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

Anaheim Mighty Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHONDA Center
Level 1: 5940 - $92 - 5,649 - 95.11%
Level 2: 4860 - $51 - 4,308 - 88.64%
Level 3: 1980 - $30 - 1,787 - 90.24%
Level 4: 3960 - $23 - 3,533 - 89.23%
Luxury : 1260 - $186 - 971 - 77.06%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,870 - 93.52%
Farm Level 2: 1000 - $11 - 918 - 91.83%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %16,248 - 90.27%
Average Income per Game$1,170,960
Year to Date Revenue$3,512,881
Farm
Home Games Left37
Average Attendance - %2,789 - 92.96%
Average Income per Game$68,082
Year to Date Revenue$204,246

Expense

Pro Players Total Salaries$39,662,888
Farm Players Total Salaries$2,150,400
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$1,438,646
Farm Year To Date Expenses$83,421
Pro Salary Cap To Date$1,438,646
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,325,532
Farm Estimated Season Revenue$2,519,034
Pro Remaining Season Days181
Pro Expenses Per Days$210,973
Pro Estimated Expenses$38,186,113
Farm Remaining Season Days181
Farm Expenses Per Days$11,438
Farm Estimated Expenses$2,070,278
Estimated Season Expenses$40,256,391
Current Bank Account$44,340,060
Projected Bank Account$49,928,235

Pro Players Salaries

Phil Di Giuseppe (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $6,739,362
Markus Granlund (1 Way Contract) $4,569,000 (1)
-Salary Remaining : $4,398,878
Sean Couturier (1 Way Contract) $3,800,000 (2)
-Salary Remaining : $3,658,511
Laurent Brossoit (1 Way Contract) $2,500,000 (1)
-1 Way Contract Salary Cap : $2,500,000
-Salary Remaining : $2,406,915
Kaapo Kahkonen $1,750,000 (1)
-Salary Remaining : $1,684,840
Warren Foegele $1,750,000 (2)
-Salary Remaining : $1,684,840
Cody Glass $1,750,000 (1)
-Salary Remaining : $1,684,840
Sean Durzi $1,750,000 (3)
-Salary Remaining : $1,684,840
Marcus Johansson $1,600,000 (1)
-Salary Remaining : $1,540,426
Joe Veleno $1,500,000 (2)
-Salary Remaining : $1,444,149
Josh Mahura $1,388,889 (2)
-Salary Remaining : $1,337,175
Brayden McNabb $1,000,000 (2)
-Salary Remaining : $962,766
Jake Christiansen $1,000,000 (2)
-Salary Remaining : $962,766
Christian Djoos $901,000 (3)
-Salary Remaining : $867,452
Gustav Lindstrom $900,000 (2)
-Salary Remaining : $866,489
Adam Ruzicka $900,000 (1)
-Salary Remaining : $866,489
Devin Shore $750,000 (3)
-Salary Remaining : $722,074
Taylor Raddysh $749,000 (2)
-Salary Remaining : $721,112
Egor Zamula $650,000 (3)
-Salary Remaining : $625,798
Matt Grzelcyk $625,000 (2)
-Salary Remaining : $601,729
Karel Vejmelka $624,999 (1)
-Salary Remaining : $601,728
Ryan Poehling $575,000 (3)
-Salary Remaining : $553,590
Carl Grundstrom $500,000 (3)
-Salary Remaining : $481,383
VALTTERI OJANTAKANEN (1 Way Contract) $315,000 (1)
-1 Way Contract Salary Cap : $315,000
-Salary Remaining : $303,271
ALEX PETERS (1 Way Contract) $280,000 (1)
-1 Way Contract Salary Cap : $280,000
-Salary Remaining : $269,574
NIKO HOVINEN (1 Way Contract) $280,000 (1)
-1 Way Contract Salary Cap : $280,000
-Salary Remaining : $269,574
KASPERI OJANTAKANEN (1 Way Contract) $255,000 (1)
-1 Way Contract Salary Cap : $255,000
-Salary Remaining : $245,505
Total Pro Players27
Salary Commitment
Year 25 : $39,662,888
Year 26 : $24,838,889
Year 27 : $5,126,000
Year 28 : $0
Salary Average Commitment
Year 25 : $39,662,888
Year 26 : $24,838,889
Year 27 : $5,126,000
Year 28 : $0
Salary Cap with 1 Way Contract
Year 25 : $39,662,888
Year 26 : $24,838,889
Year 27 : $5,126,000
Year 28 : $0

Farm Players Salaries

Anton Slepyshev $180,000 (2)
Salary Remaining : $173,298
Nico Sturm $157,500 (3)
Salary Remaining : $151,636
Josh Jooris $155,900 (1)
Salary Remaining : $150,095
Pontus Aberg $155,500 (2)
Salary Remaining : $149,710
Madison Bowey $125,000 (3)
Salary Remaining : $120,346
Matt Puempel $125,000 (3)
Salary Remaining : $120,346
Richard Panik $111,500 (1)
Salary Remaining : $107,348
Patrik Nemeth $111,500 (2)
Salary Remaining : $107,348
Michal Jordan $111,500 (1)
Salary Remaining : $107,348
Ryan Carpenter $85,000 (1)
Salary Remaining : $81,835
Justin Dowling $77,500 (1)
Salary Remaining : $74,614
Kyle Rau $65,500 (2)
Salary Remaining : $63,061
Christopher Gibson $65,000 (2)
Salary Remaining : $62,580
Daniel Carr $61,500 (2)
Salary Remaining : $59,210
Kevin Roy $57,500 (2)
Salary Remaining : $55,359
Josh Leivo $57,500 (2)
Salary Remaining : $55,359
Jordan Weal $57,500 (2)
Salary Remaining : $55,359
Jiri Smejkal $57,500 (1)
Salary Remaining : $55,359
Garnet Hathaway $57,500 (2)
Salary Remaining : $55,359
Seth Helgeson $55,000 (1)
Salary Remaining : $52,952
Kevin Czuczman $55,000 (1)
Salary Remaining : $52,952
Martin Marincin $55,000 (2)
Salary Remaining : $52,952
Petteri Lindbohm $55,000 (3)
Salary Remaining : $52,952
Christian Wolanin $55,000 (3)
Salary Remaining : $52,952
Total Farm Players24
Salary Commitment
Year 25 : $2,150,400
Year 26 : $1,441,500
Year 27 : $517,500
Year 28 : $0
Salary Average Commitment
Year 25 : $2,150,400
Year 26 : $1,441,500
Year 27 : $517,500
Year 28 : $0

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 5940 - $92 - 5,694 - 95.85%
Level 2: 4860 - $50 - 4,356 - 89.63%
Level 3: 1980 - $30 - 1,692 - 85.43%
Level 4: 3960 - $24 - 3,349 - 84.57%
Luxury : 1260 - $186 - 1,040 - 82.50%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $32 - 1,800 - 90.00%
Farm Level 2: 1000 - $11 - 921 - 92.10%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %16,130 - 89.61%
Average Income per Game$1,183,485
Year to Date Revenue$2,366,969
Farm
Home Games Left38
Average Attendance - %2,721 - 90.70%
Average Income per Game$66,734
Year to Date Revenue$133,468

Expense

Pro Players Total Salaries$79,306,000
Farm Players Total Salaries$1,496,200
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$2,952,880
Farm Year To Date Expenses$55,713
Pro Salary Cap To Date$2,952,880
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,972,411
Farm Estimated Season Revenue$2,535,892
Pro Remaining Season Days181
Pro Expenses Per Days$421,840
Pro Estimated Expenses$76,353,040
Farm Remaining Season Days181
Farm Expenses Per Days$7,959
Farm Estimated Expenses$1,440,579
Estimated Season Expenses$77,793,619
Current Bank Account$69,764,167
Projected Bank Account$39,478,851

Pro Players Salaries

David Pastrnak (1 Way Contract) $8,000,000 (4)
-Salary Remaining : $7,702,128
Erik Gudbranson (1 Way Contract) $7,525,000 (2)
-Salary Remaining : $7,244,814
Esa Lindell (1 Way Contract) $6,900,000 (1)
-Salary Remaining : $6,643,085
Elias Lindholm (1 Way Contract) $5,250,000 (1)
-Salary Remaining : $5,054,521
Adam Larsson (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $4,813,830
Jason Zucker (1 Way Contract) $4,900,000 (1)
-Salary Remaining : $4,717,553
Mark Scheifele (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $4,332,447
Charlie McAvoy (1 Way Contract) $4,350,000 (2)
-Salary Remaining : $4,188,032
Klas Dahlbeck (1 Way Contract) $3,300,000 (2)
-Salary Remaining : $3,177,128
Connor Clifton (1 Way Contract) $3,100,000 (3)
-Salary Remaining : $2,984,574
Jake Oettinger (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $2,888,298
J.T. Miller (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $2,888,298
Magnus Paajarvi (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,888,298
Jamie Benn (1 Way Contract) $2,800,000 (1)
-Salary Remaining : $2,695,745
Colton Sissons $1,400,000 (3)
-Salary Remaining : $1,347,872
Filip Gustavsson $1,400,000 (4)
-Salary Remaining : $1,347,872
Nick Foligno (1 Way Contract) $1,325,000 (1)
-1 Way Contract Salary Cap : $1,325,000
-Salary Remaining : $1,275,665
Cam Talbot (1 Way Contract) $1,250,000 (1)
-Salary Remaining : $1,203,457
David Perron (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $1,155,319
Jordan Staal (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $962,766
Mikael Backlund (1 Way Contract) $950,000 (1)
-1 Way Contract Salary Cap : $950,000
-Salary Remaining : $914,628
Jack Johnson (1 Way Contract) $850,000 (1)
-1 Way Contract Salary Cap : $850,000
-Salary Remaining : $818,351
Morgan Barron $800,000 (1)
-Salary Remaining : $770,213
Vladimir Sobotka (1 Way Contract) $705,000 (1)
-1 Way Contract Salary Cap : $705,000
-Salary Remaining : $678,750
Brad Hunt (1 Way Contract) $680,000 (1)
-1 Way Contract Salary Cap : $680,000
-Salary Remaining : $654,681
T.J. Brennan (1 Way Contract) $640,000 (1)
-1 Way Contract Salary Cap : $640,000
-Salary Remaining : $616,170
Joe Hicketts $624,000 (1)
-Salary Remaining : $600,766
Pierre-Edouard Bellemare (1 Way Contract) $590,000 (1)
-Salary Remaining : $568,032
Lawson Crouse $500,000 (1)
-Salary Remaining : $481,383
Mikey Eyssimont $500,000 (1)
-Salary Remaining : $481,383
JUHA METSOLA (1 Way Contract) $267,000 (1)
-1 Way Contract Salary Cap : $267,000
-Salary Remaining : $257,059
Total Pro Players31
Salary Commitment
Year 25 : $79,306,000
Year 26 : $35,075,000
Year 27 : $19,900,000
Year 28 : $9,400,000
Salary Average Commitment
Year 25 : $79,306,000
Year 26 : $35,075,000
Year 27 : $19,900,000
Year 28 : $9,400,000
Salary Cap with 1 Way Contract
Year 25 : $79,306,000
Year 26 : $35,075,000
Year 27 : $19,900,000
Year 28 : $9,400,000

Farm Players Salaries

Lucas Lessio $159,000 (1)
Salary Remaining : $153,080
Patrick Brown $136,500 (2)
Salary Remaining : $131,418
Lucas Johansen $100,000 (2)
Salary Remaining : $96,277
Andrej Sustr $98,000 (1)
Salary Remaining : $94,351
Brock Nelson $95,000 (2)
Salary Remaining : $91,463
Par Lindholm $95,000 (2)
Salary Remaining : $91,463
Scott Morrow $90,000 (3)
Salary Remaining : $86,649
Niklas Svedberg $75,000 (2)
Salary Remaining : $72,207
Laurent Dauphin $75,000 (3)
Salary Remaining : $72,207
Dylan Demelo $72,000 (1)
Salary Remaining : $69,319
Spencer Foo $62,500 (2)
Salary Remaining : $60,173
Hunter Miska $62,400 (1)
Salary Remaining : $60,077
Jayce Hawryluk $62,400 (1)
Salary Remaining : $60,077
Grigori Denisenko $56,700 (1)
Salary Remaining : $54,589
Aidan McDonough $56,700 (1)
Salary Remaining : $54,589
Daniil Miromanov $50,000 (2)
Salary Remaining : $48,138
Sampo Ranta $50,000 (2)
Salary Remaining : $48,138
Brendan Leipsic $50,000 (2)
Salary Remaining : $48,138
A.J. Greer $50,000 (1)
Salary Remaining : $48,138
Total Farm Players19
Salary Commitment
Year 25 : $1,496,200
Year 26 : $879,000
Year 27 : $165,000
Year 28 : $0
Salary Average Commitment
Year 25 : $1,496,200
Year 26 : $879,000
Year 27 : $165,000
Year 28 : $0

California Golden Seals



Arena Capacity - Ticket Price
Attendance - %

Arena NameOakland Arena
Level 1: 5940 - $92 - 5,475 - 92.17%
Level 2: 4860 - $51 - 4,860 - 100.00%
Level 3: 1980 - $30 - 1,895 - 95.71%
Level 4: 3960 - $23 - 3,637 - 91.84%
Luxury : 1260 - $186 - 957 - 75.95%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,832 - 91.60%
Farm Level 2: 1000 - $11 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %16,824 - 93.47%
Average Income per Game$1,187,770
Year to Date Revenue$1,187,770
Farm
Home Games Left39
Average Attendance - %2,832 - 94.40%
Average Income per Game$67,792
Year to Date Revenue$67,792

Expense

Pro Players Total Salaries$64,088,561
Farm Players Total Salaries$1,475,300
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$2,386,279
Farm Year To Date Expenses$54,929
Pro Salary Cap To Date$2,386,279
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,323,030
Farm Estimated Season Revenue$2,643,888
Pro Remaining Season Days181
Pro Expenses Per Days$340,897
Pro Estimated Expenses$61,702,357
Farm Remaining Season Days181
Farm Expenses Per Days$7,847
Farm Estimated Expenses$1,420,307
Estimated Season Expenses$63,122,664
Current Bank Account$37,886,217
Projected Bank Account$23,730,471

Pro Players Salaries

Nils Hoglander (1 Way Contract) $5,150,000 (3)
-Salary Remaining : $4,958,245
Nicolas Hague (1 Way Contract) $4,100,000 (3)
-Salary Remaining : $3,947,340
K'Andre Miller (1 Way Contract) $4,100,000 (3)
-Salary Remaining : $3,947,340
Jamie Drysdale (1 Way Contract) $4,100,000 (4)
-Salary Remaining : $3,947,340
Dawson Mercer (1 Way Contract) $3,600,000 (4)
-Salary Remaining : $3,465,957
Barrett Hayton (1 Way Contract) $3,600,000 (4)
-Salary Remaining : $3,465,957
Isac Lundestrom (1 Way Contract) $3,600,000 (4)
-Salary Remaining : $3,465,957
Jakob Chychrun (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $3,369,681
Kevin Lankinen (1 Way Contract) $3,100,000 (3)
-Salary Remaining : $2,984,574
Ryan Hartman (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,888,298
Pavel Buchnevich (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,888,298
Mark Jankowski (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,888,298
Evander Kane (1 Way Contract) $2,775,000 (2)
-Salary Remaining : $2,671,676
Luke Kunin $1,900,000 (2)
-Salary Remaining : $1,829,255
Jake Sanderson $1,500,000 (2)
-Salary Remaining : $1,444,149
Patrick Kane (1 Way Contract) $1,300,000 (1)
-1 Way Contract Salary Cap : $1,300,000
-Salary Remaining : $1,251,596
Rafael Harvey-Pinard $1,250,000 (1)
-Salary Remaining : $1,203,457
TJ Brodie (1 Way Contract) $1,229,999 (1)
-1 Way Contract Salary Cap : $1,229,999
-Salary Remaining : $1,184,201
Ryan Stanton (1 Way Contract) $1,229,999 (1)
-1 Way Contract Salary Cap : $1,229,999
-Salary Remaining : $1,184,201
Mark Katic (1 Way Contract) $1,229,999 (1)
-1 Way Contract Salary Cap : $1,229,999
-Salary Remaining : $1,184,201
Christian Folin $1,000,000 (1)
-Salary Remaining : $962,766
Marian Studenic $869,565 (1)
-Salary Remaining : $837,188
Ukko-Pekka Luukkonen $800,000 (2)
-Salary Remaining : $770,213
James van Riemsdyk (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $775,000
-Salary Remaining : $746,144
Jake Virtanen $750,000 (1)
-Salary Remaining : $722,074
Michael Raffl (1 Way Contract) $701,000 (1)
-1 Way Contract Salary Cap : $701,000
-Salary Remaining : $674,899
Teemu Hartikainen (1 Way Contract) $701,000 (1)
-1 Way Contract Salary Cap : $701,000
-Salary Remaining : $674,899
Jacob Larsson $624,999 (2)
-Salary Remaining : $601,728
Trent Frederic $500,000 (2)
-Salary Remaining : $481,383
JENS LOOKE (1 Way Contract) $301,000 (1)
-1 Way Contract Salary Cap : $301,000
-Salary Remaining : $289,793
JESSE KIISKINEN (1 Way Contract) $301,000 (1)
-1 Way Contract Salary Cap : $301,000
-Salary Remaining : $289,793
REID GARDINER (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $240,691
ANTON WEDIN (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $240,691
Total Pro Players33
Salary Commitment
Year 25 : $64,088,561
Year 26 : $48,449,999
Year 27 : $31,350,000
Year 28 : $14,900,000
Salary Average Commitment
Year 25 : $64,088,561
Year 26 : $48,449,999
Year 27 : $31,350,000
Year 28 : $14,900,000
Salary Cap with 1 Way Contract
Year 25 : $64,088,561
Year 26 : $48,449,999
Year 27 : $31,350,000
Year 28 : $14,900,000

Farm Players Salaries

Arthur Kaliyev $125,000 (1)
Salary Remaining : $120,346
Antoine Bibeau $120,000 (1)
Salary Remaining : $115,532
Matt Tomkins $110,000 (1)
Salary Remaining : $105,904
Marcus Hogberg $100,000 (3)
Salary Remaining : $96,277
Nikita Okhotyuk $90,000 (2)
Salary Remaining : $86,649
Ethen Frank $75,100 (2)
Salary Remaining : $72,304
Jacob Lucchini $75,100 (3)
Salary Remaining : $72,304
Petter Granberg $70,500 (3)
Salary Remaining : $67,875
Taylor Beck $70,100 (1)
Salary Remaining : $67,490
Henrik Borgstrom $65,000 (1)
Salary Remaining : $62,580
Keegan Lowe $62,500 (1)
Salary Remaining : $60,173
Mathieu Olivier $62,400 (2)
Salary Remaining : $60,077
Jake Middleton $62,400 (1)
Salary Remaining : $60,077
Jake Livingstone $62,400 (4)
Salary Remaining : $60,077
J.C. Beaudin $62,400 (2)
Salary Remaining : $60,077
Hayden Hodgson $62,400 (1)
Salary Remaining : $60,077
Max Willman $50,000 (1)
Salary Remaining : $48,138
Michal Repik $50,000 (1)
Salary Remaining : $48,138
Nick Shore $50,000 (1)
Salary Remaining : $48,138
Jordan Gross $50,000 (1)
Salary Remaining : $48,138
Total Farm Players20
Salary Commitment
Year 25 : $1,475,300
Year 26 : $597,900
Year 27 : $308,000
Year 28 : $62,400
Salary Average Commitment
Year 25 : $1,475,300
Year 26 : $597,900
Year 27 : $308,000
Year 28 : $62,400

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 5940 - $92 - 5,708 - 96.09%
Level 2: 4860 - $51 - 4,445 - 91.45%
Level 3: 1980 - $30 - 1,740 - 87.85%
Level 4: 3960 - $23 - 3,507 - 88.55%
Luxury : 1260 - $186 - 950 - 75.36%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,746 - 87.30%
Farm Level 2: 1000 - $11 - 925 - 92.45%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %16,348 - 90.82%
Average Income per Game$1,177,933
Year to Date Revenue$2,355,866
Farm
Home Games Left38
Average Attendance - %2,671 - 89.02%
Average Income per Game$64,296
Year to Date Revenue$128,591

Expense

Pro Players Total Salaries$54,525,000
Farm Players Total Salaries$1,390,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$2,047,741
Farm Year To Date Expenses$52,874
Pro Salary Cap To Date$2,047,741
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,761,454
Farm Estimated Season Revenue$2,443,229
Pro Remaining Season Days181
Pro Expenses Per Days$290,027
Pro Estimated Expenses$52,494,887
Farm Remaining Season Days181
Farm Expenses Per Days$7,394
Farm Estimated Expenses$1,338,314
Estimated Season Expenses$53,833,201
Current Bank Account$80,011,929
Projected Bank Account$73,383,411

