Login

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $120 - 5,954 - 99.23%
Level 2: 5000 - $100 - 4,921 - 98.42%
Level 3: 2000 - $80 - 1,962 - 98.08%
Level 4: 4000 - $60 - 4,000 - 100.00%
Luxury : 1000 - $250 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 113.00%
Farm
Farm Level 1: 2000 - $35 - 1,830 - 91.49%
Farm Level 2: 1000 - $15 - 952 - 95.20%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %17,837 - 99.09%
Average Income per Game$2,761,715
Year to Date Revenue$5,523,430
Farm
Home Games Left33
Average Attendance - %2,782 - 92.73%
Average Income per Game$116,701
Year to Date Revenue$583,507

Expense

Pro Players Total Salaries$80,916,667
Farm Players Total Salaries$1,747,624
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,150,889
Farm Year To Date Expenses$200,214
Pro Salary Cap To Date$6,706,576
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$107,706,885
Farm Estimated Season Revenue$3,851,146
Pro Remaining Season Days181
Pro Expenses Per Days$413,721
Pro Estimated Expenses$74,883,501
Farm Remaining Season Days173
Farm Expenses Per Days$11,830
Farm Estimated Expenses$2,046,590
Estimated Season Expenses$76,930,091
Season Salary Cap$76,741,667
Estimate Under Maximum Salary Cap of $83,500,000$6,758,333
Estimate Over Minimum Salary Cap of $61,700,000 $15,041,667
Current Bank Account$51,669,932
Projected Bank Account$86,297,872

Pro Players Salaries

Troy Terry (1 Way Contract) $7,000,000 (7)
Cam Fowler (1 Way Contract) $6,500,000 (3)
Brendan Gallagher (1 Way Contract) $6,500,000 (4)
-1 Way Contract Salary Cap : $5,350,000
John Gibson (1 Way Contract) $6,400,000 (4)
Adam Henrique (1 Way Contract) $5,825,000 (1)
Trevor Zegras (1 Way Contract) $5,750,000 (3)
Jakob Silfverberg (1 Way Contract) $5,250,000 (1)
Ryan Strome (1 Way Contract) $5,000,000 (4)
Nick Foligno (1 Way Contract) $4,000,000 (1)
Frank Vatrano (1 Way Contract) $3,650,000 (2)
Pierre Engvall (1 Way Contract) $3,000,000 (7)
Evan Rodrigues (1 Way Contract) $3,000,000 (4)
Ilya Lyubushkin (1 Way Contract) $2,750,000 (1)
Brock McGinn (1 Way Contract) $2,750,000 (2)
-1 Way Contract Salary Cap : $1,600,000
Isac Lundestrom (1 Way Contract) $1,800,000 (1)
Lukas Dostal (1 Way Contract) $1,415,000 (2)
Max Jones (1 Way Contract) $1,295,000 (1)
Ross Johnston (1 Way Contract) $1,100,000 (3)
-1 Way Contract Salary Cap : $0
Andreas Englund (1 Way Contract) $1,000,000 (2)
Leo Carlsson $950,000 (3)
Jackson LaCombe $925,000 (1)
Pavel Mintyukov $918,333 (3)
Mason McTavish $894,167 (2)
Urho Vaakanainen (1 Way Contract) $850,000 (1)
Olen Zellweger $844,167 (3)
Brett Leason (1 Way Contract) $775,000 (1)
Glenn Gawdin (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Total Pro Players27
Salary Commitment
Year 2024 : $80,916,667
Year 2025 : $56,671,667
Year 2026 : $46,962,500
Year 2027 : $30,900,000
Salary Average Commitment
Year 2024 : $80,916,667
Year 2025 : $56,671,667
Year 2026 : $46,962,500
Year 2027 : $30,900,000
Salary Cap with 1 Way Contract
Year 2024 : $76,741,664
Year 2025 : $53,271,667
Year 2026 : $44,712,500
Year 2027 : $29,750,000

Farm Players Salaries

Cutter Gauthier $95,000 (3)
Sam Colangelo $92,500 (2)
Drew Helleson $92,500 (2)
Tristan Luneau $89,667 (1)
Blake McLaughlin $88,375 (1)
Josh Lopina $87,833 (2)
Calle Clang $87,833 (2)
Brayden Tracey $86,333 (1)
Jacob Perreault $86,333 (2)
Judd Caulfield $83,750 (2)
Sasha Pastujov $82,500 (3)
Chase De-Leo $77,500 (1)
Bo Groulx $77,500 (1)
Michael Karow $77,500 (1)
Henrik Tikkanen $77,500 (1)
Victor Mete $77,500 (1)
Dylan Wells $77,500 (1)
Colton White $77,500 (1)
Nico Myatovic $77,500 (1)
Konnor Smith $77,500 (1)
Andrew Agozzino $77,500 (1)
Total Farm Players21
Salary Commitment
Year 2024 : $1,747,624
Year 2025 : $708,249
Year 2026 : $177,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,747,624
Year 2025 : $708,249
Year 2026 : $177,500
Year 2027 : $0

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $120 - 5,905 - 98.42%
Level 2: 5000 - $100 - 5,000 - 100.00%
Level 3: 2000 - $80 - 2,000 - 100.00%
Level 4: 4000 - $60 - 3,960 - 98.99%
Luxury : 1000 - $250 - 994 - 99.40%
Total Capacity :18000
Team Popularity : 113.00%
Farm
Farm Level 1: 2000 - $35 - 1,800 - 90.01%
Farm Level 2: 1000 - $15 - 879 - 87.88%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %17,859 - 99.21%
Average Income per Game$2,763,473
Year to Date Revenue$8,290,420
Farm
Home Games Left34
Average Attendance - %2,679 - 89.30%
Average Income per Game$113,523
Year to Date Revenue$454,093

Expense

Pro Players Total Salaries$71,897,500
Farm Players Total Salaries$1,881,264
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$2,000,000
Pro Year To Date Expenses$6,501,298
Farm Year To Date Expenses$215,101
Pro Salary Cap To Date$5,976,640
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$105,011,987
Farm Estimated Season Revenue$3,859,790
Pro Remaining Season Days181
Pro Expenses Per Days$368,169
Pro Estimated Expenses$66,638,589
Farm Remaining Season Days173
Farm Expenses Per Days$12,533
Farm Estimated Expenses$2,168,209
Estimated Season Expenses$68,806,798
Season Salary Cap$69,125,000
Estimate Under Maximum Salary Cap of $83,500,000$14,375,000
Estimate Over Minimum Salary Cap of $61,700,000 $7,425,000
Current Bank Account$40,241,280
Projected Bank Account$80,306,259

Pro Players Salaries

Charlie McAvoy (1 Way Contract) $9,500,000 (7)
Hampus Lindholm (1 Way Contract) $6,500,000 (7)
Brad Marchand (1 Way Contract) $6,125,000 (2)
Charlie Coyle (1 Way Contract) $5,250,000 (3)
Erik Cernak (1 Way Contract) $5,200,000 (8)
Linus Ullmark (1 Way Contract) $5,000,000 (2)
Pavel Zacha (1 Way Contract) $4,750,000 (4)
Brandon Carlo (1 Way Contract) $4,100,000 (4)
Evgeny Kuznetsov (1 Way Contract) $3,900,000 (2)
Marcus Foligno (1 Way Contract) $3,100,000 (1)
Anthony Duclair (1 Way Contract) $3,000,000 (1)
Derek Forbort (1 Way Contract) $3,000,000 (1)
Karel Vejmelka (1 Way Contract) $2,725,000 (2)
Dominik Kubalik (1 Way Contract) $2,500,000 (1)
Evgenii Dadonov (1 Way Contract) $2,475,000 (2)
Trent Frederic (1 Way Contract) $2,300,000 (2)
Eric Robinson (1 Way Contract) $1,600,000 (1)
-1 Way Contract Salary Cap : $450,000
Ryan Reaves (1 Way Contract) $1,350,000 (1)
Nikolai Knyzhov (1 Way Contract) $1,250,000 (2)
Jakub Zboril (1 Way Contract) $1,137,500 (1)
-1 Way Contract Salary Cap : $0
James Van-Riemsdyk (1 Way Contract) $1,000,000 (1)
John Beecher $925,000 (2)
John Farinacci (1 Way Contract) $910,000 (2)
-1 Way Contract Salary Cap : $0
Oskar Steen (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
Ian Mitchell (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Danton Heinen (1 Way Contract) $775,000 (1)
Mitchell Stephens $775,000 (1)
Parker Wotherspoon $775,000 (1)
Jesper Boqvist (1 Way Contract) $775,000 (1)
Total Pro Players29
Salary Commitment
Year 2024 : $82,272,500
Year 2025 : $60,910,000
Year 2026 : $35,300,000
Year 2027 : $30,050,000
Salary Average Commitment
Year 2024 : $82,272,500
Year 2025 : $60,910,000
Year 2026 : $35,300,000
Year 2027 : $30,050,000
Salary Cap with 1 Way Contract
Year 2024 : $77,500,000
Year 2025 : $60,000,000
Year 2026 : $35,300,000
Year 2027 : $30,050,000

Farm Players Salaries

Curtis Hall $92,500 (1)
Reilly Walsh $92,500 (1)
Michael Callahan $88,375 (1)
Luke Toporowski $87,000 (2)
Trevor Kuntar $86,750 (2)
Fabian Lysell $86,333 (3)
Lassi Thomson $86,333 (1)
Frederic Brunet $86,000 (3)
Brett Harrison $83,667 (3)
Ryan Mast $83,056 (3)
Jakub Lauko $78,750 (2)
Alec Regula $77,500 (1)
Marc McLaughlin $77,500 (1)
Austin Poganski $77,500 (1)
Kyle Keyser $77,500 (1)
Dan Renouf $77,500 (1)
Anthony Richard $77,500 (1)
Arvid Holm $77,500 (1)
Riley Duran $77,500 (1)
Quinn Olson $77,500 (1)
Brandon Bussi $77,500 (1)
Michael DiPietro $77,500 (1)
Egor Sokolov $77,500 (1)
Total Farm Players23
Salary Commitment
Year 2024 : $1,881,264
Year 2025 : $591,556
Year 2026 : $339,056
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,881,264
Year 2025 : $591,556
Year 2026 : $339,056
Year 2027 : $0

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Center
Level 1: 6000 - $120 - 6,000 - 100.00%
Level 2: 5000 - $100 - 5,000 - 100.00%
Level 3: 2000 - $80 - 2,000 - 100.00%
Level 4: 4000 - $60 - 4,000 - 100.00%
Luxury : 1000 - $250 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 120.00%
Farm
Farm Level 1: 2000 - $35 - 1,914 - 95.69%
Farm Level 2: 1000 - $15 - 918 - 91.78%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,786,300
Year to Date Revenue$8,358,900
Farm
Home Games Left34
Average Attendance - %2,832 - 94.38%
Average Income per Game$120,314
Year to Date Revenue$481,255

Expense

Pro Players Total Salaries$72,854,570
Farm Players Total Salaries$1,931,334
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$1,625,000
Pro Year To Date Expenses$6,269,331
Farm Year To Date Expenses$219,032
Pro Salary Cap To Date$5,689,784
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$105,879,400
Farm Estimated Season Revenue$4,090,668
Pro Remaining Season Days181
Pro Expenses Per Days$373,003
Pro Estimated Expenses$67,513,543
Farm Remaining Season Days173
Farm Expenses Per Days$12,796
Farm Estimated Expenses$2,213,708
Estimated Season Expenses$69,727,251
Season Salary Cap$68,729,568
Estimate Under Maximum Salary Cap of $83,500,000$14,770,432
Estimate Over Minimum Salary Cap of $61,700,000 $7,029,568
Current Bank Account$49,126,413
Projected Bank Account$89,369,230

Pro Players Salaries

Tage Thompson (1 Way Contract) $7,142,857 (7)
Dylan Cozens (1 Way Contract) $7,100,000 (7)
Jaccob Slavin (1 Way Contract) $5,300,000 (2)
Reilly Smith (1 Way Contract) $5,000,000 (2)
Jack Campbell (1 Way Contract) $5,000,000 (4)
-1 Way Contract Salary Cap : $3,850,000
Dylan Strome (1 Way Contract) $5,000,000 (5)
Victor Olofsson (1 Way Contract) $4,750,000 (1)
-1 Way Contract Salary Cap : $3,600,000
Mattias Samuelsson (1 Way Contract) $4,285,714 (7)
Connor Clifton (1 Way Contract) $3,333,333 (3)
Jordan Greenway (1 Way Contract) $3,000,000 (2)
Stuart Skinner (1 Way Contract) $2,600,000 (3)
Casey Mittelstadt (1 Way Contract) $2,500,000 (1)
Frederick Gaudreau (1 Way Contract) $2,100,000 (5)
Jacob Bryson (1 Way Contract) $1,850,000 (1)
-1 Way Contract Salary Cap : $700,000
Eric Comrie (1 Way Contract) $1,800,000 (1)
-1 Way Contract Salary Cap : $650,000
Jake Evans (1 Way Contract) $1,700,000 (2)
Riley Stillman (1 Way Contract) $1,350,000 (1)
-1 Way Contract Salary Cap : $200,000
Matt 98 Murray (1 Way Contract) $1,156,000 (1)
Zach Benson $950,000 (3)
Devon Levi $925,000 (2)
Owen Power $916,667 (1)
Henry Thrun $912,500 (1)
Jack Quinn $863,333 (2)
Peyton Krebs $863,333 (1)
JJ Peterka $855,833 (2)
Calen Addison (1 Way Contract) $825,000 (1)
Brett Murray (1 Way Contract) $775,000 (1)
Total Pro Players27
Salary Commitment
Year 2024 : $72,854,570
Year 2025 : $55,156,070
Year 2026 : $37,511,904
Year 2027 : $30,628,571
Salary Average Commitment
Year 2024 : $72,854,570
Year 2025 : $55,156,070
Year 2026 : $37,511,904
Year 2027 : $30,628,571
Salary Cap with 1 Way Contract
Year 2024 : $67,104,570
Year 2025 : $54,006,069
Year 2026 : $36,361,903
Year 2027 : $29,478,570

Farm Players Salaries

Filip Bystedt $95,000 (1)
Ryan Johnson $92,500 (2)
Jiri Kulich $91,833 (1)
Matt Savoie $91,833 (1)
Thomas Bordeleau $91,667 (1)
Anton Wahlberg $89,667 (1)
Isak Rosen $89,417 (3)
Alex Beaucage $87,833 (1)
Viktor Neuchev $87,000 (3)
Aleksandr Kisakov $85,917 (2)
Filip Cederqvist $85,000 (1)
Tyson Kozak $85,000 (2)
Olivier Nadeau $83,667 (3)
Xavier Bernard $77,500 (1)
Brandon Biro $77,500 (1)
Joseph Cecconi $77,500 (1)
Cooper Black $77,500 (1)
Kale Clague $77,500 (1)
Jeremy Davies $77,500 (1)
Evan Fitzpatrick $77,500 (1)
Devante Stephens $77,500 (1)
Wyatte Wylie $77,500 (1)
Jonathan Aspirot $77,500 (1)
Total Farm Players23
Salary Commitment
Year 2024 : $1,931,334
Year 2025 : $523,501
Year 2026 : $260,084
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,931,334
Year 2025 : $523,501
Year 2026 : $260,084
Year 2027 : $0

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - $120 - 3,569 - 59.48%
Level 2: 5000 - $100 - 3,051 - 61.01%
Level 3: 2000 - $80 - 1,149 - 57.45%
Level 4: 4000 - $60 - 2,335 - 58.38%
Luxury : 1000 - $250 - 616 - 61.60%
Total Capacity :18000
Team Popularity : 63.00%
Farm
Farm Level 1: 2000 - $35 - 1,817 - 90.84%
Farm Level 2: 1000 - $15 - 951 - 95.08%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %10,720 - 59.55%
Average Income per Game$1,667,856
Year to Date Revenue$5,003,569
Farm
Home Games Left34
Average Attendance - %2,768 - 92.25%
Average Income per Game$115,993
Year to Date Revenue$463,970

Expense

Pro Players Total Salaries$80,113,333
Farm Players Total Salaries$1,737,415
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,964,271
Farm Year To Date Expenses$200,192
Pro Salary Cap To Date$6,706,704
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,378,541
Farm Estimated Season Revenue$3,943,745
Pro Remaining Season Days181
Pro Expenses Per Days$409,663
Pro Estimated Expenses$74,149,003
Farm Remaining Season Days173
Farm Expenses Per Days$11,776
Farm Estimated Expenses$2,037,248
Estimated Season Expenses$76,186,251
Season Salary Cap$78,113,333
Estimate Under Maximum Salary Cap of $83,500,000$5,386,667
Estimate Over Minimum Salary Cap of $61,700,000 $16,413,333
Current Bank Account$37,144,146
Projected Bank Account$28,280,181

Pro Players Salaries

Jonathan Huberdeau (1 Way Contract) $8,000,000 (8)
Nazem Kadri (1 Way Contract) $7,000,000 (6)
Jacob Markstrom (1 Way Contract) $6,000,000 (3)
Andrew Mangiapane (1 Way Contract) $5,800,000 (2)
Jordan Eberle (1 Way Contract) $5,500,000 (1)
Mikael Backlund (1 Way Contract) $5,350,000 (1)
Blake Coleman (1 Way Contract) $4,900,000 (4)
Elias Lindholm (1 Way Contract) $4,850,000 (1)
Chris Tanev (1 Way Contract) $4,500,000 (1)
Shayne Gostisbehere (1 Way Contract) $4,125,000 (1)
Nikita Zadorov (1 Way Contract) $3,750,000 (1)
Ivan Provorov (1 Way Contract) $3,375,000 (2)
Yegor Sharangovich (1 Way Contract) $3,100,000 (2)
Noel Acciari (1 Way Contract) $2,125,000 (3)
James Reimer (1 Way Contract) $1,625,000 (1)
Kyle Burroughs (1 Way Contract) $1,350,000 (2)
Kevin Rooney (1 Way Contract) $1,300,000 (1)
-1 Way Contract Salary Cap : $150,000
Dmitry Kulikov (1 Way Contract) $1,250,000 (1)
Curtis Lazar (1 Way Contract) $1,000,000 (2)
Martin Pospisil (1 Way Contract) $1,000,000 (1)
Kirill Marchenko $925,000 (1)
Connor Zary $863,333 (2)
Walker Duehr (1 Way Contract) $850,000 (2)
-1 Way Contract Salary Cap : $0
Tyler Motte (1 Way Contract) $800,000 (1)
A.J. Greer (1 Way Contract) $775,000 (1)
Dan Vladar (1 Way Contract) $0 (0)
Total Pro Players26
Salary Commitment
Year 2024 : $80,113,333
Year 2025 : $44,363,333
Year 2026 : $28,025,000
Year 2027 : $19,900,000
Salary Average Commitment
Year 2024 : $80,113,333
Year 2025 : $44,363,333
Year 2026 : $28,025,000
Year 2027 : $19,900,000
Salary Cap with 1 Way Contract
Year 2024 : $78,113,336
Year 2025 : $43,513,332
Year 2026 : $28,025,000
Year 2027 : $19,900,000

Farm Players Salaries

Matt Coronato $92,500 (2)
Jani Nyman $92,333 (1)
William Stromgren $90,083 (3)
Yan Kuznetsov $87,000 (1)
Victor Soderstrom $86,333 (1)
Parker Bell $85,750 (3)
Cole Schwindt $85,583 (1)
Rory Kerins $84,667 (2)
Ilya Nikolaev $83,667 (2)
Lucas Ciona $83,000 (3)
Ilya Solovyov $82,833 (1)
Jeremie Poirier $82,333 (2)
Dustin Wolf $81,333 (1)
Nick DeSimone $77,500 (1)
Ben Jones $77,500 (1)
Matt Tomkins $77,500 (2)
Brady Lyle $77,500 (1)
Mathias Emilio Pettersen $77,500 (1)
Jaden Lipinski $77,500 (1)
Etienne Morin $77,500 (1)
Adam Ruzicka $77,500 (1)
Total Farm Players21
Salary Commitment
Year 2024 : $1,737,415
Year 2025 : $679,500
Year 2026 : $258,833
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,737,415
Year 2025 : $679,500
Year 2026 : $258,833
Year 2027 : $0

