,000 (3)
-Salary Remaining : $85,635
Justin Kirkland $500,000 (4)
-Salary Remaining : $85,635
ALES STEZKA (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $85,635
BRANDON BUSSI (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $85,635
Mike Amadio $500,000 (3)
-Salary Remaining : $85,635
Total Pro Players25
Salary Commitment
Year 24 : $18,313,928
Year 25 : $7,516,428
Year 26 : $5,395,001
Year 27 : $1,500,002
Salary Average Commitment
Year 24 : $18,313,928
Year 25 : $7,516,428
Year 26 : $5,395,001
Year 27 : $1,500,002
Salary Cap with 1 Way Contract
Year 24 : $18,313,928
Year 25 : $7,516,428
Year 26 : $5,395,001
Year 27 : $1,500,002

Farm Players Salaries

Sebastian Aho $550,000 (2)
Salary Remaining : $94,199
Mason Geertsen $550,000 (2)
Salary Remaining : $94,199
Nathan Smith $500,001 (4)
Salary Remaining : $85,636
Corey Schueneman $500,000 (1)
Salary Remaining : $85,635
Billy Sweezey $500,000 (3)
Salary Remaining : $85,635
Benoit-Olivier Groulx $90,000 (3)
Salary Remaining : $15,414
Kasimir Kaskisuo $61,500 (4)
Salary Remaining : $10,533
Dylan Sikura $56,000 (3)
Salary Remaining : $9,591
Nicklas Jensen $55,556 (1)
Salary Remaining : $9,515
Josiah Slavin $50,000 (4)
Salary Remaining : $8,564
Kristian Vesalainen $50,000 (4)
Salary Remaining : $8,564
Anthony Richard $50,000 (3)
Salary Remaining : $8,564
Ian McCoshen $50,000 (3)
Salary Remaining : $8,564
Dillon Heatherington $50,000 (2)
Salary Remaining : $8,564
Dominic Turgeon $50,000 (3)
Salary Remaining : $8,564
Giovanni Fiore $50,000 (3)
Salary Remaining : $8,564
Hunter Shinkaruk $50,000 (2)
Salary Remaining : $8,564
Nelson Nogier $50,000 (2)
Salary Remaining : $8,564
Nicholas Baptiste $50,000 (4)
Salary Remaining : $8,564
Max Veronneau $50,000 (2)
Salary Remaining : $8,564
Josh Ho-Sang $50,000 (1)
Salary Remaining : $8,564
Josh Jacobs $50,000 (2)
Salary Remaining : $8,564
Bobby McMann $50,000 (3)
Salary Remaining : $8,564
Ryan Kuffner $50,000 (2)
Salary Remaining : $8,564
Sheldon Rempal $50,000 (2)
Salary Remaining : $8,564
Otto Leskinen $50,000 (3)
Salary Remaining : $8,564
Austin Poganski $50,000 (2)
Salary Remaining : $8,564
Jeremy Davies $50,000 (3)
Salary Remaining : $8,564
Wyatt Kalynuk $50,000 (3)
Salary Remaining : $8,564
Chase Priskie $50,000 (2)
Salary Remaining : $8,564
Vladimir Tkachev $50,000 (2)
Salary Remaining : $8,564
C.J. Smith $50,000 (2)
Salary Remaining : $8,564
Total Farm Players32
Salary Commitment
Year 24 : $4,013,057
Year 25 : $1,517,500
Year 26 : $857,500
Year 27 : $261,500
Salary Average Commitment
Year 24 : $4,013,057
Year 25 : $1,517,500
Year 26 : $857,500
Year 27 : $261,500

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 5940 - $90 - 5,427 - 91.37%
Level 2: 4860 - $50 - 4,399 - 90.51%
Level 3: 1980 - $30 - 1,817 - 91.77%
Level 4: 3960 - $24 - 3,581 - 90.44%
Luxury : 1260 - $185 - 1,165 - 92.44%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,930 - 96.51%
Farm Level 2: 1000 - $11 - 963 - 96.31%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %16,389 - 91.05%
Average Income per Game$1,196,226
Year to Date Revenue$38,279,242
Farm
Home Games Left7
Average Attendance - %2,893 - 96.44%
Average Income per Game$69,976
Year to Date Revenue$2,239,244

