Day : 34
NYI - 3
WSH - 10
PIT - 4
NJD - 1
NSH - 2
WPG - 1
CHI - 6
ROB - 5
CHP - 3
HOU - 6
CHI - 8
LKE - 2
SJS - 2
DAN - 3
Day : 35
(9-4-2) - OTL1
(6-7-0) - W3
(10-6-1) - L1
(10-2-2) - W1
(7-7-1) - L1
(3-7-4) - OTL1
(9-7-0) - W2
(7-6-1) - W2
(9-6-0) - L1
(10-3-1) - L1
(13-2-2) - W3
(8-5-2) - OTL1
(1-12-3) - L5
(6-7-2) - L1
(12-4-1) - L2
(10-5-0) - W1
(9-6-1) - W2
(11-4-0) - W1
(6-8-2) - W2
(10-5-0) - L1
(7-7-2) - OTL1
(7-9-0) - W1
(8-7-2) - L2
(8-10-1) - L2
(9-6-0) - W1
(9-10-3) - W1
(6-8-2) - W1
(6-2-0) - W5

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 5174 - $150 - 5 174 - 100,00%
Level 2: 5000 - $100 - 5 000 - 100,00%
Level 3: 2000 - $85 - 2 000 - 100,00%
Level 4: 4000 - $55 - 4 000 - 100,00%
Luxury : 1000 - $300 - 1 000 - 100,00%
Total Capacity :17174
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - $50 - 2 000 - 100,00%
Farm Level 2: 1000 - $30 - 998 - 99,75%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left33
Average Attendance - %17 174 - 100,00%
Average Income per Game$1,966,100
Year to Date Revenue$15,728,800
Farm
Home Games Left33
Average Attendance - %2 998 - 99,92%
Average Income per Game$129,925
Year to Date Revenue$1,039,400

Expense

Pro Players Total Salaries$81,500,000
Pro Players Total Average Salaries$81,500,000
Farm Players Total Salaries$3,327,500
Farm Players Total Average Salaries$3,327,500
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Special Salary Cap Value$300,000
Pro Year To Date Expenses$15,310,595
Farm Year To Date Expenses$752,222
Pro Salary Cap Per Days$432,337
Pro Salary Cap To Date$14,724,454
Farm Salary Cap Per Days$16,455
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$64,881,300
Farm Estimated Season Revenue$4,287,525
Pro Remaining Season Days150
Pro Expenses Per Days$459,239
Pro Estimated Expenses$68,885,850
Farm Remaining Season Days155
Farm Expenses Per Days$22,897
Farm Estimated Expenses$3,549,035
Estimated Season Expenses$72,434,885
Estimated Season Salary Cap$79,875,004
Estimate Under Maximum Salary Cap of $89,000,050$9,125,046
Estimate Over Minimum Salary Cap of $69,000,050 $10,874,954
Current Bank Account$89,669,393
Projected Bank Account$86,403,333

Pro Players Salaries

Logan Couture $9,000,000 (2)
-Salary Remaining : $7,336,957
-Salary Average : $9,000,000
-Salary Average Remaining : $7,336,957
Zachary Werenski $8,800,000 (6)
-Salary Remaining : $7,173,913
-Salary Average : $8,800,000
-Salary Average Remaining : $7,173,913
Vladislav Kamenev $8,500,000 (4)
-Salary Remaining : $6,929,348
-Salary Average : $8,500,000
-Salary Average Remaining : $6,929,348
Ahti Oksanen $7,500,000 (3)
-Salary Remaining : $6,114,130
-Salary Average : $7,500,000
-Salary Average Remaining : $6,114,130
Vitek Vanecek $6,500,000 (5)
-Salary Remaining : $5,298,913
-Salary Average : $6,500,000
-Salary Average Remaining : $5,298,913
Ty Rattie $5,500,000 (1)
-Salary Remaining : $4,483,696
-Salary Average : $5,500,000
-Salary Average Remaining : $4,483,696
Vince Hinostroza $5,500,000 (3)
-Salary Remaining : $4,483,696
-Salary Average : $5,500,000
-Salary Average Remaining : $4,483,696
Brendan Leipsic $4,500,000 (1)
-Salary Remaining : $3,668,478
-Salary Average : $4,500,000
-Salary Average Remaining : $3,668,478
Brandon Gormley $4,250,000 (1)
-Salary Remaining : $3,464,674
-Salary Average : $4,250,000
-Salary Average Remaining : $3,464,674
Martin Necas $3,750,000 (1)
-Salary Remaining : $3,057,065
-Salary Average : $3,750,000
-Salary Average Remaining : $3,057,065
Sean Durzi $2,500,000 (1)
-Salary Remaining : $2,038,043
-Salary Average : $2,500,000
-Salary Average Remaining : $2,038,043
Rhett Gardner $2,000,000 (2)
-Salary Remaining : $1,630,435
-Salary Average : $2,000,000
-Salary Average Remaining : $1,630,435
Robert Hagg (Out of Payroll) $1,950,000 (1)
-Salary Remaining : $1,589,674
-Salary Average : $1,950,000
-Salary Average Remaining : $1,589,674
Adam Henrique $1,900,000 (1)
-Salary Remaining : $1,548,913
-Salary Average : $1,900,000
-Salary Average Remaining : $1,548,913
Erik Gustafsson $1,750,000 (2)
-Salary Remaining : $1,426,630
-Salary Average : $1,750,000
-Salary Average Remaining : $1,426,630
Adam Helewka $1,700,000 (1)
-Salary Remaining : $1,385,870
-Salary Average : $1,700,000
-Salary Average Remaining : $1,385,870
Pyotr Kochetkov $1,500,000 (1)
-Salary Remaining : $1,222,826
-Salary Average : $1,500,000
-Salary Average Remaining : $1,222,826
Jansen Harkins $1,500,000 (3)
-Salary Remaining : $1,222,826
-Salary Average : $1,500,000
-Salary Average Remaining : $1,222,826
Isac Lundeström $1,000,000 (1)
-Salary Remaining : $815,217
-Salary Average : $1,000,000
-Salary Average Remaining : $815,217
Owen Power $950,000 (3)
-Salary Remaining : $774,457
-Salary Average : $950,000
-Salary Average Remaining : $774,457
Scott Perunovich $950,000 (1)
-Salary Remaining : $774,457
-Salary Average : $950,000
-Salary Average Remaining : $774,457
Total Pro Players21
Salary Commitment
Year 2024 : $81,500,000
Year 2025 : $52,000,000
Year 2026 : $39,250,000
Year 2027 : $23,800,000
Salary Average Commitment
Year 2024 : $81,500,000
Year 2025 : $52,000,000
Year 2026 : $39,250,000
Year 2027 : $23,800,000
Salary Cap with 1 Way Contract
Year 2024 : $81,500,000
Year 2025 : $52,000,000
Year 2026 : $39,250,000
Year 2027 : $23,800,000

Farm Players Salaries

Erik Källgren $200,000 (2)
Salary Remaining : $164,021
Salary Average : $200,000
Salary Average Remaining : $164,021
Joe Morrow $200,000 (1)
Salary Remaining : $164,021
Salary Average : $200,000
Salary Average Remaining : $164,021
Max Willman $195,000 (1)
Salary Remaining : $159,921
Salary Average : $195,000
Salary Average Remaining : $159,921
Sheldon Rempal $195,000 (1)
Salary Remaining : $159,921
Salary Average : $195,000
Salary Average Remaining : $159,921
Mike Hardman $175,000 (1)
Salary Remaining : $143,519
Salary Average : $175,000
Salary Average Remaining : $143,519
Jake Bean $150,000 (1)
Salary Remaining : $123,016
Salary Average : $150,000
Salary Average Remaining : $123,016
Ryan Sproul $150,000 (1)
Salary Remaining : $123,016
Salary Average : $150,000
Salary Average Remaining : $123,016
T.J. Brodie $150,000 (1)
Salary Remaining : $123,016
Salary Average : $150,000
Salary Average Remaining : $123,016
Brad Morrison $150,000 (3)
Salary Remaining : $123,016
Salary Average : $150,000
Salary Average Remaining : $123,016
Kyle Wood (Out of Payroll) $125,000 (2)
Salary Remaining : $102,513
Salary Average : $125,000
Salary Average Remaining : $102,513
Carl Dahlstrom $125,000 (1)
Salary Remaining : $102,513
Salary Average : $125,000
Salary Average Remaining : $102,513
Calvin Thurkauf $120,000 (3)
Salary Remaining : $98,413
Salary Average : $120,000
Salary Average Remaining : $98,413
James Neal $115,000 (1)
Salary Remaining : $94,312
Salary Average : $115,000
Salary Average Remaining : $94,312
Danick Martel $100,000 (2)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Thomas Novak $100,000 (2)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Steven Kampfer $95,000 (1)
Salary Remaining : $77,910
Salary Average : $95,000
Salary Average Remaining : $77,910
Calen Addison $95,000 (2)
Salary Remaining : $77,910
Salary Average : $95,000
Salary Average Remaining : $77,910
Dominik Simon $95,000 (2)
Salary Remaining : $77,910
Salary Average : $95,000
Salary Average Remaining : $77,910
Nils Aman $95,000 (2)
Salary Remaining : $77,910
Salary Average : $95,000
Salary Average Remaining : $77,910
Jesper Frödén $95,000 (1)
Salary Remaining : $77,910
Salary Average : $95,000
Salary Average Remaining : $77,910
Benoit-Olivier Groulx $92,500 (1)
Salary Remaining : $75,860
Salary Average : $92,500
Salary Average Remaining : $75,860
Justin Barron (Out of Payroll) $92,500 (2)
Salary Remaining : $75,860
Salary Average : $92,500
Salary Average Remaining : $75,860
Kirill Ustimenko $90,000 (1)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Wade Allison $85,000 (2)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Kyle Olson $85,000 (1)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Donovan Sebrango $80,000 (2)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Hannibal Weitzmann $77,500 (1)
Salary Remaining : $63,558
Salary Average : $77,500
Salary Average Remaining : $63,558
Total Farm Players27
Salary Commitment
Year 2024 : $3,327,500
Year 2025 : $1,337,500
Year 2026 : $270,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $3,327,500
Year 2025 : $1,337,500
Year 2026 : $270,000
Year 2027 : $0

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 7665 - $150 - 7 665 - 100,00%
Level 2: 6000 - $125 - 6 000 - 100,00%
Level 3: 3000 - $100 - 3 000 - 100,00%
Level 4: 5000 - $99 - 5 000 - 100,00%
Luxury : 2000 - $400 - 1 982 - 99,09%
Total Capacity :23665
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - $45 - 2 000 - 99,99%
Farm Level 2: 1000 - $30 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left33
Average Attendance - %23 647 - 99,92%
Average Income per Game$3,487,450
Year to Date Revenue$27,899,600
Farm
Home Games Left34
Average Attendance - %3 000 - 99,99%
Average Income per Game$119,987
Year to Date Revenue$839,910

Expense

Pro Players Total Salaries$87,525,000
Pro Players Total Average Salaries$87,525,000
Farm Players Total Salaries$3,100,000
Farm Players Total Average Salaries$3,100,000
Coaches Total Salaries$4,600,000
Luxury Taxe Total$0
Special Salary Cap Value$300,000
Pro Year To Date Expenses$16,727,456
Farm Year To Date Expenses$845,961
Pro Salary Cap Per Days$475,679
Pro Salary Cap To Date$16,173,086
Farm Salary Cap Per Days$16,402
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$115,085,850
Farm Estimated Season Revenue$4,079,563
Pro Remaining Season Days150
Pro Expenses Per Days$491,984
Pro Estimated Expenses$73,797,600
Farm Remaining Season Days155
Farm Expenses Per Days$24,868
Farm Estimated Expenses$3,854,540
Estimated Season Expenses$77,652,140
Estimated Season Salary Cap$87,824,936
Estimate Under Maximum Salary Cap of $89,000,050$1,175,114
Estimate Over Minimum Salary Cap of $69,000,050 $18,824,886
Current Bank Account$55,248,048
Projected Bank Account$96,761,321

Pro Players Salaries

David Pastrnak $10,000,000 (5)
-Salary Remaining : $8,152,174
-Salary Average : $10,000,000
-Salary Average Remaining : $8,152,174
Ryan Nugent-Hopkins $9,000,000 (6)
-Salary Remaining : $7,336,957
-Salary Average : $9,000,000
-Salary Average Remaining : $7,336,957
Matt Duchene $8,500,000 (2)
-Salary Remaining : $6,929,348
-Salary Average : $8,500,000
-Salary Average Remaining : $6,929,348
Igor Shestyorkin $7,700,000 (4)
-Salary Remaining : $6,277,174
-Salary Average : $7,700,000
-Salary Average Remaining : $6,277,174
Oliver Ekman-Larsson $7,500,000 (3)
-Salary Remaining : $6,114,130
-Salary Average : $7,500,000
-Salary Average Remaining : $6,114,130
Brad Marchand $6,500,000 (2)
-Salary Remaining : $5,298,913
-Salary Average : $6,500,000
-Salary Average Remaining : $5,298,913
Nico Hischier $6,300,000 (2)
-Salary Remaining : $5,135,870
-Salary Average : $6,300,000
-Salary Average Remaining : $5,135,870
Derrick Pouliot $4,500,000 (2)
-Salary Remaining : $3,668,478
-Salary Average : $4,500,000
-Salary Average Remaining : $3,668,478
Nathan Beaulieu $4,250,000 (1)
-Salary Remaining : $3,464,674
-Salary Average : $4,250,000
-Salary Average Remaining : $3,464,674
Jonas Brodin $4,000,000 (1)
-Salary Remaining : $3,260,870
-Salary Average : $4,000,000
-Salary Average Remaining : $3,260,870
Adam Boqvist $4,000,000 (1)
-Salary Remaining : $3,260,870
-Salary Average : $4,000,000
-Salary Average Remaining : $3,260,870
Radek Faksa $3,500,000 (1)
-Salary Remaining : $2,853,261
-Salary Average : $3,500,000
-Salary Average Remaining : $2,853,261
Marko Dano $2,400,000 (1)
-Salary Remaining : $1,956,522
-Salary Average : $2,400,000
-Salary Average Remaining : $1,956,522
Frédérik Gauthier $2,300,000 (1)
-Salary Remaining : $1,875,000
-Salary Average : $2,300,000
-Salary Average Remaining : $1,875,000
Mark Visentin $2,000,000 (3)
-Salary Remaining : $1,630,435
-Salary Average : $2,000,000
-Salary Average Remaining : $1,630,435
Joe Snively $1,150,000 (1)
-Salary Remaining : $937,500
-Salary Average : $1,150,000
-Salary Average Remaining : $937,500
Xavier Ouellet $1,100,000 (1)
-Salary Remaining : $896,739
-Salary Average : $1,100,000
-Salary Average Remaining : $896,739
Matias Maccelli $950,000 (3)
-Salary Remaining : $774,457
-Salary Average : $950,000
-Salary Average Remaining : $774,457
Kent Johnson $950,000 (2)
-Salary Remaining : $774,457
-Salary Average : $950,000
-Salary Average Remaining : $774,457
Cole Sillinger $925,000 (2)
-Salary Remaining : $754,076
-Salary Average : $925,000
-Salary Average Remaining : $754,076
Total Pro Players20
Salary Commitment
Year 2024 : $87,525,000
Year 2025 : $64,825,000
Year 2026 : $37,150,000
Year 2027 : $26,700,000
Salary Average Commitment
Year 2024 : $87,525,000
Year 2025 : $64,825,000
Year 2026 : $37,150,000
Year 2027 : $26,700,000
Salary Cap with 1 Way Contract
Year 2024 : $87,525,000
Year 2025 : $64,825,000
Year 2026 : $37,150,000
Year 2027 : $26,700,000

Farm Players Salaries

Mattias Norstebo $185,000 (1)
Salary Remaining : $151,720
Salary Average : $185,000
Salary Average Remaining : $151,720
Roland McKeown $180,000 (2)
Salary Remaining : $147,619
Salary Average : $180,000
Salary Average Remaining : $147,619
Simon Tremblay $175,000 (2)
Salary Remaining : $143,519
Salary Average : $175,000
Salary Average Remaining : $143,519
Jacob Bryson $155,000 (2)
Salary Remaining : $127,116
Salary Average : $155,000
Salary Average Remaining : $127,116
Jan Rutta $150,000 (2)
Salary Remaining : $123,016
Salary Average : $150,000
Salary Average Remaining : $123,016
Déreck Baribeau $150,000 (3)
Salary Remaining : $123,016
Salary Average : $150,000
Salary Average Remaining : $123,016
John Quenneville $140,000 (1)
Salary Remaining : $114,815
Salary Average : $140,000
Salary Average Remaining : $114,815
Alexander Dergachyov $140,000 (1)
Salary Remaining : $114,815
Salary Average : $140,000
Salary Average Remaining : $114,815
Marcus Hogberg $140,000 (2)
Salary Remaining : $114,815
Salary Average : $140,000
Salary Average Remaining : $114,815
Alexander Urbom $130,000 (1)
Salary Remaining : $106,614
Salary Average : $130,000
Salary Average Remaining : $106,614
Tomas Tatar $130,000 (1)
Salary Remaining : $106,614
Salary Average : $130,000
Salary Average Remaining : $106,614
Damien Giroux $120,000 (3)
Salary Remaining : $98,413
Salary Average : $120,000
Salary Average Remaining : $98,413
Colin Wilson $120,000 (2)
Salary Remaining : $98,413
Salary Average : $120,000
Salary Average Remaining : $98,413
Tim Gettinger $110,000 (2)
Salary Remaining : $90,212
Salary Average : $110,000
Salary Average Remaining : $90,212
Chad Yetman $110,000 (2)
Salary Remaining : $90,212
Salary Average : $110,000
Salary Average Remaining : $90,212
Jacob Christiansen $100,000 (1)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Max Golod $100,000 (3)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Graeme Clarke $90,000 (3)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Alex Dubeau $90,000 (1)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Karl Henriksson $85,000 (3)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Ryan McGregor $85,000 (1)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Andrey Pedan $85,000 (1)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Noel Gunler $85,000 (2)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Gavin White $85,000 (3)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Julius Bergman $80,000 (1)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Keean Washkurak $80,000 (2)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Total Farm Players26
Salary Commitment
Year 2024 : $3,100,000
Year 2025 : $1,935,000
Year 2026 : $630,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $3,100,000
Year 2025 : $1,935,000
Year 2026 : $630,000
Year 2027 : $0

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Center
Level 1: 8500 - $150 - 8 500 - 100,00%
Level 2: 5500 - $125 - 5 500 - 100,00%
Level 3: 3070 - $100 - 3 070 - 100,00%
Level 4: 4000 - $75 - 4 000 - 100,00%
Luxury : 1000 - $400 - 1 000 - 100,00%
Total Capacity :22070
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - $50 - 2 000 - 100,00%
Farm Level 2: 1000 - $30 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left33
Average Attendance - %22 070 - 100,00%
Average Income per Game$2,969,500
Year to Date Revenue$23,756,000
Farm
Home Games Left33
Average Attendance - %3 000 - 100,00%
Average Income per Game$130,000
Year to Date Revenue$1,040,000

Expense

Pro Players Total Salaries$80,250,000
Pro Players Total Average Salaries$81,458,334
Farm Players Total Salaries$2,637,500
Farm Players Total Average Salaries$2,637,500
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$300,000
Pro Year To Date Expenses$15,327,182
Farm Year To Date Expenses$827,378
Pro Salary Cap Per Days$442,708
Pro Salary Cap To Date$14,936,317
Farm Salary Cap Per Days$13,955
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$97,993,500
Farm Estimated Season Revenue$4,290,000
Pro Remaining Season Days150
Pro Expenses Per Days$452,446
Pro Estimated Expenses$67,866,900
Farm Remaining Season Days155
Farm Expenses Per Days$24,537
Farm Estimated Expenses$3,803,235
Estimated Season Expenses$71,670,135
Estimated Season Salary Cap$81,642,517
Estimate Under Maximum Salary Cap of $89,000,050$7,357,533
Estimate Over Minimum Salary Cap of $69,000,050 $12,642,467
Current Bank Account$78,264,797
Projected Bank Account$108,878,162

Pro Players Salaries

Seth Jones $7,800,000 (3)
-Salary Remaining : $6,358,696
-Salary Average : $7,800,000
-Salary Average Remaining : $6,358,696
Valeri Nichushkin $7,450,000 (3)
-Salary Remaining : $6,073,370
-Salary Average : $7,450,000
-Salary Average Remaining : $6,073,370
Bo Horvat $7,000,000 (3)
-Salary Remaining : $5,706,522
-Salary Average : $7,000,000
-Salary Average Remaining : $5,706,522
Jesper Bratt $6,250,000 (6)
-Salary Remaining : $5,095,109
-Salary Average : $6,250,000
-Salary Average Remaining : $5,095,109
William Karlsson $6,000,000 (4)
-Salary Remaining : $4,891,304
-Salary Average : $6,000,000
-Salary Average Remaining : $4,891,304
Casey Mittelstadt $5,000,000 (2)
-Salary Remaining : $4,076,087
-Salary Average : $5,000,000
-Salary Average Remaining : $4,076,087
Tyler Myers $5,000,000 (3)
-Salary Remaining : $4,076,087
-Salary Average : $5,000,000
-Salary Average Remaining : $4,076,087
Phillip Danault $4,700,000 (1)
-Salary Remaining : $3,831,522
-Salary Average : $4,700,000
-Salary Average Remaining : $3,831,522
Eric Gelinas $3,500,000 (3)
-Salary Remaining : $2,853,261
-Salary Average : $3,500,000
-Salary Average Remaining : $2,853,261
Joe Veleno $3,200,000 (5)
-Salary Remaining : $2,608,696
-Salary Average : $3,200,000
-Salary Average Remaining : $2,608,696
K'Andre Miller $3,000,000 (3)
-Salary Remaining : $2,445,652
-Salary Average : $3,000,000
-Salary Average Remaining : $2,445,652
Filip Gustavsson $3,000,000 (5)
-Salary Remaining : $2,445,652
-Salary Average : $4,208,334
-Salary Average Remaining : $3,430,707
Alexander Alexeyev $2,950,000 (4)
-Salary Remaining : $2,404,891
-Salary Average : $2,950,000
-Salary Average Remaining : $2,404,891
Darren Dietz $2,750,000 (1)
-Salary Remaining : $2,241,848
-Salary Average : $2,750,000
-Salary Average Remaining : $2,241,848
Lawson Crouse $2,500,000 (4)
-Salary Remaining : $2,038,043
-Salary Average : $2,500,000
-Salary Average Remaining : $2,038,043
Matt Roy $2,400,000 (2)
-Salary Remaining : $1,956,522
-Salary Average : $2,400,000
-Salary Average Remaining : $1,956,522
Ivan Nalimov $1,900,000 (4)
-Salary Remaining : $1,548,913
-Salary Average : $1,900,000
-Salary Average Remaining : $1,548,913
Max Jones $1,800,000 (1)
-Salary Remaining : $1,467,391
-Salary Average : $1,800,000
-Salary Average Remaining : $1,467,391
Nick Bjugstad $1,600,000 (3)
-Salary Remaining : $1,304,348
-Salary Average : $1,600,000
-Salary Average Remaining : $1,304,348
Joel Eriksson Ek $1,500,000 (1)
-Salary Remaining : $1,222,826
-Salary Average : $1,500,000
-Salary Average Remaining : $1,222,826
Anton Lundell $950,000 (2)
-Salary Remaining : $774,457
-Salary Average : $950,000
-Salary Average Remaining : $774,457
Total Pro Players21
Salary Commitment
Year 2024 : $80,250,000
Year 2025 : $70,000,000
Year 2026 : $62,650,000
Year 2027 : $28,300,000
Salary Average Commitment
Year 2024 : $81,458,334
Year 2025 : $70,708,334
Year 2026 : $62,358,334
Year 2027 : $27,008,334
Salary Cap with 1 Way Contract
Year 2024 : $81,458,334
Year 2025 : $70,708,334
Year 2026 : $62,358,334
Year 2027 : $27,008,334

Farm Players Salaries

Niko Mikkola $190,000 (2)
Salary Remaining : $155,820
Salary Average : $190,000
Salary Average Remaining : $155,820
Samuel Blais $180,000 (2)
Salary Remaining : $147,619
Salary Average : $180,000
Salary Average Remaining : $147,619
Oskar Sundqvist $160,000 (3)
Salary Remaining : $131,217
Salary Average : $160,000
Salary Average Remaining : $131,217
Maximilian Veronneau $160,000 (4)
Salary Remaining : $131,217
Salary Average : $160,000
Salary Average Remaining : $131,217
Sakari Manninen $150,000 (1)
Salary Remaining : $123,016
Salary Average : $150,000
Salary Average Remaining : $123,016
Radim Zohorna $150,000 (1)
Salary Remaining : $123,016
Salary Average : $150,000
Salary Average Remaining : $123,016
Frédéric Allard $140,000 (1)
Salary Remaining : $114,815
Salary Average : $140,000
Salary Average Remaining : $114,815
Kyle Clifford $130,000 (2)
Salary Remaining : $106,614
Salary Average : $130,000
Salary Average Remaining : $106,614
Lucas Carlsson $125,000 (2)
Salary Remaining : $102,513
Salary Average : $125,000
Salary Average Remaining : $102,513
Brendan Burke $125,000 (1)
Salary Remaining : $102,513
Salary Average : $125,000
Salary Average Remaining : $102,513
Brock McGinn $125,000 (2)
Salary Remaining : $102,513
Salary Average : $125,000
Salary Average Remaining : $102,513
MacKenzie MacEachern $120,000 (4)
Salary Remaining : $98,413
Salary Average : $120,000
Salary Average Remaining : $98,413
Malte Strömwall $120,000 (1)
Salary Remaining : $98,413
Salary Average : $120,000
Salary Average Remaining : $98,413
Buddy Robinson $110,000 (1)
Salary Remaining : $90,212
Salary Average : $110,000
Salary Average Remaining : $90,212
Casey Cizikas $100,000 (2)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Dylan Sikura $100,000 (1)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Ryan Lomberg $97,500 (1)
Salary Remaining : $79,960
Salary Average : $97,500
Salary Average Remaining : $79,960
Tyler Tucker $95,000 (1)
Salary Remaining : $77,910
Salary Average : $95,000
Salary Average Remaining : $77,910
Gregorio Gios $90,000 (1)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Yaniv Perets $85,000 (1)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Ty Emberson $85,000 (1)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Total Farm Players21
Salary Commitment
Year 2024 : $2,637,500
Year 2025 : $1,290,000
Year 2026 : $440,000
Year 2027 : $280,000
Salary Average Commitment
Year 2024 : $2,637,500
Year 2025 : $1,290,000
Year 2026 : $440,000
Year 2027 : $280,000

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 7500 - $150 - 7 500 - 100,00%
Level 2: 6500 - $100 - 6 500 - 100,00%
Level 3: 3289 - $75 - 3 289 - 100,00%
Level 4: 5000 - $50 - 5 000 - 100,00%
Luxury : 2000 - $400 - 1 989 - 99,46%
Total Capacity :24289
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - $35 - 1 998 - 99,92%
Farm Level 2: 1000 - $15 - 999 - 99,93%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left33
Average Attendance - %24 278 - 99,96%
Average Income per Game$3,067,325
Year to Date Revenue$24,538,600
Farm
Home Games Left33
Average Attendance - %2 998 - 99,92%
Average Income per Game$84,932
Year to Date Revenue$679,455

Expense

Pro Players Total Salaries$91,895,000
Pro Players Total Average Salaries$91,145,000
Farm Players Total Salaries$2,470,000
Farm Players Total Average Salaries$2,470,000
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Special Salary Cap Value($2,148,500)
Pro Year To Date Expenses$17,361,022
Farm Year To Date Expenses$777,946
Pro Salary Cap Per Days$495,353
Pro Salary Cap To Date$16,760,480
Farm Salary Cap Per Days$13,069
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$101,221,725
Farm Estimated Season Revenue$2,802,752
Pro Remaining Season Days150
Pro Expenses Per Days$513,016
Pro Estimated Expenses$76,952,400
Farm Remaining Season Days155
Farm Expenses Per Days$23,651
Farm Estimated Expenses$3,665,905
Estimated Season Expenses$80,618,305
Estimated Season Salary Cap$88,914,930
Estimate Under Maximum Salary Cap of $89,000,050$85,120
Estimate Over Minimum Salary Cap of $69,000,050 $19,914,880
Current Bank Account$56,677,934
Projected Bank Account$80,084,106

Pro Players Salaries

Sidney Crosby $10,000,000 (2)
-Salary Remaining : $8,152,174
-Salary Average : $10,000,000
-Salary Average Remaining : $8,152,174
Alex Galchenyuk $8,500,000 (3)
-Salary Remaining : $6,929,348
-Salary Average : $8,500,000
-Salary Average Remaining : $6,929,348
Jacob Trouba $8,000,000 (2)
-Salary Remaining : $6,521,739
-Salary Average : $7,250,000
-Salary Average Remaining : $5,910,326
Darnell Nurse $8,000,000 (4)
-Salary Remaining : $6,521,739
-Salary Average : $8,000,000
-Salary Average Remaining : $6,521,739
John Carlson $8,000,000 (3)
-Salary Remaining : $6,521,739
-Salary Average : $8,000,000
-Salary Average Remaining : $6,521,739
Teuvo Teravainen $8,000,000 (4)
-Salary Remaining : $6,521,739
-Salary Average : $8,000,000
-Salary Average Remaining : $6,521,739
Evander Kane $7,995,000 (3)
-Salary Remaining : $6,517,663
-Salary Average : $7,995,000
-Salary Average Remaining : $6,517,663
Robby Fabbri $7,500,000 (3)
-Salary Remaining : $6,114,130
-Salary Average : $7,500,000
-Salary Average Remaining : $6,114,130
Olli Maatta $5,000,000 (3)
-Salary Remaining : $4,076,087
-Salary Average : $5,000,000
-Salary Average Remaining : $4,076,087
Jack Campbell $4,250,000 (1)
-Salary Remaining : $3,464,674
-Salary Average : $4,250,000
-Salary Average Remaining : $3,464,674
Markus Nutivaara $2,750,000 (2)
-Salary Remaining : $2,241,848
-Salary Average : $2,750,000
-Salary Average Remaining : $2,241,848
Otto Leskinen $1,800,000 (2)
-Salary Remaining : $1,467,391
-Salary Average : $1,800,000
-Salary Average Remaining : $1,467,391
Noah Cates $1,500,000 (1)
-Salary Remaining : $1,222,826
-Salary Average : $1,500,000
-Salary Average Remaining : $1,222,826
Ian Mitchell $1,500,000 (1)
-Salary Remaining : $1,222,826
-Salary Average : $1,500,000
-Salary Average Remaining : $1,222,826
Michael McLeod $1,300,000 (1)
-Salary Remaining : $1,059,783
-Salary Average : $1,300,000
-Salary Average Remaining : $1,059,783
Carter Verhaeghe $1,250,000 (1)
-Salary Remaining : $1,019,022
-Salary Average : $1,250,000
-Salary Average Remaining : $1,019,022
Keith Petruzzelli $1,250,000 (1)
-Salary Remaining : $1,019,022
-Salary Average : $1,250,000
-Salary Average Remaining : $1,019,022
Ryan Spooner $1,200,000 (2)
-Salary Remaining : $978,261
-Salary Average : $1,200,000
-Salary Average Remaining : $978,261
Eric Robinson $1,200,000 (1)
-Salary Remaining : $978,261
-Salary Average : $1,200,000
-Salary Average Remaining : $978,261
Jonathan Quick $1,000,000 (1)
-Salary Remaining : $815,217
-Salary Average : $1,000,000
-Salary Average Remaining : $815,217
Cody Glass $1,000,000 (1)
-Salary Remaining : $815,217
-Salary Average : $1,000,000
-Salary Average Remaining : $815,217
Jack Drury $900,000 (2)
-Salary Remaining : $733,696
-Salary Average : $900,000
-Salary Average Remaining : $733,696
Total Pro Players22
Salary Commitment
Year 2024 : $91,895,000
Year 2025 : $77,645,000
Year 2026 : $52,995,000
Year 2027 : $16,000,000
Salary Average Commitment
Year 2024 : $91,145,000
Year 2025 : $76,895,000
Year 2026 : $52,995,000
Year 2027 : $16,000,000
Salary Cap with 1 Way Contract
Year 2024 : $91,145,000
Year 2025 : $76,895,000
Year 2026 : $52,995,000
Year 2027 : $16,000,000

Farm Players Salaries

Trevor Cox $180,000 (3)
Salary Remaining : $147,619
Salary Average : $180,000
Salary Average Remaining : $147,619
Alan Quine $180,000 (2)
Salary Remaining : $147,619
Salary Average : $180,000
Salary Average Remaining : $147,619
Kevin Lankinen $170,000 (1)
Salary Remaining : $139,418
Salary Average : $170,000
Salary Average Remaining : $139,418
Yevgeni Svechnikov $165,000 (3)
Salary Remaining : $135,317
Salary Average : $165,000
Salary Average Remaining : $135,317
Leon Gawanke $150,000 (1)
Salary Remaining : $123,016
Salary Average : $150,000
Salary Average Remaining : $123,016
Jason Fram $140,000 (1)
Salary Remaining : $114,815
Salary Average : $140,000
Salary Average Remaining : $114,815
Ty Smith $130,000 (1)
Salary Remaining : $106,614
Salary Average : $130,000
Salary Average Remaining : $106,614
Nick Merkley $100,000 (1)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Jacob Olofsson $90,000 (1)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Kody Clark $90,000 (1)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Niklas Hansson $87,500 (1)
Salary Remaining : $71,759
Salary Average : $87,500
Salary Average Remaining : $71,759
Callum Booth $87,500 (2)
Salary Remaining : $71,759
Salary Average : $87,500
Salary Average Remaining : $71,759
J.T. Compher $87,500 (1)
Salary Remaining : $71,759
Salary Average : $87,500
Salary Average Remaining : $71,759
Ryder Rolston $85,000 (3)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Ronan Seeley $85,000 (3)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Filip Hallander $85,000 (2)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Rihards Bukarts $85,000 (1)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Daniel Torgersson $82,500 (3)
Salary Remaining : $67,659
Salary Average : $82,500
Salary Average Remaining : $67,659
Dennis Gilbert $80,000 (1)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Chris Kreider $80,000 (1)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Jakob Ragnarsson $77,500 (1)
Salary Remaining : $63,558
Salary Average : $77,500
Salary Average Remaining : $63,558
Simon Kubicek $77,500 (3)
Salary Remaining : $63,558
Salary Average : $77,500
Salary Average Remaining : $63,558
Michal Gut $75,000 (3)
Salary Remaining : $61,508
Salary Average : $75,000
Salary Average Remaining : $61,508
Total Farm Players23
Salary Commitment
Year 2024 : $2,470,000
Year 2025 : $1,102,500
Year 2026 : $750,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,470,000
Year 2025 : $1,102,500
Year 2026 : $750,000
Year 2027 : $0

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 7500 - $150 - 7 500 - 100,00%
Level 2: 6180 - $125 - 6 180 - 100,00%
Level 3: 4000 - $100 - 3 737 - 93,43%
Level 4: 4000 - $99 - 4 000 - 100,00%
Luxury : 3000 - $350 - 2 904 - 96,80%
Total Capacity :24680
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - $200 - 812 - 40,62%
Farm Level 2: 1000 - $150 - 394 - 39,38%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left33
Average Attendance - %24 321 - 98,55%
Average Income per Game$3,683,613
Year to Date Revenue$29,468,900
Farm
Home Games Left33
Average Attendance - %1 206 - 40,20%
Average Income per Game$221,538
Year to Date Revenue$1,772,300

