Connexion

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 5940 - $91 - 5,601 - 94.30%
Level 2: 4860 - $51 - 4,522 - 93.05%
Level 3: 1980 - $32 - 1,813 - 91.58%
Level 4: 3960 - $24 - 3,656 - 92.32%
Luxury : 1260 - $188 - 1,124 - 89.21%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $34 - 1,663 - 83.13%
Farm Level 2: 1000 - $14 - 923 - 92.26%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %16,717 - 92.87%
Average Income per Game$1,218,243
Year to Date Revenue$29,237,821
Farm
Home Games Left15
Average Attendance - %2,585 - 86.17%
Average Income per Game$70,436
Year to Date Revenue$1,690,464

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$50,423,337
Farm Year To Date Expenses$1,062,958
Pro Salary Cap To Date$50,423,337
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,273,638
Farm Estimated Season Revenue$1,056,540
Pro Remaining Season Days68
Pro Expenses Per Days$449,011
Pro Estimated Expenses$30,532,748
Farm Remaining Season Days68
Farm Expenses Per Days$9,352
Farm Estimated Expenses$635,936
Estimated Season Expenses$31,168,684
Current Bank Account$28,203,964
Projected Bank Account$16,365,458

Pro Players Salaries

Erik Gudbranson (1 Way Contract) $7,525,000 (3)
-Salary Remaining : $2,827,072
Esa Lindell (1 Way Contract) $6,900,000 (2)
-Salary Remaining : $2,592,265
David Pastrnak (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $2,441,989
Filip Gustavsson $6,000,000 (1)
-Salary Remaining : $2,254,144
Elias Lindholm (1 Way Contract) $5,250,000 (2)
-Salary Remaining : $1,972,376
Adam Larsson (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $1,878,453
Jason Zucker (1 Way Contract) $4,900,000 (2)
-Salary Remaining : $1,840,884
Mark Scheifele (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $1,690,608
Charlie McAvoy (1 Way Contract) $4,350,000 (3)
-Salary Remaining : $1,634,254
Logan Couture (1 Way Contract) $3,900,000 (2)
-Salary Remaining : $1,465,193
Magnus Paajarvi (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $1,127,072
Jake Oettinger (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $1,127,072
Jamie Benn (1 Way Contract) $2,800,000 (2)
-Salary Remaining : $1,051,934
Marcus Kruger (1 Way Contract) $2,400,000 (1)
-Salary Remaining : $901,657
Philip Larsen $1,900,000 (2)
-Salary Remaining : $713,812
Nick Foligno (1 Way Contract) $1,325,000 (2)
-Salary Remaining : $497,790
Riley Nash (1 Way Contract) $1,250,000 (2)
-Salary Remaining : $469,613
Alec Martinez (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $375,691
Mikael Backlund (1 Way Contract) $950,000 (2)
-1 Way Contract Salary Cap : $950,000
-Salary Remaining : $356,906
Anze Kopitar (1 Way Contract) $950,000 (2)
-1 Way Contract Salary Cap : $950,000
-Salary Remaining : $356,906
Noel Acciari $925,000 (1)
-Salary Remaining : $347,514
Adam Ruzicka $900,000 (2)
-Salary Remaining : $338,122
Vladimir Sobotka (1 Way Contract) $705,000 (2)
-1 Way Contract Salary Cap : $705,000
-Salary Remaining : $264,862
MATT VILLALTA (1 Way Contract) $681,000 (1)
-1 Way Contract Salary Cap : $681,000
-Salary Remaining : $255,845
Brad Hunt (1 Way Contract) $680,000 (2)
-1 Way Contract Salary Cap : $680,000
-Salary Remaining : $255,470
T.J. Brennan (1 Way Contract) $640,000 (2)
-1 Way Contract Salary Cap : $640,000
-Salary Remaining : $240,442
Connor Clifton $624,999 (1)
-Salary Remaining : $234,806
Ryan Hartman $624,999 (1)
-Salary Remaining : $234,806
Pierre-Edouard Bellemare (1 Way Contract) $590,000 (2)
-1 Way Contract Salary Cap : $590,000
-Salary Remaining : $221,657
Joe Hicketts $500,000 (1)
-Salary Remaining : $187,845
HUNTER SHEPARD (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $187,845
Adin Hill $500,000 (1)
-Salary Remaining : $187,845
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 : $59,735
Patrick Brown $136,500 (3)
Salary Remaining : $51,282
Joel Edmundson $126,700 (1)
Salary Remaining : $47,600
Lucas Johansen $100,000 (3)
Salary Remaining : $37,569
Richard Panik $98,500 (1)
Salary Remaining : $37,006
Andrej Sustr $98,000 (2)
Salary Remaining : $36,818
Par Lindholm $95,000 (3)
Salary Remaining : $35,691
Logan Stanley $90,000 (1)
Salary Remaining : $33,812
Jesper Fast $90,000 (1)
Salary Remaining : $33,812
Cameron Gaunce $85,000 (1)
Salary Remaining : $31,934
Brandon Tanev $78,000 (1)
Salary Remaining : $29,304
Dylan Demelo $72,000 (2)
Salary Remaining : $27,050
Landon Ferraro $57,000 (1)
Salary Remaining : $21,414
Jack Campbell $55,000 (1)
Salary Remaining : $20,663
Hunter Miska $52,000 (1)
Salary Remaining : $19,536
Daniel Brickley $50,000 (1)
Salary Remaining : $18,785
Brendan Leipsic $50,000 (3)
Salary Remaining : $18,785
Jayce Hawryluk $50,000 (1)
Salary Remaining : $18,785
Daniil Miromanov $50,000 (3)
Salary Remaining : $18,785
Mikey Eyssimont $50,000 (2)
Salary Remaining : $18,785
A.J. Greer $50,000 (2)
Salary Remaining : $18,785
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 - 4,977 - 83.79%
Level 2: 4860 - $52 - 3,836 - 78.93%
Level 3: 1980 - $32 - 1,556 - 78.59%
Level 4: 3960 - $25 - 3,009 - 75.98%
Luxury : 1260 - $188 - 1,059 - 84.05%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,508 - 75.42%
Farm Level 2: 1000 - $15 - 758 - 75.77%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %14,437 - 80.21%
Average Income per Game$1,094,977
Year to Date Revenue$25,184,460
Farm
Home Games Left16
Average Attendance - %2,266 - 75.53%
Average Income per Game$64,158
Year to Date Revenue$1,475,625

Expense

Pro Players Total Salaries$40,378,000
Farm Players Total Salaries$1,892,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$29,668,878
Farm Year To Date Expenses$1,160,798
Pro Salary Cap To Date$29,668,878
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,519,624
Farm Estimated Season Revenue$1,026,522
Pro Remaining Season Days68
Pro Expenses Per Days$223,083
Pro Estimated Expenses$15,169,644
Farm Remaining Season Days68
Farm Expenses Per Days$10,456
Farm Estimated Expenses$711,008
Estimated Season Expenses$15,880,652
Current Bank Account$20,468,329
Projected Bank Account$23,133,823

Pro Players Salaries

Nils Hoglander (1 Way Contract) $5,150,000 (4)
-Salary Remaining : $1,934,807
K'Andre Miller (1 Way Contract) $4,100,000 (4)
-Salary Remaining : $1,540,331
Nicolas Hague (1 Way Contract) $4,100,000 (4)
-Salary Remaining : $1,540,331
Samuel Girard (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $1,314,917
Jakob Chychrun (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $1,314,917
Kevin Lankinen (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $1,239,779
Josh Anderson $2,180,000 (2)
-Salary Remaining : $819,006
Cody Glass $1,750,000 (2)
-Salary Remaining : $657,459
Jake Sanderson $1,500,000 (3)
-Salary Remaining : $563,536
Barrett Hayton $1,250,000 (1)
-Salary Remaining : $469,613
Dawson Mercer $1,250,000 (1)
-Salary Remaining : $469,613
Rafael Harvey-Pinard $1,250,000 (2)
-Salary Remaining : $469,613
Daniel Sprong (1 Way Contract) $1,123,000 (2)
-Salary Remaining : $421,901
Ilya Lyubushkin $950,000 (3)
-Salary Remaining : $356,906
Isac Lundestrom $900,000 (1)
-Salary Remaining : $338,122
Ukko-Pekka Luukkonen $800,000 (3)
-Salary Remaining : $300,552
Jake Virtanen $750,000 (2)
-Salary Remaining : $281,768
Marek Schwarz (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $750,000
-Salary Remaining : $281,768
Jakub Vrana $650,000 (1)
-Salary Remaining : $244,199
Keegan Lowe $625,000 (2)
-Salary Remaining : $234,807
Jordan Greenway $500,000 (2)
-Salary Remaining : $187,845
Christian Fischer $500,000 (2)
-Salary Remaining : $187,845
Total Pro Players22
Salary Commitment
Year 24 : $40,378,000
Year 25 : $32,278,000
Year 26 : $16,600,000
Year 27 : $13,350,000
Salary Average Commitment
Year 24 : $40,378,000
Year 25 : $32,278,000
Year 26 : $16,600,000
Year 27 : $13,350,000
Salary Cap with 1 Way Contract
Year 24 : $40,378,000
Year 25 : $32,278,000
Year 26 : $16,600,000
Year 27 : $13,350,000

Farm Players Salaries

Nikolai Prokhorkin $200,000 (1)
Salary Remaining : $75,138
Jamie Drysdale $175,000 (1)
Salary Remaining : $65,746
Scott Wedgewood $150,000 (1)
Salary Remaining : $56,354
Arthur Kaliyev $125,000 (2)
Salary Remaining : $46,961
Matt Tomkins $110,000 (2)
Salary Remaining : $41,326
Erik Haula $90,000 (1)
Salary Remaining : $33,812
Nikita Okhotyuk $90,000 (3)
Salary Remaining : $33,812
Casey Cizikas $75,000 (1)
Salary Remaining : $28,177
Paul Postma $75,000 (1)
Salary Remaining : $28,177
Gaetan Haas $75,000 (1)
Salary Remaining : $28,177
Eric O'Dell $75,000 (1)
Salary Remaining : $28,177
Henrik Borgstrom $65,000 (2)
Salary Remaining : $24,420
Phil Varone $65,000 (1)
Salary Remaining : $24,420
Jacob Larsson $62,500 (3)
Salary Remaining : $23,481
Marian Studenic $60,000 (1)
Salary Remaining : $22,541
J.C. Beaudin $50,000 (1)
Salary Remaining : $18,785
Hayden Hodgson $50,000 (1)
Salary Remaining : $18,785
Max Willman $50,000 (2)
Salary Remaining : $18,785
Petteri Lindbohm $50,000 (1)
Salary Remaining : $18,785
Jake Middleton $50,000 (1)
Salary Remaining : $18,785
Pontus Holmberg $50,000 (2)
Salary Remaining : $18,785
Jordan Gross $50,000 (2)
Salary Remaining : $18,785
Mathieu Olivier $50,000 (1)
Salary Remaining : $18,785
Total Farm Players23
Salary Commitment
Year 24 : $1,892,500
Year 25 : $602,500
Year 26 : $152,500
Year 27 : $0
Salary Average Commitment
Year 24 : $1,892,500
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 - 4,928 - 82.97%
Level 2: 4860 - $52 - 3,794 - 78.06%
Level 3: 1980 - $32 - 1,569 - 79.26%
Level 4: 3960 - $25 - 3,069 - 77.49%
Luxury : 1260 - $188 - 1,041 - 82.58%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,553 - 77.63%
Farm Level 2: 1000 - $15 - 744 - 74.43%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %14,401 - 80.00%
Average Income per Game$1,085,758
Year to Date Revenue$27,143,943
Farm
Home Games Left14
Average Attendance - %2,297 - 76.56%
Average Income per Game$65,505
Year to Date Revenue$1,637,630

Expense

Pro Players Total Salaries$54,710,000
Farm Players Total Salaries$1,774,800
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$32,518,910
Farm Year To Date Expenses$906,870
Pro Salary Cap To Date$32,518,910
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,200,608
Farm Estimated Season Revenue$917,073
Pro Remaining Season Days68
Pro Expenses Per Days$302,265
Pro Estimated Expenses$20,554,020
Farm Remaining Season Days68
Farm Expenses Per Days$9,806
Farm Estimated Expenses$666,808
Estimated Season Expenses$21,220,828
Current Bank Account$16,979,035
Projected Bank Account$11,875,888

Pro Players Salaries

Rasmus Dahlin (1 Way Contract) $6,300,000 (3)
-Salary Remaining : $2,366,851
Evander Kane (1 Way Contract) $5,825,000 (1)
-Salary Remaining : $2,188,398
Martin Necas (1 Way Contract) $4,260,000 (1)
-Salary Remaining : $1,600,442
Thatcher Demko (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $1,220,994
Janne Kuokkanen (1 Way Contract) $3,250,000 (3)
-Salary Remaining : $1,220,994
J.T. Compher (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $1,127,072
Nikolaj Ehlers (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $1,127,072
Ryan Pulock (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $1,127,072
Alex Kerfoot (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $1,127,072
Philippe Myers (1 Way Contract) $2,700,000 (2)
-Salary Remaining : $1,014,365
Dakota Mermis $2,000,000 (2)
-Salary Remaining : $751,381
Torey Krug $2,000,000 (2)
-Salary Remaining : $751,381
Blake Coleman $1,700,000 (2)
-Salary Remaining : $638,674
Reilly Smith $1,700,000 (2)
-Salary Remaining : $638,674
Jakob Silfverberg $1,600,000 (2)
-Salary Remaining : $601,105
Alex Newhook $1,500,000 (3)
-Salary Remaining : $563,536
Yakov Trenin $1,400,000 (2)
-Salary Remaining : $525,967
Brock Faber $700,000 (3)
-Salary Remaining : $262,983
Stuart Skinner $700,000 (1)
-Salary Remaining : $262,983
Isaac Ratcliffe $700,000 (1)
-Salary Remaining : $262,983
Matt Grzelcyk $625,000 (3)
-Salary Remaining : $234,807
Sam Montembeault $500,000 (2)
-Salary Remaining : $187,845
Matt Martin (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $187,845
PARKER GAHAGEN (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $187,845
Carson McMillan (1 Way Contract) $500,000 (1)
-Salary Remaining : $187,845
Derek Ryan (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $187,845
Total Pro Players26
Salary Commitment
Year 24 : $54,710,000
Year 25 : $28,975,000
Year 26 : $12,375,000
Year 27 : $0
Salary Average Commitment
Year 24 : $54,710,000
Year 25 : $28,975,000
Year 26 : $12,375,000
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $54,710,000
Year 25 : $28,975,000
Year 26 : $12,375,000
Year 27 : $0

Farm Players Salaries

Brett Seney $500,000 (1)
Salary Remaining : $187,845
Ryan Reaves $80,000 (1)
Salary Remaining : $30,055
Joona Luoto $65,000 (3)
Salary Remaining : $24,420
T.J. Tynan $62,900 (1)
Salary Remaining : $23,631
Robin Salo $60,000 (2)
Salary Remaining : $22,541
Kurtis MacDermid $56,900 (1)
Salary Remaining : $21,377
Zach Fucale $50,000 (1)
Salary Remaining : $18,785
Nic Petan $50,000 (1)
Salary Remaining : $18,785
Antti Suomela $50,000 (1)
Salary Remaining : $18,785
Jake Bischoff $50,000 (1)
Salary Remaining : $18,785
Nikita Scherbak $50,000 (1)
Salary Remaining : $18,785
Roland McKeown $50,000 (1)
Salary Remaining : $18,785
Peter Cehlarik $50,000 (1)
Salary Remaining : $18,785
Kiefer Sherwood $50,000 (1)
Salary Remaining : $18,785
Josh Teves $50,000 (1)
Salary Remaining : $18,785
Edward Pasquale $50,000 (1)
Salary Remaining : $18,785
Rourke Chartier $50,000 (1)
Salary Remaining : $18,785
Saku Maenalanen $50,000 (1)
Salary Remaining : $18,785
Taro Hirose $50,000 (2)
Salary Remaining : $18,785
Dakota Joshua $50,000 (1)
Salary Remaining : $18,785
Jalen Chatfield $50,000 (1)
Salary Remaining : $18,785
Mikhail Maltsev $50,000 (3)
Salary Remaining : $18,785
Jack Ahcan $50,000 (1)
Salary Remaining : $18,785
Jakub Galvas $50,000 (4)
Salary Remaining : $18,785
Carl Dahlstrom $50,000 (1)
Salary Remaining : $18,785
Total Farm Players25
Salary Commitment
Year 24 : $1,774,800
Year 25 : $275,000
Year 26 : $165,000
Year 27 : $50,000
Salary Average Commitment
Year 24 : $1,774,800
Year 25 : $275,000
Year 26 : $165,000
Year 27 : $50,000

