Connexion

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$24,727,760
Farm Year To Date Expenses$1,735,822
Pro Salary Cap To Date$24,324,622
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,359,127
Farm Estimated Season Revenue$10,925,178
Pro Remaining Season Days114
Pro Expenses Per Days$320,293
Pro Estimated Expenses$36,513,402
Farm Remaining Season Days114
Farm Expenses Per Days$22,529
Farm Estimated Expenses$2,568,306
Estimated Season Expenses$39,081,708
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$97,342,823
Projected Bank Account$113,545,420

Pro Players Salaries

Scott Wilson $7,000,000 (3)
-Salary Remaining : $4,178,010
Jack Campbell $5,626,000 (7)
-Salary Remaining : $3,357,927
Vincent Trochek $5,000,000 (8)
-Salary Remaining : $2,984,293
Greg Carey $5,000,000 (2)
-Salary Remaining : $2,984,293
Adam Henrique $5,000,000 (1)
-Salary Remaining : $2,984,293
Taylor Doherty $4,200,000 (5)
-Salary Remaining : $2,506,806
Cam Dineen $4,000,009 (1)
-Salary Remaining : $2,387,440
Chris Bigras $2,450,000 (2)
-Salary Remaining : $1,462,304
Jesper Lindgren $2,300,000 (3)
-Salary Remaining : $1,372,775
Shawn Matthias $2,300,000 (3)
-Salary Remaining : $1,372,775
Peter Cehlarik $2,100,000 (2)
-Salary Remaining : $1,253,403
Kevin Labanc $2,000,000 (3)
-Salary Remaining : $1,193,717
Travis Dermott $2,000,000 (3)
-Salary Remaining : $1,193,717
Gustav Possler $1,800,000 (2)
-Salary Remaining : $1,074,346
Anthony Stolarz $1,750,000 (1)
-Salary Remaining : $1,044,503
Brandon Gormley $1,750,000 (2)
-Salary Remaining : $1,044,503
Travis Konecny $1,400,000 (3)
-Salary Remaining : $835,602
Ian Mitchell $1,200,000 (2)
-Salary Remaining : $716,230
Joseph Duszak $850,000 (1)
-Salary Remaining : $507,330
Teemu Pulkkinen $750,000 (3)
-Salary Remaining : $447,644
John McFarland $600,000 (3)
-Salary Remaining : $358,115
Scott Laughton $600,000 (3)
-Salary Remaining : $358,115
Max Pacioretty $500,001 (2)
-Salary Remaining : $298,430
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 : $179,057
Colton Dach $300,000 (3)
Salary Remaining : $179,057
Ethan Cardwell $300,000 (3)
Salary Remaining : $179,057
Brandon Bussi $200,000 (2)
Salary Remaining : $119,372
Ondrej Kase $200,000 (2)
Salary Remaining : $119,372
Mirco Muller $170,000 (2)
Salary Remaining : $101,466
Xavier Bernard $140,000 (1)
Salary Remaining : $83,560
Christoph Bertschy $137,000 (2)
Salary Remaining : $81,770
Spencer Watson $135,000 (3)
Salary Remaining : $80,576
Adam Ruzicka $132,000 (3)
Salary Remaining : $78,785
Liam Foudy $132,000 (2)
Salary Remaining : $78,785
Gage Goncalves $130,000 (1)
Salary Remaining : $77,592
Hugo Gabrielson $130,000 (1)
Salary Remaining : $77,592
Connor McClennon $130,000 (1)
Salary Remaining : $77,592
Joey Keane $125,000 (1)
Salary Remaining : $74,607
Kyle Wood $120,000 (3)
Salary Remaining : $71,623
Pavel Dorofeyev $120,000 (2)
Salary Remaining : $71,623
Ryan Gropp $120,000 (1)
Salary Remaining : $71,623
Ben Wright (Out of Payroll) $120,000 (3)
Salary Remaining : $71,623
Miko Matikka $120,000 (3)
Salary Remaining : $71,623
Leon Gawanke $110,000 (1)
Salary Remaining : $65,654
Ty Dellandrea $102,000 (2)
Salary Remaining : $60,880
Michael Spacek $100,000 (1)
Salary Remaining : $59,686
Jake Kielly $100,000 (2)
Salary Remaining : $59,686
Adam Jiricek $100,000 (3)
Salary Remaining : $59,686
Isaac Beliveau $100,000 (1)
Salary Remaining : $59,686
Jaydon Dureau $100,000 (1)
Salary Remaining : $59,686
Topi Niemela $100,000 (3)
Salary Remaining : $59,686
Jakub Vondras $100,000 (2)
Salary Remaining : $59,686
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$26,491,121
Farm Year To Date Expenses$2,607,613
Pro Salary Cap To Date$26,087,954
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$95,621,108
Farm Estimated Season Revenue$12,196,874
Pro Remaining Season Days114
Pro Expenses Per Days$350,393
Pro Estimated Expenses$39,944,802
Farm Remaining Season Days114
Farm Expenses Per Days$34,665
Farm Estimated Expenses$3,951,810
Estimated Season Expenses$43,896,612
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$104,250,921
Projected Bank Account$168,172,291

Pro Players Salaries

Xavier Ouellet $6,500,000 (3)
-Salary Remaining : $3,879,581
William Wrenn $5,000,000 (2)
-Salary Remaining : $2,984,293
Tuukka Rask $5,000,000 (3)
-Salary Remaining : $2,984,293
Brandon Pirri $4,500,000 (6)
-Salary Remaining : $2,685,864
Axel Holmstrom $4,450,000 (3)
-Salary Remaining : $2,656,021
Ryan Murphy $4,000,000 (1)
-Salary Remaining : $2,387,435
Andre Pettersson $4,000,000 (3)
-Salary Remaining : $2,387,435
Martins Dzierkals $3,750,000 (1)
-Salary Remaining : $2,238,220
Hampus Melen $3,300,000 (2)
-Salary Remaining : $1,969,634
Brett Sutter $2,525,000 (3)
-Salary Remaining : $1,507,068
Matej Chalupa $2,200,000 (2)
-Salary Remaining : $1,313,089
Cody Goloubef $2,200,000 (5)
-Salary Remaining : $1,313,089
Dawson Mercer $2,100,000 (5)
-Salary Remaining : $1,253,403
Matthew Boldy $2,100,000 (3)
-Salary Remaining : $1,253,403
Daniel Bernhardt $2,000,000 (2)
-Salary Remaining : $1,193,717
Johnathan MacCleod $2,000,000 (2)
-Salary Remaining : $1,193,717
Theodor Niederbach $1,800,000 (3)
-Salary Remaining : $1,074,346
Braden Schneider $1,800,000 (4)
-Salary Remaining : $1,074,346
Rasmus Sandin $1,600,000 (2)
-Salary Remaining : $954,974
Wacey Rabbit $1,525,000 (3)
-Salary Remaining : $910,209
Malcolm Subban $1,400,000 (1)
-Salary Remaining : $835,602
Maxime Fortier $1,275,000 (2)
-Salary Remaining : $760,995
Henri Jokiharju $900,000 (1)
-Salary Remaining : $537,173
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 : $596,859
Andrej Sekera $300,000 (2)
Salary Remaining : $179,057
Bulat Shafigullin $277,000 (2)
Salary Remaining : $165,330
Arvid Costmar $220,000 (3)
Salary Remaining : $131,309
Adam Wilcox $200,000 (1)
Salary Remaining : $119,372
Dustin Wolf $194,000 (2)
Salary Remaining : $115,791
Kasper Bjorkqvist $192,000 (1)
Salary Remaining : $114,597
Theo Jacobsson $190,000 (2)
Salary Remaining : $113,403
Ben Blood $180,000 (1)
Salary Remaining : $107,435
Sonny Milano $180,000 (2)
Salary Remaining : $107,435
Max Veronneau $176,000 (3)
Salary Remaining : $105,047
Erik Cernak $175,000 (1)
Salary Remaining : $104,450
Sean Farrell $160,000 (1)
Salary Remaining : $95,497
Dan Vladar $150,000 (2)
Salary Remaining : $89,529
Dante Fabbro $145,000 (2)
Salary Remaining : $86,545
Cameron Crotty $140,000 (1)
Salary Remaining : $83,560
Miro Heiskanen $140,000 (2)
Salary Remaining : $83,560
Sean Behrens $140,000 (3)
Salary Remaining : $83,560
Lucas Elevenes $137,000 (2)
Salary Remaining : $81,770
Jack Drury $135,000 (2)
Salary Remaining : $80,576
Daniel Torgersson $135,000 (3)
Salary Remaining : $80,576
Theo Lindstein $130,000 (2)
Salary Remaining : $77,592
Luka Cagnoni $130,000 (3)
Salary Remaining : $77,592
William Stromgren $130,000 (1)
Salary Remaining : $77,592
Vincent Iorio $130,000 (1)
Salary Remaining : $77,592
Lias Andersson $120,000 (2)
Salary Remaining : $71,623
Adam Beckman $115,000 (2)
Salary Remaining : $68,639
Rory Kerins $100,000 (2)
Salary Remaining : $59,686
Dmitri Ovchinikov $100,000 (2)
Salary Remaining : $59,686
Alexander Suzdalev $100,000 (1)
Salary Remaining : $59,686
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 - 40,02%
Level 2: 5000 - $350 - 2 000 - 40,00%
Level 3: 5000 - $225 - 2 000 - 40,00%
Level 4: 4000 - $175 - 1 607 - 40,17%
Luxury : 1000 - $950 - 420 - 42,03%
Total Capacity :20000
Team Popularity : 90,00%
Farm
Farm Level 1: 5000 - $30 - 4 668 - 93,35%
Farm Level 2: 5000 - $20 - 4 391 - 87,83%
Farm Total Capacity :10000
Team Popularity : 110,00%

Income

Home Games Left22
Average Attendance - %8 028 - 40,14%
Average Income per Game$3,288,419
Year to Date Revenue$62,479,969
Farm
Home Games Left22
Average Attendance - %9 059 - 90,59%
Average Income per Game$387,188
Year to Date Revenue$7,356,577

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$3,595,400
Pro Year To Date Expenses$25,214,186
Farm Year To Date Expenses$2,348,692
Pro Salary Cap To Date$24,811,039
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$72,345,227
Farm Estimated Season Revenue$8,518,142
Pro Remaining Season Days114
Pro Expenses Per Days$299,225
Pro Estimated Expenses$34,111,650
Farm Remaining Season Days114
Farm Expenses Per Days$32,437
Farm Estimated Expenses$3,697,818
Estimated Season Expenses$37,809,468
Season Salary Cap$59,747,402
Estimate Under Maximum Salary Cap of $85,000,000$25,252,598
Estimate Over Minimum Salary Cap of $55,000,000 $4,747,402
Current Bank Account$134,459,809
Projected Bank Account$177,513,710

Pro Players Salaries

Mattias Ritola $10,000,000 (3)
-Salary Remaining : $5,968,586
Alexander Petrovic $5,701,000 (2)
-Salary Remaining : $3,402,691
Vladislav Namestnikov $4,950,000 (8)
-Salary Remaining : $2,954,450
Adam Dennis $4,800,000 (1)
-Salary Remaining : $2,864,921
Alexander Burmistrov $4,500,000 (1)
-Salary Remaining : $2,685,864
Magnus Nygren $3,599,999 (1)
-Salary Remaining : $2,148,691
Erik Kallgren $2,900,000 (3)
-Salary Remaining : $1,730,890
Aleksi Heponiemi $2,600,000 (1)
-Salary Remaining : $1,551,832
Roope Hintz $2,400,000 (3)
-Salary Remaining : $1,432,461
Emil Djuse $2,200,000 (1)
-Salary Remaining : $1,313,089
Andrei Svechnikov $1,800,000 (2)
-Salary Remaining : $1,074,346
Jens Looke $1,700,000 (2)
-Salary Remaining : $1,014,660
Connor McMichael $1,650,000 (5)
-Salary Remaining : $984,817
Nicolas Meloche $1,550,000 (3)
-Salary Remaining : $925,131
Josh Mahura $1,500,000 (2)
-Salary Remaining : $895,288
Olli Juolevi $1,450,000 (1)
-Salary Remaining : $865,445
Jaedon Descheneau $1,400,000 (1)
-Salary Remaining : $835,602
Urho Vaakanainen $1,000,000 (2)
-Salary Remaining : $596,859
Keaton Ellerby $501,000 (3)
-Salary Remaining : $299,026
Nikolai Prokhorkin $500,001 (3)
-Salary Remaining : $298,430
Tobias Lindberg $500,001 (3)
-Salary Remaining : $298,430
Connor Murphy $500,001 (3)
-Salary Remaining : $298,430
Total Pro Players22
Salary Commitment
Year 2024 : $57,702,002
Year 2025 : $37,152,003
Year 2026 : $25,451,003
Year 2027 : $6,600,000
Salary Average Commitment
Year 2024 : $57,702,002
Year 2025 : $37,152,003
Year 2026 : $25,451,003
Year 2027 : $6,600,000
Salary Cap with 1 Way Contract
Year 2024 : $57,702,002
Year 2025 : $37,152,003
Year 2026 : $25,451,003
Year 2027 : $6,600,000

Farm Players Salaries

Gabriel Carlsson $320,000 (3)
Salary Remaining : $190,995
Sergei Kolosov $300,000 (2)
Salary Remaining : $179,057
Carter Mazur $300,000 (3)
Salary Remaining : $179,057
Roman Polak $300,000 (2)
Salary Remaining : $179,057
Conner Roulette $300,000 (3)
Salary Remaining : $179,057
Connor Lockhart $300,000 (3)
Salary Remaining : $179,057
Jakub Brabenec $300,000 (3)
Salary Remaining : $179,057
Olivier Nadeau $300,000 (3)
Salary Remaining : $179,057
Kasper Simontaival $300,000 (3)
Salary Remaining : $179,057
Jacob Bernard-Docker $285,000 (3)
Salary Remaining : $170,105
Cameron Whynot $270,000 (3)
Salary Remaining : $161,152
Shamil Shmakov $260,000 (2)
Salary Remaining : $155,183
Artur Akhtyamov $240,000 (3)
Salary Remaining : $143,246
Ethan Del Mastro $190,000 (3)
Salary Remaining : $113,403
Danila Yurov $185,000 (1)
Salary Remaining : $110,419
Mitchell Miller $185,000 (1)
Salary Remaining : $110,419
Mitch Eliot $170,000 (1)
Salary Remaining : $101,466
Glenn Gawdin $150,000 (1)
Salary Remaining : $89,529
Nicolas Mattinen $140,000 (2)
Salary Remaining : $83,560
Semyon Vyazovoy $130,000 (1)
Salary Remaining : $77,592
Jagger Firkus $130,000 (3)
Salary Remaining : $77,592
Petr Hauser $130,000 (1)
Salary Remaining : $77,592
Lucas Edmonds $130,000 (1)
Salary Remaining : $77,592
Riley Kidney $130,000 (2)
Salary Remaining : $77,592
Kaspars Daugavins $100,200 (1)
Salary Remaining : $59,805
Mikael Backlund $100,200 (1)
Salary Remaining : $59,805
Charlie Elick $100,000 (3)
Salary Remaining : $59,686
Owen Beck $100,000 (3)
Salary Remaining : $59,686
Ryder Korczak $100,000 (2)
Salary Remaining : $59,686
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$27,731,591
Farm Year To Date Expenses$1,820,400
Pro Salary Cap To Date$27,328,453
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,927,673
Farm Estimated Season Revenue$10,232,947
Pro Remaining Season Days114
Pro Expenses Per Days$369,110
Pro Estimated Expenses$42,078,540
Farm Remaining Season Days114
Farm Expenses Per Days$24,356
Farm Estimated Expenses$2,776,584
Estimated Season Expenses$44,855,124
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$60,346,895
Projected Bank Account$59,652,391

