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 - 5,112 - 86.06%
Level 2: 4860 - $51 - 3,947 - 81.22%
Level 3: 1980 - $30 - 1,692 - 85.46%
Level 4: 3960 - $23 - 3,256 - 82.22%
Luxury : 1260 - $186 - 1,012 - 80.30%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,628 - 81.40%
Farm Level 2: 1000 - $11 - 924 - 92.38%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %15,019 - 83.44%
Average Income per Game$1,093,878
Year to Date Revenue$10,938,780
Farm
Home Games Left30
Average Attendance - %2,552 - 85.06%
Average Income per Game$60,630
Year to Date Revenue$606,298

Expense

Pro Players Total Salaries$43,268,888
Farm Players Total Salaries$1,821,400
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$10,420,098
Farm Year To Date Expenses$492,588
Pro Salary Cap To Date$10,420,098
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$32,816,340
Farm Estimated Season Revenue$1,818,894
Pro Remaining Season Days141
Pro Expenses Per Days$230,154
Pro Estimated Expenses$32,451,714
Farm Remaining Season Days141
Farm Expenses Per Days$9,688
Farm Estimated Expenses$1,366,008
Estimated Season Expenses$33,817,722
Current Bank Account$38,687,557
Projected Bank Account$39,505,069

Pro Players Salaries

Adrian Kempe (1 Way Contract) $4,750,000 (4)
-Salary Remaining : $3,562,500
Markus Granlund (1 Way Contract) $4,569,000 (1)
-Salary Remaining : $3,426,750
Sean Couturier (1 Way Contract) $3,800,000 (2)
-Salary Remaining : $2,850,000
Teuvo Teravainen (1 Way Contract) $3,005,000 (1)
-Salary Remaining : $2,253,750
Laurent Brossoit (1 Way Contract) $2,500,000 (1)
-1 Way Contract Salary Cap : $2,500,000
-Salary Remaining : $1,875,000
Kaapo Kahkonen $1,750,000 (1)
-Salary Remaining : $1,312,500
Warren Foegele $1,750,000 (2)
-Salary Remaining : $1,312,500
Sean Durzi $1,750,000 (3)
-Salary Remaining : $1,312,500
Cody Glass $1,750,000 (1)
-Salary Remaining : $1,312,500
Oliver Wahlstrom $1,750,000 (1)
-Salary Remaining : $1,312,500
Marcus Johansson $1,600,000 (1)
-Salary Remaining : $1,200,000
Joe Veleno $1,500,000 (2)
-Salary Remaining : $1,125,000
Josh Mahura $1,388,889 (2)
-Salary Remaining : $1,041,667
Jake Christiansen $1,000,000 (2)
-Salary Remaining : $750,000
Jarred Tinordi (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $750,000
Christian Djoos $901,000 (3)
-Salary Remaining : $675,750
Gustav Lindstrom $900,000 (2)
-Salary Remaining : $675,000
Adam Ruzicka $900,000 (1)
-Salary Remaining : $675,000
Ryan Carpenter $850,000 (1)
-Salary Remaining : $637,500
Devin Shore $750,000 (3)
-Salary Remaining : $562,500
Egor Zamula $650,000 (3)
-Salary Remaining : $487,500
Matt Grzelcyk $625,000 (2)
-Salary Remaining : $468,750
Karel Vejmelka $624,999 (1)
-Salary Remaining : $468,749
Josh Leivo $575,000 (2)
-Salary Remaining : $431,250
JOEY LALEGGIA (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $375,000
DAVID QUENNEVILLE (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $375,000
Carl Grundstrom $500,000 (3)
-Salary Remaining : $375,000
VALTTERI OJANTAKANEN (1 Way Contract) $315,000 (1)
-1 Way Contract Salary Cap : $315,000
-Salary Remaining : $236,250
ALEX PETERS (1 Way Contract) $280,000 (1)
-1 Way Contract Salary Cap : $280,000
-Salary Remaining : $210,000
NIKO HOVINEN (1 Way Contract) $280,000 (1)
-1 Way Contract Salary Cap : $280,000
-Salary Remaining : $210,000
KASPERI OJANTAKANEN (1 Way Contract) $255,000 (1)
-1 Way Contract Salary Cap : $255,000
-Salary Remaining : $191,250
Total Pro Players31
Salary Commitment
Year 25 : $43,268,888
Year 26 : $20,839,889
Year 27 : $9,301,000
Year 28 : $4,750,000
Salary Average Commitment
Year 25 : $43,268,888
Year 26 : $20,839,889
Year 27 : $9,301,000
Year 28 : $4,750,000
Salary Cap with 1 Way Contract
Year 25 : $43,268,888
Year 26 : $20,839,889
Year 27 : $9,301,000
Year 28 : $4,750,000

Farm Players Salaries

Anton Slepyshev $180,000 (2)
Salary Remaining : $135,000
Nico Sturm $157,500 (3)
Salary Remaining : $118,125
Josh Jooris $155,900 (1)
Salary Remaining : $116,925
Pontus Aberg $155,500 (2)
Salary Remaining : $116,625
Matt Puempel $125,000 (3)
Salary Remaining : $93,750
Richard Panik $111,500 (1)
Salary Remaining : $83,625
Michal Jordan $111,500 (1)
Salary Remaining : $83,625
Justin Dowling $77,500 (1)
Salary Remaining : $58,125
Kyle Rau $65,500 (2)
Salary Remaining : $49,125
Christopher Gibson $65,000 (2)
Salary Remaining : $48,750
Daniel Carr $61,500 (2)
Salary Remaining : $46,125
Kevin Roy $57,500 (2)
Salary Remaining : $43,125
Jordan Weal $57,500 (2)
Salary Remaining : $43,125
Jiri Smejkal $57,500 (1)
Salary Remaining : $43,125
Garnet Hathaway $57,500 (2)
Salary Remaining : $43,125
Martin Marincin $55,000 (2)
Salary Remaining : $41,250
Seth Helgeson $55,000 (1)
Salary Remaining : $41,250
Kevin Czuczman $55,000 (1)
Salary Remaining : $41,250
Petteri Lindbohm $55,000 (3)
Salary Remaining : $41,250
Casey Fitzgerald $55,000 (1)
Salary Remaining : $41,250
Nick Cicek $50,000 (1)
Salary Remaining : $37,500
Total Farm Players21
Salary Commitment
Year 25 : $1,821,400
Year 26 : $1,092,500
Year 27 : $337,500
Year 28 : $0
Salary Average Commitment
Year 25 : $1,821,400
Year 26 : $1,092,500
Year 27 : $337,500
Year 28 : $0

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 5940 - $91 - 5,517 - 92.88%
Level 2: 4860 - $50 - 4,424 - 91.03%
Level 3: 1980 - $29 - 1,699 - 85.78%
Level 4: 3960 - $22 - 3,321 - 83.86%
Luxury : 1260 - $185 - 1,139 - 90.37%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,587 - 79.37%
Farm Level 2: 1000 - $11 - 915 - 91.46%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %16,099 - 89.44%
Average Income per Game$1,181,453
Year to Date Revenue$11,814,534
Farm
Home Games Left30
Average Attendance - %2,502 - 83.40%
Average Income per Game$60,101
Year to Date Revenue$601,014

Expense

Pro Players Total Salaries$81,295,000
Farm Players Total Salaries$1,297,300
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$19,862,162
Farm Year To Date Expenses$370,503
Pro Salary Cap To Date$19,862,162
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,443,602
Farm Estimated Season Revenue$1,803,042
Pro Remaining Season Days141
Pro Expenses Per Days$432,420
Pro Estimated Expenses$60,971,220
Farm Remaining Season Days141
Farm Expenses Per Days$6,901
Farm Estimated Expenses$973,041
Estimated Season Expenses$61,944,261
Current Bank Account$62,455,206
Projected Bank Account$37,757,589

Pro Players Salaries

David Pastrnak (1 Way Contract) $8,000,000 (4)
-Salary Remaining : $6,000,000
Erik Gudbranson (1 Way Contract) $7,525,000 (2)
-Salary Remaining : $5,643,750
Esa Lindell (1 Way Contract) $6,900,000 (1)
-Salary Remaining : $5,175,000
Elias Lindholm (1 Way Contract) $5,250,000 (1)
-Salary Remaining : $3,937,500
Adam Larsson (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $3,750,000
Jason Zucker (1 Way Contract) $4,900,000 (1)
-Salary Remaining : $3,675,000
Mark Scheifele (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $3,375,000
Charlie McAvoy (1 Way Contract) $4,350,000 (2)
-Salary Remaining : $3,262,500
Klas Dahlbeck (1 Way Contract) $3,300,000 (2)
-Salary Remaining : $2,475,000
Connor Clifton (1 Way Contract) $3,100,000 (3)
-Salary Remaining : $2,325,000
Magnus Paajarvi (1 Way Contract) $3,000,000 (1)
-1 Way Contract Salary Cap : $3,000,000
-Salary Remaining : $2,250,000
Jake Oettinger (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $2,250,000
J.T. Miller (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $2,250,000
Jamie Benn (1 Way Contract) $2,800,000 (1)
-Salary Remaining : $2,100,000
Colton Sissons $1,400,000 (3)
-Salary Remaining : $1,050,000
Filip Gustavsson $1,400,000 (4)
-Salary Remaining : $1,050,000
Patrick Brown $1,365,000 (2)
-Salary Remaining : $1,023,750
Nick Foligno (1 Way Contract) $1,325,000 (1)
-1 Way Contract Salary Cap : $1,325,000
-Salary Remaining : $993,750
Cam Talbot (1 Way Contract) $1,250,000 (1)
-Salary Remaining : $937,500
David Perron (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $900,000
Jordan Staal (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $750,000
Mikael Backlund (1 Way Contract) $950,000 (1)
-1 Way Contract Salary Cap : $950,000
-Salary Remaining : $712,500
Jack Johnson (1 Way Contract) $850,000 (1)
-1 Way Contract Salary Cap : $850,000
-Salary Remaining : $637,500
Morgan Barron $800,000 (1)
-Salary Remaining : $600,000
Vladimir Sobotka (1 Way Contract) $705,000 (1)
-1 Way Contract Salary Cap : $705,000
-Salary Remaining : $528,750
Brad Hunt (1 Way Contract) $680,000 (1)
-1 Way Contract Salary Cap : $680,000
-Salary Remaining : $510,000
T.J. Brennan (1 Way Contract) $640,000 (1)
-1 Way Contract Salary Cap : $640,000
-Salary Remaining : $480,000
Jayce Hawryluk $624,000 (1)
-Salary Remaining : $468,000
Joe Hicketts $624,000 (1)
-Salary Remaining : $468,000
Pierre-Edouard Bellemare (1 Way Contract) $590,000 (1)
-1 Way Contract Salary Cap : $590,000
-Salary Remaining : $442,500
Lawson Crouse $500,000 (1)
-Salary Remaining : $375,000
Mikey Eyssimont $500,000 (1)
-Salary Remaining : $375,000
JUHA METSOLA (1 Way Contract) $267,000 (1)
-1 Way Contract Salary Cap : $267,000
-Salary Remaining : $200,250
Total Pro Players33
Salary Commitment
Year 25 : $81,295,000
Year 26 : $36,440,000
Year 27 : $19,900,000
Year 28 : $9,400,000
Salary Average Commitment
Year 25 : $81,295,000
Year 26 : $36,440,000
Year 27 : $19,900,000
Year 28 : $9,400,000
Salary Cap with 1 Way Contract
Year 25 : $81,295,000
Year 26 : $36,440,000
Year 27 : $19,900,000
Year 28 : $9,400,000

Farm Players Salaries

Lucas Lessio $159,000 (1)
Salary Remaining : $119,250
Lucas Johansen $100,000 (2)
Salary Remaining : $75,000
Andrej Sustr $98,000 (1)
Salary Remaining : $73,500
Brock Nelson $95,000 (2)
Salary Remaining : $71,250
Par Lindholm $95,000 (2)
Salary Remaining : $71,250
Scott Morrow $90,000 (3)
Salary Remaining : $67,500
Niklas Svedberg $75,000 (2)
Salary Remaining : $56,250
Laurent Dauphin $75,000 (3)
Salary Remaining : $56,250
Dylan Demelo $72,000 (1)
Salary Remaining : $54,000
Spencer Foo $62,500 (2)
Salary Remaining : $46,875
Hunter Miska $62,400 (1)
Salary Remaining : $46,800
Grigori Denisenko $56,700 (1)
Salary Remaining : $42,525
Aidan McDonough $56,700 (1)
Salary Remaining : $42,525
Daniil Miromanov $50,000 (2)
Salary Remaining : $37,500
Sampo Ranta $50,000 (2)
Salary Remaining : $37,500
Brendan Leipsic $50,000 (2)
Salary Remaining : $37,500
A.J. Greer $50,000 (1)
Salary Remaining : $37,500
Total Farm Players17
Salary Commitment
Year 25 : $1,297,300
Year 26 : $742,500
Year 27 : $165,000
Year 28 : $0
Salary Average Commitment
Year 25 : $1,297,300
Year 26 : $742,500
Year 27 : $165,000
Year 28 : $0

California Golden Seals



Arena Capacity - Ticket Price
Attendance - %

Arena NameOakland Arena
Level 1: 5940 - $92 - 5,319 - 89.55%
Level 2: 4860 - $51 - 4,067 - 83.69%
Level 3: 1980 - $30 - 1,714 - 86.58%
Level 4: 3960 - $23 - 3,097 - 78.21%
Luxury : 1260 - $186 - 1,013 - 80.36%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,658 - 82.92%
Farm Level 2: 1000 - $11 - 941 - 94.14%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %15,211 - 84.50%
Average Income per Game$1,118,670
Year to Date Revenue$10,068,029
Farm
Home Games Left31
Average Attendance - %2,600 - 86.66%
Average Income per Game$61,764
Year to Date Revenue$555,878

Expense

Pro Players Total Salaries$57,088,561
Farm Players Total Salaries$1,425,300
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$15,612,585
Farm Year To Date Expenses$365,883
Pro Salary Cap To Date$15,612,585
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,678,767
Farm Estimated Season Revenue$1,914,691
Pro Remaining Season Days141
Pro Expenses Per Days$303,663
Pro Estimated Expenses$42,816,483
Farm Remaining Season Days141
Farm Expenses Per Days$7,581
Farm Estimated Expenses$1,068,921
Estimated Season Expenses$43,885,404
Current Bank Account$34,791,080
Projected Bank Account$27,499,134

Pro Players Salaries

Nils Hoglander (1 Way Contract) $5,150,000 (3)
-Salary Remaining : $3,862,500
K'Andre Miller (1 Way Contract) $4,100,000 (3)
-Salary Remaining : $3,075,000
Jamie Drysdale (1 Way Contract) $4,100,000 (4)
-Salary Remaining : $3,075,000
Nicolas Hague (1 Way Contract) $4,100,000 (3)
-Salary Remaining : $3,075,000
Barrett Hayton (1 Way Contract) $3,600,000 (4)
-Salary Remaining : $2,700,000
Isac Lundestrom (1 Way Contract) $3,600,000 (4)
-Salary Remaining : $2,700,000
Dawson Mercer (1 Way Contract) $3,600,000 (4)
-Salary Remaining : $2,700,000
Kevin Lankinen (1 Way Contract) $3,100,000 (3)
-Salary Remaining : $2,325,000
Ryan Hartman (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,250,000
Pavel Buchnevich (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,250,000
Evander Kane (1 Way Contract) $2,775,000 (2)
-Salary Remaining : $2,081,250
Luke Kunin $1,900,000 (2)
-Salary Remaining : $1,425,000
Jake Sanderson $1,500,000 (2)
-Salary Remaining : $1,125,000
Rafael Harvey-Pinard $1,250,000 (1)
-Salary Remaining : $937,500
Mark Katic (1 Way Contract) $1,229,999 (1)
-1 Way Contract Salary Cap : $1,229,999
-Salary Remaining : $922,499
Ryan Stanton (1 Way Contract) $1,229,999 (1)
-1 Way Contract Salary Cap : $1,229,999
-Salary Remaining : $922,499
TJ Brodie (1 Way Contract) $1,229,999 (1)
-1 Way Contract Salary Cap : $1,229,999
-Salary Remaining : $922,499
Christian Folin $1,000,000 (1)
-Salary Remaining : $750,000
Marian Studenic $869,565 (1)
-Salary Remaining : $652,174
Ukko-Pekka Luukkonen $800,000 (2)
-Salary Remaining : $600,000
Mikey Anderson $800,000 (1)
-Salary Remaining : $600,000
James van Riemsdyk (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $775,000
-Salary Remaining : $581,250
Jake Virtanen $750,000 (1)
-Salary Remaining : $562,500
Michael Raffl (1 Way Contract) $701,000 (1)
-1 Way Contract Salary Cap : $701,000
-Salary Remaining : $525,750
Teemu Hartikainen (1 Way Contract) $701,000 (1)
-1 Way Contract Salary Cap : $701,000
-Salary Remaining : $525,750
Jacob Larsson $624,999 (2)
-Salary Remaining : $468,749
Nick Shore $500,000 (1)
-Salary Remaining : $375,000
JENS LOOKE (1 Way Contract) $301,000 (1)
-1 Way Contract Salary Cap : $301,000
-Salary Remaining : $225,750
JESSE KIISKINEN (1 Way Contract) $301,000 (1)
-1 Way Contract Salary Cap : $301,000
-Salary Remaining : $225,750
REID GARDINER (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $187,500
ANTON WEDIN (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $187,500
Total Pro Players31
Salary Commitment
Year 25 : $57,088,561
Year 26 : $44,949,999
Year 27 : $31,350,000
Year 28 : $14,900,000
Salary Average Commitment
Year 25 : $57,088,561
Year 26 : $44,949,999
Year 27 : $31,350,000
Year 28 : $14,900,000
Salary Cap with 1 Way Contract
Year 25 : $57,088,561
Year 26 : $44,949,999
Year 27 : $31,350,000
Year 28 : $14,900,000

Farm Players Salaries

Arthur Kaliyev $125,000 (1)
Salary Remaining : $93,750
Antoine Bibeau $120,000 (1)
Salary Remaining : $90,000
Matt Tomkins $110,000 (1)
Salary Remaining : $82,500
Marcus Hogberg $100,000 (3)
Salary Remaining : $75,000
Nikita Okhotyuk $90,000 (2)
Salary Remaining : $67,500
Jacob Lucchini $75,100 (3)
Salary Remaining : $56,325
Ethen Frank $75,100 (2)
Salary Remaining : $56,325
Petter Granberg $70,500 (3)
Salary Remaining : $52,875
Taylor Beck $70,100 (1)
Salary Remaining : $52,575
Henrik Borgstrom $65,000 (1)
Salary Remaining : $48,750
Keegan Lowe $62,500 (1)
Salary Remaining : $46,875
Mathieu Olivier $62,400 (2)
Salary Remaining : $46,800
Jake Middleton $62,400 (1)
Salary Remaining : $46,800
Jake Livingstone $62,400 (4)
Salary Remaining : $46,800
J.C. Beaudin $62,400 (2)
Salary Remaining : $46,800
Hayden Hodgson $62,400 (1)
Salary Remaining : $46,800
Michal Repik $50,000 (1)
Salary Remaining : $37,500
Max Willman $50,000 (1)
Salary Remaining : $37,500
Jordan Gross $50,000 (1)
Salary Remaining : $37,500
Total Farm Players19
Salary Commitment
Year 25 : $1,425,300
Year 26 : $597,900
Year 27 : $308,000
Year 28 : $62,400
Salary Average Commitment
Year 25 : $1,425,300
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 - 4,940 - 83.16%
Level 2: 4860 - $51 - 4,143 - 85.25%
Level 3: 1980 - $30 - 1,693 - 85.52%
Level 4: 3960 - $23 - 3,155 - 79.67%
Luxury : 1260 - $186 - 1,007 - 79.93%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,638 - 81.92%
Farm Level 2: 1000 - $11 - 894 - 89.38%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %14,938 - 82.99%
Average Income per Game$1,083,854
Year to Date Revenue$8,670,829
Farm
Home Games Left32
Average Attendance - %2,532 - 84.40%
Average Income per Game$60,621
Year to Date Revenue$484,967