Pro Players Salaries

Martin Necas (1 Way Contract) $7,310,000 (4)
-Salary Remaining : $7,037,819
Rasmus Dahlin (1 Way Contract) $6,300,000 (2)
-Salary Remaining : $6,065,426
Evgeni Malkin (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $4,332,447
Nikolaj Ehlers (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $3,851,064
Ryan Johansen (1 Way Contract) $3,600,000 (1)
-Salary Remaining : $3,465,957
Stuart Skinner (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $3,369,681
Janne Kuokkanen (1 Way Contract) $3,250,000 (2)
-Salary Remaining : $3,128,989
Scott Laughton (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,888,298
Philippe Myers (Out of Payroll) $2,700,000 (1)
-Salary Remaining : $2,599,468
Dakota Mermis $2,000,000 (1)
-Salary Remaining : $1,925,532
Ryan Dzingel (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,925,532
Blake Coleman $1,700,000 (1)
-Salary Remaining : $1,636,702
Jakob Silfverberg $1,600,000 (1)
-Salary Remaining : $1,540,426
Philip Broberg $1,500,000 (3)
-Salary Remaining : $1,444,149
Alex Newhook $1,500,000 (2)
-Salary Remaining : $1,444,149
Yakov Trenin $1,400,000 (1)
-Salary Remaining : $1,347,872
Philipp Grubauer $1,365,000 (2)
-Salary Remaining : $1,314,176
Dylan Holloway $1,250,000 (3)
-Salary Remaining : $1,203,457
Kaedan Korczak $800,000 (3)
-Salary Remaining : $770,213
Drew Helleson $800,000 (3)
-Salary Remaining : $770,213
Vladislav Kolyachonok $700,000 (3)
-Salary Remaining : $673,936
Brock Faber $700,000 (2)
-Salary Remaining : $673,936
Sam Montembeault $500,000 (1)
-Salary Remaining : $481,383
Dakota Joshua $500,000 (2)
-Salary Remaining : $481,383
RYAN LASCH (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $240,691
BRANDON BUSSI (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $240,691
JOHN LETHEMON (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $240,691
Total Pro Players27
Salary Commitment
Year 25 : $57,225,000
Year 26 : $42,975,000
Year 27 : $19,860,000
Year 28 : $14,810,000
Salary Average Commitment
Year 25 : $57,225,000
Year 26 : $42,975,000
Year 27 : $19,860,000
Year 28 : $14,810,000
Salary Cap with 1 Way Contract
Year 25 : $57,225,000
Year 26 : $42,975,000
Year 27 : $19,860,000
Year 28 : $14,810,000

Farm Players Salaries

Torey Krug $200,000 (1)
Salary Remaining : $192,553
Alex Turcotte $175,000 (3)
Salary Remaining : $168,484
Ty Smith $100,000 (3)
Salary Remaining : $96,277
Samuel Fagemo $80,000 (3)
Salary Remaining : $77,021
Joona Luoto $65,000 (2)
Salary Remaining : $62,580
Robin Salo $60,000 (1)
Salary Remaining : $57,766
Jack Ahcan $60,000 (4)
Salary Remaining : $57,766
Josh Dunne $50,000 (4)
Salary Remaining : $48,138
Brett Murray $50,000 (4)
Salary Remaining : $48,138
Brett Seney $50,000 (2)
Salary Remaining : $48,138
Jakub Galvas $50,000 (3)
Salary Remaining : $48,138
Jalen Chatfield $50,000 (2)
Salary Remaining : $48,138
Lias Andersson $50,000 (4)
Salary Remaining : $48,138
Rourke Chartier $50,000 (2)
Salary Remaining : $48,138
Taro Hirose $50,000 (1)
Salary Remaining : $48,138
Nic Petan $50,000 (3)
Salary Remaining : $48,138
Nikita Scherbak $50,000 (2)
Salary Remaining : $48,138
Peter Cehlarik $50,000 (2)
Salary Remaining : $48,138
Roland McKeown $50,000 (2)
Salary Remaining : $48,138
Mikhail Maltsev $50,000 (2)
Salary Remaining : $48,138
Total Farm Players20
Salary Commitment
Year 25 : $1,390,000
Year 26 : $1,080,000
Year 27 : $665,000
Year 28 : $210,000
Salary Average Commitment
Year 25 : $1,390,000
Year 26 : $1,080,000
Year 27 : $665,000
Year 28 : $210,000

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 5940 - $92 - 0 - 0.00%
Level 2: 4860 - $51 - 0 - 0.00%
Level 3: 1980 - $30 - 0 - 0.00%
Level 4: 3960 - $23 - 0 - 0.00%
Luxury : 1260 - $186 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 0 - 0.00%
Farm Level 2: 1000 - $11 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left40
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$62,535,000
Farm Players Total Salaries$1,613,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$2,317,791
Farm Year To Date Expenses$61,520
Pro Salary Cap To Date$2,317,791
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days181
Pro Expenses Per Days$332,633
Pro Estimated Expenses$60,206,573
Farm Remaining Season Days181
Farm Expenses Per Days$8,580
Farm Estimated Expenses$1,552,980
Estimated Season Expenses$61,759,553
Current Bank Account$71,991,378
Projected Bank Account$10,231,825

Pro Players Salaries

Brayden Point (1 Way Contract) $8,527,000 (4)
-Salary Remaining : $8,209,505
Nick Schmaltz (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $4,813,830
Steven Stamkos (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $4,573,138
Mitch Marner (1 Way Contract) $4,600,000 (1)
-Salary Remaining : $4,428,723
Mikael Granlund (1 Way Contract) $3,750,000 (2)
-Salary Remaining : $3,610,372
Jordan Binnington (1 Way Contract) $3,600,000 (1)
-Salary Remaining : $3,465,957
William Karlsson (1 Way Contract) $3,450,000 (1)
-Salary Remaining : $3,321,543
Ivan Provorov (1 Way Contract) $3,400,000 (4)
-Salary Remaining : $3,273,404
Juuse Saros (1 Way Contract) $3,250,000 (3)
-Salary Remaining : $3,128,989
Rasmus Ristolainen (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $3,128,989
Jacob Trouba (1 Way Contract) $3,150,000 (2)
-Salary Remaining : $3,032,713
Steve Santini (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $2,406,915
DAVID TOMASEK (1 Way Contract) $2,000,000 (1)
-1 Way Contract Salary Cap : $2,000,000
-Salary Remaining : $1,925,532
Vince Dunn $1,500,000 (4)
-Salary Remaining : $1,444,149
Jonathan Marchessault $1,500,000 (1)
-Salary Remaining : $1,444,149
Tomas Popperle (1 Way Contract) $1,300,000 (1)
-1 Way Contract Salary Cap : $1,300,000
-Salary Remaining : $1,251,596
JJ Peterka $1,000,000 (2)
-Salary Remaining : $962,766
Connor Zary $1,000,000 (2)
-Salary Remaining : $962,766
Andy Miele (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $750,000
-Salary Remaining : $722,074
Tyson Jost $700,000 (2)
-Salary Remaining : $673,936
LENNI HAMEENAHO (1 Way Contract) $600,000 (1)
-1 Way Contract Salary Cap : $600,000
-Salary Remaining : $577,660
MATTEUS WARD (1 Way Contract) $600,000 (1)
-1 Way Contract Salary Cap : $600,000
-Salary Remaining : $577,660
Urho Vaakanainen $600,000 (3)
-Salary Remaining : $577,660
Noah Cates $500,000 (3)
-Salary Remaining : $481,383
Isaac Ratcliffe $500,000 (3)
-Salary Remaining : $481,383
JESPER MYRENBERG (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $481,383
LUKAS KANAK (1 Way Contract) $258,000 (1)
-1 Way Contract Salary Cap : $258,000
-Salary Remaining : $248,394
Total Pro Players27
Salary Commitment
Year 25 : $62,535,000
Year 26 : $40,127,000
Year 27 : $25,777,000
Year 28 : $18,427,000
Salary Average Commitment
Year 25 : $62,535,000
Year 26 : $40,127,000
Year 27 : $25,777,000
Year 28 : $18,427,000
Salary Cap with 1 Way Contract
Year 25 : $62,535,000
Year 26 : $40,127,000
Year 27 : $25,777,000
Year 28 : $18,427,000

Farm Players Salaries

Brandon Tanev $155,000 (2)
Salary Remaining : $149,229
Victor Soderstrom $150,000 (2)
Salary Remaining : $144,415
Jacob MacDonald $150,000 (1)
Salary Remaining : $144,415
Aleksi Heponiemi $150,000 (3)
Salary Remaining : $144,415
Max Lajoie $100,000 (2)
Salary Remaining : $96,277
Alex Vlasic $90,000 (1)
Salary Remaining : $86,649
Jonas Rondbjerg $80,000 (2)
Salary Remaining : $77,021
Emil Bemstrom $80,000 (1)
Salary Remaining : $77,021
Arttu Ruotsalainen $70,000 (1)
Salary Remaining : $67,394
Cedric Paquette $67,500 (1)
Salary Remaining : $64,987
Michael Carcone $65,000 (4)
Salary Remaining : $62,580
Joel Kiviranta $65,000 (4)
Salary Remaining : $62,580
Tyler Motte $65,000 (2)
Salary Remaining : $62,580
Sonny Milano $57,500 (3)
Salary Remaining : $55,359
Nick Merkley $56,000 (4)
Salary Remaining : $53,915
Brandon Duhaime $56,000 (4)
Salary Remaining : $53,915
Evgeny Svechnikov $56,000 (4)
Salary Remaining : $53,915
Kale Clague (Out of Payroll) $55,000 (2)
Salary Remaining : $52,952
Connor Carrick $50,000 (1)
Salary Remaining : $48,138
Alex Grant $50,000 (1)
Salary Remaining : $48,138
Total Farm Players20
Salary Commitment
Year 25 : $1,668,000
Year 26 : $1,110,500
Year 27 : $505,500
Year 28 : $298,000
Salary Average Commitment
Year 25 : $1,668,000
Year 26 : $1,110,500
Year 27 : $505,500
Year 28 : $298,000

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 5940 - $92 - 5,738 - 96.59%
Level 2: 4860 - $51 - 4,174 - 85.88%
Level 3: 1980 - $30 - 1,679 - 84.77%
Level 4: 3960 - $23 - 3,634 - 91.76%
Luxury : 1260 - $186 - 1,058 - 83.93%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,852 - 92.60%
Farm Level 2: 1000 - $11 - 947 - 94.65%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %16,281 - 90.45%
Average Income per Game$1,189,193
Year to Date Revenue$2,378,385
Farm
Home Games Left38
Average Attendance - %2,799 - 93.28%
Average Income per Game$67,824
Year to Date Revenue$135,647

Expense

Pro Players Total Salaries$78,680,000
Farm Players Total Salaries$2,021,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$2,929,577
Farm Year To Date Expenses$75,250
Pro Salary Cap To Date$2,929,577
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,189,315
Farm Estimated Season Revenue$2,577,293
Pro Remaining Season Days181
Pro Expenses Per Days$418,511
Pro Estimated Expenses$75,750,491
Farm Remaining Season Days181
Farm Expenses Per Days$10,750
Farm Estimated Expenses$1,945,750
Estimated Season Expenses$77,696,241
Current Bank Account$76,024,680
Projected Bank Account$46,095,047

Pro Players Salaries

Danton Heinen (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $7,702,128
Alex Wennberg (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $6,739,362
Jason Robertson (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $5,776,596
Nathan MacKinnon (1 Way Contract) $5,800,000 (4)
-Salary Remaining : $5,584,043
Adam Fox $5,000,000 (2)
-Salary Remaining : $4,813,830
Robert Thomas (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $4,813,830
Anton Lundell (1 Way Contract) $4,680,000 (2)
-1 Way Contract Salary Cap : $4,680,000
-Salary Remaining : $4,505,745
Tony DeAngelo (1 Way Contract) $4,300,000 (1)
-Salary Remaining : $4,139,894
Shea Theodore (1 Way Contract) $4,300,000 (1)
-Salary Remaining : $4,139,894
Max Domi (1 Way Contract) $3,250,000 (3)
-Salary Remaining : $3,128,989
John Gibson (1 Way Contract) $3,200,000 (2)
-Salary Remaining : $3,080,851
Trevor Carrick (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,888,298
William Nylander (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $2,888,298
Brett Howden $2,800,000 (4)
-Salary Remaining : $2,695,745
Logan O'Connor (1 Way Contract) $2,300,000 (1)
-Salary Remaining : $2,214,362
Anders Lindback (1 Way Contract) $2,200,000 (2)
-1 Way Contract Salary Cap : $2,200,000
-Salary Remaining : $2,118,085
Alex Lyon (1 Way Contract) $2,200,000 (2)
-Salary Remaining : $2,118,085
Oscar Lindberg (1 Way Contract) $1,800,000 (2)
-1 Way Contract Salary Cap : $1,800,000
-Salary Remaining : $1,732,979
Troy Stecher $1,400,000 (2)
-Salary Remaining : $1,347,872
Pavel Zacha $1,000,000 (3)
-Salary Remaining : $962,766
William Lockwood $750,000 (1)
-Salary Remaining : $722,074
Ronnie Attard $700,000 (1)
-Salary Remaining : $673,936
Colin White $500,000 (1)
-Salary Remaining : $481,383
Boris Katchouk $500,000 (2)
-Salary Remaining : $481,383
Total Pro Players24
Salary Commitment
Year 25 : $78,680,000
Year 26 : $57,830,000
Year 27 : $26,850,000
Year 28 : $16,600,000
Salary Average Commitment
Year 25 : $78,680,000
Year 26 : $57,830,000
Year 27 : $26,850,000
Year 28 : $16,600,000
Salary Cap with 1 Way Contract
Year 25 : $78,680,000
Year 26 : $57,830,000
Year 27 : $26,850,000
Year 28 : $16,600,000

Farm Players Salaries

Zach Fucale $190,000 (2)
Salary Remaining : $182,926
Brandt Clarke $175,000 (3)
Salary Remaining : $168,484
Cole Perfetti $175,000 (3)
Salary Remaining : $168,484
Shane Pinto $100,000 (2)
Salary Remaining : $96,277
Ryker Evans $100,000 (3)
Salary Remaining : $96,277
Rasmus Kupari $100,000 (2)
Salary Remaining : $96,277
Luca Del Bel Belluz $100,000 (3)
Salary Remaining : $96,277
David Gustafsson $90,000 (3)
Salary Remaining : $86,649
Joona Koppanen $80,000 (1)
Salary Remaining : $77,021
Dean Kukan $75,000 (2)
Salary Remaining : $72,207
Anders Bjork $75,000 (3)
Salary Remaining : $72,207
Nikita Tryamkin $75,000 (3)
Salary Remaining : $72,207
Leevi Merilainen $70,000 (3)
Salary Remaining : $67,394
Jakub Lauko $70,000 (2)
Salary Remaining : $67,394
Gavin Bayreuther $63,000 (2)
Salary Remaining : $60,654
Andrew Poturalski $63,000 (2)
Salary Remaining : $60,654
Nick Caamano $60,000 (3)
Salary Remaining : $57,766
Jiri Patera $60,000 (3)
Salary Remaining : $57,766
Lawrence Pilut $50,000 (1)
Salary Remaining : $48,138
Danick Martel $50,000 (3)
Salary Remaining : $48,138
Trevor Murphy $50,000 (1)
Salary Remaining : $48,138
Brennan Menell $50,000 (1)
Salary Remaining : $48,138
Blake Hillman $50,000 (1)
Salary Remaining : $48,138
Jasper Weatherby $50,000 (4)
Salary Remaining : $48,138
Total Farm Players24
Salary Commitment
Year 25 : $2,021,000
Year 26 : $1,741,000
Year 27 : $1,080,000
Year 28 : $50,000
Salary Average Commitment
Year 25 : $2,021,000
Year 26 : $1,741,000
Year 27 : $1,080,000
Year 28 : $50,000

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 5940 - $92 - 5,637 - 94.90%
Level 2: 4860 - $51 - 4,452 - 91.59%
Level 3: 1980 - $31 - 1,493 - 75.40%
Level 4: 3960 - $23 - 3,396 - 85.74%
Luxury : 1260 - $185 - 1,176 - 93.33%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $32 - 1,467 - 73.33%
Farm Level 2: 1000 - $13 - 609 - 60.90%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %16,153 - 89.74%
Average Income per Game$1,207,203
Year to Date Revenue$2,414,405
Farm
Home Games Left38
Average Attendance - %2,076 - 69.18%
Average Income per Game$54,845
Year to Date Revenue$109,690

Expense

Pro Players Total Salaries$73,633,667
Farm Players Total Salaries$2,456,643
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$2,741,676
Farm Year To Date Expenses$91,469
Pro Salary Cap To Date$2,741,676
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,873,695
Farm Estimated Season Revenue$2,084,110
Pro Remaining Season Days181
Pro Expenses Per Days$391,668
Pro Estimated Expenses$70,891,908
Farm Remaining Season Days181
Farm Expenses Per Days$13,067
Farm Estimated Expenses$2,365,127
Estimated Season Expenses$73,257,035
Current Bank Account$95,337,399
Projected Bank Account$70,038,169

Pro Players Salaries

Chris Tierney (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $6,739,362
Sean Monahan (1 Way Contract) $5,550,000 (2)
-Salary Remaining : $5,343,351
Anthony Beauvillier (1 Way Contract) $5,166,667 (1)
-Salary Remaining : $4,974,291
Carter Verhaeghe (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $4,332,447
Dominik Kubalik (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $4,332,447
Valeri Nichushkin (1 Way Contract) $4,200,000 (3)
-Salary Remaining : $4,043,617
Vincent Trocheck (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $3,851,064
Bryan Rust (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $3,851,064
Nino Niederreiter (1 Way Contract) $3,600,000 (1)
-Salary Remaining : $3,465,957
Hampus Lindholm (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $3,369,681
Matt Dumba (1 Way Contract) $3,250,000 (3)
-Salary Remaining : $3,128,989
John Carlson (1 Way Contract) $3,067,000 (1)
-Salary Remaining : $2,952,803
Zach Werenski (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,888,298
J.J. Moser (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $2,888,298
Curtis Lazar (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $2,888,298
Mackenzie Blackwood (1 Way Contract) $2,760,000 (1)
-Salary Remaining : $2,657,234
Semyon Varlamov (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $2,647,606
Conor Garland $1,670,000 (4)
-Salary Remaining : $1,607,819
Jonathan Drouin $1,670,000 (3)
-Salary Remaining : $1,607,819
Mark Arcobello (1 Way Contract) $1,500,000 (2)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $1,444,149
Riley Stillman $1,450,000 (2)
-Salary Remaining : $1,396,011
Jeremy Smith (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $481,383
Total Pro Players22
Salary Commitment
Year 25 : $73,633,667
Year 26 : $58,540,000
Year 27 : $29,790,000
Year 28 : $13,670,000
Salary Average Commitment
Year 25 : $73,633,667
Year 26 : $58,540,000
Year 27 : $29,790,000
Year 28 : $13,670,000
Salary Cap with 1 Way Contract
Year 25 : $73,633,667
Year 26 : $58,540,000
Year 27 : $29,790,000
Year 28 : $13,670,000

Farm Players Salaries

Filip Zadina $175,000 (2)
Salary Remaining : $168,484
Frank Nazar $175,000 (3)
Salary Remaining : $168,484
Lars Eller $150,000 (2)
Salary Remaining : $144,415
Vasily Podkolzin $150,000 (3)
Salary Remaining : $144,415
Collin Delia $107,143 (2)
Salary Remaining : $103,153
Olen Zellweger $100,000 (3)
Salary Remaining : $96,277
Brett Leason $100,000 (2)
Salary Remaining : $96,277
Jakob Pelletier $100,000 (3)
Salary Remaining : $96,277
Adam Beckman $90,000 (3)
Salary Remaining : $86,649
Sam Colangelo $90,000 (3)
Salary Remaining : $86,649
Will Cuylle $80,000 (3)
Salary Remaining : $77,021
Roman Will $75,000 (2)
Salary Remaining : $72,207
Xavier Ouellet $75,000 (3)
Salary Remaining : $72,207
Tim Heed $75,000 (2)
Salary Remaining : $72,207
Cole Bardreau $66,500 (2)
Salary Remaining : $64,024
Mackenzie MacEachern $66,500 (2)
Salary Remaining : $64,024
Brock McGinn $66,500 (2)
Salary Remaining : $64,024
Sean Kuraly $62,500 (1)
Salary Remaining : $60,173
Nick Seeler $62,500 (1)
Salary Remaining : $60,173
Calle Rosen $60,000 (1)
Salary Remaining : $57,766
Chris Kreider $60,000 (1)
Salary Remaining : $57,766
Mikko Lehtonen $60,000 (2)
Salary Remaining : $57,766
Dan Renouf $60,000 (2)
Salary Remaining : $57,766
Matthew Peca $60,000 (1)
Salary Remaining : $57,766
Jaycob Megna $60,000 (1)
Salary Remaining : $57,766
Jon Merrill $60,000 (1)
Salary Remaining : $57,766
Matt O'Connor $60,000 (1)
Salary Remaining : $57,766
Eric Robinson $60,000 (3)
Salary Remaining : $57,766
Chris Wagner $50,000 (1)
Salary Remaining : $48,138
Total Farm Players29
Salary Commitment
Year 25 : $2,456,643
Year 26 : $1,921,643
Year 27 : $920,000
Year 28 : $0
Salary Average Commitment
Year 25 : $2,456,643
Year 26 : $1,921,643
Year 27 : $920,000
Year 28 : $0

