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 - 5,179 - 87.18%
Level 2: 4860 - $51 - 3,981 - 81.92%
Level 3: 1980 - $30 - 1,715 - 86.62%
Level 4: 3960 - $23 - 3,343 - 84.42%
Luxury : 1260 - $186 - 1,014 - 80.46%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,693 - 84.67%
Farm Level 2: 1000 - $11 - 919 - 91.89%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %15,232 - 84.62%
Average Income per Game$1,106,006
Year to Date Revenue$7,742,045
Farm
Home Games Left33
Average Attendance - %2,612 - 87.08%
Average Income per Game$62,604
Year to Date Revenue$438,226

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$5,145,174
Farm Year To Date Expenses$269,764
Pro Salary Cap To Date$5,145,174
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$36,498,212
Farm Estimated Season Revenue$2,065,923
Pro Remaining Season Days164
Pro Expenses Per Days$230,154
Pro Estimated Expenses$37,745,256
Farm Remaining Season Days164
Farm Expenses Per Days$9,688
Farm Estimated Expenses$1,588,832
Estimated Season Expenses$39,334,088
Current Bank Account$40,820,498
Projected Bank Account$40,050,545

Pro Players Salaries

Adrian Kempe (1 Way Contract) $4,750,000 (4)
-Salary Remaining : $4,143,617
Markus Granlund (1 Way Contract) $4,569,000 (1)
-Salary Remaining : $3,985,723
Sean Couturier (1 Way Contract) $3,800,000 (2)
-Salary Remaining : $3,314,894
Teuvo Teravainen (1 Way Contract) $3,005,000 (1)
-Salary Remaining : $2,621,383
Laurent Brossoit (1 Way Contract) $2,500,000 (1)
-1 Way Contract Salary Cap : $2,500,000
-Salary Remaining : $2,180,851
Kaapo Kahkonen $1,750,000 (1)
-Salary Remaining : $1,526,596
Warren Foegele $1,750,000 (2)
-Salary Remaining : $1,526,596
Sean Durzi $1,750,000 (3)
-Salary Remaining : $1,526,596
Cody Glass $1,750,000 (1)
-Salary Remaining : $1,526,596
Oliver Wahlstrom $1,750,000 (1)
-Salary Remaining : $1,526,596
Marcus Johansson $1,600,000 (1)
-Salary Remaining : $1,395,745
Joe Veleno $1,500,000 (2)
-Salary Remaining : $1,308,511
Josh Mahura $1,388,889 (2)
-Salary Remaining : $1,211,584
Jake Christiansen $1,000,000 (2)
-Salary Remaining : $872,340
Jarred Tinordi (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $872,340
Christian Djoos $901,000 (3)
-Salary Remaining : $785,979
Gustav Lindstrom $900,000 (2)
-Salary Remaining : $785,106
Adam Ruzicka $900,000 (1)
-Salary Remaining : $785,106
Ryan Carpenter $850,000 (1)
-Salary Remaining : $741,489
Devin Shore $750,000 (3)
-Salary Remaining : $654,255
Egor Zamula $650,000 (3)
-Salary Remaining : $567,021
Matt Grzelcyk $625,000 (2)
-Salary Remaining : $545,213
Karel Vejmelka $624,999 (1)
-Salary Remaining : $545,212
Josh Leivo $575,000 (2)
-Salary Remaining : $501,596
JOEY LALEGGIA (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $436,170
DAVID QUENNEVILLE (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $436,170
Carl Grundstrom $500,000 (3)
-Salary Remaining : $436,170
VALTTERI OJANTAKANEN (1 Way Contract) $315,000 (1)
-1 Way Contract Salary Cap : $315,000
-Salary Remaining : $274,787
ALEX PETERS (1 Way Contract) $280,000 (1)
-1 Way Contract Salary Cap : $280,000
-Salary Remaining : $244,255
NIKO HOVINEN (1 Way Contract) $280,000 (1)
-1 Way Contract Salary Cap : $280,000
-Salary Remaining : $244,255
KASPERI OJANTAKANEN (1 Way Contract) $255,000 (1)
-1 Way Contract Salary Cap : $255,000
-Salary Remaining : $222,447
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 : $157,021
Nico Sturm $157,500 (3)
Salary Remaining : $137,394
Josh Jooris $155,900 (1)
Salary Remaining : $135,998
Pontus Aberg $155,500 (2)
Salary Remaining : $135,649
Matt Puempel $125,000 (3)
Salary Remaining : $109,043
Richard Panik $111,500 (1)
Salary Remaining : $97,266
Michal Jordan $111,500 (1)
Salary Remaining : $97,266
Justin Dowling $77,500 (1)
Salary Remaining : $67,606
Kyle Rau $65,500 (2)
Salary Remaining : $57,138
Christopher Gibson $65,000 (2)
Salary Remaining : $56,702
Daniel Carr $61,500 (2)
Salary Remaining : $53,649
Kevin Roy $57,500 (2)
Salary Remaining : $50,160
Jordan Weal $57,500 (2)
Salary Remaining : $50,160
Jiri Smejkal $57,500 (1)
Salary Remaining : $50,160
Garnet Hathaway $57,500 (2)
Salary Remaining : $50,160
Martin Marincin $55,000 (2)
Salary Remaining : $47,979
Seth Helgeson $55,000 (1)
Salary Remaining : $47,979
Kevin Czuczman $55,000 (1)
Salary Remaining : $47,979
Petteri Lindbohm $55,000 (3)
Salary Remaining : $47,979
Casey Fitzgerald $55,000 (1)
Salary Remaining : $47,979
Nick Cicek $50,000 (1)
Salary Remaining : $43,617
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 - 5,518 - 92.89%
Level 2: 4860 - $50 - 4,641 - 95.50%
Level 3: 1980 - $29 - 1,642 - 82.90%
Level 4: 3960 - $23 - 3,042 - 76.83%
Luxury : 1260 - $185 - 1,099 - 87.18%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $32 - 1,596 - 79.78%
Farm Level 2: 1000 - $12 - 889 - 88.93%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %15,941 - 88.56%
Average Income per Game$1,181,384
Year to Date Revenue$7,088,306
Farm
Home Games Left34
Average Attendance - %2,485 - 82.83%
Average Income per Game$60,634
Year to Date Revenue$363,804

Expense

Pro Players Total Salaries$79,306,000
Farm Players Total Salaries$1,496,200
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$10,124,160
Farm Year To Date Expenses$191,016
Pro Salary Cap To Date$10,124,160
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,167,067
Farm Estimated Season Revenue$2,061,556
Pro Remaining Season Days164
Pro Expenses Per Days$421,840
Pro Estimated Expenses$69,181,760
Farm Remaining Season Days164
Farm Expenses Per Days$7,959
Farm Estimated Expenses$1,305,276
Estimated Season Expenses$70,487,036
Current Bank Account$67,409,257
Projected Bank Account$39,150,844

Pro Players Salaries

David Pastrnak (1 Way Contract) $8,000,000 (4)
-Salary Remaining : $6,978,723
Erik Gudbranson (1 Way Contract) $7,525,000 (2)
-Salary Remaining : $6,564,362
Esa Lindell (1 Way Contract) $6,900,000 (1)
-Salary Remaining : $6,019,149
Elias Lindholm (1 Way Contract) $5,250,000 (1)
-Salary Remaining : $4,579,787
Adam Larsson (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $4,361,702
Jason Zucker (1 Way Contract) $4,900,000 (1)
-Salary Remaining : $4,274,468
Mark Scheifele (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $3,925,532
Charlie McAvoy (1 Way Contract) $4,350,000 (2)
-Salary Remaining : $3,794,681
Klas Dahlbeck (1 Way Contract) $3,300,000 (2)
-Salary Remaining : $2,878,723
Connor Clifton (1 Way Contract) $3,100,000 (3)
-Salary Remaining : $2,704,255
Jake Oettinger (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $2,617,021
J.T. Miller (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $2,617,021
Magnus Paajarvi (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,617,021
Jamie Benn (1 Way Contract) $2,800,000 (1)
-Salary Remaining : $2,442,553
Colton Sissons $1,400,000 (3)
-Salary Remaining : $1,221,277
Filip Gustavsson $1,400,000 (4)
-Salary Remaining : $1,221,277
Nick Foligno (1 Way Contract) $1,325,000 (1)
-1 Way Contract Salary Cap : $1,325,000
-Salary Remaining : $1,155,851
Cam Talbot (1 Way Contract) $1,250,000 (1)
-Salary Remaining : $1,090,426
David Perron (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $1,046,809
Jordan Staal (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $872,340
Mikael Backlund (1 Way Contract) $950,000 (1)
-1 Way Contract Salary Cap : $950,000
-Salary Remaining : $828,723
Jack Johnson (1 Way Contract) $850,000 (1)
-1 Way Contract Salary Cap : $850,000
-Salary Remaining : $741,489
Morgan Barron $800,000 (1)
-Salary Remaining : $697,872
Vladimir Sobotka (1 Way Contract) $705,000 (1)
-1 Way Contract Salary Cap : $705,000
-Salary Remaining : $615,000
Brad Hunt (1 Way Contract) $680,000 (1)
-1 Way Contract Salary Cap : $680,000
-Salary Remaining : $593,191
T.J. Brennan (1 Way Contract) $640,000 (1)
-1 Way Contract Salary Cap : $640,000
-Salary Remaining : $558,298
Joe Hicketts $624,000 (1)
-Salary Remaining : $544,340
Pierre-Edouard Bellemare (1 Way Contract) $590,000 (1)
-1 Way Contract Salary Cap : $590,000
-Salary Remaining : $514,681
Lawson Crouse $500,000 (1)
-Salary Remaining : $436,170
Mikey Eyssimont $500,000 (1)
-Salary Remaining : $436,170
JUHA METSOLA (1 Way Contract) $267,000 (1)
-1 Way Contract Salary Cap : $267,000
-Salary Remaining : $232,915
Total Pro Players31
Salary Commitment
Year 25 : $79,306,000
Year 26 : $35,075,000
Year 27 : $19,900,000
Year 28 : $9,400,000
Salary Average Commitment
Year 25 : $79,306,000
Year 26 : $35,075,000
Year 27 : $19,900,000
Year 28 : $9,400,000
Salary Cap with 1 Way Contract
Year 25 : $79,306,000
Year 26 : $35,075,000
Year 27 : $19,900,000
Year 28 : $9,400,000

Farm Players Salaries

Lucas Lessio $159,000 (1)
Salary Remaining : $138,702
Patrick Brown $136,500 (2)
Salary Remaining : $119,074
Lucas Johansen $100,000 (2)
Salary Remaining : $87,234
Andrej Sustr $98,000 (1)
Salary Remaining : $85,489
Brock Nelson $95,000 (2)
Salary Remaining : $82,872
Par Lindholm $95,000 (2)
Salary Remaining : $82,872
Scott Morrow $90,000 (3)
Salary Remaining : $78,511
Niklas Svedberg $75,000 (2)
Salary Remaining : $65,426
Laurent Dauphin $75,000 (3)
Salary Remaining : $65,426
Dylan Demelo $72,000 (1)
Salary Remaining : $62,809
Spencer Foo $62,500 (2)
Salary Remaining : $54,521
Hunter Miska $62,400 (1)
Salary Remaining : $54,434
Jayce Hawryluk $62,400 (1)
Salary Remaining : $54,434
Grigori Denisenko $56,700 (1)
Salary Remaining : $49,462
Aidan McDonough $56,700 (1)
Salary Remaining : $49,462
Daniil Miromanov $50,000 (2)
Salary Remaining : $43,617
Sampo Ranta $50,000 (2)
Salary Remaining : $43,617
Brendan Leipsic $50,000 (2)
Salary Remaining : $43,617
A.J. Greer $50,000 (1)
Salary Remaining : $43,617
Total Farm Players19
Salary Commitment
Year 25 : $1,496,200
Year 26 : $879,000
Year 27 : $165,000
Year 28 : $0
Salary Average Commitment
Year 25 : $1,496,200
Year 26 : $879,000
Year 27 : $165,000
Year 28 : $0

California Golden Seals



Arena Capacity - Ticket Price
Attendance - %

Arena NameOakland Arena
Level 1: 5940 - $92 - 5,639 - 94.94%
Level 2: 4860 - $51 - 4,246 - 87.36%
Level 3: 1980 - $30 - 1,755 - 88.65%
Level 4: 3960 - $23 - 3,178 - 80.24%
Luxury : 1260 - $186 - 1,047 - 83.13%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,767 - 88.36%
Farm Level 2: 1000 - $11 - 926 - 92.64%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %15,865 - 88.14%
Average Income per Game$1,172,069
Year to Date Revenue$5,860,343
Farm
Home Games Left35
Average Attendance - %2,694 - 89.79%
Average Income per Game$64,974
Year to Date Revenue$324,868

Expense

Pro Players Total Salaries$64,088,561
Farm Players Total Salaries$1,475,300
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$8,181,528
Farm Year To Date Expenses$188,328
Pro Salary Cap To Date$8,181,528
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,022,401
Farm Estimated Season Revenue$2,274,076
Pro Remaining Season Days164
Pro Expenses Per Days$340,897
Pro Estimated Expenses$55,907,108
Farm Remaining Season Days164
Farm Expenses Per Days$7,847
Farm Estimated Expenses$1,286,908
Estimated Season Expenses$57,194,016
Current Bank Account$36,887,218
Projected Bank Account$22,989,679

Pro Players Salaries

Nils Hoglander (1 Way Contract) $5,150,000 (3)
-Salary Remaining : $4,492,553
Nicolas Hague (1 Way Contract) $4,100,000 (3)
-Salary Remaining : $3,576,596
K'Andre Miller (1 Way Contract) $4,100,000 (3)
-Salary Remaining : $3,576,596
Jamie Drysdale (1 Way Contract) $4,100,000 (4)
-Salary Remaining : $3,576,596
Dawson Mercer (1 Way Contract) $3,600,000 (4)
-Salary Remaining : $3,140,426
Barrett Hayton (1 Way Contract) $3,600,000 (4)
-Salary Remaining : $3,140,426
Isac Lundestrom (1 Way Contract) $3,600,000 (4)
-Salary Remaining : $3,140,426
Jakob Chychrun (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $3,053,191
Kevin Lankinen (1 Way Contract) $3,100,000 (3)
-Salary Remaining : $2,704,255
Ryan Hartman (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,617,021
Pavel Buchnevich (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,617,021
Mark Jankowski (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,617,021
Evander Kane (1 Way Contract) $2,775,000 (2)
-Salary Remaining : $2,420,745
Luke Kunin $1,900,000 (2)
-Salary Remaining : $1,657,447
Jake Sanderson $1,500,000 (2)
-Salary Remaining : $1,308,511
Patrick Kane (1 Way Contract) $1,300,000 (1)
-1 Way Contract Salary Cap : $1,300,000
-Salary Remaining : $1,134,043
Rafael Harvey-Pinard $1,250,000 (1)
-Salary Remaining : $1,090,426
TJ Brodie (1 Way Contract) $1,229,999 (1)
-1 Way Contract Salary Cap : $1,229,999
-Salary Remaining : $1,072,978
Ryan Stanton (1 Way Contract) $1,229,999 (1)
-1 Way Contract Salary Cap : $1,229,999
-Salary Remaining : $1,072,978
Mark Katic (1 Way Contract) $1,229,999 (1)
-1 Way Contract Salary Cap : $1,229,999
-Salary Remaining : $1,072,978
Christian Folin $1,000,000 (1)
-Salary Remaining : $872,340
Marian Studenic $869,565 (1)
-Salary Remaining : $758,557
Ukko-Pekka Luukkonen $800,000 (2)
-Salary Remaining : $697,872
James van Riemsdyk (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $775,000
-Salary Remaining : $676,064
Jake Virtanen $750,000 (1)
-Salary Remaining : $654,255
Michael Raffl (1 Way Contract) $701,000 (1)
-1 Way Contract Salary Cap : $701,000
-Salary Remaining : $611,511
Teemu Hartikainen (1 Way Contract) $701,000 (1)
-1 Way Contract Salary Cap : $701,000
-Salary Remaining : $611,511
Jacob Larsson $624,999 (2)
-Salary Remaining : $545,212
Trent Frederic $500,000 (2)
-Salary Remaining : $436,170
JENS LOOKE (1 Way Contract) $301,000 (1)
-1 Way Contract Salary Cap : $301,000
-Salary Remaining : $262,574
JESSE KIISKINEN (1 Way Contract) $301,000 (1)
-1 Way Contract Salary Cap : $301,000
-Salary Remaining : $262,574
REID GARDINER (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $218,085
ANTON WEDIN (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $218,085
Total Pro Players33
Salary Commitment
Year 25 : $64,088,561
Year 26 : $48,449,999
Year 27 : $31,350,000
Year 28 : $14,900,000
Salary Average Commitment
Year 25 : $64,088,561
Year 26 : $48,449,999
Year 27 : $31,350,000
Year 28 : $14,900,000
Salary Cap with 1 Way Contract
Year 25 : $64,088,561
Year 26 : $48,449,999
Year 27 : $31,350,000
Year 28 : $14,900,000

Farm Players Salaries

Arthur Kaliyev $125,000 (1)
Salary Remaining : $109,043
Antoine Bibeau $120,000 (1)
Salary Remaining : $104,681
Matt Tomkins $110,000 (1)
Salary Remaining : $95,957
Marcus Hogberg $100,000 (3)
Salary Remaining : $87,234
Nikita Okhotyuk $90,000 (2)
Salary Remaining : $78,511
Ethen Frank $75,100 (2)
Salary Remaining : $65,513
Jacob Lucchini $75,100 (3)
Salary Remaining : $65,513
Petter Granberg $70,500 (3)
Salary Remaining : $61,500
Taylor Beck $70,100 (1)
Salary Remaining : $61,151
Henrik Borgstrom $65,000 (1)
Salary Remaining : $56,702
Keegan Lowe $62,500 (1)
Salary Remaining : $54,521
Mathieu Olivier $62,400 (2)
Salary Remaining : $54,434
Jake Middleton $62,400 (1)
Salary Remaining : $54,434
Jake Livingstone $62,400 (4)
Salary Remaining : $54,434
J.C. Beaudin $62,400 (2)
Salary Remaining : $54,434
Hayden Hodgson $62,400 (1)
Salary Remaining : $54,434
Max Willman $50,000 (1)
Salary Remaining : $43,617
Michal Repik $50,000 (1)
Salary Remaining : $43,617
Nick Shore $50,000 (1)
Salary Remaining : $43,617
Jordan Gross $50,000 (1)
Salary Remaining : $43,617
Total Farm Players20
Salary Commitment
Year 25 : $1,475,300
Year 26 : $597,900
Year 27 : $308,000
Year 28 : $62,400
Salary Average Commitment
Year 25 : $1,475,300
Year 26 : $597,900
Year 27 : $308,000
Year 28 : $62,400

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 5940 - $92 - 5,208 - 87.67%
Level 2: 4860 - $51 - 4,266 - 87.77%
Level 3: 1980 - $30 - 1,674 - 84.57%
Level 4: 3960 - $23 - 3,240 - 81.81%
Luxury : 1260 - $186 - 1,005 - 79.73%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,718 - 85.88%
Farm Level 2: 1000 - $11 - 891 - 89.14%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %15,392 - 85.51%
Average Income per Game$1,119,182
Year to Date Revenue$5,595,908
Farm
Home Games Left35
Average Attendance - %2,609 - 86.97%
Average Income per Game$63,051
Year to Date Revenue$315,255

Expense

Pro Players Total Salaries$57,225,000
Farm Players Total Salaries$1,390,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$7,142,024
Farm Year To Date Expenses$182,292
Pro Salary Cap To Date$7,142,024
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,171,356
Farm Estimated Season Revenue$2,206,785
Pro Remaining Season Days164
Pro Expenses Per Days$304,388
Pro Estimated Expenses$49,919,632
Farm Remaining Season Days164
Farm Expenses Per Days$7,394
Farm Estimated Expenses$1,212,616
Estimated Season Expenses$51,132,248
Current Bank Account$79,304,769
Projected Bank Account$69,550,662

