Connexion

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 5940 - $91 - 5,619 - 94.60%
Level 2: 4860 - $51 - 4,551 - 93.63%
Level 3: 1980 - $32 - 1,773 - 89.55%
Level 4: 3960 - $24 - 3,687 - 93.12%
Luxury : 1260 - $188 - 1,108 - 87.93%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $34 - 1,694 - 84.68%
Farm Level 2: 1000 - $14 - 914 - 91.38%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %16,738 - 92.99%
Average Income per Game$1,217,688
Year to Date Revenue$34,095,275
Farm
Home Games Left11
Average Attendance - %2,607 - 86.91%
Average Income per Game$71,227
Year to Date Revenue$1,994,346

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$58,954,546
Farm Year To Date Expenses$1,232,708
Pro Salary Cap To Date$58,954,546
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,394,572
Farm Estimated Season Revenue$783,493
Pro Remaining Season Days49
Pro Expenses Per Days$449,011
Pro Estimated Expenses$22,001,539
Farm Remaining Season Days49
Farm Expenses Per Days$9,352
Farm Estimated Expenses$458,248
Estimated Season Expenses$22,459,787
Current Bank Account$25,994,191
Projected Bank Account$17,712,469

Pro Players Salaries

Erik Gudbranson (1 Way Contract) $7,525,000 (3)
-Salary Remaining : $2,037,155
Esa Lindell (1 Way Contract) $6,900,000 (2)
-Salary Remaining : $1,867,956
David Pastrnak (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $1,759,669
Filip Gustavsson $6,000,000 (1)
-Salary Remaining : $1,624,309
Elias Lindholm (1 Way Contract) $5,250,000 (2)
-Salary Remaining : $1,421,271
Adam Larsson (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $1,353,591
Jason Zucker (1 Way Contract) $4,900,000 (2)
-Salary Remaining : $1,326,519
Mark Scheifele (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $1,218,232
Charlie McAvoy (1 Way Contract) $4,350,000 (3)
-Salary Remaining : $1,177,624
Logan Couture (1 Way Contract) $3,900,000 (2)
-Salary Remaining : $1,055,801
Magnus Paajarvi (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $812,155
Jake Oettinger (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $812,155
Jamie Benn (1 Way Contract) $2,800,000 (2)
-Salary Remaining : $758,011
Marcus Kruger (1 Way Contract) $2,400,000 (1)
-Salary Remaining : $649,724
Philip Larsen $1,900,000 (2)
-Salary Remaining : $514,365
Nick Foligno (1 Way Contract) $1,325,000 (2)
-Salary Remaining : $358,702
Riley Nash (1 Way Contract) $1,250,000 (2)
-Salary Remaining : $338,398
Alec Martinez (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $270,718
Mikael Backlund (1 Way Contract) $950,000 (2)
-1 Way Contract Salary Cap : $950,000
-Salary Remaining : $257,182
Anze Kopitar (1 Way Contract) $950,000 (2)
-1 Way Contract Salary Cap : $950,000
-Salary Remaining : $257,182
Noel Acciari $925,000 (1)
-Salary Remaining : $250,414
Adam Ruzicka $900,000 (2)
-Salary Remaining : $243,646
Vladimir Sobotka (1 Way Contract) $705,000 (2)
-1 Way Contract Salary Cap : $705,000
-Salary Remaining : $190,856
MATT VILLALTA (1 Way Contract) $681,000 (1)
-1 Way Contract Salary Cap : $681,000
-Salary Remaining : $184,359
Brad Hunt (1 Way Contract) $680,000 (2)
-1 Way Contract Salary Cap : $680,000
-Salary Remaining : $184,088
T.J. Brennan (1 Way Contract) $640,000 (2)
-1 Way Contract Salary Cap : $640,000
-Salary Remaining : $173,260
Connor Clifton $624,999 (1)
-Salary Remaining : $169,199
Ryan Hartman $624,999 (1)
-Salary Remaining : $169,199
Pierre-Edouard Bellemare (1 Way Contract) $590,000 (2)
-1 Way Contract Salary Cap : $590,000
-Salary Remaining : $159,724
Joe Hicketts $500,000 (1)
-Salary Remaining : $135,359
HUNTER SHEPARD (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $135,359
Adin Hill $500,000 (1)
-Salary Remaining : $135,359
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 : $43,044
Patrick Brown $136,500 (3)
Salary Remaining : $36,953
Joel Edmundson $126,700 (1)
Salary Remaining : $34,300
Lucas Johansen $100,000 (3)
Salary Remaining : $27,072
Richard Panik $98,500 (1)
Salary Remaining : $26,666
Andrej Sustr $98,000 (2)
Salary Remaining : $26,530
Par Lindholm $95,000 (3)
Salary Remaining : $25,718
Logan Stanley $90,000 (1)
Salary Remaining : $24,365
Jesper Fast $90,000 (1)
Salary Remaining : $24,365
Cameron Gaunce $85,000 (1)
Salary Remaining : $23,011
Brandon Tanev $78,000 (1)
Salary Remaining : $21,116
Dylan Demelo $72,000 (2)
Salary Remaining : $19,492
Landon Ferraro $57,000 (1)
Salary Remaining : $15,431
Jack Campbell $55,000 (1)
Salary Remaining : $14,890
Hunter Miska $52,000 (1)
Salary Remaining : $14,077
Daniel Brickley $50,000 (1)
Salary Remaining : $13,536
Brendan Leipsic $50,000 (3)
Salary Remaining : $13,536
Jayce Hawryluk $50,000 (1)
Salary Remaining : $13,536
Daniil Miromanov $50,000 (3)
Salary Remaining : $13,536
Mikey Eyssimont $50,000 (2)
Salary Remaining : $13,536
A.J. Greer $50,000 (2)
Salary Remaining : $13,536
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 - 4,947 - 83.29%
Level 2: 4860 - $52 - 3,849 - 79.19%
Level 3: 1980 - $32 - 1,558 - 78.70%
Level 4: 3960 - $25 - 3,013 - 76.09%
Luxury : 1260 - $188 - 1,048 - 83.15%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,509 - 75.44%
Farm Level 2: 1000 - $15 - 754 - 75.38%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %14,415 - 80.09%
Average Income per Game$1,090,473
Year to Date Revenue$30,533,251
Farm
Home Games Left11
Average Attendance - %2,263 - 75.42%
Average Income per Game$64,116
Year to Date Revenue$1,795,255

Expense

Pro Players Total Salaries$38,498,000
Farm Players Total Salaries$1,959,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$33,824,803
Farm Year To Date Expenses$1,387,126
Pro Salary Cap To Date$33,824,803
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,995,206
Farm Estimated Season Revenue$705,279
Pro Remaining Season Days49
Pro Expenses Per Days$212,696
Pro Estimated Expenses$10,422,104
Farm Remaining Season Days49
Farm Expenses Per Days$10,826
Farm Estimated Expenses$530,474
Estimated Season Expenses$10,952,578
Current Bank Account$21,754,497
Projected Bank Account$23,502,404

Pro Players Salaries

Nils Hoglander (1 Way Contract) $5,150,000 (4)
-Salary Remaining : $1,394,199
Nicolas Hague (1 Way Contract) $4,100,000 (4)
-Salary Remaining : $1,109,945
K'Andre Miller (1 Way Contract) $4,100,000 (4)
-Salary Remaining : $1,109,945
Samuel Girard (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $947,514
Jakob Chychrun (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $947,514
Kevin Lankinen (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $893,370
Cody Glass $1,750,000 (2)
-Salary Remaining : $473,757
Jake Sanderson $1,500,000 (3)
-Salary Remaining : $406,077
Barrett Hayton $1,250,000 (1)
-Salary Remaining : $338,398
Dawson Mercer $1,250,000 (1)
-Salary Remaining : $338,398
Rafael Harvey-Pinard $1,250,000 (2)
-Salary Remaining : $338,398
Daniel Sprong (1 Way Contract) $1,123,000 (2)
-Salary Remaining : $304,017
Isac Lundestrom $900,000 (1)
-Salary Remaining : $243,646
Ukko-Pekka Luukkonen $800,000 (3)
-Salary Remaining : $216,575
Derrick Pouliot $750,000 (1)
-Salary Remaining : $203,039
Jake Virtanen $750,000 (2)
-Salary Remaining : $203,039
Marek Schwarz (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $750,000
-Salary Remaining : $203,039
Jakub Vrana $650,000 (1)
-Salary Remaining : $175,967
Keegan Lowe $625,000 (2)
-Salary Remaining : $169,199
Nick Shore $500,000 (2)
-Salary Remaining : $135,359
Oskar Lindblom $500,000 (2)
-Salary Remaining : $135,359
Christian Fischer $500,000 (2)
-Salary Remaining : $135,359
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 : $54,144
Jamie Drysdale $175,000 (1)
Salary Remaining : $47,376
Scott Wedgewood $150,000 (1)
Salary Remaining : $40,608
Arthur Kaliyev $125,000 (2)
Salary Remaining : $33,840
Matt Tomkins $110,000 (2)
Salary Remaining : $29,779
Erik Haula $90,000 (1)
Salary Remaining : $24,365
Nikita Okhotyuk $90,000 (3)
Salary Remaining : $24,365
Casey Cizikas $75,000 (1)
Salary Remaining : $20,304
Paul Postma $75,000 (1)
Salary Remaining : $20,304
Gaetan Haas $75,000 (1)
Salary Remaining : $20,304
Eric O'Dell $75,000 (1)
Salary Remaining : $20,304
Jake Livingstone $67,000 (1)
Salary Remaining : $18,138
Henrik Borgstrom $65,000 (2)
Salary Remaining : $17,597
Phil Varone $65,000 (1)
Salary Remaining : $17,597
Jacob Larsson $62,500 (3)
Salary Remaining : $16,920
Marian Studenic $60,000 (1)
Salary Remaining : $16,243
J.C. Beaudin $50,000 (1)
Salary Remaining : $13,536
Max Willman $50,000 (2)
Salary Remaining : $13,536
Mathieu Olivier $50,000 (1)
Salary Remaining : $13,536
Hayden Hodgson $50,000 (1)
Salary Remaining : $13,536
Jake Middleton $50,000 (1)
Salary Remaining : $13,536
Pontus Holmberg $50,000 (2)
Salary Remaining : $13,536
Jordan Gross $50,000 (2)
Salary Remaining : $13,536
Petteri Lindbohm $50,000 (1)
Salary Remaining : $13,536
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 - 4,897 - 82.44%
Level 2: 4860 - $52 - 3,787 - 77.92%
Level 3: 1980 - $32 - 1,562 - 78.88%
Level 4: 3960 - $25 - 3,042 - 76.81%
Luxury : 1260 - $188 - 1,032 - 81.93%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,554 - 77.71%
Farm Level 2: 1000 - $15 - 742 - 74.19%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %14,320 - 79.55%
Average Income per Game$1,079,413
Year to Date Revenue$30,223,573
Farm
Home Games Left11
Average Attendance - %2,296 - 76.53%
Average Income per Game$65,522
Year to Date Revenue$1,834,605

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$38,303,933
Farm Year To Date Expenses$1,130,752
Pro Salary Cap To Date$38,303,933
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,873,547
Farm Estimated Season Revenue$720,738
Pro Remaining Season Days49
Pro Expenses Per Days$312,762
Pro Estimated Expenses$15,325,338
Farm Remaining Season Days49
Farm Expenses Per Days$19,198
Farm Estimated Expenses$940,702
Estimated Season Expenses$16,266,040
Current Bank Account$15,642,314
Projected Bank Account$11,970,559

Pro Players Salaries

Rasmus Dahlin (1 Way Contract) $6,300,000 (3)
-Salary Remaining : $1,705,525
Evander Kane (1 Way Contract) $5,825,000 (1)
-Salary Remaining : $1,576,934
Martin Necas (1 Way Contract) $4,260,000 (1)
-Salary Remaining : $1,153,260
Ryan Johansen (1 Way Contract) $3,600,000 (2)
-Salary Remaining : $974,586
Thatcher Demko (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $879,834
Janne Kuokkanen (1 Way Contract) $3,250,000 (3)
-Salary Remaining : $879,834
J.T. Compher (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $812,155
Nikolaj Ehlers (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $812,155
Ryan Pulock (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $812,155
Alex Kerfoot (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $812,155
Philippe Myers (1 Way Contract) $2,700,000 (2)
-Salary Remaining : $730,939
Torey Krug $2,000,000 (2)
-Salary Remaining : $541,436
Dakota Mermis $2,000,000 (2)
-Salary Remaining : $541,436
Reilly Smith $1,700,000 (2)
-Salary Remaining : $460,221
Jakob Silfverberg $1,600,000 (2)
-Salary Remaining : $433,149
Alex Newhook $1,500,000 (3)
-Salary Remaining : $406,077
Yakov Trenin $1,400,000 (2)
-Salary Remaining : $379,006
Isaac Ratcliffe $700,000 (1)
-Salary Remaining : $189,503
Brock Faber $700,000 (3)
-Salary Remaining : $189,503
Stuart Skinner $700,000 (1)
-Salary Remaining : $189,503
Matt Grzelcyk $625,000 (3)
-Salary Remaining : $169,199
Carson McMillan (1 Way Contract) $500,000 (1)
-Salary Remaining : $135,359
PARKER GAHAGEN (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $135,359
Derek Ryan (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $135,359
Matt Martin (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $135,359
Sam Montembeault $500,000 (2)
-Salary Remaining : $135,359
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 : $460,221
Brett Seney $500,000 (1)
Salary Remaining : $135,359
Ryan Reaves $80,000 (1)
Salary Remaining : $21,657
Joona Luoto $65,000 (3)
Salary Remaining : $17,597
T.J. Tynan $62,900 (1)
Salary Remaining : $17,028
Robin Salo $60,000 (2)
Salary Remaining : $16,243
Kurtis MacDermid $56,900 (1)
Salary Remaining : $15,404
Nic Petan $50,000 (1)
Salary Remaining : $13,536
Carl Dahlstrom $50,000 (1)
Salary Remaining : $13,536
Antti Suomela $50,000 (1)
Salary Remaining : $13,536
Jake Bischoff $50,000 (1)
Salary Remaining : $13,536
Nikita Scherbak $50,000 (1)
Salary Remaining : $13,536
Roland McKeown $50,000 (1)
Salary Remaining : $13,536
Peter Cehlarik $50,000 (1)
Salary Remaining : $13,536
Zach Fucale $50,000 (1)
Salary Remaining : $13,536
Edward Pasquale $50,000 (1)
Salary Remaining : $13,536
Kiefer Sherwood $50,000 (1)
Salary Remaining : $13,536
Rourke Chartier $50,000 (1)
Salary Remaining : $13,536
Saku Maenalanen $50,000 (1)
Salary Remaining : $13,536
Taro Hirose $50,000 (2)
Salary Remaining : $13,536
Dakota Joshua $50,000 (1)
Salary Remaining : $13,536
Jalen Chatfield $50,000 (1)
Salary Remaining : $13,536
Mikhail Maltsev $50,000 (3)
Salary Remaining : $13,536
Jack Ahcan $50,000 (1)
Salary Remaining : $13,536
Jakub Galvas $50,000 (4)
Salary Remaining : $13,536
Josh Teves $50,000 (1)
Salary Remaining : $13,536
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 - 4,972 - 83.70%
Level 2: 4860 - $52 - 3,858 - 79.38%
Level 3: 1980 - $32 - 1,571 - 79.34%
Level 4: 3960 - $25 - 3,081 - 77.81%
Luxury : 1260 - $188 - 1,054 - 83.64%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,528 - 76.42%
Farm Level 2: 1000 - $15 - 736 - 73.55%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %14,536 - 80.76%
Average Income per Game$1,097,173
Year to Date Revenue$30,720,857
Farm
Home Games Left11
Average Attendance - %2,264 - 75.46%
Average Income per Game$64,525
Year to Date Revenue$1,806,700

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$45,904,736
Farm Year To Date Expenses$1,911,492
Pro Salary Cap To Date$45,904,736
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,068,908
Farm Estimated Season Revenue$709,775
Pro Remaining Season Days49
Pro Expenses Per Days$355,774
Pro Estimated Expenses$17,432,926
Farm Remaining Season Days49
Farm Expenses Per Days$14,481
Farm Estimated Expenses$709,569
Estimated Season Expenses$18,142,495
Current Bank Account$51,805,951
Projected Bank Account$46,442,139