Expense

Pro Players Total Salaries$71,775,000
Pro Players Total Average Salaries$71,775,000
Farm Players Total Salaries$3,810,000
Farm Players Total Average Salaries$3,810,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$350,000
Pro Year To Date Expenses$13,909,502
Farm Year To Date Expenses$955,230
Pro Salary Cap Per Days$390,082
Pro Salary Cap To Date$13,262,788
Farm Salary Cap Per Days$20,159
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$121,559,212
Farm Estimated Season Revenue$7,310,738
Pro Remaining Season Days150
Pro Expenses Per Days$409,103
Pro Estimated Expenses$61,365,450
Farm Remaining Season Days155
Farm Expenses Per Days$28,095
Farm Estimated Expenses$4,354,725
Estimated Season Expenses$65,720,175
Estimated Season Salary Cap$72,125,088
Estimate Under Maximum Salary Cap of $89,000,050$16,874,962
Estimate Over Minimum Salary Cap of $69,000,050 $3,125,038
Current Bank Account$113,435,704
Projected Bank Account$176,585,479

Pro Players Salaries

Drew Doughty $9,750,000 (4)
-Salary Remaining : $7,948,370
-Salary Average : $9,750,000
-Salary Average Remaining : $7,948,370
Jaccob Slavin $6,250,000 (1)
-Salary Remaining : $5,095,109
-Salary Average : $6,250,000
-Salary Average Remaining : $5,095,109
Pavel Zacha $5,500,000 (5)
-Salary Remaining : $4,483,696
-Salary Average : $5,500,000
-Salary Average Remaining : $4,483,696
Scott Harrington $5,000,000 (2)
-Salary Remaining : $4,076,087
-Salary Average : $5,000,000
-Salary Average Remaining : $4,076,087
Matt Hackett $4,250,000 (1)
-Salary Remaining : $3,464,674
-Salary Average : $4,250,000
-Salary Average Remaining : $3,464,674
Kasperi Kapanen $4,125,000 (2)
-Salary Remaining : $3,362,772
-Salary Average : $4,125,000
-Salary Average Remaining : $3,362,772
Rudolfs Balcers $4,100,000 (5)
-Salary Remaining : $3,342,391
-Salary Average : $4,100,000
-Salary Average Remaining : $3,342,391
Sonny Milano $4,100,000 (4)
-Salary Remaining : $3,342,391
-Salary Average : $4,100,000
-Salary Average Remaining : $3,342,391
Kevin Stenlund $3,400,000 (2)
-Salary Remaining : $2,771,739
-Salary Average : $3,400,000
-Salary Average Remaining : $2,771,739
Oscar Dansk $3,100,000 (2)
-Salary Remaining : $2,527,174
-Salary Average : $3,100,000
-Salary Average Remaining : $2,527,174
Erik Foley $2,950,000 (4)
-Salary Remaining : $2,404,891
-Salary Average : $2,950,000
-Salary Average Remaining : $2,404,891
Robin Kovacs $2,850,000 (2)
-Salary Remaining : $2,323,370
-Salary Average : $2,850,000
-Salary Average Remaining : $2,323,370
Adam Ruzicka $2,500,000 (2)
-Salary Remaining : $2,038,043
-Salary Average : $2,500,000
-Salary Average Remaining : $2,038,043
Maxime Lajoie $2,500,000 (3)
-Salary Remaining : $2,038,043
-Salary Average : $2,500,000
-Salary Average Remaining : $2,038,043
Caleb Jones $2,200,000 (4)
-Salary Remaining : $1,793,478
-Salary Average : $2,200,000
-Salary Average Remaining : $1,793,478
Jack Lafontaine $1,800,000 (4)
-Salary Remaining : $1,467,391
-Salary Average : $1,800,000
-Salary Average Remaining : $1,467,391
Fabian Zetterlund $1,650,000 (2)
-Salary Remaining : $1,345,109
-Salary Average : $1,650,000
-Salary Average Remaining : $1,345,109
Conor Timmins $1,500,000 (1)
-Salary Remaining : $1,222,826
-Salary Average : $1,500,000
-Salary Average Remaining : $1,222,826
Justin Brazeau $1,400,000 (1)
-Salary Remaining : $1,141,304
-Salary Average : $1,400,000
-Salary Average Remaining : $1,141,304
Riley Damiani $1,000,000 (1)
-Salary Remaining : $815,217
-Salary Average : $1,000,000
-Salary Average Remaining : $815,217
Brock Faber $950,000 (3)
-Salary Remaining : $774,457
-Salary Average : $950,000
-Salary Average Remaining : $774,457
Jacob Peterson $900,000 (1)
-Salary Remaining : $733,696
-Salary Average : $900,000
-Salary Average Remaining : $733,696
Total Pro Players22
Salary Commitment
Year 2024 : $71,775,000
Year 2025 : $56,475,000
Year 2026 : $33,850,000
Year 2027 : $30,400,000
Salary Average Commitment
Year 2024 : $71,775,000
Year 2025 : $56,475,000
Year 2026 : $33,850,000
Year 2027 : $30,400,000
Salary Cap with 1 Way Contract
Year 2024 : $71,775,000
Year 2025 : $56,475,000
Year 2026 : $33,850,000
Year 2027 : $30,400,000

Farm Players Salaries

Mathias From $200,000 (4)
Salary Remaining : $164,021
Salary Average : $200,000
Salary Average Remaining : $164,021
Andreas Borgman $200,000 (3)
Salary Remaining : $164,021
Salary Average : $200,000
Salary Average Remaining : $164,021
Clark Bishop $200,000 (3)
Salary Remaining : $164,021
Salary Average : $200,000
Salary Average Remaining : $164,021
Joachim Nermark $200,000 (3)
Salary Remaining : $164,021
Salary Average : $200,000
Salary Average Remaining : $164,021
Greg McKegg $200,000 (3)
Salary Remaining : $164,021
Salary Average : $200,000
Salary Average Remaining : $164,021
Vincent Trocheck $200,000 (4)
Salary Remaining : $164,021
Salary Average : $200,000
Salary Average Remaining : $164,021
Andrew Nielsen $200,000 (4)
Salary Remaining : $164,021
Salary Average : $200,000
Salary Average Remaining : $164,021
Mikko Koskinen $195,000 (2)
Salary Remaining : $159,921
Salary Average : $195,000
Salary Average Remaining : $159,921
Josh Bailey $190,000 (3)
Salary Remaining : $155,820
Salary Average : $190,000
Salary Average Remaining : $155,820
Guillaume Brisebois $180,000 (1)
Salary Remaining : $147,619
Salary Average : $180,000
Salary Average Remaining : $147,619
Sami Niku $160,000 (1)
Salary Remaining : $131,217
Salary Average : $160,000
Salary Average Remaining : $131,217
Jujhar Khaira $150,000 (3)
Salary Remaining : $123,016
Salary Average : $150,000
Salary Average Remaining : $123,016
James Reimer $140,000 (2)
Salary Remaining : $114,815
Salary Average : $140,000
Salary Average Remaining : $114,815
Jakob Stenqvist $140,000 (1)
Salary Remaining : $114,815
Salary Average : $140,000
Salary Average Remaining : $114,815
Artyom Minulin $140,000 (1)
Salary Remaining : $114,815
Salary Average : $140,000
Salary Average Remaining : $114,815
Amir Garayev $140,000 (2)
Salary Remaining : $114,815
Salary Average : $140,000
Salary Average Remaining : $114,815
Johannes Kinnvall $140,000 (4)
Salary Remaining : $114,815
Salary Average : $140,000
Salary Average Remaining : $114,815
Connor Dewar $120,000 (2)
Salary Remaining : $98,413
Salary Average : $120,000
Salary Average Remaining : $98,413
Ben Mirageas $100,000 (2)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Dmitri Voronkov $92,500 (1)
Salary Remaining : $75,860
Salary Average : $92,500
Salary Average Remaining : $75,860
Egor Afanasyev $90,000 (3)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Nikita Grebyonkin $90,000 (2)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Grigori Denisenko $90,000 (2)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Cédric Paré $87,500 (1)
Salary Remaining : $71,759
Salary Average : $87,500
Salary Average Remaining : $71,759
Helge Grans $85,000 (1)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Yegor Zavragin $80,000 (3)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Total Farm Players26
Salary Commitment
Year 2024 : $3,810,000
Year 2025 : $2,925,000
Year 2026 : $2,050,000
Year 2027 : $740,000
Salary Average Commitment
Year 2024 : $3,810,000
Year 2025 : $2,925,000
Year 2026 : $2,050,000
Year 2027 : $740,000

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6500 - $150 - 6 500 - 100,00%
Level 2: 5500 - $120 - 5 500 - 100,00%
Level 3: 2500 - $70 - 2 500 - 100,00%
Level 4: 4500 - $50 - 4 500 - 100,00%
Luxury : 1500 - $400 - 1 500 - 100,00%
Total Capacity :20500
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - $35 - 2 000 - 100,00%
Farm Level 2: 1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left33
Average Attendance - %20 500 - 100,00%
Average Income per Game$2,635,000
Year to Date Revenue$21,080,000
Farm
Home Games Left33
Average Attendance - %3 000 - 100,00%
Average Income per Game$85,000
Year to Date Revenue$680,000

Expense

Pro Players Total Salaries$79,200,000
Pro Players Total Average Salaries$80,200,000
Farm Players Total Salaries$3,237,500
Farm Players Total Average Salaries$3,237,500
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Special Salary Cap Value$600,000
Pro Year To Date Expenses$14,969,837
Farm Year To Date Expenses$926,427
Pro Salary Cap Per Days$427,717
Pro Salary Cap To Date$13,961,683
Farm Salary Cap Per Days$17,130
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$86,955,000
Farm Estimated Season Revenue$2,805,000
Pro Remaining Season Days150
Pro Expenses Per Days$463,043
Pro Estimated Expenses$69,456,450
Farm Remaining Season Days155
Farm Expenses Per Days$27,712
Farm Estimated Expenses$4,295,360
Estimated Season Expenses$73,751,810
Estimated Season Salary Cap$78,719,233
Estimate Under Maximum Salary Cap of $89,000,050$10,280,817
Estimate Over Minimum Salary Cap of $69,000,050 $9,719,183
Current Bank Account$188,539,214
Projected Bank Account$204,547,404

Pro Players Salaries

Torey Krug $11,000,000 (2)
-Salary Remaining : $8,967,391
-Salary Average : $11,000,000
-Salary Average Remaining : $8,967,391
Nicklas Backstrom $7,500,000 (3)
-Salary Remaining : $6,114,130
-Salary Average : $7,500,000
-Salary Average Remaining : $6,114,130
Tyler Ennis $7,350,000 (1)
-Salary Remaining : $5,991,848
-Salary Average : $7,350,000
-Salary Average Remaining : $5,991,848
Bobby Ryan $5,000,000 (1)
-Salary Remaining : $4,076,087
-Salary Average : $6,000,000
-Salary Average Remaining : $4,891,304
Jake Evans $5,000,000 (3)
-Salary Remaining : $4,076,087
-Salary Average : $5,000,000
-Salary Average Remaining : $4,076,087
Vince Dunn $5,000,000 (3)
-Salary Remaining : $4,076,087
-Salary Average : $5,000,000
-Salary Average Remaining : $4,076,087
Vladislav Namestnikov $3,500,000 (1)
-Salary Remaining : $2,853,261
-Salary Average : $3,500,000
-Salary Average Remaining : $2,853,261
Martins Dzierkals $3,200,000 (3)
-Salary Remaining : $2,608,696
-Salary Average : $3,200,000
-Salary Average Remaining : $2,608,696
Dysin Mayo $3,000,000 (1)
-Salary Remaining : $2,445,652
-Salary Average : $3,000,000
-Salary Average Remaining : $2,445,652
Joe Hicketts $3,000,000 (1)
-Salary Remaining : $2,445,652
-Salary Average : $3,000,000
-Salary Average Remaining : $2,445,652
Joshua Jacobs $3,000,000 (2)
-Salary Remaining : $2,445,652
-Salary Average : $3,000,000
-Salary Average Remaining : $2,445,652
David Quenneville $2,800,000 (2)
-Salary Remaining : $2,282,609
-Salary Average : $2,800,000
-Salary Average Remaining : $2,282,609
Logan Stanley $2,750,000 (3)
-Salary Remaining : $2,241,848
-Salary Average : $2,750,000
-Salary Average Remaining : $2,241,848
Trey Fix-Wolansky $2,500,000 (1)
-Salary Remaining : $2,038,043
-Salary Average : $2,500,000
-Salary Average Remaining : $2,038,043
Mitchell Vande Sompel $2,500,000 (4)
-Salary Remaining : $2,038,043
-Salary Average : $2,500,000
-Salary Average Remaining : $2,038,043
MacKenzie Entwistle $2,000,000 (5)
-Salary Remaining : $1,630,435
-Salary Average : $2,000,000
-Salary Average Remaining : $1,630,435
Samuel Montembeault $2,000,000 (5)
-Salary Remaining : $1,630,435
-Salary Average : $2,000,000
-Salary Average Remaining : $1,630,435
Vladimir Tkachev $1,900,000 (1)
-Salary Remaining : $1,548,913
-Salary Average : $1,900,000
-Salary Average Remaining : $1,548,913
Ukko-Pekka Luukkonen $1,725,000 (3)
-Salary Remaining : $1,406,250
-Salary Average : $1,725,000
-Salary Average Remaining : $1,406,250
Nils Höglander (Out of Payroll) $1,500,000 (1)
-Salary Remaining : $1,222,826
-Salary Average : $1,500,000
-Salary Average Remaining : $1,222,826
Michael Pezzetta $1,200,000 (1)
-Salary Remaining : $978,261
-Salary Average : $1,200,000
-Salary Average Remaining : $978,261
Connor Zary $925,000 (3)
-Salary Remaining : $754,076
-Salary Average : $925,000
-Salary Average Remaining : $754,076
Mikael Pyyhtiä $850,000 (1)
-Salary Remaining : $692,935
-Salary Average : $850,000
-Salary Average Remaining : $692,935
Total Pro Players23
Salary Commitment
Year 2024 : $79,200,000
Year 2025 : $49,400,000
Year 2026 : $32,600,000
Year 2027 : $6,500,000
Salary Average Commitment
Year 2024 : $80,200,000
Year 2025 : $49,400,000
Year 2026 : $32,600,000
Year 2027 : $6,500,000
Salary Cap with 1 Way Contract
Year 2024 : $80,200,000
Year 2025 : $49,400,000
Year 2026 : $32,600,000
Year 2027 : $6,500,000

Farm Players Salaries

Alex Lyon $200,000 (2)
Salary Remaining : $164,021
Salary Average : $200,000
Salary Average Remaining : $164,021
Joseph Duszak $200,000 (4)
Salary Remaining : $164,021
Salary Average : $200,000
Salary Average Remaining : $164,021
Christian Wolanin $200,000 (5)
Salary Remaining : $164,021
Salary Average : $200,000
Salary Average Remaining : $164,021
Matias Mäntykivi $150,000 (2)
Salary Remaining : $123,016
Salary Average : $150,000
Salary Average Remaining : $123,016
Julien Pelletier $150,000 (1)
Salary Remaining : $123,016
Salary Average : $150,000
Salary Average Remaining : $123,016
Zach Hyman $150,000 (1)
Salary Remaining : $123,016
Salary Average : $150,000
Salary Average Remaining : $123,016
Alexei Mitrofanov $150,000 (1)
Salary Remaining : $123,016
Salary Average : $150,000
Salary Average Remaining : $123,016
Chaz Reddekopp $150,000 (2)
Salary Remaining : $123,016
Salary Average : $150,000
Salary Average Remaining : $123,016
Michael Kesselring $140,000 (3)
Salary Remaining : $114,815
Salary Average : $140,000
Salary Average Remaining : $114,815
Anders Nilsson $140,000 (1)
Salary Remaining : $114,815
Salary Average : $140,000
Salary Average Remaining : $114,815
Evgeny Dadonov $130,000 (3)
Salary Remaining : $106,614
Salary Average : $130,000
Salary Average Remaining : $106,614
Alexis Gravel $130,000 (1)
Salary Remaining : $106,614
Salary Average : $130,000
Salary Average Remaining : $106,614
Cody Franson $130,000 (2)
Salary Remaining : $106,614
Salary Average : $130,000
Salary Average Remaining : $106,614
Semyon Der-Arguchintsev $130,000 (1)
Salary Remaining : $106,614
Salary Average : $130,000
Salary Average Remaining : $106,614
David Rundblad $120,000 (1)
Salary Remaining : $98,413
Salary Average : $120,000
Salary Average Remaining : $98,413
Rem Pitlick $120,000 (2)
Salary Remaining : $98,413
Salary Average : $120,000
Salary Average Remaining : $98,413
Chaz Lucius $92,500 (2)
Salary Remaining : $75,860
Salary Average : $92,500
Salary Average Remaining : $75,860
Max Plante $90,000 (3)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Matt Rempe $90,000 (3)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Collin Graf $85,000 (2)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Kirill Dolzhenkov $85,000 (3)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Justin Gill $85,000 (2)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Lorenzo Canonica $80,000 (2)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Ty Voit $80,000 (1)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Daniil Gushchin $80,000 (1)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Rhett Pitlick $80,000 (3)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Total Farm Players26
Salary Commitment
Year 2024 : $3,237,500
Year 2025 : $2,107,500
Year 2026 : $1,015,000
Year 2027 : $400,000
Salary Average Commitment
Year 2024 : $3,237,500
Year 2025 : $2,107,500
Year 2026 : $1,015,000
Year 2027 : $400,000

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 6007 - $150 - 6 007 - 100,00%
Level 2: 5000 - $125 - 5 000 - 100,00%
Level 3: 2000 - $100 - 2 000 - 100,00%
Level 4: 4000 - $85 - 4 000 - 100,00%
Luxury : 1000 - $400 - 1 000 - 100,00%
Total Capacity :18007
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - $35 - 2 000 - 100,00%
Farm Level 2: 1000 - $15 - 1 000 - 99,96%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left33
Average Attendance - %18 007 - 100,00%
Average Income per Game$2,466,050
Year to Date Revenue$19,728,400
Farm
Home Games Left33
Average Attendance - %3 000 - 99,99%
Average Income per Game$84,994
Year to Date Revenue$679,955

Expense

Pro Players Total Salaries$70,850,000
Pro Players Total Average Salaries$70,850,000
Farm Players Total Salaries$2,410,000
Farm Players Total Average Salaries$2,410,000
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Special Salary Cap Value$4,250,000
Pro Year To Date Expenses$13,553,794
Farm Year To Date Expenses$703,392
Pro Salary Cap Per Days$385,054
Pro Salary Cap To Date$13,091,836
Farm Salary Cap Per Days$12,751
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$81,379,650
Farm Estimated Season Revenue$2,804,814
Pro Remaining Season Days150
Pro Expenses Per Days$398,641
Pro Estimated Expenses$59,796,150
Farm Remaining Season Days155
Farm Expenses Per Days$20,688
Farm Estimated Expenses$3,206,640
Estimated Season Expenses$63,002,790
Estimated Season Salary Cap$75,099,936
Estimate Under Maximum Salary Cap of $89,000,050$13,900,114
Estimate Over Minimum Salary Cap of $69,000,050 $6,099,886
Current Bank Account$83,083,572
Projected Bank Account$104,265,246

Pro Players Salaries

Stefan Elliott $7,200,000 (2)
-Salary Remaining : $5,869,565
-Salary Average : $7,200,000
-Salary Average Remaining : $5,869,565
Chris Tierney $6,500,000 (4)
-Salary Remaining : $5,298,913
-Salary Average : $6,500,000
-Salary Average Remaining : $5,298,913
Rasmus Ristolainen $5,400,000 (1)
-Salary Remaining : $4,402,174
-Salary Average : $5,400,000
-Salary Average Remaining : $4,402,174
Ethan Bear $5,250,000 (6)
-Salary Remaining : $4,279,891
-Salary Average : $5,250,000
-Salary Average Remaining : $4,279,891
Artemi Panarin $5,000,000 (1)
-Salary Remaining : $4,076,087
-Salary Average : $5,000,000
-Salary Average Remaining : $4,076,087
Kevin Labanc $5,000,000 (1)
-Salary Remaining : $4,076,087
-Salary Average : $5,000,000
-Salary Average Remaining : $4,076,087
J.T. Miller $4,500,000 (3)
-Salary Remaining : $3,668,478
-Salary Average : $4,500,000
-Salary Average Remaining : $3,668,478
Victor Olofsson $3,500,000 (2)
-Salary Remaining : $2,853,261
-Salary Average : $3,500,000
-Salary Average Remaining : $2,853,261
Maxime Comtois $3,500,000 (1)
-Salary Remaining : $2,853,261
-Salary Average : $3,500,000
-Salary Average Remaining : $2,853,261
Nick Ritchie $3,000,000 (2)
-Salary Remaining : $2,445,652
-Salary Average : $3,000,000
-Salary Average Remaining : $2,445,652
Tanner Laczynski (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $2,038,043
-Salary Average : $2,500,000
-Salary Average Remaining : $2,038,043
Nick Paul $2,500,000 (1)
-Salary Remaining : $2,038,043
-Salary Average : $2,500,000
-Salary Average Remaining : $2,038,043
Barrett Hayton $2,500,000 (3)
-Salary Remaining : $2,038,043
-Salary Average : $2,500,000
-Salary Average Remaining : $2,038,043
Jordan Greenway $2,150,000 (1)
-Salary Remaining : $1,752,717
-Salary Average : $2,150,000
-Salary Average Remaining : $1,752,717
Colton Point $2,000,000 (1)
-Salary Remaining : $1,630,435
-Salary Average : $2,000,000
-Salary Average Remaining : $1,630,435
Nikita Nesterov $1,800,000 (1)
-Salary Remaining : $1,467,391
-Salary Average : $1,800,000
-Salary Average Remaining : $1,467,391
Yakov Trenin $1,500,000 (1)
-Salary Remaining : $1,222,826
-Salary Average : $1,500,000
-Salary Average Remaining : $1,222,826
Andrew Peeke $1,500,000 (1)
-Salary Remaining : $1,222,826
-Salary Average : $1,500,000
-Salary Average Remaining : $1,222,826
Samuel Ersson $1,450,000 (1)
-Salary Remaining : $1,182,065
-Salary Average : $1,450,000
-Salary Average Remaining : $1,182,065
Marcus Davidsson $1,250,000 (1)
-Salary Remaining : $1,019,022
-Salary Average : $1,250,000
-Salary Average Remaining : $1,019,022
Eeli Tolvanen $950,000 (1)
-Salary Remaining : $774,457
-Salary Average : $950,000
-Salary Average Remaining : $774,457
Zach Benson $950,000 (3)
-Salary Remaining : $774,457
-Salary Average : $950,000
-Salary Average Remaining : $774,457
J.J. Moser $950,000 (2)
-Salary Remaining : $774,457
-Salary Average : $950,000
-Salary Average Remaining : $774,457
Total Pro Players23
Salary Commitment
Year 2024 : $70,850,000
Year 2025 : $36,850,000
Year 2026 : $19,700,000
Year 2027 : $11,750,000
Salary Average Commitment
Year 2024 : $70,850,000
Year 2025 : $36,850,000
Year 2026 : $19,700,000
Year 2027 : $11,750,000
Salary Cap with 1 Way Contract
Year 2024 : $70,850,000
Year 2025 : $36,850,000
Year 2026 : $19,700,000
Year 2027 : $11,750,000

Farm Players Salaries

JC Lipon $180,000 (2)
Salary Remaining : $147,619
Salary Average : $180,000
Salary Average Remaining : $147,619
Tim Erixon $180,000 (2)
Salary Remaining : $147,619
Salary Average : $180,000
Salary Average Remaining : $147,619
Saku Maenalanen $180,000 (2)
Salary Remaining : $147,619
Salary Average : $180,000
Salary Average Remaining : $147,619
Kyle Palmieri $160,000 (2)
Salary Remaining : $131,217
Salary Average : $160,000
Salary Average Remaining : $131,217
Vinni Lettieri $150,000 (3)
Salary Remaining : $123,016
Salary Average : $150,000
Salary Average Remaining : $123,016
Juuso Välimäki $150,000 (1)
Salary Remaining : $123,016
Salary Average : $150,000
Salary Average Remaining : $123,016
Christian Djoos $150,000 (2)
Salary Remaining : $123,016
Salary Average : $150,000
Salary Average Remaining : $123,016
Matej Tomek $130,000 (2)
Salary Remaining : $106,614
Salary Average : $130,000
Salary Average Remaining : $106,614
Jérémy Davies $120,000 (3)
Salary Remaining : $98,413
Salary Average : $120,000
Salary Average Remaining : $98,413
Kyle Capobianco $120,000 (2)
Salary Remaining : $98,413
Salary Average : $120,000
Salary Average Remaining : $98,413
Ryan Tesink $100,000 (1)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Jeremy Bracco $100,000 (2)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Sam Miletic $100,000 (2)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Oskar Bäck $90,000 (1)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Keegan Iverson $90,000 (1)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Adam Mascherin $90,000 (2)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Ivan Morozov $90,000 (1)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Mitchell Gibson $80,000 (1)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Xavier Bernard $75,000 (1)
Salary Remaining : $61,508
Salary Average : $75,000
Salary Average Remaining : $61,508
Brendan Warren $75,000 (1)
Salary Remaining : $61,508
Salary Average : $75,000
Salary Average Remaining : $61,508
Total Farm Players20
Salary Commitment
Year 2024 : $2,410,000
Year 2025 : $1,660,000
Year 2026 : $270,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,410,000
Year 2025 : $1,660,000
Year 2026 : $270,000
Year 2027 : $0

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 7500 - $150 - 7 500 - 100,00%
Level 2: 7000 - $125 - 7 000 - 100,00%
Level 3: 3500 - $100 - 3 500 - 100,00%
Level 4: 4000 - $99 - 4 000 - 100,00%
Luxury : 3000 - $400 - 2 105 - 70,17%
Total Capacity :25000
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - $110 - 1 528 - 76,40%
Farm Level 2: 1000 - $85 - 759 - 75,86%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left33
Average Attendance - %24 105 - 96,42%
Average Income per Game$3,588,050
Year to Date Revenue$28,704,400
Farm
Home Games Left34
Average Attendance - %2 287 - 76,22%
Average Income per Game$232,559
Year to Date Revenue$1,627,910

Expense

Pro Players Total Salaries$85,550,000
Pro Players Total Average Salaries$85,550,000
Farm Players Total Salaries$2,885,000
Farm Players Total Average Salaries$2,885,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$350,000
Pro Year To Date Expenses$15,607,070
Farm Year To Date Expenses$793,991
Pro Salary Cap Per Days$464,946
Pro Salary Cap To Date$14,895,107
Farm Salary Cap Per Days$15,265
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$118,405,650
Farm Estimated Season Revenue$7,906,991
Pro Remaining Season Days150
Pro Expenses Per Days$483,967
Pro Estimated Expenses$72,595,050
Farm Remaining Season Days155
Farm Expenses Per Days$23,201
Farm Estimated Expenses$3,596,155
Estimated Season Expenses$76,191,205
Estimated Season Salary Cap$84,987,007
Estimate Under Maximum Salary Cap of $89,000,050$4,013,043
Estimate Over Minimum Salary Cap of $69,000,050 $15,986,957
Current Bank Account$224,289,724
Projected Bank Account$274,411,160

Pro Players Salaries

Nathan MacKinnon $10,000,000 (2)
-Salary Remaining : $8,152,174
-Salary Average : $10,000,000
-Salary Average Remaining : $8,152,174
Jordan Binnington $7,250,000 (3)
-Salary Remaining : $5,910,326
-Salary Average : $7,250,000
-Salary Average Remaining : $5,910,326
Elias Lindholm $6,500,000 (3)
-Salary Remaining : $5,298,913
-Salary Average : $6,500,000
-Salary Average Remaining : $5,298,913
Ryan Murray $6,000,000 (4)
-Salary Remaining : $4,891,304
-Salary Average : $6,000,000
-Salary Average Remaining : $4,891,304
Travis Sanheim $5,750,000 (5)
-Salary Remaining : $4,687,500
-Salary Average : $5,750,000
-Salary Average Remaining : $4,687,500
Jared McCann $5,500,000 (4)
-Salary Remaining : $4,483,696
-Salary Average : $5,500,000
-Salary Average Remaining : $4,483,696
Oliver Bjorkstrand $5,500,000 (1)
-Salary Remaining : $4,483,696
-Salary Average : $5,500,000
-Salary Average Remaining : $4,483,696
Julius Honka $5,250,000 (3)
-Salary Remaining : $4,279,891
-Salary Average : $5,250,000
-Salary Average Remaining : $4,279,891
Ilya Mikheyev $5,000,000 (3)
-Salary Remaining : $4,076,087
-Salary Average : $5,000,000
-Salary Average Remaining : $4,076,087
Owen Tippett $4,750,000 (5)
-Salary Remaining : $3,872,283
-Salary Average : $4,750,000
-Salary Average Remaining : $3,872,283
Dylan Gambrell $3,400,000 (4)
-Salary Remaining : $2,771,739
-Salary Average : $3,400,000
-Salary Average Remaining : $2,771,739
Oliver Wahlstrom $3,250,000 (2)
-Salary Remaining : $2,649,457
-Salary Average : $3,250,000
-Salary Average Remaining : $2,649,457
Dominik Kahun $3,000,000 (1)
-Salary Remaining : $2,445,652
-Salary Average : $3,000,000
-Salary Average Remaining : $2,445,652
Riley Stillman $2,550,000 (6)
-Salary Remaining : $2,078,804
-Salary Average : $2,550,000
-Salary Average Remaining : $2,078,804
Rasmus Asplund $2,050,000 (3)
-Salary Remaining : $1,671,196
-Salary Average : $2,050,000
-Salary Average Remaining : $1,671,196
Jake Oettinger $1,800,000 (1)
-Salary Remaining : $1,467,391
-Salary Average : $1,800,000
-Salary Average Remaining : $1,467,391
Joachim Blichfeld $1,600,000 (1)
-Salary Remaining : $1,304,348
-Salary Average : $1,600,000
-Salary Average Remaining : $1,304,348
Tyler Wotherspoon $1,500,000 (1)
-Salary Remaining : $1,222,826
-Salary Average : $1,500,000
-Salary Average Remaining : $1,222,826
William Lockwood $1,500,000 (2)
-Salary Remaining : $1,222,826
-Salary Average : $1,500,000
-Salary Average Remaining : $1,222,826
Maxim Mamin $1,500,000 (1)
-Salary Remaining : $1,222,826
-Salary Average : $1,500,000
-Salary Average Remaining : $1,222,826
Jake Sanderson $950,000 (1)
-Salary Remaining : $774,457
-Salary Average : $950,000
-Salary Average Remaining : $774,457
Alexander Romanov $950,000 (2)
-Salary Remaining : $774,457
-Salary Average : $950,000
-Salary Average Remaining : $774,457
Total Pro Players22
Salary Commitment
Year 2024 : $85,550,000
Year 2025 : $69,700,000
Year 2026 : $54,000,000
Year 2027 : $27,950,000
Salary Average Commitment
Year 2024 : $85,550,000
Year 2025 : $69,700,000
Year 2026 : $54,000,000
Year 2027 : $27,950,000
Salary Cap with 1 Way Contract
Year 2024 : $85,550,000
Year 2025 : $69,700,000
Year 2026 : $54,000,000
Year 2027 : $27,950,000

Farm Players Salaries

Andreas Athanasiou $195,000 (3)
Salary Remaining : $159,921
Salary Average : $195,000
Salary Average Remaining : $159,921
Denis Godla $175,000 (2)
Salary Remaining : $143,519
Salary Average : $175,000
Salary Average Remaining : $143,519
Marc-Olivier Roy $160,000 (1)
Salary Remaining : $131,217
Salary Average : $160,000
Salary Average Remaining : $131,217
Brett Kulak $150,000 (1)
Salary Remaining : $123,016
Salary Average : $150,000
Salary Average Remaining : $123,016
Jamie Benn $150,000 (1)
Salary Remaining : $123,016
Salary Average : $150,000
Salary Average Remaining : $123,016
Sebastian Aho (D) $150,000 (3)
Salary Remaining : $123,016
Salary Average : $150,000
Salary Average Remaining : $123,016
Henrik Borgstrom $150,000 (2)
Salary Remaining : $123,016
Salary Average : $150,000
Salary Average Remaining : $123,016
Sergey Tolchinsky $150,000 (1)
Salary Remaining : $123,016
Salary Average : $150,000
Salary Average Remaining : $123,016
Shane Bowers $125,000 (1)
Salary Remaining : $102,513
Salary Average : $125,000
Salary Average Remaining : $102,513
John Hayden $125,000 (2)
Salary Remaining : $102,513
Salary Average : $125,000
Salary Average Remaining : $102,513
Colten Teubert (Out of Payroll) $125,000 (2)
Salary Remaining : $102,513
Salary Average : $125,000
Salary Average Remaining : $102,513
Jake Walman $100,000 (3)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Samuel Asselin $100,000 (1)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Josh Harding $100,000 (1)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Jake McCabe $100,000 (1)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Marcus Karlberg $95,000 (1)
Salary Remaining : $77,910
Salary Average : $95,000
Salary Average Remaining : $77,910
Lenni Hämeenaho $90,000 (3)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Josh Lawrence $90,000 (1)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Justin Robidas $90,000 (1)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Carsen Twarynski $90,000 (1)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Vinzenz Rohrer $85,000 (3)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Kale McCallum $85,000 (1)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Michael Buchinger $85,000 (3)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
James Malatesta $85,000 (1)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Calle Clang $80,000 (1)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Chad Nychuk $80,000 (3)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Total Farm Players26
Salary Commitment
Year 2024 : $3,010,000
Year 2025 : $1,360,000
Year 2026 : $785,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $3,010,000
Year 2025 : $1,360,000
Year 2026 : $785,000
Year 2027 : $0

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 8000 - $125 - 8 000 - 100,00%
Level 2: 6000 - $95 - 6 000 - 100,00%
Level 3: 4000 - $85 - 4 000 - 100,00%
Level 4: 5000 - $60 - 5 000 - 100,00%
Luxury : 2000 - $175 - 2 000 - 100,00%
Total Capacity :25000
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - $40 - 2 000 - 100,00%
Farm Level 2: 1000 - $20 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left33
Average Attendance - %25 000 - 100,00%
Average Income per Game$2,560,000
Year to Date Revenue$20,480,000
Farm
Home Games Left33
Average Attendance - %3 000 - 100,00%
Average Income per Game$100,000
Year to Date Revenue$800,000

Expense

Pro Players Total Salaries$85,831,002
Pro Players Total Average Salaries$85,831,002
Farm Players Total Salaries$2,857,500
Farm Players Total Average Salaries$2,847,500
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Special Salary Cap Value($2,625,000)
Pro Year To Date Expenses$16,519,034
Farm Year To Date Expenses$665,925
Pro Salary Cap Per Days$466,473
Pro Salary Cap To Date$15,582,909
Farm Salary Cap Per Days$14,008
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$84,480,000
Farm Estimated Season Revenue$3,300,000
Pro Remaining Season Days150
Pro Expenses Per Days$493,647
Pro Estimated Expenses$74,047,050
Farm Remaining Season Days155
Farm Expenses Per Days$20,410
Farm Estimated Expenses$3,163,550
Estimated Season Expenses$77,210,600
Estimated Season Salary Cap$82,928,859
Estimate Under Maximum Salary Cap of $89,000,050$6,071,191
Estimate Over Minimum Salary Cap of $69,000,050 $13,928,809
Current Bank Account$150,421,882
Projected Bank Account$160,991,282