Pro Players Salaries

Martin Necas (1 Way Contract) $7,310,000 (4)
-Salary Remaining : $6,376,809
Rasmus Dahlin (1 Way Contract) $6,300,000 (2)
-Salary Remaining : $5,495,745
Evgeni Malkin (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $3,925,532
Nikolaj Ehlers (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $3,489,362
Ryan Johansen (1 Way Contract) $3,600,000 (1)
-Salary Remaining : $3,140,426
Stuart Skinner (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $3,053,191
Janne Kuokkanen (1 Way Contract) $3,250,000 (2)
-Salary Remaining : $2,835,106
Scott Laughton (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,617,021
Philippe Myers (1 Way Contract) $2,700,000 (1)
-Salary Remaining : $2,355,319
Dakota Mermis $2,000,000 (1)
-Salary Remaining : $1,744,681
Ryan Dzingel (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,744,681
Blake Coleman $1,700,000 (1)
-Salary Remaining : $1,482,979
Jakob Silfverberg $1,600,000 (1)
-Salary Remaining : $1,395,745
Philip Broberg $1,500,000 (3)
-Salary Remaining : $1,308,511
Alex Newhook $1,500,000 (2)
-Salary Remaining : $1,308,511
Yakov Trenin $1,400,000 (1)
-Salary Remaining : $1,221,277
Philipp Grubauer $1,365,000 (2)
-Salary Remaining : $1,190,745
Dylan Holloway $1,250,000 (3)
-Salary Remaining : $1,090,426
Kaedan Korczak $800,000 (3)
-Salary Remaining : $697,872
Drew Helleson $800,000 (3)
-Salary Remaining : $697,872
Vladislav Kolyachonok $700,000 (3)
-Salary Remaining : $610,638
Brock Faber $700,000 (2)
-Salary Remaining : $610,638
Sam Montembeault $500,000 (1)
-Salary Remaining : $436,170
Dakota Joshua $500,000 (2)
-Salary Remaining : $436,170
RYAN LASCH (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $218,085
BRANDON BUSSI (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $218,085
JOHN LETHEMON (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $218,085
Total Pro Players27
Salary Commitment
Year 25 : $57,225,000
Year 26 : $42,975,000
Year 27 : $19,860,000
Year 28 : $14,810,000
Salary Average Commitment
Year 25 : $57,225,000
Year 26 : $42,975,000
Year 27 : $19,860,000
Year 28 : $14,810,000
Salary Cap with 1 Way Contract
Year 25 : $57,225,000
Year 26 : $42,975,000
Year 27 : $19,860,000
Year 28 : $14,810,000

Farm Players Salaries

Torey Krug $200,000 (1)
Salary Remaining : $174,468
Alex Turcotte $175,000 (3)
Salary Remaining : $152,660
Ty Smith $100,000 (3)
Salary Remaining : $87,234
Samuel Fagemo $80,000 (3)
Salary Remaining : $69,787
Joona Luoto $65,000 (2)
Salary Remaining : $56,702
Robin Salo $60,000 (1)
Salary Remaining : $52,340
Jack Ahcan $60,000 (4)
Salary Remaining : $52,340
Josh Dunne $50,000 (4)
Salary Remaining : $43,617
Brett Murray $50,000 (4)
Salary Remaining : $43,617
Brett Seney $50,000 (2)
Salary Remaining : $43,617
Jakub Galvas $50,000 (3)
Salary Remaining : $43,617
Jalen Chatfield $50,000 (2)
Salary Remaining : $43,617
Lias Andersson $50,000 (4)
Salary Remaining : $43,617
Rourke Chartier $50,000 (2)
Salary Remaining : $43,617
Taro Hirose $50,000 (1)
Salary Remaining : $43,617
Nic Petan $50,000 (3)
Salary Remaining : $43,617
Nikita Scherbak $50,000 (2)
Salary Remaining : $43,617
Peter Cehlarik $50,000 (2)
Salary Remaining : $43,617
Roland McKeown $50,000 (2)
Salary Remaining : $43,617
Mikhail Maltsev $50,000 (2)
Salary Remaining : $43,617
Total Farm Players20
Salary Commitment
Year 25 : $1,390,000
Year 26 : $1,080,000
Year 27 : $665,000
Year 28 : $210,000
Salary Average Commitment
Year 25 : $1,390,000
Year 26 : $1,080,000
Year 27 : $665,000
Year 28 : $210,000

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 5940 - $92 - 5,158 - 86.83%
Level 2: 4860 - $51 - 4,181 - 86.02%
Level 3: 1980 - $30 - 1,669 - 84.29%
Level 4: 3960 - $23 - 3,091 - 78.05%
Luxury : 1260 - $186 - 1,054 - 83.68%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,611 - 80.53%
Farm Level 2: 1000 - $11 - 953 - 95.32%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %15,153 - 84.18%
Average Income per Game$1,115,567
Year to Date Revenue$5,577,833
Farm
Home Games Left35
Average Attendance - %2,564 - 85.46%
Average Income per Game$60,414
Year to Date Revenue$302,069

Expense

Pro Players Total Salaries$62,535,000
Farm Players Total Salaries$1,588,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$7,989,572
Farm Year To Date Expenses$206,819
Pro Salary Cap To Date$7,989,572
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,044,831
Farm Estimated Season Revenue$2,114,483
Pro Remaining Season Days164
Pro Expenses Per Days$332,633
Pro Estimated Expenses$54,551,812
Farm Remaining Season Days164
Farm Expenses Per Days$8,447
Farm Estimated Expenses$1,385,308
Estimated Season Expenses$55,937,120
Current Bank Account$72,204,200
Projected Bank Account$57,426,394

Pro Players Salaries

Brayden Point (1 Way Contract) $8,527,000 (4)
-Salary Remaining : $7,438,447
Nick Schmaltz (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $4,361,702
Steven Stamkos (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $4,143,617
Mitch Marner (1 Way Contract) $4,600,000 (1)
-Salary Remaining : $4,012,766
Mikael Granlund (1 Way Contract) $3,750,000 (2)
-Salary Remaining : $3,271,277
Jordan Binnington (1 Way Contract) $3,600,000 (1)
-Salary Remaining : $3,140,426
William Karlsson (1 Way Contract) $3,450,000 (1)
-Salary Remaining : $3,009,574
Ivan Provorov (1 Way Contract) $3,400,000 (4)
-Salary Remaining : $2,965,957
Juuse Saros (1 Way Contract) $3,250,000 (3)
-Salary Remaining : $2,835,106
Rasmus Ristolainen (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $2,835,106
Jacob Trouba (1 Way Contract) $3,150,000 (2)
-Salary Remaining : $2,747,872
Steve Santini (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $2,180,851
DAVID TOMASEK (1 Way Contract) $2,000,000 (1)
-1 Way Contract Salary Cap : $2,000,000
-Salary Remaining : $1,744,681
Vince Dunn $1,500,000 (4)
-Salary Remaining : $1,308,511
Jonathan Marchessault $1,500,000 (1)
-Salary Remaining : $1,308,511
Tomas Popperle (1 Way Contract) $1,300,000 (1)
-1 Way Contract Salary Cap : $1,300,000
-Salary Remaining : $1,134,043
JJ Peterka $1,000,000 (2)
-Salary Remaining : $872,340
Connor Zary $1,000,000 (2)
-Salary Remaining : $872,340
Andy Miele (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $750,000
-Salary Remaining : $654,255
Tyson Jost $700,000 (2)
-Salary Remaining : $610,638
LENNI HAMEENAHO (1 Way Contract) $600,000 (1)
-1 Way Contract Salary Cap : $600,000
-Salary Remaining : $523,404
MATTEUS WARD (1 Way Contract) $600,000 (1)
-1 Way Contract Salary Cap : $600,000
-Salary Remaining : $523,404
Urho Vaakanainen $600,000 (3)
-Salary Remaining : $523,404
Noah Cates $500,000 (3)
-Salary Remaining : $436,170
Isaac Ratcliffe $500,000 (3)
-Salary Remaining : $436,170
JESPER MYRENBERG (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $436,170
LUKAS KANAK (1 Way Contract) $258,000 (1)
-1 Way Contract Salary Cap : $258,000
-Salary Remaining : $225,064
Total Pro Players27
Salary Commitment
Year 25 : $62,535,000
Year 26 : $40,127,000
Year 27 : $25,777,000
Year 28 : $18,427,000
Salary Average Commitment
Year 25 : $62,535,000
Year 26 : $40,127,000
Year 27 : $25,777,000
Year 28 : $18,427,000
Salary Cap with 1 Way Contract
Year 25 : $62,535,000
Year 26 : $40,127,000
Year 27 : $25,777,000
Year 28 : $18,427,000

Farm Players Salaries

Brandon Tanev $155,000 (2)
Salary Remaining : $135,213
Victor Soderstrom $150,000 (2)
Salary Remaining : $130,851
Jacob MacDonald $150,000 (1)
Salary Remaining : $130,851
Aleksi Heponiemi $150,000 (3)
Salary Remaining : $130,851
Max Lajoie $100,000 (2)
Salary Remaining : $87,234
Alex Vlasic $90,000 (1)
Salary Remaining : $78,511
Emil Bemstrom $80,000 (1)
Salary Remaining : $69,787
Arttu Ruotsalainen $70,000 (1)
Salary Remaining : $61,064
Cedric Paquette $67,500 (1)
Salary Remaining : $58,883
Michael Carcone $65,000 (4)
Salary Remaining : $56,702
Joel Kiviranta $65,000 (4)
Salary Remaining : $56,702
Tyler Motte $65,000 (2)
Salary Remaining : $56,702
Sonny Milano $57,500 (3)
Salary Remaining : $50,160
Nick Merkley $56,000 (4)
Salary Remaining : $48,851
Brandon Duhaime $56,000 (4)
Salary Remaining : $48,851
Evgeny Svechnikov $56,000 (4)
Salary Remaining : $48,851
Kale Clague $55,000 (2)
Salary Remaining : $47,979
Connor Carrick $50,000 (1)
Salary Remaining : $43,617
Alex Grant $50,000 (1)
Salary Remaining : $43,617
Total Farm Players19
Salary Commitment
Year 25 : $1,588,000
Year 26 : $1,030,500
Year 27 : $505,500
Year 28 : $298,000
Salary Average Commitment
Year 25 : $1,588,000
Year 26 : $1,030,500
Year 27 : $505,500
Year 28 : $298,000

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 5940 - $92 - 5,204 - 87.61%
Level 2: 4860 - $51 - 3,894 - 80.13%
Level 3: 1980 - $30 - 1,732 - 87.47%
Level 4: 3960 - $23 - 3,244 - 81.91%
Luxury : 1260 - $186 - 1,003 - 79.60%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,653 - 82.63%
Farm Level 2: 1000 - $11 - 921 - 92.10%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %15,077 - 83.76%
Average Income per Game$1,099,464
Year to Date Revenue$5,497,318
Farm
Home Games Left35
Average Attendance - %2,574 - 85.79%
Average Income per Game$61,362
Year to Date Revenue$306,808

Expense

Pro Players Total Salaries$75,430,000
Farm Players Total Salaries$2,021,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$9,957,824
Farm Year To Date Expenses$258,000
Pro Salary Cap To Date$9,957,824
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,481,226
Farm Estimated Season Revenue$2,147,656
Pro Remaining Season Days164
Pro Expenses Per Days$401,223
Pro Estimated Expenses$65,800,572
Farm Remaining Season Days164
Farm Expenses Per Days$10,750
Farm Estimated Expenses$1,763,000
Estimated Season Expenses$67,563,572
Current Bank Account$73,187,903
Projected Bank Account$46,253,213

Pro Players Salaries

Danton Heinen (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $6,978,723
Alex Wennberg (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $6,106,383
Jason Robertson (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $5,234,043
Nathan MacKinnon (1 Way Contract) $5,800,000 (4)
-Salary Remaining : $5,059,574
Adam Fox $5,000,000 (2)
-Salary Remaining : $4,361,702
Robert Thomas (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $4,361,702
Anton Lundell (1 Way Contract) $4,680,000 (2)
-1 Way Contract Salary Cap : $4,680,000
-Salary Remaining : $4,082,553
Tony DeAngelo (1 Way Contract) $4,300,000 (1)
-Salary Remaining : $3,751,064
Shea Theodore (1 Way Contract) $4,300,000 (1)
-Salary Remaining : $3,751,064
Max Domi (Out of Payroll) $3,250,000 (3)
-Salary Remaining : $2,835,106
John Gibson (1 Way Contract) $3,200,000 (2)
-Salary Remaining : $2,791,489
Trevor Carrick (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,617,021
William Nylander (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $2,617,021
Brett Howden $2,800,000 (4)
-Salary Remaining : $2,442,553
Logan O'Connor (1 Way Contract) $2,300,000 (1)
-Salary Remaining : $2,006,383
Anders Lindback (1 Way Contract) $2,200,000 (2)
-Salary Remaining : $1,919,149
Alex Lyon (1 Way Contract) $2,200,000 (2)
-Salary Remaining : $1,919,149
Oscar Lindberg (1 Way Contract) $1,800,000 (2)
-1 Way Contract Salary Cap : $1,800,000
-Salary Remaining : $1,570,213
Troy Stecher $1,400,000 (2)
-Salary Remaining : $1,221,277
Pavel Zacha $1,000,000 (3)
-Salary Remaining : $872,340
William Lockwood $750,000 (1)
-Salary Remaining : $654,255
Ronnie Attard $700,000 (1)
-Salary Remaining : $610,638
Colin White $500,000 (1)
-Salary Remaining : $436,170
Boris Katchouk $500,000 (2)
-Salary Remaining : $436,170
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 : $165,745
Brandt Clarke $175,000 (3)
Salary Remaining : $152,660
Cole Perfetti $175,000 (3)
Salary Remaining : $152,660
Shane Pinto $100,000 (2)
Salary Remaining : $87,234
Ryker Evans $100,000 (3)
Salary Remaining : $87,234
Rasmus Kupari $100,000 (2)
Salary Remaining : $87,234
Luca Del Bel Belluz $100,000 (3)
Salary Remaining : $87,234
David Gustafsson $90,000 (3)
Salary Remaining : $78,511
Joona Koppanen $80,000 (1)
Salary Remaining : $69,787
Dean Kukan $75,000 (2)
Salary Remaining : $65,426
Anders Bjork $75,000 (3)
Salary Remaining : $65,426
Nikita Tryamkin $75,000 (3)
Salary Remaining : $65,426
Leevi Merilainen $70,000 (3)
Salary Remaining : $61,064
Jakub Lauko $70,000 (2)
Salary Remaining : $61,064
Gavin Bayreuther $63,000 (2)
Salary Remaining : $54,957
Andrew Poturalski $63,000 (2)
Salary Remaining : $54,957
Nick Caamano $60,000 (3)
Salary Remaining : $52,340
Jiri Patera $60,000 (3)
Salary Remaining : $52,340
Lawrence Pilut $50,000 (1)
Salary Remaining : $43,617
Danick Martel $50,000 (3)
Salary Remaining : $43,617
Trevor Murphy $50,000 (1)
Salary Remaining : $43,617
Brennan Menell $50,000 (1)
Salary Remaining : $43,617
Blake Hillman $50,000 (1)
Salary Remaining : $43,617
Jasper Weatherby $50,000 (4)
Salary Remaining : $43,617
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 - 5,211 - 87.73%
Level 2: 4860 - $47 - 4,080 - 83.94%
Level 3: 1980 - $29 - 1,560 - 78.79%
Level 4: 3960 - $21 - 3,167 - 79.97%
Luxury : 1260 - $183 - 1,171 - 92.96%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $26 - 1,461 - 73.04%
Farm Level 2: 1000 - $12 - 646 - 64.58%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %15,189 - 84.38%
Average Income per Game$1,138,163
Year to Date Revenue$4,552,650
Farm
Home Games Left36
Average Attendance - %2,107 - 70.22%
Average Income per Game$55,139
Year to Date Revenue$220,555

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$9,400,032
Farm Year To Date Expenses$303,370
Pro Salary Cap To Date$9,400,032
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,973,850
Farm Estimated Season Revenue$1,984,995
Pro Remaining Season Days164
Pro Expenses Per Days$391,668
Pro Estimated Expenses$64,233,552
Farm Remaining Season Days164
Farm Expenses Per Days$12,714
Farm Estimated Expenses$2,085,096
Estimated Season Expenses$66,318,648
Current Bank Account$90,816,252
Projected Bank Account$67,456,449

Pro Players Salaries

Chris Tierney (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $6,106,383
Sean Monahan (1 Way Contract) $5,550,000 (2)
-Salary Remaining : $4,841,489
Anthony Beauvillier (1 Way Contract) $5,166,667 (1)
-Salary Remaining : $4,507,092
Carter Verhaeghe (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $3,925,532
Dominik Kubalik (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $3,925,532
Valeri Nichushkin (1 Way Contract) $4,200,000 (3)
-Salary Remaining : $3,663,830
Vincent Trocheck (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $3,489,362
Bryan Rust (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $3,489,362
Nino Niederreiter (1 Way Contract) $3,600,000 (1)
-Salary Remaining : $3,140,426
Hampus Lindholm (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $3,053,191
Matt Dumba (1 Way Contract) $3,250,000 (3)
-Salary Remaining : $2,835,106
John Carlson (1 Way Contract) $3,067,000 (1)
-Salary Remaining : $2,675,468
Zach Werenski (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,617,021
J.J. Moser (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $2,617,021
Curtis Lazar (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $2,617,021
Mackenzie Blackwood (1 Way Contract) $2,760,000 (1)
-Salary Remaining : $2,407,660
Semyon Varlamov (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $2,398,936
Conor Garland $1,670,000 (4)
-Salary Remaining : $1,456,809
Jonathan Drouin $1,670,000 (3)
-Salary Remaining : $1,456,809
Mark Arcobello (1 Way Contract) $1,500,000 (2)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $1,308,511
Riley Stillman $1,450,000 (2)
-Salary Remaining : $1,264,894
Jeremy Smith (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $436,170
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 : $152,660
Frank Nazar $175,000 (3)
Salary Remaining : $152,660
Lars Eller $150,000 (2)
Salary Remaining : $130,851
Vasily Podkolzin $150,000 (3)
Salary Remaining : $130,851
Collin Delia $107,143 (2)
Salary Remaining : $93,465
Olen Zellweger $100,000 (3)
Salary Remaining : $87,234
Brett Leason $100,000 (2)
Salary Remaining : $87,234
Jakob Pelletier $100,000 (3)
Salary Remaining : $87,234
Adam Beckman $90,000 (3)
Salary Remaining : $78,511
Sam Colangelo $90,000 (3)
Salary Remaining : $78,511
Will Cuylle $80,000 (3)
Salary Remaining : $69,787
Xavier Ouellet $75,000 (3)
Salary Remaining : $65,426
Tim Heed $75,000 (2)
Salary Remaining : $65,426
Roman Will $75,000 (2)
Salary Remaining : $65,426
Mackenzie MacEachern $66,500 (2)
Salary Remaining : $58,011
Brock McGinn $66,500 (2)
Salary Remaining : $58,011
Sean Kuraly $62,500 (1)
Salary Remaining : $54,521
Nick Seeler $62,500 (1)
Salary Remaining : $54,521
Matt O'Connor $60,000 (1)
Salary Remaining : $52,340
Jon Merrill $60,000 (1)
Salary Remaining : $52,340
Jaycob Megna $60,000 (1)
Salary Remaining : $52,340
Matthew Peca $60,000 (1)
Salary Remaining : $52,340
Eric Robinson $60,000 (3)
Salary Remaining : $52,340
Dan Renouf $60,000 (2)
Salary Remaining : $52,340
Chris Kreider $60,000 (1)
Salary Remaining : $52,340
Calle Rosen $60,000 (1)
Salary Remaining : $52,340
Mikko Lehtonen $60,000 (2)
Salary Remaining : $52,340
Chris Wagner $50,000 (1)
Salary Remaining : $43,617
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 - 5,124 - 86.26%
Level 2: 4860 - $51 - 4,044 - 83.21%
Level 3: 1980 - $30 - 1,685 - 85.11%
Level 4: 3960 - $23 - 3,008 - 75.96%
Luxury : 1260 - $186 - 1,048 - 83.20%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,687 - 84.33%
Farm Level 2: 1000 - $11 - 863 - 86.28%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %14,909 - 82.83%
Average Income per Game$1,101,514
Year to Date Revenue$6,609,083
Farm
Home Games Left34
Average Attendance - %2,549 - 84.98%
Average Income per Game$61,773
Year to Date Revenue$370,636

