Day : 35
CGY - 3
ANH - 2
NYR - 3
TOR - 4
EDM - 4
COL - 5
CHI - 2
LOS - 3
DET - 4
VEG - 3
OTT - 3
MIN - 1
STL - 2
TBL - 3
BOS - 2
VAN - 3
MTL - 0
NSH - 4
FLA - 3
SJS - 2
UTA - 3
DAL - 4
PRO - 6
SPR - 5
RCH - 1
BRI - 2
BNG - 2
HAM - 7
Day : 36
(10-5-2) - W3
(10-6-0) - W1
(9-7-1) - L3
(10-4-2) - W1
(9-8-0) - W2
(7-8-1) - L2
(6-11-0) - W1
(9-6-2) - W1
(5-12-1) - L1
(6-10-1) - W2
(9-6-3) - W1
(10-4-3) - L1
(4-7-4) - W1
(9-7-1) - L1
(11-2-2) - W2
(7-8-2) - W3
(10-3-2) - OTL1
(7-7-3) - OTL2
(6-8-0) - L1
(9-8-0) - L1
(8-10-1) - L3
(1-13-3) - L6
(6-11-0) - W1
(6-7-2) - W1
(10-4-2) - OTL1
(10-9-4) - L2
(7-8-2) - SOL1
(7-5-1) - W3
(5-12-0) - L1
(5-4-0) - W2

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 Left32
Average Attendance - %17 174 - 100,00%
Average Income per Game$1,966,100
Year to Date Revenue$17,694,900
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$15,769,834
Farm Year To Date Expenses$775,119
Pro Salary Cap Per Days$432,337
Pro Salary Cap To Date$15,156,791
Farm Salary Cap Per Days$16,455
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,915,200
Farm Estimated Season Revenue$4,287,525
Pro Remaining Season Days149
Pro Expenses Per Days$459,239
Pro Estimated Expenses$68,426,611
Farm Remaining Season Days154
Farm Expenses Per Days$22,897
Farm Estimated Expenses$3,526,138
Estimated Season Expenses$71,952,749
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$91,153,357
Projected Bank Account$86,403,333

Pro Players Salaries

Logan Couture $9,000,000 (2)
-Salary Remaining : $7,288,043
-Salary Average : $9,000,000
-Salary Average Remaining : $7,288,043
Zachary Werenski $8,800,000 (6)
-Salary Remaining : $7,126,087
-Salary Average : $8,800,000
-Salary Average Remaining : $7,126,087
Vladislav Kamenev $8,500,000 (4)
-Salary Remaining : $6,883,152
-Salary Average : $8,500,000
-Salary Average Remaining : $6,883,152
Ahti Oksanen $7,500,000 (3)
-Salary Remaining : $6,073,370
-Salary Average : $7,500,000
-Salary Average Remaining : $6,073,370
Vitek Vanecek $6,500,000 (5)
-Salary Remaining : $5,263,587
-Salary Average : $6,500,000
-Salary Average Remaining : $5,263,587
Ty Rattie $5,500,000 (1)
-Salary Remaining : $4,453,804
-Salary Average : $5,500,000
-Salary Average Remaining : $4,453,804
Vince Hinostroza $5,500,000 (3)
-Salary Remaining : $4,453,804
-Salary Average : $5,500,000
-Salary Average Remaining : $4,453,804
Brendan Leipsic $4,500,000 (1)
-Salary Remaining : $3,644,022
-Salary Average : $4,500,000
-Salary Average Remaining : $3,644,022
Brandon Gormley $4,250,000 (1)
-Salary Remaining : $3,441,576
-Salary Average : $4,250,000
-Salary Average Remaining : $3,441,576
Martin Necas $3,750,000 (1)
-Salary Remaining : $3,036,685
-Salary Average : $3,750,000
-Salary Average Remaining : $3,036,685
Sean Durzi $2,500,000 (1)
-Salary Remaining : $2,024,457
-Salary Average : $2,500,000
-Salary Average Remaining : $2,024,457
Rhett Gardner $2,000,000 (2)
-Salary Remaining : $1,619,565
-Salary Average : $2,000,000
-Salary Average Remaining : $1,619,565
Robert Hagg (Out of Payroll) $1,950,000 (1)
-Salary Remaining : $1,579,076
-Salary Average : $1,950,000
-Salary Average Remaining : $1,579,076
Adam Henrique $1,900,000 (1)
-Salary Remaining : $1,538,587
-Salary Average : $1,900,000
-Salary Average Remaining : $1,538,587
Erik Gustafsson $1,750,000 (2)
-Salary Remaining : $1,417,120
-Salary Average : $1,750,000
-Salary Average Remaining : $1,417,120
Adam Helewka $1,700,000 (1)
-Salary Remaining : $1,376,630
-Salary Average : $1,700,000
-Salary Average Remaining : $1,376,630
Pyotr Kochetkov $1,500,000 (1)
-Salary Remaining : $1,214,674
-Salary Average : $1,500,000
-Salary Average Remaining : $1,214,674
Jansen Harkins $1,500,000 (3)
-Salary Remaining : $1,214,674
-Salary Average : $1,500,000
-Salary Average Remaining : $1,214,674
Isac Lundeström $1,000,000 (1)
-Salary Remaining : $809,783
-Salary Average : $1,000,000
-Salary Average Remaining : $809,783
Owen Power $950,000 (3)
-Salary Remaining : $769,293
-Salary Average : $950,000
-Salary Average Remaining : $769,293
Scott Perunovich $950,000 (1)
-Salary Remaining : $769,293
-Salary Average : $950,000
-Salary Average Remaining : $769,293
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 : $162,963
Salary Average : $200,000
Salary Average Remaining : $162,963
Joe Morrow $200,000 (1)
Salary Remaining : $162,963
Salary Average : $200,000
Salary Average Remaining : $162,963
Max Willman $195,000 (1)
Salary Remaining : $158,889
Salary Average : $195,000
Salary Average Remaining : $158,889
Sheldon Rempal $195,000 (1)
Salary Remaining : $158,889
Salary Average : $195,000
Salary Average Remaining : $158,889
Mike Hardman $175,000 (1)
Salary Remaining : $142,593
Salary Average : $175,000
Salary Average Remaining : $142,593
Jake Bean $150,000 (1)
Salary Remaining : $122,222
Salary Average : $150,000
Salary Average Remaining : $122,222
Ryan Sproul $150,000 (1)
Salary Remaining : $122,222
Salary Average : $150,000
Salary Average Remaining : $122,222
T.J. Brodie $150,000 (1)
Salary Remaining : $122,222
Salary Average : $150,000
Salary Average Remaining : $122,222
Brad Morrison $150,000 (3)
Salary Remaining : $122,222
Salary Average : $150,000
Salary Average Remaining : $122,222
Kyle Wood (Out of Payroll) $125,000 (2)
Salary Remaining : $101,852
Salary Average : $125,000
Salary Average Remaining : $101,852
Carl Dahlstrom $125,000 (1)
Salary Remaining : $101,852
Salary Average : $125,000
Salary Average Remaining : $101,852
Calvin Thurkauf $120,000 (3)
Salary Remaining : $97,778
Salary Average : $120,000
Salary Average Remaining : $97,778
James Neal $115,000 (1)
Salary Remaining : $93,704
Salary Average : $115,000
Salary Average Remaining : $93,704
Danick Martel $100,000 (2)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Thomas Novak $100,000 (2)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Steven Kampfer $95,000 (1)
Salary Remaining : $77,407
Salary Average : $95,000
Salary Average Remaining : $77,407
Calen Addison $95,000 (2)
Salary Remaining : $77,407
Salary Average : $95,000
Salary Average Remaining : $77,407
Dominik Simon $95,000 (2)
Salary Remaining : $77,407
Salary Average : $95,000
Salary Average Remaining : $77,407
Nils Aman $95,000 (2)
Salary Remaining : $77,407
Salary Average : $95,000
Salary Average Remaining : $77,407
Jesper Frödén $95,000 (1)
Salary Remaining : $77,407
Salary Average : $95,000
Salary Average Remaining : $77,407
Benoit-Olivier Groulx $92,500 (1)
Salary Remaining : $75,370
Salary Average : $92,500
Salary Average Remaining : $75,370
Justin Barron (Out of Payroll) $92,500 (2)
Salary Remaining : $75,370
Salary Average : $92,500
Salary Average Remaining : $75,370
Kirill Ustimenko $90,000 (1)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Wade Allison $85,000 (2)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Kyle Olson $85,000 (1)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Donovan Sebrango $80,000 (2)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Hannibal Weitzmann $77,500 (1)
Salary Remaining : $63,148
Salary Average : $77,500
Salary Average Remaining : $63,148
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$17,219,440
Farm Year To Date Expenses$870,829
Pro Salary Cap Per Days$475,679
Pro Salary Cap To Date$16,648,765
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 Days149
Pro Expenses Per Days$491,984
Pro Estimated Expenses$73,305,616
Farm Remaining Season Days154
Farm Expenses Per Days$24,868
Farm Estimated Expenses$3,829,672
Estimated Season Expenses$77,135,288
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$54,731,196
Projected Bank Account$96,761,321

Pro Players Salaries

David Pastrnak $10,000,000 (5)
-Salary Remaining : $8,097,826
-Salary Average : $10,000,000
-Salary Average Remaining : $8,097,826
Ryan Nugent-Hopkins $9,000,000 (6)
-Salary Remaining : $7,288,043
-Salary Average : $9,000,000
-Salary Average Remaining : $7,288,043
Matt Duchene $8,500,000 (2)
-Salary Remaining : $6,883,152
-Salary Average : $8,500,000
-Salary Average Remaining : $6,883,152
Igor Shestyorkin $7,700,000 (4)
-Salary Remaining : $6,235,326
-Salary Average : $7,700,000
-Salary Average Remaining : $6,235,326
Oliver Ekman-Larsson $7,500,000 (3)
-Salary Remaining : $6,073,370
-Salary Average : $7,500,000
-Salary Average Remaining : $6,073,370
Brad Marchand $6,500,000 (2)
-Salary Remaining : $5,263,587
-Salary Average : $6,500,000
-Salary Average Remaining : $5,263,587
Nico Hischier $6,300,000 (2)
-Salary Remaining : $5,101,630
-Salary Average : $6,300,000
-Salary Average Remaining : $5,101,630
Derrick Pouliot $4,500,000 (2)
-Salary Remaining : $3,644,022
-Salary Average : $4,500,000
-Salary Average Remaining : $3,644,022
Nathan Beaulieu $4,250,000 (1)
-Salary Remaining : $3,441,576
-Salary Average : $4,250,000
-Salary Average Remaining : $3,441,576
Jonas Brodin $4,000,000 (1)
-Salary Remaining : $3,239,130
-Salary Average : $4,000,000
-Salary Average Remaining : $3,239,130
Adam Boqvist $4,000,000 (1)
-Salary Remaining : $3,239,130
-Salary Average : $4,000,000
-Salary Average Remaining : $3,239,130
Radek Faksa $3,500,000 (1)
-Salary Remaining : $2,834,239
-Salary Average : $3,500,000
-Salary Average Remaining : $2,834,239
Marko Dano $2,400,000 (1)
-Salary Remaining : $1,943,478
-Salary Average : $2,400,000
-Salary Average Remaining : $1,943,478
Frédérik Gauthier $2,300,000 (1)
-Salary Remaining : $1,862,500
-Salary Average : $2,300,000
-Salary Average Remaining : $1,862,500
Mark Visentin $2,000,000 (3)
-Salary Remaining : $1,619,565
-Salary Average : $2,000,000
-Salary Average Remaining : $1,619,565
Joe Snively $1,150,000 (1)
-Salary Remaining : $931,250
-Salary Average : $1,150,000
-Salary Average Remaining : $931,250
Xavier Ouellet $1,100,000 (1)
-Salary Remaining : $890,761
-Salary Average : $1,100,000
-Salary Average Remaining : $890,761
Matias Maccelli $950,000 (3)
-Salary Remaining : $769,293
-Salary Average : $950,000
-Salary Average Remaining : $769,293
Kent Johnson $950,000 (2)
-Salary Remaining : $769,293
-Salary Average : $950,000
-Salary Average Remaining : $769,293
Cole Sillinger $925,000 (2)
-Salary Remaining : $749,049
-Salary Average : $925,000
-Salary Average Remaining : $749,049
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 : $150,741
Salary Average : $185,000
Salary Average Remaining : $150,741
Roland McKeown $180,000 (2)
Salary Remaining : $146,667
Salary Average : $180,000
Salary Average Remaining : $146,667
Simon Tremblay $175,000 (2)
Salary Remaining : $142,593
Salary Average : $175,000
Salary Average Remaining : $142,593
Jacob Bryson $155,000 (2)
Salary Remaining : $126,296
Salary Average : $155,000
Salary Average Remaining : $126,296
Jan Rutta $150,000 (2)
Salary Remaining : $122,222
Salary Average : $150,000
Salary Average Remaining : $122,222
Déreck Baribeau $150,000 (3)
Salary Remaining : $122,222
Salary Average : $150,000
Salary Average Remaining : $122,222
John Quenneville $140,000 (1)
Salary Remaining : $114,074
Salary Average : $140,000
Salary Average Remaining : $114,074
Alexander Dergachyov $140,000 (1)
Salary Remaining : $114,074
Salary Average : $140,000
Salary Average Remaining : $114,074
Marcus Hogberg $140,000 (2)
Salary Remaining : $114,074
Salary Average : $140,000
Salary Average Remaining : $114,074
Alexander Urbom $130,000 (1)
Salary Remaining : $105,926
Salary Average : $130,000
Salary Average Remaining : $105,926
Tomas Tatar $130,000 (1)
Salary Remaining : $105,926
Salary Average : $130,000
Salary Average Remaining : $105,926
Damien Giroux $120,000 (3)
Salary Remaining : $97,778
Salary Average : $120,000
Salary Average Remaining : $97,778
Colin Wilson $120,000 (2)
Salary Remaining : $97,778
Salary Average : $120,000
Salary Average Remaining : $97,778
Tim Gettinger $110,000 (2)
Salary Remaining : $89,630
Salary Average : $110,000
Salary Average Remaining : $89,630
Chad Yetman $110,000 (2)
Salary Remaining : $89,630
Salary Average : $110,000
Salary Average Remaining : $89,630
Jacob Christiansen $100,000 (1)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Max Golod $100,000 (3)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Graeme Clarke $90,000 (3)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Alex Dubeau $90,000 (1)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Karl Henriksson $85,000 (3)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Ryan McGregor $85,000 (1)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Andrey Pedan $85,000 (1)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Noel Gunler $85,000 (2)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Gavin White $85,000 (3)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Julius Bergman $80,000 (1)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Keean Washkurak $80,000 (2)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
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$15,779,628
Farm Year To Date Expenses$851,915
Pro Salary Cap Per Days$442,708
Pro Salary Cap To Date$15,379,025
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 Days149
Pro Expenses Per Days$452,446
Pro Estimated Expenses$67,414,454
Farm Remaining Season Days154
Farm Expenses Per Days$24,537
Farm Estimated Expenses$3,778,698
Estimated Season Expenses$71,193,152
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$77,787,814
Projected Bank Account$108,878,162