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameLenovo Center
Level 1: 6000 - $120 - 4,591 - 76.51%
Level 2: 5000 - $100 - 3,480 - 69.60%
Level 3: 2000 - $80 - 1,528 - 76.38%
Level 4: 4000 - $60 - 2,857 - 71.41%
Luxury : 1000 - $250 - 762 - 76.20%
Total Capacity :18000
Team Popularity : 79.00%
Farm
Farm Level 1: 2000 - $35 - 1,833 - 91.63%
Farm Level 2: 1000 - $15 - 883 - 88.30%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %13,217 - 73.43%
Average Income per Game$2,060,596
Year to Date Revenue$4,121,191
Farm
Home Games Left34
Average Attendance - %2,716 - 90.52%
Average Income per Game$115,300
Year to Date Revenue$461,199

Expense

Pro Players Total Salaries$77,992,750
Farm Players Total Salaries$2,487,417
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,782,201
Farm Year To Date Expenses$267,291
Pro Salary Cap To Date$6,696,351
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$80,363,224
Farm Estimated Season Revenue$3,920,192
Pro Remaining Season Days181
Pro Expenses Per Days$398,953
Pro Estimated Expenses$72,210,493
Farm Remaining Season Days173
Farm Expenses Per Days$15,723
Farm Estimated Expenses$2,720,079
Estimated Season Expenses$74,930,572
Season Salary Cap$77,992,750
Estimate Under Maximum Salary Cap of $83,500,000$5,507,250
Estimate Over Minimum Salary Cap of $61,700,000 $16,292,750
Current Bank Account$28,019,339
Projected Bank Account$37,372,183

Pro Players Salaries

Sebastian C Aho (1 Way Contract) $8,460,250 (1)
Brent Burns (1 Way Contract) $8,000,000 (2)
Andrei Svechnikov (1 Way Contract) $7,750,000 (6)
Dmitry Orlov (1 Way Contract) $7,500,000 (2)
Teuvo Teravainen (1 Way Contract) $5,400,000 (1)
Brady Skjei (1 Way Contract) $5,250,000 (1)
Jesperi Kotkaniemi (1 Way Contract) $4,820,000 (7)
Alex Tuch (1 Way Contract) $4,750,000 (3)
Brett Pesce (1 Way Contract) $4,025,000 (1)
Brandon Tanev (1 Way Contract) $3,500,000 (2)
Martin Necas (1 Way Contract) $3,000,000 (1)
Jordan Staal (1 Way Contract) $2,900,000 (4)
Will Borgen (1 Way Contract) $2,700,000 (2)
Laurent Brossoit (1 Way Contract) $2,100,000 (1)
Marcus Johansson (1 Way Contract) $2,000,000 (2)
Pyotr Kochetkov (1 Way Contract) $2,000,000 (4)
Jordan Martinook (1 Way Contract) $1,800,000 (1)
Eeli Tolvanen (1 Way Contract) $1,450,000 (1)
Kevin Shattenkirk (1 Way Contract) $1,100,000 (1)
Mason Lohrei $925,000 (2)
Seth Jarvis $894,167 (1)
Philip Broberg $863,333 (1)
Zach Bogosian (1 Way Contract) $850,000 (1)
Stefan Noesen $775,000 (1)
Total Pro Players24
Salary Commitment
Year 2024 : $82,812,750
Year 2025 : $46,845,000
Year 2026 : $22,220,000
Year 2027 : $17,470,000
Salary Average Commitment
Year 2024 : $82,812,750
Year 2025 : $46,845,000
Year 2026 : $22,220,000
Year 2027 : $17,470,000
Salary Cap with 1 Way Contract
Year 2024 : $82,812,750
Year 2025 : $46,845,000
Year 2026 : $22,220,000
Year 2027 : $17,470,000

Farm Players Salaries

Jackson Blake $97,500 (3)
Bradly Nadeau $95,000 (4)
Scott Morrow $91,667 (3)
Matthew Poitras $87,000 (3)
Ryan Suzuki $86,333 (1)
Jamieson Rees $83,917 (1)
Ronan Seeley $81,000 (2)
Yaniv Perets $80,500 (2)
Vasily Ponomarev $79,500 (2)
Riley Bezeau $77,500 (1)
Cole Clayton $77,500 (1)
Daniel D'Amato $77,500 (1)
Adam Gaudette $77,500 (1)
Blade Jenkins $77,500 (1)
Anthony Costantini $77,500 (1)
Simon Kubicek $77,500 (1)
Chase Wouters $77,500 (1)
Jacob Gaucher $77,500 (1)
Ryan Gagnier $77,500 (1)
Ben Kraws $77,500 (1)
Jace Isley $77,500 (1)
Robert Mastrosimone $77,500 (1)
Erik Middendorf $77,500 (1)
Jack Millar $77,500 (1)
Jake Murray $77,500 (1)
Matthew Sredl $77,500 (1)
Jackson Van-De-Leest $77,500 (1)
Nicholas Zabaneh $77,500 (1)
Troy Grosenick $77,500 (1)
Jack LaFontaine $77,500 (1)
Tag Bertuzzi $77,500 (1)
Total Farm Players31
Salary Commitment
Year 2024 : $2,487,417
Year 2025 : $612,167
Year 2026 : $371,167
Year 2027 : $95,000
Salary Average Commitment
Year 2024 : $2,487,417
Year 2025 : $612,167
Year 2026 : $371,167
Year 2027 : $95,000

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $120 - 3,604 - 60.07%
Level 2: 5000 - $100 - 3,168 - 63.37%
Level 3: 2000 - $80 - 1,197 - 59.87%
Level 4: 4000 - $60 - 2,472 - 61.79%
Luxury : 1000 - $250 - 623 - 62.30%
Total Capacity :18000
Team Popularity : 66.00%
Farm
Farm Level 1: 2000 - $35 - 1,863 - 93.17%
Farm Level 2: 1000 - $15 - 938 - 93.80%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %11,065 - 61.47%
Average Income per Game$1,712,293
Year to Date Revenue$5,136,879
Farm
Home Games Left33
Average Attendance - %2,801 - 93.38%
Average Income per Game$118,141
Year to Date Revenue$590,703

Expense

Pro Players Total Salaries$78,396,667
Farm Players Total Salaries$2,351,125
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$9,705,625
Pro Year To Date Expenses$6,816,881
Farm Year To Date Expenses$255,597
Pro Salary Cap To Date$6,246,746
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,067,134
Farm Estimated Season Revenue$3,898,640
Pro Remaining Season Days181
Pro Expenses Per Days$400,993
Pro Estimated Expenses$72,579,733
Farm Remaining Season Days173
Farm Expenses Per Days$15,006
Farm Estimated Expenses$2,596,038
Estimated Season Expenses$75,175,771
Season Salary Cap$82,414,793
Estimate Under Maximum Salary Cap of $83,500,000$1,085,207
Estimate Over Minimum Salary Cap of $61,700,000 $20,714,793
Current Bank Account$29,690,166
Projected Bank Account$23,480,169

Pro Players Salaries

Nicklas Backstrom (1 Way Contract) $9,200,000 (2)
-1 Way Contract Salary Cap : $8,050,000
Patrik Laine (1 Way Contract) $8,700,000 (3)
Taylor Hall (1 Way Contract) $6,000,000 (2)
Joonas Korpisalo (1 Way Contract) $5,000,000 (5)
Tyler Johnson (1 Way Contract) $5,000,000 (1)
Mathew Dumba (1 Way Contract) $4,500,000 (1)
Connor Murphy (1 Way Contract) $4,400,000 (3)
Artem Zub (1 Way Contract) $4,250,000 (4)
Robby Fabbri (1 Way Contract) $4,000,000 (2)
Marc-Andre Fleury (1 Way Contract) $3,500,000 (1)
Marco Scandella (1 Way Contract) $3,275,000 (1)
Lars Eller (1 Way Contract) $3,000,000 (2)
Philipp Kurashev (1 Way Contract) $2,250,000 (2)
Daniel Sprong (1 Way Contract) $2,000,000 (1)
Colin Blackwell (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $50,000
Travis Hamonic (1 Way Contract) $1,100,000 (2)
Kevin Stenlund (1 Way Contract) $1,000,000 (1)
Arvid Soderblom (1 Way Contract) $962,500 (2)
-1 Way Contract Salary Cap : $0
Connor Bedard $950,000 (3)
Jonatan Berggren $925,000 (1)
Isaak Phillips $859,167 (1)
Nick Blankenburg (1 Way Contract) $825,000 (1)
-1 Way Contract Salary Cap : $0
Mike Hardman (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
Reese Johnson (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
MacKenzie Entwistle (1 Way Contract) $800,000 (1)
Joey Anderson $800,000 (1)
Boris Katchouk (1 Way Contract) $775,000 (1)
Zack MacEwen (1 Way Contract) $775,000 (3)
Brayden Pachal $775,000 (2)
Justin Brazeau $775,000 (2)
Total Pro Players30
Salary Commitment
Year 2024 : $79,196,667
Year 2025 : $52,137,500
Year 2026 : $24,075,000
Year 2027 : $9,250,000
Salary Average Commitment
Year 2024 : $79,196,667
Year 2025 : $52,137,500
Year 2026 : $24,075,000
Year 2027 : $9,250,000
Salary Cap with 1 Way Contract
Year 2024 : $73,509,168
Year 2025 : $50,025,000
Year 2026 : $24,075,000
Year 2027 : $9,250,000

Farm Players Salaries

Cole Guttman $95,000 (1)
Frank Nazar $95,000 (3)
Paul Ludwinski $93,167 (4)
Lukas Reichel $92,500 (1)
Filip Roos $92,500 (1)
Kevin Korchinski $91,833 (3)
Wyatt Kaiser $91,667 (2)
Nikolas Matinpalo $88,500 (1)
Jaxson Stauber $88,375 (1)
Jiri Smejkal $87,000 (1)
Carson Lambos $86,333 (3)
Ethan Del-Mastro $85,583 (3)
Nolan Allan $82,500 (3)
Colton Dach $82,500 (3)
Philippe Daoust $82,167 (2)
Michal Teply $82,000 (1)
Leevi Merilainen $82,000 (2)
Carson Golder $77,500 (1)
Kieffer Bellows $77,500 (1)
David Gust $77,500 (1)
Mitchell Weeks $77,500 (1)
Andrew Perrott $77,500 (1)
Luka Profaca $77,500 (1)
Nick Lardis $77,500 (1)
Marcel Marcel $77,500 (1)
Martin Misiak $77,500 (1)
Nolan Maier $77,500 (1)
Rasmus Asplund $77,500 (1)
Total Farm Players28
Salary Commitment
Year 2024 : $2,351,125
Year 2025 : $872,750
Year 2026 : $616,916
Year 2027 : $93,167
Salary Average Commitment
Year 2024 : $2,351,125
Year 2025 : $872,750
Year 2026 : $616,916
Year 2027 : $93,167

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 6000 - $120 - 5,335 - 88.92%
Level 2: 5000 - $100 - 4,642 - 92.84%
Level 3: 2000 - $80 - 1,844 - 92.21%
Level 4: 4000 - $60 - 3,778 - 94.44%
Luxury : 1000 - $250 - 890 - 88.98%
Total Capacity :18000
Team Popularity : 96.00%
Farm
Farm Level 1: 2000 - $35 - 1,769 - 88.44%
Farm Level 2: 1000 - $15 - 973 - 97.25%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %16,489 - 91.60%
Average Income per Game$2,534,531
Year to Date Revenue$10,138,123
Farm
Home Games Left34
Average Attendance - %2,741 - 91.38%
Average Income per Game$113,976
Year to Date Revenue$455,903

Expense

Pro Players Total Salaries$80,486,874
Farm Players Total Salaries$1,928,316
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,000,264
Farm Year To Date Expenses$207,077
Pro Salary Cap To Date$6,795,587
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$93,777,638
Farm Estimated Season Revenue$3,875,176
Pro Remaining Season Days181
Pro Expenses Per Days$411,550
Pro Estimated Expenses$74,490,550
Farm Remaining Season Days173
Farm Expenses Per Days$12,781
Farm Estimated Expenses$2,211,113
Estimated Season Expenses$76,701,663
Season Salary Cap$79,711,872
Estimate Under Maximum Salary Cap of $83,500,000$3,788,128
Estimate Over Minimum Salary Cap of $61,700,000 $18,011,872
Current Bank Account$38,556,247
Projected Bank Account$59,507,398

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $12,000,000 (8)
Mikko Rantanen (1 Way Contract) $9,250,000 (2)
Cale Makar (1 Way Contract) $9,000,000 (4)
Valeri Nichushkin (1 Way Contract) $6,125,000 (7)
Ryan O'Reilly (1 Way Contract) $4,550,000 (4)
Josh Manson (1 Way Contract) $4,500,000 (3)
Artturi Lehkonen (1 Way Contract) $4,500,000 (4)
Devon Toews (1 Way Contract) $4,100,000 (1)
Ross Colton (1 Way Contract) $4,000,000 (3)
Vladislav Gavrikov (1 Way Contract) $3,671,875 (2)
Alexandar Georgiev (1 Way Contract) $3,400,000 (2)
Dante Fabbro (1 Way Contract) $2,500,000 (1)
Miles Wood (1 Way Contract) $2,000,000 (4)
Erik Johnson (1 Way Contract) $1,625,000 (1)
Pius Suter (1 Way Contract) $1,625,000 (2)
Jack McBain (1 Way Contract) $1,599,999 (2)
Justus Annunen (1 Way Contract) $1,415,000 (1)
Craig Smith (1 Way Contract) $1,100,000 (1)
Logan O'Connor (1 Way Contract) $1,050,000 (2)
Jack Johnson (1 Way Contract) $925,000 (1)
Ben Meyers (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Riley Tufte $775,000 (1)
Grant Cruikshank $0 (0)
Gianni Fairbrother $0 (0)
Trenton Bliss $0 (0)
Total Pro Players25
Salary Commitment
Year 2024 : $80,486,874
Year 2025 : $67,271,874
Year 2026 : $46,675,000
Year 2027 : $38,175,000
Salary Average Commitment
Year 2024 : $80,486,874
Year 2025 : $67,271,874
Year 2026 : $46,675,000
Year 2027 : $38,175,000
Salary Cap with 1 Way Contract
Year 2024 : $79,711,872
Year 2025 : $67,271,874
Year 2026 : $46,675,000
Year 2027 : $38,175,000

Farm Players Salaries

Ondrej Pavel $95,000 (2)
Matt Stienburg $89,900 (2)
Jason Polin $87,000 (1)
Oskar Olausson $86,333 (3)
Sam Malinski $85,000 (2)
Jean-Luc Foudy $84,750 (2)
Trent Miner $82,833 (1)
Brad Hunt $77,500 (1)
Jack Ahcan $77,500 (1)
Nathan Burke $77,500 (1)
Drake Caggiula $77,500 (2)
Connor Carrick $77,500 (1)
Cole Cassels $77,500 (1)
Nate Clurman $77,500 (1)
Keaton Middleton $77,500 (2)
Mason Jobst $77,500 (1)
Aaron Dell $77,500 (1)
Brogan Rafferty $77,500 (2)
Spencer Smallman $77,500 (1)
Max Andreev $77,500 (1)
Sean Behrens $77,500 (1)
Jeremy Hanzel $77,500 (1)
Davis Koch $77,500 (1)
Wyatt Aamodt $77,500 (1)
Total Farm Players24
Salary Commitment
Year 2024 : $1,928,316
Year 2025 : $673,483
Year 2026 : $86,333
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,928,316
Year 2025 : $673,483
Year 2026 : $86,333
Year 2027 : $0

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $120 - 5,465 - 91.08%
Level 2: 5000 - $100 - 4,362 - 87.23%
Level 3: 2000 - $80 - 1,808 - 90.38%
Level 4: 4000 - $60 - 3,772 - 94.31%
Luxury : 1000 - $250 - 894 - 89.43%
Total Capacity :18000
Team Popularity : 97.00%
Farm
Farm Level 1: 2000 - $35 - 1,821 - 91.03%
Farm Level 2: 1000 - $15 - 917 - 91.70%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %16,301 - 90.56%
Average Income per Game$2,512,830
Year to Date Revenue$7,538,490
Farm
Home Games Left34
Average Attendance - %2,738 - 91.25%
Average Income per Game$115,434
Year to Date Revenue$461,737

Expense

Pro Players Total Salaries$79,652,083
Farm Players Total Salaries$2,243,333
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,959,904
Farm Year To Date Expenses$241,791
Pro Salary Cap To Date$6,671,394
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$95,487,540
Farm Estimated Season Revenue$3,924,764
Pro Remaining Season Days181
Pro Expenses Per Days$407,334
Pro Estimated Expenses$73,727,454
Farm Remaining Season Days173
Farm Expenses Per Days$14,439
Farm Estimated Expenses$2,497,947
Estimated Season Expenses$76,225,401
Season Salary Cap$76,952,080
Estimate Under Maximum Salary Cap of $83,500,000$6,547,920
Estimate Over Minimum Salary Cap of $61,700,000 $15,252,080
Current Bank Account$42,451,510
Projected Bank Account$65,638,413

Pro Players Salaries

Johnny Gaudreau (1 Way Contract) $9,750,000 (6)
Zach Werenski (1 Way Contract) $9,583,333 (5)
Jesper Bratt (1 Way Contract) $7,875,000 (8)
Nico Hischier (1 Way Contract) $7,250,000 (4)
Rasmus Andersson (1 Way Contract) $4,550,000 (3)
Jack Roslovic (1 Way Contract) $4,000,000 (1)
Nick Leddy (1 Way Contract) $4,000,000 (3)
Boone Jenner (1 Way Contract) $3,750,000 (3)
Vitek Vanecek (1 Way Contract) $3,400,000 (2)
-1 Way Contract Salary Cap : $2,250,000
Jonas Siegenthaler (1 Way Contract) $3,400,000 (5)
Justin Schultz (1 Way Contract) $3,000,000 (1)
Andrew Peeke (1 Way Contract) $2,750,000 (3)
Sean Kuraly (1 Way Contract) $2,500,000 (2)
Darcy Kuemper (1 Way Contract) $1,968,750 (2)
Kyle Okposo (1 Way Contract) $1,500,000 (1)
Ryan Donato (1 Way Contract) $1,500,000 (2)
Daniil Tarasov (1 Way Contract) $1,050,000 (2)
Logan Stanley (1 Way Contract) $1,000,000 (1)
Justin Danforth (1 Way Contract) $975,000 (1)
Dmitri Voronkov (1 Way Contract) $925,000 (2)
Cole Sillinger $925,000 (1)
Emil Bemstrom (1 Way Contract) $900,000 (1)
Haydn Fleury (1 Way Contract) $775,000 (1)
Brendan Gaunce $775,000 (1)
Spencer Martin (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Mason Shaw (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Total Pro Players26
Salary Commitment
Year 2024 : $79,652,083
Year 2025 : $64,252,083
Year 2026 : $52,908,333
Year 2027 : $37,858,333
Salary Average Commitment
Year 2024 : $79,652,083
Year 2025 : $64,252,083
Year 2026 : $52,908,333
Year 2027 : $37,858,333
Salary Cap with 1 Way Contract
Year 2024 : $76,952,080
Year 2025 : $63,102,082
Year 2026 : $52,908,333
Year 2027 : $37,858,333

Farm Players Salaries

Hunter McKown $95,000 (2)
Gavin Brindley $95,000 (3)
Alexei Kolosov $92,500 (3)
Corson Ceulemans $92,500 (3)
David Jiricek $91,833 (3)
Mikael Pyyhtia $89,750 (2)
Luca Del-Bel-Belluz $89,167 (1)
Cameron Butler $85,833 (3)
Jaxsen Wiebe $85,250 (3)
Tyler Angle $85,083 (1)
Samuel Knazko $84,750 (2)
James Malatesta $84,167 (3)
Stanislav Svozil $82,500 (3)
Ole Julian Bjorgvik-Holm $82,500 (2)
Josh Dunne $77,500 (1)
Marcus Bjork $77,500 (1)
Anton Blidh $77,500 (2)
Marc Lajoie $77,500 (1)
Jake Christiansen $77,500 (1)
Trey Fix-Wolansky $77,500 (2)
Quinn Schmiemann $77,500 (1)
Damien Giroux $77,500 (1)
Ivan Ivan $77,500 (1)
Avery Hayes $77,500 (1)
Jet Greaves $77,500 (1)
Billy Sweezey $77,500 (1)
Carson Meyer $77,500 (1)
Total Farm Players27
Salary Commitment
Year 2024 : $2,243,333
Year 2025 : $1,216,583
Year 2026 : $709,583
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,243,333
Year 2025 : $1,216,583
Year 2026 : $709,583
Year 2027 : $0