Pro Players Salaries

Mathew Barzal $10,000,000 (6)
-Salary Remaining : $8,152,174
-Salary Average : $10,000,000
-Salary Average Remaining : $8,152,174
Slater Koekkoek $6,951,000 (2)
-Salary Remaining : $5,666,576
-Salary Average : $6,951,000
-Salary Average Remaining : $5,666,576
Kevin Shattenkirk $6,500,000 (2)
-Salary Remaining : $5,298,913
-Salary Average : $6,500,000
-Salary Average Remaining : $5,298,913
Erik Gudbranson $6,250,000 (1)
-Salary Remaining : $5,095,109
-Salary Average : $6,250,000
-Salary Average Remaining : $5,095,109
Ryan O'Reilly $6,110,000 (2)
-Salary Remaining : $4,980,978
-Salary Average : $6,110,000
-Salary Average Remaining : $4,980,978
Jordan Subban $6,000,000 (4)
-Salary Remaining : $4,891,304
-Salary Average : $6,000,000
-Salary Average Remaining : $4,891,304
Alexandar Georgiyev $5,950,000 (4)
-Salary Remaining : $4,850,543
-Salary Average : $5,950,000
-Salary Average Remaining : $4,850,543
Haydn Fleury $5,000,000 (4)
-Salary Remaining : $4,076,087
-Salary Average : $5,000,000
-Salary Average Remaining : $4,076,087
Alex Tuch $5,000,000 (3)
-Salary Remaining : $4,076,087
-Salary Average : $5,000,000
-Salary Average Remaining : $4,076,087
Valentin Zykov $4,000,000 (2)
-Salary Remaining : $3,260,870
-Salary Average : $4,000,000
-Salary Average Remaining : $3,260,870
Jordan Kyrou $4,000,000 (1)
-Salary Remaining : $3,260,870
-Salary Average : $4,000,000
-Salary Average Remaining : $3,260,870
Duncan Siemens $3,510,000 (2)
-Salary Remaining : $2,861,413
-Salary Average : $3,510,000
-Salary Average Remaining : $2,861,413
Jérôme Verrier $2,510,000 (1)
-Salary Remaining : $2,046,196
-Salary Average : $2,510,000
-Salary Average Remaining : $2,046,196
Filip Chytil $2,500,000 (1)
-Salary Remaining : $2,038,043
-Salary Average : $2,500,000
-Salary Average Remaining : $2,038,043
Dennis Cholowski $2,250,000 (1)
-Salary Remaining : $1,834,239
-Salary Average : $2,250,000
-Salary Average Remaining : $1,834,239
Alexander True $2,000,001 (4)
-Salary Remaining : $1,630,436
-Salary Average : $2,000,001
-Salary Average Remaining : $1,630,436
Daniil Miromanov $2,000,001 (3)
-Salary Remaining : $1,630,436
-Salary Average : $2,000,001
-Salary Average Remaining : $1,630,436
Sam Steel $2,000,000 (1)
-Salary Remaining : $1,630,435
-Salary Average : $2,000,000
-Salary Average Remaining : $1,630,435
Joel Hofer $1,500,000 (1)
-Salary Remaining : $1,222,826
-Salary Average : $1,500,000
-Salary Average Remaining : $1,222,826
Seth Jarvis $950,000 (1)
-Salary Remaining : $774,457
-Salary Average : $950,000
-Salary Average Remaining : $774,457
Matteson Iacopelli $850,000 (1)
-Salary Remaining : $692,935
-Salary Average : $850,000
-Salary Average Remaining : $692,935
Total Pro Players21
Salary Commitment
Year 2024 : $85,831,002
Year 2025 : $63,021,002
Year 2026 : $35,950,002
Year 2027 : $28,950,001
Salary Average Commitment
Year 2024 : $85,831,002
Year 2025 : $63,021,002
Year 2026 : $35,950,002
Year 2027 : $28,950,001
Salary Cap with 1 Way Contract
Year 2024 : $85,831,002
Year 2025 : $63,021,002
Year 2026 : $35,950,002
Year 2027 : $28,950,001

Farm Players Salaries

Parker Wotherspoon (Out of Payroll) $200,000 (3)
Salary Remaining : $164,021
Salary Average : $200,000
Salary Average Remaining : $164,021
Curtis Hamilton $200,000 (1)
Salary Remaining : $164,021
Salary Average : $200,000
Salary Average Remaining : $164,021
Christian Jaros $190,000 (1)
Salary Remaining : $155,820
Salary Average : $190,000
Salary Average Remaining : $155,820
Adam Brooks $185,000 (2)
Salary Remaining : $151,720
Salary Average : $185,000
Salary Average Remaining : $151,720
Erik Johnson $170,000 (1)
Salary Remaining : $139,418
Salary Average : $170,000
Salary Average Remaining : $139,418
Jaxson Stauber $130,000 (2)
Salary Remaining : $106,614
Salary Average : $130,000
Salary Average Remaining : $106,614
Ty Ronning $120,000 (3)
Salary Remaining : $98,413
Salary Average : $120,000
Salary Average Remaining : $98,413
Adam Brodecki $110,000 (1)
Salary Remaining : $90,212
Salary Average : $110,000
Salary Average Remaining : $90,212
Brendan Smith $100,000 (1)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
John Nyberg $100,000 (2)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Anthony Richard $95,000 (2)
Salary Remaining : $77,910
Salary Average : $95,000
Salary Average Remaining : $77,910
Simon Edvinsson $95,000 (2)
Salary Remaining : $77,910
Salary Average : $95,000
Salary Average Remaining : $77,910
Alexis Shank $95,000 (2)
Salary Remaining : $77,910
Salary Average : $95,000
Salary Average Remaining : $77,910
Carson Lambos $90,000 (2)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Jake Allen $90,000 (1)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Koehn Ziemmer $90,000 (2)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Francesco Arcuri $85,000 (2)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Bogdan Trineyev $85,000 (1)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Filip Johansson $85,000 (1)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Mikhail Abramov $82,500 (3)
Salary Remaining : $67,659
Salary Average : $82,500
Salary Average Remaining : $67,659
Jachym Kondelik $80,000 (1)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Oliver Suni $80,000 (1)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Dillon Hamaliuk $75,000 (2)
Salary Remaining : $61,508
Salary Average : $75,000
Salary Average Remaining : $61,508
Roko Mandic $75,000 (1)
Salary Remaining : $61,508
Salary Average : $65,000
Salary Average Remaining : $53,307
Frank Corrado $75,000 (3)
Salary Remaining : $61,508
Salary Average : $75,000
Salary Average Remaining : $61,508
Santeri Virtanen $75,000 (1)
Salary Remaining : $61,508
Salary Average : $75,000
Salary Average Remaining : $61,508
Total Farm Players26
Salary Commitment
Year 2024 : $2,857,500
Year 2025 : $1,517,500
Year 2026 : $477,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,847,500
Year 2025 : $1,517,500
Year 2026 : $477,500
Year 2027 : $0

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 10566 - $120 - 10 566 - 100,00%
Level 2: 5500 - $86 - 5 500 - 100,00%
Level 3: 2500 - $65 - 2 500 - 100,00%
Level 4: 4000 - $60 - 4 000 - 100,00%
Luxury : 1500 - $170 - 1 500 - 100,00%
Total Capacity :24066
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - $33 - 1 999 - 99,94%
Farm Level 2: 1000 - $22 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left33
Average Attendance - %24 066 - 100,00%
Average Income per Game$2,398,420
Year to Date Revenue$19,187,360
Farm
Home Games Left33
Average Attendance - %2 999 - 99,96%
Average Income per Game$87,963
Year to Date Revenue$703,703

Expense

Pro Players Total Salaries$86,550,000
Pro Players Total Average Salaries$86,050,000
Farm Players Total Salaries$2,370,000
Farm Players Total Average Salaries$2,370,000
Coaches Total Salaries$4,400,000
Luxury Taxe Total$0
Special Salary Cap Value$350,000
Pro Year To Date Expenses$16,639,668
Farm Year To Date Expenses$576,886
Pro Salary Cap Per Days$467,663
Pro Salary Cap To Date$15,900,542
Farm Salary Cap Per Days$12,540
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$79,147,860
Farm Estimated Season Revenue$2,902,775
Pro Remaining Season Days150
Pro Expenses Per Days$489,402
Pro Estimated Expenses$73,410,300
Farm Remaining Season Days155
Farm Expenses Per Days$17,302
Farm Estimated Expenses$2,681,810
Estimated Season Expenses$76,092,110
Estimated Season Salary Cap$86,399,992
Estimate Under Maximum Salary Cap of $89,000,050$2,600,058
Estimate Over Minimum Salary Cap of $69,000,050 $17,399,942
Current Bank Account$95,800,331
Projected Bank Account$101,758,856

Pro Players Salaries

John Tavares $10,000,000 (2)
-Salary Remaining : $8,152,174
-Salary Average : $10,000,000
-Salary Average Remaining : $8,152,174
Ryan Ellis $7,800,000 (3)
-Salary Remaining : $6,358,696
-Salary Average : $7,800,000
-Salary Average Remaining : $6,358,696
John Klingberg $7,000,000 (4)
-Salary Remaining : $5,706,522
-Salary Average : $7,000,000
-Salary Average Remaining : $5,706,522
Jonathan Drouin $7,000,000 (3)
-Salary Remaining : $5,706,522
-Salary Average : $7,000,000
-Salary Average Remaining : $5,706,522
Brady Tkachuk $6,750,000 (2)
-Salary Remaining : $5,502,717
-Salary Average : $6,750,000
-Salary Average Remaining : $5,502,717
Jaden Schwartz $6,500,000 (2)
-Salary Remaining : $5,298,913
-Salary Average : $6,500,000
-Salary Average Remaining : $5,298,913
Tomas Hertl $6,000,000 (2)
-Salary Remaining : $4,891,304
-Salary Average : $6,000,000
-Salary Average Remaining : $4,891,304
Gabriel Landeskog $5,500,000 (3)
-Salary Remaining : $4,483,696
-Salary Average : $5,000,000
-Salary Average Remaining : $4,076,087
Adam Erne $5,500,000 (2)
-Salary Remaining : $4,483,696
-Salary Average : $5,500,000
-Salary Average Remaining : $4,483,696
Jack Roslovic $4,900,000 (2)
-Salary Remaining : $3,994,565
-Salary Average : $4,900,000
-Salary Average Remaining : $3,994,565
Connor Hellebuyck $4,200,000 (3)
-Salary Remaining : $3,423,913
-Salary Average : $4,200,000
-Salary Average Remaining : $3,423,913
Bryan Rust $3,100,000 (2)
-Salary Remaining : $2,527,174
-Salary Average : $3,100,000
-Salary Average Remaining : $2,527,174
Jean-Gabriel Pageau $3,000,000 (2)
-Salary Remaining : $2,445,652
-Salary Average : $3,000,000
-Salary Average Remaining : $2,445,652
Mario Ferraro $2,700,000 (3)
-Salary Remaining : $2,201,087
-Salary Average : $2,700,000
-Salary Average Remaining : $2,201,087
Tomas Nosek $1,300,000 (2)
-Salary Remaining : $1,059,783
-Salary Average : $1,300,000
-Salary Average Remaining : $1,059,783
Noel Acciari $1,250,000 (2)
-Salary Remaining : $1,019,022
-Salary Average : $1,250,000
-Salary Average Remaining : $1,019,022
Simeon Varlamov $1,100,000 (3)
-Salary Remaining : $896,739
-Salary Average : $1,100,000
-Salary Average Remaining : $896,739
Derek Forbort $1,000,000 (2)
-Salary Remaining : $815,217
-Salary Average : $1,000,000
-Salary Average Remaining : $815,217
Louis Belpedio $1,000,000 (3)
-Salary Remaining : $815,217
-Salary Average : $1,000,000
-Salary Average Remaining : $815,217
Ryan Pulock $950,000 (2)
-Salary Remaining : $774,457
-Salary Average : $950,000
-Salary Average Remaining : $774,457
Total Pro Players20
Salary Commitment
Year 2024 : $86,550,000
Year 2025 : $86,050,000
Year 2026 : $35,300,000
Year 2027 : $7,000,000
Salary Average Commitment
Year 2024 : $86,050,000
Year 2025 : $86,050,000
Year 2026 : $35,800,000
Year 2027 : $7,000,000
Salary Cap with 1 Way Contract
Year 2024 : $86,050,000
Year 2025 : $86,050,000
Year 2026 : $35,800,000
Year 2027 : $7,000,000

Farm Players Salaries

Mark Katic $175,000 (1)
Salary Remaining : $143,519
Salary Average : $175,000
Salary Average Remaining : $143,519
Colin Miller $125,000 (3)
Salary Remaining : $102,513
Salary Average : $125,000
Salary Average Remaining : $102,513
Shane Prince $125,000 (1)
Salary Remaining : $102,513
Salary Average : $125,000
Salary Average Remaining : $102,513
Louis Leblanc $120,000 (2)
Salary Remaining : $98,413
Salary Average : $120,000
Salary Average Remaining : $98,413
Scott Kosmachuk $120,000 (3)
Salary Remaining : $98,413
Salary Average : $120,000
Salary Average Remaining : $98,413
Maxim Dorozhko $100,000 (2)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Artyom Zub $100,000 (2)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Ivan Barbashev $100,000 (2)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Radim Simek $95,000 (2)
Salary Remaining : $77,910
Salary Average : $95,000
Salary Average Remaining : $77,910
Clay Hanus $95,000 (3)
Salary Remaining : $77,910
Salary Average : $95,000
Salary Average Remaining : $77,910
Lars Eller $90,000 (1)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Aaron Dell $90,000 (1)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Yanni Gourde $90,000 (1)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Vadim Shipachev $85,000 (1)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Michael Frolik $85,000 (1)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Michael Chaput $80,000 (2)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Greg Chase $80,000 (1)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Nikita Soshnikov $80,000 (1)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Barclay Goodrow $80,000 (2)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Chad Ruhwedel $80,000 (2)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Jaycob Megna $75,000 (3)
Salary Remaining : $61,508
Salary Average : $75,000
Salary Average Remaining : $61,508
Michael Grabner $75,000 (3)
Salary Remaining : $61,508
Salary Average : $75,000
Salary Average Remaining : $61,508
Blake Siebenaler $75,000 (3)
Salary Remaining : $61,508
Salary Average : $75,000
Salary Average Remaining : $61,508
Keith Kinkaid $75,000 (2)
Salary Remaining : $61,508
Salary Average : $75,000
Salary Average Remaining : $61,508
Maxim Shalunov $75,000 (3)
Salary Remaining : $61,508
Salary Average : $75,000
Salary Average Remaining : $61,508
Total Farm Players25
Salary Commitment
Year 2024 : $2,370,000
Year 2025 : $1,470,000
Year 2026 : $640,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,370,000
Year 2025 : $1,470,000
Year 2026 : $640,000
Year 2027 : $0

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 5000 - $130 - 5 000 - 100,00%
Level 2: 4839 - $110 - 4 839 - 100,00%
Level 3: 2000 - $85 - 2 000 - 100,00%
Level 4: 4000 - $75 - 4 000 - 100,00%
Luxury : 1000 - $350 - 1 000 - 100,00%
Total Capacity :16839
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - $50 - 2 000 - 100,00%
Farm Level 2: 1000 - $25 - 999 - 99,94%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left33
Average Attendance - %16 839 - 100,00%
Average Income per Game$2,002,290
Year to Date Revenue$16,018,320
Farm
Home Games Left34
Average Attendance - %2 999 - 99,98%
Average Income per Game$124,986
Year to Date Revenue$874,900

Expense

Pro Players Total Salaries$78,600,000
Pro Players Total Average Salaries$78,733,333
Farm Players Total Salaries$3,177,500
Farm Players Total Average Salaries$3,177,500
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Special Salary Cap Value$250,000
Pro Year To Date Expenses$14,855,442
Farm Year To Date Expenses$839,508
Pro Salary Cap Per Days$427,899
Pro Salary Cap To Date$14,401,821
Farm Salary Cap Per Days$15,833
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,075,570
Farm Estimated Season Revenue$4,249,514
Pro Remaining Season Days150
Pro Expenses Per Days$440,761
Pro Estimated Expenses$66,114,150
Farm Remaining Season Days155
Farm Expenses Per Days$24,749
Farm Estimated Expenses$3,836,095
Estimated Season Expenses$69,950,245
Estimated Season Salary Cap$78,836,671
Estimate Under Maximum Salary Cap of $89,000,050$10,163,379
Estimate Over Minimum Salary Cap of $69,000,050 $9,836,621
Current Bank Account$32,825,054
Projected Bank Account$33,199,893

Pro Players Salaries

Cody Ceci $6,250,000 (4)
-Salary Remaining : $5,095,109
-Salary Average : $6,250,000
-Salary Average Remaining : $5,095,109
Neal Pionk $6,000,000 (3)
-Salary Remaining : $4,891,304
-Salary Average : $6,000,000
-Salary Average Remaining : $4,891,304
Brendan Gallagher $6,000,000 (2)
-Salary Remaining : $4,891,304
-Salary Average : $6,000,000
-Salary Average Remaining : $4,891,304
Kailer Yamamoto $5,250,000 (1)
-Salary Remaining : $4,279,891
-Salary Average : $5,250,000
-Salary Average Remaining : $4,279,891
Rickard Rakell $5,000,000 (1)
-Salary Remaining : $4,076,087
-Salary Average : $5,000,000
-Salary Average Remaining : $4,076,087
Rasmus Dahlin $4,500,000 (2)
-Salary Remaining : $3,668,478
-Salary Average : $4,500,000
-Salary Average Remaining : $3,668,478
Travis Brown $4,500,000 (1)
-Salary Remaining : $3,668,478
-Salary Average : $4,500,000
-Salary Average Remaining : $3,668,478
Anton Slepyshev $4,200,000 (1)
-Salary Remaining : $3,423,913
-Salary Average : $4,200,000
-Salary Average Remaining : $3,423,913
Cédric Paquette $3,700,000 (1)
-Salary Remaining : $3,016,304
-Salary Average : $3,700,000
-Salary Average Remaining : $3,016,304
Alexander Nylander $3,600,000 (1)
-Salary Remaining : $2,934,783
-Salary Average : $3,600,000
-Salary Average Remaining : $2,934,783
Ville Husso $3,200,000 (1)
-Salary Remaining : $2,608,696
-Salary Average : $3,200,000
-Salary Average Remaining : $2,608,696
Taylor Leier $3,000,000 (2)
-Salary Remaining : $2,445,652
-Salary Average : $3,000,000
-Salary Average Remaining : $2,445,652
Karel Vejmelka $3,000,000 (1)
-Salary Remaining : $2,445,652
-Salary Average : $3,000,000
-Salary Average Remaining : $2,445,652
Henri Jokiharju $2,750,000 (2)
-Salary Remaining : $2,241,848
-Salary Average : $2,750,000
-Salary Average Remaining : $2,241,848
Gabriel Vilardi $2,500,000 (1)
-Salary Remaining : $2,038,043
-Salary Average : $2,500,000
-Salary Average Remaining : $2,038,043
Kirby Dach $2,500,000 (1)
-Salary Remaining : $2,038,043
-Salary Average : $2,500,000
-Salary Average Remaining : $2,038,043
Brett Howden $2,250,000 (1)
-Salary Remaining : $1,834,239
-Salary Average : $2,250,000
-Salary Average Remaining : $1,834,239
Frank Vatrano $2,200,000 (1)
-Salary Remaining : $1,793,478
-Salary Average : $2,200,000
-Salary Average Remaining : $1,793,478
Dmitri Samorukov $2,100,000 (1)
-Salary Remaining : $1,711,957
-Salary Average : $2,100,000
-Salary Average Remaining : $1,711,957
Daniel Vladar $2,100,000 (3)
-Salary Remaining : $1,711,957
-Salary Average : $2,100,000
-Salary Average Remaining : $1,711,957
Darren Raddysh $1,500,000 (3)
-Salary Remaining : $1,222,826
-Salary Average : $1,500,000
-Salary Average Remaining : $1,222,826
Shane Pinto $1,500,000 (3)
-Salary Remaining : $1,222,826
-Salary Average : $1,633,333
-Salary Average Remaining : $1,331,521
Paul Cotter $1,000,000 (1)
-Salary Remaining : $815,217
-Salary Average : $1,000,000
-Salary Average Remaining : $815,217
Total Pro Players23
Salary Commitment
Year 2024 : $78,600,000
Year 2025 : $33,600,000
Year 2026 : $17,750,000
Year 2027 : $6,250,000
Salary Average Commitment
Year 2024 : $78,733,333
Year 2025 : $33,733,333
Year 2026 : $17,483,333
Year 2027 : $6,250,000
Salary Cap with 1 Way Contract
Year 2024 : $78,733,333
Year 2025 : $33,733,333
Year 2026 : $17,483,333
Year 2027 : $6,250,000

Farm Players Salaries

Dominik Masin $200,000 (1)
Salary Remaining : $164,021
Salary Average : $200,000
Salary Average Remaining : $164,021
Brett Lernout $195,000 (2)
Salary Remaining : $159,921
Salary Average : $195,000
Salary Average Remaining : $159,921
Janne Kuokkanen $190,000 (2)
Salary Remaining : $155,820
Salary Average : $190,000
Salary Average Remaining : $155,820
Anthony Camara (Out of Payroll) $185,000 (1)
Salary Remaining : $151,720
Salary Average : $185,000
Salary Average Remaining : $151,720
Samu Perhonen $185,000 (1)
Salary Remaining : $151,720
Salary Average : $185,000
Salary Average Remaining : $151,720
Alex Lintuniemi $180,000 (1)
Salary Remaining : $147,619
Salary Average : $180,000
Salary Average Remaining : $147,619
Connor Clifton $175,000 (2)
Salary Remaining : $143,519
Salary Average : $175,000
Salary Average Remaining : $143,519
Mason McDonald $160,000 (2)
Salary Remaining : $131,217
Salary Average : $160,000
Salary Average Remaining : $131,217
Logan O'Connor $150,000 (1)
Salary Remaining : $123,016
Salary Average : $150,000
Salary Average Remaining : $123,016
Oskar Steen $125,000 (1)
Salary Remaining : $102,513
Salary Average : $125,000
Salary Average Remaining : $102,513
Olivier Roy $110,000 (1)
Salary Remaining : $90,212
Salary Average : $110,000
Salary Average Remaining : $90,212
Marc Del Gaizo $100,000 (2)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Andrej Nestrasil $100,000 (1)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Keaton Middleton $100,000 (1)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Jonah Gadjovich $100,000 (1)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Libor Hájek $100,000 (1)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Jakub Lauko $97,500 (2)
Salary Remaining : $79,960
Salary Average : $97,500
Salary Average Remaining : $79,960
Dominic Toninato $95,000 (1)
Salary Remaining : $77,910
Salary Average : $95,000
Salary Average Remaining : $77,910
Jack McBain $95,000 (2)
Salary Remaining : $77,910
Salary Average : $95,000
Salary Average Remaining : $77,910
Will Cuylle $92,500 (1)
Salary Remaining : $75,860
Salary Average : $92,500
Salary Average Remaining : $75,860
Ridly Greig $92,500 (3)
Salary Remaining : $75,860
Salary Average : $92,500
Salary Average Remaining : $75,860
Marco Rossi $90,000 (1)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Adam Edström $90,000 (1)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Martin Chromiak $85,000 (2)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Michal Teply $85,000 (3)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Total Farm Players25
Salary Commitment
Year 2024 : $3,177,500
Year 2025 : $1,275,000
Year 2026 : $177,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $3,177,500
Year 2025 : $1,275,000
Year 2026 : $177,500
Year 2027 : $0

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerant Bank Arena
Level 1: 6500 - $150 - 6 500 - 100,00%
Level 2: 5500 - $125 - 5 500 - 100,00%
Level 3: 2250 - $100 - 2 250 - 100,00%
Level 4: 4000 - $99 - 4 000 - 100,00%
Luxury : 1000 - $400 - 1 000 - 100,00%
Total Capacity :19250
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - $100 - 1 873 - 93,64%
Farm Level 2: 1000 - $75 - 932 - 93,18%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left33
Average Attendance - %19 250 - 100,00%
Average Income per Game$2,671,500
Year to Date Revenue$21,372,000
Farm
Home Games Left33
Average Attendance - %2 805 - 93,48%
Average Income per Game$257,156
Year to Date Revenue$2,057,250

Expense

Pro Players Total Salaries$95,250,000
Pro Players Total Average Salaries$93,500,000
Farm Players Total Salaries$2,873,500
Farm Players Total Average Salaries$2,873,500
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value($5,180,218)
Pro Year To Date Expenses$18,201,625
Farm Year To Date Expenses$673,546
Pro Salary Cap Per Days$508,152
Pro Salary Cap To Date$17,205,702
Farm Salary Cap Per Days$15,204
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$88,159,500
Farm Estimated Season Revenue$8,486,156
Pro Remaining Season Days150
Pro Expenses Per Days$539,402
Pro Estimated Expenses$80,910,300
Farm Remaining Season Days155
Farm Expenses Per Days$20,495
Farm Estimated Expenses$3,176,725
Estimated Season Expenses$84,087,025
Estimated Season Salary Cap$88,248,284
Estimate Under Maximum Salary Cap of $89,000,050$751,766
Estimate Over Minimum Salary Cap of $69,000,050 $19,248,234
Current Bank Account$119,327,768
Projected Bank Account$131,886,399

Pro Players Salaries

Aleksander Barkov $11,000,000 (6)
-Salary Remaining : $8,967,391
-Salary Average : $11,000,000
-Salary Average Remaining : $8,967,391
Sergei Bobrovsky $8,500,000 (1)
-Salary Remaining : $6,929,348
-Salary Average : $8,500,000
-Salary Average Remaining : $6,929,348
Jonathan Toews $8,000,000 (3)
-Salary Remaining : $6,521,739
-Salary Average : $6,250,000
-Salary Average Remaining : $5,095,109
Travis Konecny $7,000,000 (3)
-Salary Remaining : $5,706,522
-Salary Average : $7,000,000
-Salary Average Remaining : $5,706,522
Matt Boldy $7,000,000 (4)
-Salary Remaining : $5,706,522
-Salary Average : $7,000,000
-Salary Average Remaining : $5,706,522
Sam Bennett $6,500,000 (3)
-Salary Remaining : $5,298,913
-Salary Average : $6,500,000
-Salary Average Remaining : $5,298,913
Moritz Seider $6,000,000 (1)
-Salary Remaining : $4,891,304
-Salary Average : $6,000,000
-Salary Average Remaining : $4,891,304
Noah Dobson $5,500,000 (2)
-Salary Remaining : $4,483,696
-Salary Average : $5,500,000
-Salary Average Remaining : $4,483,696
Brandon Carlo $4,700,000 (3)
-Salary Remaining : $3,831,522
-Salary Average : $4,700,000
-Salary Average Remaining : $3,831,522
Shea Theodore $4,600,000 (1)
-Salary Remaining : $3,750,000
-Salary Average : $4,600,000
-Salary Average Remaining : $3,750,000
Linus Ullmark $4,500,000 (1)
-Salary Remaining : $3,668,478
-Salary Average : $4,500,000
-Salary Average Remaining : $3,668,478
Jordan Eberle $4,000,000 (2)
-Salary Remaining : $3,260,870
-Salary Average : $4,000,000
-Salary Average Remaining : $3,260,870
Brendan Perlini $4,000,000 (3)
-Salary Remaining : $3,260,870
-Salary Average : $4,000,000
-Salary Average Remaining : $3,260,870
Kaapo Kakko $3,700,000 (1)
-Salary Remaining : $3,016,304
-Salary Average : $3,700,000
-Salary Average Remaining : $3,016,304
Matt Grzelcyk $2,750,000 (2)
-Salary Remaining : $2,241,848
-Salary Average : $2,750,000
-Salary Average Remaining : $2,241,848
Mattias Samuelsson $2,500,000 (4)
-Salary Remaining : $2,038,043
-Salary Average : $2,500,000
-Salary Average Remaining : $2,038,043
Hudson Fasching $1,100,000 (1)
-Salary Remaining : $896,739
-Salary Average : $1,100,000
-Salary Average Remaining : $896,739
Mathieu Olivier $1,100,000 (2)
-Salary Remaining : $896,739
-Salary Average : $1,100,000
-Salary Average Remaining : $896,739
David Krejci $1,100,000 (1)
-Salary Remaining : $896,739
-Salary Average : $1,100,000
-Salary Average Remaining : $896,739
Wyatt Johnston $950,000 (2)
-Salary Remaining : $774,457
-Salary Average : $950,000
-Salary Average Remaining : $774,457
Jakob Robillard $750,000 (1)
-Salary Remaining : $611,413
-Salary Average : $750,000
-Salary Average Remaining : $611,413
Total Pro Players21
Salary Commitment
Year 2024 : $95,250,000
Year 2025 : $62,000,000
Year 2026 : $44,700,000
Year 2027 : $20,500,000
Salary Average Commitment
Year 2024 : $93,500,000
Year 2025 : $63,250,000
Year 2026 : $48,950,000
Year 2027 : $20,500,000
Salary Cap with 1 Way Contract
Year 2024 : $93,500,000
Year 2025 : $63,250,000
Year 2026 : $48,950,000
Year 2027 : $20,500,000

Farm Players Salaries

Wyatt Kalynuk $190,000 (1)
Salary Remaining : $155,820
Salary Average : $190,000
Salary Average Remaining : $155,820
Matthew Highmore $180,000 (3)
Salary Remaining : $147,619
Salary Average : $180,000
Salary Average Remaining : $147,619
Evan Fitzpatrick $140,000 (1)
Salary Remaining : $114,815
Salary Average : $140,000
Salary Average Remaining : $114,815
Marcus Johansson $125,000 (2)
Salary Remaining : $102,513
Salary Average : $125,000
Salary Average Remaining : $102,513
Brett Ritchie $125,000 (3)
Salary Remaining : $102,513
Salary Average : $125,000
Salary Average Remaining : $102,513
Kevin Rooney $120,000 (1)
Salary Remaining : $98,413
Salary Average : $120,000
Salary Average Remaining : $98,413
Max Pacioretty $115,000 (2)
Salary Remaining : $94,312
Salary Average : $115,000
Salary Average Remaining : $94,312
Jared Cowen $100,000 (3)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Michael McNiven $100,000 (1)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Simon Despres $100,000 (2)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Alex Petrovic $100,000 (3)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Phil Kessel $100,000 (3)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Griffin Reinhart $100,000 (2)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Rocco Grimaldi $99,000 (2)
Salary Remaining : $81,190
Salary Average : $99,000
Salary Average Remaining : $81,190
Pavel Francouz $99,000 (2)
Salary Remaining : $81,190
Salary Average : $99,000
Salary Average Remaining : $81,190
Matthew Peca $98,000 (3)
Salary Remaining : $80,370
Salary Average : $98,000
Salary Average Remaining : $80,370
Raman Hrabarenka $97,500 (2)
Salary Remaining : $79,960
Salary Average : $97,500
Salary Average Remaining : $79,960
Jordan Schmaltz $97,500 (2)
Salary Remaining : $79,960
Salary Average : $97,500
Salary Average Remaining : $79,960
Gavin Bayreuther $97,500 (3)
Salary Remaining : $79,960
Salary Average : $97,500
Salary Average Remaining : $79,960
Robin Press $97,500 (3)
Salary Remaining : $79,960
Salary Average : $97,500
Salary Average Remaining : $79,960
Michael Brandsegg-Nygard $95,000 (3)
Salary Remaining : $77,910
Salary Average : $95,000
Salary Average Remaining : $77,910
Linus Lindstrom $95,000 (1)
Salary Remaining : $77,910
Salary Average : $95,000
Salary Average Remaining : $77,910
Lucas Elvenes $85,000 (1)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Matej Pekar $85,000 (1)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Jonathan Gruden $82,500 (1)
Salary Remaining : $67,659
Salary Average : $82,500
Salary Average Remaining : $67,659
Aapeli Rasanen $75,000 (1)
Salary Remaining : $61,508
Salary Average : $75,000
Salary Average Remaining : $61,508
Tanner Kaspick $75,000 (1)
Salary Remaining : $61,508
Salary Average : $75,000
Salary Average Remaining : $61,508
Total Farm Players27
Salary Commitment
Year 2024 : $2,873,500
Year 2025 : $1,826,000
Year 2026 : $993,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,873,500
Year 2025 : $1,826,000
Year 2026 : $993,000
Year 2027 : $0

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameCrypto.com Arena
Level 1: 6118 - $150 - 6 118 - 100,00%
Level 2: 5000 - $125 - 5 000 - 100,00%
Level 3: 2000 - $100 - 2 000 - 100,00%
Level 4: 4000 - $99 - 4 000 - 100,00%
Luxury : 1000 - $400 - 1 000 - 100,00%
Total Capacity :18118
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - $35 - 2 000 - 100,00%
Farm Level 2: 1000 - $15 - 1 000 - 99,98%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left33
Average Attendance - %18 118 - 100,00%
Average Income per Game$2,538,700
Year to Date Revenue$20,309,600
Farm
Home Games Left33
Average Attendance - %3 000 - 99,99%
Average Income per Game$84,996
Year to Date Revenue$679,970

Expense

Pro Players Total Salaries$87,000,000
Pro Players Total Average Salaries$87,160,000
Farm Players Total Salaries$2,610,000
Farm Players Total Average Salaries$2,610,000
Coaches Total Salaries$4,750,000
Luxury Taxe Total$0
Special Salary Cap Value$250,000
Pro Year To Date Expenses$16,413,858
Farm Year To Date Expenses$866,238
Pro Salary Cap Per Days$473,696
Pro Salary Cap To Date$15,964,083
Farm Salary Cap Per Days$13,810
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$83,777,100
Farm Estimated Season Revenue$2,804,876
Pro Remaining Season Days150
Pro Expenses Per Days$486,413
Pro Estimated Expenses$72,961,950
Farm Remaining Season Days155
Farm Expenses Per Days$25,714
Farm Estimated Expenses$3,985,670
Estimated Season Expenses$76,947,620
Estimated Season Salary Cap$87,268,483
Estimate Under Maximum Salary Cap of $89,000,050$1,731,567
Estimate Over Minimum Salary Cap of $69,000,050 $18,268,433
Current Bank Account$182,986,715
Projected Bank Account$192,621,071