Pro Players Salaries

Sidney Crosby $10,000,000 (3)
-Salary Remaining : $5,968,586
Jeff Glass $6,500,000 (1)
-Salary Remaining : $3,879,581
Kenndal McArdle $6,000,000 (2)
-Salary Remaining : $3,581,152
Ludvig Rensfeldt $5,300,000 (5)
-Salary Remaining : $3,163,351
Alex Galchenyuk $5,250,000 (1)
-Salary Remaining : $3,133,508
Thomas Hickey $4,500,000 (4)
-Salary Remaining : $2,685,864
Michael Sgarbossa $4,250,000 (7)
-Salary Remaining : $2,536,649
Charles-Olivier Roussel $4,000,000 (6)
-Salary Remaining : $2,387,435
Brock Beukeboom $2,900,000 (8)
-Salary Remaining : $1,730,890
Lucas Raymond $2,500,000 (4)
-Salary Remaining : $1,492,147
Nikita Zadorov $2,250,000 (2)
-Salary Remaining : $1,342,932
Jan Drozg $2,200,000 (1)
-Salary Remaining : $1,313,089
Nick Schmaltz $2,200,000 (3)
-Salary Remaining : $1,313,089
Bode Wilde $2,000,000 (1)
-Salary Remaining : $1,193,717
Dillon Heatherington $1,900,000 (2)
-Salary Remaining : $1,134,031
Brett Howden $1,500,000 (2)
-Salary Remaining : $895,288
Felix Sandstrom $1,200,000 (1)
-Salary Remaining : $716,230
Linus Karlsson $1,200,000 (1)
-Salary Remaining : $716,230
Andre Burakovsky $1,100,000 (2)
-Salary Remaining : $656,545
Jayce Hawryluk $1,100,000 (3)
-Salary Remaining : $656,545
Morgan Klimchuk $550,000 (3)
-Salary Remaining : $328,272
Duncan Siemens $550,000 (3)
-Salary Remaining : $328,272
Daniel Walcott $550,000 (3)
-Salary Remaining : $328,272
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 : $179,057
Dmitri Kuzmin $300,000 (3)
Salary Remaining : $179,057
Ryker Evans $300,000 (3)
Salary Remaining : $179,057
Tristan Broz $300,000 (3)
Salary Remaining : $179,057
Alexander Khovanov $250,000 (4)
Salary Remaining : $149,215
Ryan Suzuki $180,000 (3)
Salary Remaining : $107,435
Jan Mysak $170,000 (5)
Salary Remaining : $101,466
Stephen Desrochers $167,000 (3)
Salary Remaining : $99,675
Daniil Chechelev $165,000 (3)
Salary Remaining : $98,482
Luke Martin $160,000 (2)
Salary Remaining : $95,497
Jake Christiansen $150,000 (2)
Salary Remaining : $89,529
Nolan Allan $150,000 (3)
Salary Remaining : $89,529
Roni Hirvonen $140,000 (2)
Salary Remaining : $83,560
Mikhail Abramov $130,000 (2)
Salary Remaining : $77,592
Martin Chromniak $130,000 (2)
Salary Remaining : $77,592
Anton Silayev $130,000 (3)
Salary Remaining : $77,592
Melvin Fernstrom $130,000 (3)
Salary Remaining : $77,592
Denis Smirnov $115,000 (1)
Salary Remaining : $68,639
Jonah Gadjovich $110,000 (2)
Salary Remaining : $65,654
Will Bitten $110,000 (2)
Salary Remaining : $65,654
Kevin Stenlund $105,000 (1)
Salary Remaining : $62,670
Nicholas Boka $104,000 (3)
Salary Remaining : $62,073
Julien Gauthier $102,000 (1)
Salary Remaining : $60,880
Adam Ollas Mattsson $102,000 (2)
Salary Remaining : $60,880
Kristian Røykas Marthinsen $102,000 (2)
Salary Remaining : $60,880
Rodwin Dionicio $100,000 (3)
Salary Remaining : $59,686
Frederic Brunet $100,000 (3)
Salary Remaining : $59,686
Jakub Malek $100,000 (1)
Salary Remaining : $59,686
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 - 94,35%
Level 2: 5000 - $49 - 4 850 - 97,01%
Level 3: 5000 - $30 - 4 788 - 95,76%
Level 4: 4000 - $17 - 3 859 - 96,48%
Luxury : 1000 - $189 - 904 - 90,35%
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 - %19 118 - 95,59%
Average Income per Game$1,517,766
Year to Date Revenue$24,284,262
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$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$26,550,438
Farm Year To Date Expenses$1,384,863
Pro Salary Cap To Date$26,147,343
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$37,944,159
Farm Estimated Season Revenue$9,312,500
Pro Remaining Season Days114
Pro Expenses Per Days$345,654
Pro Estimated Expenses$39,404,556
Farm Remaining Season Days114
Farm Expenses Per Days$18,026
Farm Estimated Expenses$2,054,964
Estimated Season Expenses$41,459,520
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$106,959,856
Projected Bank Account$112,756,995

Pro Players Salaries

Taylor Hall $6,500,000 (5)
-Salary Remaining : $3,879,581
Louis Leblanc $5,450,000 (7)
-Salary Remaining : $3,252,880
Saku Mäenalanen $5,400,000 (1)
-Salary Remaining : $3,223,037
Oscar Klefbom $4,950,000 (8)
-Salary Remaining : $2,954,450
Peter Aston $4,500,000 (2)
-Salary Remaining : $2,685,864
Jordan LaVallee $4,100,000 (1)
-Salary Remaining : $2,447,120
Mikhail Grigorenko $3,800,000 (2)
-Salary Remaining : $2,268,063
Pierre-Luc Dubois $3,500,000 (1)
-Salary Remaining : $2,089,005
Luke Schenn $2,700,000 (4)
-Salary Remaining : $1,611,518
Aaron Ekblad $2,300,000 (2)
-Salary Remaining : $1,372,775
Anthony DeAngelo $2,150,000 (2)
-Salary Remaining : $1,283,246
Cole Caufield $2,100,000 (3)
-Salary Remaining : $1,253,403
Miroslav Svoboda $1,950,000 (2)
-Salary Remaining : $1,163,874
Nick Merkley $1,900,000 (3)
-Salary Remaining : $1,134,031
Taylor Cammarata $1,860,000 (2)
-Salary Remaining : $1,110,157
Alex Barré-Boulet $1,860,000 (2)
-Salary Remaining : $1,110,157
Victor Olofsson $1,800,000 (2)
-Salary Remaining : $1,074,346
Griffin Reinhart $1,750,000 (2)
-Salary Remaining : $1,044,503
Zach Werenski $1,550,000 (1)
-Salary Remaining : $925,131
Samuel Morin $1,500,000 (2)
-Salary Remaining : $895,288
Daniil Tarasov $1,400,000 (3)
-Salary Remaining : $835,602
Todd Bugess $1,000,000 (3)
-Salary Remaining : $596,859
Tyler Steenbergen $1,000,000 (1)
-Salary Remaining : $596,859
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 : $131,309
Nicholas Henry $200,000 (1)
Salary Remaining : $119,372
Frans Tuohimaa $200,000 (1)
Salary Remaining : $119,372
Terik Parascak $185,000 (3)
Salary Remaining : $110,419
Juraj Slafkovsky $185,000 (1)
Salary Remaining : $110,419
Cutter Gauthier $185,000 (1)
Salary Remaining : $110,419
Mitchell Wheaton (Out of Payroll) $176,000 (2)
Salary Remaining : $105,047
Artyom Manyukan $160,000 (2)
Salary Remaining : $95,497
Martin Frk $150,000 (1)
Salary Remaining : $89,529
Connor Carrick $150,000 (1)
Salary Remaining : $89,529
Henry Thrun $145,000 (1)
Salary Remaining : $86,545
Topias Leinonen $130,000 (1)
Salary Remaining : $77,592
Michael Hrabal $130,000 (2)
Salary Remaining : $77,592
Matthew Cairns $125,000 (2)
Salary Remaining : $74,607
Alex Dostie $120,000 (1)
Salary Remaining : $71,623
Christopher Lalancette $102,000 (1)
Salary Remaining : $60,880
Tyler Soy $102,000 (1)
Salary Remaining : $60,880
Reid Duke $102,000 (3)
Salary Remaining : $60,880
Anthony Salinitri $102,000 (2)
Salary Remaining : $60,880
Yann Sauve $100,000 (2)
Salary Remaining : $59,686
Will Borgen $100,000 (1)
Salary Remaining : $59,686
Jakub Votja $100,000 (1)
Salary Remaining : $59,686
Tristan Luneau $100,000 (3)
Salary Remaining : $59,686
Luke Mittelstadt $100,000 (2)
Salary Remaining : $59,686
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$29,919,662
Farm Year To Date Expenses$1,530,063
Pro Salary Cap To Date$29,516,541
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,940,525
Farm Estimated Season Revenue$3,977,681
Pro Remaining Season Days114
Pro Expenses Per Days$380,518
Pro Estimated Expenses$43,379,052
Farm Remaining Season Days114
Farm Expenses Per Days$22,257
Farm Estimated Expenses$2,537,298
Estimated Season Expenses$45,916,350
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$19,338,847
Projected Bank Account($659,297)

Pro Players Salaries

Ryan McDonagh $7,601,000 (2)
-Salary Remaining : $4,536,723
Patrick Kane $6,750,000 (3)
-Salary Remaining : $4,028,796
Cody Franson $5,900,000 (3)
-Salary Remaining : $3,521,466
Andrei Vasilevski $5,750,000 (7)
-Salary Remaining : $3,431,937
Nikita Gusev $4,500,000 (2)
-Salary Remaining : $2,685,864
Jonas Brodin $4,400,000 (8)
-Salary Remaining : $2,626,178
Sam Bennett $4,200,000 (2)
-Salary Remaining : $2,506,806
Christian Fisher $3,800,000 (1)
-Salary Remaining : $2,268,063
Viktor Stahlberg $3,500,000 (1)
-Salary Remaining : $2,089,005
Jack Lafontaine $3,500,000 (1)
-Salary Remaining : $2,089,005
William Karlsson $3,000,000 (1)
-Salary Remaining : $1,790,576
Alexander Nylander $2,800,000 (2)
-Salary Remaining : $1,671,204
Kailer Yamamoto $2,400,000 (1)
-Salary Remaining : $1,432,461
Cody Ceci $2,000,000 (2)
-Salary Remaining : $1,193,717
Emerson Etem $1,800,000 (2)
-Salary Remaining : $1,074,346
Matthew Puempel $1,800,000 (1)
-Salary Remaining : $1,074,346
Justin Faulk $1,500,000 (1)
-Salary Remaining : $895,288
Jordan Kyrou $1,500,000 (3)
-Salary Remaining : $895,288
Tobias Bjornfot $1,300,000 (1)
-Salary Remaining : $775,916
Martin Pospisil $1,200,000 (1)
-Salary Remaining : $716,230
Jordan Sambrook $1,025,000 (2)
-Salary Remaining : $611,780
Nick Ebert $950,000 (2)
-Salary Remaining : $567,016
Kyle Okposo $503,000 (2)
-Salary Remaining : $300,220
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 : $179,057
Alex Stalock $300,000 (2)
Salary Remaining : $179,057
Tyson Jost $220,000 (2)
Salary Remaining : $131,309
Gabriel Perreault $185,000 (2)
Salary Remaining : $110,419
Sam Dickinson $185,000 (3)
Salary Remaining : $110,419
Kevin Korchinski $185,000 (1)
Salary Remaining : $110,419
Isaac Howard $185,000 (1)
Salary Remaining : $110,419
Brandon Crawley $166,000 (2)
Salary Remaining : $99,079
John Ludvig $165,000 (1)
Salary Remaining : $98,482
Blake Speers $160,000 (2)
Salary Remaining : $95,497
Ross Colton $156,000 (1)
Salary Remaining : $93,110
Wyatt Wylie $150,000 (2)
Salary Remaining : $89,529
Noel Gunler $145,000 (2)
Salary Remaining : $86,545
Garrett Pilon $140,000 (2)
Salary Remaining : $83,560
Shane Pinto $136,000 (1)
Salary Remaining : $81,173
Thimo Nickl $132,000 (2)
Salary Remaining : $78,785
Eric Engstrand $131,000 (2)
Salary Remaining : $78,188
William Dufour $130,000 (1)
Salary Remaining : $77,592
Max Plante $130,000 (3)
Salary Remaining : $77,592
Ben Jones $100,000 (1)
Salary Remaining : $59,686
Eric Pahlsson $100,000 (3)
Salary Remaining : $59,686
Ty Nelson $100,000 (1)
Salary Remaining : $59,686
David Spacek $100,000 (2)
Salary Remaining : $59,686
Tanner Howe $100,000 (3)
Salary Remaining : $59,686
Jan Bednar $100,000 (1)
Salary Remaining : $59,686
Georgi Romanov $100,000 (2)
Salary Remaining : $59,686
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$27,350,657
Farm Year To Date Expenses$1,599,081
Pro Salary Cap To Date$26,947,547
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,212,355
Farm Estimated Season Revenue$9,423,633
Pro Remaining Season Days114
Pro Expenses Per Days$356,021
Pro Estimated Expenses$40,586,394
Farm Remaining Season Days114
Farm Expenses Per Days$21,079
Farm Estimated Expenses$2,403,006
Estimated Season Expenses$42,989,400
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$115,624,783
Projected Bank Account$107,271,371

Pro Players Salaries

Colin Smith $5,800,000 (2)
-Salary Remaining : $3,461,780
Fredrik Pettersson-Wentzel $5,750,000 (6)
-Salary Remaining : $3,431,937
Brad Cole $5,500,000 (1)
-Salary Remaining : $3,282,723
Andrew Mangiapane $4,500,000 (8)
-Salary Remaining : $2,685,864
Wayne Simmonds $4,000,000 (3)
-Salary Remaining : $2,387,435
Jesse Graham $4,000,000 (1)
-Salary Remaining : $2,387,435
Sean Couturier $3,400,000 (3)
-Salary Remaining : $2,029,319
Radko Gudas $3,000,000 (2)
-Salary Remaining : $1,790,576
Jordan Caron $3,000,000 (4)
-Salary Remaining : $1,790,576
Dylan Guenther $2,800,000 (5)
-Salary Remaining : $1,671,204
Brandon Saad $2,750,000 (7)
-Salary Remaining : $1,641,361
Brayden Tracey $2,400,000 (3)
-Salary Remaining : $1,432,461
Igor Shestyorkin $2,375,000 (3)
-Salary Remaining : $1,417,539
Max Domi $2,200,000 (2)
-Salary Remaining : $1,313,089
Jayden Halbgewachs $2,200,000 (3)
-Salary Remaining : $1,313,089
Steve Santini $2,000,000 (2)
-Salary Remaining : $1,193,717
Filip Zadina $2,000,000 (2)
-Salary Remaining : $1,193,717
Jeremy Morin $1,950,000 (2)
-Salary Remaining : $1,163,874
Veeti Vainio $1,800,000 (3)
-Salary Remaining : $1,074,346
Adam Mascherin $1,750,000 (2)
-Salary Remaining : $1,044,503
Gleason Fournier $1,575,000 (1)
-Salary Remaining : $940,052
Eemeli Rasanen $1,300,000 (2)
-Salary Remaining : $775,916
Calle Anderson $950,000 (1)
-Salary Remaining : $567,016
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 : $125,340
Lucas Feuk $200,000 (3)
Salary Remaining : $119,372
Will Smith $185,000 (2)
Salary Remaining : $110,419
Evan Gardner $185,000 (3)
Salary Remaining : $110,419
Ollen Zellweger $185,000 (2)
Salary Remaining : $110,419
Reid Schaefer $185,000 (3)
Salary Remaining : $110,419
Deamon Hunt $180,000 (3)
Salary Remaining : $107,435
Callum Booth $175,000 (1)
Salary Remaining : $104,450
Louis Domingue $171,100 (2)
Salary Remaining : $102,123
Kevin Bahl $165,000 (1)
Salary Remaining : $98,482
Scott Perunovich $145,000 (3)
Salary Remaining : $86,545
Philip Broberg $140,000 (1)
Salary Remaining : $83,560
Daniil Misyul $140,000 (1)
Salary Remaining : $83,560
Justin Bailey $140,000 (1)
Salary Remaining : $83,560
Connor Dewar $140,000 (1)
Salary Remaining : $83,560
Yakov Trenin $139,000 (3)
Salary Remaining : $82,963
Parker Wotherspoon $136,000 (1)
Salary Remaining : $81,173
Owen Pickering $130,000 (2)
Salary Remaining : $77,592
Filip Bystedt $130,000 (1)
Salary Remaining : $77,592
Noah Dower Nilsson $130,000 (2)
Salary Remaining : $77,592
Hunter Brzustewicz $130,000 (2)
Salary Remaining : $77,592
Terrance Armarosa $120,000 (1)
Salary Remaining : $71,623
Matej Pekar $115,000 (3)
Salary Remaining : $68,639
Jani Nyman $100,000 (1)
Salary Remaining : $59,686
Anton Wahlberg $100,000 (2)
Salary Remaining : $59,686
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 - 4 738 - 94,76%
Level 2: 5000 - $25 - 4 879 - 97,57%
Level 3: 5000 - $15 - 4 795 - 95,90%
Level 4: 4000 - $10 - 3 899 - 97,47%
Luxury : 1000 - $118 - 955 - 95,50%
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 Left24
Average Attendance - %19 265 - 96,33%
Average Income per Game$973,776
Year to Date Revenue$16,554,189
Farm
Home Games Left24
Average Attendance - %10 000 - 100,00%
Average Income per Game$149,000
Year to Date Revenue$2,533,000