Expense

Pro Players Total Salaries$56,275,000
Farm Players Total Salaries$1,460,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$14,054,125
Farm Year To Date Expenses$360,166
Pro Salary Cap To Date$14,054,125
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,683,316
Farm Estimated Season Revenue$1,939,868
Pro Remaining Season Days141
Pro Expenses Per Days$299,335
Pro Estimated Expenses$42,206,235
Farm Remaining Season Days141
Farm Expenses Per Days$7,766
Farm Estimated Expenses$1,095,006
Estimated Season Expenses$43,301,241
Current Bank Account$75,459,427
Projected Bank Account$68,781,370

Pro Players Salaries

Martin Necas (1 Way Contract) $7,310,000 (4)
-Salary Remaining : $5,482,500
Rasmus Dahlin (1 Way Contract) $6,300,000 (2)
-Salary Remaining : $4,725,000
Evgeni Malkin (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $3,375,000
Nikolaj Ehlers (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $3,000,000
Ryan Johansen (1 Way Contract) $3,600,000 (1)
-Salary Remaining : $2,700,000
Stuart Skinner (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $2,625,000
Janne Kuokkanen (1 Way Contract) $3,250,000 (2)
-Salary Remaining : $2,437,500
Scott Laughton (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,250,000
Philippe Myers (1 Way Contract) $2,700,000 (1)
-Salary Remaining : $2,025,000
Ryan Dzingel (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,500,000
Dakota Mermis $2,000,000 (1)
-Salary Remaining : $1,500,000
Blake Coleman $1,700,000 (1)
-Salary Remaining : $1,275,000
Jakob Silfverberg $1,600,000 (1)
-Salary Remaining : $1,200,000
Alex Newhook $1,500,000 (2)
-Salary Remaining : $1,125,000
Philip Broberg $1,500,000 (3)
-Salary Remaining : $1,125,000
Yakov Trenin $1,400,000 (1)
-Salary Remaining : $1,050,000
Philipp Grubauer $1,365,000 (2)
-Salary Remaining : $1,023,750
Dylan Holloway $1,250,000 (3)
-Salary Remaining : $937,500
Kaedan Korczak $800,000 (3)
-Salary Remaining : $600,000
Drew Helleson $800,000 (3)
-Salary Remaining : $600,000
Brock Faber $700,000 (2)
-Salary Remaining : $525,000
Sam Montembeault $500,000 (1)
-Salary Remaining : $375,000
Dakota Joshua $500,000 (2)
-Salary Remaining : $375,000
JOHN LETHEMON (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $187,500
RYAN LASCH (Out of Payroll) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $187,500
BRANDON BUSSI (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $187,500
Total Pro Players26
Salary Commitment
Year 25 : $56,525,000
Year 26 : $42,275,000
Year 27 : $19,160,000
Year 28 : $14,810,000
Salary Average Commitment
Year 25 : $56,525,000
Year 26 : $42,275,000
Year 27 : $19,160,000
Year 28 : $14,810,000
Salary Cap with 1 Way Contract
Year 25 : $56,525,000
Year 26 : $42,275,000
Year 27 : $19,160,000
Year 28 : $14,810,000

Farm Players Salaries

Torey Krug $200,000 (1)
Salary Remaining : $150,000
Alex Turcotte $175,000 (3)
Salary Remaining : $131,250
Ty Smith $100,000 (3)
Salary Remaining : $75,000
Samuel Fagemo $80,000 (3)
Salary Remaining : $60,000
Vladislav Kolyachonok $70,000 (3)
Salary Remaining : $52,500
Joona Luoto $65,000 (2)
Salary Remaining : $48,750
Robin Salo $60,000 (1)
Salary Remaining : $45,000
Jack Ahcan $60,000 (4)
Salary Remaining : $45,000
Rourke Chartier $50,000 (2)
Salary Remaining : $37,500
Roland McKeown $50,000 (2)
Salary Remaining : $37,500
Peter Cehlarik $50,000 (2)
Salary Remaining : $37,500
Nikita Scherbak $50,000 (2)
Salary Remaining : $37,500
Taro Hirose $50,000 (1)
Salary Remaining : $37,500
Mikhail Maltsev $50,000 (2)
Salary Remaining : $37,500
Lias Andersson $50,000 (4)
Salary Remaining : $37,500
Josh Dunne $50,000 (4)
Salary Remaining : $37,500
Jalen Chatfield $50,000 (2)
Salary Remaining : $37,500
Jakub Galvas $50,000 (3)
Salary Remaining : $37,500
Brett Seney $50,000 (2)
Salary Remaining : $37,500
Brett Murray $50,000 (4)
Salary Remaining : $37,500
Nic Petan $50,000 (3)
Salary Remaining : $37,500
Total Farm Players21
Salary Commitment
Year 25 : $1,460,000
Year 26 : $1,150,000
Year 27 : $735,000
Year 28 : $210,000
Salary Average Commitment
Year 25 : $1,460,000
Year 26 : $1,150,000
Year 27 : $735,000
Year 28 : $210,000

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 5940 - $92 - 5,023 - 84.57%
Level 2: 4860 - $51 - 4,079 - 83.93%
Level 3: 1980 - $30 - 1,639 - 82.76%
Level 4: 3960 - $23 - 3,058 - 77.23%
Luxury : 1260 - $186 - 1,025 - 81.38%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,607 - 80.34%
Farm Level 2: 1000 - $11 - 948 - 94.84%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %14,825 - 82.36%
Average Income per Game$1,088,239
Year to Date Revenue$8,705,911
Farm
Home Games Left32
Average Attendance - %2,555 - 85.18%
Average Income per Game$60,245
Year to Date Revenue$481,962

Expense

Pro Players Total Salaries$62,265,000
Farm Players Total Salaries$1,433,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$15,789,231
Farm Year To Date Expenses$385,212
Pro Salary Cap To Date$15,789,231
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,823,644
Farm Estimated Season Revenue$1,927,848
Pro Remaining Season Days141
Pro Expenses Per Days$331,197
Pro Estimated Expenses$46,698,777
Farm Remaining Season Days141
Farm Expenses Per Days$7,622
Farm Estimated Expenses$1,074,702
Estimated Season Expenses$47,773,479
Current Bank Account$67,534,119
Projected Bank Account$56,512,132

Pro Players Salaries

Brayden Point (1 Way Contract) $8,527,000 (4)
-Salary Remaining : $6,395,250
Nick Schmaltz (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $3,750,000
Steven Stamkos (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $3,562,500
Mitch Marner (1 Way Contract) $4,600,000 (1)
-Salary Remaining : $3,450,000
Mikael Granlund (1 Way Contract) $3,750,000 (2)
-Salary Remaining : $2,812,500
Jordan Binnington (1 Way Contract) $3,600,000 (1)
-Salary Remaining : $2,700,000
William Karlsson (1 Way Contract) $3,450,000 (1)
-Salary Remaining : $2,587,500
Ivan Provorov (1 Way Contract) $3,400,000 (4)
-Salary Remaining : $2,550,000
Rasmus Ristolainen (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $2,437,500
Jacob Trouba (1 Way Contract) $3,150,000 (2)
-Salary Remaining : $2,362,500
Steve Santini (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $1,875,000
DAVID TOMASEK (1 Way Contract) $2,000,000 (1)
-1 Way Contract Salary Cap : $2,000,000
-Salary Remaining : $1,500,000
Vince Dunn $1,500,000 (4)
-Salary Remaining : $1,125,000
Jonathan Marchessault $1,500,000 (1)
-Salary Remaining : $1,125,000
Logan Thompson $1,430,000 (1)
-Salary Remaining : $1,072,500
Tomas Popperle (1 Way Contract) $1,300,000 (1)
-1 Way Contract Salary Cap : $1,300,000
-Salary Remaining : $975,000
JJ Peterka $1,000,000 (2)
-Salary Remaining : $750,000
Connor Zary $1,000,000 (2)
-Salary Remaining : $750,000
Alex Vlasic $900,000 (1)
-Salary Remaining : $675,000
Andy Miele (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $750,000
-Salary Remaining : $562,500
Tyson Jost $700,000 (2)
-Salary Remaining : $525,000
Michael Carcone $650,000 (4)
-Salary Remaining : $487,500
LENNI HAMEENAHO (1 Way Contract) $600,000 (1)
-1 Way Contract Salary Cap : $600,000
-Salary Remaining : $450,000
MATTEUS WARD (1 Way Contract) $600,000 (1)
-1 Way Contract Salary Cap : $600,000
-Salary Remaining : $450,000
Urho Vaakanainen $600,000 (3)
-Salary Remaining : $450,000
Noah Cates $500,000 (3)
-Salary Remaining : $375,000
Isaac Ratcliffe $500,000 (3)
-Salary Remaining : $375,000
JESPER MYRENBERG (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $375,000
LUKAS KANAK (1 Way Contract) $258,000 (1)
-1 Way Contract Salary Cap : $258,000
-Salary Remaining : $193,500
Total Pro Players29
Salary Commitment
Year 25 : $62,265,000
Year 26 : $37,527,000
Year 27 : $23,177,000
Year 28 : $19,077,000
Salary Average Commitment
Year 25 : $62,265,000
Year 26 : $37,527,000
Year 27 : $23,177,000
Year 28 : $19,077,000
Salary Cap with 1 Way Contract
Year 25 : $62,265,000
Year 26 : $37,527,000
Year 27 : $23,177,000
Year 28 : $19,077,000

Farm Players Salaries

Brandon Tanev $155,000 (2)
Salary Remaining : $116,250
Victor Soderstrom $150,000 (2)
Salary Remaining : $112,500
Jacob MacDonald $150,000 (1)
Salary Remaining : $112,500
Aleksi Heponiemi $150,000 (3)
Salary Remaining : $112,500
Max Lajoie $100,000 (2)
Salary Remaining : $75,000
Emil Bemstrom $80,000 (1)
Salary Remaining : $60,000
Arttu Ruotsalainen $70,000 (1)
Salary Remaining : $52,500
Cedric Paquette $67,500 (1)
Salary Remaining : $50,625
Joel Kiviranta $65,000 (4)
Salary Remaining : $48,750
Tyler Motte $65,000 (2)
Salary Remaining : $48,750
Sonny Milano $57,500 (3)
Salary Remaining : $43,125
Nick Merkley $56,000 (4)
Salary Remaining : $42,000
Brandon Duhaime $56,000 (4)
Salary Remaining : $42,000
Evgeny Svechnikov $56,000 (4)
Salary Remaining : $42,000
Kale Clague $55,000 (2)
Salary Remaining : $41,250
Connor Carrick $50,000 (1)
Salary Remaining : $37,500
Alex Grant $50,000 (1)
Salary Remaining : $37,500
Total Farm Players17
Salary Commitment
Year 25 : $1,433,000
Year 26 : $965,500
Year 27 : $440,500
Year 28 : $233,000
Salary Average Commitment
Year 25 : $1,433,000
Year 26 : $965,500
Year 27 : $440,500
Year 28 : $233,000

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 5940 - $92 - 4,997 - 84.13%
Level 2: 4860 - $51 - 3,872 - 79.66%
Level 3: 1980 - $30 - 1,694 - 85.57%
Level 4: 3960 - $23 - 3,134 - 79.15%
Luxury : 1260 - $186 - 1,022 - 81.12%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,598 - 79.91%
Farm Level 2: 1000 - $11 - 933 - 93.29%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %14,719 - 81.77%
Average Income per Game$1,076,948
Year to Date Revenue$9,692,533
Farm
Home Games Left31
Average Attendance - %2,531 - 84.37%
Average Income per Game$59,807
Year to Date Revenue$538,260

Expense

Pro Players Total Salaries$75,430,000
Farm Players Total Salaries$1,946,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$19,185,953
Farm Year To Date Expenses$496,472
Pro Salary Cap To Date$19,185,953
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,385,391
Farm Estimated Season Revenue$1,854,007
Pro Remaining Season Days141
Pro Expenses Per Days$401,223
Pro Estimated Expenses$56,572,443
Farm Remaining Season Days141
Farm Expenses Per Days$10,351
Farm Estimated Expenses$1,459,491
Estimated Season Expenses$58,031,934
Current Bank Account$68,222,969
Projected Bank Account$45,430,433

Pro Players Salaries

Danton Heinen (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $6,000,000
Alex Wennberg (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $5,250,000
Jason Robertson (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $4,500,000
Nathan MacKinnon (1 Way Contract) $5,800,000 (4)
-Salary Remaining : $4,350,000
Adam Fox $5,000,000 (2)
-Salary Remaining : $3,750,000
Robert Thomas (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $3,750,000
Anton Lundell (1 Way Contract) $4,680,000 (2)
-1 Way Contract Salary Cap : $4,680,000
-Salary Remaining : $3,510,000
Tony DeAngelo (1 Way Contract) $4,300,000 (1)
-Salary Remaining : $3,225,000
Shea Theodore (1 Way Contract) $4,300,000 (1)
-Salary Remaining : $3,225,000
Max Domi (Out of Payroll) $3,250,000 (3)
-Salary Remaining : $2,437,500
John Gibson (1 Way Contract) $3,200,000 (2)
-Salary Remaining : $2,400,000
Trevor Carrick (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,250,000
William Nylander (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $2,250,000
Brett Howden $2,800,000 (4)
-Salary Remaining : $2,100,000
Logan O'Connor (1 Way Contract) $2,300,000 (1)
-Salary Remaining : $1,725,000
Anders Lindback (1 Way Contract) $2,200,000 (2)
-Salary Remaining : $1,650,000
Alex Lyon (1 Way Contract) $2,200,000 (2)
-Salary Remaining : $1,650,000
Oscar Lindberg (1 Way Contract) $1,800,000 (2)
-1 Way Contract Salary Cap : $1,800,000
-Salary Remaining : $1,350,000
Troy Stecher $1,400,000 (2)
-Salary Remaining : $1,050,000
Pavel Zacha $1,000,000 (3)
-Salary Remaining : $750,000
William Lockwood $750,000 (1)
-Salary Remaining : $562,500
Ronnie Attard $700,000 (1)
-Salary Remaining : $525,000
Colin White $500,000 (1)
-Salary Remaining : $375,000
Boris Katchouk $500,000 (2)
-Salary Remaining : $375,000
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 : $142,500
Brandt Clarke $175,000 (3)
Salary Remaining : $131,250
Cole Perfetti $175,000 (3)
Salary Remaining : $131,250
Shane Pinto $100,000 (2)
Salary Remaining : $75,000
Ryker Evans $100,000 (3)
Salary Remaining : $75,000
Rasmus Kupari $100,000 (2)
Salary Remaining : $75,000
Luca Del Bel Belluz $100,000 (3)
Salary Remaining : $75,000
David Gustafsson $90,000 (3)
Salary Remaining : $67,500
Joona Koppanen $80,000 (1)
Salary Remaining : $60,000
Dean Kukan (Out of Payroll) $75,000 (2)
Salary Remaining : $56,250
Anders Bjork $75,000 (3)
Salary Remaining : $56,250
Nikita Tryamkin $75,000 (3)
Salary Remaining : $56,250
Leevi Merilainen $70,000 (3)
Salary Remaining : $52,500
Jakub Lauko $70,000 (2)
Salary Remaining : $52,500
Gavin Bayreuther $63,000 (2)
Salary Remaining : $47,250
Andrew Poturalski $63,000 (2)
Salary Remaining : $47,250
Nick Caamano $60,000 (3)
Salary Remaining : $45,000
Jiri Patera $60,000 (3)
Salary Remaining : $45,000
Lawrence Pilut $50,000 (1)
Salary Remaining : $37,500
Danick Martel $50,000 (3)
Salary Remaining : $37,500
Trevor Murphy $50,000 (1)
Salary Remaining : $37,500
Brennan Menell $50,000 (1)
Salary Remaining : $37,500
Blake Hillman $50,000 (1)
Salary Remaining : $37,500
Jasper Weatherby $50,000 (4)
Salary Remaining : $37,500
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 - $91 - 5,273 - 88.76%
Level 2: 4860 - $47 - 4,186 - 86.13%
Level 3: 1980 - $29 - 1,722 - 86.96%
Level 4: 3960 - $21 - 3,432 - 86.67%
Luxury : 1260 - $183 - 1,191 - 94.51%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $26 - 1,659 - 82.94%
Farm Level 2: 1000 - $12 - 683 - 68.27%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %15,804 - 87.80%
Average Income per Game$1,149,436
Year to Date Revenue$8,046,053
Farm
Home Games Left33
Average Attendance - %2,342 - 78.05%
Average Income per Game$56,700
Year to Date Revenue$396,901

Expense

Pro Players Total Salaries$73,633,667
Farm Players Total Salaries$2,390,143
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$18,408,396
Farm Year To Date Expenses$595,792
Pro Salary Cap To Date$18,408,396
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$37,931,393
Farm Estimated Season Revenue$1,871,105
Pro Remaining Season Days141
Pro Expenses Per Days$391,668
Pro Estimated Expenses$55,225,188
Farm Remaining Season Days141
Farm Expenses Per Days$12,714
Farm Estimated Expenses$1,792,674
Estimated Season Expenses$57,017,862
Current Bank Account$88,735,215
Projected Bank Account$71,519,851

Pro Players Salaries

Chris Tierney (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $5,250,000
Sean Monahan (1 Way Contract) $5,550,000 (2)
-Salary Remaining : $4,162,500
Anthony Beauvillier (1 Way Contract) $5,166,667 (1)
-Salary Remaining : $3,875,000
Carter Verhaeghe (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $3,375,000
Dominik Kubalik (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $3,375,000
Valeri Nichushkin (1 Way Contract) $4,200,000 (3)
-Salary Remaining : $3,150,000
Vincent Trocheck (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $3,000,000
Bryan Rust (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $3,000,000
Nino Niederreiter (1 Way Contract) $3,600,000 (1)
-Salary Remaining : $2,700,000
Hampus Lindholm (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $2,625,000
Matt Dumba (1 Way Contract) $3,250,000 (3)
-Salary Remaining : $2,437,500
John Carlson (1 Way Contract) $3,067,000 (1)
-Salary Remaining : $2,300,250
Zach Werenski (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,250,000
J.J. Moser (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $2,250,000
Curtis Lazar (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $2,250,000
Mackenzie Blackwood (1 Way Contract) $2,760,000 (1)
-Salary Remaining : $2,070,000
Semyon Varlamov (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $2,062,500
Conor Garland $1,670,000 (4)
-Salary Remaining : $1,252,500
Jonathan Drouin $1,670,000 (3)
-Salary Remaining : $1,252,500
Mark Arcobello (1 Way Contract) $1,500,000 (2)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $1,125,000
Riley Stillman $1,450,000 (2)
-Salary Remaining : $1,087,500
Jeremy Smith (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $375,000
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 : $131,250
Frank Nazar $175,000 (3)
Salary Remaining : $131,250
Lars Eller $150,000 (2)
Salary Remaining : $112,500
Vasily Podkolzin $150,000 (3)
Salary Remaining : $112,500
Collin Delia $107,143 (2)
Salary Remaining : $80,357
Olen Zellweger $100,000 (3)
Salary Remaining : $75,000
Brett Leason $100,000 (2)
Salary Remaining : $75,000
Jakob Pelletier $100,000 (3)
Salary Remaining : $75,000
Adam Beckman $90,000 (3)
Salary Remaining : $67,500
Sam Colangelo $90,000 (3)
Salary Remaining : $67,500
Will Cuylle $80,000 (3)
Salary Remaining : $60,000
Xavier Ouellet $75,000 (3)
Salary Remaining : $56,250
Tim Heed $75,000 (2)
Salary Remaining : $56,250
Roman Will $75,000 (2)
Salary Remaining : $56,250
Mackenzie MacEachern $66,500 (2)
Salary Remaining : $49,875
Brock McGinn $66,500 (2)
Salary Remaining : $49,875
Sean Kuraly $62,500 (1)
Salary Remaining : $46,875
Nick Seeler $62,500 (1)
Salary Remaining : $46,875
Matt O'Connor $60,000 (1)
Salary Remaining : $45,000
Jon Merrill $60,000 (1)
Salary Remaining : $45,000
Jaycob Megna $60,000 (1)
Salary Remaining : $45,000
Matthew Peca $60,000 (1)
Salary Remaining : $45,000
Eric Robinson $60,000 (3)
Salary Remaining : $45,000
Dan Renouf $60,000 (2)
Salary Remaining : $45,000
Chris Kreider $60,000 (1)
Salary Remaining : $45,000
Calle Rosen $60,000 (1)
Salary Remaining : $45,000
Mikko Lehtonen $60,000 (2)
Salary Remaining : $45,000
Chris Wagner $50,000 (1)
Salary Remaining : $37,500
Total Farm Players28
Salary Commitment
Year 25 : $2,390,143
Year 26 : $1,855,143
Year 27 : $920,000
Year 28 : $0
Salary Average Commitment
Year 25 : $2,390,143
Year 26 : $1,855,143
Year 27 : $920,000
Year 28 : $0