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $120 - 6,000 - 100.00%
Level 2: 5000 - $100 - 5,000 - 100.00%
Level 3: 2000 - $80 - 2,000 - 100.00%
Level 4: 4000 - $60 - 3,994 - 99.86%
Luxury : 1000 - $250 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 118.00%
Farm
Farm Level 1: 2000 - $35 - 1,831 - 91.56%
Farm Level 2: 1000 - $15 - 903 - 90.25%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %17,994 - 99.97%
Average Income per Game$2,785,786
Year to Date Revenue$11,143,144
Farm
Home Games Left34
Average Attendance - %2,734 - 91.13%
Average Income per Game$115,670
Year to Date Revenue$462,681

Expense

Pro Players Total Salaries$84,295,000
Farm Players Total Salaries$1,737,501
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,327,423
Farm Year To Date Expenses$188,354
Pro Salary Cap To Date$7,100,966
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$103,074,082
Farm Estimated Season Revenue$3,932,788
Pro Remaining Season Days181
Pro Expenses Per Days$430,783
Pro Estimated Expenses$77,971,723
Farm Remaining Season Days173
Farm Expenses Per Days$11,776
Farm Estimated Expenses$2,037,248
Estimated Season Expenses$80,008,971
Season Salary Cap$82,657,500
Estimate Under Maximum Salary Cap of $83,500,000$842,500
Estimate Over Minimum Salary Cap of $61,700,000 $20,957,500
Current Bank Account$56,347,810
Projected Bank Account$83,345,709

Pro Players Salaries

Tyler Seguin (1 Way Contract) $9,850,000 (4)
Jamie Benn (1 Way Contract) $9,500,000 (2)
Miro Heiskanen (1 Way Contract) $8,450,000 (6)
Roope Hintz (1 Way Contract) $8,450,000 (8)
Jason Robertson (1 Way Contract) $7,750,000 (3)
Esa Lindell (1 Way Contract) $5,800,000 (2)
Mason Marchment (1 Way Contract) $4,500,000 (3)
Jake Oettinger (1 Way Contract) $4,000,000 (2)
Ryan Suter (1 Way Contract) $3,650,000 (2)
Joe Pavelski (1 Way Contract) $3,500,000 (1)
Radek Faksa (1 Way Contract) $3,250,000 (2)
Niko Mikkola (1 Way Contract) $2,500,000 (3)
Mikael Granlund (1 Way Contract) $2,500,000 (2)
Jani Hakanpaa (1 Way Contract) $1,500,000 (1)
Filip Zadina (1 Way Contract) $1,100,000 (1)
Scott Wedgewood (1 Way Contract) $1,000,000 (1)
Nils Lundkvist $925,000 (1)
Matej Blumel $925,000 (1)
Ty Dellandrea (1 Way Contract) $900,000 (1)
Wyatt Johnston $894,167 (2)
Thomas Harley $863,333 (1)
Matt Nieto (1 Way Contract) $850,000 (1)
-1 Way Contract Salary Cap : $0
Sam Steel (1 Way Contract) $850,000 (1)
Joel Hanley (1 Way Contract) $787,500 (2)
-1 Way Contract Salary Cap : $0
Fredrik Karlstrom $0 (0)
Total Pro Players25
Salary Commitment
Year 2024 : $84,295,000
Year 2025 : $71,881,667
Year 2026 : $41,500,000
Year 2027 : $26,750,000
Salary Average Commitment
Year 2024 : $84,295,000
Year 2025 : $71,881,667
Year 2026 : $41,500,000
Year 2027 : $26,750,000
Salary Cap with 1 Way Contract
Year 2024 : $82,657,504
Year 2025 : $71,094,168
Year 2026 : $41,500,000
Year 2027 : $26,750,000

Farm Players Salaries

Lian Bichsel $95,000 (3)
Mavrik Bourque $89,417 (2)
Christian Kyrou $87,833 (3)
Kyle McDonald $87,000 (3)
Chase Wheatcroft $86,250 (3)
Gavin White $85,750 (3)
Oskar Back $85,083 (1)
Matthew Seminoff $85,000 (3)
Antonio Stranges $84,667 (2)
Remi Poirier $83,667 (2)
Francesco Arcuri $82,500 (3)
Artem Grushnikov $81,417 (3)
Logan Stankoven $81,417 (3)
Hunter Shepard $80,000 (2)
Tristan Bertucci $77,500 (1)
Josiah Slavin $77,500 (1)
Scott Reedy $77,500 (1)
Justin Pearson $77,500 (1)
Logan Day $77,500 (1)
Riley Damiani $77,500 (1)
Nick Caamano $77,500 (1)
Total Farm Players21
Salary Commitment
Year 2024 : $1,737,501
Year 2025 : $1,109,918
Year 2026 : $772,167
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,737,501
Year 2025 : $1,109,918
Year 2026 : $772,167
Year 2027 : $0

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 6000 - $120 - 6,000 - 100.00%
Level 2: 5000 - $100 - 5,000 - 100.00%
Level 3: 2000 - $80 - 2,000 - 100.00%
Level 4: 4000 - $60 - 4,000 - 100.00%
Luxury : 1000 - $250 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 150.00%
Farm
Farm Level 1: 2000 - $35 - 1,974 - 98.69%
Farm Level 2: 1000 - $15 - 937 - 93.70%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,786,300
Year to Date Revenue$11,145,200
Farm
Home Games Left33
Average Attendance - %2,911 - 97.03%
Average Income per Game$123,876
Year to Date Revenue$619,379

Expense

Pro Players Total Salaries$81,748,333
Farm Players Total Salaries$2,372,498
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$1,567,500
Pro Year To Date Expenses$7,104,657
Farm Year To Date Expenses$257,006
Pro Salary Cap To Date$7,018,790
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$103,093,100
Farm Estimated Season Revenue$4,087,901
Pro Remaining Season Days181
Pro Expenses Per Days$417,921
Pro Estimated Expenses$75,643,701
Farm Remaining Season Days173
Farm Expenses Per Days$15,118
Farm Estimated Expenses$2,615,414
Estimated Season Expenses$78,259,115
Season Salary Cap$83,315,833
Estimate Under Maximum Salary Cap of $83,500,000$184,167
Estimate Over Minimum Salary Cap of $61,700,000 $21,615,833
Current Bank Account$57,868,787
Projected Bank Account$86,790,673

Pro Players Salaries

Dylan Larkin (1 Way Contract) $8,700,000 (8)
Alex DeBrincat (1 Way Contract) $7,875,000 (4)
Claude Giroux (1 Way Contract) $6,500,000 (2)
Anthony Cirelli (1 Way Contract) $6,250,000 (8)
Jeff Petry (1 Way Contract) $6,250,000 (2)
Andrew Copp (1 Way Contract) $5,625,000 (4)
J.T. Compher (1 Way Contract) $5,100,000 (4)
David Perron (1 Way Contract) $4,750,000 (1)
Ben Chiarot (1 Way Contract) $4,750,000 (3)
Brandon Saad (1 Way Contract) $4,500,000 (3)
Trevor Moore (1 Way Contract) $3,950,000 (5)
Jake Walman (1 Way Contract) $3,400,000 (3)
Cody Ceci (1 Way Contract) $3,250,000 (2)
Trevor Van-Riemsdyk (1 Way Contract) $2,750,000 (3)
Michael Rasmussen (1 Way Contract) $1,460,000 (1)
Alex Lyon $900,000 (2)
David Rittich (1 Way Contract) $875,000 (1)
Moritz Seider $863,333 (1)
Ben Hutton (1 Way Contract) $850,000 (1)
Joe Veleno (1 Way Contract) $825,000 (1)
Oskar Sundqvist (1 Way Contract) $775,000 (1)
Blake Wheeler (1 Way Contract) $775,000 (1)
Nick Bonino (1 Way Contract) $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2024 : $81,748,333
Year 2025 : $69,800,000
Year 2026 : $52,900,000
Year 2027 : $37,500,000
Salary Average Commitment
Year 2024 : $81,748,333
Year 2025 : $69,800,000
Year 2026 : $52,900,000
Year 2027 : $37,500,000
Salary Cap with 1 Way Contract
Year 2024 : $81,748,333
Year 2025 : $69,800,000
Year 2026 : $52,900,000
Year 2027 : $37,500,000

Farm Players Salaries

William Wallinder $92,500 (3)
Marco Kasper $91,833 (4)
Carter Mazur $90,583 (3)
Elmer Soderblom $87,833 (2)
Alex Doucet $87,000 (3)
Antti Tuomisto $86,750 (2)
Sebastian Cossa $86,333 (3)
Jakob Pelletier $86,333 (1)
Cross Hanas $85,917 (2)
Taro Hirose $85,000 (1)
Amadeus Lombardi $83,833 (3)
Eemil Viro $82,833 (2)
Albert Johansson $82,000 (1)
John Lethemon $78,750 (1)
Wyatt Newpower $78,750 (1)
Jared McIsaac $78,750 (1)
Tim Gettinger $77,500 (1)
Marc Gatcomb $77,500 (1)
Austin Czarnik $77,500 (1)
Zach Aston-Reese $77,500 (1)
Brett Brochu $77,500 (1)
Matt Luff $77,500 (1)
Nolan Stevens $77,500 (1)
Reece Vitelli $77,500 (1)
Shai Buium $77,500 (1)
Emmitt Finnie $77,500 (1)
Ryan Ufko $77,500 (1)
Kevin Wall $77,500 (1)
Roman Ahcan $77,500 (1)
Total Farm Players29
Salary Commitment
Year 2024 : $2,372,498
Year 2025 : $875,415
Year 2026 : $532,082
Year 2027 : $91,833
Salary Average Commitment
Year 2024 : $2,372,498
Year 2025 : $875,415
Year 2026 : $532,082
Year 2027 : $91,833

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6000 - $120 - 4,695 - 78.25%
Level 2: 5000 - $100 - 3,874 - 77.48%
Level 3: 2000 - $80 - 1,630 - 81.49%
Level 4: 4000 - $60 - 3,176 - 79.39%
Luxury : 1000 - $250 - 790 - 78.95%
Total Capacity :18000
Team Popularity : 86.00%
Farm
Farm Level 1: 2000 - $35 - 1,831 - 91.56%
Farm Level 2: 1000 - $15 - 891 - 89.08%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %14,164 - 78.69%
Average Income per Game$2,188,922
Year to Date Revenue$8,755,687
Farm
Home Games Left34
Average Attendance - %2,722 - 90.73%
Average Income per Game$115,408
Year to Date Revenue$461,632

Expense

Pro Players Total Salaries$83,937,500
Farm Players Total Salaries$1,707,499
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,267,741
Farm Year To Date Expenses$193,436
Pro Salary Cap To Date$6,950,062
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$80,990,105
Farm Estimated Season Revenue$3,923,872
Pro Remaining Season Days181
Pro Expenses Per Days$428,977
Pro Estimated Expenses$77,644,837
Farm Remaining Season Days173
Farm Expenses Per Days$11,618
Farm Estimated Expenses$2,009,914
Estimated Season Expenses$79,654,751
Season Salary Cap$81,237,500
Estimate Under Maximum Salary Cap of $83,500,000$2,262,500
Estimate Over Minimum Salary Cap of $61,700,000 $19,537,500
Current Bank Account$38,057,289
Projected Bank Account$43,316,515

Pro Players Salaries

Connor McDavid (1 Way Contract) $12,500,000 (3)
Darnell Nurse (1 Way Contract) $9,250,000 (7)
Leon Draisaitl (1 Way Contract) $8,500,000 (2)
MacKenzie Weegar (1 Way Contract) $6,500,000 (8)
Mattias Ekholm (1 Way Contract) $6,250,000 (3)
Zach Hyman (1 Way Contract) $5,500,000 (5)
Evander Kane (1 Way Contract) $5,125,000 (3)
Ryan Nugent-Hopkins (1 Way Contract) $5,125,000 (6)
Evan Bouchard (1 Way Contract) $3,900,000 (2)
Warren Foegele (1 Way Contract) $2,750,000 (1)
Brett Kulak (1 Way Contract) $2,750,000 (3)
-1 Way Contract Salary Cap : $1,600,000
Anton Forsberg (1 Way Contract) $2,750,000 (2)
Ryan McLeod (1 Way Contract) $2,100,000 (2)
Michael McLeod (1 Way Contract) $1,400,000 (1)
Dylan Holloway $925,000 (1)
Ukko-Pekka Luukkonen $837,500 (1)
Luke Glendening (1 Way Contract) $800,000 (2)
Robert Hagg (1 Way Contract) $775,000 (1)
Lukas Rousek $775,000 (2)
Sam Gagner (1 Way Contract) $775,000 (1)
Lane Pederson (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Adam Erne (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Dominic Toninato $775,000 (2)
Jimmy Vesey (1 Way Contract) $775,000 (1)
Vincent Desharnais $775,000 (1)
Zac Dalpe $775,000 (2)
Total Pro Players26
Salary Commitment
Year 2024 : $83,937,500
Year 2025 : $74,150,000
Year 2026 : $53,000,000
Year 2027 : $26,375,000
Salary Average Commitment
Year 2024 : $83,937,500
Year 2025 : $74,150,000
Year 2026 : $53,000,000
Year 2027 : $26,375,000
Salary Cap with 1 Way Contract
Year 2024 : $81,237,504
Year 2025 : $72,225,000
Year 2026 : $51,850,000
Year 2027 : $26,375,000

Farm Players Salaries

Carl Berglund $95,000 (1)
Carter Savoie $92,500 (1)
Xavier Bourgault $92,500 (2)
Jayden Grubbe $86,750 (3)
Noel Hoefenmayer $84,500 (1)
Max Wanner $82,833 (3)
Ty Tullio $82,333 (2)
James Hamblin $80,750 (1)
Matvey Petrov $80,333 (3)
Tanner Kaspick $77,500 (1)
Cam Dineen $77,500 (1)
Ben Gleason $77,500 (2)
Seth Griffith $77,500 (1)
Kasimir Kaskisuo $77,500 (1)
Philip Kemp $77,500 (2)
Brad Malone $77,500 (1)
Keith Kinkaid $77,500 (1)
Jeremy McKenna $77,500 (1)
Markus Niemelainen $77,500 (1)
Zachary Sanford $77,500 (1)
Greg McKegg $77,500 (1)
Total Farm Players21
Salary Commitment
Year 2024 : $1,707,499
Year 2025 : $579,749
Year 2026 : $249,916
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,707,499
Year 2025 : $579,749
Year 2026 : $249,916
Year 2027 : $0

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerant Bank Arena
Level 1: 6000 - $120 - 6,000 - 100.00%
Level 2: 5000 - $100 - 5,000 - 100.00%
Level 3: 2000 - $80 - 2,000 - 100.00%
Level 4: 4000 - $60 - 3,992 - 99.80%
Luxury : 1000 - $250 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 117.00%
Farm
Farm Level 1: 2000 - $35 - 1,940 - 97.00%
Farm Level 2: 1000 - $15 - 923 - 92.30%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %17,992 - 99.96%
Average Income per Game$2,785,585
Year to Date Revenue$11,142,339
Farm
Home Games Left34
Average Attendance - %2,863 - 95.43%
Average Income per Game$121,800
Year to Date Revenue$487,200

Expense

Pro Players Total Salaries$80,803,334
Farm Players Total Salaries$2,144,618
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,023,516
Farm Year To Date Expenses$236,623
Pro Salary Cap To Date$6,868,119
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$103,066,636
Farm Estimated Season Revenue$4,141,200
Pro Remaining Season Days181
Pro Expenses Per Days$413,148
Pro Estimated Expenses$74,779,788
Farm Remaining Season Days173
Farm Expenses Per Days$13,919
Farm Estimated Expenses$2,407,987
Estimated Season Expenses$77,187,775
Season Salary Cap$79,993,335
Estimate Under Maximum Salary Cap of $83,500,000$3,506,665
Estimate Over Minimum Salary Cap of $61,700,000 $18,293,335
Current Bank Account$46,174,161
Projected Bank Account$76,194,222

Pro Players Salaries

Aleksander Barkov (1 Way Contract) $10,000,000 (7)
Sergei Bobrovsky (1 Way Contract) $10,000,000 (3)
Matthew Tkachuk (1 Way Contract) $9,500,000 (7)
Dougie Hamilton (1 Way Contract) $9,000,000 (5)
Aaron Ekblad (1 Way Contract) $7,500,000 (2)
Sam Reinhart (1 Way Contract) $6,500,000 (1)
Carter Verhaeghe (1 Way Contract) $4,166,667 (2)
Brandon Montour (1 Way Contract) $3,500,000 (1)
Gustav Forsling (1 Way Contract) $2,666,667 (1)
Tanner Jeannot (1 Way Contract) $2,665,000 (2)
Jason Dickinson (1 Way Contract) $2,650,000 (1)
Erik Brannstrom (1 Way Contract) $2,000,000 (1)
Eetu Luostarinen (1 Way Contract) $1,500,000 (1)
Mike Reilly (1 Way Contract) $1,000,000 (1)
Josh Mahura (1 Way Contract) $925,000 (1)
Cayden Primeau (1 Way Contract) $890,000 (2)
Pavel Dorofeyev (1 Way Contract) $825,000 (1)
Jonah Gadjovich (1 Way Contract) $810,000 (1)
-1 Way Contract Salary Cap : $0
Jacob Bernard-Docker (1 Way Contract) $805,000 (2)
Ryan Lomberg (1 Way Contract) $800,000 (1)
Trevor Lewis (1 Way Contract) $775,000 (1)
Mark Jankowski (1 Way Contract) $775,000 (1)
Kiefer Sherwood (1 Way Contract) $775,000 (1)
Michael Carcone (1 Way Contract) $775,000 (2)
Total Pro Players24
Salary Commitment
Year 2024 : $80,803,334
Year 2025 : $55,301,667
Year 2026 : $38,500,000
Year 2027 : $28,500,000
Salary Average Commitment
Year 2024 : $80,803,334
Year 2025 : $55,301,667
Year 2026 : $38,500,000
Year 2027 : $28,500,000
Salary Cap with 1 Way Contract
Year 2024 : $79,993,336
Year 2025 : $55,301,667
Year 2026 : $38,500,000
Year 2027 : $28,500,000

Farm Players Salaries

Ludovic Waeber $95,000 (1)
Mackie Samoskevich $92,500 (2)
Michael Benning $91,667 (2)
Mack Guzda $89,750 (1)
Ryan McAllister $89,700 (3)
Uvis Balinskis $87,000 (1)
Evan Nause $86,417 (3)
Zach Uens $85,917 (2)
Calle Sjalin $85,500 (1)
Santtu Kinnunen $85,500 (1)
Justin Sourdif $84,750 (2)
Kai Schwindt $82,167 (1)
Patrick Giles $81,250 (1)
Matthew Highmore $77,500 (1)
Rourke Chartier $77,500 (1)
Justin Dowling $77,500 (2)
Casey Fitzgerald $77,500 (1)
Rocco Grimaldi $77,500 (1)
William Lockwood $77,500 (2)
Matt Kiersted $77,500 (1)
Vinni Lettieri $77,500 (2)
Malcolm Subban $77,500 (1)
Michael Sgarbossa $77,500 (2)
Austin Strand $77,500 (1)
Alexander True $77,500 (1)
Lucas Carlsson $77,500 (1)
Total Farm Players26
Salary Commitment
Year 2024 : $2,144,618
Year 2025 : $840,951
Year 2026 : $176,117
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,144,618
Year 2025 : $840,951
Year 2026 : $176,117
Year 2027 : $0

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameCrypto.com Arena
Level 1: 6000 - $120 - 0 - 0.00%
Level 2: 5000 - $100 - 0 - 0.00%
Level 3: 2000 - $80 - 0 - 0.00%
Level 4: 4000 - $60 - 0 - 0.00%
Luxury : 1000 - $250 - 0 - 0.00%
Total Capacity :18000
Team Popularity : 92.00%
Farm
Farm Level 1: 2000 - $35 - 1,816 - 90.78%
Farm Level 2: 1000 - $15 - 955 - 95.50%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left33
Average Attendance - %2,771 - 92.35%
Average Income per Game$116,028
Year to Date Revenue$580,138