Expense

Pro Players Total Salaries$77,472,187
Farm Players Total Salaries$2,673,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$9,508,956
Farm Year To Date Expenses$345,768
Pro Salary Cap To Date$9,508,956
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$37,451,470
Farm Estimated Season Revenue$2,100,271
Pro Remaining Season Days164
Pro Expenses Per Days$412,086
Pro Estimated Expenses$67,582,104
Farm Remaining Season Days164
Farm Expenses Per Days$14,221
Farm Estimated Expenses$2,332,244
Estimated Season Expenses$69,914,348
Current Bank Account$58,421,304
Projected Bank Account$28,058,697

Pro Players Salaries

Ryan O'Reilly (1 Way Contract) $8,750,000 (1)
-Salary Remaining : $7,632,979
Gabriel Landeskog (1 Way Contract) $7,220,746 (1)
-Salary Remaining : $6,298,949
Dylan Larkin (1 Way Contract) $5,944,444 (1)
-Salary Remaining : $5,185,579
Marcus Foligno (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $4,797,872
Matt Duchene (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $4,797,872
Mark Stone (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $4,361,702
John Marino (1 Way Contract) $3,870,000 (1)
-Salary Remaining : $3,375,957
Mikhail Sergachev (1 Way Contract) $3,870,000 (2)
-Salary Remaining : $3,375,957
Moritz Seider (1 Way Contract) $3,690,000 (1)
-1 Way Contract Salary Cap : $3,690,000
-Salary Remaining : $3,218,936
Brent Burns (1 Way Contract) $3,600,000 (1)
-Salary Remaining : $3,140,426
Aliaksei Protas (1 Way Contract) $3,600,000 (4)
-1 Way Contract Salary Cap : $3,600,000
-Salary Remaining : $3,140,426
Zach Aston-Reese $2,183,999 (2)
-Salary Remaining : $1,905,191
Dmitrij Jaskin $2,183,999 (2)
-Salary Remaining : $1,905,191
Morgan Rielly (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,744,681
Cory Conacher (1 Way Contract) $1,693,999 (1)
-Salary Remaining : $1,477,744
Thatcher Demko $1,650,000 (1)
-Salary Remaining : $1,439,362
Jyrki Jokipakka (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $1,308,511
Tim Erixon $1,200,000 (2)
-Salary Remaining : $1,046,809
Stefan Noesen (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $872,340
Blake Lizotte $1,000,000 (1)
-Salary Remaining : $872,340
Pyotr Kochetkov $1,000,000 (1)
-Salary Remaining : $872,340
Lukas Dostal $800,000 (2)
-Salary Remaining : $697,872
Travis Sanheim $750,000 (4)
-Salary Remaining : $654,255
Shane Gersich $750,000 (4)
-Salary Remaining : $654,255
Artem Zub $750,000 (4)
-Salary Remaining : $654,255
OSKARI SALMINEN (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $436,170
ARVID HOLM (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $436,170
JAKUB MALEK (1 Way Contract) $350,000 (1)
-1 Way Contract Salary Cap : $350,000
-Salary Remaining : $305,319
TIM JUEL (1 Way Contract) $350,000 (1)
-1 Way Contract Salary Cap : $350,000
-Salary Remaining : $305,319
MATT VILLALTA (1 Way Contract) $265,000 (1)
-1 Way Contract Salary Cap : $265,000
-Salary Remaining : $231,170
MASI HARKONEN (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $218,085
ADAM AHMAN (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $218,085
Total Pro Players32
Salary Commitment
Year 25 : $77,472,187
Year 26 : $35,587,998
Year 27 : $5,850,000
Year 28 : $5,850,000
Salary Average Commitment
Year 25 : $77,472,187
Year 26 : $35,587,998
Year 27 : $5,850,000
Year 28 : $5,850,000
Salary Cap with 1 Way Contract
Year 25 : $77,472,187
Year 26 : $35,587,998
Year 27 : $5,850,000
Year 28 : $5,850,000

Farm Players Salaries

William Eklund $200,000 (3)
Salary Remaining : $174,468
Quinton Byfield $200,000 (2)
Salary Remaining : $174,468
Matty Beniers $200,000 (1)
Salary Remaining : $174,468
Simon Edvinsson $175,000 (3)
Salary Remaining : $152,660
Lucas Raymond $175,000 (2)
Salary Remaining : $152,660
Carson Soucy $150,000 (3)
Salary Remaining : $130,851
Sami Vatanen $127,500 (1)
Salary Remaining : $111,223
Calvin de Haan $127,500 (1)
Salary Remaining : $111,223
Mattias Ekholm $127,500 (1)
Salary Remaining : $111,223
Michael Sgarbossa $125,000 (1)
Salary Remaining : $109,043
Matt Nieto $106,000 (1)
Salary Remaining : $92,468
Darren Raddysh $100,000 (1)
Salary Remaining : $87,234
Jordan Harris $80,000 (1)
Salary Remaining : $69,787
Vladislav Kamenev $70,000 (1)
Salary Remaining : $61,064
Zac Jones $70,000 (2)
Salary Remaining : $61,064
Brendan Gaunce $70,000 (1)
Salary Remaining : $61,064
Michael Bunting $62,500 (4)
Salary Remaining : $54,521
Radim Zohorna $62,500 (4)
Salary Remaining : $54,521
Tyler Graovac $62,500 (1)
Salary Remaining : $54,521
Clark Bishop $62,500 (4)
Salary Remaining : $54,521
Alex Laferriere $60,000 (3)
Salary Remaining : $52,340
Dmitri Voronkov $60,000 (2)
Salary Remaining : $52,340
Mason Appleton $50,000 (2)
Salary Remaining : $43,617
Austin Wagner $50,000 (3)
Salary Remaining : $43,617
Anton Blidh $50,000 (1)
Salary Remaining : $43,617
Josef Korenar $50,000 (3)
Salary Remaining : $43,617
Total Farm Players26
Salary Commitment
Year 25 : $2,673,500
Year 26 : $1,427,500
Year 27 : $872,500
Year 28 : $187,500
Salary Average Commitment
Year 25 : $2,673,500
Year 26 : $1,427,500
Year 27 : $872,500
Year 28 : $187,500

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 5940 - $91 - 5,252 - 88.42%
Level 2: 4860 - $50 - 3,946 - 81.19%
Level 3: 1980 - $30 - 1,699 - 85.82%
Level 4: 3960 - $23 - 3,253 - 82.15%
Luxury : 1260 - $184 - 1,107 - 87.83%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $36 - 1,632 - 81.62%
Farm Level 2: 1000 - $15 - 934 - 93.36%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %15,257 - 84.76%
Average Income per Game$1,126,797
Year to Date Revenue$5,633,985
Farm
Home Games Left35
Average Attendance - %2,566 - 85.53%
Average Income per Game$60,874
Year to Date Revenue$304,370

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$10,214,259
Farm Year To Date Expenses$337,835
Pro Salary Cap To Date$10,214,259
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,437,895
Farm Estimated Season Revenue$2,130,590
Pro Remaining Season Days164
Pro Expenses Per Days$427,142
Pro Estimated Expenses$70,051,288
Farm Remaining Season Days164
Farm Expenses Per Days$14,054
Farm Estimated Expenses$2,304,856
Estimated Season Expenses$72,356,144
Current Bank Account$95,421,640
Projected Bank Account$64,633,981

Pro Players Salaries

Timo Meier (1 Way Contract) $10,434,780 (1)
-Salary Remaining : $9,102,683
Nico Hischier (1 Way Contract) $7,685,000 (3)
-Salary Remaining : $6,703,936
Brady Tkachuk (1 Way Contract) $7,450,000 (4)
-Salary Remaining : $6,498,936
Pierre-Luc Dubois (1 Way Contract) $7,315,000 (2)
-Salary Remaining : $6,381,170
Adam Gaudette (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $4,797,872
Alexandar Georgiev (1 Way Contract) $5,125,000 (3)
-Salary Remaining : $4,470,745
Boone Jenner (1 Way Contract) $5,125,000 (2)
-Salary Remaining : $4,470,745
Samuel Girard (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $3,053,191
Teddy Blueger (1 Way Contract) $2,985,000 (2)
-Salary Remaining : $2,603,936
Troy Terry (1 Way Contract) $2,965,000 (2)
-Salary Remaining : $2,586,489
Phillip Danault (1 Way Contract) $2,699,000 (1)
-Salary Remaining : $2,354,447
Marcus Pettersson (1 Way Contract) $2,595,000 (3)
-Salary Remaining : $2,263,723
Noah Gregor (1 Way Contract) $2,405,000 (3)
-Salary Remaining : $2,097,979
Neal Pionk $2,195,000 (4)
-Salary Remaining : $1,914,787
MICHAL KOVARCIK (1 Way Contract) $1,989,000 (1)
-1 Way Contract Salary Cap : $1,989,000
-Salary Remaining : $1,735,085
Eric O'Dell (1 Way Contract) $1,559,000 (1)
-1 Way Contract Salary Cap : $1,559,000
-Salary Remaining : $1,359,979
Michael Kesselring $1,000,000 (2)
-Salary Remaining : $872,340
Alexander Romanov $1,000,000 (1)
-Salary Remaining : $872,340
Noah Dobson $1,000,000 (1)
-Salary Remaining : $872,340
Antti Raanta (1 Way Contract) $998,000 (1)
-1 Way Contract Salary Cap : $998,000
-Salary Remaining : $870,596
Troy Grosenick (1 Way Contract) $998,000 (1)
-1 Way Contract Salary Cap : $998,000
-Salary Remaining : $870,596
Spencer Machacek (1 Way Contract) $805,000 (1)
-1 Way Contract Salary Cap : $805,000
-Salary Remaining : $702,234
Philipp Kurashev $600,000 (2)
-Salary Remaining : $523,404
Maxim Mamin $550,000 (1)
-Salary Remaining : $479,787
Samuel Ersson $500,000 (1)
-Salary Remaining : $436,170
Jujhar Khaira $500,000 (1)
-Salary Remaining : $436,170
MAX LINDROTH (1 Way Contract) $295,000 (1)
-1 Way Contract Salary Cap : $295,000
-Salary Remaining : $257,340
MATIAS MANTYKIVI (1 Way Contract) $265,000 (1)
-1 Way Contract Salary Cap : $265,000
-Salary Remaining : $231,170
TEEMU TURUNEN (1 Way Contract) $265,000 (1)
-1 Way Contract Salary Cap : $265,000
-Salary Remaining : $231,170
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 : $191,479
Jordan Martinook $198,500 (1)
Salary Remaining : $173,160
Joel Armia $185,100 (1)
Salary Remaining : $161,470
Kirby Dach $175,000 (1)
Salary Remaining : $152,660
Michael McCarron $169,500 (2)
Salary Remaining : $147,862
Scott Harrington $149,900 (2)
Salary Remaining : $130,764
Noel Acciari $149,900 (1)
Salary Remaining : $130,764
Brandon Davidson $119,900 (2)
Salary Remaining : $104,594
Josh Brown $105,300 (1)
Salary Remaining : $91,857
Wyatt Johnston $100,000 (2)
Salary Remaining : $87,234
Luke Johnson $99,800 (2)
Salary Remaining : $87,060
Antti Suomela $99,800 (2)
Salary Remaining : $87,060
Carl Dahlstrom $99,800 (2)
Salary Remaining : $87,060
Scott Mayfield $92,500 (1)
Salary Remaining : $80,691
Kevin Rooney $92,500 (1)
Salary Remaining : $80,691
Joel Hofer $90,000 (2)
Salary Remaining : $78,511
Nate Schmidt $89,900 (2)
Salary Remaining : $78,423
Andy Welinski $77,700 (2)
Salary Remaining : $67,781
Nicolas Deslauriers $77,500 (1)
Salary Remaining : $67,606
Emil Lilleberg $70,000 (3)
Salary Remaining : $61,064
Waltteri Merela $69,500 (2)
Salary Remaining : $60,628
Scott Reedy $60,000 (1)
Salary Remaining : $52,340
Grant Hutton $50,500 (1)
Salary Remaining : $44,053
Total Farm Players23
Salary Commitment
Year 25 : $2,642,100
Year 26 : $1,235,800
Year 27 : $70,000
Year 28 : $0
Salary Average Commitment
Year 25 : $2,642,100
Year 26 : $1,235,800
Year 27 : $70,000
Year 28 : $0

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBantT Center
Level 1: 5940 - $92 - 5,223 - 87.93%
Level 2: 4860 - $51 - 3,695 - 76.04%
Level 3: 1980 - $30 - 1,650 - 83.32%
Level 4: 3960 - $23 - 3,210 - 81.06%
Luxury : 1260 - $186 - 1,052 - 83.49%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,528 - 76.41%
Farm Level 2: 1000 - $11 - 937 - 93.70%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %14,831 - 82.39%
Average Income per Game$1,096,685
Year to Date Revenue$6,580,111
Farm
Home Games Left34
Average Attendance - %2,465 - 82.17%
Average Income per Game$57,680
Year to Date Revenue$346,081

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$6,880,696
Farm Year To Date Expenses$257,352
Pro Salary Cap To Date$6,880,696
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$37,287,296
Farm Estimated Season Revenue$1,961,126
Pro Remaining Season Days164
Pro Expenses Per Days$286,474
Pro Estimated Expenses$46,981,736
Farm Remaining Season Days164
Farm Expenses Per Days$10,723
Farm Estimated Expenses$1,758,572
Estimated Season Expenses$48,740,308
Current Bank Account$57,204,904
Projected Bank Account$47,713,018

Pro Players Salaries

Sebastian Aho (1 Way Contract) $5,750,000 (2)
-Salary Remaining : $5,015,957
Christian Dvorak (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $4,361,702
Anthony Duclair (1 Way Contract) $4,200,000 (4)
-Salary Remaining : $3,663,830
Jake Debrusk (1 Way Contract) $3,940,000 (1)
-Salary Remaining : $3,437,021
Tanner Pearson (1 Way Contract) $3,000,000 (1)
-1 Way Contract Salary Cap : $3,000,000
-Salary Remaining : $2,617,021
Brandon Montour (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,617,021
Jared McCann $2,650,000 (4)
-Salary Remaining : $2,311,702
Alex Tuch $2,500,000 (4)
-Salary Remaining : $2,180,851
Alex Pietrangelo (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $1,962,766
Jaccob Slavin $2,100,000 (2)
-Salary Remaining : $1,831,915
Morgan Geekie $2,000,000 (3)
-Salary Remaining : $1,744,681
Bowen Byram $2,000,000 (1)
-Salary Remaining : $1,744,681
Jeremy Swayman (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,744,681
Alex Nedeljkovic $1,700,000 (4)
-Salary Remaining : $1,482,979
Nic Dowd (1 Way Contract) $1,559,999 (1)
-1 Way Contract Salary Cap : $1,559,999
-Salary Remaining : $1,360,850
Andreas Athanasiou $1,500,000 (3)
-Salary Remaining : $1,308,511
Devon Toews $1,000,000 (3)
-Salary Remaining : $872,340
Jeremy Lauzon (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $872,340
Reese Johnson $1,000,000 (1)
-Salary Remaining : $872,340
Dylan Gambrell $800,000 (1)
-Salary Remaining : $697,872
MacKenzie Entwistle $800,000 (1)
-Salary Remaining : $697,872
Mathieu Joseph $800,000 (1)
-Salary Remaining : $697,872
Mike Hardman $750,000 (3)
-Salary Remaining : $654,255
Dylan Samberg $700,000 (3)
-Salary Remaining : $610,638
Jhonas Enroth (1 Way Contract) $600,000 (1)
-1 Way Contract Salary Cap : $600,000
-Salary Remaining : $523,404
Ryan Suter (1 Way Contract) $501,000 (1)
-1 Way Contract Salary Cap : $501,000
-Salary Remaining : $437,043
ALEXANDER STEEVES (1 Way Contract) $255,100 (1)
-1 Way Contract Salary Cap : $255,100
-Salary Remaining : $222,534
PATRIK KARLKVIST (1 Way Contract) $251,000 (1)
-1 Way Contract Salary Cap : $251,000
-Salary Remaining : $218,957
MIROSLAV SVOBODA (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $218,085
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 : $190,519
Josh Anderson $218,000 (1)
Salary Remaining : $190,170
Owen Power $200,000 (2)
Salary Remaining : $174,468
Scott Wilson $156,000 (1)
Salary Remaining : $136,085
Ryan Spooner $156,000 (1)
Salary Remaining : $136,085
Kaiden Guhle $125,000 (3)
Salary Remaining : $109,043
Dennis Gilbert $120,000 (1)
Salary Remaining : $104,681
Barclay Goodrow $110,000 (1)
Salary Remaining : $95,957
Marc Gatcomb $75,000 (4)
Salary Remaining : $65,426
Byron Froese $75,000 (1)
Salary Remaining : $65,426
Alexander True $70,000 (1)
Salary Remaining : $61,064
Vincent Desharnais $65,000 (4)
Salary Remaining : $56,702
Pavol Regenda $65,000 (4)
Salary Remaining : $56,702
Brendan Lemieux $62,500 (1)
Salary Remaining : $54,521
Andrew Bodnarchuk $50,000 (1)
Salary Remaining : $43,617
Joey Daccord $50,000 (3)
Salary Remaining : $43,617
Carson Meyer $50,000 (1)
Salary Remaining : $43,617
Marc Del Gaizo $50,000 (3)
Salary Remaining : $43,617
Sam Malinski $50,000 (3)
Salary Remaining : $43,617
Adam Brooks $50,000 (1)
Salary Remaining : $43,617
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 - 5,289 - 89.04%
Level 2: 4860 - $51 - 4,097 - 84.30%
Level 3: 1980 - $30 - 1,752 - 88.48%
Level 4: 3960 - $23 - 3,350 - 84.60%
Luxury : 1260 - $186 - 1,028 - 81.57%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,692 - 84.59%
Farm Level 2: 1000 - $11 - 945 - 94.48%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %15,516 - 86.20%
Average Income per Game$1,128,147
Year to Date Revenue$6,768,881
Farm
Home Games Left34
Average Attendance - %2,637 - 87.89%
Average Income per Game$62,840
Year to Date Revenue$377,040

Expense

Pro Players Total Salaries$80,814,033
Farm Players Total Salaries$2,262,356
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$10,350,197
Farm Year To Date Expenses$287,101
Pro Salary Cap To Date$10,350,197
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,356,992
Farm Estimated Season Revenue$2,136,560
Pro Remaining Season Days164
Pro Expenses Per Days$429,862
Pro Estimated Expenses$70,497,368
Farm Remaining Season Days164
Farm Expenses Per Days$12,034
Farm Estimated Expenses$1,973,576
Estimated Season Expenses$72,470,944
Current Bank Account$83,651,304
Projected Bank Account$51,673,912