Expense

Pro Players Total Salaries$76,112,706
Farm Players Total Salaries$2,361,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$66,607,644
Farm Year To Date Expenses$2,040,466
Pro Salary Cap To Date$66,607,644
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,373,584
Farm Estimated Season Revenue$489,835
Pro Remaining Season Days31
Pro Expenses Per Days$420,512
Pro Estimated Expenses$13,035,872
Farm Remaining Season Days31
Farm Expenses Per Days$13,047
Farm Estimated Expenses$404,457
Estimated Season Expenses$13,440,329
Current Bank Account$27,178,954
Projected Bank Account$22,602,044

Pro Players Salaries

Alexandre Carrier (1 Way Contract) $8,500,000 (2)
-Salary Remaining : $1,455,801
Taylor Hall (1 Way Contract) $6,764,706 (1)
-Salary Remaining : $1,158,596
Shayne Gostisbehere (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $1,113,260
Leon Draisaitl (1 Way Contract) $6,285,000 (1)
-Salary Remaining : $1,076,436
Thomas Chabot (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $770,718
Oliver Bjorkstrand (1 Way Contract) $4,200,000 (4)
-Salary Remaining : $719,337
Elvis Merzlikins (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $685,083
Andrew Peeke (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $685,083
Mario Ferraro (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $685,083
Kevin Bahl (1 Way Contract) $4,000,000 (1)
-1 Way Contract Salary Cap : $4,000,000
-Salary Remaining : $685,083
Sean Couturier (1 Way Contract) $3,800,000 (3)
-Salary Remaining : $650,829
Kirill Kaprizov (1 Way Contract) $3,600,000 (2)
-Salary Remaining : $616,575
James Reimer (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $470,994
Rickard Rakell $2,000,000 (2)
-Salary Remaining : $342,541
Tim Stutzle $2,000,000 (2)
-Salary Remaining : $342,541
Alex Nedeljkovic (1 Way Contract) $1,913,000 (1)
-Salary Remaining : $327,641
Dylan Cozens $1,750,000 (2)
-Salary Remaining : $299,724
Tyler Myers (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $256,906
Dante Fabbro $1,500,000 (3)
-Salary Remaining : $256,906
Philip Tomasino $1,250,000 (1)
-Salary Remaining : $214,088
Morgan Barron $800,000 (2)
-Salary Remaining : $137,017
Travis Dermott $500,000 (2)
-Salary Remaining : $85,635
Total Pro Players22
Salary Commitment
Year 24 : $76,112,706
Year 25 : $42,400,000
Year 26 : $9,500,000
Year 27 : $4,200,000
Salary Average Commitment
Year 24 : $76,112,706
Year 25 : $42,400,000
Year 26 : $9,500,000
Year 27 : $4,200,000
Salary Cap with 1 Way Contract
Year 24 : $76,112,706
Year 25 : $42,400,000
Year 26 : $9,500,000
Year 27 : $4,200,000

Farm Players Salaries

Ryan Shea $220,000 (1)
Salary Remaining : $37,680
Calle Jarnkrok $200,000 (1)
Salary Remaining : $34,254
Trevor van Riemsdyk $170,000 (1)
Salary Remaining : $29,116
Alexey Marchenko $170,000 (1)
Salary Remaining : $29,116
Marek Mazanec $147,000 (1)
Salary Remaining : $25,177
Magnus Hellberg $147,000 (1)
Salary Remaining : $25,177
Luke Evangelista $100,000 (3)
Salary Remaining : $17,127
Jayden Struble $80,000 (3)
Salary Remaining : $13,702
Juuso Parssinen $80,000 (2)
Salary Remaining : $13,702
Matias Maccelli $70,000 (2)
Salary Remaining : $11,989
Jordan Spence $70,000 (3)
Salary Remaining : $11,989
Henry Thrun $70,000 (3)
Salary Remaining : $11,989
Spencer Foo $62,500 (3)
Salary Remaining : $10,704
Kenny Agostino $62,500 (1)
Salary Remaining : $10,704
Jani Hakanpaa $62,500 (1)
Salary Remaining : $10,704
Jacob De La Rose $62,500 (4)
Salary Remaining : $10,704
Patrik Nemeth $62,500 (1)
Salary Remaining : $10,704
Ty Rattie $62,500 (2)
Salary Remaining : $10,704
Sheldon Dries $62,500 (3)
Salary Remaining : $10,704
Markus Niemelainen $50,000 (2)
Salary Remaining : $8,564
Jansen Harkins $50,000 (2)
Salary Remaining : $8,564
Tommy Novak $50,000 (2)
Salary Remaining : $8,564
Brandon Kozun $50,000 (1)
Salary Remaining : $8,564
Barclay Goodrow $50,000 (1)
Salary Remaining : $8,564
Niko Mikkola $50,000 (1)
Salary Remaining : $8,564
Steven Lorentz $50,000 (1)
Salary Remaining : $8,564
Blake Speers $50,000 (2)
Salary Remaining : $8,564
Total Farm Players27
Salary Commitment
Year 24 : $2,361,500
Year 25 : $920,000
Year 26 : $507,500
Year 27 : $62,500
Salary Average Commitment
Year 24 : $2,361,500
Year 25 : $920,000
Year 26 : $507,500
Year 27 : $62,500

St Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 5940 - $93 - 4,891 - 82.34%
Level 2: 4860 - $52 - 3,811 - 78.41%
Level 3: 1980 - $32 - 1,551 - 78.32%
Level 4: 3960 - $24 - 3,746 - 94.59%
Luxury : 1260 - $188 - 1,049 - 83.22%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,514 - 75.68%
Farm Level 2: 1000 - $15 - 735 - 73.53%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %15,047 - 83.59%
Average Income per Game$1,098,531
Year to Date Revenue$35,153,001
Farm
Home Games Left7
Average Attendance - %2,249 - 74.96%
Average Income per Game$64,003
Year to Date Revenue$2,048,085

Expense

Pro Players Total Salaries$61,628,740
Farm Players Total Salaries$1,720,096
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$51,770,889
Farm Year To Date Expenses$1,313,789
Pro Salary Cap To Date$51,770,889
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,689,719
Farm Estimated Season Revenue$448,019
Pro Remaining Season Days31
Pro Expenses Per Days$340,490
Pro Estimated Expenses$10,555,190
Farm Remaining Season Days31
Farm Expenses Per Days$9,503
Farm Estimated Expenses$294,593
Estimated Season Expenses$10,849,783
Current Bank Account$40,033,745
Projected Bank Account$37,321,700

Pro Players Salaries

Kyle Connor (1 Way Contract) $13,067,000 (2)
-Salary Remaining : $2,237,994
Phil Di Giuseppe (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $1,198,895
Rasmus Andersson (1 Way Contract) $6,521,740 (1)
-Salary Remaining : $1,116,983
Keith Kinkaid (1 Way Contract) $4,000,000 (1)
-1 Way Contract Salary Cap : $4,000,000
-Salary Remaining : $685,083
Sidney Crosby (1 Way Contract) $3,800,000 (2)
-Salary Remaining : $650,829
Jake Allen (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $599,448
Conor Sheary (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $599,448
Christian Folin (1 Way Contract) $2,600,000 (1)
-Salary Remaining : $445,304
Boone Jenner $2,500,000 (1)
-Salary Remaining : $428,177
Robert Hagg (1 Way Contract) $2,300,000 (3)
-Salary Remaining : $393,923
Owen Tippett $1,750,000 (1)
-Salary Remaining : $299,724
Connor Brown $1,500,000 (3)
-Salary Remaining : $256,906
Brock Nelson $1,070,000 (1)
-Salary Remaining : $183,260
Lukas Rousek (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $171,271
Nicklas Backstrom (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $171,271
Braden Schneider $1,000,000 (1)
-Salary Remaining : $171,271
Ryan Poehling $900,000 (1)
-Salary Remaining : $154,144
Eetu Luostarinen $900,000 (1)
-Salary Remaining : $154,144
Laurent Dauphin $800,000 (1)
-Salary Remaining : $137,017
Simon Benoit $800,000 (1)
-Salary Remaining : $137,017
Mark Pysyk $570,000 (1)
-Salary Remaining : $97,624
Mark Olver (1 Way Contract) $550,000 (1)
-1 Way Contract Salary Cap : $550,000
-Salary Remaining : $94,199
Ryan Graves $500,000 (2)
-Salary Remaining : $85,635
Roman Will $500,000 (1)
-Salary Remaining : $85,635
Total Pro Players24
Salary Commitment
Year 24 : $61,628,740
Year 25 : $35,167,000
Year 26 : $14,300,000
Year 27 : $0
Salary Average Commitment
Year 24 : $61,628,740
Year 25 : $35,167,000
Year 26 : $14,300,000
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $61,628,740
Year 25 : $35,167,000
Year 26 : $14,300,000
Year 27 : $0