Expense

Pro Players Total Salaries$85,926,667
Farm Players Total Salaries$1,450,392
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,225,041
Farm Year To Date Expenses$166,625
Pro Salary Cap To Date$6,710,477
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$3,828,911
Pro Remaining Season Days181
Pro Expenses Per Days$439,024
Pro Estimated Expenses$79,463,344
Farm Remaining Season Days173
Farm Expenses Per Days$10,265
Farm Estimated Expenses$1,775,845
Estimated Season Expenses$81,239,189
Season Salary Cap$81,271,672
Estimate Under Maximum Salary Cap of $83,500,000$2,228,328
Estimate Over Minimum Salary Cap of $61,700,000 $19,571,672
Current Bank Account$35,538,088
Projected Bank Account($41,872,190)

Pro Players Salaries

Drew Doughty (1 Way Contract) $11,000,000 (4)
John Carlson (1 Way Contract) $8,000,000 (3)
Kevin Fiala (1 Way Contract) $7,875,000 (6)
Anthony Mantha (1 Way Contract) $5,700,000 (1)
Adrian Kempe (1 Way Contract) $5,500,000 (3)
Phillip Danault (1 Way Contract) $5,500,000 (4)
Noah Hanifin (1 Way Contract) $4,950,000 (1)
Mikey Anderson (1 Way Contract) $4,500,000 (5)
Sam Bennett (1 Way Contract) $4,425,000 (2)
Viktor Arvidsson (1 Way Contract) $4,250,000 (1)
Andreas Athanasiou (1 Way Contract) $4,000,000 (2)
Matt Grzelcyk (1 Way Contract) $3,690,000 (1)
Nico Sturm (1 Way Contract) $2,000,000 (2)
Pheonix Copley (1 Way Contract) $1,875,000 (1)
-1 Way Contract Salary Cap : $725,000
Blake Lizotte (1 Way Contract) $1,675,000 (1)
-1 Way Contract Salary Cap : $525,000
Carl Grundstrom (1 Way Contract) $1,300,000 (1)
Charlie Lindgren (1 Way Contract) $1,100,000 (2)
Anthony Stolarz (1 Way Contract) $1,100,000 (1)
Kurtis MacDermid (1 Way Contract) $987,500 (1)
Quinton Byfield $894,167 (1)
Alex Laferriere $875,000 (2)
Brendan Lemieux (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
Dylan Coghlan (1 Way Contract) $800,000 (1)
Justin Bailey $800,000 (1)
Jonas Johansson (1 Way Contract) $780,000 (2)
-1 Way Contract Salary Cap : $0
William Lagesson $775,000 (1)
Jaret Anderson-Dolan (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Tyson Jost (1 Way Contract) $0 (0)
Total Pro Players28
Salary Commitment
Year 2024 : $85,926,667
Year 2025 : $55,555,000
Year 2026 : $42,375,000
Year 2027 : $28,875,000
Salary Average Commitment
Year 2024 : $85,926,667
Year 2025 : $55,555,000
Year 2026 : $42,375,000
Year 2027 : $28,875,000
Salary Cap with 1 Way Contract
Year 2024 : $81,271,664
Year 2025 : $54,775,000
Year 2026 : $42,375,000
Year 2027 : $28,875,000

Farm Players Salaries

Brandt Clarke $90,000 (2)
Andre Lee $88,375 (1)
Kim Nousiainen $85,917 (2)
Francesco Pinelli $84,500 (3)
Cole Krygier $83,750 (2)
Samuel Helenius $80,600 (3)
Steven Santini $80,000 (1)
Hayden Hodgson $80,000 (1)
T.J. Tynan $78,750 (1)
Wade Allison $78,500 (1)
Taylor Ward $77,500 (1)
Mikhail Maltsev $77,500 (1)
Jacob Moverare $77,500 (1)
Jimmy Schuldt $77,500 (1)
Mason Geertsen $77,500 (2)
Kevin Connauton $77,500 (1)
Akil Thomas $77,500 (1)
Tyler Madden $77,500 (1)
Zack Andrusiak $0 (0)
Total Farm Players19
Salary Commitment
Year 2024 : $1,450,392
Year 2025 : $502,267
Year 2026 : $165,100
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,450,392
Year 2025 : $502,267
Year 2026 : $165,100
Year 2027 : $0

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $120 - 5,712 - 95.21%
Level 2: 5000 - $100 - 4,989 - 99.77%
Level 3: 2000 - $80 - 1,916 - 95.82%
Level 4: 4000 - $60 - 3,909 - 97.73%
Luxury : 1000 - $250 - 959 - 95.90%
Total Capacity :18000
Team Popularity : 106.00%
Farm
Farm Level 1: 2000 - $35 - 1,927 - 96.33%
Farm Level 2: 1000 - $15 - 939 - 93.93%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %17,485 - 97.14%
Average Income per Game$2,699,796
Year to Date Revenue$8,099,387
Farm
Home Games Left34
Average Attendance - %2,866 - 95.53%
Average Income per Game$121,459
Year to Date Revenue$485,837

Expense

Pro Players Total Salaries$78,619,168
Farm Players Total Salaries$1,593,583
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,401,811
Farm Year To Date Expenses$187,731
Pro Salary Cap To Date$6,963,935
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$102,592,235
Farm Estimated Season Revenue$4,129,614
Pro Remaining Season Days181
Pro Expenses Per Days$402,117
Pro Estimated Expenses$72,783,177
Farm Remaining Season Days173
Farm Expenses Per Days$11,019
Farm Estimated Expenses$1,906,287
Estimated Season Expenses$74,689,464
Season Salary Cap$74,519,168
Estimate Under Maximum Salary Cap of $83,500,000$8,980,832
Estimate Over Minimum Salary Cap of $61,700,000 $12,819,168
Current Bank Account$42,074,246
Projected Bank Account$74,106,631

Pro Players Salaries

Seth Jones (1 Way Contract) $9,500,000 (7)
Kirill Kaprizov (1 Way Contract) $9,000,000 (3)
Tomas Hertl (1 Way Contract) $8,137,500 (7)
Matt Boldy (1 Way Contract) $8,000,000 (7)
Mats Zuccarello (1 Way Contract) $6,000,000 (1)
Jonas Brodin (1 Way Contract) $6,000,000 (5)
Elvis Merzlikins (1 Way Contract) $5,400,000 (4)
-1 Way Contract Salary Cap : $4,250,000
Joel Eriksson-Ek (1 Way Contract) $5,250,000 (6)
Nick Bjugstad (1 Way Contract) $2,625,000 (2)
Tom Wilson (1 Way Contract) $2,583,334 (1)
Jake Middleton (1 Way Contract) $2,450,000 (2)
Mackenzie Blackwood (1 Way Contract) $2,350,000 (2)
Jake Bean (1 Way Contract) $2,333,333 (1)
Jake DeBrusk (1 Way Contract) $2,000,000 (1)
Ryan Hartman (1 Way Contract) $1,700,000 (1)
Owen Tippett (1 Way Contract) $1,500,000 (1)
Brandon Duhaime (1 Way Contract) $1,415,001 (1)
Semyon Varlamov (1 Way Contract) $1,375,000 (2)
Nick Perbix (1 Way Contract) $1,350,000 (2)
Josh Brown (1 Way Contract) $1,275,000 (1)
Jon Merrill (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $50,000
Nick Cousins (1 Way Contract) $1,100,000 (1)
Pat Maroon (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Brock Faber $925,000 (2)
Connor Dewar (1 Way Contract) $800,000 (1)
Joe Snively (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
Brandon Gignac $775,000 (2)
Cole Smith (1 Way Contract) $775,000 (1)
Total Pro Players28
Salary Commitment
Year 2024 : $87,619,168
Year 2025 : $64,337,500
Year 2026 : $51,287,500
Year 2027 : $42,287,500
Salary Average Commitment
Year 2024 : $87,619,168
Year 2025 : $64,337,500
Year 2026 : $51,287,500
Year 2027 : $42,287,500
Salary Cap with 1 Way Contract
Year 2024 : $83,519,168
Year 2025 : $62,037,500
Year 2026 : $50,137,500
Year 2027 : $41,137,500

Farm Players Salaries

Jesper Wallstedt $92,500 (2)
Vladislav Firstov $92,500 (2)
Adam Beckman $89,417 (1)
Kyle Masters $86,500 (3)
David Spacek $86,250 (3)
Michael Milne $86,167 (2)
Ryan O'Rourke $85,583 (2)
Sammy Walker $85,500 (1)
Simon Johansson $85,500 (1)
Maxim Cajkovic $85,083 (1)
Adam Raska $84,833 (1)
Pavel Novak $84,667 (2)
Daemon Hunt $82,833 (2)
Hunter Jones $78,750 (1)
Jack Peart $77,500 (1)
Nick Swaney $77,500 (1)
Alex Limoges $77,500 (1)
Steven Fogarty $77,500 (1)
Nic Petan $77,500 (1)
Total Farm Players19
Salary Commitment
Year 2024 : $1,593,583
Year 2025 : $697,000
Year 2026 : $172,750
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,593,583
Year 2025 : $697,000
Year 2026 : $172,750
Year 2027 : $0

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $120 - 5,591 - 93.18%
Level 2: 5000 - $100 - 4,653 - 93.07%
Level 3: 2000 - $80 - 1,744 - 87.22%
Level 4: 4000 - $60 - 3,634 - 90.86%
Luxury : 1000 - $250 - 902 - 90.22%
Total Capacity :18000
Team Popularity : 99.00%
Farm
Farm Level 1: 2000 - $35 - 1,937 - 96.84%
Farm Level 2: 1000 - $15 - 886 - 88.58%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %16,525 - 91.81%
Average Income per Game$2,561,927
Year to Date Revenue$12,809,635
Farm
Home Games Left34
Average Attendance - %2,823 - 94.08%
Average Income per Game$120,798
Year to Date Revenue$483,192

Expense

Pro Players Total Salaries$74,879,583
Farm Players Total Salaries$1,668,417
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,514,910
Farm Year To Date Expenses$194,021
Pro Salary Cap To Date$5,821,174
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$92,229,372
Farm Estimated Season Revenue$4,107,132
Pro Remaining Season Days181
Pro Expenses Per Days$383,230
Pro Estimated Expenses$69,364,630
Farm Remaining Season Days173
Farm Expenses Per Days$11,413
Farm Estimated Expenses$1,974,449
Estimated Season Expenses$71,339,079
Season Salary Cap$67,799,584
Estimate Under Maximum Salary Cap of $83,500,000$15,700,416
Estimate Over Minimum Salary Cap of $61,700,000 $6,099,584
Current Bank Account$49,334,123
Projected Bank Account$74,331,548

Pro Players Salaries

Nick Suzuki (1 Way Contract) $7,875,000 (7)
Cole Caufield (1 Way Contract) $7,850,000 (8)
Josh Anderson (1 Way Contract) $5,500,000 (4)
Jean-Gabriel Pageau (1 Way Contract) $5,000,000 (3)
Mike Matheson (1 Way Contract) $4,875,000 (3)
Christian Dvorak (1 Way Contract) $4,450,000 (2)
Jake Allen (1 Way Contract) $4,000,000 (2)
David Savard (1 Way Contract) $3,500,000 (2)
Joel Armia (1 Way Contract) $3,400,000 (2)
Kirby Dach (1 Way Contract) $3,362,500 (3)
Tanner Pearson (1 Way Contract) $3,250,000 (1)
Alex Newhook (1 Way Contract) $2,900,000 (4)
Sean Monahan (1 Way Contract) $2,000,000 (1)
Antti Raanta (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $350,000
Jordan Harris (1 Way Contract) $1,400,000 (2)
Matt Benning (1 Way Contract) $1,250,000 (3)
-1 Way Contract Salary Cap : $100,000
Troy Stecher (1 Way Contract) $1,100,000 (1)
-1 Way Contract Salary Cap : $0
Rafael Harvey-Pinard (1 Way Contract) $1,100,000 (2)
-1 Way Contract Salary Cap : $0
Sam Montembeault (1 Way Contract) $1,000,000 (1)
Pierre-Edouard Bellemare (1 Way Contract) $968,750 (1)
Gustav Lindstrom (1 Way Contract) $950,000 (1)
-1 Way Contract Salary Cap : $0
Juraj Slafkovsky $950,000 (2)
Justin Barron $925,000 (1)
Jayden Struble $867,500 (2)
Kaiden Guhle $863,333 (2)
Xavier Simoneau (1 Way Contract) $855,000 (2)
-1 Way Contract Salary Cap : $0
Andrew Cogliano (1 Way Contract) $825,000 (1)
Michael Pezzetta (1 Way Contract) $812,500 (2)
Nathan Walker (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Johnathan Kovacevic $775,000 (2)
Total Pro Players30
Salary Commitment
Year 2024 : $74,879,583
Year 2025 : $61,585,833
Year 2026 : $38,612,500
Year 2027 : $24,125,000
Salary Average Commitment
Year 2024 : $74,879,583
Year 2025 : $61,585,833
Year 2026 : $38,612,500
Year 2027 : $24,125,000
Salary Cap with 1 Way Contract
Year 2024 : $67,799,580
Year 2025 : $58,480,832
Year 2026 : $37,462,500
Year 2027 : $24,125,000

Farm Players Salaries

David Reinbacher $95,000 (4)
Lane Hutson $95,000 (3)
Jakub Dobes $92,500 (2)
Filip Mesar $91,833 (1)
Logan Mailloux $90,000 (3)
Sean Farrell $89,750 (2)
Mattias Norlinder $85,917 (1)
William Trudeau $85,667 (2)
Joshua Roy $83,500 (3)
Jan Mysak $82,833 (2)
Nathan Legare $78,917 (1)
Nicolas Beaudin $77,500 (1)
Lucas Condotta $77,500 (2)
Adam Cracknell $77,500 (1)
Thomas Milic $77,500 (1)
Tyson Feist $77,500 (1)
Brett Seney $77,500 (1)
Jett Jones $77,500 (1)
Luke Tuch $77,500 (1)
Lias Andersson $77,500 (1)
Total Farm Players20
Salary Commitment
Year 2024 : $1,668,417
Year 2025 : $791,750
Year 2026 : $363,500
Year 2027 : $95,000
Salary Average Commitment
Year 2024 : $1,668,417
Year 2025 : $791,750
Year 2026 : $363,500
Year 2027 : $95,000

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $120 - 5,763 - 96.05%
Level 2: 5000 - $100 - 4,781 - 95.63%
Level 3: 2000 - $80 - 1,803 - 90.14%
Level 4: 4000 - $60 - 3,760 - 94.01%
Luxury : 1000 - $250 - 966 - 96.60%
Total Capacity :18000
Team Popularity : 101.00%
Farm
Farm Level 1: 2000 - $35 - 1,830 - 91.49%
Farm Level 2: 1000 - $15 - 932 - 93.20%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %17,073 - 94.85%
Average Income per Game$2,653,720
Year to Date Revenue$10,614,878
Farm
Home Games Left34
Average Attendance - %2,762 - 92.06%
Average Income per Game$116,252
Year to Date Revenue$465,007

Expense

Pro Players Total Salaries$63,940,309
Farm Players Total Salaries$2,105,166
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$5,575,677
Farm Year To Date Expenses$233,087
Pro Salary Cap To Date$5,312,302
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$98,187,622
Farm Estimated Season Revenue$3,952,560
Pro Remaining Season Days181
Pro Expenses Per Days$327,981
Pro Estimated Expenses$59,364,561
Farm Remaining Season Days173
Farm Expenses Per Days$13,711
Farm Estimated Expenses$2,372,003
Estimated Season Expenses$61,736,564
Season Salary Cap$61,940,309
Estimate Under Maximum Salary Cap of $83,500,000$21,559,691
Estimate Over Minimum Salary Cap of $61,700,000 $240,309
Current Bank Account$59,644,778
Projected Bank Account$100,048,396

Pro Players Salaries

Roman Josi (1 Way Contract) $9,059,000 (5)
Filip Forsberg (1 Way Contract) $8,500,000 (7)
Ryan McDonagh (1 Way Contract) $6,750,000 (3)
Juuse Saros (1 Way Contract) $5,000,000 (2)
Tyson Barrie (1 Way Contract) $4,500,000 (1)
Gustav Nyquist (1 Way Contract) $3,185,000 (2)
Colton Sissons (1 Way Contract) $2,857,143 (3)
Alexandre Carrier (1 Way Contract) $2,500,000 (1)
Alexander Barabanov (1 Way Contract) $2,500,000 (1)
-1 Way Contract Salary Cap : $1,350,000
Jeremy Lauzon (1 Way Contract) $2,000,000 (3)
Jesper Fast (1 Way Contract) $2,000,000 (1)
David Kampf (1 Way Contract) $1,800,000 (4)
Yakov Trenin (1 Way Contract) $1,700,000 (1)
Conor Sheary (1 Way Contract) $1,500,000 (3)
Jan Rutta (1 Way Contract) $1,375,000 (2)
Tommy Novak (1 Way Contract) $1,350,000 (1)
Spencer Stastney $925,000 (1)
Philip Tomasino $863,333 (1)
Juuso Parssinen $850,833 (1)
Denis Gurianov (1 Way Contract) $850,000 (1)
-1 Way Contract Salary Cap : $0
Calvin Pickard $775,000 (1)
Derek Ryan (1 Way Contract) $775,000 (2)
Michael McCarron (1 Way Contract) $775,000 (1)
Mattias Janmark (1 Way Contract) $775,000 (1)
Tomas Nosek (1 Way Contract) $775,000 (1)
Total Pro Players25
Salary Commitment
Year 2024 : $63,940,309
Year 2025 : $42,801,143
Year 2026 : $32,466,143
Year 2027 : $19,359,000
Salary Average Commitment
Year 2024 : $63,940,309
Year 2025 : $42,801,143
Year 2026 : $32,466,143
Year 2027 : $19,359,000
Salary Cap with 1 Way Contract
Year 2024 : $61,940,312
Year 2025 : $42,801,143
Year 2026 : $32,466,143
Year 2027 : $19,359,000

Farm Players Salaries

Yaroslav Askarov $92,500 (2)
Fedor Svechkov $92,500 (3)
Joakim Kemell $91,833 (1)
Reid Schaefer $91,833 (4)
Zach L'Heureux $86,333 (3)
Marc Del-Gaizo $85,083 (1)
Adam Wilsby $84,250 (1)
Jack Matier $80,167 (3)
Luke Evangelista $79,750 (2)
Luke Prokop $79,333 (2)
Egor Afanasyev $78,917 (1)
Navrin Mutter $77,667 (2)
Jake Livingstone $77,500 (2)
Liam Foudy $77,500 (1)
Joseph Blandisi $77,500 (1)
Kevin Gravel $77,500 (1)
Jordan Gross $77,500 (1)
Mitch Gibson $77,500 (1)
Roland McKeown $77,500 (1)
Zach Solow $77,500 (1)
Jacob Barczewski $77,500 (1)
Brett Budgell $77,500 (1)
Mark Liwiski $77,500 (1)
Zachary Okabe $77,500 (1)
Cooper Walker $77,500 (1)
Jasper Weatherby $77,500 (1)
Total Farm Players26
Salary Commitment
Year 2024 : $2,105,166
Year 2025 : $757,583
Year 2026 : $350,833
Year 2027 : $91,833
Salary Average Commitment
Year 2024 : $2,105,166
Year 2025 : $757,583
Year 2026 : $350,833
Year 2027 : $91,833

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $120 - 5,656 - 94.26%
Level 2: 5000 - $100 - 4,568 - 91.36%
Level 3: 2000 - $80 - 1,774 - 88.69%
Level 4: 4000 - $60 - 3,628 - 90.69%
Luxury : 1000 - $250 - 919 - 91.94%
Total Capacity :18000
Team Popularity : 96.00%
Farm
Farm Level 1: 2000 - $35 - 1,814 - 90.68%
Farm Level 2: 1000 - $15 - 921 - 92.08%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %16,545 - 91.92%
Average Income per Game$2,570,140
Year to Date Revenue$12,850,700
Farm
Home Games Left33
Average Attendance - %2,734 - 91.15%
Average Income per Game$115,159
Year to Date Revenue$575,795