Pro Players Salaries

Auston Matthews (1 Way Contract) $7,837,033 (2)
-Salary Remaining : $6,836,561
Dougie Hamilton (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $6,106,383
Quinn Hughes (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $5,234,043
Miro Heiskanen (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $5,234,043
Matt Murray (1 Way Contract) $5,750,000 (2)
-Salary Remaining : $5,015,957
Roope Hintz (1 Way Contract) $4,810,000 (4)
-Salary Remaining : $4,195,957
Cam Fowler (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $3,925,532
Joel Farabee (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $3,925,532
Kevin Fiala (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $3,489,362
Frederik Andersen (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $3,489,362
Jack Roslovic (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $3,271,277
Casey Mittelstadt (1 Way Contract) $3,100,000 (3)
-Salary Remaining : $2,704,255
Daniel Brickley (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $2,398,936
Eeli Tolvanen (1 Way Contract) $2,750,000 (3)
-Salary Remaining : $2,398,936
Yegor Sharangovich (1 Way Contract) $2,350,000 (3)
-Salary Remaining : $2,050,000
Luke Schenn (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $1,962,766
Nick Cousins $1,995,000 (3)
-Salary Remaining : $1,740,319
Jordan Eberle $1,900,000 (1)
-Salary Remaining : $1,657,447
Jonathon Blum (1 Way Contract) $1,267,000 (1)
-Salary Remaining : $1,105,255
Tyler Myers (1 Way Contract) $1,225,000 (1)
-Salary Remaining : $1,068,617
Michael Hutchinson (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $1,200,000
-Salary Remaining : $1,046,809
Jordan Schroeder $1,000,000 (1)
-Salary Remaining : $872,340
David Kampf $625,000 (3)
-Salary Remaining : $545,213
JONAS ARNTZEN (1 Way Contract) $255,000 (1)
-1 Way Contract Salary Cap : $255,000
-Salary Remaining : $222,447
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 : $196,277
Oskar Steen $225,000 (2)
Salary Remaining : $196,277
Beck Malenstyn $220,000 (2)
Salary Remaining : $191,915
Denis Malgin $220,000 (2)
Salary Remaining : $191,915
Luke Hughes $175,000 (2)
Salary Remaining : $152,660
Gabriel Dumont $150,000 (1)
Salary Remaining : $130,851
David Rundblad $122,000 (1)
Salary Remaining : $106,426
Lane Hutson $100,000 (3)
Salary Remaining : $87,234
Matthew Knies $90,000 (3)
Salary Remaining : $78,511
Joey Anderson $80,000 (1)
Salary Remaining : $69,787
Mattias Janmark (Out of Payroll) $72,000 (1)
Salary Remaining : $62,809
Dustin Wolf $70,000 (3)
Salary Remaining : $61,064
Otto Koivula $62,400 (4)
Salary Remaining : $54,434
Filip Roos $62,400 (4)
Salary Remaining : $54,434
Mark Friedman $55,556 (2)
Salary Remaining : $48,463
Libor Hajek $55,000 (3)
Salary Remaining : $47,979
Juha Jaaska $50,000 (1)
Salary Remaining : $43,617
Fredrik Olofsson $50,000 (2)
Salary Remaining : $43,617
Christoffer Ehn $50,000 (3)
Salary Remaining : $43,617
Bryce Kindopp $50,000 (1)
Salary Remaining : $43,617
Brandon Biro $50,000 (1)
Salary Remaining : $43,617
Nikolai Kovalenko $50,000 (3)
Salary Remaining : $43,617
Alex Iafallo $50,000 (1)
Salary Remaining : $43,617
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 - 5,679 - 95.61%
Level 2: 4860 - $47 - 4,377 - 90.07%
Level 3: 1980 - $29 - 1,816 - 91.72%
Level 4: 3960 - $21 - 3,664 - 92.54%
Luxury : 1260 - $183 - 1,182 - 93.83%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $26 - 1,805 - 90.25%
Farm Level 2: 1000 - $12 - 749 - 74.90%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %16,719 - 92.88%
Average Income per Game$1,189,083
Year to Date Revenue$8,323,580
Farm
Home Games Left33
Average Attendance - %2,554 - 85.13%
Average Income per Game$57,594
Year to Date Revenue$403,158

Expense

Pro Players Total Salaries$78,238,899
Farm Players Total Salaries$2,735,078
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$10,199,752
Farm Year To Date Expenses$321,575
Pro Salary Cap To Date$10,199,752
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,239,734
Farm Estimated Season Revenue$1,900,602
Pro Remaining Season Days164
Pro Expenses Per Days$416,164
Pro Estimated Expenses$68,250,896
Farm Remaining Season Days164
Farm Expenses Per Days$14,548
Farm Estimated Expenses$2,385,872
Estimated Season Expenses$70,636,768
Current Bank Account$198,354,797
Projected Bank Account$168,858,365

Pro Players Salaries

Tyler Seguin (1 Way Contract) $10,000,000 (2)
-Salary Remaining : $8,723,404
Charlie Coyle (1 Way Contract) $10,000,000 (1)
-Salary Remaining : $8,723,404
Nikita Kucherov (1 Way Contract) $10,000,000 (3)
-Salary Remaining : $8,723,404
Brayden Schenn (1 Way Contract) $8,800,000 (2)
-Salary Remaining : $7,676,596
Justin Faulk (1 Way Contract) $5,005,000 (1)
-Salary Remaining : $4,366,064
Colton Parayko (1 Way Contract) $5,005,000 (1)
-Salary Remaining : $4,366,064
Lucas Wallmark (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $4,361,702
Filip Hronek (1 Way Contract) $4,670,000 (2)
-Salary Remaining : $4,073,830
Zemgus Girgensons (1 Way Contract) $3,548,500 (2)
-Salary Remaining : $3,095,500
Drake Batherson (1 Way Contract) $3,300,000 (2)
-Salary Remaining : $2,878,723
Joonas Korpisalo (1 Way Contract) $3,235,400 (2)
-Salary Remaining : $2,822,370
John Ramage (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,744,681
Will Butcher $1,810,000 (3)
-Salary Remaining : $1,578,936
Andrei Kuzmenko $1,810,000 (4)
-Salary Remaining : $1,578,936
Andreas Johnsson (Out of Payroll) $1,810,000 (3)
-Salary Remaining : $1,578,936
Jonathan Quick (1 Way Contract) $1,364,999 (1)
-Salary Remaining : $1,190,744
Drew Doughty $1,010,000 (1)
-Salary Remaining : $881,064
Drake Caggiula $625,000 (2)
-Salary Remaining : $545,213
Corban Knight $555,000 (2)
-Salary Remaining : $484,149
Sasha Chmelevski $500,000 (3)
-Salary Remaining : $436,170
Total Pro Players20
Salary Commitment
Year 25 : $80,048,899
Year 26 : $55,663,900
Year 27 : $20,930,000
Year 28 : $1,810,000
Salary Average Commitment
Year 25 : $80,048,899
Year 26 : $55,663,900
Year 27 : $20,930,000
Year 28 : $1,810,000
Salary Cap with 1 Way Contract
Year 25 : $80,048,899
Year 26 : $55,663,900
Year 27 : $20,930,000
Year 28 : $1,810,000

Farm Players Salaries

Ivan Fedotov $245,679 (1)
Salary Remaining : $214,316
Joakim Nordstrom $219,800 (2)
Salary Remaining : $191,740
Austin Watson $219,600 (2)
Salary Remaining : $191,566
Jake Dotchin $178,400 (2)
Salary Remaining : $155,626
Joel Hanley $178,400 (1)
Salary Remaining : $155,626
Dylan Guenther $175,000 (2)
Salary Remaining : $152,660
Tomas Tatar $157,000 (1)
Salary Remaining : $136,957
Mike Hoffman (Out of Payroll) $125,000 (1)
Salary Remaining : $109,043
Victor Rask $107,143 (1)
Salary Remaining : $93,465
Joni Ortio $105,000 (1)
Salary Remaining : $91,596
Joel Edmundson $101,000 (3)
Salary Remaining : $88,106
Georgi Romanov $101,000 (1)
Salary Remaining : $88,106
Dylan McIlrath $101,000 (2)
Salary Remaining : $88,106
Magnus Hellberg $77,500 (2)
Salary Remaining : $67,606
Jake Bischoff $75,000 (3)
Salary Remaining : $65,426
Keegan Kolesar $68,500 (1)
Salary Remaining : $59,755
Cole Bardreau $66,500 (2)
Salary Remaining : $58,011
Jean-Sebastien Dea $62,500 (2)
Salary Remaining : $54,521
Nikolay Goldobin $62,500 (4)
Salary Remaining : $54,521
Arber Xhekaj $60,000 (2)
Salary Remaining : $52,340
Sergey Kalinin $56,500 (1)
Salary Remaining : $49,287
Sam Lafferty $56,000 (3)
Salary Remaining : $48,851
Mason Morelli $55,556 (2)
Salary Remaining : $48,463
Zach Boychuk $55,000 (1)
Salary Remaining : $47,979
Hardy Haman Aktell $50,500 (1)
Salary Remaining : $44,053
Michael Eyssimont $50,000 (2)
Salary Remaining : $43,617
Andreas Englund $50,000 (1)
Salary Remaining : $43,617
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 - 5,310 - 89.39%
Level 2: 4860 - $51 - 4,214 - 86.70%
Level 3: 1980 - $30 - 1,706 - 86.17%
Level 4: 3960 - $23 - 3,285 - 82.97%
Luxury : 1260 - $186 - 1,066 - 84.61%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,726 - 86.29%
Farm Level 2: 1000 - $11 - 921 - 92.11%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %15,581 - 86.56%
Average Income per Game$1,141,559
Year to Date Revenue$7,990,915
Farm
Home Games Left33
Average Attendance - %2,647 - 88.23%
Average Income per Game$63,630
Year to Date Revenue$445,408

Expense

Pro Players Total Salaries$77,434,756
Farm Players Total Salaries$1,782,200
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$9,444,117
Farm Year To Date Expenses$230,233
Pro Salary Cap To Date$9,444,117
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$37,671,456
Farm Estimated Season Revenue$2,099,781
Pro Remaining Season Days164
Pro Expenses Per Days$411,887
Pro Estimated Expenses$67,549,468
Farm Remaining Season Days164
Farm Expenses Per Days$9,480
Farm Estimated Expenses$1,554,720
Estimated Season Expenses$69,104,188
Current Bank Account$73,377,438
Projected Bank Account$44,044,487

Pro Players Salaries

Olli Maatta (1 Way Contract) $7,250,000 (1)
-Salary Remaining : $6,324,468
Phil Di Giuseppe (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $6,106,383
Josh Norris (1 Way Contract) $6,775,000 (3)
-Salary Remaining : $5,910,106
Andrei Svechnikov (1 Way Contract) $6,291,689 (4)
-Salary Remaining : $5,488,495
Adam Pelech (1 Way Contract) $6,250,000 (2)
-Salary Remaining : $5,452,128
Alex DeBrincat (1 Way Contract) $6,000,067 (2)
-Salary Remaining : $5,234,101
Erik Cernak (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $5,234,043
Bo Horvat (1 Way Contract) $5,550,000 (2)
-Salary Remaining : $4,841,489
Louie Belpedio (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $4,361,702
Jesper Boqvist (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $3,489,362
Ilya Samsonov (1 Way Contract) $2,225,000 (3)
-Salary Remaining : $1,940,957
Spencer Martin $1,910,000 (3)
-Salary Remaining : $1,666,170
Linden Vey (1 Way Contract) $1,850,000 (2)
-Salary Remaining : $1,613,830
Casey Cizikas (1 Way Contract) $1,650,000 (2)
-1 Way Contract Salary Cap : $1,650,000
-Salary Remaining : $1,439,362
Filip Chlapik $1,550,000 (1)
-Salary Remaining : $1,352,128
Travis Boyd $1,500,000 (2)
-Salary Remaining : $1,308,511
Ilya Mikheyev $1,250,000 (2)
-Salary Remaining : $1,090,426
Ivan Barbashev (1 Way Contract) $1,050,000 (1)
-Salary Remaining : $915,957
Justus Annunen $900,000 (2)
-Salary Remaining : $785,106
Nick Perbix $700,000 (2)
-Salary Remaining : $610,638
Nicolas Aube-Kubel $600,000 (4)
-Salary Remaining : $523,404
Henri Jokiharju $600,000 (3)
-Salary Remaining : $523,404
GUSTAF LINDVALL (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $436,170
TOBIAS NORMANN (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $436,170
ANTTI KALAPUDAS (1 Way Contract) $275,000 (1)
-1 Way Contract Salary Cap : $275,000
-Salary Remaining : $239,894
PETTERI RIMPINEN (1 Way Contract) $258,000 (1)
-1 Way Contract Salary Cap : $258,000
-Salary Remaining : $225,064
Total Pro Players26
Salary Commitment
Year 25 : $77,434,756
Year 26 : $60,051,756
Year 27 : $27,401,689
Year 28 : $6,891,689
Salary Average Commitment
Year 25 : $77,434,756
Year 26 : $60,051,756
Year 27 : $27,401,689
Year 28 : $6,891,689
Salary Cap with 1 Way Contract
Year 25 : $77,434,756
Year 26 : $60,051,756
Year 27 : $27,401,689
Year 28 : $6,891,689

Farm Players Salaries

Philip Samuelsson $160,000 (1)
Salary Remaining : $139,574
Jack Campbell $136,500 (2)
Salary Remaining : $119,074
Gustav Nyquist $125,000 (1)
Salary Remaining : $109,043
Patrik Nemeth $111,500 (2)
Salary Remaining : $97,266
Dennis Cholowski $100,000 (1)
Salary Remaining : $87,234
Isaiah George $90,000 (3)
Salary Remaining : $78,511
Julien Gauthier $85,000 (1)
Salary Remaining : $74,149
Mitchell Chaffee $75,000 (2)
Salary Remaining : $65,426
Gage Goncalves $70,000 (3)
Salary Remaining : $61,064
Andrej Nestrasil $67,500 (1)
Salary Remaining : $58,883
James Hamblin $65,000 (2)
Salary Remaining : $56,702
Jack St. Ivany $60,000 (2)
Salary Remaining : $52,340
Justin Bailey $57,500 (3)
Salary Remaining : $50,160
Jason Polin $56,700 (1)
Salary Remaining : $49,462
Juho Lammikko $55,000 (1)
Salary Remaining : $47,979
Nicolas Meloche $55,000 (2)
Salary Remaining : $47,979
Christian Wolanin $55,000 (3)
Salary Remaining : $47,979
Carsen Twarynski $55,000 (2)
Salary Remaining : $47,979
Mitchell Stephens $52,500 (1)
Salary Remaining : $45,798
Mikhail Vorobyov $50,000 (2)
Salary Remaining : $43,617
Ian McCoshen $50,000 (2)
Salary Remaining : $43,617
Nelson Nogier $50,000 (1)
Salary Remaining : $43,617
Drew O'Connor $50,000 (1)
Salary Remaining : $43,617
Cole Smith $50,000 (2)
Salary Remaining : $43,617
Total Farm Players24
Salary Commitment
Year 25 : $1,782,200
Year 26 : $980,500
Year 27 : $272,500
Year 28 : $0
Salary Average Commitment
Year 25 : $1,782,200
Year 26 : $980,500
Year 27 : $272,500
Year 28 : $0

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 5940 - $92 - 5,084 - 85.58%
Level 2: 4860 - $51 - 4,159 - 85.58%
Level 3: 1980 - $30 - 1,804 - 91.12%
Level 4: 3960 - $23 - 3,250 - 82.08%
Luxury : 1260 - $186 - 1,044 - 82.89%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,630 - 81.52%
Farm Level 2: 1000 - $11 - 918 - 91.84%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %15,342 - 85.23%
Average Income per Game$1,113,290
Year to Date Revenue$7,793,029
Farm
Home Games Left33
Average Attendance - %2,549 - 84.96%
Average Income per Game$60,646
Year to Date Revenue$424,522

Expense

Pro Players Total Salaries$70,771,998
Farm Players Total Salaries$1,235,700
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$10,207,249
Farm Year To Date Expenses$140,145
Pro Salary Cap To Date$10,207,249
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$36,738,565
Farm Estimated Season Revenue$2,001,318
Pro Remaining Season Days164
Pro Expenses Per Days$376,447
Pro Estimated Expenses$61,737,308
Farm Remaining Season Days164
Farm Expenses Per Days$6,573
Farm Estimated Expenses$1,077,972
Estimated Season Expenses$62,815,280
Current Bank Account$62,624,692
Projected Bank Account$38,549,295

Pro Players Salaries

Trevor Zegras (1 Way Contract) $9,000,000 (1)
-Salary Remaining : $7,851,064
Anthony Cirelli (1 Way Contract) $9,000,000 (2)
-Salary Remaining : $7,851,064
Victor Hedman (1 Way Contract) $5,550,000 (1)
-Salary Remaining : $4,841,489
Kevin Hayes (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $4,361,702
Tyler Toffoli (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $4,361,702
Andrew Mangiapane (1 Way Contract) $3,550,000 (1)
-Salary Remaining : $3,096,809
Sam Bennett (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $3,053,191
Mason Marchment (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $3,053,191
Nikita Nesterov (1 Way Contract) $3,125,000 (1)
-Salary Remaining : $2,726,064
Andrei Vasilevskiy (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,617,021
Brett Lernout (1 Way Contract) $2,550,000 (2)
-Salary Remaining : $2,224,468
Anthony Stolarz (1 Way Contract) $2,550,000 (3)
-Salary Remaining : $2,224,468
Jamie Oleksiak $1,700,000 (1)
-Salary Remaining : $1,482,979
Ryan Lindgren $1,430,000 (2)
-Salary Remaining : $1,247,447
Eric Gelinas $1,274,999 (1)
-Salary Remaining : $1,112,233
Mike Matheson $1,267,000 (2)
-Salary Remaining : $1,105,255
Tyler Bertuzzi $1,000,000 (1)
-Salary Remaining : $872,340
Rudolfs Balcers $1,000,000 (1)
-Salary Remaining : $872,340
Caleb Jones $624,999 (2)
-Salary Remaining : $545,212
Wade Allison $600,000 (2)
-Salary Remaining : $523,404
Miles Wood $550,000 (2)
-Salary Remaining : $479,787
Brad Marchand (1 Way Contract) $500,000 (2)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $436,170
Cal O'Reilly (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $436,170
Jeff Petry (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $436,170
Alex Ovechkin (1 Way Contract) $500,000 (1)
-Salary Remaining : $436,170
Korbinian Holzer (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $436,170
Leo Komarov (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $436,170
Linus Omark (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $436,170
Mats Zuccarello (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $436,170
Milan Lucic (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $436,170
Oskar Lindblom $500,000 (1)
-Salary Remaining : $436,170
Ryan Reaves (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $436,170
NIKLAS RUBIN (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $218,085
TOMI KARHUNEN (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $218,085
Total Pro Players34
Salary Commitment
Year 25 : $70,771,998
Year 26 : $39,071,999
Year 27 : $6,050,000
Year 28 : $3,500,000
Salary Average Commitment
Year 25 : $70,771,998
Year 26 : $39,071,999
Year 27 : $6,050,000
Year 28 : $3,500,000
Salary Cap with 1 Way Contract
Year 25 : $70,771,998
Year 26 : $39,071,999
Year 27 : $6,050,000
Year 28 : $3,500,000

