Login

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 5000 - $100 - 4 436 - 88,71%
Level 2: 5000 - $70 - 4 403 - 88,06%
Level 3: 5000 - $40 - 4 659 - 93,18%
Level 4: 4000 - $25 - 3 753 - 93,82%
Luxury : 1000 - $170 - 935 - 93,47%
Total Capacity :20000
Team Popularity : 90,00%
Farm
Farm Level 1: 5000 - $40 - 4 917 - 98,34%
Farm Level 2: 5000 - $25 - 3 864 - 77,29%
Farm Total Capacity :10000
Team Popularity : 110,00%

Income

Home Games Left25
Average Attendance - %18 185 - 90,93%
Average Income per Game$1,774,365
Year to Date Revenue$28,389,841
Farm
Home Games Left25
Average Attendance - %8 782 - 87,82%
Average Income per Game$437,007
Year to Date Revenue$6,992,114

Expense

Pro Players Total Salaries$60,176,010
Farm Players Total Salaries$4,053,000
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value$11,625,000
Pro Year To Date Expenses$24,407,467
Farm Year To Date Expenses$1,713,293
Pro Salary Cap To Date$24,009,564
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,359,127
Farm Estimated Season Revenue$10,925,178
Pro Remaining Season Days115
Pro Expenses Per Days$320,293
Pro Estimated Expenses$36,833,695
Farm Remaining Season Days115
Farm Expenses Per Days$22,529
Farm Estimated Expenses$2,590,835
Estimated Season Expenses$39,424,530
Season Salary Cap$71,801,010
Estimate Under Maximum Salary Cap of $85,000,000$13,198,990
Estimate Over Minimum Salary Cap of $55,000,000 $16,801,010
Current Bank Account$97,685,645
Projected Bank Account$113,545,420

Pro Players Salaries

Scott Wilson $7,000,000 (3)
-Salary Remaining : $4,214,660
Jack Campbell $5,626,000 (7)
-Salary Remaining : $3,387,382
Vincent Trochek $5,000,000 (8)
-Salary Remaining : $3,010,471
Greg Carey $5,000,000 (2)
-Salary Remaining : $3,010,471
Adam Henrique $5,000,000 (1)
-Salary Remaining : $3,010,471
Taylor Doherty $4,200,000 (5)
-Salary Remaining : $2,528,796
Cam Dineen $4,000,009 (1)
-Salary Remaining : $2,408,382
Chris Bigras $2,450,000 (2)
-Salary Remaining : $1,475,131
Jesper Lindgren $2,300,000 (3)
-Salary Remaining : $1,384,817
Shawn Matthias $2,300,000 (3)
-Salary Remaining : $1,384,817
Peter Cehlarik $2,100,000 (2)
-Salary Remaining : $1,264,398
Kevin Labanc $2,000,000 (3)
-Salary Remaining : $1,204,188
Travis Dermott $2,000,000 (3)
-Salary Remaining : $1,204,188
Gustav Possler $1,800,000 (2)
-Salary Remaining : $1,083,770
Anthony Stolarz $1,750,000 (1)
-Salary Remaining : $1,053,665
Brandon Gormley $1,750,000 (2)
-Salary Remaining : $1,053,665
Travis Konecny $1,400,000 (3)
-Salary Remaining : $842,932
Ian Mitchell $1,200,000 (2)
-Salary Remaining : $722,513
Joseph Duszak $850,000 (1)
-Salary Remaining : $511,780
Teemu Pulkkinen $750,000 (3)
-Salary Remaining : $451,571
John McFarland $600,000 (3)
-Salary Remaining : $361,257
Scott Laughton $600,000 (3)
-Salary Remaining : $361,257
Max Pacioretty $500,001 (2)
-Salary Remaining : $301,048
Total Pro Players23
Salary Commitment
Year 2024 : $60,176,010
Year 2025 : $48,576,001
Year 2026 : $33,776,000
Year 2027 : $14,826,000
Salary Average Commitment
Year 2024 : $56,876,010
Year 2025 : $45,276,001
Year 2026 : $30,476,000
Year 2027 : $11,526,000
Salary Cap with 1 Way Contract
Year 2024 : $60,176,010
Year 2025 : $48,576,001
Year 2026 : $33,776,000
Year 2027 : $14,826,000

Farm Players Salaries

Kieran Millan $300,000 (1)
Salary Remaining : $180,628
Colton Dach $300,000 (3)
Salary Remaining : $180,628
Ethan Cardwell $300,000 (3)
Salary Remaining : $180,628
Brandon Bussi $200,000 (2)
Salary Remaining : $120,419
Ondrej Kase $200,000 (2)
Salary Remaining : $120,419
Mirco Muller $170,000 (2)
Salary Remaining : $102,356
Xavier Bernard $140,000 (1)
Salary Remaining : $84,293
Christoph Bertschy $137,000 (2)
Salary Remaining : $82,487
Spencer Watson $135,000 (3)
Salary Remaining : $81,283
Adam Ruzicka $132,000 (3)
Salary Remaining : $79,476
Liam Foudy $132,000 (2)
Salary Remaining : $79,476
Gage Goncalves $130,000 (1)
Salary Remaining : $78,272
Hugo Gabrielson $130,000 (1)
Salary Remaining : $78,272
Connor McClennon $130,000 (1)
Salary Remaining : $78,272
Joey Keane $125,000 (1)
Salary Remaining : $75,262
Kyle Wood $120,000 (3)
Salary Remaining : $72,251
Pavel Dorofeyev $120,000 (2)
Salary Remaining : $72,251
Ryan Gropp $120,000 (1)
Salary Remaining : $72,251
Ben Wright (Out of Payroll) $120,000 (3)
Salary Remaining : $72,251
Miko Matikka $120,000 (3)
Salary Remaining : $72,251
Leon Gawanke $110,000 (1)
Salary Remaining : $66,230
Ty Dellandrea $102,000 (2)
Salary Remaining : $61,414
Michael Spacek $100,000 (1)
Salary Remaining : $60,210
Jake Kielly $100,000 (2)
Salary Remaining : $60,209
Adam Jiricek $100,000 (3)
Salary Remaining : $60,209
Isaac Beliveau $100,000 (1)
Salary Remaining : $60,209
Jaydon Dureau $100,000 (1)
Salary Remaining : $60,209
Topi Niemela $100,000 (3)
Salary Remaining : $60,209
Jakub Vondras $100,000 (2)
Salary Remaining : $60,209
Total Farm Players29
Salary Commitment
Year 2024 : $4,173,000
Year 2025 : $2,688,000
Year 2026 : $1,427,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $4,173,000
Year 2025 : $2,688,000
Year 2026 : $1,427,000
Year 2027 : $0

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 5000 - $500 - 2 035 - 40,71%
Level 2: 5000 - $350 - 2 001 - 40,02%
Level 3: 5000 - $225 - 2 000 - 40,00%
Level 4: 4000 - $175 - 1 600 - 40,00%
Luxury : 1000 - $950 - 437 - 43,70%
Total Capacity :20000
Team Popularity : 90,00%
Farm
Farm Level 1: 5000 - $100 - 2 019 - 40,38%
Farm Level 2: 5000 - $50 - 2 026 - 40,51%
Farm Total Capacity :10000
Team Popularity : 110,00%

Income

Home Games Left27
Average Attendance - %8 073 - 40,37%
Average Income per Game$3,541,523
Year to Date Revenue$49,581,315
Farm
Home Games Left27
Average Attendance - %4 045 - 40,45%
Average Income per Game$451,736
Year to Date Revenue$6,324,305

Expense

Pro Players Total Salaries$65,925,000
Farm Players Total Salaries$5,621,000
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$2,000,000
Pro Year To Date Expenses$26,140,728
Farm Year To Date Expenses$2,572,948
Pro Salary Cap To Date$25,742,797
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$95,621,108
Farm Estimated Season Revenue$12,196,874
Pro Remaining Season Days115
Pro Expenses Per Days$350,393
Pro Estimated Expenses$40,295,195
Farm Remaining Season Days115
Farm Expenses Per Days$34,665
Farm Estimated Expenses$3,986,475
Estimated Season Expenses$44,281,670
Season Salary Cap$67,925,000
Estimate Under Maximum Salary Cap of $85,000,000$17,075,000
Estimate Over Minimum Salary Cap of $55,000,000 $12,925,000
Current Bank Account$104,635,979
Projected Bank Account$168,172,291

Pro Players Salaries

Xavier Ouellet $6,500,000 (3)
-Salary Remaining : $3,913,613
William Wrenn $5,000,000 (2)
-Salary Remaining : $3,010,471
Tuukka Rask $5,000,000 (3)
-Salary Remaining : $3,010,471
Brandon Pirri $4,500,000 (6)
-Salary Remaining : $2,709,424
Axel Holmstrom $4,450,000 (3)
-Salary Remaining : $2,679,319
Ryan Murphy $4,000,000 (1)
-Salary Remaining : $2,408,377
Andre Pettersson $4,000,000 (3)
-Salary Remaining : $2,408,377
Martins Dzierkals $3,750,000 (1)
-Salary Remaining : $2,257,853
Hampus Melen $3,300,000 (2)
-Salary Remaining : $1,986,911
Brett Sutter $2,525,000 (3)
-Salary Remaining : $1,520,288
Matej Chalupa $2,200,000 (2)
-Salary Remaining : $1,324,607
Cody Goloubef $2,200,000 (5)
-Salary Remaining : $1,324,607
Dawson Mercer $2,100,000 (5)
-Salary Remaining : $1,264,398
Matthew Boldy $2,100,000 (3)
-Salary Remaining : $1,264,398
Daniel Bernhardt $2,000,000 (2)
-Salary Remaining : $1,204,188
Johnathan MacCleod $2,000,000 (2)
-Salary Remaining : $1,204,188
Theodor Niederbach $1,800,000 (3)
-Salary Remaining : $1,083,770
Braden Schneider $1,800,000 (4)
-Salary Remaining : $1,083,770
Rasmus Sandin $1,600,000 (2)
-Salary Remaining : $963,351
Wacey Rabbit $1,525,000 (3)
-Salary Remaining : $918,194
Malcolm Subban $1,400,000 (1)
-Salary Remaining : $842,932
Maxime Fortier $1,275,000 (2)
-Salary Remaining : $767,670
Henri Jokiharju $900,000 (1)
-Salary Remaining : $541,885
Total Pro Players23
Salary Commitment
Year 2024 : $65,925,000
Year 2025 : $55,875,000
Year 2026 : $38,500,000
Year 2027 : $10,600,000
Salary Average Commitment
Year 2024 : $64,525,000
Year 2025 : $54,475,000
Year 2026 : $37,100,000
Year 2027 : $9,200,000
Salary Cap with 1 Way Contract
Year 2024 : $65,925,000
Year 2025 : $55,875,000
Year 2026 : $38,500,000
Year 2027 : $10,600,000

Farm Players Salaries

Chris Summers $1,000,000 (1)
Salary Remaining : $602,094
Andrej Sekera $300,000 (2)
Salary Remaining : $180,628
Bulat Shafigullin (Out of Payroll) $277,000 (2)
Salary Remaining : $166,780
Arvid Costmar $220,000 (3)
Salary Remaining : $132,461
Adam Wilcox $200,000 (1)
Salary Remaining : $120,419
Dustin Wolf $194,000 (2)
Salary Remaining : $116,806
Kasper Bjorkqvist $192,000 (1)
Salary Remaining : $115,602
Theo Jacobsson $190,000 (2)
Salary Remaining : $114,398
Ben Blood $180,000 (1)
Salary Remaining : $108,377
Sonny Milano $180,000 (2)
Salary Remaining : $108,377
Max Veronneau $176,000 (3)
Salary Remaining : $105,969
Erik Cernak $175,000 (1)
Salary Remaining : $105,366
Sean Farrell $160,000 (1)
Salary Remaining : $96,335
Dan Vladar $150,000 (2)
Salary Remaining : $90,314
Dante Fabbro $145,000 (2)
Salary Remaining : $87,304
Cameron Crotty $140,000 (1)
Salary Remaining : $84,293
Miro Heiskanen $140,000 (2)
Salary Remaining : $84,293
Sean Behrens $140,000 (3)
Salary Remaining : $84,293
Lucas Elevenes $137,000 (2)
Salary Remaining : $82,487
Jack Drury $135,000 (2)
Salary Remaining : $81,283
Daniel Torgersson $135,000 (3)
Salary Remaining : $81,283
Theo Lindstein $130,000 (2)
Salary Remaining : $78,272
Luka Cagnoni $130,000 (3)
Salary Remaining : $78,272
William Stromgren $130,000 (1)
Salary Remaining : $78,272
Vincent Iorio $130,000 (1)
Salary Remaining : $78,272
Lias Andersson $120,000 (2)
Salary Remaining : $72,251
Adam Beckman $115,000 (2)
Salary Remaining : $69,241
Rory Kerins $100,000 (2)
Salary Remaining : $60,209
Dmitri Ovchinikov $100,000 (2)
Salary Remaining : $60,209
Alexander Suzdalev $100,000 (1)
Salary Remaining : $60,209
Total Farm Players30
Salary Commitment
Year 2024 : $5,621,000
Year 2025 : $3,214,000
Year 2026 : $801,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $5,621,000
Year 2025 : $3,214,000
Year 2026 : $801,000
Year 2027 : $0

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 5000 - $500 - 2 001 - 40,03%
Level 2: 5000 - $350 - 2 000 - 40,00%
Level 3: 5000 - $225 - 2 000 - 40,00%
Level 4: 4000 - $175 - 1 607 - 40,18%
Luxury : 1000 - $950 - 421 - 42,14%
Total Capacity :20000
Team Popularity : 90,00%
Farm
Farm Level 1: 5000 - $30 - 4 649 - 92,98%
Farm Level 2: 5000 - $20 - 4 358 - 87,15%
Farm Total Capacity :10000
Team Popularity : 110,00%

Income

Home Games Left23
Average Attendance - %8 030 - 40,15%
Average Income per Game$3,238,504
Year to Date Revenue$58,293,069
Farm
Home Games Left23
Average Attendance - %9 007 - 90,07%
Average Income per Game$388,004
Year to Date Revenue$6,984,077

Expense

Pro Players Total Salaries$56,152,002
Farm Players Total Salaries$5,945,400
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value$3,845,400
Pro Year To Date Expenses$24,914,961
Farm Year To Date Expenses$2,316,255
Pro Salary Cap To Date$24,517,049
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$74,485,588
Farm Estimated Season Revenue$8,924,098
Pro Remaining Season Days115
Pro Expenses Per Days$299,225
Pro Estimated Expenses$34,410,875
Farm Remaining Season Days115
Farm Expenses Per Days$32,437
Farm Estimated Expenses$3,730,255
Estimated Season Expenses$38,141,130
Season Salary Cap$59,997,402
Estimate Under Maximum Salary Cap of $85,000,000$25,002,598
Estimate Over Minimum Salary Cap of $55,000,000 $4,997,402
Current Bank Account$130,232,071
Projected Bank Account$175,500,627

Pro Players Salaries

Mattias Ritola $10,000,000 (3)
-Salary Remaining : $6,020,942
Alexander Petrovic $5,701,000 (2)
-Salary Remaining : $3,432,539
Vladislav Namestnikov $4,950,000 (8)
-Salary Remaining : $2,980,366
Adam Dennis $4,800,000 (1)
-Salary Remaining : $2,890,052
Alexander Burmistrov $4,500,000 (1)
-Salary Remaining : $2,709,424
Magnus Nygren $3,599,999 (1)
-Salary Remaining : $2,167,539
Erik Kallgren $2,900,000 (3)
-Salary Remaining : $1,746,073
Aleksi Heponiemi $2,600,000 (1)
-Salary Remaining : $1,565,445
Roope Hintz $2,400,000 (3)
-Salary Remaining : $1,445,026
Emil Djuse $2,200,000 (1)
-Salary Remaining : $1,324,607
Niklas Nordgren $1,800,000 (3)
-Salary Remaining : $1,083,770
Andrei Svechnikov $1,800,000 (2)
-Salary Remaining : $1,083,770
Jens Looke $1,700,000 (2)
-Salary Remaining : $1,023,560
Connor McMichael $1,650,000 (5)
-Salary Remaining : $993,455
Nicolas Meloche $1,550,000 (3)
-Salary Remaining : $933,246
Josh Mahura $1,500,000 (2)
-Salary Remaining : $903,141
Olli Juolevi $1,450,000 (1)
-Salary Remaining : $873,037
Jaedon Descheneau $1,400,000 (1)
-Salary Remaining : $842,932
Urho Vaakanainen $1,000,000 (2)
-Salary Remaining : $602,094
Keaton Ellerby $501,000 (3)
-Salary Remaining : $301,649
Nikolai Prokhorkin $500,001 (3)
-Salary Remaining : $301,048
Tobias Lindberg $500,001 (3)
-Salary Remaining : $301,048
Connor Murphy $500,001 (3)
-Salary Remaining : $301,048
Total Pro Players23
Salary Commitment
Year 2024 : $59,502,002
Year 2025 : $38,952,003
Year 2026 : $27,251,003
Year 2027 : $6,600,000
Salary Average Commitment
Year 2024 : $59,502,002
Year 2025 : $38,952,003
Year 2026 : $27,251,003
Year 2027 : $6,600,000
Salary Cap with 1 Way Contract
Year 2024 : $59,502,002
Year 2025 : $38,952,003
Year 2026 : $27,251,003
Year 2027 : $6,600,000

Farm Players Salaries

Gabriel Carlsson $320,000 (3)
Salary Remaining : $192,670
Sergei Kolosov $300,000 (2)
Salary Remaining : $180,628
Carter Mazur $300,000 (3)
Salary Remaining : $180,628
Roman Polak $300,000 (2)
Salary Remaining : $180,628
Conner Roulette $300,000 (3)
Salary Remaining : $180,628
Connor Lockhart $300,000 (3)
Salary Remaining : $180,628
Jakub Brabenec $300,000 (3)
Salary Remaining : $180,628
Olivier Nadeau $300,000 (3)
Salary Remaining : $180,628
Kasper Simontaival $300,000 (3)
Salary Remaining : $180,628
Jacob Bernard-Docker $285,000 (3)
Salary Remaining : $171,597
Cameron Whynot $270,000 (3)
Salary Remaining : $162,565
Shamil Shmakov $260,000 (2)
Salary Remaining : $156,545
Artur Akhtyamov $240,000 (3)
Salary Remaining : $144,503
Ethan Del Mastro $190,000 (3)
Salary Remaining : $114,398
Danila Yurov $185,000 (1)
Salary Remaining : $111,387
Mitchell Miller $185,000 (1)
Salary Remaining : $111,387
Mitch Eliot $170,000 (1)
Salary Remaining : $102,356
Glenn Gawdin $150,000 (1)
Salary Remaining : $90,314
Nicolas Mattinen $140,000 (2)
Salary Remaining : $84,293
Semyon Vyazovoy $130,000 (1)
Salary Remaining : $78,272
Jagger Firkus $130,000 (3)
Salary Remaining : $78,272
Petr Hauser $130,000 (1)
Salary Remaining : $78,272
Lucas Edmonds $130,000 (1)
Salary Remaining : $78,272
Riley Kidney $130,000 (2)
Salary Remaining : $78,272
Kaspars Daugavins $100,200 (1)
Salary Remaining : $60,330
Mikael Backlund $100,200 (1)
Salary Remaining : $60,330
Charlie Elick $100,000 (3)
Salary Remaining : $60,209
Owen Beck $100,000 (3)
Salary Remaining : $60,209
Ryder Korczak $100,000 (2)
Salary Remaining : $60,209
Total Farm Players29
Salary Commitment
Year 2024 : $5,945,400
Year 2025 : $4,665,000
Year 2026 : $3,435,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $5,945,400
Year 2025 : $4,665,000
Year 2026 : $3,435,000
Year 2027 : $0

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 5000 - $70 - 4 680 - 93,61%
Level 2: 5000 - $45 - 4 839 - 96,77%
Level 3: 5000 - $30 - 4 796 - 95,93%
Level 4: 4000 - $20 - 3 844 - 96,09%
Luxury : 1000 - $150 - 965 - 96,46%
Total Capacity :20000
Team Popularity : 90,00%
Farm
Farm Level 1: 5000 - $35 - 5 000 - 100,00%
Farm Level 2: 5000 - $20 - 4 986 - 99,71%
Farm Total Capacity :10000
Team Popularity : 110,00%

Income

Home Games Left25
Average Attendance - %19 123 - 95,62%
Average Income per Game$1,357,107
Year to Date Revenue$21,713,711
Farm
Home Games Left25
Average Attendance - %9 986 - 99,86%
Average Income per Game$409,318
Year to Date Revenue$6,549,086

Expense

Pro Players Total Salaries$69,500,000
Farm Players Total Salaries$4,402,000
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value($750,000)
Pro Year To Date Expenses$27,362,481
Farm Year To Date Expenses$1,796,044
Pro Salary Cap To Date$26,964,579
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,927,673
Farm Estimated Season Revenue$10,232,947
Pro Remaining Season Days115
Pro Expenses Per Days$369,110
Pro Estimated Expenses$42,447,650
Farm Remaining Season Days115
Farm Expenses Per Days$24,356
Farm Estimated Expenses$2,800,940
Estimated Season Expenses$45,248,590
Season Salary Cap$68,750,000
Estimate Under Maximum Salary Cap of $85,000,000$16,250,000
Estimate Over Minimum Salary Cap of $55,000,000 $13,750,000
Current Bank Account$60,740,361
Projected Bank Account$59,652,391

Pro Players Salaries

Sidney Crosby $10,000,000 (3)
-Salary Remaining : $6,020,942
Jeff Glass $6,500,000 (1)
-Salary Remaining : $3,913,613
Kenndal McArdle $6,000,000 (2)
-Salary Remaining : $3,612,565
Ludvig Rensfeldt $5,300,000 (5)
-Salary Remaining : $3,191,099
Alex Galchenyuk $5,250,000 (1)
-Salary Remaining : $3,160,995
Thomas Hickey $4,500,000 (4)
-Salary Remaining : $2,709,424
Michael Sgarbossa $4,250,000 (7)
-Salary Remaining : $2,558,901
Charles-Olivier Roussel $4,000,000 (6)
-Salary Remaining : $2,408,377
Brock Beukeboom $2,900,000 (8)
-Salary Remaining : $1,746,073
Lucas Raymond $2,500,000 (4)
-Salary Remaining : $1,505,236
Nikita Zadorov $2,250,000 (2)
-Salary Remaining : $1,354,712
Jan Drozg $2,200,000 (1)
-Salary Remaining : $1,324,607
Nick Schmaltz $2,200,000 (3)
-Salary Remaining : $1,324,607
Bode Wilde $2,000,000 (1)
-Salary Remaining : $1,204,188
Dillon Heatherington $1,900,000 (2)
-Salary Remaining : $1,143,979
Brett Howden $1,500,000 (2)
-Salary Remaining : $903,141
Felix Sandstrom $1,200,000 (1)
-Salary Remaining : $722,513
Linus Karlsson $1,200,000 (1)
-Salary Remaining : $722,513
Andre Burakovsky $1,100,000 (2)
-Salary Remaining : $662,304
Jayce Hawryluk $1,100,000 (3)
-Salary Remaining : $662,304
Morgan Klimchuk $550,000 (3)
-Salary Remaining : $331,152
Duncan Siemens $550,000 (3)
-Salary Remaining : $331,152
Daniel Walcott $550,000 (3)
-Salary Remaining : $331,152
Total Pro Players23
Salary Commitment
Year 2024 : $69,500,000
Year 2025 : $51,150,000
Year 2026 : $38,400,000
Year 2027 : $23,450,000
Salary Average Commitment
Year 2024 : $68,800,000
Year 2025 : $50,450,000
Year 2026 : $37,700,000
Year 2027 : $22,750,000
Salary Cap with 1 Way Contract
Year 2024 : $69,500,000
Year 2025 : $51,150,000
Year 2026 : $38,400,000
Year 2027 : $23,450,000