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 5940 - $93 - 4,988 - 83.97%
Level 2: 4860 - $52 - 3,871 - 79.66%
Level 3: 1980 - $32 - 1,576 - 79.62%
Level 4: 3960 - $25 - 3,104 - 78.39%
Luxury : 1260 - $188 - 1,056 - 83.84%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,539 - 76.93%
Farm Level 2: 1000 - $15 - 731 - 73.11%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %14,596 - 81.09%
Average Income per Game$1,100,933
Year to Date Revenue$27,523,317
Farm
Home Games Left14
Average Attendance - %2,270 - 75.66%
Average Income per Game$64,819
Year to Date Revenue$1,620,465

Expense

Pro Players Total Salaries$66,844,672
Farm Players Total Salaries$2,621,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$39,104,428
Farm Year To Date Expenses$1,636,353
Pro Salary Cap To Date$39,104,428
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,413,058
Farm Estimated Season Revenue$907,460
Pro Remaining Season Days68
Pro Expenses Per Days$369,308
Pro Estimated Expenses$25,112,944
Farm Remaining Season Days68
Farm Expenses Per Days$14,481
Farm Estimated Expenses$984,708
Estimated Season Expenses$26,097,652
Current Bank Account$63,488,661
Projected Bank Account$53,711,527

Pro Players Salaries

Mika Zibanejad (1 Way Contract) $11,328,600 (1)
-Salary Remaining : $4,256,049
Connor Hellebuyck (1 Way Contract) $7,950,000 (1)
-Salary Remaining : $2,986,740
Nikita Kucherov (1 Way Contract) $5,100,000 (1)
-Salary Remaining : $1,916,022
Mitch Marner (1 Way Contract) $4,600,000 (2)
-Salary Remaining : $1,728,177
Jordan Binnington (1 Way Contract) $3,600,000 (2)
-Salary Remaining : $1,352,486
Nick Schmaltz (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $1,314,917
William Karlsson (1 Way Contract) $3,450,000 (2)
-Salary Remaining : $1,296,133
Matt Duchene (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $1,220,994
Rasmus Ristolainen (1 Way Contract) $3,250,000 (2)
-Salary Remaining : $1,220,994
Jacob Trouba (1 Way Contract) $3,150,000 (3)
-Salary Remaining : $1,183,425
Vladislav Namestnikov (1 Way Contract) $2,600,000 (2)
-Salary Remaining : $976,796
Ivan Provorov $2,000,000 (1)
-Salary Remaining : $751,381
Mikael Granlund $1,937,500 (1)
-Salary Remaining : $727,901
Vince Dunn $1,750,000 (1)
-Salary Remaining : $657,459
Jonathan Marchessault $1,500,000 (2)
-Salary Remaining : $563,536
Alex Tuch $1,428,572 (1)
-Salary Remaining : $536,701
Cam Talbot (1 Way Contract) $1,250,000 (2)
-Salary Remaining : $469,613
Jonathan Quick (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $375,691
Oliver Kylington $900,000 (1)
-Salary Remaining : $338,122
Noah Cates $800,000 (1)
-Salary Remaining : $300,552
Tyson Jost $700,000 (3)
-Salary Remaining : $262,983
Connor Dewar $700,000 (2)
-Salary Remaining : $262,983
Urho Vaakanainen $600,000 (4)
-Salary Remaining : $225,414
Nikita Zaitsev $500,000 (1)
-Salary Remaining : $187,845
Total Pro Players24
Salary Commitment
Year 24 : $66,844,672
Year 25 : $25,400,000
Year 26 : $4,450,000
Year 27 : $600,000
Salary Average Commitment
Year 24 : $66,844,672
Year 25 : $25,400,000
Year 26 : $4,450,000
Year 27 : $600,000
Salary Cap with 1 Way Contract
Year 24 : $66,844,672
Year 25 : $25,400,000
Year 26 : $4,450,000
Year 27 : $600,000

Farm Players Salaries

Quinton Byfield $200,000 (3)
Salary Remaining : $75,138
Parker Wotherspoon $152,500 (3)
Salary Remaining : $57,293
Victor Soderstrom $150,000 (3)
Salary Remaining : $56,354
Roman Josi $150,000 (2)
Salary Remaining : $56,354
Jacob MacDonald $150,000 (2)
Salary Remaining : $56,354
TJ Brodie $150,000 (1)
Salary Remaining : $56,354
Evgeny Svechnikov $125,000 (1)
Salary Remaining : $46,961
Jacob Markstrom $125,000 (2)
Salary Remaining : $46,961
Connor Zary $100,000 (3)
Salary Remaining : $37,569
Nick Merkley $100,000 (1)
Salary Remaining : $37,569
JJ Peterka $100,000 (3)
Salary Remaining : $37,569
Max Lajoie $100,000 (3)
Salary Remaining : $37,569
Brandon Duhaime $90,000 (1)
Salary Remaining : $33,812
Alex Vlasic $90,000 (2)
Salary Remaining : $33,812
Jonas Rondbjerg $80,000 (3)
Salary Remaining : $30,055
Emil Bemstrom $80,000 (2)
Salary Remaining : $30,055
Spencer Martin $70,000 (1)
Salary Remaining : $26,298
Arttu Ruotsalainen $70,000 (2)
Salary Remaining : $26,298
Michael Carcone $70,000 (1)
Salary Remaining : $26,298
Cedric Paquette $67,500 (2)
Salary Remaining : $25,359
Tyler Motte $65,000 (3)
Salary Remaining : $24,420
Jordan Weal $63,500 (1)
Salary Remaining : $23,856
Joel Kiviranta $60,000 (1)
Salary Remaining : $22,541
Sonny Milano $57,500 (4)
Salary Remaining : $21,602
Kale Clague $55,000 (3)
Salary Remaining : $20,663
Joel Kellman $50,000 (1)
Salary Remaining : $18,785
Ryan Dzingel $50,000 (1)
Salary Remaining : $18,785
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 - 4,936 - 83.09%
Level 2: 4860 - $52 - 3,861 - 79.45%
Level 3: 1980 - $32 - 1,580 - 79.80%
Level 4: 3960 - $25 - 3,087 - 77.95%
Luxury : 1260 - $188 - 1,049 - 83.28%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,532 - 76.58%
Farm Level 2: 1000 - $15 - 746 - 74.64%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %14,513 - 80.63%
Average Income per Game$1,093,148
Year to Date Revenue$26,235,556
Farm
Home Games Left15
Average Attendance - %2,278 - 75.93%
Average Income per Game$64,798
Year to Date Revenue$1,555,155

Expense

Pro Players Total Salaries$74,667,000
Farm Players Total Salaries$1,791,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$47,535,182
Farm Year To Date Expenses$1,148,109
Pro Salary Cap To Date$47,535,182
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,397,223
Farm Estimated Season Revenue$971,972
Pro Remaining Season Days68
Pro Expenses Per Days$412,525
Pro Estimated Expenses$28,051,700
Farm Remaining Season Days68
Farm Expenses Per Days$9,895
Farm Estimated Expenses$672,860
Estimated Season Expenses$28,724,560
Current Bank Account$32,016,631
Projected Bank Account$20,661,266

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $13,000,000 (1)
-Salary Remaining : $4,883,978
Danton Heinen (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $3,005,525
Alex Wennberg (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $2,629,834
Jason Robertson (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $2,254,144
Adam Fox (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $1,878,453
Tony DeAngelo (1 Way Contract) $4,300,000 (2)
-Salary Remaining : $1,615,470
Shea Theodore (1 Way Contract) $4,300,000 (2)
-Salary Remaining : $1,615,470
Max Domi (1 Way Contract) $3,250,000 (4)
-Salary Remaining : $1,220,994
John Gibson (1 Way Contract) $3,200,000 (3)
-Salary Remaining : $1,202,210
Evan Rodrigues (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $1,127,072
Trevor Carrick (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $1,127,072
William Nylander (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $1,127,072
Logan O'Connor (1 Way Contract) $2,300,000 (2)
-Salary Remaining : $864,088
Troy Stecher $1,400,000 (3)
-Salary Remaining : $525,967
Linus Ullmark $1,267,000 (3)
-Salary Remaining : $476,000
Pavel Zacha $1,000,000 (4)
-Salary Remaining : $375,691
Robert Thomas $1,000,000 (1)
-Salary Remaining : $375,691
Brett Howden $1,000,000 (1)
-Salary Remaining : $375,691
Morgan Frost $900,000 (1)
-Salary Remaining : $338,122
Nikita Tryamkin $750,000 (4)
-Salary Remaining : $281,768
Dean Kukan $750,000 (3)
-Salary Remaining : $281,768
Tomas Popperle (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $750,000
-Salary Remaining : $281,768
Jasper Weatherby $500,000 (1)
-Salary Remaining : $187,845
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 : $56,354
Joe Veleno $150,000 (3)
Salary Remaining : $56,354
Rasmus Kupari $100,000 (3)
Salary Remaining : $37,569
Shane Pinto $100,000 (3)
Salary Remaining : $37,569
Boris Katchouk $90,000 (1)
Salary Remaining : $33,812
Jack Drury $90,000 (3)
Salary Remaining : $33,812
Joona Koppanen $80,000 (2)
Salary Remaining : $30,055
Anders Bjork $75,000 (4)
Salary Remaining : $28,177
William Lockwood (Out of Payroll) $75,000 (2)
Salary Remaining : $28,177
Ronnie Attard $70,000 (2)
Salary Remaining : $26,298
Jakub Lauko $70,000 (3)
Salary Remaining : $26,298
Gavin Bayreuther $63,000 (3)
Salary Remaining : $23,669
Andrew Poturalski $63,000 (3)
Salary Remaining : $23,669
Mac Hollowell $60,000 (2)
Salary Remaining : $22,541
Jiri Patera $60,000 (4)
Salary Remaining : $22,541
Nick Caamano $60,000 (4)
Salary Remaining : $22,541
Josh Leivo $60,000 (1)
Salary Remaining : $22,541
Christian Wolanin $50,000 (1)
Salary Remaining : $18,785
Blake Hillman $50,000 (2)
Salary Remaining : $18,785
Brennan Menell $50,000 (2)
Salary Remaining : $18,785
Pheonix Copley $50,000 (1)
Salary Remaining : $18,785
Danick Martel $50,000 (4)
Salary Remaining : $18,785
Brogan Rafferty $50,000 (1)
Salary Remaining : $18,785
Justin Kloos $50,000 (1)
Salary Remaining : $18,785
Trevor Murphy $50,000 (2)
Salary Remaining : $18,785
Lawrence Pilut $50,000 (2)
Salary Remaining : $18,785
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 - 5,427 - 91.36%
Level 2: 4860 - $52 - 3,765 - 77.47%
Level 3: 1980 - $34 - 1,480 - 74.77%
Level 4: 3960 - $25 - 3,006 - 75.91%
Luxury : 1260 - $177 - 1,132 - 89.85%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $32 - 1,681 - 84.07%
Farm Level 2: 1000 - $11 - 817 - 81.67%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %14,810 - 82.28%
Average Income per Game$1,144,615
Year to Date Revenue$28,615,371
Farm
Home Games Left14
Average Attendance - %2,498 - 83.27%
Average Income per Game$67,080
Year to Date Revenue$1,677,004

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$44,043,887
Farm Year To Date Expenses$1,236,838
Pro Salary Cap To Date$44,043,887
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,024,608
Farm Estimated Season Revenue$939,122
Pro Remaining Season Days68
Pro Expenses Per Days$397,045
Pro Estimated Expenses$26,999,060
Farm Remaining Season Days68
Farm Expenses Per Days$10,837
Farm Estimated Expenses$736,916
Estimated Season Expenses$27,735,976
Current Bank Account$74,856,539
Projected Bank Account$64,084,293

Pro Players Salaries

Carter Verhaeghe (1 Way Contract) $9,500,000 (1)
-Salary Remaining : $3,569,061
Chris Tierney (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $2,629,834
Sean Monahan (1 Way Contract) $5,550,000 (3)
-Salary Remaining : $2,085,083
Anthony Beauvillier (1 Way Contract) $5,166,667 (2)
-Salary Remaining : $1,941,068
Valeri Nichushkin (1 Way Contract) $4,200,000 (4)
-Salary Remaining : $1,577,901
Vincent Trocheck (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $1,502,762
Jeff Skinner (1 Way Contract) $3,890,000 (1)
-Salary Remaining : $1,461,436
Hampus Lindholm (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $1,314,917
Zach Hyman (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $1,314,917
Matt Dumba (1 Way Contract) $3,250,000 (4)
-Salary Remaining : $1,220,994
John Carlson (1 Way Contract) $3,067,000 (2)
-Salary Remaining : $1,152,243
Marcus Foligno (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $1,127,072
Zach Werenski (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $1,127,072
Mackenzie Blackwood (1 Way Contract) $2,760,000 (2)
-Salary Remaining : $1,036,906
Ryan Strome $1,670,000 (3)
-Salary Remaining : $627,403
David Savard (1 Way Contract) $1,670,000 (2)
-1 Way Contract Salary Cap : $1,670,000
-Salary Remaining : $627,403
Jonathan Drouin $1,670,000 (4)
-Salary Remaining : $627,403
Riley Stillman $1,450,000 (3)
-Salary Remaining : $544,751
Collin Delia $1,071,427 (3)
-Salary Remaining : $402,525
Ross Colton $950,000 (2)
-Salary Remaining : $356,906
Darnell Nurse $900,000 (1)
-Salary Remaining : $338,122
J.J. Moser $600,000 (1)
-Salary Remaining : $225,414
Jeremy Smith (1 Way Contract) $500,000 (2)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $187,845
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 : $65,746
Jonas Johansson $133,000 (1)
Salary Remaining : $49,967
Sam Carrick $100,000 (1)
Salary Remaining : $37,569
Johnathan Kovacevic $100,000 (1)
Salary Remaining : $37,569
Pavel Dorofeyev $100,000 (3)
Salary Remaining : $37,569
Brett Leason $100,000 (3)
Salary Remaining : $37,569
Mark Arcobello $75,000 (1)
Salary Remaining : $28,177
Jared Spurgeon $75,000 (1)
Salary Remaining : $28,177
Sammy Blais $69,000 (1)
Salary Remaining : $25,923
Mackenzie MacEachern $66,500 (3)
Salary Remaining : $24,983
Brock McGinn $66,500 (3)
Salary Remaining : $24,983
Cole Bardreau $66,500 (3)
Salary Remaining : $24,983
Nick Seeler $62,500 (2)
Salary Remaining : $23,481
Sean Kuraly $62,500 (2)
Salary Remaining : $23,481
Eric Robinson $60,000 (4)
Salary Remaining : $22,541
Calle Rosen $60,000 (2)
Salary Remaining : $22,541
Dan Renouf $60,000 (3)
Salary Remaining : $22,541
Chris Kreider $60,000 (2)
Salary Remaining : $22,541
Trevor Moore $60,000 (4)
Salary Remaining : $22,541
Jaycob Megna $60,000 (2)
Salary Remaining : $22,541
Fabian Zetterlund $60,000 (3)
Salary Remaining : $22,541
Matthew Peca $60,000 (2)
Salary Remaining : $22,541
Matt O'Connor $60,000 (2)
Salary Remaining : $22,541
Mikko Lehtonen $60,000 (3)
Salary Remaining : $22,541
Jon Merrill $60,000 (2)
Salary Remaining : $22,541
Chris Wagner $50,000 (2)
Salary Remaining : $18,785
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 - 4,851 - 81.67%
Level 2: 4860 - $52 - 3,885 - 79.93%
Level 3: 1980 - $32 - 1,568 - 79.21%
Level 4: 3960 - $25 - 3,057 - 77.20%
Luxury : 1260 - $188 - 1,029 - 81.70%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,531 - 76.57%
Farm Level 2: 1000 - $15 - 759 - 75.90%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %14,390 - 79.95%
Average Income per Game$1,080,349
Year to Date Revenue$27,008,737
Farm
Home Games Left14
Average Attendance - %2,290 - 76.34%
Average Income per Game$64,981
Year to Date Revenue$1,624,530

Expense

Pro Players Total Salaries$58,718,441
Farm Players Total Salaries$6,975,900
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$35,637,835
Farm Year To Date Expenses$3,498,705
Pro Salary Cap To Date$35,637,835
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,124,893
Farm Estimated Season Revenue$909,737
Pro Remaining Season Days68
Pro Expenses Per Days$324,411
Pro Estimated Expenses$22,059,948
Farm Remaining Season Days68
Farm Expenses Per Days$38,541
Farm Estimated Expenses$2,620,788
Estimated Season Expenses$24,680,736
Current Bank Account$56,033,232
Projected Bank Account$47,387,126