Pro Players Salaries

Jeff Skinner $8,500,000 (2)
-Salary Remaining : $6,929,348
-Salary Average : $8,500,000
-Salary Average Remaining : $6,929,348
Ilya Samsonov $7,250,000 (6)
-Salary Remaining : $5,910,326
-Salary Average : $7,250,000
-Salary Average Remaining : $5,910,326
Danton Heinen $6,750,000 (1)
-Salary Remaining : $5,502,717
-Salary Average : $6,750,000
-Salary Average Remaining : $5,502,717
Michael Del Zotto $6,750,000 (1)
-Salary Remaining : $5,502,717
-Salary Average : $6,750,000
-Salary Average Remaining : $5,502,717
Sam Gagner $6,500,000 (1)
-Salary Remaining : $5,298,913
-Salary Average : $6,500,000
-Salary Average Remaining : $5,298,913
Pavel Buchnevich $6,250,000 (4)
-Salary Remaining : $5,095,109
-Salary Average : $6,250,000
-Salary Average Remaining : $5,095,109
Jake DeBrusk $5,000,000 (3)
-Salary Remaining : $4,076,087
-Salary Average : $5,000,000
-Salary Average Remaining : $4,076,087
Christian Dvorak $4,250,000 (2)
-Salary Remaining : $3,464,674
-Salary Average : $4,250,000
-Salary Average Remaining : $3,464,674
Mark Pysyk $4,250,000 (1)
-Salary Remaining : $3,464,674
-Salary Average : $4,250,000
-Salary Average Remaining : $3,464,674
Mathieu Joseph $3,750,000 (4)
-Salary Remaining : $3,057,065
-Salary Average : $3,750,000
-Salary Average Remaining : $3,057,065
Travis Dermott $3,500,000 (1)
-Salary Remaining : $2,853,261
-Salary Average : $3,500,000
-Salary Average Remaining : $2,853,261
Jordan Oesterle $3,200,000 (3)
-Salary Remaining : $2,608,696
-Salary Average : $3,200,000
-Salary Average Remaining : $2,608,696
Lukas Sedlak $3,100,000 (3)
-Salary Remaining : $2,527,174
-Salary Average : $3,100,000
-Salary Average Remaining : $2,527,174
Michael McCarron $2,700,000 (3)
-Salary Remaining : $2,201,087
-Salary Average : $2,860,000
-Salary Average Remaining : $2,331,522
Dylan Coghlan $2,500,000 (3)
-Salary Remaining : $2,038,043
-Salary Average : $2,500,000
-Salary Average Remaining : $2,038,043
Benjamin Conz $2,450,000 (1)
-Salary Remaining : $1,997,283
-Salary Average : $2,450,000
-Salary Average Remaining : $1,997,283
Dante Fabbro $2,250,000 (4)
-Salary Remaining : $1,834,239
-Salary Average : $2,250,000
-Salary Average Remaining : $1,834,239
Theodor Blueger $1,900,000 (3)
-Salary Remaining : $1,548,913
-Salary Average : $1,900,000
-Salary Average Remaining : $1,548,913
Pierre Engvall $1,750,000 (1)
-Salary Remaining : $1,426,630
-Salary Average : $1,750,000
-Salary Average Remaining : $1,426,630
Luke Kunin $1,700,000 (2)
-Salary Remaining : $1,385,870
-Salary Average : $1,700,000
-Salary Average Remaining : $1,385,870
Jake Neighbours $950,000 (3)
-Salary Remaining : $774,457
-Salary Average : $950,000
-Salary Average Remaining : $774,457
Axel Jonsson-Fjällby $900,000 (3)
-Salary Remaining : $733,696
-Salary Average : $900,000
-Salary Average Remaining : $733,696
Oleg Sosunov $850,000 (1)
-Salary Remaining : $692,935
-Salary Average : $850,000
-Salary Average Remaining : $692,935
Total Pro Players23
Salary Commitment
Year 2024 : $87,000,000
Year 2025 : $54,700,000
Year 2026 : $40,250,000
Year 2027 : $19,500,000
Salary Average Commitment
Year 2024 : $87,160,000
Year 2025 : $54,360,000
Year 2026 : $39,910,000
Year 2027 : $19,500,000
Salary Cap with 1 Way Contract
Year 2024 : $87,160,000
Year 2025 : $54,360,000
Year 2026 : $39,910,000
Year 2027 : $19,500,000

Farm Players Salaries

Mitchell Stephens $180,000 (1)
Salary Remaining : $147,619
Salary Average : $180,000
Salary Average Remaining : $147,619
Joonas Korpisalo $180,000 (1)
Salary Remaining : $147,619
Salary Average : $180,000
Salary Average Remaining : $147,619
Ben Hutton $175,000 (2)
Salary Remaining : $143,519
Salary Average : $175,000
Salary Average Remaining : $143,519
Garrett Pilon $120,000 (1)
Salary Remaining : $98,413
Salary Average : $120,000
Salary Average Remaining : $98,413
Maxim Sushko $100,000 (1)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Sean Malone $100,000 (3)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Ryan Shea $100,000 (1)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Ross Colton $100,000 (3)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Eric Comrie $100,000 (2)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Sergei Zborovsky $95,000 (1)
Salary Remaining : $77,910
Salary Average : $95,000
Salary Average Remaining : $77,910
Ivan Lodnia $95,000 (1)
Salary Remaining : $77,910
Salary Average : $95,000
Salary Average Remaining : $77,910
Jordan Dumais $92,500 (2)
Salary Remaining : $75,860
Salary Average : $92,500
Salary Average Remaining : $75,860
Riley Heidt $92,500 (3)
Salary Remaining : $75,860
Salary Average : $92,500
Salary Average Remaining : $75,860
Nicolas Beaudin $90,000 (1)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Riley Tufte $90,000 (1)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Max Gildon $90,000 (1)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Martin Pospisil $85,000 (1)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Mike Robinson $85,000 (1)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Christian Kyrou $85,000 (3)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Judd Caulfield $85,000 (3)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Emil Bemstrom $85,000 (1)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Brent Gates $80,000 (1)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Justin Dowling $80,000 (1)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Eemeli Räsänen $75,000 (1)
Salary Remaining : $61,508
Salary Average : $75,000
Salary Average Remaining : $61,508
Scott Reedy $75,000 (1)
Salary Remaining : $61,508
Salary Average : $75,000
Salary Average Remaining : $61,508
Pavel Gogolev $75,000 (1)
Salary Remaining : $61,508
Salary Average : $75,000
Salary Average Remaining : $61,508
Total Farm Players26
Salary Commitment
Year 2024 : $2,610,000
Year 2025 : $830,000
Year 2026 : $462,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,610,000
Year 2025 : $830,000
Year 2026 : $462,500
Year 2027 : $0

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6568 - $127 - 6 568 - 100,00%
Level 2: 5000 - $90 - 5 000 - 100,00%
Level 3: 2000 - $68 - 2 000 - 100,00%
Level 4: 4000 - $44 - 4 000 - 100,00%
Luxury : 1000 - $188 - 1 000 - 100,00%
Total Capacity :18568
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - $25 - 2 000 - 100,00%
Farm Level 2: 1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left33
Average Attendance - %18 568 - 100,00%
Average Income per Game$1,784,136
Year to Date Revenue$14,273,088
Farm
Home Games Left33
Average Attendance - %3 000 - 100,00%
Average Income per Game$65,000
Year to Date Revenue$520,000

Expense

Pro Players Total Salaries$83,325,000
Pro Players Total Average Salaries$83,325,000
Farm Players Total Salaries$2,985,500
Farm Players Total Average Salaries$2,985,500
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Special Salary Cap Value$1,500,000
Pro Year To Date Expenses$15,858,960
Farm Year To Date Expenses$710,298
Pro Salary Cap Per Days$452,853
Pro Salary Cap To Date$15,397,002
Farm Salary Cap Per Days$15,796
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,876,488
Farm Estimated Season Revenue$2,145,000
Pro Remaining Season Days150
Pro Expenses Per Days$466,440
Pro Estimated Expenses$69,966,000
Farm Remaining Season Days155
Farm Expenses Per Days$21,087
Farm Estimated Expenses$3,268,485
Estimated Season Expenses$73,234,485
Estimated Season Salary Cap$84,824,952
Estimate Under Maximum Salary Cap of $89,000,050$4,175,098
Estimate Over Minimum Salary Cap of $69,000,050 $15,824,902
Current Bank Account($7,111,974)
Projected Bank Account($19,324,971)

Pro Players Salaries

Steven Stamkos $9,500,000 (1)
-Salary Remaining : $7,744,565
-Salary Average : $9,500,000
-Salary Average Remaining : $7,744,565
Ryan Murphy $7,000,000 (4)
-Salary Remaining : $5,706,522
-Salary Average : $7,000,000
-Salary Average Remaining : $5,706,522
Mikhail Grigorenko $6,600,000 (5)
-Salary Remaining : $5,380,435
-Salary Average : $6,600,000
-Salary Average Remaining : $5,380,435
Anthony Cirelli $6,000,000 (5)
-Salary Remaining : $4,891,304
-Salary Average : $6,000,000
-Salary Average Remaining : $4,891,304
Denis Guryanov $6,000,000 (5)
-Salary Remaining : $4,891,304
-Salary Average : $6,000,000
-Salary Average Remaining : $4,891,304
Jeremy Swayman $5,000,000 (1)
-Salary Remaining : $4,076,087
-Salary Average : $5,000,000
-Salary Average Remaining : $4,076,087
Hunter Shinkaruk $4,700,000 (2)
-Salary Remaining : $3,831,522
-Salary Average : $4,700,000
-Salary Average Remaining : $3,831,522
Alexander Kerfoot $4,500,000 (3)
-Salary Remaining : $3,668,478
-Salary Average : $4,500,000
-Salary Average Remaining : $3,668,478
Antti Suomela $4,000,000 (1)
-Salary Remaining : $3,260,870
-Salary Average : $4,000,000
-Salary Average Remaining : $3,260,870
Anders Bjork $3,700,000 (3)
-Salary Remaining : $3,016,304
-Salary Average : $3,700,000
-Salary Average Remaining : $3,016,304
Nikolai Knyzhov $3,500,000 (2)
-Salary Remaining : $2,853,261
-Salary Average : $3,500,000
-Salary Average Remaining : $2,853,261
Victor Mete $3,000,000 (3)
-Salary Remaining : $2,445,652
-Salary Average : $3,000,000
-Salary Average Remaining : $2,445,652
Noah Juulsen $2,650,000 (6)
-Salary Remaining : $2,160,326
-Salary Average : $2,650,000
-Salary Average Remaining : $2,160,326
Adam Ginning $2,300,000 (3)
-Salary Remaining : $1,875,000
-Salary Average : $2,300,000
-Salary Average Remaining : $1,875,000
Conner Bleackley $2,200,000 (2)
-Salary Remaining : $1,793,478
-Salary Average : $2,200,000
-Salary Average Remaining : $1,793,478
Luke Schenn $2,000,000 (2)
-Salary Remaining : $1,630,435
-Salary Average : $2,000,000
-Salary Average Remaining : $1,630,435
Timur Bilyalov $1,950,000 (3)
-Salary Remaining : $1,589,674
-Salary Average : $1,950,000
-Salary Average Remaining : $1,589,674
Cale Fleury $1,900,000 (3)
-Salary Remaining : $1,548,913
-Salary Average : $1,900,000
-Salary Average Remaining : $1,548,913
John Leonard $1,900,000 (1)
-Salary Remaining : $1,548,913
-Salary Average : $1,900,000
-Salary Average Remaining : $1,548,913
Philipp Kurashev $1,600,000 (2)
-Salary Remaining : $1,304,348
-Salary Average : $1,600,000
-Salary Average Remaining : $1,304,348
Oskari Laaksonen $1,200,000 (2)
-Salary Remaining : $978,261
-Salary Average : $1,200,000
-Salary Average Remaining : $978,261
Justin Almeida $1,200,000 (1)
-Salary Remaining : $978,261
-Salary Average : $1,200,000
-Salary Average Remaining : $978,261
Dylan Holloway $925,000 (2)
-Salary Remaining : $754,076
-Salary Average : $925,000
-Salary Average Remaining : $754,076
Total Pro Players23
Salary Commitment
Year 2024 : $83,325,000
Year 2025 : $61,725,000
Year 2026 : $45,600,000
Year 2027 : $28,250,000
Salary Average Commitment
Year 2024 : $83,325,000
Year 2025 : $61,725,000
Year 2026 : $45,600,000
Year 2027 : $28,250,000
Salary Cap with 1 Way Contract
Year 2024 : $83,325,000
Year 2025 : $61,725,000
Year 2026 : $45,600,000
Year 2027 : $28,250,000

Farm Players Salaries

Paul Bittner $200,000 (1)
Salary Remaining : $164,021
Salary Average : $200,000
Salary Average Remaining : $164,021
Dylan Demelo $195,000 (1)
Salary Remaining : $159,921
Salary Average : $195,000
Salary Average Remaining : $159,921
Marco Scandella $193,000 (2)
Salary Remaining : $158,280
Salary Average : $193,000
Salary Average Remaining : $158,280
Jake Leschyshyn $190,000 (3)
Salary Remaining : $155,820
Salary Average : $190,000
Salary Average Remaining : $155,820
Evan Barratt $160,000 (1)
Salary Remaining : $131,217
Salary Average : $160,000
Salary Average Remaining : $131,217
Ryan Hartman $150,000 (1)
Salary Remaining : $123,016
Salary Average : $150,000
Salary Average Remaining : $123,016
Ivan Chekhovich $140,000 (2)
Salary Remaining : $114,815
Salary Average : $140,000
Salary Average Remaining : $114,815
Nick Seeler $140,000 (2)
Salary Remaining : $114,815
Salary Average : $140,000
Salary Average Remaining : $114,815
Lane Pederson $130,000 (2)
Salary Remaining : $106,614
Salary Average : $130,000
Salary Average Remaining : $106,614
Brycen Martin $130,000 (1)
Salary Remaining : $106,614
Salary Average : $130,000
Salary Average Remaining : $106,614
Charlie Lindgren $130,000 (2)
Salary Remaining : $106,614
Salary Average : $130,000
Salary Average Remaining : $106,614
Igor Bobkov $110,000 (1)
Salary Remaining : $90,212
Salary Average : $110,000
Salary Average Remaining : $90,212
Sebastian Repo $100,000 (1)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
John Marino $100,000 (3)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Yegor Sharangovich $90,000 (1)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Michael Carcone $90,000 (1)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Jordan Harris $90,000 (1)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Brett Leason $85,000 (1)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Kirill Kirsanov $85,000 (1)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Wyatt Kaiser $85,000 (3)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Tim Söderlund $80,000 (1)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Martin Kaut $80,000 (1)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Marco Costantini $80,000 (1)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Reece Newkirk $77,500 (3)
Salary Remaining : $63,558
Salary Average : $77,500
Salary Average Remaining : $63,558
Marcus Kallionkieli $75,000 (3)
Salary Remaining : $61,508
Salary Average : $75,000
Salary Average Remaining : $61,508
Total Farm Players25
Salary Commitment
Year 2024 : $2,985,500
Year 2025 : $1,260,500
Year 2026 : $527,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,985,500
Year 2025 : $1,260,500
Year 2026 : $527,500
Year 2027 : $0

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 7273 - $150 - 7 273 - 100,00%
Level 2: 5500 - $125 - 5 500 - 100,00%
Level 3: 2500 - $90 - 2 500 - 100,00%
Level 4: 4500 - $75 - 4 500 - 100,00%
Luxury : 1500 - $350 - 1 500 - 100,00%
Total Capacity :21273
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - $30 - 2 000 - 99,98%
Farm Level 2: 1000 - $10 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left33
Average Attendance - %21 273 - 100,00%
Average Income per Game$2,865,950
Year to Date Revenue$22,927,600
Farm
Home Games Left33
Average Attendance - %3 000 - 99,98%
Average Income per Game$69,985
Year to Date Revenue$559,880

Expense

Pro Players Total Salaries$91,950,000
Pro Players Total Average Salaries$88,450,000
Farm Players Total Salaries$2,787,500
Farm Players Total Average Salaries$2,822,500
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Special Salary Cap Value($1,700,000)
Pro Year To Date Expenses$17,630,706
Farm Year To Date Expenses$661,769
Pro Salary Cap Per Days$480,707
Pro Salary Cap To Date$16,425,003
Farm Salary Cap Per Days$14,934
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$94,576,350
Farm Estimated Season Revenue$2,309,505
Pro Remaining Season Days150
Pro Expenses Per Days$516,033
Pro Estimated Expenses$77,404,950
Farm Remaining Season Days155
Farm Expenses Per Days$20,040
Farm Estimated Expenses$3,106,200
Estimated Season Expenses$80,511,150
Estimated Season Salary Cap$86,831,053
Estimate Under Maximum Salary Cap of $89,000,050$2,168,997
Estimate Over Minimum Salary Cap of $69,000,050 $17,831,003
Current Bank Account$328,989,454
Projected Bank Account$345,364,159

Pro Players Salaries

Claude Giroux $12,000,000 (2)
-Salary Remaining : $9,782,609
-Salary Average : $8,500,000
-Salary Average Remaining : $6,929,348
Alex Pietrangelo $9,000,000 (3)
-Salary Remaining : $7,336,957
-Salary Average : $9,000,000
-Salary Average Remaining : $7,336,957
Sean Monahan $9,000,000 (3)
-Salary Remaining : $7,336,957
-Salary Average : $9,000,000
-Salary Average Remaining : $7,336,957
Filip Forsberg $8,500,000 (5)
-Salary Remaining : $6,929,348
-Salary Average : $8,500,000
-Salary Average Remaining : $6,929,348
Oscar Klefbom $8,000,000 (5)
-Salary Remaining : $6,521,739
-Salary Average : $8,000,000
-Salary Average Remaining : $6,521,739
Cam Fowler $7,500,000 (3)
-Salary Remaining : $6,114,130
-Salary Average : $7,500,000
-Salary Average Remaining : $6,114,130
Max Domi $5,700,000 (2)
-Salary Remaining : $4,646,739
-Salary Average : $5,700,000
-Salary Average Remaining : $4,646,739
Cole Cassels $5,000,000 (3)
-Salary Remaining : $4,076,087
-Salary Average : $5,000,000
-Salary Average Remaining : $4,076,087
Cole Ully $4,300,000 (1)
-Salary Remaining : $3,505,435
-Salary Average : $4,300,000
-Salary Average Remaining : $3,505,435
Andreas Englund $4,000,000 (2)
-Salary Remaining : $3,260,870
-Salary Average : $4,000,000
-Salary Average Remaining : $3,260,870
Josh Anderson $3,800,000 (1)
-Salary Remaining : $3,097,826
-Salary Average : $3,800,000
-Salary Average Remaining : $3,097,826
Joakim Ryan $3,000,000 (1)
-Salary Remaining : $2,445,652
-Salary Average : $3,000,000
-Salary Average Remaining : $2,445,652
Nolan Patrick $2,750,000 (1)
-Salary Remaining : $2,241,848
-Salary Average : $2,750,000
-Salary Average Remaining : $2,241,848
Sean Walker $2,100,000 (3)
-Salary Remaining : $1,711,957
-Salary Average : $2,100,000
-Salary Average Remaining : $1,711,957
Jack Studnicka $1,500,000 (2)
-Salary Remaining : $1,222,826
-Salary Average : $1,500,000
-Salary Average Remaining : $1,222,826
Joey Daccord $1,250,000 (3)
-Salary Remaining : $1,019,022
-Salary Average : $1,250,000
-Salary Average Remaining : $1,019,022
Spencer Martin $1,250,000 (1)
-Salary Remaining : $1,019,022
-Salary Average : $1,250,000
-Salary Average Remaining : $1,019,022
Beck Malenstyn $1,250,000 (3)
-Salary Remaining : $1,019,022
-Salary Average : $1,250,000
-Salary Average Remaining : $1,019,022
Vadim Vasjonkin $1,100,000 (2)
-Salary Remaining : $896,739
-Salary Average : $1,100,000
-Salary Average Remaining : $896,739
Justin Danforth $950,000 (2)
-Salary Remaining : $774,457
-Salary Average : $950,000
-Salary Average Remaining : $774,457
Total Pro Players20
Salary Commitment
Year 2024 : $91,950,000
Year 2025 : $69,850,000
Year 2026 : $51,600,000
Year 2027 : $16,500,000
Salary Average Commitment
Year 2024 : $88,450,000
Year 2025 : $73,350,000
Year 2026 : $51,600,000
Year 2027 : $16,500,000
Salary Cap with 1 Way Contract
Year 2024 : $88,450,000
Year 2025 : $73,350,000
Year 2026 : $51,600,000
Year 2027 : $16,500,000

Farm Players Salaries

Jared Coreau $175,000 (1)
Salary Remaining : $143,519
Salary Average : $175,000
Salary Average Remaining : $143,519
Jared Davidson $150,000 (1)
Salary Remaining : $123,016
Salary Average : $150,000
Salary Average Remaining : $123,016
Rory Kerins $150,000 (1)
Salary Remaining : $123,016
Salary Average : $150,000
Salary Average Remaining : $123,016
Patrik Karlkvist $150,000 (2)
Salary Remaining : $123,016
Salary Average : $150,000
Salary Average Remaining : $123,016
Sven Baertschi $140,000 (3)
Salary Remaining : $114,815
Salary Average : $140,000
Salary Average Remaining : $114,815
Ian McCoshen $130,000 (2)
Salary Remaining : $106,614
Salary Average : $130,000
Salary Average Remaining : $106,614
Rodrigo Abols $120,000 (2)
Salary Remaining : $98,413
Salary Average : $120,000
Salary Average Remaining : $98,413
Tyler Biggs $100,000 (2)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Emerson Etem $100,000 (2)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Josh Brown $100,000 (2)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Anders Lee $100,000 (1)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Brayden Pachal $95,000 (2)
Salary Remaining : $77,910
Salary Average : $95,000
Salary Average Remaining : $77,910
Brian Halonen $95,000 (2)
Salary Remaining : $77,910
Salary Average : $95,000
Salary Average Remaining : $77,910
Cédric Desruisseaux $95,000 (2)
Salary Remaining : $77,910
Salary Average : $95,000
Salary Average Remaining : $77,910
Joseph Labate $95,000 (2)
Salary Remaining : $77,910
Salary Average : $95,000
Salary Average Remaining : $77,910
Marat Khairullin $90,000 (2)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Thomas Casey $90,000 (1)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Nikolas Brouillard $87,500 (2)
Salary Remaining : $71,759
Salary Average : $87,500
Salary Average Remaining : $71,759
Isaak Phillips $85,000 (1)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Elliot Desnoyers $85,000 (3)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Andrew O'Brien $85,000 (1)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Hugo Hävelid $85,000 (1)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Brett Murray $80,000 (1)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Luca Sbisa $80,000 (2)
Salary Remaining : $65,608
Salary Average : $115,000
Salary Average Remaining : $94,312
Keegan Kanzig $75,000 (1)
Salary Remaining : $61,508
Salary Average : $75,000
Salary Average Remaining : $61,508
Arvid Henrikson $75,000 (3)
Salary Remaining : $61,508
Salary Average : $75,000
Salary Average Remaining : $61,508
Lars Volden $75,000 (1)
Salary Remaining : $61,508
Salary Average : $75,000
Salary Average Remaining : $61,508
Total Farm Players27
Salary Commitment
Year 2024 : $2,787,500
Year 2025 : $1,707,500
Year 2026 : $300,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,822,500
Year 2025 : $1,672,500
Year 2026 : $300,000
Year 2027 : $0

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 5113 - $150 - 5 113 - 100,00%
Level 2: 5000 - $125 - 5 000 - 100,00%
Level 3: 2000 - $100 - 2 000 - 100,00%
Level 4: 4000 - $95 - 4 000 - 100,00%
Luxury : 1000 - $400 - 1 000 - 100,00%
Total Capacity :17113
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - $40 - 2 000 - 100,00%
Farm Level 2: 1000 - $20 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left33
Average Attendance - %17 113 - 100,00%
Average Income per Game$2,371,950
Year to Date Revenue$18,975,600
Farm
Home Games Left33
Average Attendance - %3 000 - 100,00%
Average Income per Game$100,000
Year to Date Revenue$800,000

Expense

Pro Players Total Salaries$87,600,000
Pro Players Total Average Salaries$87,600,000
Farm Players Total Salaries$2,260,000
Farm Players Total Average Salaries$2,260,000
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Special Salary Cap Value$350,000
Pro Year To Date Expenses$16,833,706
Farm Year To Date Expenses$764,244
Pro Salary Cap Per Days$476,087
Pro Salary Cap To Date$16,186,958
Farm Salary Cap Per Days$11,958
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$78,274,350
Farm Estimated Season Revenue$3,300,000
Pro Remaining Season Days150
Pro Expenses Per Days$495,109
Pro Estimated Expenses$74,266,350
Farm Remaining Season Days155
Farm Expenses Per Days$22,540
Farm Estimated Expenses$3,493,700
Estimated Season Expenses$77,760,050
Estimated Season Salary Cap$87,950,008
Estimate Under Maximum Salary Cap of $89,000,050$1,050,042
Estimate Over Minimum Salary Cap of $69,000,050 $18,949,958
Current Bank Account$74,286,064
Projected Bank Account$78,100,364

Pro Players Salaries

Carter Hart $10,000,000 (4)
-Salary Remaining : $8,152,174
-Salary Average : $10,000,000
-Salary Average Remaining : $8,152,174
Mitchell Marner $9,500,000 (3)
-Salary Remaining : $7,744,565
-Salary Average : $9,500,000
-Salary Average Remaining : $7,744,565
Nick Suzuki $7,000,000 (2)
-Salary Remaining : $5,706,522
-Salary Average : $7,000,000
-Salary Average Remaining : $5,706,522
Sam Reinhart $6,250,000 (4)
-Salary Remaining : $5,095,109
-Salary Average : $6,250,000
-Salary Average Remaining : $5,095,109
Nic Petan $6,200,000 (4)
-Salary Remaining : $5,054,348
-Salary Average : $6,200,000
-Salary Average Remaining : $5,054,348
Justin Faulk $5,850,000 (1)
-Salary Remaining : $4,769,022
-Salary Average : $5,850,000
-Salary Average Remaining : $4,769,022
Dmitri Orlov $5,250,000 (3)
-Salary Remaining : $4,279,891
-Salary Average : $5,250,000
-Salary Average Remaining : $4,279,891
Colton Parayko $4,500,000 (2)
-Salary Remaining : $3,668,478
-Salary Average : $4,500,000
-Salary Average Remaining : $3,668,478
Tristan Jarry $4,000,000 (2)
-Salary Remaining : $3,260,870
-Salary Average : $4,000,000
-Salary Average Remaining : $3,260,870
Drake Batherson $4,000,000 (1)
-Salary Remaining : $3,260,870
-Salary Average : $4,000,000
-Salary Average Remaining : $3,260,870
Alexander Burmistrov $3,750,000 (2)
-Salary Remaining : $3,057,065
-Salary Average : $3,750,000
-Salary Average Remaining : $3,057,065
Adam Pelech $3,000,000 (2)
-Salary Remaining : $2,445,652
-Salary Average : $3,000,000
-Salary Average Remaining : $2,445,652
Brett Pollock $2,900,000 (3)
-Salary Remaining : $2,364,130
-Salary Average : $2,900,000
-Salary Average Remaining : $2,364,130
Tage Thompson $2,400,000 (4)
-Salary Remaining : $1,956,522
-Salary Average : $2,400,000
-Salary Average Remaining : $1,956,522
Trevor Moore $2,200,000 (1)
-Salary Remaining : $1,793,478
-Salary Average : $2,200,000
-Salary Average Remaining : $1,793,478
Nicholas Caamano $2,000,000 (3)
-Salary Remaining : $1,630,435
-Salary Average : $2,000,000
-Salary Average Remaining : $1,630,435
Mark Stone $2,000,000 (3)
-Salary Remaining : $1,630,435
-Salary Average : $2,000,000
-Salary Average Remaining : $1,630,435
Logan Brown $1,900,000 (1)
-Salary Remaining : $1,548,913
-Salary Average : $1,900,000
-Salary Average Remaining : $1,548,913
Alexei Toropchenko $1,400,000 (2)
-Salary Remaining : $1,141,304
-Salary Average : $1,400,000
-Salary Average Remaining : $1,141,304
Urho Vaakanainen $1,250,000 (2)
-Salary Remaining : $1,019,022
-Salary Average : $1,250,000
-Salary Average Remaining : $1,019,022
Erik Brännström $1,250,000 (2)
-Salary Remaining : $1,019,022
-Salary Average : $1,250,000
-Salary Average Remaining : $1,019,022
Brayden McNabb $1,000,000 (1)
-Salary Remaining : $815,217
-Salary Average : $1,000,000
-Salary Average Remaining : $815,217
Total Pro Players22
Salary Commitment
Year 2024 : $87,600,000
Year 2025 : $72,650,000
Year 2026 : $46,500,000
Year 2027 : $24,850,000
Salary Average Commitment
Year 2024 : $87,600,000
Year 2025 : $72,650,000
Year 2026 : $46,500,000
Year 2027 : $24,850,000
Salary Cap with 1 Way Contract
Year 2024 : $87,600,000
Year 2025 : $72,650,000
Year 2026 : $46,500,000
Year 2027 : $24,850,000

Farm Players Salaries

Karson Kuhlman $200,000 (1)
Salary Remaining : $164,021
Salary Average : $200,000
Salary Average Remaining : $164,021
Pheonix Copley $150,000 (1)
Salary Remaining : $123,016
Salary Average : $150,000
Salary Average Remaining : $123,016
Morgan Barron $140,000 (1)
Salary Remaining : $114,815
Salary Average : $140,000
Salary Average Remaining : $114,815
Josh Dunne $120,000 (1)
Salary Remaining : $98,413
Salary Average : $120,000
Salary Average Remaining : $98,413
Matt Benning $100,000 (1)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Cole Guttman $100,000 (2)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Magnus Hellberg $100,000 (1)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Louis Crevier $90,000 (3)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Matt Kessel $90,000 (3)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Alec Martinez $90,000 (1)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Emil Martinsen Lilleberg $90,000 (3)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Nikita Tryamkin $85,000 (1)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Dean Kukan $85,000 (1)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Jaydon Dureau $85,000 (1)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Brett Connolly $85,000 (1)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
David Kampf $85,000 (1)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Jan Drozg $85,000 (1)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Cole Clayton $80,000 (1)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Markus Granlund $80,000 (1)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Stefan Noesen $80,000 (1)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Gemel Smith $80,000 (1)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Travis Boyd $80,000 (1)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Zach Aston-Reese $80,000 (1)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Total Farm Players23
Salary Commitment
Year 2024 : $2,260,000
Year 2025 : $370,000
Year 2026 : $270,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,260,000
Year 2025 : $370,000
Year 2026 : $270,000
Year 2027 : $0

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 5625 - $150 - 5 625 - 100,00%
Level 2: 5000 - $125 - 5 000 - 100,00%
Level 3: 2000 - $60 - 2 000 - 100,00%
Level 4: 4000 - $40 - 4 000 - 100,00%
Luxury : 1000 - $350 - 1 000 - 100,00%
Total Capacity :17625
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - $35 - 2 000 - 100,00%
Farm Level 2: 1000 - $15 - 999 - 99,89%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left33
Average Attendance - %17 625 - 100,00%
Average Income per Game$2,098,750
Year to Date Revenue$16,790,000
Farm
Home Games Left33
Average Attendance - %2 999 - 99,96%
Average Income per Game$84,983
Year to Date Revenue$679,865

Expense

Pro Players Total Salaries$81,650,000
Pro Players Total Average Salaries$81,900,000
Farm Players Total Salaries$2,972,500
Farm Players Total Average Salaries$2,972,500
Coaches Total Salaries$5,800,000
Luxury Taxe Total$0
Special Salary Cap Value($701,500)
Pro Year To Date Expenses$15,954,205
Farm Year To Date Expenses$852,099
Pro Salary Cap Per Days$445,109
Pro Salary Cap To Date$15,248,238
Farm Salary Cap Per Days$15,304
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$69,258,750
Farm Estimated Season Revenue$2,804,443
Pro Remaining Season Days150
Pro Expenses Per Days$465,489
Pro Estimated Expenses$69,823,350
Farm Remaining Season Days155
Farm Expenses Per Days$25,251
Farm Estimated Expenses$3,913,905
Estimated Season Expenses$73,737,255
Estimated Season Salary Cap$81,313,088
Estimate Under Maximum Salary Cap of $89,000,050$7,686,962
Estimate Over Minimum Salary Cap of $69,000,050 $12,313,038
Current Bank Account$88,969,666
Projected Bank Account$87,295,604

Pro Players Salaries

Thomas Chabot $7,725,000 (4)
-Salary Remaining : $6,297,554
-Salary Average : $7,725,000
-Salary Average Remaining : $6,297,554
Evgeny Kuznetsov $7,500,000 (1)
-Salary Remaining : $6,114,130
-Salary Average : $7,500,000
-Salary Average Remaining : $6,114,130
Dmitri Kulikov $7,000,000 (1)
-Salary Remaining : $5,706,522
-Salary Average : $7,000,000
-Salary Average Remaining : $5,706,522
Nikita Zadorov $6,000,000 (5)
-Salary Remaining : $4,891,304
-Salary Average : $6,000,000
-Salary Average Remaining : $4,891,304
Martin Jones $5,750,000 (1)
-Salary Remaining : $4,687,500
-Salary Average : $5,750,000
-Salary Average Remaining : $4,687,500
Anthony Beauvillier $5,500,000 (6)
-Salary Remaining : $4,483,696
-Salary Average : $5,500,000
-Salary Average Remaining : $4,483,696
Anthony Mantha $5,000,000 (1)
-Salary Remaining : $4,076,087
-Salary Average : $5,000,000
-Salary Average Remaining : $4,076,087
Jason Dickinson $4,250,000 (4)
-Salary Remaining : $3,464,674
-Salary Average : $4,250,000
-Salary Average Remaining : $3,464,674
Ryan Lindgren $3,900,000 (6)
-Salary Remaining : $3,179,348
-Salary Average : $3,900,000
-Salary Average Remaining : $3,179,348
Jakob Forsbacka Karlsson $3,700,000 (4)
-Salary Remaining : $3,016,304
-Salary Average : $3,700,000
-Salary Average Remaining : $3,016,304
Marcus Pettersson $3,500,000 (3)
-Salary Remaining : $2,853,261
-Salary Average : $3,500,000
-Salary Average Remaining : $2,853,261
Remi Elie $3,400,000 (2)
-Salary Remaining : $2,771,739
-Salary Average : $3,400,000
-Salary Average Remaining : $2,771,739
Alex Barré-Boulet $2,600,000 (2)
-Salary Remaining : $2,119,565
-Salary Average : $2,600,000
-Salary Average Remaining : $2,119,565
Michael Rasmussen $2,500,000 (5)
-Salary Remaining : $2,038,043
-Salary Average : $2,500,000
-Salary Average Remaining : $2,038,043
Brandon Hagel $2,500,000 (1)
-Salary Remaining : $2,038,043
-Salary Average : $2,500,000
-Salary Average Remaining : $2,038,043
Gabriel Carlsson $2,400,000 (1)
-Salary Remaining : $1,956,522
-Salary Average : $2,400,000
-Salary Average Remaining : $1,956,522
Morgan Geekie $2,000,000 (2)
-Salary Remaining : $1,630,435
-Salary Average : $2,250,000
-Salary Average Remaining : $1,834,239
Klim Kostin $1,550,000 (1)
-Salary Remaining : $1,263,587
-Salary Average : $1,550,000
-Salary Average Remaining : $1,263,587
Kirill Marchenko $1,500,000 (2)
-Salary Remaining : $1,222,826
-Salary Average : $1,500,000
-Salary Average Remaining : $1,222,826
Arvid Söderblom $1,250,000 (1)
-Salary Remaining : $1,019,022
-Salary Average : $1,250,000
-Salary Average Remaining : $1,019,022
Nikolai Kovalenko $1,200,000 (1)
-Salary Remaining : $978,261
-Salary Average : $1,200,000
-Salary Average Remaining : $978,261
Alex Vlasic $925,000 (3)
-Salary Remaining : $754,076
-Salary Average : $925,000
-Salary Average Remaining : $754,076
Total Pro Players22
Salary Commitment
Year 2024 : $81,650,000
Year 2025 : $48,000,000
Year 2026 : $38,000,000
Year 2027 : $33,575,000
Salary Average Commitment
Year 2024 : $81,900,000
Year 2025 : $47,750,000
Year 2026 : $38,000,000
Year 2027 : $33,575,000
Salary Cap with 1 Way Contract
Year 2024 : $81,900,000
Year 2025 : $47,750,000
Year 2026 : $38,000,000
Year 2027 : $33,575,000