Farm Players Salaries

Philip Larsen $190,000 (1)
Salary Remaining : $165,745
Garret Sparks $95,000 (1)
Salary Remaining : $82,872
Mikael Pyyhtia $70,000 (2)
Salary Remaining : $61,064
Alex Barre-Boulet $70,000 (2)
Salary Remaining : $61,064
Ryan Lomberg $55,600 (2)
Salary Remaining : $48,502
Logan Brown $55,100 (1)
Salary Remaining : $48,066
Vinni Lettieri $50,000 (1)
Salary Remaining : $43,617
Mitch Reinke $50,000 (1)
Salary Remaining : $43,617
William Lagesson $50,000 (1)
Salary Remaining : $43,617
Matthew Highmore $50,000 (2)
Salary Remaining : $43,617
Dustin Tokarski $50,000 (1)
Salary Remaining : $43,617
Johan Larsson $50,000 (1)
Salary Remaining : $43,617
Jesper Froden $50,000 (1)
Salary Remaining : $43,617
Jake Walman $50,000 (2)
Salary Remaining : $43,617
Hudson Fasching $50,000 (2)
Salary Remaining : $43,617
Frederik Gauthier $50,000 (1)
Salary Remaining : $43,617
Christian Jaros $50,000 (2)
Salary Remaining : $43,617
Brandon Baddock $50,000 (1)
Salary Remaining : $43,617
Andreas Borgman $50,000 (1)
Salary Remaining : $43,617
Kyle Burroughs $50,000 (2)
Salary Remaining : $43,617
Total Farm Players20
Salary Commitment
Year 25 : $1,235,700
Year 26 : $445,600
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $1,235,700
Year 26 : $445,600
Year 27 : $0
Year 28 : $0

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 5940 - $92 - 5,170 - 87.03%
Level 2: 4860 - $51 - 4,093 - 84.23%
Level 3: 1980 - $30 - 1,826 - 92.20%
Level 4: 3960 - $23 - 3,144 - 79.38%
Luxury : 1260 - $186 - 1,065 - 84.52%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,707 - 85.36%
Farm Level 2: 1000 - $11 - 880 - 88.02%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %15,297 - 84.99%
Average Income per Game$1,120,596
Year to Date Revenue$5,602,980
Farm
Home Games Left35
Average Attendance - %2,587 - 86.25%
Average Income per Game$62,605
Year to Date Revenue$313,027

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$11,051,232
Farm Year To Date Expenses$149,544
Pro Salary Cap To Date$11,051,232
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,220,860
Farm Estimated Season Revenue$2,191,189
Pro Remaining Season Days164
Pro Expenses Per Days$460,468
Pro Estimated Expenses$75,516,752
Farm Remaining Season Days164
Farm Expenses Per Days$6,231
Farm Estimated Expenses$1,021,884
Estimated Season Expenses$76,538,636
Current Bank Account$81,150,159
Projected Bank Account$46,023,572

Pro Players Salaries

Mathew Barzal (1 Way Contract) $13,067,000 (1)
-Salary Remaining : $11,398,872
Filip Forsberg (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $6,978,723
Jack Eichel (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $6,106,383
Seth Jones (1 Way Contract) $6,850,000 (3)
-Salary Remaining : $5,975,532
Nazem Kadri (1 Way Contract) $5,750,000 (2)
-Salary Remaining : $5,015,957
Matthew Tkachuk (1 Way Contract) $5,750,000 (2)
-Salary Remaining : $5,015,957
Igor Shesterkin (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $3,489,362
Ryan Murray (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $3,489,362
Rasmus Sandin (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $3,489,362
Adam Boqvist (1 Way Contract) $3,825,000 (1)
-Salary Remaining : $3,336,702
John Tavares (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $3,314,894
Nico Daws (1 Way Contract) $3,500,000 (4)
-1 Way Contract Salary Cap : $3,500,000
-Salary Remaining : $3,053,191
Jesse Puljujarvi (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,617,021
Darcy Kuemper (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,617,021
Gustav Forsling $1,750,000 (4)
-Salary Remaining : $1,526,596
Kent Johnson $1,750,000 (3)
-Salary Remaining : $1,526,596
Travis Hamonic $1,220,000 (1)
-Salary Remaining : $1,064,255
Yegor Chinakhov $1,000,000 (2)
-Salary Remaining : $872,340
Parker Kelly $750,000 (3)
-Salary Remaining : $654,255
Dryden Hunt $660,000 (4)
-Salary Remaining : $575,745
Nick Paul $560,000 (2)
-Salary Remaining : $488,511
Michael Dal Colle $550,000 (2)
-Salary Remaining : $479,787
Justin Florek (1 Way Contract) $525,000 (1)
-1 Way Contract Salary Cap : $525,000
-Salary Remaining : $457,979
Kaspars Daugavins (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $436,170
Luke Adam (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $436,170
Ryan McDonagh $500,000 (1)
-Salary Remaining : $436,170
NICLAS WESTERHOLM (1 Way Contract) $261,000 (1)
-1 Way Contract Salary Cap : $261,000
-Salary Remaining : $227,681
PATRIK PUISTOLA (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $218,085
MIKKEL AAGAARD (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $218,085
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 : $130,851
Mavrik Bourque $100,000 (3)
Salary Remaining : $87,234
Nick Robertson $100,000 (2)
Salary Remaining : $87,234
Jake Neighbours $90,000 (1)
Salary Remaining : $78,511
Jakub Dobes $70,000 (3)
Salary Remaining : $61,064
Victor Antipin $69,900 (1)
Salary Remaining : $60,977
Tim Berni $67,500 (4)
Salary Remaining : $58,883
Liam Foudy $61,000 (4)
Salary Remaining : $53,213
Justin Kloos $55,000 (2)
Salary Remaining : $47,979
Milos Kelemen $52,500 (4)
Salary Remaining : $45,798
Cole Guttman $52,500 (3)
Salary Remaining : $45,798
Matt Luff $52,000 (1)
Salary Remaining : $45,362
Olli Juolevi $51,000 (2)
Salary Remaining : $44,489
Mirco Mueller $50,000 (3)
Salary Remaining : $43,617
Keaton Middleton $50,000 (2)
Salary Remaining : $43,617
Dmytro Timashov $50,000 (1)
Salary Remaining : $43,617
Akito Hirose $50,000 (3)
Salary Remaining : $43,617
Total Farm Players17
Salary Commitment
Year 25 : $1,171,400
Year 26 : $909,500
Year 27 : $503,500
Year 28 : $181,000
Salary Average Commitment
Year 25 : $1,171,400
Year 26 : $909,500
Year 27 : $503,500
Year 28 : $181,000

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 5940 - $92 - 5,311 - 89.41%
Level 2: 4860 - $51 - 4,134 - 85.07%
Level 3: 1980 - $30 - 1,821 - 91.96%
Level 4: 3960 - $23 - 3,417 - 86.29%
Luxury : 1260 - $186 - 1,030 - 81.73%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,793 - 89.66%
Farm Level 2: 1000 - $11 - 943 - 94.32%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %15,713 - 87.29%
Average Income per Game$1,136,877
Year to Date Revenue$5,684,387
Farm
Home Games Left35
Average Attendance - %2,736 - 91.21%
Average Income per Game$65,964
Year to Date Revenue$329,822

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$12,240,592
Farm Year To Date Expenses$157,116
Pro Salary Cap To Date$12,240,592
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,790,709
Farm Estimated Season Revenue$2,308,754
Pro Remaining Season Days164
Pro Expenses Per Days$508,918
Pro Estimated Expenses$83,462,552
Farm Remaining Season Days164
Farm Expenses Per Days$6,768
Farm Estimated Expenses$1,109,952
Estimated Season Expenses$84,572,504
Current Bank Account$157,874,372
Projected Bank Account$115,401,331

Pro Players Salaries

Mika Zibanejad (1 Way Contract) $13,000,000 (2)
-Salary Remaining : $11,340,426
Patrik Laine (1 Way Contract) $10,000,000 (2)
-Salary Remaining : $8,723,404
Clayton Keller (1 Way Contract) $7,366,667 (3)
-Salary Remaining : $6,426,241
Mikko Rantanen (1 Way Contract) $5,910,000 (1)
-Salary Remaining : $5,155,532
Tage Thompson (1 Way Contract) $5,910,000 (2)
-Salary Remaining : $5,155,532
Filip Chytil (1 Way Contract) $5,910,000 (4)
-Salary Remaining : $5,155,532
Gabriel Vilardi (1 Way Contract) $5,910,000 (4)
-Salary Remaining : $5,155,532
Martin Jones (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $4,361,702
Sergei Bobrovsky (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $4,361,702
Sami Niku (1 Way Contract) $4,900,000 (1)
-Salary Remaining : $4,274,468
Dylan Strome $4,900,000 (1)
-Salary Remaining : $4,274,468
Evan Bouchard (1 Way Contract) $3,825,000 (1)
-Salary Remaining : $3,336,702
Brady Skjei (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,617,021
Brian Dumoulin (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,617,021
Matvei Michkov $2,000,000 (3)
-Salary Remaining : $1,744,681
Alexis Lafreniere $2,000,000 (3)
-Salary Remaining : $1,744,681
Nikita Zadorov (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,744,681
Tomas Hertl $1,670,000 (2)
-Salary Remaining : $1,456,809
Derrick Pouliot $1,600,000 (2)
-Salary Remaining : $1,395,745
Jimmy Vesey $625,000 (1)
-Salary Remaining : $545,213
Rem Pitlick $624,000 (2)
-Salary Remaining : $544,340
Victor Mete $500,000 (2)
-Salary Remaining : $436,170
HUNTER SHEPARD (1 Way Contract) $259,000 (1)
-1 Way Contract Salary Cap : $259,000
-Salary Remaining : $225,936
JACOB JOHANSSON (1 Way Contract) $259,000 (1)
-1 Way Contract Salary Cap : $259,000
-Salary Remaining : $225,936
JOEL LASSINANTTI (1 Way Contract) $258,000 (1)
-1 Way Contract Salary Cap : $258,000
-Salary Remaining : $225,064
JUHA JATKOLA (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $218,085
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 : $54,521
Ryan Sproul $62,500 (1)
Salary Remaining : $54,521
Ben Hutton $62,500 (1)
Salary Remaining : $54,521
Daniel Catenacci $62,500 (1)
Salary Remaining : $54,521
Radim Simek $62,500 (1)
Salary Remaining : $54,521
Mike Vecchione $62,500 (1)
Salary Remaining : $54,521
Seth Griffith $62,500 (1)
Salary Remaining : $54,521
Brady Keeper $62,400 (1)
Salary Remaining : $54,434
Joel L'Esperance $62,400 (1)
Salary Remaining : $54,434
Oskar Back $60,000 (3)
Salary Remaining : $52,340
Ronalds Kenins $50,000 (1)
Salary Remaining : $43,617
Gustav Olofsson $50,000 (3)
Salary Remaining : $43,617
Tyler Lewington $50,000 (1)
Salary Remaining : $43,617
Ben Jones $50,000 (1)
Salary Remaining : $43,617
Ben Meyers $50,000 (1)
Salary Remaining : $43,617
Tye Felhaber $50,000 (1)
Salary Remaining : $43,617
Joachim Blichfeld $50,000 (1)
Salary Remaining : $43,617
Jimmy Schuldt $50,000 (1)
Salary Remaining : $43,617
Joseph Cramarossa $50,000 (2)
Salary Remaining : $43,617
Uvis Balinskis $50,000 (2)
Salary Remaining : $43,617
Nicholas Abruzzese $50,000 (1)
Salary Remaining : $43,617
Noah Philp $50,000 (1)
Salary Remaining : $43,617
Andrei Mironov $50,000 (1)
Salary Remaining : $43,617
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 - 5,236 - 88.14%
Level 2: 4860 - $51 - 4,081 - 83.97%
Level 3: 1980 - $30 - 1,727 - 87.21%
Level 4: 3960 - $23 - 3,210 - 81.06%
Luxury : 1260 - $186 - 1,096 - 86.94%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,603 - 80.15%
Farm Level 2: 1000 - $11 - 908 - 90.83%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %15,349 - 85.27%
Average Income per Game$1,131,297
Year to Date Revenue$6,787,780
Farm
Home Games Left34
Average Attendance - %2,511 - 83.71%
Average Income per Game$59,685
Year to Date Revenue$358,108

Expense

Pro Players Total Salaries$56,043,997
Farm Players Total Salaries$1,337,550
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$7,104,148
Farm Year To Date Expenses$174,504
Pro Salary Cap To Date$7,104,148
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,464,087
Farm Estimated Season Revenue$2,029,279
Pro Remaining Season Days164
Pro Expenses Per Days$298,106
Pro Estimated Expenses$48,889,384
Farm Remaining Season Days164
Farm Expenses Per Days$7,115
Farm Estimated Expenses$1,166,860
Estimated Season Expenses$50,056,244
Current Bank Account$50,467,236
Projected Bank Account$40,904,358

Pro Players Salaries

Shayne Gostisbehere (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $5,670,213
Viktor Arvidsson (1 Way Contract) $5,005,000 (1)
-Salary Remaining : $4,366,064
Nick Bjugstad (1 Way Contract) $3,600,000 (1)
-Salary Remaining : $3,140,426
Artemi Panarin (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $3,053,191
Conor Sheary (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $3,053,191
Evan Rodrigues (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,617,021
J.T. Compher (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,617,021
Vladislav Namestnikov (1 Way Contract) $2,600,000 (1)
-Salary Remaining : $2,268,085
Chris Driedger $2,500,000 (2)
-Salary Remaining : $2,180,851
Robert Hagg (1 Way Contract) $2,300,000 (2)
-Salary Remaining : $2,006,383
Anton Forsberg (1 Way Contract) $2,050,000 (3)
-1 Way Contract Salary Cap : $2,050,000
-Salary Remaining : $1,788,298
Anders Lee (1 Way Contract) $1,650,000 (2)
-1 Way Contract Salary Cap : $1,650,000
-Salary Remaining : $1,439,362
Kenny Agostino (1 Way Contract) $1,600,000 (3)
-1 Way Contract Salary Cap : $1,600,000
-Salary Remaining : $1,395,745
Anton Lander $1,569,999 (1)
-Salary Remaining : $1,369,574
Will Borgen $1,500,000 (1)
-Salary Remaining : $1,308,511
Connor Brown $1,500,000 (2)
-Salary Remaining : $1,308,511
Brenden Dillon $1,274,999 (1)
-Salary Remaining : $1,112,233
Jonas Johansson $1,250,000 (2)
-Salary Remaining : $1,090,426
Ryan Donato $1,200,000 (1)
-Salary Remaining : $1,046,809
Matt Roy $1,150,000 (2)
-Salary Remaining : $1,003,191
Daniel Sprong (1 Way Contract) $1,123,000 (1)
-Salary Remaining : $979,638
Brayden McNabb $1,000,000 (2)
-Salary Remaining : $872,340
Sammy Blais $650,000 (4)
-Salary Remaining : $567,021
Noah Juulsen $624,999 (2)
-Salary Remaining : $545,212
Alexander Volkov $575,000 (2)
-Salary Remaining : $501,596
Felix Sandstrom $500,000 (1)
-Salary Remaining : $436,170
PATRIK BARTOSAK (1 Way Contract) $315,000 (1)
-1 Way Contract Salary Cap : $315,000
-Salary Remaining : $274,787
JAMI KRANNILA (1 Way Contract) $252,000 (1)
-1 Way Contract Salary Cap : $252,000
-Salary Remaining : $219,830
RICKARD HUGG (1 Way Contract) $252,000 (1)
-1 Way Contract Salary Cap : $252,000
-Salary Remaining : $219,830
JACK MALONE (1 Way Contract) $251,000 (1)
-1 Way Contract Salary Cap : $251,000
-Salary Remaining : $218,957
VIGGO GUSTAFSSON (1 Way Contract) $251,000 (1)
-1 Way Contract Salary Cap : $251,000
-Salary Remaining : $218,957
Total Pro Players31
Salary Commitment
Year 25 : $56,043,997
Year 26 : $16,849,999
Year 27 : $4,300,000
Year 28 : $650,000
Salary Average Commitment
Year 25 : $56,043,997
Year 26 : $16,849,999
Year 27 : $4,300,000
Year 28 : $650,000
Salary Cap with 1 Way Contract
Year 25 : $56,043,997
Year 26 : $16,849,999
Year 27 : $4,300,000
Year 28 : $650,000

Farm Players Salaries

Adin Hill $135,000 (2)
Salary Remaining : $117,766
Nathan Walker $125,000 (3)
Salary Remaining : $109,043
Nikita Alexandrov $90,000 (1)
Salary Remaining : $78,511
Josh Manson $60,000 (1)
Salary Remaining : $52,340
Jake Evans $57,500 (2)
Salary Remaining : $50,160
Matej Blumel $56,700 (1)
Salary Remaining : $49,462
Jan Jenik $56,500 (3)
Salary Remaining : $49,287
Rodrigo Abols $51,500 (3)
Salary Remaining : $44,926
Brogan Rafferty $51,500 (3)
Salary Remaining : $44,926
Jakob Lilja $51,100 (3)
Salary Remaining : $44,577
Brady Austin $51,100 (3)
Salary Remaining : $44,577
Jani Hakanpaa $50,500 (3)
Salary Remaining : $44,053
Lukas Sedlak $50,500 (3)
Salary Remaining : $44,053
Patrick Russell $50,500 (3)
Salary Remaining : $44,053
Iiro Pakarinen $50,150 (3)
Salary Remaining : $43,748
Zachary Hayes $50,000 (3)
Salary Remaining : $43,617
Nikolas Matinpalo $50,000 (3)
Salary Remaining : $43,617
Mattias Norlinder $50,000 (3)
Salary Remaining : $43,617
Hunter Drew $50,000 (3)
Salary Remaining : $43,617
Dominic Turgeon $50,000 (2)
Salary Remaining : $43,617
Dmitri Samorukov $50,000 (2)
Salary Remaining : $43,617
Shane Bowers $50,000 (2)
Salary Remaining : $43,617
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 - 5,257 - 88.50%
Level 2: 4860 - $51 - 3,748 - 77.12%
Level 3: 1980 - $30 - 1,735 - 87.65%
Level 4: 3960 - $23 - 3,206 - 80.96%
Luxury : 1260 - $186 - 1,070 - 84.94%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,734 - 86.71%
Farm Level 2: 1000 - $11 - 918 - 91.80%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %15,017 - 83.43%
Average Income per Game$1,109,611
Year to Date Revenue$5,548,053
Farm
Home Games Left35
Average Attendance - %2,652 - 88.41%
Average Income per Game$63,858
Year to Date Revenue$319,291

Expense

Pro Players Total Salaries$67,809,666
Farm Players Total Salaries$1,004,100
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$8,627,937
Farm Year To Date Expenses$128,184
Pro Salary Cap To Date$8,627,937
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,836,371
Farm Estimated Season Revenue$2,235,037
Pro Remaining Season Days164
Pro Expenses Per Days$360,690
Pro Estimated Expenses$59,153,160
Farm Remaining Season Days164
Farm Expenses Per Days$5,341
Farm Estimated Expenses$875,924
Estimated Season Expenses$60,029,084
Current Bank Account$148,022,511
Projected Bank Account$129,064,835