Farm Players Salaries

Jesper Eliasson $300,000 (3)
Salary Remaining : $180,628
Dmitri Kuzmin $300,000 (3)
Salary Remaining : $180,628
Ryker Evans $300,000 (3)
Salary Remaining : $180,628
Tristan Broz $300,000 (3)
Salary Remaining : $180,628
Alexander Khovanov $250,000 (4)
Salary Remaining : $150,524
Ryan Suzuki $180,000 (3)
Salary Remaining : $108,377
Jan Mysak $170,000 (5)
Salary Remaining : $102,356
Stephen Desrochers $167,000 (3)
Salary Remaining : $100,550
Daniil Chechelev $165,000 (3)
Salary Remaining : $99,346
Luke Martin $160,000 (2)
Salary Remaining : $96,335
Jake Christiansen $150,000 (2)
Salary Remaining : $90,314
Nolan Allan $150,000 (3)
Salary Remaining : $90,314
Roni Hirvonen $140,000 (2)
Salary Remaining : $84,293
Mikhail Abramov $130,000 (2)
Salary Remaining : $78,272
Martin Chromniak $130,000 (2)
Salary Remaining : $78,272
Anton Silayev $130,000 (3)
Salary Remaining : $78,272
Melvin Fernstrom $130,000 (3)
Salary Remaining : $78,272
Denis Smirnov $115,000 (1)
Salary Remaining : $69,241
Jonah Gadjovich $110,000 (2)
Salary Remaining : $66,230
Will Bitten $110,000 (2)
Salary Remaining : $66,230
Kevin Stenlund $105,000 (1)
Salary Remaining : $63,220
Nicholas Boka $104,000 (3)
Salary Remaining : $62,618
Julien Gauthier $102,000 (1)
Salary Remaining : $61,414
Adam Ollas Mattsson $102,000 (2)
Salary Remaining : $61,414
Kristian Røykas Marthinsen $102,000 (2)
Salary Remaining : $61,414
Rodwin Dionicio $100,000 (3)
Salary Remaining : $60,209
Frederic Brunet $100,000 (3)
Salary Remaining : $60,209
Jakub Malek $100,000 (1)
Salary Remaining : $60,209
Total Farm Players28
Salary Commitment
Year 2024 : $4,402,000
Year 2025 : $3,980,000
Year 2026 : $2,846,000
Year 2027 : $420,000
Salary Average Commitment
Year 2024 : $4,402,000
Year 2025 : $3,980,000
Year 2026 : $2,846,000
Year 2027 : $420,000

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 5000 - $85 - 4 717 - 94,34%
Level 2: 5000 - $49 - 4 840 - 96,81%
Level 3: 5000 - $30 - 4 790 - 95,80%
Level 4: 4000 - $17 - 3 868 - 96,70%
Luxury : 1000 - $189 - 904 - 90,36%
Total Capacity :20000
Team Popularity : 90,00%
Farm
Farm Level 1: 5000 - $35 - 5 000 - 100,00%
Farm Level 2: 5000 - $15 - 5 000 - 100,00%
Farm Total Capacity :10000
Team Popularity : 110,00%

Income

Home Games Left26
Average Attendance - %19 119 - 95,60%
Average Income per Game$1,517,361
Year to Date Revenue$22,760,414
Farm
Home Games Left26
Average Attendance - %10 000 - 100,00%
Average Income per Game$372,500
Year to Date Revenue$5,587,500

Expense

Pro Players Total Salaries$65,020,000
Farm Players Total Salaries$3,193,000
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,204,784
Farm Year To Date Expenses$1,366,837
Pro Salary Cap To Date$25,806,924
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,451,384
Farm Estimated Season Revenue$9,685,000
Pro Remaining Season Days115
Pro Expenses Per Days$345,654
Pro Estimated Expenses$39,750,210
Farm Remaining Season Days115
Farm Expenses Per Days$18,026
Farm Estimated Expenses$2,072,990
Estimated Season Expenses$41,823,200
Season Salary Cap$65,020,000
Estimate Under Maximum Salary Cap of $85,000,000$19,980,000
Estimate Over Minimum Salary Cap of $55,000,000 $10,020,000
Current Bank Account$105,427,188
Projected Bank Account$112,740,372

Pro Players Salaries

Taylor Hall $6,500,000 (5)
-Salary Remaining : $3,913,613
Louis Leblanc $5,450,000 (7)
-Salary Remaining : $3,281,414
Saku Mäenalanen $5,400,000 (1)
-Salary Remaining : $3,251,309
Oscar Klefbom $4,950,000 (8)
-Salary Remaining : $2,980,366
Peter Aston $4,500,000 (2)
-Salary Remaining : $2,709,424
Jordan LaVallee $4,100,000 (1)
-Salary Remaining : $2,468,586
Mikhail Grigorenko $3,800,000 (2)
-Salary Remaining : $2,287,958
Pierre-Luc Dubois $3,500,000 (1)
-Salary Remaining : $2,107,330
Luke Schenn $2,700,000 (4)
-Salary Remaining : $1,625,654
Aaron Ekblad $2,300,000 (2)
-Salary Remaining : $1,384,817
Anthony DeAngelo $2,150,000 (2)
-Salary Remaining : $1,294,503
Cole Caufield $2,100,000 (3)
-Salary Remaining : $1,264,398
Miroslav Svoboda $1,950,000 (2)
-Salary Remaining : $1,174,084
Nick Merkley $1,900,000 (3)
-Salary Remaining : $1,143,979
Taylor Cammarata $1,860,000 (2)
-Salary Remaining : $1,119,895
Alex Barré-Boulet $1,860,000 (2)
-Salary Remaining : $1,119,895
Victor Olofsson $1,800,000 (2)
-Salary Remaining : $1,083,770
Griffin Reinhart $1,750,000 (2)
-Salary Remaining : $1,053,665
Zach Werenski $1,550,000 (1)
-Salary Remaining : $933,246
Samuel Morin $1,500,000 (2)
-Salary Remaining : $903,141
Daniil Tarasov $1,400,000 (3)
-Salary Remaining : $842,932
Todd Bugess $1,000,000 (3)
-Salary Remaining : $602,094
Tyler Steenbergen $1,000,000 (1)
-Salary Remaining : $602,094
Total Pro Players23
Salary Commitment
Year 2024 : $65,020,000
Year 2025 : $49,470,000
Year 2026 : $26,000,000
Year 2027 : $19,600,000
Salary Average Commitment
Year 2024 : $61,660,000
Year 2025 : $46,110,000
Year 2026 : $24,000,000
Year 2027 : $17,600,000
Salary Cap with 1 Way Contract
Year 2024 : $65,020,000
Year 2025 : $49,470,000
Year 2026 : $26,000,000
Year 2027 : $19,600,000

Farm Players Salaries

Filip Sveningsson $220,000 (3)
Salary Remaining : $132,461
Nicholas Henry $200,000 (1)
Salary Remaining : $120,419
Frans Tuohimaa $200,000 (1)
Salary Remaining : $120,419
Terik Parascak $185,000 (3)
Salary Remaining : $111,387
Juraj Slafkovsky $185,000 (1)
Salary Remaining : $111,387
Cutter Gauthier $185,000 (1)
Salary Remaining : $111,387
Mitchell Wheaton (Out of Payroll) $176,000 (2)
Salary Remaining : $105,969
Artyom Manyukan $160,000 (2)
Salary Remaining : $96,335
Martin Frk $150,000 (1)
Salary Remaining : $90,314
Connor Carrick $150,000 (1)
Salary Remaining : $90,314
Henry Thrun $145,000 (1)
Salary Remaining : $87,304
Topias Leinonen $130,000 (1)
Salary Remaining : $78,272
Michael Hrabal $130,000 (2)
Salary Remaining : $78,272
Matthew Cairns $125,000 (2)
Salary Remaining : $75,262
Alex Dostie $120,000 (1)
Salary Remaining : $72,251
Christopher Lalancette $102,000 (1)
Salary Remaining : $61,414
Tyler Soy $102,000 (1)
Salary Remaining : $61,414
Reid Duke $102,000 (3)
Salary Remaining : $61,414
Anthony Salinitri $102,000 (2)
Salary Remaining : $61,414
Yann Sauve $100,000 (2)
Salary Remaining : $60,210
Will Borgen $100,000 (1)
Salary Remaining : $60,210
Jakub Votja $100,000 (1)
Salary Remaining : $60,209
Tristan Luneau $100,000 (3)
Salary Remaining : $60,209
Luke Mittelstadt $100,000 (2)
Salary Remaining : $60,209
Total Farm Players24
Salary Commitment
Year 2024 : $3,369,000
Year 2025 : $1,500,000
Year 2026 : $607,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $3,369,000
Year 2025 : $1,500,000
Year 2026 : $607,000
Year 2027 : $0

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe United Center
Level 1: 5000 - $300 - 4 487 - 89,74%
Level 2: 5000 - $240 - 4 596 - 91,92%
Level 3: 5000 - $190 - 4 572 - 91,43%
Level 4: 4000 - $95 - 3 643 - 91,09%
Luxury : 1000 - $950 - 901 - 90,12%
Total Capacity :20000
Team Popularity : 90,00%
Farm
Farm Level 1: 5000 - $60 - 4 788 - 95,76%
Farm Level 2: 5000 - $40 - 4 720 - 94,40%
Farm Total Capacity :10000
Team Popularity : 110,00%

Income

Home Games Left23
Average Attendance - %18 199 - 91,00%
Average Income per Game$953,936
Year to Date Revenue$17,170,846
Farm
Home Games Left23
Average Attendance - %9 508 - 95,08%
Average Income per Game$172,943
Year to Date Revenue$3,112,968

Expense

Pro Players Total Salaries$71,679,000
Farm Players Total Salaries$4,001,000
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value$2,000,000
Pro Year To Date Expenses$29,539,144
Farm Year To Date Expenses$1,507,806
Pro Salary Cap To Date$29,141,258
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,940,525
Farm Estimated Season Revenue$3,977,681
Pro Remaining Season Days115
Pro Expenses Per Days$380,518
Pro Estimated Expenses$43,759,570
Farm Remaining Season Days115
Farm Expenses Per Days$22,257
Farm Estimated Expenses$2,559,555
Estimated Season Expenses$46,319,125
Season Salary Cap$73,679,000
Estimate Under Maximum Salary Cap of $85,000,000$11,321,000
Estimate Over Minimum Salary Cap of $55,000,000 $18,679,000
Current Bank Account$19,741,622
Projected Bank Account($659,297)

Pro Players Salaries

Ryan McDonagh $7,601,000 (2)
-Salary Remaining : $4,576,518
Patrick Kane $6,750,000 (3)
-Salary Remaining : $4,064,136
Cody Franson $5,900,000 (3)
-Salary Remaining : $3,552,356
Andrei Vasilevski $5,750,000 (7)
-Salary Remaining : $3,462,042
Nikita Gusev $4,500,000 (2)
-Salary Remaining : $2,709,424
Jonas Brodin $4,400,000 (8)
-Salary Remaining : $2,649,215
Sam Bennett $4,200,000 (2)
-Salary Remaining : $2,528,796
Christian Fisher $3,800,000 (1)
-Salary Remaining : $2,287,958
Viktor Stahlberg $3,500,000 (1)
-Salary Remaining : $2,107,330
Jack Lafontaine $3,500,000 (1)
-Salary Remaining : $2,107,330
William Karlsson $3,000,000 (1)
-Salary Remaining : $1,806,283
Alexander Nylander $2,800,000 (2)
-Salary Remaining : $1,685,864
Kailer Yamamoto $2,400,000 (1)
-Salary Remaining : $1,445,026
Cody Ceci $2,000,000 (2)
-Salary Remaining : $1,204,188
Emerson Etem $1,800,000 (2)
-Salary Remaining : $1,083,770
Matthew Puempel $1,800,000 (1)
-Salary Remaining : $1,083,770
Justin Faulk $1,500,000 (1)
-Salary Remaining : $903,141
Jordan Kyrou $1,500,000 (3)
-Salary Remaining : $903,141
Tobias Bjornfot $1,300,000 (1)
-Salary Remaining : $782,723
Martin Pospisil $1,200,000 (1)
-Salary Remaining : $722,513
Jordan Sambrook $1,025,000 (2)
-Salary Remaining : $617,147
Nick Ebert $950,000 (2)
-Salary Remaining : $571,990
Kyle Okposo $503,000 (2)
-Salary Remaining : $302,853
Total Pro Players23
Salary Commitment
Year 2024 : $71,679,000
Year 2025 : $49,679,000
Year 2026 : $24,300,000
Year 2027 : $10,150,000
Salary Average Commitment
Year 2024 : $71,279,000
Year 2025 : $49,279,000
Year 2026 : $23,900,000
Year 2027 : $10,150,000
Salary Cap with 1 Way Contract
Year 2024 : $71,679,000
Year 2025 : $49,679,000
Year 2026 : $24,300,000
Year 2027 : $10,150,000

Farm Players Salaries

Alexander Edler $300,000 (2)
Salary Remaining : $180,628
Alex Stalock $300,000 (2)
Salary Remaining : $180,628
Tyson Jost $220,000 (2)
Salary Remaining : $132,461
Gabriel Perreault $185,000 (2)
Salary Remaining : $111,387
Sam Dickinson $185,000 (3)
Salary Remaining : $111,387
Kevin Korchinski $185,000 (1)
Salary Remaining : $111,387
Isaac Howard $185,000 (1)
Salary Remaining : $111,387
Brandon Crawley $166,000 (2)
Salary Remaining : $99,948
John Ludvig $165,000 (1)
Salary Remaining : $99,346
Blake Speers $160,000 (2)
Salary Remaining : $96,335
Ross Colton $156,000 (1)
Salary Remaining : $93,927
Wyatt Wylie $150,000 (2)
Salary Remaining : $90,314
Noel Gunler $145,000 (2)
Salary Remaining : $87,304
Garrett Pilon $140,000 (2)
Salary Remaining : $84,293
Shane Pinto $136,000 (1)
Salary Remaining : $81,885
Thimo Nickl $132,000 (2)
Salary Remaining : $79,476
Eric Engstrand $131,000 (2)
Salary Remaining : $78,874
William Dufour $130,000 (1)
Salary Remaining : $78,272
Max Plante $130,000 (3)
Salary Remaining : $78,272
Ben Jones $100,000 (1)
Salary Remaining : $60,210
Eric Pahlsson $100,000 (3)
Salary Remaining : $60,209
Ty Nelson $100,000 (1)
Salary Remaining : $60,209
David Spacek $100,000 (2)
Salary Remaining : $60,209
Tanner Howe $100,000 (3)
Salary Remaining : $60,209
Jan Bednar $100,000 (1)
Salary Remaining : $60,209
Georgi Romanov $100,000 (2)
Salary Remaining : $60,209
Total Farm Players26
Salary Commitment
Year 2024 : $4,001,000
Year 2025 : $2,744,000
Year 2026 : $515,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $3,705,000
Year 2025 : $2,448,000
Year 2026 : $515,000
Year 2027 : $0

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 5000 - $68 - 4 721 - 94,41%
Level 2: 5000 - $39 - 4 884 - 97,68%
Level 3: 5000 - $18 - 4 801 - 96,02%
Level 4: 4000 - $9 - 3 861 - 96,54%
Luxury : 1000 - $140 - 975 - 97,49%
Total Capacity :20000
Team Popularity : 90,00%
Farm
Farm Level 1: 5000 - $45 - 4 237 - 84,75%
Farm Level 2: 5000 - $23 - 4 208 - 84,17%
Farm Total Capacity :10000
Team Popularity : 110,00%

Income

Home Games Left22
Average Attendance - %19 242 - 96,21%
Average Income per Game$1,146,016
Year to Date Revenue$21,774,307
Farm
Home Games Left22
Average Attendance - %8 446 - 84,46%
Average Income per Game$428,347
Year to Date Revenue$8,138,592

Expense

Pro Players Total Salaries$67,000,000
Farm Players Total Salaries$3,776,100
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,994,636
Farm Year To Date Expenses$1,578,002
Pro Salary Cap To Date$26,596,762
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,212,355
Farm Estimated Season Revenue$9,423,633
Pro Remaining Season Days115
Pro Expenses Per Days$356,021
Pro Estimated Expenses$40,942,415
Farm Remaining Season Days115
Farm Expenses Per Days$21,079
Farm Estimated Expenses$2,424,085
Estimated Season Expenses$43,366,500
Season Salary Cap$67,000,000
Estimate Under Maximum Salary Cap of $85,000,000$18,000,000
Estimate Over Minimum Salary Cap of $55,000,000 $12,000,000
Current Bank Account$116,001,883
Projected Bank Account$107,271,371

Pro Players Salaries

Colin Smith $5,800,000 (2)
-Salary Remaining : $3,492,147
Fredrik Pettersson-Wentzel $5,750,000 (6)
-Salary Remaining : $3,462,042
Brad Cole $5,500,000 (1)
-Salary Remaining : $3,311,518
Andrew Mangiapane $4,500,000 (8)
-Salary Remaining : $2,709,424
Wayne Simmonds $4,000,000 (3)
-Salary Remaining : $2,408,377
Jesse Graham $4,000,000 (1)
-Salary Remaining : $2,408,377
Sean Couturier $3,400,000 (3)
-Salary Remaining : $2,047,120
Radko Gudas $3,000,000 (2)
-Salary Remaining : $1,806,283
Jordan Caron $3,000,000 (4)
-Salary Remaining : $1,806,283
Dylan Guenther $2,800,000 (5)
-Salary Remaining : $1,685,864
Brandon Saad $2,750,000 (7)
-Salary Remaining : $1,655,759
Brayden Tracey $2,400,000 (3)
-Salary Remaining : $1,445,026
Igor Shestyorkin $2,375,000 (3)
-Salary Remaining : $1,429,974
Max Domi $2,200,000 (2)
-Salary Remaining : $1,324,607
Jayden Halbgewachs $2,200,000 (3)
-Salary Remaining : $1,324,607
Steve Santini $2,000,000 (2)
-Salary Remaining : $1,204,188
Filip Zadina $2,000,000 (2)
-Salary Remaining : $1,204,188
Jeremy Morin $1,950,000 (2)
-Salary Remaining : $1,174,084
Veeti Vainio $1,800,000 (3)
-Salary Remaining : $1,083,770
Adam Mascherin $1,750,000 (2)
-Salary Remaining : $1,053,665
Gleason Fournier $1,575,000 (1)
-Salary Remaining : $948,298
Eemeli Rasanen $1,300,000 (2)
-Salary Remaining : $782,723
Calle Anderson $950,000 (1)
-Salary Remaining : $571,990
Total Pro Players23
Salary Commitment
Year 2024 : $67,000,000
Year 2025 : $54,975,000
Year 2026 : $34,975,000
Year 2027 : $18,800,000
Salary Average Commitment
Year 2024 : $66,200,000
Year 2025 : $54,175,000
Year 2026 : $34,975,000
Year 2027 : $18,800,000
Salary Cap with 1 Way Contract
Year 2024 : $67,000,000
Year 2025 : $54,975,000
Year 2026 : $34,975,000
Year 2027 : $18,800,000

Farm Players Salaries

Isak Rosen $210,000 (3)
Salary Remaining : $126,440
Lucas Feuk $200,000 (3)
Salary Remaining : $120,419
Will Smith $185,000 (2)
Salary Remaining : $111,387
Evan Gardner $185,000 (3)
Salary Remaining : $111,387
Ollen Zellweger $185,000 (2)
Salary Remaining : $111,387
Reid Schaefer $185,000 (3)
Salary Remaining : $111,387
Deamon Hunt $180,000 (3)
Salary Remaining : $108,377
Callum Booth $175,000 (1)
Salary Remaining : $105,366
Louis Domingue $171,100 (2)
Salary Remaining : $103,018
Kevin Bahl $165,000 (1)
Salary Remaining : $99,346
Scott Perunovich $145,000 (3)
Salary Remaining : $87,304
Philip Broberg $140,000 (1)
Salary Remaining : $84,293
Daniil Misyul $140,000 (1)
Salary Remaining : $84,293
Justin Bailey $140,000 (1)
Salary Remaining : $84,293
Connor Dewar $140,000 (1)
Salary Remaining : $84,293
Yakov Trenin $139,000 (3)
Salary Remaining : $83,691
Parker Wotherspoon $136,000 (1)
Salary Remaining : $81,885
Owen Pickering $130,000 (2)
Salary Remaining : $78,272
Filip Bystedt $130,000 (1)
Salary Remaining : $78,272
Noah Dower Nilsson $130,000 (2)
Salary Remaining : $78,272
Hunter Brzustewicz $130,000 (2)
Salary Remaining : $78,272
Terrance Armarosa $120,000 (1)
Salary Remaining : $72,251
Matej Pekar $115,000 (3)
Salary Remaining : $69,241
Jani Nyman $100,000 (1)
Salary Remaining : $60,209
Anton Wahlberg $100,000 (2)
Salary Remaining : $60,209
Total Farm Players25
Salary Commitment
Year 2024 : $3,776,100
Year 2025 : $2,390,100
Year 2026 : $1,359,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $3,801,100
Year 2025 : $2,390,100
Year 2026 : $1,359,000
Year 2027 : $0

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 5000 - $65 - 4 750 - 95,00%
Level 2: 5000 - $25 - 4 883 - 97,65%
Level 3: 5000 - $15 - 4 782 - 95,64%
Level 4: 4000 - $10 - 3 892 - 97,31%
Luxury : 1000 - $118 - 952 - 95,22%
Total Capacity :20000
Team Popularity : 90,00%
Farm
Farm Level 1: 5000 - $15 - 5 000 - 100,00%
Farm Level 2: 5000 - $5 - 5 000 - 100,00%
Farm Total Capacity :10000
Team Popularity : 110,00%