Pro Players Salaries

Seth Jones $7,800,000 (3)
-Salary Remaining : $6,316,304
-Salary Average : $7,800,000
-Salary Average Remaining : $6,316,304
Valeri Nichushkin $7,450,000 (3)
-Salary Remaining : $6,032,880
-Salary Average : $7,450,000
-Salary Average Remaining : $6,032,880
Bo Horvat $7,000,000 (3)
-Salary Remaining : $5,668,478
-Salary Average : $7,000,000
-Salary Average Remaining : $5,668,478
Jesper Bratt $6,250,000 (6)
-Salary Remaining : $5,061,141
-Salary Average : $6,250,000
-Salary Average Remaining : $5,061,141
William Karlsson $6,000,000 (4)
-Salary Remaining : $4,858,696
-Salary Average : $6,000,000
-Salary Average Remaining : $4,858,696
Casey Mittelstadt $5,000,000 (2)
-Salary Remaining : $4,048,913
-Salary Average : $5,000,000
-Salary Average Remaining : $4,048,913
Tyler Myers $5,000,000 (3)
-Salary Remaining : $4,048,913
-Salary Average : $5,000,000
-Salary Average Remaining : $4,048,913
Phillip Danault $4,700,000 (1)
-Salary Remaining : $3,805,978
-Salary Average : $4,700,000
-Salary Average Remaining : $3,805,978
Eric Gelinas $3,500,000 (3)
-Salary Remaining : $2,834,239
-Salary Average : $3,500,000
-Salary Average Remaining : $2,834,239
Joe Veleno $3,200,000 (5)
-Salary Remaining : $2,591,304
-Salary Average : $3,200,000
-Salary Average Remaining : $2,591,304
K'Andre Miller $3,000,000 (3)
-Salary Remaining : $2,429,348
-Salary Average : $3,000,000
-Salary Average Remaining : $2,429,348
Filip Gustavsson $3,000,000 (5)
-Salary Remaining : $2,429,348
-Salary Average : $4,208,334
-Salary Average Remaining : $3,407,836
Alexander Alexeyev $2,950,000 (4)
-Salary Remaining : $2,388,859
-Salary Average : $2,950,000
-Salary Average Remaining : $2,388,859
Darren Dietz $2,750,000 (1)
-Salary Remaining : $2,226,902
-Salary Average : $2,750,000
-Salary Average Remaining : $2,226,902
Lawson Crouse $2,500,000 (4)
-Salary Remaining : $2,024,457
-Salary Average : $2,500,000
-Salary Average Remaining : $2,024,457
Matt Roy $2,400,000 (2)
-Salary Remaining : $1,943,478
-Salary Average : $2,400,000
-Salary Average Remaining : $1,943,478
Ivan Nalimov $1,900,000 (4)
-Salary Remaining : $1,538,587
-Salary Average : $1,900,000
-Salary Average Remaining : $1,538,587
Max Jones $1,800,000 (1)
-Salary Remaining : $1,457,609
-Salary Average : $1,800,000
-Salary Average Remaining : $1,457,609
Nick Bjugstad $1,600,000 (3)
-Salary Remaining : $1,295,652
-Salary Average : $1,600,000
-Salary Average Remaining : $1,295,652
Joel Eriksson Ek $1,500,000 (1)
-Salary Remaining : $1,214,674
-Salary Average : $1,500,000
-Salary Average Remaining : $1,214,674
Anton Lundell $950,000 (2)
-Salary Remaining : $769,293
-Salary Average : $950,000
-Salary Average Remaining : $769,293
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 : $154,815
Salary Average : $190,000
Salary Average Remaining : $154,815
Samuel Blais $180,000 (2)
Salary Remaining : $146,667
Salary Average : $180,000
Salary Average Remaining : $146,667
Oskar Sundqvist $160,000 (3)
Salary Remaining : $130,370
Salary Average : $160,000
Salary Average Remaining : $130,370
Maximilian Veronneau $160,000 (4)
Salary Remaining : $130,370
Salary Average : $160,000
Salary Average Remaining : $130,370
Sakari Manninen $150,000 (1)
Salary Remaining : $122,222
Salary Average : $150,000
Salary Average Remaining : $122,222
Radim Zohorna $150,000 (1)
Salary Remaining : $122,222
Salary Average : $150,000
Salary Average Remaining : $122,222
Frédéric Allard $140,000 (1)
Salary Remaining : $114,074
Salary Average : $140,000
Salary Average Remaining : $114,074
Kyle Clifford $130,000 (2)
Salary Remaining : $105,926
Salary Average : $130,000
Salary Average Remaining : $105,926
Lucas Carlsson $125,000 (2)
Salary Remaining : $101,852
Salary Average : $125,000
Salary Average Remaining : $101,852
Brendan Burke $125,000 (1)
Salary Remaining : $101,852
Salary Average : $125,000
Salary Average Remaining : $101,852
Brock McGinn $125,000 (2)
Salary Remaining : $101,852
Salary Average : $125,000
Salary Average Remaining : $101,852
MacKenzie MacEachern $120,000 (4)
Salary Remaining : $97,778
Salary Average : $120,000
Salary Average Remaining : $97,778
Malte Strömwall $120,000 (1)
Salary Remaining : $97,778
Salary Average : $120,000
Salary Average Remaining : $97,778
Buddy Robinson $110,000 (1)
Salary Remaining : $89,630
Salary Average : $110,000
Salary Average Remaining : $89,630
Casey Cizikas $100,000 (2)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Dylan Sikura $100,000 (1)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Ryan Lomberg $97,500 (1)
Salary Remaining : $79,444
Salary Average : $97,500
Salary Average Remaining : $79,444
Tyler Tucker $95,000 (1)
Salary Remaining : $77,407
Salary Average : $95,000
Salary Average Remaining : $77,407
Gregorio Gios $90,000 (1)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Yaniv Perets $85,000 (1)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Ty Emberson $85,000 (1)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
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$17,874,038
Farm Year To Date Expenses$801,597
Pro Salary Cap Per Days$495,353
Pro Salary Cap To Date$17,255,833
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 Days149
Pro Expenses Per Days$513,016
Pro Estimated Expenses$76,439,384
Farm Remaining Season Days154
Farm Expenses Per Days$23,651
Farm Estimated Expenses$3,642,254
Estimated Season Expenses$80,081,638
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$56,141,267
Projected Bank Account$80,084,106

Pro Players Salaries

Sidney Crosby $10,000,000 (2)
-Salary Remaining : $8,097,826
-Salary Average : $10,000,000
-Salary Average Remaining : $8,097,826
Alex Galchenyuk $8,500,000 (3)
-Salary Remaining : $6,883,152
-Salary Average : $8,500,000
-Salary Average Remaining : $6,883,152
Jacob Trouba $8,000,000 (2)
-Salary Remaining : $6,478,261
-Salary Average : $7,250,000
-Salary Average Remaining : $5,870,924
Darnell Nurse $8,000,000 (4)
-Salary Remaining : $6,478,261
-Salary Average : $8,000,000
-Salary Average Remaining : $6,478,261
John Carlson $8,000,000 (3)
-Salary Remaining : $6,478,261
-Salary Average : $8,000,000
-Salary Average Remaining : $6,478,261
Teuvo Teravainen $8,000,000 (4)
-Salary Remaining : $6,478,261
-Salary Average : $8,000,000
-Salary Average Remaining : $6,478,261
Evander Kane $7,995,000 (3)
-Salary Remaining : $6,474,212
-Salary Average : $7,995,000
-Salary Average Remaining : $6,474,212
Robby Fabbri $7,500,000 (3)
-Salary Remaining : $6,073,370
-Salary Average : $7,500,000
-Salary Average Remaining : $6,073,370
Olli Maatta $5,000,000 (3)
-Salary Remaining : $4,048,913
-Salary Average : $5,000,000
-Salary Average Remaining : $4,048,913
Jack Campbell $4,250,000 (1)
-Salary Remaining : $3,441,576
-Salary Average : $4,250,000
-Salary Average Remaining : $3,441,576
Markus Nutivaara $2,750,000 (2)
-Salary Remaining : $2,226,902
-Salary Average : $2,750,000
-Salary Average Remaining : $2,226,902
Otto Leskinen $1,800,000 (2)
-Salary Remaining : $1,457,609
-Salary Average : $1,800,000
-Salary Average Remaining : $1,457,609
Noah Cates $1,500,000 (1)
-Salary Remaining : $1,214,674
-Salary Average : $1,500,000
-Salary Average Remaining : $1,214,674
Ian Mitchell $1,500,000 (1)
-Salary Remaining : $1,214,674
-Salary Average : $1,500,000
-Salary Average Remaining : $1,214,674
Michael McLeod $1,300,000 (1)
-Salary Remaining : $1,052,717
-Salary Average : $1,300,000
-Salary Average Remaining : $1,052,717
Carter Verhaeghe $1,250,000 (1)
-Salary Remaining : $1,012,228
-Salary Average : $1,250,000
-Salary Average Remaining : $1,012,228
Keith Petruzzelli $1,250,000 (1)
-Salary Remaining : $1,012,228
-Salary Average : $1,250,000
-Salary Average Remaining : $1,012,228
Ryan Spooner $1,200,000 (2)
-Salary Remaining : $971,739
-Salary Average : $1,200,000
-Salary Average Remaining : $971,739
Eric Robinson $1,200,000 (1)
-Salary Remaining : $971,739
-Salary Average : $1,200,000
-Salary Average Remaining : $971,739
Jonathan Quick $1,000,000 (1)
-Salary Remaining : $809,783
-Salary Average : $1,000,000
-Salary Average Remaining : $809,783
Cody Glass $1,000,000 (1)
-Salary Remaining : $809,783
-Salary Average : $1,000,000
-Salary Average Remaining : $809,783
Jack Drury $900,000 (2)
-Salary Remaining : $728,804
-Salary Average : $900,000
-Salary Average Remaining : $728,804
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 : $146,667
Salary Average : $180,000
Salary Average Remaining : $146,667
Alan Quine $180,000 (2)
Salary Remaining : $146,667
Salary Average : $180,000
Salary Average Remaining : $146,667
Kevin Lankinen $170,000 (1)
Salary Remaining : $138,519
Salary Average : $170,000
Salary Average Remaining : $138,519
Yevgeni Svechnikov $165,000 (3)
Salary Remaining : $134,444
Salary Average : $165,000
Salary Average Remaining : $134,444
Leon Gawanke $150,000 (1)
Salary Remaining : $122,222
Salary Average : $150,000
Salary Average Remaining : $122,222
Jason Fram $140,000 (1)
Salary Remaining : $114,074
Salary Average : $140,000
Salary Average Remaining : $114,074
Ty Smith $130,000 (1)
Salary Remaining : $105,926
Salary Average : $130,000
Salary Average Remaining : $105,926
Nick Merkley $100,000 (1)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Jacob Olofsson $90,000 (1)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Kody Clark $90,000 (1)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Niklas Hansson $87,500 (1)
Salary Remaining : $71,296
Salary Average : $87,500
Salary Average Remaining : $71,296
Callum Booth $87,500 (2)
Salary Remaining : $71,296
Salary Average : $87,500
Salary Average Remaining : $71,296
J.T. Compher $87,500 (1)
Salary Remaining : $71,296
Salary Average : $87,500
Salary Average Remaining : $71,296
Ryder Rolston $85,000 (3)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Ronan Seeley $85,000 (3)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Filip Hallander $85,000 (2)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Rihards Bukarts $85,000 (1)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Daniel Torgersson $82,500 (3)
Salary Remaining : $67,222
Salary Average : $82,500
Salary Average Remaining : $67,222
Dennis Gilbert $80,000 (1)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Chris Kreider $80,000 (1)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Jakob Ragnarsson $77,500 (1)
Salary Remaining : $63,148
Salary Average : $77,500
Salary Average Remaining : $63,148
Simon Kubicek $77,500 (3)
Salary Remaining : $63,148
Salary Average : $77,500
Salary Average Remaining : $63,148
Michal Gut $75,000 (3)
Salary Remaining : $61,111
Salary Average : $75,000
Salary Average Remaining : $61,111
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$14,318,605
Farm Year To Date Expenses$983,325
Pro Salary Cap Per Days$390,082
Pro Salary Cap To Date$13,652,870
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 Days149
Pro Expenses Per Days$409,103
Pro Estimated Expenses$60,956,347
Farm Remaining Season Days154
Farm Expenses Per Days$28,095
Farm Estimated Expenses$4,326,630
Estimated Season Expenses$65,282,977
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$112,998,506
Projected Bank Account$176,585,479