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 5940 - $92 - 4,977 - 83.79%
Level 2: 4860 - $51 - 4,009 - 82.49%
Level 3: 1980 - $30 - 1,663 - 83.98%
Level 4: 3960 - $23 - 3,029 - 76.49%
Luxury : 1260 - $186 - 1,047 - 83.12%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,646 - 82.32%
Farm Level 2: 1000 - $11 - 901 - 90.07%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %14,725 - 81.81%
Average Income per Game$1,084,130
Year to Date Revenue$9,757,173
Farm
Home Games Left31
Average Attendance - %2,547 - 84.90%
Average Income per Game$60,947
Year to Date Revenue$548,524

Expense

Pro Players Total Salaries$77,128,188
Farm Players Total Salaries$2,611,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$18,952,164
Farm Year To Date Expenses$663,066
Pro Salary Cap To Date$18,952,164
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,608,040
Farm Estimated Season Revenue$1,889,360
Pro Remaining Season Days141
Pro Expenses Per Days$410,256
Pro Estimated Expenses$57,846,096
Farm Remaining Season Days141
Farm Expenses Per Days$13,888
Farm Estimated Expenses$1,958,208
Estimated Season Expenses$59,804,304
Current Bank Account$52,062,998
Projected Bank Account$27,756,094

Pro Players Salaries

Ryan O'Reilly (1 Way Contract) $8,750,000 (1)
-Salary Remaining : $6,562,500
Gabriel Landeskog (1 Way Contract) $7,220,746 (1)
-Salary Remaining : $5,415,560
Marko Dano (1 Way Contract) $6,100,000 (2)
-Salary Remaining : $4,575,000
Dylan Larkin (1 Way Contract) $5,944,444 (1)
-Salary Remaining : $4,458,333
Marcus Foligno (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $4,125,000
Matt Duchene (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $4,125,000
John Marino (1 Way Contract) $3,870,000 (1)
-Salary Remaining : $2,902,500
Mikhail Sergachev (1 Way Contract) $3,870,000 (2)
-Salary Remaining : $2,902,500
Moritz Seider (1 Way Contract) $3,690,000 (1)
-1 Way Contract Salary Cap : $3,690,000
-Salary Remaining : $2,767,500
Aliaksei Protas (1 Way Contract) $3,600,000 (4)
-1 Way Contract Salary Cap : $3,600,000
-Salary Remaining : $2,700,000
Brent Burns (1 Way Contract) $3,600,000 (1)
-Salary Remaining : $2,700,000
Dmitrij Jaskin $2,183,999 (2)
-Salary Remaining : $1,637,999
Zach Aston-Reese $2,183,999 (2)
-Salary Remaining : $1,637,999
Morgan Rielly (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,500,000
Thatcher Demko $1,650,000 (1)
-Salary Remaining : $1,237,500
Jyrki Jokipakka (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $1,125,000
Tim Erixon $1,200,000 (2)
-Salary Remaining : $900,000
Pyotr Kochetkov $1,000,000 (1)
-Salary Remaining : $750,000
Stefan Noesen (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $750,000
Blake Lizotte $1,000,000 (1)
-Salary Remaining : $750,000
Lukas Dostal $800,000 (2)
-Salary Remaining : $600,000
Travis Sanheim $750,000 (4)
-Salary Remaining : $562,500
Artem Zub $750,000 (4)
-Salary Remaining : $562,500
Shane Gersich $750,000 (4)
-Salary Remaining : $562,500
Valtteri Puustinen $600,000 (2)
-Salary Remaining : $450,000
ARVID HOLM (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $375,000
OSKARI SALMINEN (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $375,000
JAKUB MALEK (1 Way Contract) $350,000 (1)
-1 Way Contract Salary Cap : $350,000
-Salary Remaining : $262,500
MATT VILLALTA (1 Way Contract) $265,000 (1)
-1 Way Contract Salary Cap : $265,000
-Salary Remaining : $198,750
ADAM AHMAN (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $187,500
MASI HARKONEN (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $187,500
Total Pro Players31
Salary Commitment
Year 25 : $77,128,188
Year 26 : $37,287,998
Year 27 : $5,850,000
Year 28 : $5,850,000
Salary Average Commitment
Year 25 : $77,128,188
Year 26 : $37,287,998
Year 27 : $5,850,000
Year 28 : $5,850,000
Salary Cap with 1 Way Contract
Year 25 : $77,128,188
Year 26 : $37,287,998
Year 27 : $5,850,000
Year 28 : $5,850,000

Farm Players Salaries

Matty Beniers $200,000 (1)
Salary Remaining : $150,000
William Eklund $200,000 (3)
Salary Remaining : $150,000
Quinton Byfield $200,000 (2)
Salary Remaining : $150,000
Lucas Raymond $175,000 (2)
Salary Remaining : $131,250
Simon Edvinsson $175,000 (3)
Salary Remaining : $131,250
Carson Soucy $150,000 (3)
Salary Remaining : $112,500
Calvin de Haan $127,500 (1)
Salary Remaining : $95,625
Sami Vatanen $127,500 (1)
Salary Remaining : $95,625
Mattias Ekholm $127,500 (1)
Salary Remaining : $95,625
Michael Sgarbossa $125,000 (1)
Salary Remaining : $93,750
Matt Nieto $106,000 (1)
Salary Remaining : $79,500
Darren Raddysh $100,000 (1)
Salary Remaining : $75,000
Jordan Harris $80,000 (1)
Salary Remaining : $60,000
Zac Jones $70,000 (2)
Salary Remaining : $52,500
Brendan Gaunce $70,000 (1)
Salary Remaining : $52,500
Vladislav Kamenev $70,000 (1)
Salary Remaining : $52,500
Radim Zohorna $62,500 (4)
Salary Remaining : $46,875
Tyler Graovac $62,500 (1)
Salary Remaining : $46,875
Clark Bishop $62,500 (4)
Salary Remaining : $46,875
Alex Laferriere $60,000 (3)
Salary Remaining : $45,000
Dmitri Voronkov $60,000 (2)
Salary Remaining : $45,000
Mason Appleton $50,000 (2)
Salary Remaining : $37,500
Austin Wagner $50,000 (3)
Salary Remaining : $37,500
Anton Blidh $50,000 (1)
Salary Remaining : $37,500
Josef Korenar $50,000 (3)
Salary Remaining : $37,500
Total Farm Players25
Salary Commitment
Year 25 : $2,611,000
Year 26 : $1,365,000
Year 27 : $810,000
Year 28 : $125,000
Salary Average Commitment
Year 25 : $2,611,000
Year 26 : $1,365,000
Year 27 : $810,000
Year 28 : $125,000

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 5940 - $91 - 5,436 - 91.51%
Level 2: 4860 - $50 - 4,251 - 87.46%
Level 3: 1980 - $30 - 1,692 - 85.44%
Level 4: 3960 - $23 - 3,189 - 80.52%
Luxury : 1260 - $184 - 1,161 - 92.15%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $36 - 1,503 - 75.14%
Farm Level 2: 1000 - $15 - 775 - 77.46%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %15,728 - 87.38%
Average Income per Game$1,166,361
Year to Date Revenue$10,497,250
Farm
Home Games Left31
Average Attendance - %2,277 - 75.91%
Average Income per Game$59,113
Year to Date Revenue$532,019

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$20,038,525
Farm Year To Date Expenses$661,077
Pro Salary Cap To Date$20,038,525
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$36,157,194
Farm Estimated Season Revenue$1,832,510
Pro Remaining Season Days141
Pro Expenses Per Days$427,142
Pro Estimated Expenses$60,227,022
Farm Remaining Season Days141
Farm Expenses Per Days$14,054
Farm Estimated Expenses$1,981,614
Estimated Season Expenses$62,208,636
Current Bank Account$90,865,046
Projected Bank Account$66,646,114

Pro Players Salaries

Timo Meier (1 Way Contract) $10,434,780 (1)
-Salary Remaining : $7,826,087
Nico Hischier (1 Way Contract) $7,685,000 (3)
-Salary Remaining : $5,763,750
Brady Tkachuk (1 Way Contract) $7,450,000 (4)
-Salary Remaining : $5,587,500
Pierre-Luc Dubois (1 Way Contract) $7,315,000 (2)
-Salary Remaining : $5,486,250
Adam Gaudette (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $4,125,000
Alexandar Georgiev (1 Way Contract) $5,125,000 (3)
-Salary Remaining : $3,843,750
Boone Jenner (1 Way Contract) $5,125,000 (2)
-Salary Remaining : $3,843,750
Samuel Girard (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,625,000
Teddy Blueger (1 Way Contract) $2,985,000 (2)
-Salary Remaining : $2,238,750
Troy Terry (1 Way Contract) $2,965,000 (2)
-Salary Remaining : $2,223,750
Phillip Danault (1 Way Contract) $2,699,000 (1)
-Salary Remaining : $2,024,250
Marcus Pettersson (1 Way Contract) $2,595,000 (3)
-Salary Remaining : $1,946,250
Noah Gregor (1 Way Contract) $2,405,000 (3)
-Salary Remaining : $1,803,750
Neal Pionk $2,195,000 (4)
-Salary Remaining : $1,646,250
MICHAL KOVARCIK (1 Way Contract) $1,989,000 (1)
-1 Way Contract Salary Cap : $1,989,000
-Salary Remaining : $1,491,750
Eric O'Dell (1 Way Contract) $1,559,000 (1)
-1 Way Contract Salary Cap : $1,559,000
-Salary Remaining : $1,169,250
Michael Kesselring $1,000,000 (2)
-Salary Remaining : $750,000
Alexander Romanov $1,000,000 (1)
-Salary Remaining : $750,000
Noah Dobson $1,000,000 (1)
-Salary Remaining : $750,000
Antti Raanta (1 Way Contract) $998,000 (1)
-1 Way Contract Salary Cap : $998,000
-Salary Remaining : $748,500
Troy Grosenick (1 Way Contract) $998,000 (1)
-1 Way Contract Salary Cap : $998,000
-Salary Remaining : $748,500
Spencer Machacek (1 Way Contract) $805,000 (1)
-1 Way Contract Salary Cap : $805,000
-Salary Remaining : $603,750
Philipp Kurashev $600,000 (2)
-Salary Remaining : $450,000
Maxim Mamin $550,000 (1)
-Salary Remaining : $412,500
Samuel Ersson $500,000 (1)
-Salary Remaining : $375,000
Jujhar Khaira $500,000 (1)
-Salary Remaining : $375,000
MAX LINDROTH (1 Way Contract) $295,000 (1)
-1 Way Contract Salary Cap : $295,000
-Salary Remaining : $221,250
MATIAS MANTYKIVI (1 Way Contract) $265,000 (1)
-1 Way Contract Salary Cap : $265,000
-Salary Remaining : $198,750
TEEMU TURUNEN (1 Way Contract) $265,000 (1)
-1 Way Contract Salary Cap : $265,000
-Salary Remaining : $198,750
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 : $164,625
Jordan Martinook $198,500 (1)
Salary Remaining : $148,875
Joel Armia $185,100 (1)
Salary Remaining : $138,825
Kirby Dach $175,000 (1)
Salary Remaining : $131,250
Michael McCarron $169,500 (2)
Salary Remaining : $127,125
Scott Harrington $149,900 (2)
Salary Remaining : $112,425
Noel Acciari $149,900 (1)
Salary Remaining : $112,425
Brandon Davidson $119,900 (2)
Salary Remaining : $89,925
Josh Brown $105,300 (1)
Salary Remaining : $78,975
Wyatt Johnston $100,000 (2)
Salary Remaining : $75,000
Luke Johnson $99,800 (2)
Salary Remaining : $74,850
Antti Suomela $99,800 (2)
Salary Remaining : $74,850
Carl Dahlstrom $99,800 (2)
Salary Remaining : $74,850
Scott Mayfield $92,500 (1)
Salary Remaining : $69,375
Kevin Rooney $92,500 (1)
Salary Remaining : $69,375
Joel Hofer $90,000 (2)
Salary Remaining : $67,500
Nate Schmidt $89,900 (2)
Salary Remaining : $67,425
Andy Welinski $77,700 (2)
Salary Remaining : $58,275
Nicolas Deslauriers $77,500 (1)
Salary Remaining : $58,125
Emil Lilleberg $70,000 (3)
Salary Remaining : $52,500
Waltteri Merela $69,500 (2)
Salary Remaining : $52,125
Scott Reedy $60,000 (1)
Salary Remaining : $45,000
Grant Hutton $50,500 (1)
Salary Remaining : $37,875
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 - 4,987 - 83.96%
Level 2: 4860 - $51 - 3,661 - 75.33%
Level 3: 1980 - $30 - 1,652 - 83.41%
Level 4: 3960 - $23 - 3,129 - 79.02%
Luxury : 1260 - $186 - 1,036 - 82.24%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,545 - 77.26%
Farm Level 2: 1000 - $11 - 945 - 94.52%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %14,465 - 80.36%
Average Income per Game$1,065,325
Year to Date Revenue$10,653,252
Farm
Home Games Left30
Average Attendance - %2,490 - 83.01%
Average Income per Game$58,298
Year to Date Revenue$582,984

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$13,071,993
Farm Year To Date Expenses$503,981
Pro Salary Cap To Date$13,071,993
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$31,959,756
Farm Estimated Season Revenue$1,748,952
Pro Remaining Season Days141
Pro Expenses Per Days$286,474
Pro Estimated Expenses$40,392,834
Farm Remaining Season Days141
Farm Expenses Per Days$10,723
Farm Estimated Expenses$1,511,943
Estimated Season Expenses$41,904,777
Current Bank Account$55,077,022
Projected Bank Account$46,880,953

Pro Players Salaries

Sebastian Aho (1 Way Contract) $5,750,000 (2)
-Salary Remaining : $4,312,500
Christian Dvorak (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $3,750,000
Anthony Duclair (1 Way Contract) $4,200,000 (4)
-Salary Remaining : $3,150,000
Jake Debrusk (1 Way Contract) $3,940,000 (1)
-Salary Remaining : $2,955,000
Tanner Pearson (1 Way Contract) $3,000,000 (1)
-1 Way Contract Salary Cap : $3,000,000
-Salary Remaining : $2,250,000
Brandon Montour (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,250,000
Jared McCann $2,650,000 (4)
-Salary Remaining : $1,987,500
Alex Tuch $2,500,000 (4)
-Salary Remaining : $1,875,000
Alex Pietrangelo (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $1,687,500
Jaccob Slavin $2,100,000 (2)
-Salary Remaining : $1,575,000
Morgan Geekie $2,000,000 (3)
-Salary Remaining : $1,500,000
Bowen Byram $2,000,000 (1)
-Salary Remaining : $1,500,000
Jeremy Swayman (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,500,000
Alex Nedeljkovic $1,700,000 (4)
-Salary Remaining : $1,275,000
Nic Dowd (1 Way Contract) $1,559,999 (1)
-1 Way Contract Salary Cap : $1,559,999
-Salary Remaining : $1,169,999
Andreas Athanasiou $1,500,000 (3)
-Salary Remaining : $1,125,000
Devon Toews $1,000,000 (3)
-Salary Remaining : $750,000
Jeremy Lauzon (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $750,000
Reese Johnson $1,000,000 (1)
-Salary Remaining : $750,000
Dylan Gambrell $800,000 (1)
-Salary Remaining : $600,000
MacKenzie Entwistle $800,000 (1)
-Salary Remaining : $600,000
Mathieu Joseph $800,000 (1)
-Salary Remaining : $600,000
Mike Hardman $750,000 (3)
-Salary Remaining : $562,500
Dylan Samberg $700,000 (3)
-Salary Remaining : $525,000
Jhonas Enroth (1 Way Contract) $600,000 (1)
-1 Way Contract Salary Cap : $600,000
-Salary Remaining : $450,000
Ryan Suter (1 Way Contract) $501,000 (1)
-1 Way Contract Salary Cap : $501,000
-Salary Remaining : $375,750
ALEXANDER STEEVES (1 Way Contract) $255,100 (1)
-1 Way Contract Salary Cap : $255,100
-Salary Remaining : $191,325
PATRIK KARLKVIST (1 Way Contract) $251,000 (1)
-1 Way Contract Salary Cap : $251,000
-Salary Remaining : $188,250
MIROSLAV SVOBODA (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $187,500
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 : $163,800
Josh Anderson $218,000 (1)
Salary Remaining : $163,500
Owen Power $200,000 (2)
Salary Remaining : $150,000
Scott Wilson $156,000 (1)
Salary Remaining : $117,000
Ryan Spooner $156,000 (1)
Salary Remaining : $117,000
Kaiden Guhle $125,000 (3)
Salary Remaining : $93,750
Dennis Gilbert $120,000 (1)
Salary Remaining : $90,000
Barclay Goodrow $110,000 (1)
Salary Remaining : $82,500
Marc Gatcomb $75,000 (4)
Salary Remaining : $56,250
Byron Froese $75,000 (1)
Salary Remaining : $56,250
Alexander True $70,000 (1)
Salary Remaining : $52,500
Vincent Desharnais $65,000 (4)
Salary Remaining : $48,750
Pavol Regenda $65,000 (4)
Salary Remaining : $48,750
Brendan Lemieux $62,500 (1)
Salary Remaining : $46,875
Andrew Bodnarchuk $50,000 (1)
Salary Remaining : $37,500
Joey Daccord $50,000 (3)
Salary Remaining : $37,500
Carson Meyer $50,000 (1)
Salary Remaining : $37,500
Marc Del Gaizo $50,000 (3)
Salary Remaining : $37,500
Sam Malinski $50,000 (3)
Salary Remaining : $37,500
Adam Brooks $50,000 (1)
Salary Remaining : $37,500
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 - 5,057 - 85.14%
Level 2: 4860 - $51 - 4,042 - 83.17%
Level 3: 1980 - $30 - 1,697 - 85.73%
Level 4: 3960 - $23 - 3,181 - 80.34%
Luxury : 1260 - $186 - 1,021 - 81.02%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,613 - 80.64%
Farm Level 2: 1000 - $11 - 949 - 94.91%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %14,999 - 83.33%
Average Income per Game$1,093,796
Year to Date Revenue$12,031,755
Farm
Home Games Left29
Average Attendance - %2,562 - 85.39%
Average Income per Game$60,435
Year to Date Revenue$664,780

Expense

Pro Players Total Salaries$80,814,033
Farm Players Total Salaries$2,334,356
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$20,237,023
Farm Year To Date Expenses$568,096
Pro Salary Cap To Date$20,237,023
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$31,720,081
Farm Estimated Season Revenue$1,752,602
Pro Remaining Season Days141
Pro Expenses Per Days$429,862
Pro Estimated Expenses$60,610,542
Farm Remaining Season Days141
Farm Expenses Per Days$12,417
Farm Estimated Expenses$1,750,797
Estimated Season Expenses$62,361,339
Current Bank Account$81,334,097
Projected Bank Account$52,445,441