Farm Players Salaries

Mason McTavish $175,000 (3)
Salary Remaining : $29,972
Kevin Stenlund $100,000 (2)
Salary Remaining : $17,127
Lassi Thomson $100,000 (3)
Salary Remaining : $17,127
Justin Barron $100,000 (3)
Salary Remaining : $17,127
Zack MacEwen $100,000 (2)
Salary Remaining : $17,127
Mads Sogaard $90,000 (3)
Salary Remaining : $15,414
Ryan Johnson $90,000 (3)
Salary Remaining : $15,414
Taylor Leier $90,000 (1)
Salary Remaining : $15,414
Jackson LaCombe $80,000 (4)
Salary Remaining : $13,702
Valentin Zykov $74,000 (2)
Salary Remaining : $12,674
Devin Cooley $70,000 (3)
Salary Remaining : $11,989
Jan Rutta $70,000 (3)
Salary Remaining : $11,989
Igor Ozhiganov $62,500 (2)
Salary Remaining : $10,704
Artemi Kniazev $60,000 (3)
Salary Remaining : $10,276
Ryan Murphy $55,556 (1)
Salary Remaining : $9,515
David Kase $52,500 (2)
Salary Remaining : $8,992
Aleksi Saarela $50,500 (2)
Salary Remaining : $8,649
Matt Puempel $50,010 (1)
Salary Remaining : $8,565
Greg McKegg (Out of Payroll) $50,010 (1)
Salary Remaining : $8,565
Chad Ruhwedel $50,010 (2)
Salary Remaining : $8,565
Matt Tennyson $50,010 (2)
Salary Remaining : $8,565
Andrew Agozzino $50,010 (1)
Salary Remaining : $8,565
Lane Pederson $50,000 (2)
Salary Remaining : $8,564
Walker Duehr $50,000 (3)
Salary Remaining : $8,564
Total Farm Players24
Salary Commitment
Year 24 : $1,770,106
Year 25 : $1,474,520
Year 26 : $885,000
Year 27 : $80,000
Salary Average Commitment
Year 24 : $1,770,106
Year 25 : $1,474,520
Year 26 : $885,000
Year 27 : $80,000

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Center
Level 1: 6040 - $93 - 4,774 - 79.05%
Level 2: 4960 - $52 - 3,818 - 76.97%
Level 3: 2080 - $32 - 1,552 - 74.61%
Level 4: 4060 - $25 - 3,090 - 76.11%
Luxury : 1360 - $188 - 1,051 - 77.27%
Total Capacity :18500
Farm
Farm Level 1: 2000 - $35 - 1,549 - 77.43%
Farm Level 2: 1000 - $15 - 737 - 73.71%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %14,285 - 77.22%
Average Income per Game$1,073,398
Year to Date Revenue$34,348,739
Farm
Home Games Left7
Average Attendance - %2,286 - 76.19%
Average Income per Game$65,253
Year to Date Revenue$2,088,110

Expense

Pro Players Total Salaries$83,651,666
Farm Players Total Salaries$2,633,700
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$64,193,365
Farm Year To Date Expenses$2,255,153
Pro Salary Cap To Date$64,193,365
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,513,787
Farm Estimated Season Revenue$456,774
Pro Remaining Season Days31
Pro Expenses Per Days$462,164
Pro Estimated Expenses$14,327,084
Farm Remaining Season Days31
Farm Expenses Per Days$14,551
Farm Estimated Expenses$451,081
Estimated Season Expenses$14,778,165
Current Bank Account$38,259,337
Projected Bank Account$31,451,733