Pro Players Salaries

Mika Zibanejad (1 Way Contract) $11,328,600 (1)
-Salary Remaining : $3,066,859
Vladimir Tarasenko (1 Way Contract) $5,500,500 (1)
-Salary Remaining : $1,489,086
Nikita Kucherov (1 Way Contract) $5,100,000 (1)
-Salary Remaining : $1,380,663
Mitch Marner (1 Way Contract) $4,600,000 (2)
-Salary Remaining : $1,245,304
Jordan Binnington (1 Way Contract) $3,600,000 (2)
-Salary Remaining : $974,586
Nick Schmaltz (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $947,514
William Karlsson (1 Way Contract) $3,450,000 (2)
-Salary Remaining : $933,978
Matt Duchene (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $879,834
Rasmus Ristolainen (1 Way Contract) $3,250,000 (2)
-Salary Remaining : $879,834
Jacob Trouba (1 Way Contract) $3,150,000 (3)
-Salary Remaining : $852,762
Vladislav Namestnikov (1 Way Contract) $2,600,000 (2)
-Salary Remaining : $703,867
Ivan Provorov $2,000,000 (1)
-Salary Remaining : $541,436
Mikael Granlund $1,937,500 (1)
-Salary Remaining : $524,517
Vince Dunn $1,750,000 (1)
-Salary Remaining : $473,757
Jonathan Marchessault $1,500,000 (2)
-Salary Remaining : $406,077
Alex Tuch $1,428,572 (1)
-Salary Remaining : $386,740
Cam Talbot (1 Way Contract) $1,250,000 (2)
-Salary Remaining : $338,398
Jonathan Quick (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $270,718
Oliver Kylington $900,000 (1)
-Salary Remaining : $243,646
Noah Cates $800,000 (1)
-Salary Remaining : $216,575
Tyson Jost $700,000 (3)
-Salary Remaining : $189,503
Connor Dewar $700,000 (2)
-Salary Remaining : $189,503
Urho Vaakanainen $600,000 (4)
-Salary Remaining : $162,431
Nikita Zaitsev $500,000 (1)
-Salary Remaining : $135,359
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 : $54,144
Parker Wotherspoon $152,500 (3)
Salary Remaining : $41,285
Victor Soderstrom $150,000 (3)
Salary Remaining : $40,608
Roman Josi $150,000 (2)
Salary Remaining : $40,608
Jacob MacDonald $150,000 (2)
Salary Remaining : $40,608
TJ Brodie $150,000 (1)
Salary Remaining : $40,608
Evgeny Svechnikov $125,000 (1)
Salary Remaining : $33,840
Jacob Markstrom $125,000 (2)
Salary Remaining : $33,840
Connor Zary $100,000 (3)
Salary Remaining : $27,072
Nick Merkley $100,000 (1)
Salary Remaining : $27,072
JJ Peterka $100,000 (3)
Salary Remaining : $27,072
Max Lajoie $100,000 (3)
Salary Remaining : $27,072
Brandon Duhaime $90,000 (1)
Salary Remaining : $24,365
Alex Vlasic $90,000 (2)
Salary Remaining : $24,365
Jonas Rondbjerg $80,000 (3)
Salary Remaining : $21,657
Emil Bemstrom $80,000 (2)
Salary Remaining : $21,657
Spencer Martin $70,000 (1)
Salary Remaining : $18,950
Arttu Ruotsalainen $70,000 (2)
Salary Remaining : $18,950
Michael Carcone $70,000 (1)
Salary Remaining : $18,950
Cedric Paquette $67,500 (2)
Salary Remaining : $18,273
Tyler Motte $65,000 (3)
Salary Remaining : $17,597
Jordan Weal $63,500 (1)
Salary Remaining : $17,191
Joel Kiviranta $60,000 (1)
Salary Remaining : $16,243
Sonny Milano $57,500 (4)
Salary Remaining : $15,566
Kale Clague $55,000 (3)
Salary Remaining : $14,890
Joel Kellman $50,000 (1)
Salary Remaining : $13,536
Ryan Dzingel $50,000 (1)
Salary Remaining : $13,536
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 - 4,896 - 82.43%
Level 2: 4860 - $52 - 3,839 - 78.99%
Level 3: 1980 - $32 - 1,571 - 79.33%
Level 4: 3960 - $25 - 3,060 - 77.26%
Luxury : 1260 - $188 - 1,041 - 82.65%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,522 - 76.12%
Farm Level 2: 1000 - $15 - 745 - 74.52%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %14,407 - 80.04%
Average Income per Game$1,085,064
Year to Date Revenue$30,381,804
Farm
Home Games Left11
Average Attendance - %2,268 - 75.59%
Average Income per Game$64,464
Year to Date Revenue$1,804,990

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$55,373,157
Farm Year To Date Expenses$1,341,496
Pro Salary Cap To Date$55,373,157
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,935,709
Farm Estimated Season Revenue$709,103
Pro Remaining Season Days49
Pro Expenses Per Days$412,525
Pro Estimated Expenses$20,213,725
Farm Remaining Season Days49
Farm Expenses Per Days$10,309
Farm Estimated Expenses$505,141
Estimated Season Expenses$20,718,866
Current Bank Account$28,032,088
Projected Bank Account$19,958,034

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $13,000,000 (1)
-Salary Remaining : $3,519,337
Danton Heinen (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $2,165,746
Alex Wennberg (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $1,895,028
Jason Robertson (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $1,624,309
Adam Fox (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $1,353,591
Tony DeAngelo (1 Way Contract) $4,300,000 (2)
-Salary Remaining : $1,164,088
Shea Theodore (1 Way Contract) $4,300,000 (2)
-Salary Remaining : $1,164,088
Max Domi (1 Way Contract) $3,250,000 (4)
-Salary Remaining : $879,834
John Gibson (1 Way Contract) $3,200,000 (3)
-Salary Remaining : $866,298
Evan Rodrigues (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $812,155
Trevor Carrick (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $812,155
William Nylander (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $812,155
Logan O'Connor (1 Way Contract) $2,300,000 (2)
-Salary Remaining : $622,652
Troy Stecher $1,400,000 (3)
-Salary Remaining : $379,006
Linus Ullmark $1,267,000 (3)
-Salary Remaining : $343,000
Pavel Zacha $1,000,000 (4)
-Salary Remaining : $270,718
Robert Thomas $1,000,000 (1)
-Salary Remaining : $270,718
Brett Howden $1,000,000 (1)
-Salary Remaining : $270,718
Morgan Frost $900,000 (1)
-Salary Remaining : $243,646
Nikita Tryamkin $750,000 (4)
-Salary Remaining : $203,039
Dean Kukan $750,000 (3)
-Salary Remaining : $203,039
Tomas Popperle (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $750,000
-Salary Remaining : $203,039
Jasper Weatherby $500,000 (1)
-Salary Remaining : $135,359
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 : $40,608
Joe Veleno $150,000 (3)
Salary Remaining : $40,608
Rasmus Kupari $100,000 (3)
Salary Remaining : $27,072
Shane Pinto $100,000 (3)
Salary Remaining : $27,072
Boris Katchouk $90,000 (1)
Salary Remaining : $24,365
Jack Drury $90,000 (3)
Salary Remaining : $24,365
Joona Koppanen $80,000 (2)
Salary Remaining : $21,657
Anders Bjork $75,000 (4)
Salary Remaining : $20,304
William Lockwood $75,000 (2)
Salary Remaining : $20,304
Ronnie Attard $70,000 (2)
Salary Remaining : $18,950
Jakub Lauko $70,000 (3)
Salary Remaining : $18,950
Gavin Bayreuther $63,000 (3)
Salary Remaining : $17,055
Andrew Poturalski $63,000 (3)
Salary Remaining : $17,055
Mac Hollowell $60,000 (2)
Salary Remaining : $16,243
Jiri Patera $60,000 (4)
Salary Remaining : $16,243
Nick Caamano $60,000 (4)
Salary Remaining : $16,243
Josh Leivo $60,000 (1)
Salary Remaining : $16,243
Christian Wolanin $50,000 (1)
Salary Remaining : $13,536
Blake Hillman $50,000 (2)
Salary Remaining : $13,536
Brennan Menell $50,000 (2)
Salary Remaining : $13,536
Pheonix Copley $50,000 (1)
Salary Remaining : $13,536
Danick Martel $50,000 (4)
Salary Remaining : $13,536
Brogan Rafferty $50,000 (1)
Salary Remaining : $13,536
Justin Kloos $50,000 (1)
Salary Remaining : $13,536
Trevor Murphy $50,000 (2)
Salary Remaining : $13,536
Lawrence Pilut $50,000 (2)
Salary Remaining : $13,536
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 - 5,450 - 91.75%
Level 2: 4860 - $52 - 3,767 - 77.52%
Level 3: 1980 - $34 - 1,473 - 74.39%
Level 4: 3960 - $25 - 3,006 - 75.92%
Luxury : 1260 - $177 - 1,142 - 90.64%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $32 - 1,695 - 84.73%
Farm Level 2: 1000 - $11 - 834 - 83.44%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %14,839 - 82.44%
Average Income per Game$1,147,553
Year to Date Revenue$32,131,484
Farm
Home Games Left11
Average Attendance - %2,529 - 84.30%
Average Income per Game$67,240
Year to Date Revenue$1,882,722

Expense

Pro Players Total Salaries$71,865,094
Farm Players Total Salaries$1,961,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$51,587,742
Farm Year To Date Expenses$1,442,741
Pro Salary Cap To Date$51,587,742
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,623,083
Farm Estimated Season Revenue$739,641
Pro Remaining Season Days49
Pro Expenses Per Days$397,045
Pro Estimated Expenses$19,455,205
Farm Remaining Season Days49
Farm Expenses Per Days$10,837
Farm Estimated Expenses$531,013
Estimated Season Expenses$19,986,218
Current Bank Account$70,175,988
Projected Bank Account$63,552,494

Pro Players Salaries

Carter Verhaeghe (1 Way Contract) $9,500,000 (1)
-Salary Remaining : $2,571,823
Chris Tierney (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $1,895,028
Sean Monahan (1 Way Contract) $5,550,000 (3)
-Salary Remaining : $1,502,486
Anthony Beauvillier (1 Way Contract) $5,166,667 (2)
-Salary Remaining : $1,398,711
Valeri Nichushkin (1 Way Contract) $4,200,000 (4)
-Salary Remaining : $1,137,017
Vincent Trocheck (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $1,082,873
Jeff Skinner (1 Way Contract) $3,890,000 (1)
-Salary Remaining : $1,053,094
Hampus Lindholm (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $947,514
Zach Hyman (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $947,514
Matt Dumba (1 Way Contract) $3,250,000 (4)
-Salary Remaining : $879,834
John Carlson (1 Way Contract) $3,067,000 (2)
-Salary Remaining : $830,293
Marcus Foligno (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $812,155
Zach Werenski (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $812,155
Mackenzie Blackwood (1 Way Contract) $2,760,000 (2)
-Salary Remaining : $747,182
Ryan Strome $1,670,000 (3)
-Salary Remaining : $452,099
David Savard (1 Way Contract) $1,670,000 (2)
-1 Way Contract Salary Cap : $1,670,000
-Salary Remaining : $452,099
Jonathan Drouin $1,670,000 (4)
-Salary Remaining : $452,099
Riley Stillman $1,450,000 (3)
-Salary Remaining : $392,541
Collin Delia $1,071,427 (3)
-Salary Remaining : $290,055
Ross Colton $950,000 (2)
-Salary Remaining : $257,182
Darnell Nurse $900,000 (1)
-Salary Remaining : $243,646
J.J. Moser $600,000 (1)
-Salary Remaining : $162,431
Jeremy Smith (1 Way Contract) $500,000 (2)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $135,359
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 : $47,376
Jonas Johansson $133,000 (1)
Salary Remaining : $36,006
Sam Carrick $100,000 (1)
Salary Remaining : $27,072
Johnathan Kovacevic $100,000 (1)
Salary Remaining : $27,072
Pavel Dorofeyev $100,000 (3)
Salary Remaining : $27,072
Brett Leason $100,000 (3)
Salary Remaining : $27,072
Mark Arcobello $75,000 (1)
Salary Remaining : $20,304
Jared Spurgeon $75,000 (1)
Salary Remaining : $20,304
Sammy Blais $69,000 (1)
Salary Remaining : $18,680
Mackenzie MacEachern $66,500 (3)
Salary Remaining : $18,003
Brock McGinn $66,500 (3)
Salary Remaining : $18,003
Cole Bardreau $66,500 (3)
Salary Remaining : $18,003
Nick Seeler $62,500 (2)
Salary Remaining : $16,920
Sean Kuraly $62,500 (2)
Salary Remaining : $16,920
Eric Robinson $60,000 (4)
Salary Remaining : $16,243
Calle Rosen $60,000 (2)
Salary Remaining : $16,243
Dan Renouf $60,000 (3)
Salary Remaining : $16,243
Chris Kreider $60,000 (2)
Salary Remaining : $16,243
Trevor Moore $60,000 (4)
Salary Remaining : $16,243
Jaycob Megna $60,000 (2)
Salary Remaining : $16,243
Fabian Zetterlund $60,000 (3)
Salary Remaining : $16,243
Matthew Peca $60,000 (2)
Salary Remaining : $16,243
Matt O'Connor $60,000 (2)
Salary Remaining : $16,243
Mikko Lehtonen $60,000 (3)
Salary Remaining : $16,243
Jon Merrill $60,000 (2)
Salary Remaining : $16,243
Chris Wagner $50,000 (2)
Salary Remaining : $13,536
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 - 4,830 - 81.31%
Level 2: 4860 - $52 - 3,888 - 79.99%
Level 3: 1980 - $32 - 1,561 - 78.86%
Level 4: 3960 - $25 - 3,070 - 77.52%
Luxury : 1260 - $188 - 1,017 - 80.74%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,531 - 76.53%
Farm Level 2: 1000 - $15 - 755 - 75.53%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %14,366 - 79.81%
Average Income per Game$1,075,898
Year to Date Revenue$30,125,136
Farm
Home Games Left11
Average Attendance - %2,286 - 76.20%
Average Income per Game$64,901
Year to Date Revenue$1,817,215

Expense

Pro Players Total Salaries$55,443,441
Farm Players Total Salaries$6,863,400
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$41,632,583
Farm Year To Date Expenses$4,218,273
Pro Salary Cap To Date$41,632,583
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,834,875
Farm Estimated Season Revenue$713,906
Pro Remaining Season Days49
Pro Expenses Per Days$306,317
Pro Estimated Expenses$15,009,533
Farm Remaining Season Days49
Farm Expenses Per Days$37,919
Farm Estimated Expenses$1,858,031
Estimated Season Expenses$16,867,564
Current Bank Account$37,978,000
Projected Bank Account$33,659,217