Pro Players Salaries

Drew Doughty $9,750,000 (4)
-Salary Remaining : $7,895,380
-Salary Average : $9,750,000
-Salary Average Remaining : $7,895,380
Jaccob Slavin $6,250,000 (1)
-Salary Remaining : $5,061,141
-Salary Average : $6,250,000
-Salary Average Remaining : $5,061,141
Pavel Zacha $5,500,000 (5)
-Salary Remaining : $4,453,804
-Salary Average : $5,500,000
-Salary Average Remaining : $4,453,804
Scott Harrington $5,000,000 (2)
-Salary Remaining : $4,048,913
-Salary Average : $5,000,000
-Salary Average Remaining : $4,048,913
Matt Hackett $4,250,000 (1)
-Salary Remaining : $3,441,576
-Salary Average : $4,250,000
-Salary Average Remaining : $3,441,576
Kasperi Kapanen $4,125,000 (2)
-Salary Remaining : $3,340,353
-Salary Average : $4,125,000
-Salary Average Remaining : $3,340,353
Rudolfs Balcers $4,100,000 (5)
-Salary Remaining : $3,320,109
-Salary Average : $4,100,000
-Salary Average Remaining : $3,320,109
Sonny Milano $4,100,000 (4)
-Salary Remaining : $3,320,109
-Salary Average : $4,100,000
-Salary Average Remaining : $3,320,109
Kevin Stenlund $3,400,000 (2)
-Salary Remaining : $2,753,261
-Salary Average : $3,400,000
-Salary Average Remaining : $2,753,261
Oscar Dansk $3,100,000 (2)
-Salary Remaining : $2,510,326
-Salary Average : $3,100,000
-Salary Average Remaining : $2,510,326
Erik Foley $2,950,000 (4)
-Salary Remaining : $2,388,859
-Salary Average : $2,950,000
-Salary Average Remaining : $2,388,859
Robin Kovacs $2,850,000 (2)
-Salary Remaining : $2,307,880
-Salary Average : $2,850,000
-Salary Average Remaining : $2,307,880
Adam Ruzicka $2,500,000 (2)
-Salary Remaining : $2,024,457
-Salary Average : $2,500,000
-Salary Average Remaining : $2,024,457
Maxime Lajoie $2,500,000 (3)
-Salary Remaining : $2,024,457
-Salary Average : $2,500,000
-Salary Average Remaining : $2,024,457
Caleb Jones $2,200,000 (4)
-Salary Remaining : $1,781,522
-Salary Average : $2,200,000
-Salary Average Remaining : $1,781,522
Jack Lafontaine $1,800,000 (4)
-Salary Remaining : $1,457,609
-Salary Average : $1,800,000
-Salary Average Remaining : $1,457,609
Fabian Zetterlund $1,650,000 (2)
-Salary Remaining : $1,336,141
-Salary Average : $1,650,000
-Salary Average Remaining : $1,336,141
Conor Timmins $1,500,000 (1)
-Salary Remaining : $1,214,674
-Salary Average : $1,500,000
-Salary Average Remaining : $1,214,674
Justin Brazeau $1,400,000 (1)
-Salary Remaining : $1,133,696
-Salary Average : $1,400,000
-Salary Average Remaining : $1,133,696
Riley Damiani $1,000,000 (1)
-Salary Remaining : $809,783
-Salary Average : $1,000,000
-Salary Average Remaining : $809,783
Brock Faber $950,000 (3)
-Salary Remaining : $769,293
-Salary Average : $950,000
-Salary Average Remaining : $769,293
Jacob Peterson $900,000 (1)
-Salary Remaining : $728,804
-Salary Average : $900,000
-Salary Average Remaining : $728,804
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 : $162,963
Salary Average : $200,000
Salary Average Remaining : $162,963
Andreas Borgman $200,000 (3)
Salary Remaining : $162,963
Salary Average : $200,000
Salary Average Remaining : $162,963
Clark Bishop $200,000 (3)
Salary Remaining : $162,963
Salary Average : $200,000
Salary Average Remaining : $162,963
Joachim Nermark $200,000 (3)
Salary Remaining : $162,963
Salary Average : $200,000
Salary Average Remaining : $162,963
Greg McKegg $200,000 (3)
Salary Remaining : $162,963
Salary Average : $200,000
Salary Average Remaining : $162,963
Vincent Trocheck $200,000 (4)
Salary Remaining : $162,963
Salary Average : $200,000
Salary Average Remaining : $162,963
Andrew Nielsen $200,000 (4)
Salary Remaining : $162,963
Salary Average : $200,000
Salary Average Remaining : $162,963
Mikko Koskinen $195,000 (2)
Salary Remaining : $158,889
Salary Average : $195,000
Salary Average Remaining : $158,889
Josh Bailey $190,000 (3)
Salary Remaining : $154,815
Salary Average : $190,000
Salary Average Remaining : $154,815
Guillaume Brisebois $180,000 (1)
Salary Remaining : $146,667
Salary Average : $180,000
Salary Average Remaining : $146,667
Sami Niku $160,000 (1)
Salary Remaining : $130,370
Salary Average : $160,000
Salary Average Remaining : $130,370
Jujhar Khaira $150,000 (3)
Salary Remaining : $122,222
Salary Average : $150,000
Salary Average Remaining : $122,222
James Reimer $140,000 (2)
Salary Remaining : $114,074
Salary Average : $140,000
Salary Average Remaining : $114,074
Jakob Stenqvist $140,000 (1)
Salary Remaining : $114,074
Salary Average : $140,000
Salary Average Remaining : $114,074
Artyom Minulin $140,000 (1)
Salary Remaining : $114,074
Salary Average : $140,000
Salary Average Remaining : $114,074
Amir Garayev $140,000 (2)
Salary Remaining : $114,074
Salary Average : $140,000
Salary Average Remaining : $114,074
Johannes Kinnvall $140,000 (4)
Salary Remaining : $114,074
Salary Average : $140,000
Salary Average Remaining : $114,074
Connor Dewar $120,000 (2)
Salary Remaining : $97,778
Salary Average : $120,000
Salary Average Remaining : $97,778
Ben Mirageas $100,000 (2)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Dmitri Voronkov $92,500 (1)
Salary Remaining : $75,370
Salary Average : $92,500
Salary Average Remaining : $75,370
Egor Afanasyev $90,000 (3)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Nikita Grebyonkin $90,000 (2)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Grigori Denisenko $90,000 (2)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Cédric Paré $87,500 (1)
Salary Remaining : $71,296
Salary Average : $87,500
Salary Average Remaining : $71,296
Helge Grans $85,000 (1)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Yegor Zavragin $80,000 (3)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
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$15,432,880
Farm Year To Date Expenses$954,139
Pro Salary Cap Per Days$435,870
Pro Salary Cap To Date$14,397,553
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 Days149
Pro Expenses Per Days$463,043
Pro Estimated Expenses$68,993,407
Farm Remaining Season Days154
Farm Expenses Per Days$27,712
Farm Estimated Expenses$4,267,648
Estimated Season Expenses$73,261,055
Estimated Season Salary Cap$79,942,183
Estimate Under Maximum Salary Cap of $89,000,050$9,057,867
Estimate Over Minimum Salary Cap of $69,000,050 $10,942,133
Current Bank Account$188,048,459
Projected Bank Account$204,547,404