Expense

Pro Players Total Salaries$55,175,001
Farm Players Total Salaries$2,992,000
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$22,697,227
Farm Year To Date Expenses$1,439,627
Pro Salary Cap To Date$22,294,062
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,370,620
Farm Estimated Season Revenue$3,576,000
Pro Remaining Season Days114
Pro Expenses Per Days$294,110
Pro Estimated Expenses$33,528,540
Farm Remaining Season Days114
Farm Expenses Per Days$16,974
Farm Estimated Expenses$1,935,036
Estimated Season Expenses$35,463,576
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$66,779,827
Projected Bank Account$58,262,871

Pro Players Salaries

Oscar Lindberg $6,250,000 (6)
-Salary Remaining : $3,730,366
Thomas Hyka $4,800,000 (7)
-Salary Remaining : $2,864,921
Peter Mueller $4,500,000 (3)
-Salary Remaining : $2,685,864
Alexander Nedeljkovic $4,300,000 (3)
-Salary Remaining : $2,566,492
Stefan Meyer $3,500,000 (1)
-Salary Remaining : $2,089,005
David Musil $3,500,000 (3)
-Salary Remaining : $2,089,005
David Savard $2,900,000 (5)
-Salary Remaining : $1,730,890
Travis Sanheim $2,750,000 (4)
-Salary Remaining : $1,641,361
Bobby Sanguinetti $2,750,000 (3)
-Salary Remaining : $1,641,361
Logan Couture $2,500,000 (2)
-Salary Remaining : $1,492,147
Joren Van Pottelberghe $2,375,000 (3)
-Salary Remaining : $1,417,539
Kieffer Bellows $1,950,000 (1)
-Salary Remaining : $1,163,874
Igor Shvyryov $1,850,000 (2)
-Salary Remaining : $1,104,188
Adam Brooks $1,800,000 (3)
-Salary Remaining : $1,074,346
Matthew Dumba $1,600,000 (1)
-Salary Remaining : $954,974
Kale Clague $1,600,000 (1)
-Salary Remaining : $954,974
Nicolas Beaudin $1,500,000 (2)
-Salary Remaining : $895,288
Brock Boeser $1,200,000 (3)
-Salary Remaining : $716,230
Lukas Vejdemo $1,200,000 (2)
-Salary Remaining : $716,230
Connor Brown $1,100,000 (1)
-Salary Remaining : $656,545
Luke Green $750,000 (1)
-Salary Remaining : $447,644
Jason Zucker $500,001 (2)
-Salary Remaining : $298,430
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 : $165,330
Ronan Seeley $270,000 (4)
Salary Remaining : $161,152
Jonathan Gruden (Out of Payroll) $245,000 (2)
Salary Remaining : $146,230
Petrus Palmu (Out of Payroll) $220,000 (1)
Salary Remaining : $131,309
Jared McCann $198,000 (3)
Salary Remaining : $118,178
Jacob Perreault $190,000 (3)
Salary Remaining : $113,403
Alex Theriau $180,000 (1)
Salary Remaining : $107,435
Hunter Shepard $180,000 (3)
Salary Remaining : $107,435
Victor Mete (Out of Payroll) $140,000 (1)
Salary Remaining : $83,560
Matthew Hackett $135,000 (1)
Salary Remaining : $80,576
William Eklund $130,000 (1)
Salary Remaining : $77,592
Ville Ottaivanen $130,000 (1)
Salary Remaining : $77,592
Drake Batherson $125,000 (1)
Salary Remaining : $74,607
Simon Robertsson $120,000 (3)
Salary Remaining : $71,623
Jase Weslosky $110,000 (3)
Salary Remaining : $65,654
Mike Amadio $102,000 (3)
Salary Remaining : $60,880
Max Jones $100,000 (1)
Salary Remaining : $59,686
Jack Thompson $100,000 (1)
Salary Remaining : $59,686
Tyler Kleven (Out of Payroll) $100,000 (1)
Salary Remaining : $59,686
Caden Price $100,000 (2)
Salary Remaining : $59,686
Alexei Protas $100,000 (1)
Salary Remaining : $59,686
Matthew Andonovski $100,000 (3)
Salary Remaining : $59,686
Ryan Francis $100,000 (1)
Salary Remaining : $59,686
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$23,456,432
Farm Year To Date Expenses$1,899,291
Pro Salary Cap To Date$23,053,261
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,846,762
Farm Estimated Season Revenue$9,669,085
Pro Remaining Season Days114
Pro Expenses Per Days$312,173
Pro Estimated Expenses$35,587,722
Farm Remaining Season Days114
Farm Expenses Per Days$24,806
Farm Estimated Expenses$2,827,884
Estimated Season Expenses$38,415,606
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$115,176,335
Projected Bank Account$121,276,576

Pro Players Salaries

Tomas Tatar $5,000,000 (3)
-Salary Remaining : $2,984,293
Steven Stamkos $4,500,000 (4)
-Salary Remaining : $2,685,864
Nico Hischier $4,300,000 (3)
-Salary Remaining : $2,566,492
Juuse Saros $4,100,000 (2)
-Salary Remaining : $2,447,120
Nikita Kucherov $4,000,000 (8)
-Salary Remaining : $2,387,435
Jamie Benn $3,750,000 (1)
-Salary Remaining : $2,238,220
Jacob Josefson $3,750,000 (6)
-Salary Remaining : $2,238,220
Filip Hronek $3,000,000 (2)
-Salary Remaining : $1,790,576
Sean Monahan $2,725,000 (2)
-Salary Remaining : $1,626,440
Stuart Percy $2,100,000 (1)
-Salary Remaining : $1,253,403
Ayrton Martino $2,100,000 (5)
-Salary Remaining : $1,253,403
Jacob Chychrun $2,000,000 (1)
-Salary Remaining : $1,193,717
Alexei Marchenko $2,000,000 (1)
-Salary Remaining : $1,193,717
Zachary Yuen $1,950,000 (1)
-Salary Remaining : $1,163,874
Julius Bergman $1,850,000 (2)
-Salary Remaining : $1,104,188
Jonathan Audy-Marchessault $1,682,500 (3)
-Salary Remaining : $1,004,215
Rasmus Andersson $1,665,000 (3)
-Salary Remaining : $993,770
Tomas Vomacka $1,650,000 (2)
-Salary Remaining : $984,817
Hampus Lindholm $1,500,000 (2)
-Salary Remaining : $895,288
Ivan Barbashev $1,400,000 (2)
-Salary Remaining : $835,602
Nikita Scherbak $1,352,500 (3)
-Salary Remaining : $807,251
Kaiden Guhle $1,250,000 (3)
-Salary Remaining : $746,073
Jannik Hansen $1,000,000 (1)
-Salary Remaining : $596,859
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 : $179,057
Eeli Tolvanen $200,000 (3)
Salary Remaining : $119,372
Simon Nemec $185,000 (1)
Salary Remaining : $110,419
Denis Malgin $180,000 (3)
Salary Remaining : $107,435
Ryan Poehling $176,000 (3)
Salary Remaining : $105,047
Patrik Laine $170,000 (1)
Salary Remaining : $101,466
K'andre Miller $160,000 (2)
Salary Remaining : $95,497
Ivan Prosvetov $157,000 (3)
Salary Remaining : $93,707
Ben Meehan $153,000 (3)
Salary Remaining : $91,319
Dmitri Zaitsev $150,000 (2)
Salary Remaining : $89,529
Sam Lipkin $138,000 (3)
Salary Remaining : $82,366
Yaroslav Askarov $132,000 (3)
Salary Remaining : $78,785
Liam Dower Nilsson $130,000 (1)
Salary Remaining : $77,592
Michael Vukojevic $130,000 (1)
Salary Remaining : $77,592
Dalton Smith $130,000 (1)
Salary Remaining : $77,592
Arseni Sergeyev $128,000 (3)
Salary Remaining : $76,398
Brandan Guhle $125,000 (1)
Salary Remaining : $74,607
Nils Lundkvist $124,000 (2)
Salary Remaining : $74,010
Anton Lundell $120,000 (1)
Salary Remaining : $71,623
Valeri Nichushkin $120,000 (1)
Salary Remaining : $71,623
Joel Armia $120,000 (1)
Salary Remaining : $71,623
Simon Holmstrom $110,000 (2)
Salary Remaining : $65,654
Alexander Pashin $100,000 (1)
Salary Remaining : $59,686
Alexander Gordin $100,000 (1)
Salary Remaining : $59,686
Tyler Tullio $100,000 (1)
Salary Remaining : $59,686
John Beecher $100,000 (1)
Salary Remaining : $59,686
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$30,598,578
Farm Year To Date Expenses$2,036,773
Pro Salary Cap To Date$30,195,406
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$56,205,394
Farm Estimated Season Revenue$9,685,000
Pro Remaining Season Days114
Pro Expenses Per Days$399,084
Pro Estimated Expenses$45,495,576
Farm Remaining Season Days114
Farm Expenses Per Days$26,700
Farm Estimated Expenses$3,043,800
Estimated Season Expenses$48,539,376
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$128,825,548
Projected Bank Account$146,176,566

Pro Players Salaries

Anze Kopitar $8,000,000 (2)
-Salary Remaining : $4,774,869
Ryan Ellis $6,125,000 (5)
-Salary Remaining : $3,655,759
Corey Perry $6,000,000 (1)
-Salary Remaining : $3,581,152
Jonathan Toews $5,700,000 (3)
-Salary Remaining : $3,402,094
Jordan Weal $5,650,000 (7)
-Salary Remaining : $3,372,251
Elias Lindholm $5,300,000 (2)
-Salary Remaining : $3,163,351
Jack Johnson $5,000,001 (3)
-Salary Remaining : $2,984,294
Alex Lyon $4,800,000 (8)
-Salary Remaining : $2,864,921
Haydn Fleury $3,500,000 (3)
-Salary Remaining : $2,089,005
Travis Hamonic $3,250,000 (2)
-Salary Remaining : $1,939,791
Artturi Lehkonen $2,500,000 (2)
-Salary Remaining : $1,492,147
Filip Forsberg $2,500,000 (1)
-Salary Remaining : $1,492,147
Zion Nybeck $2,400,000 (4)
-Salary Remaining : $1,432,461
Mikhail Sergachyov $2,250,000 (2)
-Salary Remaining : $1,342,932
Michael Latta $2,000,001 (2)
-Salary Remaining : $1,193,718
Juuso Valimaki $1,750,000 (3)
-Salary Remaining : $1,044,503
Fabian Lysell $1,700,000 (3)
-Salary Remaining : $1,014,660
Shakir Mukhamadullin $1,550,000 (1)
-Salary Remaining : $925,131
Sean Durzi $1,500,000 (3)
-Salary Remaining : $895,288
Julius Nattinen $1,400,000 (1)
-Salary Remaining : $835,602
J.T. Compher $900,000 (1)
-Salary Remaining : $537,173
Riku Helenius $750,000 (3)
-Salary Remaining : $447,644
Kenny Ryan $700,000 (1)
-Salary Remaining : $417,801
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 : $196,963
Stefan Elliott $300,000 (1)
Salary Remaining : $179,057
Zach Torquato $300,000 (2)
Salary Remaining : $179,057
Dylan Olsen $300,000 (1)
Salary Remaining : $179,057
Dan Fritsche $300,000 (1)
Salary Remaining : $179,057
Landon Ferraro $222,222 (2)
Salary Remaining : $132,635
Matt Coronato $220,000 (2)
Salary Remaining : $131,309
Jacob Dion $210,000 (2)
Salary Remaining : $125,340
Nathan Legare $190,000 (3)
Salary Remaining : $113,403
Frank Nazar $185,000 (1)
Salary Remaining : $110,419
Adam Fantilli $185,000 (2)
Salary Remaining : $110,419
Filip Johansson $170,000 (1)
Salary Remaining : $101,466
Yegor Afanasyev $160,000 (3)
Salary Remaining : $95,497
Ty Ronning $160,000 (2)
Salary Remaining : $95,497
Ivan Vishnevskiy $155,555 (3)
Salary Remaining : $92,845
Fyodor Svechkov $143,000 (3)
Salary Remaining : $85,351
Ian McCoshen $140,000 (2)
Salary Remaining : $83,560
Dennis Yan $140,000 (1)
Salary Remaining : $83,560
Thomas Novak $135,000 (3)
Salary Remaining : $80,576
Martin Fehervary $132,000 (2)
Salary Remaining : $78,785
Brock Faber $130,000 (1)
Salary Remaining : $77,592
Alex Tuch $130,000 (3)
Salary Remaining : $77,592
Robby Fabbri $110,000 (2)
Salary Remaining : $65,654
Nick Ritchie $102,000 (2)
Salary Remaining : $60,880
David Shantz $100,000 (2)
Salary Remaining : $59,686
Artyom Grushnikov $100,000 (2)
Salary Remaining : $59,686
Yegor Zavragin $100,000 (3)
Salary Remaining : $59,686
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 - 4 836 - 96,71%
Level 2: 5000 - $60 - 4 907 - 98,13%
Level 3: 5000 - $40 - 4 924 - 98,48%
Level 4: 4000 - $30 - 3 956 - 98,91%
Luxury : 1000 - $185 - 977 - 97,74%
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 Left24
Average Attendance - %19 600 - 98,00%
Average Income per Game$1,898,856
Year to Date Revenue$32,280,560
Farm
Home Games Left24
Average Attendance - %10 000 - 100,00%
Average Income per Game$372,500
Year to Date Revenue$6,332,500

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$33,269,236
Farm Year To Date Expenses$2,080,897
Pro Salary Cap To Date$32,866,064
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,572,555
Farm Estimated Season Revenue$8,940,000
Pro Remaining Season Days114
Pro Expenses Per Days$432,068
Pro Estimated Expenses$49,255,752
Farm Remaining Season Days114
Farm Expenses Per Days$27,827
Farm Estimated Expenses$3,172,278
Estimated Season Expenses$52,428,030
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$59,014,839
Projected Bank Account$61,099,364

Pro Players Salaries

Paul Stastny $7,500,000 (2)
-Salary Remaining : $4,476,440
Markus Granlund $6,600,000 (1)
-Salary Remaining : $3,939,267
Sam Gagner $6,500,000 (5)
-Salary Remaining : $3,879,581
Joey Laleggia $6,225,000 (7)
-Salary Remaining : $3,715,445
Shawn Weller $5,900,000 (1)
-Salary Remaining : $3,521,466
Anders Nilsson $5,500,000 (5)
-Salary Remaining : $3,282,723
Olli Määtä $5,000,000 (8)
-Salary Remaining : $2,984,293
William Nylander $4,600,000 (4)
-Salary Remaining : $2,745,550
Alex Plante $4,000,000 (2)
-Salary Remaining : $2,387,435
Dylan Strome $3,800,000 (3)
-Salary Remaining : $2,268,063
Madison Bowey $3,500,000 (2)
-Salary Remaining : $2,089,005
Kaapo Kakko $2,600,000 (3)
-Salary Remaining : $1,551,832
Alexis Lafreniere $2,400,000 (4)
-Salary Remaining : $1,432,461
Cole Perfetti $2,200,000 (1)
-Salary Remaining : $1,313,089
Elias Pettersson (1 Way Contract) $2,200,000 (2)
-Salary Remaining : $1,313,089
Victor Soderstrom $1,900,000 (5)
-Salary Remaining : $1,134,031
Rasmus Dahlin $1,900,000 (3)
-Salary Remaining : $1,134,031
Mavrik Bourque $1,800,000 (3)
-Salary Remaining : $1,074,346
Julius Vähätalo $1,650,000 (2)
-Salary Remaining : $984,817
Gustav Lindstrom $1,650,000 (2)
-Salary Remaining : $984,817
Tyler Cuma $1,500,000 (2)
-Salary Remaining : $895,288
Nolan Patrick $1,500,000 (1)
-Salary Remaining : $895,288
Lukas Dostal $1,100,000 (2)
-Salary Remaining : $656,545
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 : $179,057
Caedan Bankier $300,000 (3)
Salary Remaining : $179,057
Francesco Arcuri $300,000 (3)
Salary Remaining : $179,057
Jack Peart $300,000 (3)
Salary Remaining : $179,057
Samuel Helenius $300,000 (3)
Salary Remaining : $179,057
Jesper Wallstedt $260,000 (2)
Salary Remaining : $155,183
Sam Colangelo $220,000 (2)
Salary Remaining : $131,309
Konsta Helenius $185,000 (3)
Salary Remaining : $110,419
Samu Salminen $185,000 (1)
Salary Remaining : $110,419
Ryan Chesley $185,000 (3)
Salary Remaining : $110,419
Noel Fransen $185,000 (3)
Salary Remaining : $110,419
E.J. Emery $185,000 (3)
Salary Remaining : $110,419
Michael Hage $185,000 (3)
Salary Remaining : $110,419
Chaz Lucius $185,000 (1)
Salary Remaining : $110,419
Mattias Havelid $185,000 (1)
Salary Remaining : $110,419
Dalibor Dvorsky $185,000 (2)
Salary Remaining : $110,419
Dmitri Simashev $185,000 (2)
Salary Remaining : $110,419
Marek Alscher $185,000 (3)
Salary Remaining : $110,419
Kevin Lalande $150,000 (2)
Salary Remaining : $89,529
Sasha Pastujov $130,000 (2)
Salary Remaining : $77,592
Sergei Mursahov $130,000 (1)
Salary Remaining : $77,592
David Fischer $120,000 (2)
Salary Remaining : $71,623
Boris Valabik $120,000 (2)
Salary Remaining : $71,623
Matthew Strome $100,000 (1)
Salary Remaining : $59,686
Maxim Beryozkin $100,000 (1)
Salary Remaining : $59,686
Leevi Aaltonen $100,000 (1)
Salary Remaining : $59,686
Matthew Maggio $100,000 (2)
Salary Remaining : $59,686
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$29,058,507
Farm Year To Date Expenses$2,050,159
Pro Salary Cap To Date$28,655,404
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$30,629,964
Farm Estimated Season Revenue$9,349,353
Pro Remaining Season Days114
Pro Expenses Per Days$382,670
Pro Estimated Expenses$43,624,380
Farm Remaining Season Days114
Farm Expenses Per Days$26,969
Farm Estimated Expenses$3,074,466
Estimated Season Expenses$46,698,846
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$56,792,886
Projected Bank Account$50,073,357