Income

Home Games Left25
Average Attendance - %19 259 - 96,30%
Average Income per Game$974,209
Year to Date Revenue$15,587,343
Farm
Home Games Left25
Average Attendance - %10 000 - 100,00%
Average Income per Game$149,000
Year to Date Revenue$2,384,000

Expense

Pro Players Total Salaries$55,175,001
Farm Players Total Salaries$2,987,000
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$22,403,117
Farm Year To Date Expenses$1,422,653
Pro Salary Cap To Date$22,005,188
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,355,223
Farm Estimated Season Revenue$3,725,000
Pro Remaining Season Days115
Pro Expenses Per Days$294,110
Pro Estimated Expenses$33,822,650
Farm Remaining Season Days115
Farm Expenses Per Days$16,948
Farm Estimated Expenses$1,949,020
Estimated Season Expenses$35,771,670
Season Salary Cap$55,175,001
Estimate Under Maximum Salary Cap of $85,000,000$29,824,999
Estimate Over Minimum Salary Cap of $55,000,000 $175,001
Current Bank Account$65,975,065
Projected Bank Account$58,283,618

Pro Players Salaries

Oscar Lindberg $6,250,000 (6)
-Salary Remaining : $3,763,089
Thomas Hyka $4,800,000 (7)
-Salary Remaining : $2,890,052
Peter Mueller $4,500,000 (3)
-Salary Remaining : $2,709,424
Alexander Nedeljkovic $4,300,000 (3)
-Salary Remaining : $2,589,005
Stefan Meyer $3,500,000 (1)
-Salary Remaining : $2,107,330
David Musil $3,500,000 (3)
-Salary Remaining : $2,107,330
David Savard $2,900,000 (5)
-Salary Remaining : $1,746,073
Travis Sanheim $2,750,000 (4)
-Salary Remaining : $1,655,759
Bobby Sanguinetti $2,750,000 (3)
-Salary Remaining : $1,655,759
Logan Couture $2,500,000 (2)
-Salary Remaining : $1,505,236
Joren Van Pottelberghe $2,375,000 (3)
-Salary Remaining : $1,429,974
Kieffer Bellows $1,950,000 (1)
-Salary Remaining : $1,174,084
Igor Shvyryov $1,850,000 (2)
-Salary Remaining : $1,113,874
Adam Brooks $1,800,000 (3)
-Salary Remaining : $1,083,770
Matthew Dumba $1,600,000 (1)
-Salary Remaining : $963,351
Kale Clague $1,600,000 (1)
-Salary Remaining : $963,351
Nicolas Beaudin $1,500,000 (2)
-Salary Remaining : $903,141
Brock Boeser $1,200,000 (3)
-Salary Remaining : $722,513
Lukas Vejdemo $1,200,000 (2)
-Salary Remaining : $722,513
Connor Brown $1,100,000 (1)
-Salary Remaining : $662,304
Luke Green $750,000 (1)
-Salary Remaining : $451,571
Jason Zucker $500,001 (2)
-Salary Remaining : $301,048
Total Pro Players22
Salary Commitment
Year 2024 : $55,175,001
Year 2025 : $44,675,001
Year 2026 : $37,125,000
Year 2027 : $16,700,000
Salary Average Commitment
Year 2024 : $48,425,001
Year 2025 : $37,425,001
Year 2026 : $29,875,000
Year 2027 : $12,750,000
Salary Cap with 1 Way Contract
Year 2024 : $55,175,001
Year 2025 : $44,675,001
Year 2026 : $37,125,000
Year 2027 : $16,700,000

Farm Players Salaries

Samuel Poulin $277,000 (3)
Salary Remaining : $166,780
Ronan Seeley $270,000 (4)
Salary Remaining : $162,565
Jonathan Gruden (Out of Payroll) $245,000 (2)
Salary Remaining : $147,513
Petrus Palmu (Out of Payroll) $220,000 (1)
Salary Remaining : $132,461
Jared McCann $198,000 (3)
Salary Remaining : $119,215
Jacob Perreault $190,000 (3)
Salary Remaining : $114,398
Alex Theriau $180,000 (1)
Salary Remaining : $108,377
Hunter Shepard $180,000 (3)
Salary Remaining : $108,377
Victor Mete (Out of Payroll) $140,000 (1)
Salary Remaining : $84,293
Matthew Hackett $135,000 (1)
Salary Remaining : $81,283
William Eklund $130,000 (1)
Salary Remaining : $78,272
Ville Ottaivanen $130,000 (1)
Salary Remaining : $78,272
Drake Batherson $125,000 (1)
Salary Remaining : $75,262
Simon Robertsson $120,000 (3)
Salary Remaining : $72,251
Jase Weslosky $110,000 (3)
Salary Remaining : $66,230
Mike Amadio $102,000 (3)
Salary Remaining : $61,414
Max Jones $100,000 (1)
Salary Remaining : $60,210
Jack Thompson $100,000 (1)
Salary Remaining : $60,209
Tyler Kleven $100,000 (1)
Salary Remaining : $60,209
Caden Price $100,000 (2)
Salary Remaining : $60,209
Alexei Protas $100,000 (1)
Salary Remaining : $60,209
Matthew Andonovski $100,000 (3)
Salary Remaining : $60,209
Ryan Francis $100,000 (1)
Salary Remaining : $60,209
Total Farm Players23
Salary Commitment
Year 2024 : $3,452,000
Year 2025 : $1,892,000
Year 2026 : $1,547,000
Year 2027 : $270,000
Salary Average Commitment
Year 2024 : $3,452,000
Year 2025 : $1,892,000
Year 2026 : $1,547,000
Year 2027 : $270,000

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 5000 - $80 - 4 715 - 94,31%
Level 2: 5000 - $65 - 4 555 - 91,09%
Level 3: 5000 - $35 - 4 709 - 94,19%
Level 4: 4000 - $10 - 3 936 - 98,40%
Luxury : 1000 - $100 - 970 - 96,99%
Total Capacity :20000
Team Popularity : 90,00%
Farm
Farm Level 1: 5000 - $40 - 4 885 - 97,69%
Farm Level 2: 5000 - $15 - 5 000 - 100,00%
Farm Total Capacity :10000
Team Popularity : 110,00%

Income

Home Games Left24
Average Attendance - %18 885 - 94,43%
Average Income per Game$1,451,948
Year to Date Revenue$24,683,123
Farm
Home Games Left24
Average Attendance - %9 885 - 98,85%
Average Income per Game$402,879
Year to Date Revenue$6,848,935

Expense

Pro Players Total Salaries$58,625,000
Farm Players Total Salaries$3,738,000
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$3,644,793
Pro Year To Date Expenses$23,144,259
Farm Year To Date Expenses$1,874,485
Pro Salary Cap To Date$22,746,324
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,846,762
Farm Estimated Season Revenue$9,669,085
Pro Remaining Season Days115
Pro Expenses Per Days$312,173
Pro Estimated Expenses$35,899,895
Farm Remaining Season Days115
Farm Expenses Per Days$24,806
Farm Estimated Expenses$2,852,690
Estimated Season Expenses$38,752,585
Season Salary Cap$62,269,793
Estimate Under Maximum Salary Cap of $85,000,000$22,730,207
Estimate Over Minimum Salary Cap of $55,000,000 $7,269,793
Current Bank Account$115,513,314
Projected Bank Account$121,276,576

Pro Players Salaries

Tomas Tatar $5,000,000 (3)
-Salary Remaining : $3,010,471
Steven Stamkos $4,500,000 (4)
-Salary Remaining : $2,709,424
Nico Hischier $4,300,000 (3)
-Salary Remaining : $2,589,005
Juuse Saros $4,100,000 (2)
-Salary Remaining : $2,468,586
Nikita Kucherov $4,000,000 (8)
-Salary Remaining : $2,408,377
Jamie Benn $3,750,000 (1)
-Salary Remaining : $2,257,853
Jacob Josefson $3,750,000 (6)
-Salary Remaining : $2,257,853
Filip Hronek $3,000,000 (2)
-Salary Remaining : $1,806,283
Sean Monahan $2,725,000 (2)
-Salary Remaining : $1,640,707
Stuart Percy $2,100,000 (1)
-Salary Remaining : $1,264,398
Ayrton Martino $2,100,000 (5)
-Salary Remaining : $1,264,398
Jacob Chychrun $2,000,000 (1)
-Salary Remaining : $1,204,188
Alexei Marchenko $2,000,000 (1)
-Salary Remaining : $1,204,188
Zachary Yuen $1,950,000 (1)
-Salary Remaining : $1,174,084
Julius Bergman $1,850,000 (2)
-Salary Remaining : $1,113,874
Jonathan Audy-Marchessault $1,682,500 (3)
-Salary Remaining : $1,013,024
Rasmus Andersson $1,665,000 (3)
-Salary Remaining : $1,002,487
Tomas Vomacka $1,650,000 (2)
-Salary Remaining : $993,455
Hampus Lindholm $1,500,000 (2)
-Salary Remaining : $903,141
Ivan Barbashev $1,400,000 (2)
-Salary Remaining : $842,932
Nikita Scherbak $1,352,500 (3)
-Salary Remaining : $814,332
Kaiden Guhle $1,250,000 (3)
-Salary Remaining : $752,618
Jannik Hansen $1,000,000 (1)
-Salary Remaining : $602,094
Total Pro Players23
Salary Commitment
Year 2024 : $58,625,000
Year 2025 : $45,825,000
Year 2026 : $29,600,000
Year 2027 : $14,350,000
Salary Average Commitment
Year 2024 : $55,375,000
Year 2025 : $42,575,000
Year 2026 : $26,350,000
Year 2027 : $11,100,000
Salary Cap with 1 Way Contract
Year 2024 : $58,625,000
Year 2025 : $45,825,000
Year 2026 : $29,600,000
Year 2027 : $14,350,000

Farm Players Salaries

Aleksander Barkov $300,000 (3)
Salary Remaining : $180,628
Eeli Tolvanen $200,000 (3)
Salary Remaining : $120,419
Simon Nemec $185,000 (1)
Salary Remaining : $111,387
Denis Malgin $180,000 (3)
Salary Remaining : $108,377
Ryan Poehling $176,000 (3)
Salary Remaining : $105,969
Patrik Laine $170,000 (1)
Salary Remaining : $102,356
K'andre Miller $160,000 (2)
Salary Remaining : $96,335
Ivan Prosvetov $157,000 (3)
Salary Remaining : $94,529
Ben Meehan $153,000 (3)
Salary Remaining : $92,120
Dmitri Zaitsev $150,000 (2)
Salary Remaining : $90,314
Sam Lipkin $138,000 (3)
Salary Remaining : $83,089
Yaroslav Askarov $132,000 (3)
Salary Remaining : $79,476
Liam Dower Nilsson $130,000 (1)
Salary Remaining : $78,272
Michael Vukojevic $130,000 (1)
Salary Remaining : $78,272
Dalton Smith $130,000 (1)
Salary Remaining : $78,272
Arseni Sergeyev $128,000 (3)
Salary Remaining : $77,068
Brandan Guhle $125,000 (1)
Salary Remaining : $75,262
Nils Lundkvist $124,000 (2)
Salary Remaining : $74,660
Anton Lundell $120,000 (1)
Salary Remaining : $72,251
Valeri Nichushkin $120,000 (1)
Salary Remaining : $72,251
Joel Armia $120,000 (1)
Salary Remaining : $72,251
Simon Holmstrom $110,000 (2)
Salary Remaining : $66,230
Alexander Pashin $100,000 (1)
Salary Remaining : $60,209
Alexander Gordin $100,000 (1)
Salary Remaining : $60,209
Tyler Tullio $100,000 (1)
Salary Remaining : $60,209
John Beecher $100,000 (1)
Salary Remaining : $60,209
Total Farm Players26
Salary Commitment
Year 2024 : $3,738,000
Year 2025 : $2,108,000
Year 2026 : $1,564,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $3,714,000
Year 2025 : $2,084,000
Year 2026 : $1,564,000
Year 2027 : $0

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 5000 - $180 - 3 009 - 60,19%
Level 2: 5000 - $105 - 3 084 - 61,69%
Level 3: 5000 - $72 - 3 066 - 61,32%
Level 4: 4000 - $42 - 2 965 - 74,13%
Luxury : 1000 - $400 - 600 - 60,00%
Total Capacity :20000
Team Popularity : 90,00%
Farm
Farm Level 1: 5000 - $35 - 5 000 - 100,00%
Farm Level 2: 5000 - $15 - 5 000 - 100,00%
Farm Total Capacity :10000
Team Popularity : 110,00%

Income

Home Games Left26
Average Attendance - %12 725 - 63,63%
Average Income per Game$2,161,746
Year to Date Revenue$32,426,189
Farm
Home Games Left26
Average Attendance - %10 000 - 100,00%
Average Income per Game$372,500
Year to Date Revenue$5,587,500

Expense

Pro Players Total Salaries$75,225,002
Farm Players Total Salaries$4,849,777
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value$3,000,000
Pro Year To Date Expenses$30,199,494
Farm Year To Date Expenses$2,010,073
Pro Salary Cap To Date$29,801,558
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$56,205,394
Farm Estimated Season Revenue$9,685,000
Pro Remaining Season Days115
Pro Expenses Per Days$399,084
Pro Estimated Expenses$45,894,660
Farm Remaining Season Days115
Farm Expenses Per Days$26,700
Farm Estimated Expenses$3,070,500
Estimated Season Expenses$48,965,160
Season Salary Cap$78,225,002
Estimate Under Maximum Salary Cap of $85,000,000$6,774,998
Estimate Over Minimum Salary Cap of $55,000,000 $23,225,002
Current Bank Account$129,251,332
Projected Bank Account$146,176,566

Pro Players Salaries

Anze Kopitar $8,000,000 (2)
-Salary Remaining : $4,816,754
Ryan Ellis $6,125,000 (5)
-Salary Remaining : $3,687,827
Corey Perry $6,000,000 (1)
-Salary Remaining : $3,612,565
Jonathan Toews $5,700,000 (3)
-Salary Remaining : $3,431,937
Jordan Weal $5,650,000 (7)
-Salary Remaining : $3,401,832
Elias Lindholm $5,300,000 (2)
-Salary Remaining : $3,191,099
Jack Johnson $5,000,001 (3)
-Salary Remaining : $3,010,472
Alex Lyon $4,800,000 (8)
-Salary Remaining : $2,890,052
Haydn Fleury $3,500,000 (3)
-Salary Remaining : $2,107,330
Travis Hamonic $3,250,000 (2)
-Salary Remaining : $1,956,806
Artturi Lehkonen $2,500,000 (2)
-Salary Remaining : $1,505,236
Filip Forsberg $2,500,000 (1)
-Salary Remaining : $1,505,236
Zion Nybeck $2,400,000 (4)
-Salary Remaining : $1,445,026
Mikhail Sergachyov $2,250,000 (2)
-Salary Remaining : $1,354,712
Michael Latta $2,000,001 (2)
-Salary Remaining : $1,204,189
Juuso Valimaki $1,750,000 (3)
-Salary Remaining : $1,053,665
Fabian Lysell $1,700,000 (3)
-Salary Remaining : $1,023,560
Shakir Mukhamadullin $1,550,000 (1)
-Salary Remaining : $933,246
Sean Durzi $1,500,000 (3)
-Salary Remaining : $903,141
Julius Nattinen $1,400,000 (1)
-Salary Remaining : $842,932
J.T. Compher $900,000 (1)
-Salary Remaining : $541,885
Riku Helenius $750,000 (3)
-Salary Remaining : $451,571
Kenny Ryan $700,000 (1)
-Salary Remaining : $421,466
Total Pro Players23
Salary Commitment
Year 2024 : $75,225,002
Year 2025 : $62,175,002
Year 2026 : $38,875,001
Year 2027 : $18,975,000
Salary Average Commitment
Year 2024 : $74,725,002
Year 2025 : $61,675,002
Year 2026 : $38,875,001
Year 2027 : $18,975,000
Salary Cap with 1 Way Contract
Year 2024 : $75,225,002
Year 2025 : $62,175,002
Year 2026 : $38,875,001
Year 2027 : $18,975,000

Farm Players Salaries

Nico Daws $330,000 (5)
Salary Remaining : $198,691
Stefan Elliott $300,000 (1)
Salary Remaining : $180,628
Zach Torquato $300,000 (2)
Salary Remaining : $180,628
Dylan Olsen $300,000 (1)
Salary Remaining : $180,628
Dan Fritsche $300,000 (1)
Salary Remaining : $180,628
Landon Ferraro $222,222 (2)
Salary Remaining : $133,799
Matt Coronato $220,000 (2)
Salary Remaining : $132,461
Jacob Dion $210,000 (2)
Salary Remaining : $126,440
Nathan Legare $190,000 (3)
Salary Remaining : $114,398
Frank Nazar $185,000 (1)
Salary Remaining : $111,387
Adam Fantilli $185,000 (2)
Salary Remaining : $111,387
Filip Johansson $170,000 (1)
Salary Remaining : $102,356
Yegor Afanasyev $160,000 (3)
Salary Remaining : $96,335
Ty Ronning $160,000 (2)
Salary Remaining : $96,335
Ivan Vishnevskiy $155,555 (3)
Salary Remaining : $93,659
Fyodor Svechkov $143,000 (3)
Salary Remaining : $86,099
Ian McCoshen $140,000 (2)
Salary Remaining : $84,293
Dennis Yan $140,000 (1)
Salary Remaining : $84,293
Thomas Novak $135,000 (3)
Salary Remaining : $81,283
Martin Fehervary $132,000 (2)
Salary Remaining : $79,476
Brock Faber $130,000 (1)
Salary Remaining : $78,272
Alex Tuch $130,000 (3)
Salary Remaining : $78,272
Robby Fabbri $110,000 (2)
Salary Remaining : $66,230
Nick Ritchie $102,000 (2)
Salary Remaining : $61,414
David Shantz $100,000 (2)
Salary Remaining : $60,210
Artyom Grushnikov $100,000 (2)
Salary Remaining : $60,209
Yegor Zavragin $100,000 (3)
Salary Remaining : $60,209
Total Farm Players27
Salary Commitment
Year 2024 : $4,849,777
Year 2025 : $3,324,777
Year 2026 : $1,343,555
Year 2027 : $330,000
Salary Average Commitment
Year 2024 : $5,029,777
Year 2025 : $3,504,777
Year 2026 : $1,543,555
Year 2027 : $330,000

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBankAtlantic Center
Level 1: 5000 - $100 - 4 840 - 96,79%
Level 2: 5000 - $60 - 4 901 - 98,01%
Level 3: 5000 - $40 - 4 919 - 98,38%
Level 4: 4000 - $30 - 3 954 - 98,84%
Luxury : 1000 - $185 - 976 - 97,59%
Total Capacity :20000
Team Popularity : 100,00%
Farm
Farm Level 1: 5000 - $35 - 5 000 - 100,00%
Farm Level 2: 5000 - $15 - 5 000 - 100,00%
Farm Total Capacity :10000
Team Popularity : 110,00%

Income

Home Games Left25
Average Attendance - %19 589 - 97,94%
Average Income per Game$1,898,130
Year to Date Revenue$30,370,082
Farm
Home Games Left25
Average Attendance - %10 000 - 100,00%
Average Income per Game$372,500
Year to Date Revenue$5,960,000

Expense

Pro Players Total Salaries$81,525,000
Farm Players Total Salaries$5,065,000
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$32,837,168
Farm Year To Date Expenses$2,053,070
Pro Salary Cap To Date$32,439,232
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,453,253
Farm Estimated Season Revenue$9,312,500
Pro Remaining Season Days115
Pro Expenses Per Days$432,068
Pro Estimated Expenses$49,687,820
Farm Remaining Season Days115
Farm Expenses Per Days$27,827
Farm Estimated Expenses$3,200,105
Estimated Season Expenses$52,887,925
Season Salary Cap$81,525,000
Estimate Under Maximum Salary Cap of $85,000,000$3,475,000
Estimate Over Minimum Salary Cap of $55,000,000 $26,525,000
Current Bank Account$57,191,756
Projected Bank Account$61,069,584

Pro Players Salaries

Paul Stastny $7,500,000 (2)
-Salary Remaining : $4,515,707
Markus Granlund $6,600,000 (1)
-Salary Remaining : $3,973,822
Sam Gagner $6,500,000 (5)
-Salary Remaining : $3,913,613
Joey Laleggia $6,225,000 (7)
-Salary Remaining : $3,748,037
Shawn Weller $5,900,000 (1)
-Salary Remaining : $3,552,356
Anders Nilsson $5,500,000 (5)
-Salary Remaining : $3,311,518
Olli Määtä $5,000,000 (8)
-Salary Remaining : $3,010,471
William Nylander $4,600,000 (4)
-Salary Remaining : $2,769,634
Alex Plante $4,000,000 (2)
-Salary Remaining : $2,408,377
Dylan Strome $3,800,000 (3)
-Salary Remaining : $2,287,958
Madison Bowey $3,500,000 (2)
-Salary Remaining : $2,107,330
Kaapo Kakko $2,600,000 (3)
-Salary Remaining : $1,565,445
Alexis Lafreniere $2,400,000 (4)
-Salary Remaining : $1,445,026
Cole Perfetti $2,200,000 (1)
-Salary Remaining : $1,324,607
Elias Pettersson (1 Way Contract) $2,200,000 (2)
-Salary Remaining : $1,324,607
Victor Soderstrom $1,900,000 (5)
-Salary Remaining : $1,143,979
Rasmus Dahlin $1,900,000 (3)
-Salary Remaining : $1,143,979
Mavrik Bourque $1,800,000 (3)
-Salary Remaining : $1,083,770
Julius Vähätalo $1,650,000 (2)
-Salary Remaining : $993,455
Gustav Lindstrom $1,650,000 (2)
-Salary Remaining : $993,455
Tyler Cuma $1,500,000 (2)
-Salary Remaining : $903,141
Nolan Patrick $1,500,000 (1)
-Salary Remaining : $903,141
Lukas Dostal $1,100,000 (2)
-Salary Remaining : $662,304
Total Pro Players23
Salary Commitment
Year 2024 : $81,525,000
Year 2025 : $65,325,000
Year 2026 : $42,225,000
Year 2027 : $32,125,000
Salary Average Commitment
Year 2024 : $81,525,000
Year 2025 : $65,325,000
Year 2026 : $42,225,000
Year 2027 : $32,125,000
Salary Cap with 1 Way Contract
Year 2024 : $81,525,000
Year 2025 : $65,325,000
Year 2026 : $42,225,000
Year 2027 : $32,125,000