Farm Players Salaries

Lukas Bengtsson $195,000 (1)
Salary Remaining : $159,921
Salary Average : $195,000
Salary Average Remaining : $159,921
Taylor Raddysh $190,000 (1)
Salary Remaining : $155,820
Salary Average : $190,000
Salary Average Remaining : $155,820
Ryan Suzuki $180,000 (3)
Salary Remaining : $147,619
Salary Average : $180,000
Salary Average Remaining : $147,619
Alexei Melnichuk $180,000 (1)
Salary Remaining : $147,619
Salary Average : $180,000
Salary Average Remaining : $147,619
Blake Lizotte $180,000 (2)
Salary Remaining : $147,619
Salary Average : $180,000
Salary Average Remaining : $147,619
Jackson Houck $175,000 (1)
Salary Remaining : $143,519
Salary Average : $175,000
Salary Average Remaining : $143,519
Mikhail Maltsev $175,000 (1)
Salary Remaining : $143,519
Salary Average : $175,000
Salary Average Remaining : $143,519
J.D. Greenway $170,000 (1)
Salary Remaining : $139,418
Salary Average : $170,000
Salary Average Remaining : $139,418
Kole Sherwood $160,000 (1)
Salary Remaining : $131,217
Salary Average : $160,000
Salary Average Remaining : $131,217
Tobias Björnfot $140,000 (3)
Salary Remaining : $114,815
Salary Average : $140,000
Salary Average Remaining : $114,815
Simon Benoît $130,000 (2)
Salary Remaining : $106,614
Salary Average : $130,000
Salary Average Remaining : $106,614
Patrick Khodorenko $130,000 (1)
Salary Remaining : $106,614
Salary Average : $130,000
Salary Average Remaining : $106,614
Simon Johansson $125,000 (1)
Salary Remaining : $102,513
Salary Average : $125,000
Salary Average Remaining : $102,513
Lucas Lessio $120,000 (1)
Salary Remaining : $98,413
Salary Average : $120,000
Salary Average Remaining : $98,413
Brayden Burke $110,000 (1)
Salary Remaining : $90,212
Salary Average : $110,000
Salary Average Remaining : $90,212
Mikhail Vorobyov $100,000 (1)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Elmer Söderblom $95,000 (2)
Salary Remaining : $77,910
Salary Average : $95,000
Salary Average Remaining : $77,910
Simon Ryfors $95,000 (1)
Salary Remaining : $77,910
Salary Average : $95,000
Salary Average Remaining : $77,910
Brennan Menell $90,000 (1)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Benjamin Finkelstein (Out of Payroll) $90,000 (1)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Kacper Bartnik (Out of Payroll) $80,000 (1)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Igor Shvyryov $77,500 (1)
Salary Remaining : $63,558
Salary Average : $77,500
Salary Average Remaining : $63,558
Frederik Dichow $75,000 (1)
Salary Remaining : $61,508
Salary Average : $75,000
Salary Average Remaining : $61,508
Total Farm Players23
Salary Commitment
Year 2024 : $3,062,500
Year 2025 : $725,000
Year 2026 : $320,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $3,062,500
Year 2025 : $725,000
Year 2026 : $320,000
Year 2027 : $0

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 5000 - $150 - 5 000 - 100,00%
Level 2: 4250 - $125 - 4 250 - 100,00%
Level 3: 2000 - $100 - 2 000 - 100,00%
Level 4: 4000 - $75 - 4 000 - 100,00%
Luxury : 1000 - $400 - 1 000 - 100,00%
Total Capacity :16250
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - $50 - 2 000 - 100,00%
Farm Level 2: 1000 - $25 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left33
Average Attendance - %16 250 - 100,00%
Average Income per Game$2,181,250
Year to Date Revenue$17,450,000
Farm
Home Games Left34
Average Attendance - %3 000 - 100,00%
Average Income per Game$125,000
Year to Date Revenue$875,000

Expense

Pro Players Total Salaries$79,820,000
Pro Players Total Average Salaries$79,820,000
Farm Players Total Salaries$2,277,000
Farm Players Total Average Salaries$2,267,000
Coaches Total Salaries$3,300,000
Luxury Taxe Total$0
Special Salary Cap Value$1,400,000
Pro Year To Date Expenses$14,827,172
Farm Year To Date Expenses$595,840
Pro Salary Cap Per Days$433,804
Pro Salary Cap To Date$14,397,819
Farm Salary Cap Per Days$11,598
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$71,981,250
Farm Estimated Season Revenue$4,250,000
Pro Remaining Season Days150
Pro Expenses Per Days$444,674
Pro Estimated Expenses$66,701,100
Farm Remaining Season Days155
Farm Expenses Per Days$18,926
Farm Estimated Expenses$2,933,530
Estimated Season Expenses$69,634,630
Estimated Season Salary Cap$80,868,419
Estimate Under Maximum Salary Cap of $89,000,050$8,131,631
Estimate Over Minimum Salary Cap of $69,000,050 $11,868,369
Current Bank Account$17,882,032
Projected Bank Account$24,478,652

Pro Players Salaries

Jack Hughes $8,500,000 (4)
-Salary Remaining : $6,929,348
-Salary Average : $8,500,000
-Salary Average Remaining : $6,929,348
Dougie Hamilton $8,100,000 (3)
-Salary Remaining : $6,603,261
-Salary Average : $8,100,000
-Salary Average Remaining : $6,603,261
Josh Morrissey $8,000,000 (4)
-Salary Remaining : $6,521,739
-Salary Average : $8,000,000
-Salary Average Remaining : $6,521,739
Jonathan Huberdeau $8,000,000 (1)
-Salary Remaining : $6,521,739
-Salary Average : $8,000,000
-Salary Average Remaining : $6,521,739
Anthony Duclair $6,200,000 (1)
-Salary Remaining : $5,054,348
-Salary Average : $6,200,000
-Salary Average Remaining : $5,054,348
Adrian Kempe $5,000,000 (4)
-Salary Remaining : $4,076,087
-Salary Average : $5,000,000
-Salary Average Remaining : $4,076,087
Cal Foote $4,700,000 (3)
-Salary Remaining : $3,831,522
-Salary Average : $4,700,000
-Salary Average Remaining : $3,831,522
Carson Soucy $4,500,000 (1)
-Salary Remaining : $3,668,478
-Salary Average : $4,500,000
-Salary Average Remaining : $3,668,478
Daniel Sprong $4,400,000 (4)
-Salary Remaining : $3,586,957
-Salary Average : $4,400,000
-Salary Average Remaining : $3,586,957
Kevin Poulin $3,970,000 (1)
-Salary Remaining : $3,236,413
-Salary Average : $3,970,000
-Salary Average Remaining : $3,236,413
Roope Hintz (Out of Payroll) $2,750,000 (1)
-Salary Remaining : $2,241,848
-Salary Average : $2,750,000
-Salary Average Remaining : $2,241,848
Stefan Matteau $2,600,000 (2)
-Salary Remaining : $2,119,565
-Salary Average : $2,600,000
-Salary Average Remaining : $2,119,565
Brandon Tanev $2,500,000 (1)
-Salary Remaining : $2,038,043
-Salary Average : $2,500,000
-Salary Average Remaining : $2,038,043
Jérémy Roy $2,500,000 (2)
-Salary Remaining : $2,038,043
-Salary Average : $2,500,000
-Salary Average Remaining : $2,038,043
Ben Bishop $2,000,000 (1)
-Salary Remaining : $1,630,435
-Salary Average : $2,000,000
-Salary Average Remaining : $1,630,435
Joel Kiviranta $2,000,000 (1)
-Salary Remaining : $1,630,435
-Salary Average : $2,000,000
-Salary Average Remaining : $1,630,435
Brandon Gignac $1,650,000 (2)
-Salary Remaining : $1,345,109
-Salary Average : $1,650,000
-Salary Average Remaining : $1,345,109
Julien Gauthier $1,400,000 (1)
-Salary Remaining : $1,141,304
-Salary Average : $1,400,000
-Salary Average Remaining : $1,141,304
Sven Andrighetto $1,300,000 (1)
-Salary Remaining : $1,059,783
-Salary Average : $1,300,000
-Salary Average Remaining : $1,059,783
Mikey Anderson $950,000 (1)
-Salary Remaining : $774,457
-Salary Average : $950,000
-Salary Average Remaining : $774,457
Jon Gillies $800,000 (2)
-Salary Remaining : $652,174
-Salary Average : $800,000
-Salary Average Remaining : $652,174
Angelo Miceli $750,000 (1)
-Salary Remaining : $611,413
-Salary Average : $750,000
-Salary Average Remaining : $611,413
Total Pro Players22
Salary Commitment
Year 2024 : $82,570,000
Year 2025 : $46,250,000
Year 2026 : $38,700,000
Year 2027 : $25,900,000
Salary Average Commitment
Year 2024 : $82,570,000
Year 2025 : $46,250,000
Year 2026 : $38,700,000
Year 2027 : $25,900,000
Salary Cap with 1 Way Contract
Year 2024 : $82,570,000
Year 2025 : $46,250,000
Year 2026 : $38,700,000
Year 2027 : $25,900,000

Farm Players Salaries

Justus Annunen $150,000 (2)
Salary Remaining : $123,016
Salary Average : $150,000
Salary Average Remaining : $123,016
Adam Almqvist $150,000 (1)
Salary Remaining : $123,016
Salary Average : $150,000
Salary Average Remaining : $123,016
Andrei Altybarmakyan $145,000 (1)
Salary Remaining : $118,915
Salary Average : $135,000
Salary Average Remaining : $110,714
Jonathan Dahlen $125,000 (1)
Salary Remaining : $102,513
Salary Average : $125,000
Salary Average Remaining : $102,513
Eric Cornel $120,000 (2)
Salary Remaining : $98,413
Salary Average : $120,000
Salary Average Remaining : $98,413
Colton White $100,000 (1)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Yegor Korshkov $99,500 (2)
Salary Remaining : $81,601
Salary Average : $99,500
Salary Average Remaining : $81,601
Filip Ahl $95,000 (1)
Salary Remaining : $77,910
Salary Average : $95,000
Salary Average Remaining : $77,910
Matthew Phillips $95,000 (1)
Salary Remaining : $77,910
Salary Average : $95,000
Salary Average Remaining : $77,910
Shane Wright $95,000 (2)
Salary Remaining : $77,910
Salary Average : $95,000
Salary Average Remaining : $77,910
Vili Saarijärvi $90,000 (1)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
James Van Riemsdyk $85,000 (1)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Shamil Shmakov $85,000 (1)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Jonas Johansson $80,000 (2)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Brett Seney $80,000 (2)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Kurtis MacDermid $80,000 (2)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Matthew Bradley $77,500 (1)
Salary Remaining : $63,558
Salary Average : $77,500
Salary Average Remaining : $63,558
Dmytro Timashov $75,000 (1)
Salary Remaining : $61,508
Salary Average : $75,000
Salary Average Remaining : $61,508
Simon Bourque $75,000 (1)
Salary Remaining : $61,508
Salary Average : $75,000
Salary Average Remaining : $61,508
Christoph Bertschy $75,000 (1)
Salary Remaining : $61,508
Salary Average : $75,000
Salary Average Remaining : $61,508
Johnathan MacLeod $75,000 (1)
Salary Remaining : $61,508
Salary Average : $75,000
Salary Average Remaining : $61,508
Ryan Collins $75,000 (2)
Salary Remaining : $61,508
Salary Average : $75,000
Salary Average Remaining : $61,508
Cameron Gaunce (Out of Payroll) $75,000 (1)
Salary Remaining : $61,508
Salary Average : $75,000
Salary Average Remaining : $61,508
Chase De Leo $75,000 (2)
Salary Remaining : $61,508
Salary Average : $75,000
Salary Average Remaining : $61,508
Total Farm Players24
Salary Commitment
Year 2024 : $2,277,000
Year 2025 : $854,500
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,267,000
Year 2025 : $854,500
Year 2026 : $0
Year 2027 : $0

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 5200 - $150 - 5 200 - 100,00%
Level 2: 5000 - $125 - 5 000 - 100,00%
Level 3: 2000 - $100 - 2 000 - 100,00%
Level 4: 4000 - $90 - 4 000 - 100,00%
Luxury : 1000 - $400 - 1 000 - 100,00%
Total Capacity :17200
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - $60 - 1 980 - 98,98%
Farm Level 2: 1000 - $40 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left33
Average Attendance - %17 200 - 100,00%
Average Income per Game$2,365,000
Year to Date Revenue$18,920,000
Farm
Home Games Left33
Average Attendance - %2 980 - 99,32%
Average Income per Game$158,778
Year to Date Revenue$1,270,220

Expense

Pro Players Total Salaries$87,775,000
Pro Players Total Average Salaries$87,775,000
Farm Players Total Salaries$2,981,700
Farm Players Total Average Salaries$2,981,700
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Special Salary Cap Value$400,000
Pro Year To Date Expenses$16,958,418
Farm Year To Date Expenses$790,970
Pro Salary Cap Per Days$477,038
Pro Salary Cap To Date$16,219,292
Farm Salary Cap Per Days$15,274
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$78,045,000
Farm Estimated Season Revenue$5,239,658
Pro Remaining Season Days150
Pro Expenses Per Days$498,777
Pro Estimated Expenses$74,816,550
Farm Remaining Season Days155
Farm Expenses Per Days$23,713
Farm Estimated Expenses$3,675,515
Estimated Season Expenses$78,492,065
Estimated Season Salary Cap$88,174,992
Estimate Under Maximum Salary Cap of $89,000,050$825,058
Estimate Over Minimum Salary Cap of $69,000,050 $19,174,942
Current Bank Account$159,880,263
Projected Bank Account$164,672,856

Pro Players Salaries

Cale Makar $12,000,000 (6)
-Salary Remaining : $9,782,609
-Salary Average : $12,000,000
-Salary Average Remaining : $9,782,609
Brayden Point $9,750,000 (4)
-Salary Remaining : $7,948,370
-Salary Average : $9,750,000
-Salary Average Remaining : $7,948,370
Andrey Vasilevskiy $8,000,000 (2)
-Salary Remaining : $6,521,739
-Salary Average : $8,000,000
-Salary Average Remaining : $6,521,739
Dylan Cozens $6,500,000 (3)
-Salary Remaining : $5,298,913
-Salary Average : $6,500,000
-Salary Average Remaining : $5,298,913
Gustav Forsling $5,750,000 (5)
-Salary Remaining : $4,687,500
-Salary Average : $5,750,000
-Salary Average Remaining : $4,687,500
Viktor Arvidsson $5,750,000 (2)
-Salary Remaining : $4,687,500
-Salary Average : $5,750,000
-Salary Average Remaining : $4,687,500
Jakob Chychrun $5,750,000 (6)
-Salary Remaining : $4,687,500
-Salary Average : $5,750,000
-Salary Average Remaining : $4,687,500
Tyler Bertuzzi $5,500,000 (4)
-Salary Remaining : $4,483,696
-Salary Average : $5,500,000
-Salary Average Remaining : $4,483,696
Ivan Provorov $4,500,000 (4)
-Salary Remaining : $3,668,478
-Salary Average : $4,500,000
-Salary Average Remaining : $3,668,478
Jake Virtanen $4,000,000 (4)
-Salary Remaining : $3,260,870
-Salary Average : $4,000,000
-Salary Average Remaining : $3,260,870
Rasmus Sandin $3,850,000 (2)
-Salary Remaining : $3,138,587
-Salary Average : $3,850,000
-Salary Average Remaining : $3,138,587
Pierre-Olivier Joseph $3,350,000 (2)
-Salary Remaining : $2,730,978
-Salary Average : $3,350,000
-Salary Average Remaining : $2,730,978
Jason Robertson $2,400,000 (2)
-Salary Remaining : $1,956,522
-Salary Average : $2,400,000
-Salary Average Remaining : $1,956,522
Ryan Donato $2,400,000 (2)
-Salary Remaining : $1,956,522
-Salary Average : $2,400,000
-Salary Average Remaining : $1,956,522
Christian Fischer $2,000,000 (3)
-Salary Remaining : $1,630,435
-Salary Average : $2,000,000
-Salary Average Remaining : $1,630,435
Morgan Frost $1,625,000 (2)
-Salary Remaining : $1,324,728
-Salary Average : $1,625,000
-Salary Average Remaining : $1,324,728
Michael DiPietro $1,550,000 (1)
-Salary Remaining : $1,263,587
-Salary Average : $1,550,000
-Salary Average Remaining : $1,263,587
Ryan Poehling $1,250,000 (2)
-Salary Remaining : $1,019,022
-Salary Average : $1,250,000
-Salary Average Remaining : $1,019,022
Alex Formenton $950,000 (1)
-Salary Remaining : $774,457
-Salary Average : $950,000
-Salary Average Remaining : $774,457
Valtteri Puustinen $900,000 (1)
-Salary Remaining : $733,696
-Salary Average : $900,000
-Salary Average Remaining : $733,696
Total Pro Players20
Salary Commitment
Year 2024 : $87,775,000
Year 2025 : $84,375,000
Year 2026 : $55,750,000
Year 2027 : $47,250,000
Salary Average Commitment
Year 2024 : $87,775,000
Year 2025 : $84,375,000
Year 2026 : $55,750,000
Year 2027 : $47,250,000
Salary Cap with 1 Way Contract
Year 2024 : $87,775,000
Year 2025 : $84,375,000
Year 2026 : $55,750,000
Year 2027 : $47,250,000

Farm Players Salaries

Felix Sandström $200,000 (3)
Salary Remaining : $164,021
Salary Average : $200,000
Salary Average Remaining : $164,021
Dominik Bokk $200,000 (1)
Salary Remaining : $164,021
Salary Average : $200,000
Salary Average Remaining : $164,021
Vladislav Gavrikov $190,000 (1)
Salary Remaining : $155,820
Salary Average : $190,000
Salary Average Remaining : $155,820
Josh Mahura $160,000 (1)
Salary Remaining : $131,217
Salary Average : $160,000
Salary Average Remaining : $131,217
Declan Chisholm $150,000 (2)
Salary Remaining : $123,016
Salary Average : $150,000
Salary Average Remaining : $123,016
Walker Duehr $150,000 (3)
Salary Remaining : $123,016
Salary Average : $150,000
Salary Average Remaining : $123,016
William Lagesson $150,000 (1)
Salary Remaining : $123,016
Salary Average : $150,000
Salary Average Remaining : $123,016
Nick Robertson $150,000 (1)
Salary Remaining : $123,016
Salary Average : $150,000
Salary Average Remaining : $123,016
Trent Frederic $150,000 (3)
Salary Remaining : $123,016
Salary Average : $150,000
Salary Average Remaining : $123,016
Stuart Skinner $146,700 (2)
Salary Remaining : $120,310
Salary Average : $146,700
Salary Average Remaining : $120,310
Scott Walford $125,000 (1)
Salary Remaining : $102,513
Salary Average : $125,000
Salary Average Remaining : $102,513
Dakota Joshua $120,000 (1)
Salary Remaining : $98,413
Salary Average : $120,000
Salary Average Remaining : $98,413
Glenn Gawdin $105,000 (3)
Salary Remaining : $86,111
Salary Average : $105,000
Salary Average Remaining : $86,111
Ryan Strome $95,000 (1)
Salary Remaining : $77,910
Salary Average : $95,000
Salary Average Remaining : $77,910
Mattias Ekholm (Out of Payroll) $95,000 (1)
Salary Remaining : $77,910
Salary Average : $95,000
Salary Average Remaining : $77,910
JJ Peterka $95,000 (2)
Salary Remaining : $77,910
Salary Average : $95,000
Salary Average Remaining : $77,910
Marcus Sylvegård $95,000 (1)
Salary Remaining : $77,910
Salary Average : $95,000
Salary Average Remaining : $77,910
Lauri Pajuniemi $95,000 (2)
Salary Remaining : $77,910
Salary Average : $95,000
Salary Average Remaining : $77,910
Jonathan Audy-Marchessault $90,000 (1)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Clay Stevenson $85,000 (1)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Cam Hillis $85,000 (2)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Aidan Dudas $85,000 (2)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Drew Helleson $85,000 (3)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Filip Westerlund $80,000 (2)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Total Farm Players24
Salary Commitment
Year 2024 : $2,981,700
Year 2025 : $1,426,700
Year 2026 : $690,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,981,700
Year 2025 : $1,426,700
Year 2026 : $690,000
Year 2027 : $0

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Canadian Tire
Level 1: 8500 - $150 - 8 500 - 100,00%
Level 2: 5500 - $125 - 5 500 - 100,00%
Level 3: 2153 - $100 - 2 153 - 100,00%
Level 4: 4000 - $99 - 4 000 - 100,00%
Luxury : 2000 - $400 - 1 993 - 99,66%
Total Capacity :22153
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - $115 - 1 451 - 72,57%
Farm Level 2: 1000 - $70 - 957 - 95,71%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left33
Average Attendance - %22 146 - 99,97%
Average Income per Game$3,371,050
Year to Date Revenue$26,968,400
Farm
Home Games Left33
Average Attendance - %2 409 - 80,28%
Average Income per Game$233,907
Year to Date Revenue$1,871,255

Expense

Pro Players Total Salaries$87,200,000
Pro Players Total Average Salaries$87,200,000
Farm Players Total Salaries$2,360,000
Farm Players Total Average Salaries$2,360,000
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Special Salary Cap Value$250,000
Pro Year To Date Expenses$16,477,170
Farm Year To Date Expenses$693,588
Pro Salary Cap Per Days$473,913
Pro Salary Cap To Date$16,015,212
Farm Salary Cap Per Days$12,487
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$111,244,650
Farm Estimated Season Revenue$7,718,927
Pro Remaining Season Days150
Pro Expenses Per Days$487,500
Pro Estimated Expenses$73,125,000
Farm Remaining Season Days155
Farm Expenses Per Days$20,423
Farm Estimated Expenses$3,165,565
Estimated Season Expenses$76,290,565
Estimated Season Salary Cap$87,352,162
Estimate Under Maximum Salary Cap of $89,000,050$1,647,888
Estimate Over Minimum Salary Cap of $69,000,050 $18,352,112
Current Bank Account$107,617,264
Projected Bank Account$150,290,276

Pro Players Salaries

Dylan Larkin $9,500,000 (4)
-Salary Remaining : $7,744,565
-Salary Average : $9,500,000
-Salary Average Remaining : $7,744,565
Alex Ovechkin $8,500,000 (1)
-Salary Remaining : $6,929,348
-Salary Average : $8,500,000
-Salary Average Remaining : $6,929,348
Erik Karlsson $8,500,000 (3)
-Salary Remaining : $6,929,348
-Salary Average : $8,500,000
-Salary Average Remaining : $6,929,348
Elias Pettersson $8,500,000 (6)
-Salary Remaining : $6,929,348
-Salary Average : $8,500,000
-Salary Average Remaining : $6,929,348
Robin Lehner $6,500,000 (2)
-Salary Remaining : $5,298,913
-Salary Average : $6,500,000
-Salary Average Remaining : $5,298,913
Mika Zibanejad $6,000,000 (2)
-Salary Remaining : $4,891,304
-Salary Average : $6,000,000
-Salary Average Remaining : $4,891,304
Jesse Puljujarvi $4,300,000 (1)
-Salary Remaining : $3,505,435
-Salary Average : $4,300,000
-Salary Average Remaining : $3,505,435
Nick Cousins $4,000,000 (1)
-Salary Remaining : $3,260,870
-Salary Average : $4,000,000
-Salary Average Remaining : $3,260,870
Dylan McIlrath $3,850,000 (1)
-Salary Remaining : $3,138,587
-Salary Average : $3,850,000
-Salary Average Remaining : $3,138,587
Tyson Barrie $3,000,000 (1)
-Salary Remaining : $2,445,652
-Salary Average : $3,000,000
-Salary Average Remaining : $2,445,652
Andrey Kuzmenko $3,000,000 (1)
-Salary Remaining : $2,445,652
-Salary Average : $3,000,000
-Salary Average Remaining : $2,445,652
Troy Stecher $3,000,000 (2)
-Salary Remaining : $2,445,652
-Salary Average : $3,000,000
-Salary Average Remaining : $2,445,652
Brian Dumoulin $2,750,000 (3)
-Salary Remaining : $2,241,848
-Salary Average : $2,750,000
-Salary Average Remaining : $2,241,848
Tanner Pearson $2,750,000 (1)
-Salary Remaining : $2,241,848
-Salary Average : $2,750,000
-Salary Average Remaining : $2,241,848
Andrew Copp $2,500,000 (2)
-Salary Remaining : $2,038,043
-Salary Average : $2,500,000
-Salary Average Remaining : $2,038,043
Ilya Konovalov $2,250,000 (1)
-Salary Remaining : $1,834,239
-Salary Average : $2,250,000
-Salary Average Remaining : $1,834,239
Isaac Ratcliffe $1,800,000 (1)
-Salary Remaining : $1,467,391
-Salary Average : $1,800,000
-Salary Average Remaining : $1,467,391
Nils Lundkvist $1,750,000 (3)
-Salary Remaining : $1,426,630
-Salary Average : $1,750,000
-Salary Average Remaining : $1,426,630
Louick Marcotte $1,500,000 (1)
-Salary Remaining : $1,222,826
-Salary Average : $1,500,000
-Salary Average Remaining : $1,222,826
Tanner Jeannot $1,250,000 (3)
-Salary Remaining : $1,019,022
-Salary Average : $1,250,000
-Salary Average Remaining : $1,019,022
Ryan Carpenter $1,000,000 (2)
-Salary Remaining : $815,217
-Salary Average : $1,000,000
-Salary Average Remaining : $815,217
Yegor Rykov $1,000,000 (2)
-Salary Remaining : $815,217
-Salary Average : $1,000,000
-Salary Average Remaining : $815,217
Total Pro Players22
Salary Commitment
Year 2024 : $87,200,000
Year 2025 : $52,250,000
Year 2026 : $32,250,000
Year 2027 : $18,000,000
Salary Average Commitment
Year 2024 : $87,200,000
Year 2025 : $52,250,000
Year 2026 : $32,250,000
Year 2027 : $18,000,000
Salary Cap with 1 Way Contract
Year 2024 : $87,200,000
Year 2025 : $52,250,000
Year 2026 : $32,250,000
Year 2027 : $18,000,000

Farm Players Salaries

Brinson Pasichnuk $140,000 (4)
Salary Remaining : $114,815
Salary Average : $140,000
Salary Average Remaining : $114,815
Devin Shore $125,000 (2)
Salary Remaining : $102,513
Salary Average : $125,000
Salary Average Remaining : $102,513
Elvis Merzlikins $100,000 (2)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Maxwell Reinhart $100,000 (1)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Blake Speers $100,000 (2)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Nick Cicek $100,000 (3)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Mac Hollowell $95,000 (1)
Salary Remaining : $77,910
Salary Average : $95,000
Salary Average Remaining : $77,910
Kole Lind $95,000 (1)
Salary Remaining : $77,910
Salary Average : $95,000
Salary Average Remaining : $77,910
Cam Dineen $90,000 (3)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Joseph Garreffa $90,000 (2)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Nathan Smith $90,000 (2)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Anton Krasotkin $90,000 (1)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Nick Blankenburg $90,000 (3)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Jens Lööke $90,000 (2)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Aarne Talvitie $85,000 (1)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Bogdan Yakimov $85,000 (3)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Maxim Groshev $85,000 (2)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Connor McClennon $85,000 (2)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Tye Felhaber $80,000 (2)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Samuel St-Hilaire $80,000 (3)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Alex Geci $80,000 (3)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Alex Cotton $80,000 (3)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Brendan Gaunce $80,000 (2)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Mark Friedman $75,000 (2)
Salary Remaining : $61,508
Salary Average : $75,000
Salary Average Remaining : $61,508
Jack Bar $75,000 (1)
Salary Remaining : $61,508
Salary Average : $75,000
Salary Average Remaining : $61,508
Jalen Chatfield $75,000 (2)
Salary Remaining : $61,508
Salary Average : $75,000
Salary Average Remaining : $61,508
Total Farm Players26
Salary Commitment
Year 2024 : $2,360,000
Year 2025 : $1,820,000
Year 2026 : $745,000
Year 2027 : $140,000
Salary Average Commitment
Year 2024 : $2,360,000
Year 2025 : $1,820,000
Year 2026 : $745,000
Year 2027 : $140,000

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 7500 - $150 - 7 500 - 100,00%
Level 2: 6500 - $125 - 6 500 - 100,00%
Level 3: 2500 - $100 - 2 500 - 100,00%
Level 4: 7000 - $80 - 6 604 - 94,34%
Luxury : 1500 - $400 - 1 500 - 100,00%
Total Capacity :25000
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - $100 - 1 903 - 95,15%
Farm Level 2: 1000 - $60 - 958 - 95,79%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left33
Average Attendance - %24 604 - 98,42%
Average Income per Game$3,315,830
Year to Date Revenue$26,526,640
Farm
Home Games Left33
Average Attendance - %2 861 - 95,36%
Average Income per Game$247,773
Year to Date Revenue$1,982,180

Expense

Pro Players Total Salaries$74,150,000
Pro Players Total Average Salaries$74,150,000
Farm Players Total Salaries$2,162,500
Farm Players Total Average Salaries$2,162,500
Coaches Total Salaries$4,250,000
Luxury Taxe Total$0
Special Salary Cap Value$2,760,000
Pro Year To Date Expenses$13,513,469
Farm Year To Date Expenses$632,569
Pro Salary Cap Per Days$397,826
Pro Salary Cap To Date$12,936,848
Farm Salary Cap Per Days$10,966
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$109,422,390
Farm Estimated Season Revenue$8,176,492
Pro Remaining Season Days150
Pro Expenses Per Days$419,293
Pro Estimated Expenses$62,893,950
Farm Remaining Season Days155
Farm Expenses Per Days$18,056
Farm Estimated Expenses$2,798,680
Estimated Season Expenses$65,692,630
Estimated Season Salary Cap$75,370,748
Estimate Under Maximum Salary Cap of $89,000,050$13,629,302
Estimate Over Minimum Salary Cap of $69,000,050 $6,370,698
Current Bank Account$368,656,471
Projected Bank Account$420,562,723

Pro Players Salaries

Auston Matthews $12,000,000 (6)
-Salary Remaining : $9,782,609
-Salary Average : $12,000,000
-Salary Average Remaining : $9,782,609
Nick Leddy $7,000,000 (4)
-Salary Remaining : $5,706,522
-Salary Average : $7,000,000
-Salary Average Remaining : $5,706,522
Tim Stützle $7,000,000 (2)
-Salary Remaining : $5,706,522
-Salary Average : $7,000,000
-Salary Average Remaining : $5,706,522
Thatcher Demko $6,800,000 (4)
-Salary Remaining : $5,543,478
-Salary Average : $6,800,000
-Salary Average Remaining : $5,543,478
Adam Larsson $6,250,000 (6)
-Salary Remaining : $5,095,109
-Salary Average : $6,250,000
-Salary Average Remaining : $5,095,109
Brandon Saad $6,000,000 (3)
-Salary Remaining : $4,891,304
-Salary Average : $6,000,000
-Salary Average Remaining : $4,891,304
Jaedon Descheneau $4,000,000 (3)
-Salary Remaining : $3,260,870
-Salary Average : $4,000,000
-Salary Average Remaining : $3,260,870
Tobias Rieder $2,600,000 (2)
-Salary Remaining : $2,119,565
-Salary Average : $2,600,000
-Salary Average Remaining : $2,119,565
Brandon Sutter $2,500,000 (1)
-Salary Remaining : $2,038,043
-Salary Average : $2,500,000
-Salary Average Remaining : $2,038,043
Petr Mrazek $2,500,000 (1)
-Salary Remaining : $2,038,043
-Salary Average : $2,500,000
-Salary Average Remaining : $2,038,043
Casey DeSmith $2,250,000 (1)
-Salary Remaining : $1,834,239
-Salary Average : $2,250,000
-Salary Average Remaining : $1,834,239
Nikolay Goldobin $1,750,000 (2)
-Salary Remaining : $1,426,630
-Salary Average : $1,750,000
-Salary Average Remaining : $1,426,630
Nick Jensen $1,500,000 (2)
-Salary Remaining : $1,222,826
-Salary Average : $1,500,000
-Salary Average Remaining : $1,222,826
Charlie Coyle $1,400,000 (1)
-Salary Remaining : $1,141,304
-Salary Average : $1,400,000
-Salary Average Remaining : $1,141,304
Pius Suter $1,250,000 (3)
-Salary Remaining : $1,019,022
-Salary Average : $1,250,000
-Salary Average Remaining : $1,019,022
Calvin de Haan $1,250,000 (2)
-Salary Remaining : $1,019,022
-Salary Average : $1,250,000
-Salary Average Remaining : $1,019,022
Lukas Vejdemo $1,200,000 (1)
-Salary Remaining : $978,261
-Salary Average : $1,200,000
-Salary Average Remaining : $978,261
Simon Nemec $950,000 (3)
-Salary Remaining : $774,457
-Salary Average : $950,000
-Salary Average Remaining : $774,457
Luke Hughes (Out of Payroll) $950,000 (2)
-Salary Remaining : $774,457
-Salary Average : $950,000
-Salary Average Remaining : $774,457
Joel Edmundson $900,000 (1)
-Salary Remaining : $733,696
-Salary Average : $900,000
-Salary Average Remaining : $733,696
Shayne Gostisbehere $900,000 (1)
-Salary Remaining : $733,696
-Salary Average : $900,000
-Salary Average Remaining : $733,696
David Griger $800,000 (2)
-Salary Remaining : $652,174
-Salary Average : $800,000
-Salary Average Remaining : $652,174
Daniel O'Regan $800,000 (2)
-Salary Remaining : $652,174
-Salary Average : $800,000
-Salary Average Remaining : $652,174
Radovan Bondra $800,000 (2)
-Salary Remaining : $652,174
-Salary Average : $800,000
-Salary Average Remaining : $652,174
David Rittich $800,000 (1)
-Salary Remaining : $652,174
-Salary Average : $800,000
-Salary Average Remaining : $652,174
Total Pro Players25
Salary Commitment
Year 2024 : $74,150,000
Year 2025 : $61,700,000
Year 2026 : $44,250,000
Year 2027 : $32,050,000
Salary Average Commitment
Year 2024 : $74,150,000
Year 2025 : $61,700,000
Year 2026 : $44,250,000
Year 2027 : $32,050,000
Salary Cap with 1 Way Contract
Year 2024 : $74,150,000
Year 2025 : $61,700,000
Year 2026 : $44,250,000
Year 2027 : $32,050,000

Farm Players Salaries

Daniel Brickley $150,000 (1)
Salary Remaining : $123,016
Salary Average : $150,000
Salary Average Remaining : $123,016
Markus Niemelainen $140,000 (1)
Salary Remaining : $114,815
Salary Average : $140,000
Salary Average Remaining : $114,815
Joey Laleggia $125,000 (2)
Salary Remaining : $102,513
Salary Average : $125,000
Salary Average Remaining : $102,513
Ryan Dzingel $100,000 (1)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Taro Hirose $97,500 (3)
Salary Remaining : $79,960
Salary Average : $97,500
Salary Average Remaining : $79,960
Frederik Andersen $95,000 (1)
Salary Remaining : $77,910
Salary Average : $95,000
Salary Average Remaining : $77,910
Tyler Johnson $90,000 (2)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Martin Gernat (Out of Payroll) $90,000 (2)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Michael Joly $90,000 (3)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Chris Martenet $90,000 (1)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Steve Mason $80,000 (3)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Keegan Kolesar $80,000 (2)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Alex Iafallo $80,000 (3)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Sebastian Collberg $80,000 (2)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Matt Puempel $80,000 (3)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Mark Barberio $77,500 (2)
Salary Remaining : $63,558
Salary Average : $77,500
Salary Average Remaining : $63,558
Tuukka Rask $77,500 (2)
Salary Remaining : $63,558
Salary Average : $77,500
Salary Average Remaining : $63,558
Brenden Kichton $77,500 (2)
Salary Remaining : $63,558
Salary Average : $77,500
Salary Average Remaining : $63,558
Jordan Gross $77,500 (2)
Salary Remaining : $63,558
Salary Average : $77,500
Salary Average Remaining : $63,558
Alexander Barabanov $77,500 (2)
Salary Remaining : $63,558
Salary Average : $77,500
Salary Average Remaining : $63,558
Jason Demers $77,500 (2)
Salary Remaining : $63,558
Salary Average : $77,500
Salary Average Remaining : $63,558
Mike Winther $77,500 (2)
Salary Remaining : $63,558
Salary Average : $77,500
Salary Average Remaining : $63,558
Reid Boucher $77,500 (2)
Salary Remaining : $63,558
Salary Average : $77,500
Salary Average Remaining : $63,558
Mikael Backlund $75,000 (1)
Salary Remaining : $61,508
Salary Average : $75,000
Salary Average Remaining : $61,508
Total Farm Players24
Salary Commitment
Year 2024 : $2,162,500
Year 2025 : $1,512,500
Year 2026 : $427,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,162,500
Year 2025 : $1,512,500
Year 2026 : $427,500
Year 2027 : $0