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 5940 - $92 - 5,277 - 88.84%
Level 2: 4860 - $51 - 4,234 - 87.12%
Level 3: 1980 - $30 - 1,777 - 89.75%
Level 4: 3960 - $23 - 3,528 - 89.09%
Luxury : 1260 - $186 - 970 - 76.98%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,821 - 91.05%
Farm Level 2: 1000 - $11 - 846 - 84.60%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %15,786 - 87.70%
Average Income per Game$1,128,084
Year to Date Revenue$1,128,084
Farm
Home Games Left39
Average Attendance - %2,667 - 88.90%
Average Income per Game$65,757
Year to Date Revenue$65,757

Expense

Pro Players Total Salaries$71,501,441
Farm Players Total Salaries$2,743,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$2,662,289
Farm Year To Date Expenses$102,151
Pro Salary Cap To Date$2,662,289
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,995,276
Farm Estimated Season Revenue$2,564,523
Pro Remaining Season Days181
Pro Expenses Per Days$380,327
Pro Estimated Expenses$68,839,187
Farm Remaining Season Days181
Farm Expenses Per Days$14,593
Farm Estimated Expenses$2,641,333
Estimated Season Expenses$71,480,520
Current Bank Account$59,725,710
Projected Bank Account$34,804,989

Pro Players Salaries

Dylan Larkin (1 Way Contract) $5,944,444 (1)
-Salary Remaining : $5,723,108
Marcus Foligno (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $5,295,213
Matt Duchene (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $5,295,213
Tyler Toffoli (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $4,813,830
Kevin Hayes (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $4,813,830
Mark Stone (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $4,813,830
John Marino (1 Way Contract) $3,870,000 (1)
-Salary Remaining : $3,725,904
Mikhail Sergachev (1 Way Contract) $3,870,000 (2)
-Salary Remaining : $3,725,904
Moritz Seider (1 Way Contract) $3,690,000 (1)
-1 Way Contract Salary Cap : $3,690,000
-Salary Remaining : $3,552,606
Brent Burns (1 Way Contract) $3,600,000 (1)
-Salary Remaining : $3,465,957
Aliaksei Protas (1 Way Contract) $3,600,000 (4)
-1 Way Contract Salary Cap : $3,600,000
-Salary Remaining : $3,465,957
Zach Aston-Reese $2,183,999 (2)
-Salary Remaining : $2,102,680
Dmitrij Jaskin $2,183,999 (2)
-Salary Remaining : $2,102,680
Morgan Rielly (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,925,532
Cory Conacher (1 Way Contract) $1,693,999 (1)
-Salary Remaining : $1,630,925
Thatcher Demko $1,650,000 (1)
-Salary Remaining : $1,588,564
Jyrki Jokipakka (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $1,444,149
Tim Erixon $1,200,000 (2)
-Salary Remaining : $1,155,319
Stefan Noesen (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $962,766
Blake Lizotte $1,000,000 (1)
-Salary Remaining : $962,766
Pyotr Kochetkov $1,000,000 (1)
-Salary Remaining : $962,766
Lukas Dostal $800,000 (2)
-Salary Remaining : $770,213
Travis Sanheim $750,000 (4)
-Salary Remaining : $722,074
Shane Gersich $750,000 (4)
-Salary Remaining : $722,074
Artem Zub $750,000 (4)
-Salary Remaining : $722,074
OSKARI SALMINEN (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $481,383
ARVID HOLM (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $481,383
JAKUB MALEK (1 Way Contract) $350,000 (1)
-1 Way Contract Salary Cap : $350,000
-Salary Remaining : $336,968
TIM JUEL (1 Way Contract) $350,000 (1)
-1 Way Contract Salary Cap : $350,000
-Salary Remaining : $336,968
MATT VILLALTA (1 Way Contract) $265,000 (1)
-1 Way Contract Salary Cap : $265,000
-Salary Remaining : $255,133
MASI HARKONEN (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $240,691
ADAM AHMAN (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $240,691
Total Pro Players32
Salary Commitment
Year 25 : $71,501,441
Year 26 : $45,587,998
Year 27 : $5,850,000
Year 28 : $5,850,000
Salary Average Commitment
Year 25 : $71,501,441
Year 26 : $45,587,998
Year 27 : $5,850,000
Year 28 : $5,850,000
Salary Cap with 1 Way Contract
Year 25 : $71,501,441
Year 26 : $45,587,998
Year 27 : $5,850,000
Year 28 : $5,850,000

Farm Players Salaries

William Eklund $200,000 (3)
Salary Remaining : $192,553
Matty Beniers $200,000 (1)
Salary Remaining : $192,553
Quinton Byfield $200,000 (2)
Salary Remaining : $192,553
Lucas Raymond $175,000 (2)
Salary Remaining : $168,484
Simon Edvinsson $175,000 (3)
Salary Remaining : $168,484
Carson Soucy $150,000 (3)
Salary Remaining : $144,415
Mattias Ekholm $127,500 (1)
Salary Remaining : $122,753
Calvin de Haan $127,500 (1)
Salary Remaining : $122,753
Sami Vatanen $127,500 (1)
Salary Remaining : $122,753
Michael Sgarbossa $125,000 (1)
Salary Remaining : $120,346
Matt Nieto $106,000 (1)
Salary Remaining : $102,053
Darren Raddysh $100,000 (1)
Salary Remaining : $96,277
Jordan Harris $80,000 (1)
Salary Remaining : $77,021
Mikael Pyyhtia $70,000 (2)
Salary Remaining : $67,394
Zac Jones $70,000 (2)
Salary Remaining : $67,394
Brendan Gaunce $70,000 (1)
Salary Remaining : $67,394
Vladislav Kamenev $70,000 (1)
Salary Remaining : $67,394
Michael Bunting $62,500 (4)
Salary Remaining : $60,173
Radim Zohorna $62,500 (4)
Salary Remaining : $60,173
Tyler Graovac $62,500 (1)
Salary Remaining : $60,173
Clark Bishop $62,500 (4)
Salary Remaining : $60,173
Alex Laferriere $60,000 (3)
Salary Remaining : $57,766
Dmitri Voronkov $60,000 (2)
Salary Remaining : $57,766
Mason Appleton $50,000 (2)
Salary Remaining : $48,138
Austin Wagner $50,000 (3)
Salary Remaining : $48,138
Anton Blidh $50,000 (1)
Salary Remaining : $48,138
Josef Korenar $50,000 (3)
Salary Remaining : $48,138
Total Farm Players27
Salary Commitment
Year 25 : $2,743,500
Year 26 : $1,497,500
Year 27 : $872,500
Year 28 : $187,500
Salary Average Commitment
Year 25 : $2,743,500
Year 26 : $1,497,500
Year 27 : $872,500
Year 28 : $187,500

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 5940 - $92 - 5,679 - 95.61%
Level 2: 4860 - $51 - 4,041 - 83.14%
Level 3: 1980 - $30 - 1,790 - 90.40%
Level 4: 3960 - $23 - 3,456 - 87.27%
Luxury : 1260 - $185 - 1,044 - 82.86%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,692 - 84.58%
Farm Level 2: 1000 - $11 - 922 - 92.15%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %16,010 - 88.94%
Average Income per Game$1,171,430
Year to Date Revenue$2,342,859
Farm
Home Games Left38
Average Attendance - %2,613 - 87.10%
Average Income per Game$62,573
Year to Date Revenue$125,146

Expense

Pro Players Total Salaries$80,302,783
Farm Players Total Salaries$2,642,100
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$2,984,582
Farm Year To Date Expenses$98,917
Pro Salary Cap To Date$2,984,582
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,514,321
Farm Estimated Season Revenue$2,377,774
Pro Remaining Season Days181
Pro Expenses Per Days$427,142
Pro Estimated Expenses$77,312,702
Farm Remaining Season Days181
Farm Expenses Per Days$14,054
Farm Estimated Expenses$2,543,774
Estimated Season Expenses$79,856,476
Current Bank Account$99,419,885
Projected Bank Account$66,455,504

Pro Players Salaries

Timo Meier (1 Way Contract) $10,434,780 (1)
-Salary Remaining : $10,046,254
Nico Hischier (1 Way Contract) $7,685,000 (3)
-Salary Remaining : $7,398,856
Brady Tkachuk (1 Way Contract) $7,450,000 (4)
-Salary Remaining : $7,172,606
Pierre-Luc Dubois (1 Way Contract) $7,315,000 (2)
-Salary Remaining : $7,042,633
Adam Gaudette (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $5,295,213
Alexandar Georgiev (1 Way Contract) $5,125,000 (3)
-Salary Remaining : $4,934,176
Boone Jenner (1 Way Contract) $5,125,000 (2)
-Salary Remaining : $4,934,176
Samuel Girard (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $3,369,681
Teddy Blueger (1 Way Contract) $2,985,000 (2)
-Salary Remaining : $2,873,856
Troy Terry (1 Way Contract) $2,965,000 (2)
-Salary Remaining : $2,854,601
Phillip Danault (1 Way Contract) $2,699,000 (1)
-Salary Remaining : $2,598,505
Marcus Pettersson (1 Way Contract) $2,595,000 (3)
-Salary Remaining : $2,498,378
Noah Gregor (1 Way Contract) $2,405,000 (3)
-Salary Remaining : $2,315,452
Neal Pionk $2,195,000 (4)
-Salary Remaining : $2,113,271
MICHAL KOVARCIK (1 Way Contract) $1,989,000 (1)
-1 Way Contract Salary Cap : $1,989,000
-Salary Remaining : $1,914,941
Eric O'Dell (1 Way Contract) $1,559,000 (1)
-1 Way Contract Salary Cap : $1,559,000
-Salary Remaining : $1,500,952
Michael Kesselring $1,000,000 (2)
-Salary Remaining : $962,766
Alexander Romanov $1,000,000 (1)
-Salary Remaining : $962,766
Noah Dobson $1,000,000 (1)
-Salary Remaining : $962,766
Antti Raanta (1 Way Contract) $998,000 (1)
-1 Way Contract Salary Cap : $998,000
-Salary Remaining : $960,840
Troy Grosenick (1 Way Contract) $998,000 (1)
-1 Way Contract Salary Cap : $998,000
-Salary Remaining : $960,840
Spencer Machacek (1 Way Contract) $805,000 (1)
-1 Way Contract Salary Cap : $805,000
-Salary Remaining : $775,027
Philipp Kurashev $600,000 (2)
-Salary Remaining : $577,660
Maxim Mamin $550,000 (1)
-Salary Remaining : $529,521
Samuel Ersson $500,000 (1)
-Salary Remaining : $481,383
Jujhar Khaira $500,000 (1)
-Salary Remaining : $481,383
MAX LINDROTH (1 Way Contract) $295,000 (1)
-1 Way Contract Salary Cap : $295,000
-Salary Remaining : $284,016
MATIAS MANTYKIVI (1 Way Contract) $265,000 (1)
-1 Way Contract Salary Cap : $265,000
-Salary Remaining : $255,133
TEEMU TURUNEN (1 Way Contract) $265,000 (1)
-1 Way Contract Salary Cap : $265,000
-Salary Remaining : $255,133
Total Pro Players29
Salary Commitment
Year 25 : $80,302,783
Year 26 : $52,945,000
Year 27 : $27,455,000
Year 28 : $9,645,000
Salary Average Commitment
Year 25 : $80,302,783
Year 26 : $52,945,000
Year 27 : $27,455,000
Year 28 : $9,645,000
Salary Cap with 1 Way Contract
Year 25 : $80,302,783
Year 26 : $52,945,000
Year 27 : $27,455,000
Year 28 : $9,645,000

Farm Players Salaries

Tomas Jurco $219,500 (1)
Salary Remaining : $211,327
Jordan Martinook $198,500 (1)
Salary Remaining : $191,109
Joel Armia $185,100 (1)
Salary Remaining : $178,208
Kirby Dach $175,000 (1)
Salary Remaining : $168,484
Michael McCarron $169,500 (2)
Salary Remaining : $163,189
Scott Harrington $149,900 (2)
Salary Remaining : $144,319
Noel Acciari $149,900 (1)
Salary Remaining : $144,319
Brandon Davidson $119,900 (2)
Salary Remaining : $115,436
Josh Brown $105,300 (1)
Salary Remaining : $101,379
Wyatt Johnston $100,000 (2)
Salary Remaining : $96,277
Luke Johnson $99,800 (2)
Salary Remaining : $96,084
Antti Suomela $99,800 (2)
Salary Remaining : $96,084
Carl Dahlstrom $99,800 (2)
Salary Remaining : $96,084
Scott Mayfield $92,500 (1)
Salary Remaining : $89,056
Kevin Rooney $92,500 (1)
Salary Remaining : $89,056
Joel Hofer $90,000 (2)
Salary Remaining : $86,649
Nate Schmidt $89,900 (2)
Salary Remaining : $86,553
Andy Welinski $77,700 (2)
Salary Remaining : $74,807
Nicolas Deslauriers $77,500 (1)
Salary Remaining : $74,614
Emil Lilleberg $70,000 (3)
Salary Remaining : $67,394
Waltteri Merela $69,500 (2)
Salary Remaining : $66,912
Scott Reedy $60,000 (1)
Salary Remaining : $57,766
Grant Hutton $50,500 (1)
Salary Remaining : $48,620
Total Farm Players23
Salary Commitment
Year 25 : $2,642,100
Year 26 : $1,235,800
Year 27 : $70,000
Year 28 : $0
Salary Average Commitment
Year 25 : $2,642,100
Year 26 : $1,235,800
Year 27 : $70,000
Year 28 : $0

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBantT Center
Level 1: 5940 - $92 - 5,557 - 93.55%
Level 2: 4860 - $51 - 3,753 - 77.22%
Level 3: 1980 - $30 - 1,542 - 77.88%
Level 4: 3960 - $23 - 3,039 - 76.74%
Luxury : 1260 - $186 - 999 - 79.29%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,418 - 70.90%
Farm Level 2: 1000 - $11 - 940 - 94.00%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %14,890 - 82.72%
Average Income per Game$1,115,126
Year to Date Revenue$1,115,126
Farm
Home Games Left39
Average Attendance - %2,358 - 78.60%
Average Income per Game$54,298
Year to Date Revenue$54,298

Expense

Pro Players Total Salaries$53,857,099
Farm Players Total Salaries$2,015,900
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$2,010,638
Farm Year To Date Expenses$75,061
Pro Salary Cap To Date$2,010,638
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,489,914
Farm Estimated Season Revenue$2,117,622
Pro Remaining Season Days181
Pro Expenses Per Days$286,474
Pro Estimated Expenses$51,851,794
Farm Remaining Season Days181
Farm Expenses Per Days$10,723
Farm Estimated Expenses$1,940,863
Estimated Season Expenses$53,792,657
Current Bank Account$56,500,485
Projected Bank Account$48,315,364

Pro Players Salaries

Sebastian Aho (1 Way Contract) $5,750,000 (2)
-Salary Remaining : $5,535,904
Christian Dvorak (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $4,813,830
Anthony Duclair (1 Way Contract) $4,200,000 (4)
-Salary Remaining : $4,043,617
Jake Debrusk (1 Way Contract) $3,940,000 (1)
-Salary Remaining : $3,793,298
Tanner Pearson (1 Way Contract) $3,000,000 (1)
-1 Way Contract Salary Cap : $3,000,000
-Salary Remaining : $2,888,298
Brandon Montour (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,888,298
Jared McCann $2,650,000 (4)
-Salary Remaining : $2,551,330
Alex Tuch $2,500,000 (4)
-Salary Remaining : $2,406,915
Alex Pietrangelo (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $2,166,223
Jaccob Slavin $2,100,000 (2)
-Salary Remaining : $2,021,809
Morgan Geekie $2,000,000 (3)
-Salary Remaining : $1,925,532
Bowen Byram $2,000,000 (1)
-Salary Remaining : $1,925,532
Jeremy Swayman (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,925,532
Alex Nedeljkovic $1,700,000 (4)
-Salary Remaining : $1,636,702
Nic Dowd (1 Way Contract) $1,559,999 (1)
-1 Way Contract Salary Cap : $1,559,999
-Salary Remaining : $1,501,914
Andreas Athanasiou $1,500,000 (3)
-Salary Remaining : $1,444,149
Devon Toews $1,000,000 (3)
-Salary Remaining : $962,766
Jeremy Lauzon (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $962,766
Reese Johnson $1,000,000 (1)
-Salary Remaining : $962,766
Dylan Gambrell $800,000 (1)
-Salary Remaining : $770,213
MacKenzie Entwistle $800,000 (1)
-Salary Remaining : $770,213
Mathieu Joseph $800,000 (1)
-Salary Remaining : $770,213
Mike Hardman $750,000 (3)
-Salary Remaining : $722,074
Dylan Samberg $700,000 (3)
-Salary Remaining : $673,936
Jhonas Enroth (1 Way Contract) $600,000 (1)
-1 Way Contract Salary Cap : $600,000
-Salary Remaining : $577,660
Ryan Suter (1 Way Contract) $501,000 (1)
-1 Way Contract Salary Cap : $501,000
-Salary Remaining : $482,346
ALEXANDER STEEVES (1 Way Contract) $255,100 (1)
-1 Way Contract Salary Cap : $255,100
-Salary Remaining : $245,602
PATRIK KARLKVIST (1 Way Contract) $251,000 (1)
-1 Way Contract Salary Cap : $251,000
-Salary Remaining : $241,654
MIROSLAV SVOBODA (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $240,691
Total Pro Players29
Salary Commitment
Year 25 : $53,857,099
Year 26 : $37,100,000
Year 27 : $24,000,000
Year 28 : $16,050,000
Salary Average Commitment
Year 25 : $53,857,099
Year 26 : $37,100,000
Year 27 : $24,000,000
Year 28 : $16,050,000
Salary Cap with 1 Way Contract
Year 25 : $53,857,099
Year 26 : $37,100,000
Year 27 : $24,000,000
Year 28 : $16,050,000

Farm Players Salaries

William Carrier $218,400 (1)
Salary Remaining : $210,268
Josh Anderson $218,000 (1)
Salary Remaining : $209,883
Owen Power $200,000 (2)
Salary Remaining : $192,553
Scott Wilson $156,000 (1)
Salary Remaining : $150,191
Ryan Spooner $156,000 (1)
Salary Remaining : $150,191
Kaiden Guhle $125,000 (3)
Salary Remaining : $120,346
Dennis Gilbert $120,000 (1)
Salary Remaining : $115,532
Barclay Goodrow $110,000 (1)
Salary Remaining : $105,904
Marc Gatcomb $75,000 (4)
Salary Remaining : $72,207
Byron Froese $75,000 (1)
Salary Remaining : $72,207
Alexander True $70,000 (1)
Salary Remaining : $67,394
Vincent Desharnais $65,000 (4)
Salary Remaining : $62,580
Pavol Regenda $65,000 (4)
Salary Remaining : $62,580
Brendan Lemieux $62,500 (1)
Salary Remaining : $60,173
Andrew Bodnarchuk $50,000 (1)
Salary Remaining : $48,138
Joey Daccord $50,000 (3)
Salary Remaining : $48,138
Carson Meyer $50,000 (1)
Salary Remaining : $48,138
Marc Del Gaizo $50,000 (3)
Salary Remaining : $48,138
Sam Malinski $50,000 (3)
Salary Remaining : $48,138
Adam Brooks $50,000 (1)
Salary Remaining : $48,138
Total Farm Players20
Salary Commitment
Year 25 : $2,015,900
Year 26 : $680,000
Year 27 : $480,000
Year 28 : $205,000
Salary Average Commitment
Year 25 : $2,015,900
Year 26 : $680,000
Year 27 : $480,000
Year 28 : $205,000

Hamilton Mustangs



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirstOntario Centre
Level 1: 5940 - $92 - 5,526 - 93.02%
Level 2: 4860 - $51 - 4,635 - 95.37%
Level 3: 1980 - $30 - 1,921 - 96.99%
Level 4: 3960 - $23 - 3,906 - 98.62%
Luxury : 1260 - $186 - 992 - 78.69%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,839 - 91.95%
Farm Level 2: 1000 - $11 - 972 - 97.20%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %16,978 - 94.32%
Average Income per Game$1,195,017
Year to Date Revenue$2,390,033
Farm
Home Games Left38
Average Attendance - %2,811 - 93.70%
Average Income per Game$67,701
Year to Date Revenue$135,402

Expense

Pro Players Total Salaries$80,814,033
Farm Players Total Salaries$2,184,356
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$3,009,034
Farm Year To Date Expenses$84,525
Pro Salary Cap To Date$3,009,034
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,410,627
Farm Estimated Season Revenue$2,572,638
Pro Remaining Season Days181
Pro Expenses Per Days$429,862
Pro Estimated Expenses$77,805,022
Farm Remaining Season Days181
Farm Expenses Per Days$11,619
Farm Estimated Expenses$2,103,039
Estimated Season Expenses$79,908,061
Current Bank Account$86,574,557
Projected Bank Account$54,649,761