Pro Players Salaries

Brayden Point (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $2,817,680
Dylan Larkin (1 Way Contract) $5,944,444 (2)
-Salary Remaining : $2,233,272
Sebastian Aho (1 Way Contract) $5,750,000 (3)
-Salary Remaining : $2,160,221
Mikhail Sergachev (1 Way Contract) $3,870,000 (3)
-Salary Remaining : $1,453,923
John Marino (1 Way Contract) $3,870,000 (2)
-Salary Remaining : $1,453,923
Jack Roslovic (1 Way Contract) $3,750,000 (2)
-Salary Remaining : $1,408,840
Brent Burns (1 Way Contract) $3,600,000 (2)
-1 Way Contract Salary Cap : $3,600,000
-Salary Remaining : $1,352,486
Artemi Panarin (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $1,314,917
Morgan Rielly (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $751,381
Cory Conacher (1 Way Contract) $1,693,999 (2)
-1 Way Contract Salary Cap : $1,693,999
-Salary Remaining : $636,420
Logan Thompson $1,430,000 (2)
-Salary Remaining : $537,238
Calvin de Haan $1,274,999 (2)
-Salary Remaining : $479,005
Sami Vatanen $1,274,999 (2)
-Salary Remaining : $479,005
Moritz Seider $1,250,000 (1)
-Salary Remaining : $469,613
Matt Nieto $1,060,000 (2)
-Salary Remaining : $398,232
Blake Lizotte $1,000,000 (2)
-Salary Remaining : $375,691
Pyotr Kochetkov $1,000,000 (2)
-Salary Remaining : $375,691
Joseph Blandisi $1,000,000 (4)
-Salary Remaining : $375,691
Nicolas Roy $1,000,000 (2)
-Salary Remaining : $375,691
Stefan Noesen (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $375,691
Jack Johnson (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $375,691
Shane Gersich $950,000 (1)
-Salary Remaining : $356,906
Drake Batherson $900,000 (1)
-Salary Remaining : $338,122
Adrian Kempe $900,000 (1)
-Salary Remaining : $338,122
Artem Zub $850,000 (1)
-Salary Remaining : $319,337
Travis Sanheim $800,000 (1)
-Salary Remaining : $300,552
Alexander Radulov (1 Way Contract) $550,000 (1)
-1 Way Contract Salary Cap : $550,000
-Salary Remaining : $206,630
Total Pro Players27
Salary Commitment
Year 24 : $58,718,441
Year 25 : $44,018,441
Year 26 : $12,620,000
Year 27 : $1,000,000
Salary Average Commitment
Year 24 : $58,718,441
Year 25 : $44,018,441
Year 26 : $12,620,000
Year 27 : $1,000,000
Salary Cap with 1 Way Contract
Year 24 : $58,718,441
Year 25 : $44,018,441
Year 26 : $12,620,000
Year 27 : $1,000,000

Farm Players Salaries

Nikita Gusev $226,000 (1)
Salary Remaining : $84,906
Matty Beniers $200,000 (2)
Salary Remaining : $75,138
Brandon Davidson $178,500 (1)
Salary Remaining : $67,061
Xavier Ouellet $178,500 (1)
Salary Remaining : $67,061
Stephane Da Costa $169,400 (1)
Salary Remaining : $63,642
Michal Repik $161,500 (1)
Salary Remaining : $60,674
James van Riemsdyk $161,500 (1)
Salary Remaining : $60,674
Alex Killorn $161,500 (1)
Salary Remaining : $60,674
Carson Soucy $150,000 (4)
Salary Remaining : $56,354
Radim Zohorna $133,000 (1)
Salary Remaining : $49,967
Brenden Dillon $127,500 (2)
Salary Remaining : $47,901
Chris Tanev $127,500 (1)
Salary Remaining : $47,901
Mattias Ekholm $127,500 (2)
Salary Remaining : $47,901
Niklas Svedberg $121,000 (1)
Salary Remaining : $45,459
Darren Raddysh $100,000 (2)
Salary Remaining : $37,569
Cal Petersen $100,000 (4)
Salary Remaining : $37,569
Marcus Hogberg $100,000 (4)
Salary Remaining : $37,569
Nils Lundkvist $80,000 (2)
Salary Remaining : $30,055
Jordan Harris $80,000 (2)
Salary Remaining : $30,055
Vladislav Kamenev $70,000 (2)
Salary Remaining : $26,298
Brendan Gaunce $70,000 (2)
Salary Remaining : $26,298
Zac Jones $70,000 (3)
Salary Remaining : $26,298
Tyler Graovac $62,500 (2)
Salary Remaining : $23,481
Aliaksei Protas $60,000 (3)
Salary Remaining : $22,541
Dmitri Voronkov $60,000 (3)
Salary Remaining : $22,541
Anton Blidh $50,000 (2)
Salary Remaining : $18,785
Josef Korenar $50,000 (4)
Salary Remaining : $18,785
Austin Wagner $50,000 (4)
Salary Remaining : $18,785
Clark Bishop $50,000 (1)
Salary Remaining : $18,785
Michael Bunting $50,000 (1)
Salary Remaining : $18,785
Mason Appleton $50,000 (3)
Salary Remaining : $18,785
Total Farm Players31
Salary Commitment
Year 24 : $3,375,900
Year 25 : $1,657,500
Year 26 : $690,000
Year 27 : $450,000
Salary Average Commitment
Year 24 : $3,375,900
Year 25 : $1,657,500
Year 26 : $690,000
Year 27 : $450,000

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 5940 - $92 - 4,621 - 77.79%
Level 2: 4860 - $51 - 4,181 - 86.02%
Level 3: 1980 - $31 - 1,850 - 93.41%
Level 4: 3960 - $24 - 3,701 - 93.47%
Luxury : 1260 - $186 - 1,053 - 83.57%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $36 - 1,489 - 74.46%
Farm Level 2: 1000 - $15 - 756 - 75.62%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %15,405 - 85.58%
Average Income per Game$1,112,051
Year to Date Revenue$26,689,223
Farm
Home Games Left15
Average Attendance - %2,245 - 74.84%
Average Income per Game$65,047
Year to Date Revenue$1,561,125

Expense

Pro Players Total Salaries$82,061,007
Farm Players Total Salaries$2,717,100
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$51,322,095
Farm Year To Date Expenses$1,687,285
Pro Salary Cap To Date$51,322,095
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,680,764
Farm Estimated Season Revenue$975,703
Pro Remaining Season Days68
Pro Expenses Per Days$453,376
Pro Estimated Expenses$30,829,568
Farm Remaining Season Days68
Farm Expenses Per Days$15,012
Farm Estimated Expenses$1,020,816
Estimated Season Expenses$31,850,384
Current Bank Account$78,858,066
Projected Bank Account$64,664,149

Pro Players Salaries

Nico Hischier (1 Way Contract) $10,500,000 (1)
-Salary Remaining : $3,944,752
Timo Meier (1 Way Contract) $10,434,780 (2)
-Salary Remaining : $3,920,250
Brayden Schenn (1 Way Contract) $8,510,556 (1)
-Salary Remaining : $3,197,336
Pierre-Luc Dubois (1 Way Contract) $7,315,000 (3)
-Salary Remaining : $2,748,177
Adam Gaudette (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $2,066,298
Brady Tkachuk (1 Way Contract) $4,710,000 (1)
-Salary Remaining : $1,769,503
Alexandar Georgiev (1 Way Contract) $4,175,000 (1)
-Salary Remaining : $1,568,508
Brayden McNabb (1 Way Contract) $3,549,000 (1)
-Salary Remaining : $1,333,326
Teuvo Teravainen (1 Way Contract) $3,005,000 (2)
-Salary Remaining : $1,128,950
Brady Skjei (1 Way Contract) $2,995,000 (1)
-Salary Remaining : $1,125,193
Dmitry Kulikov (1 Way Contract) $2,875,001 (1)
-Salary Remaining : $1,080,111
Marcus Pettersson (1 Way Contract) $2,495,000 (1)
-Salary Remaining : $937,348
Jake McCabe (1 Way Contract) $2,375,000 (1)
-Salary Remaining : $892,265
Jordan Staal (1 Way Contract) $2,085,000 (1)
-Salary Remaining : $783,315
Scott Laughton $2,067,000 (1)
-Salary Remaining : $776,552
Nick Leddy (1 Way Contract) $1,978,000 (1)
-1 Way Contract Salary Cap : $1,978,000
-Salary Remaining : $743,116
Tristan Jarry $1,875,000 (3)
-Salary Remaining : $704,420
Anders Lindback (1 Way Contract) $1,295,000 (1)
-1 Way Contract Salary Cap : $1,295,000
-Salary Remaining : $486,519
Spencer Machacek (1 Way Contract) $805,000 (2)
-1 Way Contract Salary Cap : $805,000
-Salary Remaining : $302,431
Noah Gregor $800,000 (1)
-Salary Remaining : $300,552
Mikey Anderson $800,000 (2)
-Salary Remaining : $300,552
Troy Terry $700,000 (1)
-Salary Remaining : $262,983
Colton Sissons $666,666 (1)
-Salary Remaining : $250,460
Linden Vey $550,000 (1)
-Salary Remaining : $206,630
Total Pro Players24
Salary Commitment
Year 24 : $82,061,007
Year 25 : $29,734,783
Year 26 : $14,690,000
Year 27 : $0
Salary Average Commitment
Year 24 : $77,351,007
Year 25 : $29,734,783
Year 26 : $14,690,000
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $82,061,007
Year 25 : $29,734,783
Year 26 : $14,690,000
Year 27 : $0

Farm Players Salaries

Tomas Jurco $219,500 (2)
Salary Remaining : $82,464
Jordan Martinook $198,500 (2)
Salary Remaining : $74,575
Joel Armia $185,100 (2)
Salary Remaining : $69,540
Kirby Dach $175,000 (2)
Salary Remaining : $65,746
Michael McCarron $169,500 (3)
Salary Remaining : $63,680
Josh Brown $105,300 (2)
Salary Remaining : $39,560
Wyatt Johnston $100,000 (3)
Salary Remaining : $37,569
Michael Kesselring $100,000 (3)
Salary Remaining : $37,569
Alexander Romanov $100,000 (2)
Salary Remaining : $37,569
Noah Dobson $100,000 (2)
Salary Remaining : $37,569
Petter Granberg $99,800 (1)
Salary Remaining : $37,494
Andy Welinski $92,900 (1)
Salary Remaining : $34,902
Kevin Rooney $92,500 (2)
Salary Remaining : $34,751
Scott Mayfield $92,500 (2)
Salary Remaining : $34,751
Joel Hofer $90,000 (3)
Salary Remaining : $33,812
Ryan McLeod $90,000 (3)
Salary Remaining : $33,812
Gustav Lindstrom $90,000 (3)
Salary Remaining : $33,812
Nicolas Deslauriers $77,500 (2)
Salary Remaining : $29,116
Gregory Hofmann $75,100 (1)
Salary Remaining : $28,214
Waltteri Merela $69,500 (3)
Salary Remaining : $26,110
Josh Currie $62,900 (1)
Salary Remaining : $23,631
Markus Hannikainen $61,000 (1)
Salary Remaining : $22,917
Philipp Kurashev $60,000 (3)
Salary Remaining : $22,541
Scott Reedy $60,000 (2)
Salary Remaining : $22,541
Grant Hutton $50,500 (2)
Salary Remaining : $18,972
Jujhar Khaira $50,000 (2)
Salary Remaining : $18,785
Samuel Ersson $50,000 (2)
Salary Remaining : $18,785
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 - 4,956 - 83.43%
Level 2: 4860 - $52 - 3,823 - 78.66%
Level 3: 1980 - $32 - 1,557 - 78.64%
Level 4: 3960 - $25 - 3,115 - 78.67%
Luxury : 1260 - $188 - 1,043 - 82.74%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,508 - 75.41%
Farm Level 2: 1000 - $15 - 758 - 75.84%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %14,493 - 80.52%
Average Income per Game$1,091,535
Year to Date Revenue$26,196,834
Farm
Home Games Left15
Average Attendance - %2,267 - 75.56%
Average Income per Game$64,165
Year to Date Revenue$1,539,960

Expense

Pro Players Total Salaries$65,797,998
Farm Players Total Salaries$2,326,376
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$38,697,228
Farm Year To Date Expenses$1,348,017
Pro Salary Cap To Date$38,697,228
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,373,021
Farm Estimated Season Revenue$962,475
Pro Remaining Season Days68
Pro Expenses Per Days$363,525
Pro Estimated Expenses$24,719,700
Farm Remaining Season Days68
Farm Expenses Per Days$12,853
Farm Estimated Expenses$874,004
Estimated Season Expenses$25,593,704
Current Bank Account$40,515,015
Projected Bank Account$32,256,807

Pro Players Salaries

Mathew Barzal (1 Way Contract) $13,067,000 (2)
-Salary Remaining : $4,909,149
Anthony Duclair (1 Way Contract) $4,995,000 (1)
-Salary Remaining : $1,876,575
Jake Debrusk (1 Way Contract) $3,940,000 (2)
-Salary Remaining : $1,480,221
Jared McCann (1 Way Contract) $3,520,000 (1)
-Salary Remaining : $1,322,431
Tyler Toffoli (1 Way Contract) $3,350,000 (1)
-Salary Remaining : $1,258,564
Juuse Saros (1 Way Contract) $3,250,000 (4)
-Salary Remaining : $1,220,994
Brandon Montour (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $1,127,072
Tanner Pearson (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $1,127,072
MacKenzie Weegar (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $1,127,072
Sam Malinski (1 Way Contract) $2,825,000 (1)
-1 Way Contract Salary Cap : $2,825,000
-Salary Remaining : $1,061,326
Andrew Copp (1 Way Contract) $2,600,000 (4)
-Salary Remaining : $976,796
Chris Driedger $2,500,000 (3)
-Salary Remaining : $939,227
Darcy Kuemper (1 Way Contract) $2,500,000 (1)
-1 Way Contract Salary Cap : $2,500,000
-Salary Remaining : $939,227
Gustav Forsling $2,250,000 (1)
-Salary Remaining : $845,304
Jaccob Slavin $2,100,000 (3)
-Salary Remaining : $788,950
Andreas Athanasiou $1,500,000 (4)
-Salary Remaining : $563,536
Travis Hamonic $1,274,999 (1)
-Salary Remaining : $479,005
Jeremy Lauzon (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $375,691
Aaron Dell (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $375,691
Christian Djoos $901,000 (4)
-Salary Remaining : $338,497
Parker Kelly $900,000 (1)
-Salary Remaining : $338,122
Mike Hardman $750,000 (4)
-Salary Remaining : $281,768
Anthony Mantha $750,000 (4)
-Salary Remaining : $281,768
Mathieu Joseph $700,000 (1)
-Salary Remaining : $262,983
Karel Vejmelka $624,999 (2)
-Salary Remaining : $234,806
ISAAC POULTER (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $187,845
Total Pro Players26
Salary Commitment
Year 24 : $65,797,998
Year 25 : $38,982,999
Year 26 : $17,351,000
Year 27 : $9,751,000
Salary Average Commitment
Year 24 : $65,161,332
Year 25 : $38,982,999
Year 26 : $17,351,000
Year 27 : $9,751,000
Salary Cap with 1 Way Contract
Year 24 : $65,797,998
Year 25 : $38,982,999
Year 26 : $17,351,000
Year 27 : $9,751,000

Farm Players Salaries

Vincent Desharnais $229,000 (1)
Salary Remaining : $86,033
Miikka Salomaki $225,000 (1)
Salary Remaining : $84,530
Owen Power $200,000 (3)
Salary Remaining : $75,138
Derek Forbort $129,876 (1)
Salary Remaining : $48,793
Eric Gelinas $127,500 (2)
Salary Remaining : $47,901
Kristian Reichel $125,000 (3)
Salary Remaining : $46,961
Dennis Gilbert $120,000 (2)
Salary Remaining : $45,083
Teemu Hartikainen $100,000 (1)
Salary Remaining : $37,569
Frederick Gaudreau $85,000 (1)
Salary Remaining : $31,934
Tom Kuhnhackl $85,000 (1)
Salary Remaining : $31,934
Mark Kastelic $80,000 (3)
Salary Remaining : $30,055
Linus Hogberg $80,000 (1)
Salary Remaining : $30,055
Alexander True $70,000 (2)
Salary Remaining : $26,298
Ryan Spooner $62,500 (1)
Salary Remaining : $23,481
Justin Holl $62,500 (1)
Salary Remaining : $23,481
William Carrier $62,500 (1)
Salary Remaining : $23,481
Brendan Lemieux $62,500 (2)
Salary Remaining : $23,481
Dylan Gambrell $60,000 (1)
Salary Remaining : $22,541
Tomas Nosek $60,000 (1)
Salary Remaining : $22,541
Mirco Mueller $50,000 (4)
Salary Remaining : $18,785
Pat Maroon $50,000 (1)
Salary Remaining : $18,785
Victor Ejdsell $50,000 (4)
Salary Remaining : $18,785
Gemel Smith $50,000 (1)
Salary Remaining : $18,785
Anton Slepyshev $50,000 (1)
Salary Remaining : $18,785
Joey Daccord $50,000 (4)
Salary Remaining : $18,785
Total Farm Players25
Salary Commitment
Year 24 : $2,326,376
Year 25 : $935,000
Year 26 : $555,000
Year 27 : $150,000
Salary Average Commitment
Year 24 : $2,326,376
Year 25 : $935,000
Year 26 : $555,000
Year 27 : $150,000