Pro Players Salaries

Mikael Granlund $7,500,000 (7)
-Salary Remaining : $4,476,440
Dustin Brown $6,500,000 (1)
-Salary Remaining : $3,879,581
Nathan MacKinnon $5,800,000 (2)
-Salary Remaining : $3,461,780
Ondrej Palat $5,000,000 (7)
-Salary Remaining : $2,984,293
Drew Doughty $4,800,000 (5)
-Salary Remaining : $2,864,921
Jack Eichel $4,500,000 (3)
-Salary Remaining : $2,685,864
Nigel Williams $3,750,000 (3)
-Salary Remaining : $2,238,220
Louis Caporusso $3,750,000 (4)
-Salary Remaining : $2,238,220
Tomas Jurco $3,250,000 (1)
-Salary Remaining : $1,939,791
Joseph Woll $3,000,000 (2)
-Salary Remaining : $1,790,576
Joe Colborne $2,975,000 (3)
-Salary Remaining : $1,775,654
Brady Skjei $2,700,000 (8)
-Salary Remaining : $1,611,518
Connor Zary $2,500,000 (5)
-Salary Remaining : $1,492,147
Mason Lohrei $2,350,000 (3)
-Salary Remaining : $1,402,618
Alex Turcotte $2,300,000 (4)
-Salary Remaining : $1,372,775
Adam Boqvist $2,200,000 (3)
-Salary Remaining : $1,313,089
Thomas Hertl $1,865,000 (3)
-Salary Remaining : $1,113,141
Hayden Hawkey $1,650,000 (2)
-Salary Remaining : $984,817
Pierre-Olivier Joseph $1,500,000 (1)
-Salary Remaining : $895,288
Thomas Chabot $1,500,000 (1)
-Salary Remaining : $895,288
Anthony Mantha $1,000,000 (1)
-Salary Remaining : $596,859
Niklas Hansson $950,000 (1)
-Salary Remaining : $567,016
Justin Keller $750,001 (1)
-Salary Remaining : $447,645
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 : $179,057
Jack Beck $300,000 (3)
Salary Remaining : $179,057
Brett Ponich $300,000 (3)
Salary Remaining : $179,057
Ted Purcell $300,000 (1)
Salary Remaining : $179,057
Vyacheslav Vojnov $300,000 (3)
Salary Remaining : $179,057
Tristan Jarry $200,000 (1)
Salary Remaining : $119,372
Nino Niederreiter $195,000 (2)
Salary Remaining : $116,387
Arthur Kaliyev $190,000 (1)
Salary Remaining : $113,403
Conor Geekie $185,000 (3)
Salary Remaining : $110,419
Vasili Ponomaryov $185,000 (1)
Salary Remaining : $110,419
Linus Eriksson $185,000 (3)
Salary Remaining : $110,419
Leo Sahlin Wallenius $185,000 (3)
Salary Remaining : $110,419
Noah Warren $185,000 (1)
Salary Remaining : $110,419
Eduard Sale $185,000 (2)
Salary Remaining : $110,419
Nicholas Robertson $169,000 (3)
Salary Remaining : $100,869
Nikita Alexandrov $164,000 (3)
Salary Remaining : $97,885
Jack Rathbone $155,000 (2)
Salary Remaining : $92,513
Pavel Mintyukov $130,000 (2)
Salary Remaining : $77,592
Gabriel Eliasson $130,000 (3)
Salary Remaining : $77,592
Filip Nordberg $130,000 (2)
Salary Remaining : $77,592
Mac Swanson $130,000 (3)
Salary Remaining : $77,592
Nate Danielson $130,000 (3)
Salary Remaining : $77,592
Yevgeni Volokhin $130,000 (3)
Salary Remaining : $77,592
Colton Point $128,000 (2)
Salary Remaining : $76,398
Jakub Vrana $110,000 (2)
Salary Remaining : $65,654
Kasper Kulonummi $100,000 (3)
Salary Remaining : $59,686
Dmitri Kostenko $100,000 (2)
Salary Remaining : $59,686
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$28,712,204
Farm Year To Date Expenses$1,340,065
Pro Salary Cap To Date$28,309,035
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$30,172,853
Farm Estimated Season Revenue$6,854,000
Pro Remaining Season Days114
Pro Expenses Per Days$376,911
Pro Estimated Expenses$42,967,854
Farm Remaining Season Days114
Farm Expenses Per Days$18,037
Farm Estimated Expenses$2,056,218
Estimated Season Expenses$45,024,072
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$63,173,025
Projected Bank Account$55,175,806

Pro Players Salaries

Zack Phillips $6,000,000 (2)
-Salary Remaining : $3,581,152
Simon Hjalmarsson $5,000,000 (3)
-Salary Remaining : $2,984,293
Connor Hellebuyck $5,000,000 (3)
-Salary Remaining : $2,984,293
Brian Lee $4,700,000 (3)
-Salary Remaining : $2,805,236
Luka Sbisa $4,500,000 (4)
-Salary Remaining : $2,685,864
Mitchell Marner $4,000,000 (1)
-Salary Remaining : $2,387,435
Alex Debrincat $4,000,000 (1)
-Salary Remaining : $2,387,435
Juraj Simek $4,000,000 (2)
-Salary Remaining : $2,387,435
Jarred Tinordi $4,000,000 (7)
-Salary Remaining : $2,387,435
Joonas Donskoi $4,000,000 (1)
-Salary Remaining : $2,387,435
Josh Morrissey $3,500,000 (2)
-Salary Remaining : $2,089,005
Brendan Smith $3,000,000 (3)
-Salary Remaining : $1,790,576
Ty Rattie $2,750,000 (3)
-Salary Remaining : $1,641,361
Sam Reinhart $2,225,000 (2)
-Salary Remaining : $1,328,010
Lucas Johansen $2,150,000 (2)
-Salary Remaining : $1,283,246
Samuel Girard $2,100,000 (1)
-Salary Remaining : $1,253,403
Lucas Wallmark $2,000,000 (2)
-Salary Remaining : $1,193,717
Craig Cunningham $1,750,000 (3)
-Salary Remaining : $1,044,503
Vincent Dunn $1,500,000 (3)
-Salary Remaining : $895,288
Yevgeni Oksentyuk $1,350,000 (2)
-Salary Remaining : $805,759
Samuel Ersson $1,300,000 (2)
-Salary Remaining : $775,916
William Wallinder $1,250,000 (2)
-Salary Remaining : $746,073
Calen Addison $915,000 (1)
-Salary Remaining : $546,126
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 : $140,262
Filip Hallander $220,000 (3)
Salary Remaining : $131,309
Ryan O'Rourke $200,000 (2)
Salary Remaining : $119,372
Artyom Levshunov $185,000 (3)
Salary Remaining : $110,419
Noah Ostlund $185,000 (1)
Salary Remaining : $110,419
Chris Martenet $160,000 (1)
Salary Remaining : $95,497
Mason Shaw $160,000 (1)
Salary Remaining : $95,497
Filip Lindberg $150,000 (3)
Salary Remaining : $89,529
Bo Horvat $140,000 (1)
Salary Remaining : $83,560
Connor Hall $135,000 (1)
Salary Remaining : $80,576
Vladislav Kolyachonok $132,000 (2)
Salary Remaining : $78,785
Ryan Johnson $128,000 (1)
Salary Remaining : $76,398
Benoit-Olivier Groulx $120,000 (1)
Salary Remaining : $71,623
Kole Lind $120,000 (3)
Salary Remaining : $71,623
Serron Noel (Out of Payroll) $110,000 (3)
Salary Remaining : $65,654
Mario Kempe $105,000 (2)
Salary Remaining : $62,670
Cole Guttman $105,000 (2)
Salary Remaining : $62,670
Olle Lycksell $105,000 (2)
Salary Remaining : $62,670
Cameron Abney $100,000 (1)
Salary Remaining : $59,686
Mike Hoffman $100,000 (1)
Salary Remaining : $59,686
Josef Korenar (Out of Payroll) $100,000 (3)
Salary Remaining : $59,686
Brian Foster $100,000 (1)
Salary Remaining : $59,686
Cameron Hillis $100,000 (2)
Salary Remaining : $59,686
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$73,885,005
Farm Players Total Salaries$6,184,778
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value$1,225,000
Pro Year To Date Expenses$30,232,188
Farm Year To Date Expenses$2,559,819
Pro Salary Cap To Date$29,829,016
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,038,285
Farm Estimated Season Revenue$9,559,803
Pro Remaining Season Days114
Pro Expenses Per Days$392,068
Pro Estimated Expenses$44,695,752
Farm Remaining Season Days114
Farm Expenses Per Days$33,690
Farm Estimated Expenses$3,840,660
Estimated Season Expenses$48,536,412
Season Salary Cap$75,110,005
Estimate Under Maximum Salary Cap of $85,000,000$9,889,995
Estimate Over Minimum Salary Cap of $55,000,000 $20,110,005
Current Bank Account$84,680,739
Projected Bank Account$105,742,415

Pro Players Salaries

Tyler Seguin $8,500,000 (2)
-Salary Remaining : $5,073,298
John Gaudreau $8,000,000 (8)
-Salary Remaining : $4,774,869
Patrice Bergeron $7,500,000 (1)
-Salary Remaining : $4,476,440
Marc-Andre Fleury $7,100,000 (1)
-Salary Remaining : $4,237,696
Brett MacLean $6,500,000 (2)
-Salary Remaining : $3,879,581
Tyler Toffoli $5,250,000 (5)
-Salary Remaining : $3,133,508
John Moore $4,200,000 (6)
-Salary Remaining : $2,506,806
Gabriel Landeskog $3,100,000 (5)
-Salary Remaining : $1,850,262
Francois Bouchard $3,000,000 (2)
-Salary Remaining : $1,790,576
Erik Brannstrom $2,630,000 (2)
-Salary Remaining : $1,569,738
Michael St-Croix $2,250,000 (1)
-Salary Remaining : $1,342,932
Jamieson Oleksiak $2,250,000 (1)
-Salary Remaining : $1,342,932
Jared McIsaac $2,200,000 (3)
-Salary Remaining : $1,313,089
Simon Edvinsson $1,800,000 (5)
-Salary Remaining : $1,074,346
Niklas Nordgren $1,800,000 (3)
-Salary Remaining : $1,074,346
Zack Fucale $1,400,000 (2)
-Salary Remaining : $835,602
Brendan Brisson $1,250,000 (2)
-Salary Remaining : $746,073
Marc-Olivier Roy $1,000,000 (2)
-Salary Remaining : $596,859
Reilly Walsh $980,000 (2)
-Salary Remaining : $584,921
Nicolas Roy $975,000 (1)
-Salary Remaining : $581,937
Vladimir Zharkov $950,000 (2)
-Salary Remaining : $567,016
Mathieu Brisebois $750,000 (2)
-Salary Remaining : $447,644
Keegan Lowe $500,005 (3)
-Salary Remaining : $298,432
Chris Terry $500,005 (3)
-Salary Remaining : $298,432
Total Pro Players24
Salary Commitment
Year 2024 : $74,385,010
Year 2025 : $54,310,010
Year 2026 : $27,350,010
Year 2027 : $22,350,000
Salary Average Commitment
Year 2024 : $73,935,010
Year 2025 : $53,860,010
Year 2026 : $26,900,010
Year 2027 : $21,900,000
Salary Cap with 1 Way Contract
Year 2024 : $74,385,010
Year 2025 : $54,310,010
Year 2026 : $27,350,010
Year 2027 : $22,350,000

Farm Players Salaries

Jonathan Boutin $300,000 (1)
Salary Remaining : $179,057
Hugo Carpentier $300,000 (3)
Salary Remaining : $179,057
Myles Bell $300,000 (3)
Salary Remaining : $179,057
Marc-Edouard Vlasic $300,000 (3)
Salary Remaining : $179,057
Marcel Noebels $300,000 (3)
Salary Remaining : $179,057
Kristopher Letang $300,000 (3)
Salary Remaining : $179,057
Jerome Gauthier-Leduc $300,000 (3)
Salary Remaining : $179,057
Felix Bibeau $200,000 (1)
Salary Remaining : $119,372
Axel Sandin-Pellikka $185,000 (2)
Salary Remaining : $110,419
Logan Cooley $185,000 (1)
Salary Remaining : $110,419
Kalle Vaisanen $180,000 (3)
Salary Remaining : $107,435
Amir Miftakhov $177,778 (3)
Salary Remaining : $106,108
Alex Beaucage $169,000 (3)
Salary Remaining : $100,869
Frederick Gauthier $163,000 (2)
Salary Remaining : $97,288
Matt Brassard $160,000 (1)
Salary Remaining : $95,497
Maxime Comtois $150,000 (1)
Salary Remaining : $89,529
Jeremy Roy $150,000 (1)
Salary Remaining : $89,529
William Carrier $140,000 (3)
Salary Remaining : $83,560
Taylor Chorney $140,000 (3)
Salary Remaining : $83,560
Brendan Lemieux $140,000 (3)
Salary Remaining : $83,560
Pascal Laberge $135,000 (3)
Salary Remaining : $80,576
Lian Bischel $130,000 (1)
Salary Remaining : $77,592
Thomas Milic $130,000 (2)
Salary Remaining : $77,592
Justin Robidas $130,000 (2)
Salary Remaining : $77,592
Vsevolod Komarov $130,000 (3)
Salary Remaining : $77,592
Semyon Der-Arguchintsev $130,000 (1)
Salary Remaining : $77,592
Oliver Kapanen $130,000 (1)
Salary Remaining : $77,592
Alexis Vanier $128,000 (2)
Salary Remaining : $76,398
Nicholas Abruzzese $102,000 (1)
Salary Remaining : $60,880
Brent Aubin $100,000 (2)
Salary Remaining : $59,686
Patrice Cormier $100,000 (2)
Salary Remaining : $59,686
Justin Haché $100,000 (2)
Salary Remaining : $59,686
Benjamin Finkelstein $100,000 (1)
Salary Remaining : $59,686
Peter Olvecky $100,000 (1)
Salary Remaining : $59,686
Adam Kleber $100,000 (3)
Salary Remaining : $59,686
Xavier Bourgault $100,000 (1)
Salary Remaining : $59,686
Joshua Roy (Out of Payroll) $100,000 (2)
Salary Remaining : $59,686
Mitchell Smith $100,000 (3)
Salary Remaining : $59,686
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$25,801,227
Farm Year To Date Expenses$1,604,590
Pro Salary Cap To Date$25,398,067
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,292,067
Farm Estimated Season Revenue$8,642,000
Pro Remaining Season Days114
Pro Expenses Per Days$321,183
Pro Estimated Expenses$36,614,862
Farm Remaining Season Days114
Farm Expenses Per Days$20,715
Farm Estimated Expenses$2,361,510
Estimated Season Expenses$38,976,372
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$94,497,935
Projected Bank Account$108,455,630