Farm Players Salaries

Albert Sjoberg $300,000 (3)
Salary Remaining : $180,628
Caedan Bankier $300,000 (3)
Salary Remaining : $180,628
Francesco Arcuri $300,000 (3)
Salary Remaining : $180,628
Jack Peart $300,000 (3)
Salary Remaining : $180,628
Samuel Helenius $300,000 (3)
Salary Remaining : $180,628
Jesper Wallstedt $260,000 (2)
Salary Remaining : $156,545
Sam Colangelo $220,000 (2)
Salary Remaining : $132,461
Konsta Helenius $185,000 (3)
Salary Remaining : $111,387
Samu Salminen $185,000 (1)
Salary Remaining : $111,387
Ryan Chesley $185,000 (3)
Salary Remaining : $111,387
Noel Fransen $185,000 (3)
Salary Remaining : $111,387
E.J. Emery $185,000 (3)
Salary Remaining : $111,387
Michael Hage $185,000 (3)
Salary Remaining : $111,387
Chaz Lucius $185,000 (1)
Salary Remaining : $111,387
Mattias Havelid $185,000 (1)
Salary Remaining : $111,387
Dalibor Dvorsky $185,000 (2)
Salary Remaining : $111,387
Dmitri Simashev $185,000 (2)
Salary Remaining : $111,387
Marek Alscher $185,000 (3)
Salary Remaining : $111,387
Kevin Lalande $150,000 (2)
Salary Remaining : $90,314
Sasha Pastujov $130,000 (2)
Salary Remaining : $78,272
Sergei Mursahov $130,000 (1)
Salary Remaining : $78,272
David Fischer $120,000 (2)
Salary Remaining : $72,251
Boris Valabik $120,000 (2)
Salary Remaining : $72,251
Matthew Strome $100,000 (1)
Salary Remaining : $60,210
Maxim Beryozkin $100,000 (1)
Salary Remaining : $60,209
Leevi Aaltonen $100,000 (1)
Salary Remaining : $60,209
Matthew Maggio $100,000 (2)
Salary Remaining : $60,209
Total Farm Players27
Salary Commitment
Year 2024 : $5,065,000
Year 2025 : $4,080,000
Year 2026 : $2,610,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $5,065,000
Year 2025 : $4,080,000
Year 2026 : $2,610,000
Year 2027 : $0

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 5000 - $70 - 4 641 - 92,82%
Level 2: 5000 - $45 - 4 830 - 96,60%
Level 3: 5000 - $30 - 4 756 - 95,12%
Level 4: 4000 - $20 - 3 864 - 96,59%
Luxury : 1000 - $140 - 940 - 94,02%
Total Capacity :20000
Team Popularity : 90,00%
Farm
Farm Level 1: 5000 - $35 - 5 000 - 100,00%
Farm Level 2: 5000 - $20 - 4 891 - 97,81%
Farm Total Capacity :10000
Team Popularity : 110,00%

Income

Home Games Left23
Average Attendance - %19 031 - 95,15%
Average Income per Game$1,331,738
Year to Date Revenue$23,971,276
Farm
Home Games Left23
Average Attendance - %9 891 - 98,91%
Average Income per Game$406,494
Year to Date Revenue$7,316,885

Expense

Pro Players Total Salaries$72,090,001
Farm Players Total Salaries$4,901,000
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value$1,475,000
Pro Year To Date Expenses$28,675,837
Farm Year To Date Expenses$2,023,190
Pro Salary Cap To Date$28,277,969
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$30,629,964
Farm Estimated Season Revenue$9,349,353
Pro Remaining Season Days115
Pro Expenses Per Days$382,670
Pro Estimated Expenses$44,007,050
Farm Remaining Season Days115
Farm Expenses Per Days$26,969
Farm Estimated Expenses$3,101,435
Estimated Season Expenses$47,108,485
Season Salary Cap$73,565,001
Estimate Under Maximum Salary Cap of $85,000,000$11,434,999
Estimate Over Minimum Salary Cap of $55,000,000 $18,565,001
Current Bank Account$57,202,525
Projected Bank Account$50,073,357

Pro Players Salaries

Mikael Granlund $7,500,000 (7)
-Salary Remaining : $4,515,707
Dustin Brown $6,500,000 (1)
-Salary Remaining : $3,913,613
Nathan MacKinnon $5,800,000 (2)
-Salary Remaining : $3,492,147
Ondrej Palat $5,000,000 (7)
-Salary Remaining : $3,010,471
Drew Doughty $4,800,000 (5)
-Salary Remaining : $2,890,052
Jack Eichel $4,500,000 (3)
-Salary Remaining : $2,709,424
Nigel Williams $3,750,000 (3)
-Salary Remaining : $2,257,853
Louis Caporusso $3,750,000 (4)
-Salary Remaining : $2,257,853
Tomas Jurco $3,250,000 (1)
-Salary Remaining : $1,956,806
Joseph Woll $3,000,000 (2)
-Salary Remaining : $1,806,283
Joe Colborne $2,975,000 (3)
-Salary Remaining : $1,791,230
Brady Skjei $2,700,000 (8)
-Salary Remaining : $1,625,654
Connor Zary $2,500,000 (5)
-Salary Remaining : $1,505,236
Mason Lohrei $2,350,000 (3)
-Salary Remaining : $1,414,921
Alex Turcotte $2,300,000 (4)
-Salary Remaining : $1,384,817
Adam Boqvist $2,200,000 (3)
-Salary Remaining : $1,324,607
Thomas Hertl $1,865,000 (3)
-Salary Remaining : $1,122,906
Hayden Hawkey $1,650,000 (2)
-Salary Remaining : $993,455
Pierre-Olivier Joseph $1,500,000 (1)
-Salary Remaining : $903,141
Thomas Chabot $1,500,000 (1)
-Salary Remaining : $903,141
Anthony Mantha $1,000,000 (1)
-Salary Remaining : $602,094
Niklas Hansson $950,000 (1)
-Salary Remaining : $571,990
Justin Keller $750,001 (1)
-Salary Remaining : $451,571
Total Pro Players23
Salary Commitment
Year 2024 : $72,090,001
Year 2025 : $56,640,000
Year 2026 : $46,190,000
Year 2027 : $28,550,000
Salary Average Commitment
Year 2024 : $73,290,001
Year 2025 : $57,840,000
Year 2026 : $47,390,000
Year 2027 : $29,750,000
Salary Cap with 1 Way Contract
Year 2024 : $72,090,001
Year 2025 : $56,640,000
Year 2026 : $46,190,000
Year 2027 : $28,550,000

Farm Players Salaries

Jeff Carter $300,000 (1)
Salary Remaining : $180,628
Jack Beck $300,000 (3)
Salary Remaining : $180,628
Brett Ponich $300,000 (3)
Salary Remaining : $180,628
Ted Purcell $300,000 (1)
Salary Remaining : $180,628
Vyacheslav Vojnov $300,000 (3)
Salary Remaining : $180,628
Tristan Jarry $200,000 (1)
Salary Remaining : $120,419
Nino Niederreiter $195,000 (2)
Salary Remaining : $117,408
Arthur Kaliyev $190,000 (1)
Salary Remaining : $114,398
Conor Geekie $185,000 (3)
Salary Remaining : $111,387
Vasili Ponomaryov $185,000 (1)
Salary Remaining : $111,387
Linus Eriksson $185,000 (3)
Salary Remaining : $111,387
Leo Sahlin Wallenius $185,000 (3)
Salary Remaining : $111,387
Noah Warren $185,000 (1)
Salary Remaining : $111,387
Eduard Sale $185,000 (2)
Salary Remaining : $111,387
Nicholas Robertson $169,000 (3)
Salary Remaining : $101,754
Nikita Alexandrov $164,000 (3)
Salary Remaining : $98,743
Jack Rathbone $155,000 (2)
Salary Remaining : $93,325
Pavel Mintyukov $130,000 (2)
Salary Remaining : $78,272
Gabriel Eliasson $130,000 (3)
Salary Remaining : $78,272
Filip Nordberg $130,000 (2)
Salary Remaining : $78,272
Mac Swanson $130,000 (3)
Salary Remaining : $78,272
Nate Danielson $130,000 (3)
Salary Remaining : $78,272
Yevgeni Volokhin $130,000 (3)
Salary Remaining : $78,272
Colton Point $128,000 (2)
Salary Remaining : $77,068
Jakub Vrana $110,000 (2)
Salary Remaining : $66,230
Kasper Kulonummi $100,000 (3)
Salary Remaining : $60,209
Dmitri Kostenko $100,000 (2)
Salary Remaining : $60,209
Total Farm Players27
Salary Commitment
Year 2024 : $4,901,000
Year 2025 : $3,541,000
Year 2026 : $2,408,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $4,901,000
Year 2025 : $3,541,000
Year 2026 : $2,408,000
Year 2027 : $0

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 5000 - $76 - 4 740 - 94,79%
Level 2: 5000 - $41 - 4 926 - 98,51%
Level 3: 5000 - $26 - 4 755 - 95,11%
Level 4: 4000 - $12 - 3 884 - 97,09%
Luxury : 1000 - $160 - 925 - 92,52%
Total Capacity :20000
Team Popularity : 90,00%
Farm
Farm Level 1: 5000 - $30 - 5 000 - 100,00%
Farm Level 2: 5000 - $10 - 5 000 - 100,00%
Farm Total Capacity :10000
Team Popularity : 110,00%

Income

Home Games Left23
Average Attendance - %19 230 - 96,15%
Average Income per Game$1,311,863
Year to Date Revenue$23,613,537
Farm
Home Games Left23
Average Attendance - %10 000 - 100,00%
Average Income per Game$298,000
Year to Date Revenue$5,364,000

Expense

Pro Players Total Salaries$70,990,000
Farm Players Total Salaries$3,195,000
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$28,335,293
Farm Year To Date Expenses$1,322,028
Pro Salary Cap To Date$27,937,360
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$30,172,853
Farm Estimated Season Revenue$6,854,000
Pro Remaining Season Days115
Pro Expenses Per Days$376,911
Pro Estimated Expenses$43,344,765
Farm Remaining Season Days115
Farm Expenses Per Days$18,037
Farm Estimated Expenses$2,074,255
Estimated Season Expenses$45,419,020
Season Salary Cap$70,990,000
Estimate Under Maximum Salary Cap of $85,000,000$14,010,000
Estimate Over Minimum Salary Cap of $55,000,000 $15,990,000
Current Bank Account$63,567,973
Projected Bank Account$55,175,806

Pro Players Salaries

Zack Phillips $6,000,000 (2)
-Salary Remaining : $3,612,565
Simon Hjalmarsson $5,000,000 (3)
-Salary Remaining : $3,010,471
Connor Hellebuyck $5,000,000 (3)
-Salary Remaining : $3,010,471
Brian Lee $4,700,000 (3)
-Salary Remaining : $2,829,843
Luka Sbisa $4,500,000 (4)
-Salary Remaining : $2,709,424
Mitchell Marner $4,000,000 (1)
-Salary Remaining : $2,408,377
Alex Debrincat $4,000,000 (1)
-Salary Remaining : $2,408,377
Juraj Simek $4,000,000 (2)
-Salary Remaining : $2,408,377
Jarred Tinordi $4,000,000 (7)
-Salary Remaining : $2,408,377
Joonas Donskoi $4,000,000 (1)
-Salary Remaining : $2,408,377
Josh Morrissey $3,500,000 (2)
-Salary Remaining : $2,107,330
Brendan Smith $3,000,000 (3)
-Salary Remaining : $1,806,283
Ty Rattie $2,750,000 (3)
-Salary Remaining : $1,655,759
Sam Reinhart $2,225,000 (2)
-Salary Remaining : $1,339,660
Lucas Johansen $2,150,000 (2)
-Salary Remaining : $1,294,503
Samuel Girard $2,100,000 (1)
-Salary Remaining : $1,264,398
Lucas Wallmark $2,000,000 (2)
-Salary Remaining : $1,204,188
Craig Cunningham $1,750,000 (3)
-Salary Remaining : $1,053,665
Vincent Dunn $1,500,000 (3)
-Salary Remaining : $903,141
Yevgeni Oksentyuk $1,350,000 (2)
-Salary Remaining : $812,827
Samuel Ersson $1,300,000 (2)
-Salary Remaining : $782,723
William Wallinder $1,250,000 (2)
-Salary Remaining : $752,618
Calen Addison $915,000 (1)
-Salary Remaining : $550,916
Total Pro Players23
Salary Commitment
Year 2024 : $70,990,000
Year 2025 : $55,975,000
Year 2026 : $32,200,000
Year 2027 : $8,500,000
Salary Average Commitment
Year 2024 : $68,790,000
Year 2025 : $54,275,000
Year 2026 : $30,500,000
Year 2027 : $8,500,000
Salary Cap with 1 Way Contract
Year 2024 : $70,990,000
Year 2025 : $55,975,000
Year 2026 : $32,200,000
Year 2027 : $8,500,000

Farm Players Salaries

Jack Dugan $235,000 (2)
Salary Remaining : $141,492
Filip Hallander $220,000 (3)
Salary Remaining : $132,461
Ryan O'Rourke $200,000 (2)
Salary Remaining : $120,419
Artyom Levshunov $185,000 (3)
Salary Remaining : $111,387
Noah Ostlund $185,000 (1)
Salary Remaining : $111,387
Chris Martenet $160,000 (1)
Salary Remaining : $96,335
Mason Shaw $160,000 (1)
Salary Remaining : $96,335
Filip Lindberg $150,000 (3)
Salary Remaining : $90,314
Bo Horvat $140,000 (1)
Salary Remaining : $84,293
Connor Hall $135,000 (1)
Salary Remaining : $81,283
Vladislav Kolyachonok $132,000 (2)
Salary Remaining : $79,476
Ryan Johnson $128,000 (1)
Salary Remaining : $77,068
Benoit-Olivier Groulx $120,000 (1)
Salary Remaining : $72,251
Kole Lind $120,000 (3)
Salary Remaining : $72,251
Serron Noel $110,000 (3)
Salary Remaining : $66,230
Mario Kempe $105,000 (2)
Salary Remaining : $63,220
Cole Guttman $105,000 (2)
Salary Remaining : $63,220
Olle Lycksell $105,000 (2)
Salary Remaining : $63,220
Cameron Abney $100,000 (1)
Salary Remaining : $60,210
Mike Hoffman $100,000 (1)
Salary Remaining : $60,210
Josef Korenar $100,000 (3)
Salary Remaining : $60,210
Brian Foster $100,000 (1)
Salary Remaining : $60,210
Cameron Hillis $100,000 (2)
Salary Remaining : $60,209
Total Farm Players23
Salary Commitment
Year 2024 : $3,195,000
Year 2025 : $1,867,000
Year 2026 : $885,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $3,195,000
Year 2025 : $1,867,000
Year 2026 : $885,000
Year 2027 : $0

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 5000 - $100 - 2 930 - 58,60%
Level 2: 5000 - $75 - 2 833 - 56,67%
Level 3: 5000 - $50 - 2 853 - 57,06%
Level 4: 4000 - $25 - 2 584 - 64,59%
Luxury : 1000 - $200 - 583 - 58,33%
Total Capacity :20000
Team Popularity : 90,00%
Farm
Farm Level 1: 5000 - $24 - 4 197 - 83,94%
Farm Level 2: 5000 - $12 - 4 154 - 83,08%
Farm Total Capacity :10000
Team Popularity : 110,00%

Income

Home Games Left26
Average Attendance - %11 784 - 58,92%
Average Income per Game$2,309,165
Year to Date Revenue$34,637,472
Farm
Home Games Left26
Average Attendance - %8 351 - 83,51%
Average Income per Game$367,685
Year to Date Revenue$5,515,271

Expense

Pro Players Total Salaries$72,585,010
Farm Players Total Salaries$6,284,778
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value$975,000
Pro Year To Date Expenses$29,840,120
Farm Year To Date Expenses$2,526,129
Pro Salary Cap To Date$29,442,184
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,038,285
Farm Estimated Season Revenue$9,559,803
Pro Remaining Season Days115
Pro Expenses Per Days$385,262
Pro Estimated Expenses$44,305,130
Farm Remaining Season Days115
Farm Expenses Per Days$34,213
Farm Estimated Expenses$3,934,495
Estimated Season Expenses$48,239,625
Season Salary Cap$73,560,010
Estimate Under Maximum Salary Cap of $85,000,000$11,439,990
Estimate Over Minimum Salary Cap of $55,000,000 $18,560,010
Current Bank Account$85,106,497
Projected Bank Account$106,464,960

Pro Players Salaries

Tyler Seguin $8,500,000 (2)
-Salary Remaining : $5,117,801
John Gaudreau $8,000,000 (8)
-Salary Remaining : $4,816,754
Patrice Bergeron $7,500,000 (1)
-Salary Remaining : $4,515,707
Marc-Andre Fleury $7,100,000 (1)
-Salary Remaining : $4,274,869
Brett MacLean $6,500,000 (2)
-Salary Remaining : $3,913,613
Tyler Toffoli $5,250,000 (5)
-Salary Remaining : $3,160,995
John Moore $4,200,000 (6)
-Salary Remaining : $2,528,796
Gabriel Landeskog $3,100,000 (5)
-Salary Remaining : $1,866,492
Francois Bouchard $3,000,000 (2)
-Salary Remaining : $1,806,283
Erik Brannstrom $2,630,000 (2)
-Salary Remaining : $1,583,508
Michael St-Croix $2,250,000 (1)
-Salary Remaining : $1,354,712
Jamieson Oleksiak $2,250,000 (1)
-Salary Remaining : $1,354,712
Jared McIsaac $2,200,000 (3)
-Salary Remaining : $1,324,607
Simon Edvinsson $1,800,000 (5)
-Salary Remaining : $1,083,770
Zack Fucale $1,400,000 (2)
-Salary Remaining : $842,932
Brendan Brisson $1,250,000 (2)
-Salary Remaining : $752,618
Marc-Olivier Roy $1,000,000 (2)
-Salary Remaining : $602,094
Reilly Walsh $980,000 (2)
-Salary Remaining : $590,052
Nicolas Roy $975,000 (1)
-Salary Remaining : $587,042
Vladimir Zharkov $950,000 (2)
-Salary Remaining : $571,990
Mathieu Brisebois $750,000 (2)
-Salary Remaining : $451,571
Keegan Lowe $500,005 (3)
-Salary Remaining : $301,050
Chris Terry $500,005 (3)
-Salary Remaining : $301,050
Total Pro Players23
Salary Commitment
Year 2024 : $72,585,010
Year 2025 : $52,510,010
Year 2026 : $25,550,010
Year 2027 : $22,350,000
Salary Average Commitment
Year 2024 : $72,135,010
Year 2025 : $52,060,010
Year 2026 : $25,100,010
Year 2027 : $21,900,000
Salary Cap with 1 Way Contract
Year 2024 : $72,585,010
Year 2025 : $52,510,010
Year 2026 : $25,550,010
Year 2027 : $22,350,000

Farm Players Salaries

Jonathan Boutin $300,000 (1)
Salary Remaining : $180,628
Hugo Carpentier $300,000 (3)
Salary Remaining : $180,628
Myles Bell $300,000 (3)
Salary Remaining : $180,628
Marc-Edouard Vlasic $300,000 (3)
Salary Remaining : $180,628
Marcel Noebels $300,000 (3)
Salary Remaining : $180,628
Kristopher Letang $300,000 (3)
Salary Remaining : $180,628
Jerome Gauthier-Leduc $300,000 (3)
Salary Remaining : $180,628
Felix Bibeau $200,000 (1)
Salary Remaining : $120,419
Axel Sandin-Pellikka $185,000 (2)
Salary Remaining : $111,387
Logan Cooley $185,000 (1)
Salary Remaining : $111,387
Kalle Vaisanen $180,000 (3)
Salary Remaining : $108,377
Amir Miftakhov $177,778 (3)
Salary Remaining : $107,039
Alex Beaucage $169,000 (3)
Salary Remaining : $101,754
Frederick Gauthier $163,000 (2)
Salary Remaining : $98,141
Matt Brassard $160,000 (1)
Salary Remaining : $96,335
Maxime Comtois $150,000 (1)
Salary Remaining : $90,314
Jeremy Roy $150,000 (1)
Salary Remaining : $90,314
William Carrier $140,000 (3)
Salary Remaining : $84,293
Taylor Chorney $140,000 (3)
Salary Remaining : $84,293
Brendan Lemieux $140,000 (3)
Salary Remaining : $84,293
Pascal Laberge $135,000 (3)
Salary Remaining : $81,283
Lian Bischel $130,000 (1)
Salary Remaining : $78,272
Thomas Milic $130,000 (2)
Salary Remaining : $78,272
Justin Robidas $130,000 (2)
Salary Remaining : $78,272
Vsevolod Komarov $130,000 (3)
Salary Remaining : $78,272
Semyon Der-Arguchintsev $130,000 (1)
Salary Remaining : $78,272
Oliver Kapanen $130,000 (1)
Salary Remaining : $78,272
Alexis Vanier $128,000 (2)
Salary Remaining : $77,068
Nicholas Abruzzese $102,000 (1)
Salary Remaining : $61,414
Brent Aubin $100,000 (2)
Salary Remaining : $60,210
Patrice Cormier $100,000 (2)
Salary Remaining : $60,210
Justin Haché $100,000 (2)
Salary Remaining : $60,210
Benjamin Finkelstein $100,000 (1)
Salary Remaining : $60,210
Peter Olvecky $100,000 (1)
Salary Remaining : $60,210
Adam Kleber $100,000 (3)
Salary Remaining : $60,209
Xavier Bourgault $100,000 (1)
Salary Remaining : $60,209
Joshua Roy $100,000 (2)
Salary Remaining : $60,209
Mitchell Smith $100,000 (3)
Salary Remaining : $60,209
Total Farm Players38
Salary Commitment
Year 2024 : $6,284,778
Year 2025 : $4,347,778
Year 2026 : $3,211,778
Year 2027 : $0
Salary Average Commitment
Year 2024 : $6,284,778
Year 2025 : $4,347,778
Year 2026 : $3,211,778
Year 2027 : $0

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 5000 - $77 - 4 679 - 93,57%
Level 2: 5000 - $55 - 4 620 - 92,39%
Level 3: 5000 - $44 - 4 501 - 90,02%
Level 4: 4000 - $22 - 3 835 - 95,87%
Luxury : 1000 - $135 - 951 - 95,05%
Total Capacity :20000
Team Popularity : 90,00%
Farm
Farm Level 1: 5000 - $28 - 5 000 - 100,00%
Farm Level 2: 5000 - $12 - 5 000 - 100,00%
Farm Total Capacity :10000
Team Popularity : 110,00%

Income

Home Games Left29
Average Attendance - %18 584 - 92,92%
Average Income per Game$1,527,313
Year to Date Revenue$18,327,752
Farm
Home Games Left29
Average Attendance - %10 000 - 100,00%
Average Income per Game$298,000
Year to Date Revenue$3,576,000