Hamilton Mustangs



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirstOntario Centre
Level 1: 5940 - $90 - 5,427 - 91.36%
Level 2: 4860 - $50 - 4,421 - 90.96%
Level 3: 1980 - $30 - 1,810 - 91.43%
Level 4: 3960 - $25 - 3,110 - 78.55%
Luxury : 1260 - $185 - 1,164 - 92.37%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,508 - 75.40%
Farm Level 2: 1000 - $15 - 734 - 73.45%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %15,932 - 88.51%
Average Income per Game$1,183,607
Year to Date Revenue$29,590,166
Farm
Home Games Left14
Average Attendance - %2,242 - 74.75%
Average Income per Game$63,794
Year to Date Revenue$1,594,860

Expense

Pro Players Total Salaries$80,536,773
Farm Players Total Salaries$2,129,900
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$50,247,814
Farm Year To Date Expenses$1,341,592
Pro Salary Cap To Date$50,247,814
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,570,493
Farm Estimated Season Revenue$893,122
Pro Remaining Season Days68
Pro Expenses Per Days$444,955
Pro Estimated Expenses$30,256,940
Farm Remaining Season Days68
Farm Expenses Per Days$11,767
Farm Estimated Expenses$800,156
Estimated Season Expenses$31,057,096
Current Bank Account$26,849,118
Projected Bank Account$13,255,637

Pro Players Salaries

Auston Matthews (1 Way Contract) $7,837,033 (3)
-Salary Remaining : $2,944,300
Cam Fowler (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $2,629,834
Roope Hintz (1 Way Contract) $6,521,740 (1)
-Salary Remaining : $2,450,156
Dougie Hamilton (1 Way Contract) $5,750,000 (1)
-Salary Remaining : $2,160,221
Matt Murray (1 Way Contract) $5,750,000 (3)
-Salary Remaining : $2,160,221
Joel Farabee (1 Way Contract) $4,710,000 (1)
-Salary Remaining : $1,769,503
Kevin Fiala (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $1,502,762
Frederik Andersen (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $1,502,762
Quinn Hughes (1 Way Contract) $3,825,000 (1)
-Salary Remaining : $1,437,017
Miro Heiskanen (1 Way Contract) $3,825,000 (1)
-Salary Remaining : $1,437,017
Casey Mittelstadt (1 Way Contract) $3,100,000 (4)
-Salary Remaining : $1,164,641
Eeli Tolvanen (1 Way Contract) $2,750,000 (4)
-Salary Remaining : $1,033,149
Yegor Sharangovich (1 Way Contract) $2,350,000 (4)
-Salary Remaining : $882,873
Michael Hutchinson (1 Way Contract) $2,300,000 (1)
-1 Way Contract Salary Cap : $2,300,000
-Salary Remaining : $864,088
Antti Raanta (1 Way Contract) $2,300,000 (1)
-1 Way Contract Salary Cap : $2,300,000
-Salary Remaining : $864,088
Nick Cousins $1,995,000 (4)
-Salary Remaining : $749,503
Jordan Eberle $1,900,000 (2)
-Salary Remaining : $713,812
Warren Foegele $1,750,000 (1)
-Salary Remaining : $657,459
Ryan Donato $1,200,000 (2)
-Salary Remaining : $450,829
Ian Mitchell (1 Way Contract) $1,173,000 (2)
-Salary Remaining : $440,685
Martin Frk (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $375,691
Marcus Sorensen (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $375,691
Connor Carrick (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $375,691
Jordan Schroeder $1,000,000 (2)
-Salary Remaining : $375,691
Nathan Walker (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $375,691
Jyrki Jokipakka $900,000 (1)
-Salary Remaining : $338,122
Scott Perunovich $600,000 (3)
-Salary Remaining : $225,414
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 : $84,530
Joe Snively $225,000 (2)
Salary Remaining : $84,530
Beck Malenstyn $220,000 (3)
Salary Remaining : $82,652
Denis Malgin $220,000 (3)
Salary Remaining : $82,652
Luke Hughes $175,000 (3)
Salary Remaining : $65,746
Mark Friedman $133,000 (1)
Salary Remaining : $49,967
Filip Roos $125,000 (1)
Salary Remaining : $46,961
Otto Koivula $99,900 (1)
Salary Remaining : $37,531
Oscar Fantenberg $90,000 (1)
Salary Remaining : $33,812
Tyler Wotherspoon $90,000 (1)
Salary Remaining : $33,812
Joakim Nygard $75,000 (1)
Salary Remaining : $28,177
Mattias Janmark $72,000 (2)
Salary Remaining : $27,050
Gabriel Dumont $65,000 (1)
Salary Remaining : $24,420
Paul Cotter $60,000 (2)
Salary Remaining : $22,541
Libor Hajek $55,000 (4)
Salary Remaining : $20,663
Andrei Mironov $50,000 (1)
Salary Remaining : $18,785
Alex Lyon $50,000 (1)
Salary Remaining : $18,785
Carl Grundstrom $50,000 (4)
Salary Remaining : $18,785
Alex Iafallo $50,000 (2)
Salary Remaining : $18,785
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 - 5,600 - 94.27%
Level 2: 4860 - $51 - 4,530 - 93.22%
Level 3: 1980 - $31 - 1,888 - 95.35%
Level 4: 3960 - $23 - 3,794 - 95.81%
Luxury : 1260 - $187 - 1,145 - 90.86%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $33 - 1,700 - 85.02%
Farm Level 2: 1000 - $13 - 869 - 86.86%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %16,957 - 94.20%
Average Income per Game$1,229,000
Year to Date Revenue$29,496,005
Farm
Home Games Left15
Average Attendance - %2,569 - 85.63%
Average Income per Game$72,020
Year to Date Revenue$1,728,474

Expense

Pro Players Total Salaries$72,706,899
Farm Players Total Salaries$3,481,143
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$46,322,438
Farm Year To Date Expenses$2,187,461
Pro Salary Cap To Date$46,322,438
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,435,003
Farm Estimated Season Revenue$1,080,296
Pro Remaining Season Days68
Pro Expenses Per Days$401,696
Pro Estimated Expenses$27,315,328
Farm Remaining Season Days68
Farm Expenses Per Days$19,233
Farm Estimated Expenses$1,307,844
Estimated Season Expenses$28,623,172
Current Bank Account$174,167,597
Projected Bank Account$165,059,724

Pro Players Salaries

Charlie Coyle (1 Way Contract) $10,000,000 (2)
-Salary Remaining : $3,756,906
Alex Pietrangelo (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $2,441,989
Colton Parayko (1 Way Contract) $5,005,000 (2)
-Salary Remaining : $1,880,331
Viktor Arvidsson (1 Way Contract) $5,005,000 (2)
-Salary Remaining : $1,880,331
Justin Faulk (1 Way Contract) $5,005,000 (2)
-Salary Remaining : $1,880,331
Markus Granlund (1 Way Contract) $4,569,000 (2)
-Salary Remaining : $1,716,530
Steven Stamkos (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $1,690,608
Zemgus Girgensons (1 Way Contract) $3,548,500 (3)
-Salary Remaining : $1,333,138
Jaden Schwartz (1 Way Contract) $3,535,000 (2)
-Salary Remaining : $1,328,066
Andrei Kuzmenko (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $1,220,994
Joonas Korpisalo (1 Way Contract) $3,235,400 (3)
-Salary Remaining : $1,215,509
Martin Jones (1 Way Contract) $3,005,000 (1)
-Salary Remaining : $1,128,950
Lucas Wallmark (1 Way Contract) $2,760,000 (1)
-Salary Remaining : $1,036,906
Alex Petrovic (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $751,381
John Ramage (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $751,381
Andreas Johnsson $1,810,000 (4)
-Salary Remaining : $680,000
Will Butcher $1,810,000 (4)
-Salary Remaining : $680,000
Kyle Palmieri (1 Way Contract) $1,693,999 (2)
-Salary Remaining : $636,420
Adam Henrique $1,500,000 (2)
-Salary Remaining : $563,536
Conor Garland (1 Way Contract) $1,350,000 (1)
-Salary Remaining : $507,182
Drake Caggiula $625,000 (3)
-Salary Remaining : $234,807
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 : $82,577
Austin Watson $219,600 (3)
Salary Remaining : $82,502
Jaxson Stauber $217,800 (1)
Salary Remaining : $81,825
Scott Wilson $201,000 (1)
Salary Remaining : $75,514
Jake Dotchin $178,400 (3)
Salary Remaining : $67,023
Joel Hanley $178,400 (2)
Salary Remaining : $67,023
Dylan Guenther $175,000 (3)
Salary Remaining : $65,746
Corban Knight $161,000 (1)
Salary Remaining : $60,486
Tomas Tatar $157,000 (2)
Salary Remaining : $58,983
Tyler Pitlick $150,000 (2)
Salary Remaining : $56,354
Radko Gudas $127,000 (1)
Salary Remaining : $47,713
Mike Hoffman $125,000 (2)
Salary Remaining : $46,961
Victor Rask $107,143 (2)
Salary Remaining : $40,253
Joni Ortio $105,000 (2)
Salary Remaining : $39,448
Garnet Hathaway $101,000 (1)
Salary Remaining : $37,945
Dylan McIlrath $101,000 (3)
Salary Remaining : $37,945
Drew Doughty $101,000 (2)
Salary Remaining : $37,945
Sasha Chmelevski $100,000 (1)
Salary Remaining : $37,569
Keegan Kolesar $68,500 (2)
Salary Remaining : $25,735
Antoine Bibeau $68,500 (1)
Salary Remaining : $25,735
Damon Severson $63,000 (4)
Salary Remaining : $23,669
John Gilmour $62,500 (2)
Salary Remaining : $23,481
Jean-Sebastien Dea $62,500 (3)
Salary Remaining : $23,481
Austin Czarnik $62,500 (2)
Salary Remaining : $23,481
Arber Xhekaj (Out of Payroll) $60,000 (3)
Salary Remaining : $22,541
Julian Melchiori $57,000 (1)
Salary Remaining : $21,414
Sergey Kalinin $56,500 (2)
Salary Remaining : $21,227
Zach Boychuk $55,000 (2)
Salary Remaining : $20,663
Julius Honka $50,000 (1)
Salary Remaining : $18,785
Felix Sandstrom $50,000 (2)
Salary Remaining : $18,785
Nikolay Goldobin $50,000 (1)
Salary Remaining : $18,785
Andreas Englund $50,000 (2)
Salary Remaining : $18,785
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 - $90 - 5,250 - 88.39%
Level 2: 4860 - $55 - 4,329 - 89.08%
Level 3: 1980 - $27 - 1,761 - 88.95%
Level 4: 3960 - $13 - 3,652 - 92.23%
Luxury : 1260 - $177 - 1,138 - 90.33%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $33 - 1,912 - 95.62%
Farm Level 2: 1000 - $12 - 959 - 95.86%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %16,131 - 89.62%
Average Income per Game$1,152,432
Year to Date Revenue$28,810,804
Farm
Home Games Left14
Average Attendance - %2,871 - 95.70%
Average Income per Game$72,012
Year to Date Revenue$1,800,306

Expense

Pro Players Total Salaries$33,365,259
Farm Players Total Salaries$3,182,841
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$23,587,551
Farm Year To Date Expenses$2,064,774
Pro Salary Cap To Date$23,587,551
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,134,050
Farm Estimated Season Revenue$1,008,171
Pro Remaining Season Days68
Pro Expenses Per Days$184,338
Pro Estimated Expenses$12,534,984
Farm Remaining Season Days68
Farm Expenses Per Days$17,585
Farm Estimated Expenses$1,195,780
Estimated Season Expenses$13,730,764
Current Bank Account$10,473,386
Projected Bank Account$13,884,843

Pro Players Salaries

Radek Faksa (1 Way Contract) $4,253,400 (3)
-Salary Remaining : $1,597,962
John Klingberg (1 Way Contract) $3,700,000 (1)
-Salary Remaining : $1,390,055
Erik Karlsson (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $1,314,917
Dominik Kubalik (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $1,033,149
Erik Brannstrom (1 Way Contract) $2,550,000 (1)
-Salary Remaining : $958,011
Connor Ingram $2,375,000 (3)
-Salary Remaining : $892,265
Sam Steel (1 Way Contract) $2,175,000 (2)
-Salary Remaining : $817,127
Adam Lowry $2,000,000 (2)
-Salary Remaining : $751,381
Artturi Lehkonen $1,750,000 (1)
-Salary Remaining : $657,459
Kevin Gravel $999,999 (1)
-Salary Remaining : $375,690
Erik Gustafsson $959,360 (2)
-Salary Remaining : $360,423
Gabriel Carlsson $900,000 (1)
-Salary Remaining : $338,122
Kyle Clifford $812,000 (1)
-Salary Remaining : $305,061
Patrick Kane (1 Way Contract) $800,000 (1)
-Salary Remaining : $300,552
Joonas Rask $750,000 (1)
-Salary Remaining : $281,768
Connor Bunnaman $575,000 (3)
-Salary Remaining : $216,022
Nikita Soshnikov $515,000 (1)
-Salary Remaining : $193,481
John Leonard $500,500 (3)
-Salary Remaining : $188,033
Pierre Engvall $500,000 (1)
-Salary Remaining : $187,845
Ian Cole $500,000 (1)
-Salary Remaining : $187,845
Kevin Mandolese $500,000 (3)
-Salary Remaining : $187,845
Total Pro Players21
Salary Commitment
Year 24 : $33,365,259
Year 25 : $13,338,260
Year 26 : $8,203,900
Year 27 : $0
Salary Average Commitment
Year 24 : $33,365,259
Year 25 : $13,338,260
Year 26 : $8,203,900
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $33,365,259
Year 25 : $13,338,260
Year 26 : $8,203,900
Year 27 : $0

Farm Players Salaries

Ross Johnston $175,000 (2)
Salary Remaining : $65,746
Klim Kostin $175,000 (3)
Salary Remaining : $65,746
Anton Lander $157,000 (2)
Salary Remaining : $58,983
Craig Smith $156,995 (1)
Salary Remaining : $58,982
Ben Chiarot $129,876 (1)
Salary Remaining : $48,793
Michael Sgarbossa $129,800 (1)
Salary Remaining : $48,765
Danil Yurtaykin $129,000 (2)
Salary Remaining : $48,464
Cam York $125,000 (3)
Salary Remaining : $46,961
Dennis Cholowski $100,000 (2)
Salary Remaining : $37,569
Kieffer Bellows $100,000 (1)
Salary Remaining : $37,569
Tanner Jeannot $100,000 (1)
Salary Remaining : $37,569
Jonathan Dahlen $100,000 (1)
Salary Remaining : $37,569
Riley Damiani $100,000 (3)
Salary Remaining : $37,569
Logan Shaw $98,500 (1)
Salary Remaining : $37,006
Kristers Gudlevskis $83,300 (1)
Salary Remaining : $31,295
Marcus Bjork $81,200 (3)
Salary Remaining : $30,506
Alexander Alexeyev $80,000 (2)
Salary Remaining : $30,055
Jet Greaves $70,000 (3)
Salary Remaining : $26,298
Akira Schmid $70,000 (2)
Salary Remaining : $26,298
Victor Antipin $69,900 (2)
Salary Remaining : $26,261
Zach Senyshyn $67,500 (2)
Salary Remaining : $25,359
Austin Strand $65,000 (2)
Salary Remaining : $24,420
CJ Suess $62,500 (3)
Salary Remaining : $23,481
Jordan Schmaltz $62,200 (1)
Salary Remaining : $23,368
Mason Shaw $60,000 (3)
Salary Remaining : $22,541
Declan Chisholm $60,000 (3)
Salary Remaining : $22,541
Kyle Capobianco $60,000 (1)
Salary Remaining : $22,541
Louis Domingue $57,000 (1)
Salary Remaining : $21,414
Alexandre Fortin $55,500 (2)
Salary Remaining : $20,851
Givani Smith $52,500 (1)
Salary Remaining : $19,724
Rhett Gardner $50,070 (1)
Salary Remaining : $18,811
Lukas Vejdemo $50,000 (1)
Salary Remaining : $18,785
Ryan MacInnis $50,000 (1)
Salary Remaining : $18,785
Ben Gleason $50,000 (1)
Salary Remaining : $18,785
Olli Juolevi $50,000 (1)
Salary Remaining : $18,785
Brayden Pachal $50,000 (3)
Salary Remaining : $18,785
Carson Meyer $50,000 (1)
Salary Remaining : $18,785
Total Farm Players37
Salary Commitment
Year 24 : $3,182,841
Year 25 : $1,752,600
Year 26 : $783,700
Year 27 : $0
Salary Average Commitment
Year 24 : $3,182,841
Year 25 : $1,752,600
Year 26 : $783,700
Year 27 : $0