Pro Players Salaries

Torey Krug $11,000,000 (2)
-Salary Remaining : $8,907,609
-Salary Average : $11,000,000
-Salary Average Remaining : $8,907,609
Nicklas Backstrom $7,500,000 (3)
-Salary Remaining : $6,073,370
-Salary Average : $7,500,000
-Salary Average Remaining : $6,073,370
Tyler Ennis $7,350,000 (1)
-Salary Remaining : $5,951,902
-Salary Average : $7,350,000
-Salary Average Remaining : $5,951,902
Bobby Ryan $5,000,000 (1)
-Salary Remaining : $4,048,913
-Salary Average : $6,000,000
-Salary Average Remaining : $4,858,696
Jake Evans $5,000,000 (3)
-Salary Remaining : $4,048,913
-Salary Average : $5,000,000
-Salary Average Remaining : $4,048,913
Vince Dunn $5,000,000 (3)
-Salary Remaining : $4,048,913
-Salary Average : $5,000,000
-Salary Average Remaining : $4,048,913
Vladislav Namestnikov $3,500,000 (1)
-Salary Remaining : $2,834,239
-Salary Average : $3,500,000
-Salary Average Remaining : $2,834,239
Martins Dzierkals $3,200,000 (3)
-Salary Remaining : $2,591,304
-Salary Average : $3,200,000
-Salary Average Remaining : $2,591,304
Dysin Mayo $3,000,000 (1)
-Salary Remaining : $2,429,348
-Salary Average : $3,000,000
-Salary Average Remaining : $2,429,348
Joe Hicketts $3,000,000 (1)
-Salary Remaining : $2,429,348
-Salary Average : $3,000,000
-Salary Average Remaining : $2,429,348
Joshua Jacobs $3,000,000 (2)
-Salary Remaining : $2,429,348
-Salary Average : $3,000,000
-Salary Average Remaining : $2,429,348
David Quenneville $2,800,000 (2)
-Salary Remaining : $2,267,391
-Salary Average : $2,800,000
-Salary Average Remaining : $2,267,391
Logan Stanley $2,750,000 (3)
-Salary Remaining : $2,226,902
-Salary Average : $2,750,000
-Salary Average Remaining : $2,226,902
Trey Fix-Wolansky $2,500,000 (1)
-Salary Remaining : $2,024,457
-Salary Average : $2,500,000
-Salary Average Remaining : $2,024,457
Mitchell Vande Sompel $2,500,000 (4)
-Salary Remaining : $2,024,457
-Salary Average : $2,500,000
-Salary Average Remaining : $2,024,457
MacKenzie Entwistle $2,000,000 (5)
-Salary Remaining : $1,619,565
-Salary Average : $2,000,000
-Salary Average Remaining : $1,619,565
Samuel Montembeault $2,000,000 (5)
-Salary Remaining : $1,619,565
-Salary Average : $2,000,000
-Salary Average Remaining : $1,619,565
Vladimir Tkachev $1,900,000 (1)
-Salary Remaining : $1,538,587
-Salary Average : $1,900,000
-Salary Average Remaining : $1,538,587
Ukko-Pekka Luukkonen $1,725,000 (3)
-Salary Remaining : $1,396,875
-Salary Average : $1,725,000
-Salary Average Remaining : $1,396,875
Nils Höglander $1,500,000 (1)
-Salary Remaining : $1,214,674
-Salary Average : $1,500,000
-Salary Average Remaining : $1,214,674
Michael Pezzetta $1,200,000 (1)
-Salary Remaining : $971,739
-Salary Average : $1,200,000
-Salary Average Remaining : $971,739
Connor Zary $925,000 (3)
-Salary Remaining : $749,049
-Salary Average : $925,000
-Salary Average Remaining : $749,049
Mikael Pyyhtiä $850,000 (1)
-Salary Remaining : $688,315
-Salary Average : $850,000
-Salary Average Remaining : $688,315
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 : $162,963
Salary Average : $200,000
Salary Average Remaining : $162,963
Joseph Duszak $200,000 (4)
Salary Remaining : $162,963
Salary Average : $200,000
Salary Average Remaining : $162,963
Christian Wolanin $200,000 (5)
Salary Remaining : $162,963
Salary Average : $200,000
Salary Average Remaining : $162,963
Matias Mäntykivi $150,000 (2)
Salary Remaining : $122,222
Salary Average : $150,000
Salary Average Remaining : $122,222
Julien Pelletier $150,000 (1)
Salary Remaining : $122,222
Salary Average : $150,000
Salary Average Remaining : $122,222
Zach Hyman $150,000 (1)
Salary Remaining : $122,222
Salary Average : $150,000
Salary Average Remaining : $122,222
Alexei Mitrofanov $150,000 (1)
Salary Remaining : $122,222
Salary Average : $150,000
Salary Average Remaining : $122,222
Chaz Reddekopp $150,000 (2)
Salary Remaining : $122,222
Salary Average : $150,000
Salary Average Remaining : $122,222
Michael Kesselring $140,000 (3)
Salary Remaining : $114,074
Salary Average : $140,000
Salary Average Remaining : $114,074
Anders Nilsson $140,000 (1)
Salary Remaining : $114,074
Salary Average : $140,000
Salary Average Remaining : $114,074
Evgeny Dadonov $130,000 (3)
Salary Remaining : $105,926
Salary Average : $130,000
Salary Average Remaining : $105,926
Alexis Gravel $130,000 (1)
Salary Remaining : $105,926
Salary Average : $130,000
Salary Average Remaining : $105,926
Cody Franson $130,000 (2)
Salary Remaining : $105,926
Salary Average : $130,000
Salary Average Remaining : $105,926
Semyon Der-Arguchintsev $130,000 (1)
Salary Remaining : $105,926
Salary Average : $130,000
Salary Average Remaining : $105,926
David Rundblad $120,000 (1)
Salary Remaining : $97,778
Salary Average : $120,000
Salary Average Remaining : $97,778
Rem Pitlick $120,000 (2)
Salary Remaining : $97,778
Salary Average : $120,000
Salary Average Remaining : $97,778
Chaz Lucius $92,500 (2)
Salary Remaining : $75,370
Salary Average : $92,500
Salary Average Remaining : $75,370
Max Plante $90,000 (3)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Matt Rempe $90,000 (3)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Collin Graf $85,000 (2)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Kirill Dolzhenkov $85,000 (3)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Justin Gill $85,000 (2)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Lorenzo Canonica $80,000 (2)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Ty Voit $80,000 (1)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Daniil Gushchin $80,000 (1)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Rhett Pitlick $80,000 (3)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
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 Left32
Average Attendance - %18 007 - 100,00%
Average Income per Game$2,466,050
Year to Date Revenue$22,194,450
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$13,952,435
Farm Year To Date Expenses$724,080
Pro Salary Cap Per Days$385,054
Pro Salary Cap To Date$13,476,890
Farm Salary Cap Per Days$12,751
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$78,913,600
Farm Estimated Season Revenue$2,804,814
Pro Remaining Season Days149
Pro Expenses Per Days$398,641
Pro Estimated Expenses$59,397,509
Farm Remaining Season Days154
Farm Expenses Per Days$20,688
Farm Estimated Expenses$3,185,952
Estimated Season Expenses$62,583,461
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$85,130,293
Projected Bank Account$104,265,246

Pro Players Salaries

Stefan Elliott $7,200,000 (2)
-Salary Remaining : $5,830,435
-Salary Average : $7,200,000
-Salary Average Remaining : $5,830,435
Chris Tierney $6,500,000 (4)
-Salary Remaining : $5,263,587
-Salary Average : $6,500,000
-Salary Average Remaining : $5,263,587
Rasmus Ristolainen $5,400,000 (1)
-Salary Remaining : $4,372,826
-Salary Average : $5,400,000
-Salary Average Remaining : $4,372,826
Ethan Bear $5,250,000 (6)
-Salary Remaining : $4,251,359
-Salary Average : $5,250,000
-Salary Average Remaining : $4,251,359
Artemi Panarin $5,000,000 (1)
-Salary Remaining : $4,048,913
-Salary Average : $5,000,000
-Salary Average Remaining : $4,048,913
Kevin Labanc $5,000,000 (1)
-Salary Remaining : $4,048,913
-Salary Average : $5,000,000
-Salary Average Remaining : $4,048,913
J.T. Miller $4,500,000 (3)
-Salary Remaining : $3,644,022
-Salary Average : $4,500,000
-Salary Average Remaining : $3,644,022
Victor Olofsson $3,500,000 (2)
-Salary Remaining : $2,834,239
-Salary Average : $3,500,000
-Salary Average Remaining : $2,834,239
Maxime Comtois $3,500,000 (1)
-Salary Remaining : $2,834,239
-Salary Average : $3,500,000
-Salary Average Remaining : $2,834,239
Nick Ritchie $3,000,000 (2)
-Salary Remaining : $2,429,348
-Salary Average : $3,000,000
-Salary Average Remaining : $2,429,348
Tanner Laczynski (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $2,024,457
-Salary Average : $2,500,000
-Salary Average Remaining : $2,024,457
Nick Paul $2,500,000 (1)
-Salary Remaining : $2,024,457
-Salary Average : $2,500,000
-Salary Average Remaining : $2,024,457
Barrett Hayton $2,500,000 (3)
-Salary Remaining : $2,024,457
-Salary Average : $2,500,000
-Salary Average Remaining : $2,024,457
Jordan Greenway $2,150,000 (1)
-Salary Remaining : $1,741,033
-Salary Average : $2,150,000
-Salary Average Remaining : $1,741,033
Colton Point $2,000,000 (1)
-Salary Remaining : $1,619,565
-Salary Average : $2,000,000
-Salary Average Remaining : $1,619,565
Nikita Nesterov $1,800,000 (1)
-Salary Remaining : $1,457,609
-Salary Average : $1,800,000
-Salary Average Remaining : $1,457,609
Yakov Trenin $1,500,000 (1)
-Salary Remaining : $1,214,674
-Salary Average : $1,500,000
-Salary Average Remaining : $1,214,674
Andrew Peeke $1,500,000 (1)
-Salary Remaining : $1,214,674
-Salary Average : $1,500,000
-Salary Average Remaining : $1,214,674
Samuel Ersson $1,450,000 (1)
-Salary Remaining : $1,174,185
-Salary Average : $1,450,000
-Salary Average Remaining : $1,174,185
Marcus Davidsson $1,250,000 (1)
-Salary Remaining : $1,012,228
-Salary Average : $1,250,000
-Salary Average Remaining : $1,012,228
Eeli Tolvanen $950,000 (1)
-Salary Remaining : $769,293
-Salary Average : $950,000
-Salary Average Remaining : $769,293
Zach Benson $950,000 (3)
-Salary Remaining : $769,293
-Salary Average : $950,000
-Salary Average Remaining : $769,293
J.J. Moser $950,000 (2)
-Salary Remaining : $769,293
-Salary Average : $950,000
-Salary Average Remaining : $769,293
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 : $146,667
Salary Average : $180,000
Salary Average Remaining : $146,667
Tim Erixon $180,000 (2)
Salary Remaining : $146,667
Salary Average : $180,000
Salary Average Remaining : $146,667
Saku Maenalanen $180,000 (2)
Salary Remaining : $146,667
Salary Average : $180,000
Salary Average Remaining : $146,667
Kyle Palmieri $160,000 (2)
Salary Remaining : $130,370
Salary Average : $160,000
Salary Average Remaining : $130,370
Vinni Lettieri $150,000 (3)
Salary Remaining : $122,222
Salary Average : $150,000
Salary Average Remaining : $122,222
Juuso Välimäki $150,000 (1)
Salary Remaining : $122,222
Salary Average : $150,000
Salary Average Remaining : $122,222
Christian Djoos $150,000 (2)
Salary Remaining : $122,222
Salary Average : $150,000
Salary Average Remaining : $122,222
Matej Tomek $130,000 (2)
Salary Remaining : $105,926
Salary Average : $130,000
Salary Average Remaining : $105,926
Jérémy Davies $120,000 (3)
Salary Remaining : $97,778
Salary Average : $120,000
Salary Average Remaining : $97,778
Kyle Capobianco $120,000 (2)
Salary Remaining : $97,778
Salary Average : $120,000
Salary Average Remaining : $97,778
Ryan Tesink $100,000 (1)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Jeremy Bracco $100,000 (2)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Sam Miletic $100,000 (2)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Oskar Bäck $90,000 (1)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Keegan Iverson $90,000 (1)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Adam Mascherin $90,000 (2)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Ivan Morozov $90,000 (1)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Mitchell Gibson $80,000 (1)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Xavier Bernard $75,000 (1)
Salary Remaining : $61,111
Salary Average : $75,000
Salary Average Remaining : $61,111
Brendan Warren $75,000 (1)
Salary Remaining : $61,111
Salary Average : $75,000
Salary Average Remaining : $61,111
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 - 1 539 - 76,97%
Farm Level 2: 1000 - $85 - 748 - 74,75%
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 Left33
Average Attendance - %2 287 - 76,23%
Average Income per Game$232,869
Year to Date Revenue$1,862,950

Expense

Pro Players Total Salaries$84,050,000
Pro Players Total Average Salaries$84,050,000
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$16,082,885
Farm Year To Date Expenses$817,192
Pro Salary Cap Per Days$456,793
Pro Salary Cap To Date$15,351,900
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$7,684,669
Pro Remaining Season Days149
Pro Expenses Per Days$475,815
Pro Estimated Expenses$70,896,435
Farm Remaining Season Days154
Farm Expenses Per Days$23,201
Farm Estimated Expenses$3,572,954
Estimated Season Expenses$74,469,389
Estimated Season Salary Cap$83,764,057
Estimate Under Maximum Salary Cap of $89,000,050$5,235,993
Estimate Over Minimum Salary Cap of $69,000,050 $14,764,007
Current Bank Account$224,025,748
Projected Bank Account$275,646,678