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 6387 - $150 - 6 387 - 100,00%
Level 2: 5000 - $125 - 5 000 - 100,00%
Level 3: 2000 - $100 - 2 000 - 100,00%
Level 4: 4000 - $100 - 4 000 - 100,00%
Luxury : 1000 - $400 - 1 000 - 100,00%
Total Capacity :18387
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - $900 - 200 - 10,02%
Farm Level 2: 1000 - $800 - 100 - 10,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left33
Average Attendance - %18 387 - 100,00%
Average Income per Game$2,583,050
Year to Date Revenue$20,664,400
Farm
Home Games Left33
Average Attendance - %300 - 10,01%
Average Income per Game$260,338
Year to Date Revenue$2,082,700

Expense

Pro Players Total Salaries$90,300,000
Pro Players Total Average Salaries$89,633,333
Farm Players Total Salaries$3,175,000
Farm Players Total Average Salaries$3,175,000
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Special Salary Cap Value($750,000)
Pro Year To Date Expenses$17,517,378
Farm Year To Date Expenses$837,870
Pro Salary Cap Per Days$487,138
Pro Salary Cap To Date$16,562,692
Farm Salary Cap Per Days$16,323
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$85,240,650
Farm Estimated Season Revenue$8,591,138
Pro Remaining Season Days150
Pro Expenses Per Days$515,217
Pro Estimated Expenses$77,282,550
Farm Remaining Season Days155
Farm Expenses Per Days$24,735
Farm Estimated Expenses$3,833,925
Estimated Season Expenses$81,116,475
Estimated Season Salary Cap$88,883,392
Estimate Under Maximum Salary Cap of $89,000,050$116,658
Estimate Over Minimum Salary Cap of $69,000,050 $19,883,342
Current Bank Account$689,873,961
Projected Bank Account$702,589,274

Pro Players Salaries

Mark Scheifele $9,000,000 (3)
-Salary Remaining : $7,336,957
-Salary Average : $8,333,333
-Salary Average Remaining : $6,793,478
Kris Letang $8,000,000 (2)
-Salary Remaining : $6,521,739
-Salary Average : $8,000,000
-Salary Average Remaining : $6,521,739
Anthony DeAngelo $6,750,000 (4)
-Salary Remaining : $5,502,717
-Salary Average : $6,750,000
-Salary Average Remaining : $5,502,717
Zemgus Girgensons $5,300,000 (1)
-Salary Remaining : $4,320,652
-Salary Average : $5,300,000
-Salary Average Remaining : $4,320,652
Alex Nedeljkovic $5,000,000 (5)
-Salary Remaining : $4,076,087
-Salary Average : $5,000,000
-Salary Average Remaining : $4,076,087
Samuel Girard $5,000,000 (2)
-Salary Remaining : $4,076,087
-Salary Average : $5,000,000
-Salary Average Remaining : $4,076,087
Colin White $5,000,000 (1)
-Salary Remaining : $4,076,087
-Salary Average : $5,000,000
-Salary Average Remaining : $4,076,087
Tyson Jost $4,500,000 (1)
-Salary Remaining : $3,668,478
-Salary Average : $4,500,000
-Salary Average Remaining : $3,668,478
Ryan MacInnis $4,500,000 (2)
-Salary Remaining : $3,668,478
-Salary Average : $4,500,000
-Salary Average Remaining : $3,668,478
Derek Stepan $4,000,000 (2)
-Salary Remaining : $3,260,870
-Salary Average : $4,000,000
-Salary Average Remaining : $3,260,870
Jesperi Kotkaniemi $3,800,000 (3)
-Salary Remaining : $3,097,826
-Salary Average : $3,800,000
-Salary Average Remaining : $3,097,826
Artturi Lehkonen $3,700,000 (2)
-Salary Remaining : $3,016,304
-Salary Average : $3,700,000
-Salary Average Remaining : $3,016,304
Ryan Graves $3,250,000 (1)
-Salary Remaining : $2,649,457
-Salary Average : $3,250,000
-Salary Average Remaining : $2,649,457
Oliver Kylington $3,200,000 (6)
-Salary Remaining : $2,608,696
-Salary Average : $3,200,000
-Salary Average Remaining : $2,608,696
Jack Dougherty $3,000,000 (2)
-Salary Remaining : $2,445,652
-Salary Average : $3,000,000
-Salary Average Remaining : $2,445,652
Kaapo Kähkönen $3,000,000 (2)
-Salary Remaining : $2,445,652
-Salary Average : $3,000,000
-Salary Average Remaining : $2,445,652
Julius Nättinen $2,500,000 (3)
-Salary Remaining : $2,038,043
-Salary Average : $2,500,000
-Salary Average Remaining : $2,038,043
Jonas Siegenthaler $2,300,000 (1)
-Salary Remaining : $1,875,000
-Salary Average : $2,300,000
-Salary Average Remaining : $1,875,000
Nicolas Hague $2,200,000 (1)
-Salary Remaining : $1,793,478
-Salary Average : $2,200,000
-Salary Average Remaining : $1,793,478
Zachary Senyshyn $1,950,000 (3)
-Salary Remaining : $1,589,674
-Salary Average : $1,950,000
-Salary Average Remaining : $1,589,674
Dillon Dube $1,900,000 (1)
-Salary Remaining : $1,548,913
-Salary Average : $1,900,000
-Salary Average Remaining : $1,548,913
Drew O'Connor $1,500,000 (1)
-Salary Remaining : $1,222,826
-Salary Average : $1,500,000
-Salary Average Remaining : $1,222,826
Juraj Slafkovsky $950,000 (3)
-Salary Remaining : $774,457
-Salary Average : $950,000
-Salary Average Remaining : $774,457
Total Pro Players23
Salary Commitment
Year 2024 : $90,300,000
Year 2025 : $64,350,000
Year 2026 : $33,150,000
Year 2027 : $14,950,000
Salary Average Commitment
Year 2024 : $89,633,333
Year 2025 : $63,683,333
Year 2026 : $32,483,333
Year 2027 : $14,950,000
Salary Cap with 1 Way Contract
Year 2024 : $89,633,333
Year 2025 : $63,683,333
Year 2026 : $32,483,333
Year 2027 : $14,950,000

Farm Players Salaries

Jack Dugan $180,000 (1)
Salary Remaining : $147,619
Salary Average : $180,000
Salary Average Remaining : $147,619
Kale Clague $175,000 (1)
Salary Remaining : $143,519
Salary Average : $175,000
Salary Average Remaining : $143,519
Calle Rosén $175,000 (1)
Salary Remaining : $143,519
Salary Average : $175,000
Salary Average Remaining : $143,519
Sami Aittokallio $175,000 (2)
Salary Remaining : $143,519
Salary Average : $175,000
Salary Average Remaining : $143,519
Jake Paterson $165,000 (1)
Salary Remaining : $135,317
Salary Average : $165,000
Salary Average Remaining : $135,317
Alex Steeves $150,000 (2)
Salary Remaining : $123,016
Salary Average : $150,000
Salary Average Remaining : $123,016
Alex Limoges $150,000 (2)
Salary Remaining : $123,016
Salary Average : $150,000
Salary Average Remaining : $123,016
Lucas Wallmark $150,000 (1)
Salary Remaining : $123,016
Salary Average : $150,000
Salary Average Remaining : $123,016
Alexander Delnov $150,000 (2)
Salary Remaining : $123,016
Salary Average : $150,000
Salary Average Remaining : $123,016
Alexander Volkov $150,000 (1)
Salary Remaining : $123,016
Salary Average : $150,000
Salary Average Remaining : $123,016
Karlis Cukste $125,000 (3)
Salary Remaining : $102,513
Salary Average : $125,000
Salary Average Remaining : $102,513
Peetro Seppälä $125,000 (1)
Salary Remaining : $102,513
Salary Average : $125,000
Salary Average Remaining : $102,513
Axel Andersson $125,000 (1)
Salary Remaining : $102,513
Salary Average : $125,000
Salary Average Remaining : $102,513
Kevin Klima $100,000 (1)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Arttu Ruotsalainen $95,000 (1)
Salary Remaining : $77,910
Salary Average : $95,000
Salary Average Remaining : $77,910
Dylan Guenther $95,000 (2)
Salary Remaining : $77,910
Salary Average : $95,000
Salary Average Remaining : $77,910
Riley Kidney $92,500 (2)
Salary Remaining : $75,860
Salary Average : $92,500
Salary Average Remaining : $75,860
Matej Blümel $90,000 (2)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Antoine Morand $90,000 (1)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Elias Salomonsson $90,000 (3)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Daniil Chayka $90,000 (1)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Roman Kantserov $90,000 (3)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
John Ludvig (Out of Payroll) $90,000 (2)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Dmitri Nikolayev $90,000 (2)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Ostap Safin $90,000 (1)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Leo Lööf $77,500 (1)
Salary Remaining : $63,558
Salary Average : $77,500
Salary Average Remaining : $63,558
Total Farm Players26
Salary Commitment
Year 2024 : $3,175,000
Year 2025 : $1,387,500
Year 2026 : $305,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $3,175,000
Year 2025 : $1,387,500
Year 2026 : $305,000
Year 2027 : $0

Quebec Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameColisée Pepsi
Level 1: 6000 - $150 - 6 000 - 100,00%
Level 2: 6000 - $125 - 6 000 - 100,00%
Level 3: 3000 - $100 - 3 000 - 100,00%
Level 4: 4176 - $99 - 4 176 - 100,00%
Luxury : 1000 - $400 - 1 000 - 100,00%
Total Capacity :20176
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - $60 - 1 996 - 99,78%
Farm Level 2: 1000 - $50 - 992 - 99,16%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left33
Average Attendance - %20 176 - 100,00%
Average Income per Game$2,763,424
Year to Date Revenue$22,107,392
Farm
Home Games Left33
Average Attendance - %2 987 - 99,57%
Average Income per Game$169,311
Year to Date Revenue$1,354,490

Expense

Pro Players Total Salaries$92,549,999
Pro Players Total Average Salaries$88,566,666
Farm Players Total Salaries$2,795,000
Farm Players Total Average Salaries$2,790,000
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Special Salary Cap Value$300,000
Pro Year To Date Expenses$17,489,133
Farm Year To Date Expenses$782,644
Pro Salary Cap Per Days$481,341
Pro Salary Cap To Date$16,160,964
Farm Salary Cap Per Days$14,762
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$91,192,992
Farm Estimated Season Revenue$5,587,271
Pro Remaining Season Days150
Pro Expenses Per Days$519,293
Pro Estimated Expenses$77,893,950
Farm Remaining Season Days155
Farm Expenses Per Days$22,725
Farm Estimated Expenses$3,522,375
Estimated Season Expenses$81,416,325
Estimated Season Salary Cap$88,662,114
Estimate Under Maximum Salary Cap of $89,000,050$337,936
Estimate Over Minimum Salary Cap of $69,000,050 $19,662,064
Current Bank Account$213,942,644
Projected Bank Account$229,306,582

Pro Players Salaries

Joel Farabee $10,000,000 (5)
-Salary Remaining : $8,152,174
-Salary Average : $6,500,000
-Salary Average Remaining : $5,298,913
Nikita Kucherov $9,500,000 (4)
-Salary Remaining : $7,744,565
-Salary Average : $9,500,000
-Salary Average Remaining : $7,744,565
Timo Meier $7,000,000 (4)
-Salary Remaining : $5,706,522
-Salary Average : $7,000,000
-Salary Average Remaining : $5,706,522
Kirill Kaprizov $6,500,000 (6)
-Salary Remaining : $5,298,913
-Salary Average : $6,500,000
-Salary Average Remaining : $5,298,913
Denis Malgin $6,250,000 (4)
-Salary Remaining : $5,095,109
-Salary Average : $6,250,000
-Salary Average Remaining : $5,095,109
Kyle Connor $6,000,000 (4)
-Salary Remaining : $4,891,304
-Salary Average : $6,000,000
-Salary Average Remaining : $4,891,304
Ilya Sorokin $6,000,000 (3)
-Salary Remaining : $4,891,304
-Salary Average : $5,166,667
-Salary Average Remaining : $4,211,957
Morgan Klimchuk $5,500,000 (2)
-Salary Remaining : $4,483,696
-Salary Average : $5,500,000
-Salary Average Remaining : $4,483,696
Michael Dal Colle $5,250,000 (3)
-Salary Remaining : $4,279,891
-Salary Average : $5,250,000
-Salary Average Remaining : $4,279,891
Adam Fox $4,650,000 (1)
-Salary Remaining : $3,790,761
-Salary Average : $4,650,000
-Salary Average Remaining : $3,790,761
Devon Toews $3,800,000 (3)
-Salary Remaining : $3,097,826
-Salary Average : $3,800,000
-Salary Average Remaining : $3,097,826
Mike Matheson $3,500,000 (1)
-Salary Remaining : $2,853,261
-Salary Average : $3,500,000
-Salary Average Remaining : $2,853,261
Brendan Guhle $3,500,000 (3)
-Salary Remaining : $2,853,261
-Salary Average : $3,500,000
-Salary Average Remaining : $2,853,261
Gabriel Gagné $3,000,000 (2)
-Salary Remaining : $2,445,652
-Salary Average : $3,000,000
-Salary Average Remaining : $2,445,652
Filip Hronek $3,000,000 (4)
-Salary Remaining : $2,445,652
-Salary Average : $3,000,000
-Salary Average Remaining : $2,445,652
Adam Tambellini $2,100,000 (2)
-Salary Remaining : $1,711,957
-Salary Average : $2,100,000
-Salary Average Remaining : $1,711,957
Kieffer Bellows $1,999,999 (1)
-Salary Remaining : $1,630,434
-Salary Average : $1,999,999
-Salary Average Remaining : $1,630,434
Tyler Motte $1,900,000 (1)
-Salary Remaining : $1,548,913
-Salary Average : $1,900,000
-Salary Average Remaining : $1,548,913
Tyler Parsons $1,500,000 (3)
-Salary Remaining : $1,222,826
-Salary Average : $1,500,000
-Salary Average Remaining : $1,222,826
Zach Bogosian $800,000 (2)
-Salary Remaining : $652,174
-Salary Average : $1,150,000
-Salary Average Remaining : $937,500
Johnny Kovacevic $800,000 (1)
-Salary Remaining : $652,174
-Salary Average : $800,000
-Salary Average Remaining : $652,174
Total Pro Players21
Salary Commitment
Year 2024 : $92,549,999
Year 2025 : $76,900,000
Year 2026 : $65,300,000
Year 2027 : $41,750,000
Salary Average Commitment
Year 2024 : $88,566,666
Year 2025 : $75,716,667
Year 2026 : $63,966,667
Year 2027 : $44,750,000
Salary Cap with 1 Way Contract
Year 2024 : $88,566,666
Year 2025 : $75,716,667
Year 2026 : $63,966,667
Year 2027 : $44,750,000

Farm Players Salaries

Christopher Gibson $190,000 (1)
Salary Remaining : $155,820
Salary Average : $190,000
Salary Average Remaining : $155,820
Rinat Valiev $180,000 (1)
Salary Remaining : $147,619
Salary Average : $180,000
Salary Average Remaining : $147,619
Marian Studenic $180,000 (4)
Salary Remaining : $147,619
Salary Average : $180,000
Salary Average Remaining : $147,619
Nate Schnarr $160,000 (2)
Salary Remaining : $131,217
Salary Average : $160,000
Salary Average Remaining : $131,217
Marc-Andre Fleury $160,000 (1)
Salary Remaining : $131,217
Salary Average : $160,000
Salary Average Remaining : $131,217
Austin Strand $140,000 (1)
Salary Remaining : $114,815
Salary Average : $140,000
Salary Average Remaining : $114,815
Bobby Trivigno $130,000 (1)
Salary Remaining : $106,614
Salary Average : $130,000
Salary Average Remaining : $106,614
Nikolay Prokhorkin $120,000 (1)
Salary Remaining : $98,413
Salary Average : $120,000
Salary Average Remaining : $98,413
Dmitry Sokolov $110,000 (1)
Salary Remaining : $90,212
Salary Average : $110,000
Salary Average Remaining : $90,212
Reid Duke $110,000 (1)
Salary Remaining : $90,212
Salary Average : $110,000
Salary Average Remaining : $90,212
Nick Perbix $110,000 (2)
Salary Remaining : $90,212
Salary Average : $110,000
Salary Average Remaining : $90,212
Brogan Rafferty $100,000 (1)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Marc-Edouard Vlasic $100,000 (1)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Stelio Mattheos $95,000 (1)
Salary Remaining : $77,910
Salary Average : $95,000
Salary Average Remaining : $77,910
Filip Kral $90,000 (2)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Jean-François Bérubé $90,000 (1)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Joel L'Esperance $90,000 (1)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Christopher Clapperton $90,000 (1)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Xavier Parent $85,000 (1)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Ben Meyers $85,000 (1)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Théo Rochette $80,000 (2)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Josh Brook $75,000 (1)
Salary Remaining : $61,508
Salary Average : $75,000
Salary Average Remaining : $61,508
Dovar Tinling $75,000 (2)
Salary Remaining : $61,508
Salary Average : $70,000
Salary Average Remaining : $57,407
Jack Perbix $75,000 (2)
Salary Remaining : $61,508
Salary Average : $75,000
Salary Average Remaining : $61,508
Maxim Cajkovic $75,000 (2)
Salary Remaining : $61,508
Salary Average : $75,000
Salary Average Remaining : $61,508
Total Farm Players25
Salary Commitment
Year 2024 : $2,795,000
Year 2025 : $845,000
Year 2026 : $180,000
Year 2027 : $180,000
Salary Average Commitment
Year 2024 : $2,790,000
Year 2025 : $840,000
Year 2026 : $180,000
Year 2027 : $180,000

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 7500 - $150 - 7 500 - 100,00%
Level 2: 6500 - $122 - 6 500 - 100,00%
Level 3: 4000 - $72 - 4 000 - 100,00%
Level 4: 4000 - $62 - 4 000 - 100,00%
Luxury : 3000 - $230 - 2 974 - 99,12%
Total Capacity :25000
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - $32 - 2 000 - 100,00%
Farm Level 2: 1000 - $14 - 999 - 99,94%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left33
Average Attendance - %24 974 - 99,89%
Average Income per Game$3,137,905
Year to Date Revenue$25,103,240
Farm
Home Games Left33
Average Attendance - %2 999 - 99,98%
Average Income per Game$77,991
Year to Date Revenue$623,930

Expense

Pro Players Total Salaries$90,550,000
Pro Players Total Average Salaries$90,550,000
Farm Players Total Salaries$2,969,000
Farm Players Total Average Salaries$2,964,000
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Special Salary Cap Value($2,129,782)
Pro Year To Date Expenses$17,164,272
Farm Year To Date Expenses$699,776
Pro Salary Cap Per Days$492,120
Pro Salary Cap To Date$16,617,809
Farm Salary Cap Per Days$15,021
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$103,550,865
Farm Estimated Season Revenue$2,573,711
Pro Remaining Season Days150
Pro Expenses Per Days$505,707
Pro Estimated Expenses$75,856,050
Farm Remaining Season Days155
Farm Expenses Per Days$21,000
Farm Estimated Expenses$3,255,000
Estimated Season Expenses$79,111,050
Estimated Season Salary Cap$88,306,027
Estimate Under Maximum Salary Cap of $89,000,050$694,023
Estimate Over Minimum Salary Cap of $69,000,050 $19,305,977
Current Bank Account$300,576,254
Projected Bank Account$327,589,780

Pro Players Salaries

Nikolaj Ehlers $10,200,000 (5)
-Salary Remaining : $8,315,217
-Salary Average : $10,200,000
-Salary Average Remaining : $8,315,217
Aaron Ekblad $9,000,000 (5)
-Salary Remaining : $7,336,957
-Salary Average : $9,000,000
-Salary Average Remaining : $7,336,957
Leon Draisaitl $8,200,000 (2)
-Salary Remaining : $6,684,783
-Salary Average : $8,200,000
-Salary Average Remaining : $6,684,783
Alex DeBrincat $7,750,000 (5)
-Salary Remaining : $6,317,935
-Salary Average : $7,750,000
-Salary Average Remaining : $6,317,935
Juuse Saros $7,150,000 (4)
-Salary Remaining : $5,828,804
-Salary Average : $7,150,000
-Salary Average Remaining : $5,828,804
A.J. Greer $5,000,000 (3)
-Salary Remaining : $4,076,087
-Salary Average : $5,000,000
-Salary Average Remaining : $4,076,087
Trevor Murphy $4,500,000 (1)
-Salary Remaining : $3,668,478
-Salary Average : $4,500,000
-Salary Average Remaining : $3,668,478
Bowen Byram $3,750,000 (3)
-Salary Remaining : $3,057,065
-Salary Average : $3,750,000
-Salary Average Remaining : $3,057,065
Warren Foegele $3,600,000 (5)
-Salary Remaining : $2,934,783
-Salary Average : $3,600,000
-Salary Average Remaining : $2,934,783
Francis Perron $3,600,000 (5)
-Salary Remaining : $2,934,783
-Salary Average : $3,600,000
-Salary Average Remaining : $2,934,783
Rasmus Andersson $3,500,000 (2)
-Salary Remaining : $2,853,261
-Salary Average : $3,500,000
-Salary Average Remaining : $2,853,261
Philippe Myers $3,300,000 (6)
-Salary Remaining : $2,690,217
-Salary Average : $3,300,000
-Salary Average Remaining : $2,690,217
Joey Anderson $3,300,000 (4)
-Salary Remaining : $2,690,217
-Salary Average : $3,300,000
-Salary Average Remaining : $2,690,217
Alexandre Fortin $3,200,000 (4)
-Salary Remaining : $2,608,696
-Salary Average : $3,200,000
-Salary Average Remaining : $2,608,696
Julien Nantel $3,000,000 (2)
-Salary Remaining : $2,445,652
-Salary Average : $3,000,000
-Salary Average Remaining : $2,445,652
Mike Reilly $3,000,000 (1)
-Salary Remaining : $2,445,652
-Salary Average : $3,000,000
-Salary Average Remaining : $2,445,652
Nikita Scherbak $1,900,000 (4)
-Salary Remaining : $1,548,913
-Salary Average : $1,900,000
-Salary Average Remaining : $1,548,913
Bruno-Carl Denis $1,800,000 (1)
-Salary Remaining : $1,467,391
-Salary Average : $1,800,000
-Salary Average Remaining : $1,467,391
Samuel Harvey $1,750,000 (1)
-Salary Remaining : $1,426,630
-Salary Average : $1,750,000
-Salary Average Remaining : $1,426,630
Rafaël Harvey-Pinard $1,750,000 (1)
-Salary Remaining : $1,426,630
-Salary Average : $1,750,000
-Salary Average Remaining : $1,426,630
Manuel Wiederer $1,300,000 (1)
-Salary Remaining : $1,059,783
-Salary Average : $1,300,000
-Salary Average Remaining : $1,059,783
Total Pro Players21
Salary Commitment
Year 2024 : $90,550,000
Year 2025 : $76,450,000
Year 2026 : $61,750,000
Year 2027 : $53,000,000
Salary Average Commitment
Year 2024 : $90,550,000
Year 2025 : $76,450,000
Year 2026 : $61,750,000
Year 2027 : $53,000,000
Salary Cap with 1 Way Contract
Year 2024 : $90,550,000
Year 2025 : $76,450,000
Year 2026 : $61,750,000
Year 2027 : $53,000,000

Farm Players Salaries

Antoine Waked $200,000 (1)
Salary Remaining : $164,021
Salary Average : $200,000
Salary Average Remaining : $164,021
Josef Korenar $185,000 (1)
Salary Remaining : $151,720
Salary Average : $185,000
Salary Average Remaining : $151,720
Maxime St-Cyr $180,000 (1)
Salary Remaining : $147,619
Salary Average : $180,000
Salary Average Remaining : $147,619
Chase Marchand $170,000 (4)
Salary Remaining : $139,418
Salary Average : $175,000
Salary Average Remaining : $143,519
Cameron Hughes $150,000 (1)
Salary Remaining : $123,016
Salary Average : $150,000
Salary Average Remaining : $123,016
Justin Bergeron $140,000 (2)
Salary Remaining : $114,815
Salary Average : $140,000
Salary Average Remaining : $114,815
Samuel Regis $130,000 (2)
Salary Remaining : $106,614
Salary Average : $130,000
Salary Average Remaining : $106,614
Zachary Emond $130,000 (2)
Salary Remaining : $106,614
Salary Average : $130,000
Salary Average Remaining : $106,614
Jean-Christophe Beaudin $130,000 (1)
Salary Remaining : $106,614
Salary Average : $130,000
Salary Average Remaining : $106,614
Peter Abbandonato (Out of Payroll) $125,000 (1)
Salary Remaining : $102,513
Salary Average : $125,000
Salary Average Remaining : $102,513
Alex Beaucage $120,000 (2)
Salary Remaining : $98,413
Salary Average : $120,000
Salary Average Remaining : $98,413
Joel Teasdale $110,000 (1)
Salary Remaining : $90,212
Salary Average : $110,000
Salary Average Remaining : $90,212
Félix Bibeau $110,000 (1)
Salary Remaining : $90,212
Salary Average : $110,000
Salary Average Remaining : $90,212
Jacob Neveu $100,000 (1)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Noah Warren $92,500 (1)
Salary Remaining : $75,860
Salary Average : $92,500
Salary Average Remaining : $75,860
Chad Krys $90,000 (1)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Jeff Carter $86,500 (1)
Salary Remaining : $70,939
Salary Average : $86,500
Salary Average Remaining : $70,939
William Dufour $85,000 (2)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Derick Brassard $85,000 (1)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Marcus Kruger $80,000 (1)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Vincent Marleau $80,000 (2)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Alexis Arsenault $80,000 (2)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Zachary Lauzon $80,000 (1)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Patrik Hamrla $80,000 (1)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Cole Sanford $75,000 (2)
Salary Remaining : $61,508
Salary Average : $65,000
Salary Average Remaining : $53,307
William Rouleau $75,000 (3)
Salary Remaining : $61,508
Salary Average : $75,000
Salary Average Remaining : $61,508
Total Farm Players26
Salary Commitment
Year 2024 : $2,969,000
Year 2025 : $1,085,000
Year 2026 : $280,000
Year 2027 : $205,000
Salary Average Commitment
Year 2024 : $2,964,000
Year 2025 : $1,080,000
Year 2026 : $250,000
Year 2027 : $175,000

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 5500 - $145 - 5 500 - 100,00%
Level 2: 5500 - $120 - 5 500 - 100,00%
Level 3: 5000 - $72 - 4 939 - 98,78%
Level 4: 6000 - $57 - 6 000 - 100,00%
Luxury : 3000 - $340 - 2 761 - 92,02%
Total Capacity :25000
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - $95 - 1 635 - 81,73%
Farm Level 2: 1000 - $70 - 728 - 72,80%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left33
Average Attendance - %24 699 - 98,80%
Average Income per Game$3,116,330
Year to Date Revenue$24,930,642
Farm
Home Games Left33
Average Attendance - %2 363 - 78,75%
Average Income per Game$237,724
Year to Date Revenue$1,901,790

Expense

Pro Players Total Salaries$78,875,000
Pro Players Total Average Salaries$77,875,000
Farm Players Total Salaries$2,752,500
Farm Players Total Average Salaries$2,752,500
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$5,725,000
Pro Year To Date Expenses$14,812,236
Farm Year To Date Expenses$796,168
Pro Salary Cap Per Days$385,190
Pro Salary Cap To Date$13,841,578
Farm Salary Cap Per Days$14,563
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$102,838,898
Farm Estimated Season Revenue$7,844,884
Pro Remaining Season Days150
Pro Expenses Per Days$447,690
Pro Estimated Expenses$67,153,500
Farm Remaining Season Days155
Farm Expenses Per Days$22,500
Farm Estimated Expenses$3,487,500
Estimated Season Expenses$70,641,000
Estimated Season Salary Cap$77,345,078
Estimate Under Maximum Salary Cap of $89,000,050$11,654,972
Estimate Over Minimum Salary Cap of $69,000,050 $8,345,028
Current Bank Account$158,849,131
Projected Bank Account$198,891,913

Pro Players Salaries

Nail Yakupov $7,500,000 (1)
-Salary Remaining : $6,114,130
-Salary Average : $7,500,000
-Salary Average Remaining : $6,114,130
Quinn Hughes $7,500,000 (5)
-Salary Remaining : $6,114,130
-Salary Average : $7,500,000
-Salary Average Remaining : $6,114,130
Travis Hamonic (Out of Payroll) $7,000,000 (1)
-Salary Remaining : $5,706,522
-Salary Average : $7,000,000
-Salary Average Remaining : $5,706,522
Logan Thompson $6,500,000 (6)
-Salary Remaining : $5,298,913
-Salary Average : $6,500,000
-Salary Average Remaining : $5,298,913
Michal Neuvirth $6,000,000 (3)
-Salary Remaining : $4,891,304
-Salary Average : $5,000,000
-Salary Average Remaining : $4,076,087
Dylan Strome $5,750,000 (5)
-Salary Remaining : $4,687,500
-Salary Average : $5,750,000
-Salary Average Remaining : $4,687,500
Martin Reway $4,650,000 (1)
-Salary Remaining : $3,790,761
-Salary Average : $4,650,000
-Salary Average Remaining : $3,790,761
German Rubtsov $4,300,000 (4)
-Salary Remaining : $3,505,435
-Salary Average : $4,300,000
-Salary Average Remaining : $3,505,435
Andreas Johnsson $4,250,000 (3)
-Salary Remaining : $3,464,674
-Salary Average : $4,250,000
-Salary Average Remaining : $3,464,674
Adam Gaudette $3,000,000 (2)
-Salary Remaining : $2,445,652
-Salary Average : $3,000,000
-Salary Average Remaining : $2,445,652
Adin Hill $3,000,000 (3)
-Salary Remaining : $2,445,652
-Salary Average : $3,000,000
-Salary Average Remaining : $2,445,652
Conor Garland $2,750,000 (3)
-Salary Remaining : $2,241,848
-Salary Average : $2,750,000
-Salary Average Remaining : $2,241,848
Nico Sturm $2,400,000 (2)
-Salary Remaining : $1,956,522
-Salary Average : $2,400,000
-Salary Average Remaining : $1,956,522
Pontus Holmberg $2,200,000 (2)
-Salary Remaining : $1,793,478
-Salary Average : $2,200,000
-Salary Average Remaining : $1,793,478
Mirco Mueller $2,000,000 (2)
-Salary Remaining : $1,630,435
-Salary Average : $2,000,000
-Salary Average Remaining : $1,630,435
Jacob Larsson $2,000,000 (3)
-Salary Remaining : $1,630,435
-Salary Average : $2,000,000
-Salary Average Remaining : $1,630,435
Noah Gregor $2,000,000 (1)
-Salary Remaining : $1,630,435
-Salary Average : $2,000,000
-Salary Average Remaining : $1,630,435
Martin Fehervary $1,850,000 (2)
-Salary Remaining : $1,508,152
-Salary Average : $1,850,000
-Salary Average Remaining : $1,508,152
Yegor Zamula $1,500,000 (1)
-Salary Remaining : $1,222,826
-Salary Average : $1,500,000
-Salary Average Remaining : $1,222,826
Lucas Johansen (Out of Payroll) $1,500,000 (1)
-Salary Remaining : $1,222,826
-Salary Average : $1,500,000
-Salary Average Remaining : $1,222,826
Alexander Chmelevski $950,000 (1)
-Salary Remaining : $774,457
-Salary Average : $950,000
-Salary Average Remaining : $774,457
Yegor Chinakhov $925,000 (2)
-Salary Remaining : $754,076
-Salary Average : $925,000
-Salary Average Remaining : $754,076
Jett Woo $850,000 (2)
-Salary Remaining : $692,935
-Salary Average : $850,000
-Salary Average Remaining : $692,935
Total Pro Players23
Salary Commitment
Year 2024 : $80,375,000
Year 2025 : $54,275,000
Year 2026 : $40,050,000
Year 2027 : $24,050,000
Salary Average Commitment
Year 2024 : $79,375,000
Year 2025 : $54,275,000
Year 2026 : $41,050,000
Year 2027 : $24,050,000
Salary Cap with 1 Way Contract
Year 2024 : $79,375,000
Year 2025 : $54,275,000
Year 2026 : $41,050,000
Year 2027 : $24,050,000

Farm Players Salaries

Filip Berglund $197,500 (1)
Salary Remaining : $161,971
Salary Average : $197,500
Salary Average Remaining : $161,971
Cody Donaghey $195,000 (3)
Salary Remaining : $159,921
Salary Average : $195,000
Salary Average Remaining : $159,921
Connor Bunnaman $190,000 (2)
Salary Remaining : $155,820
Salary Average : $190,000
Salary Average Remaining : $155,820
Parker Kelly $170,000 (1)
Salary Remaining : $139,418
Salary Average : $170,000
Salary Average Remaining : $139,418
Daniil Tarasov $150,000 (3)
Salary Remaining : $123,016
Salary Average : $150,000
Salary Average Remaining : $123,016
Filip Chlapik $150,000 (1)
Salary Remaining : $123,016
Salary Average : $150,000
Salary Average Remaining : $123,016
Lucas Feuk $150,000 (4)
Salary Remaining : $123,016
Salary Average : $150,000
Salary Average Remaining : $123,016
Sean Day $130,000 (1)
Salary Remaining : $106,614
Salary Average : $130,000
Salary Average Remaining : $106,614
Nazem Kadri $130,000 (2)
Salary Remaining : $106,614
Salary Average : $130,000
Salary Average Remaining : $106,614
Adam Wilsby $125,000 (1)
Salary Remaining : $102,513
Salary Average : $125,000
Salary Average Remaining : $102,513
Garret Sparks $120,000 (1)
Salary Remaining : $98,413
Salary Average : $120,000
Salary Average Remaining : $98,413
Troy Terry $120,000 (1)
Salary Remaining : $98,413
Salary Average : $120,000
Salary Average Remaining : $98,413
Luke Green $120,000 (1)
Salary Remaining : $98,413
Salary Average : $120,000
Salary Average Remaining : $98,413
Matthew Villalta $120,000 (1)
Salary Remaining : $98,413
Salary Average : $120,000
Salary Average Remaining : $98,413
Artyom Galimov $90,000 (1)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Juuso Pärssinen $90,000 (1)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
John Beecher $90,000 (2)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Braydyn Chizen $90,000 (1)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Gabriel Fortier $90,000 (2)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Mathias Emilio Pettersen $80,000 (1)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Arnaud Durandeau $80,000 (1)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Nikolai Hakala $75,000 (1)
Salary Remaining : $61,508
Salary Average : $75,000
Salary Average Remaining : $61,508
Total Farm Players22
Salary Commitment
Year 2024 : $2,752,500
Year 2025 : $995,000
Year 2026 : $495,000
Year 2027 : $150,000
Salary Average Commitment
Year 2024 : $2,752,500
Year 2025 : $995,000
Year 2026 : $495,000
Year 2027 : $150,000