Expense

Pro Players Total Salaries$70,519,124
Farm Players Total Salaries$2,210,415
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$9,930,875
Pro Year To Date Expenses$6,506,470
Farm Year To Date Expenses$244,138
Pro Salary Cap To Date$6,199,269
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$92,525,040
Farm Estimated Season Revenue$3,800,247
Pro Remaining Season Days181
Pro Expenses Per Days$361,208
Pro Estimated Expenses$65,378,648
Farm Remaining Season Days173
Farm Expenses Per Days$14,265
Farm Estimated Expenses$2,467,845
Estimated Season Expenses$67,846,493
Season Salary Cap$78,524,996
Estimate Under Maximum Salary Cap of $83,500,000$4,975,004
Estimate Over Minimum Salary Cap of $61,700,000 $16,824,996
Current Bank Account$50,600,736
Projected Bank Account$79,079,530

Pro Players Salaries

Jack Hughes (1 Way Contract) $8,000,000 (7)
Ryan Johansen (1 Way Contract) $8,000,000 (2)
-1 Way Contract Salary Cap : $6,850,000
Jared Spurgeon (1 Way Contract) $7,575,000 (4)
Andrei Kuzmenko (1 Way Contract) $6,875,000 (2)
Cal Petersen (1 Way Contract) $6,000,000 (2)
Ondrej Palat (1 Way Contract) $6,000,000 (4)
Jason Zucker (1 Way Contract) $5,300,000 (1)
Jakub Vrana (1 Way Contract) $5,250,000 (1)
Bowen Byram (1 Way Contract) $3,850,000 (2)
Ian Cole (1 Way Contract) $3,500,000 (1)
Adam Boqvist (1 Way Contract) $2,600,000 (2)
Alexandre Texier (1 Way Contract) $1,525,000 (1)
Tomas Tatar (1 Way Contract) $1,500,000 (1)
Brendan Smith (1 Way Contract) $1,100,000 (1)
Kevin Bahl (1 Way Contract) $1,050,000 (2)
Anton Lundell $925,000 (1)
Raphael Lavoie $874,125 (1)
Maxwell Crozier $867,500 (2)
Sam Poulin $863,333 (1)
Akira Schmid $850,833 (1)
Santeri Hatakka $850,833 (1)
Nico Daws $850,833 (1)
Zac Jones (1 Way Contract) $812,500 (1)
Yegor Chinakhov (1 Way Contract) $800,000 (1)
Ty Smith (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Gabriel Carriere $775,000 (1)
Total Pro Players26
Salary Commitment
Year 2024 : $77,369,957
Year 2025 : $50,817,500
Year 2026 : $21,575,000
Year 2027 : $21,575,000
Salary Average Commitment
Year 2024 : $77,369,957
Year 2025 : $50,817,500
Year 2026 : $21,575,000
Year 2027 : $21,575,000
Salary Cap with 1 Way Contract
Year 2024 : $75,444,960
Year 2025 : $49,667,500
Year 2026 : $21,575,000
Year 2027 : $21,575,000

Farm Players Salaries

Jacob Ingham $95,000 (1)
Adam Fantilli $95,000 (3)
Sam Honzek $95,000 (4)
Brian Halonen $92,500 (1)
Luke Hughes $92,500 (2)
Kent Johnson $92,500 (1)
Simon Nemec $91,833 (3)
Alexander Holtz $89,417 (2)
Dawson Mercer $89,417 (1)
Daniil Misyul $86,750 (2)
Chase Stillman $86,333 (3)
Brennan Othmann $86,333 (3)
Zack Bolduc $86,333 (3)
Nolan Foote $86,333 (1)
Graeme Clarke $85,083 (1)
Michael Vukojevic $85,083 (1)
Samuel Laberge $77,500 (1)
Sam Houde $77,500 (1)
Tyler Wotherspoon $77,500 (1)
Tyce Thompson $77,500 (1)
Mark Duarte $77,500 (1)
Bradley Marek $77,500 (1)
Lleyton Moore $77,500 (1)
Michael Prapavessis $77,500 (1)
Jonathan Lemieux $77,500 (1)
Shane Bowers $77,500 (1)
Erik Kallgren $0 (0)
Total Farm Players27
Salary Commitment
Year 2024 : $2,210,415
Year 2025 : $809,499
Year 2026 : $540,832
Year 2027 : $95,000
Salary Average Commitment
Year 2024 : $2,210,415
Year 2025 : $809,499
Year 2026 : $540,832
Year 2027 : $95,000

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 6000 - $120 - 6,000 - 100.00%
Level 2: 5000 - $100 - 4,888 - 97.76%
Level 3: 2000 - $80 - 2,000 - 100.00%
Level 4: 4000 - $60 - 4,000 - 100.00%
Luxury : 1000 - $250 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 115.00%
Farm
Farm Level 1: 2000 - $35 - 1,882 - 94.11%
Farm Level 2: 1000 - $15 - 897 - 89.65%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %17,888 - 99.38%
Average Income per Game$2,769,612
Year to Date Revenue$5,539,224
Farm
Home Games Left34
Average Attendance - %2,779 - 92.63%
Average Income per Game$118,196
Year to Date Revenue$472,784

Expense

Pro Players Total Salaries$83,555,833
Farm Players Total Salaries$2,107,083
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,275,506
Farm Year To Date Expenses$231,626
Pro Salary Cap To Date$6,987,749
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$108,014,868
Farm Estimated Season Revenue$4,018,664
Pro Remaining Season Days181
Pro Expenses Per Days$427,050
Pro Estimated Expenses$77,296,050
Farm Remaining Season Days173
Farm Expenses Per Days$13,721
Farm Estimated Expenses$2,373,733
Estimated Season Expenses$79,669,783
Season Salary Cap$81,155,832
Estimate Under Maximum Salary Cap of $83,500,000$2,344,168
Estimate Over Minimum Salary Cap of $61,700,000 $19,455,832
Current Bank Account$49,052,624
Projected Bank Account$81,416,373

Pro Players Salaries

Mathew Barzal (1 Way Contract) $9,150,000 (8)
Bo Horvat (1 Way Contract) $8,000,000 (8)
Thomas Chabot (1 Way Contract) $8,000,000 (5)
Anders Lee (1 Way Contract) $7,000,000 (3)
Ryan Pulock (1 Way Contract) $6,150,000 (7)
Brock Nelson (1 Way Contract) $6,000,000 (2)
Adam Pelech (1 Way Contract) $5,750,000 (6)
Kyle Palmieri (1 Way Contract) $5,000,000 (2)
Jakob Chychrun (1 Way Contract) $4,600,000 (2)
Ilya Sorokin (1 Way Contract) $4,000,000 (1)
Scott Mayfield (1 Way Contract) $3,500,000 (6)
Casey Cizikas (1 Way Contract) $2,500,000 (4)
Alexander Romanov (1 Way Contract) $2,500,000 (2)
Matt Martin (1 Way Contract) $1,500,000 (1)
Oliver Wahlstrom (1 Way Contract) $950,000 (1)
Martin Jones (1 Way Contract) $900,000 (1)
Simon Holmstrom $863,333 (1)
Ruslan Iskhakov $855,000 (1)
Sebastian D Aho (1 Way Contract) $825,000 (1)
-1 Way Contract Salary Cap : $0
Robin Salo (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
Samuel Bolduc (1 Way Contract) $800,000 (2)
Kyle MacLean $800,000 (1)
Julien Gauthier (1 Way Contract) $787,500 (2)
Hudson Fasching (1 Way Contract) $775,000 (2)
Mason Morelli $775,000 (2)
Jonny Tychonick (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Total Pro Players26
Salary Commitment
Year 2024 : $83,555,833
Year 2025 : $71,287,500
Year 2026 : $50,050,000
Year 2027 : $43,050,000
Salary Average Commitment
Year 2024 : $83,555,833
Year 2025 : $71,287,500
Year 2026 : $50,050,000
Year 2027 : $43,050,000
Salary Cap with 1 Way Contract
Year 2024 : $81,155,840
Year 2025 : $71,287,500
Year 2026 : $50,050,000
Year 2027 : $43,050,000

Farm Players Salaries

Emil Heineman $89,750 (2)
Travis Mitchell $88,250 (2)
Aidan Fulp $87,000 (2)
Matthew Maggio $87,000 (3)
Brett Berard $86,750 (3)
Eetu Liukas $86,750 (3)
Tyler Boucher $86,333 (3)
William Dufour $85,917 (2)
Daylan Kuefler $84,000 (3)
Reece Newkirk $82,833 (1)
Otto Koivula $80,000 (1)
Paul LaDue $77,500 (1)
Dennis Cholowski $77,500 (1)
Arnaud Durandeau $77,500 (1)
Hudson Elynuik $77,500 (1)
Grant Hutton $77,500 (2)
Jakub Skarek $77,500 (1)
Jayson Megna $77,500 (1)
Kevin Mandolese $77,500 (1)
Fredrik Olofsson $77,500 (1)
Logan Shaw $77,500 (1)
Devin Shore $77,500 (1)
Matt Donovan $77,500 (1)
Alex Jefferies $77,500 (1)
Oscar Dansk $77,500 (1)
Dakota Mermis $77,500 (1)
Total Farm Players26
Salary Commitment
Year 2024 : $2,107,083
Year 2025 : $859,250
Year 2026 : $430,833
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,107,083
Year 2025 : $859,250
Year 2026 : $430,833
Year 2027 : $0

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $120 - 5,433 - 90.56%
Level 2: 5000 - $100 - 4,514 - 90.28%
Level 3: 2000 - $80 - 1,739 - 86.95%
Level 4: 4000 - $60 - 3,785 - 94.63%
Luxury : 1000 - $250 - 925 - 92.50%
Total Capacity :18000
Team Popularity : 96.00%
Farm
Farm Level 1: 2000 - $35 - 1,839 - 91.96%
Farm Level 2: 1000 - $15 - 928 - 92.83%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %16,396 - 91.09%
Average Income per Game$2,534,296
Year to Date Revenue$7,602,889
Farm
Home Games Left34
Average Attendance - %2,768 - 92.25%
Average Income per Game$116,664
Year to Date Revenue$466,654

Expense

Pro Players Total Salaries$83,279,441
Farm Players Total Salaries$1,999,333
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,286,497
Farm Year To Date Expenses$223,618
Pro Salary Cap To Date$6,999,945
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$96,303,261
Farm Estimated Season Revenue$3,966,559
Pro Remaining Season Days181
Pro Expenses Per Days$425,654
Pro Estimated Expenses$77,043,374
Farm Remaining Season Days173
Farm Expenses Per Days$13,154
Farm Estimated Expenses$2,275,642
Estimated Season Expenses$79,319,016
Season Salary Cap$80,941,939
Estimate Under Maximum Salary Cap of $83,500,000$2,558,061
Estimate Over Minimum Salary Cap of $61,700,000 $19,241,939
Current Bank Account$33,393,839
Projected Bank Account$54,344,643

Pro Players Salaries

Artemi Panarin (1 Way Contract) $11,642,860 (3)
Adam Fox (1 Way Contract) $9,500,000 (6)
Mika Zibanejad (1 Way Contract) $8,500,000 (7)
Chris Kreider (1 Way Contract) $6,500,000 (4)
Igor Shesterkin (1 Way Contract) $5,666,667 (2)
Vincent Trocheck (1 Way Contract) $5,625,000 (6)
Bryan Rust (1 Way Contract) $5,125,000 (5)
Filip Chytil (1 Way Contract) $4,437,500 (4)
K'Andre Miller (1 Way Contract) $3,872,000 (2)
Barclay Goodrow (1 Way Contract) $3,641,667 (4)
Luke Schenn (1 Way Contract) $2,800,000 (3)
Alexis Lafreniere (1 Way Contract) $2,325,000 (2)
Cal Clutterbuck (1 Way Contract) $1,750,000 (1)
Matt Roy (1 Way Contract) $1,575,000 (1)
Tony DeAngelo (1 Way Contract) $1,256,250 (1)
Braden Schneider $925,000 (1)
Jonathan Quick (1 Way Contract) $900,000 (1)
Austin Watson (1 Way Contract) $850,000 (1)
Adam Edstrom $846,667 (2)
Will Cuylle $828,333 (2)
Erik Gustafsson (1 Way Contract) $825,000 (1)
Tyler Pitlick (1 Way Contract) $787,500 (1)
-1 Way Contract Salary Cap : $0
Taylor Raddysh (1 Way Contract) $775,000 (1)
Jake Leschyshyn (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Louis Domingue (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Jonny Brodzinski $775,000 (1)
Total Pro Players26
Salary Commitment
Year 2024 : $83,279,441
Year 2025 : $72,085,691
Year 2026 : $57,772,024
Year 2027 : $43,329,167
Salary Average Commitment
Year 2024 : $83,279,440
Year 2025 : $72,085,690
Year 2026 : $57,772,024
Year 2027 : $43,329,167
Salary Cap with 1 Way Contract
Year 2024 : $80,941,944
Year 2025 : $71,310,688
Year 2026 : $57,772,024
Year 2027 : $43,329,167

Farm Players Salaries

Bobby Trivigno $92,500 (1)
Karl Henriksson $87,000 (1)
Ryder Korczak $85,917 (2)
Olof Lindbom $85,500 (1)
Adam Sykora $83,833 (4)
Dylan Garand $82,833 (2)
Matt Rempe $82,000 (2)
Dryden Hunt $80,000 (2)
Matthew Robertson $79,750 (1)
Hugo Ollas $77,500 (1)
Alex Peters $77,500 (1)
Trevor Carrick $77,500 (1)
Turner Elson $77,500 (1)
Mac Hollowell $77,500 (1)
Connor Mackey $77,500 (1)
Brandon Scanlin $77,500 (1)
Derrick Pouliot $77,500 (1)
Mike Vecchione $77,500 (1)
Chris Wagner $77,500 (1)
Christian Wolanin $77,500 (1)
Maxim Barbashev $77,500 (1)
Jaroslav Chmelar $77,500 (1)
Victor Mancini $77,500 (1)
Kalle Vaisanen $77,500 (1)
Alex Belzile $77,500 (1)
Total Farm Players25
Salary Commitment
Year 2024 : $1,999,333
Year 2025 : $414,583
Year 2026 : $83,833
Year 2027 : $83,833
Salary Average Commitment
Year 2024 : $1,999,333
Year 2025 : $414,583
Year 2026 : $83,833
Year 2027 : $83,833

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 6000 - $120 - 4,494 - 74.91%
Level 2: 5000 - $100 - 3,833 - 76.67%
Level 3: 2000 - $80 - 1,501 - 75.05%
Level 4: 4000 - $60 - 3,049 - 76.22%
Luxury : 1000 - $250 - 741 - 74.08%
Total Capacity :18000
Team Popularity : 79.00%
Farm
Farm Level 1: 2000 - $35 - 1,903 - 95.15%
Farm Level 2: 1000 - $15 - 946 - 94.58%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %13,618 - 75.66%
Average Income per Game$2,102,187
Year to Date Revenue$10,510,937
Farm
Home Games Left34
Average Attendance - %2,849 - 94.96%
Average Income per Game$120,379
Year to Date Revenue$481,516

Expense

Pro Players Total Salaries$76,623,214
Farm Players Total Salaries$2,742,349
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,668,640
Farm Year To Date Expenses$289,190
Pro Salary Cap To Date$6,582,790
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$75,678,746
Farm Estimated Season Revenue$4,092,886
Pro Remaining Season Days181
Pro Expenses Per Days$392,036
Pro Estimated Expenses$70,958,516
Farm Remaining Season Days173
Farm Expenses Per Days$17,065
Farm Estimated Expenses$2,952,245
Estimated Season Expenses$73,910,761
Season Salary Cap$76,623,214
Estimate Under Maximum Salary Cap of $83,500,000$6,876,786
Estimate Over Minimum Salary Cap of $61,700,000 $14,923,214
Current Bank Account$51,671,948
Projected Bank Account$57,532,819

Pro Players Salaries

Anze Kopitar (1 Way Contract) $10,000,000 (1)
Tim Stutzle (1 Way Contract) $8,350,000 (8)
Brady Tkachuk (1 Way Contract) $8,205,714 (5)
Jacob Trouba (1 Way Contract) $8,000,000 (3)
Drake Batherson (1 Way Contract) $4,975,000 (4)
Adin Hill (1 Way Contract) $4,500,000 (2)
Noah Dobson (1 Way Contract) $4,000,000 (2)
Erik Gudbranson (1 Way Contract) $4,000,000 (3)
Jeremy Swayman (1 Way Contract) $4,000,000 (1)
Matt Duchene (1 Way Contract) $3,750,000 (1)
Alex Kerfoot (1 Way Contract) $3,500,000 (2)
Mathieu Joseph (1 Way Contract) $2,950,000 (3)
Patrick Kane (1 Way Contract) $1,500,000 (1)
Ryan Poehling (1 Way Contract) $1,400,000 (1)
Lucas Raymond $925,000 (1)
Jake Sanderson $925,000 (1)
Alex Vlasic $916,667 (1)
Louis Crevier $850,833 (1)
Shane Pinto (1 Way Contract) $775,000 (1)
Parker Kelly $775,000 (1)
Nick Seeler (1 Way Contract) $775,000 (1)
Connor Brown (1 Way Contract) $775,000 (1)
Beck Malenstyn $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2024 : $76,623,214
Year 2025 : $48,480,714
Year 2026 : $36,480,714
Year 2027 : $21,530,714
Salary Average Commitment
Year 2024 : $76,623,214
Year 2025 : $48,480,714
Year 2026 : $36,480,714
Year 2027 : $21,530,714
Salary Cap with 1 Way Contract
Year 2024 : $76,623,214
Year 2025 : $48,480,714
Year 2026 : $36,480,714
Year 2027 : $21,530,714

Farm Players Salaries

Ivan Fedotov $115,625 (1)
Nolan Burke $107,708 (2)
Jake Chiasson $105,417 (3)
Drew Commesso $92,500 (3)
Tyler Kleven $91,667 (2)
Simon Edvinsson $89,500 (3)
Ryder Rolston $89,500 (3)
Ridly Greig $86,333 (2)
Angus Crookshank $83,833 (1)
Donovan Sebrango $82,833 (2)
Zack Ostapchuk $82,600 (3)
Cole Reinhardt $81,333 (1)
Isaac Poulter $81,250 (2)
Jack Finley $79,750 (2)
Jacob Quillan $77,500 (1)
Ben Zloty $77,500 (1)
Evan Cormier $77,500 (1)
John Hayden $77,500 (1)
Dillon Heatherington $77,500 (1)
Bokondji Imama $77,500 (1)
Alex Kannok-Leipert $77,500 (1)
Jujhar Khaira $77,500 (1)
Cedric Pare $77,500 (1)
Jacob Larsson $77,500 (1)
Garrett Pilon $77,500 (1)
Chase Priskie $77,500 (1)
Ben Steeves $77,500 (1)
Wilmer Skoog $77,500 (1)
Lleyton Roed $77,500 (1)
Stephen Halliday $77,500 (1)
Justin Hryckowian $77,500 (1)
Connor McClennon $77,500 (1)
Vincent Sevigny $77,500 (1)
Total Farm Players33
Salary Commitment
Year 2024 : $2,742,349
Year 2025 : $989,058
Year 2026 : $459,517
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,742,349
Year 2025 : $989,058
Year 2026 : $459,517
Year 2027 : $0

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - $120 - 2,995 - 49.91%
Level 2: 5000 - $100 - 2,496 - 49.91%
Level 3: 2000 - $80 - 962 - 48.08%
Level 4: 4000 - $60 - 1,921 - 48.01%
Luxury : 1000 - $250 - 469 - 46.85%
Total Capacity :18000
Team Popularity : 50.00%
Farm
Farm Level 1: 2000 - $35 - 1,902 - 95.09%
Farm Level 2: 1000 - $15 - 947 - 94.68%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %8,841 - 49.11%
Average Income per Game$1,368,066
Year to Date Revenue$2,736,131
Farm
Home Games Left34
Average Attendance - %2,849 - 94.95%
Average Income per Game$120,336
Year to Date Revenue$481,345

Expense

Pro Players Total Salaries$74,167,483
Farm Players Total Salaries$2,226,291
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$9,281,250
Pro Year To Date Expenses$6,267,922
Farm Year To Date Expenses$251,933
Pro Salary Cap To Date$6,048,979
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,354,554
Farm Estimated Season Revenue$4,091,432
Pro Remaining Season Days181
Pro Expenses Per Days$379,634
Pro Estimated Expenses$68,713,754
Farm Remaining Season Days173
Farm Expenses Per Days$14,349
Farm Estimated Expenses$2,482,377
Estimated Season Expenses$71,196,131
Season Salary Cap$81,898,734
Estimate Under Maximum Salary Cap of $83,500,000$1,601,266
Estimate Over Minimum Salary Cap of $61,700,000 $20,198,734
Current Bank Account$26,636,452
Projected Bank Account$12,886,307