Pro Players Salaries

Nathan MacKinnon $10,000,000 (2)
-Salary Remaining : $8,097,826
-Salary Average : $10,000,000
-Salary Average Remaining : $8,097,826
Jordan Binnington $7,250,000 (3)
-Salary Remaining : $5,870,924
-Salary Average : $7,250,000
-Salary Average Remaining : $5,870,924
Elias Lindholm $6,500,000 (3)
-Salary Remaining : $5,263,587
-Salary Average : $6,500,000
-Salary Average Remaining : $5,263,587
Ryan Murray $6,000,000 (4)
-Salary Remaining : $4,858,696
-Salary Average : $6,000,000
-Salary Average Remaining : $4,858,696
Travis Sanheim $5,750,000 (5)
-Salary Remaining : $4,656,250
-Salary Average : $5,750,000
-Salary Average Remaining : $4,656,250
Jared McCann $5,500,000 (4)
-Salary Remaining : $4,453,804
-Salary Average : $5,500,000
-Salary Average Remaining : $4,453,804
Oliver Bjorkstrand $5,500,000 (1)
-Salary Remaining : $4,453,804
-Salary Average : $5,500,000
-Salary Average Remaining : $4,453,804
Julius Honka $5,250,000 (3)
-Salary Remaining : $4,251,359
-Salary Average : $5,250,000
-Salary Average Remaining : $4,251,359
Ilya Mikheyev $5,000,000 (3)
-Salary Remaining : $4,048,913
-Salary Average : $5,000,000
-Salary Average Remaining : $4,048,913
Owen Tippett $4,750,000 (5)
-Salary Remaining : $3,846,467
-Salary Average : $4,750,000
-Salary Average Remaining : $3,846,467
Dylan Gambrell $3,400,000 (4)
-Salary Remaining : $2,753,261
-Salary Average : $3,400,000
-Salary Average Remaining : $2,753,261
Oliver Wahlstrom $3,250,000 (2)
-Salary Remaining : $2,631,793
-Salary Average : $3,250,000
-Salary Average Remaining : $2,631,793
Dominik Kahun $3,000,000 (1)
-Salary Remaining : $2,429,348
-Salary Average : $3,000,000
-Salary Average Remaining : $2,429,348
Riley Stillman $2,550,000 (6)
-Salary Remaining : $2,064,946
-Salary Average : $2,550,000
-Salary Average Remaining : $2,064,946
Rasmus Asplund $2,050,000 (3)
-Salary Remaining : $1,660,054
-Salary Average : $2,050,000
-Salary Average Remaining : $1,660,054
Jake Oettinger $1,800,000 (1)
-Salary Remaining : $1,457,609
-Salary Average : $1,800,000
-Salary Average Remaining : $1,457,609
Joachim Blichfeld $1,600,000 (1)
-Salary Remaining : $1,295,652
-Salary Average : $1,600,000
-Salary Average Remaining : $1,295,652
William Lockwood $1,500,000 (2)
-Salary Remaining : $1,214,674
-Salary Average : $1,500,000
-Salary Average Remaining : $1,214,674
Maxim Mamin $1,500,000 (1)
-Salary Remaining : $1,214,674
-Salary Average : $1,500,000
-Salary Average Remaining : $1,214,674
Jake Sanderson $950,000 (1)
-Salary Remaining : $769,293
-Salary Average : $950,000
-Salary Average Remaining : $769,293
Alexander Romanov $950,000 (2)
-Salary Remaining : $769,293
-Salary Average : $950,000
-Salary Average Remaining : $769,293
Total Pro Players21
Salary Commitment
Year 2024 : $84,050,000
Year 2025 : $69,700,000
Year 2026 : $54,000,000
Year 2027 : $27,950,000
Salary Average Commitment
Year 2024 : $84,050,000
Year 2025 : $69,700,000
Year 2026 : $54,000,000
Year 2027 : $27,950,000
Salary Cap with 1 Way Contract
Year 2024 : $84,050,000
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 : $158,889
Salary Average : $195,000
Salary Average Remaining : $158,889
Denis Godla $175,000 (2)
Salary Remaining : $142,593
Salary Average : $175,000
Salary Average Remaining : $142,593
Marc-Olivier Roy $160,000 (1)
Salary Remaining : $130,370
Salary Average : $160,000
Salary Average Remaining : $130,370
Brett Kulak $150,000 (1)
Salary Remaining : $122,222
Salary Average : $150,000
Salary Average Remaining : $122,222
Jamie Benn $150,000 (1)
Salary Remaining : $122,222
Salary Average : $150,000
Salary Average Remaining : $122,222
Sebastian Aho (D) $150,000 (3)
Salary Remaining : $122,222
Salary Average : $150,000
Salary Average Remaining : $122,222
Henrik Borgstrom $150,000 (2)
Salary Remaining : $122,222
Salary Average : $150,000
Salary Average Remaining : $122,222
Sergey Tolchinsky $150,000 (1)
Salary Remaining : $122,222
Salary Average : $150,000
Salary Average Remaining : $122,222
Tyler Wotherspoon $150,000 (1)
Salary Remaining : $122,222
Salary Average : $150,000
Salary Average Remaining : $122,222
Colten Teubert (Out of Payroll) $125,000 (2)
Salary Remaining : $101,852
Salary Average : $125,000
Salary Average Remaining : $101,852
Shane Bowers $125,000 (1)
Salary Remaining : $101,852
Salary Average : $125,000
Salary Average Remaining : $101,852
John Hayden $125,000 (2)
Salary Remaining : $101,852
Salary Average : $125,000
Salary Average Remaining : $101,852
Jake Walman $100,000 (3)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Samuel Asselin $100,000 (1)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Josh Harding $100,000 (1)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Jake McCabe $100,000 (1)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Marcus Karlberg $95,000 (1)
Salary Remaining : $77,407
Salary Average : $95,000
Salary Average Remaining : $77,407
Lenni Hämeenaho $90,000 (3)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Josh Lawrence $90,000 (1)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Justin Robidas $90,000 (1)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Carsen Twarynski $90,000 (1)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Vinzenz Rohrer $85,000 (3)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Kale McCallum $85,000 (1)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
James Malatesta $85,000 (1)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Michael Buchinger $85,000 (3)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Chad Nychuk $80,000 (3)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Calle Clang $80,000 (1)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Total Farm Players27
Salary Commitment
Year 2024 : $3,160,000
Year 2025 : $1,360,000
Year 2026 : $785,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $3,160,000
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 Left32
Average Attendance - %25 000 - 100,00%
Average Income per Game$2,560,000
Year to Date Revenue$23,040,000
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$17,012,681
Farm Year To Date Expenses$686,335
Pro Salary Cap Per Days$466,473
Pro Salary Cap To Date$16,049,382
Farm Salary Cap Per Days$15,066
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$81,920,000
Farm Estimated Season Revenue$3,300,000
Pro Remaining Season Days149
Pro Expenses Per Days$493,647
Pro Estimated Expenses$73,553,403
Farm Remaining Season Days154
Farm Expenses Per Days$20,410
Farm Estimated Expenses$3,143,140
Estimated Season Expenses$76,696,543
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$152,467,825
Projected Bank Account$160,991,282

Pro Players Salaries

Mathew Barzal $10,000,000 (6)
-Salary Remaining : $8,097,826
-Salary Average : $10,000,000
-Salary Average Remaining : $8,097,826
Slater Koekkoek $6,951,000 (2)
-Salary Remaining : $5,628,799
-Salary Average : $6,951,000
-Salary Average Remaining : $5,628,799
Kevin Shattenkirk $6,500,000 (2)
-Salary Remaining : $5,263,587
-Salary Average : $6,500,000
-Salary Average Remaining : $5,263,587
Erik Gudbranson $6,250,000 (1)
-Salary Remaining : $5,061,141
-Salary Average : $6,250,000
-Salary Average Remaining : $5,061,141
Ryan O'Reilly $6,110,000 (2)
-Salary Remaining : $4,947,772
-Salary Average : $6,110,000
-Salary Average Remaining : $4,947,772
Jordan Subban $6,000,000 (4)
-Salary Remaining : $4,858,696
-Salary Average : $6,000,000
-Salary Average Remaining : $4,858,696
Alexandar Georgiyev $5,950,000 (4)
-Salary Remaining : $4,818,207
-Salary Average : $5,950,000
-Salary Average Remaining : $4,818,207
Haydn Fleury $5,000,000 (4)
-Salary Remaining : $4,048,913
-Salary Average : $5,000,000
-Salary Average Remaining : $4,048,913
Alex Tuch $5,000,000 (3)
-Salary Remaining : $4,048,913
-Salary Average : $5,000,000
-Salary Average Remaining : $4,048,913
Valentin Zykov $4,000,000 (2)
-Salary Remaining : $3,239,130
-Salary Average : $4,000,000
-Salary Average Remaining : $3,239,130
Jordan Kyrou $4,000,000 (1)
-Salary Remaining : $3,239,130
-Salary Average : $4,000,000
-Salary Average Remaining : $3,239,130
Duncan Siemens $3,510,000 (2)
-Salary Remaining : $2,842,337
-Salary Average : $3,510,000
-Salary Average Remaining : $2,842,337
Jérôme Verrier $2,510,000 (1)
-Salary Remaining : $2,032,554
-Salary Average : $2,510,000
-Salary Average Remaining : $2,032,554
Filip Chytil $2,500,000 (1)
-Salary Remaining : $2,024,457
-Salary Average : $2,500,000
-Salary Average Remaining : $2,024,457
Dennis Cholowski $2,250,000 (1)
-Salary Remaining : $1,822,011
-Salary Average : $2,250,000
-Salary Average Remaining : $1,822,011
Alexander True $2,000,001 (4)
-Salary Remaining : $1,619,566
-Salary Average : $2,000,001
-Salary Average Remaining : $1,619,566
Daniil Miromanov $2,000,001 (3)
-Salary Remaining : $1,619,566
-Salary Average : $2,000,001
-Salary Average Remaining : $1,619,566
Sam Steel $2,000,000 (1)
-Salary Remaining : $1,619,565
-Salary Average : $2,000,000
-Salary Average Remaining : $1,619,565
Joel Hofer $1,500,000 (1)
-Salary Remaining : $1,214,674
-Salary Average : $1,500,000
-Salary Average Remaining : $1,214,674
Seth Jarvis $950,000 (1)
-Salary Remaining : $769,293
-Salary Average : $950,000
-Salary Average Remaining : $769,293
Matteson Iacopelli $850,000 (1)
-Salary Remaining : $688,315
-Salary Average : $850,000
-Salary Average Remaining : $688,315
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 $200,000 (3)
Salary Remaining : $162,963
Salary Average : $200,000
Salary Average Remaining : $162,963
Curtis Hamilton $200,000 (1)
Salary Remaining : $162,963
Salary Average : $200,000
Salary Average Remaining : $162,963
Christian Jaros $190,000 (1)
Salary Remaining : $154,815
Salary Average : $190,000
Salary Average Remaining : $154,815
Adam Brooks $185,000 (2)
Salary Remaining : $150,741
Salary Average : $185,000
Salary Average Remaining : $150,741
Erik Johnson $170,000 (1)
Salary Remaining : $138,519
Salary Average : $170,000
Salary Average Remaining : $138,519
Jaxson Stauber $130,000 (2)
Salary Remaining : $105,926
Salary Average : $130,000
Salary Average Remaining : $105,926
Ty Ronning $120,000 (3)
Salary Remaining : $97,778
Salary Average : $120,000
Salary Average Remaining : $97,778
Adam Brodecki $110,000 (1)
Salary Remaining : $89,630
Salary Average : $110,000
Salary Average Remaining : $89,630
Brendan Smith $100,000 (1)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
John Nyberg $100,000 (2)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Anthony Richard $95,000 (2)
Salary Remaining : $77,407
Salary Average : $95,000
Salary Average Remaining : $77,407
Simon Edvinsson $95,000 (2)
Salary Remaining : $77,407
Salary Average : $95,000
Salary Average Remaining : $77,407
Alexis Shank $95,000 (2)
Salary Remaining : $77,407
Salary Average : $95,000
Salary Average Remaining : $77,407
Carson Lambos $90,000 (2)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Jake Allen $90,000 (1)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Koehn Ziemmer $90,000 (2)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Francesco Arcuri $85,000 (2)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Bogdan Trineyev $85,000 (1)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Filip Johansson $85,000 (1)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Mikhail Abramov $82,500 (3)
Salary Remaining : $67,222
Salary Average : $82,500
Salary Average Remaining : $67,222
Jachym Kondelik $80,000 (1)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Oliver Suni $80,000 (1)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Dillon Hamaliuk $75,000 (2)
Salary Remaining : $61,111
Salary Average : $75,000
Salary Average Remaining : $61,111
Roko Mandic $75,000 (1)
Salary Remaining : $61,111
Salary Average : $65,000
Salary Average Remaining : $52,963
Frank Corrado $75,000 (3)
Salary Remaining : $61,111
Salary Average : $75,000
Salary Average Remaining : $61,111
Santeri Virtanen $75,000 (1)
Salary Remaining : $61,111
Salary Average : $75,000
Salary Average Remaining : $61,111
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$17,129,070
Farm Year To Date Expenses$594,188
Pro Salary Cap Per Days$467,663
Pro Salary Cap To Date$16,368,205
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 Days149
Pro Expenses Per Days$489,402
Pro Estimated Expenses$72,920,898
Farm Remaining Season Days154
Farm Expenses Per Days$17,302
Farm Estimated Expenses$2,664,508
Estimated Season Expenses$75,585,406
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$95,293,627
Projected Bank Account$101,758,856