Expense

Pro Players Total Salaries$60,346,001
Farm Players Total Salaries$3,706,620
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value$255,000
Pro Year To Date Expenses$25,480,044
Farm Year To Date Expenses$1,583,875
Pro Salary Cap To Date$25,082,119
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,292,067
Farm Estimated Season Revenue$8,642,000
Pro Remaining Season Days115
Pro Expenses Per Days$321,183
Pro Estimated Expenses$36,936,045
Farm Remaining Season Days115
Farm Expenses Per Days$20,715
Farm Estimated Expenses$2,382,225
Estimated Season Expenses$39,318,270
Season Salary Cap$60,601,001
Estimate Under Maximum Salary Cap of $85,000,000$24,398,999
Estimate Over Minimum Salary Cap of $55,000,000 $5,601,001
Current Bank Account$94,839,833
Projected Bank Account$108,455,630

Pro Players Salaries

John Carlson $10,000,000 (2)
-Salary Remaining : $6,020,942
Nikolai Ehlers $6,600,000 (4)
-Salary Remaining : $3,973,822
Adam Larsson $5,200,000 (2)
-Salary Remaining : $3,130,890
Connor McDavid (Out of Payroll) $5,200,000 (5)
-Salary Remaining : $3,130,890
Joel Vermin $4,835,000 (2)
-Salary Remaining : $2,911,126
Sebastian Wannstrom $4,000,000 (1)
-Salary Remaining : $2,408,377
Joonas Korpisalo $3,700,000 (2)
-Salary Remaining : $2,227,749
Sebastian Aho $3,000,000 (3)
-Salary Remaining : $1,806,283
Thomas Spelling $2,800,000 (1)
-Salary Remaining : $1,685,864
Jeremy Blain $2,475,000 (3)
-Salary Remaining : $1,490,183
Akil Thomas $2,100,000 (4)
-Salary Remaining : $1,264,398
Aaron Palushaj $1,580,000 (2)
-Salary Remaining : $951,309
Corey Schneider $1,500,000 (2)
-Salary Remaining : $903,141
Oliver Bjorkstrand $1,400,000 (1)
-Salary Remaining : $842,932
Matt Nieto $1,348,000 (3)
-Salary Remaining : $811,623
Michael Caruso $1,330,000 (3)
-Salary Remaining : $800,785
Tyler Ruegsegger $1,220,000 (1)
-Salary Remaining : $734,555
Sebastian Collberg $1,200,000 (1)
-Salary Remaining : $722,513
Andreas Athanasiou $1,100,000 (1)
-Salary Remaining : $662,304
Yegor Zamula $1,000,000 (2)
-Salary Remaining : $602,094
Quinn Hughes $975,000 (1)
-Salary Remaining : $587,042
Gustav Bouramman $950,000 (1)
-Salary Remaining : $571,990
Morgan Ellis $833,000 (1)
-Salary Remaining : $501,545
Matt Iacopelli $700,000 (2)
-Salary Remaining : $421,466
Morten Madsen $500,001 (1)
-Salary Remaining : $301,048
Total Pro Players25
Salary Commitment
Year 2024 : $65,546,001
Year 2025 : $50,568,000
Year 2026 : $22,053,000
Year 2027 : $13,900,000
Salary Average Commitment
Year 2024 : $65,846,001
Year 2025 : $50,868,000
Year 2026 : $22,053,000
Year 2027 : $13,900,000
Salary Cap with 1 Way Contract
Year 2024 : $65,546,001
Year 2025 : $50,568,000
Year 2026 : $22,053,000
Year 2027 : $13,900,000

Farm Players Salaries

Marcus Karlberg $280,000 (3)
Salary Remaining : $168,586
Jackson Blake $202,020 (3)
Salary Remaining : $121,635
Max Nicastro $196,000 (1)
Salary Remaining : $118,010
Philip Larsen $174,000 (2)
Salary Remaining : $104,764
Joachim Blichfeld $168,000 (2)
Salary Remaining : $101,152
Michael Rasmussen $166,600 (2)
Salary Remaining : $100,309
Nicklas Jensen $160,000 (1)
Salary Remaining : $96,335
Jake Ryczek $160,000 (1)
Salary Remaining : $96,335
Cliff Pu $153,000 (1)
Salary Remaining : $92,120
Oskar Jellvik $142,200 (3)
Salary Remaining : $85,618
Patrick Bajkov $140,000 (2)
Salary Remaining : $84,293
Hudson Elynuik $140,000 (2)
Salary Remaining : $84,293
Klim Kostin $139,000 (2)
Salary Remaining : $83,691
Daniil Chayka $130,000 (2)
Salary Remaining : $78,272
Kirill Gerasimyuk $130,000 (3)
Salary Remaining : $78,272
Mads Soogard $130,000 (1)
Salary Remaining : $78,272
Philip Samuelsson $129,000 (3)
Salary Remaining : $77,670
Nick Sørensen $120,000 (2)
Salary Remaining : $72,251
Isaac Ratcliffe $120,000 (1)
Salary Remaining : $72,251
Frederik Dichow $115,400 (3)
Salary Remaining : $69,482
Dmitri Sokolov $105,800 (3)
Salary Remaining : $63,702
Shawn Belle $105,600 (1)
Salary Remaining : $63,581
Oscar Fisker Molgaard $100,000 (2)
Salary Remaining : $60,209
Matvei Petrov $100,000 (2)
Salary Remaining : $60,209
Stanislav Svozil $100,000 (2)
Salary Remaining : $60,209
Amadeus Lombardi $100,000 (2)
Salary Remaining : $60,209
Total Farm Players26
Salary Commitment
Year 2024 : $3,706,620
Year 2025 : $2,682,020
Year 2026 : $1,104,420
Year 2027 : $0
Salary Average Commitment
Year 2024 : $3,706,620
Year 2025 : $2,682,020
Year 2026 : $1,104,420
Year 2027 : $0

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Veterans Memorial Coliseum
Level 1: 5000 - $62 - 4 878 - 97,56%
Level 2: 5000 - $37 - 4 823 - 96,45%
Level 3: 5000 - $25 - 4 831 - 96,63%
Level 4: 4000 - $22 - 3 838 - 95,96%
Luxury : 1000 - $155 - 935 - 93,52%
Total Capacity :20000
Team Popularity : 90,00%
Farm
Farm Level 1: 5000 - $35 - 5 000 - 100,00%
Farm Level 2: 5000 - $15 - 5 000 - 100,00%
Farm Total Capacity :10000
Team Popularity : 110,00%

Income

Home Games Left27
Average Attendance - %19 305 - 96,53%
Average Income per Game$1,217,413
Year to Date Revenue$17,043,779
Farm
Home Games Left27
Average Attendance - %10 000 - 100,00%
Average Income per Game$364,518
Year to Date Revenue$5,103,250

Expense

Pro Players Total Salaries$65,675,001
Farm Players Total Salaries$4,598,000
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,384,561
Farm Year To Date Expenses$1,940,507
Pro Salary Cap To Date$25,986,641
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$32,870,145
Farm Estimated Season Revenue$9,841,982
Pro Remaining Season Days115
Pro Expenses Per Days$349,084
Pro Estimated Expenses$40,144,660
Farm Remaining Season Days115
Farm Expenses Per Days$25,382
Farm Estimated Expenses$2,918,930
Estimated Season Expenses$43,063,590
Season Salary Cap$65,675,001
Estimate Under Maximum Salary Cap of $85,000,000$19,324,999
Estimate Over Minimum Salary Cap of $55,000,000 $10,675,001
Current Bank Account$87,865,026
Projected Bank Account$87,513,563

Pro Players Salaries

Evgeni Malkin $8,250,000 (2)
-Salary Remaining : $4,967,277
Nikita Filatov $6,800,000 (6)
-Salary Remaining : $4,094,241
Milan Michalek $6,400,000 (1)
-Salary Remaining : $3,853,403
Kristers Gudlevskis $4,400,000 (1)
-Salary Remaining : $2,649,215
Jake Bean $3,600,000 (2)
-Salary Remaining : $2,167,539
Martin Gernat $3,400,000 (3)
-Salary Remaining : $2,047,120
Jesper Boqvist $2,900,000 (3)
-Salary Remaining : $1,746,073
Sam Steel $2,600,000 (2)
-Salary Remaining : $1,565,445
Mark McNeill $2,500,000 (1)
-Salary Remaining : $1,505,236
Yevgeni Svechnikov $2,500,000 (3)
-Salary Remaining : $1,505,236
Matej Tomek $2,375,000 (3)
-Salary Remaining : $1,429,974
Tyler Myers (1 Way Contract) $2,200,000 (6)
-Salary Remaining : $1,324,607
Alexander Alexeyev $2,150,000 (2)
-Salary Remaining : $1,294,503
Trevor Zegras $2,100,000 (2)
-Salary Remaining : $1,264,398
Ben Harpur $2,100,000 (2)
-Salary Remaining : $1,264,398
Lukas Cormier $1,850,000 (3)
-Salary Remaining : $1,113,874
Colton White $1,750,000 (3)
-Salary Remaining : $1,053,665
Jake Sanderson $1,750,000 (4)
-Salary Remaining : $1,053,665
Connor Timmins $1,700,000 (3)
-Salary Remaining : $1,023,560
Oliver Wahlstrom $1,500,000 (3)
-Salary Remaining : $903,141
Hendrix Lapierre $1,450,000 (5)
-Salary Remaining : $873,037
Marko Dano $900,000 (2)
-Salary Remaining : $541,885
Brayden Schenn $500,001 (1)
-Salary Remaining : $301,048
Total Pro Players23
Salary Commitment
Year 2024 : $65,675,001
Year 2025 : $51,875,000
Year 2026 : $30,175,000
Year 2027 : $12,200,000
Salary Average Commitment
Year 2024 : $64,925,001
Year 2025 : $51,125,000
Year 2026 : $30,175,000
Year 2027 : $12,200,000
Salary Cap with 1 Way Contract
Year 2024 : $65,675,001
Year 2025 : $51,875,000
Year 2026 : $30,175,000
Year 2027 : $12,200,000

Farm Players Salaries

Justin Peters $300,000 (1)
Salary Remaining : $180,628
Mattias Karlsson $300,000 (1)
Salary Remaining : $180,628
Joshua Bailey $300,000 (3)
Salary Remaining : $180,628
Will Weber $300,000 (1)
Salary Remaining : $180,628
Jake Virtanen $260,000 (2)
Salary Remaining : $156,545
Michael Sauer $245,000 (3)
Salary Remaining : $147,513
Sebastien Cossa $240,000 (3)
Salary Remaining : $144,503
Aleksi Heimosalmi $210,000 (3)
Salary Remaining : $126,440
Timo Pielmeier $200,000 (3)
Salary Remaining : $120,419
William Villeneuve $185,000 (1)
Salary Remaining : $111,387
Jordan Dumais $185,000 (1)
Salary Remaining : $111,387
Riley Heidt (Out of Payroll) $185,000 (3)
Salary Remaining : $111,387
Mikhail Shalagin $170,000 (2)
Salary Remaining : $102,356
Pavel Novak $143,000 (2)
Salary Remaining : $86,099
Red Savage $140,000 (3)
Salary Remaining : $84,293
Matias Maccelli $140,000 (1)
Salary Remaining : $84,293
Matthew Robertson $140,000 (2)
Salary Remaining : $84,293
Matthew Wood $130,000 (3)
Salary Remaining : $78,272
Brayden Yager $130,000 (3)
Salary Remaining : $78,272
Jeremie Poirier $130,000 (1)
Salary Remaining : $78,272
Brandt Clarke $130,000 (2)
Salary Remaining : $78,272
Yegor Sokolov $120,000 (1)
Salary Remaining : $72,251
Justin Sourdif $100,000 (1)
Salary Remaining : $60,209
Miguel Tourigny $100,000 (2)
Salary Remaining : $60,209
Donovan Sebrango $100,000 (1)
Salary Remaining : $60,209
Ludwig Persson $100,000 (1)
Salary Remaining : $60,209
Joel Ratkovic Berndtsson $100,000 (2)
Salary Remaining : $60,209
Total Farm Players27
Salary Commitment
Year 2024 : $4,783,000
Year 2025 : $2,823,000
Year 2026 : $1,780,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $4,763,000
Year 2025 : $2,823,000
Year 2026 : $1,780,000
Year 2027 : $0

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 5000 - $70 - 4 773 - 95,47%
Level 2: 5000 - $40 - 4 870 - 97,41%
Level 3: 5000 - $24 - 4 847 - 96,95%
Level 4: 4000 - $14 - 3 869 - 96,73%
Luxury : 1000 - $169 - 935 - 93,45%
Total Capacity :20000
Team Popularity : 90,00%
Farm
Farm Level 1: 5000 - $35 - 5 000 - 100,00%
Farm Level 2: 5000 - $15 - 5 000 - 100,00%
Farm Total Capacity :10000
Team Popularity : 110,00%

Income

Home Games Left25
Average Attendance - %19 295 - 96,47%
Average Income per Game$1,277,502
Year to Date Revenue$20,440,038
Farm
Home Games Left25
Average Attendance - %10 000 - 100,00%
Average Income per Game$372,500
Year to Date Revenue$5,960,000

Expense

Pro Players Total Salaries$69,325,000
Farm Players Total Salaries$3,870,000
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$27,749,758
Farm Year To Date Expenses$1,624,463
Pro Salary Cap To Date$27,351,822
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$31,937,559
Farm Estimated Season Revenue$9,312,500
Pro Remaining Season Days115
Pro Expenses Per Days$368,194
Pro Estimated Expenses$42,342,310
Farm Remaining Season Days115
Farm Expenses Per Days$21,571
Farm Estimated Expenses$2,480,665
Estimated Season Expenses$44,822,975
Season Salary Cap$69,325,000
Estimate Under Maximum Salary Cap of $85,000,000$15,675,000
Estimate Over Minimum Salary Cap of $55,000,000 $14,325,000
Current Bank Account$75,965,436
Projected Bank Account$72,392,520

Pro Players Salaries

Ryan Bourque $5,500,000 (3)
-Salary Remaining : $3,311,518
Petr Straka $5,500,000 (2)
-Salary Remaining : $3,311,518
Phillip Danault $5,500,000 (3)
-Salary Remaining : $3,311,518
Gustav Nyquist $5,250,000 (5)
-Salary Remaining : $3,160,995
Guillaume Gelinas $5,000,000 (2)
-Salary Remaining : $3,010,471
Peter Holland $5,000,000 (1)
-Salary Remaining : $3,010,471
Ryan Johansen $4,650,000 (8)
-Salary Remaining : $2,799,738
Kevin Shattenkirk $4,500,000 (4)
-Salary Remaining : $2,709,424
Chris Lawrence $4,000,000 (3)
-Salary Remaining : $2,408,377
Carter Ashton $3,000,000 (1)
-Salary Remaining : $1,806,283
IIja Zubov $3,000,000 (2)
-Salary Remaining : $1,806,283
Tyler Vesel $2,250,000 (1)
-Salary Remaining : $1,354,712
Evan Bouchard $2,000,000 (2)
-Salary Remaining : $1,204,188
Spencer Knight $2,000,000 (5)
-Salary Remaining : $1,204,188
Jett Woo $1,800,000 (1)
-Salary Remaining : $1,083,770
Peter Thome $1,700,000 (1)
-Salary Remaining : $1,023,560
Noah Dobson $1,600,000 (3)
-Salary Remaining : $963,351
Kirby Dach $1,450,000 (4)
-Salary Remaining : $873,037
Antoine Morand $1,350,000 (2)
-Salary Remaining : $812,827
Kerby Rychel $1,200,000 (2)
-Salary Remaining : $722,513
Jamie Drysdale $1,125,000 (2)
-Salary Remaining : $677,356
Lassi Thomson $1,100,000 (1)
-Salary Remaining : $662,304
Tarmo Reunanen $850,000 (1)
-Salary Remaining : $511,780
Total Pro Players23
Salary Commitment
Year 2024 : $69,325,000
Year 2025 : $53,625,000
Year 2026 : $34,450,000
Year 2027 : $17,850,000
Salary Average Commitment
Year 2024 : $67,325,000
Year 2025 : $51,625,000
Year 2026 : $32,450,000
Year 2027 : $15,850,000
Salary Cap with 1 Way Contract
Year 2024 : $69,325,000
Year 2025 : $53,625,000
Year 2026 : $34,450,000
Year 2027 : $17,850,000

Farm Players Salaries

Atte Engren $300,000 (1)
Salary Remaining : $180,628
Seth Jarvis $220,000 (2)
Salary Remaining : $132,461
Matthew Spencer $195,000 (1)
Salary Remaining : $117,408
Vyacheslav Peksa $185,000 (1)
Salary Remaining : $111,387
Jonathan Lekkerimaki $185,000 (1)
Salary Remaining : $111,387
Ivan Miroshnichenko $185,000 (1)
Salary Remaining : $111,387
Mark Dekanich $180,000 (2)
Salary Remaining : $108,377
Petter Hansson $180,000 (1)
Salary Remaining : $108,377
Anthony Duclair $170,000 (1)
Salary Remaining : $102,356
Janne Kuokkanen $170,000 (2)
Salary Remaining : $102,356
Jack Quinn $168,000 (3)
Salary Remaining : $101,152
Alex Cotton $160,000 (3)
Salary Remaining : $96,335
Joe Veleno $140,000 (1)
Salary Remaining : $84,293
Logan Brown $132,000 (2)
Salary Remaining : $79,476
Oliver Suni $130,000 (3)
Salary Remaining : $78,272
Maveric Lamoureux $130,000 (1)
Salary Remaining : $78,272
Jakov Novak $125,000 (3)
Salary Remaining : $75,262
Philipp Kurashev $115,000 (1)
Salary Remaining : $69,241
Jordan Harris $100,000 (1)
Salary Remaining : $60,209
Samuel Bolduc $100,000 (1)
Salary Remaining : $60,209
Ozzy Wiesblatt $100,000 (1)
Salary Remaining : $60,209
Luke Evangelista $100,000 (1)
Salary Remaining : $60,209
Connor Kurth $100,000 (1)
Salary Remaining : $60,209
Roman Kantserov $100,000 (3)
Salary Remaining : $60,209
Luca Del Bel Belluz $100,000 (2)
Salary Remaining : $60,209
Arber Xhekaj $100,000 (2)
Salary Remaining : $60,209
Total Farm Players26
Salary Commitment
Year 2024 : $3,870,000
Year 2025 : $1,585,000
Year 2026 : $683,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $3,870,000
Year 2025 : $1,585,000
Year 2026 : $683,000
Year 2027 : $0

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Place
Level 1: 5000 - $125 - 4 078 - 81,56%
Level 2: 5000 - $80 - 4 301 - 86,01%
Level 3: 5000 - $65 - 3 437 - 68,73%
Level 4: 4000 - $50 - 2 347 - 58,67%
Luxury : 1000 - $180 - 922 - 92,16%
Total Capacity :20000
Team Popularity : 90,00%
Farm
Farm Level 1: 5000 - $50 - 3 821 - 76,42%
Farm Level 2: 5000 - $30 - 3 241 - 64,82%
Farm Total Capacity :10000
Team Popularity : 110,00%

Income

Home Games Left23
Average Attendance - %15 084 - 75,42%
Average Income per Game$2,027,024
Year to Date Revenue$36,486,426
Farm
Home Games Left23
Average Attendance - %7 062 - 70,62%
Average Income per Game$429,544
Year to Date Revenue$7,731,790

Expense

Pro Players Total Salaries$76,905,004
Farm Players Total Salaries$3,680,000
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value($1,495,000)
Pro Year To Date Expenses$31,021,388
Farm Year To Date Expenses$1,588,210
Pro Salary Cap To Date$30,623,453
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,621,544
Farm Estimated Season Revenue$9,879,509
Pro Remaining Season Days115
Pro Expenses Per Days$407,880
Pro Estimated Expenses$46,906,200
Farm Remaining Season Days115
Farm Expenses Per Days$20,576
Farm Estimated Expenses$2,366,240
Estimated Season Expenses$49,272,440
Season Salary Cap$75,410,004
Estimate Under Maximum Salary Cap of $85,000,000$9,589,996
Estimate Over Minimum Salary Cap of $55,000,000 $20,410,004
Current Bank Account$88,694,288
Projected Bank Account$95,922,901

Pro Players Salaries

Ryan Murray $10,000,000 (3)
-Salary Remaining : $6,020,942
Mark Scheifele $6,250,000 (8)
-Salary Remaining : $3,763,089
Leland Irving $6,000,000 (4)
-Salary Remaining : $3,612,565
Sven Baertschi $6,000,000 (1)
-Salary Remaining : $3,612,565
Daniel Winnik $5,000,003 (1)
-Salary Remaining : $3,010,473
Victor Hedman $4,500,000 (5)
-Salary Remaining : $2,709,424
Richard Panik $4,500,000 (6)
-Salary Remaining : $2,709,424
Jakub Voracek $4,000,000 (4)
-Salary Remaining : $2,408,377
Jack Skille $3,900,000 (2)
-Salary Remaining : $2,348,168
Mitchell Gibson $3,300,000 (3)
-Salary Remaining : $1,986,911
Jesse Puljujarvi $2,500,000 (2)
-Salary Remaining : $1,505,236
Jordan Subban $2,400,000 (3)
-Salary Remaining : $1,445,026
Nick Suzuki $2,200,000 (3)
-Salary Remaining : $1,324,607
Aatu Jamsen $2,200,000 (5)
-Salary Remaining : $1,324,607
Brayden Burke $2,175,000 (1)
-Salary Remaining : $1,309,555
Charlie McAvoy (1 Way Contract) $2,050,000 (2)
-Salary Remaining : $1,234,293
Ethan Bear $2,000,000 (1)
-Salary Remaining : $1,204,188
Mathew Barzal $1,900,000 (1)
-Salary Remaining : $1,143,979
Geoffrey Schemitsch $1,875,000 (2)
-Salary Remaining : $1,128,927
Joel Eriksson $1,750,000 (3)
-Salary Remaining : $1,053,665
Otto Koivula $1,400,000 (3)
-Salary Remaining : $842,932
Caleb Jones $505,000 (1)
-Salary Remaining : $304,058
Scott Walford $500,001 (1)
-Salary Remaining : $301,048
Total Pro Players23
Salary Commitment
Year 2024 : $76,905,004
Year 2025 : $58,825,000
Year 2026 : $48,500,000
Year 2027 : $27,450,000
Salary Average Commitment
Year 2024 : $72,905,004
Year 2025 : $54,825,000
Year 2026 : $44,500,000
Year 2027 : $23,450,000
Salary Cap with 1 Way Contract
Year 2024 : $76,905,004
Year 2025 : $58,825,000
Year 2026 : $48,500,000
Year 2027 : $27,450,000