Pro Players Salaries

John Carlson $10,000,000 (2)
-Salary Remaining : $5,968,586
Nikolai Ehlers $6,600,000 (4)
-Salary Remaining : $3,939,267
Adam Larsson $5,200,000 (2)
-Salary Remaining : $3,103,665
Connor McDavid (Out of Payroll) $5,200,000 (5)
-Salary Remaining : $3,103,665
Joel Vermin $4,835,000 (2)
-Salary Remaining : $2,885,812
Sebastian Wannstrom $4,000,000 (1)
-Salary Remaining : $2,387,435
Joonas Korpisalo $3,700,000 (2)
-Salary Remaining : $2,208,377
Sebastian Aho $3,000,000 (3)
-Salary Remaining : $1,790,576
Thomas Spelling $2,800,000 (1)
-Salary Remaining : $1,671,204
Jeremy Blain $2,475,000 (3)
-Salary Remaining : $1,477,225
Akil Thomas $2,100,000 (4)
-Salary Remaining : $1,253,403
Aaron Palushaj $1,580,000 (2)
-Salary Remaining : $943,037
Corey Schneider $1,500,000 (2)
-Salary Remaining : $895,288
Oliver Bjorkstrand $1,400,000 (1)
-Salary Remaining : $835,602
Matt Nieto $1,348,000 (3)
-Salary Remaining : $804,565
Michael Caruso $1,330,000 (3)
-Salary Remaining : $793,822
Tyler Ruegsegger $1,220,000 (1)
-Salary Remaining : $728,168
Sebastian Collberg $1,200,000 (1)
-Salary Remaining : $716,230
Andreas Athanasiou $1,100,000 (1)
-Salary Remaining : $656,545
Yegor Zamula $1,000,000 (2)
-Salary Remaining : $596,859
Quinn Hughes $975,000 (1)
-Salary Remaining : $581,937
Gustav Bouramman $950,000 (1)
-Salary Remaining : $567,016
Morgan Ellis $833,000 (1)
-Salary Remaining : $497,183
Matt Iacopelli $700,000 (2)
-Salary Remaining : $417,801
Morten Madsen $500,001 (1)
-Salary Remaining : $298,430
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 : $167,120
Jackson Blake $202,020 (3)
Salary Remaining : $120,577
Max Nicastro $196,000 (1)
Salary Remaining : $116,984
Philip Larsen $174,000 (2)
Salary Remaining : $103,853
Joachim Blichfeld $168,000 (2)
Salary Remaining : $100,272
Michael Rasmussen $166,600 (2)
Salary Remaining : $99,437
Nicklas Jensen $160,000 (1)
Salary Remaining : $95,497
Jake Ryczek $160,000 (1)
Salary Remaining : $95,497
Cliff Pu $153,000 (1)
Salary Remaining : $91,319
Oskar Jellvik $142,200 (3)
Salary Remaining : $84,873
Patrick Bajkov $140,000 (2)
Salary Remaining : $83,560
Hudson Elynuik $140,000 (2)
Salary Remaining : $83,560
Klim Kostin $139,000 (2)
Salary Remaining : $82,963
Daniil Chayka $130,000 (2)
Salary Remaining : $77,592
Kirill Gerasimyuk $130,000 (3)
Salary Remaining : $77,592
Mads Soogard $130,000 (1)
Salary Remaining : $77,592
Philip Samuelsson $129,000 (3)
Salary Remaining : $76,995
Nick Sørensen $120,000 (2)
Salary Remaining : $71,623
Isaac Ratcliffe $120,000 (1)
Salary Remaining : $71,623
Frederik Dichow $115,400 (3)
Salary Remaining : $68,877
Dmitri Sokolov $105,800 (3)
Salary Remaining : $63,148
Shawn Belle $105,600 (1)
Salary Remaining : $63,028
Oscar Fisker Molgaard $100,000 (2)
Salary Remaining : $59,686
Matvei Petrov $100,000 (2)
Salary Remaining : $59,686
Stanislav Svozil $100,000 (2)
Salary Remaining : $59,686
Amadeus Lombardi $100,000 (2)
Salary Remaining : $59,686
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 - 4 861 - 97,22%
Level 2: 5000 - $37 - 4 815 - 96,31%
Level 3: 5000 - $25 - 4 839 - 96,79%
Level 4: 4000 - $22 - 3 849 - 96,23%
Luxury : 1000 - $155 - 933 - 93,31%
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 - %19 298 - 96,49%
Average Income per Game$1,217,025
Year to Date Revenue$18,255,373
Farm
Home Games Left26
Average Attendance - %10 000 - 100,00%
Average Income per Game$365,050
Year to Date Revenue$5,475,750

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$26,733,645
Farm Year To Date Expenses$1,965,889
Pro Salary Cap To Date$26,330,489
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$31,642,647
Farm Estimated Season Revenue$9,491,300
Pro Remaining Season Days114
Pro Expenses Per Days$349,084
Pro Estimated Expenses$39,795,576
Farm Remaining Season Days114
Farm Expenses Per Days$25,382
Farm Estimated Expenses$2,893,548
Estimated Season Expenses$42,689,124
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$89,074,654
Projected Bank Account$87,519,477

Pro Players Salaries

Evgeni Malkin $8,250,000 (2)
-Salary Remaining : $4,924,084
Nikita Filatov $6,800,000 (6)
-Salary Remaining : $4,058,639
Milan Michalek $6,400,000 (1)
-Salary Remaining : $3,819,895
Kristers Gudlevskis $4,400,000 (1)
-Salary Remaining : $2,626,178
Jake Bean $3,600,000 (2)
-Salary Remaining : $2,148,691
Martin Gernat $3,400,000 (3)
-Salary Remaining : $2,029,319
Jesper Boqvist $2,900,000 (3)
-Salary Remaining : $1,730,890
Sam Steel $2,600,000 (2)
-Salary Remaining : $1,551,832
Mark McNeill $2,500,000 (1)
-Salary Remaining : $1,492,147
Yevgeni Svechnikov $2,500,000 (3)
-Salary Remaining : $1,492,147
Matej Tomek $2,375,000 (3)
-Salary Remaining : $1,417,539
Tyler Myers (1 Way Contract) $2,200,000 (6)
-Salary Remaining : $1,313,089
Alexander Alexeyev $2,150,000 (2)
-Salary Remaining : $1,283,246
Trevor Zegras $2,100,000 (2)
-Salary Remaining : $1,253,403
Ben Harpur $2,100,000 (2)
-Salary Remaining : $1,253,403
Lukas Cormier $1,850,000 (3)
-Salary Remaining : $1,104,188
Colton White $1,750,000 (3)
-Salary Remaining : $1,044,503
Jake Sanderson $1,750,000 (4)
-Salary Remaining : $1,044,503
Connor Timmins $1,700,000 (3)
-Salary Remaining : $1,014,660
Oliver Wahlstrom $1,500,000 (3)
-Salary Remaining : $895,288
Hendrix Lapierre $1,450,000 (5)
-Salary Remaining : $865,445
Marko Dano $900,000 (2)
-Salary Remaining : $537,173
Brayden Schenn $500,001 (1)
-Salary Remaining : $298,430
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 : $179,057
Mattias Karlsson $300,000 (1)
Salary Remaining : $179,057
Joshua Bailey $300,000 (3)
Salary Remaining : $179,057
Will Weber $300,000 (1)
Salary Remaining : $179,057
Jake Virtanen $260,000 (2)
Salary Remaining : $155,183
Michael Sauer $245,000 (3)
Salary Remaining : $146,230
Sebastien Cossa $240,000 (3)
Salary Remaining : $143,246
Aleksi Heimosalmi $210,000 (3)
Salary Remaining : $125,340
Timo Pielmeier $200,000 (3)
Salary Remaining : $119,372
William Villeneuve $185,000 (1)
Salary Remaining : $110,419
Jordan Dumais $185,000 (1)
Salary Remaining : $110,419
Riley Heidt (Out of Payroll) $185,000 (3)
Salary Remaining : $110,419
Mikhail Shalagin $170,000 (2)
Salary Remaining : $101,466
Pavel Novak $143,000 (2)
Salary Remaining : $85,351
Red Savage $140,000 (3)
Salary Remaining : $83,560
Matias Maccelli $140,000 (1)
Salary Remaining : $83,560
Matthew Robertson $140,000 (2)
Salary Remaining : $83,560
Matthew Wood $130,000 (3)
Salary Remaining : $77,592
Brayden Yager $130,000 (3)
Salary Remaining : $77,592
Jeremie Poirier $130,000 (1)
Salary Remaining : $77,592
Brandt Clarke $130,000 (2)
Salary Remaining : $77,592
Yegor Sokolov $120,000 (1)
Salary Remaining : $71,623
Justin Sourdif $100,000 (1)
Salary Remaining : $59,686
Miguel Tourigny $100,000 (2)
Salary Remaining : $59,686
Donovan Sebrango $100,000 (1)
Salary Remaining : $59,686
Ludwig Persson $100,000 (1)
Salary Remaining : $59,686
Joel Ratkovic Berndtsson $100,000 (2)
Salary Remaining : $59,686
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$3,675,000
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$28,117,952
Farm Year To Date Expenses$1,645,013
Pro Salary Cap To Date$27,714,780
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$31,937,559
Farm Estimated Season Revenue$9,312,500
Pro Remaining Season Days114
Pro Expenses Per Days$368,194
Pro Estimated Expenses$41,974,116
Farm Remaining Season Days114
Farm Expenses Per Days$20,550
Farm Estimated Expenses$2,342,700
Estimated Season Expenses$44,316,816
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$75,576,692
Projected Bank Account$72,509,935

Pro Players Salaries

Ryan Bourque $5,500,000 (3)
-Salary Remaining : $3,282,723
Petr Straka $5,500,000 (2)
-Salary Remaining : $3,282,723
Phillip Danault $5,500,000 (3)
-Salary Remaining : $3,282,723
Gustav Nyquist $5,250,000 (5)
-Salary Remaining : $3,133,508
Guillaume Gelinas $5,000,000 (2)
-Salary Remaining : $2,984,293
Peter Holland $5,000,000 (1)
-Salary Remaining : $2,984,293
Ryan Johansen $4,650,000 (8)
-Salary Remaining : $2,775,393
Kevin Shattenkirk $4,500,000 (4)
-Salary Remaining : $2,685,864
Chris Lawrence $4,000,000 (3)
-Salary Remaining : $2,387,435
Carter Ashton $3,000,000 (1)
-Salary Remaining : $1,790,576
IIja Zubov $3,000,000 (2)
-Salary Remaining : $1,790,576
Tyler Vesel $2,250,000 (1)
-Salary Remaining : $1,342,932
Evan Bouchard $2,000,000 (2)
-Salary Remaining : $1,193,717
Spencer Knight $2,000,000 (5)
-Salary Remaining : $1,193,717
Jett Woo $1,800,000 (1)
-Salary Remaining : $1,074,346
Peter Thome $1,700,000 (1)
-Salary Remaining : $1,014,660
Noah Dobson $1,600,000 (3)
-Salary Remaining : $954,974
Kirby Dach $1,450,000 (4)
-Salary Remaining : $865,445
Antoine Morand $1,350,000 (2)
-Salary Remaining : $805,759
Kerby Rychel $1,200,000 (2)
-Salary Remaining : $716,230
Jamie Drysdale $1,125,000 (2)
-Salary Remaining : $671,466
Lassi Thomson $1,100,000 (1)
-Salary Remaining : $656,545
Tarmo Reunanen $850,000 (1)
-Salary Remaining : $507,330
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 : $179,057
Seth Jarvis $220,000 (2)
Salary Remaining : $131,309
Matthew Spencer (Out of Payroll) $195,000 (1)
Salary Remaining : $116,387
Vyacheslav Peksa $185,000 (1)
Salary Remaining : $110,419
Jonathan Lekkerimaki $185,000 (1)
Salary Remaining : $110,419
Ivan Miroshnichenko $185,000 (1)
Salary Remaining : $110,419
Mark Dekanich $180,000 (2)
Salary Remaining : $107,435
Petter Hansson $180,000 (1)
Salary Remaining : $107,435
Anthony Duclair $170,000 (1)
Salary Remaining : $101,466
Janne Kuokkanen $170,000 (2)
Salary Remaining : $101,466
Jack Quinn $168,000 (3)
Salary Remaining : $100,272
Alex Cotton $160,000 (3)
Salary Remaining : $95,497
Joe Veleno $140,000 (1)
Salary Remaining : $83,560
Logan Brown $132,000 (2)
Salary Remaining : $78,785
Oliver Suni $130,000 (3)
Salary Remaining : $77,592
Maveric Lamoureux $130,000 (1)
Salary Remaining : $77,592
Jakov Novak $125,000 (3)
Salary Remaining : $74,607
Philipp Kurashev $115,000 (1)
Salary Remaining : $68,639
Jordan Harris $100,000 (1)
Salary Remaining : $59,686
Samuel Bolduc $100,000 (1)
Salary Remaining : $59,686
Ozzy Wiesblatt $100,000 (1)
Salary Remaining : $59,686
Luke Evangelista $100,000 (1)
Salary Remaining : $59,686
Connor Kurth $100,000 (1)
Salary Remaining : $59,686
Roman Kantserov $100,000 (3)
Salary Remaining : $59,686
Luca Del Bel Belluz $100,000 (2)
Salary Remaining : $59,686
Arber Xhekaj $100,000 (2)
Salary Remaining : $59,686
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$3,830,000
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value($1,495,000)
Pro Year To Date Expenses$31,429,268
Farm Year To Date Expenses$1,609,571
Pro Salary Cap To Date$31,026,097
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,621,544
Farm Estimated Season Revenue$9,879,509
Pro Remaining Season Days114
Pro Expenses Per Days$407,880
Pro Estimated Expenses$46,498,320
Farm Remaining Season Days114
Farm Expenses Per Days$21,361
Farm Estimated Expenses$2,435,154
Estimated Season Expenses$48,933,474
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$88,265,047
Projected Bank Account$95,832,626

Pro Players Salaries

Ryan Murray $10,000,000 (3)
-Salary Remaining : $5,968,586
Mark Scheifele $6,250,000 (8)
-Salary Remaining : $3,730,366
Leland Irving $6,000,000 (4)
-Salary Remaining : $3,581,152
Sven Baertschi $6,000,000 (1)
-Salary Remaining : $3,581,152
Daniel Winnik $5,000,003 (1)
-Salary Remaining : $2,984,295
Victor Hedman $4,500,000 (5)
-Salary Remaining : $2,685,864
Richard Panik $4,500,000 (6)
-Salary Remaining : $2,685,864
Jakub Voracek $4,000,000 (4)
-Salary Remaining : $2,387,435
Jack Skille $3,900,000 (2)
-Salary Remaining : $2,327,749
Mitchell Gibson $3,300,000 (3)
-Salary Remaining : $1,969,634
Jesse Puljujarvi $2,500,000 (2)
-Salary Remaining : $1,492,147
Jordan Subban $2,400,000 (3)
-Salary Remaining : $1,432,461
Nick Suzuki $2,200,000 (3)
-Salary Remaining : $1,313,089
Aatu Jamsen $2,200,000 (5)
-Salary Remaining : $1,313,089
Brayden Burke $2,175,000 (1)
-Salary Remaining : $1,298,168
Charlie McAvoy (1 Way Contract) $2,050,000 (2)
-Salary Remaining : $1,223,560
Ethan Bear $2,000,000 (1)
-Salary Remaining : $1,193,717
Mathew Barzal $1,900,000 (1)
-Salary Remaining : $1,134,031
Geoffrey Schemitsch $1,875,000 (2)
-Salary Remaining : $1,119,110
Joel Eriksson $1,750,000 (3)
-Salary Remaining : $1,044,503
Otto Koivula $1,400,000 (3)
-Salary Remaining : $835,602
Caleb Jones $505,000 (1)
-Salary Remaining : $301,414
Scott Walford $500,001 (1)
-Salary Remaining : $298,430
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 : $179,057
Jacob Melanson $300,000 (3)
Salary Remaining : $179,057
Devante Smith-Pelly $240,000 (1)
Salary Remaining : $143,246
Axel Andersson $200,000 (4)
Salary Remaining : $119,372
Juraj Pekarcik $185,000 (3)
Salary Remaining : $110,419
Isaiah Saville $170,000 (2)
Salary Remaining : $101,466
Perttu Lindgren $150,000 (3)
Salary Remaining : $89,529
Corson Ceulemans $150,000 (3)
Salary Remaining : $89,529
Gabriel Vilardi $132,000 (1)
Salary Remaining : $78,785
Matthew Poitras $130,000 (3)
Salary Remaining : $77,592
Denis Gabdrakhmanov $130,000 (3)
Salary Remaining : $77,592
Julian Lutz $130,000 (3)
Salary Remaining : $77,592
Ben Danford $130,000 (3)
Salary Remaining : $77,592
Maxim Strbak $130,000 (2)
Salary Remaining : $77,592
Owen Tippett $128,000 (1)
Salary Remaining : $76,398
Robert Thomas $125,000 (1)
Salary Remaining : $74,607
Jean-Luc Foudy $100,000 (2)
Salary Remaining : $59,686
Brady Tkachuk $100,000 (2)
Salary Remaining : $59,686
Kyle Cumiskey $100,000 (3)
Salary Remaining : $59,686
Cale Fleury $100,000 (2)
Salary Remaining : $59,686
Ty Voit $100,000 (2)
Salary Remaining : $59,686
Trevor Connelly $100,000 (3)
Salary Remaining : $59,686
Leon Muggli $100,000 (3)
Salary Remaining : $59,686
Kamil Bednarik $100,000 (3)
Salary Remaining : $59,686
Filip Eriksson $100,000 (3)
Salary Remaining : $59,686
Filip Kral $100,000 (2)
Salary Remaining : $59,686
Gavin White $100,000 (3)
Salary Remaining : $59,686
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 - 4 718 - 94,36%
Level 2: 5000 - $75 - 4 385 - 87,69%
Level 3: 5000 - $60 - 3 787 - 75,74%
Level 4: 4000 - $50 - 2 428 - 60,71%
Luxury : 1000 - $250 - 784 - 78,44%
Total Capacity :20000
Team Popularity : 90,00%
Farm
Farm Level 1: 5000 - $40 - 4 864 - 97,27%
Farm Level 2: 5000 - $30 - 3 174 - 63,48%
Farm Total Capacity :10000
Team Popularity : 110,00%