Pro Players Salaries

Auston Matthews (1 Way Contract) $7,837,033 (2)
-Salary Remaining : $5,877,775
Dougie Hamilton (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $5,250,000
Quinn Hughes (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $4,500,000
Miro Heiskanen (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $4,500,000
Matt Murray (1 Way Contract) $5,750,000 (2)
-Salary Remaining : $4,312,500
Roope Hintz (1 Way Contract) $4,810,000 (4)
-Salary Remaining : $3,607,500
Cam Fowler (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $3,375,000
Joel Farabee (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $3,375,000
Kevin Fiala (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $3,000,000
Frederik Andersen (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $3,000,000
Jack Roslovic (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $2,812,500
Casey Mittelstadt (1 Way Contract) $3,100,000 (3)
-Salary Remaining : $2,325,000
Daniel Brickley (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $2,062,500
Eeli Tolvanen (1 Way Contract) $2,750,000 (3)
-Salary Remaining : $2,062,500
Yegor Sharangovich (1 Way Contract) $2,350,000 (3)
-Salary Remaining : $1,762,500
Luke Schenn (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $1,687,500
Nick Cousins $1,995,000 (3)
-Salary Remaining : $1,496,250
Jordan Eberle $1,900,000 (1)
-Salary Remaining : $1,425,000
Jonathon Blum (1 Way Contract) $1,267,000 (1)
-Salary Remaining : $950,250
Tyler Myers (1 Way Contract) $1,225,000 (1)
-1 Way Contract Salary Cap : $1,225,000
-Salary Remaining : $918,750
Michael Hutchinson (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $1,200,000
-Salary Remaining : $900,000
Jordan Schroeder $1,000,000 (1)
-Salary Remaining : $750,000
David Kampf $625,000 (3)
-Salary Remaining : $468,750
JONAS ARNTZEN (1 Way Contract) $255,000 (1)
-1 Way Contract Salary Cap : $255,000
-Salary Remaining : $191,250
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 : $168,750
Oskar Steen $225,000 (2)
Salary Remaining : $168,750
Beck Malenstyn $220,000 (2)
Salary Remaining : $165,000
Denis Malgin $220,000 (2)
Salary Remaining : $165,000
Luke Hughes $175,000 (2)
Salary Remaining : $131,250
Gabriel Dumont $150,000 (1)
Salary Remaining : $112,500
David Rundblad $122,000 (1)
Salary Remaining : $91,500
Lane Hutson $100,000 (3)
Salary Remaining : $75,000
Matthew Knies $90,000 (3)
Salary Remaining : $67,500
Joey Anderson $80,000 (1)
Salary Remaining : $60,000
Mattias Janmark $72,000 (1)
Salary Remaining : $54,000
Dustin Wolf $70,000 (3)
Salary Remaining : $52,500
Otto Koivula $62,400 (4)
Salary Remaining : $46,800
Filip Roos $62,400 (4)
Salary Remaining : $46,800
Mark Friedman $55,556 (2)
Salary Remaining : $41,667
Libor Hajek $55,000 (3)
Salary Remaining : $41,250
Juha Jaaska $50,000 (1)
Salary Remaining : $37,500
Fredrik Olofsson $50,000 (2)
Salary Remaining : $37,500
Christoffer Ehn $50,000 (3)
Salary Remaining : $37,500
Bryce Kindopp $50,000 (1)
Salary Remaining : $37,500
Brandon Biro $50,000 (1)
Salary Remaining : $37,500
Nikolai Kovalenko $50,000 (3)
Salary Remaining : $37,500
Alex Iafallo $50,000 (1)
Salary Remaining : $37,500
Total Farm Players23
Salary Commitment
Year 25 : $2,334,356
Year 26 : $1,485,356
Year 27 : $539,800
Year 28 : $124,800
Salary Average Commitment
Year 25 : $2,334,356
Year 26 : $1,485,356
Year 27 : $539,800
Year 28 : $124,800

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameCrypto.com Arena
Level 1: 5940 - $91 - 5,757 - 96.93%
Level 2: 4860 - $47 - 4,412 - 90.79%
Level 3: 1980 - $29 - 1,824 - 92.11%
Level 4: 3960 - $21 - 3,733 - 94.26%
Luxury : 1260 - $183 - 1,174 - 93.16%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $26 - 1,857 - 92.83%
Farm Level 2: 1000 - $12 - 750 - 75.02%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %16,900 - 93.89%
Average Income per Game$1,198,023
Year to Date Revenue$11,980,231
Farm
Home Games Left30
Average Attendance - %2,607 - 86.89%
Average Income per Game$58,447
Year to Date Revenue$584,472

Expense

Pro Players Total Salaries$90,548,899
Farm Players Total Salaries$2,860,078
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$20,843,791
Farm Year To Date Expenses$665,608
Pro Salary Cap To Date$20,843,791
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,940,693
Farm Estimated Season Revenue$1,753,416
Pro Remaining Season Days141
Pro Expenses Per Days$481,643
Pro Estimated Expenses$67,911,663
Farm Remaining Season Days141
Farm Expenses Per Days$15,213
Farm Estimated Expenses$2,145,033
Estimated Season Expenses$70,056,696
Current Bank Account$192,198,170
Projected Bank Account$159,835,583

Pro Players Salaries

Brandon Saad (1 Way Contract) $10,500,000 (1)
-Salary Remaining : $7,875,000
Tyler Seguin (1 Way Contract) $10,000,000 (2)
-Salary Remaining : $7,500,000
Nikita Kucherov (1 Way Contract) $10,000,000 (3)
-Salary Remaining : $7,500,000
Charlie Coyle (1 Way Contract) $10,000,000 (1)
-Salary Remaining : $7,500,000
Brayden Schenn (1 Way Contract) $8,800,000 (2)
-Salary Remaining : $6,600,000
Justin Faulk (1 Way Contract) $5,005,000 (1)
-Salary Remaining : $3,753,750
Colton Parayko (1 Way Contract) $5,005,000 (1)
-Salary Remaining : $3,753,750
Lucas Wallmark (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $3,750,000
Filip Hronek (1 Way Contract) $4,670,000 (2)
-Salary Remaining : $3,502,500
Zemgus Girgensons (1 Way Contract) $3,548,500 (2)
-Salary Remaining : $2,661,375
Drake Batherson (1 Way Contract) $3,300,000 (2)
-Salary Remaining : $2,475,000
Joonas Korpisalo (1 Way Contract) $3,235,400 (2)
-Salary Remaining : $2,426,550
John Ramage (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,500,000
Will Butcher $1,810,000 (3)
-Salary Remaining : $1,357,500
Andrei Kuzmenko $1,810,000 (4)
-Salary Remaining : $1,357,500
Andreas Johnsson $1,810,000 (3)
-Salary Remaining : $1,357,500
Jonathan Quick (1 Way Contract) $1,364,999 (1)
-Salary Remaining : $1,023,749
Drew Doughty $1,010,000 (1)
-Salary Remaining : $757,500
Drake Caggiula $625,000 (2)
-Salary Remaining : $468,750
Corban Knight $555,000 (2)
-Salary Remaining : $416,250
Sasha Chmelevski $500,000 (3)
-Salary Remaining : $375,000
Total Pro Players21
Salary Commitment
Year 25 : $90,548,899
Year 26 : $55,663,900
Year 27 : $20,930,000
Year 28 : $1,810,000
Salary Average Commitment
Year 25 : $90,548,899
Year 26 : $55,663,900
Year 27 : $20,930,000
Year 28 : $1,810,000
Salary Cap with 1 Way Contract
Year 25 : $90,548,899
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 : $184,259
Joakim Nordstrom $219,800 (2)
Salary Remaining : $164,850
Austin Watson $219,600 (2)
Salary Remaining : $164,700
Jake Dotchin $178,400 (2)
Salary Remaining : $133,800
Joel Hanley $178,400 (1)
Salary Remaining : $133,800
Dylan Guenther $175,000 (2)
Salary Remaining : $131,250
Tomas Tatar $157,000 (1)
Salary Remaining : $117,750
Mike Hoffman $125,000 (1)
Salary Remaining : $93,750
Victor Rask $107,143 (1)
Salary Remaining : $80,357
Joni Ortio $105,000 (1)
Salary Remaining : $78,750
Joel Edmundson $101,000 (3)
Salary Remaining : $75,750
Georgi Romanov $101,000 (1)
Salary Remaining : $75,750
Dylan McIlrath $101,000 (2)
Salary Remaining : $75,750
Magnus Hellberg $77,500 (2)
Salary Remaining : $58,125
Jake Bischoff $75,000 (3)
Salary Remaining : $56,250
Keegan Kolesar $68,500 (1)
Salary Remaining : $51,375
Cole Bardreau $66,500 (2)
Salary Remaining : $49,875
Jean-Sebastien Dea $62,500 (2)
Salary Remaining : $46,875
Nikolay Goldobin $62,500 (4)
Salary Remaining : $46,875
Arber Xhekaj $60,000 (2)
Salary Remaining : $45,000
Sergey Kalinin $56,500 (1)
Salary Remaining : $42,375
Sam Lafferty $56,000 (3)
Salary Remaining : $42,000
Mason Morelli $55,556 (2)
Salary Remaining : $41,667
Zach Boychuk $55,000 (1)
Salary Remaining : $41,250
Hardy Haman Aktell $50,500 (1)
Salary Remaining : $37,875
Michael Eyssimont $50,000 (2)
Salary Remaining : $37,500
Andreas Englund $50,000 (1)
Salary Remaining : $37,500
Total Farm Players27
Salary Commitment
Year 25 : $2,860,078
Year 26 : $1,560,356
Year 27 : $294,500
Year 28 : $62,500
Salary Average Commitment
Year 25 : $2,860,078
Year 26 : $1,560,356
Year 27 : $294,500
Year 28 : $62,500

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 5940 - $92 - 5,113 - 86.08%
Level 2: 4860 - $51 - 4,025 - 82.81%
Level 3: 1980 - $30 - 1,664 - 84.04%
Level 4: 3960 - $23 - 3,214 - 81.16%
Luxury : 1260 - $186 - 1,031 - 81.80%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,672 - 83.58%
Farm Level 2: 1000 - $11 - 913 - 91.27%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %15,046 - 83.59%
Average Income per Game$1,100,238
Year to Date Revenue$12,102,619
Farm
Home Games Left29
Average Attendance - %2,584 - 86.15%
Average Income per Game$61,861
Year to Date Revenue$680,468

Expense

Pro Players Total Salaries$73,559,689
Farm Players Total Salaries$1,759,700
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$18,889,054
Farm Year To Date Expenses$445,633
Pro Salary Cap To Date$18,889,054
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$31,906,905
Farm Estimated Season Revenue$1,793,961
Pro Remaining Season Days141
Pro Expenses Per Days$391,275
Pro Estimated Expenses$55,169,775
Farm Remaining Season Days141
Farm Expenses Per Days$9,360
Farm Estimated Expenses$1,319,760
Estimated Season Expenses$56,489,535
Current Bank Account$69,263,865
Projected Bank Account$46,475,196

Pro Players Salaries

Olli Maatta (1 Way Contract) $7,250,000 (1)
-Salary Remaining : $5,437,500
Phil Di Giuseppe (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $5,250,000
Josh Norris (1 Way Contract) $6,775,000 (3)
-Salary Remaining : $5,081,250
Andrei Svechnikov (1 Way Contract) $6,291,689 (4)
-Salary Remaining : $4,718,767
Adam Pelech (1 Way Contract) $6,250,000 (2)
-Salary Remaining : $4,687,500
Bo Horvat (1 Way Contract) $5,550,000 (2)
-Salary Remaining : $4,162,500
Louie Belpedio (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $3,750,000
Jesper Boqvist (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $3,000,000
Kirill Kaprizov (1 Way Contract) $3,600,000 (1)
-Salary Remaining : $2,700,000
Juuse Saros (1 Way Contract) $3,250,000 (3)
-Salary Remaining : $2,437,500
Brett Lernout (1 Way Contract) $2,550,000 (2)
-Salary Remaining : $1,912,500
Spencer Martin $1,910,000 (3)
-Salary Remaining : $1,432,500
Linden Vey (1 Way Contract) $1,850,000 (2)
-Salary Remaining : $1,387,500
Casey Cizikas (1 Way Contract) $1,650,000 (2)
-1 Way Contract Salary Cap : $1,650,000
-Salary Remaining : $1,237,500
Filip Chlapik $1,550,000 (1)
-Salary Remaining : $1,162,500
Travis Boyd $1,500,000 (2)
-Salary Remaining : $1,125,000
Ilya Mikheyev $1,250,000 (2)
-Salary Remaining : $937,500
Ivan Barbashev (1 Way Contract) $1,050,000 (1)
-Salary Remaining : $787,500
Ilya Lyubushkin $950,000 (2)
-Salary Remaining : $712,500
Justus Annunen $900,000 (2)
-Salary Remaining : $675,000
Nick Perbix $700,000 (2)
-Salary Remaining : $525,000
Nicolas Aube-Kubel $600,000 (4)
-Salary Remaining : $450,000
Henri Jokiharju $600,000 (3)
-Salary Remaining : $450,000
GUSTAF LINDVALL (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $375,000
TOBIAS NORMANN (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $375,000
ANTTI KALAPUDAS (1 Way Contract) $275,000 (1)
-1 Way Contract Salary Cap : $275,000
-Salary Remaining : $206,250
PETTERI RIMPINEN (1 Way Contract) $258,000 (1)
-1 Way Contract Salary Cap : $258,000
-Salary Remaining : $193,500
Total Pro Players27
Salary Commitment
Year 25 : $73,559,689
Year 26 : $58,576,689
Year 27 : $28,426,689
Year 28 : $6,891,689
Salary Average Commitment
Year 25 : $73,559,689
Year 26 : $58,576,689
Year 27 : $28,426,689
Year 28 : $6,891,689
Salary Cap with 1 Way Contract
Year 25 : $73,559,689
Year 26 : $58,576,689
Year 27 : $28,426,689
Year 28 : $6,891,689

Farm Players Salaries

Philip Samuelsson $160,000 (1)
Salary Remaining : $120,000
Jack Campbell $136,500 (2)
Salary Remaining : $102,375
Gustav Nyquist $125,000 (1)
Salary Remaining : $93,750
Patrik Nemeth $111,500 (2)
Salary Remaining : $83,625
Isaiah George $90,000 (3)
Salary Remaining : $67,500
Julien Gauthier $85,000 (1)
Salary Remaining : $63,750
Mitchell Chaffee $75,000 (2)
Salary Remaining : $56,250
Gage Goncalves $70,000 (3)
Salary Remaining : $52,500
Andrej Nestrasil $67,500 (1)
Salary Remaining : $50,625
James Hamblin $65,000 (2)
Salary Remaining : $48,750
Austin Strand $65,000 (1)
Salary Remaining : $48,750
CJ Suess $62,500 (2)
Salary Remaining : $46,875
Jack St. Ivany $60,000 (2)
Salary Remaining : $45,000
Justin Bailey $57,500 (3)
Salary Remaining : $43,125
Jason Polin $56,700 (1)
Salary Remaining : $42,525
Juho Lammikko $55,000 (1)
Salary Remaining : $41,250
Nicolas Meloche $55,000 (2)
Salary Remaining : $41,250
Christian Wolanin $55,000 (3)
Salary Remaining : $41,250
Carsen Twarynski $55,000 (2)
Salary Remaining : $41,250
Mitchell Stephens $52,500 (1)
Salary Remaining : $39,375
Ian McCoshen $50,000 (2)
Salary Remaining : $37,500
Nelson Nogier $50,000 (1)
Salary Remaining : $37,500
Drew O'Connor $50,000 (1)
Salary Remaining : $37,500
Cole Smith $50,000 (2)
Salary Remaining : $37,500
Total Farm Players24
Salary Commitment
Year 25 : $1,759,700
Year 26 : $993,000
Year 27 : $272,500
Year 28 : $0
Salary Average Commitment
Year 25 : $1,759,700
Year 26 : $993,000
Year 27 : $272,500
Year 28 : $0

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 5940 - $92 - 4,987 - 83.95%
Level 2: 4860 - $51 - 4,005 - 82.41%
Level 3: 1980 - $30 - 1,761 - 88.96%
Level 4: 3960 - $23 - 3,174 - 80.15%
Luxury : 1260 - $186 - 1,007 - 79.91%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,627 - 81.37%
Farm Level 2: 1000 - $11 - 928 - 92.85%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %14,934 - 82.97%
Average Income per Game$1,083,555
Year to Date Revenue$11,919,102
Farm
Home Games Left29
Average Attendance - %2,556 - 85.20%
Average Income per Game$60,664
Year to Date Revenue$667,305

Expense

Pro Players Total Salaries$73,703,998
Farm Players Total Salaries$1,265,700
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$18,826,006
Farm Year To Date Expenses$294,663
Pro Salary Cap To Date$18,826,006
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$31,423,087
Farm Estimated Season Revenue$1,759,259
Pro Remaining Season Days141
Pro Expenses Per Days$392,043
Pro Estimated Expenses$55,278,063
Farm Remaining Season Days141
Farm Expenses Per Days$6,732
Farm Estimated Expenses$949,212
Estimated Season Expenses$56,227,275
Current Bank Account$58,320,273
Projected Bank Account$35,275,344

Pro Players Salaries

Anthony Cirelli (1 Way Contract) $9,000,000 (2)
-Salary Remaining : $6,750,000
Trevor Zegras (1 Way Contract) $9,000,000 (1)
-Salary Remaining : $6,750,000
Erik Cernak (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $4,500,000
Victor Hedman (1 Way Contract) $5,550,000 (1)
-Salary Remaining : $4,162,500
Kevin Hayes (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $3,750,000
Tyler Toffoli (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $3,750,000
Andrew Mangiapane (1 Way Contract) $3,550,000 (1)
-Salary Remaining : $2,662,500
Mason Marchment (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $2,625,000
Sam Bennett (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $2,625,000
Nikita Nesterov (1 Way Contract) $3,125,000 (1)
-Salary Remaining : $2,343,750
Andrei Vasilevskiy (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,250,000
Anthony Stolarz (1 Way Contract) $2,550,000 (3)
-Salary Remaining : $1,912,500
Jamie Oleksiak $1,700,000 (1)
-Salary Remaining : $1,275,000
Ryan Lindgren $1,430,000 (2)
-Salary Remaining : $1,072,500
Eric Gelinas $1,274,999 (1)
-Salary Remaining : $956,249
Rudolfs Balcers $1,000,000 (1)
-Salary Remaining : $750,000
Tyler Bertuzzi $1,000,000 (1)
-Salary Remaining : $750,000
Taylor Raddysh $749,000 (2)
-Salary Remaining : $561,750
Caleb Jones $624,999 (2)
-Salary Remaining : $468,749
Wade Allison $600,000 (2)
-Salary Remaining : $450,000
Miles Wood $550,000 (2)
-Salary Remaining : $412,500
Brad Marchand (1 Way Contract) $500,000 (2)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $375,000
Cal O'Reilly (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $375,000
Alex Ovechkin (1 Way Contract) $500,000 (1)
-Salary Remaining : $375,000
Milan Lucic (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $375,000
Jeff Petry (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $375,000
Korbinian Holzer (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $375,000
Leo Komarov (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $375,000
Linus Omark (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $375,000
Mats Zuccarello (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $375,000
Oskar Lindblom $500,000 (1)
-Salary Remaining : $375,000
Ryan Reaves (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $375,000
NIKLAS RUBIN (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $187,500
TOMI KARHUNEN (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $187,500
Total Pro Players34
Salary Commitment
Year 25 : $73,703,998
Year 26 : $36,003,999
Year 27 : $6,050,000
Year 28 : $3,500,000
Salary Average Commitment
Year 25 : $73,703,998
Year 26 : $36,003,999
Year 27 : $6,050,000
Year 28 : $3,500,000
Salary Cap with 1 Way Contract
Year 25 : $73,703,998
Year 26 : $36,003,999
Year 27 : $6,050,000
Year 28 : $3,500,000