Farm Players Salaries

Akira Schmid $300,000 (3)
Salary Remaining : $180,628
Jacob Melanson $300,000 (3)
Salary Remaining : $180,628
Devante Smith-Pelly $240,000 (1)
Salary Remaining : $144,503
Axel Andersson $200,000 (4)
Salary Remaining : $120,419
Juraj Pekarcik $185,000 (3)
Salary Remaining : $111,387
Isaiah Saville $170,000 (2)
Salary Remaining : $102,356
Perttu Lindgren (Out of Payroll) $150,000 (3)
Salary Remaining : $90,314
Corson Ceulemans $150,000 (3)
Salary Remaining : $90,314
Gabriel Vilardi $132,000 (1)
Salary Remaining : $79,476
Matthew Poitras $130,000 (3)
Salary Remaining : $78,272
Denis Gabdrakhmanov $130,000 (3)
Salary Remaining : $78,272
Julian Lutz $130,000 (3)
Salary Remaining : $78,272
Ben Danford $130,000 (3)
Salary Remaining : $78,272
Maxim Strbak $130,000 (2)
Salary Remaining : $78,272
Owen Tippett $128,000 (1)
Salary Remaining : $77,068
Robert Thomas $125,000 (1)
Salary Remaining : $75,262
Jean-Luc Foudy $100,000 (2)
Salary Remaining : $60,210
Brady Tkachuk $100,000 (2)
Salary Remaining : $60,210
Kyle Cumiskey $100,000 (3)
Salary Remaining : $60,210
Cale Fleury $100,000 (2)
Salary Remaining : $60,210
Ty Voit $100,000 (2)
Salary Remaining : $60,209
Trevor Connelly $100,000 (3)
Salary Remaining : $60,209
Leon Muggli $100,000 (3)
Salary Remaining : $60,209
Kamil Bednarik $100,000 (3)
Salary Remaining : $60,209
Filip Eriksson $100,000 (3)
Salary Remaining : $60,209
Filip Kral $100,000 (2)
Salary Remaining : $60,209
Gavin White $100,000 (3)
Salary Remaining : $60,209
Total Farm Players27
Salary Commitment
Year 2024 : $3,830,000
Year 2025 : $3,205,000
Year 2026 : $2,405,000
Year 2027 : $200,000
Salary Average Commitment
Year 2024 : $3,830,000
Year 2025 : $3,205,000
Year 2026 : $2,405,000
Year 2027 : $200,000

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 5000 - $85 - 4 694 - 93,89%
Level 2: 5000 - $75 - 4 383 - 87,66%
Level 3: 5000 - $60 - 3 719 - 74,37%
Level 4: 4000 - $50 - 2 402 - 60,05%
Luxury : 1000 - $250 - 774 - 77,38%
Total Capacity :20000
Team Popularity : 90,00%
Farm
Farm Level 1: 5000 - $40 - 4 852 - 97,04%
Farm Level 2: 5000 - $30 - 3 177 - 63,54%
Farm Total Capacity :10000
Team Popularity : 110,00%

Income

Home Games Left29
Average Attendance - %15 972 - 79,86%
Average Income per Game$1,883,944
Year to Date Revenue$22,607,322
Farm
Home Games Left29
Average Attendance - %8 029 - 80,29%
Average Income per Game$431,197
Year to Date Revenue$5,174,368

Expense

Pro Players Total Salaries$71,300,000
Farm Players Total Salaries$3,387,000
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value$850,000
Pro Year To Date Expenses$28,796,075
Farm Year To Date Expenses$1,432,187
Pro Salary Cap To Date$28,398,141
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$54,634,362
Farm Estimated Season Revenue$12,504,723
Pro Remaining Season Days115
Pro Expenses Per Days$378,534
Pro Estimated Expenses$43,531,410
Farm Remaining Season Days115
Farm Expenses Per Days$19,042
Farm Estimated Expenses$2,189,830
Estimated Season Expenses$45,721,240
Season Salary Cap$72,150,000
Estimate Under Maximum Salary Cap of $85,000,000$12,850,000
Estimate Over Minimum Salary Cap of $55,000,000 $17,150,000
Current Bank Account$58,373,126
Projected Bank Account$79,790,971

Pro Players Salaries

Nathan Horton $7,000,000 (1)
-Salary Remaining : $4,214,660
Jared Boll $7,000,000 (1)
-Salary Remaining : $4,214,660
Erik Karlsson $5,900,000 (6)
-Salary Remaining : $3,552,356
Thomas McCollum $5,800,000 (4)
-Salary Remaining : $3,492,147
Oscar Moller $5,200,000 (2)
-Salary Remaining : $3,130,890
Kyle Turris $4,500,000 (3)
-Salary Remaining : $2,709,424
Jaden Schwartz $3,850,000 (2)
-Salary Remaining : $2,318,063
Nail Yakupov $3,500,000 (3)
-Salary Remaining : $2,107,330
Stéphane Da Costa $3,250,000 (1)
-Salary Remaining : $1,956,806
Jordan Schroeder $2,775,000 (2)
-Salary Remaining : $1,670,812
Marco Rossi $2,500,000 (4)
-Salary Remaining : $1,505,236
Jonathan Drouin $2,400,000 (2)
-Salary Remaining : $1,445,026
Owen Power $2,250,000 (5)
-Salary Remaining : $1,354,712
Zachary Jones $2,150,000 (3)
-Salary Remaining : $1,294,503
Josh Brook $2,000,000 (3)
-Salary Remaining : $1,204,188
Jakub Kindl $2,000,000 (2)
-Salary Remaining : $1,204,188
Noah Juulsen $1,750,000 (3)
-Salary Remaining : $1,053,665
Carson Lambos $1,650,000 (3)
-Salary Remaining : $993,455
Colle Cassels $1,500,000 (2)
-Salary Remaining : $903,141
Karl Henriksson $1,300,000 (3)
-Salary Remaining : $782,723
Mike Matheson $1,250,000 (2)
-Salary Remaining : $752,618
Jonathan Dalhen $975,000 (1)
-Salary Remaining : $587,042
Tyler Parsons $800,000 (1)
-Salary Remaining : $481,675
Total Pro Players23
Salary Commitment
Year 2024 : $71,300,000
Year 2025 : $52,275,000
Year 2026 : $33,300,000
Year 2027 : $16,450,000
Salary Average Commitment
Year 2024 : $71,300,000
Year 2025 : $52,275,000
Year 2026 : $33,300,000
Year 2027 : $16,450,000
Salary Cap with 1 Way Contract
Year 2024 : $71,300,000
Year 2025 : $52,275,000
Year 2026 : $33,300,000
Year 2027 : $16,450,000

Farm Players Salaries

Marco Scandella $300,000 (1)
Salary Remaining : $180,628
David Bernhardt $300,000 (1)
Salary Remaining : $180,628
Emil Bemstrom $192,000 (3)
Salary Remaining : $115,602
Matthew Savoie $185,000 (3)
Salary Remaining : $111,387
Zachary Bolduc $185,000 (1)
Salary Remaining : $111,387
Ryan McAllister $185,000 (2)
Salary Remaining : $111,387
Tanner Molendyk $185,000 (2)
Salary Remaining : $111,387
Jeremy Swayman $150,000 (2)
Salary Remaining : $90,314
Nathan Gaucher $130,000 (3)
Salary Remaining : $78,272
Tyson Foerster $130,000 (1)
Salary Remaining : $78,272
Scott Morrow $130,000 (1)
Salary Remaining : $78,272
Stephen Halliday $130,000 (1)
Salary Remaining : $78,272
Maxim Mayorov $130,000 (2)
Salary Remaining : $78,272
Artyom Duba $130,000 (2)
Salary Remaining : $78,272
Timothy Lijegren $123,000 (1)
Salary Remaining : $74,058
Jaromir Pytlik $102,000 (3)
Salary Remaining : $61,414
Rocco Grimaldi $100,000 (1)
Salary Remaining : $60,210
Jaroslav Halak $100,000 (1)
Salary Remaining : $60,210
Santeri Airola $100,000 (2)
Salary Remaining : $60,210
Adam Tambellini $100,000 (1)
Salary Remaining : $60,210
Tyler Boucher $100,000 (2)
Salary Remaining : $60,209
Peyton Krebs $100,000 (1)
Salary Remaining : $60,209
Barrett Hayton $100,000 (2)
Salary Remaining : $60,209
Total Farm Players23
Salary Commitment
Year 2024 : $3,387,000
Year 2025 : $1,689,000
Year 2026 : $609,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $3,387,000
Year 2025 : $1,689,000
Year 2026 : $609,000
Year 2027 : $0

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Arena
Level 1: 5000 - $65 - 4 712 - 94,23%
Level 2: 5000 - $30 - 4 847 - 96,94%
Level 3: 5000 - $13 - 4 788 - 95,77%
Level 4: 4000 - $10 - 3 913 - 97,84%
Luxury : 1000 - $145 - 949 - 94,92%
Total Capacity :20000
Team Popularity : 90,00%
Farm
Farm Level 1: 5000 - $20 - 5 000 - 100,00%
Farm Level 2: 5000 - $5 - 5 000 - 100,00%
Farm Total Capacity :10000
Team Popularity : 110,00%

Income

Home Games Left24
Average Attendance - %19 209 - 96,05%
Average Income per Game$1,029,117
Year to Date Revenue$17,494,990
Farm
Home Games Left24
Average Attendance - %10 000 - 100,00%
Average Income per Game$186,250
Year to Date Revenue$3,166,250

Expense

Pro Players Total Salaries$76,724,999
Farm Players Total Salaries$4,115,000
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$30,027,217
Farm Year To Date Expenses$1,987,838
Pro Salary Cap To Date$29,629,311
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,698,809
Farm Estimated Season Revenue$4,470,000
Pro Remaining Season Days115
Pro Expenses Per Days$406,937
Pro Estimated Expenses$46,797,755
Farm Remaining Season Days115
Farm Expenses Per Days$22,853
Farm Estimated Expenses$2,628,095
Estimated Season Expenses$49,425,850
Season Salary Cap$76,724,999
Estimate Under Maximum Salary Cap of $85,000,000$8,275,001
Estimate Over Minimum Salary Cap of $55,000,000 $21,724,999
Current Bank Account$84,289,270
Projected Bank Account$64,032,229

Pro Players Salaries

Alexander Ovechkin $8,500,000 (1)
-Salary Remaining : $5,117,801
Mark Visentin $5,700,000 (2)
-Salary Remaining : $3,431,937
Michael Del Zotto $5,200,000 (5)
-Salary Remaining : $3,130,890
Cal Clutterbuck $5,000,000 (2)
-Salary Remaining : $3,010,471
Mark Pysyk $4,900,000 (3)
-Salary Remaining : $2,950,262
Mark Stone $4,750,000 (8)
-Salary Remaining : $2,859,948
Jori Lehtera $4,500,000 (3)
-Salary Remaining : $2,709,424
Jared Cowen $3,800,000 (6)
-Salary Remaining : $2,287,958
Andrew Cogliano $3,800,000 (2)
-Salary Remaining : $2,287,958
Zach Stepan $3,700,000 (1)
-Salary Remaining : $2,227,749
Patric Hornqvist $3,100,000 (2)
-Salary Remaining : $1,866,492
Brett Connolly $2,800,000 (7)
-Salary Remaining : $1,685,864
Quinton Byfield $2,600,000 (3)
-Salary Remaining : $1,565,445
Michael Dal Colle $2,200,000 (3)
-Salary Remaining : $1,324,607
Zachary Lauzon $2,150,000 (3)
-Salary Remaining : $1,294,503
Bowen Byram $2,125,000 (5)
-Salary Remaining : $1,279,450
Ryan Merkley $2,000,000 (2)
-Salary Remaining : $1,204,188
Timo Meier $1,900,000 (1)
-Salary Remaining : $1,143,979
Dylan Samberg $1,700,000 (3)
-Salary Remaining : $1,023,560
Mathieu Joseph $1,500,000 (4)
-Salary Remaining : $903,141
Jesse Blacker $1,499,999 (1)
-Salary Remaining : $903,141
Charlie Lindgren $1,400,000 (1)
-Salary Remaining : $842,932
Ilya Konovalov $1,100,000 (1)
-Salary Remaining : $662,304
Linus Lindstrom $800,000 (1)
-Salary Remaining : $481,675
Total Pro Players24
Salary Commitment
Year 2024 : $76,724,999
Year 2025 : $57,825,000
Year 2026 : $38,225,000
Year 2027 : $20,175,000
Salary Average Commitment
Year 2024 : $75,524,999
Year 2025 : $56,625,000
Year 2026 : $37,025,000
Year 2027 : $18,975,000
Salary Cap with 1 Way Contract
Year 2024 : $76,724,999
Year 2025 : $57,825,000
Year 2026 : $38,225,000
Year 2027 : $20,175,000

Farm Players Salaries

Zack Ostapchuk $300,000 (3)
Salary Remaining : $180,628
Mitchell Heard $300,000 (3)
Salary Remaining : $180,628
Veeti Miettinen $250,000 (4)
Salary Remaining : $150,524
Ethan Haider $220,000 (1)
Salary Remaining : $132,461
Roman Schmidt (Out of Payroll) $220,000 (3)
Salary Remaining : $132,461
Ladislav Smid $200,000 (2)
Salary Remaining : $120,419
Kent Johnson (Out of Payroll) $200,000 (1)
Salary Remaining : $120,419
Arttu Karki $185,000 (3)
Salary Remaining : $111,387
Anton Johannesson $185,000 (1)
Salary Remaining : $111,387
Rudger McGroarty $185,000 (3)
Salary Remaining : $111,387
Zachary L'heureux $185,000 (1)
Salary Remaining : $111,387
Dylan Garand $185,000 (1)
Salary Remaining : $111,387
Lawson Crouse $160,000 (3)
Salary Remaining : $96,335
Brent Johnson $160,000 (3)
Salary Remaining : $96,335
German Rubtsov $160,000 (2)
Salary Remaining : $96,335
Gianni Fairbrother $150,000 (3)
Salary Remaining : $90,314
Kasper Kotkansalo $140,000 (1)
Salary Remaining : $84,293
Justin Gill $130,000 (3)
Salary Remaining : $78,272
Raphael Lavoie $130,000 (1)
Salary Remaining : $78,272
Jordan Spence $130,000 (2)
Salary Remaining : $78,272
Evan Nause $130,000 (2)
Salary Remaining : $78,272
Benjamin King $130,000 (2)
Salary Remaining : $78,272
Linus Omark $100,000 (1)
Salary Remaining : $60,210
Zac Dean $100,000 (2)
Salary Remaining : $60,209
Shai Buium $100,000 (2)
Salary Remaining : $60,209
Brandon Coe $100,000 (2)
Salary Remaining : $60,209
Jakub Dobes $100,000 (2)
Salary Remaining : $60,209
Total Farm Players27
Salary Commitment
Year 2024 : $4,535,000
Year 2025 : $3,190,000
Year 2026 : $2,040,000
Year 2027 : $250,000
Salary Average Commitment
Year 2024 : $4,535,000
Year 2025 : $3,190,000
Year 2026 : $2,040,000
Year 2027 : $250,000

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavillion
Level 1: 5000 - $45 - 4 814 - 96,29%
Level 2: 5000 - $16 - 4 875 - 97,50%
Level 3: 5000 - $11 - 4 891 - 97,82%
Level 4: 4000 - $5 - 3 896 - 97,40%
Luxury : 1000 - $135 - 975 - 97,54%
Total Capacity :20000
Team Popularity : 90,00%
Farm
Farm Level 1: 5000 - $30 - 5 000 - 100,00%
Farm Level 2: 5000 - $12 - 5 000 - 100,00%
Farm Total Capacity :10000
Team Popularity : 110,00%

Income

Home Games Left24
Average Attendance - %19 452 - 97,26%
Average Income per Game$744,413
Year to Date Revenue$12,655,029
Farm
Home Games Left24
Average Attendance - %10 000 - 100,00%
Average Income per Game$312,900
Year to Date Revenue$5,319,300

Expense

Pro Players Total Salaries$67,600,001
Farm Players Total Salaries$4,089,000
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value$13,000,000
Pro Year To Date Expenses$26,825,148
Farm Year To Date Expenses$1,677,680
Pro Salary Cap To Date$26,427,231
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,865,923
Farm Estimated Season Revenue$7,509,600
Pro Remaining Season Days115
Pro Expenses Per Days$359,162
Pro Estimated Expenses$41,303,630
Farm Remaining Season Days115
Farm Expenses Per Days$22,717
Farm Estimated Expenses$2,612,455
Estimated Season Expenses$43,916,085
Season Salary Cap$80,600,001
Estimate Under Maximum Salary Cap of $85,000,000$4,399,999
Estimate Over Minimum Salary Cap of $55,000,000 $25,600,001
Current Bank Account$28,984,000
Projected Bank Account$10,443,438

Pro Players Salaries

Eric Staal $10,000,000 (1)
-Salary Remaining : $6,020,942
Carey Price $7,000,000 (2)
-Salary Remaining : $4,214,660
Bobby Hughes $6,000,000 (3)
-Salary Remaining : $3,612,565
Kevin Connauton $6,000,000 (7)
-Salary Remaining : $3,612,565
Bobby Ryan $5,600,000 (3)
-Salary Remaining : $3,371,728
Petteri Wirtanen $4,000,000 (2)
-Salary Remaining : $2,408,377
Simon Despres $3,750,000 (6)
-Salary Remaining : $2,257,853
P.K Subban $3,400,000 (5)
-Salary Remaining : $2,047,120
Jakub Zboril $2,200,000 (3)
-Salary Remaining : $1,324,607
Shea Theodore $2,100,000 (4)
-Salary Remaining : $1,264,398
Jake Allen $2,000,000 (1)
-Salary Remaining : $1,204,188
MacKenzie Weegar $1,850,000 (1)
-Salary Remaining : $1,113,874
Marcus Westfalt $1,850,000 (3)
-Salary Remaining : $1,113,874
Dominic Toninato $1,750,000 (1)
-Salary Remaining : $1,053,665
Filip Chlapik $1,750,000 (3)
-Salary Remaining : $1,053,665
Matthew Beniers $1,500,000 (5)
-Salary Remaining : $903,141
Alex Newhook $1,450,000 (4)
-Salary Remaining : $873,037
Ryan Pilon $1,200,000 (3)
-Salary Remaining : $722,513
Jonatan Berggren $1,000,000 (2)
-Salary Remaining : $602,094
Carl Klingberg $950,000 (1)
-Salary Remaining : $571,990
Dylan Gambrell $900,000 (2)
-Salary Remaining : $541,885
Cameron Darcy $850,000 (1)
-Salary Remaining : $511,780
Cam York $500,001 (2)
-Salary Remaining : $301,048
Total Pro Players23
Salary Commitment
Year 2024 : $67,600,001
Year 2025 : $50,200,001
Year 2026 : $36,800,000
Year 2027 : $18,200,000
Salary Average Commitment
Year 2024 : $63,950,001
Year 2025 : $46,550,001
Year 2026 : $33,150,000
Year 2027 : $14,950,000
Salary Cap with 1 Way Contract
Year 2024 : $67,600,001
Year 2025 : $50,200,001
Year 2026 : $36,800,000
Year 2027 : $18,200,000

Farm Players Salaries

Filip Wiberg $300,000 (3)
Salary Remaining : $180,628
Magnus Hellberg $300,000 (2)
Salary Remaining : $180,628
Tomas Kudelka $300,000 (1)
Salary Remaining : $180,628
Rudolf Balcers $300,000 (3)
Salary Remaining : $180,628
Luke Hughes $200,000 (2)
Salary Remaining : $120,419
Matthew Peca $190,000 (1)
Salary Remaining : $114,398
Oliver Moore $185,000 (3)
Salary Remaining : $111,387
Zach Benson $185,000 (3)
Salary Remaining : $111,387
Logan Mailloux $185,000 (2)
Salary Remaining : $111,387
Chad Krys $145,000 (1)
Salary Remaining : $87,304
Anthony Richard $145,000 (1)
Salary Remaining : $87,304
Jeremy Lauzon $140,000 (3)
Salary Remaining : $84,293
Samuel Hlavaj $132,000 (3)
Salary Remaining : $79,476
Yegor Serdyuk $130,000 (2)
Salary Remaining : $78,272
Trey Augustine $130,000 (3)
Salary Remaining : $78,272
Quentin Musty $130,000 (3)
Salary Remaining : $78,272
Wyatt Johnston $130,000 (2)
Salary Remaining : $78,272
Michael McCarron $120,000 (1)
Salary Remaining : $72,251
Libor Hajek $120,000 (1)
Salary Remaining : $72,251
Oliver Kylington $110,000 (1)
Salary Remaining : $66,230
Markus Phillips $110,000 (1)
Salary Remaining : $66,230
Jesperi Kotkaniemi $102,000 (1)
Salary Remaining : $61,414
Adam Engstrom $100,000 (2)
Salary Remaining : $60,209
Jared Davidson $100,000 (3)
Salary Remaining : $60,209
Ryan Walsh $100,000 (3)
Salary Remaining : $60,209
Total Farm Players25
Salary Commitment
Year 2024 : $4,089,000
Year 2025 : $2,747,000
Year 2026 : $1,702,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $4,089,000
Year 2025 : $2,747,000
Year 2026 : $1,702,000
Year 2027 : $0

St-Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 5000 - $100 - 4 496 - 89,92%
Level 2: 5000 - $60 - 4 806 - 96,13%
Level 3: 5000 - $35 - 4 630 - 92,60%
Level 4: 4000 - $20 - 3 916 - 97,90%
Luxury : 1000 - $200 - 885 - 88,55%
Total Capacity :20000
Team Popularity : 90,00%
Farm
Farm Level 1: 5000 - $35 - 5 000 - 100,00%
Farm Level 2: 5000 - $15 - 5 000 - 100,00%
Farm Total Capacity :10000
Team Popularity : 110,00%

Income

Home Games Left28
Average Attendance - %18 734 - 93,67%
Average Income per Game$1,721,599
Year to Date Revenue$22,380,782
Farm
Home Games Left28
Average Attendance - %10 000 - 100,00%
Average Income per Game$372,500
Year to Date Revenue$4,842,500

Expense

Pro Players Total Salaries$59,550,001
Farm Players Total Salaries$2,791,000
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value$2,500,000
Pro Year To Date Expenses$25,003,939
Farm Year To Date Expenses$1,314,635
Pro Salary Cap To Date$24,606,033
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,204,761
Farm Estimated Season Revenue$10,430,000
Pro Remaining Season Days115
Pro Expenses Per Days$317,016
Pro Estimated Expenses$36,456,840
Farm Remaining Season Days115
Farm Expenses Per Days$15,921
Farm Estimated Expenses$1,830,915
Estimated Season Expenses$38,287,755
Season Salary Cap$62,050,001
Estimate Under Maximum Salary Cap of $85,000,000$22,949,999
Estimate Over Minimum Salary Cap of $55,000,000 $7,050,001
Current Bank Account$135,905,098
Projected Bank Account$156,252,104