Pro Players Salaries

Auston Matthews (1 Way Contract) $7,837,033 (2)
-Salary Remaining : $7,545,229
Dougie Hamilton (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $6,739,362
Quinn Hughes (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $5,776,596
Miro Heiskanen (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $5,776,596
Matt Murray (1 Way Contract) $5,750,000 (2)
-Salary Remaining : $5,535,904
Roope Hintz (1 Way Contract) $4,810,000 (4)
-Salary Remaining : $4,630,904
Cam Fowler (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $4,332,447
Joel Farabee (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $4,332,447
Kevin Fiala (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $3,851,064
Frederik Andersen (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $3,851,064
Jack Roslovic (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $3,610,372
Casey Mittelstadt (1 Way Contract) $3,100,000 (3)
-Salary Remaining : $2,984,574
Daniel Brickley (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $2,647,606
Eeli Tolvanen (1 Way Contract) $2,750,000 (3)
-Salary Remaining : $2,647,606
Yegor Sharangovich (1 Way Contract) $2,350,000 (3)
-Salary Remaining : $2,262,500
Luke Schenn (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $2,166,223
Nick Cousins $1,995,000 (3)
-Salary Remaining : $1,920,718
Jordan Eberle $1,900,000 (1)
-Salary Remaining : $1,829,255
Jonathon Blum (1 Way Contract) $1,267,000 (1)
-Salary Remaining : $1,219,824
Tyler Myers (1 Way Contract) $1,225,000 (1)
-Salary Remaining : $1,179,388
Michael Hutchinson (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $1,200,000
-Salary Remaining : $1,155,319
Jordan Schroeder $1,000,000 (1)
-Salary Remaining : $962,766
David Kampf $625,000 (3)
-Salary Remaining : $601,729
JONAS ARNTZEN (1 Way Contract) $255,000 (1)
-1 Way Contract Salary Cap : $255,000
-Salary Remaining : $245,505
Total Pro Players24
Salary Commitment
Year 25 : $80,814,033
Year 26 : $60,667,033
Year 27 : $32,130,000
Year 28 : $21,310,000
Salary Average Commitment
Year 25 : $80,814,033
Year 26 : $60,667,033
Year 27 : $32,130,000
Year 28 : $21,310,000
Salary Cap with 1 Way Contract
Year 25 : $80,814,033
Year 26 : $60,667,033
Year 27 : $32,130,000
Year 28 : $21,310,000

Farm Players Salaries

Joe Snively $225,000 (1)
Salary Remaining : $216,622
Oskar Steen $225,000 (2)
Salary Remaining : $216,622
Beck Malenstyn $220,000 (2)
Salary Remaining : $211,809
Denis Malgin $220,000 (2)
Salary Remaining : $211,809
Luke Hughes $175,000 (2)
Salary Remaining : $168,484
Gabriel Dumont (Out of Payroll) $150,000 (1)
Salary Remaining : $144,415
David Rundblad $122,000 (1)
Salary Remaining : $117,457
Lane Hutson $100,000 (3)
Salary Remaining : $96,277
Matthew Knies $90,000 (3)
Salary Remaining : $86,649
Joey Anderson $80,000 (1)
Salary Remaining : $77,021
Mattias Janmark $72,000 (1)
Salary Remaining : $69,319
Dustin Wolf $70,000 (3)
Salary Remaining : $67,394
Otto Koivula $62,400 (4)
Salary Remaining : $60,077
Filip Roos $62,400 (4)
Salary Remaining : $60,077
Mark Friedman $55,556 (2)
Salary Remaining : $53,487
Libor Hajek $55,000 (3)
Salary Remaining : $52,952
Juha Jaaska $50,000 (1)
Salary Remaining : $48,138
Drew O'Connor $50,000 (1)
Salary Remaining : $48,138
Christoffer Ehn $50,000 (3)
Salary Remaining : $48,138
Bryce Kindopp $50,000 (1)
Salary Remaining : $48,138
Brandon Biro $50,000 (1)
Salary Remaining : $48,138
Nikolai Kovalenko $50,000 (3)
Salary Remaining : $48,138
Alex Iafallo $50,000 (1)
Salary Remaining : $48,138
Total Farm Players23
Salary Commitment
Year 25 : $2,334,356
Year 26 : $1,435,356
Year 27 : $539,800
Year 28 : $124,800
Salary Average Commitment
Year 25 : $2,334,356
Year 26 : $1,435,356
Year 27 : $539,800
Year 28 : $124,800

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameCrypto.com Arena
Level 1: 5940 - $91 - 5,487 - 92.37%
Level 2: 4860 - $49 - 3,890 - 80.04%
Level 3: 1980 - $28 - 1,494 - 75.45%
Level 4: 3960 - $21 - 3,186 - 80.45%
Luxury : 1260 - $183 - 1,115 - 88.49%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $28 - 1,379 - 68.95%
Farm Level 2: 1000 - $11 - 609 - 60.90%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %15,172 - 84.29%
Average Income per Game$1,142,258
Year to Date Revenue$1,142,258
Farm
Home Games Left39
Average Attendance - %1,988 - 66.27%
Average Income per Game$52,045
Year to Date Revenue$52,045

Expense

Pro Players Total Salaries$80,048,899
Farm Players Total Salaries$2,235,978
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$2,980,544
Farm Year To Date Expenses$92,817
Pro Salary Cap To Date$2,980,544
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,548,062
Farm Estimated Season Revenue$2,029,755
Pro Remaining Season Days181
Pro Expenses Per Days$425,792
Pro Estimated Expenses$77,068,352
Farm Remaining Season Days181
Farm Expenses Per Days$11,894
Farm Estimated Expenses$2,152,814
Estimated Season Expenses$79,221,166
Current Bank Account$198,370,328
Projected Bank Account$165,726,979

Pro Players Salaries

Tyler Seguin (1 Way Contract) $10,000,000 (2)
-Salary Remaining : $9,627,660
Charlie Coyle (1 Way Contract) $10,000,000 (1)
-Salary Remaining : $9,627,660
Nikita Kucherov (1 Way Contract) $10,000,000 (3)
-Salary Remaining : $9,627,660
Brayden Schenn (1 Way Contract) $8,800,000 (2)
-Salary Remaining : $8,472,340
Justin Faulk (1 Way Contract) $5,005,000 (1)
-Salary Remaining : $4,818,644
Colton Parayko (1 Way Contract) $5,005,000 (1)
-Salary Remaining : $4,818,644
Lucas Wallmark (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $4,813,830
Filip Hronek (1 Way Contract) $4,670,000 (2)
-Salary Remaining : $4,496,117
Zemgus Girgensons (1 Way Contract) $3,548,500 (2)
-Salary Remaining : $3,416,375
Drake Batherson (1 Way Contract) $3,300,000 (2)
-Salary Remaining : $3,177,128
Joonas Korpisalo (1 Way Contract) $3,235,400 (2)
-Salary Remaining : $3,114,933
John Ramage (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,925,532
Will Butcher $1,810,000 (3)
-Salary Remaining : $1,742,606
Andrei Kuzmenko $1,810,000 (4)
-Salary Remaining : $1,742,606
Andreas Johnsson $1,810,000 (3)
-Salary Remaining : $1,742,606
Jonathan Quick (1 Way Contract) $1,364,999 (1)
-Salary Remaining : $1,314,175
Drew Doughty $1,010,000 (1)
-Salary Remaining : $972,394
Drake Caggiula $625,000 (2)
-Salary Remaining : $601,729
Corban Knight $555,000 (2)
-Salary Remaining : $534,335
Sasha Chmelevski $500,000 (3)
-Salary Remaining : $481,383
Total Pro Players20
Salary Commitment
Year 25 : $80,048,899
Year 26 : $55,663,900
Year 27 : $20,930,000
Year 28 : $1,810,000
Salary Average Commitment
Year 25 : $80,048,899
Year 26 : $55,663,900
Year 27 : $20,930,000
Year 28 : $1,810,000
Salary Cap with 1 Way Contract
Year 25 : $80,048,899
Year 26 : $55,663,900
Year 27 : $20,930,000
Year 28 : $1,810,000

Farm Players Salaries

Ivan Fedotov $245,679 (1)
Salary Remaining : $236,531
Joakim Nordstrom $219,800 (2)
Salary Remaining : $211,616
Austin Watson (Out of Payroll) $219,600 (2)
Salary Remaining : $211,423
Jake Dotchin $178,400 (2)
Salary Remaining : $171,757
Joel Hanley $178,400 (1)
Salary Remaining : $171,757
Dylan Guenther $175,000 (2)
Salary Remaining : $168,484
Tomas Tatar (Out of Payroll) $157,000 (1)
Salary Remaining : $151,154
Mike Hoffman (Out of Payroll) $125,000 (1)
Salary Remaining : $120,346
Victor Rask $107,143 (1)
Salary Remaining : $103,153
Joni Ortio $105,000 (1)
Salary Remaining : $101,090
Joel Edmundson $101,000 (3)
Salary Remaining : $97,239
Georgi Romanov $101,000 (1)
Salary Remaining : $97,239
Dylan McIlrath $101,000 (2)
Salary Remaining : $97,239
Magnus Hellberg $77,500 (2)
Salary Remaining : $74,614
Jake Bischoff $75,000 (3)
Salary Remaining : $72,207
Keegan Kolesar $68,500 (1)
Salary Remaining : $65,949
Jean-Sebastien Dea $62,500 (2)
Salary Remaining : $60,173
Nikolay Goldobin $62,500 (4)
Salary Remaining : $60,173
Arber Xhekaj $60,000 (2)
Salary Remaining : $57,766
Sergey Kalinin $56,500 (1)
Salary Remaining : $54,396
Sam Lafferty (Out of Payroll) $56,000 (3)
Salary Remaining : $53,915
Mason Morelli $55,556 (2)
Salary Remaining : $53,487
Zach Boychuk $55,000 (1)
Salary Remaining : $52,952
Hardy Haman Aktell $50,500 (1)
Salary Remaining : $48,620
Michael Eyssimont $50,000 (2)
Salary Remaining : $48,138
Andreas Englund $50,000 (1)
Salary Remaining : $48,138
Total Farm Players26
Salary Commitment
Year 25 : $2,793,578
Year 26 : $1,493,856
Year 27 : $294,500
Year 28 : $62,500
Salary Average Commitment
Year 25 : $2,793,578
Year 26 : $1,493,856
Year 27 : $294,500
Year 28 : $62,500

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 5940 - $92 - 5,692 - 95.82%
Level 2: 4860 - $51 - 4,361 - 89.73%
Level 3: 1980 - $30 - 1,793 - 90.56%
Level 4: 3960 - $23 - 3,604 - 91.01%
Luxury : 1260 - $186 - 1,014 - 80.48%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,727 - 86.35%
Farm Level 2: 1000 - $11 - 938 - 93.83%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %16,464 - 91.46%
Average Income per Game$1,189,192
Year to Date Revenue$3,567,576
Farm
Home Games Left37
Average Attendance - %2,665 - 88.84%
Average Income per Game$63,859
Year to Date Revenue$191,576

Expense

Pro Players Total Salaries$72,124,756
Farm Players Total Salaries$1,911,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$2,685,494
Farm Year To Date Expenses$71,176
Pro Salary Cap To Date$2,685,494
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,000,104
Farm Estimated Season Revenue$2,362,771
Pro Remaining Season Days181
Pro Expenses Per Days$383,642
Pro Estimated Expenses$69,439,202
Farm Remaining Season Days181
Farm Expenses Per Days$10,168
Farm Estimated Expenses$1,840,408
Estimated Season Expenses$71,279,610
Current Bank Account$74,367,947
Projected Bank Account$49,451,212

Pro Players Salaries

Olli Maatta (1 Way Contract) $7,250,000 (1)
-Salary Remaining : $6,980,053
Josh Norris (1 Way Contract) $6,775,000 (3)
-Salary Remaining : $6,522,739
Andrei Svechnikov (1 Way Contract) $6,291,689 (4)
-Salary Remaining : $6,057,424
Adam Pelech (1 Way Contract) $6,250,000 (2)
-Salary Remaining : $6,017,287
Alex DeBrincat (1 Way Contract) $6,000,067 (2)
-Salary Remaining : $5,776,660
Erik Cernak (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $5,776,596
Bo Horvat (1 Way Contract) $5,550,000 (2)
-Salary Remaining : $5,343,351
Louie Belpedio (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $4,813,830
Adrian Kempe (1 Way Contract) $4,750,000 (4)
-Salary Remaining : $4,573,138
Jesper Boqvist (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $3,851,064
Ilya Samsonov (1 Way Contract) $2,225,000 (3)
-Salary Remaining : $2,142,154
Linden Vey (1 Way Contract) $1,850,000 (2)
-Salary Remaining : $1,781,117
Filip Chlapik $1,550,000 (1)
-Salary Remaining : $1,492,287
Roman Josi $1,500,000 (1)
-Salary Remaining : $1,444,149
Travis Boyd $1,500,000 (2)
-Salary Remaining : $1,444,149
Ilya Mikheyev $1,250,000 (2)
-Salary Remaining : $1,203,457
Ivan Barbashev (1 Way Contract) $1,050,000 (1)
-Salary Remaining : $1,010,904
Justus Annunen $900,000 (2)
-Salary Remaining : $866,489
Nick Perbix $700,000 (2)
-Salary Remaining : $673,936
Henri Jokiharju $600,000 (3)
-Salary Remaining : $577,660
Nicolas Aube-Kubel $600,000 (4)
-Salary Remaining : $577,660
ANTTI KALAPUDAS (1 Way Contract) $275,000 (1)
-1 Way Contract Salary Cap : $275,000
-Salary Remaining : $264,761
PETTERI RIMPINEN (1 Way Contract) $258,000 (1)
-1 Way Contract Salary Cap : $258,000
-Salary Remaining : $248,394
Total Pro Players23
Salary Commitment
Year 25 : $72,124,756
Year 26 : $54,241,756
Year 27 : $30,241,689
Year 28 : $11,641,689
Salary Average Commitment
Year 25 : $72,124,756
Year 26 : $54,241,756
Year 27 : $30,241,689
Year 28 : $11,641,689
Salary Cap with 1 Way Contract
Year 25 : $72,124,756
Year 26 : $54,241,756
Year 27 : $30,241,689
Year 28 : $11,641,689

Farm Players Salaries

Spencer Martin $191,000 (3)
Salary Remaining : $183,888
Philip Samuelsson $160,000 (1)
Salary Remaining : $154,043
Jack Campbell $136,500 (2)
Salary Remaining : $131,417
Gustav Nyquist $125,000 (1)
Salary Remaining : $120,346
Dennis Cholowski $100,000 (1)
Salary Remaining : $96,277
Isaiah George $90,000 (3)
Salary Remaining : $86,649
Julien Gauthier $85,000 (1)
Salary Remaining : $81,835
Mitchell Chaffee $75,000 (2)
Salary Remaining : $72,207
Gage Goncalves $70,000 (3)
Salary Remaining : $67,394
Andrej Nestrasil $67,500 (1)
Salary Remaining : $64,987
James Hamblin $65,000 (2)
Salary Remaining : $62,580
Jack St. Ivany $60,000 (2)
Salary Remaining : $57,766
Justin Bailey $57,500 (3)
Salary Remaining : $55,359
Remi Elie $56,000 (2)
Salary Remaining : $53,915
Juho Lammikko $55,000 (1)
Salary Remaining : $52,952
Nicolas Meloche $55,000 (2)
Salary Remaining : $52,952
Casey Fitzgerald $55,000 (1)
Salary Remaining : $52,952
Carsen Twarynski $55,000 (2)
Salary Remaining : $52,952
Mitchell Stephens $52,500 (1)
Salary Remaining : $50,545
Corey Schueneman $50,500 (2)
Salary Remaining : $48,620
Mikhail Vorobyov $50,000 (2)
Salary Remaining : $48,138
Nelson Nogier $50,000 (1)
Salary Remaining : $48,138
Fredrik Olofsson $50,000 (2)
Salary Remaining : $48,138
Dominic Turgeon $50,000 (2)
Salary Remaining : $48,138
Cole Smith $50,000 (2)
Salary Remaining : $48,138
Total Farm Players25
Salary Commitment
Year 25 : $1,911,500
Year 26 : $1,161,500
Year 27 : $408,500
Year 28 : $0
Salary Average Commitment
Year 25 : $1,911,500
Year 26 : $1,161,500
Year 27 : $408,500
Year 28 : $0

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 5940 - $92 - 5,391 - 90.76%
Level 2: 4860 - $51 - 4,393 - 90.40%
Level 3: 1980 - $30 - 1,779 - 89.87%
Level 4: 3960 - $23 - 3,450 - 87.11%
Luxury : 1260 - $186 - 1,127 - 89.47%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,801 - 90.07%
Farm Level 2: 1000 - $11 - 943 - 94.30%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %16,141 - 89.67%
Average Income per Game$1,179,340
Year to Date Revenue$3,538,021
Farm
Home Games Left37
Average Attendance - %2,744 - 91.48%
Average Income per Game$66,214
Year to Date Revenue$198,643

Expense

Pro Players Total Salaries$88,187,745
Farm Players Total Salaries$975,700
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$3,283,588
Farm Year To Date Expenses$36,330
Pro Salary Cap To Date$3,283,588
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,635,592
Farm Estimated Season Revenue$2,449,930
Pro Remaining Season Days181
Pro Expenses Per Days$469,084
Pro Estimated Expenses$84,904,204
Farm Remaining Season Days181
Farm Expenses Per Days$5,190
Farm Estimated Expenses$939,390
Estimated Season Expenses$85,843,594
Current Bank Account$66,171,281
Projected Bank Account$26,413,209

Pro Players Salaries

Brandon Saad (1 Way Contract) $10,500,000 (1)
-Salary Remaining : $10,109,043
Trevor Zegras (1 Way Contract) $9,000,000 (1)
-Salary Remaining : $8,664,894
Anthony Cirelli (1 Way Contract) $9,000,000 (2)
-Salary Remaining : $8,664,894
Ryan O'Reilly (1 Way Contract) $8,750,000 (1)
-Salary Remaining : $8,424,202
Gabriel Landeskog (1 Way Contract) $7,220,746 (1)
-Salary Remaining : $6,951,888
Victor Hedman (1 Way Contract) $5,550,000 (1)
-Salary Remaining : $5,343,351
Andrew Mangiapane (1 Way Contract) $3,550,000 (1)
-Salary Remaining : $3,417,819
Sam Bennett (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $3,369,681
Mason Marchment (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $3,369,681
Nikita Nesterov (1 Way Contract) $3,125,000 (1)
-Salary Remaining : $3,008,644
Andrei Vasilevskiy (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,888,298
Brett Pesce (1 Way Contract) $2,650,000 (2)
-Salary Remaining : $2,551,330
Anthony Stolarz (1 Way Contract) $2,550,000 (3)
-Salary Remaining : $2,455,053
Brett Lernout (1 Way Contract) $2,550,000 (2)
-Salary Remaining : $2,455,053
Nick Blankenburg $2,000,000 (1)
-Salary Remaining : $1,925,532
Jamie Oleksiak $1,700,000 (1)
-Salary Remaining : $1,636,702
Mike Matheson $1,267,000 (2)
-Salary Remaining : $1,219,824
Tyler Bertuzzi $1,000,000 (1)
-Salary Remaining : $962,766
Caleb Jones $624,999 (2)
-Salary Remaining : $601,728
Wade Allison $600,000 (2)
-Salary Remaining : $577,660
Miles Wood $550,000 (2)
-Salary Remaining : $529,521
Brad Marchand (1 Way Contract) $500,000 (2)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $481,383
Cal O'Reilly (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $481,383
Alex Ovechkin (1 Way Contract) $500,000 (1)
-Salary Remaining : $481,383
Mats Zuccarello (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $481,383
Jeff Petry (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $481,383
Korbinian Holzer (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $481,383
Leo Komarov (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $481,383
Linus Omark (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $481,383
Milan Lucic (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $481,383
Oskar Lindblom $500,000 (1)
-Salary Remaining : $481,383
Ryan Reaves (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $481,383
NIKLAS RUBIN (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $240,691
TOMI KARHUNEN (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $240,691
Total Pro Players34
Salary Commitment
Year 25 : $88,187,745
Year 26 : $30,291,999
Year 27 : $6,050,000
Year 28 : $3,500,000
Salary Average Commitment
Year 25 : $88,187,745
Year 26 : $30,291,999
Year 27 : $6,050,000
Year 28 : $3,500,000
Salary Cap with 1 Way Contract
Year 25 : $88,187,745
Year 26 : $30,291,999
Year 27 : $6,050,000
Year 28 : $3,500,000

Farm Players Salaries

Garret Sparks $95,000 (1)
Salary Remaining : $91,463
Alex Barre-Boulet $70,000 (2)
Salary Remaining : $67,394
Ryan Lomberg $55,600 (2)
Salary Remaining : $53,530
Logan Brown $55,100 (1)
Salary Remaining : $53,048
William Lagesson $50,000 (1)
Salary Remaining : $48,138
Vinni Lettieri $50,000 (1)
Salary Remaining : $48,138
Mitch Reinke $50,000 (1)
Salary Remaining : $48,138
Matthew Highmore $50,000 (2)
Salary Remaining : $48,138
Kyle Burroughs $50,000 (2)
Salary Remaining : $48,138
Dustin Tokarski $50,000 (1)
Salary Remaining : $48,138
Jesper Froden $50,000 (1)
Salary Remaining : $48,138
Jake Walman $50,000 (2)
Salary Remaining : $48,138
Hudson Fasching $50,000 (2)
Salary Remaining : $48,138
Frederik Gauthier $50,000 (1)
Salary Remaining : $48,138
Christian Jaros $50,000 (2)
Salary Remaining : $48,138
Brandon Baddock $50,000 (1)
Salary Remaining : $48,138
Andreas Borgman $50,000 (1)
Salary Remaining : $48,138
Johan Larsson $50,000 (1)
Salary Remaining : $48,138
Total Farm Players18
Salary Commitment
Year 25 : $975,700
Year 26 : $375,600
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $975,700
Year 26 : $375,600
Year 27 : $0
Year 28 : $0