Income

Home Games Left28
Average Attendance - %16 102 - 80,51%
Average Income per Game$1,899,143
Year to Date Revenue$24,688,859
Farm
Home Games Left28
Average Attendance - %8 037 - 80,37%
Average Income per Game$431,734
Year to Date Revenue$5,612,547

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$29,174,609
Farm Year To Date Expenses$1,451,229
Pro Salary Cap To Date$28,771,439
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,176,004
Farm Estimated Season Revenue$12,088,563
Pro Remaining Season Days114
Pro Expenses Per Days$378,534
Pro Estimated Expenses$43,152,876
Farm Remaining Season Days114
Farm Expenses Per Days$19,042
Farm Estimated Expenses$2,170,788
Estimated Season Expenses$45,323,664
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$60,495,266
Projected Bank Account$80,436,169

Pro Players Salaries

Nathan Horton $7,000,000 (1)
-Salary Remaining : $4,178,010
Jared Boll $7,000,000 (1)
-Salary Remaining : $4,178,010
Erik Karlsson $5,900,000 (6)
-Salary Remaining : $3,521,466
Thomas McCollum $5,800,000 (4)
-Salary Remaining : $3,461,780
Oscar Moller $5,200,000 (2)
-Salary Remaining : $3,103,665
Kyle Turris $4,500,000 (3)
-Salary Remaining : $2,685,864
Jaden Schwartz $3,850,000 (2)
-Salary Remaining : $2,297,906
Nail Yakupov $3,500,000 (3)
-Salary Remaining : $2,089,005
Stéphane Da Costa $3,250,000 (1)
-Salary Remaining : $1,939,791
Jordan Schroeder $2,775,000 (2)
-Salary Remaining : $1,656,283
Marco Rossi $2,500,000 (4)
-Salary Remaining : $1,492,147
Jonathan Drouin $2,400,000 (2)
-Salary Remaining : $1,432,461
Owen Power $2,250,000 (5)
-Salary Remaining : $1,342,932
Zachary Jones $2,150,000 (3)
-Salary Remaining : $1,283,246
Josh Brook $2,000,000 (3)
-Salary Remaining : $1,193,717
Jakub Kindl $2,000,000 (2)
-Salary Remaining : $1,193,717
Noah Juulsen $1,750,000 (3)
-Salary Remaining : $1,044,503
Carson Lambos $1,650,000 (3)
-Salary Remaining : $984,817
Colle Cassels $1,500,000 (2)
-Salary Remaining : $895,288
Karl Henriksson $1,300,000 (3)
-Salary Remaining : $775,916
Mike Matheson $1,250,000 (2)
-Salary Remaining : $746,073
Jonathan Dalhen $975,000 (1)
-Salary Remaining : $581,937
Tyler Parsons $800,000 (1)
-Salary Remaining : $477,487
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 : $179,057
David Bernhardt $300,000 (1)
Salary Remaining : $179,057
Emil Bemstrom $192,000 (3)
Salary Remaining : $114,597
Matthew Savoie $185,000 (3)
Salary Remaining : $110,419
Zachary Bolduc $185,000 (1)
Salary Remaining : $110,419
Ryan McAllister $185,000 (2)
Salary Remaining : $110,419
Tanner Molendyk (Out of Payroll) $185,000 (2)
Salary Remaining : $110,419
Jeremy Swayman $150,000 (2)
Salary Remaining : $89,529
Nathan Gaucher $130,000 (3)
Salary Remaining : $77,592
Tyson Foerster $130,000 (1)
Salary Remaining : $77,592
Scott Morrow $130,000 (1)
Salary Remaining : $77,592
Stephen Halliday $130,000 (1)
Salary Remaining : $77,592
Maxim Mayorov $130,000 (2)
Salary Remaining : $77,592
Artyom Duba $130,000 (2)
Salary Remaining : $77,592
Timothy Lijegren $123,000 (1)
Salary Remaining : $73,414
Jaromir Pytlik $102,000 (3)
Salary Remaining : $60,880
Rocco Grimaldi $100,000 (1)
Salary Remaining : $59,686
Jaroslav Halak $100,000 (1)
Salary Remaining : $59,686
Santeri Airola $100,000 (2)
Salary Remaining : $59,686
Adam Tambellini $100,000 (1)
Salary Remaining : $59,686
Tyler Boucher $100,000 (2)
Salary Remaining : $59,686
Peyton Krebs $100,000 (1)
Salary Remaining : $59,686
Barrett Hayton $100,000 (2)
Salary Remaining : $59,686
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$30,434,154
Farm Year To Date Expenses$2,010,691
Pro Salary Cap To Date$30,031,013
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,698,809
Farm Estimated Season Revenue$4,470,000
Pro Remaining Season Days114
Pro Expenses Per Days$406,937
Pro Estimated Expenses$46,390,818
Farm Remaining Season Days114
Farm Expenses Per Days$22,853
Farm Estimated Expenses$2,605,242
Estimated Season Expenses$48,996,060
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$83,859,480
Projected Bank Account$64,032,229

Pro Players Salaries

Alexander Ovechkin $8,500,000 (1)
-Salary Remaining : $5,073,298
Mark Visentin $5,700,000 (2)
-Salary Remaining : $3,402,094
Michael Del Zotto $5,200,000 (5)
-Salary Remaining : $3,103,665
Cal Clutterbuck $5,000,000 (2)
-Salary Remaining : $2,984,293
Mark Pysyk $4,900,000 (3)
-Salary Remaining : $2,924,607
Mark Stone $4,750,000 (8)
-Salary Remaining : $2,835,079
Jori Lehtera $4,500,000 (3)
-Salary Remaining : $2,685,864
Jared Cowen $3,800,000 (6)
-Salary Remaining : $2,268,063
Andrew Cogliano $3,800,000 (2)
-Salary Remaining : $2,268,063
Zach Stepan $3,700,000 (1)
-Salary Remaining : $2,208,377
Patric Hornqvist $3,100,000 (2)
-Salary Remaining : $1,850,262
Brett Connolly $2,800,000 (7)
-Salary Remaining : $1,671,204
Quinton Byfield $2,600,000 (3)
-Salary Remaining : $1,551,832
Michael Dal Colle $2,200,000 (3)
-Salary Remaining : $1,313,089
Zachary Lauzon $2,150,000 (3)
-Salary Remaining : $1,283,246
Bowen Byram $2,125,000 (5)
-Salary Remaining : $1,268,325
Ryan Merkley $2,000,000 (2)
-Salary Remaining : $1,193,717
Timo Meier $1,900,000 (1)
-Salary Remaining : $1,134,031
Dylan Samberg $1,700,000 (3)
-Salary Remaining : $1,014,660
Mathieu Joseph $1,500,000 (4)
-Salary Remaining : $895,288
Jesse Blacker $1,499,999 (1)
-Salary Remaining : $895,287
Charlie Lindgren $1,400,000 (1)
-Salary Remaining : $835,602
Ilya Konovalov $1,100,000 (1)
-Salary Remaining : $656,545
Linus Lindstrom $800,000 (1)
-Salary Remaining : $477,487
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 : $179,057
Mitchell Heard $300,000 (3)
Salary Remaining : $179,057
Veeti Miettinen $250,000 (4)
Salary Remaining : $149,215
Ethan Haider $220,000 (1)
Salary Remaining : $131,309
Roman Schmidt (Out of Payroll) $220,000 (3)
Salary Remaining : $131,309
Ladislav Smid $200,000 (2)
Salary Remaining : $119,372
Kent Johnson (Out of Payroll) $200,000 (1)
Salary Remaining : $119,372
Arttu Karki $185,000 (3)
Salary Remaining : $110,419
Anton Johannesson $185,000 (1)
Salary Remaining : $110,419
Rudger McGroarty $185,000 (3)
Salary Remaining : $110,419
Zachary L'heureux $185,000 (1)
Salary Remaining : $110,419
Dylan Garand $185,000 (1)
Salary Remaining : $110,419
Lawson Crouse $160,000 (3)
Salary Remaining : $95,497
Brent Johnson $160,000 (3)
Salary Remaining : $95,497
German Rubtsov $160,000 (2)
Salary Remaining : $95,497
Gianni Fairbrother $150,000 (3)
Salary Remaining : $89,529
Kasper Kotkansalo $140,000 (1)
Salary Remaining : $83,560
Justin Gill $130,000 (3)
Salary Remaining : $77,592
Raphael Lavoie $130,000 (1)
Salary Remaining : $77,592
Jordan Spence $130,000 (2)
Salary Remaining : $77,592
Evan Nause $130,000 (2)
Salary Remaining : $77,592
Benjamin King $130,000 (2)
Salary Remaining : $77,592
Linus Omark $100,000 (1)
Salary Remaining : $59,686
Zac Dean $100,000 (2)
Salary Remaining : $59,686
Shai Buium $100,000 (2)
Salary Remaining : $59,686
Brandon Coe $100,000 (2)
Salary Remaining : $59,686
Jakub Dobes $100,000 (2)
Salary Remaining : $59,686
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$27,184,310
Farm Year To Date Expenses$1,700,397
Pro Salary Cap To Date$26,781,158
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,865,923
Farm Estimated Season Revenue$7,509,600
Pro Remaining Season Days114
Pro Expenses Per Days$359,162
Pro Estimated Expenses$40,944,468
Farm Remaining Season Days114
Farm Expenses Per Days$22,717
Farm Estimated Expenses$2,589,738
Estimated Season Expenses$43,534,206
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$28,602,121
Projected Bank Account$10,443,438

Pro Players Salaries

Eric Staal $10,000,000 (1)
-Salary Remaining : $5,968,586
Carey Price $7,000,000 (2)
-Salary Remaining : $4,178,010
Bobby Hughes $6,000,000 (3)
-Salary Remaining : $3,581,152
Kevin Connauton $6,000,000 (7)
-Salary Remaining : $3,581,152
Bobby Ryan $5,600,000 (3)
-Salary Remaining : $3,342,408
Petteri Wirtanen $4,000,000 (2)
-Salary Remaining : $2,387,435
Simon Despres $3,750,000 (6)
-Salary Remaining : $2,238,220
P.K Subban $3,400,000 (5)
-Salary Remaining : $2,029,319
Jakub Zboril $2,200,000 (3)
-Salary Remaining : $1,313,089
Shea Theodore $2,100,000 (4)
-Salary Remaining : $1,253,403
Jake Allen $2,000,000 (1)
-Salary Remaining : $1,193,717
MacKenzie Weegar $1,850,000 (1)
-Salary Remaining : $1,104,188
Marcus Westfalt $1,850,000 (3)
-Salary Remaining : $1,104,188
Dominic Toninato $1,750,000 (1)
-Salary Remaining : $1,044,503
Filip Chlapik $1,750,000 (3)
-Salary Remaining : $1,044,503
Matthew Beniers $1,500,000 (5)
-Salary Remaining : $895,288
Alex Newhook $1,450,000 (4)
-Salary Remaining : $865,445
Ryan Pilon $1,200,000 (3)
-Salary Remaining : $716,230
Jonatan Berggren $1,000,000 (2)
-Salary Remaining : $596,859
Carl Klingberg $950,000 (1)
-Salary Remaining : $567,016
Dylan Gambrell $900,000 (2)
-Salary Remaining : $537,173
Cameron Darcy $850,000 (1)
-Salary Remaining : $507,330
Cam York $500,001 (2)
-Salary Remaining : $298,430
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 : $179,057
Magnus Hellberg $300,000 (2)
Salary Remaining : $179,057
Tomas Kudelka $300,000 (1)
Salary Remaining : $179,057
Rudolf Balcers $300,000 (3)
Salary Remaining : $179,057
Luke Hughes $200,000 (2)
Salary Remaining : $119,372
Matthew Peca $190,000 (1)
Salary Remaining : $113,403
Oliver Moore $185,000 (3)
Salary Remaining : $110,419
Zach Benson $185,000 (3)
Salary Remaining : $110,419
Logan Mailloux $185,000 (2)
Salary Remaining : $110,419
Chad Krys $145,000 (1)
Salary Remaining : $86,545
Anthony Richard $145,000 (1)
Salary Remaining : $86,545
Jeremy Lauzon $140,000 (3)
Salary Remaining : $83,560
Samuel Hlavaj $132,000 (3)
Salary Remaining : $78,785
Yegor Serdyuk $130,000 (2)
Salary Remaining : $77,592
Trey Augustine $130,000 (3)
Salary Remaining : $77,592
Quentin Musty $130,000 (3)
Salary Remaining : $77,592
Wyatt Johnston $130,000 (2)
Salary Remaining : $77,592
Michael McCarron $120,000 (1)
Salary Remaining : $71,623
Libor Hajek $120,000 (1)
Salary Remaining : $71,623
Oliver Kylington $110,000 (1)
Salary Remaining : $65,654
Markus Phillips $110,000 (1)
Salary Remaining : $65,654
Jesperi Kotkaniemi $102,000 (1)
Salary Remaining : $60,880
Adam Engstrom $100,000 (2)
Salary Remaining : $59,686
Jared Davidson $100,000 (3)
Salary Remaining : $59,686
Ryan Walsh $100,000 (3)
Salary Remaining : $59,686
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$61,050,001
Farm Players Total Salaries$3,041,000
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value$2,500,000
Pro Year To Date Expenses$25,328,808
Farm Year To Date Expenses$1,331,865
Pro Salary Cap To Date$24,925,667
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,204,761
Farm Estimated Season Revenue$10,430,000
Pro Remaining Season Days114
Pro Expenses Per Days$324,869
Pro Estimated Expenses$37,035,066
Farm Remaining Season Days114
Farm Expenses Per Days$17,230
Farm Estimated Expenses$1,964,220
Estimated Season Expenses$38,999,286
Season Salary Cap$63,550,001
Estimate Under Maximum Salary Cap of $85,000,000$21,449,999
Estimate Over Minimum Salary Cap of $55,000,000 $8,550,001
Current Bank Account$135,562,999
Projected Bank Account$155,198,474