Pro Players Salaries

Ryan Getzlaf $7,500,000 (1)
-Salary Remaining : $4,515,707
Cam Fowler (Out of Payroll) $6,250,000 (7)
-Salary Remaining : $3,763,089
Devan Dubnyk $5,000,000 (1)
-Salary Remaining : $3,010,471
Linden Vey $4,000,000 (1)
-Salary Remaining : $2,408,377
Andreas Nodl $4,000,000 (1)
-Salary Remaining : $2,408,377
Mathieu Perreault $3,750,000 (3)
-Salary Remaining : $2,257,853
Evander Kane $3,550,000 (2)
-Salary Remaining : $2,137,435
Jordan Eberle $3,250,000 (5)
-Salary Remaining : $1,956,806
Viktor Arvidsson $3,000,001 (1)
-Salary Remaining : $1,806,283
Francis Perron $2,800,000 (3)
-Salary Remaining : $1,685,864
David Quenneville (Out of Payroll) $2,400,000 (5)
-Salary Remaining : $1,445,026
Dylan Cozens $2,000,000 (5)
-Salary Remaining : $1,204,188
Mark Friedman $1,800,000 (3)
-Salary Remaining : $1,083,770
Morgan Frost $1,750,000 (3)
-Salary Remaining : $1,053,665
Ivan Nalimov $1,600,000 (1)
-Salary Remaining : $963,351
Darnell Nurse $1,600,000 (2)
-Salary Remaining : $963,351
Lukas Rousek $1,500,000 (1)
-Salary Remaining : $903,141
Dalton Thrower (Out of Payroll) $1,500,000 (1)
-Salary Remaining : $903,141
Jan Kostalek $1,500,000 (1)
-Salary Remaining : $903,141
Alexander Campbell $1,450,000 (4)
-Salary Remaining : $873,037
Dennis Cholowski $1,425,000 (3)
-Salary Remaining : $857,984
Nicolas Hague $950,000 (2)
-Salary Remaining : $571,990
John Quenneville $875,000 (3)
-Salary Remaining : $526,832
Total Pro Players23
Salary Commitment
Year 2024 : $63,450,001
Year 2025 : $33,850,000
Year 2026 : $27,750,000
Year 2027 : $15,350,000
Salary Average Commitment
Year 2024 : $60,700,001
Year 2025 : $31,100,000
Year 2026 : $25,000,000
Year 2027 : $14,350,000
Salary Cap with 1 Way Contract
Year 2024 : $63,450,001
Year 2025 : $33,850,000
Year 2026 : $27,750,000
Year 2027 : $15,350,000

Farm Players Salaries

Ryan Ufko $300,000 (3)
Salary Remaining : $180,628
Olivier Rodrigue $300,000 (3)
Salary Remaining : $180,628
Jack Walker $300,000 (3)
Salary Remaining : $180,628
Brandon Hagel $170,000 (1)
Salary Remaining : $102,356
Andrew Neilsen $162,000 (1)
Salary Remaining : $97,539
Filip Larsson $150,000 (2)
Salary Remaining : $90,314
Noel Hoefenmayer (Out of Payroll) $150,000 (1)
Salary Remaining : $90,314
Lucas Lessio $135,000 (1)
Salary Remaining : $81,283
Cayden Primeau $128,000 (2)
Salary Remaining : $77,068
Sergei Zborovsky $120,000 (3)
Salary Remaining : $72,251
Niklas Tikkinen $120,000 (1)
Salary Remaining : $72,251
Skyler McKenzie $102,000 (3)
Salary Remaining : $61,414
Lukas Jasek $102,000 (1)
Salary Remaining : $61,414
Jansen Harkins $102,000 (3)
Salary Remaining : $61,414
Éric Locke $100,000 (1)
Salary Remaining : $60,210
Nicolas Baptiste (Out of Payroll) $100,000 (1)
Salary Remaining : $60,210
Vladislav Firstov $100,000 (1)
Salary Remaining : $60,210
Cole Ully (Out of Payroll) $100,000 (1)
Salary Remaining : $60,210
Seith Griffith $100,000 (1)
Salary Remaining : $60,210
Matt Finn (Out of Payroll) $100,000 (1)
Salary Remaining : $60,210
Joni Jurmo $100,000 (3)
Salary Remaining : $60,209
Ryan Winterton $100,000 (3)
Salary Remaining : $60,209
Total Farm Players22
Salary Commitment
Year 2024 : $3,141,000
Year 2025 : $1,702,000
Year 2026 : $1,424,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $3,141,000
Year 2025 : $1,702,000
Year 2026 : $1,424,000
Year 2027 : $0

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameTampa Bay Times Forum
Level 1: 5000 - $70 - 4 790 - 95,81%
Level 2: 5000 - $60 - 4 449 - 88,99%
Level 3: 5000 - $30 - 4 764 - 95,28%
Level 4: 4000 - $20 - 3 948 - 98,71%
Luxury : 1000 - $275 - 671 - 67,08%
Total Capacity :20000
Team Popularity : 90,00%
Farm
Farm Level 1: 5000 - $35 - 5 000 - 100,00%
Farm Level 2: 5000 - $10 - 5 000 - 100,00%
Farm Total Capacity :10000
Team Popularity : 110,00%

Income

Home Games Left25
Average Attendance - %18 623 - 93,11%
Average Income per Game$1,502,843
Year to Date Revenue$24,045,487
Farm
Home Games Left25
Average Attendance - %10 000 - 100,00%
Average Income per Game$335,250
Year to Date Revenue$5,364,000

Expense

Pro Players Total Salaries$57,625,000
Farm Players Total Salaries$3,995,000
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$24,701,042
Farm Year To Date Expenses$1,453,374
Pro Salary Cap To Date$24,303,126
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$37,571,073
Farm Estimated Season Revenue$8,381,250
Pro Remaining Season Days115
Pro Expenses Per Days$306,937
Pro Estimated Expenses$35,297,755
Farm Remaining Season Days115
Farm Expenses Per Days$22,225
Farm Estimated Expenses$2,555,875
Estimated Season Expenses$37,853,630
Season Salary Cap$57,625,000
Estimate Under Maximum Salary Cap of $85,000,000$27,375,000
Estimate Over Minimum Salary Cap of $55,000,000 $2,625,000
Current Bank Account$129,649,671
Projected Bank Account$137,748,364

Pro Players Salaries

Erik Haula $6,500,000 (4)
-Salary Remaining : $3,913,613
Brent Burns $5,800,000 (1)
-Salary Remaining : $3,492,147
Jon Gillies $5,000,000 (3)
-Salary Remaining : $3,010,471
Esa Lindell $4,400,000 (4)
-Salary Remaining : $2,649,215
Derek Forbort $3,550,000 (2)
-Salary Remaining : $2,137,435
Mitch Fadden $3,500,000 (2)
-Salary Remaining : $2,107,330
Casey Pierro-Zabotel $3,250,000 (3)
-Salary Remaining : $1,956,806
Brendan Gallagher $3,200,000 (1)
-Salary Remaining : $1,926,702
Ryan Button $2,700,000 (1)
-Salary Remaining : $1,625,654
Roman Josi $2,600,000 (3)
-Salary Remaining : $1,565,445
Tommy Vannelli $2,100,000 (2)
-Salary Remaining : $1,264,398
Jakob Pelletier $2,100,000 (4)
-Salary Remaining : $1,264,398
Miikka Salomaki $2,000,000 (1)
-Salary Remaining : $1,204,188
Brayden Point $1,700,000 (2)
-Salary Remaining : $1,023,560
Mason McTavish $1,450,000 (5)
-Salary Remaining : $873,037
Cody Glass $1,400,000 (3)
-Salary Remaining : $842,932
Dominik Bokk $1,350,000 (2)
-Salary Remaining : $812,827
Slater Koekkoek (Out of Payroll) $1,250,000 (1)
-Salary Remaining : $752,618
Erik Portillo $1,100,000 (1)
-Salary Remaining : $662,304
Matthew Phillips $1,100,000 (5)
-Salary Remaining : $662,304
Philip Tomasino $1,000,000 (3)
-Salary Remaining : $602,094
Joni Ikonen $950,000 (3)
-Salary Remaining : $571,990
Marcus Pettersson $875,000 (2)
-Salary Remaining : $526,832
Total Pro Players23
Salary Commitment
Year 2024 : $58,875,000
Year 2025 : $42,825,000
Year 2026 : $29,750,000
Year 2027 : $15,550,000
Salary Average Commitment
Year 2024 : $58,875,000
Year 2025 : $42,825,000
Year 2026 : $29,750,000
Year 2027 : $15,550,000
Salary Cap with 1 Way Contract
Year 2024 : $58,875,000
Year 2025 : $42,825,000
Year 2026 : $29,750,000
Year 2027 : $15,550,000

Farm Players Salaries

Chad Johnson $300,000 (1)
Salary Remaining : $180,628
David Hrenak $300,000 (3)
Salary Remaining : $180,628
Hugo Ollas $300,000 (3)
Salary Remaining : $180,628
Brett Harrison $300,000 (3)
Salary Remaining : $180,628
Andrew Campbell $300,000 (1)
Salary Remaining : $180,628
Leo Carlsson $185,000 (3)
Salary Remaining : $111,387
Justin Barron $170,000 (2)
Salary Remaining : $102,356
Pavel Zacha $160,000 (2)
Salary Remaining : $96,335
William Lagesson $150,000 (2)
Salary Remaining : $90,314
Albin Grewe $140,000 (1)
Salary Remaining : $84,293
Nolan Foote $140,000 (2)
Salary Remaining : $84,293
Oskar Olausson $130,000 (2)
Salary Remaining : $78,272
Chase Stillman $130,000 (3)
Salary Remaining : $78,272
Tristen Robins $130,000 (1)
Salary Remaining : $78,272
Anthony Beauvillier $120,000 (2)
Salary Remaining : $72,251
Curtis Hamilton $120,000 (1)
Salary Remaining : $72,251
Austin Watson $120,000 (1)
Salary Remaining : $72,251
Elias Pettersson $100,000 (2)
Salary Remaining : $60,209
Mason Millman $100,000 (1)
Salary Remaining : $60,209
Antti Tuomisto $100,000 (1)
Salary Remaining : $60,209
Kalle Loponen $100,000 (1)
Salary Remaining : $60,209
Josh Doan $100,000 (2)
Salary Remaining : $60,209
Luke Reid $100,000 (3)
Salary Remaining : $60,209
Francesco Pinnelli $100,000 (2)
Salary Remaining : $60,209
Marat Khusnutdinov $100,000 (1)
Salary Remaining : $60,209
Total Farm Players25
Salary Commitment
Year 2024 : $3,995,000
Year 2025 : $2,485,000
Year 2026 : $1,315,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $3,995,000
Year 2025 : $2,485,000
Year 2026 : $1,315,000
Year 2027 : $0

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 5000 - $375 - 2 500 - 50,00%
Level 2: 5000 - $300 - 2 500 - 50,00%
Level 3: 5000 - $200 - 2 500 - 50,00%
Level 4: 4000 - $150 - 2 000 - 50,00%
Luxury : 1000 - $850 - 500 - 50,00%
Total Capacity :20000
Team Popularity : 90,00%
Farm
Farm Level 1: 5000 - $80 - 2 423 - 48,46%
Farm Level 2: 5000 - $45 - 2 160 - 43,20%
Farm Total Capacity :10000
Team Popularity : 110,00%

Income

Home Games Left23
Average Attendance - %10 000 - 50,00%
Average Income per Game$4,339,625
Year to Date Revenue$78,113,250
Farm
Home Games Left23
Average Attendance - %4 583 - 45,83%
Average Income per Game$433,641
Year to Date Revenue$7,805,535

Expense

Pro Players Total Salaries$71,250,000
Farm Players Total Salaries$5,037,000
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value$4,880,000
Pro Year To Date Expenses$29,021,436
Farm Year To Date Expenses$2,269,569
Pro Salary Cap To Date$28,623,516
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$99,811,375
Farm Estimated Season Revenue$9,973,739
Pro Remaining Season Days115
Pro Expenses Per Days$378,272
Pro Estimated Expenses$43,501,280
Farm Remaining Season Days115
Farm Expenses Per Days$27,681
Farm Estimated Expenses$3,183,315
Estimated Season Expenses$46,684,595
Season Salary Cap$76,130,000
Estimate Under Maximum Salary Cap of $85,000,000$8,870,000
Estimate Over Minimum Salary Cap of $55,000,000 $21,130,000
Current Bank Account$193,730,280
Projected Bank Account$256,830,799

Pro Players Salaries

Claude Giroux $7,500,000 (3)
-Salary Remaining : $4,515,707
Jordan Staal $6,250,000 (4)
-Salary Remaining : $3,763,089
Erik Johnson $5,950,000 (4)
-Salary Remaining : $3,582,461
Jacob Silfverberg $5,600,000 (5)
-Salary Remaining : $3,371,728
Hardy Haman Aktell $5,000,000 (2)
-Salary Remaining : $3,010,471
Auston Matthews $4,600,000 (2)
-Salary Remaining : $2,769,634
Jack Hughes $4,100,000 (5)
-Salary Remaining : $2,468,586
Matthew Tkachuk $4,000,000 (1)
-Salary Remaining : $2,408,377
Evgeny Grachev $3,800,000 (6)
-Salary Remaining : $2,287,958
Leon Draisaitl $3,750,000 (1)
-Salary Remaining : $2,257,853
Dmytro Timashov $3,000,000 (3)
-Salary Remaining : $1,806,283
Cale Makar $2,400,000 (3)
-Salary Remaining : $1,445,026
Hunter Shinkaruk $2,375,000 (1)
-Salary Remaining : $1,429,974
Shayne Gostisbehere $2,000,000 (1)
-Salary Remaining : $1,204,188
Valentin Zykov $1,900,000 (3)
-Salary Remaining : $1,143,979
Mac Hollowell $1,750,000 (3)
-Salary Remaining : $1,053,665
Ukko-Pekka Luukkonen $1,700,000 (1)
-Salary Remaining : $1,023,560
Ty Smith $1,600,000 (1)
-Salary Remaining : $963,351
Jaret Anderson-Dolan $1,450,000 (3)
-Salary Remaining : $873,037
Adam Polasek $1,000,000 (3)
-Salary Remaining : $602,094
Keegan Kanzig $510,000 (3)
-Salary Remaining : $307,068
Joey Leach $510,000 (3)
-Salary Remaining : $307,068
Martin Jones $505,000 (3)
-Salary Remaining : $304,058
Total Pro Players23
Salary Commitment
Year 2024 : $71,250,000
Year 2025 : $55,825,000
Year 2026 : $46,225,000
Year 2027 : $25,700,000
Salary Average Commitment
Year 2024 : $70,450,000
Year 2025 : $55,025,000
Year 2026 : $45,425,000
Year 2027 : $24,900,000
Salary Cap with 1 Way Contract
Year 2024 : $71,250,000
Year 2025 : $55,825,000
Year 2026 : $46,225,000
Year 2027 : $25,700,000

Farm Players Salaries

Curtis Lazar $300,000 (3)
Salary Remaining : $180,628
Matthew Knies $300,000 (3)
Salary Remaining : $180,628
Janis Moser $300,000 (3)
Salary Remaining : $180,628
Macklin Celebrini $185,000 (3)
Salary Remaining : $111,387
Ivan Demidov $185,000 (3)
Salary Remaining : $111,387
Marcel Marcel $185,000 (3)
Salary Remaining : $111,387
Zayne Parekh $185,000 (3)
Salary Remaining : $111,387
Zeev Buium $185,000 (3)
Salary Remaining : $111,387
Cole Hutson $185,000 (3)
Salary Remaining : $111,387
Aron Kiviharju $185,000 (3)
Salary Remaining : $111,387
Liam Ohgren $185,000 (1)
Salary Remaining : $111,387
Shane Wright $185,000 (2)
Salary Remaining : $111,387
Connor Bedard $185,000 (2)
Salary Remaining : $111,387
David Reinbacher $185,000 (2)
Salary Remaining : $111,387
Tom Willander $185,000 (2)
Salary Remaining : $111,387
Charlie Stramel $185,000 (2)
Salary Remaining : $111,387
Brad Lambert $185,000 (2)
Salary Remaining : $111,387
Logan Stanley $140,000 (1)
Salary Remaining : $84,293
Ridly Greig $130,000 (1)
Salary Remaining : $78,272
Ilya Nabokov $130,000 (3)
Salary Remaining : $78,272
Yaniv Perets $130,000 (2)
Salary Remaining : $78,272
Marc Staal $125,000 (3)
Salary Remaining : $75,262
Matt Frattin $125,000 (3)
Salary Remaining : $75,262
Mack Guzda $125,000 (3)
Salary Remaining : $75,262
Linus Ullmark $120,000 (1)
Salary Remaining : $72,251
Ludwig Byström $120,000 (1)
Salary Remaining : $72,251
David Pastrnak $102,000 (3)
Salary Remaining : $61,414
Zach Hamill $100,000 (1)
Salary Remaining : $60,210
Mark Mitera $100,000 (1)
Salary Remaining : $60,210
Tomas Marcinko $100,000 (1)
Salary Remaining : $60,210
Total Farm Players30
Salary Commitment
Year 2024 : $5,037,000
Year 2025 : $4,042,000
Year 2026 : $2,802,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $5,037,000
Year 2025 : $4,042,000
Year 2026 : $2,802,000
Year 2027 : $0

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 5000 - $375 - 3 619 - 72,38%
Level 2: 5000 - $300 - 3 002 - 60,05%
Level 3: 5000 - $200 - 2 428 - 48,57%
Level 4: 4000 - $150 - 1 935 - 48,38%
Luxury : 1000 - $850 - 728 - 72,80%
Total Capacity :20000
Team Popularity : 90,00%
Farm
Farm Level 1: 5000 - $80 - 2 864 - 57,28%
Farm Level 2: 5000 - $40 - 2 618 - 52,37%
Farm Total Capacity :10000
Team Popularity : 110,00%

Income

Home Games Left27
Average Attendance - %11 713 - 58,56%
Average Income per Game$2,325,826
Year to Date Revenue$32,561,561
Farm
Home Games Left27
Average Attendance - %5 482 - 54,82%
Average Income per Game$397,682
Year to Date Revenue$5,567,551

Expense

Pro Players Total Salaries$74,825,002
Farm Players Total Salaries$4,728,000
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value($249,000)
Pro Year To Date Expenses$29,901,597
Farm Year To Date Expenses$2,010,018
Pro Salary Cap To Date$29,503,672
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,797,296
Farm Estimated Season Revenue$10,737,420
Pro Remaining Season Days115
Pro Expenses Per Days$396,990
Pro Estimated Expenses$45,653,850
Farm Remaining Season Days115
Farm Expenses Per Days$26,063
Farm Estimated Expenses$2,997,245
Estimated Season Expenses$48,651,095
Season Salary Cap$74,576,002
Estimate Under Maximum Salary Cap of $85,000,000$10,423,998
Estimate Over Minimum Salary Cap of $55,000,000 $19,576,002
Current Bank Account$72,185,257
Projected Bank Account$97,068,878

Pro Players Salaries

Ondrej Pavelec $6,000,000 (3)
-Salary Remaining : $3,612,565
Dmitry Kulikov $5,900,000 (5)
-Salary Remaining : $3,552,356
Sven Andrighetto $5,825,000 (8)
-Salary Remaining : $3,507,199
David Perron $5,250,000 (3)
-Salary Remaining : $3,160,995
Ashton Rome $5,200,000 (2)
-Salary Remaining : $3,130,890
Brandon Montour $4,800,000 (3)
-Salary Remaining : $2,890,052
Conor Garland $4,200,000 (3)
-Salary Remaining : $2,528,796
Shawn Lalonde $4,000,000 (4)
-Salary Remaining : $2,408,377
Pathrik Westerholm $4,000,000 (7)
-Salary Remaining : $2,408,377
James Sheppard $3,750,000 (3)
-Salary Remaining : $2,257,853
Henrik Borgstrom $3,750,000 (1)
-Salary Remaining : $2,257,853
Erik Gudbranson $3,500,001 (2)
-Salary Remaining : $2,107,330
Ivan Provorov $2,800,000 (1)
-Salary Remaining : $1,685,864
Vitaly Abramov $2,400,000 (2)
-Salary Remaining : $1,445,026
Jacob Ragnarsson $2,100,000 (2)
-Salary Remaining : $1,264,398
Emil Andrae $2,000,000 (3)
-Salary Remaining : $1,204,188
Cole Sillinger $2,000,000 (3)
-Salary Remaining : $1,204,188
Ronald Attard $2,000,000 (3)
-Salary Remaining : $1,204,188
Ryan Collins $1,500,000 (2)
-Salary Remaining : $903,141
Oscar Sundqvist $1,300,000 (2)
-Salary Remaining : $782,723
Shane McColgan $1,200,000 (1)
-Salary Remaining : $722,513
Justin Almeida $850,000 (1)
-Salary Remaining : $511,780
Thomas Greiss $500,001 (1)
-Salary Remaining : $301,048
Total Pro Players23
Salary Commitment
Year 2024 : $74,825,002
Year 2025 : $65,725,001
Year 2026 : $49,725,000
Year 2027 : $19,725,000
Salary Average Commitment
Year 2024 : $73,425,002
Year 2025 : $64,325,001
Year 2026 : $48,325,000
Year 2027 : $18,325,000
Salary Cap with 1 Way Contract
Year 2024 : $74,825,002
Year 2025 : $65,725,001
Year 2026 : $49,725,000
Year 2027 : $19,725,000

Farm Players Salaries

Kevin Nastiuk $300,000 (1)
Salary Remaining : $180,628
Ben Roger $300,000 (3)
Salary Remaining : $180,628
Alexei Emelin $300,000 (2)
Salary Remaining : $180,628
Rafael Harvey-Pinard $200,000 (2)
Salary Remaining : $120,419
Alec Regula $188,000 (3)
Salary Remaining : $113,194
Jimmy Snuggerud $185,000 (1)
Salary Remaining : $111,387
Jamieson Rees $185,000 (1)
Salary Remaining : $111,387
Michael Brandsegg-Nygard $185,000 (3)
Salary Remaining : $111,387
Matvei Michkov $185,000 (2)
Salary Remaining : $111,387
Otto Stenberg $185,000 (2)
Salary Remaining : $111,387
Filip Mesar $185,000 (1)
Salary Remaining : $111,387
Jiri Kulich $185,000 (1)
Salary Remaining : $111,387
Oliver Bonk $185,000 (2)
Salary Remaining : $111,387
Greg Meireles (Out of Payroll) $180,000 (3)
Salary Remaining : $108,377
Albert Johansson $160,000 (3)
Salary Remaining : $96,335
Aidan Hreschuk $160,000 (3)
Salary Remaining : $96,335
Adin Hill $140,000 (2)
Salary Remaining : $84,293
Will Skahan $130,000 (3)
Salary Remaining : $78,272
Xavier Simoneau $130,000 (1)
Salary Remaining : $78,272
Lane Hutson $130,000 (3)
Salary Remaining : $78,272
David Edstrom $130,000 (3)
Salary Remaining : $78,272
Daniil Karpovich $130,000 (3)
Salary Remaining : $78,272
Christian Kyrou $130,000 (3)
Salary Remaining : $78,272
Axel Bergvist $120,000 (3)
Salary Remaining : $72,251
Colten Ellis $100,000 (3)
Salary Remaining : $60,210
Oskar Vuollet $100,000 (3)
Salary Remaining : $60,209
Seamus Casey $100,000 (3)
Salary Remaining : $60,209
Matyas Sapovaliv $100,000 (3)
Salary Remaining : $60,209
David Goyette $100,000 (3)
Salary Remaining : $60,209
Felix Unger Sorum $100,000 (3)
Salary Remaining : $60,209
Total Farm Players30
Salary Commitment
Year 2024 : $4,908,000
Year 2025 : $3,738,000
Year 2026 : $2,543,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $4,823,000
Year 2025 : $3,653,000
Year 2026 : $2,543,000
Year 2027 : $0