Pro Players Salaries

Jonathan Huberdeau (1 Way Contract) $7,950,000 (1)
-Salary Remaining : $1,361,602
Brandon Hagel (1 Way Contract) $6,666,667 (4)
-Salary Remaining : $1,141,805
Alex Galchenyuk (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $1,027,624
Nail Yakupov (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $1,027,624
Jesperi Kotkaniemi (1 Way Contract) $4,710,000 (2)
-1 Way Contract Salary Cap : $4,710,000
-Salary Remaining : $806,685
Ilya Sorokin (1 Way Contract) $4,600,000 (4)
-Salary Remaining : $787,845
Aaron Ekblad (1 Way Contract) $4,600,000 (1)
-Salary Remaining : $787,845
Jean-Gabriel Pageau (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $685,083
Mark Jankowski (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $685,083
Casey DeSmith (1 Way Contract) $3,750,000 (1)
-1 Way Contract Salary Cap : $3,750,000
-Salary Remaining : $642,265
Artemi Panarin (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $599,448
Juuse Saros (1 Way Contract) $3,250,000 (4)
-Salary Remaining : $556,630
Sam Reinhart (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $513,812
Jonas Brodin (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $513,812
Denis Gurianov (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $513,812
Andrew Copp (1 Way Contract) $2,600,000 (4)
-Salary Remaining : $445,304
Steve Santini $1,900,000 (1)
-Salary Remaining : $325,414
Cody Ceci $1,700,000 (2)
-Salary Remaining : $291,160
Neal Pionk $1,650,000 (1)
-Salary Remaining : $282,597
Dominik Kahun $1,650,000 (1)
-Salary Remaining : $282,597
Marcus Johansson $1,600,000 (2)
-Salary Remaining : $274,033
Travis Hamonic $1,274,999 (1)
-Salary Remaining : $218,370
Jeff Petry (1 Way Contract) $950,000 (1)
-1 Way Contract Salary Cap : $950,000
-Salary Remaining : $162,707
Drake Batherson $900,000 (1)
-Salary Remaining : $154,144
Eric Comrie $900,000 (1)
-Salary Remaining : $154,144
Brett Kulak $500,000 (3)
-Salary Remaining : $85,635
Total Pro Players26
Salary Commitment
Year 24 : $83,651,666
Year 25 : $47,126,667
Year 26 : $20,616,667
Year 27 : $17,116,667
Salary Average Commitment
Year 24 : $83,651,666
Year 25 : $47,126,667
Year 26 : $20,616,667
Year 27 : $17,116,667
Salary Cap with 1 Way Contract
Year 24 : $83,651,666
Year 25 : $47,126,667
Year 26 : $20,616,667
Year 27 : $17,116,667

Farm Players Salaries

Spencer Knight $175,000 (1)
Salary Remaining : $29,972
Justin Danforth $160,000 (1)
Salary Remaining : $27,403
Nic Dowd $150,000 (1)
Salary Remaining : $25,691
Kyle MacLean $150,000 (1)
Salary Remaining : $25,691
Tim Erixon $130,000 (1)
Salary Remaining : $22,265
Mike Zalewski $130,000 (2)
Salary Remaining : $22,265
Matt Kessel $125,000 (3)
Salary Remaining : $21,409
Ryan Stanton $120,000 (1)
Salary Remaining : $20,552
Brandon McMillan $110,000 (2)
Salary Remaining : $18,840
Fredrik Claesson $110,000 (2)
Salary Remaining : $18,840
Nathan Beaulieu $110,000 (2)
Salary Remaining : $18,840
Tye Kartye $100,000 (3)
Salary Remaining : $17,127
Lucas Carlsson $90,000 (1)
Salary Remaining : $15,414
Matthew Phillips $90,000 (3)
Salary Remaining : $15,414
Charles Hudon $90,000 (2)
Salary Remaining : $15,414
Alex Grant $90,000 (1)
Salary Remaining : $15,414
Tyler Benson $90,000 (2)
Salary Remaining : $15,414
Frederick Gaudreau $85,000 (1)
Salary Remaining : $14,558
Matt Benning $80,000 (2)
Salary Remaining : $13,702
Mattias Samuelsson $80,000 (1)
Salary Remaining : $13,702
Jacob Peterson $80,000 (2)
Salary Remaining : $13,702
Colton White $61,200 (2)
Salary Remaining : $10,482
Josh Manson $60,000 (2)
Salary Remaining : $10,276
Alexei Toropchenko $60,000 (2)
Salary Remaining : $10,276
Marek Langhamer $57,500 (3)
Salary Remaining : $9,848
Victor Ejdsell $50,000 (4)
Salary Remaining : $8,564
Total Farm Players26
Salary Commitment
Year 24 : $2,633,700
Year 25 : $1,403,700
Year 26 : $422,500
Year 27 : $50,000
Salary Average Commitment
Year 24 : $2,633,700
Year 25 : $1,403,700
Year 26 : $422,500
Year 27 : $50,000