Pro Players Salaries

Josh Norris (1 Way Contract) $7,950,000 (7)
Sean Couturier (1 Way Contract) $7,500,000 (7)
Vince Dunn (1 Way Contract) $7,350,000 (4)
Travis Sanheim (1 Way Contract) $6,250,000 (8)
Cam Atkinson $5,000,000 (2)
Joel Farabee (1 Way Contract) $5,000,000 (5)
Damon Severson (1 Way Contract) $4,700,000 (8)
Filip Gustavsson (1 Way Contract) $4,000,000 (3)
Scott Laughton (1 Way Contract) $3,000,000 (3)
Sean Walker (1 Way Contract) $2,650,000 (1)
Noah Cates (1 Way Contract) $2,625,000 (2)
Jamie Drysdale (1 Way Contract) $2,300,000 (3)
Nicolas Hague (1 Way Contract) $2,294,150 (2)
Max Pacioretty (1 Way Contract) $2,000,000 (1)
Nicolas Deslauriers (1 Way Contract) $1,750,000 (3)
Cam York (1 Way Contract) $1,600,000 (2)
Joey Daccord (1 Way Contract) $1,200,000 (2)
Christian Fischer (1 Way Contract) $1,125,000 (1)
Jack Drury $925,000 (1)
Bobby Brink $925,000 (1)
Tyson Foerster $863,333 (2)
Mark Kastelic (1 Way Contract) $835,000 (2)
Caleb Jones (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Grigori Denisenko (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Egor Zamula (1 Way Contract) $775,000 (1)
Total Pro Players25
Salary Commitment
Year 2024 : $74,167,483
Year 2025 : $64,992,483
Year 2026 : $49,800,000
Year 2027 : $38,750,000
Salary Average Commitment
Year 2024 : $74,167,483
Year 2025 : $64,992,483
Year 2026 : $49,800,000
Year 2027 : $38,750,000
Salary Cap with 1 Way Contract
Year 2024 : $72,617,480
Year 2025 : $64,217,484
Year 2026 : $49,800,000
Year 2027 : $38,750,000

Farm Players Salaries

Will Zmolek $92,000 (1)
Noah Ostlund $91,833 (4)
Emil Andrae $90,333 (3)
Adam Ginning $88,375 (1)
Caedan Bankier $86,750 (3)
Alexis Gendron $86,000 (3)
Topias Vilen $85,000 (3)
Ronnie Attard $85,000 (2)
Tyson Hinds $85,000 (3)
Helge Grans $84,750 (2)
Ethan Samson $84,667 (3)
Tomas Hamara $83,167 (4)
Samu Tuomaala $83,083 (3)
Elliot Desnoyers $82,500 (2)
Mason Millman $81,833 (1)
Jon-Randall Avon $80,000 (3)
Zayde Wisdom $79,750 (2)
Olle Lycksell $78,750 (2)
Cooper Marody $77,500 (1)
Tanner Laczynski $77,500 (1)
Devin Cooley $77,500 (1)
Ryan Francis $77,500 (1)
Hunter McDonald $77,500 (1)
Maxime Comtois $77,500 (1)
Adam Brooks $77,500 (1)
Pavel Cajan $77,500 (1)
Felix Sandstrom $77,500 (1)
Total Farm Players27
Salary Commitment
Year 2024 : $2,226,291
Year 2025 : $1,266,583
Year 2026 : $855,833
Year 2027 : $175,000
Salary Average Commitment
Year 2024 : $2,226,291
Year 2025 : $1,266,583
Year 2026 : $855,833
Year 2027 : $175,000

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 6000 - $120 - 4,003 - 66.72%
Level 2: 5000 - $100 - 3,441 - 68.83%
Level 3: 2000 - $80 - 1,395 - 69.75%
Level 4: 4000 - $60 - 2,766 - 69.14%
Luxury : 1000 - $250 - 683 - 68.33%
Total Capacity :18000
Team Popularity : 76.00%
Farm
Farm Level 1: 2000 - $35 - 1,856 - 92.78%
Farm Level 2: 1000 - $15 - 917 - 91.65%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %12,288 - 68.27%
Average Income per Game$1,896,571
Year to Date Revenue$5,689,714
Farm
Home Games Left34
Average Attendance - %2,772 - 92.40%
Average Income per Game$117,248
Year to Date Revenue$468,991

Expense

Pro Players Total Salaries$84,411,842
Farm Players Total Salaries$1,771,835
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,270,649
Farm Year To Date Expenses$204,095
Pro Salary Cap To Date$6,740,470
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$72,069,711
Farm Estimated Season Revenue$3,986,424
Pro Remaining Season Days181
Pro Expenses Per Days$431,373
Pro Estimated Expenses$78,078,513
Farm Remaining Season Days173
Farm Expenses Per Days$11,957
Farm Estimated Expenses$2,068,561
Estimated Season Expenses$80,147,074
Season Salary Cap$79,236,843
Estimate Under Maximum Salary Cap of $83,500,000$4,263,157
Estimate Over Minimum Salary Cap of $61,700,000 $17,536,843
Current Bank Account$30,744,228
Projected Bank Account$26,653,289

Pro Players Salaries

Erik Karlsson (1 Way Contract) $11,500,000 (4)
Timo Meier (1 Way Contract) $8,800,000 (6)
Sidney Crosby (1 Way Contract) $8,700,000 (2)
Kris Letang (1 Way Contract) $6,100,000 (5)
Evgeni Malkin (1 Way Contract) $6,100,000 (3)
Jake Guentzel (1 Way Contract) $6,000,000 (1)
Rickard Rakell (1 Way Contract) $5,000,000 (5)
Tristan Jarry (1 Way Contract) $5,000,000 (5)
Marcus Pettersson (1 Way Contract) $4,025,175 (2)
Radko Gudas (1 Way Contract) $4,000,000 (3)
Jeff Carter (1 Way Contract) $3,125,000 (1)
Tyler Toffoli (1 Way Contract) $2,125,000 (1)
Alex Nedeljkovic (1 Way Contract) $1,500,000 (1)
Rem Pitlick (1 Way Contract) $1,100,000 (1)
-1 Way Contract Salary Cap : $0
Drew O'Connor (1 Way Contract) $925,000 (2)
Joel Blomqvist $886,667 (3)
Jack Rathbone (1 Way Contract) $850,000 (1)
-1 Way Contract Salary Cap : $0
Jansen Harkins (1 Way Contract) $850,000 (1)
-1 Way Contract Salary Cap : $0
Pierre-Olivier Joseph (1 Way Contract) $825,000 (1)
-1 Way Contract Salary Cap : $0
Chad Ruhwedel (1 Way Contract) $800,000 (1)
Corey Perry (1 Way Contract) $775,000 (1)
Alex Nylander (1 Way Contract) $775,000 (1)
Valtteri Puustinen $775,000 (1)
John Ludvig (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Ryan Shea (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Chris Tierney $775,000 (1)
Radim Zohorna $775,000 (1)
Calvin De-Haan (1 Way Contract) $775,000 (1)
Total Pro Players28
Salary Commitment
Year 2024 : $84,411,842
Year 2025 : $61,811,842
Year 2026 : $47,386,667
Year 2027 : $36,400,000
Salary Average Commitment
Year 2024 : $84,411,842
Year 2025 : $61,811,842
Year 2026 : $47,386,667
Year 2027 : $36,400,000
Salary Cap with 1 Way Contract
Year 2024 : $79,236,840
Year 2025 : $61,036,840
Year 2026 : $47,386,667
Year 2027 : $36,400,000

Farm Players Salaries

Corey Andonovski $92,500 (1)
Isaac Belliveau $87,500 (3)
Lukas Svejkovsky $85,917 (2)
Jordan Frasca $85,917 (2)
Taylor Gauthier $85,917 (2)
Jack St-Ivany $85,750 (1)
Raivis Ansons $84,417 (2)
Dillon Hamaliuk $78,917 (1)
Marc Johnstone $77,500 (2)
Ryan Carpenter $77,500 (1)
Taylor Fedun $77,500 (1)
Leon Gawanke $77,500 (1)
Jonathan Gruden $77,500 (1)
Gustavs Davis Grigals $77,500 (1)
Joona Koppanen $77,500 (2)
Griffin Mendel $77,500 (1)
Jacob Peterson $77,500 (1)
Alexander Petrovic $77,500 (1)
Scott Sabourin $77,500 (2)
Dmitri Samorukov $77,500 (1)
Colin White $77,500 (1)
Xavier Ouellet $77,500 (1)
Total Farm Players22
Salary Commitment
Year 2024 : $1,771,835
Year 2025 : $662,168
Year 2026 : $87,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,771,835
Year 2025 : $662,168
Year 2026 : $87,500
Year 2027 : $0

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 6000 - $120 - 5,587 - 93.11%
Level 2: 5000 - $100 - 4,334 - 86.69%
Level 3: 2000 - $80 - 1,833 - 91.66%
Level 4: 4000 - $60 - 3,738 - 93.45%
Luxury : 1000 - $250 - 894 - 89.40%
Total Capacity :18000
Team Popularity : 98.00%
Farm
Farm Level 1: 2000 - $35 - 1,964 - 98.20%
Farm Level 2: 1000 - $15 - 957 - 95.68%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %16,386 - 91.03%
Average Income per Game$2,530,385
Year to Date Revenue$10,121,539
Farm
Home Games Left34
Average Attendance - %2,921 - 97.36%
Average Income per Game$123,806
Year to Date Revenue$495,224

Expense

Pro Players Total Salaries$72,224,583
Farm Players Total Salaries$2,555,395
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$5,250,000
Pro Year To Date Expenses$6,278,237
Farm Year To Date Expenses$273,377
Pro Salary Cap To Date$5,611,570
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$93,624,236
Farm Estimated Season Revenue$4,209,404
Pro Remaining Season Days181
Pro Expenses Per Days$369,821
Pro Estimated Expenses$66,937,601
Farm Remaining Season Days173
Farm Expenses Per Days$16,081
Farm Estimated Expenses$2,782,013
Estimated Season Expenses$69,719,614
Season Salary Cap$71,724,582
Estimate Under Maximum Salary Cap of $83,500,000$11,775,418
Estimate Over Minimum Salary Cap of $61,700,000 $10,024,582
Current Bank Account$53,323,955
Projected Bank Account$81,437,981

Pro Players Salaries

Mikhail Sergachev (1 Way Contract) $8,500,000 (8)
Logan Couture (1 Way Contract) $8,000,000 (4)
Marc-Edouard Vlasic (1 Way Contract) $7,000,000 (3)
Rasmus Dahlin (1 Way Contract) $6,000,000 (1)
Kevin Labanc (1 Way Contract) $4,725,000 (1)
-1 Way Contract Salary Cap : $3,575,000
Mike Hoffman (1 Way Contract) $4,500,000 (1)
-1 Way Contract Salary Cap : $3,350,000
Spencer Knight (1 Way Contract) $4,500,000 (3)
Luke Kunin (1 Way Contract) $2,750,000 (1)
Oskar Lindblom (1 Way Contract) $2,500,000 (1)
-1 Way Contract Salary Cap : $1,350,000
Cody Glass (1 Way Contract) $2,500,000 (2)
Radim Simek (1 Way Contract) $2,250,000 (1)
-1 Way Contract Salary Cap : $1,100,000
Kaapo Kakko (1 Way Contract) $2,100,000 (1)
Ethan Bear (1 Way Contract) $2,062,500 (2)
-1 Way Contract Salary Cap : $912,500
Klim Kostin (1 Way Contract) $2,000,000 (2)
Georgii Merkulov $975,000 (2)
Ty Emberson $950,000 (1)
Nikita Nesterenko $925,000 (1)
Nikolai Kovalenko $896,250 (2)
Arthur Kaliyev $894,167 (1)
Max Sasson (1 Way Contract) $870,000 (2)
Emil Lilleberg (1 Way Contract) $870,000 (2)
Ville Heinola $863,333 (1)
Pavol Regenda $855,000 (1)
Maxence Guenette $813,333 (1)
Givani Smith (1 Way Contract) $800,000 (2)
Michael Eyssimont (1 Way Contract) $800,000 (2)
Jesse Ylonen $775,000 (1)
Tobias Bjornfot (1 Way Contract) $775,000 (2)
Olivier Rodrigue $775,000 (1)
Total Pro Players29
Salary Commitment
Year 2024 : $72,224,583
Year 2025 : $40,548,750
Year 2026 : $28,000,000
Year 2027 : $16,500,000
Salary Average Commitment
Year 2024 : $72,224,583
Year 2025 : $40,548,750
Year 2026 : $28,000,000
Year 2027 : $16,500,000
Salary Cap with 1 Way Contract
Year 2024 : $66,474,583
Year 2025 : $39,398,750
Year 2026 : $28,000,000
Year 2027 : $16,500,000

Farm Players Salaries

Collin Graf $117,708 (3)
Nathan Gaucher $110,833 (3)
Nikita Novikov $108,438 (3)
Valtteri Pulli $95,000 (2)
Georgi Romanov $91,000 (2)
Shakir Mukhamadullin $89,417 (2)
Ethan Cardwell $86,750 (3)
Magnus Chrona $86,750 (2)
William Eklund $86,333 (3)
Artem Guryev $86,000 (3)
Brandon Coe $85,083 (1)
Gannon Laroque $83,667 (3)
Riley Kidney $83,667 (3)
Mitchell Russell $83,667 (2)
Ozzy Wiesblatt $83,583 (2)
Nick Cicek $83,500 (1)
Danil Gushchin $82,833 (2)
Tristen Robins $79,750 (2)
Nikita Okhotiuk $78,917 (1)
Luke Cavallin $77,500 (1)
Jacob MacDonald $77,500 (1)
Adam Scheel $77,500 (1)
Sahil Panwar $77,500 (1)
Owen Pederson $77,500 (1)
Eetu Makiniemi $77,500 (1)
Riley Fiddler-Schultz $77,500 (1)
Chas Sharpe $77,500 (1)
Milo Roelens $77,500 (1)
Adam Mechura $77,500 (1)
Jackson Berezowski $77,500 (1)
Total Farm Players30
Salary Commitment
Year 2024 : $2,555,395
Year 2025 : $1,455,395
Year 2026 : $763,395
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,555,395
Year 2025 : $1,455,395
Year 2026 : $763,395
Year 2027 : $0

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 6000 - $120 - 4,732 - 78.86%
Level 2: 5000 - $100 - 3,895 - 77.90%
Level 3: 2000 - $80 - 1,597 - 79.85%
Level 4: 4000 - $60 - 3,195 - 79.86%
Luxury : 1000 - $250 - 774 - 77.35%
Total Capacity :18000
Team Popularity : 86.00%
Farm
Farm Level 1: 2000 - $35 - 1,939 - 96.94%
Farm Level 2: 1000 - $15 - 917 - 91.73%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %14,192 - 78.84%
Average Income per Game$2,190,427
Year to Date Revenue$8,761,707
Farm
Home Games Left34
Average Attendance - %2,856 - 95.20%
Average Income per Game$121,607
Year to Date Revenue$486,426

Expense

Pro Players Total Salaries$80,977,333
Farm Players Total Salaries$1,512,486
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,038,459
Farm Year To Date Expenses$180,064
Pro Salary Cap To Date$6,652,100
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$81,045,790
Farm Estimated Season Revenue$4,134,621
Pro Remaining Season Days181
Pro Expenses Per Days$414,027
Pro Estimated Expenses$74,938,887
Farm Remaining Season Days173
Farm Expenses Per Days$10,592
Farm Estimated Expenses$1,832,416
Estimated Season Expenses$76,771,303
Season Salary Cap$77,477,336
Estimate Under Maximum Salary Cap of $83,500,000$6,022,664
Estimate Over Minimum Salary Cap of $61,700,000 $15,777,336
Current Bank Account$37,608,385
Projected Bank Account$46,017,493

Pro Players Salaries

Pierre-Luc Dubois (1 Way Contract) $8,500,000 (6)
Philipp Grubauer (1 Way Contract) $5,900,000 (4)
Andre Burakovsky (1 Way Contract) $5,500,000 (4)
Jaden Schwartz (1 Way Contract) $5,500,000 (3)
Oliver Bjorkstrand (1 Way Contract) $5,400,000 (3)
Yanni Gourde (1 Way Contract) $5,166,666 (2)
Jared McCann (1 Way Contract) $5,000,000 (4)
Samuel Girard (1 Way Contract) $5,000,000 (4)
Jamie Oleksiak (1 Way Contract) $4,600,000 (3)
Adam Larsson (1 Way Contract) $4,000,000 (2)
Carter Hart (1 Way Contract) $3,979,000 (1)
Chris Driedger (1 Way Contract) $3,500,000 (1)
-1 Way Contract Salary Cap : $2,350,000
Shane Wright (1 Way Contract) $3,000,000 (4)
Brian Dumoulin (1 Way Contract) $2,700,000 (2)
Henri Jokiharju (1 Way Contract) $2,500,000 (1)
Kailer Yamamoto (1 Way Contract) $2,500,000 (1)
Sammy Blais (1 Way Contract) $1,000,000 (1)
Matty Beniers $897,500 (1)
Tye Kartye $859,167 (2)
Cale Fleury (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $0
Patrick Brown (1 Way Contract) $800,000 (2)
Dennis Gilbert (1 Way Contract) $775,000 (1)
Kole Lind $775,000 (1)
Andrew Poturalski (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Jalen Chatfield $775,000 (1)
Marian Studenic (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Total Pro Players26
Salary Commitment
Year 2024 : $80,977,333
Year 2025 : $62,725,833
Year 2026 : $48,400,000
Year 2027 : $32,900,000
Salary Average Commitment
Year 2024 : $80,977,333
Year 2025 : $62,725,833
Year 2026 : $48,400,000
Year 2027 : $32,900,000
Salary Cap with 1 Way Contract
Year 2024 : $77,477,328
Year 2025 : $61,925,832
Year 2026 : $48,400,000
Year 2027 : $32,900,000

Farm Players Salaries

Mads Sogaard $92,500 (1)
David Goyette $92,333 (1)
Ryker Evans $89,750 (2)
Ryan Winterton $89,500 (3)
Ville Petman $88,375 (1)
Ales Stezka $87,000 (1)
Tucker Robertson $87,000 (3)
Logan Morrison $87,000 (3)
Ville Ottavainen $86,750 (3)
Peetro Seppala $85,500 (1)
Jacob Melanson $82,611 (3)
Luke Henman $79,167 (1)
Cameron Hughes $77,500 (1)
Mark Rassell $77,500 (1)
Max McCormick $77,500 (1)
Ryan Sandelin $77,500 (1)
Lukas Dragicevic $77,500 (1)
Nikolas Brouillard $77,500 (1)
Total Farm Players18
Salary Commitment
Year 2024 : $1,512,486
Year 2025 : $522,611
Year 2026 : $432,861
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,512,486
Year 2025 : $522,611
Year 2026 : $432,861
Year 2027 : $0

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 6000 - $120 - 6,000 - 100.00%
Level 2: 5000 - $100 - 5,000 - 100.00%
Level 3: 2000 - $80 - 2,000 - 100.00%
Level 4: 4000 - $60 - 4,000 - 100.00%
Luxury : 1000 - $250 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 150.00%
Farm
Farm Level 1: 2000 - $35 - 1,746 - 87.30%
Farm Level 2: 1000 - $15 - 909 - 90.85%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,786,300
Year to Date Revenue$8,358,900
Farm
Home Games Left34
Average Attendance - %2,655 - 88.48%
Average Income per Game$111,359
Year to Date Revenue$445,436

Expense

Pro Players Total Salaries$84,212,440
Farm Players Total Salaries$2,182,694
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,312,308
Farm Year To Date Expenses$240,431
Pro Salary Cap To Date$7,063,309
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$105,879,400
Farm Estimated Season Revenue$3,786,206
Pro Remaining Season Days181
Pro Expenses Per Days$430,366
Pro Estimated Expenses$77,896,246
Farm Remaining Season Days173
Farm Expenses Per Days$14,119
Farm Estimated Expenses$2,442,587
Estimated Season Expenses$80,338,833
Season Salary Cap$82,312,440
Estimate Under Maximum Salary Cap of $83,500,000$1,187,560
Estimate Over Minimum Salary Cap of $61,700,000 $20,612,440
Current Bank Account$42,253,498
Projected Bank Account$71,580,271