Pro Players Salaries

Brayden Point (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $2,030,387
Dylan Larkin (1 Way Contract) $5,944,444 (2)
-Salary Remaining : $1,609,269
Sebastian Aho (1 Way Contract) $5,750,000 (3)
-Salary Remaining : $1,556,630
Mikhail Sergachev (1 Way Contract) $3,870,000 (3)
-Salary Remaining : $1,047,680
John Marino (1 Way Contract) $3,870,000 (2)
-Salary Remaining : $1,047,680
Jack Roslovic (1 Way Contract) $3,750,000 (2)
-Salary Remaining : $1,015,193
Brent Burns (1 Way Contract) $3,600,000 (2)
-1 Way Contract Salary Cap : $3,600,000
-Salary Remaining : $974,586
Morgan Rielly (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $541,436
Cory Conacher (1 Way Contract) $1,693,999 (2)
-1 Way Contract Salary Cap : $1,693,999
-Salary Remaining : $458,596
Logan Thompson $1,430,000 (2)
-Salary Remaining : $387,127
Calvin de Haan $1,274,999 (2)
-Salary Remaining : $345,165
Sami Vatanen $1,274,999 (2)
-Salary Remaining : $345,165
Moritz Seider $1,250,000 (1)
-Salary Remaining : $338,398
Matt Nieto $1,060,000 (2)
-Salary Remaining : $286,961
Pyotr Kochetkov $1,000,000 (2)
-Salary Remaining : $270,718
Blake Lizotte $1,000,000 (2)
-Salary Remaining : $270,718
Joseph Blandisi $1,000,000 (4)
-Salary Remaining : $270,718
Nicolas Roy $1,000,000 (2)
-Salary Remaining : $270,718
Stefan Noesen (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $270,718
Jack Johnson (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $270,718
Shane Gersich $950,000 (1)
-Salary Remaining : $257,182
Adrian Kempe $900,000 (1)
-Salary Remaining : $243,646
Artem Zub $850,000 (1)
-Salary Remaining : $230,110
Travis Sanheim $800,000 (1)
-Salary Remaining : $216,575
Tyler Graovac $625,000 (2)
-Salary Remaining : $169,199
Alexander Radulov (1 Way Contract) $550,000 (1)
-1 Way Contract Salary Cap : $550,000
-Salary Remaining : $148,895
Clark Bishop $500,000 (1)
-Salary Remaining : $135,359
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 : $61,182
Matty Beniers $200,000 (2)
Salary Remaining : $54,144
Brandon Davidson $178,500 (1)
Salary Remaining : $48,323
Xavier Ouellet $178,500 (1)
Salary Remaining : $48,323
Stephane Da Costa $169,400 (1)
Salary Remaining : $45,860
Alex Killorn $161,500 (1)
Salary Remaining : $43,721
James van Riemsdyk $161,500 (1)
Salary Remaining : $43,721
Michal Repik $161,500 (1)
Salary Remaining : $43,721
Carson Soucy $150,000 (4)
Salary Remaining : $40,608
Radim Zohorna $133,000 (1)
Salary Remaining : $36,006
Brenden Dillon $127,500 (2)
Salary Remaining : $34,517
Chris Tanev $127,500 (1)
Salary Remaining : $34,517
Mattias Ekholm $127,500 (2)
Salary Remaining : $34,517
Niklas Svedberg $121,000 (1)
Salary Remaining : $32,757
Darren Raddysh $100,000 (2)
Salary Remaining : $27,072
Marcus Hogberg $100,000 (4)
Salary Remaining : $27,072
Cal Petersen $100,000 (4)
Salary Remaining : $27,072
Jordan Harris $80,000 (2)
Salary Remaining : $21,657
Nils Lundkvist $80,000 (2)
Salary Remaining : $21,657
Brendan Gaunce $70,000 (2)
Salary Remaining : $18,950
Vladislav Kamenev $70,000 (2)
Salary Remaining : $18,950
Zac Jones $70,000 (3)
Salary Remaining : $18,950
Dmitri Voronkov $60,000 (3)
Salary Remaining : $16,243
Aliaksei Protas $60,000 (3)
Salary Remaining : $16,243
Anton Blidh $50,000 (2)
Salary Remaining : $13,536
Josef Korenar $50,000 (4)
Salary Remaining : $13,536
Austin Wagner $50,000 (4)
Salary Remaining : $13,536
Mason Appleton $50,000 (3)
Salary Remaining : $13,536
Michael Bunting $50,000 (1)
Salary Remaining : $13,536
Total Farm Players29
Salary Commitment
Year 24 : $3,263,400
Year 25 : $1,595,000
Year 26 : $690,000
Year 27 : $450,000
Salary Average Commitment
Year 24 : $3,263,400
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 - 4,774 - 80.37%
Level 2: 4860 - $51 - 4,221 - 86.85%
Level 3: 1980 - $31 - 1,853 - 93.60%
Level 4: 3960 - $24 - 3,718 - 93.89%
Luxury : 1260 - $186 - 1,070 - 84.91%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $36 - 1,494 - 74.72%
Farm Level 2: 1000 - $15 - 759 - 75.90%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %15,636 - 86.87%
Average Income per Game$1,130,631
Year to Date Revenue$31,657,676
Farm
Home Games Left11
Average Attendance - %2,253 - 75.11%
Average Income per Game$65,264
Year to Date Revenue$1,827,393

Expense

Pro Players Total Salaries$79,288,007
Farm Players Total Salaries$2,717,100
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$59,874,955
Farm Year To Date Expenses$1,972,513
Pro Salary Cap To Date$59,874,955
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,436,944
Farm Estimated Season Revenue$717,904
Pro Remaining Season Days49
Pro Expenses Per Days$438,055
Pro Estimated Expenses$21,464,695
Farm Remaining Season Days49
Farm Expenses Per Days$15,012
Farm Estimated Expenses$735,588
Estimated Season Expenses$22,200,283
Current Bank Account$74,084,013
Projected Bank Account$65,038,578

Pro Players Salaries

Nico Hischier (1 Way Contract) $10,500,000 (1)
-Salary Remaining : $2,842,542
Timo Meier (1 Way Contract) $10,434,780 (2)
-Salary Remaining : $2,824,886
Brayden Schenn (1 Way Contract) $8,510,556 (1)
-Salary Remaining : $2,303,963
Pierre-Luc Dubois (1 Way Contract) $7,315,000 (3)
-Salary Remaining : $1,980,304
Adam Gaudette (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $1,488,950
Brady Tkachuk (1 Way Contract) $4,710,000 (1)
-Salary Remaining : $1,275,083
Alexandar Georgiev (1 Way Contract) $4,175,000 (1)
-Salary Remaining : $1,130,249
Brayden McNabb (1 Way Contract) $3,549,000 (1)
-Salary Remaining : $960,779
Teuvo Teravainen (1 Way Contract) $3,005,000 (2)
-Salary Remaining : $813,508
Brady Skjei (1 Way Contract) $2,995,000 (1)
-Salary Remaining : $810,801
Dmitry Kulikov (1 Way Contract) $2,875,001 (1)
-Salary Remaining : $778,315
Marcus Pettersson (1 Way Contract) $2,495,000 (1)
-Salary Remaining : $675,442
Jake McCabe (1 Way Contract) $2,375,000 (1)
-Salary Remaining : $642,956
Jordan Staal (1 Way Contract) $2,085,000 (1)
-Salary Remaining : $564,448
Scott Laughton $2,067,000 (1)
-Salary Remaining : $559,575
Nick Leddy (Out of Payroll) $1,978,000 (1)
-1 Way Contract Salary Cap : $1,978,000
-Salary Remaining : $535,481
Tristan Jarry $1,875,000 (3)
-Salary Remaining : $507,597
Spencer Machacek (1 Way Contract) $805,000 (2)
-1 Way Contract Salary Cap : $805,000
-Salary Remaining : $217,928
Noah Gregor $800,000 (1)
-Salary Remaining : $216,575
Mikey Anderson $800,000 (2)
-Salary Remaining : $216,575
Troy Terry $700,000 (1)
-Salary Remaining : $189,503
Colton Sissons $666,666 (1)
-Salary Remaining : $180,479
Linden Vey $550,000 (1)
-Salary Remaining : $148,895
CLAY STEVENSON (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $135,359
Total Pro Players24
Salary Commitment
Year 24 : $81,266,007
Year 25 : $29,734,783
Year 26 : $14,690,000
Year 27 : $0
Salary Average Commitment
Year 24 : $76,556,007
Year 25 : $29,734,783
Year 26 : $14,690,000
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $81,266,007
Year 25 : $29,734,783
Year 26 : $14,690,000
Year 27 : $0

Farm Players Salaries

Tomas Jurco $219,500 (2)
Salary Remaining : $59,423
Jordan Martinook $198,500 (2)
Salary Remaining : $53,738
Joel Armia $185,100 (2)
Salary Remaining : $50,110
Kirby Dach $175,000 (2)
Salary Remaining : $47,376
Michael McCarron $169,500 (3)
Salary Remaining : $45,887
Josh Brown $105,300 (2)
Salary Remaining : $28,507
Wyatt Johnston $100,000 (3)
Salary Remaining : $27,072
Michael Kesselring $100,000 (3)
Salary Remaining : $27,072
Alexander Romanov $100,000 (2)
Salary Remaining : $27,072
Noah Dobson $100,000 (2)
Salary Remaining : $27,072
Petter Granberg $99,800 (1)
Salary Remaining : $27,018
Andy Welinski $92,900 (1)
Salary Remaining : $25,150
Kevin Rooney $92,500 (2)
Salary Remaining : $25,041
Scott Mayfield $92,500 (2)
Salary Remaining : $25,041
Joel Hofer $90,000 (3)
Salary Remaining : $24,365
Ryan McLeod $90,000 (3)
Salary Remaining : $24,365
Gustav Lindstrom $90,000 (3)
Salary Remaining : $24,365
Nicolas Deslauriers $77,500 (2)
Salary Remaining : $20,981
Gregory Hofmann $75,100 (1)
Salary Remaining : $20,331
Waltteri Merela $69,500 (3)
Salary Remaining : $18,815
Josh Currie $62,900 (1)
Salary Remaining : $17,028
Markus Hannikainen $61,000 (1)
Salary Remaining : $16,514
Philipp Kurashev $60,000 (3)
Salary Remaining : $16,243
Scott Reedy $60,000 (2)
Salary Remaining : $16,243
Grant Hutton $50,500 (2)
Salary Remaining : $13,671
Jujhar Khaira $50,000 (2)
Salary Remaining : $13,536
Samuel Ersson $50,000 (2)
Salary Remaining : $13,536
Total Farm Players27
Salary Commitment
Year 24 : $2,717,100
Year 25 : $2,325,400
Year 26 : $769,000
Year 27 : $0
Salary Average Commitment
Year 24 : $2,717,100
Year 25 : $2,325,400
Year 26 : $769,000
Year 27 : $0

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBandT Center
Level 1: 5940 - $93 - 4,860 - 81.81%
Level 2: 4860 - $52 - 3,826 - 78.73%
Level 3: 1980 - $32 - 1,568 - 79.18%
Level 4: 3960 - $25 - 3,105 - 78.41%
Luxury : 1260 - $188 - 1,039 - 82.42%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,508 - 75.40%
Farm Level 2: 1000 - $15 - 758 - 75.82%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %14,397 - 79.99%
Average Income per Game$1,081,103
Year to Date Revenue$31,351,976
Farm
Home Games Left10
Average Attendance - %2,266 - 75.54%
Average Income per Game$64,151
Year to Date Revenue$1,860,390

Expense

Pro Players Total Salaries$65,142,999
Farm Players Total Salaries$2,302,376
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$45,532,931
Farm Year To Date Expenses$1,589,248
Pro Salary Cap To Date$45,532,931
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,811,026
Farm Estimated Season Revenue$641,514
Pro Remaining Season Days49
Pro Expenses Per Days$359,906
Pro Estimated Expenses$17,635,394
Farm Remaining Season Days49
Farm Expenses Per Days$12,720
Farm Estimated Expenses$623,280
Estimated Season Expenses$18,258,674
Current Bank Account$37,221,140
Projected Bank Account$30,415,006

Pro Players Salaries

Mathew Barzal (1 Way Contract) $13,067,000 (2)
-Salary Remaining : $3,537,475
Anthony Duclair (1 Way Contract) $4,995,000 (1)
-Salary Remaining : $1,352,238
Jake Debrusk (1 Way Contract) $3,940,000 (2)
-Salary Remaining : $1,066,630
Jared McCann (1 Way Contract) $3,520,000 (1)
-Salary Remaining : $952,928
Tyler Toffoli (1 Way Contract) $3,350,000 (1)
-Salary Remaining : $906,906
Tanner Pearson (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $812,155
Brandon Montour (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $812,155
Sam Malinski (1 Way Contract) $2,825,000 (1)
-1 Way Contract Salary Cap : $2,825,000
-Salary Remaining : $764,779
Chris Driedger $2,500,000 (3)
-Salary Remaining : $676,796
Darcy Kuemper (1 Way Contract) $2,500,000 (1)
-1 Way Contract Salary Cap : $2,500,000
-Salary Remaining : $676,796
Vincent Desharnais $2,290,000 (1)
-Salary Remaining : $619,945
Gustav Forsling $2,250,000 (1)
-Salary Remaining : $609,116
Josh Anderson $2,180,000 (2)
-Salary Remaining : $590,166
Jaccob Slavin $2,100,000 (3)
-Salary Remaining : $568,508
Jeremy Swayman (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $541,436
Andreas Athanasiou $1,500,000 (4)
-Salary Remaining : $406,077
Travis Boyd $1,500,000 (3)
-Salary Remaining : $406,077
Jeremy Lauzon (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $270,718
David Perron (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $270,718
Aaron Dell (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $270,718
Christian Djoos $901,000 (4)
-Salary Remaining : $243,917
Parker Kelly $900,000 (1)
-Salary Remaining : $243,646
Mike Hardman $750,000 (4)
-Salary Remaining : $203,039
Anthony Mantha $750,000 (4)
-Salary Remaining : $203,039
Mathieu Joseph $700,000 (1)
-Salary Remaining : $189,503
Karel Vejmelka $624,999 (2)
-Salary Remaining : $169,199
ISAAC POULTER (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $135,359
Ian Cole $500,000 (1)
-Salary Remaining : $135,359
Total Pro Players28
Salary Commitment
Year 24 : $65,142,999
Year 25 : $38,812,999
Year 26 : $15,001,000
Year 27 : $5,901,000
Salary Average Commitment
Year 24 : $64,506,333
Year 25 : $38,812,999
Year 26 : $15,001,000
Year 27 : $5,901,000
Salary Cap with 1 Way Contract
Year 24 : $65,142,999
Year 25 : $38,812,999
Year 26 : $15,001,000
Year 27 : $5,901,000

Farm Players Salaries

Miikka Salomaki $225,000 (1)
Salary Remaining : $60,912
Owen Power $200,000 (3)
Salary Remaining : $54,144
Dmitrij Jaskin $160,000 (1)
Salary Remaining : $43,315
Derek Forbort $129,876 (1)
Salary Remaining : $35,160
Eric Gelinas $127,500 (2)
Salary Remaining : $34,517
Kristian Reichel $125,000 (3)
Salary Remaining : $33,840
Dennis Gilbert $120,000 (2)
Salary Remaining : $32,486
Teddy Blueger $120,000 (1)
Salary Remaining : $32,486
Teemu Hartikainen $100,000 (1)
Salary Remaining : $27,072
Tom Kuhnhackl $85,000 (1)
Salary Remaining : $23,011
Mark Kastelic $80,000 (3)
Salary Remaining : $21,657
Linus Hogberg $80,000 (1)
Salary Remaining : $21,657
Alexander True $70,000 (2)
Salary Remaining : $18,950
Ryan Spooner $62,500 (1)
Salary Remaining : $16,920
Justin Holl $62,500 (1)
Salary Remaining : $16,920
William Carrier $62,500 (1)
Salary Remaining : $16,920
Brendan Lemieux $62,500 (2)
Salary Remaining : $16,920
Tomas Nosek $60,000 (1)
Salary Remaining : $16,243
Dylan Gambrell $60,000 (1)
Salary Remaining : $16,243
Dylan Samberg $60,000 (1)
Salary Remaining : $16,243
Mirco Mueller $50,000 (4)
Salary Remaining : $13,536
Pat Maroon $50,000 (1)
Salary Remaining : $13,536
Gemel Smith $50,000 (1)
Salary Remaining : $13,536
Anton Slepyshev $50,000 (1)
Salary Remaining : $13,536
Joey Daccord $50,000 (4)
Salary Remaining : $13,536
Total Farm Players25
Salary Commitment
Year 24 : $2,302,376
Year 25 : $885,000
Year 26 : $505,000
Year 27 : $100,000
Salary Average Commitment
Year 24 : $2,302,376
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 - 5,411 - 91.09%
Level 2: 4860 - $50 - 4,433 - 91.21%
Level 3: 1980 - $30 - 1,822 - 92.00%
Level 4: 3960 - $25 - 3,109 - 78.51%
Luxury : 1260 - $185 - 1,165 - 92.44%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,500 - 75.01%
Farm Level 2: 1000 - $15 - 734 - 73.39%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %15,939 - 88.55%
Average Income per Game$1,182,061
Year to Date Revenue$33,097,716
Farm
Home Games Left11
Average Attendance - %2,234 - 74.47%
Average Income per Game$63,515
Year to Date Revenue$1,778,425

Expense

Pro Players Total Salaries$80,536,773
Farm Players Total Salaries$2,064,900
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$58,701,959
Farm Year To Date Expenses$1,560,139
Pro Salary Cap To Date$58,701,959
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,002,674
Farm Estimated Season Revenue$698,667
Pro Remaining Season Days49
Pro Expenses Per Days$444,955
Pro Estimated Expenses$21,802,795
Farm Remaining Season Days49
Farm Expenses Per Days$11,408
Farm Estimated Expenses$558,992
Estimated Season Expenses$22,361,787
Current Bank Account$19,745,249
Projected Bank Account$11,084,803