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 5940 - $92 - 5,718 - 96.27%
Level 2: 4860 - $51 - 4,677 - 96.23%
Level 3: 1980 - $30 - 1,898 - 95.88%
Level 4: 3960 - $23 - 3,789 - 95.67%
Luxury : 1260 - $186 - 1,188 - 94.26%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $32 - 1,891 - 94.55%
Farm Level 2: 1000 - $13 - 947 - 94.67%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %17,270 - 95.95%
Average Income per Game$1,253,884
Year to Date Revenue$30,093,213
Farm
Home Games Left15
Average Attendance - %2,838 - 94.59%
Average Income per Game$72,820
Year to Date Revenue$1,747,680

Expense

Pro Players Total Salaries$69,071,567
Farm Players Total Salaries$2,420,900
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$47,143,447
Farm Year To Date Expenses$1,362,901
Pro Salary Cap To Date$47,143,447
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,808,258
Farm Estimated Season Revenue$1,092,300
Pro Remaining Season Days68
Pro Expenses Per Days$381,611
Pro Estimated Expenses$25,949,548
Farm Remaining Season Days68
Farm Expenses Per Days$13,375
Farm Estimated Expenses$909,500
Estimated Season Expenses$26,859,048
Current Bank Account$54,509,545
Projected Bank Account$47,551,055

Pro Players Salaries

Jonathan Huberdeau (1 Way Contract) $7,950,000 (1)
-Salary Remaining : $2,986,740
Josh Norris (1 Way Contract) $6,775,000 (4)
-Salary Remaining : $2,545,304
Alex DeBrincat (1 Way Contract) $6,000,067 (3)
-Salary Remaining : $2,254,169
Bo Horvat (1 Way Contract) $5,550,000 (3)
-Salary Remaining : $2,085,083
Tobias Rieder (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $1,502,762
Andrei Svechnikov (1 Way Contract) $3,825,000 (1)
-Salary Remaining : $1,437,017
Klas Dahlbeck (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $1,427,624
Ryan Johansen (1 Way Contract) $3,600,000 (2)
-Salary Remaining : $1,352,486
Connor Murphy (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $1,220,994
Nikita Nesterov (1 Way Contract) $3,125,000 (2)
-Salary Remaining : $1,174,033
Slava Voynov (1 Way Contract) $2,500,000 (1)
-1 Way Contract Salary Cap : $2,500,000
-Salary Remaining : $939,227
Ilya Samsonov (1 Way Contract) $2,225,000 (4)
-Salary Remaining : $835,912
Vinnie Hinostroza $2,067,000 (1)
-Salary Remaining : $776,552
Troy Grosenick (1 Way Contract) $2,064,500 (1)
-1 Way Contract Salary Cap : $2,064,500
-Salary Remaining : $775,613
Jhonas Enroth (1 Way Contract) $1,900,000 (1)
-1 Way Contract Salary Cap : $1,900,000
-Salary Remaining : $713,812
Brian Dumoulin $1,900,000 (1)
-Salary Remaining : $713,812
Tanner Kero $1,600,000 (1)
-Salary Remaining : $601,105
Filip Chlapik $1,550,000 (2)
-Salary Remaining : $582,320
Ilya Mikheyev $1,250,000 (3)
-Salary Remaining : $469,613
Jake Evans $850,000 (1)
-Salary Remaining : $319,337
Zach Whitecloud $750,000 (2)
-Salary Remaining : $281,768
Nick Perbix $700,000 (3)
-Salary Remaining : $262,983
Nicolas Aube-Kubel $690,000 (1)
-Salary Remaining : $259,227
Henri Jokiharju $600,000 (4)
-Salary Remaining : $225,414
Kaapo Kahkonen $550,000 (1)
-Salary Remaining : $206,630
Total Pro Players25
Salary Commitment
Year 24 : $69,071,567
Year 25 : $36,125,067
Year 26 : $23,100,067
Year 27 : $9,600,000
Salary Average Commitment
Year 24 : $69,071,567
Year 25 : $36,125,067
Year 26 : $23,100,067
Year 27 : $9,600,000
Salary Cap with 1 Way Contract
Year 24 : $69,071,567
Year 25 : $36,125,067
Year 26 : $23,100,067
Year 27 : $9,600,000

Farm Players Salaries

Mitchell Stephens $525,000 (2)
Salary Remaining : $197,238
Scott Harrington $178,400 (1)
Salary Remaining : $67,023
Philip Samuelsson $160,000 (2)
Salary Remaining : $60,110
Colin Blackwell $125,000 (1)
Salary Remaining : $46,961
Benoit-Olivier Groulx $90,000 (3)
Salary Remaining : $33,812
Justus Annunen $90,000 (3)
Salary Remaining : $33,812
Julien Gauthier $85,000 (2)
Salary Remaining : $31,934
MacKenzie Entwistle $80,000 (2)
Salary Remaining : $30,055
Mitchell Chaffee $75,000 (3)
Salary Remaining : $28,177
Cam Dineen $70,000 (1)
Salary Remaining : $26,298
Mikael Pyyhtia $70,000 (3)
Salary Remaining : $26,298
Nils Aman $70,000 (3)
Salary Remaining : $26,298
Justin Brazeau $65,000 (3)
Salary Remaining : $24,420
James Hamblin $65,000 (3)
Salary Remaining : $24,420
Tim Heed $65,000 (1)
Salary Remaining : $24,420
Jesper Boqvist $60,000 (1)
Salary Remaining : $22,541
Jack St. Ivany $60,000 (3)
Salary Remaining : $22,541
Nicolas Meloche $60,000 (1)
Salary Remaining : $22,541
Tucker Poolman $57,500 (1)
Salary Remaining : $21,602
Casey Fitzgerald $55,000 (2)
Salary Remaining : $20,663
Michael Dal Colle $55,000 (1)
Salary Remaining : $20,663
Juho Lammikko $55,000 (2)
Salary Remaining : $20,663
Carsen Twarynski $55,000 (3)
Salary Remaining : $20,663
Matt Kiersted $50,000 (3)
Salary Remaining : $18,785
Mikhail Vorobyov $50,000 (3)
Salary Remaining : $18,785
Cole Smith $50,000 (3)
Salary Remaining : $18,785
Total Farm Players26
Salary Commitment
Year 24 : $2,420,900
Year 25 : $1,277,500
Year 26 : $790,000
Year 27 : $0
Salary Average Commitment
Year 24 : $2,421,000
Year 25 : $1,277,500
Year 26 : $790,000
Year 27 : $0

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 5940 - $93 - 4,835 - 81.41%
Level 2: 4860 - $52 - 3,934 - 80.95%
Level 3: 1980 - $32 - 1,531 - 77.32%
Level 4: 3960 - $25 - 3,081 - 77.81%
Luxury : 1260 - $188 - 1,038 - 82.34%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,548 - 77.39%
Farm Level 2: 1000 - $15 - 749 - 74.86%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %14,420 - 80.11%
Average Income per Game$1,082,655
Year to Date Revenue$27,066,370
Farm
Home Games Left14
Average Attendance - %2,296 - 76.55%
Average Income per Game$65,404
Year to Date Revenue$1,635,105

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$51,707,147
Farm Year To Date Expenses$961,327
Pro Salary Cap To Date$51,707,147
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,157,167
Farm Estimated Season Revenue$915,659
Pro Remaining Season Days68
Pro Expenses Per Days$442,667
Pro Estimated Expenses$30,101,356
Farm Remaining Season Days68
Farm Expenses Per Days$9,524
Farm Estimated Expenses$647,632
Estimated Season Expenses$30,748,988
Current Bank Account$47,427,694
Projected Bank Account$32,751,532

Pro Players Salaries

Brandon Saad (1 Way Contract) $10,500,000 (2)
-Salary Remaining : $3,944,751
Anthony Cirelli (1 Way Contract) $9,000,000 (3)
-Salary Remaining : $3,381,215
Ryan O'Reilly (1 Way Contract) $8,750,000 (2)
-Salary Remaining : $3,287,293
Gabriel Landeskog (1 Way Contract) $7,220,746 (2)
-Salary Remaining : $2,712,766
Victor Hedman (1 Way Contract) $5,550,000 (2)
-Salary Remaining : $2,085,083
Ondrej Kase (1 Way Contract) $3,630,000 (1)
-Salary Remaining : $1,363,757
Andrew Mangiapane (1 Way Contract) $3,550,000 (2)
-Salary Remaining : $1,333,702
Mason Marchment (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $1,314,917
Brendan Perlini (1 Way Contract) $3,130,000 (1)
-Salary Remaining : $1,175,912
Sam Bennett (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $1,127,072
Andrei Vasilevskiy (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $1,127,072
Brett Pesce (1 Way Contract) $2,650,000 (3)
-Salary Remaining : $995,580
Brett Lernout (1 Way Contract) $2,550,000 (3)
-Salary Remaining : $958,011
Oscar Lindberg $2,000,000 (1)
-Salary Remaining : $751,381
Gustav Nyquist $2,000,000 (1)
-Salary Remaining : $751,381
Jamie Oleksiak $1,700,000 (2)
-Salary Remaining : $638,674
Noah Hanifin $1,067,000 (2)
-Salary Remaining : $400,862
Tyler Bertuzzi $1,000,000 (2)
-Salary Remaining : $375,691
Nick Blankenburg $800,000 (1)
-Salary Remaining : $300,552
Malcolm Subban $750,000 (1)
-Salary Remaining : $281,768
Adam Pelech $624,999 (1)
-Salary Remaining : $234,806
Wade Allison $600,000 (3)
-Salary Remaining : $225,414
T.J. Oshie (1 Way Contract) $550,000 (1)
-1 Way Contract Salary Cap : $550,000
-Salary Remaining : $206,630
Mats Zuccarello (1 Way Contract) $500,000 (2)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $187,845
Linus Omark (1 Way Contract) $500,000 (2)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $187,845
Milan Lucic (1 Way Contract) $500,000 (2)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $187,845
Miles Wood $500,000 (1)
-Salary Remaining : $187,845
Brad Marchand (1 Way Contract) $500,000 (3)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $187,845
Alex Ovechkin (1 Way Contract) $500,000 (2)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $187,845
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 : $65,746
Logan Brown $150,000 (1)
Salary Remaining : $56,354
Paul LaDue $127,030 (1)
Salary Remaining : $47,724
Mike Matheson $126,700 (3)
Salary Remaining : $47,600
Jake Christiansen $100,000 (3)
Salary Remaining : $37,569
Anders Lee $98,500 (1)
Salary Remaining : $37,006
Garret Sparks $95,000 (2)
Salary Remaining : $35,691
Alex Barre-Boulet $70,000 (3)
Salary Remaining : $26,298
Jared Coreau $62,500 (1)
Salary Remaining : $23,481
Caleb Jones $62,500 (3)
Salary Remaining : $23,481
Ryan Lomberg $55,600 (3)
Salary Remaining : $20,888
Matthew Highmore $51,000 (1)
Salary Remaining : $19,160
Kyle Burroughs $50,100 (1)
Salary Remaining : $18,822
Vinni Lettieri $50,000 (2)
Salary Remaining : $18,785
William Lagesson $50,000 (2)
Salary Remaining : $18,785
Andreas Borgman $50,000 (2)
Salary Remaining : $18,785
Jake Walman $50,000 (1)
Salary Remaining : $18,785
Johan Larsson $50,000 (2)
Salary Remaining : $18,785
Hudson Fasching $50,000 (1)
Salary Remaining : $18,785
Frederik Gauthier $50,000 (2)
Salary Remaining : $18,785
John Quenneville $50,000 (1)
Salary Remaining : $18,785
Christian Jaros $50,000 (3)
Salary Remaining : $18,785
Dustin Tokarski $50,000 (2)
Salary Remaining : $18,785
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 - 4,920 - 82.84%
Level 2: 4860 - $52 - 3,863 - 79.49%
Level 3: 1980 - $32 - 1,541 - 77.81%
Level 4: 3960 - $25 - 3,053 - 77.10%
Luxury : 1260 - $188 - 1,025 - 81.36%
Total Capacity :18000
Farm
Farm Level 1: 2250 - $35 - 1,727 - 76.75%
Farm Level 2: 1250 - $16 - 873 - 69.88%
Farm Total Capacity :3500

Income

Home Games Left14
Average Attendance - %14,402 - 80.01%
Average Income per Game$1,084,278
Year to Date Revenue$27,106,947
Farm
Home Games Left14
Average Attendance - %2,600 - 74.29%
Average Income per Game$74,414
Year to Date Revenue$1,860,361

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$48,759,839
Farm Year To Date Expenses$1,051,428
Pro Salary Cap To Date$48,759,839
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,179,890
Farm Estimated Season Revenue$1,041,802
Pro Remaining Season Days68
Pro Expenses Per Days$436,519
Pro Estimated Expenses$29,683,292
Farm Remaining Season Days68
Farm Expenses Per Days$9,312
Farm Estimated Expenses$633,216
Estimated Season Expenses$30,316,508
Current Bank Account$60,467,814
Projected Bank Account$46,372,998

Pro Players Salaries

Tyler Seguin (1 Way Contract) $8,250,000 (1)
-Salary Remaining : $3,099,448
Filip Forsberg (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $3,005,525
Jack Eichel (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $2,629,834
Seth Jones (1 Way Contract) $6,850,000 (4)
-Salary Remaining : $2,573,481
Matthew Tkachuk (1 Way Contract) $5,750,000 (3)
-Salary Remaining : $2,160,221
Ryan Murray (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $1,502,762
Igor Shesterkin (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $1,502,762
Christian Dvorak (1 Way Contract) $3,830,000 (1)
-Salary Remaining : $1,438,895
Adam Boqvist (1 Way Contract) $3,825,000 (2)
-Salary Remaining : $1,437,017
John Tavares (1 Way Contract) $3,800,000 (2)
-Salary Remaining : $1,427,624
Mark Stone (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $1,408,840
Petr Mrazek (1 Way Contract) $3,565,000 (1)
-Salary Remaining : $1,339,337
Brett Bulmer $2,100,000 (1)
-Salary Remaining : $788,950
Bowen Byram $2,000,000 (2)
-Salary Remaining : $751,381
Jesse Puljujarvi $2,000,000 (1)
-Salary Remaining : $751,381
Owen Tippett $1,750,000 (1)
-Salary Remaining : $657,459
Lucas Raymond $1,750,000 (3)
-Salary Remaining : $657,459
Rasmus Sandin $1,000,000 (1)
-Salary Remaining : $375,691
Rudolfs Balcers $1,000,000 (2)
-Salary Remaining : $375,691
Ryan McDonagh (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $375,691
Erik Gustafsson (1 Way Contract) $900,000 (1)
-1 Way Contract Salary Cap : $900,000
-Salary Remaining : $338,122
Devin Shore $750,000 (4)
-Salary Remaining : $281,768
Mark Giordano (1 Way Contract) $600,000 (1)
-1 Way Contract Salary Cap : $600,000
-Salary Remaining : $225,414
Jacob Bryson $540,000 (3)
-Salary Remaining : $202,873
Trevor Lewis (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $187,845
Nikolay Kulemin (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $187,845
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 : $56,354
Josh Jooris $145,000 (1)
Salary Remaining : $54,475
Justin Barron $100,000 (3)
Salary Remaining : $37,569
Simon Holmstrom $100,000 (2)
Salary Remaining : $37,569
Nick Robertson $100,000 (3)
Salary Remaining : $37,569
Yegor Chinakhov $100,000 (3)
Salary Remaining : $37,569
Jake Neighbours $90,000 (2)
Salary Remaining : $33,812
Lukas Dostal $80,000 (3)
Salary Remaining : $30,055
Joey Anderson $80,000 (2)
Salary Remaining : $30,055
Nico Daws $70,000 (1)
Salary Remaining : $26,298
Martin Marincin $60,000 (1)
Salary Remaining : $22,541
Nick Paul $56,000 (3)
Salary Remaining : $21,039
Cole Guttman $52,500 (4)
Salary Remaining : $19,724
Matt Luff $52,000 (2)
Salary Remaining : $19,536
Akito Hirose $50,000 (4)
Salary Remaining : $18,785
Ivan Prosvetov $50,000 (4)
Salary Remaining : $18,785
Victor Mete $50,000 (3)
Salary Remaining : $18,785
Mike Reilly $50,000 (1)
Salary Remaining : $18,785
Brett Ritchie $50,000 (1)
Salary Remaining : $18,785
Christoffer Ehn $50,000 (4)
Salary Remaining : $18,785
Justin Schultz $50,000 (1)
Salary Remaining : $18,785
Dryden Hunt $50,000 (1)
Salary Remaining : $18,785
Dmytro Timashov $50,000 (2)
Salary Remaining : $18,785
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 - 4,940 - 83.16%
Level 2: 4860 - $52 - 3,830 - 78.80%
Level 3: 1980 - $32 - 1,587 - 80.17%
Level 4: 3960 - $25 - 3,114 - 78.64%
Luxury : 1260 - $188 - 1,059 - 84.06%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,555 - 77.74%
Farm Level 2: 1000 - $15 - 749 - 74.88%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %14,530 - 80.72%
Average Income per Game$1,094,816
Year to Date Revenue$26,275,593
Farm
Home Games Left15
Average Attendance - %2,304 - 76.79%
Average Income per Game$65,653
Year to Date Revenue$1,575,660