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 5940 - $92 - 5,562 - 93.63%
Level 2: 4860 - $51 - 4,093 - 84.22%
Level 3: 1980 - $30 - 1,730 - 87.37%
Level 4: 3960 - $23 - 3,188 - 80.49%
Luxury : 1260 - $186 - 1,149 - 91.15%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,845 - 92.23%
Farm Level 2: 1000 - $11 - 936 - 93.55%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %15,721 - 87.34%
Average Income per Game$1,175,751
Year to Date Revenue$2,351,501
Farm
Home Games Left38
Average Attendance - %2,780 - 92.67%
Average Income per Game$67,470
Year to Date Revenue$134,940

Expense

Pro Players Total Salaries$86,568,000
Farm Players Total Salaries$1,171,400
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$3,223,276
Farm Year To Date Expenses$43,617
Pro Salary Cap To Date$3,223,276
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,678,519
Farm Estimated Season Revenue$2,563,860
Pro Remaining Season Days181
Pro Expenses Per Days$460,468
Pro Estimated Expenses$83,344,708
Farm Remaining Season Days181
Farm Expenses Per Days$6,231
Farm Estimated Expenses$1,127,811
Estimated Season Expenses$84,472,519
Current Bank Account$85,654,476
Projected Bank Account$48,424,336

Pro Players Salaries

Mathew Barzal (1 Way Contract) $13,067,000 (1)
-Salary Remaining : $12,580,463
Filip Forsberg (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $7,702,128
Jack Eichel (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $6,739,362
Seth Jones (1 Way Contract) $6,850,000 (3)
-Salary Remaining : $6,594,947
Nazem Kadri (1 Way Contract) $5,750,000 (2)
-Salary Remaining : $5,535,904
Matthew Tkachuk (1 Way Contract) $5,750,000 (2)
-Salary Remaining : $5,535,904
Igor Shesterkin (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $3,851,064
Ryan Murray (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $3,851,064
Rasmus Sandin (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $3,851,064
Adam Boqvist (1 Way Contract) $3,825,000 (1)
-Salary Remaining : $3,682,580
John Tavares (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $3,658,511
Nico Daws (1 Way Contract) $3,500,000 (4)
-1 Way Contract Salary Cap : $3,500,000
-Salary Remaining : $3,369,681
Jesse Puljujarvi (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,888,298
Darcy Kuemper (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,888,298
Gustav Forsling $1,750,000 (4)
-Salary Remaining : $1,684,840
Kent Johnson $1,750,000 (3)
-Salary Remaining : $1,684,840
Travis Hamonic $1,220,000 (1)
-Salary Remaining : $1,174,574
Yegor Chinakhov $1,000,000 (2)
-Salary Remaining : $962,766
Parker Kelly $750,000 (3)
-Salary Remaining : $722,074
Dryden Hunt $660,000 (4)
-Salary Remaining : $635,426
Nick Paul $560,000 (2)
-Salary Remaining : $539,149
Michael Dal Colle $550,000 (2)
-Salary Remaining : $529,521
Justin Florek (1 Way Contract) $525,000 (1)
-1 Way Contract Salary Cap : $525,000
-Salary Remaining : $505,452
Kaspars Daugavins (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $481,383
Luke Adam (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $481,383
Ryan McDonagh $500,000 (1)
-Salary Remaining : $481,383
NICLAS WESTERHOLM (1 Way Contract) $261,000 (1)
-1 Way Contract Salary Cap : $261,000
-Salary Remaining : $251,282
PATRIK PUISTOLA (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $240,691
MIKKEL AAGAARD (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $240,691
Total Pro Players29
Salary Commitment
Year 25 : $86,568,000
Year 26 : $51,870,000
Year 27 : $23,260,000
Year 28 : $9,910,000
Salary Average Commitment
Year 25 : $86,568,000
Year 26 : $51,870,000
Year 27 : $23,260,000
Year 28 : $9,910,000
Salary Cap with 1 Way Contract
Year 25 : $86,568,000
Year 26 : $51,870,000
Year 27 : $23,260,000
Year 28 : $9,910,000

Farm Players Salaries

Pavel Mintyukov $150,000 (2)
Salary Remaining : $144,415
Mavrik Bourque $100,000 (3)
Salary Remaining : $96,277
Nick Robertson $100,000 (2)
Salary Remaining : $96,277
Jake Neighbours $90,000 (1)
Salary Remaining : $86,649
Jakub Dobes $70,000 (3)
Salary Remaining : $67,394
Victor Antipin $69,900 (1)
Salary Remaining : $67,297
Tim Berni $67,500 (4)
Salary Remaining : $64,987
Liam Foudy $61,000 (4)
Salary Remaining : $58,729
Justin Kloos $55,000 (2)
Salary Remaining : $52,952
Milos Kelemen $52,500 (4)
Salary Remaining : $50,545
Cole Guttman $52,500 (3)
Salary Remaining : $50,545
Matt Luff $52,000 (1)
Salary Remaining : $50,064
Olli Juolevi $51,000 (2)
Salary Remaining : $49,101
Mirco Mueller $50,000 (3)
Salary Remaining : $48,138
Keaton Middleton $50,000 (2)
Salary Remaining : $48,138
Dmytro Timashov $50,000 (1)
Salary Remaining : $48,138
Akito Hirose $50,000 (3)
Salary Remaining : $48,138
Total Farm Players17
Salary Commitment
Year 25 : $1,171,400
Year 26 : $909,500
Year 27 : $503,500
Year 28 : $181,000
Salary Average Commitment
Year 25 : $1,171,400
Year 26 : $909,500
Year 27 : $503,500
Year 28 : $181,000

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 5940 - $92 - 5,649 - 95.10%
Level 2: 4860 - $51 - 4,691 - 96.52%
Level 3: 1980 - $30 - 1,905 - 96.19%
Level 4: 3960 - $23 - 3,937 - 99.42%
Luxury : 1260 - $186 - 964 - 76.51%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,841 - 92.03%
Farm Level 2: 1000 - $11 - 945 - 94.50%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %17,146 - 95.25%
Average Income per Game$1,205,392
Year to Date Revenue$2,410,784
Farm
Home Games Left38
Average Attendance - %2,786 - 92.85%
Average Income per Game$67,451
Year to Date Revenue$134,901

Expense

Pro Players Total Salaries$96,300,667
Farm Players Total Salaries$1,159,900
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$3,582,346
Farm Year To Date Expenses$44,054
Pro Salary Cap To Date$3,582,346
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,804,896
Farm Estimated Season Revenue$2,563,119
Pro Remaining Season Days181
Pro Expenses Per Days$512,238
Pro Estimated Expenses$92,715,078
Farm Remaining Season Days181
Farm Expenses Per Days$6,170
Farm Estimated Expenses$1,116,770
Estimated Season Expenses$93,831,848
Current Bank Account$163,177,156
Projected Bank Account$117,713,323

Pro Players Salaries

Mika Zibanejad (1 Way Contract) $13,000,000 (2)
-Salary Remaining : $12,515,957
Patrik Laine (1 Way Contract) $10,000,000 (2)
-Salary Remaining : $9,627,660
Clayton Keller (1 Way Contract) $7,366,667 (3)
-Salary Remaining : $7,092,376
Mikko Rantanen (1 Way Contract) $5,910,000 (1)
-Salary Remaining : $5,689,947
Tage Thompson (1 Way Contract) $5,910,000 (2)
-Salary Remaining : $5,689,947
Filip Chytil (1 Way Contract) $5,910,000 (4)
-Salary Remaining : $5,689,947
Gabriel Vilardi (1 Way Contract) $5,910,000 (4)
-Salary Remaining : $5,689,947
Martin Jones (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $4,813,830
Sergei Bobrovsky (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $4,813,830
Sami Niku (1 Way Contract) $4,900,000 (1)
-Salary Remaining : $4,717,553
Dylan Strome $4,900,000 (1)
-Salary Remaining : $4,717,553
Evan Bouchard (1 Way Contract) $3,825,000 (1)
-Salary Remaining : $3,682,580
Brady Skjei (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,888,298
Brian Dumoulin (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,888,298
Matvei Michkov $2,000,000 (3)
-Salary Remaining : $1,925,532
Alexis Lafreniere $2,000,000 (3)
-Salary Remaining : $1,925,532
Nikita Zadorov (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,925,532
Tomas Hertl $1,670,000 (2)
-Salary Remaining : $1,607,819
Derrick Pouliot $1,600,000 (2)
-Salary Remaining : $1,540,426
Jimmy Vesey $625,000 (1)
-Salary Remaining : $601,729
Rem Pitlick $624,000 (2)
-Salary Remaining : $600,766
Brady Keeper $624,000 (1)
-Salary Remaining : $600,766
Victor Mete $500,000 (2)
-Salary Remaining : $481,383
JACOB JOHANSSON (1 Way Contract) $259,000 (1)
-1 Way Contract Salary Cap : $259,000
-Salary Remaining : $249,356
HUNTER SHEPARD (1 Way Contract) $259,000 (1)
-1 Way Contract Salary Cap : $259,000
-Salary Remaining : $249,356
JOEL LASSINANTTI (1 Way Contract) $258,000 (1)
-1 Way Contract Salary Cap : $258,000
-Salary Remaining : $248,394
JUHA JATKOLA (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $240,691
Total Pro Players27
Salary Commitment
Year 25 : $96,300,667
Year 26 : $61,490,667
Year 27 : $25,186,667
Year 28 : $11,820,000
Salary Average Commitment
Year 25 : $96,300,667
Year 26 : $61,490,667
Year 27 : $25,186,667
Year 28 : $11,820,000
Salary Cap with 1 Way Contract
Year 25 : $96,300,667
Year 26 : $61,490,667
Year 27 : $25,186,667
Year 28 : $11,820,000

Farm Players Salaries

Andrey Makarov $62,500 (1)
Salary Remaining : $60,173
Ryan Sproul $62,500 (1)
Salary Remaining : $60,173
Ben Hutton $62,500 (1)
Salary Remaining : $60,173
Daniel Catenacci $62,500 (1)
Salary Remaining : $60,173
Radim Simek $62,500 (1)
Salary Remaining : $60,173
Mike Vecchione $62,500 (1)
Salary Remaining : $60,173
Seth Griffith $62,500 (1)
Salary Remaining : $60,173
Joel L'Esperance $62,400 (1)
Salary Remaining : $60,077
Oskar Back $60,000 (3)
Salary Remaining : $57,766
Ronalds Kenins $50,000 (1)
Salary Remaining : $48,138
Noah Philp $50,000 (1)
Salary Remaining : $48,138
Nicholas Abruzzese $50,000 (1)
Salary Remaining : $48,138
Uvis Balinskis $50,000 (2)
Salary Remaining : $48,138
Joseph Cramarossa $50,000 (2)
Salary Remaining : $48,138
Joachim Blichfeld (Out of Payroll) $50,000 (1)
Salary Remaining : $48,138
Jimmy Schuldt $50,000 (1)
Salary Remaining : $48,138
Gustav Olofsson $50,000 (3)
Salary Remaining : $48,138
Tye Felhaber $50,000 (1)
Salary Remaining : $48,138
Ben Meyers $50,000 (1)
Salary Remaining : $48,138
Ben Jones $50,000 (1)
Salary Remaining : $48,138
Tyler Lewington $50,000 (1)
Salary Remaining : $48,138
Andrei Mironov $50,000 (1)
Salary Remaining : $48,138
Total Farm Players22
Salary Commitment
Year 25 : $1,209,900
Year 26 : $210,000
Year 27 : $110,000
Year 28 : $0
Salary Average Commitment
Year 25 : $1,209,900
Year 26 : $210,000
Year 27 : $110,000
Year 28 : $0

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 5940 - $92 - 5,647 - 95.07%
Level 2: 4860 - $51 - 4,106 - 84.49%
Level 3: 1980 - $30 - 1,704 - 86.06%
Level 4: 3960 - $23 - 3,479 - 87.84%
Luxury : 1260 - $186 - 1,124 - 89.17%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,730 - 86.50%
Farm Level 2: 1000 - $11 - 888 - 88.75%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %16,059 - 89.22%
Average Income per Game$1,186,620
Year to Date Revenue$2,373,239
Farm
Home Games Left38
Average Attendance - %2,618 - 87.25%
Average Income per Game$63,393
Year to Date Revenue$126,785

Expense

Pro Players Total Salaries$55,043,997
Farm Players Total Salaries$1,414,250
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$2,084,217
Farm Year To Date Expenses$52,581
Pro Salary Cap To Date$2,084,217
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,091,541
Farm Estimated Season Revenue$2,408,915
Pro Remaining Season Days181
Pro Expenses Per Days$292,787
Pro Estimated Expenses$52,994,447
Farm Remaining Season Days181
Farm Expenses Per Days$7,523
Farm Estimated Expenses$1,361,663
Estimated Season Expenses$54,356,110
Current Bank Account$50,963,226
Projected Bank Account$44,107,572

Pro Players Salaries

Shayne Gostisbehere (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $6,257,979
Viktor Arvidsson (1 Way Contract) $5,005,000 (1)
-Salary Remaining : $4,818,644
Nick Bjugstad (1 Way Contract) $3,600,000 (1)
-Salary Remaining : $3,465,957
Conor Sheary (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $3,369,681
Artemi Panarin (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $3,369,681
Evan Rodrigues (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,888,298
J.T. Compher (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,888,298
Vladislav Namestnikov (1 Way Contract) $2,600,000 (1)
-Salary Remaining : $2,503,191
Chris Driedger $2,500,000 (2)
-Salary Remaining : $2,406,915
Robert Hagg (1 Way Contract) $2,300,000 (2)
-Salary Remaining : $2,214,362
Anton Forsberg (1 Way Contract) $2,050,000 (3)
-1 Way Contract Salary Cap : $2,050,000
-Salary Remaining : $1,973,670
Anders Lee (1 Way Contract) $1,650,000 (2)
-1 Way Contract Salary Cap : $1,650,000
-Salary Remaining : $1,588,564
Kenny Agostino (1 Way Contract) $1,600,000 (3)
-1 Way Contract Salary Cap : $1,600,000
-Salary Remaining : $1,540,426
Anton Lander $1,569,999 (1)
-Salary Remaining : $1,511,542
Will Borgen $1,500,000 (1)
-Salary Remaining : $1,444,149
Connor Brown $1,500,000 (2)
-Salary Remaining : $1,444,149
Brenden Dillon $1,274,999 (1)
-Salary Remaining : $1,227,526
Jonas Johansson $1,250,000 (2)
-Salary Remaining : $1,203,457
Ryan Donato $1,200,000 (1)
-Salary Remaining : $1,155,319
Matt Roy $1,150,000 (2)
-Salary Remaining : $1,107,181
Daniel Sprong (1 Way Contract) $1,123,000 (1)
-Salary Remaining : $1,081,186
Sammy Blais $650,000 (4)
-Salary Remaining : $625,798
Noah Juulsen $624,999 (2)
-Salary Remaining : $601,728
Alexander Volkov $575,000 (2)
-Salary Remaining : $553,590
Felix Sandstrom $500,000 (1)
-Salary Remaining : $481,383
PATRIK BARTOSAK (1 Way Contract) $315,000 (1)
-1 Way Contract Salary Cap : $315,000
-Salary Remaining : $303,271
JAMI KRANNILA (1 Way Contract) $252,000 (1)
-1 Way Contract Salary Cap : $252,000
-Salary Remaining : $242,617
RICKARD HUGG (1 Way Contract) $252,000 (1)
-1 Way Contract Salary Cap : $252,000
-Salary Remaining : $242,617
JACK MALONE (1 Way Contract) $251,000 (1)
-1 Way Contract Salary Cap : $251,000
-Salary Remaining : $241,654
VIGGO GUSTAFSSON (1 Way Contract) $251,000 (1)
-1 Way Contract Salary Cap : $251,000
-Salary Remaining : $241,654
Total Pro Players30
Salary Commitment
Year 25 : $55,043,997
Year 26 : $15,849,999
Year 27 : $4,300,000
Year 28 : $650,000
Salary Average Commitment
Year 25 : $55,043,997
Year 26 : $15,849,999
Year 27 : $4,300,000
Year 28 : $650,000
Salary Cap with 1 Way Contract
Year 25 : $55,043,997
Year 26 : $15,849,999
Year 27 : $4,300,000
Year 28 : $650,000

Farm Players Salaries

Adin Hill $135,000 (2)
Salary Remaining : $129,973
Nathan Walker $125,000 (3)
Salary Remaining : $120,346
Nikita Alexandrov $90,000 (1)
Salary Remaining : $86,649
Nils Aman $70,000 (2)
Salary Remaining : $67,394
Josh Manson $60,000 (1)
Salary Remaining : $57,766
Jake Evans $57,500 (2)
Salary Remaining : $55,359
Matej Blumel $56,700 (1)
Salary Remaining : $54,589
Jason Polin $56,700 (1)
Salary Remaining : $54,589
Jan Jenik $56,500 (3)
Salary Remaining : $54,396
Brogan Rafferty $51,500 (3)
Salary Remaining : $49,582
Rodrigo Abols $51,500 (3)
Salary Remaining : $49,582
Jakob Lilja $51,100 (3)
Salary Remaining : $49,197
Brady Austin $51,100 (3)
Salary Remaining : $49,197
Jani Hakanpaa $50,500 (3)
Salary Remaining : $48,620
Patrick Russell $50,500 (3)
Salary Remaining : $48,620
Lukas Sedlak $50,500 (3)
Salary Remaining : $48,620
Iiro Pakarinen $50,150 (3)
Salary Remaining : $48,283
Zachary Hayes $50,000 (3)
Salary Remaining : $48,138
Mattias Norlinder $50,000 (3)
Salary Remaining : $48,138
Nikolas Matinpalo $50,000 (3)
Salary Remaining : $48,138
Hunter Drew $50,000 (3)
Salary Remaining : $48,138
Dmitri Samorukov $50,000 (2)
Salary Remaining : $48,138
Shane Bowers $50,000 (2)
Salary Remaining : $48,138
Total Farm Players23
Salary Commitment
Year 25 : $1,414,250
Year 26 : $1,150,850
Year 27 : $788,350
Year 28 : $0
Salary Average Commitment
Year 25 : $1,414,250
Year 26 : $1,150,850
Year 27 : $788,350
Year 28 : $0

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 5940 - $92 - 5,613 - 94.49%
Level 2: 4860 - $51 - 3,938 - 81.02%
Level 3: 1980 - $30 - 1,759 - 88.84%
Level 4: 3960 - $23 - 3,527 - 89.05%
Luxury : 1260 - $186 - 1,089 - 86.39%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,848 - 92.38%
Farm Level 2: 1000 - $11 - 891 - 89.05%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %15,925 - 88.47%
Average Income per Game$1,169,440
Year to Date Revenue$2,338,879
Farm
Home Games Left38
Average Attendance - %2,738 - 91.27%
Average Income per Game$67,068
Year to Date Revenue$134,136

Expense

Pro Players Total Salaries$67,319,666
Farm Players Total Salaries$1,004,100
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$2,514,561
Farm Year To Date Expenses$37,387
Pro Salary Cap To Date$2,514,561
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,438,701
Farm Estimated Season Revenue$2,548,584
Pro Remaining Season Days181
Pro Expenses Per Days$358,083
Pro Estimated Expenses$64,813,023
Farm Remaining Season Days181
Farm Expenses Per Days$5,341
Farm Estimated Expenses$966,721
Estimated Season Expenses$65,779,744
Current Bank Account$150,832,355
Projected Bank Account$132,039,896