Pro Players Salaries

Brock Boeser (1 Way Contract) $8,280,333 (1)
-Salary Remaining : $7,223,269
Elias Pettersson (1 Way Contract) $6,650,000 (3)
-Salary Remaining : $5,801,064
Connor McDavid (1 Way Contract) $5,333,333 (1)
-Salary Remaining : $4,652,482
Jeff Skinner (1 Way Contract) $4,100,000 (2)
-Salary Remaining : $3,576,596
Ville Husso (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $3,489,362
Evgenii Dadonov (1 Way Contract) $3,650,500 (1)
-Salary Remaining : $3,184,479
Dmitry Kulikov (1 Way Contract) $3,005,000 (1)
-Salary Remaining : $2,621,383
Brendan Gallagher (1 Way Contract) $2,950,000 (1)
-Salary Remaining : $2,573,404
Vinnie Hinostroza (1 Way Contract) $2,900,000 (1)
-Salary Remaining : $2,529,787
Colin Miller (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $2,180,851
Vitek Vanecek $2,250,000 (1)
-Salary Remaining : $1,962,766
Jake Bean $2,000,000 (3)
-Salary Remaining : $1,744,681
Haydn Fleury $1,950,000 (2)
-Salary Remaining : $1,701,064
Jakub Zboril $1,935,000 (2)
-Salary Remaining : $1,687,979
Nick Leddy (1 Way Contract) $1,850,000 (2)
-Salary Remaining : $1,613,830
Michael Rasmussen $1,850,000 (3)
-Salary Remaining : $1,613,830
Andrei Loktionov (1 Way Contract) $1,800,000 (2)
-Salary Remaining : $1,570,213
Nikita Zaitsev (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $1,526,596
Keith Kinkaid (1 Way Contract) $1,250,000 (2)
-1 Way Contract Salary Cap : $1,250,000
-Salary Remaining : $1,090,426
Lance Bouma (1 Way Contract) $1,150,000 (1)
-1 Way Contract Salary Cap : $1,150,000
-Salary Remaining : $1,003,191
Brett Connolly $1,100,000 (1)
-Salary Remaining : $959,574
Raphael Diaz (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $872,340
Stephane Da Costa (1 Way Contract) $955,000 (1)
-1 Way Contract Salary Cap : $955,000
-Salary Remaining : $833,085
Nicklas Backstrom (1 Way Contract) $875,000 (1)
-Salary Remaining : $763,298
Jake Leschyshyn $800,000 (4)
-Salary Remaining : $697,872
ATRO LEPPANEN (Out of Payroll) $510,000 (1)
-1 Way Contract Salary Cap : $510,000
-Salary Remaining : $444,894
JAAKKO RISSANEN (1 Way Contract) $500,500 (1)
-1 Way Contract Salary Cap : $500,500
-Salary Remaining : $436,606
LUKAS ELVENES (1 Way Contract) $350,000 (1)
-1 Way Contract Salary Cap : $350,000
-Salary Remaining : $305,319
JONATHAN ANG (1 Way Contract) $300,000 (1)
-1 Way Contract Salary Cap : $300,000
-Salary Remaining : $261,702
VILJAMI MARJALA (1 Way Contract) $275,000 (1)
-1 Way Contract Salary Cap : $275,000
-Salary Remaining : $239,894
LINUS HULTSTROM (Out of Payroll) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $218,085
CLAY STEVENSON (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $218,085
BRIAN O'NEILL (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $218,085
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 : $145,419
Michael Pezzetta $95,000 (2)
Salary Remaining : $82,872
Justin Holl $95,000 (1)
Salary Remaining : $82,872
Yanni Gourde $90,000 (1)
Salary Remaining : $78,511
Gaetan Haas $85,000 (2)
Salary Remaining : $74,149
Ryan Winterton $80,000 (2)
Salary Remaining : $69,787
Cale Fleury $62,400 (4)
Salary Remaining : $54,434
Tim Gettinger $60,000 (2)
Salary Remaining : $52,340
Samuel Bolduc $60,000 (1)
Salary Remaining : $52,340
Nathan Bastian $60,000 (1)
Salary Remaining : $52,340
Riley Tufte $50,000 (3)
Salary Remaining : $43,617
Michael Frolik $50,000 (1)
Salary Remaining : $43,617
Isaak Phillips $50,000 (1)
Salary Remaining : $43,617
Guillaume Brisebois (Out of Payroll) $50,000 (3)
Salary Remaining : $43,617
Total Farm Players14
Salary Commitment
Year 25 : $1,054,100
Year 26 : $482,400
Year 27 : $162,400
Year 28 : $62,400
Salary Average Commitment
Year 25 : $1,054,100
Year 26 : $482,400
Year 27 : $162,400
Year 28 : $62,400

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 5940 - $92 - 5,295 - 89.14%
Level 2: 4860 - $51 - 3,988 - 82.07%
Level 3: 1980 - $30 - 1,677 - 84.72%
Level 4: 3960 - $23 - 3,072 - 77.58%
Luxury : 1260 - $186 - 1,023 - 81.22%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,619 - 80.94%
Farm Level 2: 1000 - $11 - 893 - 89.28%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %15,056 - 83.64%
Average Income per Game$1,112,065
Year to Date Revenue$5,560,325
Farm
Home Games Left35
Average Attendance - %2,512 - 83.72%
Average Income per Game$60,004
Year to Date Revenue$300,018

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$8,624,136
Farm Year To Date Expenses$258,960
Pro Salary Cap To Date$8,624,136
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,922,275
Farm Estimated Season Revenue$2,100,126
Pro Remaining Season Days164
Pro Expenses Per Days$359,339
Pro Estimated Expenses$58,931,596
Farm Remaining Season Days164
Farm Expenses Per Days$10,790
Farm Estimated Expenses$1,769,560
Estimated Season Expenses$60,701,156
Current Bank Account$136,541,018
Projected Bank Account$116,862,263

Pro Players Salaries

Jordan Kyrou (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $6,542,553
Kasperi Kapanen (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $6,542,553
Connor Hellebuyck (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $6,106,383
Jake Guentzel (1 Way Contract) $5,250,000 (1)
-Salary Remaining : $4,579,787
Matt Boldy (1 Way Contract) $4,680,000 (1)
-Salary Remaining : $4,082,553
Jack Hughes (1 Way Contract) $4,680,000 (1)
-Salary Remaining : $4,082,553
Seth Jarvis (1 Way Contract) $4,680,000 (2)
-Salary Remaining : $4,082,553
Josh Morrissey (1 Way Contract) $4,285,715 (3)
-Salary Remaining : $3,738,602
Ryan Nugent-Hopkins (1 Way Contract) $3,600,000 (1)
-Salary Remaining : $3,140,426
Petr Mrazek (1 Way Contract) $3,600,000 (2)
-Salary Remaining : $3,140,426
Martin Fehervary (1 Way Contract) $3,480,000 (1)
-Salary Remaining : $3,035,745
Brandon Carlo (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,617,021
Joel Eriksson Ek $1,350,000 (2)
-Salary Remaining : $1,177,660
Vladislav Gavrikov $1,350,000 (1)
-Salary Remaining : $1,177,660
Jonas Siegenthaler $1,200,000 (1)
-Salary Remaining : $1,046,809
Tom Kuhnhackl $850,000 (1)
-Salary Remaining : $741,489
Calen Addison $700,000 (1)
-Salary Remaining : $610,638
Nick Ritchie $550,000 (2)
-Salary Remaining : $479,787
Juuso Valimaki $500,000 (3)
-Salary Remaining : $436,170
Rasmus Asplund $500,000 (2)
-Salary Remaining : $436,170
Dominic Toninato $500,000 (2)
-Salary Remaining : $436,170
EETU PELTOLA (1 Way Contract) $275,000 (1)
-1 Way Contract Salary Cap : $275,000
-Salary Remaining : $239,894
STEFANOS LEKKAS (1 Way Contract) $275,000 (1)
-1 Way Contract Salary Cap : $275,000
-Salary Remaining : $239,894
NICLAS ALMARI (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $218,085
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 : $152,660
Matt Coronato $150,000 (3)
Salary Remaining : $130,851
Jiri Kulich $125,000 (3)
Salary Remaining : $109,043
Reto Berra $105,000 (1)
Salary Remaining : $91,596
Ridly Greig $100,000 (2)
Salary Remaining : $87,234
Bobby Brink $100,000 (2)
Salary Remaining : $87,234
Joe Morrow $95,000 (1)
Salary Remaining : $82,872
Axel Jonsson-Fjallby $80,000 (1)
Salary Remaining : $69,787
Kirill Marchenko $80,000 (3)
Salary Remaining : $69,787
Nick DeSimone $80,000 (3)
Salary Remaining : $69,787
Dennis Rasmussen $75,000 (1)
Salary Remaining : $65,426
Martin Frk $70,000 (1)
Salary Remaining : $61,064
Jack Studnicka $70,000 (2)
Salary Remaining : $61,064
Tomas Nosek $70,000 (2)
Salary Remaining : $61,064
Kyle Criscuolo $67,500 (1)
Salary Remaining : $58,883
Kris Letang $65,000 (1)
Salary Remaining : $56,702
Ethan Prow $65,000 (1)
Salary Remaining : $56,702
Paul LaDue $65,000 (1)
Salary Remaining : $56,702
Ashton Sautner $65,000 (1)
Salary Remaining : $56,702
Trey Fix-Wolansky $60,000 (2)
Salary Remaining : $52,340
Jack Rathbone $60,000 (1)
Salary Remaining : $52,340
Dominik Simon $56,000 (1)
Salary Remaining : $48,851
Juuso Riikola $50,000 (2)
Salary Remaining : $43,617
Oskar Sundqvist $50,000 (2)
Salary Remaining : $43,617
Greg McKegg $50,000 (1)
Salary Remaining : $43,617
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 - 5,334 - 89.80%
Level 2: 4860 - $51 - 4,087 - 84.10%
Level 3: 1980 - $30 - 1,668 - 84.22%
Level 4: 3960 - $23 - 3,179 - 80.28%
Luxury : 1260 - $186 - 1,030 - 81.72%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,678 - 83.91%
Farm Level 2: 1000 - $11 - 929 - 92.91%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %15,298 - 84.99%
Average Income per Game$1,125,392
Year to Date Revenue$7,877,746
Farm
Home Games Left33
Average Attendance - %2,607 - 86.91%
Average Income per Game$62,243
Year to Date Revenue$435,701

Expense

Pro Players Total Salaries$15,646,929
Farm Players Total Salaries$1,377,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$1,992,154
Farm Year To Date Expenses$181,966
Pro Salary Cap To Date$1,992,154
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$37,137,945
Farm Estimated Season Revenue$2,054,019
Pro Remaining Season Days164
Pro Expenses Per Days$83,228
Pro Estimated Expenses$13,649,392
Farm Remaining Season Days164
Farm Expenses Per Days$7,327
Farm Estimated Expenses$1,201,628
Estimated Season Expenses$14,851,020
Current Bank Account$173,450,351
Projected Bank Account$197,791,295

Pro Players Salaries

Marco Kasper $1,750,000 (3)
-Salary Remaining : $1,526,596
Louis Domingue $1,360,000 (2)
-Salary Remaining : $1,186,383
Joakim Ryan $1,071,427 (1)
-Salary Remaining : $934,649
Cal Petersen $1,000,000 (3)
-Salary Remaining : $872,340
Benoit-Olivier Groulx $900,000 (2)
-Salary Remaining : $785,106
Luke Glendening $750,000 (2)
-Salary Remaining : $654,255
Alexander Radulov $750,000 (2)
-Salary Remaining : $654,255
Pierre-Olivier Joseph $650,000 (2)
-Salary Remaining : $567,021
Mason Shaw $600,000 (2)
-Salary Remaining : $523,404
John Hayden $560,000 (2)
-Salary Remaining : $488,511
Olle Lycksell $505,000 (4)
-Salary Remaining : $440,532
John Leonard $500,500 (2)
-Salary Remaining : $436,606
Nathan Smith $500,001 (3)
-Salary Remaining : $436,171
Max Comtois $500,001 (3)
-Salary Remaining : $436,171
Nikolai Knyzhov $500,000 (2)
-Salary Remaining : $436,170
LASSI LEHTINEN (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $436,170
Radko Gudas (1 Way Contract) $500,000 (2)
-Salary Remaining : $436,170
Roman Cervenka $500,000 (2)
-Salary Remaining : $436,170
Kevin Connauton (1 Way Contract) $500,000 (2)
-Salary Remaining : $436,170
Slava Voynov (1 Way Contract) $500,000 (2)
-Salary Remaining : $436,170
Billy Sweezey $500,000 (2)
-Salary Remaining : $436,170
Mike Amadio $500,000 (2)
-Salary Remaining : $436,170
EMIL LARMI (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $218,085
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 : $53,649
Dylan Sikura $56,000 (2)
Salary Remaining : $48,851
Mason Geertsen $55,000 (1)
Salary Remaining : $47,979
Sebastian Aho $55,000 (1)
Salary Remaining : $47,979
Josiah Slavin $50,000 (3)
Salary Remaining : $43,617
Kristian Vesalainen $50,000 (3)
Salary Remaining : $43,617
Kole Lind $50,000 (3)
Salary Remaining : $43,617
Ryan Kuffner $50,000 (1)
Salary Remaining : $43,617
Otto Leskinen $50,000 (2)
Salary Remaining : $43,617
Austin Poganski $50,000 (1)
Salary Remaining : $43,617
C.J. Smith $50,000 (1)
Salary Remaining : $43,617
Chase Priskie $50,000 (1)
Salary Remaining : $43,617
Dillon Heatherington $50,000 (1)
Salary Remaining : $43,617
Zach Sill $50,000 (1)
Salary Remaining : $43,617
Giovanni Fiore $50,000 (2)
Salary Remaining : $43,617
Hunter Shinkaruk $50,000 (1)
Salary Remaining : $43,617
Jeremy Davies $50,000 (2)
Salary Remaining : $43,617
Josh Ho-Sang $50,000 (1)
Salary Remaining : $43,617
Josh Jacobs $50,000 (1)
Salary Remaining : $43,617
Wyatt Kalynuk $50,000 (2)
Salary Remaining : $43,617
Justin Kirkland $50,000 (3)
Salary Remaining : $43,617
Vladimir Tkachev $50,000 (1)
Salary Remaining : $43,617
Sheldon Rempal $50,000 (1)
Salary Remaining : $43,617
Sean Malone $50,000 (1)
Salary Remaining : $43,617
Max Veronneau $50,000 (1)
Salary Remaining : $43,617
Nicholas Baptiste $50,000 (3)
Salary Remaining : $43,617
Anthony Richard $50,000 (2)
Salary Remaining : $43,617
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 - 5,060 - 85.19%
Level 2: 4860 - $51 - 4,051 - 83.35%
Level 3: 1980 - $30 - 1,826 - 92.21%
Level 4: 3960 - $23 - 3,248 - 82.02%
Luxury : 1260 - $186 - 992 - 78.69%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,674 - 83.69%
Farm Level 2: 1000 - $11 - 895 - 89.48%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %15,176 - 84.31%
Average Income per Game$1,094,478
Year to Date Revenue$4,377,913
Farm
Home Games Left36
Average Attendance - %2,569 - 85.62%
Average Income per Game$61,729
Year to Date Revenue$246,914

Expense

Pro Players Total Salaries$24,958,999
Farm Players Total Salaries$1,327,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$3,247,421
Farm Year To Date Expenses$169,464
Pro Salary Cap To Date$3,247,421
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,401,217
Farm Estimated Season Revenue$2,222,226
Pro Remaining Season Days164
Pro Expenses Per Days$132,761
Pro Estimated Expenses$21,772,804
Farm Remaining Season Days164
Farm Expenses Per Days$7,061
Farm Estimated Expenses$1,158,004
Estimated Season Expenses$22,930,808
Current Bank Account$48,207,942
Projected Bank Account$66,900,577

Pro Players Salaries

Ondrej Palat (1 Way Contract) $5,067,000 (1)
-Salary Remaining : $4,420,149
Kiefer Sherwood $2,184,000 (3)
-Salary Remaining : $1,905,191
Rickard Rakell $2,000,000 (1)
-Salary Remaining : $1,744,681
Kyle Palmieri (1 Way Contract) $1,693,999 (1)
-Salary Remaining : $1,477,744
Linus Ullmark $1,267,000 (2)
-Salary Remaining : $1,105,255
Noah Hanifin $1,067,000 (1)
-Salary Remaining : $930,787
Nicolas Roy $1,000,000 (1)
-Salary Remaining : $872,340
Anze Kopitar (1 Way Contract) $950,000 (1)
-Salary Remaining : $828,723
Ryan McLeod $900,000 (2)
-Salary Remaining : $785,106
Daniil Tarasov $800,000 (1)
-Salary Remaining : $697,872
Alexander Alexeyev $800,000 (1)
-Salary Remaining : $697,872
Justin Brazeau $650,000 (2)
-Salary Remaining : $567,021
Damon Severson $630,000 (3)
-Salary Remaining : $549,574
Trevor Moore $600,000 (3)
-Salary Remaining : $523,404
Conor Timmins $600,000 (2)
-Salary Remaining : $523,404
Ben Chiarot $500,000 (2)
-Salary Remaining : $436,170
Corey Perry (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $436,170
Bobby McMann $500,000 (2)
-Salary Remaining : $436,170
Brett Kulak (Out of Payroll) $500,000 (2)
-Salary Remaining : $436,170
Alex Killorn (1 Way Contract) $500,000 (1)
-Salary Remaining : $436,170
Frank Vatrano $500,000 (2)
-Salary Remaining : $436,170
Ian Cole (1 Way Contract) $500,000 (2)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $436,170
Trevor van Riemsdyk $500,000 (2)
-Salary Remaining : $436,170
Ivan Prosvetov $500,000 (3)
-Salary Remaining : $436,170
MARKUS RUUSU (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $218,085
KARI PIIROINEN (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $218,085
SAMI RAJANIEMI (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $218,085
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 : $148,298
Parker Wotherspoon $152,500 (2)
Salary Remaining : $133,032
Adam Henrique $150,000 (1)
Salary Remaining : $130,851
Tyler Pitlick $150,000 (1)
Salary Remaining : $130,851
Mark Kastelic $80,000 (2)
Salary Remaining : $69,787
John Gilmour $62,500 (1)
Salary Remaining : $54,521
Julius Honka $62,500 (4)
Salary Remaining : $54,521
Michael Kapla $50,000 (1)
Salary Remaining : $43,617
Mike Reilly $50,000 (3)
Salary Remaining : $43,617
Jonathan Gruden $50,000 (1)
Salary Remaining : $43,617
Pontus Holmberg $50,000 (1)
Salary Remaining : $43,617
Jere Innala $50,000 (1)
Salary Remaining : $43,617
Garrett Pilon $50,000 (1)
Salary Remaining : $43,617
Ben Thomas $50,000 (1)
Salary Remaining : $43,617
Anton Lindholm $50,000 (1)
Salary Remaining : $43,617
Alex Belzile $50,000 (2)
Salary Remaining : $43,617
Walker Duehr $50,000 (2)
Salary Remaining : $43,617
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 - 5,416 - 91.17%
Level 2: 4860 - $51 - 4,284 - 88.15%
Level 3: 1980 - $30 - 1,674 - 84.56%
Level 4: 3960 - $23 - 3,193 - 80.63%
Luxury : 1260 - $186 - 1,045 - 82.96%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,683 - 84.15%
Farm Level 2: 1000 - $11 - 854 - 85.40%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %15,612 - 86.73%
Average Income per Game$1,148,620
Year to Date Revenue$4,594,481
Farm
Home Games Left36
Average Attendance - %2,537 - 84.57%
Average Income per Game$61,567
Year to Date Revenue$246,268

Expense

Pro Players Total Salaries$70,425,000
Farm Players Total Salaries$3,012,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$8,990,424
Farm Year To Date Expenses$384,576
Pro Salary Cap To Date$8,990,424
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,350,329
Farm Estimated Season Revenue$2,216,412
Pro Remaining Season Days164
Pro Expenses Per Days$374,601
Pro Estimated Expenses$61,434,564
Farm Remaining Season Days164
Farm Expenses Per Days$16,024
Farm Estimated Expenses$2,627,936
Estimated Season Expenses$64,062,500
Current Bank Account$56,693,372
Projected Bank Account$36,197,613