Pro Players Salaries

John Tavares $10,000,000 (2)
-Salary Remaining : $8,097,826
-Salary Average : $10,000,000
-Salary Average Remaining : $8,097,826
Ryan Ellis $7,800,000 (3)
-Salary Remaining : $6,316,304
-Salary Average : $7,800,000
-Salary Average Remaining : $6,316,304
John Klingberg $7,000,000 (4)
-Salary Remaining : $5,668,478
-Salary Average : $7,000,000
-Salary Average Remaining : $5,668,478
Jonathan Drouin $7,000,000 (3)
-Salary Remaining : $5,668,478
-Salary Average : $7,000,000
-Salary Average Remaining : $5,668,478
Brady Tkachuk $6,750,000 (2)
-Salary Remaining : $5,466,033
-Salary Average : $6,750,000
-Salary Average Remaining : $5,466,033
Jaden Schwartz $6,500,000 (2)
-Salary Remaining : $5,263,587
-Salary Average : $6,500,000
-Salary Average Remaining : $5,263,587
Tomas Hertl $6,000,000 (2)
-Salary Remaining : $4,858,696
-Salary Average : $6,000,000
-Salary Average Remaining : $4,858,696
Gabriel Landeskog $5,500,000 (3)
-Salary Remaining : $4,453,804
-Salary Average : $5,000,000
-Salary Average Remaining : $4,048,913
Adam Erne $5,500,000 (2)
-Salary Remaining : $4,453,804
-Salary Average : $5,500,000
-Salary Average Remaining : $4,453,804
Jack Roslovic $4,900,000 (2)
-Salary Remaining : $3,967,935
-Salary Average : $4,900,000
-Salary Average Remaining : $3,967,935
Connor Hellebuyck $4,200,000 (3)
-Salary Remaining : $3,401,087
-Salary Average : $4,200,000
-Salary Average Remaining : $3,401,087
Bryan Rust $3,100,000 (2)
-Salary Remaining : $2,510,326
-Salary Average : $3,100,000
-Salary Average Remaining : $2,510,326
Jean-Gabriel Pageau $3,000,000 (2)
-Salary Remaining : $2,429,348
-Salary Average : $3,000,000
-Salary Average Remaining : $2,429,348
Mario Ferraro $2,700,000 (3)
-Salary Remaining : $2,186,413
-Salary Average : $2,700,000
-Salary Average Remaining : $2,186,413
Tomas Nosek $1,300,000 (2)
-Salary Remaining : $1,052,717
-Salary Average : $1,300,000
-Salary Average Remaining : $1,052,717
Noel Acciari $1,250,000 (2)
-Salary Remaining : $1,012,228
-Salary Average : $1,250,000
-Salary Average Remaining : $1,012,228
Simeon Varlamov $1,100,000 (3)
-Salary Remaining : $890,761
-Salary Average : $1,100,000
-Salary Average Remaining : $890,761
Derek Forbort $1,000,000 (2)
-Salary Remaining : $809,783
-Salary Average : $1,000,000
-Salary Average Remaining : $809,783
Louis Belpedio $1,000,000 (3)
-Salary Remaining : $809,783
-Salary Average : $1,000,000
-Salary Average Remaining : $809,783
Ryan Pulock $950,000 (2)
-Salary Remaining : $769,293
-Salary Average : $950,000
-Salary Average Remaining : $769,293
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 : $142,593
Salary Average : $175,000
Salary Average Remaining : $142,593
Colin Miller $125,000 (3)
Salary Remaining : $101,852
Salary Average : $125,000
Salary Average Remaining : $101,852
Shane Prince $125,000 (1)
Salary Remaining : $101,852
Salary Average : $125,000
Salary Average Remaining : $101,852
Louis Leblanc $120,000 (2)
Salary Remaining : $97,778
Salary Average : $120,000
Salary Average Remaining : $97,778
Scott Kosmachuk $120,000 (3)
Salary Remaining : $97,778
Salary Average : $120,000
Salary Average Remaining : $97,778
Maxim Dorozhko $100,000 (2)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Artyom Zub $100,000 (2)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Ivan Barbashev $100,000 (2)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Radim Simek $95,000 (2)
Salary Remaining : $77,407
Salary Average : $95,000
Salary Average Remaining : $77,407
Clay Hanus $95,000 (3)
Salary Remaining : $77,407
Salary Average : $95,000
Salary Average Remaining : $77,407
Lars Eller $90,000 (1)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Aaron Dell $90,000 (1)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Yanni Gourde $90,000 (1)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Vadim Shipachev $85,000 (1)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Michael Frolik $85,000 (1)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Michael Chaput $80,000 (2)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Greg Chase $80,000 (1)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Nikita Soshnikov $80,000 (1)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Barclay Goodrow $80,000 (2)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Chad Ruhwedel $80,000 (2)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Jaycob Megna $75,000 (3)
Salary Remaining : $61,111
Salary Average : $75,000
Salary Average Remaining : $61,111
Michael Grabner $75,000 (3)
Salary Remaining : $61,111
Salary Average : $75,000
Salary Average Remaining : $61,111
Blake Siebenaler $75,000 (3)
Salary Remaining : $61,111
Salary Average : $75,000
Salary Average Remaining : $61,111
Keith Kinkaid $75,000 (2)
Salary Remaining : $61,111
Salary Average : $75,000
Salary Average Remaining : $61,111
Maxim Shalunov $75,000 (3)
Salary Remaining : $61,111
Salary Average : $75,000
Salary Average Remaining : $61,111
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 - 1 999 - 99,97%
Farm Level 2: 1000 - $25 - 1 000 - 99,95%
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 Left33
Average Attendance - %2 999 - 99,96%
Average Income per Game$124,956
Year to Date Revenue$999,650

Expense

Pro Players Total Salaries$77,100,000
Pro Players Total Average Salaries$77,100,000
Farm Players Total Salaries$3,327,500
Farm Players Total Average Salaries$3,340,833
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Special Salary Cap Value$250,000
Pro Year To Date Expenses$15,288,051
Farm Year To Date Expenses$865,050
Pro Salary Cap Per Days$419,022
Pro Salary Cap To Date$14,820,843
Farm Salary Cap Per Days$16,698
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,075,570
Farm Estimated Season Revenue$4,123,556
Pro Remaining Season Days149
Pro Expenses Per Days$432,609
Pro Estimated Expenses$64,458,741
Farm Remaining Season Days154
Farm Expenses Per Days$25,542
Farm Estimated Expenses$3,933,468
Estimated Season Expenses$68,392,209
Estimated Season Salary Cap$77,505,121
Estimate Under Maximum Salary Cap of $89,000,050$11,494,929
Estimate Over Minimum Salary Cap of $69,000,050 $8,505,071
Current Bank Account$32,491,653
Projected Bank Account$34,298,570

Pro Players Salaries

Cody Ceci $6,250,000 (4)
-Salary Remaining : $5,061,141
-Salary Average : $6,250,000
-Salary Average Remaining : $5,061,141
Neal Pionk $6,000,000 (3)
-Salary Remaining : $4,858,696
-Salary Average : $6,000,000
-Salary Average Remaining : $4,858,696
Brendan Gallagher $6,000,000 (2)
-Salary Remaining : $4,858,696
-Salary Average : $6,000,000
-Salary Average Remaining : $4,858,696
Kailer Yamamoto $5,250,000 (1)
-Salary Remaining : $4,251,359
-Salary Average : $5,250,000
-Salary Average Remaining : $4,251,359
Rickard Rakell $5,000,000 (1)
-Salary Remaining : $4,048,913
-Salary Average : $5,000,000
-Salary Average Remaining : $4,048,913
Rasmus Dahlin $4,500,000 (2)
-Salary Remaining : $3,644,022
-Salary Average : $4,500,000
-Salary Average Remaining : $3,644,022
Travis Brown $4,500,000 (1)
-Salary Remaining : $3,644,022
-Salary Average : $4,500,000
-Salary Average Remaining : $3,644,022
Anton Slepyshev $4,200,000 (1)
-Salary Remaining : $3,401,087
-Salary Average : $4,200,000
-Salary Average Remaining : $3,401,087
Cédric Paquette $3,700,000 (1)
-Salary Remaining : $2,996,196
-Salary Average : $3,700,000
-Salary Average Remaining : $2,996,196
Alexander Nylander $3,600,000 (1)
-Salary Remaining : $2,915,217
-Salary Average : $3,600,000
-Salary Average Remaining : $2,915,217
Ville Husso $3,200,000 (1)
-Salary Remaining : $2,591,304
-Salary Average : $3,200,000
-Salary Average Remaining : $2,591,304
Karel Vejmelka $3,000,000 (1)
-Salary Remaining : $2,429,348
-Salary Average : $3,000,000
-Salary Average Remaining : $2,429,348
Taylor Leier $3,000,000 (2)
-Salary Remaining : $2,429,348
-Salary Average : $3,000,000
-Salary Average Remaining : $2,429,348
Henri Jokiharju $2,750,000 (2)
-Salary Remaining : $2,226,902
-Salary Average : $2,750,000
-Salary Average Remaining : $2,226,902
Gabriel Vilardi $2,500,000 (1)
-Salary Remaining : $2,024,457
-Salary Average : $2,500,000
-Salary Average Remaining : $2,024,457
Kirby Dach $2,500,000 (1)
-Salary Remaining : $2,024,457
-Salary Average : $2,500,000
-Salary Average Remaining : $2,024,457
Brett Howden $2,250,000 (1)
-Salary Remaining : $1,822,011
-Salary Average : $2,250,000
-Salary Average Remaining : $1,822,011
Frank Vatrano $2,200,000 (1)
-Salary Remaining : $1,781,522
-Salary Average : $2,200,000
-Salary Average Remaining : $1,781,522
Dmitri Samorukov $2,100,000 (1)
-Salary Remaining : $1,700,543
-Salary Average : $2,100,000
-Salary Average Remaining : $1,700,543
Daniel Vladar $2,100,000 (3)
-Salary Remaining : $1,700,543
-Salary Average : $2,100,000
-Salary Average Remaining : $1,700,543
Darren Raddysh $1,500,000 (3)
-Salary Remaining : $1,214,674
-Salary Average : $1,500,000
-Salary Average Remaining : $1,214,674
Paul Cotter $1,000,000 (1)
-Salary Remaining : $809,783
-Salary Average : $1,000,000
-Salary Average Remaining : $809,783
Total Pro Players22
Salary Commitment
Year 2024 : $77,100,000
Year 2025 : $32,100,000
Year 2026 : $15,850,000
Year 2027 : $6,250,000
Salary Average Commitment
Year 2024 : $77,100,000
Year 2025 : $32,100,000
Year 2026 : $15,850,000
Year 2027 : $6,250,000
Salary Cap with 1 Way Contract
Year 2024 : $77,100,000
Year 2025 : $32,100,000
Year 2026 : $15,850,000
Year 2027 : $6,250,000