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 9000 - $150 - 9 000 - 100,00%
Level 2: 6500 - $125 - 6 500 - 100,00%
Level 3: 3150 - $100 - 3 150 - 100,00%
Level 4: 5000 - $100 - 4 995 - 99,89%
Luxury : 1000 - $400 - 1 000 - 100,00%
Total Capacity :24650
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - $650 - 266 - 13,28%
Farm Level 2: 1000 - $500 - 122 - 12,18%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left33
Average Attendance - %24 645 - 99,98%
Average Income per Game$3,376,950
Year to Date Revenue$27,015,600
Farm
Home Games Left33
Average Attendance - %387 - 12,91%
Average Income per Game$233,450
Year to Date Revenue$1,867,600

Expense

Pro Players Total Salaries$76,400,000
Pro Players Total Average Salaries$74,900,000
Farm Players Total Salaries$2,515,000
Farm Players Total Average Salaries$2,515,000
Coaches Total Salaries$2,600,000
Luxury Taxe Total$0
Special Salary Cap Value$160,000
Pro Year To Date Expenses$14,144,563
Farm Year To Date Expenses$630,164
Pro Salary Cap Per Days$407,065
Pro Salary Cap To Date$13,572,827
Farm Salary Cap Per Days$12,275
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$111,439,350
Farm Estimated Season Revenue$7,703,850
Pro Remaining Season Days150
Pro Expenses Per Days$423,913
Pro Estimated Expenses$63,586,950
Farm Remaining Season Days155
Farm Expenses Per Days$18,598
Farm Estimated Expenses$2,882,690
Estimated Season Expenses$66,469,640
Estimated Season Salary Cap$74,792,577
Estimate Under Maximum Salary Cap of $89,000,050$14,207,473
Estimate Over Minimum Salary Cap of $69,000,050 $5,792,527
Current Bank Account$508,260,111
Projected Bank Account$560,933,671

Pro Players Salaries

Vladimir Tarasenko $9,000,000 (3)
-Salary Remaining : $7,336,957
-Salary Average : $9,000,000
-Salary Average Remaining : $7,336,957
Chris Driedger $7,200,000 (3)
-Salary Remaining : $5,869,565
-Salary Average : $7,200,000
-Salary Average Remaining : $5,869,565
Jaroslav Halak $6,250,000 (1)
-Salary Remaining : $5,095,109
-Salary Average : $6,250,000
-Salary Average Remaining : $5,095,109
Ryan McDonagh $6,000,000 (3)
-Salary Remaining : $4,891,304
-Salary Average : $6,000,000
-Salary Average Remaining : $4,891,304
Will Butcher $6,000,000 (1)
-Salary Remaining : $4,891,304
-Salary Average : $4,500,000
-Salary Average Remaining : $3,668,478
David Musil $5,800,000 (3)
-Salary Remaining : $4,728,261
-Salary Average : $5,800,000
-Salary Average Remaining : $4,728,261
William Carrier $5,250,000 (2)
-Salary Remaining : $4,279,891
-Salary Average : $5,250,000
-Salary Average Remaining : $4,279,891
Marek Mazanec $3,000,000 (1)
-Salary Remaining : $2,445,652
-Salary Average : $3,000,000
-Salary Average Remaining : $2,445,652
Charles Hudon $2,900,000 (2)
-Salary Remaining : $2,364,130
-Salary Average : $2,900,000
-Salary Average Remaining : $2,364,130
Gustav Lindstrom $2,800,000 (3)
-Salary Remaining : $2,282,609
-Salary Average : $2,800,000
-Salary Average Remaining : $2,282,609
Noah Rod $2,750,000 (3)
-Salary Remaining : $2,241,848
-Salary Average : $2,750,000
-Salary Average Remaining : $2,241,848
Anthony Angello $2,500,000 (3)
-Salary Remaining : $2,038,043
-Salary Average : $2,500,000
-Salary Average Remaining : $2,038,043
Johan Larsson $2,250,000 (1)
-Salary Remaining : $1,834,239
-Salary Average : $2,250,000
-Salary Average Remaining : $1,834,239
Otto Koivula $1,900,000 (3)
-Salary Remaining : $1,548,913
-Salary Average : $1,900,000
-Salary Average Remaining : $1,548,913
Eetu Luostarinen $1,900,000 (2)
-Salary Remaining : $1,548,913
-Salary Average : $1,900,000
-Salary Average Remaining : $1,548,913
Boris Katchouk $1,800,000 (3)
-Salary Remaining : $1,467,391
-Salary Average : $1,800,000
-Salary Average Remaining : $1,467,391
Vitali Abramov $1,750,000 (2)
-Salary Remaining : $1,426,630
-Salary Average : $1,750,000
-Salary Average Remaining : $1,426,630
Michael Paliotta (Out of Payroll) $1,650,000 (1)
-Salary Remaining : $1,345,109
-Salary Average : $1,650,000
-Salary Average Remaining : $1,345,109
Mason Appleton $1,650,000 (1)
-Salary Remaining : $1,345,109
-Salary Average : $1,650,000
-Salary Average Remaining : $1,345,109
Fredrik Karlström $1,500,000 (1)
-Salary Remaining : $1,222,826
-Salary Average : $1,500,000
-Salary Average Remaining : $1,222,826
Dylan Samberg $1,400,000 (3)
-Salary Remaining : $1,141,304
-Salary Average : $1,400,000
-Salary Average Remaining : $1,141,304
Matt Kiersted $1,000,000 (1)
-Salary Remaining : $815,217
-Salary Average : $1,000,000
-Salary Average Remaining : $815,217
Dakota Mermis $900,000 (2)
-Salary Remaining : $733,696
-Salary Average : $900,000
-Salary Average Remaining : $733,696
Jaret Anderson-Dolan $900,000 (1)
-Salary Remaining : $733,696
-Salary Average : $900,000
-Salary Average Remaining : $733,696
Total Pro Players24
Salary Commitment
Year 2024 : $78,050,000
Year 2025 : $53,350,000
Year 2026 : $40,150,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $76,550,000
Year 2025 : $53,850,000
Year 2026 : $41,150,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $76,550,000
Year 2025 : $53,850,000
Year 2026 : $41,150,000
Year 2027 : $0

Farm Players Salaries

Jake Gardiner (Out of Payroll) $195,000 (1)
Salary Remaining : $159,921
Salary Average : $195,000
Salary Average Remaining : $159,921
Brock Nelson $190,000 (2)
Salary Remaining : $155,820
Salary Average : $190,000
Salary Average Remaining : $155,820
Christophe Lalancette $190,000 (1)
Salary Remaining : $155,820
Salary Average : $190,000
Salary Average Remaining : $155,820
Jeffrey Viel $175,000 (1)
Salary Remaining : $143,519
Salary Average : $175,000
Salary Average Remaining : $143,519
Givani Smith $160,000 (1)
Salary Remaining : $131,217
Salary Average : $160,000
Salary Average Remaining : $131,217
Michael Vukojevic $145,000 (4)
Salary Remaining : $118,915
Salary Average : $145,000
Salary Average Remaining : $118,915
Vilmos Gallo $130,000 (3)
Salary Remaining : $106,614
Salary Average : $130,000
Salary Average Remaining : $106,614
Dennis Yan $125,000 (1)
Salary Remaining : $102,513
Salary Average : $125,000
Salary Average Remaining : $102,513
Jesper Boqvist $110,000 (1)
Salary Remaining : $90,212
Salary Average : $110,000
Salary Average Remaining : $90,212
Yegor Sokolov $100,000 (1)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Connor Ingram $100,000 (1)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Cole Schwindt $95,000 (3)
Salary Remaining : $77,910
Salary Average : $95,000
Salary Average Remaining : $77,910
Ville Leskinen $95,000 (1)
Salary Remaining : $77,910
Salary Average : $95,000
Salary Average Remaining : $77,910
Michael Brodzinski $92,500 (1)
Salary Remaining : $75,860
Salary Average : $92,500
Salary Average Remaining : $75,860
Jayden Struble $90,000 (3)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Paul LaDue $90,000 (1)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Turner Elson $90,000 (1)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Alex Laferriere $90,000 (3)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Adam Scheel $85,000 (1)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Ben Zloty $85,000 (1)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Odeen Tufto $82,500 (1)
Salary Remaining : $67,659
Salary Average : $82,500
Salary Average Remaining : $67,659
Ben McCartney $0 (0)
Salary Remaining : $0
Salary Average : $0
Salary Average Remaining : $0
Total Farm Players22
Salary Commitment
Year 2024 : $2,515,000
Year 2025 : $740,000
Year 2026 : $550,000
Year 2027 : $145,000
Salary Average Commitment
Year 2024 : $2,515,000
Year 2025 : $740,000
Year 2026 : $550,000
Year 2027 : $145,000

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 7000 - $150 - 7 000 - 100,00%
Level 2: 6000 - $120 - 6 000 - 100,00%
Level 3: 3000 - $70 - 3 000 - 100,00%
Level 4: 4500 - $50 - 4 500 - 100,00%
Luxury : 2000 - $400 - 1 991 - 99,57%
Total Capacity :22500
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - $35 - 2 000 - 100,00%
Farm Level 2: 1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left33
Average Attendance - %22 491 - 99,96%
Average Income per Game$3,001,550
Year to Date Revenue$24,012,400
Farm
Home Games Left33
Average Attendance - %3 000 - 100,00%
Average Income per Game$85,000
Year to Date Revenue$680,000

Expense

Pro Players Total Salaries$80,075,000
Pro Players Total Average Salaries$79,575,000
Farm Players Total Salaries$2,372,500
Farm Players Total Average Salaries$2,372,500
Coaches Total Salaries$3,250,000
Luxury Taxe Total$0
Special Salary Cap Value$250,000
Pro Year To Date Expenses$15,258,418
Farm Year To Date Expenses$548,379
Pro Salary Cap Per Days$432,473
Pro Salary Cap To Date$14,704,082
Farm Salary Cap Per Days$12,553
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$99,051,150
Farm Estimated Season Revenue$2,805,000
Pro Remaining Season Days150
Pro Expenses Per Days$448,777
Pro Estimated Expenses$67,316,550
Farm Remaining Season Days155
Farm Expenses Per Days$16,521
Farm Estimated Expenses$2,560,755
Estimated Season Expenses$69,877,305
Estimated Season Salary Cap$79,825,032
Estimate Under Maximum Salary Cap of $89,000,050$9,175,018
Estimate Over Minimum Salary Cap of $69,000,050 $10,824,982
Current Bank Account$347,051,664
Projected Bank Account$379,030,509

Pro Players Salaries

Jack Eichel $10,000,000 (4)
-Salary Remaining : $8,152,174
-Salary Average : $9,250,000
-Salary Average Remaining : $7,540,761
P.K. Subban $7,500,000 (2)
-Salary Remaining : $6,114,130
-Salary Average : $7,750,000
-Salary Average Remaining : $6,317,935
Noah Hanifin $7,000,000 (3)
-Salary Remaining : $5,706,522
-Salary Average : $7,000,000
-Salary Average Remaining : $5,706,522
Jacob Josefson $6,000,000 (1)
-Salary Remaining : $4,891,304
-Salary Average : $6,000,000
-Salary Average Remaining : $4,891,304
Miro Heiskanen $5,500,000 (2)
-Salary Remaining : $4,483,696
-Salary Average : $5,500,000
-Salary Average Remaining : $4,483,696
Dominik Kubalik $5,000,000 (1)
-Salary Remaining : $4,076,087
-Salary Average : $5,000,000
-Salary Average Remaining : $4,076,087
Boone Jenner $5,000,000 (1)
-Salary Remaining : $4,076,087
-Salary Average : $5,000,000
-Salary Average Remaining : $4,076,087
Josh Ho-Sang $4,500,000 (3)
-Salary Remaining : $3,668,478
-Salary Average : $4,500,000
-Salary Average Remaining : $3,668,478
Jayce Hawryluk $3,750,000 (5)
-Salary Remaining : $3,057,065
-Salary Average : $3,750,000
-Salary Average Remaining : $3,057,065
Laurent Dauphin $3,000,000 (2)
-Salary Remaining : $2,445,652
-Salary Average : $3,000,000
-Salary Average Remaining : $2,445,652
Braden Holtby $3,000,000 (1)
-Salary Remaining : $2,445,652
-Salary Average : $3,000,000
-Salary Average Remaining : $2,445,652
Brett Cote $2,800,000 (1)
-Salary Remaining : $2,282,609
-Salary Average : $2,800,000
-Salary Average Remaining : $2,282,609
Nicolas Aubé-Kubel $2,500,000 (2)
-Salary Remaining : $2,038,043
-Salary Average : $2,500,000
-Salary Average Remaining : $2,038,043
Patrick Kane $2,500,000 (1)
-Salary Remaining : $2,038,043
-Salary Average : $2,500,000
-Salary Average Remaining : $2,038,043
Tucker Poolman $2,000,000 (1)
-Salary Remaining : $1,630,435
-Salary Average : $2,000,000
-Salary Average Remaining : $1,630,435
Matt Luff $1,750,000 (1)
-Salary Remaining : $1,426,630
-Salary Average : $1,750,000
-Salary Average Remaining : $1,426,630
Alexandre Carrier $1,600,000 (1)
-Salary Remaining : $1,304,348
-Salary Average : $1,600,000
-Salary Average Remaining : $1,304,348
Spencer Knight $1,500,000 (1)
-Salary Remaining : $1,222,826
-Salary Average : $1,500,000
-Salary Average Remaining : $1,222,826
Ty Dellandrea $1,500,000 (2)
-Salary Remaining : $1,222,826
-Salary Average : $1,500,000
-Salary Average Remaining : $1,222,826
Evan Rodrigues $950,000 (1)
-Salary Remaining : $774,457
-Salary Average : $950,000
-Salary Average Remaining : $774,457
Isak Rosén $925,000 (2)
-Salary Remaining : $754,076
-Salary Average : $925,000
-Salary Average Remaining : $754,076
Ryan Merkley $900,000 (3)
-Salary Remaining : $733,696
-Salary Average : $900,000
-Salary Average Remaining : $733,696
Marcus Foligno $900,000 (2)
-Salary Remaining : $733,696
-Salary Average : $900,000
-Salary Average Remaining : $733,696
Total Pro Players23
Salary Commitment
Year 2024 : $80,075,000
Year 2025 : $48,975,000
Year 2026 : $26,150,000
Year 2027 : $12,750,000
Salary Average Commitment
Year 2024 : $79,575,000
Year 2025 : $47,475,000
Year 2026 : $25,400,000
Year 2027 : $13,000,000
Salary Cap with 1 Way Contract
Year 2024 : $79,575,000
Year 2025 : $47,475,000
Year 2026 : $25,400,000
Year 2027 : $13,000,000

Farm Players Salaries

Pavel Padakin $180,000 (1)
Salary Remaining : $147,619
Salary Average : $180,000
Salary Average Remaining : $147,619
Austin Wagner $175,000 (3)
Salary Remaining : $143,519
Salary Average : $175,000
Salary Average Remaining : $143,519
Drake Caggiula $150,000 (1)
Salary Remaining : $123,016
Salary Average : $150,000
Salary Average Remaining : $123,016
David Savard $130,000 (1)
Salary Remaining : $106,614
Salary Average : $130,000
Salary Average Remaining : $106,614
Mads Eller $125,000 (1)
Salary Remaining : $102,513
Salary Average : $125,000
Salary Average Remaining : $102,513
Riley Stadel $125,000 (1)
Salary Remaining : $102,513
Salary Average : $125,000
Salary Average Remaining : $102,513
Nathan Bastian $120,000 (2)
Salary Remaining : $98,413
Salary Average : $120,000
Salary Average Remaining : $98,413
Casey Fitzgerald $120,000 (2)
Salary Remaining : $98,413
Salary Average : $120,000
Salary Average Remaining : $98,413
Karl Alzner $100,000 (1)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Corey Schueneman $100,000 (1)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Marat Khusnutdinov $95,000 (1)
Salary Remaining : $77,910
Salary Average : $95,000
Salary Average Remaining : $77,910
Lukas Cormier $92,500 (1)
Salary Remaining : $75,860
Salary Average : $92,500
Salary Average Remaining : $75,860
Luke Evangelista $92,500 (1)
Salary Remaining : $75,860
Salary Average : $92,500
Salary Average Remaining : $75,860
Antonio Stranges $90,000 (1)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
William Strömgren $90,000 (2)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Dryden McKay $90,000 (1)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Jacob Ratcliffe $85,000 (2)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Patrick Moynihan $85,000 (4)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Ruslan Iskhakov $85,000 (2)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Albin Eriksson $82,500 (1)
Salary Remaining : $67,659
Salary Average : $82,500
Salary Average Remaining : $67,659
Miroslav Svoboda $80,000 (1)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Magnus Chrona $80,000 (2)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Total Farm Players22
Salary Commitment
Year 2024 : $2,372,500
Year 2025 : $840,000
Year 2026 : $260,000
Year 2027 : $85,000
Salary Average Commitment
Year 2024 : $2,372,500
Year 2025 : $840,000
Year 2026 : $260,000
Year 2027 : $85,000

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 6500 - $150 - 6 500 - 100,00%
Level 2: 5319 - $110 - 5 319 - 100,00%
Level 3: 2000 - $75 - 2 000 - 100,00%
Level 4: 4000 - $55 - 4 000 - 100,00%
Luxury : 1000 - $350 - 1 000 - 100,00%
Total Capacity :18819
Team Popularity : 200,00%
Farm
Farm Level 1: 250 - $35 - 250 - 100,00%
Farm Level 2: 1237 - $15 - 1 237 - 100,00%
Farm Total Capacity :1487
Team Popularity : 100,00%

Income

Home Games Left33
Average Attendance - %18 819 - 100,00%
Average Income per Game$2,280,090
Year to Date Revenue$18,240,720
Farm
Home Games Left33
Average Attendance - %1 487 - 100,00%
Average Income per Game$27,305
Year to Date Revenue$218,440

Expense

Pro Players Total Salaries$83,450,000
Pro Players Total Average Salaries$83,450,000
Farm Players Total Salaries$2,730,000
Farm Players Total Average Salaries$2,730,000
Coaches Total Salaries$3,400,000
Luxury Taxe Total$0
Special Salary Cap Value$250,000
Pro Year To Date Expenses$15,882,080
Farm Year To Date Expenses$648,880
Pro Salary Cap Per Days$453,533
Pro Salary Cap To Date$15,420,122
Farm Salary Cap Per Days$14,444
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$75,242,970
Farm Estimated Season Revenue$901,065
Pro Remaining Season Days150
Pro Expenses Per Days$467,120
Pro Estimated Expenses$70,068,000
Farm Remaining Season Days155
Farm Expenses Per Days$19,206
Farm Estimated Expenses$2,976,930
Estimated Season Expenses$73,044,930
Estimated Season Salary Cap$83,700,072
Estimate Under Maximum Salary Cap of $89,000,050$5,299,978
Estimate Over Minimum Salary Cap of $69,000,050 $14,700,022
Current Bank Account$116,067,831
Projected Bank Account$119,166,936

Pro Players Salaries

Mikko Rantanen $9,000,000 (4)
-Salary Remaining : $7,336,957
-Salary Average : $9,000,000
-Salary Average Remaining : $7,336,957
Sebastian Aho $9,000,000 (4)
-Salary Remaining : $7,336,957
-Salary Average : $9,000,000
-Salary Average Remaining : $7,336,957
Brayden Schenn $7,000,000 (1)
-Salary Remaining : $5,706,522
-Salary Average : $7,000,000
-Salary Average Remaining : $5,706,522
Morgan Rielly $6,750,000 (1)
-Salary Remaining : $5,502,717
-Salary Average : $6,750,000
-Salary Average Remaining : $5,502,717
Mikael Granlund $6,500,000 (5)
-Salary Remaining : $5,298,913
-Salary Average : $6,500,000
-Salary Average Remaining : $5,298,913
T.J. Brennan $5,600,000 (1)
-Salary Remaining : $4,565,217
-Salary Average : $5,600,000
-Salary Average Remaining : $4,565,217
Ville Pokka $5,000,000 (3)
-Salary Remaining : $4,076,087
-Salary Average : $5,000,000
-Salary Average Remaining : $4,076,087
Tyson Baillie $4,800,000 (3)
-Salary Remaining : $3,913,043
-Salary Average : $4,800,000
-Salary Average Remaining : $3,913,043
Cal Petersen $4,500,000 (1)
-Salary Remaining : $3,668,478
-Salary Average : $4,500,000
-Salary Average Remaining : $3,668,478
Samuel Morin $4,000,000 (3)
-Salary Remaining : $3,260,870
-Salary Average : $4,000,000
-Salary Average Remaining : $3,260,870
Chandler Stephenson $3,500,000 (3)
-Salary Remaining : $2,853,261
-Salary Average : $3,500,000
-Salary Average Remaining : $2,853,261
Petteri Lindbohm $3,000,000 (1)
-Salary Remaining : $2,445,652
-Salary Average : $3,000,000
-Salary Average Remaining : $2,445,652
Sam Lafferty $2,500,000 (2)
-Salary Remaining : $2,038,043
-Salary Average : $2,500,000
-Salary Average Remaining : $2,038,043
Anthony Stolarz $1,900,000 (2)
-Salary Remaining : $1,548,913
-Salary Average : $1,900,000
-Salary Average Remaining : $1,548,913
Olli Juolevi $1,900,000 (3)
-Salary Remaining : $1,548,913
-Salary Average : $1,900,000
-Salary Average Remaining : $1,548,913
Mason Marchment $1,850,000 (2)
-Salary Remaining : $1,508,152
-Salary Average : $1,850,000
-Salary Average Remaining : $1,508,152
Joakim Nordstrom $1,800,000 (1)
-Salary Remaining : $1,467,391
-Salary Average : $1,800,000
-Salary Average Remaining : $1,467,391
Lean Bergmann $1,500,000 (3)
-Salary Remaining : $1,222,826
-Salary Average : $1,500,000
-Salary Average Remaining : $1,222,826
Sami Vatanen $1,400,000 (1)
-Salary Remaining : $1,141,304
-Salary Average : $1,400,000
-Salary Average Remaining : $1,141,304
Justin Holl $1,000,000 (1)
-Salary Remaining : $815,217
-Salary Average : $1,000,000
-Salary Average Remaining : $815,217
Connor Bedard $950,000 (3)
-Salary Remaining : $774,457
-Salary Average : $950,000
-Salary Average Remaining : $774,457
Total Pro Players21
Salary Commitment
Year 2024 : $83,450,000
Year 2025 : $52,400,000
Year 2026 : $46,150,000
Year 2027 : $24,500,000
Salary Average Commitment
Year 2024 : $83,450,000
Year 2025 : $52,400,000
Year 2026 : $46,150,000
Year 2027 : $24,500,000
Salary Cap with 1 Way Contract
Year 2024 : $83,450,000
Year 2025 : $52,400,000
Year 2026 : $46,150,000
Year 2027 : $24,500,000

Farm Players Salaries

Mikko Lehtonen $195,000 (3)
Salary Remaining : $159,921
Salary Average : $195,000
Salary Average Remaining : $159,921
Dominic Turgeon $195,000 (1)
Salary Remaining : $159,921
Salary Average : $195,000
Salary Average Remaining : $159,921
Oliwer Kaski $180,000 (3)
Salary Remaining : $147,619
Salary Average : $180,000
Salary Average Remaining : $147,619
Juuso Ikonen $170,000 (1)
Salary Remaining : $139,418
Salary Average : $170,000
Salary Average Remaining : $139,418
Lassi Thomson $150,000 (2)
Salary Remaining : $123,016
Salary Average : $150,000
Salary Average Remaining : $123,016
Steven Lorentz $150,000 (1)
Salary Remaining : $123,016
Salary Average : $150,000
Salary Average Remaining : $123,016
Veini Vehvilainen $150,000 (1)
Salary Remaining : $123,016
Salary Average : $150,000
Salary Average Remaining : $123,016
Anton Levtchi $150,000 (2)
Salary Remaining : $123,016
Salary Average : $150,000
Salary Average Remaining : $123,016
Petrus Palmu $140,000 (1)
Salary Remaining : $114,815
Salary Average : $140,000
Salary Average Remaining : $114,815
Otto Somppi $140,000 (1)
Salary Remaining : $114,815
Salary Average : $140,000
Salary Average Remaining : $114,815
Aleksi Saarela $135,000 (1)
Salary Remaining : $110,714
Salary Average : $135,000
Salary Average Remaining : $110,714
Joni Jurmo $110,000 (3)
Salary Remaining : $90,212
Salary Average : $110,000
Salary Average Remaining : $90,212
Eetu Sopanen $110,000 (4)
Salary Remaining : $90,212
Salary Average : $110,000
Salary Average Remaining : $90,212
Zack MacEwen $110,000 (2)
Salary Remaining : $90,212
Salary Average : $110,000
Salary Average Remaining : $90,212
Laurent Brossoit $100,000 (1)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Justin Kea $100,000 (1)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Jyrki Jokipakka $90,000 (1)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Olivier Galipeau $90,000 (1)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Kristian Vesalainen $90,000 (2)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Robin Salo $90,000 (1)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Vladislav Kotkov $85,000 (1)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Total Farm Players21
Salary Commitment
Year 2024 : $2,730,000
Year 2025 : $1,095,000
Year 2026 : $595,000
Year 2027 : $110,000
Salary Average Commitment
Year 2024 : $2,730,000
Year 2025 : $1,095,000
Year 2026 : $595,000
Year 2027 : $110,000

Utah Hockey Club



Arena Capacity - Ticket Price
Attendance - %

Arena NameDelta Center
Level 1: 5799 - $150 - 5 799 - 100,00%
Level 2: 5000 - $125 - 5 000 - 100,00%
Level 3: 2000 - $90 - 2 000 - 100,00%
Level 4: 4000 - $70 - 4 000 - 100,00%
Luxury : 1000 - $400 - 1 000 - 100,00%
Total Capacity :17799
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - $60 - 1 981 - 99,04%
Farm Level 2: 1000 - $40 - 999 - 99,88%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left33
Average Attendance - %17 799 - 100,00%
Average Income per Game$2,354,850
Year to Date Revenue$18,838,800
Farm
Home Games Left33
Average Attendance - %2 980 - 99,32%
Average Income per Game$158,803
Year to Date Revenue$1,270,420

Expense

Pro Players Total Salaries$82,850,000
Pro Players Total Average Salaries$82,850,000
Farm Players Total Salaries$2,485,900
Farm Players Total Average Salaries$2,485,900
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Special Salary Cap Value$150,000
Pro Year To Date Expenses$16,550,802
Farm Year To Date Expenses$641,046
Pro Salary Cap Per Days$450,272
Pro Salary Cap To Date$16,271,822
Farm Salary Cap Per Days$13,153
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$77,710,050
Farm Estimated Season Revenue$5,240,482
Pro Remaining Season Days150
Pro Expenses Per Days$458,424
Pro Estimated Expenses$68,763,600
Farm Remaining Season Days155
Farm Expenses Per Days$18,444
Farm Estimated Expenses$2,858,820
Estimated Season Expenses$71,622,420
Estimated Season Salary Cap$83,962,622
Estimate Under Maximum Salary Cap of $89,000,050$5,037,428
Estimate Over Minimum Salary Cap of $69,000,050 $14,962,572
Current Bank Account$130,913,757
Projected Bank Account$142,241,869

Pro Players Salaries

Clayton Keller $8,500,000 (6)
-Salary Remaining : $6,929,348
-Salary Average : $8,500,000
-Salary Average Remaining : $6,929,348
Hampus Lindholm $8,250,000 (3)
-Salary Remaining : $6,725,543
-Salary Average : $8,250,000
-Salary Average Remaining : $6,725,543
Andrei Svechnikov $8,250,000 (6)
-Salary Remaining : $6,725,543
-Salary Average : $8,250,000
-Salary Average Remaining : $6,725,543
Robert Thomas $6,500,000 (2)
-Salary Remaining : $5,298,913
-Salary Average : $6,500,000
-Salary Average Remaining : $5,298,913
Brandon Montour (Out of Payroll) $6,500,000 (4)
-Salary Remaining : $5,298,913
-Salary Average : $6,500,000
-Salary Average Remaining : $5,298,913
Mac Weegar $6,000,000 (3)
-Salary Remaining : $4,891,304
-Salary Average : $6,000,000
-Salary Average Remaining : $4,891,304
Matt Dumba $6,000,000 (3)
-Salary Remaining : $4,891,304
-Salary Average : $6,000,000
-Salary Average Remaining : $4,891,304
Oskar Lindblom $5,400,000 (3)
-Salary Remaining : $4,402,174
-Salary Average : $5,400,000
-Salary Average Remaining : $4,402,174
Miles Wood $5,000,000 (4)
-Salary Remaining : $4,076,087
-Salary Average : $5,000,000
-Salary Average Remaining : $4,076,087
Brett Pesce $4,600,000 (3)
-Salary Remaining : $3,750,000
-Salary Average : $4,600,000
-Salary Average Remaining : $3,750,000
Nick Schmaltz $4,250,000 (3)
-Salary Remaining : $3,464,674
-Salary Average : $4,250,000
-Salary Average Remaining : $3,464,674
Ondrej Pavelec $3,000,000 (2)
-Salary Remaining : $2,445,652
-Salary Average : $3,000,000
-Salary Average Remaining : $2,445,652
Hafthor Sigrunarson $2,400,000 (6)
-Salary Remaining : $1,956,522
-Salary Average : $2,400,000
-Salary Average Remaining : $1,956,522
Michael Bunting $2,250,000 (3)
-Salary Remaining : $1,834,239
-Salary Average : $2,250,000
-Salary Average Remaining : $1,834,239
Zach Whitecloud $2,050,000 (3)
-Salary Remaining : $1,671,196
-Salary Average : $2,050,000
-Salary Average Remaining : $1,671,196
Malcolm Subban $2,000,000 (1)
-Salary Remaining : $1,630,435
-Salary Average : $2,000,000
-Salary Average Remaining : $1,630,435
Garnet Hathaway $1,850,000 (3)
-Salary Remaining : $1,508,152
-Salary Average : $1,850,000
-Salary Average Remaining : $1,508,152
Mareks Mitens $1,750,000 (1)
-Salary Remaining : $1,426,630
-Salary Average : $1,750,000
-Salary Average Remaining : $1,426,630
Brandon Duhaime $1,650,000 (2)
-Salary Remaining : $1,345,109
-Salary Average : $1,650,000
-Salary Average Remaining : $1,345,109
Bobby McMann $1,350,000 (3)
-Salary Remaining : $1,100,543
-Salary Average : $1,350,000
-Salary Average Remaining : $1,100,543
Jermaine Loewen $950,000 (1)
-Salary Remaining : $774,457
-Salary Average : $950,000
-Salary Average Remaining : $774,457
Marko Mladenovic $850,000 (2)
-Salary Remaining : $692,935
-Salary Average : $850,000
-Salary Average Remaining : $692,935
Total Pro Players22
Salary Commitment
Year 2024 : $89,350,000
Year 2025 : $84,650,000
Year 2026 : $72,650,000
Year 2027 : $30,650,000
Salary Average Commitment
Year 2024 : $89,350,000
Year 2025 : $84,650,000
Year 2026 : $72,650,000
Year 2027 : $30,650,000
Salary Cap with 1 Way Contract
Year 2024 : $89,350,000
Year 2025 : $84,650,000
Year 2026 : $72,650,000
Year 2027 : $30,650,000

Farm Players Salaries

Nikita Jevpalovs $190,000 (1)
Salary Remaining : $155,820
Salary Average : $190,000
Salary Average Remaining : $155,820
Ozzy Wiesblatt $180,000 (2)
Salary Remaining : $147,619
Salary Average : $180,000
Salary Average Remaining : $147,619
Connor Brown $140,000 (1)
Salary Remaining : $114,815
Salary Average : $140,000
Salary Average Remaining : $114,815
Ivan Prosvetov $130,000 (2)
Salary Remaining : $106,614
Salary Average : $130,000
Salary Average Remaining : $106,614
Mark Kastelic $120,000 (2)
Salary Remaining : $98,413
Salary Average : $120,000
Salary Average Remaining : $98,413
Jack Matier $120,000 (3)
Salary Remaining : $98,413
Salary Average : $120,000
Salary Average Remaining : $98,413
Brandon Coe $90,000 (2)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Benjamin King $90,000 (1)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Lucas Edmonds $90,000 (2)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Kirill Steklov $90,000 (3)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Matthew Maggio $85,000 (3)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Aleksi Heponiemi $85,000 (1)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Dylan Hryckowian $80,000 (2)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Demid Yeremeyev $80,000 (1)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Ralfs Bergmanis $80,000 (1)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Mazden Leslie $80,000 (2)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Karma Stein $77,500 (2)
Salary Remaining : $63,558
Salary Average : $77,500
Salary Average Remaining : $63,558
Austin Mitchell-King $77,500 (2)
Salary Remaining : $63,558
Salary Average : $77,500
Salary Average Remaining : $63,558
Declan Bronte $75,900 (2)
Salary Remaining : $62,246
Salary Average : $75,900
Salary Average Remaining : $62,246
Artur Cholach $75,000 (1)
Salary Remaining : $61,508
Salary Average : $75,000
Salary Average Remaining : $61,508
Reinhard Venter $75,000 (3)
Salary Remaining : $61,508
Salary Average : $75,000
Salary Average Remaining : $61,508
Hakan Salt $75,000 (3)
Salary Remaining : $61,508
Salary Average : $75,000
Salary Average Remaining : $61,508
Bruno Idzan $75,000 (3)
Salary Remaining : $61,508
Salary Average : $75,000
Salary Average Remaining : $61,508
Alex Horváth $75,000 (3)
Salary Remaining : $61,508
Salary Average : $75,000
Salary Average Remaining : $61,508
Lkhagvadorj Davaanyam $75,000 (3)
Salary Remaining : $61,508
Salary Average : $75,000
Salary Average Remaining : $61,508
Ahmad Al Saegh $75,000 (2)
Salary Remaining : $61,508
Salary Average : $75,000
Salary Average Remaining : $61,508
Total Farm Players26
Salary Commitment
Year 2024 : $2,485,900
Year 2025 : $1,745,900
Year 2026 : $670,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,485,900
Year 2025 : $1,745,900
Year 2026 : $670,000
Year 2027 : $0

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 9500 - $150 - 9 500 - 100,00%
Level 2: 6410 - $125 - 6 410 - 100,00%
Level 3: 2000 - $100 - 2 000 - 100,00%
Level 4: 4000 - $99 - 4 000 - 100,00%
Luxury : 2000 - $400 - 1 991 - 99,56%
Total Capacity :23910
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - $40 - 2 000 - 100,00%
Farm Level 2: 1000 - $20 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left33
Average Attendance - %23 901 - 99,96%
Average Income per Game$3,618,750
Year to Date Revenue$28,950,000
Farm
Home Games Left33
Average Attendance - %3 000 - 100,00%
Average Income per Game$100,000
Year to Date Revenue$800,000