Pro Players Salaries

Alexandre Carrier (1 Way Contract) $8,500,000 (1)
-Salary Remaining : $7,414,894
Philip Tomasino (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $6,106,383
Leon Draisaitl (1 Way Contract) $6,200,000 (4)
-Salary Remaining : $5,408,511
Evgeny Kuznetsov (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $4,797,872
Thomas Chabot (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $3,925,532
Oliver Bjorkstrand (1 Way Contract) $4,200,000 (3)
-Salary Remaining : $3,663,830
Kirill Kaprizov (1 Way Contract) $3,600,000 (1)
-Salary Remaining : $3,140,426
Jonathan Huberdeau (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,617,021
Elvis Merzlikins (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,617,021
James Reimer (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $2,398,936
Calvin Pickard (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $2,398,936
Mikhail Grigorenko (1 Way Contract) $2,500,000 (1)
-1 Way Contract Salary Cap : $2,500,000
-Salary Remaining : $2,180,851
Calle Jarnkrok (1 Way Contract) $2,150,000 (1)
-1 Way Contract Salary Cap : $2,150,000
-Salary Remaining : $1,875,532
Tim Stutzle $2,000,000 (1)
-Salary Remaining : $1,744,681
Darnell Nurse (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,744,681
Mario Ferraro $1,750,000 (3)
-Salary Remaining : $1,526,596
Kevin Bahl $1,750,000 (4)
-Salary Remaining : $1,526,596
Dylan Cozens $1,750,000 (1)
-Salary Remaining : $1,526,596
Dante Fabbro $1,500,000 (2)
-Salary Remaining : $1,308,511
Andrew Peeke $1,500,000 (2)
-Salary Remaining : $1,308,511
Juuso Parssinen $800,000 (1)
-Salary Remaining : $697,872
Matias Maccelli $700,000 (1)
-Salary Remaining : $610,638
Travis Dermott $500,000 (1)
-Salary Remaining : $436,170
JOEL NYSTROM (1 Way Contract) $275,000 (1)
-1 Way Contract Salary Cap : $275,000
-Salary Remaining : $239,894
LARS BRYGGMAN (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $218,085
Total Pro Players25
Salary Commitment
Year 25 : $70,425,000
Year 26 : $33,150,000
Year 27 : $15,900,000
Year 28 : $7,950,000
Salary Average Commitment
Year 25 : $70,425,000
Year 26 : $33,150,000
Year 27 : $15,900,000
Year 28 : $7,950,000
Salary Cap with 1 Way Contract
Year 25 : $70,425,000
Year 26 : $33,150,000
Year 27 : $15,900,000
Year 28 : $7,950,000

Farm Players Salaries

Cole Koepke $200,000 (1)
Salary Remaining : $174,468
Miikka Salomaki $200,000 (1)
Salary Remaining : $174,468
Maxim Tsyplakov $200,000 (1)
Salary Remaining : $174,468
Scott Wedgewood $185,000 (1)
Salary Remaining : $161,383
David Rittich $185,000 (1)
Salary Remaining : $161,383
Cole Sillinger $175,000 (3)
Salary Remaining : $152,660
Juraj Slafkovsky $175,000 (3)
Salary Remaining : $152,660
Sven Andrighetto $150,000 (2)
Salary Remaining : $130,851
Justin Danforth $100,000 (1)
Salary Remaining : $87,234
Alexey Marchenko $100,000 (2)
Salary Remaining : $87,234
Jordan Oesterle $100,000 (2)
Salary Remaining : $87,234
Mathias Brome $100,000 (2)
Salary Remaining : $87,234
Luke Evangelista $100,000 (2)
Salary Remaining : $87,234
Jayden Struble $80,000 (2)
Salary Remaining : $69,787
Albert Johansson $80,000 (3)
Salary Remaining : $69,787
Joel Blomqvist $80,000 (3)
Salary Remaining : $69,787
Andrew Agozzino $75,000 (1)
Salary Remaining : $65,426
Kevin Gravel $75,000 (2)
Salary Remaining : $65,426
Jordan Spence $70,000 (2)
Salary Remaining : $61,064
Henry Thrun $70,000 (2)
Salary Remaining : $61,064
Niko Mikkola $62,500 (4)
Salary Remaining : $54,521
Sheldon Dries $62,500 (2)
Salary Remaining : $54,521
Jacob De La Rose $62,500 (3)
Salary Remaining : $54,521
Steven Lorentz $62,500 (4)
Salary Remaining : $54,521
Ty Rattie $62,500 (1)
Salary Remaining : $54,521
Markus Niemelainen $50,000 (1)
Salary Remaining : $43,617
Jansen Harkins $50,000 (1)
Salary Remaining : $43,617
Tommy Novak $50,000 (1)
Salary Remaining : $43,617
Blake Speers $50,000 (1)
Salary Remaining : $43,617
Total Farm Players29
Salary Commitment
Year 25 : $3,012,500
Year 26 : $1,605,000
Year 27 : $697,500
Year 28 : $125,000
Salary Average Commitment
Year 25 : $3,012,500
Year 26 : $1,605,000
Year 27 : $697,500
Year 28 : $125,000

St Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 5940 - $92 - 5,397 - 90.86%
Level 2: 4860 - $51 - 4,110 - 84.56%
Level 3: 1980 - $30 - 1,809 - 91.34%
Level 4: 3960 - $23 - 3,319 - 83.80%
Luxury : 1260 - $186 - 1,038 - 82.35%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,657 - 82.83%
Farm Level 2: 1000 - $11 - 891 - 89.10%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %15,672 - 87.06%
Average Income per Game$1,142,979
Year to Date Revenue$8,000,854
Farm
Home Games Left33
Average Attendance - %2,548 - 84.92%
Average Income per Game$61,155
Year to Date Revenue$428,083

Expense

Pro Players Total Salaries$56,784,307
Farm Players Total Salaries$2,219,530
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$7,249,056
Farm Year To Date Expenses$283,344
Pro Salary Cap To Date$7,249,056
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$37,718,312
Farm Estimated Season Revenue$2,018,106
Pro Remaining Season Days164
Pro Expenses Per Days$302,044
Pro Estimated Expenses$49,535,216
Farm Remaining Season Days164
Farm Expenses Per Days$11,806
Farm Estimated Expenses$1,936,184
Estimated Season Expenses$51,471,400
Current Bank Account$53,829,357
Projected Bank Account$42,094,375

Pro Players Salaries

Kyle Connor (1 Way Contract) $13,067,000 (1)
-Salary Remaining : $11,398,872
Taylor Hall (1 Way Contract) $7,805,372 (2)
-Salary Remaining : $6,808,942
Vladimir Tarasenko (1 Way Contract) $4,300,000 (2)
-Salary Remaining : $3,751,064
Sidney Crosby (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $3,314,894
Jake Allen (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $3,053,191
Rasmus Andersson (1 Way Contract) $3,031,000 (4)
-Salary Remaining : $2,644,064
Dmitry Orlov (1 Way Contract) $2,800,000 (2)
-Salary Remaining : $2,442,553
MacKenzie Weegar (1 Way Contract) $2,800,000 (3)
-Salary Remaining : $2,442,553
Braden Schneider (1 Way Contract) $2,703,000 (4)
-Salary Remaining : $2,357,936
Eetu Luostarinen $2,500,000 (3)
-Salary Remaining : $2,180,851
Brett Bulmer $1,550,000 (2)
-Salary Remaining : $1,352,128
Marcus Kruger $1,456,789 (2)
-Salary Remaining : $1,270,816
Casey DeSmith $1,364,000 (2)
-Salary Remaining : $1,189,872
Kevin Stenlund $1,000,000 (1)
-Salary Remaining : $872,340
Zach Bogosian $762,146 (1)
-Salary Remaining : $664,851
Owen Tippett $750,000 (4)
-Salary Remaining : $654,255
Linus Hogberg $700,000 (3)
-Salary Remaining : $610,638
Simon Benoit $700,000 (3)
-Salary Remaining : $610,638
Austin Czarnik $625,000 (1)
-Salary Remaining : $545,213
Jonny Brodzinski $550,000 (1)
-Salary Remaining : $479,787
Carson McMillan (1 Way Contract) $520,000 (1)
-Salary Remaining : $453,617
PATRICK CURRY (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $436,170
Total Pro Players22
Salary Commitment
Year 25 : $56,784,307
Year 26 : $35,960,161
Year 27 : $13,184,000
Year 28 : $6,484,000
Salary Average Commitment
Year 25 : $56,784,307
Year 26 : $35,960,161
Year 27 : $13,184,000
Year 28 : $6,484,000
Salary Cap with 1 Way Contract
Year 25 : $56,784,307
Year 26 : $35,960,161
Year 27 : $13,184,000
Year 28 : $6,484,000

Farm Players Salaries

Mason McTavish $175,000 (2)
Salary Remaining : $152,660
Jack Quinn $125,000 (3)
Salary Remaining : $109,043
Zack Bolduc $125,000 (3)
Salary Remaining : $109,043
Justin Barron $100,000 (2)
Salary Remaining : $87,234
Lassi Thomson $100,000 (2)
Salary Remaining : $87,234
Zack MacEwen $100,000 (1)
Salary Remaining : $87,234
Simon Holmstrom $100,000 (1)
Salary Remaining : $87,234
Pavel Dorofeyev $100,000 (2)
Salary Remaining : $87,234
Mads Sogaard $90,000 (2)
Salary Remaining : $78,511
Nolan Foote $90,000 (3)
Salary Remaining : $78,511
Ryan Johnson $90,000 (2)
Salary Remaining : $78,511
Jackson LaCombe $80,000 (3)
Salary Remaining : $69,787
Valentin Zykov $74,000 (1)
Salary Remaining : $64,553
Jan Rutta $70,000 (2)
Salary Remaining : $61,064
Devin Cooley $70,000 (2)
Salary Remaining : $61,064
Igor Ozhiganov $62,500 (1)
Salary Remaining : $54,521
Artemi Kniazev $60,000 (2)
Salary Remaining : $52,340
David Kase $52,500 (1)
Salary Remaining : $45,798
Maxime Lagace $52,000 (1)
Salary Remaining : $45,362
Liam O'Brien $52,000 (2)
Salary Remaining : $45,362
Danny O'Regan $51,000 (1)
Salary Remaining : $44,489
Aleksi Saarela $50,500 (1)
Salary Remaining : $44,053
Marcus Sorensen $50,010 (1)
Salary Remaining : $43,626
Brett Ritchie $50,010 (1)
Salary Remaining : $43,626
Matt Tennyson $50,010 (1)
Salary Remaining : $43,626
Lane Pederson $50,000 (1)
Salary Remaining : $43,617
Lean Bergmann $50,000 (4)
Salary Remaining : $43,617
Lukas Rousek $50,000 (3)
Salary Remaining : $43,617
Ben Harpur $50,000 (1)
Salary Remaining : $43,617
Total Farm Players29
Salary Commitment
Year 25 : $2,219,530
Year 26 : $1,427,000
Year 27 : $520,000
Year 28 : $50,000
Salary Average Commitment
Year 25 : $2,219,530
Year 26 : $1,427,000
Year 27 : $520,000
Year 28 : $50,000

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Center
Level 1: 6040 - $92 - 5,114 - 84.67%
Level 2: 4960 - $51 - 3,844 - 77.50%
Level 3: 2080 - $30 - 1,722 - 82.81%
Level 4: 4060 - $23 - 3,148 - 77.54%
Luxury : 1360 - $186 - 1,032 - 75.87%
Total Capacity :18500
Farm
Farm Level 1: 2000 - $31 - 1,601 - 80.06%
Farm Level 2: 1000 - $11 - 952 - 95.20%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %14,861 - 80.33%
Average Income per Game$1,090,617
Year to Date Revenue$5,453,083
Farm
Home Games Left35
Average Attendance - %2,553 - 85.11%
Average Income per Game$60,109
Year to Date Revenue$300,546

Expense

Pro Players Total Salaries$80,546,667
Farm Players Total Salaries$2,098,700
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$9,955,957
Farm Year To Date Expenses$270,894
Pro Salary Cap To Date$9,955,957
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,171,581
Farm Estimated Season Revenue$2,103,822
Pro Remaining Season Days164
Pro Expenses Per Days$428,440
Pro Estimated Expenses$70,264,160
Farm Remaining Season Days164
Farm Expenses Per Days$11,163
Farm Estimated Expenses$1,830,732
Estimated Season Expenses$72,094,892
Current Bank Account$98,150,370
Projected Bank Account$66,330,881

Pro Players Salaries

Brandon Hagel (1 Way Contract) $6,666,667 (3)
-Salary Remaining : $5,815,603
Alex Galchenyuk (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $5,234,043
Nail Yakupov (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $5,234,043
Robby Fabbri (1 Way Contract) $5,750,000 (4)
-Salary Remaining : $5,015,957
Sam Reinhart (1 Way Contract) $5,750,000 (4)
-Salary Remaining : $5,015,957
Aaron Ekblad (1 Way Contract) $5,500,000 (4)
-Salary Remaining : $4,797,872
Jesperi Kotkaniemi (1 Way Contract) $4,710,000 (1)
-Salary Remaining : $4,108,723
Ilya Sorokin (1 Way Contract) $4,600,000 (3)
-Salary Remaining : $4,012,766
Timothy Liljegren (1 Way Contract) $4,200,000 (3)
-Salary Remaining : $3,663,830
Spencer Knight (1 Way Contract) $4,000,000 (4)
-1 Way Contract Salary Cap : $4,000,000
-Salary Remaining : $3,489,362
Zach Hyman (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $3,053,191
Denis Gurianov (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,617,021
Jonas Brodin (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,617,021
Andrew Copp (1 Way Contract) $2,600,000 (3)
-Salary Remaining : $2,268,085
Eric Comrie $2,250,000 (4)
-Salary Remaining : $1,962,766
Ondrej Kase $2,000,000 (4)
-Salary Remaining : $1,744,681
Andre Burakovsky $1,750,000 (3)
-Salary Remaining : $1,526,596
Cody Ceci $1,700,000 (1)
-Salary Remaining : $1,482,979
Roman Josi $1,500,000 (1)
-Salary Remaining : $1,308,511
Jakub Vrana $1,250,000 (4)
-Salary Remaining : $1,090,426
Matt Kessel $1,250,000 (2)
-Salary Remaining : $1,090,426
Lucas Carlsson $800,000 (2)
-Salary Remaining : $697,872
Josh Teves $800,000 (3)
-Salary Remaining : $697,872
Ty Emberson $600,000 (3)
-Salary Remaining : $523,404
CHARLES-EDOUARD D'ASTOUS (Out of Payroll) $305,000 (1)
-1 Way Contract Salary Cap : $305,000
-Salary Remaining : $266,064
SIMON HJALMARSSON (1 Way Contract) $300,000 (1)
-1 Way Contract Salary Cap : $300,000
-Salary Remaining : $261,702
ANTON LEVTCHI (1 Way Contract) $280,000 (1)
-1 Way Contract Salary Cap : $280,000
-Salary Remaining : $244,255
MATYAS KANTNER (1 Way Contract) $280,000 (1)
-1 Way Contract Salary Cap : $280,000
-Salary Remaining : $244,255
DANIEL GAZDA (1 Way Contract) $260,000 (1)
-1 Way Contract Salary Cap : $260,000
-Salary Remaining : $226,809
FREDERIC ALLARD (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $218,085
Total Pro Players30
Salary Commitment
Year 25 : $80,851,667
Year 26 : $52,766,667
Year 27 : $47,716,667
Year 28 : $26,500,000
Salary Average Commitment
Year 25 : $80,851,667
Year 26 : $52,766,667
Year 27 : $47,716,667
Year 28 : $26,500,000
Salary Cap with 1 Way Contract
Year 25 : $80,851,667
Year 26 : $52,766,667
Year 27 : $47,716,667
Year 28 : $26,500,000

Farm Players Salaries

Nikolai Prokhorkin $175,000 (3)
Salary Remaining : $152,660
Tanner Kero $160,000 (2)
Salary Remaining : $139,574
Sean Walker $160,000 (3)
Salary Remaining : $139,574
Colin Blackwell $160,000 (2)
Salary Remaining : $139,574
Erik Haula $150,000 (2)
Salary Remaining : $130,851
Saku Maenalanen $150,000 (3)
Salary Remaining : $130,851
Mike Zalewski $130,000 (1)
Salary Remaining : $113,404
Jacob Markstrom $125,000 (1)
Salary Remaining : $109,043
Mark Pysyk $110,000 (2)
Salary Remaining : $95,957
Fredrik Claesson $110,000 (1)
Salary Remaining : $95,957
Charles Hudon $90,000 (1)
Salary Remaining : $78,511
Matt Benning $80,000 (1)
Salary Remaining : $69,787
Kevin Labanc $80,000 (3)
Salary Remaining : $69,787
Julian Melchiori $80,000 (2)
Salary Remaining : $69,787
Colton White $61,200 (1)
Salary Remaining : $53,387
Alexey Toropchenko $60,000 (1)
Salary Remaining : $52,340
Martin Pospisil $60,000 (3)
Salary Remaining : $52,340
Marek Langhamer $57,500 (2)
Salary Remaining : $50,160
Kyle MacLean $50,000 (3)
Salary Remaining : $43,617
Victor Ejdsell $50,000 (3)
Salary Remaining : $43,617
Total Farm Players20
Salary Commitment
Year 25 : $2,098,700
Year 26 : $1,442,500
Year 27 : $725,000
Year 28 : $0
Salary Average Commitment
Year 25 : $2,098,700
Year 26 : $1,442,500
Year 27 : $725,000
Year 28 : $0

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 5940 - $92 - 5,298 - 89.19%
Level 2: 4860 - $51 - 3,830 - 78.80%
Level 3: 1980 - $30 - 1,641 - 82.87%
Level 4: 3960 - $23 - 3,226 - 81.47%
Luxury : 1260 - $186 - 1,035 - 82.14%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,685 - 84.24%
Farm Level 2: 1000 - $11 - 909 - 90.93%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %15,030 - 83.50%
Average Income per Game$1,108,509
Year to Date Revenue$4,434,036
Farm
Home Games Left36
Average Attendance - %2,594 - 86.47%
Average Income per Game$62,229
Year to Date Revenue$248,916

Expense

Pro Players Total Salaries$57,959,645
Farm Players Total Salaries$1,989,300
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$8,225,961
Farm Year To Date Expenses$245,295
Pro Salary Cap To Date$8,225,961
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,906,324
Farm Estimated Season Revenue$2,240,244
Pro Remaining Season Days164
Pro Expenses Per Days$308,296
Pro Estimated Expenses$50,560,544
Farm Remaining Season Days164
Farm Expenses Per Days$10,581
Farm Estimated Expenses$1,735,284
Estimated Season Expenses$52,295,828
Current Bank Account$52,298,948
Projected Bank Account$42,149,688

Pro Players Salaries

Cale Makar (1 Way Contract) $9,000,000 (3)
-Salary Remaining : $7,851,064
Aleksander Barkov (1 Way Contract) $6,494,445 (4)
-Salary Remaining : $5,665,367
Marko Dano (1 Way Contract) $6,100,000 (2)
-Salary Remaining : $5,321,277
Kailer Yamamoto (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $5,234,043
Thomas Harley (1 Way Contract) $4,750,000 (4)
-1 Way Contract Salary Cap : $4,750,000
-Salary Remaining : $4,143,617
Brett Pesce (1 Way Contract) $2,650,000 (2)
-Salary Remaining : $2,311,702
Connor Ingram $2,375,000 (2)
-Salary Remaining : $2,071,809
Nick Blankenburg $2,000,000 (1)
-Salary Remaining : $1,744,681
Cole Caufield $1,750,000 (1)
-Salary Remaining : $1,526,596
Chris Tanev (1 Way Contract) $1,345,000 (2)
-1 Way Contract Salary Cap : $1,345,000
-Salary Remaining : $1,173,298
Charlie Lindgren $1,267,000 (2)
-Salary Remaining : $1,105,255
Kristian Reichel $1,250,000 (2)
-Salary Remaining : $1,090,426
Chad Billins (1 Way Contract) $1,067,000 (1)
-1 Way Contract Salary Cap : $1,067,000
-Salary Remaining : $930,787
Ilya Lyubushkin $950,000 (2)
-Salary Remaining : $828,723
Simon Despres $873,200 (1)
-Salary Remaining : $761,728
Joseph Woll $800,000 (1)
-Salary Remaining : $697,872
Mikey Anderson $800,000 (1)
-Salary Remaining : $697,872
Jacob Bernard-Docker $800,000 (3)
-Salary Remaining : $697,872
Taylor Raddysh $749,000 (2)
-Salary Remaining : $653,383
Nils Aman $700,000 (2)
-Salary Remaining : $610,638
Connor Dewar $700,000 (1)
-Salary Remaining : $610,638
Chandler Stephenson $625,000 (2)
-Salary Remaining : $545,213
Declan Chisholm $600,000 (2)
-Salary Remaining : $523,404
Valtteri Puustinen $600,000 (2)
-Salary Remaining : $523,404
Ryan Poehling $575,000 (3)
-Salary Remaining : $501,596
Mark Olver (1 Way Contract) $567,000 (2)
-1 Way Contract Salary Cap : $567,000
-Salary Remaining : $494,617
Jordan Greenway $500,000 (1)
-Salary Remaining : $436,170
HENRIK TOMMERNES (1 Way Contract) $305,000 (1)
-1 Way Contract Salary Cap : $305,000
-Salary Remaining : $266,064
NOA VALI (1 Way Contract) $267,000 (1)
-1 Way Contract Salary Cap : $267,000
-Salary Remaining : $232,915
KALLE LOPONEN (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $218,085
NIKITA NOVIKOV (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $218,085
BRENDAN SHINNIMIN (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $218,085
BOBBY TRIVIGNO (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $218,085
ALEKSI KLEMETTI (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $218,085
JONATHAN PUDAS (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $218,085
Total Pro Players35
Salary Commitment
Year 25 : $57,959,645
Year 26 : $47,397,445
Year 27 : $27,619,445
Year 28 : $11,244,445
Salary Average Commitment
Year 25 : $57,959,645
Year 26 : $47,397,445
Year 27 : $27,619,445
Year 28 : $11,244,445
Salary Cap with 1 Way Contract
Year 25 : $57,959,645
Year 26 : $47,397,445
Year 27 : $27,619,445
Year 28 : $11,244,445