Farm Players Salaries

Dominik Masin $200,000 (1)
Salary Remaining : $162,963
Salary Average : $200,000
Salary Average Remaining : $162,963
Brett Lernout $195,000 (2)
Salary Remaining : $158,889
Salary Average : $195,000
Salary Average Remaining : $158,889
Janne Kuokkanen $190,000 (2)
Salary Remaining : $154,815
Salary Average : $190,000
Salary Average Remaining : $154,815
Anthony Camara (Out of Payroll) $185,000 (1)
Salary Remaining : $150,741
Salary Average : $185,000
Salary Average Remaining : $150,741
Samu Perhonen $185,000 (1)
Salary Remaining : $150,741
Salary Average : $185,000
Salary Average Remaining : $150,741
Alex Lintuniemi $180,000 (1)
Salary Remaining : $146,667
Salary Average : $180,000
Salary Average Remaining : $146,667
Connor Clifton $175,000 (2)
Salary Remaining : $142,593
Salary Average : $175,000
Salary Average Remaining : $142,593
Mason McDonald $160,000 (2)
Salary Remaining : $130,370
Salary Average : $160,000
Salary Average Remaining : $130,370
Logan O'Connor $150,000 (1)
Salary Remaining : $122,222
Salary Average : $150,000
Salary Average Remaining : $122,222
Shane Pinto $150,000 (3)
Salary Remaining : $122,222
Salary Average : $163,333
Salary Average Remaining : $133,086
Oskar Steen $125,000 (1)
Salary Remaining : $101,852
Salary Average : $125,000
Salary Average Remaining : $101,852
Olivier Roy $110,000 (1)
Salary Remaining : $89,630
Salary Average : $110,000
Salary Average Remaining : $89,630
Marc Del Gaizo $100,000 (2)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Andrej Nestrasil $100,000 (1)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Keaton Middleton $100,000 (1)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Libor Hájek $100,000 (1)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Jonah Gadjovich $100,000 (1)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Jakub Lauko $97,500 (2)
Salary Remaining : $79,444
Salary Average : $97,500
Salary Average Remaining : $79,444
Jack McBain $95,000 (2)
Salary Remaining : $77,407
Salary Average : $95,000
Salary Average Remaining : $77,407
Dominic Toninato $95,000 (1)
Salary Remaining : $77,407
Salary Average : $95,000
Salary Average Remaining : $77,407
Ridly Greig $92,500 (3)
Salary Remaining : $75,370
Salary Average : $92,500
Salary Average Remaining : $75,370
Will Cuylle $92,500 (1)
Salary Remaining : $75,370
Salary Average : $92,500
Salary Average Remaining : $75,370
Marco Rossi $90,000 (1)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Adam Edström $90,000 (1)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Martin Chromiak $85,000 (2)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Michal Teply $85,000 (3)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Total Farm Players26
Salary Commitment
Year 2024 : $3,327,500
Year 2025 : $1,425,000
Year 2026 : $367,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $3,340,833
Year 2025 : $1,438,333
Year 2026 : $340,833
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$18,741,027
Farm Year To Date Expenses$694,041
Pro Salary Cap Per Days$508,152
Pro Salary Cap To Date$17,713,854
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 Days149
Pro Expenses Per Days$539,402
Pro Estimated Expenses$80,370,898
Farm Remaining Season Days154
Farm Expenses Per Days$20,495
Farm Estimated Expenses$3,156,230
Estimated Season Expenses$83,527,128
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$118,767,871
Projected Bank Account$131,886,399

Pro Players Salaries

Aleksander Barkov $11,000,000 (6)
-Salary Remaining : $8,907,609
-Salary Average : $11,000,000
-Salary Average Remaining : $8,907,609
Sergei Bobrovsky $8,500,000 (1)
-Salary Remaining : $6,883,152
-Salary Average : $8,500,000
-Salary Average Remaining : $6,883,152
Jonathan Toews $8,000,000 (3)
-Salary Remaining : $6,478,261
-Salary Average : $6,250,000
-Salary Average Remaining : $5,061,141
Travis Konecny $7,000,000 (3)
-Salary Remaining : $5,668,478
-Salary Average : $7,000,000
-Salary Average Remaining : $5,668,478
Matt Boldy $7,000,000 (4)
-Salary Remaining : $5,668,478
-Salary Average : $7,000,000
-Salary Average Remaining : $5,668,478
Sam Bennett $6,500,000 (3)
-Salary Remaining : $5,263,587
-Salary Average : $6,500,000
-Salary Average Remaining : $5,263,587
Moritz Seider $6,000,000 (1)
-Salary Remaining : $4,858,696
-Salary Average : $6,000,000
-Salary Average Remaining : $4,858,696
Noah Dobson $5,500,000 (2)
-Salary Remaining : $4,453,804
-Salary Average : $5,500,000
-Salary Average Remaining : $4,453,804
Brandon Carlo $4,700,000 (3)
-Salary Remaining : $3,805,978
-Salary Average : $4,700,000
-Salary Average Remaining : $3,805,978
Shea Theodore $4,600,000 (1)
-Salary Remaining : $3,725,000
-Salary Average : $4,600,000
-Salary Average Remaining : $3,725,000
Linus Ullmark $4,500,000 (1)
-Salary Remaining : $3,644,022
-Salary Average : $4,500,000
-Salary Average Remaining : $3,644,022
Jordan Eberle $4,000,000 (2)
-Salary Remaining : $3,239,130
-Salary Average : $4,000,000
-Salary Average Remaining : $3,239,130
Brendan Perlini $4,000,000 (3)
-Salary Remaining : $3,239,130
-Salary Average : $4,000,000
-Salary Average Remaining : $3,239,130
Kaapo Kakko $3,700,000 (1)
-Salary Remaining : $2,996,196
-Salary Average : $3,700,000
-Salary Average Remaining : $2,996,196
Matt Grzelcyk $2,750,000 (2)
-Salary Remaining : $2,226,902
-Salary Average : $2,750,000
-Salary Average Remaining : $2,226,902
Mattias Samuelsson $2,500,000 (4)
-Salary Remaining : $2,024,457
-Salary Average : $2,500,000
-Salary Average Remaining : $2,024,457
Hudson Fasching $1,100,000 (1)
-Salary Remaining : $890,761
-Salary Average : $1,100,000
-Salary Average Remaining : $890,761
Mathieu Olivier $1,100,000 (2)
-Salary Remaining : $890,761
-Salary Average : $1,100,000
-Salary Average Remaining : $890,761
David Krejci $1,100,000 (1)
-Salary Remaining : $890,761
-Salary Average : $1,100,000
-Salary Average Remaining : $890,761
Wyatt Johnston $950,000 (2)
-Salary Remaining : $769,293
-Salary Average : $950,000
-Salary Average Remaining : $769,293
Jakob Robillard $750,000 (1)
-Salary Remaining : $607,337
-Salary Average : $750,000
-Salary Average Remaining : $607,337
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 : $154,815
Salary Average : $190,000
Salary Average Remaining : $154,815
Matthew Highmore $180,000 (3)
Salary Remaining : $146,667
Salary Average : $180,000
Salary Average Remaining : $146,667
Evan Fitzpatrick $140,000 (1)
Salary Remaining : $114,074
Salary Average : $140,000
Salary Average Remaining : $114,074
Marcus Johansson $125,000 (2)
Salary Remaining : $101,852
Salary Average : $125,000
Salary Average Remaining : $101,852
Brett Ritchie $125,000 (3)
Salary Remaining : $101,852
Salary Average : $125,000
Salary Average Remaining : $101,852
Kevin Rooney $120,000 (1)
Salary Remaining : $97,778
Salary Average : $120,000
Salary Average Remaining : $97,778
Max Pacioretty $115,000 (2)
Salary Remaining : $93,704
Salary Average : $115,000
Salary Average Remaining : $93,704
Jared Cowen $100,000 (3)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Michael McNiven $100,000 (1)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Simon Despres $100,000 (2)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Alex Petrovic $100,000 (3)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Phil Kessel $100,000 (3)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Griffin Reinhart $100,000 (2)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Rocco Grimaldi $99,000 (2)
Salary Remaining : $80,667
Salary Average : $99,000
Salary Average Remaining : $80,667
Pavel Francouz $99,000 (2)
Salary Remaining : $80,667
Salary Average : $99,000
Salary Average Remaining : $80,667
Matthew Peca $98,000 (3)
Salary Remaining : $79,852
Salary Average : $98,000
Salary Average Remaining : $79,852
Raman Hrabarenka $97,500 (2)
Salary Remaining : $79,444
Salary Average : $97,500
Salary Average Remaining : $79,444
Jordan Schmaltz $97,500 (2)
Salary Remaining : $79,444
Salary Average : $97,500
Salary Average Remaining : $79,444
Gavin Bayreuther $97,500 (3)
Salary Remaining : $79,444
Salary Average : $97,500
Salary Average Remaining : $79,444
Robin Press $97,500 (3)
Salary Remaining : $79,444
Salary Average : $97,500
Salary Average Remaining : $79,444
Michael Brandsegg-Nygard $95,000 (3)
Salary Remaining : $77,407
Salary Average : $95,000
Salary Average Remaining : $77,407
Linus Lindstrom $95,000 (1)
Salary Remaining : $77,407
Salary Average : $95,000
Salary Average Remaining : $77,407
Lucas Elvenes $85,000 (1)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Matej Pekar $85,000 (1)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Jonathan Gruden $82,500 (1)
Salary Remaining : $67,222
Salary Average : $82,500
Salary Average Remaining : $67,222
Aapeli Rasanen $75,000 (1)
Salary Remaining : $61,111
Salary Average : $75,000
Salary Average Remaining : $61,111
Tanner Kaspick $75,000 (1)
Salary Remaining : $61,111
Salary Average : $75,000
Salary Average Remaining : $61,111
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 Left32
Average Attendance - %18 118 - 100,00%
Average Income per Game$2,538,700
Year to Date Revenue$22,848,300
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$16,900,271
Farm Year To Date Expenses$891,952
Pro Salary Cap Per Days$473,696
Pro Salary Cap To Date$16,437,779
Farm Salary Cap Per Days$13,810
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$81,238,400
Farm Estimated Season Revenue$2,804,876
Pro Remaining Season Days149
Pro Expenses Per Days$486,413
Pro Estimated Expenses$72,475,537
Farm Remaining Season Days154
Farm Expenses Per Days$25,714
Farm Estimated Expenses$3,959,956
Estimated Season Expenses$76,435,493
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$185,013,288
Projected Bank Account$192,621,071