Pro Players Salaries

Auston Matthews (1 Way Contract) $7,837,033 (3)
-Salary Remaining : $2,121,628
Cam Fowler (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $1,895,028
Roope Hintz (1 Way Contract) $6,521,740 (1)
-Salary Remaining : $1,765,554
Dougie Hamilton (1 Way Contract) $5,750,000 (1)
-Salary Remaining : $1,556,630
Matt Murray (1 Way Contract) $5,750,000 (3)
-Salary Remaining : $1,556,630
Joel Farabee (1 Way Contract) $4,710,000 (1)
-Salary Remaining : $1,275,083
Kevin Fiala (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $1,082,873
Frederik Andersen (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $1,082,873
Quinn Hughes (1 Way Contract) $3,825,000 (1)
-Salary Remaining : $1,035,497
Miro Heiskanen (1 Way Contract) $3,825,000 (1)
-Salary Remaining : $1,035,497
Casey Mittelstadt (1 Way Contract) $3,100,000 (4)
-Salary Remaining : $839,227
Eeli Tolvanen (1 Way Contract) $2,750,000 (4)
-Salary Remaining : $744,475
Yegor Sharangovich (1 Way Contract) $2,350,000 (4)
-Salary Remaining : $636,188
Michael Hutchinson (1 Way Contract) $2,300,000 (1)
-1 Way Contract Salary Cap : $2,300,000
-Salary Remaining : $622,652
Antti Raanta (1 Way Contract) $2,300,000 (1)
-1 Way Contract Salary Cap : $2,300,000
-Salary Remaining : $622,652
Nick Cousins $1,995,000 (4)
-Salary Remaining : $540,083
Jordan Eberle $1,900,000 (2)
-Salary Remaining : $514,365
Warren Foegele $1,750,000 (1)
-Salary Remaining : $473,757
Ryan Donato $1,200,000 (2)
-Salary Remaining : $324,862
Ian Mitchell (1 Way Contract) $1,173,000 (2)
-Salary Remaining : $317,552
Martin Frk (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $270,718
Marcus Sorensen (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $270,718
Connor Carrick (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $270,718
Jordan Schroeder $1,000,000 (2)
-Salary Remaining : $270,718
Nathan Walker (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $270,718
Jyrki Jokipakka $900,000 (1)
-Salary Remaining : $243,646
Scott Perunovich $600,000 (3)
-Salary Remaining : $162,431
Total Pro Players27
Salary Commitment
Year 24 : $80,536,773
Year 25 : $37,655,033
Year 26 : $24,382,033
Year 27 : $10,195,000
Salary Average Commitment
Year 24 : $85,936,773
Year 25 : $43,055,033
Year 26 : $29,782,033
Year 27 : $10,195,000
Salary Cap with 1 Way Contract
Year 24 : $80,536,773
Year 25 : $37,655,033
Year 26 : $24,382,033
Year 27 : $10,195,000

Farm Players Salaries

Oskar Steen $225,000 (3)
Salary Remaining : $60,912
Joe Snively $225,000 (2)
Salary Remaining : $60,912
Beck Malenstyn $220,000 (3)
Salary Remaining : $59,558
Denis Malgin $220,000 (3)
Salary Remaining : $59,558
Luke Hughes $175,000 (3)
Salary Remaining : $47,376
Mark Friedman $133,000 (1)
Salary Remaining : $36,006
Filip Roos $125,000 (1)
Salary Remaining : $33,840
Otto Koivula $99,900 (1)
Salary Remaining : $27,045
Oscar Fantenberg $90,000 (1)
Salary Remaining : $24,365
Tyler Wotherspoon $90,000 (1)
Salary Remaining : $24,365
Joakim Nygard $75,000 (1)
Salary Remaining : $20,304
Mattias Janmark $72,000 (2)
Salary Remaining : $19,492
Gabriel Dumont (Out of Payroll) $65,000 (1)
Salary Remaining : $17,597
Paul Cotter $60,000 (2)
Salary Remaining : $16,243
Libor Hajek $55,000 (4)
Salary Remaining : $14,890
Andrei Mironov $50,000 (1)
Salary Remaining : $13,536
Alex Lyon $50,000 (1)
Salary Remaining : $13,536
Carl Grundstrom $50,000 (4)
Salary Remaining : $13,536
Alex Iafallo $50,000 (2)
Salary Remaining : $13,536
Total Farm Players19
Salary Commitment
Year 24 : $2,129,900
Year 25 : $1,352,000
Year 26 : $945,000
Year 27 : $105,000
Salary Average Commitment
Year 24 : $2,129,900
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 - 5,568 - 93.73%
Level 2: 4860 - $51 - 4,544 - 93.50%
Level 3: 1980 - $31 - 1,900 - 95.93%
Level 4: 3960 - $23 - 3,789 - 95.68%
Luxury : 1260 - $186 - 1,133 - 89.89%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $33 - 1,734 - 86.71%
Farm Level 2: 1000 - $13 - 886 - 88.55%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %16,932 - 94.07%
Average Income per Game$1,223,979
Year to Date Revenue$34,271,424
Farm
Home Games Left11
Average Attendance - %2,620 - 87.32%
Average Income per Game$72,693
Year to Date Revenue$2,035,416

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$53,954,662
Farm Year To Date Expenses$2,558,846
Pro Salary Cap To Date$53,954,662
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,463,774
Farm Estimated Season Revenue$799,628
Pro Remaining Season Days49
Pro Expenses Per Days$401,696
Pro Estimated Expenses$19,683,104
Farm Remaining Season Days49
Farm Expenses Per Days$19,564
Farm Estimated Expenses$958,636
Estimated Season Expenses$20,641,740
Current Bank Account$161,669,659
Projected Bank Account$155,291,321

Pro Players Salaries

Charlie Coyle (1 Way Contract) $10,000,000 (2)
-Salary Remaining : $2,707,182
Alex Pietrangelo (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $1,759,669
Colton Parayko (1 Way Contract) $5,005,000 (2)
-Salary Remaining : $1,354,945
Viktor Arvidsson (1 Way Contract) $5,005,000 (2)
-Salary Remaining : $1,354,945
Justin Faulk (1 Way Contract) $5,005,000 (2)
-Salary Remaining : $1,354,945
Markus Granlund (1 Way Contract) $4,569,000 (2)
-Salary Remaining : $1,236,912
Steven Stamkos (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $1,218,232
Zemgus Girgensons (1 Way Contract) $3,548,500 (3)
-Salary Remaining : $960,644
Jaden Schwartz (1 Way Contract) $3,535,000 (2)
-Salary Remaining : $956,989
Andrei Kuzmenko (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $879,834
Joonas Korpisalo (1 Way Contract) $3,235,400 (3)
-Salary Remaining : $875,882
Martin Jones (1 Way Contract) $3,005,000 (1)
-Salary Remaining : $813,508
Lucas Wallmark (1 Way Contract) $2,760,000 (1)
-Salary Remaining : $747,182
Alex Petrovic (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $541,436
John Ramage (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $541,436
Andreas Johnsson $1,810,000 (4)
-Salary Remaining : $490,000
Will Butcher $1,810,000 (4)
-Salary Remaining : $490,000
Kyle Palmieri (1 Way Contract) $1,693,999 (2)
-Salary Remaining : $458,596
Adam Henrique $1,500,000 (2)
-Salary Remaining : $406,077
Conor Garland (1 Way Contract) $1,350,000 (1)
-Salary Remaining : $365,470
Drake Caggiula $625,000 (3)
-Salary Remaining : $169,199
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 : $59,504
Austin Watson $219,600 (3)
Salary Remaining : $59,450
Jaxson Stauber $217,800 (1)
Salary Remaining : $58,962
Scott Wilson $201,000 (1)
Salary Remaining : $54,414
Jake Dotchin $178,400 (3)
Salary Remaining : $48,296
Joel Hanley $178,400 (2)
Salary Remaining : $48,296
Dylan Guenther $175,000 (3)
Salary Remaining : $47,376
Corban Knight $161,000 (1)
Salary Remaining : $43,586
Tomas Tatar $157,000 (2)
Salary Remaining : $42,503
Tyler Pitlick $150,000 (2)
Salary Remaining : $40,608
Radko Gudas $127,000 (1)
Salary Remaining : $34,381
Mike Hoffman $125,000 (2)
Salary Remaining : $33,840
Victor Rask $107,143 (2)
Salary Remaining : $29,005
Joni Ortio $105,000 (2)
Salary Remaining : $28,425
Garnet Hathaway $101,000 (1)
Salary Remaining : $27,343
Dylan McIlrath $101,000 (3)
Salary Remaining : $27,343
Drew Doughty $101,000 (2)
Salary Remaining : $27,343
Sasha Chmelevski $100,000 (1)
Salary Remaining : $27,072
Keegan Kolesar $68,500 (2)
Salary Remaining : $18,544
Antoine Bibeau $68,500 (1)
Salary Remaining : $18,544
Damon Severson $63,000 (4)
Salary Remaining : $17,055
John Gilmour $62,500 (2)
Salary Remaining : $16,920
Jean-Sebastien Dea $62,500 (3)
Salary Remaining : $16,920
Austin Czarnik $62,500 (2)
Salary Remaining : $16,920
Arber Xhekaj $60,000 (3)
Salary Remaining : $16,243
Julian Melchiori $57,000 (1)
Salary Remaining : $15,431
Sergey Kalinin $56,500 (2)
Salary Remaining : $15,296
Zach Boychuk $55,000 (2)
Salary Remaining : $14,890
Julius Honka $50,000 (1)
Salary Remaining : $13,536
Felix Sandstrom $50,000 (2)
Salary Remaining : $13,536
Nikolay Goldobin $50,000 (1)
Salary Remaining : $13,536
Andreas Englund $50,000 (2)
Salary Remaining : $13,536
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 - 5,280 - 88.89%
Level 2: 4860 - $42 - 4,304 - 88.56%
Level 3: 1980 - $24 - 1,782 - 90.01%
Level 4: 3960 - $13 - 3,685 - 93.06%
Luxury : 1260 - $175 - 1,147 - 91.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $32 - 1,904 - 95.19%
Farm Level 2: 1000 - $16 - 947 - 94.66%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %16,198 - 89.99%
Average Income per Game$1,149,309
Year to Date Revenue$32,180,650
Farm
Home Games Left11
Average Attendance - %2,850 - 95.02%
Average Income per Game$71,906
Year to Date Revenue$2,013,366

Expense

Pro Players Total Salaries$33,213,260
Farm Players Total Salaries$3,746,540
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$27,105,993
Farm Year To Date Expenses$2,425,677
Pro Salary Cap To Date$27,105,993
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,642,398
Farm Estimated Season Revenue$790,965
Pro Remaining Season Days49
Pro Expenses Per Days$183,499
Pro Estimated Expenses$8,991,451
Farm Remaining Season Days49
Farm Expenses Per Days$20,699
Farm Estimated Expenses$1,014,251
Estimated Season Expenses$10,005,702
Current Bank Account$13,181,687
Projected Bank Account$16,609,348

Pro Players Salaries

Radek Faksa (1 Way Contract) $4,253,400 (3)
-Salary Remaining : $1,151,473
John Klingberg (1 Way Contract) $3,700,000 (1)
-Salary Remaining : $1,001,657
Erik Karlsson (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $947,514
Dominik Kubalik (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $744,475
Erik Brannstrom (1 Way Contract) $2,550,000 (1)
-Salary Remaining : $690,331
Connor Ingram $2,375,000 (3)
-Salary Remaining : $642,956
Sam Steel (1 Way Contract) $2,175,000 (2)
-Salary Remaining : $588,812
Adam Lowry $2,000,000 (2)
-Salary Remaining : $541,436
Ross Johnston $1,750,000 (2)
-Salary Remaining : $473,757
Artturi Lehkonen $1,750,000 (1)
-Salary Remaining : $473,757
Erik Gustafsson $959,360 (2)
-Salary Remaining : $259,716
Gabriel Carlsson $900,000 (1)
-Salary Remaining : $243,646
Jet Greaves $700,000 (3)
-Salary Remaining : $189,503
Austin Strand $650,000 (2)
-Salary Remaining : $175,967
Mason Shaw $600,000 (3)
-Salary Remaining : $162,431
Connor Bunnaman $575,000 (3)
-Salary Remaining : $155,663
Givani Smith $525,000 (1)
-Salary Remaining : $142,127
John Leonard $500,500 (3)
-Salary Remaining : $135,494
Pierre Engvall $500,000 (1)
-Salary Remaining : $135,359
Carson Meyer $500,000 (1)
-Salary Remaining : $135,359
Total Pro Players20
Salary Commitment
Year 24 : $33,213,260
Year 25 : $16,538,260
Year 26 : $9,003,900
Year 27 : $0
Salary Average Commitment
Year 24 : $33,213,260
Year 25 : $16,538,260
Year 26 : $9,003,900
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $33,213,260
Year 25 : $16,538,260
Year 26 : $9,003,900
Year 27 : $0

Farm Players Salaries

Kevin Gravel $999,999 (1)
Salary Remaining : $270,718
Klim Kostin $175,000 (3)
Salary Remaining : $47,376
Anton Lander $157,000 (2)
Salary Remaining : $42,503
Craig Smith $156,995 (1)
Salary Remaining : $42,501
Ben Chiarot $129,876 (1)
Salary Remaining : $35,160
Michael Sgarbossa $129,800 (1)
Salary Remaining : $35,139
Danil Yurtaykin $129,000 (2)
Salary Remaining : $34,923
Cam York $125,000 (3)
Salary Remaining : $33,840
Tanner Jeannot $100,000 (1)
Salary Remaining : $27,072
Kieffer Bellows $100,000 (1)
Salary Remaining : $27,072
Dennis Cholowski $100,000 (2)
Salary Remaining : $27,072
Jonathan Dahlen $100,000 (1)
Salary Remaining : $27,072
Riley Damiani $100,000 (3)
Salary Remaining : $27,072
Logan Shaw $98,500 (1)
Salary Remaining : $26,666
Marcus Bjork $81,200 (3)
Salary Remaining : $21,982
Alexander Alexeyev $80,000 (2)
Salary Remaining : $21,657
Joonas Rask $75,000 (1)
Salary Remaining : $20,304
Akira Schmid $70,000 (2)
Salary Remaining : $18,950
Victor Antipin $69,900 (2)
Salary Remaining : $18,923
Zach Senyshyn $67,500 (2)
Salary Remaining : $18,273
CJ Suess $62,500 (3)
Salary Remaining : $16,920
Jordan Schmaltz $62,200 (1)
Salary Remaining : $16,839
Kyle Capobianco $60,000 (1)
Salary Remaining : $16,243
Declan Chisholm $60,000 (3)
Salary Remaining : $16,243
Alexandre Fortin $55,500 (2)
Salary Remaining : $15,025
Nikita Soshnikov $51,500 (1)
Salary Remaining : $13,942
Rhett Gardner $50,070 (1)
Salary Remaining : $13,555
Lukas Vejdemo $50,000 (1)
Salary Remaining : $13,536
Ben Gleason $50,000 (1)
Salary Remaining : $13,536
Ryan MacInnis $50,000 (1)
Salary Remaining : $13,536
Olli Juolevi $50,000 (1)
Salary Remaining : $13,536
Brayden Pachal $50,000 (3)
Salary Remaining : $13,536
Kevin Mandolese $50,000 (3)
Salary Remaining : $13,536
Total Farm Players33
Salary Commitment
Year 24 : $3,746,540
Year 25 : $1,432,600
Year 26 : $703,700
Year 27 : $0
Salary Average Commitment
Year 24 : $3,746,540
Year 25 : $1,432,600
Year 26 : $703,700
Year 27 : $0

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 5940 - $92 - 5,697 - 95.91%
Level 2: 4860 - $51 - 4,672 - 96.12%
Level 3: 1980 - $30 - 1,893 - 95.63%
Level 4: 3960 - $23 - 3,766 - 95.10%
Luxury : 1260 - $186 - 1,189 - 94.39%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $32 - 1,898 - 94.88%
Farm Level 2: 1000 - $13 - 950 - 95.03%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %17,218 - 95.65%
Average Income per Game$1,251,009
Year to Date Revenue$35,028,257
Farm
Home Games Left11
Average Attendance - %2,848 - 94.93%
Average Income per Game$73,074
Year to Date Revenue$2,046,083