Farm Players Salaries

Logan Cooley $200,000 (3)
Salary Remaining : $174,468
Marek Mazanec $136,400 (1)
Salary Remaining : $118,987
Danil Yurtaykin $129,000 (1)
Salary Remaining : $112,532
Madison Bowey $125,000 (3)
Salary Remaining : $109,043
Nicolas Beaudin $106,700 (1)
Salary Remaining : $93,079
Ben Gleason $106,700 (1)
Salary Remaining : $93,079
Filip Hallander $100,000 (1)
Salary Remaining : $87,234
Matthew Phillips $90,000 (2)
Salary Remaining : $78,511
Tyler Benson $90,000 (1)
Salary Remaining : $78,511
Oscar Fantenberg $80,000 (2)
Salary Remaining : $69,787
Max Sasson $70,000 (3)
Salary Remaining : $61,064
Tyce Thompson $60,000 (3)
Salary Remaining : $52,340
Cole Reinhardt $56,700 (1)
Salary Remaining : $49,462
Patrick Giles $56,700 (1)
Salary Remaining : $49,462
Angus Crookshank $56,700 (1)
Salary Remaining : $49,462
Cameron Hillis $56,700 (1)
Salary Remaining : $49,462
Egor Sokolov $56,700 (1)
Salary Remaining : $49,462
Remi Elie $56,000 (2)
Salary Remaining : $48,851
Viktor Lodin $55,500 (3)
Salary Remaining : $48,415
Corey Schueneman $50,500 (2)
Salary Remaining : $44,053
Joey Keane $50,000 (2)
Salary Remaining : $43,617
Gabriel Fortier $50,000 (2)
Salary Remaining : $43,617
Magnus Chrona $50,000 (2)
Salary Remaining : $43,617
Max Crozier $50,000 (3)
Salary Remaining : $43,617
Adam Erne $50,000 (1)
Salary Remaining : $43,617
Total Farm Players25
Salary Commitment
Year 25 : $1,989,300
Year 26 : $987,000
Year 27 : $560,500
Year 28 : $0
Salary Average Commitment
Year 25 : $1,989,300
Year 26 : $987,000
Year 27 : $560,500
Year 28 : $0

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 5940 - $92 - 5,181 - 87.23%
Level 2: 4860 - $51 - 4,308 - 88.64%
Level 3: 1980 - $30 - 1,739 - 87.84%
Level 4: 3960 - $23 - 3,207 - 80.98%
Luxury : 1260 - $186 - 1,051 - 83.43%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,688 - 84.38%
Farm Level 2: 1000 - $11 - 922 - 92.15%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %15,486 - 86.04%
Average Income per Game$1,129,798
Year to Date Revenue$6,778,787
Farm
Home Games Left34
Average Attendance - %2,609 - 86.97%
Average Income per Game$62,449
Year to Date Revenue$374,694

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$3,959,874
Farm Year To Date Expenses$145,031
Pro Salary Cap To Date$3,959,874
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,413,126
Farm Estimated Season Revenue$2,123,266
Pro Remaining Season Days164
Pro Expenses Per Days$149,569
Pro Estimated Expenses$24,529,316
Farm Remaining Season Days164
Farm Expenses Per Days$6,149
Farm Estimated Expenses$1,008,436
Estimated Season Expenses$25,537,752
Current Bank Account$46,246,576
Projected Bank Account$61,245,216

Pro Players Salaries

Alex Kerfoot (1 Way Contract) $3,100,000 (3)
-Salary Remaining : $2,704,255
Dillon Dube (1 Way Contract) $2,330,000 (2)
-Salary Remaining : $2,032,553
Jake McCabe (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,744,681
Tristan Jarry $1,875,000 (2)
-Salary Remaining : $1,635,638
Pius Suter $1,670,000 (4)
-Salary Remaining : $1,456,809
Brendan Perlini $1,670,000 (4)
-Salary Remaining : $1,456,809
Ryan Strome $1,670,000 (2)
-Salary Remaining : $1,456,809
Alex Petrovic $1,220,000 (1)
-Salary Remaining : $1,064,255
Logan Stanley $1,200,000 (2)
-Salary Remaining : $1,046,809
Ian Mitchell (1 Way Contract) $1,173,000 (1)
-Salary Remaining : $1,023,255
Joseph Blandisi $1,000,000 (3)
-Salary Remaining : $872,340
Jack Drury $900,000 (2)
-Salary Remaining : $785,106
Jesse Ylonen $800,000 (1)
-Salary Remaining : $697,872
Zach Whitecloud $750,000 (1)
-Salary Remaining : $654,255
Anthony Mantha $750,000 (3)
-Salary Remaining : $654,255
Zane McIntyre $625,000 (1)
-Salary Remaining : $545,213
Andrew MacWilliam (1 Way Contract) $601,000 (1)
-1 Way Contract Salary Cap : $601,000
-Salary Remaining : $524,277
Paul Cotter $600,000 (1)
-Salary Remaining : $523,404
Scott Perunovich $600,000 (2)
-Salary Remaining : $523,404
Tom Wilson $585,000 (2)
-Salary Remaining : $510,319
Tanner Jeannot $500,000 (1)
-Salary Remaining : $436,170
Trevor Lewis (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $436,170
Derek Forbort $500,000 (1)
-Salary Remaining : $436,170
Claude Giroux (1 Way Contract) $500,000 (1)
-Salary Remaining : $436,170
Jaxson Stauber $500,000 (3)
-Salary Remaining : $436,170
JAN-MIKAEL JARVINEN (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $218,085
LARS JOHANSSON (1 Way Contract) $250,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $218,085
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 : $87,234
Jacob Peterson $80,000 (1)
Salary Remaining : $69,787
Akil Thomas $70,000 (1)
Salary Remaining : $61,064
Oscar Dansk $65,100 (1)
Salary Remaining : $56,789
Edward Pasquale $60,100 (1)
Salary Remaining : $52,428
Kurtis MacDermid $60,100 (1)
Salary Remaining : $52,428
Rocco Grimaldi $55,100 (1)
Salary Remaining : $48,066
Joel Kellman $55,100 (1)
Salary Remaining : $48,066
Logan Shaw $55,100 (1)
Salary Remaining : $48,066
Michael Callahan $55,100 (1)
Salary Remaining : $48,066
Roman Lyubimov $50,100 (1)
Salary Remaining : $43,704
Zack Mitchell $50,100 (1)
Salary Remaining : $43,704
Curtis McKenzie $50,100 (1)
Salary Remaining : $43,704
Pheonix Copley $50,100 (1)
Salary Remaining : $43,704
Ryan Graves $50,000 (1)
Salary Remaining : $43,617
Ryan Shea $50,000 (1)
Salary Remaining : $43,617
Johnathan Kovacevic $50,000 (1)
Salary Remaining : $43,617
Tyler Tucker $50,000 (1)
Salary Remaining : $43,617
Jack McBain $50,000 (3)
Salary Remaining : $43,617
Brayden Pachal $50,000 (2)
Salary Remaining : $43,617
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 - 5,529 - 93.07%
Level 2: 4860 - $51 - 4,118 - 84.74%
Level 3: 1980 - $30 - 1,803 - 91.04%
Level 4: 3960 - $23 - 3,542 - 89.44%
Luxury : 1260 - $186 - 997 - 79.11%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,807 - 90.36%
Farm Level 2: 1000 - $11 - 936 - 93.63%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %15,988 - 88.82%
Average Income per Game$1,153,944
Year to Date Revenue$4,615,776
Farm
Home Games Left36
Average Attendance - %2,744 - 91.45%
Average Income per Game$66,324
Year to Date Revenue$265,294

Expense

Pro Players Total Salaries$67,447,000
Farm Players Total Salaries$1,458,056
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$7,842,159
Farm Year To Date Expenses$186,144
Pro Salary Cap To Date$7,842,159
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,541,984
Farm Estimated Season Revenue$2,387,646
Pro Remaining Season Days164
Pro Expenses Per Days$358,761
Pro Estimated Expenses$58,836,804
Farm Remaining Season Days164
Farm Expenses Per Days$7,756
Farm Estimated Expenses$1,271,984
Estimated Season Expenses$60,108,788
Current Bank Account$150,677,210
Projected Bank Account$134,498,052

Pro Players Salaries

Brandon Saad (1 Way Contract) $10,500,000 (1)
-Salary Remaining : $9,159,574
Ryan Pulock (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $6,978,723
Nick Suzuki (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $5,670,213
Oliver Ekman-Larsson (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $4,361,702
John Klingberg (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $3,925,532
Alexandre Texier (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $3,489,362
Jesper Bratt (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $3,489,362
Victor Olofsson (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $3,053,191
Connor Murphy (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,617,021
Travis Konecny (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,617,021
Mattias Samuelsson (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $2,617,021
Jaret Anderson-Dolan (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $2,398,936
Vitali Kravtsov $1,500,000 (1)
-Salary Remaining : $1,308,511
Logan Thompson $1,430,000 (1)
-Salary Remaining : $1,247,447
Cameron Gaunce (1 Way Contract) $1,067,000 (2)
-1 Way Contract Salary Cap : $1,067,000
-Salary Remaining : $930,787
Oliver Kylington $1,000,000 (4)
-Salary Remaining : $872,340
Dominik Kahun $1,000,000 (4)
-Salary Remaining : $872,340
Arvid Soderblom $800,000 (1)
-Salary Remaining : $697,872
Dysin Mayo $750,000 (1)
-Salary Remaining : $654,255
Mac Hollowell $600,000 (1)
-Salary Remaining : $523,404
Erik Kallgren $550,000 (2)
-Salary Remaining : $479,787
Zach Sanford (1 Way Contract) $500,000 (1)
-Salary Remaining : $436,170
Morgan Frost $500,000 (1)
-Salary Remaining : $436,170
Total Pro Players23
Salary Commitment
Year 25 : $67,447,000
Year 26 : $29,117,000
Year 27 : $27,500,000
Year 28 : $19,500,000
Salary Average Commitment
Year 25 : $67,447,000
Year 26 : $29,117,000
Year 27 : $27,500,000
Year 28 : $19,500,000
Salary Cap with 1 Way Contract
Year 25 : $67,447,000
Year 26 : $29,117,000
Year 27 : $27,500,000
Year 28 : $19,500,000

Farm Players Salaries

Dan Vladar $100,000 (4)
Salary Remaining : $87,234
Collin Graf $100,000 (2)
Salary Remaining : $87,234
Martin Kaut $100,000 (1)
Salary Remaining : $87,234
Cayden Primeau $90,000 (3)
Salary Remaining : $78,511
Nils Lundkvist $80,000 (1)
Salary Remaining : $69,787
Alex Nylander $74,000 (1)
Salary Remaining : $64,553
Brandon Gignac $65,500 (2)
Salary Remaining : $57,138
Jason Dickinson $63,000 (4)
Salary Remaining : $54,957
Patrick Sieloff $62,500 (2)
Salary Remaining : $54,521
Alexander Barabanov $62,500 (2)
Salary Remaining : $54,521
Spencer Stastney $60,000 (2)
Salary Remaining : $52,340
Ethan Bear $55,556 (3)
Salary Remaining : $48,463
Max Jones $55,000 (2)
Salary Remaining : $47,979
Cooper Marody $50,000 (1)
Salary Remaining : $43,617
Bokondji Imama $50,000 (1)
Salary Remaining : $43,617
Tanner Laczynski $50,000 (1)
Salary Remaining : $43,617
Glenn Gawdin $50,000 (1)
Salary Remaining : $43,617
Dylan Coghlan $50,000 (3)
Salary Remaining : $43,617
Jacob Moverare $50,000 (4)
Salary Remaining : $43,617
Sammy Walker $50,000 (4)
Salary Remaining : $43,617
Matt Kiersted $50,000 (2)
Salary Remaining : $43,617
Jeffrey Viel $50,000 (1)
Salary Remaining : $43,617
Karson Kuhlman $40,000 (1)
Salary Remaining : $34,894
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 - $91 - 4,871 - 82.00%
Level 2: 4860 - $44 - 4,355 - 89.61%
Level 3: 1980 - $30 - 1,881 - 95.00%
Level 4: 3960 - $18 - 3,914 - 98.84%
Luxury : 1260 - $178 - 1,111 - 88.20%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $29 - 1,816 - 90.81%
Farm Level 2: 1000 - $10 - 880 - 88.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %16,133 - 89.63%
Average Income per Game$1,097,145
Year to Date Revenue$6,582,870
Farm
Home Games Left34
Average Attendance - %2,696 - 89.87%
Average Income per Game$63,613
Year to Date Revenue$381,678

Expense

Pro Players Total Salaries$41,796,063
Farm Players Total Salaries$2,448,427
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$4,521,728
Farm Year To Date Expenses$305,266
Pro Salary Cap To Date$4,521,728
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$37,302,930
Farm Estimated Season Revenue$2,162,842
Pro Remaining Season Days164
Pro Expenses Per Days$222,319
Pro Estimated Expenses$36,460,316
Farm Remaining Season Days164
Farm Expenses Per Days$13,024
Farm Estimated Expenses$2,135,936
Estimated Season Expenses$38,596,252
Current Bank Account$41,501,784
Projected Bank Account$42,371,304

Pro Players Salaries

Erik Karlsson (1 Way Contract) $8,067,000 (1)
-Salary Remaining : $7,037,170
Radek Faksa (1 Way Contract) $4,253,400 (2)
-Salary Remaining : $3,710,413
Tobias Rieder (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $3,489,362
Jaden Schwartz (1 Way Contract) $3,535,000 (1)
-Salary Remaining : $3,083,723
Jean-Gabriel Pageau (1 Way Contract) $2,982,000 (2)
-Salary Remaining : $2,601,319
Sam Steel (1 Way Contract) $2,175,000 (1)
-Salary Remaining : $1,897,340
Malcolm Subban (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,744,681
Frederick Gaudreau $1,500,000 (3)
-Salary Remaining : $1,308,511
Erik Brannstrom $1,300,000 (4)
-Salary Remaining : $1,134,043
Nikita Gusev $1,250,000 (3)
-Salary Remaining : $1,090,426
Jared Spurgeon (1 Way Contract) $1,234,500 (1)
-Salary Remaining : $1,076,904
Erik Gustafsson $959,360 (1)
-Salary Remaining : $836,889
Ross Colton $950,000 (1)
-Salary Remaining : $828,723
Gabriel Carlsson $909,200 (1)
-Salary Remaining : $793,132
Jonas Rondbjerg $800,000 (2)
-Salary Remaining : $697,872
Akira Schmid $700,000 (1)
-Salary Remaining : $610,638
Alec Regula $700,000 (3)
-Salary Remaining : $610,638
Jonathan Dahlen $681,818 (2)
-Salary Remaining : $594,777
Fabian Zetterlund $600,000 (2)
-Salary Remaining : $523,404
Connor Bunnaman $575,000 (2)
-Salary Remaining : $501,596
Jacob Bryson $540,000 (2)
-Salary Remaining : $471,064
SANTERI HUOVILA (1 Way Contract) $502,000 (1)
-1 Way Contract Salary Cap : $502,000
-Salary Remaining : $437,915
LUKAS WERNBLOM (1 Way Contract) $502,000 (1)
-1 Way Contract Salary Cap : $502,000
-Salary Remaining : $437,915
Artturi Lehkonen $500,000 (3)
-Salary Remaining : $436,170
JAKOB STENQVIST (1 Way Contract) $320,000 (1)
-1 Way Contract Salary Cap : $320,000
-Salary Remaining : $279,149
DOMINIK PAVLAT (1 Way Contract) $259,785 (1)
-1 Way Contract Salary Cap : $259,785
-Salary Remaining : $226,621
Total Pro Players26
Salary Commitment
Year 25 : $41,796,063
Year 26 : $17,682,218
Year 27 : $5,250,000
Year 28 : $1,300,000
Salary Average Commitment
Year 25 : $41,796,063
Year 26 : $17,682,218
Year 27 : $5,250,000
Year 28 : $1,300,000
Salary Cap with 1 Way Contract
Year 25 : $41,796,063
Year 26 : $17,682,218
Year 27 : $5,250,000
Year 28 : $1,300,000

Farm Players Salaries

Adam Lowry $200,000 (1)
Salary Remaining : $174,468
Ross Johnston $175,000 (1)
Salary Remaining : $152,660
Klim Kostin $175,000 (2)
Salary Remaining : $152,660
Tyler Wotherspoon $172,190 (1)
Salary Remaining : $150,208
Kristers Gudlevskis $158,090 (3)
Salary Remaining : $137,908
Cam York $125,000 (2)
Salary Remaining : $109,043
Nick Jensen $123,000 (1)
Salary Remaining : $107,298
Riley Damiani $100,000 (2)
Salary Remaining : $87,234
Nikita Soshnikov $94,975 (3)
Salary Remaining : $82,851
Kyle Capobianco $91,000 (2)
Salary Remaining : $79,383
Marcus Bjork $81,200 (2)
Salary Remaining : $70,834
Jet Greaves $70,000 (2)
Salary Remaining : $61,064
Kieffer Bellows $68,200 (2)
Salary Remaining : $59,494
Cam Dineen $68,182 (2)
Salary Remaining : $59,478
Zach Senyshyn $67,500 (1)
Salary Remaining : $58,883
Austin Strand $65,000 (1)
Salary Remaining : $56,702
Lukas Vejdemo $63,090 (2)
Salary Remaining : $55,036
Rhett Gardner $63,000 (4)
Salary Remaining : $54,957
CJ Suess $62,500 (2)
Salary Remaining : $54,521
Linus Karlsson $60,000 (3)
Salary Remaining : $52,340
Adam Ginning $60,000 (3)
Salary Remaining : $52,340
Alexandre Fortin $55,500 (1)
Salary Remaining : $48,415
Givani Smith $50,000 (3)
Salary Remaining : $43,617
Jonah Gadjovich $50,000 (1)
Salary Remaining : $43,617
Kevin Mandolese $50,000 (2)
Salary Remaining : $43,617
Marc McLaughlin $50,000 (3)
Salary Remaining : $43,617
Pierre Engvall $50,000 (2)
Salary Remaining : $43,617
Total Farm Players27
Salary Commitment
Year 25 : $2,448,427
Year 26 : $1,540,237
Year 27 : $536,065
Year 28 : $63,000
Salary Average Commitment
Year 25 : $2,448,427
Year 26 : $1,540,237
Year 27 : $536,065
Year 28 : $63,000