Farm Players Salaries

Philip Larsen $190,000 (1)
Salary Remaining : $142,500
Garret Sparks $95,000 (1)
Salary Remaining : $71,250
Oscar Fantenberg $80,000 (2)
Salary Remaining : $60,000
Mikael Pyyhtia $70,000 (2)
Salary Remaining : $52,500
Alex Barre-Boulet $70,000 (2)
Salary Remaining : $52,500
Ryan Lomberg $55,600 (2)
Salary Remaining : $41,700
Logan Brown $55,100 (1)
Salary Remaining : $41,325
Vinni Lettieri $50,000 (1)
Salary Remaining : $37,500
Mitch Reinke $50,000 (1)
Salary Remaining : $37,500
William Lagesson $50,000 (1)
Salary Remaining : $37,500
Dustin Tokarski $50,000 (1)
Salary Remaining : $37,500
Johan Larsson $50,000 (1)
Salary Remaining : $37,500
Jesper Froden $50,000 (1)
Salary Remaining : $37,500
Jake Walman $50,000 (2)
Salary Remaining : $37,500
Hudson Fasching $50,000 (2)
Salary Remaining : $37,500
Frederik Gauthier $50,000 (1)
Salary Remaining : $37,500
Christian Jaros $50,000 (2)
Salary Remaining : $37,500
Brandon Baddock $50,000 (1)
Salary Remaining : $37,500
Andreas Borgman $50,000 (1)
Salary Remaining : $37,500
Kyle Burroughs $50,000 (2)
Salary Remaining : $37,500
Total Farm Players20
Salary Commitment
Year 25 : $1,265,700
Year 26 : $475,600
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $1,265,700
Year 26 : $475,600
Year 27 : $0
Year 28 : $0

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 5940 - $93 - 5,003 - 84.22%
Level 2: 4860 - $55 - 4,008 - 82.46%
Level 3: 1980 - $33 - 1,721 - 86.92%
Level 4: 3960 - $22 - 3,074 - 77.63%
Luxury : 1260 - $175 - 1,064 - 84.44%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,649 - 82.43%
Farm Level 2: 1000 - $15 - 915 - 91.54%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %14,870 - 82.61%
Average Income per Game$1,093,227
Year to Date Revenue$8,745,818
Farm
Home Games Left32
Average Attendance - %2,564 - 85.46%
Average Income per Game$61,173
Year to Date Revenue$489,381

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$21,641,996
Farm Year To Date Expenses$292,857
Pro Salary Cap To Date$21,641,996
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,983,272
Farm Estimated Season Revenue$1,957,524
Pro Remaining Season Days141
Pro Expenses Per Days$460,468
Pro Estimated Expenses$64,925,988
Farm Remaining Season Days141
Farm Expenses Per Days$6,231
Farm Estimated Expenses$878,571
Estimated Season Expenses$65,804,559
Current Bank Account$74,260,274
Projected Bank Account$45,396,511

Pro Players Salaries

Mathew Barzal (1 Way Contract) $13,067,000 (1)
-Salary Remaining : $9,800,250
Filip Forsberg (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $6,000,000
Jack Eichel (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $5,250,000
Seth Jones (1 Way Contract) $6,850,000 (3)
-Salary Remaining : $5,137,500
Nazem Kadri (1 Way Contract) $5,750,000 (2)
-Salary Remaining : $4,312,500
Matthew Tkachuk (1 Way Contract) $5,750,000 (2)
-Salary Remaining : $4,312,500
Igor Shesterkin (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $3,000,000
Ryan Murray (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $3,000,000
Rasmus Sandin (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $3,000,000
Adam Boqvist (1 Way Contract) $3,825,000 (1)
-Salary Remaining : $2,868,750
John Tavares (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $2,850,000
Nico Daws (1 Way Contract) $3,500,000 (4)
-1 Way Contract Salary Cap : $3,500,000
-Salary Remaining : $2,625,000
Jesse Puljujarvi (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,250,000
Darcy Kuemper (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,250,000
Gustav Forsling $1,750,000 (4)
-Salary Remaining : $1,312,500
Kent Johnson $1,750,000 (3)
-Salary Remaining : $1,312,500
Travis Hamonic $1,220,000 (1)
-Salary Remaining : $915,000
Yegor Chinakhov $1,000,000 (2)
-Salary Remaining : $750,000
Parker Kelly $750,000 (3)
-Salary Remaining : $562,500
Dryden Hunt $660,000 (4)
-Salary Remaining : $495,000
Nick Paul $560,000 (2)
-Salary Remaining : $420,000
Michael Dal Colle $550,000 (2)
-Salary Remaining : $412,500
Justin Florek (1 Way Contract) $525,000 (1)
-1 Way Contract Salary Cap : $525,000
-Salary Remaining : $393,750
Kaspars Daugavins (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $375,000
Luke Adam (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $375,000
Ryan McDonagh $500,000 (1)
-Salary Remaining : $375,000
NICLAS WESTERHOLM (1 Way Contract) $261,000 (1)
-1 Way Contract Salary Cap : $261,000
-Salary Remaining : $195,750
PATRIK PUISTOLA (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $187,500
MIKKEL AAGAARD (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $187,500
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 : $112,500
Mavrik Bourque $100,000 (3)
Salary Remaining : $75,000
Nick Robertson $100,000 (2)
Salary Remaining : $75,000
Jake Neighbours $90,000 (1)
Salary Remaining : $67,500
Jakub Dobes $70,000 (3)
Salary Remaining : $52,500
Victor Antipin $69,900 (1)
Salary Remaining : $52,425
Tim Berni $67,500 (4)
Salary Remaining : $50,625
Liam Foudy $61,000 (4)
Salary Remaining : $45,750
Justin Kloos $55,000 (2)
Salary Remaining : $41,250
Milos Kelemen $52,500 (4)
Salary Remaining : $39,375
Cole Guttman $52,500 (3)
Salary Remaining : $39,375
Matt Luff $52,000 (1)
Salary Remaining : $39,000
Olli Juolevi $51,000 (2)
Salary Remaining : $38,250
Mirco Mueller $50,000 (3)
Salary Remaining : $37,500
Keaton Middleton $50,000 (2)
Salary Remaining : $37,500
Dmytro Timashov $50,000 (1)
Salary Remaining : $37,500
Akito Hirose $50,000 (3)
Salary Remaining : $37,500
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 - 4,965 - 83.59%
Level 2: 4860 - $51 - 3,969 - 81.68%
Level 3: 1980 - $30 - 1,782 - 89.98%
Level 4: 3960 - $23 - 3,291 - 83.10%
Luxury : 1260 - $186 - 1,010 - 80.19%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,695 - 84.73%
Farm Level 2: 1000 - $11 - 930 - 93.01%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %15,017 - 83.43%
Average Income per Game$1,083,700
Year to Date Revenue$9,753,300
Farm
Home Games Left31
Average Attendance - %2,625 - 87.49%
Average Income per Game$62,766
Year to Date Revenue$564,893

Expense

Pro Players Total Salaries$95,676,667
Farm Players Total Salaries$1,272,300
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$23,945,706
Farm Year To Date Expenses$312,780
Pro Salary Cap To Date$23,945,706
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,594,700
Farm Estimated Season Revenue$1,945,743
Pro Remaining Season Days141
Pro Expenses Per Days$508,918
Pro Estimated Expenses$71,757,438
Farm Remaining Season Days141
Farm Expenses Per Days$6,768
Farm Estimated Expenses$954,288
Estimated Season Expenses$72,711,726
Current Bank Account$150,317,578
Projected Bank Account$113,146,295

Pro Players Salaries

Mika Zibanejad (1 Way Contract) $13,000,000 (2)
-Salary Remaining : $9,750,000
Patrik Laine (1 Way Contract) $10,000,000 (2)
-Salary Remaining : $7,500,000
Clayton Keller (1 Way Contract) $7,366,667 (3)
-Salary Remaining : $5,525,000
Mikko Rantanen (1 Way Contract) $5,910,000 (1)
-Salary Remaining : $4,432,500
Tage Thompson (1 Way Contract) $5,910,000 (2)
-Salary Remaining : $4,432,500
Filip Chytil (1 Way Contract) $5,910,000 (4)
-Salary Remaining : $4,432,500
Gabriel Vilardi (1 Way Contract) $5,910,000 (4)
-Salary Remaining : $4,432,500
Martin Jones (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $3,750,000
Sergei Bobrovsky (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $3,750,000
Sami Niku (1 Way Contract) $4,900,000 (1)
-Salary Remaining : $3,675,000
Dylan Strome $4,900,000 (1)
-Salary Remaining : $3,675,000
Evan Bouchard (1 Way Contract) $3,825,000 (1)
-Salary Remaining : $2,868,750
Brady Skjei (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,250,000
Brian Dumoulin (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,250,000
Matvei Michkov $2,000,000 (3)
-Salary Remaining : $1,500,000
Alexis Lafreniere $2,000,000 (3)
-Salary Remaining : $1,500,000
Nikita Zadorov (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,500,000
Tomas Hertl $1,670,000 (2)
-Salary Remaining : $1,252,500
Derrick Pouliot $1,600,000 (2)
-Salary Remaining : $1,200,000
Jimmy Vesey $625,000 (1)
-Salary Remaining : $468,750
Rem Pitlick $624,000 (2)
-Salary Remaining : $468,000
Victor Mete $500,000 (2)
-Salary Remaining : $375,000
HUNTER SHEPARD (1 Way Contract) $259,000 (1)
-1 Way Contract Salary Cap : $259,000
-Salary Remaining : $194,250
JACOB JOHANSSON (1 Way Contract) $259,000 (1)
-1 Way Contract Salary Cap : $259,000
-Salary Remaining : $194,250
JOEL LASSINANTTI (1 Way Contract) $258,000 (1)
-1 Way Contract Salary Cap : $258,000
-Salary Remaining : $193,500
JUHA JATKOLA (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $187,500
Total Pro Players26
Salary Commitment
Year 25 : $95,676,667
Year 26 : $61,490,667
Year 27 : $25,186,667
Year 28 : $11,820,000
Salary Average Commitment
Year 25 : $95,676,667
Year 26 : $61,490,667
Year 27 : $25,186,667
Year 28 : $11,820,000
Salary Cap with 1 Way Contract
Year 25 : $95,676,667
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 : $46,875
Ryan Sproul $62,500 (1)
Salary Remaining : $46,875
Ben Hutton $62,500 (1)
Salary Remaining : $46,875
Daniel Catenacci $62,500 (1)
Salary Remaining : $46,875
Radim Simek $62,500 (1)
Salary Remaining : $46,875
Mike Vecchione $62,500 (1)
Salary Remaining : $46,875
Seth Griffith $62,500 (1)
Salary Remaining : $46,875
Brady Keeper $62,400 (1)
Salary Remaining : $46,800
Joel L'Esperance $62,400 (1)
Salary Remaining : $46,800
Oskar Back $60,000 (3)
Salary Remaining : $45,000
Ronalds Kenins $50,000 (1)
Salary Remaining : $37,500
Gustav Olofsson $50,000 (3)
Salary Remaining : $37,500
Tyler Lewington $50,000 (1)
Salary Remaining : $37,500
Ben Jones $50,000 (1)
Salary Remaining : $37,500
Ben Meyers $50,000 (1)
Salary Remaining : $37,500
Tye Felhaber $50,000 (1)
Salary Remaining : $37,500
Joachim Blichfeld $50,000 (1)
Salary Remaining : $37,500
Jimmy Schuldt $50,000 (1)
Salary Remaining : $37,500
Joseph Cramarossa $50,000 (2)
Salary Remaining : $37,500
Uvis Balinskis $50,000 (2)
Salary Remaining : $37,500
Nicholas Abruzzese $50,000 (1)
Salary Remaining : $37,500
Noah Philp $50,000 (1)
Salary Remaining : $37,500
Andrei Mironov $50,000 (1)
Salary Remaining : $37,500
Total Farm Players23
Salary Commitment
Year 25 : $1,272,300
Year 26 : $210,000
Year 27 : $110,000
Year 28 : $0
Salary Average Commitment
Year 25 : $1,272,300
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 - 5,145 - 86.62%
Level 2: 4860 - $51 - 4,030 - 82.92%
Level 3: 1980 - $30 - 1,690 - 85.38%
Level 4: 3960 - $23 - 3,146 - 79.46%
Luxury : 1260 - $186 - 1,065 - 84.51%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,586 - 79.29%
Farm Level 2: 1000 - $11 - 928 - 92.84%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %15,077 - 83.76%
Average Income per Game$1,110,033
Year to Date Revenue$9,990,297
Farm
Home Games Left31
Average Attendance - %2,514 - 83.81%
Average Income per Game$59,375
Year to Date Revenue$534,379

Expense

Pro Players Total Salaries$49,861,196
Farm Players Total Salaries$1,337,550
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$13,434,394
Farm Year To Date Expenses$338,149
Pro Salary Cap To Date$13,434,394
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,411,023
Farm Estimated Season Revenue$1,840,639
Pro Remaining Season Days141
Pro Expenses Per Days$265,219
Pro Estimated Expenses$37,395,879
Farm Remaining Season Days141
Farm Expenses Per Days$7,115
Farm Estimated Expenses$1,003,215
Estimated Season Expenses$38,399,094
Current Bank Account$47,452,133
Projected Bank Account$45,304,701

Pro Players Salaries

Viktor Arvidsson (1 Way Contract) $5,005,000 (1)
-Salary Remaining : $3,753,750
Nick Bjugstad (1 Way Contract) $3,600,000 (1)
-Salary Remaining : $2,700,000
Conor Sheary (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,625,000
Artemi Panarin (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,625,000
Evan Rodrigues (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,250,000
J.T. Compher (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,250,000
Brett Pesce (1 Way Contract) $2,650,000 (2)
-Salary Remaining : $1,987,500
Chris Driedger $2,500,000 (2)
-Salary Remaining : $1,875,000
Anton Forsberg (1 Way Contract) $2,050,000 (3)
-1 Way Contract Salary Cap : $2,050,000
-Salary Remaining : $1,537,500
Cory Conacher (1 Way Contract) $1,693,999 (1)
-Salary Remaining : $1,270,499
Anders Lee (1 Way Contract) $1,650,000 (2)
-1 Way Contract Salary Cap : $1,650,000
-Salary Remaining : $1,237,500
Kenny Agostino (1 Way Contract) $1,600,000 (3)
-1 Way Contract Salary Cap : $1,600,000
-Salary Remaining : $1,200,000
Anton Lander $1,569,999 (1)
-Salary Remaining : $1,177,499
Connor Brown $1,500,000 (2)
-Salary Remaining : $1,125,000
Will Borgen $1,500,000 (1)
-Salary Remaining : $1,125,000
Brenden Dillon $1,274,999 (1)
-Salary Remaining : $956,249
Jonas Johansson $1,250,000 (2)
-Salary Remaining : $937,500
Ryan Donato $1,200,000 (1)
-Salary Remaining : $900,000
Matt Roy $1,150,000 (2)
-Salary Remaining : $862,500
Daniel Sprong (1 Way Contract) $1,123,000 (1)
-Salary Remaining : $842,250
Brayden McNabb $1,000,000 (2)
-Salary Remaining : $750,000
Simon Despres $873,200 (1)
-Salary Remaining : $654,900
Sammy Blais $650,000 (4)
-Salary Remaining : $487,500
Noah Juulsen $624,999 (2)
-Salary Remaining : $468,749
Alexander Volkov $575,000 (2)
-Salary Remaining : $431,250
Felix Sandstrom $500,000 (1)
-Salary Remaining : $375,000
PATRIK BARTOSAK (1 Way Contract) $315,000 (1)
-1 Way Contract Salary Cap : $315,000
-Salary Remaining : $236,250
JAMI KRANNILA (1 Way Contract) $252,000 (1)
-1 Way Contract Salary Cap : $252,000
-Salary Remaining : $189,000
RICKARD HUGG (1 Way Contract) $252,000 (1)
-1 Way Contract Salary Cap : $252,000
-Salary Remaining : $189,000
JACK MALONE (1 Way Contract) $251,000 (1)
-1 Way Contract Salary Cap : $251,000
-Salary Remaining : $188,250
VIGGO GUSTAFSSON (1 Way Contract) $251,000 (1)
-1 Way Contract Salary Cap : $251,000
-Salary Remaining : $188,250
Total Pro Players31
Salary Commitment
Year 25 : $49,861,196
Year 26 : $17,199,999
Year 27 : $4,300,000
Year 28 : $650,000
Salary Average Commitment
Year 25 : $49,861,196
Year 26 : $17,199,999
Year 27 : $4,300,000
Year 28 : $650,000
Salary Cap with 1 Way Contract
Year 25 : $49,861,196
Year 26 : $17,199,999
Year 27 : $4,300,000
Year 28 : $650,000

Farm Players Salaries

Adin Hill $135,000 (2)
Salary Remaining : $101,250
Nathan Walker $125,000 (3)
Salary Remaining : $93,750
Nikita Alexandrov $90,000 (1)
Salary Remaining : $67,500
Josh Manson $60,000 (1)
Salary Remaining : $45,000
Jake Evans $57,500 (2)
Salary Remaining : $43,125
Matej Blumel $56,700 (1)
Salary Remaining : $42,525
Jan Jenik $56,500 (3)
Salary Remaining : $42,375
Rodrigo Abols $51,500 (3)
Salary Remaining : $38,625
Brogan Rafferty $51,500 (3)
Salary Remaining : $38,625
Jakob Lilja $51,100 (3)
Salary Remaining : $38,325
Brady Austin $51,100 (3)
Salary Remaining : $38,325
Jani Hakanpaa $50,500 (3)
Salary Remaining : $37,875
Lukas Sedlak $50,500 (3)
Salary Remaining : $37,875
Patrick Russell $50,500 (3)
Salary Remaining : $37,875
Iiro Pakarinen $50,150 (3)
Salary Remaining : $37,613
Zachary Hayes $50,000 (3)
Salary Remaining : $37,500
Nikolas Matinpalo $50,000 (3)
Salary Remaining : $37,500
Mattias Norlinder $50,000 (3)
Salary Remaining : $37,500
Hunter Drew $50,000 (3)
Salary Remaining : $37,500
Dominic Turgeon $50,000 (2)
Salary Remaining : $37,500
Dmitri Samorukov $50,000 (2)
Salary Remaining : $37,500
Shane Bowers $50,000 (2)
Salary Remaining : $37,500
Total Farm Players22
Salary Commitment
Year 25 : $1,337,550
Year 26 : $1,130,850
Year 27 : $788,350
Year 28 : $0
Salary Average Commitment
Year 25 : $1,337,550
Year 26 : $1,130,850
Year 27 : $788,350
Year 28 : $0

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 5940 - $92 - 4,859 - 81.80%
Level 2: 4860 - $51 - 3,798 - 78.16%
Level 3: 1980 - $30 - 1,643 - 82.98%
Level 4: 3960 - $23 - 3,167 - 79.97%
Luxury : 1260 - $186 - 1,017 - 80.69%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,637 - 81.85%
Farm Level 2: 1000 - $11 - 944 - 94.37%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %14,484 - 80.47%
Average Income per Game$1,056,687
Year to Date Revenue$10,566,873
Farm
Home Games Left30
Average Attendance - %2,581 - 86.02%
Average Income per Game$61,128
Year to Date Revenue$611,277

Expense

Pro Players Total Salaries$68,569,666
Farm Players Total Salaries$1,054,100
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$16,971,137
Farm Year To Date Expenses$255,283
Pro Salary Cap To Date$16,971,137
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$31,700,619
Farm Estimated Season Revenue$1,833,831
Pro Remaining Season Days141
Pro Expenses Per Days$364,732
Pro Estimated Expenses$51,427,212
Farm Remaining Season Days141
Farm Expenses Per Days$5,607
Farm Estimated Expenses$790,587
Estimated Season Expenses$52,217,799
Current Bank Account$144,888,018
Projected Bank Account$126,204,669