Expense

Pro Players Total Salaries$58,521,567
Farm Players Total Salaries$2,133,400
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$54,059,251
Farm Year To Date Expenses$1,609,363
Pro Salary Cap To Date$54,059,251
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,761,101
Farm Estimated Season Revenue$803,818
Pro Remaining Season Days49
Pro Expenses Per Days$323,324
Pro Estimated Expenses$15,842,876
Farm Remaining Season Days49
Farm Expenses Per Days$11,787
Farm Estimated Expenses$577,563
Estimated Season Expenses$16,420,439
Current Bank Account$41,930,174
Projected Bank Account$40,074,654

Pro Players Salaries

Josh Norris (1 Way Contract) $6,775,000 (4)
-Salary Remaining : $1,834,116
Marko Dano (1 Way Contract) $6,100,000 (3)
-Salary Remaining : $1,651,381
Alex DeBrincat (1 Way Contract) $6,000,067 (3)
-Salary Remaining : $1,624,328
Bo Horvat (1 Way Contract) $5,550,000 (3)
-Salary Remaining : $1,502,486
Ondrej Palat (1 Way Contract) $5,067,000 (2)
-Salary Remaining : $1,371,729
Tobias Rieder (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $1,082,873
Andrei Svechnikov (1 Way Contract) $3,825,000 (1)
-Salary Remaining : $1,035,497
Connor Murphy (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $879,834
Ilya Samsonov (1 Way Contract) $2,225,000 (4)
-Salary Remaining : $602,348
Troy Grosenick (1 Way Contract) $2,064,500 (1)
-1 Way Contract Salary Cap : $2,064,500
-Salary Remaining : $558,898
Brian Dumoulin $1,900,000 (1)
-Salary Remaining : $514,365
Jhonas Enroth (1 Way Contract) $1,900,000 (1)
-1 Way Contract Salary Cap : $1,900,000
-Salary Remaining : $514,365
Tanner Kero $1,600,000 (1)
-Salary Remaining : $433,149
Filip Chlapik $1,550,000 (2)
-Salary Remaining : $419,613
Ilya Mikheyev $1,250,000 (3)
-Salary Remaining : $338,398
Jake Evans $850,000 (1)
-Salary Remaining : $230,110
Zach Whitecloud $750,000 (2)
-Salary Remaining : $203,039
Mitchell Chaffee $750,000 (3)
-Salary Remaining : $203,039
Nick Perbix $700,000 (3)
-Salary Remaining : $189,503
Nicolas Aube-Kubel $690,000 (1)
-Salary Remaining : $186,796
Henri Jokiharju $600,000 (4)
-Salary Remaining : $162,431
Tucker Poolman $575,000 (1)
-Salary Remaining : $155,663
Kaapo Kahkonen $550,000 (1)
-Salary Remaining : $148,895
Total Pro Players23
Salary Commitment
Year 24 : $58,521,567
Year 25 : $41,317,067
Year 26 : $29,950,067
Year 27 : $9,600,000
Salary Average Commitment
Year 24 : $58,521,567
Year 25 : $41,317,067
Year 26 : $29,950,067
Year 27 : $9,600,000
Salary Cap with 1 Way Contract
Year 24 : $58,521,567
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 : $142,127
Scott Harrington $178,400 (1)
Salary Remaining : $48,296
Philip Samuelsson $160,000 (2)
Salary Remaining : $43,315
Colin Blackwell $125,000 (1)
Salary Remaining : $33,840
Justus Annunen $90,000 (3)
Salary Remaining : $24,365
Julien Gauthier $85,000 (2)
Salary Remaining : $23,011
MacKenzie Entwistle $80,000 (2)
Salary Remaining : $21,657
Cam Dineen $70,000 (1)
Salary Remaining : $18,950
Mikael Pyyhtia $70,000 (3)
Salary Remaining : $18,950
Nils Aman $70,000 (3)
Salary Remaining : $18,950
Justin Brazeau $65,000 (3)
Salary Remaining : $17,597
James Hamblin $65,000 (3)
Salary Remaining : $17,597
Jesper Boqvist $60,000 (1)
Salary Remaining : $16,243
Jack St. Ivany $60,000 (3)
Salary Remaining : $16,243
Nicolas Meloche $60,000 (1)
Salary Remaining : $16,243
Michael Dal Colle $55,000 (1)
Salary Remaining : $14,890
Casey Fitzgerald $55,000 (2)
Salary Remaining : $14,890
Juho Lammikko $55,000 (2)
Salary Remaining : $14,890
Carsen Twarynski $55,000 (3)
Salary Remaining : $14,890
Matt Kiersted $50,000 (3)
Salary Remaining : $13,536
Mikhail Vorobyov $50,000 (3)
Salary Remaining : $13,536
Cole Smith $50,000 (3)
Salary Remaining : $13,536
Total Farm Players22
Salary Commitment
Year 24 : $2,133,400
Year 25 : $1,112,500
Year 26 : $625,000
Year 27 : $0
Salary Average Commitment
Year 24 : $2,133,500
Year 25 : $1,112,500
Year 26 : $625,000
Year 27 : $0

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 5940 - $93 - 4,812 - 81.01%
Level 2: 4860 - $52 - 3,930 - 80.86%
Level 3: 1980 - $32 - 1,534 - 77.46%
Level 4: 3960 - $25 - 3,087 - 77.96%
Luxury : 1260 - $188 - 1,033 - 81.98%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,552 - 77.59%
Farm Level 2: 1000 - $15 - 748 - 74.80%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %14,396 - 79.98%
Average Income per Game$1,079,298
Year to Date Revenue$31,299,650
Farm
Home Games Left10
Average Attendance - %2,300 - 76.66%
Average Income per Game$65,531
Year to Date Revenue$1,900,395

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$60,117,820
Farm Year To Date Expenses$1,142,283
Pro Salary Cap To Date$60,117,820
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,792,983
Farm Estimated Season Revenue$655,309
Pro Remaining Season Days49
Pro Expenses Per Days$442,667
Pro Estimated Expenses$21,690,683
Farm Remaining Season Days49
Farm Expenses Per Days$9,524
Farm Estimated Expenses$466,676
Estimated Season Expenses$22,157,359
Current Bank Account$43,334,635
Projected Bank Account$32,625,568

Pro Players Salaries

Brandon Saad (1 Way Contract) $10,500,000 (2)
-Salary Remaining : $2,842,541
Anthony Cirelli (1 Way Contract) $9,000,000 (3)
-Salary Remaining : $2,436,464
Ryan O'Reilly (1 Way Contract) $8,750,000 (2)
-Salary Remaining : $2,368,785
Gabriel Landeskog (1 Way Contract) $7,220,746 (2)
-Salary Remaining : $1,954,788
Victor Hedman (1 Way Contract) $5,550,000 (2)
-Salary Remaining : $1,502,486
Ondrej Kase (1 Way Contract) $3,630,000 (1)
-Salary Remaining : $982,707
Andrew Mangiapane (1 Way Contract) $3,550,000 (2)
-Salary Remaining : $961,050
Mason Marchment (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $947,514
Brendan Perlini (1 Way Contract) $3,130,000 (1)
-Salary Remaining : $847,348
Sam Bennett (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $812,155
Andrei Vasilevskiy (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $812,155
Brett Pesce (1 Way Contract) $2,650,000 (3)
-Salary Remaining : $717,403
Brett Lernout (1 Way Contract) $2,550,000 (3)
-Salary Remaining : $690,331
Oscar Lindberg $2,000,000 (1)
-Salary Remaining : $541,436
Gustav Nyquist $2,000,000 (1)
-Salary Remaining : $541,436
Jamie Oleksiak $1,700,000 (2)
-Salary Remaining : $460,221
Noah Hanifin $1,067,000 (2)
-Salary Remaining : $288,856
Tyler Bertuzzi $1,000,000 (2)
-Salary Remaining : $270,718
Nick Blankenburg $800,000 (1)
-Salary Remaining : $216,575
Malcolm Subban $750,000 (1)
-Salary Remaining : $203,039
Adam Pelech $624,999 (1)
-Salary Remaining : $169,199
Wade Allison $600,000 (3)
-Salary Remaining : $162,431
T.J. Oshie (1 Way Contract) $550,000 (1)
-1 Way Contract Salary Cap : $550,000
-Salary Remaining : $148,895
Mats Zuccarello (1 Way Contract) $500,000 (2)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $135,359
Linus Omark (1 Way Contract) $500,000 (2)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $135,359
Milan Lucic (1 Way Contract) $500,000 (2)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $135,359
Miles Wood $500,000 (1)
-Salary Remaining : $135,359
Brad Marchand (1 Way Contract) $500,000 (3)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $135,359
Alex Ovechkin (1 Way Contract) $500,000 (2)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $135,359
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 : $47,376
Logan Brown $150,000 (1)
Salary Remaining : $40,608
Paul LaDue $127,030 (1)
Salary Remaining : $34,389
Mike Matheson $126,700 (3)
Salary Remaining : $34,300
Jake Christiansen $100,000 (3)
Salary Remaining : $27,072
Anders Lee $98,500 (1)
Salary Remaining : $26,666
Garret Sparks $95,000 (2)
Salary Remaining : $25,718
Alex Barre-Boulet $70,000 (3)
Salary Remaining : $18,950
Jared Coreau $62,500 (1)
Salary Remaining : $16,920
Caleb Jones $62,500 (3)
Salary Remaining : $16,920
Ryan Lomberg $55,600 (3)
Salary Remaining : $15,052
Matthew Highmore $51,000 (1)
Salary Remaining : $13,807
Kyle Burroughs $50,100 (1)
Salary Remaining : $13,563
Vinni Lettieri $50,000 (2)
Salary Remaining : $13,536
William Lagesson $50,000 (2)
Salary Remaining : $13,536
Andreas Borgman $50,000 (2)
Salary Remaining : $13,536
Jake Walman $50,000 (1)
Salary Remaining : $13,536
Johan Larsson $50,000 (2)
Salary Remaining : $13,536
Hudson Fasching $50,000 (1)
Salary Remaining : $13,536
Frederik Gauthier $50,000 (2)
Salary Remaining : $13,536
John Quenneville $50,000 (1)
Salary Remaining : $13,536
Christian Jaros $50,000 (3)
Salary Remaining : $13,536
Dustin Tokarski $50,000 (2)
Salary Remaining : $13,536
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 - 4,892 - 82.36%
Level 2: 4860 - $52 - 3,843 - 79.08%
Level 3: 1980 - $32 - 1,551 - 78.32%
Level 4: 3960 - $25 - 3,049 - 76.99%
Luxury : 1260 - $188 - 1,025 - 81.32%
Total Capacity :18000
Farm
Farm Level 1: 2250 - $35 - 1,732 - 76.96%
Farm Level 2: 1250 - $16 - 879 - 70.31%
Farm Total Capacity :3500

Income

Home Games Left11
Average Attendance - %14,359 - 79.77%
Average Income per Game$1,080,330
Year to Date Revenue$30,249,227
Farm
Home Games Left11
Average Attendance - %2,610 - 74.58%
Average Income per Game$74,665
Year to Date Revenue$2,090,614

Expense

Pro Players Total Salaries$79,010,000
Farm Players Total Salaries$1,685,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$57,053,700
Farm Year To Date Expenses$1,228,356
Pro Salary Cap To Date$57,053,700
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,883,625
Farm Estimated Season Revenue$821,313
Pro Remaining Season Days49
Pro Expenses Per Days$436,519
Pro Estimated Expenses$21,389,431
Farm Remaining Season Days49
Farm Expenses Per Days$9,312
Farm Estimated Expenses$456,288
Estimated Season Expenses$21,845,719
Current Bank Account$55,369,558
Projected Bank Account$46,228,777

Pro Players Salaries

Tyler Seguin (1 Way Contract) $8,250,000 (1)
-Salary Remaining : $2,233,425
Filip Forsberg (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $2,165,746
Jack Eichel (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $1,895,028
Seth Jones (1 Way Contract) $6,850,000 (4)
-Salary Remaining : $1,854,420
Matthew Tkachuk (1 Way Contract) $5,750,000 (3)
-Salary Remaining : $1,556,630
Ryan Murray (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $1,082,873
Igor Shesterkin (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $1,082,873
Christian Dvorak (1 Way Contract) $3,830,000 (1)
-Salary Remaining : $1,036,851
Adam Boqvist (1 Way Contract) $3,825,000 (2)
-Salary Remaining : $1,035,497
John Tavares (1 Way Contract) $3,800,000 (2)
-Salary Remaining : $1,028,729
Mark Stone (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $1,015,193
Petr Mrazek (1 Way Contract) $3,565,000 (1)
-Salary Remaining : $965,110
Brett Bulmer $2,100,000 (1)
-Salary Remaining : $568,508
Bowen Byram $2,000,000 (2)
-Salary Remaining : $541,436
Jesse Puljujarvi $2,000,000 (1)
-Salary Remaining : $541,436
Owen Tippett $1,750,000 (1)
-Salary Remaining : $473,757
Lucas Raymond $1,750,000 (3)
-Salary Remaining : $473,757
Rasmus Sandin $1,000,000 (1)
-Salary Remaining : $270,718
Rudolfs Balcers $1,000,000 (2)
-Salary Remaining : $270,718
Ryan McDonagh (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $270,718
Erik Gustafsson (1 Way Contract) $900,000 (1)
-1 Way Contract Salary Cap : $900,000
-Salary Remaining : $243,646
Devin Shore $750,000 (4)
-Salary Remaining : $203,039
Mark Giordano (1 Way Contract) $600,000 (1)
-1 Way Contract Salary Cap : $600,000
-Salary Remaining : $162,431
Jacob Bryson $540,000 (3)
-Salary Remaining : $146,188
Trevor Lewis (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $135,359
Nikolay Kulemin (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $135,359
Total Pro Players26
Salary Commitment
Year 24 : $79,010,000
Year 25 : $49,265,000
Year 26 : $31,640,000
Year 27 : $11,600,000
Salary Average Commitment
Year 24 : $78,453,388
Year 25 : $48,725,000
Year 26 : $31,640,000
Year 27 : $11,600,000
Salary Cap with 1 Way Contract
Year 24 : $79,010,000
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 : $40,608
Josh Jooris $145,000 (1)
Salary Remaining : $39,254
Justin Barron $100,000 (3)
Salary Remaining : $27,072
Simon Holmstrom $100,000 (2)
Salary Remaining : $27,072
Nick Robertson $100,000 (3)
Salary Remaining : $27,072
Yegor Chinakhov $100,000 (3)
Salary Remaining : $27,072
Jake Neighbours $90,000 (2)
Salary Remaining : $24,365
Lukas Dostal $80,000 (3)
Salary Remaining : $21,657
Joey Anderson $80,000 (2)
Salary Remaining : $21,657
Nico Daws $70,000 (1)
Salary Remaining : $18,950
Martin Marincin $60,000 (1)
Salary Remaining : $16,243
Nick Paul $56,000 (3)
Salary Remaining : $15,160
Cole Guttman $52,500 (4)
Salary Remaining : $14,213
Matt Luff $52,000 (2)
Salary Remaining : $14,077
Akito Hirose $50,000 (4)
Salary Remaining : $13,536
Ivan Prosvetov $50,000 (4)
Salary Remaining : $13,536
Victor Mete $50,000 (3)
Salary Remaining : $13,536
Mike Reilly $50,000 (1)
Salary Remaining : $13,536
Brett Ritchie $50,000 (1)
Salary Remaining : $13,536
Christoffer Ehn $50,000 (4)
Salary Remaining : $13,536
Justin Schultz $50,000 (1)
Salary Remaining : $13,536
Dryden Hunt $50,000 (1)
Salary Remaining : $13,536
Dmytro Timashov $50,000 (2)
Salary Remaining : $13,536
Total Farm Players23
Salary Commitment
Year 24 : $1,685,500
Year 25 : $1,210,500
Year 26 : $838,500
Year 27 : $202,500
Salary Average Commitment
Year 24 : $1,685,500
Year 25 : $1,210,500
Year 26 : $838,500
Year 27 : $202,500

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 5940 - $93 - 4,917 - 82.78%
Level 2: 4860 - $52 - 3,827 - 78.74%
Level 3: 1980 - $32 - 1,571 - 79.35%
Level 4: 3960 - $25 - 3,094 - 78.13%
Luxury : 1260 - $188 - 1,043 - 82.81%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,538 - 76.89%
Farm Level 2: 1000 - $15 - 752 - 75.23%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %14,452 - 80.29%
Average Income per Game$1,087,887
Year to Date Revenue$31,548,728
Farm
Home Games Left10
Average Attendance - %2,290 - 76.34%
Average Income per Game$65,106
Year to Date Revenue$1,888,060