Pro Players Salaries

Jordan Kyrou (1 Way Contract) $8,125,000 (8)
Robert Thomas (1 Way Contract) $8,125,000 (8)
Kevin Hayes (1 Way Contract) $7,142,857 (3)
Torey Krug (1 Way Contract) $6,500,000 (4)
Brayden Schenn (1 Way Contract) $6,500,000 (5)
Justin Faulk (1 Way Contract) $6,500,000 (4)
Colton Parayko (1 Way Contract) $6,500,000 (7)
Jordan Binnington (1 Way Contract) $6,000,000 (4)
Pavel Buchnevich (1 Way Contract) $5,800,000 (2)
Michael Bunting (1 Way Contract) $4,500,000 (3)
Kasperi Kapanen (1 Way Contract) $3,200,000 (1)
Zemgus Girgensons (1 Way Contract) $2,500,000 (1)
Vladislav Namestnikov (1 Way Contract) $2,000,000 (2)
Colin Miller (1 Way Contract) $1,850,000 (1)
Nathan Bastian (1 Way Contract) $1,350,000 (2)
Marc Staal (1 Way Contract) $1,100,000 (1)
-1 Way Contract Salary Cap : $0
Robert Bortuzzo (1 Way Contract) $950,000 (1)
Matthew Kessel $883,750 (1)
Axel Jonsson-Fjallby $875,000 (2)
Jake Neighbours $835,833 (2)
Jesse Puljujarvi (1 Way Contract) $800,000 (2)
Tyler Tucker (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $0
Jeff Kubiak $775,000 (1)
Scott Perunovich (1 Way Contract) $775,000 (1)
Joel Hofer (1 Way Contract) $775,000 (2)
Total Pro Players25
Salary Commitment
Year 2024 : $85,162,440
Year 2025 : $73,128,690
Year 2026 : $59,892,857
Year 2027 : $48,250,000
Salary Average Commitment
Year 2024 : $85,162,440
Year 2025 : $73,128,690
Year 2026 : $59,892,857
Year 2027 : $48,250,000
Salary Cap with 1 Way Contract
Year 2024 : $83,262,440
Year 2025 : $72,328,688
Year 2026 : $59,892,857
Year 2027 : $48,250,000

Farm Players Salaries

Anton Malmstrom $91,000 (2)
Leo Loof $86,750 (3)
Keean Washkurak $86,250 (1)
Zach Dean $85,250 (3)
Hunter Skinner $85,083 (1)
Colten Ellis $85,083 (1)
Vadim Zherenko $84,667 (2)
Marc-Andre Gaudet $83,000 (4)
Jack Thompson $82,833 (2)
Tanner Dickinson $82,667 (2)
Jeremie Biakabutuka $82,500 (3)
Nikita Alexandrov $81,667 (1)
Mikhail Abramov $80,944 (1)
Will Bitten $77,500 (1)
Callahan Burke $77,500 (1)
Charles Hudon $77,500 (1)
Wyatt Kalynuk $77,500 (1)
Timur Ibragimov $77,500 (1)
Dante Giannuzzi $77,500 (1)
Joel L'Esperance $77,500 (1)
Mathias Laferriere $77,500 (1)
Hugh McGing $77,500 (1)
Matthew Peca $77,500 (1)
Nathan Todd $77,500 (2)
Tristan Allard $77,500 (1)
Dylan Peterson $77,500 (1)
Calle Rosen $77,500 (1)
Total Farm Players27
Salary Commitment
Year 2024 : $2,182,694
Year 2025 : $756,167
Year 2026 : $337,500
Year 2027 : $83,000
Salary Average Commitment
Year 2024 : $2,182,694
Year 2025 : $756,167
Year 2026 : $337,500
Year 2027 : $83,000

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6000 - $120 - 5,310 - 88.51%
Level 2: 5000 - $100 - 4,569 - 91.37%
Level 3: 2000 - $80 - 1,757 - 87.85%
Level 4: 4000 - $60 - 3,518 - 87.95%
Luxury : 1000 - $250 - 925 - 92.53%
Total Capacity :18000
Team Popularity : 96.00%
Farm
Farm Level 1: 2000 - $35 - 1,855 - 92.75%
Farm Level 2: 1000 - $15 - 949 - 94.93%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %16,079 - 89.33%
Average Income per Game$2,498,849
Year to Date Revenue$7,496,547
Farm
Home Games Left34
Average Attendance - %2,804 - 93.48%
Average Income per Game$117,954
Year to Date Revenue$471,816

Expense

Pro Players Total Salaries$82,146,667
Farm Players Total Salaries$1,781,667
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,138,861
Farm Year To Date Expenses$200,481
Pro Salary Cap To Date$7,052,994
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$94,956,262
Farm Estimated Season Revenue$4,010,436
Pro Remaining Season Days181
Pro Expenses Per Days$419,933
Pro Estimated Expenses$76,007,873
Farm Remaining Season Days173
Farm Expenses Per Days$12,009
Farm Estimated Expenses$2,077,557
Estimated Season Expenses$78,085,430
Season Salary Cap$82,146,667
Estimate Under Maximum Salary Cap of $83,500,000$1,353,333
Estimate Over Minimum Salary Cap of $61,700,000 $20,446,667
Current Bank Account$36,509,632
Projected Bank Account$57,390,900

Pro Players Salaries

David Pastrnak (1 Way Contract) $14,062,500 (8)
Andrei Vasilevskiy (1 Way Contract) $9,500,000 (5)
Brayden Point (1 Way Contract) $9,500,000 (7)
Nikita Kucherov (1 Way Contract) $9,500,000 (4)
Steven Stamkos (1 Way Contract) $8,500,000 (1)
Victor Hedman (1 Way Contract) $7,875,000 (2)
Nick Jensen (1 Way Contract) $3,300,000 (3)
Mario Ferraro (1 Way Contract) $3,250,000 (3)
Nicholas Paul (1 Way Contract) $3,150,000 (6)
Oliver Ekman-Larsson (1 Way Contract) $2,812,500 (1)
Brandon Hagel (1 Way Contract) $1,500,000 (1)
Fabian Zetterlund (1 Way Contract) $1,450,000 (2)
Nic Dowd (1 Way Contract) $1,300,000 (2)
Alexey Toropchenko (1 Way Contract) $1,250,000 (2)
Garnet Hathaway (1 Way Contract) $1,187,500 (2)
Samuel Ersson $859,167 (1)
Jonathan Drouin (1 Way Contract) $825,000 (1)
Darren Raddysh $775,000 (1)
Jaycob Megna (1 Way Contract) $775,000 (1)
Alex Barre-Boulet (1 Way Contract) $775,000 (1)
Total Pro Players20
Salary Commitment
Year 2024 : $82,146,667
Year 2025 : $65,325,000
Year 2026 : $52,262,500
Year 2027 : $45,712,500
Salary Average Commitment
Year 2024 : $82,146,667
Year 2025 : $65,325,000
Year 2026 : $52,262,500
Year 2027 : $45,712,500
Salary Cap with 1 Way Contract
Year 2024 : $82,146,667
Year 2025 : $65,325,000
Year 2026 : $52,262,500
Year 2027 : $45,712,500

Farm Players Salaries

Ilya Usau $89,750 (2)
Maxim Groshev $86,750 (3)
Lucas Edmonds $86,167 (2)
Bennett MacArthur $85,917 (2)
Felix Robert $85,750 (1)
Declan Carlile $85,500 (1)
Hugo Alnefelt $85,083 (1)
Jaydon Dureau $84,167 (2)
Gage Goncalves $82,000 (1)
Roman Schmidt $80,583 (3)
Tyler Gratton $77,500 (1)
Dylan Duke $77,500 (1)
Kyle Maksimovich $77,500 (1)
Jake Massie $77,500 (1)
Michael Hutchinson $77,500 (1)
Cole Koepke $77,500 (1)
Roman Kinal $77,500 (1)
Matt Irwin $77,500 (1)
Gabriel Fortier $77,500 (1)
Sean Day $77,500 (1)
Mitchell Chaffee $77,500 (1)
Brandon Halverson $77,500 (1)
Total Farm Players22
Salary Commitment
Year 2024 : $1,781,667
Year 2025 : $513,334
Year 2026 : $167,333
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,781,667
Year 2025 : $513,334
Year 2026 : $167,333
Year 2027 : $0

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 6000 - $120 - 5,747 - 95.79%
Level 2: 5000 - $100 - 4,863 - 97.25%
Level 3: 2000 - $80 - 1,948 - 97.40%
Level 4: 4000 - $60 - 3,511 - 87.78%
Luxury : 1000 - $250 - 956 - 95.63%
Total Capacity :18000
Team Popularity : 103.00%
Farm
Farm Level 1: 2000 - $35 - 1,803 - 90.15%
Farm Level 2: 1000 - $15 - 969 - 96.88%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %17,025 - 94.59%
Average Income per Game$2,654,480
Year to Date Revenue$7,963,439
Farm
Home Games Left34
Average Attendance - %2,772 - 92.39%
Average Income per Game$115,678
Year to Date Revenue$462,712

Expense

Pro Players Total Salaries$81,012,283
Farm Players Total Salaries$1,554,627
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,064,941
Farm Year To Date Expenses$180,982
Pro Salary Cap To Date$6,747,273
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$100,870,227
Farm Estimated Season Revenue$3,933,052
Pro Remaining Season Days181
Pro Expenses Per Days$414,203
Pro Estimated Expenses$74,970,743
Farm Remaining Season Days173
Farm Expenses Per Days$10,814
Farm Estimated Expenses$1,870,822
Estimated Season Expenses$76,841,565
Season Salary Cap$78,312,283
Estimate Under Maximum Salary Cap of $83,500,000$5,187,717
Estimate Over Minimum Salary Cap of $61,700,000 $16,612,283
Current Bank Account$37,767,796
Projected Bank Account$65,729,510

Pro Players Salaries

Auston Matthews (1 Way Contract) $11,640,250 (1)
John Tavares (1 Way Contract) $11,000,000 (2)
Mitch Marner (1 Way Contract) $10,903,000 (2)
Morgan Rielly (1 Way Contract) $7,500,000 (7)
William Nylander (1 Way Contract) $6,962,366 (1)
Tyler Bertuzzi (1 Way Contract) $5,500,000 (1)
Jake McCabe (1 Way Contract) $4,000,000 (2)
Ilya Samsonov (1 Way Contract) $3,550,000 (1)
Max Domi (1 Way Contract) $3,150,000 (1)
Calle Jarnkrok (1 Way Contract) $2,100,000 (3)
-1 Way Contract Salary Cap : $950,000
Simon Benoit (1 Way Contract) $1,415,000 (1)
Timothy Liljegren (1 Way Contract) $1,400,000 (1)
Conor Timmins (1 Way Contract) $1,100,000 (2)
Steven Lorentz (1 Way Contract) $1,050,000 (1)
Zach Parise (1 Way Contract) $937,500 (1)
Matthew Knies $925,000 (2)
Adam Klapka $832,500 (1)
Pontus Holmberg (1 Way Contract) $800,000 (2)
Mark Giordano (1 Way Contract) $800,000 (1)
Nicholas Robertson $796,667 (1)
Dylan McIlrath $775,000 (2)
Max Lajoie (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Bobby McMann $775,000 (1)
Noah Gregor (1 Way Contract) $775,000 (1)
Kyle Clifford (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Joseph Woll $775,000 (2)
Total Pro Players26
Salary Commitment
Year 2024 : $81,012,283
Year 2025 : $39,878,000
Year 2026 : $9,600,000
Year 2027 : $7,500,000
Salary Average Commitment
Year 2024 : $81,012,283
Year 2025 : $39,878,000
Year 2026 : $9,600,000
Year 2027 : $7,500,000
Salary Cap with 1 Way Contract
Year 2024 : $78,312,280
Year 2025 : $38,728,000
Year 2026 : $8,450,000
Year 2027 : $7,500,000

Farm Players Salaries

Roni Hirvonen $85,667 (2)
Topi Niemela $85,667 (2)
Ryan Tverberg $85,167 (3)
Noah Chadwick $85,167 (1)
Mikko Kokkonen $84,667 (2)
Fraser Minten $84,583 (1)
Dennis Hildeby $84,333 (2)
Max Ellis $83,875 (1)
Dmitry Ovchinnikov $83,500 (1)
Alex Steeves $83,417 (1)
William Villeneuve $81,778 (2)
Keith Petruzzelli $81,750 (1)
Ty Voit $80,056 (3)
Kyle Crnkovic $77,500 (1)
Michael Joyaux $77,500 (1)
Rhett Gardner $77,500 (1)
T.J. Friedmann $77,500 (1)
Kyle Capobianco $77,500 (1)
Nick Abruzzese $77,500 (2)
Total Farm Players19
Salary Commitment
Year 2024 : $1,554,627
Year 2025 : $664,835
Year 2026 : $165,223
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,554,627
Year 2025 : $664,835
Year 2026 : $165,223
Year 2027 : $0

Utah Hockey Club



Arena Capacity - Ticket Price
Attendance - %

Arena NameDelta Center
Level 1: 6000 - $120 - 4,447 - 74.12%
Level 2: 5000 - $100 - 3,551 - 71.02%
Level 3: 2000 - $80 - 1,520 - 75.98%
Level 4: 4000 - $60 - 2,925 - 73.13%
Luxury : 1000 - $250 - 727 - 72.70%
Total Capacity :18000
Team Popularity : 79.00%
Farm
Farm Level 1: 2000 - $35 - 1,879 - 93.97%
Farm Level 2: 1000 - $15 - 907 - 90.66%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %13,170 - 73.17%
Average Income per Game$2,037,699
Year to Date Revenue$6,113,097
Farm
Home Games Left33
Average Attendance - %2,786 - 92.87%
Average Income per Game$118,273
Year to Date Revenue$591,367

Expense

Pro Players Total Salaries$72,200,834
Farm Players Total Salaries$1,601,042
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,366,086
Farm Year To Date Expenses$179,530
Pro Salary Cap To Date$5,909,955
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$77,432,562
Farm Estimated Season Revenue$3,903,022
Pro Remaining Season Days181
Pro Expenses Per Days$369,701
Pro Estimated Expenses$66,915,881
Farm Remaining Season Days173
Farm Expenses Per Days$11,058
Farm Estimated Expenses$1,913,034
Estimated Season Expenses$68,828,915
Season Salary Cap$68,480,832
Estimate Under Maximum Salary Cap of $83,500,000$15,019,168
Estimate Over Minimum Salary Cap of $61,700,000 $6,780,832
Current Bank Account$48,374,505
Projected Bank Account$60,881,174

Pro Players Salaries

Jeff Skinner (1 Way Contract) $9,000,000 (4)
Clayton Keller (1 Way Contract) $7,150,000 (5)
Alex Killorn (1 Way Contract) $6,250,000 (4)
Nick Schmaltz (1 Way Contract) $5,850,000 (3)
Rasmus Ristolainen (1 Way Contract) $5,100,000 (4)
John Marino (1 Way Contract) $4,400,000 (4)
Lawson Crouse (1 Way Contract) $4,300,000 (4)
Connor Ingram (1 Way Contract) $4,000,000 (3)
Petr Mrazek (1 Way Contract) $3,800,000 (1)
Matias Maccelli (1 Way Contract) $3,425,000 (3)
Teddy Blueger (1 Way Contract) $1,900,000 (1)
Barrett Hayton (1 Way Contract) $1,775,000 (1)
Travis Boyd (1 Way Contract) $1,750,000 (1)
-1 Way Contract Salary Cap : $600,000
Sean Durzi (1 Way Contract) $1,700,000 (1)
Juuso Valimaki (1 Way Contract) $1,550,000 (1)
Logan Cooley $950,000 (3)
Jordan Oesterle (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Michael Kesselring $925,000 (1)
Josh Doan $925,000 (3)
Dylan Guenther $894,167 (2)
J.J. Moser $886,667 (1)
Waltteri Merela (1 Way Contract) $870,000 (1)
-1 Way Contract Salary Cap : $0
Liam O'Brien (1 Way Contract) $775,000 (1)
Marshall Rifai (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Jacob Lucchini $775,000 (1)
Joel Kiviranta (1 Way Contract) $775,000 (1)
Matt Villalta (1 Way Contract) $775,000 (1)
Total Pro Players27
Salary Commitment
Year 2024 : $72,200,834
Year 2025 : $53,019,167
Year 2026 : $51,350,000
Year 2027 : $36,200,000
Salary Average Commitment
Year 2024 : $72,200,834
Year 2025 : $53,019,167
Year 2026 : $51,350,000
Year 2027 : $36,200,000
Salary Cap with 1 Way Contract
Year 2024 : $68,480,832
Year 2025 : $52,244,168
Year 2026 : $51,350,000
Year 2027 : $36,200,000

Farm Players Salaries

Aku Raty $89,625 (2)
Maksymilian Szuber $85,917 (3)
Patrik Koch $84,750 (1)
Curtis Douglas $83,750 (1)
Montana Onyebuchi $82,500 (2)
Milos Kelemen $81,750 (1)
Ben McCartney $81,333 (1)
Travis Dermott $80,000 (1)
Vladislav Kolyachonok $78,917 (1)
Strauss Mann $77,500 (1)
John Leonard $77,500 (1)
Cameron Crotty $77,500 (1)
Jan Jenik $77,500 (1)
Justin Kirkland $77,500 (1)
Travis Barron $77,500 (1)
Michael Houser $77,500 (1)
Nathan Smith $77,500 (1)
Max Willman $77,500 (1)
Sam Lipkin $77,500 (1)
Kenneth Appleby $77,500 (1)
Ryan McGregor $0 (0)
Riley McKay $0 (0)
Dino Kambeitz $0 (0)
Tarun Fizer $0 (0)
Jake Wise $0 (0)
Joe Carroll $0 (0)
Dawson Barteaux $0 (0)
Connor MacEachern $0 (0)
Total Farm Players28
Salary Commitment
Year 2024 : $1,601,042
Year 2025 : $258,042
Year 2026 : $85,917
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,601,042
Year 2025 : $258,042
Year 2026 : $85,917
Year 2027 : $0

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $120 - 4,641 - 77.34%
Level 2: 5000 - $100 - 4,339 - 86.77%
Level 3: 2000 - $80 - 1,803 - 90.15%
Level 4: 4000 - $60 - 3,384 - 84.59%
Luxury : 1000 - $250 - 886 - 88.55%
Total Capacity :18000
Team Popularity : 92.00%
Farm
Farm Level 1: 2000 - $35 - 1,812 - 90.58%
Farm Level 2: 1000 - $15 - 932 - 93.23%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %15,051 - 83.62%
Average Income per Game$2,323,409
Year to Date Revenue$4,646,818
Farm
Home Games Left34
Average Attendance - %2,744 - 91.46%
Average Income per Game$115,305
Year to Date Revenue$461,221

Expense

Pro Players Total Salaries$72,784,167
Farm Players Total Salaries$1,838,070
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$6,334,999
Farm Year To Date Expenses$209,202
Pro Salary Cap To Date$6,249,149
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$90,612,951
Farm Estimated Season Revenue$3,920,378
Pro Remaining Season Days181
Pro Expenses Per Days$372,647
Pro Estimated Expenses$67,449,107
Farm Remaining Season Days173
Farm Expenses Per Days$12,306
Farm Estimated Expenses$2,128,938
Estimated Season Expenses$69,578,045
Season Salary Cap$72,784,167
Estimate Under Maximum Salary Cap of $83,500,000$10,715,833
Estimate Over Minimum Salary Cap of $61,700,000 $11,084,167
Current Bank Account$31,265,497
Projected Bank Account$56,220,781