Pro Players Salaries

Brock Boeser (1 Way Contract) $8,280,333 (1)
-Salary Remaining : $7,972,023
Elias Pettersson (1 Way Contract) $6,650,000 (3)
-Salary Remaining : $6,402,394
Connor McDavid (1 Way Contract) $5,333,333 (1)
-Salary Remaining : $5,134,751
Jeff Skinner (1 Way Contract) $4,100,000 (2)
-Salary Remaining : $3,947,340
Ville Husso (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $3,851,064
Evgenii Dadonov (1 Way Contract) $3,650,500 (1)
-Salary Remaining : $3,514,577
Dmitry Kulikov (1 Way Contract) $3,005,000 (1)
-Salary Remaining : $2,893,112
Brendan Gallagher (1 Way Contract) $2,950,000 (1)
-Salary Remaining : $2,840,160
Vinnie Hinostroza (1 Way Contract) $2,900,000 (1)
-Salary Remaining : $2,792,021
Colin Miller (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $2,406,915
Vitek Vanecek $2,250,000 (1)
-Salary Remaining : $2,166,223
Jake Bean $2,000,000 (3)
-Salary Remaining : $1,925,532
Haydn Fleury $1,950,000 (2)
-Salary Remaining : $1,877,394
Jakub Zboril $1,935,000 (2)
-Salary Remaining : $1,862,952
Nick Leddy (1 Way Contract) $1,850,000 (2)
-Salary Remaining : $1,781,117
Michael Rasmussen $1,850,000 (3)
-Salary Remaining : $1,781,117
Andrei Loktionov (1 Way Contract) $1,800,000 (2)
-Salary Remaining : $1,732,979
Nikita Zaitsev (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $1,684,840
Keith Kinkaid (1 Way Contract) $1,250,000 (2)
-1 Way Contract Salary Cap : $1,250,000
-Salary Remaining : $1,203,457
Lance Bouma (1 Way Contract) $1,150,000 (1)
-1 Way Contract Salary Cap : $1,150,000
-Salary Remaining : $1,107,181
Brett Connolly $1,100,000 (1)
-Salary Remaining : $1,059,043
Stephane Da Costa (1 Way Contract) $955,000 (1)
-1 Way Contract Salary Cap : $955,000
-Salary Remaining : $919,441
Nicklas Backstrom (1 Way Contract) $875,000 (1)
-Salary Remaining : $842,420
Jake Leschyshyn $800,000 (4)
-Salary Remaining : $770,213
ATRO LEPPANEN (1 Way Contract) $510,000 (1)
-1 Way Contract Salary Cap : $510,000
-Salary Remaining : $491,011
JAAKKO RISSANEN (1 Way Contract) $500,500 (1)
-1 Way Contract Salary Cap : $500,500
-Salary Remaining : $481,864
LUKAS ELVENES (1 Way Contract) $350,000 (1)
-1 Way Contract Salary Cap : $350,000
-Salary Remaining : $336,968
JONATHAN ANG (1 Way Contract) $300,000 (1)
-1 Way Contract Salary Cap : $300,000
-Salary Remaining : $288,830
VILJAMI MARJALA (1 Way Contract) $275,000 (1)
-1 Way Contract Salary Cap : $275,000
-Salary Remaining : $264,761
LINUS HULTSTROM (Out of Payroll) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $240,691
CLAY STEVENSON (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $240,691
BRIAN O'NEILL (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $240,691
Total Pro Players32
Salary Commitment
Year 25 : $67,569,666
Year 26 : $29,935,000
Year 27 : $15,300,000
Year 28 : $800,000
Salary Average Commitment
Year 25 : $67,569,666
Year 26 : $29,935,000
Year 27 : $15,300,000
Year 28 : $800,000
Salary Cap with 1 Way Contract
Year 25 : $67,569,666
Year 26 : $29,935,000
Year 27 : $15,300,000
Year 28 : $800,000

Farm Players Salaries

Connor Mackey $166,700 (1)
Salary Remaining : $160,493
Michael Pezzetta $95,000 (2)
Salary Remaining : $91,463
Justin Holl $95,000 (1)
Salary Remaining : $91,463
Yanni Gourde $90,000 (1)
Salary Remaining : $86,649
Gaetan Haas $85,000 (2)
Salary Remaining : $81,835
Ryan Winterton $80,000 (2)
Salary Remaining : $77,021
Cale Fleury $62,400 (4)
Salary Remaining : $60,077
Tim Gettinger $60,000 (2)
Salary Remaining : $57,766
Samuel Bolduc $60,000 (1)
Salary Remaining : $57,766
Nathan Bastian $60,000 (1)
Salary Remaining : $57,766
Riley Tufte $50,000 (3)
Salary Remaining : $48,138
Michael Frolik $50,000 (1)
Salary Remaining : $48,138
Isaak Phillips $50,000 (1)
Salary Remaining : $48,138
Guillaume Brisebois (Out of Payroll) $50,000 (3)
Salary Remaining : $48,138
Total Farm Players14
Salary Commitment
Year 25 : $1,054,100
Year 26 : $482,400
Year 27 : $162,400
Year 28 : $62,400
Salary Average Commitment
Year 25 : $1,054,100
Year 26 : $482,400
Year 27 : $162,400
Year 28 : $62,400

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 5940 - $92 - 5,161 - 86.89%
Level 2: 4860 - $51 - 3,829 - 78.79%
Level 3: 1980 - $30 - 1,442 - 72.83%
Level 4: 3960 - $23 - 2,824 - 71.31%
Luxury : 1260 - $186 - 1,019 - 80.87%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,638 - 81.90%
Farm Level 2: 1000 - $11 - 839 - 83.90%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %14,275 - 79.31%
Average Income per Game$1,074,299
Year to Date Revenue$1,074,299
Farm
Home Games Left39
Average Attendance - %2,477 - 82.57%
Average Income per Game$60,007
Year to Date Revenue$60,007

Expense

Pro Players Total Salaries$67,555,715
Farm Players Total Salaries$2,028,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$2,515,373
Farm Year To Date Expenses$75,530
Pro Salary Cap To Date$2,515,373
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,897,661
Farm Estimated Season Revenue$2,340,273
Pro Remaining Season Days181
Pro Expenses Per Days$359,339
Pro Estimated Expenses$65,040,359
Farm Remaining Season Days181
Farm Expenses Per Days$10,790
Farm Estimated Expenses$1,952,990
Estimated Season Expenses$66,993,349
Current Bank Account$138,107,174
Projected Bank Account$115,351,759

Pro Players Salaries

Jordan Kyrou (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $7,220,745
Kasperi Kapanen (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $7,220,745
Connor Hellebuyck (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $6,739,362
Jake Guentzel (1 Way Contract) $5,250,000 (1)
-Salary Remaining : $5,054,521
Matt Boldy (1 Way Contract) $4,680,000 (1)
-Salary Remaining : $4,505,745
Jack Hughes (1 Way Contract) $4,680,000 (1)
-Salary Remaining : $4,505,745
Seth Jarvis (1 Way Contract) $4,680,000 (2)
-Salary Remaining : $4,505,745
Josh Morrissey (1 Way Contract) $4,285,715 (3)
-Salary Remaining : $4,126,141
Ryan Nugent-Hopkins (1 Way Contract) $3,600,000 (1)
-Salary Remaining : $3,465,957
Petr Mrazek (1 Way Contract) $3,600,000 (2)
-Salary Remaining : $3,465,957
Martin Fehervary (1 Way Contract) $3,480,000 (1)
-Salary Remaining : $3,350,426
Brandon Carlo (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,888,298
Joel Eriksson Ek $1,350,000 (2)
-Salary Remaining : $1,299,734
Vladislav Gavrikov $1,350,000 (1)
-Salary Remaining : $1,299,734
Jonas Siegenthaler $1,200,000 (1)
-Salary Remaining : $1,155,319
Tom Kuhnhackl $850,000 (1)
-Salary Remaining : $818,351
Calen Addison $700,000 (1)
-Salary Remaining : $673,936
Nick Ritchie $550,000 (2)
-Salary Remaining : $529,521
Juuso Valimaki $500,000 (3)
-Salary Remaining : $481,383
Rasmus Asplund $500,000 (2)
-Salary Remaining : $481,383
Dominic Toninato $500,000 (2)
-Salary Remaining : $481,383
EETU PELTOLA (1 Way Contract) $275,000 (1)
-1 Way Contract Salary Cap : $275,000
-Salary Remaining : $264,761
STEFANOS LEKKAS (1 Way Contract) $275,000 (1)
-1 Way Contract Salary Cap : $275,000
-Salary Remaining : $264,761
NICLAS ALMARI (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $240,691
Total Pro Players24
Salary Commitment
Year 25 : $67,555,715
Year 26 : $22,965,715
Year 27 : $11,785,715
Year 28 : $0
Salary Average Commitment
Year 25 : $67,555,715
Year 26 : $22,965,715
Year 27 : $11,785,715
Year 28 : $0
Salary Cap with 1 Way Contract
Year 25 : $67,555,715
Year 26 : $22,965,715
Year 27 : $11,785,715
Year 28 : $0

Farm Players Salaries

Marco Rossi $175,000 (3)
Salary Remaining : $168,484
Matt Coronato $150,000 (3)
Salary Remaining : $144,415
Jiri Kulich $125,000 (3)
Salary Remaining : $120,346
Reto Berra $105,000 (1)
Salary Remaining : $101,090
Ridly Greig $100,000 (2)
Salary Remaining : $96,277
Bobby Brink $100,000 (2)
Salary Remaining : $96,277
Joe Morrow $95,000 (1)
Salary Remaining : $91,463
Axel Jonsson-Fjallby $80,000 (1)
Salary Remaining : $77,021
Kirill Marchenko $80,000 (3)
Salary Remaining : $77,021
Nick DeSimone $80,000 (3)
Salary Remaining : $77,021
Dennis Rasmussen $75,000 (1)
Salary Remaining : $72,207
Martin Frk $70,000 (1)
Salary Remaining : $67,394
Jack Studnicka $70,000 (2)
Salary Remaining : $67,394
Tomas Nosek $70,000 (2)
Salary Remaining : $67,394
Kyle Criscuolo $67,500 (1)
Salary Remaining : $64,987
Kris Letang $65,000 (1)
Salary Remaining : $62,580
Ethan Prow $65,000 (1)
Salary Remaining : $62,580
Paul LaDue $65,000 (1)
Salary Remaining : $62,580
Ashton Sautner $65,000 (1)
Salary Remaining : $62,580
Trey Fix-Wolansky $60,000 (2)
Salary Remaining : $57,766
Jack Rathbone $60,000 (1)
Salary Remaining : $57,766
Dominik Simon $56,000 (1)
Salary Remaining : $53,915
Juuso Riikola $50,000 (2)
Salary Remaining : $48,138
Oskar Sundqvist $50,000 (2)
Salary Remaining : $48,138
Greg McKegg $50,000 (1)
Salary Remaining : $48,138
Total Farm Players25
Salary Commitment
Year 25 : $2,028,500
Year 26 : $1,110,000
Year 27 : $610,000
Year 28 : $0
Salary Average Commitment
Year 25 : $2,028,500
Year 26 : $1,110,000
Year 27 : $610,000
Year 28 : $0

Quebec Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameVideotron Centre
Level 1: 5940 - $92 - 5,572 - 93.80%
Level 2: 4860 - $51 - 4,270 - 87.85%
Level 3: 1980 - $30 - 1,705 - 86.11%
Level 4: 3960 - $23 - 3,235 - 81.69%
Luxury : 1260 - $186 - 1,015 - 80.56%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,774 - 88.72%
Farm Level 2: 1000 - $11 - 959 - 95.93%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %15,796 - 87.76%
Average Income per Game$1,159,607
Year to Date Revenue$3,478,822
Farm
Home Games Left37
Average Attendance - %2,734 - 91.12%
Average Income per Game$65,557
Year to Date Revenue$196,671

Expense

Pro Players Total Salaries$15,646,929
Farm Players Total Salaries$1,427,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$577,278
Farm Year To Date Expenses$52,885
Pro Salary Cap To Date$577,278
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$42,905,471
Farm Estimated Season Revenue$2,425,609
Pro Remaining Season Days181
Pro Expenses Per Days$83,228
Pro Estimated Expenses$15,064,268
Farm Remaining Season Days181
Farm Expenses Per Days$7,593
Farm Estimated Expenses$1,374,333
Estimated Season Expenses$16,438,601
Current Bank Account$171,443,245
Projected Bank Account$200,335,724

Pro Players Salaries

Marco Kasper $1,750,000 (3)
-Salary Remaining : $1,684,840
Louis Domingue $1,360,000 (2)
-Salary Remaining : $1,309,362
Joakim Ryan $1,071,427 (1)
-Salary Remaining : $1,031,533
Cal Petersen $1,000,000 (3)
-Salary Remaining : $962,766
Benoit-Olivier Groulx $900,000 (2)
-Salary Remaining : $866,489
Luke Glendening $750,000 (2)
-Salary Remaining : $722,074
Alexander Radulov $750,000 (2)
-Salary Remaining : $722,074
Pierre-Olivier Joseph $650,000 (2)
-Salary Remaining : $625,798
Mason Shaw $600,000 (2)
-Salary Remaining : $577,660
John Hayden $560,000 (2)
-Salary Remaining : $539,149
Olle Lycksell $505,000 (4)
-Salary Remaining : $486,197
John Leonard $500,500 (2)
-Salary Remaining : $481,864
Nathan Smith $500,001 (3)
-Salary Remaining : $481,384
Max Comtois $500,001 (3)
-Salary Remaining : $481,384
Nikolai Knyzhov $500,000 (2)
-Salary Remaining : $481,383
LASSI LEHTINEN (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $481,383
Radko Gudas (1 Way Contract) $500,000 (2)
-Salary Remaining : $481,383
Roman Cervenka $500,000 (2)
-Salary Remaining : $481,383
Kevin Connauton (1 Way Contract) $500,000 (2)
-Salary Remaining : $481,383
Slava Voynov (1 Way Contract) $500,000 (2)
-Salary Remaining : $481,383
Billy Sweezey $500,000 (2)
-Salary Remaining : $481,383
Mike Amadio $500,000 (2)
-Salary Remaining : $481,383
EMIL LARMI (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $240,691
Total Pro Players23
Salary Commitment
Year 25 : $15,646,929
Year 26 : $13,825,502
Year 27 : $4,255,002
Year 28 : $505,000
Salary Average Commitment
Year 25 : $15,646,929
Year 26 : $13,825,502
Year 27 : $4,255,002
Year 28 : $505,000
Salary Cap with 1 Way Contract
Year 25 : $15,646,929
Year 26 : $13,825,502
Year 27 : $4,255,002
Year 28 : $505,000

Farm Players Salaries

Kasimir Kaskisuo $61,500 (3)
Salary Remaining : $59,210
Dylan Sikura $56,000 (2)
Salary Remaining : $53,915
Mason Geertsen $55,000 (1)
Salary Remaining : $52,952
Sebastian Aho $55,000 (1)
Salary Remaining : $52,952
Kristian Vesalainen $50,000 (3)
Salary Remaining : $48,138
Kole Lind $50,000 (3)
Salary Remaining : $48,138
Josiah Slavin $50,000 (3)
Salary Remaining : $48,138
Josh Ho-Sang $50,000 (1)
Salary Remaining : $48,138
Austin Poganski $50,000 (1)
Salary Remaining : $48,138
C.J. Smith $50,000 (1)
Salary Remaining : $48,138
Chase Priskie $50,000 (1)
Salary Remaining : $48,138
Dillon Heatherington $50,000 (1)
Salary Remaining : $48,138
Giovanni Fiore $50,000 (2)
Salary Remaining : $48,138
Hunter Shinkaruk $50,000 (1)
Salary Remaining : $48,138
Ian McCoshen $50,000 (2)
Salary Remaining : $48,138
Jeremy Davies $50,000 (2)
Salary Remaining : $48,138
Justin Kirkland $50,000 (3)
Salary Remaining : $48,138
Josh Jacobs $50,000 (1)
Salary Remaining : $48,138
Max Veronneau $50,000 (1)
Salary Remaining : $48,138
Nicholas Baptiste $50,000 (3)
Salary Remaining : $48,138
Otto Leskinen $50,000 (2)
Salary Remaining : $48,138
Ryan Kuffner $50,000 (1)
Salary Remaining : $48,138
Sean Malone $50,000 (1)
Salary Remaining : $48,138
Sheldon Rempal $50,000 (1)
Salary Remaining : $48,138
Vladimir Tkachev $50,000 (1)
Salary Remaining : $48,138
Wyatt Kalynuk $50,000 (2)
Salary Remaining : $48,138
Zach Sill $50,000 (1)
Salary Remaining : $48,138
Anthony Richard $50,000 (2)
Salary Remaining : $48,138
Total Farm Players28
Salary Commitment
Year 25 : $1,427,500
Year 26 : $667,500
Year 27 : $311,500
Year 28 : $0
Salary Average Commitment
Year 25 : $1,427,500
Year 26 : $667,500
Year 27 : $311,500
Year 28 : $0

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 5940 - $92 - 5,370 - 90.40%
Level 2: 4860 - $51 - 4,296 - 88.38%
Level 3: 1980 - $30 - 1,784 - 90.10%
Level 4: 3960 - $23 - 3,459 - 87.35%
Luxury : 1260 - $186 - 1,025 - 81.35%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,834 - 91.70%
Farm Level 2: 1000 - $11 - 989 - 98.90%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %15,934 - 88.52%
Average Income per Game$1,150,890
Year to Date Revenue$2,301,779
Farm
Home Games Left38
Average Attendance - %2,823 - 94.10%
Average Income per Game$67,733
Year to Date Revenue$135,466

Expense

Pro Players Total Salaries$25,458,999
Farm Players Total Salaries$1,327,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$947,940
Farm Year To Date Expenses$49,427
Pro Salary Cap To Date$947,940
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,733,801
Farm Estimated Season Revenue$2,573,854
Pro Remaining Season Days181
Pro Expenses Per Days$135,420
Pro Estimated Expenses$24,511,020
Farm Remaining Season Days181
Farm Expenses Per Days$7,061
Farm Estimated Expenses$1,278,041
Estimated Season Expenses$25,789,061
Current Bank Account$48,439,878
Projected Bank Account$68,958,472

Pro Players Salaries

Ondrej Palat (1 Way Contract) $5,067,000 (1)
-Salary Remaining : $4,878,335
Kiefer Sherwood $2,184,000 (3)
-Salary Remaining : $2,102,681
Rickard Rakell $2,000,000 (1)
-Salary Remaining : $1,925,532
Kyle Palmieri (1 Way Contract) $1,693,999 (1)
-Salary Remaining : $1,630,925
Linus Ullmark $1,267,000 (2)
-Salary Remaining : $1,219,824
Noah Hanifin $1,067,000 (1)
-Salary Remaining : $1,027,271
Nicolas Roy $1,000,000 (1)
-Salary Remaining : $962,766
Anze Kopitar (1 Way Contract) $950,000 (1)
-Salary Remaining : $914,628
Ryan McLeod $900,000 (2)
-Salary Remaining : $866,489
Daniil Tarasov $800,000 (1)
-Salary Remaining : $770,213
Alexander Alexeyev $800,000 (1)
-Salary Remaining : $770,213
Justin Brazeau $650,000 (2)
-Salary Remaining : $625,798
Damon Severson $630,000 (3)
-Salary Remaining : $606,543
Trevor Moore $600,000 (3)
-Salary Remaining : $577,660
Conor Timmins $600,000 (2)
-Salary Remaining : $577,660
Ben Chiarot $500,000 (2)
-Salary Remaining : $481,383
Corey Perry (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $481,383
Bobby McMann $500,000 (2)
-Salary Remaining : $481,383
Brett Kulak $500,000 (2)
-Salary Remaining : $481,383
Alex Killorn (1 Way Contract) $500,000 (1)
-Salary Remaining : $481,383
Frank Vatrano $500,000 (2)
-Salary Remaining : $481,383
Ian Cole (1 Way Contract) $500,000 (2)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $481,383
Trevor van Riemsdyk $500,000 (2)
-Salary Remaining : $481,383
Ivan Prosvetov $500,000 (3)
-Salary Remaining : $481,383
MARKUS RUUSU (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $240,691
KARI PIIROINEN (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $240,691
SAMI RAJANIEMI (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $240,691
Total Pro Players27
Salary Commitment
Year 25 : $25,458,999
Year 26 : $10,331,000
Year 27 : $3,914,000
Year 28 : $0
Salary Average Commitment
Year 25 : $25,458,999
Year 26 : $10,331,000
Year 27 : $3,914,000
Year 28 : $0
Salary Cap with 1 Way Contract
Year 25 : $25,458,999
Year 26 : $10,331,000
Year 27 : $3,914,000
Year 28 : $0

Farm Players Salaries

Reilly Smith $170,000 (1)
Salary Remaining : $163,670
Parker Wotherspoon $152,500 (2)
Salary Remaining : $146,822
Adam Henrique $150,000 (1)
Salary Remaining : $144,415
Tyler Pitlick $150,000 (1)
Salary Remaining : $144,415
Mark Kastelic $80,000 (2)
Salary Remaining : $77,021
John Gilmour $62,500 (1)
Salary Remaining : $60,173
Julius Honka $62,500 (4)
Salary Remaining : $60,173
Michael Kapla $50,000 (1)
Salary Remaining : $48,138
Mike Reilly $50,000 (3)
Salary Remaining : $48,138
Jonathan Gruden $50,000 (1)
Salary Remaining : $48,138
Pontus Holmberg $50,000 (1)
Salary Remaining : $48,138
Jere Innala $50,000 (1)
Salary Remaining : $48,138
Garrett Pilon $50,000 (1)
Salary Remaining : $48,138
Ben Thomas $50,000 (1)
Salary Remaining : $48,138
Anton Lindholm $50,000 (1)
Salary Remaining : $48,138
Alex Belzile $50,000 (2)
Salary Remaining : $48,138
Walker Duehr $50,000 (2)
Salary Remaining : $48,138
Total Farm Players17
Salary Commitment
Year 25 : $1,327,500
Year 26 : $445,000
Year 27 : $112,500
Year 28 : $62,500
Salary Average Commitment
Year 25 : $1,327,500
Year 26 : $445,000
Year 27 : $112,500
Year 28 : $62,500