Expense

Pro Players Total Salaries$77,851,667
Farm Players Total Salaries$1,422,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$56,516,987
Farm Year To Date Expenses$1,099,980
Pro Salary Cap To Date$56,516,987
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,878,872
Farm Estimated Season Revenue$651,055
Pro Remaining Season Days49
Pro Expenses Per Days$430,120
Pro Estimated Expenses$21,075,880
Farm Remaining Season Days49
Farm Expenses Per Days$7,859
Farm Estimated Expenses$385,091
Estimated Season Expenses$21,460,971
Current Bank Account$138,084,689
Projected Bank Account$128,153,645

Pro Players Salaries

Patrik Laine (1 Way Contract) $10,000,000 (3)
-Salary Remaining : $2,707,182
Clayton Keller (1 Way Contract) $7,366,667 (4)
-Salary Remaining : $1,994,291
Mikko Rantanen (1 Way Contract) $7,100,000 (1)
-Salary Remaining : $1,922,099
Semyon Varlamov (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $1,353,591
Sergei Bobrovsky (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $1,353,591
Dylan Strome $4,900,000 (2)
-Salary Remaining : $1,326,519
Sami Niku (1 Way Contract) $4,900,000 (2)
-Salary Remaining : $1,326,519
Gabriel Vilardi (1 Way Contract) $4,710,000 (1)
-Salary Remaining : $1,275,083
Kevin Hayes (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $1,082,873
Evan Bouchard (1 Way Contract) $3,825,000 (2)
-Salary Remaining : $1,035,497
Filip Chytil (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $1,015,193
Oliver Ekman-Larsson (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $947,514
Louie Belpedio (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $812,155
Nikita Zadorov (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $541,436
Oliver Wahlstrom $1,750,000 (2)
-Salary Remaining : $473,757
Tomas Hertl $1,670,000 (3)
-Salary Remaining : $452,099
Ryan Lindgren $1,430,000 (3)
-Salary Remaining : $387,127
Tage Thompson $900,000 (1)
-Salary Remaining : $243,646
Rem Pitlick $800,000 (1)
-Salary Remaining : $216,575
Jimmy Vesey $625,000 (2)
-Salary Remaining : $169,199
Ryan Sproul $625,000 (2)
-Salary Remaining : $169,199
Frank Vatrano $500,000 (3)
-Salary Remaining : $135,359
Trent Frederic $500,000 (3)
-Salary Remaining : $135,359
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 : $33,840
Zane McIntyre $62,500 (2)
Salary Remaining : $16,920
Seth Griffith $62,500 (2)
Salary Remaining : $16,920
Daniel Catenacci $62,500 (2)
Salary Remaining : $16,920
Mike Vecchione $62,500 (2)
Salary Remaining : $16,920
Ben Hutton $62,500 (2)
Salary Remaining : $16,920
Radim Simek $62,500 (2)
Salary Remaining : $16,920
Andrey Makarov $62,500 (2)
Salary Remaining : $16,920
Lance Bouma $60,000 (1)
Salary Remaining : $16,243
Joel L'Esperance $50,000 (1)
Salary Remaining : $13,536
Uvis Balinskis $50,000 (3)
Salary Remaining : $13,536
Luke Adam $50,000 (1)
Salary Remaining : $13,536
Philippe Cornet $50,000 (1)
Salary Remaining : $13,536
Bogdan Kiselevich $50,000 (1)
Salary Remaining : $13,536
Daniel Carr (Out of Payroll) $50,000 (1)
Salary Remaining : $13,536
Brady Keeper $50,000 (1)
Salary Remaining : $13,536
Andrew MacWilliam $50,000 (1)
Salary Remaining : $13,536
Libor Sulak $50,000 (1)
Salary Remaining : $13,536
Jonny Brodzinski $50,000 (1)
Salary Remaining : $13,536
Gustav Olofsson $50,000 (4)
Salary Remaining : $13,536
Stefan Matteau $50,000 (3)
Salary Remaining : $13,536
David Warsofsky $50,000 (1)
Salary Remaining : $13,536
Justin Florek $50,000 (1)
Salary Remaining : $13,536
Rocco Grimaldi $50,000 (1)
Salary Remaining : $13,536
Ronalds Kenins $50,000 (2)
Salary Remaining : $13,536
Joseph Cramarossa $50,000 (1)
Salary Remaining : $13,536
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 - 5,048 - 84.98%
Level 2: 4860 - $52 - 3,932 - 80.90%
Level 3: 1980 - $32 - 1,555 - 78.56%
Level 4: 3960 - $25 - 3,024 - 76.35%
Luxury : 1260 - $188 - 1,064 - 84.45%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,552 - 77.62%
Farm Level 2: 1000 - $15 - 751 - 75.10%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %14,623 - 81.24%
Average Income per Game$1,109,265
Year to Date Revenue$32,168,686
Farm
Home Games Left10
Average Attendance - %2,303 - 76.78%
Average Income per Game$65,599
Year to Date Revenue$1,902,370

Expense

Pro Players Total Salaries$79,223,166
Farm Players Total Salaries$1,989,200
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$53,474,569
Farm Year To Date Expenses$1,114,278
Pro Salary Cap To Date$53,474,569
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,092,650
Farm Estimated Season Revenue$655,990
Pro Remaining Season Days49
Pro Expenses Per Days$437,697
Pro Estimated Expenses$21,447,153
Farm Remaining Season Days49
Farm Expenses Per Days$10,990
Farm Estimated Expenses$538,510
Estimated Season Expenses$21,985,663
Current Bank Account$103,762,805
Projected Bank Account$93,525,782

Pro Players Salaries

Brock Boeser (1 Way Contract) $8,280,333 (2)
-Salary Remaining : $2,241,637
Connor Hellebuyck (1 Way Contract) $7,950,000 (1)
-Salary Remaining : $2,152,210
Elias Pettersson (1 Way Contract) $6,650,000 (4)
-Salary Remaining : $1,800,276
Connor McDavid (1 Way Contract) $5,333,333 (2)
-Salary Remaining : $1,443,830
Tyson Barrie (1 Way Contract) $5,005,000 (1)
-Salary Remaining : $1,354,945
J.T. Miller (1 Way Contract) $4,850,000 (1)
-Salary Remaining : $1,312,983
Phillip Danault (1 Way Contract) $4,067,000 (1)
-Salary Remaining : $1,101,011
Ville Husso (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $1,082,873
Evgenii Dadonov (1 Way Contract) $3,650,500 (2)
-Salary Remaining : $988,257
Vitek Vanecek (1 Way Contract) $3,267,000 (1)
-Salary Remaining : $884,436
Brendan Gallagher (1 Way Contract) $2,950,000 (2)
-Salary Remaining : $798,619
Philipp Grubauer $2,500,000 (1)
-Salary Remaining : $676,796
Colin Miller (1 Way Contract) $2,500,000 (2)
-1 Way Contract Salary Cap : $2,500,000
-Salary Remaining : $676,796
Jake Bean $2,000,000 (4)
-Salary Remaining : $541,436
Haydn Fleury $1,950,000 (3)
-Salary Remaining : $527,901
Olli Maatta $1,935,000 (1)
-Salary Remaining : $523,840
Jakub Zboril $1,935,000 (3)
-Salary Remaining : $523,840
Michael Rasmussen $1,850,000 (4)
-Salary Remaining : $500,829
Luke Schenn $1,350,000 (1)
-Salary Remaining : $365,470
Brett Connolly $1,100,000 (2)
-Salary Remaining : $297,790
Kevin Connauton (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $270,718
Yanni Gourde $900,000 (2)
-Salary Remaining : $243,646
Damien Brunner (1 Way Contract) $900,000 (1)
-1 Way Contract Salary Cap : $900,000
-Salary Remaining : $243,646
Patrick Kane (1 Way Contract) $800,000 (1)
-Salary Remaining : $216,575
Josh Mahura $700,000 (1)
-Salary Remaining : $189,503
Luke Glendening (1 Way Contract) $600,000 (1)
-1 Way Contract Salary Cap : $600,000
-Salary Remaining : $162,431
Lars Eller (1 Way Contract) $600,000 (1)
-1 Way Contract Salary Cap : $600,000
-Salary Remaining : $162,431
Jake Leschyshyn $600,000 (1)
-Salary Remaining : $162,431
Total Pro Players28
Salary Commitment
Year 24 : $79,223,166
Year 25 : $43,099,166
Year 26 : $18,385,000
Year 27 : $14,500,000
Salary Average Commitment
Year 24 : $79,223,166
Year 25 : $43,099,166
Year 26 : $18,385,000
Year 27 : $14,500,000
Salary Cap with 1 Way Contract
Year 24 : $79,223,166
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 : $162,431
Connor Mackey $166,700 (2)
Salary Remaining : $45,129
Riley Tufte $100,000 (1)
Salary Remaining : $27,072
Michael Pezzetta $95,000 (3)
Salary Remaining : $25,718
Oscar Dansk $95,000 (1)
Salary Remaining : $25,718
Nikita Alexandrov $90,000 (2)
Salary Remaining : $24,365
Ryan Winterton $80,000 (3)
Salary Remaining : $21,657
Nate Schmidt $70,000 (1)
Salary Remaining : $18,950
Taylor Raddysh $70,000 (1)
Salary Remaining : $18,950
Jack McBain $70,000 (1)
Salary Remaining : $18,950
Guillaume Brisebois $70,000 (1)
Salary Remaining : $18,950
Samuel Bolduc $60,000 (2)
Salary Remaining : $16,243
Tim Gettinger $60,000 (3)
Salary Remaining : $16,243
Kevin Roy $57,500 (1)
Salary Remaining : $15,566
Erik Kallgren $55,000 (3)
Salary Remaining : $14,890
Sam Lafferty $50,000 (1)
Salary Remaining : $13,536
Justin Bailey $50,000 (1)
Salary Remaining : $13,536
Liam O'Brien $50,000 (1)
Salary Remaining : $13,536
Isaak Phillips $50,000 (2)
Salary Remaining : $13,536
Cale Fleury $50,000 (1)
Salary Remaining : $13,536
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 - 4,833 - 81.36%
Level 2: 4860 - $52 - 3,868 - 79.59%
Level 3: 1980 - $32 - 1,578 - 79.70%
Level 4: 3960 - $25 - 3,107 - 78.47%
Luxury : 1260 - $188 - 1,042 - 82.67%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,555 - 77.75%
Farm Level 2: 1000 - $15 - 753 - 75.25%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %14,428 - 80.15%
Average Income per Game$1,081,784
Year to Date Revenue$30,289,962
Farm
Home Games Left11
Average Attendance - %2,308 - 76.92%
Average Income per Game$65,712
Year to Date Revenue$1,839,930

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$40,610,592
Farm Year To Date Expenses$1,237,236
Pro Salary Cap To Date$40,610,592
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,899,628
Farm Estimated Season Revenue$722,830
Pro Remaining Season Days49
Pro Expenses Per Days$307,656
Pro Estimated Expenses$15,075,144
Farm Remaining Season Days49
Farm Expenses Per Days$9,373
Farm Estimated Expenses$459,277
Estimated Season Expenses$15,534,421
Current Bank Account$96,366,159
Projected Bank Account$93,454,196

Pro Players Salaries

Kasperi Kapanen (1 Way Contract) $7,500,000 (2)
-Salary Remaining : $2,030,387
Jake Guentzel (1 Way Contract) $5,250,000 (2)
-Salary Remaining : $1,421,271
Josh Morrissey (1 Way Contract) $4,285,715 (4)
-Salary Remaining : $1,160,221
Marc-Andre Fleury (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $1,082,873
Dmitry Orlov (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $1,015,193
Ryan Nugent-Hopkins (1 Way Contract) $3,600,000 (2)
-Salary Remaining : $974,586
Nino Niederreiter (1 Way Contract) $3,600,000 (2)
-Salary Remaining : $974,586
Evgeni Malkin (1 Way Contract) $3,200,000 (1)
-Salary Remaining : $866,298
Brandon Carlo (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $812,155
Jack Hughes $2,000,000 (1)
-Salary Remaining : $541,436
Andre Burakovsky $1,750,000 (4)
-Salary Remaining : $473,757
Anton Khudobin (1 Way Contract) $1,750,000 (1)
-1 Way Contract Salary Cap : $1,750,000
-Salary Remaining : $473,757
Bryan Rust $1,700,000 (1)
-Salary Remaining : $460,221
Matt Boldy $1,500,000 (1)
-Salary Remaining : $406,077
Joel Eriksson Ek $1,350,000 (3)
-Salary Remaining : $365,470
Vladislav Gavrikov $1,350,000 (2)
-Salary Remaining : $365,470
Jonas Siegenthaler $1,200,000 (2)
-Salary Remaining : $324,862
Reto Berra (1 Way Contract) $850,000 (1)
-Salary Remaining : $230,110
Jordan Kyrou $700,000 (1)
-Salary Remaining : $189,503
Martin Fehervary $700,000 (1)
-Salary Remaining : $189,503
Steve Kampfer (1 Way Contract) $650,000 (1)
-1 Way Contract Salary Cap : $650,000
-Salary Remaining : $175,967
Nick Ritchie $500,000 (1)
-Salary Remaining : $135,359
Juuso Valimaki $500,000 (4)
-Salary Remaining : $135,359
Rasmus Asplund $500,000 (3)
-Salary Remaining : $135,359
Brandon Yip (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $135,359
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 : $40,608
Andrei Loktionov $110,000 (1)
Salary Remaining : $29,779
Bobby Brink $100,000 (3)
Salary Remaining : $27,072
Ridly Greig $100,000 (3)
Salary Remaining : $27,072
Joe Morrow $95,000 (2)
Salary Remaining : $25,718
Nick DeSimone $80,000 (4)
Salary Remaining : $21,657
Jesse Ylonen $80,000 (2)
Salary Remaining : $21,657
Axel Jonsson-Fjallby $80,000 (2)
Salary Remaining : $21,657
Calen Addison $70,000 (2)
Salary Remaining : $18,950
Jack Studnicka $70,000 (3)
Salary Remaining : $18,950
Tyler Johnson $70,000 (2)
Salary Remaining : $18,950
Trey Fix-Wolansky $60,000 (3)
Salary Remaining : $16,243
Jack Rathbone $60,000 (2)
Salary Remaining : $16,243
Drew O'Connor $60,000 (1)
Salary Remaining : $16,243
Dominik Simon $56,000 (2)
Salary Remaining : $15,160
Christopher Gibson $55,000 (1)
Salary Remaining : $14,890
Michal Jordan $50,500 (1)
Salary Remaining : $13,671
Oskar Sundqvist $50,000 (3)
Salary Remaining : $13,536
Kevin Czuczman $50,000 (1)
Salary Remaining : $13,536
Jayson Megna $50,000 (1)
Salary Remaining : $13,536
Juuso Riikola $50,000 (3)
Salary Remaining : $13,536
Mathias Brome $50,000 (1)
Salary Remaining : $13,536
Dominic Toninato $50,000 (3)
Salary Remaining : $13,536
Anthony Angello $50,000 (1)
Salary Remaining : $13,536
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 - 4,947 - 83.28%
Level 2: 4860 - $52 - 3,830 - 78.81%
Level 3: 1980 - $32 - 1,578 - 79.71%
Level 4: 3960 - $25 - 3,028 - 76.48%
Luxury : 1260 - $188 - 1,049 - 83.23%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,531 - 76.55%
Farm Level 2: 1000 - $15 - 745 - 74.53%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %14,432 - 80.18%
Average Income per Game$1,090,661
Year to Date Revenue$31,629,174
Farm
Home Games Left10
Average Attendance - %2,276 - 75.88%
Average Income per Game$64,764
Year to Date Revenue$1,878,160

Expense

Pro Players Total Salaries$17,813,928
Farm Players Total Salaries$4,013,057
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$12,771,896
Farm Year To Date Expenses$1,203,054
Pro Salary Cap To Date$12,771,896
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,906,612
Farm Estimated Season Revenue$647,641
Pro Remaining Season Days49
Pro Expenses Per Days$98,419
Pro Estimated Expenses$4,822,531
Farm Remaining Season Days49
Farm Expenses Per Days$22,172
Farm Estimated Expenses$1,086,428
Estimated Season Expenses$5,908,959
Current Bank Account$143,361,884
Projected Bank Account$149,007,178