Pro Players Salaries

Quinn Hughes (1 Way Contract) $7,850,000 (4)
J.T. Miller (1 Way Contract) $7,500,000 (5)
Elias Pettersson (1 Way Contract) $7,350,000 (1)
Brock Boeser (1 Way Contract) $6,650,000 (2)
Tyler Myers (1 Way Contract) $6,000,000 (1)
Thatcher Demko (1 Way Contract) $5,000,000 (3)
Conor Garland (1 Way Contract) $4,950,000 (3)
Ilya Mikheyev (1 Way Contract) $4,750,000 (3)
Filip Hronek (1 Way Contract) $4,400,000 (1)
Anthony Beauvillier (1 Way Contract) $4,150,000 (1)
Carson Soucy (1 Way Contract) $3,000,000 (3)
Casey DeSmith (1 Way Contract) $1,800,000 (1)
Sam Lafferty (1 Way Contract) $1,150,000 (1)
Vasily Podkolzin $925,000 (1)
Nils Aman $883,750 (1)
Linus Karlsson $883,750 (1)
Dakota Joshua (1 Way Contract) $825,000 (1)
Arshdeep Bains $816,667 (2)
Cal Foote $800,000 (1)
Mark Friedman (1 Way Contract) $775,000 (1)
Phillip Di-Giuseppe (1 Way Contract) $775,000 (2)
Jack Studnicka $775,000 (1)
Noah Juulsen $775,000 (2)
Total Pro Players23
Salary Commitment
Year 2024 : $72,784,167
Year 2025 : $42,066,667
Year 2026 : $33,050,000
Year 2027 : $15,350,000
Salary Average Commitment
Year 2024 : $72,784,167
Year 2025 : $42,066,667
Year 2026 : $33,050,000
Year 2027 : $15,350,000
Salary Cap with 1 Way Contract
Year 2024 : $72,784,167
Year 2025 : $42,066,667
Year 2026 : $33,050,000
Year 2027 : $15,350,000

Farm Players Salaries

Nikita Tolopilo $95,000 (2)
Jonathan Lekkerimaki $95,000 (1)
Aidan McDonough $92,500 (1)
Cole McWard $92,250 (1)
Filip Johansson $88,375 (1)
Elias 04 Pettersson $87,000 (1)
Sawyer Mynio $87,000 (1)
Tristen Nielsen $87,000 (2)
Ty Glover $85,917 (2)
Aatu Raty $83,667 (2)
Josh Bloom $83,667 (3)
Danila Klimovich $83,333 (3)
Akito Hirose $78,750 (2)
Arturs Silovs $78,611 (1)
Jett Woo $77,500 (1)
Brendan Harris $77,500 (1)
Tanner Laderoute $77,500 (1)
Jack Malone $77,500 (1)
Dmitri Zlodeev $77,500 (1)
Zach Sawchenko $77,500 (1)
Sheldon Dries $77,500 (1)
Guillaume Brisebois $77,500 (2)
Total Farm Players22
Salary Commitment
Year 2024 : $1,838,070
Year 2025 : $674,834
Year 2026 : $167,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,838,070
Year 2025 : $674,834
Year 2026 : $167,000
Year 2027 : $0

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $120 - 6,000 - 100.00%
Level 2: 5000 - $100 - 5,000 - 100.00%
Level 3: 2000 - $80 - 2,000 - 100.00%
Level 4: 4000 - $60 - 4,000 - 100.00%
Luxury : 1000 - $250 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 146.00%
Farm
Farm Level 1: 2000 - $35 - 1,850 - 92.50%
Farm Level 2: 1000 - $15 - 941 - 94.10%
Farm Total Capacity :3000

Income

Home Games Left38
Average Attendance - %18,000 - 100.00%
Average Income per Game$2,786,300
Year to Date Revenue$8,358,900
Farm
Home Games Left34
Average Attendance - %2,791 - 93.03%
Average Income per Game$117,509
Year to Date Revenue$470,035

Expense

Pro Players Total Salaries$82,614,167
Farm Players Total Salaries$2,174,935
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,178,998
Farm Year To Date Expenses$239,343
Pro Salary Cap To Date$7,011,565
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$105,879,400
Farm Estimated Season Revenue$3,995,298
Pro Remaining Season Days181
Pro Expenses Per Days$422,294
Pro Estimated Expenses$76,435,214
Farm Remaining Season Days173
Farm Expenses Per Days$14,079
Farm Estimated Expenses$2,435,667
Estimated Season Expenses$78,870,881
Season Salary Cap$81,664,168
Estimate Under Maximum Salary Cap of $83,500,000$1,835,832
Estimate Over Minimum Salary Cap of $61,700,000 $19,964,168
Current Bank Account$63,072,493
Projected Bank Account$94,076,310

Pro Players Salaries

Jack Eichel (1 Way Contract) $10,000,000 (3)
Mark Stone (1 Way Contract) $9,500,000 (4)
Alex Pietrangelo (1 Way Contract) $8,800,000 (4)
William Karlsson (1 Way Contract) $5,900,000 (4)
Alec Martinez (1 Way Contract) $5,250,000 (1)
Shea Theodore (1 Way Contract) $5,200,000 (2)
Jonathan Marchessault (1 Way Contract) $5,000,000 (1)
Ivan Barbashev (1 Way Contract) $4,750,000 (5)
Ryan Graves (1 Way Contract) $3,900,000 (4)
Nicolas Roy (1 Way Contract) $3,000,000 (4)
Brayden McNabb (1 Way Contract) $2,850,000 (2)
Zach Whitecloud (1 Way Contract) $2,750,000 (5)
Chandler Stephenson (1 Way Contract) $2,750,000 (1)
Morgan Frost (1 Way Contract) $2,100,000 (2)
Brett Howden (1 Way Contract) $1,900,000 (2)
William Carrier (1 Way Contract) $1,400,000 (1)
Keegan Kolesar (1 Way Contract) $1,400,000 (2)
Cam Talbot (1 Way Contract) $1,250,000 (1)
Dysin Mayo (1 Way Contract) $950,000 (2)
-1 Way Contract Salary Cap : $0
Sam Carrick (1 Way Contract) $850,000 (1)
Kaedan Korczak $789,167 (1)
Logan Thompson $775,000 (2)
Paul Cotter $775,000 (3)
Michael Amadio (1 Way Contract) $775,000 (1)
Total Pro Players24
Salary Commitment
Year 2024 : $82,614,167
Year 2025 : $64,550,000
Year 2026 : $49,375,000
Year 2027 : $38,600,000
Salary Average Commitment
Year 2024 : $82,614,167
Year 2025 : $64,550,000
Year 2026 : $49,375,000
Year 2027 : $38,600,000
Salary Cap with 1 Way Contract
Year 2024 : $81,664,167
Year 2025 : $63,600,000
Year 2026 : $49,375,000
Year 2027 : $38,600,000

Farm Players Salaries

Landon Slaggert $114,000 (2)
Brendan Brisson $92,500 (2)
Layton Ahac $89,750 (1)
Roby Jarventie $89,417 (2)
Christoffer Sedoff $87,000 (3)
Oskar Pettersson $86,500 (4)
Jalen Luypen $86,000 (2)
Jesper Vikman $85,800 (3)
Mathieu Cataford $85,500 (4)
Jakub Demek $85,168 (3)
Isaiah Saville $84,967 (1)
Joe Fleming $83,667 (3)
Jakub Brabenec $82,833 (3)
Mason Primeau $82,500 (1)
Daniil Chayka $82,500 (3)
Anson Thornton $80,000 (3)
Lukas Cormier $79,333 (2)
Sheldon Rempal $77,500 (1)
Jonas Rondbjerg $77,500 (2)
Jiri Patera $77,500 (1)
Patrick Guay $77,500 (1)
Byron Froese $77,500 (1)
Evan Vierling $77,500 (1)
Jared Davidson $77,500 (1)
Tobie Bisson $77,500 (1)
Ben King $77,500 (1)
Total Farm Players26
Salary Commitment
Year 2024 : $2,174,935
Year 2025 : $1,297,718
Year 2026 : $758,968
Year 2027 : $172,000
Salary Average Commitment
Year 2024 : $2,174,935
Year 2025 : $1,297,718
Year 2026 : $758,968
Year 2027 : $172,000

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 6000 - $120 - 5,777 - 96.28%
Level 2: 5000 - $100 - 4,757 - 95.14%
Level 3: 2000 - $80 - 1,918 - 95.88%
Level 4: 4000 - $60 - 3,939 - 98.48%
Luxury : 1000 - $250 - 941 - 94.10%
Total Capacity :18000
Team Popularity : 104.00%
Farm
Farm Level 1: 2000 - $35 - 1,952 - 97.61%
Farm Level 2: 1000 - $15 - 975 - 97.45%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %17,331 - 96.28%
Average Income per Game$2,672,874
Year to Date Revenue$10,691,495
Farm
Home Games Left34
Average Attendance - %2,927 - 97.56%
Average Income per Game$123,590
Year to Date Revenue$494,361

Expense

Pro Players Total Salaries$68,622,500
Farm Players Total Salaries$1,910,700
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$15,408,333
Pro Year To Date Expenses$5,982,992
Farm Year To Date Expenses$215,696
Pro Salary Cap To Date$5,579,965
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$98,896,329
Farm Estimated Season Revenue$4,202,068
Pro Remaining Season Days181
Pro Expenses Per Days$351,629
Pro Estimated Expenses$63,644,849
Farm Remaining Season Days173
Farm Expenses Per Days$12,688
Farm Estimated Expenses$2,195,024
Estimated Season Expenses$65,839,873
Season Salary Cap$80,155,833
Estimate Under Maximum Salary Cap of $83,500,000$3,344,167
Estimate Over Minimum Salary Cap of $61,700,000 $18,455,833
Current Bank Account$26,658,836
Projected Bank Account$63,917,360

Pro Players Salaries

Alex Ovechkin (1 Way Contract) $9,500,000 (3)
T.J. Oshie (1 Way Contract) $5,750,000 (2)
Travis Konecny (1 Way Contract) $5,500,000 (2)
TJ Brodie (1 Way Contract) $5,000,000 (1)
Alexander Wennberg (1 Way Contract) $4,500,000 (1)
Frederik Andersen (1 Way Contract) $3,800,000 (2)
Joel Edmundson (1 Way Contract) $3,500,000 (1)
-1 Way Contract Salary Cap : $2,350,000
Ryan Lindgren (1 Way Contract) $3,000,000 (1)
Olli Maatta (1 Way Contract) $3,000,000 (2)
Erik Haula (1 Way Contract) $2,992,500 (2)
Martin Fehervary (1 Way Contract) $2,675,000 (3)
Morgan Geekie (1 Way Contract) $2,000,000 (2)
Kevin Lankinen (1 Way Contract) $2,000,000 (1)
Sonny Milano (1 Way Contract) $1,900,000 (3)
Jarred Tinordi (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $350,000
Rasmus Sandin (1 Way Contract) $1,400,000 (1)
Kaapo Kahkonen (1 Way Contract) $1,375,000 (1)
Nils Hoglander $1,375,000 (2)
Nicolas Aube-Kubel (1 Way Contract) $1,225,000 (1)
Alex Turcotte $894,167 (1)
Connor McMichael $863,333 (1)
Marco Rossi $863,333 (2)
Alexander Alexeyev (1 Way Contract) $825,000 (2)
Jordan Spence $820,000 (1)
Matthew Phillips (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
Aliaksei Protas $789,167 (1)
Collin Delia (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Total Pro Players27
Salary Commitment
Year 2024 : $68,622,500
Year 2025 : $40,180,833
Year 2026 : $14,075,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $68,622,500
Year 2025 : $40,180,833
Year 2026 : $14,075,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $64,747,500
Year 2025 : $40,180,833
Year 2026 : $14,075,000
Year 2027 : $0

Farm Players Salaries

Ivan Miroshnichenko $95,000 (3)
Marat Khusnutdinov $92,500 (2)
Liam Ohgren $91,833 (1)
Erik Portillo $87,500 (1)
Hardy Haman-Aktell $87,000 (1)
Pierrick Dube $87,000 (2)
Hendrix Lapierre $86,333 (2)
Bogdan Trineyev $85,917 (2)
Henrik Rybinski $85,917 (2)
Clay Stevenson $85,500 (1)
Ryan Hofer $85,200 (3)
Martin Chromiak $82,000 (2)
Vincent Iorio $81,500 (3)
Louie Belpedio $80,000 (2)
Daniil Miromanov $77,500 (1)
Patrick Khodorenko $77,500 (1)
Lucas Johansen $77,500 (1)
Gustav Olofsson $77,500 (1)
Ethan Frisch $77,500 (1)
Ethen Frank $77,500 (1)
Riley Sutter $77,500 (1)
Haakon Hanelt $77,500 (1)
Xavier Parent $77,500 (1)
Total Farm Players23
Salary Commitment
Year 2024 : $1,910,700
Year 2025 : $861,367
Year 2026 : $261,700
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,910,700
Year 2025 : $861,367
Year 2026 : $261,700
Year 2027 : $0

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanada Life Centre
Level 1: 6000 - $120 - 5,905 - 98.42%
Level 2: 5000 - $100 - 4,947 - 98.95%
Level 3: 2000 - $80 - 1,913 - 95.63%
Level 4: 4000 - $60 - 3,927 - 98.16%
Luxury : 1000 - $250 - 962 - 96.23%
Total Capacity :18000
Team Popularity : 110.00%
Farm
Farm Level 1: 2000 - $35 - 1,830 - 91.51%
Farm Level 2: 1000 - $15 - 877 - 87.65%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %17,654 - 98.08%
Average Income per Game$2,730,392
Year to Date Revenue$10,921,566
Farm
Home Games Left34
Average Attendance - %2,707 - 90.23%
Average Income per Game$115,037
Year to Date Revenue$460,149

Expense

Pro Players Total Salaries$81,909,524
Farm Players Total Salaries$1,900,890
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$7,118,495
Farm Year To Date Expenses$213,180
Pro Salary Cap To Date$6,891,613
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$101,024,486
Farm Estimated Season Revenue$3,911,266
Pro Remaining Season Days181
Pro Expenses Per Days$418,735
Pro Estimated Expenses$75,791,035
Farm Remaining Season Days173
Farm Expenses Per Days$12,636
Farm Estimated Expenses$2,186,028
Estimated Season Expenses$77,977,063
Season Salary Cap$80,267,024
Estimate Under Maximum Salary Cap of $83,500,000$3,232,976
Estimate Over Minimum Salary Cap of $61,700,000 $18,567,024
Current Bank Account$49,061,200
Projected Bank Account$76,019,889

Pro Players Salaries

Kyle Connor (1 Way Contract) $7,142,857 (3)
Josh Morrissey (1 Way Contract) $6,250,000 (5)
Connor Hellebuyck (1 Way Contract) $6,166,667 (1)
Mark Scheifele (1 Way Contract) $6,125,000 (1)
Nikolaj Ehlers (1 Way Contract) $6,000,000 (2)
Nate Schmidt (1 Way Contract) $5,950,000 (2)
Neal Pionk (1 Way Contract) $5,875,000 (2)
Vladimir Tarasenko (1 Way Contract) $5,000,000 (1)
Alex Iafallo (1 Way Contract) $4,000,000 (2)
Nino Niederreiter (1 Way Contract) $4,000,000 (1)
Brenden Dillon (1 Way Contract) $3,900,000 (1)
Gabriel Vilardi (1 Way Contract) $3,437,500 (2)
Adam Lowry (1 Way Contract) $3,250,000 (3)
Dylan DeMelo (1 Way Contract) $3,000,000 (1)
Mason Appleton (1 Way Contract) $2,166,667 (2)
Dylan Samberg (1 Way Contract) $1,400,000 (2)
Morgan Barron (1 Way Contract) $1,350,000 (2)
Mathieu Olivier (1 Way Contract) $1,100,000 (2)
Rasmus Kupari (1 Way Contract) $1,000,000 (2)
Parker Ford (1 Way Contract) $867,500 (2)
-1 Way Contract Salary Cap : $0
Arber Xhekaj $828,333 (1)
David Gustafsson $775,000 (1)
Magnus Hellberg (1 Way Contract) $775,000 (1)
Declan Chisholm (1 Way Contract) $775,000 (1)
Ivan Prosvetov (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Total Pro Players25
Salary Commitment
Year 2024 : $81,909,524
Year 2025 : $49,789,524
Year 2026 : $16,642,857
Year 2027 : $6,250,000
Salary Average Commitment
Year 2024 : $81,909,524
Year 2025 : $49,789,524
Year 2026 : $16,642,857
Year 2027 : $6,250,000
Salary Cap with 1 Way Contract
Year 2024 : $80,267,024
Year 2025 : $48,922,024
Year 2026 : $16,642,857
Year 2027 : $6,250,000

Farm Players Salaries

Colby Barlow $95,000 (1)
Brad Lambert $91,833 (1)
Cole Perfetti $89,417 (1)
Chaz Lucius $89,417 (3)
Nikita Chibrikov $87,583 (3)
Daniel Torgersson $86,750 (2)
Henri Nikkanen $85,917 (2)
Oskari Salminen $85,500 (1)
Simon Lundmark $85,083 (1)
Tyrel Bauer $85,000 (2)
Danny Zhilkin $83,167 (1)
Wyatt Bongiovanni $80,250 (1)
Dmitry Kuzmin $79,556 (3)
Artemi Kniazev $78,917 (1)
Kristian Reichel $77,500 (1)
Beau Jelsma $77,500 (1)
Jeff Malott $77,500 (1)
Connor Levis $77,500 (1)
Florian Xhekaj $77,500 (1)
David Farrance $77,500 (1)
Samuel Fagemo $77,500 (1)
Noah Carroll $77,500 (1)
Tomas Suchanek $77,500 (1)
Total Farm Players23
Salary Commitment
Year 2024 : $1,900,890
Year 2025 : $514,223
Year 2026 : $256,556
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,900,890
Year 2025 : $514,223
Year 2026 : $256,556
Year 2027 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $83,500,000
Available Cap Space

Over Minimum of
$61,700,000

Pro Players

Farm Players

Total Players

Anaheim Ducks $51,669,932 $76,741,667 $6,758,333 $15,041,667 272148
Boston Bruins $40,241,280 $69,125,000 $14,375,000 $7,425,000 292352
Buffalo Sabres $49,126,413 $68,729,568 $14,770,432 $7,029,568 272350
Calgary Flames $37,144,146 $78,113,333 $5,386,667 $16,413,333 262147
Carolina Hurricanes $28,019,339 $77,992,750 $5,507,250 $16,292,750 243155
Chicago Blackhawks $29,690,166 $82,414,793 $1,085,207 $20,714,793 302858
Colorado Avalanche $38,556,247 $79,711,872 $3,788,128 $18,011,872 252449
Columbus Blue Jackets $42,451,510 $76,952,080 $6,547,920 $15,252,080 262753
Dallas Stars $56,347,810 $82,657,500 $842,500 $20,957,500 252146
Detroit Red Wings $57,868,787 $83,315,833 $184,167 $21,615,833 232952
Edmonton Oilers $38,057,289 $81,237,500 $2,262,500 $19,537,500 262147
Florida Panthers $46,174,161 $79,993,335 $3,506,665 $18,293,335 242650
Los Angeles Kings $35,538,088 $81,271,672 $2,228,328 $19,571,672 281947
Minnesota Wild $42,074,246 $74,519,168 $8,980,832 $12,819,168 281947
Montreal Canadiens $49,334,123 $67,799,584 $15,700,416 $6,099,584 302050
Nashville Predators $59,644,778 $61,940,309 $21,559,691 $240,309 252651
New Jersey Devils $50,600,736 $78,524,996 $4,975,004 $16,824,996 262753
New York Islanders $49,052,624 $81,155,832 $2,344,168 $19,455,832 262652
New York Rangers $33,393,839 $80,941,939 $2,558,061 $19,241,939 262551
Ottawa Senators $51,671,948 $76,623,214 $6,876,786 $14,923,214 233356
Philadelphia Flyers $26,636,452 $81,898,734 $1,601,266 $20,198,734 252752
Pittsburgh Penguins $30,744,228 $79,236,843 $4,263,157 $17,536,843 282250
San Jose Sharks $53,323,955 $71,724,582 $11,775,418 $10,024,582 293059
Seattle Kraken $37,608,385 $77,477,336 $6,022,664 $15,777,336 261844
St. Louis Blues $42,253,498 $82,312,440 $1,187,560 $20,612,440 252752
Tampa Bay Lightning $36,509,632 $82,146,667 $1,353,333 $20,446,667 202242
Toronto Maple Leafs $37,767,796 $78,312,283 $5,187,717 $16,612,283 261945
Utah Hockey Club $48,374,505 $68,480,832 $15,019,168 $6,780,832 272855
Vancouver Canucks $31,265,497 $72,784,167 $10,715,833 $11,084,167 232245
Vegas Golden Knights $63,072,493 $81,664,168 $1,835,832 $19,964,168 242650
Washington Capitals $26,658,836 $80,155,833 $3,344,167 $18,455,833 272350
Winnipeg Jets $49,061,200 $80,267,024 $3,232,976 $18,567,024 252348