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 5940 - $93 - 4,912 - 82.69%
Level 2: 4860 - $52 - 3,897 - 80.18%
Level 3: 1980 - $32 - 1,576 - 79.59%
Level 4: 3960 - $25 - 3,050 - 77.02%
Luxury : 1260 - $188 - 1,039 - 82.49%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,516 - 75.78%
Farm Level 2: 1000 - $15 - 749 - 74.88%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %14,474 - 80.41%
Average Income per Game$1,089,455
Year to Date Revenue$34,862,564
Farm
Home Games Left7
Average Attendance - %2,265 - 75.48%
Average Income per Game$64,281
Year to Date Revenue$2,057,000

Expense

Pro Players Total Salaries$64,356,333
Farm Players Total Salaries$7,780,200
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$51,545,215
Farm Year To Date Expenses$2,284,355
Pro Salary Cap To Date$51,545,215
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,626,186
Farm Estimated Season Revenue$449,969
Pro Remaining Season Days31
Pro Expenses Per Days$355,560
Pro Estimated Expenses$11,022,360
Farm Remaining Season Days31
Farm Expenses Per Days$42,985
Farm Estimated Expenses$1,332,535
Estimated Season Expenses$12,354,895
Current Bank Account$29,271,211
Projected Bank Account$24,992,471

Pro Players Salaries

Cale Makar (1 Way Contract) $9,000,000 (1)
-Salary Remaining : $1,541,436
Aleksander Barkov (1 Way Contract) $6,483,334 (1)
-Salary Remaining : $1,110,405
Robby Fabbri (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $1,027,624
Filip Hronek (1 Way Contract) $4,670,000 (3)
-Salary Remaining : $799,834
Kailer Yamamoto (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $685,083
Klas Dahlbeck (1 Way Contract) $3,800,000 (1)
-1 Way Contract Salary Cap : $3,800,000
-Salary Remaining : $650,829
Nikita Nesterov (1 Way Contract) $3,125,000 (2)
-Salary Remaining : $535,221
Anthony Stolarz (1 Way Contract) $3,000,000 (1)
-1 Way Contract Salary Cap : $3,000,000
-Salary Remaining : $513,812
Laurent Brossoit (1 Way Contract) $2,500,000 (2)
-1 Way Contract Salary Cap : $2,500,000
-Salary Remaining : $428,177
Vinnie Hinostroza $2,067,000 (1)
-Salary Remaining : $354,017
Luke Kunin $1,900,000 (3)
-Salary Remaining : $325,414
Kris Letang (1 Way Contract) $1,670,000 (1)
-1 Way Contract Salary Cap : $1,670,000
-Salary Remaining : $286,022
Claude Giroux (1 Way Contract) $1,670,000 (1)
-1 Way Contract Salary Cap : $1,670,000
-Salary Remaining : $286,022
Max Pacioretty (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $256,906
Luke Schenn $1,350,000 (1)
-Salary Remaining : $231,215
Anders Lindback (1 Way Contract) $1,295,000 (1)
-1 Way Contract Salary Cap : $1,295,000
-Salary Remaining : $221,796
Charlie Lindgren $1,267,000 (3)
-Salary Remaining : $217,000
Timothy Liljegren $1,250,000 (1)
-Salary Remaining : $214,088
Nicholas Abruzzese (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $171,271
Ilya Lyubushkin $950,000 (3)
-Salary Remaining : $162,707
Alexander Volkov $900,000 (1)
-Salary Remaining : $154,144
Morgan Geekie $800,000 (1)
-Salary Remaining : $137,017
Joseph Woll $800,000 (2)
-Salary Remaining : $137,017
Zach Aston-Reese $624,999 (1)
-Salary Remaining : $107,044
Valtteri Puustinen $600,000 (3)
-Salary Remaining : $102,762
Blake Wheeler (1 Way Contract) $567,000 (1)
-1 Way Contract Salary Cap : $567,000
-Salary Remaining : $97,110
Cam Atkinson (1 Way Contract) $567,000 (1)
-1 Way Contract Salary Cap : $567,000
-Salary Remaining : $97,110
Jordan Greenway $500,000 (2)
-Salary Remaining : $85,635
Adam Erne $500,000 (2)
-Salary Remaining : $85,635
Total Pro Players29
Salary Commitment
Year 24 : $64,356,333
Year 25 : $18,312,000
Year 26 : $9,387,000
Year 27 : $0
Salary Average Commitment
Year 24 : $64,356,333
Year 25 : $18,312,000
Year 26 : $9,387,000
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $64,356,333
Year 25 : $18,312,000
Year 26 : $9,387,000
Year 27 : $0