Pro Players Salaries

Pius Suter (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $947,514
Joakim Ryan $1,071,427 (2)
-Salary Remaining : $290,055
Curtis Lazar $850,000 (1)
-Salary Remaining : $230,110
Kristers Gudlevskis $833,000 (1)
-Salary Remaining : $225,508
Kyle Clifford $812,000 (1)
-Salary Remaining : $219,823
Sean Durzi $800,000 (1)
-Salary Remaining : $216,575
Will Borgen $750,000 (1)
-Salary Remaining : $203,039
Adam Brooks $682,000 (1)
-Salary Remaining : $184,630
Pierre-Olivier Joseph $650,000 (3)
-Salary Remaining : $175,967
Noah Juulsen $624,999 (3)
-Salary Remaining : $169,199
Louis Domingue $570,000 (1)
-Salary Remaining : $154,309
Remi Elie $560,000 (3)
-Salary Remaining : $151,602
John Hayden $560,000 (3)
-Salary Remaining : $151,602
Maxim Mamin $550,000 (2)
-Salary Remaining : $148,895
Mikhail Grigorenko $500,500 (1)
-Salary Remaining : $135,494
Kole Lind $500,001 (4)
-Salary Remaining : $135,359
Max Comtois $500,001 (4)
-Salary Remaining : $135,359
Sean Malone $500,000 (2)
-Salary Remaining : $135,359
Mike Amadio $500,000 (3)
-Salary Remaining : $135,359
Nikolai Knyzhov $500,000 (3)
-Salary Remaining : $135,359
Fredrik Olofsson $500,000 (3)
-Salary Remaining : $135,359
ALES STEZKA (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $135,359
BRANDON BUSSI (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $135,359
Landon Bow $500,000 (1)
-Salary Remaining : $135,359
Total Pro Players24
Salary Commitment
Year 24 : $17,813,928
Year 25 : $7,016,428
Year 26 : $4,895,001
Year 27 : $1,000,002
Salary Average Commitment
Year 24 : $17,813,928
Year 25 : $7,016,428
Year 26 : $4,895,001
Year 27 : $1,000,002
Salary Cap with 1 Way Contract
Year 24 : $17,813,928
Year 25 : $7,016,428
Year 26 : $4,895,001
Year 27 : $1,000,002

Farm Players Salaries

Mason Geertsen $550,000 (2)
Salary Remaining : $148,895
Sebastian Aho $550,000 (2)
Salary Remaining : $148,895
Nathan Smith $500,001 (4)
Salary Remaining : $135,359
Corey Schueneman $500,000 (1)
Salary Remaining : $135,359
Billy Sweezey $500,000 (3)
Salary Remaining : $135,359
Benoit-Olivier Groulx $90,000 (3)
Salary Remaining : $24,365
Kasimir Kaskisuo $61,500 (4)
Salary Remaining : $16,649
Dylan Sikura $56,000 (3)
Salary Remaining : $15,160
Nicklas Jensen $55,556 (1)
Salary Remaining : $15,040
Josiah Slavin $50,000 (4)
Salary Remaining : $13,536
Kristian Vesalainen $50,000 (4)
Salary Remaining : $13,536
Anthony Richard $50,000 (3)
Salary Remaining : $13,536
Ian McCoshen $50,000 (3)
Salary Remaining : $13,536
Josh Ho-Sang $50,000 (1)
Salary Remaining : $13,536
Dillon Heatherington $50,000 (2)
Salary Remaining : $13,536
Dominic Turgeon $50,000 (3)
Salary Remaining : $13,536
Giovanni Fiore $50,000 (3)
Salary Remaining : $13,536
Hunter Shinkaruk $50,000 (2)
Salary Remaining : $13,536
Nelson Nogier $50,000 (2)
Salary Remaining : $13,536
Nicholas Baptiste $50,000 (4)
Salary Remaining : $13,536
Ryan Kuffner $50,000 (2)
Salary Remaining : $13,536
Josh Jacobs $50,000 (2)
Salary Remaining : $13,536
Max Veronneau $50,000 (2)
Salary Remaining : $13,536
Justin Kirkland $50,000 (4)
Salary Remaining : $13,536
Sheldon Rempal $50,000 (2)
Salary Remaining : $13,536
Otto Leskinen $50,000 (3)
Salary Remaining : $13,536
Austin Poganski $50,000 (2)
Salary Remaining : $13,536
Jeremy Davies $50,000 (3)
Salary Remaining : $13,536
Wyatt Kalynuk $50,000 (3)
Salary Remaining : $13,536
Chase Priskie (Out of Payroll) $50,000 (2)
Salary Remaining : $13,536
Vladimir Tkachev $50,000 (2)
Salary Remaining : $13,536
Bobby McMann $50,000 (3)
Salary Remaining : $13,536
C.J. Smith $50,000 (2)
Salary Remaining : $13,536
Total Farm Players33
Salary Commitment
Year 24 : $4,063,057
Year 25 : $1,567,500
Year 26 : $907,500
Year 27 : $311,500
Salary Average Commitment
Year 24 : $4,063,057
Year 25 : $1,567,500
Year 26 : $907,500
Year 27 : $311,500

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 5940 - $90 - 5,427 - 91.36%
Level 2: 4860 - $50 - 4,362 - 89.76%
Level 3: 1980 - $30 - 1,806 - 91.23%
Level 4: 3960 - $24 - 3,547 - 89.56%
Luxury : 1260 - $185 - 1,161 - 92.16%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,931 - 96.56%
Farm Level 2: 1000 - $11 - 964 - 96.42%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %16,303 - 90.57%
Average Income per Game$1,194,233
Year to Date Revenue$33,438,525
Farm
Home Games Left11
Average Attendance - %2,895 - 96.51%
Average Income per Game$69,953
Year to Date Revenue$1,958,688

Expense

Pro Players Total Salaries$75,562,706
Farm Players Total Salaries$2,416,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$59,041,466
Farm Year To Date Expenses$1,805,316
Pro Salary Cap To Date$59,041,466
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,136,563
Farm Estimated Season Revenue$769,485
Pro Remaining Season Days49
Pro Expenses Per Days$417,474
Pro Estimated Expenses$20,456,226
Farm Remaining Season Days49
Farm Expenses Per Days$13,351
Farm Estimated Expenses$654,199
Estimated Season Expenses$21,110,425
Current Bank Account$29,759,009
Projected Bank Account$22,554,632

Pro Players Salaries

Alexandre Carrier (1 Way Contract) $8,500,000 (2)
-Salary Remaining : $2,301,105
Taylor Hall (1 Way Contract) $6,764,706 (1)
-Salary Remaining : $1,831,329
Shayne Gostisbehere (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $1,759,669
Leon Draisaitl (1 Way Contract) $6,285,000 (1)
-Salary Remaining : $1,701,464
Thomas Chabot (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $1,218,232
Oliver Bjorkstrand (1 Way Contract) $4,200,000 (4)
-Salary Remaining : $1,137,017
Elvis Merzlikins (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $1,082,873
Andrew Peeke (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $1,082,873
Mario Ferraro (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $1,082,873
Kevin Bahl (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $1,082,873
Sean Couturier (1 Way Contract) $3,800,000 (3)
-Salary Remaining : $1,028,729
Kirill Kaprizov (1 Way Contract) $3,600,000 (2)
-Salary Remaining : $974,586
James Reimer (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $744,475
Rickard Rakell $2,000,000 (2)
-Salary Remaining : $541,436
Tim Stutzle $2,000,000 (2)
-Salary Remaining : $541,436
Alex Nedeljkovic (1 Way Contract) $1,913,000 (1)
-Salary Remaining : $517,884
Dylan Cozens $1,750,000 (2)
-Salary Remaining : $473,757
Tyler Myers (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $406,077
Dante Fabbro $1,500,000 (3)
-Salary Remaining : $406,077
Morgan Barron $800,000 (2)
-Salary Remaining : $216,575
Matias Maccelli $700,000 (2)
-Salary Remaining : $189,503
Travis Dermott $500,000 (2)
-Salary Remaining : $135,359
Total Pro Players22
Salary Commitment
Year 24 : $75,562,706
Year 25 : $43,100,000
Year 26 : $9,500,000
Year 27 : $4,200,000
Salary Average Commitment
Year 24 : $75,562,706
Year 25 : $43,100,000
Year 26 : $9,500,000
Year 27 : $4,200,000
Salary Cap with 1 Way Contract
Year 24 : $75,562,706
Year 25 : $43,100,000
Year 26 : $9,500,000
Year 27 : $4,200,000

Farm Players Salaries

Ryan Shea $220,000 (1)
Salary Remaining : $59,558
Calle Jarnkrok $200,000 (1)
Salary Remaining : $54,144
Trevor van Riemsdyk $170,000 (1)
Salary Remaining : $46,022
Alexey Marchenko $170,000 (1)
Salary Remaining : $46,022
Marek Mazanec $147,000 (1)
Salary Remaining : $39,796
Magnus Hellberg $147,000 (1)
Salary Remaining : $39,796
Philip Tomasino $125,000 (1)
Salary Remaining : $33,840
Luke Evangelista $100,000 (3)
Salary Remaining : $27,072
Jayden Struble $80,000 (3)
Salary Remaining : $21,657
Juuso Parssinen $80,000 (2)
Salary Remaining : $21,657
Jordan Spence $70,000 (3)
Salary Remaining : $18,950
Henry Thrun $70,000 (3)
Salary Remaining : $18,950
Spencer Foo $62,500 (3)
Salary Remaining : $16,920
Kenny Agostino $62,500 (1)
Salary Remaining : $16,920
Jani Hakanpaa $62,500 (1)
Salary Remaining : $16,920
Jacob De La Rose $62,500 (4)
Salary Remaining : $16,920
Patrik Nemeth $62,500 (1)
Salary Remaining : $16,920
Ty Rattie $62,500 (2)
Salary Remaining : $16,920
Sheldon Dries $62,500 (3)
Salary Remaining : $16,920
Markus Niemelainen $50,000 (2)
Salary Remaining : $13,536
Jansen Harkins $50,000 (2)
Salary Remaining : $13,536
Tommy Novak $50,000 (2)
Salary Remaining : $13,536
Brandon Kozun $50,000 (1)
Salary Remaining : $13,536
Barclay Goodrow $50,000 (1)
Salary Remaining : $13,536
Niko Mikkola $50,000 (1)
Salary Remaining : $13,536
Steven Lorentz $50,000 (1)
Salary Remaining : $13,536
Blake Speers $50,000 (2)
Salary Remaining : $13,536
Total Farm Players27
Salary Commitment
Year 24 : $2,416,500
Year 25 : $850,000
Year 26 : $507,500
Year 27 : $62,500
Salary Average Commitment
Year 24 : $2,416,500
Year 25 : $850,000
Year 26 : $507,500
Year 27 : $62,500

St Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 5940 - $93 - 4,906 - 82.60%
Level 2: 4860 - $52 - 3,804 - 78.27%
Level 3: 1980 - $32 - 1,557 - 78.61%
Level 4: 3960 - $24 - 3,747 - 94.61%
Luxury : 1260 - $188 - 1,055 - 83.76%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,520 - 76.02%
Farm Level 2: 1000 - $15 - 734 - 73.39%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %15,069 - 83.72%
Average Income per Game$1,101,362
Year to Date Revenue$30,838,137
Farm
Home Games Left11
Average Attendance - %2,254 - 75.14%
Average Income per Game$64,223
Year to Date Revenue$1,798,235

Expense

Pro Players Total Salaries$63,678,740
Farm Players Total Salaries$1,670,106
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$45,486,819
Farm Year To Date Expenses$1,147,427
Pro Salary Cap To Date$45,486,819
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,114,982
Farm Estimated Season Revenue$706,449
Pro Remaining Season Days49
Pro Expenses Per Days$351,816
Pro Estimated Expenses$17,238,984
Farm Remaining Season Days49
Farm Expenses Per Days$9,227
Farm Estimated Expenses$452,123
Estimated Season Expenses$17,691,107
Current Bank Account$41,919,463
Projected Bank Account$37,049,787

Pro Players Salaries

Kyle Connor (1 Way Contract) $13,067,000 (2)
-Salary Remaining : $3,537,475
Phil Di Giuseppe (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $1,895,028
Rasmus Andersson (1 Way Contract) $6,521,740 (1)
-Salary Remaining : $1,765,554
Keith Kinkaid (1 Way Contract) $4,000,000 (1)
-1 Way Contract Salary Cap : $4,000,000
-Salary Remaining : $1,082,873
Sidney Crosby (1 Way Contract) $3,800,000 (2)
-Salary Remaining : $1,028,729
Evgeny Kuznetsov (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $1,028,729
Jake Allen (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $947,514
Conor Sheary (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $947,514
Christian Folin (1 Way Contract) $2,600,000 (1)
-Salary Remaining : $703,867
Boone Jenner $2,500,000 (1)
-Salary Remaining : $676,796
Robert Hagg (1 Way Contract) $2,300,000 (3)
-Salary Remaining : $622,652
Connor Brown $1,500,000 (3)
-Salary Remaining : $406,077
Brock Nelson $1,070,000 (1)
-Salary Remaining : $289,669
Lukas Rousek (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $270,718
Nicklas Backstrom (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $270,718
Braden Schneider $1,000,000 (1)
-Salary Remaining : $270,718
Ryan Poehling $900,000 (1)
-Salary Remaining : $243,646
Eetu Luostarinen $900,000 (1)
-Salary Remaining : $243,646
Laurent Dauphin $800,000 (1)
-Salary Remaining : $216,575
Simon Benoit $800,000 (1)
-Salary Remaining : $216,575
Mark Pysyk $570,000 (1)
-Salary Remaining : $154,309
Mark Olver (1 Way Contract) $550,000 (1)
-Salary Remaining : $148,895
Ryan Graves $500,000 (2)
-Salary Remaining : $135,359
Roman Will $500,000 (1)
-Salary Remaining : $135,359
Total Pro Players24
Salary Commitment
Year 24 : $63,678,740
Year 25 : $35,167,000
Year 26 : $14,300,000
Year 27 : $0
Salary Average Commitment
Year 24 : $63,678,740
Year 25 : $35,167,000
Year 26 : $14,300,000
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $63,678,740
Year 25 : $35,167,000
Year 26 : $14,300,000
Year 27 : $0

Farm Players Salaries

Mason McTavish $175,000 (3)
Salary Remaining : $47,376
Kevin Stenlund $100,000 (2)
Salary Remaining : $27,072
Lassi Thomson $100,000 (3)
Salary Remaining : $27,072
Zack MacEwen $100,000 (2)
Salary Remaining : $27,072
Mads Sogaard $90,000 (3)
Salary Remaining : $24,365
Ryan Johnson $90,000 (3)
Salary Remaining : $24,365
Taylor Leier $90,000 (1)
Salary Remaining : $24,365
Jackson LaCombe $80,000 (4)
Salary Remaining : $21,657
Valentin Zykov $74,000 (2)
Salary Remaining : $20,033
Devin Cooley $70,000 (3)
Salary Remaining : $18,950
Jan Rutta $70,000 (3)
Salary Remaining : $18,950
Igor Ozhiganov $62,500 (2)
Salary Remaining : $16,920
Artemi Kniazev $60,000 (3)
Salary Remaining : $16,243
Ryan Murphy $55,556 (1)
Salary Remaining : $15,040
David Kase $52,500 (2)
Salary Remaining : $14,213
Aleksi Saarela $50,500 (2)
Salary Remaining : $13,671
Matt Puempel $50,010 (1)
Salary Remaining : $13,539
Greg McKegg $50,010 (1)
Salary Remaining : $13,539
Chad Ruhwedel $50,010 (2)
Salary Remaining : $13,539
Matt Tennyson $50,010 (2)
Salary Remaining : $13,539
Andrew Agozzino $50,010 (1)
Salary Remaining : $13,539
Lane Pederson $50,000 (2)
Salary Remaining : $13,536
Walker Duehr $50,000 (3)
Salary Remaining : $13,536
Total Farm Players23
Salary Commitment
Year 24 : $1,670,106
Year 25 : $1,374,520
Year 26 : $785,000
Year 27 : $80,000
Salary Average Commitment
Year 24 : $1,670,106
Year 25 : $1,374,520
Year 26 : $785,000
Year 27 : $80,000