Expense

Pro Players Total Salaries$79,225,000
Pro Players Total Average Salaries$79,225,000
Farm Players Total Salaries$2,880,500
Farm Players Total Average Salaries$2,880,500
Coaches Total Salaries$3,200,000
Luxury Taxe Total$0
Special Salary Cap Value$220,000
Pro Year To Date Expenses$14,983,959
Farm Year To Date Expenses$689,448
Pro Salary Cap Per Days$430,571
Pro Salary Cap To Date$14,543,756
Farm Salary Cap Per Days$14,341
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$119,418,750
Farm Estimated Season Revenue$3,300,000
Pro Remaining Season Days150
Pro Expenses Per Days$442,527
Pro Estimated Expenses$66,379,050
Farm Remaining Season Days155
Farm Expenses Per Days$20,532
Farm Estimated Expenses$3,182,460
Estimated Season Expenses$69,561,510
Estimated Season Salary Cap$79,349,406
Estimate Under Maximum Salary Cap of $89,000,050$9,650,644
Estimate Over Minimum Salary Cap of $69,000,050 $10,349,356
Current Bank Account$387,197,742
Projected Bank Account$440,354,982

Pro Players Salaries

Connor McDavid $12,750,000 (4)
-Salary Remaining : $10,394,022
-Salary Average : $12,750,000
-Salary Average Remaining : $10,394,022
Patrik Laine $10,500,000 (5)
-Salary Remaining : $8,559,783
-Salary Average : $10,500,000
-Salary Average Remaining : $8,559,783
Jakub Vrana $6,500,000 (4)
-Salary Remaining : $5,298,913
-Salary Average : $6,500,000
-Salary Average Remaining : $5,298,913
Matthew Tkachuk $6,000,000 (4)
-Salary Remaining : $4,891,304
-Salary Average : $6,000,000
-Salary Average Remaining : $4,891,304
Damon Severson $5,650,000 (2)
-Salary Remaining : $4,605,978
-Salary Average : $5,650,000
-Salary Average Remaining : $4,605,978
Mackenzie Blackwood $4,700,000 (3)
-Salary Remaining : $3,831,522
-Salary Average : $4,700,000
-Salary Average Remaining : $3,831,522
Curtis Lazar $4,000,000 (1)
-Salary Remaining : $3,260,870
-Salary Average : $4,000,000
-Salary Average Remaining : $3,260,870
Esa Lindell $4,000,000 (1)
-Salary Remaining : $3,260,870
-Salary Average : $4,000,000
-Salary Average Remaining : $3,260,870
Daniel Bernhardt $3,800,000 (4)
-Salary Remaining : $3,097,826
-Salary Average : $3,800,000
-Salary Average Remaining : $3,097,826
Ryan McLeod $2,800,000 (3)
-Salary Remaining : $2,282,609
-Salary Average : $2,800,000
-Salary Average Remaining : $2,282,609
Braden Schneider $2,200,000 (1)
-Salary Remaining : $1,793,478
-Salary Average : $2,200,000
-Salary Average Remaining : $1,793,478
Andrew Mangiapane $2,200,000 (5)
-Salary Remaining : $1,793,478
-Salary Average : $2,200,000
-Salary Average Remaining : $1,793,478
John Gibson $2,050,000 (1)
-Salary Remaining : $1,671,196
-Salary Average : $2,050,000
-Salary Average Remaining : $1,671,196
Cooper Marody $1,900,000 (2)
-Salary Remaining : $1,548,913
-Salary Average : $1,900,000
-Salary Average Remaining : $1,548,913
Cam York $1,600,000 (1)
-Salary Remaining : $1,304,348
-Salary Average : $1,600,000
-Salary Average Remaining : $1,304,348
Madison Bowey $1,500,000 (4)
-Salary Remaining : $1,222,826
-Salary Average : $1,500,000
-Salary Average Remaining : $1,222,826
Evan Bouchard $1,500,000 (1)
-Salary Remaining : $1,222,826
-Salary Average : $1,500,000
-Salary Average Remaining : $1,222,826
Shane Hanna $1,400,000 (3)
-Salary Remaining : $1,141,304
-Salary Average : $1,400,000
-Salary Average Remaining : $1,141,304
Josh Norris $1,250,000 (1)
-Salary Remaining : $1,019,022
-Salary Average : $1,250,000
-Salary Average Remaining : $1,019,022
Scott Laughton $1,000,000 (2)
-Salary Remaining : $815,217
-Salary Average : $1,000,000
-Salary Average Remaining : $815,217
Tyler Benson $975,000 (1)
-Salary Remaining : $794,837
-Salary Average : $975,000
-Salary Average Remaining : $794,837
Lucas Raymond $950,000 (1)
-Salary Remaining : $774,457
-Salary Average : $950,000
-Salary Average Remaining : $774,457
Total Pro Players22
Salary Commitment
Year 2024 : $79,225,000
Year 2025 : $60,700,000
Year 2026 : $52,150,000
Year 2027 : $43,250,000
Salary Average Commitment
Year 2024 : $79,225,000
Year 2025 : $60,700,000
Year 2026 : $52,150,000
Year 2027 : $43,250,000
Salary Cap with 1 Way Contract
Year 2024 : $79,225,000
Year 2025 : $60,700,000
Year 2026 : $52,150,000
Year 2027 : $43,250,000

Farm Players Salaries

Jacob Markstrom $199,000 (3)
Salary Remaining : $163,201
Salary Average : $199,000
Salary Average Remaining : $163,201
Calvin Pickard $199,000 (3)
Salary Remaining : $163,201
Salary Average : $199,000
Salary Average Remaining : $163,201
Nino Niederreiter $190,000 (2)
Salary Remaining : $155,820
Salary Average : $190,000
Salary Average Remaining : $155,820
Quinton Howden $170,000 (1)
Salary Remaining : $139,418
Salary Average : $170,000
Salary Average Remaining : $139,418
Corey Perry $160,000 (1)
Salary Remaining : $131,217
Salary Average : $160,000
Salary Average Remaining : $131,217
Dillon Fournier $150,000 (1)
Salary Remaining : $123,016
Salary Average : $150,000
Salary Average Remaining : $123,016
Vincent Desharnais $130,000 (2)
Salary Remaining : $106,614
Salary Average : $130,000
Salary Average Remaining : $106,614
Ben Roger $115,000 (1)
Salary Remaining : $94,312
Salary Average : $115,000
Salary Average Remaining : $94,312
Spencer Smallman $110,000 (3)
Salary Remaining : $90,212
Salary Average : $110,000
Salary Average Remaining : $90,212
Connor Murphy $100,000 (4)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Kelly Klima $97,500 (3)
Salary Remaining : $79,960
Salary Average : $97,500
Salary Average Remaining : $79,960
Mathieu Desgagnés $97,500 (3)
Salary Remaining : $79,960
Salary Average : $97,500
Salary Average Remaining : $79,960
Tyler Soy $95,000 (1)
Salary Remaining : $77,910
Salary Average : $95,000
Salary Average Remaining : $77,910
Matt Filipe $95,000 (2)
Salary Remaining : $77,910
Salary Average : $95,000
Salary Average Remaining : $77,910
Trevor Carrick (Out of Payroll) $90,000 (3)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Angus Crookshank $90,000 (1)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Justin Auger $85,000 (3)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Matthew Cairns $80,000 (1)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Wyatte Wylie $80,000 (1)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Dmitri Katelevsky $80,000 (3)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Toni Utunen $80,000 (1)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Mike Vecchione $80,000 (2)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Dmitrij Jaskin (Out of Payroll) $80,000 (1)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Cole Huckins $77,500 (3)
Salary Remaining : $63,558
Salary Average : $77,500
Salary Average Remaining : $63,558
Arturas Laukaitis $75,000 (1)
Salary Remaining : $61,508
Salary Average : $75,000
Salary Average Remaining : $61,508
Brandon Halverson $75,000 (4)
Salary Remaining : $61,508
Salary Average : $75,000
Salary Average Remaining : $61,508
Total Farm Players26
Salary Commitment
Year 2024 : $2,880,500
Year 2025 : $1,705,500
Year 2026 : $1,210,500
Year 2027 : $175,000
Salary Average Commitment
Year 2024 : $2,880,500
Year 2025 : $1,705,500
Year 2026 : $1,210,500
Year 2027 : $175,000

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 5500 - $150 - 5 304 - 96,44%
Level 2: 4800 - $125 - 4 008 - 83,50%
Level 3: 2068 - $100 - 1 848 - 89,38%
Level 4: 4000 - $99 - 2 740 - 68,49%
Luxury : 1000 - $400 - 998 - 99,84%
Total Capacity :17368
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $150 - 1 116 - 55,79%
Farm Level 2: 1000 - $149 - 424 - 42,39%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left33
Average Attendance - %14 899 - 85,78%
Average Income per Game$2,152,054
Year to Date Revenue$17,216,434
Farm
Home Games Left33
Average Attendance - %1 540 - 51,33%
Average Income per Game$230,539
Year to Date Revenue$1,844,309

Expense

Pro Players Total Salaries$85,775,000
Pro Players Total Average Salaries$85,775,000
Farm Players Total Salaries$3,260,000
Farm Players Total Average Salaries$3,260,000
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Special Salary Cap Value$3,850,000
Pro Year To Date Expenses$16,132,608
Farm Year To Date Expenses$954,450
Pro Salary Cap Per Days$421,060
Pro Salary Cap To Date$15,295,650
Farm Salary Cap Per Days$17,249
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$71,017,790
Farm Estimated Season Revenue$7,607,775
Pro Remaining Season Days150
Pro Expenses Per Days$485,190
Pro Estimated Expenses$72,778,500
Farm Remaining Season Days155
Farm Expenses Per Days$27,831
Farm Estimated Expenses$4,313,805
Estimated Season Expenses$77,092,305
Estimated Season Salary Cap$82,304,650
Estimate Under Maximum Salary Cap of $89,000,050$6,695,400
Estimate Over Minimum Salary Cap of $69,000,050 $13,304,600
Current Bank Account$110,817,798
Projected Bank Account$112,351,058

Pro Players Salaries

Brock Boeser $8,875,000 (6)
-Salary Remaining : $7,235,054
-Salary Average : $8,875,000
-Salary Average Remaining : $7,235,054
Justin Schultz (Out of Payroll) $8,300,000 (2)
-Salary Remaining : $6,766,304
-Salary Average : $8,300,000
-Salary Average Remaining : $6,766,304
Charlie McAvoy $8,250,000 (6)
-Salary Remaining : $6,725,543
-Salary Average : $8,250,000
-Salary Average Remaining : $6,725,543
Jake Guentzel $8,000,000 (6)
-Salary Remaining : $6,521,739
-Salary Average : $8,000,000
-Salary Average Remaining : $6,521,739
Pierre-Luc Dubois $7,000,000 (4)
-Salary Remaining : $5,706,522
-Salary Average : $7,000,000
-Salary Average Remaining : $5,706,522
Matt Murray $6,500,000 (2)
-Salary Remaining : $5,298,913
-Salary Average : $6,500,000
-Salary Average Remaining : $5,298,913
Chris Bigras $6,500,000 (4)
-Salary Remaining : $5,298,913
-Salary Average : $6,500,000
-Salary Average Remaining : $5,298,913
Ondrej Kase $5,750,000 (3)
-Salary Remaining : $4,687,500
-Salary Average : $5,750,000
-Salary Average Remaining : $4,687,500
Filip Zadina $4,000,000 (1)
-Salary Remaining : $3,260,870
-Salary Average : $4,000,000
-Salary Average Remaining : $3,260,870
Alexandre Texier $3,800,000 (2)
-Salary Remaining : $3,097,826
-Salary Average : $3,800,000
-Salary Average Remaining : $3,097,826
Steven Santini $3,000,000 (4)
-Salary Remaining : $2,445,652
-Salary Average : $3,000,000
-Salary Average Remaining : $2,445,652
Myles Bell $2,500,000 (2)
-Salary Remaining : $2,038,043
-Salary Average : $2,500,000
-Salary Average Remaining : $2,038,043
Jakub Zboril $2,200,000 (4)
-Salary Remaining : $1,793,478
-Salary Average : $2,200,000
-Salary Average Remaining : $1,793,478
Timothy Liljegren $2,000,000 (2)
-Salary Remaining : $1,630,435
-Salary Average : $2,000,000
-Salary Average Remaining : $1,630,435
Juho Lammikko $1,950,000 (1)
-Salary Remaining : $1,589,674
-Salary Average : $1,950,000
-Salary Average Remaining : $1,589,674
David Gustafsson $1,850,000 (2)
-Salary Remaining : $1,508,152
-Salary Average : $1,850,000
-Salary Average Remaining : $1,508,152
Kyle Keyser $1,750,000 (2)
-Salary Remaining : $1,426,630
-Salary Average : $1,750,000
-Salary Average Remaining : $1,426,630
Matty Beniers $950,000 (2)
-Salary Remaining : $774,457
-Salary Average : $950,000
-Salary Average Remaining : $774,457
Aliaksei Protas $950,000 (2)
-Salary Remaining : $774,457
-Salary Average : $950,000
-Salary Average Remaining : $774,457
Shakir Mukhamadullin $900,000 (1)
-Salary Remaining : $733,696
-Salary Average : $900,000
-Salary Average Remaining : $733,696
Matthew Nieto $750,000 (1)
-Salary Remaining : $611,413
-Salary Average : $750,000
-Salary Average Remaining : $611,413
Total Pro Players21
Salary Commitment
Year 2024 : $85,775,000
Year 2025 : $78,175,000
Year 2026 : $49,575,000
Year 2027 : $43,825,000
Salary Average Commitment
Year 2024 : $85,775,000
Year 2025 : $78,175,000
Year 2026 : $49,575,000
Year 2027 : $43,825,000
Salary Cap with 1 Way Contract
Year 2024 : $85,775,000
Year 2025 : $78,175,000
Year 2026 : $49,575,000
Year 2027 : $43,825,000

Farm Players Salaries

Mitch Holmberg $195,000 (1)
Salary Remaining : $159,921
Salary Average : $195,000
Salary Average Remaining : $159,921
Henrik Samuelsson $195,000 (2)
Salary Remaining : $159,921
Salary Average : $195,000
Salary Average Remaining : $159,921
Yan-Pavel Laplante $190,000 (2)
Salary Remaining : $155,820
Salary Average : $190,000
Salary Average Remaining : $155,820
Justin Bailey $185,000 (2)
Salary Remaining : $151,720
Salary Average : $185,000
Salary Average Remaining : $151,720
Connor Mackey $175,000 (2)
Salary Remaining : $143,519
Salary Average : $175,000
Salary Average Remaining : $143,519
Will Borgen $175,000 (3)
Salary Remaining : $143,519
Salary Average : $175,000
Salary Average Remaining : $143,519
Miikka Salomäki $175,000 (1)
Salary Remaining : $143,519
Salary Average : $175,000
Salary Average Remaining : $143,519
Mike Amadio $175,000 (1)
Salary Remaining : $143,519
Salary Average : $175,000
Salary Average Remaining : $143,519
Brent Pedersen $150,000 (2)
Salary Remaining : $123,016
Salary Average : $150,000
Salary Average Remaining : $123,016
Antoine Bibeau $150,000 (2)
Salary Remaining : $123,016
Salary Average : $150,000
Salary Average Remaining : $123,016
Sergei Telegin $140,000 (3)
Salary Remaining : $114,815
Salary Average : $140,000
Salary Average Remaining : $114,815
Hardy Häman Aktell $135,000 (1)
Salary Remaining : $110,714
Salary Average : $135,000
Salary Average Remaining : $110,714
Zach Sanford $115,000 (2)
Salary Remaining : $94,312
Salary Average : $115,000
Salary Average Remaining : $94,312
Jamie Oleksiak $110,000 (1)
Salary Remaining : $90,212
Salary Average : $110,000
Salary Average Remaining : $90,212
Jérémy Lauzon $110,000 (6)
Salary Remaining : $90,212
Salary Average : $110,000
Salary Average Remaining : $90,212
Cory Schneider $100,000 (1)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Adam Klapka $100,000 (1)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Nathan Légaré $95,000 (3)
Salary Remaining : $77,910
Salary Average : $95,000
Salary Average Remaining : $77,910
Nikita Okhotyuk $90,000 (1)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Viktor Neuchev $90,000 (2)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Vladimir Grudinin $85,000 (2)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Fabian Wagner $85,000 (3)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Vasili Atanasov $80,000 (3)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Danil Aimurzin $80,000 (3)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Nick Malik $80,000 (3)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Total Farm Players25
Salary Commitment
Year 2024 : $3,260,000
Year 2025 : $2,180,000
Year 2026 : $845,000
Year 2027 : $110,000
Salary Average Commitment
Year 2024 : $3,260,000
Year 2025 : $2,180,000
Year 2026 : $845,000
Year 2027 : $110,000

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 6506 - $150 - 6 506 - 100,00%
Level 2: 5000 - $125 - 5 000 - 100,00%
Level 3: 2000 - $100 - 2 000 - 100,00%
Level 4: 4000 - $99 - 4 000 - 100,00%
Luxury : 1000 - $400 - 1 000 - 100,00%
Total Capacity :18506
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - $75 - 1 935 - 96,73%
Farm Level 2: 1000 - $50 - 983 - 98,30%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left33
Average Attendance - %18 506 - 100,00%
Average Income per Game$2,596,900
Year to Date Revenue$20,775,200
Farm
Home Games Left33
Average Attendance - %2 918 - 97,25%
Average Income per Game$194,238
Year to Date Revenue$1,553,900

Expense

Pro Players Total Salaries$89,450,000
Pro Players Total Average Salaries$88,700,000
Farm Players Total Salaries$1,940,000
Farm Players Total Average Salaries$1,900,000
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Special Salary Cap Value$250,000
Pro Year To Date Expenses$16,829,349
Farm Year To Date Expenses$605,284
Pro Salary Cap Per Days$482,065
Pro Salary Cap To Date$16,217,937
Farm Salary Cap Per Days$10,053
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$85,697,700
Farm Estimated Season Revenue$6,409,838
Pro Remaining Season Days150
Pro Expenses Per Days$499,728
Pro Estimated Expenses$74,959,200
Farm Remaining Season Days155
Farm Expenses Per Days$18,201
Farm Estimated Expenses$2,821,155
Estimated Season Expenses$77,780,355
Estimated Season Salary Cap$88,777,687
Estimate Under Maximum Salary Cap of $89,000,050$222,363
Estimate Over Minimum Salary Cap of $69,000,050 $19,777,637
Current Bank Account$119,874,482
Projected Bank Account$134,201,665

Pro Players Salaries

Carey Price $10,500,000 (3)
-Salary Remaining : $8,559,783
-Salary Average : $10,500,000
-Salary Average Remaining : $8,559,783
William Nylander $8,500,000 (2)
-Salary Remaining : $6,929,348
-Salary Average : $7,750,000
-Salary Average Remaining : $6,317,935
Alexander Wennberg $8,000,000 (5)
-Salary Remaining : $6,521,739
-Salary Average : $8,000,000
-Salary Average Remaining : $6,521,739
Victor Hedman $8,000,000 (3)
-Salary Remaining : $6,521,739
-Salary Average : $8,000,000
-Salary Average Remaining : $6,521,739
Johnny Gaudreau $7,500,000 (3)
-Salary Remaining : $6,114,130
-Salary Average : $7,500,000
-Salary Average Remaining : $6,114,130
Sean Couturier $7,000,000 (2)
-Salary Remaining : $5,706,522
-Salary Average : $7,000,000
-Salary Average Remaining : $5,706,522
Roman Josi $6,750,000 (1)
-Salary Remaining : $5,502,717
-Salary Average : $6,750,000
-Salary Average Remaining : $5,502,717
Andre Burakovsky $5,500,000 (1)
-Salary Remaining : $4,483,696
-Salary Average : $5,500,000
-Salary Average Remaining : $4,483,696
Mikhail Sergachev $5,400,000 (4)
-Salary Remaining : $4,402,174
-Salary Average : $5,400,000
-Salary Average Remaining : $4,402,174
Jacob De La Rose $4,300,000 (5)
-Salary Remaining : $3,505,435
-Salary Average : $4,300,000
-Salary Average Remaining : $3,505,435
Erik Cernak $3,600,000 (2)
-Salary Remaining : $2,934,783
-Salary Average : $3,600,000
-Salary Average Remaining : $2,934,783
Jordan Staal $3,000,000 (3)
-Salary Remaining : $2,445,652
-Salary Average : $3,000,000
-Salary Average Remaining : $2,445,652
Tom Wilson $2,850,000 (1)
-Salary Remaining : $2,323,370
-Salary Average : $2,850,000
-Salary Average Remaining : $2,323,370
Adam Lowry $2,000,000 (5)
-Salary Remaining : $1,630,435
-Salary Average : $2,000,000
-Salary Average Remaining : $1,630,435
Cole Caufield $950,000 (2)
-Salary Remaining : $774,457
-Salary Average : $950,000
-Salary Average Remaining : $774,457
Kaiden Guhle $950,000 (2)
-Salary Remaining : $774,457
-Salary Average : $950,000
-Salary Average Remaining : $774,457
Thomas Harley $950,000 (3)
-Salary Remaining : $774,457
-Salary Average : $950,000
-Salary Average Remaining : $774,457
Mason McTavish $950,000 (2)
-Salary Remaining : $774,457
-Salary Average : $950,000
-Salary Average Remaining : $774,457
Quinton Byfield $950,000 (3)
-Salary Remaining : $774,457
-Salary Average : $950,000
-Salary Average Remaining : $774,457
Artem Anisimov $900,000 (1)
-Salary Remaining : $733,696
-Salary Average : $900,000
-Salary Average Remaining : $733,696
Philipp Grubauer $900,000 (1)
-Salary Remaining : $733,696
-Salary Average : $900,000
-Salary Average Remaining : $733,696
Total Pro Players21
Salary Commitment
Year 2024 : $89,450,000
Year 2025 : $72,550,000
Year 2026 : $50,600,000
Year 2027 : $19,700,000
Salary Average Commitment
Year 2024 : $88,700,000
Year 2025 : $71,800,000
Year 2026 : $50,600,000
Year 2027 : $19,700,000
Salary Cap with 1 Way Contract
Year 2024 : $88,700,000
Year 2025 : $71,800,000
Year 2026 : $50,600,000
Year 2027 : $19,700,000

Farm Players Salaries

Tyler Steenbergen $140,000 (1)
Salary Remaining : $114,815
Salary Average : $140,000
Salary Average Remaining : $114,815
Dmitry Zavgorodniy $120,000 (1)
Salary Remaining : $98,413
Salary Average : $120,000
Salary Average Remaining : $98,413
Hudson Elynuik $110,000 (1)
Salary Remaining : $90,212
Salary Average : $110,000
Salary Average Remaining : $90,212
Jimmy Vesey $100,000 (1)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Mason Shaw $95,000 (1)
Salary Remaining : $77,910
Salary Average : $95,000
Salary Average Remaining : $77,910
Liam Foudy $95,000 (1)
Salary Remaining : $77,910
Salary Average : $50,000
Salary Average Remaining : $41,005
Bode Wilde $95,000 (1)
Salary Remaining : $77,910
Salary Average : $95,000
Salary Average Remaining : $77,910
Brandon McMillan $90,000 (1)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Colby Cohen $90,000 (1)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Ben Chiarot $90,000 (1)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Artemi Knyazev $90,000 (1)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Kristian Tanus $90,000 (1)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Markus Nurmi $90,000 (1)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Alexander Edler $90,000 (1)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Alexander Pashin $90,000 (3)
Salary Remaining : $73,810
Salary Average : $90,000
Salary Average Remaining : $73,810
Valentin Nussbaumer $85,000 (1)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Lias Andersson $85,000 (1)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Simon Gnyp $80,000 (1)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Zachary Fucale $80,000 (3)
Salary Remaining : $65,608
Salary Average : $85,000
Salary Average Remaining : $69,709
Josh Manson $80,000 (1)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Luke Henman $80,000 (1)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Louis Domingue $80,000 (2)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Greg Pateryn $75,000 (1)
Salary Remaining : $61,508
Salary Average : $75,000
Salary Average Remaining : $61,508
Total Farm Players23
Salary Commitment
Year 2024 : $2,120,000
Year 2025 : $260,000
Year 2026 : $180,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,080,000
Year 2025 : $255,000
Year 2026 : $175,000
Year 2027 : $0

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanada Life Centre
Level 1: 6000 - $150 - 6 000 - 100,00%
Level 2: 5000 - $125 - 5 000 - 100,00%
Level 3: 3000 - $100 - 3 000 - 100,00%
Level 4: 4004 - $99 - 4 004 - 100,00%
Luxury : 2000 - $150 - 2 000 - 100,00%
Total Capacity :20004
Team Popularity : 200,00%
Farm
Farm Level 1: 2000 - $30 - 2 000 - 100,00%
Farm Level 2: 1000 - $29 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left33
Average Attendance - %20 004 - 100,00%
Average Income per Game$2,521,396
Year to Date Revenue$20,171,168
Farm
Home Games Left33
Average Attendance - %3 000 - 100,00%
Average Income per Game$89,000
Year to Date Revenue$712,000

Expense

Pro Players Total Salaries$84,400,000
Pro Players Total Average Salaries$84,400,000
Farm Players Total Salaries$2,195,000
Farm Players Total Average Salaries$2,195,000
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Special Salary Cap Value$300,000
Pro Year To Date Expenses$16,126,366
Farm Year To Date Expenses$587,557
Pro Salary Cap Per Days$458,696
Pro Salary Cap To Date$15,572,004
Farm Salary Cap Per Days$11,614
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$83,206,068
Farm Estimated Season Revenue$2,937,000
Pro Remaining Season Days150
Pro Expenses Per Days$475,000
Pro Estimated Expenses$71,250,000
Farm Remaining Season Days155
Farm Expenses Per Days$16,905
Farm Estimated Expenses$2,620,275
Estimated Season Expenses$73,870,275
Estimated Season Salary Cap$84,676,404
Estimate Under Maximum Salary Cap of $89,000,050$4,323,646
Estimate Over Minimum Salary Cap of $69,000,050 $15,676,354
Current Bank Account$112,624,615
Projected Bank Account$124,897,408

Pro Players Salaries

Tyler Seguin $8,500,000 (2)
-Salary Remaining : $6,929,348
-Salary Average : $8,500,000
-Salary Average Remaining : $6,929,348
Taylor Hall $8,250,000 (1)
-Salary Remaining : $6,725,543
-Salary Average : $8,250,000
-Salary Average Remaining : $6,725,543
Ryan Johansen $7,500,000 (1)
-Salary Remaining : $6,114,130
-Salary Average : $7,500,000
-Salary Average Remaining : $6,114,130
Kevin Fiala $7,500,000 (5)
-Salary Remaining : $6,114,130
-Salary Average : $7,500,000
-Salary Average Remaining : $6,114,130
Vyacheslav Voynov $7,000,000 (2)
-Salary Remaining : $5,706,522
-Salary Average : $7,000,000
-Salary Average Remaining : $5,706,522
Brady Skjei $6,500,000 (5)
-Salary Remaining : $5,298,913
-Salary Average : $6,500,000
-Salary Average Remaining : $5,298,913
Émile Poirier $6,250,000 (2)
-Salary Remaining : $5,095,109
-Salary Average : $6,250,000
-Salary Average Remaining : $5,095,109
Brendan Lemieux $4,700,000 (5)
-Salary Remaining : $3,831,522
-Salary Average : $4,700,000
-Salary Average Remaining : $3,831,522
Dillon Heatherington $3,900,000 (2)
-Salary Remaining : $3,179,348
-Salary Average : $3,900,000
-Salary Average Remaining : $3,179,348
Keith Yandle $3,000,000 (1)
-Salary Remaining : $2,445,652
-Salary Average : $3,000,000
-Salary Average Remaining : $2,445,652
Jakub Voracek $2,500,000 (2)
-Salary Remaining : $2,038,043
-Salary Average : $2,500,000
-Salary Average Remaining : $2,038,043
Connor Carrick $2,500,000 (1)
-Salary Remaining : $2,038,043
-Salary Average : $2,500,000
-Salary Average Remaining : $2,038,043
Jake Dotchin $2,500,000 (4)
-Salary Remaining : $2,038,043
-Salary Average : $2,500,000
-Salary Average Remaining : $2,038,043
Nicolas Roy $2,400,000 (3)
-Salary Remaining : $1,956,522
-Salary Average : $2,400,000
-Salary Average Remaining : $1,956,522
Ken Appleby $2,000,000 (1)
-Salary Remaining : $1,630,435
-Salary Average : $2,000,000
-Salary Average Remaining : $1,630,435
Tyler Bunz $1,850,000 (1)
-Salary Remaining : $1,508,152
-Salary Average : $1,850,000
-Salary Average Remaining : $1,508,152
Vitali Kravtsov $1,500,000 (2)
-Salary Remaining : $1,222,826
-Salary Average : $1,500,000
-Salary Average Remaining : $1,222,826
Kiefer Sherwood $1,400,000 (2)
-Salary Remaining : $1,141,304
-Salary Average : $1,400,000
-Salary Average Remaining : $1,141,304
Joseph Blandisi $1,100,000 (3)
-Salary Remaining : $896,739
-Salary Average : $1,100,000
-Salary Average Remaining : $896,739
Magnus Paajarvi $1,000,000 (1)
-Salary Remaining : $815,217
-Salary Average : $1,000,000
-Salary Average Remaining : $815,217
Andrew Hammond $850,000 (1)
-Salary Remaining : $692,935
-Salary Average : $850,000
-Salary Average Remaining : $692,935
Marc Staal $850,000 (1)
-Salary Remaining : $692,935
-Salary Average : $850,000
-Salary Average Remaining : $692,935
Reilly Smith $850,000 (1)
-Salary Remaining : $692,935
-Salary Average : $850,000
-Salary Average Remaining : $692,935
Total Pro Players23
Salary Commitment
Year 2024 : $84,400,000
Year 2025 : $55,750,000
Year 2026 : $24,700,000
Year 2027 : $21,200,000
Salary Average Commitment
Year 2024 : $84,400,000
Year 2025 : $55,750,000
Year 2026 : $24,700,000
Year 2027 : $21,200,000
Salary Cap with 1 Way Contract
Year 2024 : $84,400,000
Year 2025 : $55,750,000
Year 2026 : $24,700,000
Year 2027 : $21,200,000

Farm Players Salaries

Jack Johnson $175,000 (2)
Salary Remaining : $143,519
Salary Average : $175,000
Salary Average Remaining : $143,519
Skyler McKenzie $160,000 (2)
Salary Remaining : $131,217
Salary Average : $160,000
Salary Average Remaining : $131,217
Sheldon Dries $150,000 (1)
Salary Remaining : $123,016
Salary Average : $150,000
Salary Average Remaining : $123,016
Marcus Björk $150,000 (2)
Salary Remaining : $123,016
Salary Average : $150,000
Salary Average Remaining : $123,016
Anders Lindback $125,000 (1)
Salary Remaining : $102,513
Salary Average : $125,000
Salary Average Remaining : $102,513
Taylor Ward $120,000 (2)
Salary Remaining : $98,413
Salary Average : $120,000
Salary Average Remaining : $98,413
Dylan Olsen $110,000 (2)
Salary Remaining : $90,212
Salary Average : $110,000
Salary Average Remaining : $90,212
Conor Sheary $100,000 (2)
Salary Remaining : $82,011
Salary Average : $100,000
Salary Average Remaining : $82,011
Darcy Kuemper $95,000 (1)
Salary Remaining : $77,910
Salary Average : $95,000
Salary Average Remaining : $77,910
Sam Jardine $95,000 (1)
Salary Remaining : $77,910
Salary Average : $95,000
Salary Average Remaining : $77,910
Kevin Roy $95,000 (2)
Salary Remaining : $77,910
Salary Average : $95,000
Salary Average Remaining : $77,910
Tyler Cuma $95,000 (1)
Salary Remaining : $77,910
Salary Average : $95,000
Salary Average Remaining : $77,910
Brayden Tracey $85,000 (3)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Taylor Doherty $85,000 (2)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Kai Uchacz $85,000 (3)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Daniil Zharkov $85,000 (1)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Matt Schmalz $85,000 (2)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Nick Baptiste $85,000 (2)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Jonathon Blum $85,000 (1)
Salary Remaining : $69,709
Salary Average : $85,000
Salary Average Remaining : $69,709
Ilya Usov $80,000 (3)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Florian Elias $80,000 (1)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Josh Williams $80,000 (3)
Salary Remaining : $65,608
Salary Average : $80,000
Salary Average Remaining : $65,608
Total Farm Players22
Salary Commitment
Year 2024 : $2,305,000
Year 2025 : $1,495,000
Year 2026 : $330,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,305,000
Year 2025 : $1,495,000
Year 2026 : $330,000
Year 2027 : $0

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of $89,000,050
Available Cap Space

Over Minimum of
$69,000,050

Pro Players

Farm Players

Total Players

Anaheim Ducks $89,669,393 $79,875,004 $9,125,046 $10,874,954 212748
Boston Bruins $55,248,048 $87,824,936 $1,175,114 $18,824,886 202646
Buffalo Sabres $78,264,797 $81,642,517 $7,357,533 $12,642,467 212142
Calgary Flames $56,677,934 $88,914,930 $85,120 $19,914,880 222345
Carolina Hurricanes $113,435,704 $72,125,088 $16,874,962 $3,125,038 222648
Chicago Blackhawks $188,539,214 $78,719,233 $10,280,817 $9,719,183 232649
Colorado Avalanche $83,083,572 $75,099,936 $13,900,114 $6,099,886 232043
Columbus Blue Jackets $224,289,724 $84,987,007 $4,013,043 $15,986,957 222648
Dallas Stars $150,421,882 $82,928,859 $6,071,191 $13,928,809 212647
Detroit Red Wings $95,800,331 $86,399,992 $2,600,058 $17,399,942 202545
Edmonton Oilers $32,825,054 $78,836,671 $10,163,379 $9,836,621 232548
Florida Panthers $119,327,768 $88,248,284 $751,766 $19,248,234 212748
Los Angeles Kings $182,986,715 $87,268,483 $1,731,567 $18,268,433 232649
Minnesota Wild ($7,111,974) $84,824,952 $4,175,098 $15,824,902 232548
Montreal Canadiens $328,989,454 $86,831,053 $2,168,997 $17,831,003 202747
Nashville Predators $74,286,064 $87,950,008 $1,050,042 $18,949,958 222345
New Jersey Devils $88,969,666 $81,313,088 $7,686,962 $12,313,038 222345
New York Islanders $17,882,032 $80,868,419 $8,131,631 $11,868,369 222446
New York Rangers $159,880,263 $88,174,992 $825,058 $19,174,942 202444
Ottawa Senators $107,617,264 $87,352,162 $1,647,888 $18,352,112 222648
Philadelphia Flyers $368,656,471 $75,370,748 $13,629,302 $6,370,698 252449
Pittsburgh Penguins $689,873,961 $88,883,392 $116,658 $19,883,342 232649
Quebec Nordiques $213,942,644 $88,662,114 $337,936 $19,662,064 212546
San Jose Sharks $300,576,254 $88,306,027 $694,023 $19,305,977 212647
Seattle Kraken $158,849,131 $77,345,078 $11,654,972 $8,345,028 232245
St. Louis Blues $508,260,111 $74,792,577 $14,207,473 $5,792,527 242246
Tampa Bay Lightning $347,051,664 $79,825,032 $9,175,018 $10,824,982 232245
Toronto Maple Leafs $116,067,831 $83,700,072 $5,299,978 $14,700,022 212142
Utah Hockey Club $130,913,757 $83,962,622 $5,037,428 $14,962,572 222648
Vancouver Canucks $387,197,742 $79,349,406 $9,650,644 $10,349,356 222648
Vegas Golden Knights $110,817,798 $82,304,650 $6,695,400 $13,304,600 212546
Washington Capitals $119,874,482 $88,777,687 $222,363 $19,777,637 212344
Winnipeg Jets $112,624,615 $84,676,404 $4,323,646 $15,676,354 232245