Pro Players Salaries

Brock Boeser (1 Way Contract) $8,280,333 (1)
-Salary Remaining : $6,210,250
Elias Pettersson (1 Way Contract) $6,650,000 (3)
-Salary Remaining : $4,987,500
Connor McDavid (1 Way Contract) $5,333,333 (1)
-Salary Remaining : $4,000,000
Jeff Skinner (1 Way Contract) $4,100,000 (2)
-Salary Remaining : $3,075,000
Ville Husso (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $3,000,000
Evgenii Dadonov (1 Way Contract) $3,650,500 (1)
-Salary Remaining : $2,737,875
Dmitry Kulikov (1 Way Contract) $3,005,000 (1)
-Salary Remaining : $2,253,750
Brendan Gallagher (1 Way Contract) $2,950,000 (1)
-Salary Remaining : $2,212,500
Vinnie Hinostroza (1 Way Contract) $2,900,000 (1)
-Salary Remaining : $2,175,000
Colin Miller (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $1,875,000
Vitek Vanecek $2,250,000 (1)
-Salary Remaining : $1,687,500
Jake Bean $2,000,000 (3)
-Salary Remaining : $1,500,000
Haydn Fleury $1,950,000 (2)
-Salary Remaining : $1,462,500
Jakub Zboril $1,935,000 (2)
-Salary Remaining : $1,451,250
Nick Leddy (1 Way Contract) $1,850,000 (2)
-Salary Remaining : $1,387,500
Michael Rasmussen $1,850,000 (3)
-Salary Remaining : $1,387,500
Andrei Loktionov (1 Way Contract) $1,800,000 (2)
-Salary Remaining : $1,350,000
Nikita Zaitsev (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $1,312,500
Keith Kinkaid (1 Way Contract) $1,250,000 (2)
-1 Way Contract Salary Cap : $1,250,000
-Salary Remaining : $937,500
Lance Bouma (1 Way Contract) $1,150,000 (1)
-1 Way Contract Salary Cap : $1,150,000
-Salary Remaining : $862,500
Brett Connolly $1,100,000 (1)
-Salary Remaining : $825,000
Raphael Diaz (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $750,000
Stephane Da Costa (1 Way Contract) $955,000 (1)
-1 Way Contract Salary Cap : $955,000
-Salary Remaining : $716,250
Nicklas Backstrom (1 Way Contract) $875,000 (1)
-Salary Remaining : $656,250
Jake Leschyshyn $800,000 (4)
-Salary Remaining : $600,000
ATRO LEPPANEN (1 Way Contract) $510,000 (1)
-1 Way Contract Salary Cap : $510,000
-Salary Remaining : $382,500
JAAKKO RISSANEN (1 Way Contract) $500,500 (1)
-1 Way Contract Salary Cap : $500,500
-Salary Remaining : $375,375
LUKAS ELVENES (1 Way Contract) $350,000 (1)
-1 Way Contract Salary Cap : $350,000
-Salary Remaining : $262,500
JONATHAN ANG (1 Way Contract) $300,000 (1)
-1 Way Contract Salary Cap : $300,000
-Salary Remaining : $225,000
VILJAMI MARJALA (1 Way Contract) $275,000 (1)
-1 Way Contract Salary Cap : $275,000
-Salary Remaining : $206,250
LINUS HULTSTROM (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $187,500
CLAY STEVENSON (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $187,500
BRIAN O'NEILL (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $187,500
Total Pro Players33
Salary Commitment
Year 25 : $68,569,666
Year 26 : $29,935,000
Year 27 : $15,300,000
Year 28 : $800,000
Salary Average Commitment
Year 25 : $68,569,666
Year 26 : $29,935,000
Year 27 : $15,300,000
Year 28 : $800,000
Salary Cap with 1 Way Contract
Year 25 : $68,569,666
Year 26 : $29,935,000
Year 27 : $15,300,000
Year 28 : $800,000

Farm Players Salaries

Connor Mackey $166,700 (1)
Salary Remaining : $125,025
Michael Pezzetta $95,000 (2)
Salary Remaining : $71,250
Justin Holl $95,000 (1)
Salary Remaining : $71,250
Yanni Gourde $90,000 (1)
Salary Remaining : $67,500
Gaetan Haas $85,000 (2)
Salary Remaining : $63,750
Ryan Winterton $80,000 (2)
Salary Remaining : $60,000
Cale Fleury $62,400 (4)
Salary Remaining : $46,800
Tim Gettinger $60,000 (2)
Salary Remaining : $45,000
Samuel Bolduc $60,000 (1)
Salary Remaining : $45,000
Nathan Bastian $60,000 (1)
Salary Remaining : $45,000
Riley Tufte $50,000 (3)
Salary Remaining : $37,500
Michael Frolik $50,000 (1)
Salary Remaining : $37,500
Isaak Phillips $50,000 (1)
Salary Remaining : $37,500
Guillaume Brisebois $50,000 (3)
Salary Remaining : $37,500
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 - 4,864 - 81.88%
Level 2: 4860 - $51 - 3,886 - 79.95%
Level 3: 1980 - $30 - 1,657 - 83.71%
Level 4: 3960 - $23 - 3,054 - 77.12%
Luxury : 1260 - $186 - 1,012 - 80.34%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,575 - 78.74%
Farm Level 2: 1000 - $11 - 903 - 90.34%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %14,473 - 80.41%
Average Income per Game$1,058,821
Year to Date Revenue$9,529,388
Farm
Home Games Left31
Average Attendance - %2,478 - 82.61%
Average Income per Game$58,759
Year to Date Revenue$528,835

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$16,888,933
Farm Year To Date Expenses$507,130
Pro Salary Cap To Date$16,888,933
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$32,823,448
Farm Estimated Season Revenue$1,821,543
Pro Remaining Season Days141
Pro Expenses Per Days$359,339
Pro Estimated Expenses$50,666,799
Farm Remaining Season Days141
Farm Expenses Per Days$10,790
Farm Estimated Expenses$1,521,390
Estimated Season Expenses$52,188,189
Current Bank Account$132,550,931
Projected Bank Account$115,007,733

Pro Players Salaries

Jordan Kyrou (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $5,625,000
Kasperi Kapanen (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $5,625,000
Connor Hellebuyck (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $5,250,000
Jake Guentzel (1 Way Contract) $5,250,000 (1)
-Salary Remaining : $3,937,500
Matt Boldy (1 Way Contract) $4,680,000 (1)
-Salary Remaining : $3,510,000
Jack Hughes (1 Way Contract) $4,680,000 (1)
-Salary Remaining : $3,510,000
Seth Jarvis (1 Way Contract) $4,680,000 (2)
-Salary Remaining : $3,510,000
Josh Morrissey (1 Way Contract) $4,285,715 (3)
-Salary Remaining : $3,214,286
Ryan Nugent-Hopkins (1 Way Contract) $3,600,000 (1)
-Salary Remaining : $2,700,000
Petr Mrazek (1 Way Contract) $3,600,000 (2)
-Salary Remaining : $2,700,000
Martin Fehervary (1 Way Contract) $3,480,000 (1)
-Salary Remaining : $2,610,000
Brandon Carlo (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,250,000
Joel Eriksson Ek $1,350,000 (2)
-Salary Remaining : $1,012,500
Vladislav Gavrikov $1,350,000 (1)
-Salary Remaining : $1,012,500
Jonas Siegenthaler $1,200,000 (1)
-Salary Remaining : $900,000
Tom Kuhnhackl $850,000 (1)
-Salary Remaining : $637,500
Calen Addison $700,000 (1)
-Salary Remaining : $525,000
Nick Ritchie $550,000 (2)
-Salary Remaining : $412,500
Juuso Valimaki $500,000 (3)
-Salary Remaining : $375,000
Rasmus Asplund $500,000 (2)
-Salary Remaining : $375,000
Dominic Toninato $500,000 (2)
-Salary Remaining : $375,000
EETU PELTOLA (1 Way Contract) $275,000 (1)
-1 Way Contract Salary Cap : $275,000
-Salary Remaining : $206,250
STEFANOS LEKKAS (1 Way Contract) $275,000 (1)
-1 Way Contract Salary Cap : $275,000
-Salary Remaining : $206,250
NICLAS ALMARI (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $187,500
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 : $131,250
Matt Coronato $150,000 (3)
Salary Remaining : $112,500
Jiri Kulich $125,000 (3)
Salary Remaining : $93,750
Reto Berra $105,000 (1)
Salary Remaining : $78,750
Ridly Greig $100,000 (2)
Salary Remaining : $75,000
Bobby Brink $100,000 (2)
Salary Remaining : $75,000
Joe Morrow $95,000 (1)
Salary Remaining : $71,250
Axel Jonsson-Fjallby $80,000 (1)
Salary Remaining : $60,000
Kirill Marchenko $80,000 (3)
Salary Remaining : $60,000
Nick DeSimone $80,000 (3)
Salary Remaining : $60,000
Dennis Rasmussen $75,000 (1)
Salary Remaining : $56,250
Martin Frk $70,000 (1)
Salary Remaining : $52,500
Jack Studnicka $70,000 (2)
Salary Remaining : $52,500
Tomas Nosek $70,000 (2)
Salary Remaining : $52,500
Kyle Criscuolo $67,500 (1)
Salary Remaining : $50,625
Kris Letang $65,000 (1)
Salary Remaining : $48,750
Ethan Prow $65,000 (1)
Salary Remaining : $48,750
Paul LaDue $65,000 (1)
Salary Remaining : $48,750
Ashton Sautner $65,000 (1)
Salary Remaining : $48,750
Trey Fix-Wolansky $60,000 (2)
Salary Remaining : $45,000
Jack Rathbone $60,000 (1)
Salary Remaining : $45,000
Dominik Simon $56,000 (1)
Salary Remaining : $42,000
Juuso Riikola $50,000 (2)
Salary Remaining : $37,500
Oskar Sundqvist $50,000 (2)
Salary Remaining : $37,500
Greg McKegg $50,000 (1)
Salary Remaining : $37,500
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 - 5,129 - 86.34%
Level 2: 4860 - $51 - 3,964 - 81.56%
Level 3: 1980 - $30 - 1,686 - 85.13%
Level 4: 3960 - $23 - 3,165 - 79.91%
Luxury : 1260 - $186 - 1,020 - 80.97%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,650 - 82.49%
Farm Level 2: 1000 - $11 - 930 - 92.97%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %14,963 - 83.13%
Average Income per Game$1,095,673
Year to Date Revenue$10,956,729
Farm
Home Games Left30
Average Attendance - %2,580 - 85.98%
Average Income per Game$61,371
Year to Date Revenue$613,705

Expense

Pro Players Total Salaries$15,646,929
Farm Players Total Salaries$1,322,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$3,906,398
Farm Year To Date Expenses$349,611
Pro Salary Cap To Date$3,906,398
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$32,870,187
Farm Estimated Season Revenue$1,841,115
Pro Remaining Season Days141
Pro Expenses Per Days$83,228
Pro Estimated Expenses$11,735,148
Farm Remaining Season Days141
Farm Expenses Per Days$7,035
Farm Estimated Expenses$991,935
Estimated Season Expenses$12,727,083
Current Bank Account$174,625,449
Projected Bank Account$196,609,668

Pro Players Salaries

Marco Kasper $1,750,000 (3)
-Salary Remaining : $1,312,500
Louis Domingue $1,360,000 (2)
-Salary Remaining : $1,020,000
Joakim Ryan $1,071,427 (1)
-Salary Remaining : $803,570
Cal Petersen $1,000,000 (3)
-Salary Remaining : $750,000
Benoit-Olivier Groulx $900,000 (2)
-Salary Remaining : $675,000
Luke Glendening $750,000 (2)
-Salary Remaining : $562,500
Alexander Radulov $750,000 (2)
-Salary Remaining : $562,500
Pierre-Olivier Joseph $650,000 (2)
-Salary Remaining : $487,500
Mason Shaw $600,000 (2)
-Salary Remaining : $450,000
John Hayden $560,000 (2)
-Salary Remaining : $420,000
Olle Lycksell $505,000 (4)
-Salary Remaining : $378,750
John Leonard $500,500 (2)
-Salary Remaining : $375,375
Nathan Smith $500,001 (3)
-Salary Remaining : $375,001
Max Comtois $500,001 (3)
-Salary Remaining : $375,001
Nikolai Knyzhov $500,000 (2)
-Salary Remaining : $375,000
LASSI LEHTINEN (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $375,000
Radko Gudas (1 Way Contract) $500,000 (2)
-Salary Remaining : $375,000
Roman Cervenka $500,000 (2)
-Salary Remaining : $375,000
Kevin Connauton (1 Way Contract) $500,000 (2)
-Salary Remaining : $375,000
Slava Voynov (1 Way Contract) $500,000 (2)
-Salary Remaining : $375,000
Billy Sweezey $500,000 (2)
-Salary Remaining : $375,000
Mike Amadio $500,000 (2)
-Salary Remaining : $375,000
EMIL LARMI (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $187,500
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 : $46,125
Dylan Sikura $56,000 (2)
Salary Remaining : $42,000
Mason Geertsen $55,000 (1)
Salary Remaining : $41,250
Sebastian Aho (Out of Payroll) $55,000 (1)
Salary Remaining : $41,250
Josiah Slavin $50,000 (3)
Salary Remaining : $37,500
Kristian Vesalainen $50,000 (3)
Salary Remaining : $37,500
Kole Lind $50,000 (3)
Salary Remaining : $37,500
Ryan Kuffner $50,000 (1)
Salary Remaining : $37,500
Otto Leskinen $50,000 (2)
Salary Remaining : $37,500
Austin Poganski $50,000 (1)
Salary Remaining : $37,500
C.J. Smith $50,000 (1)
Salary Remaining : $37,500
Chase Priskie $50,000 (1)
Salary Remaining : $37,500
Dillon Heatherington $50,000 (1)
Salary Remaining : $37,500
Zach Sill $50,000 (1)
Salary Remaining : $37,500
Giovanni Fiore $50,000 (2)
Salary Remaining : $37,500
Hunter Shinkaruk $50,000 (1)
Salary Remaining : $37,500
Jeremy Davies $50,000 (2)
Salary Remaining : $37,500
Josh Ho-Sang $50,000 (1)
Salary Remaining : $37,500
Josh Jacobs $50,000 (1)
Salary Remaining : $37,500
Wyatt Kalynuk $50,000 (2)
Salary Remaining : $37,500
Justin Kirkland $50,000 (3)
Salary Remaining : $37,500
Vladimir Tkachev $50,000 (1)
Salary Remaining : $37,500
Sheldon Rempal $50,000 (1)
Salary Remaining : $37,500
Sean Malone $50,000 (1)
Salary Remaining : $37,500
Max Veronneau $50,000 (1)
Salary Remaining : $37,500
Nicholas Baptiste $50,000 (3)
Salary Remaining : $37,500
Anthony Richard $50,000 (2)
Salary Remaining : $37,500
Total Farm Players27
Salary Commitment
Year 25 : $1,377,500
Year 26 : $617,500
Year 27 : $311,500
Year 28 : $0
Salary Average Commitment
Year 25 : $1,377,500
Year 26 : $617,500
Year 27 : $311,500
Year 28 : $0

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 5940 - $92 - 4,857 - 81.76%
Level 2: 4860 - $51 - 3,909 - 80.44%
Level 3: 1980 - $30 - 1,727 - 87.21%
Level 4: 3960 - $23 - 3,116 - 78.67%
Luxury : 1260 - $186 - 978 - 77.60%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,634 - 81.69%
Farm Level 2: 1000 - $11 - 896 - 89.59%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %14,586 - 81.03%
Average Income per Game$1,056,161
Year to Date Revenue$8,449,289
Farm
Home Games Left32
Average Attendance - %2,530 - 84.33%
Average Income per Game$60,505
Year to Date Revenue$484,038

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$6,314,219
Farm Year To Date Expenses$331,867
Pro Salary Cap To Date$6,314,219
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,797,156
Farm Estimated Season Revenue$1,936,152
Pro Remaining Season Days141
Pro Expenses Per Days$135,420
Pro Estimated Expenses$19,094,220
Farm Remaining Season Days141
Farm Expenses Per Days$7,061
Farm Estimated Expenses$995,601
Estimated Season Expenses$20,089,821
Current Bank Account$49,287,241
Projected Bank Account$64,930,728

Pro Players Salaries

Ondrej Palat (1 Way Contract) $5,067,000 (1)
-Salary Remaining : $3,800,250
Kiefer Sherwood $2,184,000 (3)
-Salary Remaining : $1,638,000
Rickard Rakell $2,000,000 (1)
-Salary Remaining : $1,500,000
Kyle Palmieri (1 Way Contract) $1,693,999 (1)
-Salary Remaining : $1,270,499
Linus Ullmark $1,267,000 (2)
-Salary Remaining : $950,250
Noah Hanifin $1,067,000 (1)
-Salary Remaining : $800,250
Nicolas Roy $1,000,000 (1)
-Salary Remaining : $750,000
Anze Kopitar (1 Way Contract) $950,000 (1)
-Salary Remaining : $712,500
Ryan McLeod $900,000 (2)
-Salary Remaining : $675,000
Daniil Tarasov $800,000 (1)
-Salary Remaining : $600,000
Alexander Alexeyev $800,000 (1)
-Salary Remaining : $600,000
Justin Brazeau $650,000 (2)
-Salary Remaining : $487,500
Damon Severson $630,000 (3)
-Salary Remaining : $472,500
Trevor Moore $600,000 (3)
-Salary Remaining : $450,000
Conor Timmins $600,000 (2)
-Salary Remaining : $450,000
Ben Chiarot $500,000 (2)
-Salary Remaining : $375,000
Corey Perry (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $375,000
Bobby McMann $500,000 (2)
-Salary Remaining : $375,000
Brett Kulak $500,000 (2)
-Salary Remaining : $375,000
Alex Killorn (1 Way Contract) $500,000 (1)
-Salary Remaining : $375,000
Frank Vatrano $500,000 (2)
-Salary Remaining : $375,000
Ian Cole (1 Way Contract) $500,000 (2)
-Salary Remaining : $375,000
Trevor van Riemsdyk $500,000 (2)
-Salary Remaining : $375,000
Ivan Prosvetov $500,000 (3)
-Salary Remaining : $375,000
MARKUS RUUSU (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $187,500
KARI PIIROINEN (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $187,500
SAMI RAJANIEMI (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $187,500
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 : $127,500
Parker Wotherspoon $152,500 (2)
Salary Remaining : $114,375
Adam Henrique $150,000 (1)
Salary Remaining : $112,500
Tyler Pitlick $150,000 (1)
Salary Remaining : $112,500
Mark Kastelic $80,000 (2)
Salary Remaining : $60,000
John Gilmour $62,500 (1)
Salary Remaining : $46,875
Julius Honka $62,500 (4)
Salary Remaining : $46,875
Michael Kapla $50,000 (1)
Salary Remaining : $37,500
Mike Reilly $50,000 (3)
Salary Remaining : $37,500
Jonathan Gruden $50,000 (1)
Salary Remaining : $37,500
Pontus Holmberg $50,000 (1)
Salary Remaining : $37,500
Jere Innala $50,000 (1)
Salary Remaining : $37,500
Garrett Pilon $50,000 (1)
Salary Remaining : $37,500
Ben Thomas $50,000 (1)
Salary Remaining : $37,500
Anton Lindholm $50,000 (1)
Salary Remaining : $37,500
Alex Belzile $50,000 (2)
Salary Remaining : $37,500
Walker Duehr $50,000 (2)
Salary Remaining : $37,500
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 - 5,107 - 85.98%
Level 2: 4860 - $51 - 3,959 - 81.45%
Level 3: 1980 - $30 - 1,634 - 82.52%
Level 4: 3960 - $23 - 3,150 - 79.55%
Luxury : 1260 - $186 - 1,030 - 81.73%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,575 - 78.74%
Farm Level 2: 1000 - $11 - 896 - 89.60%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %14,880 - 82.66%
Average Income per Game$1,093,057
Year to Date Revenue$8,744,454
Farm
Home Games Left32
Average Attendance - %2,471 - 82.36%
Average Income per Game$58,673
Year to Date Revenue$469,386

Expense

Pro Players Total Salaries$71,825,067
Farm Players Total Salaries$3,112,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$17,592,418
Farm Year To Date Expenses$755,788
Pro Salary Cap To Date$17,592,418
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,977,816
Farm Estimated Season Revenue$1,877,544
Pro Remaining Season Days141
Pro Expenses Per Days$382,048
Pro Estimated Expenses$53,868,768
Farm Remaining Season Days141
Farm Expenses Per Days$16,556
Farm Estimated Expenses$2,334,396
Estimated Season Expenses$56,203,164
Current Bank Account$52,193,257
Projected Bank Account$32,845,453