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Center
Level 1: 6040 - $93 - 4,783 - 79.18%
Level 2: 4960 - $52 - 3,831 - 77.24%
Level 3: 2080 - $32 - 1,543 - 74.19%
Level 4: 4060 - $25 - 3,079 - 75.83%
Luxury : 1360 - $188 - 1,061 - 77.99%
Total Capacity :18500
Farm
Farm Level 1: 2000 - $35 - 1,547 - 77.34%
Farm Level 2: 1000 - $15 - 737 - 73.66%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %14,296 - 77.28%
Average Income per Game$1,076,411
Year to Date Revenue$30,139,494
Farm
Home Games Left11
Average Attendance - %2,283 - 76.11%
Average Income per Game$65,187
Year to Date Revenue$1,825,245

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$55,874,413
Farm Year To Date Expenses$1,993,732
Pro Salary Cap To Date$55,874,413
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,840,516
Farm Estimated Season Revenue$717,061
Pro Remaining Season Days49
Pro Expenses Per Days$462,164
Pro Estimated Expenses$22,646,036
Farm Remaining Season Days49
Farm Expenses Per Days$14,551
Farm Estimated Expenses$712,999
Estimated Season Expenses$23,359,035
Current Bank Account$43,532,884
Projected Bank Account$32,731,426

Pro Players Salaries

Jonathan Huberdeau (1 Way Contract) $7,950,000 (1)
-Salary Remaining : $2,152,210
Brandon Hagel (1 Way Contract) $6,666,667 (4)
-Salary Remaining : $1,804,788
Alex Galchenyuk (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $1,624,309
Nail Yakupov (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $1,624,309
Jesperi Kotkaniemi (1 Way Contract) $4,710,000 (2)
-1 Way Contract Salary Cap : $4,710,000
-Salary Remaining : $1,275,083
Ilya Sorokin (1 Way Contract) $4,600,000 (4)
-Salary Remaining : $1,245,304
Aaron Ekblad (1 Way Contract) $4,600,000 (1)
-Salary Remaining : $1,245,304
Jean-Gabriel Pageau (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $1,082,873
Mark Jankowski (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $1,082,873
Casey DeSmith (1 Way Contract) $3,750,000 (1)
-1 Way Contract Salary Cap : $3,750,000
-Salary Remaining : $1,015,193
Artemi Panarin (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $947,514
Juuse Saros (1 Way Contract) $3,250,000 (4)
-Salary Remaining : $879,834
Sam Reinhart (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $812,155
Jonas Brodin (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $812,155
Denis Gurianov (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $812,155
Andrew Copp (1 Way Contract) $2,600,000 (4)
-Salary Remaining : $703,867
Steve Santini $1,900,000 (1)
-Salary Remaining : $514,365
Cody Ceci $1,700,000 (2)
-Salary Remaining : $460,221
Neal Pionk $1,650,000 (1)
-Salary Remaining : $446,685
Dominik Kahun $1,650,000 (1)
-Salary Remaining : $446,685
Marcus Johansson $1,600,000 (2)
-Salary Remaining : $433,149
Travis Hamonic $1,274,999 (1)
-Salary Remaining : $345,165
Jeff Petry (1 Way Contract) $950,000 (1)
-1 Way Contract Salary Cap : $950,000
-Salary Remaining : $257,182
Drake Batherson $900,000 (1)
-Salary Remaining : $243,646
Eric Comrie $900,000 (1)
-Salary Remaining : $243,646
Brett Kulak $500,000 (3)
-Salary Remaining : $135,359
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 : $47,376
Justin Danforth $160,000 (1)
Salary Remaining : $43,315
Nic Dowd $150,000 (1)
Salary Remaining : $40,608
Kyle MacLean $150,000 (1)
Salary Remaining : $40,608
Tim Erixon $130,000 (1)
Salary Remaining : $35,193
Mike Zalewski $130,000 (2)
Salary Remaining : $35,193
Matt Kessel $125,000 (3)
Salary Remaining : $33,840
Ryan Stanton $120,000 (1)
Salary Remaining : $32,486
Brandon McMillan $110,000 (2)
Salary Remaining : $29,779
Fredrik Claesson $110,000 (2)
Salary Remaining : $29,779
Nathan Beaulieu $110,000 (2)
Salary Remaining : $29,779
Tye Kartye $100,000 (3)
Salary Remaining : $27,072
Lucas Carlsson $90,000 (1)
Salary Remaining : $24,365
Matthew Phillips $90,000 (3)
Salary Remaining : $24,365
Charles Hudon $90,000 (2)
Salary Remaining : $24,365
Alex Grant $90,000 (1)
Salary Remaining : $24,365
Tyler Benson $90,000 (2)
Salary Remaining : $24,365
Frederick Gaudreau $85,000 (1)
Salary Remaining : $23,011
Matt Benning $80,000 (2)
Salary Remaining : $21,657
Mattias Samuelsson $80,000 (1)
Salary Remaining : $21,657
Jacob Peterson $80,000 (2)
Salary Remaining : $21,657
Colton White $61,200 (2)
Salary Remaining : $16,568
Josh Manson $60,000 (2)
Salary Remaining : $16,243
Alexei Toropchenko $60,000 (2)
Salary Remaining : $16,243
Marek Langhamer $57,500 (3)
Salary Remaining : $15,566
Victor Ejdsell $50,000 (4)
Salary Remaining : $13,536
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 - 4,950 - 83.33%
Level 2: 4860 - $52 - 3,899 - 80.23%
Level 3: 1980 - $32 - 1,570 - 79.29%
Level 4: 3960 - $25 - 3,049 - 76.99%
Luxury : 1260 - $188 - 1,043 - 82.76%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,516 - 75.82%
Farm Level 2: 1000 - $15 - 747 - 74.69%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %14,511 - 80.61%
Average Income per Game$1,094,006
Year to Date Revenue$31,726,180
Farm
Home Games Left10
Average Attendance - %2,263 - 75.44%
Average Income per Game$64,275
Year to Date Revenue$1,863,970

Expense

Pro Players Total Salaries$64,273,333
Farm Players Total Salaries$4,114,700
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$45,108,643
Farm Year To Date Expenses$1,751,429
Pro Salary Cap To Date$45,108,643
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,940,062
Farm Estimated Season Revenue$642,748
Pro Remaining Season Days49
Pro Expenses Per Days$355,101
Pro Estimated Expenses$17,399,949
Farm Remaining Season Days49
Farm Expenses Per Days$22,733
Farm Estimated Expenses$1,113,917
Estimated Season Expenses$18,513,866
Current Bank Account$31,815,516
Projected Bank Account$24,884,460

Pro Players Salaries

Cale Makar (1 Way Contract) $9,000,000 (1)
-Salary Remaining : $2,436,464
Aleksander Barkov (1 Way Contract) $6,483,334 (1)
-Salary Remaining : $1,755,157
Robby Fabbri (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $1,624,309
Filip Hronek (1 Way Contract) $4,670,000 (3)
-Salary Remaining : $1,264,254
Kailer Yamamoto (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $1,082,873
Klas Dahlbeck (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $1,028,729
Nikita Nesterov (1 Way Contract) $3,125,000 (2)
-Salary Remaining : $845,994
Anthony Stolarz (1 Way Contract) $3,000,000 (1)
-1 Way Contract Salary Cap : $3,000,000
-Salary Remaining : $812,155
Laurent Brossoit (1 Way Contract) $2,500,000 (2)
-1 Way Contract Salary Cap : $2,500,000
-Salary Remaining : $676,796
Vinnie Hinostroza $2,067,000 (1)
-Salary Remaining : $559,575
Luke Kunin $1,900,000 (3)
-Salary Remaining : $514,365
Kris Letang (1 Way Contract) $1,670,000 (1)
-1 Way Contract Salary Cap : $1,670,000
-Salary Remaining : $452,099
Claude Giroux (1 Way Contract) $1,670,000 (1)
-1 Way Contract Salary Cap : $1,670,000
-Salary Remaining : $452,099
Max Pacioretty (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $406,077
Anders Lindback (1 Way Contract) $1,295,000 (1)
-1 Way Contract Salary Cap : $1,295,000
-Salary Remaining : $350,580
Charlie Lindgren $1,267,000 (3)
-Salary Remaining : $343,000
Jonathon Blum (1 Way Contract) $1,267,000 (2)
-1 Way Contract Salary Cap : $1,267,000
-Salary Remaining : $343,000
Timothy Liljegren $1,250,000 (1)
-Salary Remaining : $338,398
Nicholas Abruzzese (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $270,718
Ilya Lyubushkin $950,000 (3)
-Salary Remaining : $257,182
Alexander Volkov $900,000 (1)
-Salary Remaining : $243,646
Morgan Geekie $800,000 (1)
-Salary Remaining : $216,575
Joseph Woll $800,000 (2)
-Salary Remaining : $216,575
Zach Aston-Reese $624,999 (1)
-Salary Remaining : $169,199
Valtteri Puustinen $600,000 (3)
-Salary Remaining : $162,431
Blake Wheeler (1 Way Contract) $567,000 (1)
-1 Way Contract Salary Cap : $567,000
-Salary Remaining : $153,497
Cam Atkinson (1 Way Contract) $567,000 (1)
-1 Way Contract Salary Cap : $567,000
-Salary Remaining : $153,497
Jordan Greenway $500,000 (2)
-Salary Remaining : $135,359
Adam Erne $500,000 (2)
-Salary Remaining : $135,359
Total Pro Players29
Salary Commitment
Year 24 : $64,273,333
Year 25 : $19,579,000
Year 26 : $9,387,000
Year 27 : $0
Salary Average Commitment
Year 24 : $64,273,333
Year 25 : $19,579,000
Year 26 : $9,387,000
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $64,273,333
Year 25 : $19,579,000
Year 26 : $9,387,000
Year 27 : $0

Farm Players Salaries

Sven Andrighetto $2,000,000 (1)
Salary Remaining : $541,436
Sam Gagner $750,000 (1)
Salary Remaining : $203,039
Cole Caufield $175,000 (2)
Salary Remaining : $47,376
Devon Toews $126,700 (3)
Salary Remaining : $34,300
Thomas Harley $125,000 (1)
Salary Remaining : $33,840
Alex Nylander $74,000 (2)
Salary Remaining : $20,033
Andrej Nestrasil $67,500 (2)
Salary Remaining : $18,273
Hardy Haman Aktell $67,000 (1)
Salary Remaining : $18,138
David Rundblad $67,000 (1)
Salary Remaining : $18,138
Tim Heed $65,000 (1)
Salary Remaining : $17,597
Chandler Stephenson $62,500 (3)
Salary Remaining : $16,920
Alexander Barabanov $62,500 (3)
Salary Remaining : $16,920
David Kampf $62,500 (4)
Salary Remaining : $16,920
Jason Dickinson $60,000 (1)
Salary Remaining : $16,243
Colin White $50,000 (2)
Salary Remaining : $13,536
Magnus Chrona $50,000 (3)
Salary Remaining : $13,536
Ivan Barbashev $50,000 (1)
Salary Remaining : $13,536
Kevin Labanc $50,000 (1)
Salary Remaining : $13,536
Pontus Aberg $50,000 (1)
Salary Remaining : $13,536
Ben Thomas $50,000 (1)
Salary Remaining : $13,536
Lawson Crouse $50,000 (2)
Salary Remaining : $13,536
Total Farm Players21
Salary Commitment
Year 24 : $4,114,700
Year 25 : $780,700
Year 26 : $364,200
Year 27 : $62,500
Salary Average Commitment
Year 24 : $4,114,700
Year 25 : $780,700
Year 26 : $364,200
Year 27 : $62,500

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT Mobile Arena
Level 1: 5940 - $93 - 4,840 - 81.48%
Level 2: 4860 - $52 - 3,883 - 79.89%
Level 3: 1980 - $32 - 1,561 - 78.84%
Level 4: 3960 - $25 - 3,096 - 78.17%
Luxury : 1260 - $188 - 1,036 - 82.23%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,507 - 75.36%
Farm Level 2: 1000 - $15 - 742 - 74.17%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %14,416 - 80.09%
Average Income per Game$1,081,321
Year to Date Revenue$30,276,979
Farm
Home Games Left11
Average Attendance - %2,249 - 74.96%
Average Income per Game$63,876
Year to Date Revenue$1,788,520

Expense

Pro Players Total Salaries$61,463,201
Farm Players Total Salaries$3,327,505
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$36,858,992
Farm Year To Date Expenses$1,426,838
Pro Salary Cap To Date$36,858,992
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,894,527
Farm Estimated Season Revenue$702,633
Pro Remaining Season Days49
Pro Expenses Per Days$339,576
Pro Estimated Expenses$16,639,224
Farm Remaining Season Days49
Farm Expenses Per Days$18,384
Farm Estimated Expenses$900,816
Estimated Season Expenses$17,540,040
Current Bank Account$38,300,671
Projected Bank Account$33,357,791

Pro Players Salaries

Jesper Bratt (1 Way Contract) $8,500,001 (1)
-Salary Remaining : $2,301,105
Nazem Kadri (1 Way Contract) $6,750,000 (1)
-Salary Remaining : $1,827,348
Erik Cernak (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $1,624,309
Calvin Pickard (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $1,353,591
Nick Suzuki (1 Way Contract) $3,825,000 (1)
-Salary Remaining : $1,035,497
Nick Bjugstad (1 Way Contract) $3,600,000 (2)
-Salary Remaining : $974,586
Victor Olofsson (1 Way Contract) $3,200,000 (1)
-Salary Remaining : $866,298
Travis Konecny (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $812,155
MacKenzie Weegar (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $812,155
Jaret Anderson-Dolan (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $744,475
Pavel Buchnevich $2,500,000 (1)
-Salary Remaining : $676,796
Dillon Dube (1 Way Contract) $2,330,000 (3)
-Salary Remaining : $630,773
Roman Cervenka (1 Way Contract) $1,250,000 (1)
-1 Way Contract Salary Cap : $1,250,000
-Salary Remaining : $338,398
Matt Roy $1,150,000 (3)
-Salary Remaining : $311,326
Dan Vladar $1,000,000 (1)
-Salary Remaining : $270,718
Zach Bogosian (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $270,718
Ryan Suter (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $270,718
Simon Despres $873,200 (2)
-Salary Remaining : $236,391
Reese Johnson $800,000 (1)
-Salary Remaining : $216,575
Daniil Tarasov $800,000 (2)
-Salary Remaining : $216,575
Dysin Mayo $750,000 (2)
-Salary Remaining : $203,039
Alexandre Texier $700,000 (1)
-Salary Remaining : $189,503
Conor Timmins $600,000 (3)
-Salary Remaining : $162,431
Tom Wilson $585,000 (3)
-Salary Remaining : $158,370
Zach Sanford $500,000 (2)
-Salary Remaining : $135,359
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 : $216,575
Vitali Kravtsov $150,000 (2)
Salary Remaining : $40,608
Martin Kaut $100,000 (2)
Salary Remaining : $27,072
Maxime Lagace $100,000 (1)
Salary Remaining : $27,072
Collin Graf $100,000 (3)
Salary Remaining : $27,072
Egor Zamula $90,000 (1)
Salary Remaining : $24,365
Jacob Moverare $90,000 (1)
Salary Remaining : $24,365
Ethan Bear $70,000 (1)
Salary Remaining : $18,950
Patrick Sieloff $62,500 (3)
Salary Remaining : $16,920
Spencer Stastney $60,000 (3)
Salary Remaining : $16,243
Max Jones $55,000 (3)
Salary Remaining : $14,890
Nico Sturm $50,005 (1)
Salary Remaining : $13,537
Mason Morelli $50,001 (1)
Salary Remaining : $13,536
Dylan Coghlan $50,000 (1)
Salary Remaining : $13,536
Glenn Gawdin $50,000 (2)
Salary Remaining : $13,536
Bokondji Imama $50,000 (2)
Salary Remaining : $13,536
Luke Johnson $50,000 (1)
Salary Remaining : $13,536
Karson Kuhlman $50,000 (1)
Salary Remaining : $13,536
Anton Forsberg $50,000 (1)
Salary Remaining : $13,536
Jeffrey Viel $50,000 (2)
Salary Remaining : $13,536
Cooper Marody $50,000 (2)
Salary Remaining : $13,536
Madison Bowey $50,000 (1)
Salary Remaining : $13,536
Tanner Laczynski $50,000 (2)
Salary Remaining : $13,536
Sean Walker $50,000 (1)
Salary Remaining : $13,536
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