Farm Players Salaries

Sven Andrighetto $2,000,000 (1)
Salary Remaining : $342,541
Sam Gagner $750,000 (1)
Salary Remaining : $128,453
Cole Caufield $175,000 (2)
Salary Remaining : $29,972
Devon Toews $126,700 (3)
Salary Remaining : $21,700
Thomas Harley $125,000 (1)
Salary Remaining : $21,409
Alex Nylander $74,000 (2)
Salary Remaining : $12,674
Hardy Haman Aktell $67,000 (1)
Salary Remaining : $11,475
Tim Heed $65,000 (1)
Salary Remaining : $11,133
David Kampf $62,500 (4)
Salary Remaining : $10,704
Alexander Barabanov $62,500 (3)
Salary Remaining : $10,704
Chandler Stephenson $62,500 (3)
Salary Remaining : $10,704
Jason Dickinson $60,000 (1)
Salary Remaining : $10,276
Ivan Barbashev $50,000 (1)
Salary Remaining : $8,564
Kevin Labanc $50,000 (1)
Salary Remaining : $8,564
Lawson Crouse $50,000 (2)
Salary Remaining : $8,564
Colin White $50,000 (2)
Salary Remaining : $8,564
Pontus Aberg $50,000 (1)
Salary Remaining : $8,564
Ben Thomas $50,000 (1)
Salary Remaining : $8,564
Magnus Chrona $50,000 (3)
Salary Remaining : $8,564
Total Farm Players19
Salary Commitment
Year 24 : $3,980,200
Year 25 : $713,200
Year 26 : $364,200
Year 27 : $62,500
Salary Average Commitment
Year 24 : $3,980,200
Year 25 : $713,200
Year 26 : $364,200
Year 27 : $62,500

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT Mobile Arena
Level 1: 5940 - $93 - 4,805 - 80.89%
Level 2: 4860 - $52 - 3,871 - 79.65%
Level 3: 1980 - $32 - 1,558 - 78.70%
Level 4: 3960 - $25 - 3,082 - 77.82%
Luxury : 1260 - $188 - 1,024 - 81.29%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,501 - 75.05%
Farm Level 2: 1000 - $15 - 744 - 74.41%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %14,340 - 79.67%
Average Income per Game$1,074,074
Year to Date Revenue$34,370,371
Farm
Home Games Left7
Average Attendance - %2,245 - 74.84%
Average Income per Game$63,695
Year to Date Revenue$2,038,230

Expense

Pro Players Total Salaries$61,463,201
Farm Players Total Salaries$3,277,505
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$42,971,360
Farm Year To Date Expenses$1,757,198
Pro Salary Cap To Date$42,971,360
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,518,519
Farm Estimated Season Revenue$445,863
Pro Remaining Season Days31
Pro Expenses Per Days$339,576
Pro Estimated Expenses$10,526,856
Farm Remaining Season Days31
Farm Expenses Per Days$18,108
Farm Estimated Expenses$561,348
Estimated Season Expenses$11,088,204
Current Bank Account$36,301,045
Projected Bank Account$33,177,223