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 5940 - $92 - 0 - 0.00%
Level 2: 4860 - $51 - 0 - 0.00%
Level 3: 1980 - $30 - 0 - 0.00%
Level 4: 3960 - $23 - 0 - 0.00%
Luxury : 1260 - $186 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 0 - 0.00%
Farm Level 2: 1000 - $11 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left40
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$70,425,000
Farm Players Total Salaries$3,012,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$2,622,207
Farm Year To Date Expenses$112,168
Pro Salary Cap To Date$2,622,207
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days181
Pro Expenses Per Days$374,601
Pro Estimated Expenses$67,802,781
Farm Remaining Season Days181
Farm Expenses Per Days$16,024
Farm Estimated Expenses$2,900,344
Estimated Season Expenses$70,703,125
Current Bank Account$58,493,248
Projected Bank Account($12,209,877)

Pro Players Salaries

Alexandre Carrier (1 Way Contract) $8,500,000 (1)
-Salary Remaining : $8,183,511
Philip Tomasino (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $6,739,362
Leon Draisaitl (1 Way Contract) $6,200,000 (4)
-Salary Remaining : $5,969,149
Evgeny Kuznetsov (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $5,295,213
Thomas Chabot (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $4,332,447
Oliver Bjorkstrand (1 Way Contract) $4,200,000 (3)
-Salary Remaining : $4,043,617
Kirill Kaprizov (1 Way Contract) $3,600,000 (1)
-Salary Remaining : $3,465,957
Jonathan Huberdeau (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,888,298
Elvis Merzlikins (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,888,298
James Reimer (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $2,647,606
Calvin Pickard (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $2,647,606
Mikhail Grigorenko (1 Way Contract) $2,500,000 (1)
-1 Way Contract Salary Cap : $2,500,000
-Salary Remaining : $2,406,915
Calle Jarnkrok (1 Way Contract) $2,150,000 (1)
-1 Way Contract Salary Cap : $2,150,000
-Salary Remaining : $2,069,947
Tim Stutzle $2,000,000 (1)
-Salary Remaining : $1,925,532
Darnell Nurse (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,925,532
Mario Ferraro $1,750,000 (3)
-Salary Remaining : $1,684,840
Kevin Bahl $1,750,000 (4)
-Salary Remaining : $1,684,840
Dylan Cozens $1,750,000 (1)
-Salary Remaining : $1,684,840
Dante Fabbro $1,500,000 (2)
-Salary Remaining : $1,444,149
Andrew Peeke $1,500,000 (2)
-Salary Remaining : $1,444,149
Juuso Parssinen $800,000 (1)
-Salary Remaining : $770,213
Matias Maccelli $700,000 (1)
-Salary Remaining : $673,936
Travis Dermott $500,000 (1)
-Salary Remaining : $481,383
JOEL NYSTROM (1 Way Contract) $275,000 (1)
-1 Way Contract Salary Cap : $275,000
-Salary Remaining : $264,761
LARS BRYGGMAN (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $240,691
Total Pro Players25
Salary Commitment
Year 25 : $70,425,000
Year 26 : $33,150,000
Year 27 : $15,900,000
Year 28 : $7,950,000
Salary Average Commitment
Year 25 : $70,425,000
Year 26 : $33,150,000
Year 27 : $15,900,000
Year 28 : $7,950,000
Salary Cap with 1 Way Contract
Year 25 : $70,425,000
Year 26 : $33,150,000
Year 27 : $15,900,000
Year 28 : $7,950,000

Farm Players Salaries

Cole Koepke $200,000 (1)
Salary Remaining : $192,553
Miikka Salomaki $200,000 (1)
Salary Remaining : $192,553
Maxim Tsyplakov $200,000 (1)
Salary Remaining : $192,553
Scott Wedgewood $185,000 (1)
Salary Remaining : $178,112
David Rittich $185,000 (1)
Salary Remaining : $178,112
Cole Sillinger $175,000 (3)
Salary Remaining : $168,484
Juraj Slafkovsky $175,000 (3)
Salary Remaining : $168,484
Sven Andrighetto $150,000 (2)
Salary Remaining : $144,415
Justin Danforth $100,000 (1)
Salary Remaining : $96,277
Alexey Marchenko $100,000 (2)
Salary Remaining : $96,277
Jordan Oesterle $100,000 (2)
Salary Remaining : $96,277
Mathias Brome $100,000 (2)
Salary Remaining : $96,277
Luke Evangelista $100,000 (2)
Salary Remaining : $96,277
Jayden Struble $80,000 (2)
Salary Remaining : $77,021
Albert Johansson $80,000 (3)
Salary Remaining : $77,021
Joel Blomqvist $80,000 (3)
Salary Remaining : $77,021
Andrew Agozzino $75,000 (1)
Salary Remaining : $72,207
Kevin Gravel $75,000 (2)
Salary Remaining : $72,207
Jordan Spence $70,000 (2)
Salary Remaining : $67,394
Henry Thrun $70,000 (2)
Salary Remaining : $67,394
Niko Mikkola $62,500 (4)
Salary Remaining : $60,173
Sheldon Dries $62,500 (2)
Salary Remaining : $60,173
Jacob De La Rose $62,500 (3)
Salary Remaining : $60,173
Steven Lorentz $62,500 (4)
Salary Remaining : $60,173
Ty Rattie $62,500 (1)
Salary Remaining : $60,173
Markus Niemelainen $50,000 (1)
Salary Remaining : $48,138
Jansen Harkins $50,000 (1)
Salary Remaining : $48,138
Tommy Novak $50,000 (1)
Salary Remaining : $48,138
Blake Speers $50,000 (1)
Salary Remaining : $48,138
Total Farm Players29
Salary Commitment
Year 25 : $3,012,500
Year 26 : $1,605,000
Year 27 : $697,500
Year 28 : $125,000
Salary Average Commitment
Year 25 : $3,012,500
Year 26 : $1,605,000
Year 27 : $697,500
Year 28 : $125,000

St Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 5940 - $92 - 5,850 - 98.48%
Level 2: 4860 - $51 - 4,531 - 93.22%
Level 3: 1980 - $30 - 1,904 - 96.16%
Level 4: 3960 - $23 - 3,688 - 93.13%
Luxury : 1260 - $186 - 1,009 - 80.08%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,906 - 95.28%
Farm Level 2: 1000 - $11 - 914 - 91.35%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %16,982 - 94.34%
Average Income per Game$1,219,750
Year to Date Revenue$2,439,499
Farm
Home Games Left38
Average Attendance - %2,819 - 93.97%
Average Income per Game$69,119
Year to Date Revenue$138,238

Expense

Pro Players Total Salaries$56,784,307
Farm Players Total Salaries$2,219,530
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$2,114,308
Farm Year To Date Expenses$82,642
Pro Salary Cap To Date$2,114,308
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,350,481
Farm Estimated Season Revenue$2,626,522
Pro Remaining Season Days181
Pro Expenses Per Days$302,044
Pro Estimated Expenses$54,669,964
Farm Remaining Season Days181
Farm Expenses Per Days$11,806
Farm Estimated Expenses$2,136,886
Estimated Season Expenses$56,806,850
Current Bank Account$53,313,607
Projected Bank Account$45,483,760

Pro Players Salaries

Kyle Connor (1 Way Contract) $13,067,000 (1)
-Salary Remaining : $12,580,463
Taylor Hall (1 Way Contract) $7,805,372 (2)
-Salary Remaining : $7,514,746
Vladimir Tarasenko (1 Way Contract) $4,300,000 (2)
-Salary Remaining : $4,139,894
Sidney Crosby (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $3,658,511
Jake Allen (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $3,369,681
Rasmus Andersson (1 Way Contract) $3,031,000 (4)
-Salary Remaining : $2,918,144
Dmitry Orlov (1 Way Contract) $2,800,000 (2)
-Salary Remaining : $2,695,745
MacKenzie Weegar (1 Way Contract) $2,800,000 (3)
-Salary Remaining : $2,695,745
Braden Schneider (1 Way Contract) $2,703,000 (4)
-Salary Remaining : $2,602,356
Eetu Luostarinen $2,500,000 (3)
-Salary Remaining : $2,406,915
Brett Bulmer $1,550,000 (2)
-Salary Remaining : $1,492,287
Marcus Kruger $1,456,789 (2)
-Salary Remaining : $1,402,547
Casey DeSmith $1,364,000 (2)
-Salary Remaining : $1,313,213
Kevin Stenlund $1,000,000 (1)
-Salary Remaining : $962,766
Zach Bogosian $762,146 (1)
-Salary Remaining : $733,768
Owen Tippett $750,000 (4)
-Salary Remaining : $722,074
Linus Hogberg $700,000 (3)
-Salary Remaining : $673,936
Simon Benoit $700,000 (3)
-Salary Remaining : $673,936
Austin Czarnik $625,000 (1)
-Salary Remaining : $601,729
Jonny Brodzinski $550,000 (1)
-Salary Remaining : $529,521
Carson McMillan (1 Way Contract) $520,000 (1)
-Salary Remaining : $500,638
PATRICK CURRY (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $481,383
Total Pro Players22
Salary Commitment
Year 25 : $56,784,307
Year 26 : $35,960,161
Year 27 : $13,184,000
Year 28 : $6,484,000
Salary Average Commitment
Year 25 : $56,784,307
Year 26 : $35,960,161
Year 27 : $13,184,000
Year 28 : $6,484,000
Salary Cap with 1 Way Contract
Year 25 : $56,784,307
Year 26 : $35,960,161
Year 27 : $13,184,000
Year 28 : $6,484,000

Farm Players Salaries

Mason McTavish $175,000 (2)
Salary Remaining : $168,484
Jack Quinn $125,000 (3)
Salary Remaining : $120,346
Zack Bolduc $125,000 (3)
Salary Remaining : $120,346
Justin Barron $100,000 (2)
Salary Remaining : $96,277
Lassi Thomson $100,000 (2)
Salary Remaining : $96,277
Zack MacEwen $100,000 (1)
Salary Remaining : $96,277
Simon Holmstrom $100,000 (1)
Salary Remaining : $96,277
Pavel Dorofeyev $100,000 (2)
Salary Remaining : $96,277
Mads Sogaard $90,000 (2)
Salary Remaining : $86,649
Nolan Foote $90,000 (3)
Salary Remaining : $86,649
Ryan Johnson $90,000 (2)
Salary Remaining : $86,649
Jackson LaCombe $80,000 (3)
Salary Remaining : $77,021
Valentin Zykov $74,000 (1)
Salary Remaining : $71,245
Jan Rutta $70,000 (2)
Salary Remaining : $67,394
Devin Cooley $70,000 (2)
Salary Remaining : $67,394
Igor Ozhiganov $62,500 (1)
Salary Remaining : $60,173
Artemi Kniazev $60,000 (2)
Salary Remaining : $57,766
David Kase $52,500 (1)
Salary Remaining : $50,545
Maxime Lagace $52,000 (1)
Salary Remaining : $50,064
Liam O'Brien $52,000 (2)
Salary Remaining : $50,064
Danny O'Regan $51,000 (1)
Salary Remaining : $49,101
Aleksi Saarela $50,500 (1)
Salary Remaining : $48,620
Marcus Sorensen $50,010 (1)
Salary Remaining : $48,148
Brett Ritchie $50,010 (1)
Salary Remaining : $48,148
Matt Tennyson $50,010 (1)
Salary Remaining : $48,148
Lane Pederson $50,000 (1)
Salary Remaining : $48,138
Lean Bergmann $50,000 (4)
Salary Remaining : $48,138
Lukas Rousek $50,000 (3)
Salary Remaining : $48,138
Ben Harpur $50,000 (1)
Salary Remaining : $48,138
Total Farm Players29
Salary Commitment
Year 25 : $2,219,530
Year 26 : $1,427,000
Year 27 : $520,000
Year 28 : $50,000
Salary Average Commitment
Year 25 : $2,219,530
Year 26 : $1,427,000
Year 27 : $520,000
Year 28 : $50,000

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Center
Level 1: 6040 - $92 - 5,595 - 92.62%
Level 2: 4960 - $51 - 3,945 - 79.54%
Level 3: 2080 - $30 - 1,597 - 76.78%
Level 4: 4060 - $23 - 3,027 - 74.56%
Luxury : 1360 - $186 - 1,118 - 82.17%
Total Capacity :18500
Farm
Farm Level 1: 2000 - $31 - 1,807 - 90.35%
Farm Level 2: 1000 - $11 - 968 - 96.75%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %15,281 - 82.60%
Average Income per Game$1,155,815
Year to Date Revenue$2,311,630
Farm
Home Games Left38
Average Attendance - %2,775 - 92.48%
Average Income per Game$66,660
Year to Date Revenue$133,319

Expense

Pro Players Total Salaries$74,046,667
Farm Players Total Salaries$2,178,700
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$2,877,803
Farm Year To Date Expenses$81,123
Pro Salary Cap To Date$2,877,803
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,920,970
Farm Estimated Season Revenue$2,533,061
Pro Remaining Season Days181
Pro Expenses Per Days$393,865
Pro Estimated Expenses$71,289,565
Farm Remaining Season Days181
Farm Expenses Per Days$11,589
Farm Estimated Expenses$2,097,609
Estimated Season Expenses$73,387,174
Current Bank Account$102,209,615
Projected Bank Account$75,276,472

Pro Players Salaries

Brandon Hagel (1 Way Contract) $6,666,667 (3)
-Salary Remaining : $6,418,440
Nail Yakupov (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $5,776,596
Alex Galchenyuk (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $5,776,596
Sam Reinhart (1 Way Contract) $5,750,000 (4)
-Salary Remaining : $5,535,904
Robby Fabbri (1 Way Contract) $5,750,000 (4)
-Salary Remaining : $5,535,904
Aaron Ekblad (1 Way Contract) $5,500,000 (4)
-Salary Remaining : $5,295,213
Jesperi Kotkaniemi (1 Way Contract) $4,710,000 (1)
-Salary Remaining : $4,534,628
Ilya Sorokin (1 Way Contract) $4,600,000 (3)
-Salary Remaining : $4,428,723
Timothy Liljegren (Out of Payroll) $4,200,000 (3)
-Salary Remaining : $4,043,617
Spencer Knight (1 Way Contract) $4,000,000 (4)
-1 Way Contract Salary Cap : $4,000,000
-Salary Remaining : $3,851,064
Zach Hyman (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $3,369,681
Jonas Brodin (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,888,298
Denis Gurianov (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,888,298
Andrew Copp (1 Way Contract) $2,600,000 (3)
-Salary Remaining : $2,503,191
Eric Comrie $2,250,000 (4)
-Salary Remaining : $2,166,223
Ondrej Kase $2,000,000 (4)
-Salary Remaining : $1,925,532
Andre Burakovsky $1,750,000 (3)
-Salary Remaining : $1,684,840
Cody Ceci $1,700,000 (1)
-Salary Remaining : $1,636,702
Jakub Vrana $1,250,000 (4)
-Salary Remaining : $1,203,457
Matt Kessel $1,250,000 (2)
-Salary Remaining : $1,203,457
Lucas Carlsson $800,000 (2)
-Salary Remaining : $770,213
Ty Emberson $600,000 (3)
-Salary Remaining : $577,660
CHARLES-EDOUARD D'ASTOUS (Out of Payroll) $305,000 (1)
-1 Way Contract Salary Cap : $305,000
-Salary Remaining : $293,644
SIMON HJALMARSSON (1 Way Contract) $300,000 (1)
-1 Way Contract Salary Cap : $300,000
-Salary Remaining : $288,830
MATYAS KANTNER (1 Way Contract) $280,000 (1)
-1 Way Contract Salary Cap : $280,000
-Salary Remaining : $269,574
ANTON LEVTCHI (1 Way Contract) $280,000 (1)
-1 Way Contract Salary Cap : $280,000
-Salary Remaining : $269,574
DANIEL GAZDA (1 Way Contract) $260,000 (1)
-1 Way Contract Salary Cap : $260,000
-Salary Remaining : $250,319
FREDERIC ALLARD (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $240,691
Total Pro Players28
Salary Commitment
Year 25 : $78,551,667
Year 26 : $51,966,667
Year 27 : $46,916,667
Year 28 : $26,500,000
Salary Average Commitment
Year 25 : $78,551,667
Year 26 : $51,966,667
Year 27 : $46,916,667
Year 28 : $26,500,000
Salary Cap with 1 Way Contract
Year 25 : $78,551,667
Year 26 : $51,966,667
Year 27 : $46,916,667
Year 28 : $26,500,000

Farm Players Salaries

Nikolai Prokhorkin $175,000 (3)
Salary Remaining : $168,484
Tanner Kero $160,000 (2)
Salary Remaining : $154,043
Sean Walker $160,000 (3)
Salary Remaining : $154,043
Colin Blackwell $160,000 (2)
Salary Remaining : $154,043
Erik Haula $150,000 (2)
Salary Remaining : $144,415
Saku Maenalanen $150,000 (3)
Salary Remaining : $144,415
Mike Zalewski $130,000 (1)
Salary Remaining : $125,160
Jacob Markstrom $125,000 (1)
Salary Remaining : $120,346
Mark Pysyk $110,000 (2)
Salary Remaining : $105,904
Fredrik Claesson $110,000 (1)
Salary Remaining : $105,904
Charles Hudon $90,000 (1)
Salary Remaining : $86,649
Matt Benning $80,000 (1)
Salary Remaining : $77,021
Kevin Labanc $80,000 (3)
Salary Remaining : $77,021
Julian Melchiori $80,000 (2)
Salary Remaining : $77,021
Josh Teves $80,000 (3)
Salary Remaining : $77,021
Colton White $61,200 (1)
Salary Remaining : $58,921
Alexey Toropchenko $60,000 (1)
Salary Remaining : $57,766
Martin Pospisil $60,000 (3)
Salary Remaining : $57,766
Marek Langhamer $57,500 (2)
Salary Remaining : $55,359
Kyle MacLean $50,000 (3)
Salary Remaining : $48,138
Victor Ejdsell $50,000 (3)
Salary Remaining : $48,138
Total Farm Players21
Salary Commitment
Year 25 : $2,178,700
Year 26 : $1,522,500
Year 27 : $805,000
Year 28 : $0
Salary Average Commitment
Year 25 : $2,178,700
Year 26 : $1,522,500
Year 27 : $805,000
Year 28 : $0

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 5940 - $92 - 5,204 - 87.61%
Level 2: 4860 - $51 - 3,454 - 71.07%
Level 3: 1980 - $30 - 1,479 - 74.70%
Level 4: 3960 - $23 - 3,180 - 80.30%
Luxury : 1260 - $186 - 1,126 - 89.37%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,958 - 97.90%
Farm Level 2: 1000 - $11 - 929 - 92.90%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %14,443 - 80.24%
Average Income per Game$1,089,873
Year to Date Revenue$1,089,873
Farm
Home Games Left39
Average Attendance - %2,887 - 96.23%
Average Income per Game$70,917
Year to Date Revenue$70,917

Expense

Pro Players Total Salaries$66,514,445
Farm Players Total Salaries$1,937,800
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$2,481,255
Farm Year To Date Expenses$72,149
Pro Salary Cap To Date$2,481,255
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$42,505,047
Farm Estimated Season Revenue$2,765,763
Pro Remaining Season Days181
Pro Expenses Per Days$353,800
Pro Estimated Expenses$64,037,800
Farm Remaining Season Days181
Farm Expenses Per Days$10,307
Farm Estimated Expenses$1,865,567
Estimated Season Expenses$65,903,367
Current Bank Account$53,944,638
Projected Bank Account$33,312,081

Pro Players Salaries

Cale Makar (1 Way Contract) $9,000,000 (3)
-Salary Remaining : $8,664,894
Erik Karlsson (1 Way Contract) $8,067,000 (1)
-Salary Remaining : $7,766,633
Aleksander Barkov (1 Way Contract) $6,494,445 (4)
-Salary Remaining : $6,252,631
Marko Dano (1 Way Contract) $6,100,000 (2)
-Salary Remaining : $5,872,872
Kailer Yamamoto (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $5,776,596
Thomas Harley (1 Way Contract) $4,750,000 (4)
-Salary Remaining : $4,573,138
Teuvo Teravainen (1 Way Contract) $3,005,000 (1)
-Salary Remaining : $2,893,112
Connor Ingram $2,375,000 (2)
-Salary Remaining : $2,286,569
Cole Caufield $1,750,000 (1)
-Salary Remaining : $1,684,840
Oliver Wahlstrom $1,750,000 (1)
-Salary Remaining : $1,684,840
Casey Cizikas (1 Way Contract) $1,650,000 (2)
-1 Way Contract Salary Cap : $1,650,000
-Salary Remaining : $1,588,564
Ryan Lindgren $1,430,000 (2)
-Salary Remaining : $1,376,755
Chris Tanev (1 Way Contract) $1,345,000 (2)
-1 Way Contract Salary Cap : $1,345,000
-Salary Remaining : $1,294,920
Charlie Lindgren $1,267,000 (2)
-Salary Remaining : $1,219,824
Kristian Reichel $1,250,000 (2)
-Salary Remaining : $1,203,457
Chad Billins (1 Way Contract) $1,067,000 (1)
-1 Way Contract Salary Cap : $1,067,000
-Salary Remaining : $1,027,271
Rudolfs Balcers $1,000,000 (1)
-Salary Remaining : $962,766
Ilya Lyubushkin $950,000 (2)
-Salary Remaining : $914,628
Mikey Anderson $800,000 (1)
-Salary Remaining : $770,213
Joseph Woll $800,000 (1)
-Salary Remaining : $770,213
Connor Dewar $700,000 (1)
-Salary Remaining : $673,936
Chandler Stephenson $625,000 (2)
-Salary Remaining : $601,729
Declan Chisholm $600,000 (2)
-Salary Remaining : $577,660
Valtteri Puustinen $600,000 (2)
-Salary Remaining : $577,660
Mark Olver (1 Way Contract) $567,000 (2)
-1 Way Contract Salary Cap : $567,000
-Salary Remaining : $545,888
Jordan Greenway $500,000 (1)
-Salary Remaining : $481,383
HENRIK TOMMERNES (1 Way Contract) $305,000 (1)
-1 Way Contract Salary Cap : $305,000
-Salary Remaining : $293,644
NOA VALI (1 Way Contract) $267,000 (1)
-1 Way Contract Salary Cap : $267,000
-Salary Remaining : $257,059
JONATHAN PUDAS (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $240,691
KALLE LOPONEN (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $240,691
NIKITA NOVIKOV (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $240,691
BRENDAN SHINNIMIN (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $240,691
BOBBY TRIVIGNO (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $240,691
ALEKSI KLEMETTI (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $240,691
Total Pro Players34
Salary Commitment
Year 25 : $66,514,445
Year 26 : $45,003,445
Year 27 : $26,244,445
Year 28 : $11,244,445
Salary Average Commitment
Year 25 : $66,514,445
Year 26 : $45,003,445
Year 27 : $26,244,445
Year 28 : $11,244,445
Salary Cap with 1 Way Contract
Year 25 : $66,514,445
Year 26 : $45,003,445
Year 27 : $26,244,445
Year 28 : $11,244,445