Pro Players Salaries

Alexandre Carrier (1 Way Contract) $8,500,000 (1)
-Salary Remaining : $6,375,000
Philip Tomasino (1 Way Contract) $7,000,000 (1)
-1 Way Contract Salary Cap : $7,000,000
-Salary Remaining : $5,250,000
Leon Draisaitl (1 Way Contract) $6,200,000 (4)
-Salary Remaining : $4,650,000
Alex DeBrincat (1 Way Contract) $6,000,067 (2)
-Salary Remaining : $4,500,050
Evgeny Kuznetsov (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $4,125,000
Thomas Chabot (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $3,375,000
Oliver Bjorkstrand (1 Way Contract) $4,200,000 (3)
-Salary Remaining : $3,150,000
Jonathan Huberdeau (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,250,000
Elvis Merzlikins (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,250,000
James Reimer (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $2,062,500
Calvin Pickard (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $2,062,500
Mikhail Grigorenko (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $1,875,000
Calle Jarnkrok (1 Way Contract) $2,150,000 (1)
-Salary Remaining : $1,612,500
Tim Stutzle $2,000,000 (1)
-Salary Remaining : $1,500,000
Darnell Nurse (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,500,000
Mario Ferraro $1,750,000 (3)
-Salary Remaining : $1,312,500
Kevin Bahl $1,750,000 (4)
-Salary Remaining : $1,312,500
Dylan Cozens $1,750,000 (1)
-Salary Remaining : $1,312,500
Dante Fabbro $1,500,000 (2)
-Salary Remaining : $1,125,000
Andrew Peeke $1,500,000 (2)
-Salary Remaining : $1,125,000
Tommy Novak $500,000 (1)
-Salary Remaining : $375,000
Travis Dermott $500,000 (1)
-Salary Remaining : $375,000
JOEL NYSTROM (1 Way Contract) $275,000 (1)
-1 Way Contract Salary Cap : $275,000
-Salary Remaining : $206,250
LARS BRYGGMAN (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $187,500
Total Pro Players24
Salary Commitment
Year 25 : $71,825,067
Year 26 : $39,150,067
Year 27 : $15,900,000
Year 28 : $7,950,000
Salary Average Commitment
Year 25 : $71,825,067
Year 26 : $39,150,067
Year 27 : $15,900,000
Year 28 : $7,950,000
Salary Cap with 1 Way Contract
Year 25 : $71,825,067
Year 26 : $39,150,067
Year 27 : $15,900,000
Year 28 : $7,950,000

Farm Players Salaries

Cole Koepke $200,000 (1)
Salary Remaining : $150,000
Miikka Salomaki $200,000 (1)
Salary Remaining : $150,000
Maxim Tsyplakov $200,000 (1)
Salary Remaining : $150,000
Scott Wedgewood $185,000 (1)
Salary Remaining : $138,750
David Rittich $185,000 (1)
Salary Remaining : $138,750
Cole Sillinger $175,000 (3)
Salary Remaining : $131,250
Juraj Slafkovsky $175,000 (3)
Salary Remaining : $131,250
Sven Andrighetto $150,000 (2)
Salary Remaining : $112,500
Alexey Marchenko $100,000 (2)
Salary Remaining : $75,000
Jordan Oesterle $100,000 (2)
Salary Remaining : $75,000
Mathias Brome $100,000 (2)
Salary Remaining : $75,000
Luke Evangelista $100,000 (2)
Salary Remaining : $75,000
Justin Danforth $100,000 (1)
Salary Remaining : $75,000
Joel Blomqvist $80,000 (3)
Salary Remaining : $60,000
Jayden Struble $80,000 (2)
Salary Remaining : $60,000
Juuso Parssinen $80,000 (1)
Salary Remaining : $60,000
Albert Johansson $80,000 (3)
Salary Remaining : $60,000
Kevin Gravel $75,000 (2)
Salary Remaining : $56,250
Andrew Agozzino $75,000 (1)
Salary Remaining : $56,250
Jordan Spence $70,000 (2)
Salary Remaining : $52,500
Matias Maccelli $70,000 (1)
Salary Remaining : $52,500
Henry Thrun $70,000 (2)
Salary Remaining : $52,500
Niko Mikkola $62,500 (4)
Salary Remaining : $46,875
Jacob De La Rose $62,500 (3)
Salary Remaining : $46,875
Sheldon Dries $62,500 (2)
Salary Remaining : $46,875
Steven Lorentz $62,500 (4)
Salary Remaining : $46,875
Ty Rattie $62,500 (1)
Salary Remaining : $46,875
Markus Niemelainen $50,000 (1)
Salary Remaining : $37,500
Jansen Harkins $50,000 (1)
Salary Remaining : $37,500
Blake Speers $50,000 (1)
Salary Remaining : $37,500
Total Farm Players30
Salary Commitment
Year 25 : $3,112,500
Year 26 : $1,605,000
Year 27 : $697,500
Year 28 : $125,000
Salary Average Commitment
Year 25 : $3,112,500
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 - 5,206 - 87.64%
Level 2: 4860 - $51 - 3,947 - 81.21%
Level 3: 1980 - $30 - 1,704 - 86.06%
Level 4: 3960 - $23 - 3,244 - 81.91%
Luxury : 1260 - $186 - 1,013 - 80.38%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,586 - 79.28%
Farm Level 2: 1000 - $11 - 915 - 91.47%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %15,113 - 83.96%
Average Income per Game$1,103,677
Year to Date Revenue$12,140,451
Farm
Home Games Left29
Average Attendance - %2,500 - 83.34%
Average Income per Game$59,214
Year to Date Revenue$651,353

Expense

Pro Players Total Salaries$57,784,307
Farm Players Total Salaries$2,119,530
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$14,243,939
Farm Year To Date Expenses$550,094
Pro Salary Cap To Date$14,243,939
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$32,006,644
Farm Estimated Season Revenue$1,717,203
Pro Remaining Season Days141
Pro Expenses Per Days$307,363
Pro Estimated Expenses$43,338,183
Farm Remaining Season Days141
Farm Expenses Per Days$11,274
Farm Estimated Expenses$1,589,634
Estimated Season Expenses$44,927,817
Current Bank Account$50,869,004
Projected Bank Account$39,665,034

Pro Players Salaries

Kyle Connor (1 Way Contract) $13,067,000 (1)
-Salary Remaining : $9,800,250
Taylor Hall (1 Way Contract) $7,805,372 (2)
-Salary Remaining : $5,854,029
Vladimir Tarasenko (1 Way Contract) $4,300,000 (2)
-Salary Remaining : $3,225,000
Sidney Crosby (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $2,850,000
Jake Allen (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $2,625,000
Rasmus Andersson (1 Way Contract) $3,031,000 (4)
-Salary Remaining : $2,273,250
MacKenzie Weegar (1 Way Contract) $2,800,000 (3)
-Salary Remaining : $2,100,000
Dmitry Orlov (1 Way Contract) $2,800,000 (2)
-Salary Remaining : $2,100,000
Braden Schneider (1 Way Contract) $2,703,000 (4)
-Salary Remaining : $2,027,250
Eetu Luostarinen $2,500,000 (3)
-Salary Remaining : $1,875,000
Brett Bulmer $1,550,000 (2)
-Salary Remaining : $1,162,500
Marcus Kruger $1,456,789 (2)
-Salary Remaining : $1,092,592
Casey DeSmith $1,364,000 (2)
-Salary Remaining : $1,023,000
Kevin Stenlund $1,000,000 (1)
-Salary Remaining : $750,000
Pavel Dorofeyev $1,000,000 (2)
-Salary Remaining : $750,000
Zach Bogosian $762,146 (1)
-Salary Remaining : $571,610
Owen Tippett $750,000 (4)
-Salary Remaining : $562,500
Linus Hogberg $700,000 (3)
-Salary Remaining : $525,000
Simon Benoit $700,000 (3)
-Salary Remaining : $525,000
Austin Czarnik $625,000 (1)
-Salary Remaining : $468,750
Jonny Brodzinski $550,000 (1)
-Salary Remaining : $412,500
Carson McMillan (1 Way Contract) $520,000 (1)
-Salary Remaining : $390,000
PATRICK CURRY (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $375,000
Total Pro Players23
Salary Commitment
Year 25 : $57,784,307
Year 26 : $36,960,161
Year 27 : $13,184,000
Year 28 : $6,484,000
Salary Average Commitment
Year 25 : $57,784,307
Year 26 : $36,960,161
Year 27 : $13,184,000
Year 28 : $6,484,000
Salary Cap with 1 Way Contract
Year 25 : $57,784,307
Year 26 : $36,960,161
Year 27 : $13,184,000
Year 28 : $6,484,000

Farm Players Salaries

Mason McTavish $175,000 (2)
Salary Remaining : $131,250
Jack Quinn $125,000 (3)
Salary Remaining : $93,750
Zack Bolduc $125,000 (3)
Salary Remaining : $93,750
Justin Barron $100,000 (2)
Salary Remaining : $75,000
Zack MacEwen $100,000 (1)
Salary Remaining : $75,000
Lassi Thomson $100,000 (2)
Salary Remaining : $75,000
Simon Holmstrom $100,000 (1)
Salary Remaining : $75,000
Ryan Johnson $90,000 (2)
Salary Remaining : $67,500
Nolan Foote $90,000 (3)
Salary Remaining : $67,500
Mads Sogaard $90,000 (2)
Salary Remaining : $67,500
Jackson LaCombe $80,000 (3)
Salary Remaining : $60,000
Valentin Zykov $74,000 (1)
Salary Remaining : $55,500
Devin Cooley $70,000 (2)
Salary Remaining : $52,500
Jan Rutta $70,000 (2)
Salary Remaining : $52,500
Igor Ozhiganov $62,500 (1)
Salary Remaining : $46,875
Artemi Kniazev $60,000 (2)
Salary Remaining : $45,000
David Kase $52,500 (1)
Salary Remaining : $39,375
Liam O'Brien $52,000 (2)
Salary Remaining : $39,000
Maxime Lagace $52,000 (1)
Salary Remaining : $39,000
Danny O'Regan $51,000 (1)
Salary Remaining : $38,250
Aleksi Saarela $50,500 (1)
Salary Remaining : $37,875
Marcus Sorensen $50,010 (1)
Salary Remaining : $37,508
Brett Ritchie $50,010 (1)
Salary Remaining : $37,508
Matt Tennyson $50,010 (1)
Salary Remaining : $37,508
Lane Pederson $50,000 (1)
Salary Remaining : $37,500
Lukas Rousek $50,000 (3)
Salary Remaining : $37,500
Ben Harpur $50,000 (1)
Salary Remaining : $37,500
Lean Bergmann $50,000 (4)
Salary Remaining : $37,500
Total Farm Players28
Salary Commitment
Year 25 : $2,119,530
Year 26 : $1,327,000
Year 27 : $520,000
Year 28 : $50,000
Salary Average Commitment
Year 25 : $2,119,530
Year 26 : $1,327,000
Year 27 : $520,000
Year 28 : $50,000

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Center
Level 1: 6040 - $92 - 4,886 - 80.89%
Level 2: 4960 - $51 - 3,803 - 76.66%
Level 3: 2080 - $30 - 1,714 - 82.42%
Level 4: 4060 - $23 - 3,069 - 75.60%
Luxury : 1360 - $186 - 1,027 - 75.54%
Total Capacity :18500
Farm
Farm Level 1: 2000 - $31 - 1,557 - 77.87%
Farm Level 2: 1000 - $11 - 942 - 94.20%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %14,499 - 78.37%
Average Income per Game$1,061,743
Year to Date Revenue$10,617,427
Farm
Home Games Left30
Average Attendance - %2,499 - 83.31%
Average Income per Game$58,638
Year to Date Revenue$586,383

Expense

Pro Players Total Salaries$80,051,667
Farm Players Total Salaries$2,178,700
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$19,805,633
Farm Year To Date Expenses$530,199
Pro Salary Cap To Date$19,805,633
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$31,852,281
Farm Estimated Season Revenue$1,759,149
Pro Remaining Season Days141
Pro Expenses Per Days$425,807
Pro Estimated Expenses$60,038,787
Farm Remaining Season Days141
Farm Expenses Per Days$11,589
Farm Estimated Expenses$1,634,049
Estimated Season Expenses$61,672,836
Current Bank Account$93,591,570
Projected Bank Account$65,530,164

Pro Players Salaries

Brandon Hagel (1 Way Contract) $6,666,667 (3)
-Salary Remaining : $5,000,000
Alex Galchenyuk (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $4,500,000
Nail Yakupov (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $4,500,000
Robby Fabbri (1 Way Contract) $5,750,000 (4)
-Salary Remaining : $4,312,500
Sam Reinhart (1 Way Contract) $5,750,000 (4)
-Salary Remaining : $4,312,500
Aaron Ekblad (1 Way Contract) $5,500,000 (4)
-Salary Remaining : $4,125,000
Jesperi Kotkaniemi (1 Way Contract) $4,710,000 (1)
-Salary Remaining : $3,532,500
Ilya Sorokin (1 Way Contract) $4,600,000 (3)
-Salary Remaining : $3,450,000
Timothy Liljegren (1 Way Contract) $4,200,000 (3)
-Salary Remaining : $3,150,000
Spencer Knight (1 Way Contract) $4,000,000 (4)
-1 Way Contract Salary Cap : $4,000,000
-Salary Remaining : $3,000,000
Zach Hyman (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,625,000
Denis Gurianov (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,250,000
Jonas Brodin (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,250,000
Andrew Copp (1 Way Contract) $2,600,000 (3)
-Salary Remaining : $1,950,000
Eric Comrie $2,250,000 (4)
-Salary Remaining : $1,687,500
Ondrej Kase $2,000,000 (4)
-Salary Remaining : $1,500,000
Andre Burakovsky $1,750,000 (3)
-Salary Remaining : $1,312,500
Cody Ceci $1,700,000 (1)
-Salary Remaining : $1,275,000
Roman Josi $1,500,000 (1)
-Salary Remaining : $1,125,000
Jakub Vrana $1,250,000 (4)
-Salary Remaining : $937,500
Matt Kessel $1,250,000 (2)
-Salary Remaining : $937,500
Lucas Carlsson $800,000 (2)
-Salary Remaining : $600,000
Ty Emberson $600,000 (3)
-Salary Remaining : $450,000
CHARLES-EDOUARD D'ASTOUS (1 Way Contract) $305,000 (1)
-1 Way Contract Salary Cap : $305,000
-Salary Remaining : $228,750
SIMON HJALMARSSON (1 Way Contract) $300,000 (1)
-1 Way Contract Salary Cap : $300,000
-Salary Remaining : $225,000
ANTON LEVTCHI (1 Way Contract) $280,000 (1)
-1 Way Contract Salary Cap : $280,000
-Salary Remaining : $210,000
MATYAS KANTNER (1 Way Contract) $280,000 (1)
-1 Way Contract Salary Cap : $280,000
-Salary Remaining : $210,000
DANIEL GAZDA (1 Way Contract) $260,000 (1)
-1 Way Contract Salary Cap : $260,000
-Salary Remaining : $195,000
FREDERIC ALLARD (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $187,500
Total Pro Players29
Salary Commitment
Year 25 : $80,051,667
Year 26 : $51,966,667
Year 27 : $46,916,667
Year 28 : $26,500,000
Salary Average Commitment
Year 25 : $80,051,667
Year 26 : $51,966,667
Year 27 : $46,916,667
Year 28 : $26,500,000
Salary Cap with 1 Way Contract
Year 25 : $80,051,667
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 : $131,250
Tanner Kero $160,000 (2)
Salary Remaining : $120,000
Sean Walker $160,000 (3)
Salary Remaining : $120,000
Colin Blackwell $160,000 (2)
Salary Remaining : $120,000
Erik Haula $150,000 (2)
Salary Remaining : $112,500
Saku Maenalanen $150,000 (3)
Salary Remaining : $112,500
Mike Zalewski $130,000 (1)
Salary Remaining : $97,500
Jacob Markstrom $125,000 (1)
Salary Remaining : $93,750
Mark Pysyk $110,000 (2)
Salary Remaining : $82,500
Fredrik Claesson $110,000 (1)
Salary Remaining : $82,500
Charles Hudon $90,000 (1)
Salary Remaining : $67,500
Matt Benning $80,000 (1)
Salary Remaining : $60,000
Kevin Labanc $80,000 (3)
Salary Remaining : $60,000
Julian Melchiori $80,000 (2)
Salary Remaining : $60,000
Josh Teves $80,000 (3)
Salary Remaining : $60,000
Colton White $61,200 (1)
Salary Remaining : $45,900
Alexey Toropchenko $60,000 (1)
Salary Remaining : $45,000
Martin Pospisil $60,000 (3)
Salary Remaining : $45,000
Marek Langhamer $57,500 (2)
Salary Remaining : $43,125
Kyle MacLean $50,000 (3)
Salary Remaining : $37,500
Victor Ejdsell $50,000 (3)
Salary Remaining : $37,500
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 - 5,105 - 85.94%
Level 2: 4860 - $51 - 3,817 - 78.55%
Level 3: 1980 - $30 - 1,655 - 83.56%
Level 4: 3960 - $23 - 3,196 - 80.71%
Luxury : 1260 - $186 - 1,016 - 80.62%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,594 - 79.71%
Farm Level 2: 1000 - $11 - 927 - 92.69%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %14,789 - 82.16%
Average Income per Game$1,083,852
Year to Date Revenue$7,586,965
Farm
Home Games Left33
Average Attendance - %2,521 - 84.03%
Average Income per Game$59,614
Year to Date Revenue$417,297

Expense

Pro Players Total Salaries$65,854,445
Farm Players Total Salaries$2,091,800
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$15,834,287
Farm Year To Date Expenses$499,689
Pro Salary Cap To Date$15,834,287
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,767,121
Farm Estimated Season Revenue$1,967,257
Pro Remaining Season Days141
Pro Expenses Per Days$350,290
Pro Estimated Expenses$49,390,890
Farm Remaining Season Days141
Farm Expenses Per Days$11,127
Farm Estimated Expenses$1,568,907
Estimated Season Expenses$50,959,797
Current Bank Account$48,407,538
Projected Bank Account$35,182,119

Pro Players Salaries

Cale Makar (1 Way Contract) $9,000,000 (3)
-Salary Remaining : $6,750,000
Shayne Gostisbehere (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $4,875,000
Aleksander Barkov (1 Way Contract) $6,494,445 (4)
-Salary Remaining : $4,870,834
Kailer Yamamoto (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $4,500,000
Thomas Harley (1 Way Contract) $4,750,000 (4)
-1 Way Contract Salary Cap : $4,750,000
-Salary Remaining : $3,562,500
Jakob Chychrun (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,625,000
Mark Jankowski (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,250,000
Vladislav Namestnikov (1 Way Contract) $2,600,000 (1)
-Salary Remaining : $1,950,000
Connor Ingram $2,375,000 (2)
-Salary Remaining : $1,781,250
Robert Hagg (1 Way Contract) $2,300,000 (2)
-Salary Remaining : $1,725,000
Nick Blankenburg $2,000,000 (1)
-Salary Remaining : $1,500,000
Cole Caufield $1,750,000 (1)
-Salary Remaining : $1,312,500
Chris Tanev (1 Way Contract) $1,345,000 (2)
-1 Way Contract Salary Cap : $1,345,000
-Salary Remaining : $1,008,750
Patrick Kane (1 Way Contract) $1,300,000 (1)
-1 Way Contract Salary Cap : $1,300,000
-Salary Remaining : $975,000
Charlie Lindgren $1,267,000 (2)
-Salary Remaining : $950,250
Kristian Reichel $1,250,000 (2)
-Salary Remaining : $937,500
Chad Billins (1 Way Contract) $1,067,000 (1)
-1 Way Contract Salary Cap : $1,067,000
-Salary Remaining : $800,250
Joseph Woll $800,000 (1)
-Salary Remaining : $600,000
Jacob Bernard-Docker $800,000 (3)
-Salary Remaining : $600,000
Connor Dewar $700,000 (1)
-Salary Remaining : $525,000
Nils Aman $700,000 (2)
-Salary Remaining : $525,000
Michael Bunting $625,000 (4)
-Salary Remaining : $468,750
Declan Chisholm $600,000 (2)
-Salary Remaining : $450,000
Ryan Poehling $575,000 (3)
-Salary Remaining : $431,250
Cole Reinhardt $567,000 (1)
-Salary Remaining : $425,250
Mark Olver (1 Way Contract) $567,000 (2)
-1 Way Contract Salary Cap : $567,000
-Salary Remaining : $425,250
Jordan Greenway $500,000 (1)
-Salary Remaining : $375,000
Trent Frederic $500,000 (2)
-Salary Remaining : $375,000
TIM JUEL (1 Way Contract) $350,000 (1)
-1 Way Contract Salary Cap : $350,000
-Salary Remaining : $262,500
HENRIK TOMMERNES (1 Way Contract) $305,000 (1)
-1 Way Contract Salary Cap : $305,000
-Salary Remaining : $228,750
NOA VALI (1 Way Contract) $267,000 (1)
-1 Way Contract Salary Cap : $267,000
-Salary Remaining : $200,250
JONATHAN PUDAS (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $187,500
NIKITA NOVIKOV (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $187,500
KALLE LOPONEN (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $187,500
BRENDAN SHINNIMIN (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $187,500
BOBBY TRIVIGNO (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $187,500
ALEKSI KLEMETTI (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $187,500
Total Pro Players37
Salary Commitment
Year 25 : $65,854,445
Year 26 : $42,148,445
Year 27 : $28,244,445
Year 28 : $11,869,445
Salary Average Commitment
Year 25 : $65,854,445
Year 26 : $42,148,445
Year 27 : $28,244,445
Year 28 : $11,869,445
Salary Cap with 1 Way Contract
Year 25 : $65,854,445
Year 26 : $42,148,445
Year 27 : $28,244,445
Year 28 : $11,869,445