Pro Players Salaries

Jesper Bratt (1 Way Contract) $8,500,001 (1)
-Salary Remaining : $1,455,801
Nazem Kadri (1 Way Contract) $6,750,000 (1)
-Salary Remaining : $1,156,077
Erik Cernak (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $1,027,624
Calvin Pickard (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $856,354
Nick Suzuki (1 Way Contract) $3,825,000 (1)
-Salary Remaining : $655,110
Nick Bjugstad (1 Way Contract) $3,600,000 (2)
-Salary Remaining : $616,575
Victor Olofsson (1 Way Contract) $3,200,000 (1)
-Salary Remaining : $548,066
Travis Konecny (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $513,812
MacKenzie Weegar (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $513,812
Jaret Anderson-Dolan (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $470,994
Pavel Buchnevich $2,500,000 (1)
-Salary Remaining : $428,177
Dillon Dube (1 Way Contract) $2,330,000 (3)
-Salary Remaining : $399,061
Roman Cervenka (1 Way Contract) $1,250,000 (1)
-1 Way Contract Salary Cap : $1,250,000
-Salary Remaining : $214,088
Matt Roy $1,150,000 (3)
-Salary Remaining : $196,961
Dan Vladar $1,000,000 (1)
-Salary Remaining : $171,271
Zach Bogosian (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $171,271
Ryan Suter (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $171,271
Simon Despres $873,200 (2)
-Salary Remaining : $149,554
Reese Johnson $800,000 (1)
-Salary Remaining : $137,017
Daniil Tarasov $800,000 (2)
-Salary Remaining : $137,017
Dysin Mayo $750,000 (2)
-Salary Remaining : $128,453
Alexandre Texier $700,000 (1)
-Salary Remaining : $119,890
Conor Timmins $600,000 (3)
-Salary Remaining : $102,762
Tom Wilson $585,000 (3)
-Salary Remaining : $100,193
Zach Sanford $500,000 (2)
-Salary Remaining : $85,635
Total Pro Players25
Salary Commitment
Year 24 : $61,463,201
Year 25 : $22,938,200
Year 26 : $4,665,000
Year 27 : $0
Salary Average Commitment
Year 24 : $61,463,201
Year 25 : $22,938,200
Year 26 : $4,665,000
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $61,463,201
Year 25 : $22,938,200
Year 26 : $4,665,000
Year 27 : $0

Farm Players Salaries

Arvid Soderblom $800,000 (2)
Salary Remaining : $137,017
Vitali Kravtsov $150,000 (2)
Salary Remaining : $25,691
Martin Kaut $100,000 (2)
Salary Remaining : $17,127
Maxime Lagace $100,000 (1)
Salary Remaining : $17,127
Collin Graf $100,000 (3)
Salary Remaining : $17,127
Egor Zamula $90,000 (1)
Salary Remaining : $15,414
Jacob Moverare $90,000 (1)
Salary Remaining : $15,414
Ethan Bear $70,000 (1)
Salary Remaining : $11,989
Patrick Sieloff $62,500 (3)
Salary Remaining : $10,704
Spencer Stastney $60,000 (3)
Salary Remaining : $10,276
Max Jones $55,000 (3)
Salary Remaining : $9,420
Nico Sturm $50,005 (1)
Salary Remaining : $8,564
Mason Morelli $50,001 (1)
Salary Remaining : $8,564
Dylan Coghlan $50,000 (1)
Salary Remaining : $8,564
Glenn Gawdin $50,000 (2)
Salary Remaining : $8,564
Bokondji Imama $50,000 (2)
Salary Remaining : $8,564
Luke Johnson $50,000 (1)
Salary Remaining : $8,564
Karson Kuhlman (Out of Payroll) $50,000 (1)
Salary Remaining : $8,564
Anton Forsberg $50,000 (1)
Salary Remaining : $8,564
Jeffrey Viel $50,000 (2)
Salary Remaining : $8,564
Cooper Marody $50,000 (2)
Salary Remaining : $8,564
Madison Bowey $50,000 (1)
Salary Remaining : $8,564
Tanner Laczynski $50,000 (2)
Salary Remaining : $8,564
Sean Walker $50,000 (1)
Salary Remaining : $8,564
Total Farm Players24
Salary Commitment
Year 24 : $2,327,506
Year 25 : $857,500
Year 26 : $277,500
Year 27 : $0
Salary Average Commitment
Year 24 : $2,327,506
Year 25 : $857,500
Year 26 : $277,500
Year 27 : $0