Pro Players Salaries

Ryan Getzlaf $7,500,000 (1)
-Salary Remaining : $4,476,440
Cam Fowler $6,250,000 (7)
-Salary Remaining : $3,730,366
Devan Dubnyk $5,000,000 (1)
-Salary Remaining : $2,984,293
Linden Vey $4,000,000 (1)
-Salary Remaining : $2,387,435
Andreas Nodl $4,000,000 (1)
-Salary Remaining : $2,387,435
Mathieu Perreault $3,750,000 (3)
-Salary Remaining : $2,238,220
Evander Kane $3,550,000 (2)
-Salary Remaining : $2,118,848
Jordan Eberle $3,250,000 (5)
-Salary Remaining : $1,939,791
Viktor Arvidsson $3,000,001 (1)
-Salary Remaining : $1,790,577
Francis Perron $2,800,000 (3)
-Salary Remaining : $1,671,204
David Quenneville (Out of Payroll) $2,400,000 (5)
-Salary Remaining : $1,432,461
Dylan Cozens $2,000,000 (5)
-Salary Remaining : $1,193,717
Mark Friedman $1,800,000 (3)
-Salary Remaining : $1,074,346
Morgan Frost $1,750,000 (3)
-Salary Remaining : $1,044,503
Ivan Nalimov $1,600,000 (1)
-Salary Remaining : $954,974
Darnell Nurse $1,600,000 (2)
-Salary Remaining : $954,974
Lukas Rousek $1,500,000 (1)
-Salary Remaining : $895,288
Dalton Thrower (Out of Payroll) $1,500,000 (1)
-Salary Remaining : $895,288
Jan Kostalek $1,500,000 (1)
-Salary Remaining : $895,288
Alexander Campbell $1,450,000 (4)
-Salary Remaining : $865,445
Dennis Cholowski $1,425,000 (3)
-Salary Remaining : $850,524
Nicolas Hague $950,000 (2)
-Salary Remaining : $567,016
John Quenneville $875,000 (3)
-Salary Remaining : $522,251
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 : $179,057
Olivier Rodrigue $300,000 (3)
Salary Remaining : $179,057
Jack Walker $300,000 (3)
Salary Remaining : $179,057
Brandon Hagel $170,000 (1)
Salary Remaining : $101,466
Andrew Neilsen $162,000 (1)
Salary Remaining : $96,691
Filip Larsson $150,000 (2)
Salary Remaining : $89,529
Noel Hoefenmayer (Out of Payroll) $150,000 (1)
Salary Remaining : $89,529
Lucas Lessio $135,000 (1)
Salary Remaining : $80,576
Cayden Primeau $128,000 (2)
Salary Remaining : $76,398
Sergei Zborovsky $120,000 (3)
Salary Remaining : $71,623
Niklas Tikkinen $120,000 (1)
Salary Remaining : $71,623
Skyler McKenzie $102,000 (3)
Salary Remaining : $60,880
Lukas Jasek $102,000 (1)
Salary Remaining : $60,880
Jansen Harkins $102,000 (3)
Salary Remaining : $60,880
Éric Locke $100,000 (1)
Salary Remaining : $59,686
Nicolas Baptiste (Out of Payroll) $100,000 (1)
Salary Remaining : $59,686
Vladislav Firstov $100,000 (1)
Salary Remaining : $59,686
Cole Ully $100,000 (1)
Salary Remaining : $59,686
Seith Griffith $100,000 (1)
Salary Remaining : $59,686
Matt Finn (Out of Payroll) $100,000 (1)
Salary Remaining : $59,686
Joni Jurmo $100,000 (3)
Salary Remaining : $59,686
Ryan Winterton $100,000 (3)
Salary Remaining : $59,686
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$25,007,979
Farm Year To Date Expenses$1,475,599
Pro Salary Cap To Date$24,604,828
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$37,571,073
Farm Estimated Season Revenue$8,381,250
Pro Remaining Season Days114
Pro Expenses Per Days$306,937
Pro Estimated Expenses$34,990,818
Farm Remaining Season Days114
Farm Expenses Per Days$22,225
Farm Estimated Expenses$2,533,650
Estimated Season Expenses$37,524,468
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$129,320,509
Projected Bank Account$137,748,364

Pro Players Salaries

Erik Haula $6,500,000 (4)
-Salary Remaining : $3,879,581
Brent Burns $5,800,000 (1)
-Salary Remaining : $3,461,780
Jon Gillies $5,000,000 (3)
-Salary Remaining : $2,984,293
Esa Lindell $4,400,000 (4)
-Salary Remaining : $2,626,178
Derek Forbort $3,550,000 (2)
-Salary Remaining : $2,118,848
Mitch Fadden $3,500,000 (2)
-Salary Remaining : $2,089,005
Casey Pierro-Zabotel $3,250,000 (3)
-Salary Remaining : $1,939,791
Brendan Gallagher $3,200,000 (1)
-Salary Remaining : $1,909,948
Ryan Button $2,700,000 (1)
-Salary Remaining : $1,611,518
Roman Josi $2,600,000 (3)
-Salary Remaining : $1,551,832
Tommy Vannelli $2,100,000 (2)
-Salary Remaining : $1,253,403
Jakob Pelletier $2,100,000 (4)
-Salary Remaining : $1,253,403
Miikka Salomaki $2,000,000 (1)
-Salary Remaining : $1,193,717
Brayden Point $1,700,000 (2)
-Salary Remaining : $1,014,660
Mason McTavish $1,450,000 (5)
-Salary Remaining : $865,445
Cody Glass $1,400,000 (3)
-Salary Remaining : $835,602
Dominik Bokk $1,350,000 (2)
-Salary Remaining : $805,759
Slater Koekkoek (Out of Payroll) $1,250,000 (1)
-Salary Remaining : $746,073
Erik Portillo $1,100,000 (1)
-Salary Remaining : $656,545
Matthew Phillips $1,100,000 (5)
-Salary Remaining : $656,545
Philip Tomasino $1,000,000 (3)
-Salary Remaining : $596,859
Joni Ikonen $950,000 (3)
-Salary Remaining : $567,016
Marcus Pettersson $875,000 (2)
-Salary Remaining : $522,251
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 : $179,057
David Hrenak $300,000 (3)
Salary Remaining : $179,057
Hugo Ollas $300,000 (3)
Salary Remaining : $179,057
Brett Harrison $300,000 (3)
Salary Remaining : $179,057
Andrew Campbell $300,000 (1)
Salary Remaining : $179,057
Leo Carlsson $185,000 (3)
Salary Remaining : $110,419
Justin Barron $170,000 (2)
Salary Remaining : $101,466
Pavel Zacha $160,000 (2)
Salary Remaining : $95,497
William Lagesson $150,000 (2)
Salary Remaining : $89,529
Albin Grewe $140,000 (1)
Salary Remaining : $83,560
Nolan Foote $140,000 (2)
Salary Remaining : $83,560
Oskar Olausson $130,000 (2)
Salary Remaining : $77,592
Chase Stillman $130,000 (3)
Salary Remaining : $77,592
Tristen Robins $130,000 (1)
Salary Remaining : $77,592
Anthony Beauvillier $120,000 (2)
Salary Remaining : $71,623
Curtis Hamilton $120,000 (1)
Salary Remaining : $71,623
Austin Watson $120,000 (1)
Salary Remaining : $71,623
Elias Pettersson $100,000 (2)
Salary Remaining : $59,686
Mason Millman $100,000 (1)
Salary Remaining : $59,686
Antti Tuomisto $100,000 (1)
Salary Remaining : $59,686
Kalle Loponen $100,000 (1)
Salary Remaining : $59,686
Josh Doan $100,000 (2)
Salary Remaining : $59,686
Luke Reid $100,000 (3)
Salary Remaining : $59,686
Francesco Pinnelli $100,000 (2)
Salary Remaining : $59,686
Marat Khusnutdinov $100,000 (1)
Salary Remaining : $59,686
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$29,399,708
Farm Year To Date Expenses$2,297,250
Pro Salary Cap To Date$28,996,553
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$99,811,375
Farm Estimated Season Revenue$9,973,739
Pro Remaining Season Days114
Pro Expenses Per Days$378,272
Pro Estimated Expenses$43,123,008
Farm Remaining Season Days114
Farm Expenses Per Days$27,681
Farm Estimated Expenses$3,155,634
Estimated Season Expenses$46,278,642
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$193,324,327
Projected Bank Account$256,830,799

Pro Players Salaries

Claude Giroux $7,500,000 (3)
-Salary Remaining : $4,476,440
Jordan Staal $6,250,000 (4)
-Salary Remaining : $3,730,366
Erik Johnson $5,950,000 (4)
-Salary Remaining : $3,551,309
Jacob Silfverberg $5,600,000 (5)
-Salary Remaining : $3,342,408
Hardy Haman Aktell $5,000,000 (2)
-Salary Remaining : $2,984,293
Auston Matthews $4,600,000 (2)
-Salary Remaining : $2,745,550
Jack Hughes $4,100,000 (5)
-Salary Remaining : $2,447,120
Matthew Tkachuk $4,000,000 (1)
-Salary Remaining : $2,387,435
Evgeny Grachev $3,800,000 (6)
-Salary Remaining : $2,268,063
Leon Draisaitl $3,750,000 (1)
-Salary Remaining : $2,238,220
Dmytro Timashov $3,000,000 (3)
-Salary Remaining : $1,790,576
Cale Makar $2,400,000 (3)
-Salary Remaining : $1,432,461
Hunter Shinkaruk $2,375,000 (1)
-Salary Remaining : $1,417,539
Shayne Gostisbehere $2,000,000 (1)
-Salary Remaining : $1,193,717
Valentin Zykov $1,900,000 (3)
-Salary Remaining : $1,134,031
Mac Hollowell $1,750,000 (3)
-Salary Remaining : $1,044,503
Ukko-Pekka Luukkonen $1,700,000 (1)
-Salary Remaining : $1,014,660
Ty Smith $1,600,000 (1)
-Salary Remaining : $954,974
Jaret Anderson-Dolan $1,450,000 (3)
-Salary Remaining : $865,445
Adam Polasek $1,000,000 (3)
-Salary Remaining : $596,859
Keegan Kanzig $510,000 (3)
-Salary Remaining : $304,398
Joey Leach $510,000 (3)
-Salary Remaining : $304,398
Martin Jones $505,000 (3)
-Salary Remaining : $301,414
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 : $179,057
Matthew Knies $300,000 (3)
Salary Remaining : $179,057
Janis Moser $300,000 (3)
Salary Remaining : $179,057
Macklin Celebrini $185,000 (3)
Salary Remaining : $110,419
Ivan Demidov $185,000 (3)
Salary Remaining : $110,419
Marcel Marcel $185,000 (3)
Salary Remaining : $110,419
Zayne Parekh $185,000 (3)
Salary Remaining : $110,419
Zeev Buium $185,000 (3)
Salary Remaining : $110,419
Cole Hutson $185,000 (3)
Salary Remaining : $110,419
Aron Kiviharju $185,000 (3)
Salary Remaining : $110,419
Liam Ohgren $185,000 (1)
Salary Remaining : $110,419
Shane Wright $185,000 (2)
Salary Remaining : $110,419
Connor Bedard $185,000 (2)
Salary Remaining : $110,419
David Reinbacher $185,000 (2)
Salary Remaining : $110,419
Tom Willander $185,000 (2)
Salary Remaining : $110,419
Charlie Stramel $185,000 (2)
Salary Remaining : $110,419
Brad Lambert $185,000 (2)
Salary Remaining : $110,419
Logan Stanley $140,000 (1)
Salary Remaining : $83,560
Ridly Greig $130,000 (1)
Salary Remaining : $77,592
Ilya Nabokov $130,000 (3)
Salary Remaining : $77,592
Yaniv Perets $130,000 (2)
Salary Remaining : $77,592
Marc Staal $125,000 (3)
Salary Remaining : $74,607
Matt Frattin $125,000 (3)
Salary Remaining : $74,607
Mack Guzda $125,000 (3)
Salary Remaining : $74,607
Linus Ullmark $120,000 (1)
Salary Remaining : $71,623
Ludwig Byström $120,000 (1)
Salary Remaining : $71,623
David Pastrnak $102,000 (3)
Salary Remaining : $60,880
Zach Hamill $100,000 (1)
Salary Remaining : $59,686
Mark Mitera $100,000 (1)
Salary Remaining : $59,686
Tomas Marcinko $100,000 (1)
Salary Remaining : $59,686
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 - 3 511 - 70,22%
Level 2: 5000 - $300 - 2 936 - 58,71%
Level 3: 5000 - $200 - 2 400 - 47,99%
Level 4: 4000 - $150 - 1 913 - 47,82%
Luxury : 1000 - $850 - 706 - 70,61%
Total Capacity :20000
Team Popularity : 90,00%
Farm
Farm Level 1: 5000 - $80 - 2 848 - 56,97%
Farm Level 2: 5000 - $40 - 2 615 - 52,29%
Farm Total Capacity :10000
Team Popularity : 110,00%

Income

Home Games Left26
Average Attendance - %11 465 - 57,33%
Average Income per Game$2,402,217
Year to Date Revenue$36,033,261
Farm
Home Games Left26
Average Attendance - %5 463 - 54,63%
Average Income per Game$402,269
Year to Date Revenue$6,034,040

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$30,298,587
Farm Year To Date Expenses$2,036,081
Pro Salary Cap To Date$29,895,426
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,457,652
Farm Estimated Season Revenue$10,459,003
Pro Remaining Season Days114
Pro Expenses Per Days$396,990
Pro Estimated Expenses$45,256,860
Farm Remaining Season Days114
Farm Expenses Per Days$26,063
Farm Estimated Expenses$2,971,182
Estimated Season Expenses$48,228,042
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$75,700,393
Projected Bank Account$100,389,006

Pro Players Salaries

Ondrej Pavelec $6,000,000 (3)
-Salary Remaining : $3,581,152
Dmitry Kulikov $5,900,000 (5)
-Salary Remaining : $3,521,466
Sven Andrighetto $5,825,000 (8)
-Salary Remaining : $3,476,702
David Perron $5,250,000 (3)
-Salary Remaining : $3,133,508
Ashton Rome $5,200,000 (2)
-Salary Remaining : $3,103,665
Brandon Montour $4,800,000 (3)
-Salary Remaining : $2,864,921
Conor Garland $4,200,000 (3)
-Salary Remaining : $2,506,806
Shawn Lalonde $4,000,000 (4)
-Salary Remaining : $2,387,435
Pathrik Westerholm $4,000,000 (7)
-Salary Remaining : $2,387,435
James Sheppard $3,750,000 (3)
-Salary Remaining : $2,238,220
Henrik Borgstrom $3,750,000 (1)
-Salary Remaining : $2,238,220
Erik Gudbranson $3,500,001 (2)
-Salary Remaining : $2,089,006
Ivan Provorov $2,800,000 (1)
-Salary Remaining : $1,671,204
Vitaly Abramov $2,400,000 (2)
-Salary Remaining : $1,432,461
Jacob Ragnarsson $2,100,000 (2)
-Salary Remaining : $1,253,403
Emil Andrae $2,000,000 (3)
-Salary Remaining : $1,193,717
Cole Sillinger $2,000,000 (3)
-Salary Remaining : $1,193,717
Ronald Attard $2,000,000 (3)
-Salary Remaining : $1,193,717
Ryan Collins $1,500,000 (2)
-Salary Remaining : $895,288
Oscar Sundqvist $1,300,000 (2)
-Salary Remaining : $775,916
Shane McColgan $1,200,000 (1)
-Salary Remaining : $716,230
Justin Almeida $850,000 (1)
-Salary Remaining : $507,330
Thomas Greiss $500,001 (1)
-Salary Remaining : $298,430
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 : $179,057
Ben Roger $300,000 (3)
Salary Remaining : $179,057
Alexei Emelin $300,000 (2)
Salary Remaining : $179,057
Rafael Harvey-Pinard $200,000 (2)
Salary Remaining : $119,372
Alec Regula $188,000 (3)
Salary Remaining : $112,209
Jimmy Snuggerud $185,000 (1)
Salary Remaining : $110,419
Jamieson Rees $185,000 (1)
Salary Remaining : $110,419
Michael Brandsegg-Nygard $185,000 (3)
Salary Remaining : $110,419
Matvei Michkov $185,000 (2)
Salary Remaining : $110,419
Otto Stenberg $185,000 (2)
Salary Remaining : $110,419
Filip Mesar $185,000 (1)
Salary Remaining : $110,419
Jiri Kulich $185,000 (1)
Salary Remaining : $110,419
Oliver Bonk $185,000 (2)
Salary Remaining : $110,419
Greg Meireles (Out of Payroll) $180,000 (3)
Salary Remaining : $107,435
Albert Johansson $160,000 (3)
Salary Remaining : $95,497
Aidan Hreschuk $160,000 (3)
Salary Remaining : $95,497
Adin Hill $140,000 (2)
Salary Remaining : $83,560
Will Skahan $130,000 (3)
Salary Remaining : $77,592
Xavier Simoneau $130,000 (1)
Salary Remaining : $77,592
Lane Hutson $130,000 (3)
Salary Remaining : $77,592
David Edstrom $130,000 (3)
Salary Remaining : $77,592
Daniil Karpovich $130,000 (3)
Salary Remaining : $77,592
Christian Kyrou $130,000 (3)
Salary Remaining : $77,592
Axel Bergvist $120,000 (3)
Salary Remaining : $71,623
Colten Ellis $100,000 (3)
Salary Remaining : $59,686
Oskar Vuollet $100,000 (3)
Salary Remaining : $59,686
Seamus Casey $100,000 (3)
Salary Remaining : $59,686
Matyas Sapovaliv $100,000 (3)
Salary Remaining : $59,686
David Goyette $100,000 (3)
Salary Remaining : $59,686
Felix Unger Sorum $100,000 (3)
Salary Remaining : $59,686
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 - $200 - 2 687 - 53,73%
Level 2: 5000 - $150 - 2 594 - 51,88%
Level 3: 5000 - $125 - 2 502 - 50,05%
Level 4: 4000 - $100 - 2 000 - 50,00%
Luxury : 1000 - $300 - 757 - 75,73%
Total Capacity :20000
Team Popularity : 100,00%
Farm
Farm Level 1: 5000 - $48 - 3 789 - 75,79%
Farm Level 2: 5000 - $35 - 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$33,705,672
Farm Year To Date Expenses$2,047,203
Pro Salary Cap To Date$33,302,511
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,969,523
Farm Estimated Season Revenue$10,463,187
Pro Remaining Season Days114
Pro Expenses Per Days$434,149
Pro Estimated Expenses$49,492,986
Farm Remaining Season Days114
Farm Expenses Per Days$26,461
Farm Estimated Expenses$3,016,554
Estimated Season Expenses$52,509,540
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$53,088,441
Projected Bank Account$75,011,611