Farm Players Salaries

Logan Cooley $200,000 (3)
Salary Remaining : $150,000
Marek Mazanec $136,400 (1)
Salary Remaining : $102,300
Danil Yurtaykin $129,000 (1)
Salary Remaining : $96,750
Mike Matheson $126,700 (2)
Salary Remaining : $95,025
Madison Bowey $125,000 (3)
Salary Remaining : $93,750
Nicolas Beaudin $106,700 (1)
Salary Remaining : $80,025
Ben Gleason $106,700 (1)
Salary Remaining : $80,025
Filip Hallander $100,000 (1)
Salary Remaining : $75,000
Matthew Phillips $90,000 (2)
Salary Remaining : $67,500
Tyler Benson $90,000 (1)
Salary Remaining : $67,500
Max Sasson $70,000 (3)
Salary Remaining : $52,500
Chandler Stephenson $62,500 (2)
Salary Remaining : $46,875
Tyce Thompson $60,000 (3)
Salary Remaining : $45,000
Angus Crookshank $56,700 (1)
Salary Remaining : $42,525
Cameron Hillis $56,700 (1)
Salary Remaining : $42,525
Patrick Giles $56,700 (1)
Salary Remaining : $42,525
Egor Sokolov $56,700 (1)
Salary Remaining : $42,525
Remi Elie $56,000 (2)
Salary Remaining : $42,000
Viktor Lodin $55,500 (3)
Salary Remaining : $41,625
Corey Schueneman $50,500 (2)
Salary Remaining : $37,875
Joey Keane $50,000 (2)
Salary Remaining : $37,500
Gabriel Fortier $50,000 (2)
Salary Remaining : $37,500
Magnus Chrona $50,000 (2)
Salary Remaining : $37,500
Matthew Highmore $50,000 (2)
Salary Remaining : $37,500
Max Crozier $50,000 (3)
Salary Remaining : $37,500
Adam Erne $50,000 (1)
Salary Remaining : $37,500
Total Farm Players26
Salary Commitment
Year 25 : $2,091,800
Year 26 : $1,146,200
Year 27 : $560,500
Year 28 : $0
Salary Average Commitment
Year 25 : $2,091,800
Year 26 : $1,146,200
Year 27 : $560,500
Year 28 : $0

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 5940 - $92 - 5,027 - 84.62%
Level 2: 4860 - $51 - 4,121 - 84.79%
Level 3: 1980 - $30 - 1,682 - 84.93%
Level 4: 3960 - $23 - 3,188 - 80.51%
Luxury : 1260 - $186 - 1,017 - 80.73%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,620 - 80.99%
Farm Level 2: 1000 - $11 - 931 - 93.11%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %15,034 - 83.52%
Average Income per Game$1,093,994
Year to Date Revenue$12,033,938
Farm
Home Games Left29
Average Attendance - %2,551 - 85.03%
Average Income per Game$60,454
Year to Date Revenue$664,989

Expense

Pro Players Total Salaries$28,119,000
Farm Players Total Salaries$1,156,100
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$7,399,961
Farm Year To Date Expenses$286,458
Pro Salary Cap To Date$7,399,961
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$31,725,837
Farm Estimated Season Revenue$1,753,153
Pro Remaining Season Days141
Pro Expenses Per Days$149,569
Pro Estimated Expenses$21,089,229
Farm Remaining Season Days141
Farm Expenses Per Days$6,149
Farm Estimated Expenses$867,009
Estimated Season Expenses$21,956,238
Current Bank Account$48,572,095
Projected Bank Account$60,094,847

Pro Players Salaries

Alex Kerfoot (1 Way Contract) $3,100,000 (3)
-Salary Remaining : $2,325,000
Dillon Dube (1 Way Contract) $2,330,000 (2)
-Salary Remaining : $1,747,500
Jake McCabe (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,500,000
Tristan Jarry $1,875,000 (2)
-Salary Remaining : $1,406,250
Pius Suter $1,670,000 (4)
-Salary Remaining : $1,252,500
Brendan Perlini $1,670,000 (4)
-Salary Remaining : $1,252,500
Ryan Strome $1,670,000 (2)
-Salary Remaining : $1,252,500
Alex Petrovic $1,220,000 (1)
-Salary Remaining : $915,000
Logan Stanley $1,200,000 (2)
-Salary Remaining : $900,000
Ian Mitchell (1 Way Contract) $1,173,000 (1)
-Salary Remaining : $879,750
Joseph Blandisi $1,000,000 (3)
-Salary Remaining : $750,000
Jack Drury $900,000 (2)
-Salary Remaining : $675,000
Jesse Ylonen $800,000 (1)
-Salary Remaining : $600,000
Zach Whitecloud $750,000 (1)
-Salary Remaining : $562,500
Anthony Mantha $750,000 (3)
-Salary Remaining : $562,500
Zane McIntyre $625,000 (1)
-Salary Remaining : $468,750
Andrew MacWilliam (1 Way Contract) $601,000 (1)
-1 Way Contract Salary Cap : $601,000
-Salary Remaining : $450,750
Paul Cotter $600,000 (1)
-Salary Remaining : $450,000
Scott Perunovich $600,000 (2)
-Salary Remaining : $450,000
Tom Wilson $585,000 (2)
-Salary Remaining : $438,750
Tanner Jeannot $500,000 (1)
-Salary Remaining : $375,000
Trevor Lewis (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $375,000
Derek Forbort $500,000 (1)
-Salary Remaining : $375,000
Claude Giroux (1 Way Contract) $500,000 (1)
-Salary Remaining : $375,000
Jaxson Stauber $500,000 (3)
-Salary Remaining : $375,000
JAN-MIKAEL JARVINEN (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $187,500
LARS JOHANSSON (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $187,500
Total Pro Players27
Salary Commitment
Year 25 : $28,119,000
Year 26 : $17,850,000
Year 27 : $8,690,000
Year 28 : $3,340,000
Salary Average Commitment
Year 25 : $28,119,000
Year 26 : $17,850,000
Year 27 : $8,690,000
Year 28 : $3,340,000
Salary Cap with 1 Way Contract
Year 25 : $28,119,000
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 : $75,000
Jacob Peterson $80,000 (1)
Salary Remaining : $60,000
Akil Thomas $70,000 (1)
Salary Remaining : $52,500
Oscar Dansk $65,100 (1)
Salary Remaining : $48,825
Edward Pasquale $60,100 (1)
Salary Remaining : $45,075
Kurtis MacDermid $60,100 (1)
Salary Remaining : $45,075
Rocco Grimaldi $55,100 (1)
Salary Remaining : $41,325
Joel Kellman $55,100 (1)
Salary Remaining : $41,325
Logan Shaw $55,100 (1)
Salary Remaining : $41,325
Michael Callahan $55,100 (1)
Salary Remaining : $41,325
Roman Lyubimov $50,100 (1)
Salary Remaining : $37,575
Zack Mitchell $50,100 (1)
Salary Remaining : $37,575
Curtis McKenzie $50,100 (1)
Salary Remaining : $37,575
Pheonix Copley $50,100 (1)
Salary Remaining : $37,575
Ryan Graves $50,000 (1)
Salary Remaining : $37,500
Ryan Shea $50,000 (1)
Salary Remaining : $37,500
Johnathan Kovacevic $50,000 (1)
Salary Remaining : $37,500
Tyler Tucker $50,000 (1)
Salary Remaining : $37,500
Jack McBain $50,000 (3)
Salary Remaining : $37,500
Brayden Pachal $50,000 (2)
Salary Remaining : $37,500
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 - 5,186 - 87.30%
Level 2: 4860 - $51 - 3,949 - 81.24%
Level 3: 1980 - $30 - 1,744 - 88.09%
Level 4: 3960 - $23 - 3,298 - 83.28%
Luxury : 1260 - $186 - 979 - 77.71%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,650 - 82.48%
Farm Level 2: 1000 - $11 - 939 - 93.86%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %15,155 - 84.20%
Average Income per Game$1,097,495
Year to Date Revenue$8,779,963
Farm
Home Games Left32
Average Attendance - %2,588 - 86.28%
Average Income per Game$61,463
Year to Date Revenue$491,706

Expense

Pro Players Total Salaries$57,742,000
Farm Players Total Salaries$1,398,056
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$15,165,966
Farm Year To Date Expenses$362,253
Pro Salary Cap To Date$15,165,966
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,119,852
Farm Estimated Season Revenue$1,966,824
Pro Remaining Season Days141
Pro Expenses Per Days$307,138
Pro Estimated Expenses$43,306,458
Farm Remaining Season Days141
Farm Expenses Per Days$7,436
Farm Estimated Expenses$1,048,476
Estimated Season Expenses$44,354,934
Current Bank Account$146,693,961
Projected Bank Account$139,425,703

Pro Players Salaries

Ryan Pulock (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $6,000,000
Nick Suzuki (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $4,875,000
Oliver Ekman-Larsson (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $3,750,000
John Klingberg (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $3,375,000
Alexandre Texier (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $3,000,000
Jesper Bratt (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $3,000,000
Victor Olofsson (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,625,000
Mattias Samuelsson (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $2,250,000
Connor Murphy (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,250,000
Travis Konecny (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,250,000
Jaret Anderson-Dolan (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $2,062,500
Ilya Samsonov (1 Way Contract) $2,225,000 (3)
-Salary Remaining : $1,668,750
Vitali Kravtsov $1,500,000 (1)
-Salary Remaining : $1,125,000
Cameron Gaunce (1 Way Contract) $1,067,000 (2)
-1 Way Contract Salary Cap : $1,067,000
-Salary Remaining : $800,250
Oliver Kylington $1,000,000 (4)
-Salary Remaining : $750,000
Dominik Kahun $1,000,000 (4)
-Salary Remaining : $750,000
Arvid Soderblom $800,000 (1)
-Salary Remaining : $600,000
Dysin Mayo $750,000 (1)
-Salary Remaining : $562,500
Mac Hollowell $600,000 (1)
-Salary Remaining : $450,000
Erik Kallgren $550,000 (2)
-Salary Remaining : $412,500
Zach Sanford (1 Way Contract) $500,000 (1)
-Salary Remaining : $375,000
Morgan Frost $500,000 (1)
-Salary Remaining : $375,000
Total Pro Players22
Salary Commitment
Year 25 : $57,742,000
Year 26 : $31,342,000
Year 27 : $29,725,000
Year 28 : $19,500,000
Salary Average Commitment
Year 25 : $57,742,000
Year 26 : $31,342,000
Year 27 : $29,725,000
Year 28 : $19,500,000
Salary Cap with 1 Way Contract
Year 25 : $57,742,000
Year 26 : $31,342,000
Year 27 : $29,725,000
Year 28 : $19,500,000

Farm Players Salaries

Dan Vladar $100,000 (4)
Salary Remaining : $75,000
Collin Graf $100,000 (2)
Salary Remaining : $75,000
Martin Kaut $100,000 (1)
Salary Remaining : $75,000
Cayden Primeau $90,000 (3)
Salary Remaining : $67,500
Nils Lundkvist $80,000 (1)
Salary Remaining : $60,000
Alex Nylander $74,000 (1)
Salary Remaining : $55,500
Brandon Gignac $65,500 (2)
Salary Remaining : $49,125
Jason Dickinson $63,000 (4)
Salary Remaining : $47,250
Patrick Sieloff $62,500 (2)
Salary Remaining : $46,875
Alexander Barabanov $62,500 (2)
Salary Remaining : $46,875
Spencer Stastney (Out of Payroll) $60,000 (2)
Salary Remaining : $45,000
Ethan Bear $55,556 (3)
Salary Remaining : $41,667
Max Jones $55,000 (2)
Salary Remaining : $41,250
Cooper Marody $50,000 (1)
Salary Remaining : $37,500
Bokondji Imama $50,000 (1)
Salary Remaining : $37,500
Tanner Laczynski $50,000 (1)
Salary Remaining : $37,500
Glenn Gawdin $50,000 (1)
Salary Remaining : $37,500
Dylan Coghlan $50,000 (3)
Salary Remaining : $37,500
Jacob Moverare $50,000 (4)
Salary Remaining : $37,500
Sammy Walker $50,000 (4)
Salary Remaining : $37,500
Matt Kiersted $50,000 (2)
Salary Remaining : $37,500
Jeffrey Viel $50,000 (1)
Salary Remaining : $37,500
Karson Kuhlman $40,000 (1)
Salary Remaining : $30,000
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 - $90 - 5,126 - 86.30%
Level 2: 4860 - $43 - 4,454 - 91.64%
Level 3: 1980 - $31 - 1,769 - 89.35%
Level 4: 3960 - $17 - 3,906 - 98.63%
Luxury : 1260 - $179 - 1,138 - 90.33%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $29 - 1,836 - 91.79%
Farm Level 2: 1000 - $10 - 895 - 89.53%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %16,393 - 91.07%
Average Income per Game$1,114,242
Year to Date Revenue$10,028,182
Farm
Home Games Left31
Average Attendance - %2,731 - 91.04%
Average Income per Game$63,620
Year to Date Revenue$572,583

Expense

Pro Players Total Salaries$46,096,063
Farm Players Total Salaries$2,540,927
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$9,962,471
Farm Year To Date Expenses$614,604
Pro Salary Cap To Date$9,962,471
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,541,516
Farm Estimated Season Revenue$1,972,230
Pro Remaining Season Days141
Pro Expenses Per Days$245,192
Pro Estimated Expenses$34,572,072
Farm Remaining Season Days141
Farm Expenses Per Days$13,516
Farm Estimated Expenses$1,905,756
Estimated Season Expenses$36,477,828
Current Bank Account$39,118,372
Projected Bank Account$39,154,290

Pro Players Salaries

Erik Karlsson (1 Way Contract) $8,067,000 (1)
-Salary Remaining : $6,050,250
Mark Stone (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $3,750,000
Radek Faksa (1 Way Contract) $4,253,400 (2)
-Salary Remaining : $3,190,050
Tobias Rieder (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $3,000,000
Jaden Schwartz (1 Way Contract) $3,535,000 (1)
-Salary Remaining : $2,651,250
Jean-Gabriel Pageau (1 Way Contract) $2,982,000 (2)
-Salary Remaining : $2,236,500
Sam Steel (1 Way Contract) $2,175,000 (1)
-Salary Remaining : $1,631,250
Malcolm Subban (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,500,000
Frederick Gaudreau $1,500,000 (3)
-Salary Remaining : $1,125,000
Erik Brannstrom $1,300,000 (4)
-Salary Remaining : $975,000
Nikita Gusev $1,250,000 (3)
-Salary Remaining : $937,500
Jared Spurgeon (1 Way Contract) $1,234,500 (1)
-Salary Remaining : $925,875
Erik Gustafsson $959,360 (1)
-Salary Remaining : $719,520
Ross Colton $950,000 (1)
-Salary Remaining : $712,500
Gabriel Carlsson $909,200 (1)
-Salary Remaining : $681,900
Jonas Rondbjerg $800,000 (2)
-Salary Remaining : $600,000
Akira Schmid $700,000 (1)
-Salary Remaining : $525,000
Jonathan Dahlen $681,818 (2)
-Salary Remaining : $511,364
Fabian Zetterlund $600,000 (2)
-Salary Remaining : $450,000
Connor Bunnaman $575,000 (2)
-Salary Remaining : $431,250
Jacob Bryson $540,000 (2)
-Salary Remaining : $405,000
LUKAS WERNBLOM (1 Way Contract) $502,000 (1)
-1 Way Contract Salary Cap : $502,000
-Salary Remaining : $376,500
SANTERI HUOVILA (1 Way Contract) $502,000 (1)
-1 Way Contract Salary Cap : $502,000
-Salary Remaining : $376,500
Artturi Lehkonen $500,000 (3)
-Salary Remaining : $375,000
JAKOB STENQVIST (1 Way Contract) $320,000 (1)
-1 Way Contract Salary Cap : $320,000
-Salary Remaining : $240,000
DOMINIK PAVLAT (1 Way Contract) $259,785 (1)
-1 Way Contract Salary Cap : $259,785
-Salary Remaining : $194,839
Total Pro Players26
Salary Commitment
Year 25 : $46,096,063
Year 26 : $21,982,218
Year 27 : $4,550,000
Year 28 : $1,300,000
Salary Average Commitment
Year 25 : $46,096,063
Year 26 : $21,982,218
Year 27 : $4,550,000
Year 28 : $1,300,000
Salary Cap with 1 Way Contract
Year 25 : $46,096,063
Year 26 : $21,982,218
Year 27 : $4,550,000
Year 28 : $1,300,000

Farm Players Salaries

Adam Lowry $200,000 (1)
Salary Remaining : $150,000
Ross Johnston $175,000 (1)
Salary Remaining : $131,250
Klim Kostin $175,000 (2)
Salary Remaining : $131,250
Tyler Wotherspoon $172,190 (1)
Salary Remaining : $129,143
Kristers Gudlevskis $158,090 (3)
Salary Remaining : $118,568
Cam York $125,000 (2)
Salary Remaining : $93,750
Nick Jensen $123,000 (1)
Salary Remaining : $92,250
Dennis Cholowski $100,000 (1)
Salary Remaining : $75,000
Riley Damiani $100,000 (2)
Salary Remaining : $75,000
Nikita Soshnikov $94,975 (3)
Salary Remaining : $71,231
Kyle Capobianco $91,000 (2)
Salary Remaining : $68,250
Marcus Bjork $81,200 (2)
Salary Remaining : $60,900
Alec Regula $70,000 (3)
Salary Remaining : $52,500
Jet Greaves $70,000 (2)
Salary Remaining : $52,500
Kieffer Bellows $68,200 (2)
Salary Remaining : $51,150
Cam Dineen $68,182 (2)
Salary Remaining : $51,136
Zach Senyshyn $67,500 (1)
Salary Remaining : $50,625
Lukas Vejdemo $63,090 (2)
Salary Remaining : $47,318
Rhett Gardner $63,000 (4)
Salary Remaining : $47,250
Linus Karlsson $60,000 (3)
Salary Remaining : $45,000
Adam Ginning $60,000 (3)
Salary Remaining : $45,000
Alexandre Fortin $55,500 (1)
Salary Remaining : $41,625
Givani Smith $50,000 (3)
Salary Remaining : $37,500
Jonah Gadjovich $50,000 (1)
Salary Remaining : $37,500
Kevin Mandolese $50,000 (2)
Salary Remaining : $37,500
Marc McLaughlin $50,000 (3)
Salary Remaining : $37,500
Mikhail Vorobyov $50,000 (2)
Salary Remaining : $37,500
Pierre Engvall $50,000 (2)
Salary Remaining : $37,500
Total Farm Players28
Salary Commitment
Year 25 : $2,540,927
Year 26 : $1,597,737
Year 27 : $606,065
Year 28 : $63,000
Salary Average Commitment
Year 25 : $2,540,927
Year 26 : $1,597,737
Year 27 : $606,065
Year 28 : $63,000