Expense

Pro Players Total Salaries$74,026,667
Farm Players Total Salaries$1,472,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$48,450,372
Farm Year To Date Expenses$946,243
Pro Salary Cap To Date$48,450,372
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,422,246
Farm Estimated Season Revenue$984,788
Pro Remaining Season Days68
Pro Expenses Per Days$408,987
Pro Estimated Expenses$27,811,116
Farm Remaining Season Days68
Farm Expenses Per Days$8,135
Farm Estimated Expenses$553,180
Estimated Season Expenses$28,364,296
Current Bank Account$140,703,800
Projected Bank Account$129,746,538

Pro Players Salaries

Patrik Laine (1 Way Contract) $10,000,000 (3)
-Salary Remaining : $3,756,906
Clayton Keller (1 Way Contract) $7,366,667 (4)
-Salary Remaining : $2,767,588
Mikko Rantanen (1 Way Contract) $7,100,000 (1)
-Salary Remaining : $2,667,403
Semyon Varlamov (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $1,878,453
Sergei Bobrovsky (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $1,878,453
Dylan Strome $4,900,000 (2)
-Salary Remaining : $1,840,884
Sami Niku (1 Way Contract) $4,900,000 (2)
-Salary Remaining : $1,840,884
Gabriel Vilardi (1 Way Contract) $4,710,000 (1)
-Salary Remaining : $1,769,503
Kevin Hayes (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $1,502,762
Evan Bouchard (Out of Payroll) $3,825,000 (2)
-Salary Remaining : $1,437,017
Filip Chytil (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $1,408,840
Oliver Ekman-Larsson (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $1,314,917
Louie Belpedio (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $1,127,072
Nikita Zadorov (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $751,381
Oliver Wahlstrom $1,750,000 (2)
-Salary Remaining : $657,459
Tomas Hertl $1,670,000 (3)
-Salary Remaining : $627,403
Ryan Lindgren $1,430,000 (3)
-Salary Remaining : $537,238
Tage Thompson $900,000 (1)
-Salary Remaining : $338,122
Rem Pitlick $800,000 (1)
-Salary Remaining : $300,552
Jimmy Vesey $625,000 (2)
-Salary Remaining : $234,807
Ryan Sproul $625,000 (2)
-Salary Remaining : $234,807
Frank Vatrano $500,000 (3)
-Salary Remaining : $187,845
Trent Frederic $500,000 (3)
-Salary Remaining : $187,845
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 : $46,961
Zane McIntyre $62,500 (2)
Salary Remaining : $23,481
Seth Griffith $62,500 (2)
Salary Remaining : $23,481
Daniel Catenacci $62,500 (2)
Salary Remaining : $23,481
Mike Vecchione $62,500 (2)
Salary Remaining : $23,481
Ben Hutton $62,500 (2)
Salary Remaining : $23,481
Radim Simek $62,500 (2)
Salary Remaining : $23,481
Andrey Makarov $62,500 (2)
Salary Remaining : $23,481
Lance Bouma $60,000 (1)
Salary Remaining : $22,541
Joel L'Esperance $50,000 (1)
Salary Remaining : $18,785
Uvis Balinskis $50,000 (3)
Salary Remaining : $18,785
Luke Adam $50,000 (1)
Salary Remaining : $18,785
Philippe Cornet $50,000 (1)
Salary Remaining : $18,785
Bogdan Kiselevich $50,000 (1)
Salary Remaining : $18,785
Daniel Carr $50,000 (1)
Salary Remaining : $18,785
Brady Keeper $50,000 (1)
Salary Remaining : $18,785
Andrew MacWilliam $50,000 (1)
Salary Remaining : $18,785
Libor Sulak $50,000 (1)
Salary Remaining : $18,785
Jonny Brodzinski $50,000 (1)
Salary Remaining : $18,785
Gustav Olofsson $50,000 (4)
Salary Remaining : $18,785
Stefan Matteau $50,000 (3)
Salary Remaining : $18,785
David Warsofsky $50,000 (1)
Salary Remaining : $18,785
Justin Florek $50,000 (1)
Salary Remaining : $18,785
Rocco Grimaldi $50,000 (1)
Salary Remaining : $18,785
Ronalds Kenins $50,000 (2)
Salary Remaining : $18,785
Joseph Cramarossa $50,000 (1)
Salary Remaining : $18,785
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 - 5,129 - 86.35%
Level 2: 4860 - $52 - 3,958 - 81.44%
Level 3: 1980 - $32 - 1,573 - 79.42%
Level 4: 3960 - $25 - 3,024 - 76.36%
Luxury : 1260 - $188 - 1,074 - 85.20%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,549 - 77.44%
Farm Level 2: 1000 - $15 - 748 - 74.80%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %14,757 - 81.98%
Average Income per Game$1,121,743
Year to Date Revenue$26,921,827
Farm
Home Games Left15
Average Attendance - %2,297 - 76.56%
Average Income per Game$65,431
Year to Date Revenue$1,570,350

Expense

Pro Players Total Salaries$75,673,666
Farm Players Total Salaries$1,479,200
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$45,506,653
Farm Year To Date Expenses$920,552
Pro Salary Cap To Date$45,506,653
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,826,142
Farm Estimated Season Revenue$981,469
Pro Remaining Season Days68
Pro Expenses Per Days$418,087
Pro Estimated Expenses$28,429,916
Farm Remaining Season Days68
Farm Expenses Per Days$8,172
Farm Estimated Expenses$555,696
Estimated Season Expenses$28,985,612
Current Bank Account$106,445,568
Projected Bank Account$95,267,567

Pro Players Salaries

Brock Boeser (1 Way Contract) $8,280,333 (2)
-Salary Remaining : $3,110,843
Elias Pettersson (1 Way Contract) $6,650,000 (4)
-Salary Remaining : $2,498,343
Vladimir Tarasenko (1 Way Contract) $5,500,500 (1)
-Salary Remaining : $2,066,486
Connor McDavid (1 Way Contract) $5,333,333 (2)
-Salary Remaining : $2,003,683
Tyson Barrie (1 Way Contract) $5,005,000 (1)
-Salary Remaining : $1,880,331
J.T. Miller (1 Way Contract) $4,850,000 (1)
-Salary Remaining : $1,822,099
Phillip Danault (1 Way Contract) $4,067,000 (1)
-Salary Remaining : $1,527,934
Ville Husso (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $1,502,762
Evgenii Dadonov (1 Way Contract) $3,650,500 (2)
-Salary Remaining : $1,371,459
Vitek Vanecek (1 Way Contract) $3,267,000 (1)
-Salary Remaining : $1,227,381
Brendan Gallagher (1 Way Contract) $2,950,000 (2)
-Salary Remaining : $1,108,287
Philipp Grubauer $2,500,000 (1)
-Salary Remaining : $939,227
Colin Miller (1 Way Contract) $2,500,000 (2)
-1 Way Contract Salary Cap : $2,500,000
-Salary Remaining : $939,227
Jake Bean $2,000,000 (4)
-Salary Remaining : $751,381
Haydn Fleury $1,950,000 (3)
-Salary Remaining : $732,597
Olli Maatta $1,935,000 (1)
-Salary Remaining : $726,961
Jakub Zboril $1,935,000 (3)
-Salary Remaining : $726,961
Michael Rasmussen $1,850,000 (4)
-Salary Remaining : $695,028
Luke Schenn $1,350,000 (1)
-Salary Remaining : $507,182
Brett Connolly $1,100,000 (2)
-Salary Remaining : $413,260
Kevin Connauton (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $375,691
Damien Brunner (1 Way Contract) $900,000 (1)
-1 Way Contract Salary Cap : $900,000
-Salary Remaining : $338,122
Josh Mahura $700,000 (1)
-Salary Remaining : $262,983
Luke Glendening (1 Way Contract) $600,000 (1)
-1 Way Contract Salary Cap : $600,000
-Salary Remaining : $225,414
Nathan Bastian $600,000 (2)
-Salary Remaining : $225,414
Lars Eller (1 Way Contract) $600,000 (1)
-1 Way Contract Salary Cap : $600,000
-Salary Remaining : $225,414
Jake Leschyshyn $600,000 (1)
-Salary Remaining : $225,414
Total Pro Players27
Salary Commitment
Year 24 : $75,673,666
Year 25 : $42,799,166
Year 26 : $18,385,000
Year 27 : $14,500,000
Salary Average Commitment
Year 24 : $75,673,666
Year 25 : $42,799,166
Year 26 : $18,385,000
Year 27 : $14,500,000
Salary Cap with 1 Way Contract
Year 24 : $75,673,666
Year 25 : $42,799,166
Year 26 : $18,385,000
Year 27 : $14,500,000

Farm Players Salaries

Connor Mackey $166,700 (2)
Salary Remaining : $62,628
Riley Tufte $100,000 (1)
Salary Remaining : $37,569
Michael Pezzetta $95,000 (3)
Salary Remaining : $35,691
Oscar Dansk $95,000 (1)
Salary Remaining : $35,691
Nikita Alexandrov $90,000 (2)
Salary Remaining : $33,812
Yanni Gourde $90,000 (2)
Salary Remaining : $33,812
Ryan Winterton $80,000 (3)
Salary Remaining : $30,055
Nate Schmidt $70,000 (1)
Salary Remaining : $26,298
Taylor Raddysh $70,000 (1)
Salary Remaining : $26,298
Jack McBain $70,000 (1)
Salary Remaining : $26,298
Guillaume Brisebois $70,000 (1)
Salary Remaining : $26,298
Samuel Bolduc $60,000 (2)
Salary Remaining : $22,541
Tim Gettinger $60,000 (3)
Salary Remaining : $22,541
Kevin Roy $57,500 (1)
Salary Remaining : $21,602
Erik Kallgren $55,000 (3)
Salary Remaining : $20,663
Sam Lafferty $50,000 (1)
Salary Remaining : $18,785
Justin Bailey $50,000 (1)
Salary Remaining : $18,785
Liam O'Brien $50,000 (1)
Salary Remaining : $18,785
Isaak Phillips $50,000 (2)
Salary Remaining : $18,785
Cale Fleury $50,000 (1)
Salary Remaining : $18,785
Total Farm Players20
Salary Commitment
Year 24 : $1,479,200
Year 25 : $746,700
Year 26 : $290,000
Year 27 : $0
Salary Average Commitment
Year 24 : $1,479,200
Year 25 : $746,700
Year 26 : $290,000
Year 27 : $0

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 5940 - $93 - 4,876 - 82.08%
Level 2: 4860 - $52 - 3,858 - 79.39%
Level 3: 1980 - $32 - 1,597 - 80.63%
Level 4: 3960 - $25 - 3,112 - 78.58%
Luxury : 1260 - $188 - 1,045 - 82.95%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,557 - 77.84%
Farm Level 2: 1000 - $15 - 759 - 75.87%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %14,488 - 80.49%
Average Income per Game$1,087,192
Year to Date Revenue$26,092,596
Farm
Home Games Left15
Average Attendance - %2,316 - 77.18%
Average Income per Game$65,868
Year to Date Revenue$1,580,840

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$34,765,128
Farm Year To Date Expenses$1,059,149
Pro Salary Cap To Date$34,765,128
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,307,872
Farm Estimated Season Revenue$988,025
Pro Remaining Season Days68
Pro Expenses Per Days$307,656
Pro Estimated Expenses$20,920,608
Farm Remaining Season Days68
Farm Expenses Per Days$9,373
Farm Estimated Expenses$637,364
Estimated Season Expenses$21,557,972
Current Bank Account$99,070,686
Projected Bank Account$94,808,611

Pro Players Salaries

Kasperi Kapanen (1 Way Contract) $7,500,000 (2)
-Salary Remaining : $2,817,680
Jake Guentzel (1 Way Contract) $5,250,000 (2)
-Salary Remaining : $1,972,376
Josh Morrissey (1 Way Contract) $4,285,715 (4)
-Salary Remaining : $1,610,103
Marc-Andre Fleury (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $1,502,762
Dmitry Orlov (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $1,408,840
Ryan Nugent-Hopkins (1 Way Contract) $3,600,000 (2)
-Salary Remaining : $1,352,486
Nino Niederreiter (1 Way Contract) $3,600,000 (2)
-Salary Remaining : $1,352,486
Evgeni Malkin (1 Way Contract) $3,200,000 (1)
-Salary Remaining : $1,202,210
Brandon Carlo (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $1,127,072
Jack Hughes $2,000,000 (1)
-Salary Remaining : $751,381
Andre Burakovsky $1,750,000 (4)
-Salary Remaining : $657,459
Anton Khudobin (1 Way Contract) $1,750,000 (1)
-1 Way Contract Salary Cap : $1,750,000
-Salary Remaining : $657,459
Bryan Rust $1,700,000 (1)
-Salary Remaining : $638,674
Matt Boldy $1,500,000 (1)
-Salary Remaining : $563,536
Joel Eriksson Ek $1,350,000 (3)
-Salary Remaining : $507,182
Vladislav Gavrikov $1,350,000 (2)
-Salary Remaining : $507,182
Jonas Siegenthaler $1,200,000 (2)
-Salary Remaining : $450,829
Reto Berra (1 Way Contract) $850,000 (1)
-Salary Remaining : $319,337
Jordan Kyrou $700,000 (1)
-Salary Remaining : $262,983
Martin Fehervary $700,000 (1)
-Salary Remaining : $262,983
Steve Kampfer (1 Way Contract) $650,000 (1)
-1 Way Contract Salary Cap : $650,000
-Salary Remaining : $244,199
Nick Ritchie $500,000 (1)
-Salary Remaining : $187,845
Juuso Valimaki $500,000 (4)
-Salary Remaining : $187,845
Rasmus Asplund $500,000 (3)
-Salary Remaining : $187,845
Brandon Yip (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $187,845
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 : $56,354
Andrei Loktionov $110,000 (1)
Salary Remaining : $41,326
Bobby Brink $100,000 (3)
Salary Remaining : $37,569
Ridly Greig $100,000 (3)
Salary Remaining : $37,569
Joe Morrow $95,000 (2)
Salary Remaining : $35,691
Nick DeSimone $80,000 (4)
Salary Remaining : $30,055
Jesse Ylonen $80,000 (2)
Salary Remaining : $30,055
Axel Jonsson-Fjallby $80,000 (2)
Salary Remaining : $30,055
Calen Addison $70,000 (2)
Salary Remaining : $26,298
Jack Studnicka $70,000 (3)
Salary Remaining : $26,298
Tyler Johnson $70,000 (2)
Salary Remaining : $26,298
Trey Fix-Wolansky $60,000 (3)
Salary Remaining : $22,541
Jack Rathbone $60,000 (2)
Salary Remaining : $22,541
Drew O'Connor $60,000 (1)
Salary Remaining : $22,541
Dominik Simon $56,000 (2)
Salary Remaining : $21,039
Christopher Gibson $55,000 (1)
Salary Remaining : $20,663
Michal Jordan $50,500 (1)
Salary Remaining : $18,972
Oskar Sundqvist $50,000 (3)
Salary Remaining : $18,785
Kevin Czuczman $50,000 (1)
Salary Remaining : $18,785
Jayson Megna $50,000 (1)
Salary Remaining : $18,785
Juuso Riikola $50,000 (3)
Salary Remaining : $18,785
Mathias Brome $50,000 (1)
Salary Remaining : $18,785
Dominic Toninato $50,000 (3)
Salary Remaining : $18,785
Anthony Angello $50,000 (1)
Salary Remaining : $18,785
Total Farm Players24
Salary Commitment
Year 24 : $1,696,500
Year 25 : $1,071,000
Year 26 : $560,000
Year 27 : $80,000
Salary Average Commitment
Year 24 : $1,696,500
Year 25 : $1,071,000
Year 26 : $560,000
Year 27 : $80,000

Quebec Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameVideotron Centre
Level 1: 5940 - $93 - 5,007 - 84.28%
Level 2: 4860 - $52 - 3,824 - 78.68%
Level 3: 1980 - $32 - 1,582 - 79.89%
Level 4: 3960 - $25 - 3,047 - 76.95%
Luxury : 1260 - $188 - 1,056 - 83.81%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,522 - 76.11%
Farm Level 2: 1000 - $15 - 742 - 74.18%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %14,515 - 80.64%
Average Income per Game$1,098,637
Year to Date Revenue$26,367,279
Farm
Home Games Left15
Average Attendance - %2,264 - 75.47%
Average Income per Game$64,404
Year to Date Revenue$1,545,700