Pro Players Salaries

John Tavares $7,600,000 (6)
-Salary Remaining : $4,536,126
Calvin de Haan $6,250,000 (4)
-Salary Remaining : $3,730,366
Karl Alzner $6,072,500 (4)
-Salary Remaining : $3,624,424
Matt Duchene $5,750,000 (6)
-Salary Remaining : $3,431,937
Alexander Avtsin $5,600,000 (6)
-Salary Remaining : $3,342,408
Alex Pietrangelo $5,400,000 (5)
-Salary Remaining : $3,223,037
Nick Foligno $4,800,000 (2)
-Salary Remaining : $2,864,921
Dougie Hamilton $4,800,000 (8)
-Salary Remaining : $2,864,921
Emil Molin $4,800,000 (1)
-Salary Remaining : $2,864,921
Matt Niskanen $3,750,000 (3)
-Salary Remaining : $2,238,220
Fredrik Karlstrom $3,750,000 (1)
-Salary Remaining : $2,238,220
Jeremy Bracco $3,750,000 (3)
-Salary Remaining : $2,238,220
Karel Vejmelka $3,700,000 (2)
-Salary Remaining : $2,208,377
Seth Jones $3,300,000 (2)
-Salary Remaining : $1,969,634
Logan Stankoven $2,500,000 (5)
-Salary Remaining : $1,492,147
Alexander Holtz $2,200,000 (3)
-Salary Remaining : $1,313,089
Radek Faksa $1,950,000 (2)
-Salary Remaining : $1,163,874
Adam Fox $1,800,000 (2)
-Salary Remaining : $1,074,346
Artem Anisimov $1,500,000 (3)
-Salary Remaining : $895,288
Jake McCabe $900,000 (1)
-Salary Remaining : $537,173
Ethan Werek $750,000 (1)
-Salary Remaining : $447,644
Chris Holt $500,001 (1)
-Salary Remaining : $298,430
Matt Lashoff $500,001 (2)
-Salary Remaining : $298,430
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 : $179,057
John Vigilante $300,000 (1)
Salary Remaining : $179,057
Rickard Rakell $300,000 (3)
Salary Remaining : $179,057
Aaron Ness $300,000 (3)
Salary Remaining : $179,057
Jake Muzzin $300,000 (3)
Salary Remaining : $179,057
Joel Blomqvist $230,000 (1)
Salary Remaining : $137,277
David Toews $196,000 (3)
Salary Remaining : $116,984
Matthew Clark $196,000 (3)
Salary Remaining : $116,984
Daniil But (Out of Payroll) $185,000 (2)
Salary Remaining : $110,419
Mikhail Gulyayev $185,000 (2)
Salary Remaining : $110,419
Brady Cleveland $185,000 (2)
Salary Remaining : $110,419
Bradly Nadeau $185,000 (3)
Salary Remaining : $110,419
Collin Graf $185,000 (3)
Salary Remaining : $110,419
Carsen Twarynski $180,000 (2)
Salary Remaining : $107,435
Nikita Okhotyuk $180,000 (1)
Salary Remaining : $107,435
Samuel Blais $160,000 (3)
Salary Remaining : $95,497
Kim Nousiainen $140,000 (2)
Salary Remaining : $83,560
Matthew Samoskevich $140,000 (3)
Salary Remaining : $83,560
Jakub Konecny $130,000 (1)
Salary Remaining : $77,592
Sam Rinzel $130,000 (2)
Salary Remaining : $77,592
Jacob Fowler $130,000 (2)
Salary Remaining : $77,592
Alexander Romanov $122,000 (1)
Salary Remaining : $72,817
Bryan Pitton $120,000 (2)
Salary Remaining : $71,623
David Tendeck $110,000 (3)
Salary Remaining : $65,654
Helge Grans $100,000 (1)
Salary Remaining : $59,686
Brennan Othmann $100,000 (1)
Salary Remaining : $59,686
Milos Kelemen $100,000 (1)
Salary Remaining : $59,686
Logan Morrisson $100,000 (2)
Salary Remaining : $59,686
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 - 4 628 - 92,55%
Level 2: 5000 - $41 - 4 804 - 96,07%
Level 3: 5000 - $26 - 4 769 - 95,39%
Level 4: 4000 - $12 - 3 878 - 96,96%
Luxury : 1000 - $160 - 933 - 93,30%
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 Left24
Average Attendance - %19 012 - 95,06%
Average Income per Game$1,294,027
Year to Date Revenue$21,998,465
Farm
Home Games Left24
Average Attendance - %10 000 - 100,00%
Average Income per Game$298,000
Year to Date Revenue$5,066,000

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$31,241,470
Farm Year To Date Expenses$1,153,058
Pro Salary Cap To Date$30,838,370
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$31,056,656
Farm Estimated Season Revenue$7,152,000
Pro Remaining Season Days114
Pro Expenses Per Days$410,102
Pro Estimated Expenses$46,751,628
Farm Remaining Season Days114
Farm Expenses Per Days$15,361
Farm Estimated Expenses$1,751,154
Estimated Season Expenses$48,502,782
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$80,034,918
Projected Bank Account$69,740,792

Pro Players Salaries

Devin Setoguchi $6,250,000 (3)
-Salary Remaining : $3,730,366
Nazem Kadri $5,750,000 (5)
-Salary Remaining : $3,431,937
Joseph Morrow $5,550,000 (2)
-Salary Remaining : $3,312,565
David Desharnais $5,500,000 (2)
-Salary Remaining : $3,282,723
Michael Grabner $5,200,000 (2)
-Salary Remaining : $3,103,665
Clayton Stoner $4,750,000 (1)
-Salary Remaining : $2,835,079
Kevin Marshall $4,500,000 (4)
-Salary Remaining : $2,685,864
Jonathan Blum $4,500,000 (3)
-Salary Remaining : $2,685,864
Scott Glennie $4,250,000 (7)
-Salary Remaining : $2,536,649
Guillaume Latendresse $4,000,000 (2)
-Salary Remaining : $2,387,435
Clayton Keller $3,750,000 (1)
-Salary Remaining : $2,238,220
Alexander Khokhlachev $3,500,000 (1)
-Salary Remaining : $2,089,005
Mike Weber $3,200,000 (1)
-Salary Remaining : $1,909,948
Jake Oettinger $2,800,000 (2)
-Salary Remaining : $1,671,204
Oliver Ekman-Larsson $2,525,000 (1)
-Salary Remaining : $1,507,068
Kyle Rau $2,354,567 (2)
-Salary Remaining : $1,405,344
Ryan Pulock $2,200,000 (1)
-Salary Remaining : $1,313,089
Nic Petan $1,700,000 (2)
-Salary Remaining : $1,014,660
Justin Pogge $1,300,000 (2)
-Salary Remaining : $775,916
Ryan Strome $1,000,000 (3)
-Salary Remaining : $596,859
Derrick Pouliot $1,000,000 (1)
-Salary Remaining : $596,859
Gilbert Brule $1,000,000 (3)
-Salary Remaining : $596,859
Stanislav Galiev $750,000 (3)
-Salary Remaining : $447,644
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 : $119,372
Zack Leslie $195,000 (1)
Salary Remaining : $116,387
Casey Fitzgerald $155,000 (1)
Salary Remaining : $92,513
Chase De Leo $145,000 (2)
Salary Remaining : $86,545
Stelio Mattheos $132,000 (1)
Salary Remaining : $78,785
Robbie Baillargeon $127,000 (2)
Salary Remaining : $75,801
Brett Lernout $124,000 (2)
Salary Remaining : $74,010
Brett Leason $120,000 (1)
Salary Remaining : $71,623
Noah Gregor $120,000 (2)
Salary Remaining : $71,623
Sergei Tolchinsky $120,000 (2)
Salary Remaining : $71,623
Michal Teply $120,000 (3)
Salary Remaining : $71,623
Mackenzie Entwistle $110,000 (2)
Salary Remaining : $65,654
Simon Johansson $110,000 (1)
Salary Remaining : $65,654
Gage Ausmus $102,000 (1)
Salary Remaining : $60,880
Pavel Gogolev $102,000 (2)
Salary Remaining : $60,880
Oliver Okuliar $102,000 (2)
Salary Remaining : $60,880
Mikko Koskinen $100,000 (2)
Salary Remaining : $59,686
Jim O'Brien $100,000 (1)
Salary Remaining : $59,686
Joel Hofer $100,000 (3)
Salary Remaining : $59,686
Mike Santorelli $100,000 (2)
Salary Remaining : $59,686
Thatcher Demko $100,000 (2)
Salary Remaining : $59,686
Andrew Peeke $100,000 (1)
Salary Remaining : $59,686
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 - 4 851 - 97,03%
Level 2: 5000 - $39 - 4 787 - 95,74%
Level 3: 5000 - $24 - 4 898 - 97,95%
Level 4: 4000 - $14 - 3 869 - 96,72%
Luxury : 1000 - $132 - 977 - 97,71%
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 Left22
Average Attendance - %19 382 - 96,91%
Average Income per Game$1,210,502
Year to Date Revenue$22,999,537
Farm
Home Games Left22
Average Attendance - %10 000 - 100,00%
Average Income per Game$432,100
Year to Date Revenue$8,209,900

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$25,007,110
Farm Year To Date Expenses$2,228,215
Pro Salary Cap To Date$24,604,013
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,631,043
Farm Estimated Season Revenue$9,506,200
Pro Remaining Season Days114
Pro Expenses Per Days$325,298
Pro Estimated Expenses$37,083,972
Farm Remaining Season Days114
Farm Expenses Per Days$28,995
Farm Estimated Expenses$3,305,430
Estimated Season Expenses$40,389,402
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$118,639,709
Projected Bank Account$114,387,550

Pro Players Salaries

Joey Hishon $6,602,000 (2)
-Salary Remaining : $3,940,461
Jake Guentzel $4,750,000 (4)
-Salary Remaining : $2,835,079
Wojtek Wolski $4,000,007 (2)
-Salary Remaining : $2,387,439
Zach Bogosian $4,000,000 (3)
-Salary Remaining : $2,387,435
Kyle Connor $3,750,000 (1)
-Salary Remaining : $2,238,220
Kevin Roy $3,675,000 (1)
-Salary Remaining : $2,193,455
Taylor Aronson $3,500,000 (2)
-Salary Remaining : $2,089,005
Connor Ingram $3,100,000 (5)
-Salary Remaining : $1,850,262
Tyler Wotherspoon $3,000,000 (3)
-Salary Remaining : $1,790,576
Samu Perhonen $2,250,000 (3)
-Salary Remaining : $1,342,932
Casey Mittelstadt $2,000,000 (1)
-Salary Remaining : $1,193,717
Mattias Janmark Nylén $2,000,000 (3)
-Salary Remaining : $1,193,717
Patrik Virta $2,000,000 (2)
-Salary Remaining : $1,193,717
Taylor Raddysh $2,000,000 (2)
-Salary Remaining : $1,193,717
Bobby Brink $2,000,000 (1)
-Salary Remaining : $1,193,717
Thomas Harley $1,850,000 (3)
-Salary Remaining : $1,104,188
Julius Honka $1,800,000 (3)
-Salary Remaining : $1,074,346
Brett Kulak $1,800,000 (2)
-Salary Remaining : $1,074,346
Carl Dahlstrom $1,705,000 (3)
-Salary Remaining : $1,017,644
Rinat Valiev $1,500,000 (2)
-Salary Remaining : $895,288
Manuel Wiederer $1,500,000 (1)
-Salary Remaining : $895,288
Charles Hudon $1,400,000 (1)
-Salary Remaining : $835,602
Jason Robertson $950,000 (3)
-Salary Remaining : $567,016
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 : $238,743
Andreas Englund $320,000 (2)
Salary Remaining : $190,995
Anton Cederholm $320,000 (1)
Salary Remaining : $190,995
Brett Flemmings $300,000 (1)
Salary Remaining : $179,057
Kirill Ustimenko $260,000 (2)
Salary Remaining : $155,183
Ville Koivunen $220,000 (3)
Salary Remaining : $131,309
Tuukka Tieksola $210,000 (3)
Salary Remaining : $125,340
Adam Gaudette $200,000 (1)
Salary Remaining : $119,372
Lenni Killinen $200,000 (3)
Salary Remaining : $119,372
Dylan Demelo $190,000 (1)
Salary Remaining : $113,403
Joel Farabee $190,000 (2)
Salary Remaining : $113,403
Jake Neighbours $185,000 (1)
Salary Remaining : $110,419
Cole Eiserman $185,000 (3)
Salary Remaining : $110,419
Yegor Chinakhov $180,000 (3)
Salary Remaining : $107,435
Aarne Talvitie $170,000 (1)
Salary Remaining : $101,466
Robin Press $170,000 (1)
Salary Remaining : $101,466
Aaron Irving $170,000 (2)
Salary Remaining : $101,466
Artemi Knyazev $160,000 (3)
Salary Remaining : $95,497
Vadim Zherenko $150,000 (2)
Salary Remaining : $89,529
Boris Katchouk $140,000 (2)
Salary Remaining : $83,560
Robert Hägg $140,000 (1)
Salary Remaining : $83,560
Devon Levi $130,000 (1)
Salary Remaining : $77,592
Tyson Hinds $130,000 (1)
Salary Remaining : $77,592
Gabriel Fortier $128,000 (2)
Salary Remaining : $76,398
Jean-Christophe Beaudin $120,000 (1)
Salary Remaining : $71,623
Ivan Chekhovich $120,000 (1)
Salary Remaining : $71,623
Ryan Lindgren $100,000 (1)
Salary Remaining : $59,686
Dmitri Buchelnikov $100,000 (3)
Salary Remaining : $59,686
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 $97,342,823 $71,801,010 $13,198,990 $16,801,010 232952
Boston Bruins $104,250,921 $67,925,000 $17,075,000 $12,925,000 233053
Buffalo Sabres $134,459,809 $59,747,402 $25,252,598 $4,747,402 222951
Calgary Flames $60,346,895 $68,750,000 $16,250,000 $13,750,000 232851
Carolina Hurricanes $106,959,856 $65,020,000 $19,980,000 $10,020,000 232447
Chicago Blackhawks $19,338,847 $73,679,000 $11,321,000 $18,679,000 232649
Colorado Avalanche $115,624,783 $67,000,000 $18,000,000 $12,000,000 232548
Dallas Stars $66,779,827 $55,175,001 $29,824,999 $175,001 222345
Detroit Red Wings $115,176,335 $62,269,793 $22,730,207 $7,269,793 232649
Edmonton Oilers $128,825,548 $78,225,002 $6,774,998 $23,225,002 232750
Florida Panthers $59,014,839 $81,525,000 $3,475,000 $26,525,000 232750
Los Angeles Kings $56,792,886 $73,565,001 $11,434,999 $18,565,001 232750
Minnesota Wild $63,173,025 $70,990,000 $14,010,000 $15,990,000 232346
Montreal Canadiens $84,680,739 $75,110,005 $9,889,995 $20,110,005 243862
New Jersey Devils $94,497,935 $60,601,001 $24,398,999 $5,601,001 252651
New York Islanders $89,074,654 $65,675,001 $19,324,999 $10,675,001 232750
New York Rangers $75,576,692 $69,325,000 $15,675,000 $14,325,000 232649
Ottawa Senators $88,265,047 $75,410,004 $9,589,996 $20,410,004 232750
Philadelphia Flyers $60,495,266 $72,150,000 $12,850,000 $17,150,000 232346
Pittsburgh Penguins $83,859,480 $76,724,999 $8,275,001 $21,724,999 242751
San Jose Sharks $28,602,121 $80,600,001 $4,399,999 $25,600,001 232548
St-Louis Blues $135,562,999 $63,550,001 $21,449,999 $8,550,001 232245
Tampa Bay Lightning $129,320,509 $57,625,000 $27,375,000 $2,625,000 232548
Toronto Maple Leafs $193,324,327 $76,130,000 $8,870,000 $21,130,000 233053
Vancouver Canucks $75,700,393 $74,576,002 $10,423,998 $19,576,002 233053
Vegas Golden Knights $53,088,441 $82,223,502 $2,776,498 $27,223,502 232851
Washington Capitals $80,034,918 $77,329,567 $7,670,433 $22,329,567 232245
Winnipeg Jets $118,639,709 $61,132,007 $23,867,993 $6,132,007 232851