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 5000 - $175 - 2 687 - 53,73%
Level 2: 5000 - $126 - 2 594 - 51,88%
Level 3: 5000 - $115 - 2 502 - 50,05%
Level 4: 4000 - $100 - 2 000 - 50,00%
Luxury : 1000 - $250 - 757 - 75,73%
Total Capacity :20000
Team Popularity : 100,00%
Farm
Farm Level 1: 5000 - $40 - 3 789 - 75,79%
Farm Level 2: 5000 - $25 - 2 657 - 53,15%
Farm Total Capacity :10000
Team Popularity : 100,00%

Income

Home Games Left26
Average Attendance - %10 540 - 52,70%
Average Income per Game$2,460,366
Year to Date Revenue$36,905,494
Farm
Home Games Left26
Average Attendance - %6 447 - 64,47%
Average Income per Game$402,430
Year to Date Revenue$6,036,454

Expense

Pro Players Total Salaries$81,922,502
Farm Players Total Salaries$4,804,000
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value$301,000
Pro Year To Date Expenses$33,271,523
Farm Year To Date Expenses$2,020,742
Pro Salary Cap To Date$32,873,597
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,969,523
Farm Estimated Season Revenue$10,463,187
Pro Remaining Season Days115
Pro Expenses Per Days$434,149
Pro Estimated Expenses$49,927,135
Farm Remaining Season Days115
Farm Expenses Per Days$26,461
Farm Estimated Expenses$3,043,015
Estimated Season Expenses$52,970,150
Season Salary Cap$82,223,502
Estimate Under Maximum Salary Cap of $85,000,000$2,776,498
Estimate Over Minimum Salary Cap of $55,000,000 $27,223,502
Current Bank Account$53,549,051
Projected Bank Account$75,011,611

Pro Players Salaries

John Tavares $7,600,000 (6)
-Salary Remaining : $4,575,916
Calvin de Haan $6,250,000 (4)
-Salary Remaining : $3,763,089
Karl Alzner $6,072,500 (4)
-Salary Remaining : $3,656,217
Matt Duchene $5,750,000 (6)
-Salary Remaining : $3,462,042
Alexander Avtsin $5,600,000 (6)
-Salary Remaining : $3,371,728
Alex Pietrangelo $5,400,000 (5)
-Salary Remaining : $3,251,309
Nick Foligno $4,800,000 (2)
-Salary Remaining : $2,890,052
Dougie Hamilton $4,800,000 (8)
-Salary Remaining : $2,890,052
Emil Molin $4,800,000 (1)
-Salary Remaining : $2,890,052
Matt Niskanen $3,750,000 (3)
-Salary Remaining : $2,257,853
Fredrik Karlstrom $3,750,000 (1)
-Salary Remaining : $2,257,853
Jeremy Bracco $3,750,000 (3)
-Salary Remaining : $2,257,853
Karel Vejmelka $3,700,000 (2)
-Salary Remaining : $2,227,749
Seth Jones $3,300,000 (2)
-Salary Remaining : $1,986,911
Logan Stankoven $2,500,000 (5)
-Salary Remaining : $1,505,236
Alexander Holtz $2,200,000 (3)
-Salary Remaining : $1,324,607
Radek Faksa $1,950,000 (2)
-Salary Remaining : $1,174,084
Adam Fox $1,800,000 (2)
-Salary Remaining : $1,083,770
Artem Anisimov $1,500,000 (3)
-Salary Remaining : $903,141
Jake McCabe $900,000 (1)
-Salary Remaining : $541,885
Ethan Werek $750,000 (1)
-Salary Remaining : $451,571
Chris Holt $500,001 (1)
-Salary Remaining : $301,048
Matt Lashoff $500,001 (2)
-Salary Remaining : $301,048
Total Pro Players23
Salary Commitment
Year 2024 : $81,922,502
Year 2025 : $71,222,501
Year 2026 : $55,172,500
Year 2027 : $43,972,500
Salary Average Commitment
Year 2024 : $78,522,502
Year 2025 : $67,822,501
Year 2026 : $51,772,500
Year 2027 : $42,072,500
Salary Cap with 1 Way Contract
Year 2024 : $81,922,502
Year 2025 : $71,222,501
Year 2026 : $55,172,500
Year 2027 : $43,972,500

Farm Players Salaries

Anton Gustafsson $300,000 (3)
Salary Remaining : $180,628
John Vigilante $300,000 (1)
Salary Remaining : $180,628
Rickard Rakell $300,000 (3)
Salary Remaining : $180,628
Aaron Ness $300,000 (3)
Salary Remaining : $180,628
Jake Muzzin $300,000 (3)
Salary Remaining : $180,628
Joel Blomqvist $230,000 (1)
Salary Remaining : $138,482
David Toews $196,000 (3)
Salary Remaining : $118,010
Matthew Clark $196,000 (3)
Salary Remaining : $118,010
Daniil But (Out of Payroll) $185,000 (2)
Salary Remaining : $111,387
Mikhail Gulyayev $185,000 (2)
Salary Remaining : $111,387
Brady Cleveland $185,000 (2)
Salary Remaining : $111,387
Bradly Nadeau $185,000 (3)
Salary Remaining : $111,387
Collin Graf $185,000 (3)
Salary Remaining : $111,387
Carsen Twarynski $180,000 (2)
Salary Remaining : $108,377
Nikita Okhotyuk $180,000 (1)
Salary Remaining : $108,377
Samuel Blais $160,000 (3)
Salary Remaining : $96,335
Kim Nousiainen $140,000 (2)
Salary Remaining : $84,293
Matthew Samoskevich $140,000 (3)
Salary Remaining : $84,293
Jakub Konecny $130,000 (1)
Salary Remaining : $78,272
Sam Rinzel $130,000 (2)
Salary Remaining : $78,272
Jacob Fowler $130,000 (2)
Salary Remaining : $78,272
Alexander Romanov $122,000 (1)
Salary Remaining : $73,455
Bryan Pitton $120,000 (2)
Salary Remaining : $72,251
David Tendeck $110,000 (3)
Salary Remaining : $66,230
Helge Grans $100,000 (1)
Salary Remaining : $60,210
Brennan Othmann $100,000 (1)
Salary Remaining : $60,209
Milos Kelemen $100,000 (1)
Salary Remaining : $60,209
Logan Morrisson $100,000 (2)
Salary Remaining : $60,209
Total Farm Players28
Salary Commitment
Year 2024 : $4,989,000
Year 2025 : $3,727,000
Year 2026 : $2,372,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $4,989,000
Year 2025 : $3,727,000
Year 2026 : $2,372,000
Year 2027 : $0

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 5000 - $76 - 4 604 - 92,09%
Level 2: 5000 - $41 - 4 791 - 95,83%
Level 3: 5000 - $26 - 4 755 - 95,10%
Level 4: 4000 - $12 - 3 897 - 97,42%
Luxury : 1000 - $160 - 929 - 92,88%
Total Capacity :20000
Team Popularity : 90,00%
Farm
Farm Level 1: 5000 - $30 - 5 000 - 100,00%
Farm Level 2: 5000 - $10 - 5 000 - 100,00%
Farm Total Capacity :10000
Team Popularity : 110,00%

Income

Home Games Left25
Average Attendance - %18 976 - 94,88%
Average Income per Game$1,289,412
Year to Date Revenue$20,630,597
Farm
Home Games Left25
Average Attendance - %10 000 - 100,00%
Average Income per Game$298,000
Year to Date Revenue$4,768,000

Expense

Pro Players Total Salaries$77,329,567
Farm Players Total Salaries$2,684,000
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$30,831,368
Farm Year To Date Expenses$1,137,697
Pro Salary Cap To Date$30,433,503
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$32,235,308
Farm Estimated Season Revenue$7,450,000
Pro Remaining Season Days115
Pro Expenses Per Days$410,102
Pro Estimated Expenses$47,161,730
Farm Remaining Season Days115
Farm Expenses Per Days$15,361
Farm Estimated Expenses$1,766,515
Estimated Season Expenses$48,928,245
Season Salary Cap$77,329,567
Estimate Under Maximum Salary Cap of $85,000,000$7,670,433
Estimate Over Minimum Salary Cap of $55,000,000 $22,329,567
Current Bank Account$78,794,513
Projected Bank Account$69,551,576

Pro Players Salaries

Devin Setoguchi $6,250,000 (3)
-Salary Remaining : $3,763,089
Nazem Kadri $5,750,000 (5)
-Salary Remaining : $3,462,042
Joseph Morrow $5,550,000 (2)
-Salary Remaining : $3,341,623
David Desharnais $5,500,000 (2)
-Salary Remaining : $3,311,518
Michael Grabner $5,200,000 (2)
-Salary Remaining : $3,130,890
Clayton Stoner $4,750,000 (1)
-Salary Remaining : $2,859,948
Kevin Marshall $4,500,000 (4)
-Salary Remaining : $2,709,424
Jonathan Blum $4,500,000 (3)
-Salary Remaining : $2,709,424
Scott Glennie $4,250,000 (7)
-Salary Remaining : $2,558,901
Guillaume Latendresse $4,000,000 (2)
-Salary Remaining : $2,408,377
Clayton Keller $3,750,000 (1)
-Salary Remaining : $2,257,853
Alexander Khokhlachev $3,500,000 (1)
-Salary Remaining : $2,107,330
Mike Weber $3,200,000 (1)
-Salary Remaining : $1,926,702
Jake Oettinger $2,800,000 (2)
-Salary Remaining : $1,685,864
Oliver Ekman-Larsson $2,525,000 (1)
-Salary Remaining : $1,520,288
Kyle Rau $2,354,567 (2)
-Salary Remaining : $1,417,671
Ryan Pulock $2,200,000 (1)
-Salary Remaining : $1,324,607
Nic Petan $1,700,000 (2)
-Salary Remaining : $1,023,560
Justin Pogge $1,300,000 (2)
-Salary Remaining : $782,723
Ryan Strome $1,000,000 (3)
-Salary Remaining : $602,094
Derrick Pouliot $1,000,000 (1)
-Salary Remaining : $602,094
Gilbert Brule $1,000,000 (3)
-Salary Remaining : $602,094
Stanislav Galiev $750,000 (3)
-Salary Remaining : $451,571
Total Pro Players23
Salary Commitment
Year 2024 : $77,329,567
Year 2025 : $56,404,567
Year 2026 : $28,000,000
Year 2027 : $14,500,000
Salary Average Commitment
Year 2024 : $75,029,567
Year 2025 : $54,104,567
Year 2026 : $25,700,000
Year 2027 : $13,950,000
Salary Cap with 1 Way Contract
Year 2024 : $77,329,567
Year 2025 : $56,404,567
Year 2026 : $28,000,000
Year 2027 : $14,500,000

Farm Players Salaries

Troy Terry $200,000 (1)
Salary Remaining : $120,419
Zack Leslie $195,000 (1)
Salary Remaining : $117,408
Casey Fitzgerald $155,000 (1)
Salary Remaining : $93,325
Chase De Leo $145,000 (2)
Salary Remaining : $87,304
Stelio Mattheos $132,000 (1)
Salary Remaining : $79,476
Robbie Baillargeon $127,000 (2)
Salary Remaining : $76,466
Brett Lernout $124,000 (2)
Salary Remaining : $74,660
Brett Leason $120,000 (1)
Salary Remaining : $72,251
Noah Gregor $120,000 (2)
Salary Remaining : $72,251
Sergei Tolchinsky $120,000 (2)
Salary Remaining : $72,251
Michal Teply $120,000 (3)
Salary Remaining : $72,251
Mackenzie Entwistle $110,000 (2)
Salary Remaining : $66,230
Simon Johansson $110,000 (1)
Salary Remaining : $66,230
Gage Ausmus $102,000 (1)
Salary Remaining : $61,414
Pavel Gogolev $102,000 (2)
Salary Remaining : $61,414
Oliver Okuliar $102,000 (2)
Salary Remaining : $61,414
Mikko Koskinen $100,000 (2)
Salary Remaining : $60,210
Jim O'Brien $100,000 (1)
Salary Remaining : $60,210
Joel Hofer $100,000 (3)
Salary Remaining : $60,210
Mike Santorelli $100,000 (2)
Salary Remaining : $60,210
Thatcher Demko $100,000 (2)
Salary Remaining : $60,210
Andrew Peeke $100,000 (1)
Salary Remaining : $60,210
Total Farm Players22
Salary Commitment
Year 2024 : $2,684,000
Year 2025 : $1,470,000
Year 2026 : $220,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,684,000
Year 2025 : $1,470,000
Year 2026 : $220,000
Year 2027 : $0

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 5000 - $67 - 4 843 - 96,86%
Level 2: 5000 - $39 - 4 776 - 95,51%
Level 3: 5000 - $24 - 4 892 - 97,85%
Level 4: 4000 - $14 - 3 865 - 96,62%
Luxury : 1000 - $132 - 978 - 97,81%
Total Capacity :20000
Team Popularity : 90,00%
Farm
Farm Level 1: 5000 - $39 - 5 000 - 100,00%
Farm Level 2: 5000 - $19 - 5 000 - 100,00%
Farm Total Capacity :10000
Team Popularity : 110,00%

Income

Home Games Left23
Average Attendance - %19 354 - 96,77%
Average Income per Game$1,208,926
Year to Date Revenue$21,760,663
Farm
Home Games Left23
Average Attendance - %10 000 - 100,00%
Average Income per Game$432,100
Year to Date Revenue$7,777,800

Expense

Pro Players Total Salaries$61,132,007
Farm Players Total Salaries$5,288,000
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$24,681,812
Farm Year To Date Expenses$2,199,220
Pro Salary Cap To Date$24,283,950
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,805,292
Farm Estimated Season Revenue$9,938,300
Pro Remaining Season Days115
Pro Expenses Per Days$325,298
Pro Estimated Expenses$37,409,270
Farm Remaining Season Days115
Farm Expenses Per Days$28,995
Farm Estimated Expenses$3,334,425
Estimated Season Expenses$40,743,695
Season Salary Cap$61,132,007
Estimate Under Maximum Salary Cap of $85,000,000$23,867,993
Estimate Over Minimum Salary Cap of $55,000,000 $6,132,007
Current Bank Account$117,323,028
Projected Bank Account$114,322,925

Pro Players Salaries

Joey Hishon $6,602,000 (2)
-Salary Remaining : $3,975,026
Jake Guentzel $4,750,000 (4)
-Salary Remaining : $2,859,948
Wojtek Wolski $4,000,007 (2)
-Salary Remaining : $2,408,381
Zach Bogosian $4,000,000 (3)
-Salary Remaining : $2,408,377
Kyle Connor $3,750,000 (1)
-Salary Remaining : $2,257,853
Kevin Roy $3,675,000 (1)
-Salary Remaining : $2,212,696
Taylor Aronson $3,500,000 (2)
-Salary Remaining : $2,107,330
Connor Ingram $3,100,000 (5)
-Salary Remaining : $1,866,492
Tyler Wotherspoon $3,000,000 (3)
-Salary Remaining : $1,806,283
Samu Perhonen $2,250,000 (3)
-Salary Remaining : $1,354,712
Casey Mittelstadt $2,000,000 (1)
-Salary Remaining : $1,204,188
Mattias Janmark Nylén $2,000,000 (3)
-Salary Remaining : $1,204,188
Patrik Virta $2,000,000 (2)
-Salary Remaining : $1,204,188
Taylor Raddysh $2,000,000 (2)
-Salary Remaining : $1,204,188
Bobby Brink $2,000,000 (1)
-Salary Remaining : $1,204,188
Thomas Harley $1,850,000 (3)
-Salary Remaining : $1,113,874
Julius Honka $1,800,000 (3)
-Salary Remaining : $1,083,770
Brett Kulak $1,800,000 (2)
-Salary Remaining : $1,083,770
Carl Dahlstrom $1,705,000 (3)
-Salary Remaining : $1,026,571
Rinat Valiev $1,500,000 (2)
-Salary Remaining : $903,141
Manuel Wiederer $1,500,000 (1)
-Salary Remaining : $903,141
Charles Hudon $1,400,000 (1)
-Salary Remaining : $842,932
Jason Robertson $950,000 (3)
-Salary Remaining : $571,990
Total Pro Players23
Salary Commitment
Year 2024 : $61,132,007
Year 2025 : $40,807,007
Year 2026 : $25,405,000
Year 2027 : $7,850,000
Salary Average Commitment
Year 2024 : $58,132,007
Year 2025 : $43,807,007
Year 2026 : $25,405,000
Year 2027 : $7,850,000
Salary Cap with 1 Way Contract
Year 2024 : $61,132,007
Year 2025 : $46,807,007
Year 2026 : $25,405,000
Year 2027 : $7,850,000

Farm Players Salaries

Jonathan Huberdeau $400,000 (1)
Salary Remaining : $240,838
Andreas Englund $320,000 (2)
Salary Remaining : $192,670
Anton Cederholm $320,000 (1)
Salary Remaining : $192,670
Brett Flemmings $300,000 (1)
Salary Remaining : $180,628
Kirill Ustimenko $260,000 (2)
Salary Remaining : $156,545
Ville Koivunen $220,000 (3)
Salary Remaining : $132,461
Tuukka Tieksola $210,000 (3)
Salary Remaining : $126,440
Adam Gaudette $200,000 (1)
Salary Remaining : $120,419
Lenni Killinen $200,000 (3)
Salary Remaining : $120,419
Dylan Demelo $190,000 (1)
Salary Remaining : $114,398
Joel Farabee $190,000 (2)
Salary Remaining : $114,398
Jake Neighbours $185,000 (1)
Salary Remaining : $111,387
Cole Eiserman $185,000 (3)
Salary Remaining : $111,387
Yegor Chinakhov $180,000 (3)
Salary Remaining : $108,377
Aarne Talvitie $170,000 (1)
Salary Remaining : $102,356
Robin Press $170,000 (1)
Salary Remaining : $102,356
Aaron Irving $170,000 (2)
Salary Remaining : $102,356
Artemi Knyazev $160,000 (3)
Salary Remaining : $96,335
Vadim Zherenko $150,000 (2)
Salary Remaining : $90,314
Boris Katchouk $140,000 (2)
Salary Remaining : $84,293
Robert Hägg $140,000 (1)
Salary Remaining : $84,293
Devon Levi $130,000 (1)
Salary Remaining : $78,272
Tyson Hinds $130,000 (1)
Salary Remaining : $78,272
Gabriel Fortier $128,000 (2)
Salary Remaining : $77,068
Jean-Christophe Beaudin $120,000 (1)
Salary Remaining : $72,251
Ivan Chekhovich $120,000 (1)
Salary Remaining : $72,251
Ryan Lindgren $100,000 (1)
Salary Remaining : $60,210
Dmitri Buchelnikov $100,000 (3)
Salary Remaining : $60,209
Total Farm Players28
Salary Commitment
Year 2024 : $5,288,000
Year 2025 : $2,613,000
Year 2026 : $1,255,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $5,198,000
Year 2025 : $2,523,000
Year 2026 : $1,255,000
Year 2027 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $85,000,000
Available Cap Space

Over Minimum of
$55,000,000

Pro Players

Farm Players

Total Players

Anaheim Ducks $97,685,645 $71,801,010 $13,198,990 $16,801,010 232952
Boston Bruins $104,635,979 $67,925,000 $17,075,000 $12,925,000 233053
Buffalo Sabres $130,232,071 $59,997,402 $25,002,598 $4,997,402 232952
Calgary Flames $60,740,361 $68,750,000 $16,250,000 $13,750,000 232851
Carolina Hurricanes $105,427,188 $65,020,000 $19,980,000 $10,020,000 232447
Chicago Blackhawks $19,741,622 $73,679,000 $11,321,000 $18,679,000 232649
Colorado Avalanche $116,001,883 $67,000,000 $18,000,000 $12,000,000 232548
Dallas Stars $65,975,065 $55,175,001 $29,824,999 $175,001 222345
Detroit Red Wings $115,513,314 $62,269,793 $22,730,207 $7,269,793 232649
Edmonton Oilers $129,251,332 $78,225,002 $6,774,998 $23,225,002 232750
Florida Panthers $57,191,756 $81,525,000 $3,475,000 $26,525,000 232750
Los Angeles Kings $57,202,525 $73,565,001 $11,434,999 $18,565,001 232750
Minnesota Wild $63,567,973 $70,990,000 $14,010,000 $15,990,000 232346
Montreal Canadiens $85,106,497 $73,560,010 $11,439,990 $18,560,010 233861
New Jersey Devils $94,839,833 $60,601,001 $24,398,999 $5,601,001 252651
New York Islanders $87,865,026 $65,675,001 $19,324,999 $10,675,001 232750
New York Rangers $75,965,436 $69,325,000 $15,675,000 $14,325,000 232649
Ottawa Senators $88,694,288 $75,410,004 $9,589,996 $20,410,004 232750
Philadelphia Flyers $58,373,126 $72,150,000 $12,850,000 $17,150,000 232346
Pittsburgh Penguins $84,289,270 $76,724,999 $8,275,001 $21,724,999 242751
San Jose Sharks $28,984,000 $80,600,001 $4,399,999 $25,600,001 232548
St-Louis Blues $135,905,098 $62,050,001 $22,949,999 $7,050,001 232245
Tampa Bay Lightning $129,649,671 $57,625,000 $27,375,000 $2,625,000 232548
Toronto Maple Leafs $193,730,280 $76,130,000 $8,870,000 $21,130,000 233053
Vancouver Canucks $72,185,257 $74,576,002 $10,423,998 $19,576,002 233053
Vegas Golden Knights $53,549,051 $82,223,502 $2,776,498 $27,223,502 232851
Washington Capitals $78,794,513 $77,329,567 $7,670,433 $22,329,567 232245
Winnipeg Jets $117,323,028 $61,132,007 $23,867,993 $6,132,007 232851