Expense

Pro Players Total Salaries$16,613,928
Farm Players Total Salaries$2,311,557
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$10,782,751
Farm Year To Date Expenses$929,013
Pro Salary Cap To Date$10,782,751
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,479,549
Farm Estimated Season Revenue$966,062
Pro Remaining Season Days68
Pro Expenses Per Days$91,790
Pro Estimated Expenses$6,241,720
Farm Remaining Season Days68
Farm Expenses Per Days$12,771
Farm Estimated Expenses$868,428
Estimated Season Expenses$7,110,148
Current Bank Account$140,419,685
Projected Bank Account$150,755,148

Pro Players Salaries

Pius Suter (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $1,314,917
Joakim Ryan $1,071,427 (2)
-Salary Remaining : $402,525
Curtis Lazar $850,000 (1)
-Salary Remaining : $319,337
Sean Durzi $800,000 (1)
-Salary Remaining : $300,552
Will Borgen $750,000 (1)
-Salary Remaining : $281,768
Adam Brooks $682,000 (1)
-Salary Remaining : $256,221
Noah Juulsen $624,999 (3)
-Salary Remaining : $234,806
Kasimir Kaskisuo $615,000 (4)
-Salary Remaining : $231,050
Remi Elie $560,000 (3)
-Salary Remaining : $210,387
John Hayden $560,000 (3)
-Salary Remaining : $210,387
Sebastian Aho $550,000 (2)
-Salary Remaining : $206,630
Maxim Mamin $550,000 (2)
-Salary Remaining : $206,630
Mikhail Grigorenko $500,500 (1)
-Salary Remaining : $188,033
Kole Lind $500,001 (4)
-Salary Remaining : $187,846
Max Comtois $500,001 (4)
-Salary Remaining : $187,846
Max Veronneau $500,000 (2)
-Salary Remaining : $187,845
BRANDON BUSSI (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $187,845
Mike Amadio $500,000 (3)
-Salary Remaining : $187,845
Corey Schueneman $500,000 (1)
-Salary Remaining : $187,845
Billy Sweezey $500,000 (3)
-Salary Remaining : $187,845
Fredrik Olofsson $500,000 (3)
-Salary Remaining : $187,845
ALES STEZKA (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $187,845
Landon Bow $500,000 (1)
-Salary Remaining : $187,845
Total Pro Players23
Salary Commitment
Year 24 : $16,613,928
Year 25 : $7,531,428
Year 26 : $4,860,001
Year 27 : $1,615,002
Salary Average Commitment
Year 24 : $16,613,928
Year 25 : $7,531,428
Year 26 : $4,860,001
Year 27 : $1,615,002
Salary Cap with 1 Way Contract
Year 24 : $16,613,928
Year 25 : $7,531,428
Year 26 : $4,860,001
Year 27 : $1,615,002

Farm Players Salaries

Mason Geertsen $550,000 (2)
Salary Remaining : $206,630
Nathan Smith $500,001 (4)
Salary Remaining : $187,846
Dylan Sikura $56,000 (3)
Salary Remaining : $21,039
Nicklas Jensen $55,556 (1)
Salary Remaining : $20,872
Josiah Slavin $50,000 (4)
Salary Remaining : $18,785
Kristian Vesalainen $50,000 (4)
Salary Remaining : $18,785
Justin Kirkland $50,000 (4)
Salary Remaining : $18,785
Sean Malone $50,000 (2)
Salary Remaining : $18,785
Anthony Richard $50,000 (3)
Salary Remaining : $18,785
Ian McCoshen $50,000 (3)
Salary Remaining : $18,785
Dillon Heatherington $50,000 (2)
Salary Remaining : $18,785
Dominic Turgeon $50,000 (3)
Salary Remaining : $18,785
Giovanni Fiore $50,000 (3)
Salary Remaining : $18,785
Hunter Shinkaruk $50,000 (2)
Salary Remaining : $18,785
Nelson Nogier $50,000 (2)
Salary Remaining : $18,785
Nicholas Baptiste $50,000 (4)
Salary Remaining : $18,785
Josh Jacobs $50,000 (2)
Salary Remaining : $18,785
Josh Ho-Sang $50,000 (1)
Salary Remaining : $18,785
Bobby McMann $50,000 (3)
Salary Remaining : $18,785
Ryan Kuffner $50,000 (2)
Salary Remaining : $18,785
Sheldon Rempal $50,000 (2)
Salary Remaining : $18,785
Otto Leskinen $50,000 (3)
Salary Remaining : $18,785
Austin Poganski $50,000 (2)
Salary Remaining : $18,785
Jeremy Davies $50,000 (3)
Salary Remaining : $18,785
Wyatt Kalynuk $50,000 (3)
Salary Remaining : $18,785
Chase Priskie (Out of Payroll) $50,000 (2)
Salary Remaining : $18,785
Vladimir Tkachev $50,000 (2)
Salary Remaining : $18,785
C.J. Smith $50,000 (2)
Salary Remaining : $18,785
Total Farm Players28
Salary Commitment
Year 24 : $2,361,557
Year 25 : $1,311,000
Year 26 : $706,000
Year 27 : $250,000
Salary Average Commitment
Year 24 : $2,361,557
Year 25 : $1,311,000
Year 26 : $706,000
Year 27 : $250,000

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 5940 - $90 - 5,406 - 91.01%
Level 2: 4860 - $50 - 4,328 - 89.06%
Level 3: 1980 - $30 - 1,783 - 90.03%
Level 4: 3960 - $24 - 3,500 - 88.38%
Luxury : 1260 - $185 - 1,151 - 91.34%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,933 - 96.65%
Farm Level 2: 1000 - $11 - 961 - 96.10%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %16,168 - 89.82%
Average Income per Game$1,189,789
Year to Date Revenue$27,365,146
Farm
Home Games Left16
Average Attendance - %2,894 - 96.47%
Average Income per Game$69,863
Year to Date Revenue$1,606,860

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$51,109,460
Farm Year To Date Expenses$1,551,647
Pro Salary Cap To Date$51,109,460
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,036,623
Farm Estimated Season Revenue$1,117,816
Pro Remaining Season Days68
Pro Expenses Per Days$417,474
Pro Estimated Expenses$28,388,232
Farm Remaining Season Days68
Farm Expenses Per Days$13,351
Farm Estimated Expenses$907,868
Estimated Season Expenses$29,296,100
Current Bank Account$33,710,159
Projected Bank Account$24,568,498

Pro Players Salaries

Alexandre Carrier (1 Way Contract) $8,500,000 (2)
-Salary Remaining : $3,193,370
Taylor Hall (1 Way Contract) $6,764,706 (1)
-Salary Remaining : $2,541,437
Shayne Gostisbehere (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $2,441,989
Leon Draisaitl (1 Way Contract) $6,285,000 (1)
-Salary Remaining : $2,361,215
Thomas Chabot (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $1,690,608
Oliver Bjorkstrand (1 Way Contract) $4,200,000 (4)
-Salary Remaining : $1,577,901
Elvis Merzlikins (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $1,502,762
Andrew Peeke (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $1,502,762
Mario Ferraro (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $1,502,762
Kevin Bahl (1 Way Contract) $4,000,000 (1)
-1 Way Contract Salary Cap : $4,000,000
-Salary Remaining : $1,502,762
Sean Couturier (1 Way Contract) $3,800,000 (3)
-Salary Remaining : $1,427,624
Kirill Kaprizov (1 Way Contract) $3,600,000 (2)
-Salary Remaining : $1,352,486
James Reimer (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $1,033,149
Rickard Rakell $2,000,000 (2)
-Salary Remaining : $751,381
Tim Stutzle $2,000,000 (2)
-Salary Remaining : $751,381
Alex Nedeljkovic (1 Way Contract) $1,913,000 (1)
-Salary Remaining : $718,696
Dylan Cozens $1,750,000 (2)
-Salary Remaining : $657,459
Tyler Myers (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $563,536
Dante Fabbro $1,500,000 (3)
-Salary Remaining : $563,536
Morgan Barron $800,000 (2)
-Salary Remaining : $300,552
Matias Maccelli $700,000 (2)
-Salary Remaining : $262,983
Travis Dermott $500,000 (2)
-Salary Remaining : $187,845
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 : $82,652
Calle Jarnkrok $200,000 (1)
Salary Remaining : $75,138
Trevor van Riemsdyk $170,000 (1)
Salary Remaining : $63,867
Alexey Marchenko $170,000 (1)
Salary Remaining : $63,867
Marek Mazanec $147,000 (1)
Salary Remaining : $55,227
Magnus Hellberg $147,000 (1)
Salary Remaining : $55,227
Philip Tomasino $125,000 (1)
Salary Remaining : $46,961
Luke Evangelista $100,000 (3)
Salary Remaining : $37,569
Jayden Struble $80,000 (3)
Salary Remaining : $30,055
Juuso Parssinen $80,000 (2)
Salary Remaining : $30,055
Jordan Spence $70,000 (3)
Salary Remaining : $26,298
Henry Thrun $70,000 (3)
Salary Remaining : $26,298
Spencer Foo $62,500 (3)
Salary Remaining : $23,481
Kenny Agostino $62,500 (1)
Salary Remaining : $23,481
Jani Hakanpaa $62,500 (1)
Salary Remaining : $23,481
Jacob De La Rose $62,500 (4)
Salary Remaining : $23,481
Patrik Nemeth $62,500 (1)
Salary Remaining : $23,481
Ty Rattie $62,500 (2)
Salary Remaining : $23,481
Sheldon Dries $62,500 (3)
Salary Remaining : $23,481
Markus Niemelainen $50,000 (2)
Salary Remaining : $18,785
Jansen Harkins $50,000 (2)
Salary Remaining : $18,785
Tommy Novak $50,000 (2)
Salary Remaining : $18,785
Brandon Kozun $50,000 (1)
Salary Remaining : $18,785
Barclay Goodrow $50,000 (1)
Salary Remaining : $18,785
Niko Mikkola $50,000 (1)
Salary Remaining : $18,785
Steven Lorentz $50,000 (1)
Salary Remaining : $18,785
Blake Speers $50,000 (2)
Salary Remaining : $18,785
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 - 4,961 - 83.52%
Level 2: 4860 - $52 - 3,809 - 78.38%
Level 3: 1980 - $32 - 1,558 - 78.66%
Level 4: 3960 - $24 - 3,725 - 94.06%
Luxury : 1260 - $188 - 1,061 - 84.18%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,530 - 76.48%
Farm Level 2: 1000 - $15 - 734 - 73.40%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %15,113 - 83.96%
Average Income per Game$1,107,919
Year to Date Revenue$27,697,970
Farm
Home Games Left14
Average Attendance - %2,264 - 75.46%
Average Income per Game$64,549
Year to Date Revenue$1,613,735

Expense

Pro Players Total Salaries$63,383,740
Farm Players Total Salaries$1,539,606
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$38,808,365
Farm Year To Date Expenses$979,023
Pro Salary Cap To Date$38,808,365
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,510,863
Farm Estimated Season Revenue$903,692
Pro Remaining Season Days68
Pro Expenses Per Days$350,186
Pro Estimated Expenses$23,812,648
Farm Remaining Season Days68
Farm Expenses Per Days$8,506
Farm Estimated Expenses$578,408
Estimated Season Expenses$24,391,056
Current Bank Account$63,136,322
Projected Bank Account$55,159,821

Pro Players Salaries

Kyle Connor (1 Way Contract) $13,067,000 (2)
-Salary Remaining : $4,909,149
Phil Di Giuseppe (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $2,629,834
Rasmus Andersson (1 Way Contract) $6,521,740 (1)
-Salary Remaining : $2,450,156
Keith Kinkaid (1 Way Contract) $4,000,000 (1)
-1 Way Contract Salary Cap : $4,000,000
-Salary Remaining : $1,502,762
Evgeny Kuznetsov (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $1,427,624
Sidney Crosby (1 Way Contract) $3,800,000 (2)
-Salary Remaining : $1,427,624
Jake Allen (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $1,314,917
Conor Sheary (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $1,314,917
Christian Folin (1 Way Contract) $2,600,000 (1)
-Salary Remaining : $976,796
Boone Jenner $2,500,000 (1)
-Salary Remaining : $939,227
Robert Hagg (1 Way Contract) $2,300,000 (3)
-Salary Remaining : $864,088
Connor Brown $1,500,000 (3)
-Salary Remaining : $563,536
Brock Nelson $1,070,000 (1)
-Salary Remaining : $401,989
Lukas Rousek (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $375,691
Nicklas Backstrom (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $375,691
Braden Schneider $1,000,000 (1)
-Salary Remaining : $375,691
Ryan Poehling $900,000 (1)
-Salary Remaining : $338,122
Eetu Luostarinen $900,000 (1)
-Salary Remaining : $338,122
Laurent Dauphin (Out of Payroll) $800,000 (1)
-Salary Remaining : $300,552
Simon Benoit $800,000 (1)
-Salary Remaining : $300,552
Mark Pysyk $570,000 (1)
-Salary Remaining : $214,144
Mark Olver (1 Way Contract) $550,000 (1)
-Salary Remaining : $206,630
Aleksi Saarela $505,000 (2)
-Salary Remaining : $189,724
Ryan Graves $500,000 (2)
-Salary Remaining : $187,845
Roman Will $500,000 (1)
-Salary Remaining : $187,845
Total Pro Players25
Salary Commitment
Year 24 : $64,183,740
Year 25 : $35,672,000
Year 26 : $14,300,000
Year 27 : $0
Salary Average Commitment
Year 24 : $64,183,740
Year 25 : $35,672,000
Year 26 : $14,300,000
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $64,183,740
Year 25 : $35,672,000
Year 26 : $14,300,000
Year 27 : $0

Farm Players Salaries

Mason McTavish $175,000 (3)
Salary Remaining : $65,746
Lassi Thomson $100,000 (3)
Salary Remaining : $37,569
Zack MacEwen $100,000 (2)
Salary Remaining : $37,569
Kevin Stenlund $100,000 (2)
Salary Remaining : $37,569
Mads Sogaard $90,000 (3)
Salary Remaining : $33,812
Ryan Johnson $90,000 (3)
Salary Remaining : $33,812
Taylor Leier $90,000 (1)
Salary Remaining : $33,812
Valentin Zykov $74,000 (2)
Salary Remaining : $27,801
Devin Cooley $70,000 (3)
Salary Remaining : $26,298
Jan Rutta $70,000 (3)
Salary Remaining : $26,298
Igor Ozhiganov $62,500 (2)
Salary Remaining : $23,481
Artemi Kniazev $60,000 (3)
Salary Remaining : $22,541
Ryan Murphy $55,556 (1)
Salary Remaining : $20,872
David Kase $52,500 (2)
Salary Remaining : $19,724
Matt Puempel $50,010 (1)
Salary Remaining : $18,788
Greg McKegg $50,010 (1)
Salary Remaining : $18,788
Chad Ruhwedel $50,010 (2)
Salary Remaining : $18,788
Matt Tennyson $50,010 (2)
Salary Remaining : $18,788
Andrew Agozzino $50,010 (1)
Salary Remaining : $18,788
Lane Pederson $50,000 (2)
Salary Remaining : $18,785
Walker Duehr $50,000 (3)
Salary Remaining : $18,785
Total Farm Players21
Salary Commitment
Year 24 : $1,539,606
Year 25 : $1,244,020
Year 26 : $705,000
Year 27 : $0
Salary Average Commitment
Year 24 : $1,539,606
Year 25 : $1,244,020
Year 26 : $705,000
Year 27 : $0

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Center
Level 1: 6040 - $93 - 4,795 - 79.39%
Level 2: 4960 - $52 - 3,838 - 77.38%
Level 3: 2080 - $32 - 1,546 - 74.31%
Level 4: 4060 - $25 - 3,074 - 75.72%
Luxury : 1360 - $188 - 1,064 - 78.25%
Total Capacity :18500
Farm
Farm Level 1: 2000 - $35 - 1,546 - 77.32%
Farm Level 2: 1000 - $15 - 741 - 74.15%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %14,317 - 77.39%
Average Income per Game$1,078,838
Year to Date Revenue$25,892,120
Farm
Home Games Left15
Average Attendance - %2,288 - 76.26%
Average Income per Game$65,246
Year to Date Revenue$1,565,915

Expense

Pro Players Total Salaries$74,276,667
Farm Players Total Salaries$2,778,700
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$47,542,887
Farm Year To Date Expenses$1,706,132
Pro Salary Cap To Date$47,542,887
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,182,575
Farm Estimated Season Revenue$978,697
Pro Remaining Season Days68
Pro Expenses Per Days$410,368
Pro Estimated Expenses$27,905,024
Farm Remaining Season Days68
Farm Expenses Per Days$15,352
Farm Estimated Expenses$1,043,936
Estimated Season Expenses$28,948,960
Current Bank Account$47,534,996
Projected Bank Account$35,747,308