Farm Players Salaries

Logan Cooley $200,000 (3)
Salary Remaining : $192,553
Philip Larsen $190,000 (1)
Salary Remaining : $182,926
Marek Mazanec $136,400 (1)
Salary Remaining : $131,321
Danil Yurtaykin $129,000 (1)
Salary Remaining : $124,197
Nicolas Beaudin $106,700 (1)
Salary Remaining : $102,727
Ben Gleason $106,700 (1)
Salary Remaining : $102,727
Filip Hallander $100,000 (1)
Salary Remaining : $96,277
Matthew Phillips $90,000 (2)
Salary Remaining : $86,649
Tyler Benson $90,000 (1)
Salary Remaining : $86,649
Oscar Fantenberg $80,000 (2)
Salary Remaining : $77,021
Max Sasson $70,000 (3)
Salary Remaining : $67,394
Patrick Giles $56,700 (1)
Salary Remaining : $54,589
Egor Sokolov $56,700 (1)
Salary Remaining : $54,589
Cole Reinhardt $56,700 (1)
Salary Remaining : $54,589
Cameron Hillis $56,700 (1)
Salary Remaining : $54,589
Angus Crookshank $56,700 (1)
Salary Remaining : $54,589
Viktor Lodin $55,500 (3)
Salary Remaining : $53,434
Nick Cicek $50,000 (1)
Salary Remaining : $48,138
Max Crozier $50,000 (3)
Salary Remaining : $48,138
Magnus Chrona $50,000 (2)
Salary Remaining : $48,138
Joey Keane $50,000 (2)
Salary Remaining : $48,138
Gabriel Fortier $50,000 (2)
Salary Remaining : $48,138
Adam Erne $50,000 (1)
Salary Remaining : $48,138
Total Farm Players23
Salary Commitment
Year 25 : $1,937,800
Year 26 : $695,500
Year 27 : $375,500
Year 28 : $0
Salary Average Commitment
Year 25 : $1,937,800
Year 26 : $695,500
Year 27 : $375,500
Year 28 : $0

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 5940 - $92 - 5,520 - 92.92%
Level 2: 4860 - $51 - 4,860 - 100.00%
Level 3: 1980 - $30 - 1,699 - 85.78%
Level 4: 3960 - $23 - 3,720 - 93.93%
Luxury : 1260 - $186 - 1,069 - 84.84%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,780 - 88.98%
Farm Level 2: 1000 - $11 - 964 - 96.35%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %16,867 - 93.70%
Average Income per Game$1,211,001
Year to Date Revenue$2,422,001
Farm
Home Games Left38
Average Attendance - %2,743 - 91.43%
Average Income per Game$65,763
Year to Date Revenue$131,526

Expense

Pro Players Total Salaries$32,119,000
Farm Players Total Salaries$1,156,100
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$1,183,154
Farm Year To Date Expenses$44,323
Pro Salary Cap To Date$1,183,154
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,018,019
Farm Estimated Season Revenue$2,498,994
Pro Remaining Season Days181
Pro Expenses Per Days$170,846
Pro Estimated Expenses$30,923,126
Farm Remaining Season Days181
Farm Expenses Per Days$6,149
Farm Estimated Expenses$1,112,969
Estimated Season Expenses$32,036,095
Current Bank Account$44,374,050
Projected Bank Account$60,854,968

Pro Players Salaries

Tobias Rieder (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $3,851,064
Alex Kerfoot (1 Way Contract) $3,100,000 (3)
-Salary Remaining : $2,984,574
Dillon Dube (1 Way Contract) $2,330,000 (2)
-Salary Remaining : $2,243,245
Jake McCabe (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,925,532
Tristan Jarry $1,875,000 (2)
-Salary Remaining : $1,805,186
Pius Suter $1,670,000 (4)
-Salary Remaining : $1,607,819
Brendan Perlini $1,670,000 (4)
-Salary Remaining : $1,607,819
Ryan Strome $1,670,000 (2)
-Salary Remaining : $1,607,819
Alex Petrovic $1,220,000 (1)
-Salary Remaining : $1,174,574
Logan Stanley $1,200,000 (2)
-Salary Remaining : $1,155,319
Ian Mitchell (1 Way Contract) $1,173,000 (1)
-Salary Remaining : $1,129,324
Joseph Blandisi $1,000,000 (3)
-Salary Remaining : $962,766
Jack Drury $900,000 (2)
-Salary Remaining : $866,489
Jesse Ylonen $800,000 (1)
-Salary Remaining : $770,213
Zach Whitecloud $750,000 (1)
-Salary Remaining : $722,074
Anthony Mantha $750,000 (3)
-Salary Remaining : $722,074
Zane McIntyre $625,000 (1)
-Salary Remaining : $601,729
Andrew MacWilliam (1 Way Contract) $601,000 (1)
-1 Way Contract Salary Cap : $601,000
-Salary Remaining : $578,622
Paul Cotter $600,000 (1)
-Salary Remaining : $577,660
Scott Perunovich $600,000 (2)
-Salary Remaining : $577,660
Tom Wilson $585,000 (2)
-Salary Remaining : $563,218
Tanner Jeannot $500,000 (1)
-Salary Remaining : $481,383
Trevor Lewis (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $481,383
Derek Forbort $500,000 (1)
-Salary Remaining : $481,383
Claude Giroux (1 Way Contract) $500,000 (1)
-Salary Remaining : $481,383
Jaxson Stauber $500,000 (3)
-Salary Remaining : $481,383
JAN-MIKAEL JARVINEN (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $240,691
LARS JOHANSSON (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $240,691
Total Pro Players28
Salary Commitment
Year 25 : $32,119,000
Year 26 : $17,850,000
Year 27 : $8,690,000
Year 28 : $3,340,000
Salary Average Commitment
Year 25 : $32,119,000
Year 26 : $17,850,000
Year 27 : $8,690,000
Year 28 : $3,340,000
Salary Cap with 1 Way Contract
Year 25 : $32,119,000
Year 26 : $17,850,000
Year 27 : $8,690,000
Year 28 : $3,340,000

Farm Players Salaries

Tye Kartye $100,000 (2)
Salary Remaining : $96,277
Jacob Peterson $80,000 (1)
Salary Remaining : $77,021
Akil Thomas $70,000 (1)
Salary Remaining : $67,394
Oscar Dansk $65,100 (1)
Salary Remaining : $62,676
Edward Pasquale $60,100 (1)
Salary Remaining : $57,862
Kurtis MacDermid $60,100 (1)
Salary Remaining : $57,862
Rocco Grimaldi $55,100 (1)
Salary Remaining : $53,048
Joel Kellman $55,100 (1)
Salary Remaining : $53,048
Logan Shaw $55,100 (1)
Salary Remaining : $53,048
Michael Callahan $55,100 (1)
Salary Remaining : $53,048
Roman Lyubimov $50,100 (1)
Salary Remaining : $48,235
Zack Mitchell $50,100 (1)
Salary Remaining : $48,235
Curtis McKenzie $50,100 (1)
Salary Remaining : $48,235
Pheonix Copley $50,100 (1)
Salary Remaining : $48,235
Ryan Graves $50,000 (1)
Salary Remaining : $48,138
Ryan Shea $50,000 (1)
Salary Remaining : $48,138
Johnathan Kovacevic $50,000 (1)
Salary Remaining : $48,138
Tyler Tucker $50,000 (1)
Salary Remaining : $48,138
Jack McBain $50,000 (3)
Salary Remaining : $48,138
Brayden Pachal $50,000 (2)
Salary Remaining : $48,138
Total Farm Players20
Salary Commitment
Year 25 : $1,156,100
Year 26 : $200,000
Year 27 : $50,000
Year 28 : $0
Salary Average Commitment
Year 25 : $1,156,100
Year 26 : $200,000
Year 27 : $50,000
Year 28 : $0

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT Mobile Arena
Level 1: 5940 - $92 - 5,700 - 95.95%
Level 2: 4860 - $51 - 4,563 - 93.88%
Level 3: 1980 - $30 - 1,861 - 93.99%
Level 4: 3960 - $23 - 3,960 - 100.00%
Luxury : 1260 - $186 - 1,057 - 83.89%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,957 - 97.83%
Farm Level 2: 1000 - $11 - 909 - 90.90%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %17,140 - 95.22%
Average Income per Game$1,221,615
Year to Date Revenue$2,443,229
Farm
Home Games Left38
Average Attendance - %2,866 - 95.52%
Average Income per Game$70,651
Year to Date Revenue$141,301

Expense

Pro Players Total Salaries$57,820,200
Farm Players Total Salaries$1,458,056
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$2,152,878
Farm Year To Date Expenses$54,292
Pro Salary Cap To Date$2,152,878
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,421,351
Farm Estimated Season Revenue$2,684,719
Pro Remaining Season Days181
Pro Expenses Per Days$307,554
Pro Estimated Expenses$55,667,274
Farm Remaining Season Days181
Farm Expenses Per Days$7,756
Farm Estimated Expenses$1,403,836
Estimated Season Expenses$57,071,110
Current Bank Account$154,201,803
Projected Bank Account$146,236,763

Pro Players Salaries

Ryan Pulock (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $7,702,128
Nick Suzuki (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $6,257,979
Oliver Ekman-Larsson (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $4,813,830
John Klingberg (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $4,332,447
Jesper Bratt (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $3,851,064
Alexandre Texier (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $3,851,064
Victor Olofsson (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $3,369,681
Travis Konecny (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,888,298
Mattias Samuelsson (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $2,888,298
Connor Murphy (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,888,298
Jaret Anderson-Dolan (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $2,647,606
Vitali Kravtsov $1,500,000 (1)
-Salary Remaining : $1,444,149
Logan Thompson $1,430,000 (1)
-Salary Remaining : $1,376,755
Cameron Gaunce (1 Way Contract) $1,067,000 (2)
-1 Way Contract Salary Cap : $1,067,000
-Salary Remaining : $1,027,271
Dominik Kahun $1,000,000 (4)
-Salary Remaining : $962,766
Oliver Kylington $1,000,000 (4)
-Salary Remaining : $962,766
Simon Despres $873,200 (1)
-Salary Remaining : $840,687
Arvid Soderblom $800,000 (1)
-Salary Remaining : $770,213
Dysin Mayo $750,000 (1)
-Salary Remaining : $722,074
Mac Hollowell $600,000 (1)
-Salary Remaining : $577,660
Erik Kallgren $550,000 (2)
-Salary Remaining : $529,521
Morgan Frost $500,000 (1)
-Salary Remaining : $481,383
Zach Sanford (1 Way Contract) $500,000 (1)
-Salary Remaining : $481,383
Total Pro Players23
Salary Commitment
Year 25 : $57,820,200
Year 26 : $29,117,000
Year 27 : $27,500,000
Year 28 : $19,500,000
Salary Average Commitment
Year 25 : $57,820,200
Year 26 : $29,117,000
Year 27 : $27,500,000
Year 28 : $19,500,000
Salary Cap with 1 Way Contract
Year 25 : $57,820,200
Year 26 : $29,117,000
Year 27 : $27,500,000
Year 28 : $19,500,000

Farm Players Salaries

Dan Vladar $100,000 (4)
Salary Remaining : $96,277
Collin Graf $100,000 (2)
Salary Remaining : $96,277
Martin Kaut $100,000 (1)
Salary Remaining : $96,277
Cayden Primeau $90,000 (3)
Salary Remaining : $86,649
Nils Lundkvist $80,000 (1)
Salary Remaining : $77,021
Alex Nylander $74,000 (1)
Salary Remaining : $71,245
Brandon Gignac $65,500 (2)
Salary Remaining : $63,061
Jason Dickinson $63,000 (4)
Salary Remaining : $60,654
Patrick Sieloff $62,500 (2)
Salary Remaining : $60,173
Alexander Barabanov $62,500 (2)
Salary Remaining : $60,173
Spencer Stastney $60,000 (2)
Salary Remaining : $57,766
Ethan Bear $55,556 (3)
Salary Remaining : $53,487
Max Jones $55,000 (2)
Salary Remaining : $52,952
Cooper Marody $50,000 (1)
Salary Remaining : $48,138
Bokondji Imama $50,000 (1)
Salary Remaining : $48,138
Tanner Laczynski $50,000 (1)
Salary Remaining : $48,138
Glenn Gawdin $50,000 (1)
Salary Remaining : $48,138
Dylan Coghlan $50,000 (3)
Salary Remaining : $48,138
Jacob Moverare $50,000 (4)
Salary Remaining : $48,138
Sammy Walker $50,000 (4)
Salary Remaining : $48,138
Matt Kiersted $50,000 (2)
Salary Remaining : $48,138
Jeffrey Viel $50,000 (1)
Salary Remaining : $48,138
Karson Kuhlman $40,000 (1)
Salary Remaining : $38,511
Total Farm Players23
Salary Commitment
Year 25 : $1,458,056
Year 26 : $914,056
Year 27 : $458,556
Year 28 : $263,000
Salary Average Commitment
Year 25 : $1,458,056
Year 26 : $914,056
Year 27 : $458,556
Year 28 : $263,000

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanada Life Centre
Level 1: 5940 - $94 - 4,821 - 81.16%
Level 2: 4860 - $47 - 4,860 - 100.00%
Level 3: 1980 - $24 - 1,946 - 98.28%
Level 4: 3960 - $12 - 3,960 - 100.00%
Luxury : 1260 - $188 - 928 - 73.65%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,870 - 93.50%
Farm Level 2: 1000 - $11 - 860 - 86.00%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %16,515 - 91.75%
Average Income per Game$1,054,813
Year to Date Revenue$1,054,813
Farm
Home Games Left39
Average Attendance - %2,730 - 91.00%
Average Income per Game$67,430
Year to Date Revenue$67,430

Expense

Pro Players Total Salaries$31,504,062
Farm Players Total Salaries$2,386,237
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$1,174,221
Farm Year To Date Expenses$85,339
Pro Salary Cap To Date$1,174,221
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,137,707
Farm Estimated Season Revenue$2,629,770
Pro Remaining Season Days181
Pro Expenses Per Days$167,575
Pro Estimated Expenses$30,331,075
Farm Remaining Season Days181
Farm Expenses Per Days$12,693
Farm Estimated Expenses$2,297,433
Estimated Season Expenses$32,628,508
Current Bank Account$39,424,148
Projected Bank Account$50,563,117

Pro Players Salaries

Radek Faksa (1 Way Contract) $4,253,400 (2)
-Salary Remaining : $4,095,029
Jaden Schwartz (1 Way Contract) $3,535,000 (1)
-Salary Remaining : $3,403,378
Jean-Gabriel Pageau (1 Way Contract) $2,982,000 (2)
-Salary Remaining : $2,870,968
Sam Steel (1 Way Contract) $2,175,000 (1)
-Salary Remaining : $2,094,016
Malcolm Subban (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,925,532
Frederick Gaudreau $1,500,000 (3)
-Salary Remaining : $1,444,149
Erik Brannstrom $1,300,000 (4)
-Salary Remaining : $1,251,596
Eric Gelinas $1,274,999 (1)
-Salary Remaining : $1,227,526
Nikita Gusev $1,250,000 (3)
-Salary Remaining : $1,203,457
Jared Spurgeon (1 Way Contract) $1,234,500 (1)
-Salary Remaining : $1,188,535
Jarred Tinordi (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $962,766
Riley Damiani $1,000,000 (2)
-Salary Remaining : $962,766
Erik Gustafsson $959,360 (1)
-Salary Remaining : $923,639
Ross Colton $950,000 (1)
-Salary Remaining : $914,628
Gabriel Carlsson $909,200 (1)
-Salary Remaining : $875,347
Akira Schmid $700,000 (1)
-Salary Remaining : $673,936
Jonathan Dahlen $681,818 (2)
-Salary Remaining : $656,431
Fabian Zetterlund $600,000 (2)
-Salary Remaining : $577,660
Connor Bunnaman $575,000 (2)
-Salary Remaining : $553,590
Jacob Bryson $540,000 (2)
-Salary Remaining : $519,894
LUKAS WERNBLOM (1 Way Contract) $502,000 (1)
-1 Way Contract Salary Cap : $502,000
-Salary Remaining : $483,309
SANTERI HUOVILA (1 Way Contract) $502,000 (1)
-1 Way Contract Salary Cap : $502,000
-Salary Remaining : $483,309
Artturi Lehkonen $500,000 (3)
-Salary Remaining : $481,383
JAKOB STENQVIST (1 Way Contract) $320,000 (1)
-1 Way Contract Salary Cap : $320,000
-Salary Remaining : $308,085
DOMINIK PAVLAT (1 Way Contract) $259,785 (1)
-1 Way Contract Salary Cap : $259,785
-Salary Remaining : $250,112
Total Pro Players25
Salary Commitment
Year 25 : $31,504,062
Year 26 : $17,182,218
Year 27 : $4,550,000
Year 28 : $1,300,000
Salary Average Commitment
Year 25 : $31,504,062
Year 26 : $17,182,218
Year 27 : $4,550,000
Year 28 : $1,300,000
Salary Cap with 1 Way Contract
Year 25 : $31,504,062
Year 26 : $17,182,218
Year 27 : $4,550,000
Year 28 : $1,300,000

Farm Players Salaries

Adam Lowry $200,000 (1)
Salary Remaining : $192,553
Ross Johnston $175,000 (1)
Salary Remaining : $168,484
Klim Kostin $175,000 (2)
Salary Remaining : $168,484
Tyler Wotherspoon (Out of Payroll) $172,190 (1)
Salary Remaining : $165,779
Kristers Gudlevskis $158,090 (3)
Salary Remaining : $152,204
Cam York $125,000 (2)
Salary Remaining : $120,346
Nick Jensen $123,000 (1)
Salary Remaining : $118,420
Nikita Soshnikov $94,975 (3)
Salary Remaining : $91,439
Kyle Capobianco $91,000 (2)
Salary Remaining : $87,612
Marcus Bjork $81,200 (2)
Salary Remaining : $78,177
Jacob Bernard-Docker $80,000 (3)
Salary Remaining : $77,021
Alec Regula $70,000 (3)
Salary Remaining : $67,394
Jet Greaves $70,000 (2)
Salary Remaining : $67,394
Kieffer Bellows $68,200 (2)
Salary Remaining : $65,661
Cam Dineen $68,182 (2)
Salary Remaining : $65,643
Zach Senyshyn $67,500 (1)
Salary Remaining : $64,987
Austin Strand $65,000 (1)
Salary Remaining : $62,580
Lukas Vejdemo $63,090 (2)
Salary Remaining : $60,741
Rhett Gardner $63,000 (4)
Salary Remaining : $60,654
CJ Suess $62,500 (2)
Salary Remaining : $60,173
Linus Karlsson $60,000 (3)
Salary Remaining : $57,766
Tyce Thompson $60,000 (3)
Salary Remaining : $57,766
Adam Ginning $60,000 (3)
Salary Remaining : $57,766
Alexandre Fortin $55,500 (1)
Salary Remaining : $53,434
Givani Smith $50,000 (3)
Salary Remaining : $48,138
Jonah Gadjovich $50,000 (1)
Salary Remaining : $48,138
Kevin Mandolese $50,000 (2)
Salary Remaining : $48,138
Marc McLaughlin $50,000 (3)
Salary Remaining : $48,138
Pierre Engvall $50,000 (2)
Salary Remaining : $48,138
Total Farm Players29
Salary Commitment
Year 25 : $2,558,427
Year 26 : $1,650,237
Year 27 : $746,065
Year 28 : $63,000
Salary Average Commitment
Year 25 : $2,558,427
Year 26 : $1,650,237
Year 27 : $746,065
Year 28 : $63,000