Pro Players Salaries

Brandon Hagel (1 Way Contract) $6,666,667 (4)
-Salary Remaining : $2,504,604
Marko Dano (1 Way Contract) $6,100,000 (3)
-Salary Remaining : $2,291,713
Nail Yakupov (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $2,254,144
Alex Galchenyuk (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $2,254,144
Jesperi Kotkaniemi (1 Way Contract) $4,710,000 (2)
-1 Way Contract Salary Cap : $4,710,000
-Salary Remaining : $1,769,503
Aaron Ekblad (1 Way Contract) $4,600,000 (1)
-Salary Remaining : $1,728,177
Ilya Sorokin (1 Way Contract) $4,600,000 (4)
-Salary Remaining : $1,728,177
Jean-Gabriel Pageau (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $1,502,762
Mark Jankowski (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $1,502,762
Casey DeSmith (1 Way Contract) $3,750,000 (1)
-1 Way Contract Salary Cap : $3,750,000
-Salary Remaining : $1,408,840
Jonas Brodin (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $1,127,072
Denis Gurianov (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $1,127,072
Sam Reinhart (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $1,127,072
Jeremy Swayman (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $751,381
Steve Santini $1,900,000 (1)
-Salary Remaining : $713,812
Cody Ceci $1,700,000 (2)
-Salary Remaining : $638,674
Neal Pionk $1,650,000 (1)
-Salary Remaining : $619,890
Dominik Kahun $1,650,000 (1)
-Salary Remaining : $619,890
Marcus Johansson $1,600,000 (2)
-Salary Remaining : $601,105
Travis Boyd $1,500,000 (3)
-Salary Remaining : $563,536
Jeff Petry (1 Way Contract) $950,000 (1)
-1 Way Contract Salary Cap : $950,000
-Salary Remaining : $356,906
Eric Comrie $900,000 (1)
-Salary Remaining : $338,122
Brett Kulak $500,000 (3)
-Salary Remaining : $187,845
Oskar Lindblom $500,000 (2)
-Salary Remaining : $187,845
Total Pro Players24
Salary Commitment
Year 24 : $74,276,667
Year 25 : $47,876,667
Year 26 : $24,366,667
Year 27 : $13,266,667
Salary Average Commitment
Year 24 : $74,276,667
Year 25 : $47,876,667
Year 26 : $24,366,667
Year 27 : $13,266,667
Salary Cap with 1 Way Contract
Year 24 : $74,276,667
Year 25 : $47,876,667
Year 26 : $24,366,667
Year 27 : $13,266,667

Farm Players Salaries

Spencer Knight $175,000 (1)
Salary Remaining : $65,746
Justin Danforth $160,000 (1)
Salary Remaining : $60,110
Dmitrij Jaskin $160,000 (1)
Salary Remaining : $60,110
Nic Dowd $150,000 (1)
Salary Remaining : $56,354
Kyle MacLean $150,000 (1)
Salary Remaining : $56,354
Tim Erixon $130,000 (1)
Salary Remaining : $48,840
Mike Zalewski $130,000 (2)
Salary Remaining : $48,840
Matt Kessel $125,000 (3)
Salary Remaining : $46,961
Teddy Blueger $120,000 (1)
Salary Remaining : $45,083
Ryan Stanton $120,000 (1)
Salary Remaining : $45,083
Nathan Beaulieu $110,000 (2)
Salary Remaining : $41,326
Fredrik Claesson $110,000 (2)
Salary Remaining : $41,326
Brandon McMillan $110,000 (2)
Salary Remaining : $41,326
Tye Kartye $100,000 (3)
Salary Remaining : $37,569
Tyler Benson $90,000 (2)
Salary Remaining : $33,812
Matthew Phillips $90,000 (3)
Salary Remaining : $33,812
Lucas Carlsson $90,000 (1)
Salary Remaining : $33,812
Charles Hudon $90,000 (2)
Salary Remaining : $33,812
Alex Grant $90,000 (1)
Salary Remaining : $33,812
Matt Benning $80,000 (2)
Salary Remaining : $30,055
Mattias Samuelsson $80,000 (1)
Salary Remaining : $30,055
Jacob Peterson $80,000 (2)
Salary Remaining : $30,055
Colton White $61,200 (2)
Salary Remaining : $22,992
Josh Manson $60,000 (2)
Salary Remaining : $22,541
Alexei Toropchenko $60,000 (2)
Salary Remaining : $22,541
Marek Langhamer $57,500 (3)
Salary Remaining : $21,602
Total Farm Players26
Salary Commitment
Year 24 : $2,778,700
Year 25 : $1,353,700
Year 26 : $372,500
Year 27 : $0
Salary Average Commitment
Year 24 : $2,778,700
Year 25 : $1,353,700
Year 26 : $372,500
Year 27 : $0

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 5940 - $93 - 4,996 - 84.11%
Level 2: 4860 - $52 - 3,921 - 80.67%
Level 3: 1980 - $32 - 1,593 - 80.45%
Level 4: 3960 - $25 - 3,061 - 77.31%
Luxury : 1260 - $188 - 1,042 - 82.68%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,526 - 76.29%
Farm Level 2: 1000 - $15 - 742 - 74.22%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %14,613 - 81.18%
Average Income per Game$1,101,003
Year to Date Revenue$26,424,079
Farm
Home Games Left15
Average Attendance - %2,268 - 75.60%
Average Income per Game$64,533
Year to Date Revenue$1,548,790

Expense

Pro Players Total Salaries$66,120,333
Farm Players Total Salaries$3,190,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$38,448,957
Farm Year To Date Expenses$1,229,206
Pro Salary Cap To Date$38,448,957
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,515,049
Farm Estimated Season Revenue$967,994
Pro Remaining Season Days68
Pro Expenses Per Days$365,306
Pro Estimated Expenses$24,840,808
Farm Remaining Season Days68
Farm Expenses Per Days$17,624
Farm Estimated Expenses$1,198,432
Estimated Season Expenses$26,039,240
Current Bank Account$49,316,334
Projected Bank Account$40,760,137

Pro Players Salaries

Cale Makar (1 Way Contract) $9,000,000 (1)
-Salary Remaining : $3,381,215
Aleksander Barkov (1 Way Contract) $6,483,334 (1)
-Salary Remaining : $2,435,728
Robby Fabbri (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $2,254,144
Ondrej Palat (1 Way Contract) $5,067,000 (2)
-Salary Remaining : $1,903,624
Filip Hronek (1 Way Contract) $4,670,000 (3)
-Salary Remaining : $1,754,475
Kailer Yamamoto (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $1,502,762
Nick Bjugstad (1 Way Contract) $3,600,000 (2)
-Salary Remaining : $1,352,486
Anthony Stolarz (1 Way Contract) $3,000,000 (1)
-1 Way Contract Salary Cap : $3,000,000
-Salary Remaining : $1,127,072
Laurent Brossoit (1 Way Contract) $2,500,000 (2)
-1 Way Contract Salary Cap : $2,500,000
-Salary Remaining : $939,227
Luke Kunin $1,900,000 (3)
-Salary Remaining : $713,812
Claude Giroux (1 Way Contract) $1,670,000 (1)
-1 Way Contract Salary Cap : $1,670,000
-Salary Remaining : $627,403
Kris Letang (1 Way Contract) $1,670,000 (1)
-1 Way Contract Salary Cap : $1,670,000
-Salary Remaining : $627,403
Max Pacioretty (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $563,536
Jonathon Blum (1 Way Contract) $1,267,000 (2)
-1 Way Contract Salary Cap : $1,267,000
-Salary Remaining : $476,000
Charlie Lindgren $1,267,000 (3)
-Salary Remaining : $476,000
Devon Toews $1,267,000 (3)
-Salary Remaining : $476,000
Timothy Liljegren $1,250,000 (1)
-Salary Remaining : $469,613
Nicholas Abruzzese (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $375,691
Alexander Volkov $900,000 (1)
-Salary Remaining : $338,122
Morgan Geekie $800,000 (1)
-Salary Remaining : $300,552
Joseph Woll $800,000 (2)
-Salary Remaining : $300,552
Derrick Pouliot $750,000 (1)
-Salary Remaining : $281,768
Sam Gagner $750,000 (1)
-Salary Remaining : $281,768
Pierre-Olivier Joseph $650,000 (3)
-Salary Remaining : $244,199
Zach Aston-Reese $624,999 (1)
-Salary Remaining : $234,806
Valtteri Puustinen $600,000 (3)
-Salary Remaining : $225,414
Cam Atkinson (1 Way Contract) $567,000 (1)
-1 Way Contract Salary Cap : $567,000
-Salary Remaining : $213,017
Blake Wheeler (1 Way Contract) $567,000 (1)
-1 Way Contract Salary Cap : $567,000
-Salary Remaining : $213,017
Nick Shore $500,000 (2)
-Salary Remaining : $187,845
CLAY STEVENSON (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $187,845
Adam Erne $500,000 (2)
-Salary Remaining : $187,845
Nikolai Knyzhov $500,000 (3)
-Salary Remaining : $187,845
Total Pro Players32
Salary Commitment
Year 24 : $66,120,333
Year 25 : $26,588,000
Year 26 : $10,854,000
Year 27 : $0
Salary Average Commitment
Year 24 : $66,120,333
Year 25 : $26,588,000
Year 26 : $10,854,000
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $66,120,333
Year 25 : $26,588,000
Year 26 : $10,854,000
Year 27 : $0

Farm Players Salaries

Sven Andrighetto $2,000,000 (1)
Salary Remaining : $751,381
Cole Caufield $175,000 (2)
Salary Remaining : $65,746
Thomas Harley $125,000 (1)
Salary Remaining : $46,961
Alex Nylander $74,000 (2)
Salary Remaining : $27,801
Andrej Nestrasil $67,500 (2)
Salary Remaining : $25,359
Hardy Haman Aktell $67,000 (1)
Salary Remaining : $25,171
David Rundblad $67,000 (1)
Salary Remaining : $25,171
Jake Livingstone $67,000 (1)
Salary Remaining : $25,171
Chandler Stephenson $62,500 (3)
Salary Remaining : $23,481
Alexander Barabanov $62,500 (3)
Salary Remaining : $23,481
David Kampf $62,500 (4)
Salary Remaining : $23,481
Jason Dickinson $60,000 (1)
Salary Remaining : $22,541
Colin White $50,000 (2)
Salary Remaining : $18,785
Magnus Chrona $50,000 (3)
Salary Remaining : $18,785
Ivan Barbashev $50,000 (1)
Salary Remaining : $18,785
Pontus Aberg $50,000 (1)
Salary Remaining : $18,785
Ben Thomas $50,000 (1)
Salary Remaining : $18,785
Kevin Labanc $50,000 (1)
Salary Remaining : $18,785
Total Farm Players18
Salary Commitment
Year 24 : $3,190,000
Year 25 : $604,000
Year 26 : $237,500
Year 27 : $62,500
Salary Average Commitment
Year 24 : $3,190,000
Year 25 : $604,000
Year 26 : $237,500
Year 27 : $62,500

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT Mobile Arena
Level 1: 5940 - $93 - 4,869 - 81.97%
Level 2: 4860 - $52 - 3,916 - 80.57%
Level 3: 1980 - $32 - 1,566 - 79.10%
Level 4: 3960 - $25 - 3,113 - 78.61%
Luxury : 1260 - $188 - 1,040 - 82.51%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,516 - 75.80%
Farm Level 2: 1000 - $15 - 747 - 74.65%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %14,504 - 80.58%
Average Income per Game$1,087,627
Year to Date Revenue$25,015,411
Farm
Home Games Left16
Average Attendance - %2,263 - 75.42%
Average Income per Game$64,258
Year to Date Revenue$1,477,930

Expense

Pro Players Total Salaries$55,863,201
Farm Players Total Salaries$2,437,505
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$30,623,628
Farm Year To Date Expenses$1,111,961
Pro Salary Cap To Date$30,623,628
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,402,025
Farm Estimated Season Revenue$1,028,125
Pro Remaining Season Days68
Pro Expenses Per Days$308,636
Pro Estimated Expenses$20,987,248
Farm Remaining Season Days68
Farm Expenses Per Days$13,467
Farm Estimated Expenses$915,756
Estimated Season Expenses$21,903,004
Current Bank Account$40,231,890
Projected Bank Account$36,759,036

Pro Players Salaries

Jesper Bratt (1 Way Contract) $8,500,001 (1)
-Salary Remaining : $3,193,371
Nazem Kadri (1 Way Contract) $6,750,000 (1)
-Salary Remaining : $2,535,912
Erik Cernak (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $2,254,144
Calvin Pickard (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $1,878,453
Nick Suzuki (1 Way Contract) $3,825,000 (1)
-Salary Remaining : $1,437,017
Victor Olofsson (1 Way Contract) $3,200,000 (1)
-Salary Remaining : $1,202,210
Travis Konecny (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $1,127,072
Jaret Anderson-Dolan (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $1,033,149
Pavel Buchnevich $2,500,000 (1)
-Salary Remaining : $939,227
Dillon Dube (1 Way Contract) $2,330,000 (3)
-Salary Remaining : $875,359
Roman Cervenka (1 Way Contract) $1,250,000 (1)
-1 Way Contract Salary Cap : $1,250,000
-Salary Remaining : $469,613
Matt Roy $1,150,000 (3)
-Salary Remaining : $432,044
Dan Vladar $1,000,000 (1)
-Salary Remaining : $375,691
Ryan Suter (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $375,691
David Perron (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $375,691
Zach Bogosian (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $375,691
Simon Despres $873,200 (2)
-Salary Remaining : $328,053
Reese Johnson $800,000 (1)
-Salary Remaining : $300,552
Daniil Tarasov $800,000 (2)
-Salary Remaining : $300,552
Dysin Mayo $750,000 (2)
-Salary Remaining : $281,768
Alexandre Texier $700,000 (1)
-Salary Remaining : $262,983
Conor Timmins $600,000 (3)
-Salary Remaining : $225,414
Tom Wilson $585,000 (3)
-Salary Remaining : $219,779
Zach Sanford $500,000 (2)
-Salary Remaining : $187,845
Total Pro Players24
Salary Commitment
Year 24 : $55,863,201
Year 25 : $19,338,200
Year 26 : $4,665,000
Year 27 : $0
Salary Average Commitment
Year 24 : $55,863,201
Year 25 : $19,338,200
Year 26 : $4,665,000
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $55,863,201
Year 25 : $19,338,200
Year 26 : $4,665,000
Year 27 : $0

Farm Players Salaries

Arvid Soderblom $800,000 (2)
Salary Remaining : $300,552
Vitali Kravtsov $150,000 (2)
Salary Remaining : $56,354
Martin Kaut $100,000 (2)
Salary Remaining : $37,569
Maxime Lagace $100,000 (1)
Salary Remaining : $37,569
Collin Graf $100,000 (3)
Salary Remaining : $37,569
Egor Zamula $90,000 (1)
Salary Remaining : $33,812
Jacob Moverare $90,000 (1)
Salary Remaining : $33,812
Ethan Bear $70,000 (1)
Salary Remaining : $26,298
Patrick Sieloff $62,500 (3)
Salary Remaining : $23,481
Spencer Stastney $60,000 (3)
Salary Remaining : $22,541
Dylan Samberg $60,000 (1)
Salary Remaining : $22,541
Max Jones $55,000 (3)
Salary Remaining : $20,663
Nico Sturm $50,005 (1)
Salary Remaining : $18,786
Mason Morelli $50,001 (1)
Salary Remaining : $18,785
Dylan Coghlan $50,000 (1)
Salary Remaining : $18,785
Glenn Gawdin $50,000 (2)
Salary Remaining : $18,785
Jeffrey Viel $50,000 (2)
Salary Remaining : $18,785
Luke Johnson $50,000 (1)
Salary Remaining : $18,785
Karson Kuhlman $50,000 (1)
Salary Remaining : $18,785
Anton Forsberg $50,000 (1)
Salary Remaining : $18,785
Tanner Laczynski $50,000 (2)
Salary Remaining : $18,785
Cooper Marody $50,000 (2)
Salary Remaining : $18,785
Madison Bowey $50,000 (1)
Salary Remaining : $18,785
Lawson Crouse $50,000 (2)
Salary Remaining : $18,785
Bokondji Imama $50,000 (2)
Salary Remaining : $18,785
Sean Walker $50,000 (1)
Salary Remaining : $18,785
Total Farm Players26
Salary Commitment
Year 24 : $2,437,506
Year 25 : $907,500
Year 26 : $277,500
Year 27 : $0
Salary Average Commitment
Year 24 : $2,437,506
Year 25 : $907,500
Year 26 : $277,500
Year 27 : $0