Pro Players Salaries

Jeff Skinner $8,500,000 (2)
-Salary Remaining : $6,883,152
-Salary Average : $8,500,000
-Salary Average Remaining : $6,883,152
Ilya Samsonov $7,250,000 (6)
-Salary Remaining : $5,870,924
-Salary Average : $7,250,000
-Salary Average Remaining : $5,870,924
Danton Heinen $6,750,000 (1)
-Salary Remaining : $5,466,033
-Salary Average : $6,750,000
-Salary Average Remaining : $5,466,033
Michael Del Zotto $6,750,000 (1)
-Salary Remaining : $5,466,033
-Salary Average : $6,750,000
-Salary Average Remaining : $5,466,033
Sam Gagner $6,500,000 (1)
-Salary Remaining : $5,263,587
-Salary Average : $6,500,000
-Salary Average Remaining : $5,263,587
Pavel Buchnevich $6,250,000 (4)
-Salary Remaining : $5,061,141
-Salary Average : $6,250,000
-Salary Average Remaining : $5,061,141
Jake DeBrusk $5,000,000 (3)
-Salary Remaining : $4,048,913
-Salary Average : $5,000,000
-Salary Average Remaining : $4,048,913
Christian Dvorak $4,250,000 (2)
-Salary Remaining : $3,441,576
-Salary Average : $4,250,000
-Salary Average Remaining : $3,441,576
Mark Pysyk $4,250,000 (1)
-Salary Remaining : $3,441,576
-Salary Average : $4,250,000
-Salary Average Remaining : $3,441,576
Mathieu Joseph $3,750,000 (4)
-Salary Remaining : $3,036,685
-Salary Average : $3,750,000
-Salary Average Remaining : $3,036,685
Travis Dermott $3,500,000 (1)
-Salary Remaining : $2,834,239
-Salary Average : $3,500,000
-Salary Average Remaining : $2,834,239
Jordan Oesterle $3,200,000 (3)
-Salary Remaining : $2,591,304
-Salary Average : $3,200,000
-Salary Average Remaining : $2,591,304
Lukas Sedlak $3,100,000 (3)
-Salary Remaining : $2,510,326
-Salary Average : $3,100,000
-Salary Average Remaining : $2,510,326
Michael McCarron $2,700,000 (3)
-Salary Remaining : $2,186,413
-Salary Average : $2,860,000
-Salary Average Remaining : $2,315,978
Dylan Coghlan $2,500,000 (3)
-Salary Remaining : $2,024,457
-Salary Average : $2,500,000
-Salary Average Remaining : $2,024,457
Benjamin Conz $2,450,000 (1)
-Salary Remaining : $1,983,967
-Salary Average : $2,450,000
-Salary Average Remaining : $1,983,967
Dante Fabbro $2,250,000 (4)
-Salary Remaining : $1,822,011
-Salary Average : $2,250,000
-Salary Average Remaining : $1,822,011
Theodor Blueger $1,900,000 (3)
-Salary Remaining : $1,538,587
-Salary Average : $1,900,000
-Salary Average Remaining : $1,538,587
Pierre Engvall $1,750,000 (1)
-Salary Remaining : $1,417,120
-Salary Average : $1,750,000
-Salary Average Remaining : $1,417,120
Luke Kunin $1,700,000 (2)
-Salary Remaining : $1,376,630
-Salary Average : $1,700,000
-Salary Average Remaining : $1,376,630
Jake Neighbours $950,000 (3)
-Salary Remaining : $769,293
-Salary Average : $950,000
-Salary Average Remaining : $769,293
Axel Jonsson-Fjällby $900,000 (3)
-Salary Remaining : $728,804
-Salary Average : $900,000
-Salary Average Remaining : $728,804
Oleg Sosunov $850,000 (1)
-Salary Remaining : $688,315
-Salary Average : $850,000
-Salary Average Remaining : $688,315
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 : $146,667
Salary Average : $180,000
Salary Average Remaining : $146,667
Joonas Korpisalo $180,000 (1)
Salary Remaining : $146,667
Salary Average : $180,000
Salary Average Remaining : $146,667
Ben Hutton $175,000 (2)
Salary Remaining : $142,593
Salary Average : $175,000
Salary Average Remaining : $142,593
Garrett Pilon $120,000 (1)
Salary Remaining : $97,778
Salary Average : $120,000
Salary Average Remaining : $97,778
Maxim Sushko $100,000 (1)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Sean Malone $100,000 (3)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Ryan Shea $100,000 (1)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Ross Colton $100,000 (3)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Eric Comrie $100,000 (2)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Sergei Zborovsky $95,000 (1)
Salary Remaining : $77,407
Salary Average : $95,000
Salary Average Remaining : $77,407
Ivan Lodnia $95,000 (1)
Salary Remaining : $77,407
Salary Average : $95,000
Salary Average Remaining : $77,407
Jordan Dumais $92,500 (2)
Salary Remaining : $75,370
Salary Average : $92,500
Salary Average Remaining : $75,370
Riley Heidt $92,500 (3)
Salary Remaining : $75,370
Salary Average : $92,500
Salary Average Remaining : $75,370
Nicolas Beaudin $90,000 (1)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Riley Tufte $90,000 (1)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Max Gildon $90,000 (1)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Martin Pospisil $85,000 (1)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Mike Robinson $85,000 (1)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Christian Kyrou $85,000 (3)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Judd Caulfield $85,000 (3)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Emil Bemstrom $85,000 (1)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Brent Gates $80,000 (1)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Justin Dowling $80,000 (1)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Eemeli Räsänen $75,000 (1)
Salary Remaining : $61,111
Salary Average : $75,000
Salary Average Remaining : $61,111
Scott Reedy $75,000 (1)
Salary Remaining : $61,111
Salary Average : $75,000
Salary Average Remaining : $61,111
Pavel Gogolev $75,000 (1)
Salary Remaining : $61,111
Salary Average : $75,000
Salary Average Remaining : $61,111
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 Left32
Average Attendance - %18 568 - 100,00%
Average Income per Game$1,784,136
Year to Date Revenue$16,057,224
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$16,325,400
Farm Year To Date Expenses$731,385
Pro Salary Cap Per Days$452,853
Pro Salary Cap To Date$15,849,855
Farm Salary Cap Per Days$15,796
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$57,092,352
Farm Estimated Season Revenue$2,145,000
Pro Remaining Season Days149
Pro Expenses Per Days$466,440
Pro Estimated Expenses$69,499,560
Farm Remaining Season Days154
Farm Expenses Per Days$21,087
Farm Estimated Expenses$3,247,398
Estimated Season Expenses$72,746,958
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($5,815,365)
Projected Bank Account($19,324,971)

Pro Players Salaries

Steven Stamkos $9,500,000 (1)
-Salary Remaining : $7,692,935
-Salary Average : $9,500,000
-Salary Average Remaining : $7,692,935
Ryan Murphy $7,000,000 (4)
-Salary Remaining : $5,668,478
-Salary Average : $7,000,000
-Salary Average Remaining : $5,668,478
Mikhail Grigorenko $6,600,000 (5)
-Salary Remaining : $5,344,565
-Salary Average : $6,600,000
-Salary Average Remaining : $5,344,565
Anthony Cirelli $6,000,000 (5)
-Salary Remaining : $4,858,696
-Salary Average : $6,000,000
-Salary Average Remaining : $4,858,696
Denis Guryanov $6,000,000 (5)
-Salary Remaining : $4,858,696
-Salary Average : $6,000,000
-Salary Average Remaining : $4,858,696
Jeremy Swayman $5,000,000 (1)
-Salary Remaining : $4,048,913
-Salary Average : $5,000,000
-Salary Average Remaining : $4,048,913
Hunter Shinkaruk $4,700,000 (2)
-Salary Remaining : $3,805,978
-Salary Average : $4,700,000
-Salary Average Remaining : $3,805,978
Alexander Kerfoot $4,500,000 (3)
-Salary Remaining : $3,644,022
-Salary Average : $4,500,000
-Salary Average Remaining : $3,644,022
Antti Suomela $4,000,000 (1)
-Salary Remaining : $3,239,130
-Salary Average : $4,000,000
-Salary Average Remaining : $3,239,130
Anders Bjork $3,700,000 (3)
-Salary Remaining : $2,996,196
-Salary Average : $3,700,000
-Salary Average Remaining : $2,996,196
Nikolai Knyzhov $3,500,000 (2)
-Salary Remaining : $2,834,239
-Salary Average : $3,500,000
-Salary Average Remaining : $2,834,239
Victor Mete $3,000,000 (3)
-Salary Remaining : $2,429,348
-Salary Average : $3,000,000
-Salary Average Remaining : $2,429,348
Noah Juulsen $2,650,000 (6)
-Salary Remaining : $2,145,924
-Salary Average : $2,650,000
-Salary Average Remaining : $2,145,924
Adam Ginning $2,300,000 (3)
-Salary Remaining : $1,862,500
-Salary Average : $2,300,000
-Salary Average Remaining : $1,862,500
Conner Bleackley $2,200,000 (2)
-Salary Remaining : $1,781,522
-Salary Average : $2,200,000
-Salary Average Remaining : $1,781,522
Luke Schenn $2,000,000 (2)
-Salary Remaining : $1,619,565
-Salary Average : $2,000,000
-Salary Average Remaining : $1,619,565
Timur Bilyalov $1,950,000 (3)
-Salary Remaining : $1,579,076
-Salary Average : $1,950,000
-Salary Average Remaining : $1,579,076
Cale Fleury $1,900,000 (3)
-Salary Remaining : $1,538,587
-Salary Average : $1,900,000
-Salary Average Remaining : $1,538,587
John Leonard $1,900,000 (1)
-Salary Remaining : $1,538,587
-Salary Average : $1,900,000
-Salary Average Remaining : $1,538,587
Philipp Kurashev $1,600,000 (2)
-Salary Remaining : $1,295,652
-Salary Average : $1,600,000
-Salary Average Remaining : $1,295,652
Oskari Laaksonen $1,200,000 (2)
-Salary Remaining : $971,739
-Salary Average : $1,200,000
-Salary Average Remaining : $971,739
Justin Almeida $1,200,000 (1)
-Salary Remaining : $971,739
-Salary Average : $1,200,000
-Salary Average Remaining : $971,739
Dylan Holloway $925,000 (2)
-Salary Remaining : $749,049
-Salary Average : $925,000
-Salary Average Remaining : $749,049
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 : $162,963
Salary Average : $200,000
Salary Average Remaining : $162,963
Dylan Demelo $195,000 (1)
Salary Remaining : $158,889
Salary Average : $195,000
Salary Average Remaining : $158,889
Marco Scandella $193,000 (2)
Salary Remaining : $157,259
Salary Average : $193,000
Salary Average Remaining : $157,259
Jake Leschyshyn $190,000 (3)
Salary Remaining : $154,815
Salary Average : $190,000
Salary Average Remaining : $154,815
Evan Barratt $160,000 (1)
Salary Remaining : $130,370
Salary Average : $160,000
Salary Average Remaining : $130,370
Ryan Hartman $150,000 (1)
Salary Remaining : $122,222
Salary Average : $150,000
Salary Average Remaining : $122,222
Ivan Chekhovich $140,000 (2)
Salary Remaining : $114,074
Salary Average : $140,000
Salary Average Remaining : $114,074
Nick Seeler $140,000 (2)
Salary Remaining : $114,074
Salary Average : $140,000
Salary Average Remaining : $114,074
Lane Pederson $130,000 (2)
Salary Remaining : $105,926
Salary Average : $130,000
Salary Average Remaining : $105,926
Brycen Martin $130,000 (1)
Salary Remaining : $105,926
Salary Average : $130,000
Salary Average Remaining : $105,926
Charlie Lindgren $130,000 (2)
Salary Remaining : $105,926
Salary Average : $130,000
Salary Average Remaining : $105,926
Igor Bobkov $110,000 (1)
Salary Remaining : $89,630
Salary Average : $110,000
Salary Average Remaining : $89,630
Sebastian Repo $100,000 (1)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
John Marino $100,000 (3)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Yegor Sharangovich $90,000 (1)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Michael Carcone $90,000 (1)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Jordan Harris $90,000 (1)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Brett Leason $85,000 (1)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Kirill Kirsanov $85,000 (1)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Wyatt Kaiser $85,000 (3)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Tim Söderlund $80,000 (1)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Martin Kaut $80,000 (1)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Marco Costantini $80,000 (1)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Reece Newkirk $77,500 (3)
Salary Remaining : $63,148
Salary Average : $77,500
Salary Average Remaining : $63,148
Marcus Kallionkieli $75,000 (3)
Salary Remaining : $61,111
Salary Average : $75,000
Salary Average Remaining : $61,111
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$18,146,739
Farm Year To Date Expenses$681,809
Pro Salary Cap Per Days$480,707
Pro Salary Cap To Date$16,905,710
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 Days149
Pro Expenses Per Days$516,033
Pro Estimated Expenses$76,888,917
Farm Remaining Season Days154
Farm Expenses Per Days$20,040
Farm Estimated Expenses$3,086,160
Estimated Season Expenses$79,975,077
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$328,453,381
Projected Bank Account$345,364,159

Pro Players Salaries

Claude Giroux $12,000,000 (2)
-Salary Remaining : $9,717,391
-Salary Average : $8,500,000
-Salary Average Remaining : $6,883,152
Alex Pietrangelo $9,000,000 (3)
-Salary Remaining : $7,288,043
-Salary Average : $9,000,000
-Salary Average Remaining : $7,288,043
Sean Monahan $9,000,000 (3)
-Salary Remaining : $7,288,043
-Salary Average : $9,000,000
-Salary Average Remaining : $7,288,043
Filip Forsberg $8,500,000 (5)
-Salary Remaining : $6,883,152
-Salary Average : $8,500,000
-Salary Average Remaining : $6,883,152
Oscar Klefbom $8,000,000 (5)
-Salary Remaining : $6,478,261
-Salary Average : $8,000,000
-Salary Average Remaining : $6,478,261
Cam Fowler $7,500,000 (3)
-Salary Remaining : $6,073,370
-Salary Average : $7,500,000
-Salary Average Remaining : $6,073,370
Max Domi $5,700,000 (2)
-Salary Remaining : $4,615,761
-Salary Average : $5,700,000
-Salary Average Remaining : $4,615,761
Cole Cassels $5,000,000 (3)
-Salary Remaining : $4,048,913
-Salary Average : $5,000,000
-Salary Average Remaining : $4,048,913
Cole Ully $4,300,000 (1)
-Salary Remaining : $3,482,065
-Salary Average : $4,300,000
-Salary Average Remaining : $3,482,065
Andreas Englund $4,000,000 (2)
-Salary Remaining : $3,239,130
-Salary Average : $4,000,000
-Salary Average Remaining : $3,239,130
Josh Anderson $3,800,000 (1)
-Salary Remaining : $3,077,174
-Salary Average : $3,800,000
-Salary Average Remaining : $3,077,174
Joakim Ryan $3,000,000 (1)
-Salary Remaining : $2,429,348
-Salary Average : $3,000,000
-Salary Average Remaining : $2,429,348
Nolan Patrick $2,750,000 (1)
-Salary Remaining : $2,226,902
-Salary Average : $2,750,000
-Salary Average Remaining : $2,226,902
Sean Walker $2,100,000 (3)
-Salary Remaining : $1,700,543
-Salary Average : $2,100,000
-Salary Average Remaining : $1,700,543
Jack Studnicka $1,500,000 (2)
-Salary Remaining : $1,214,674
-Salary Average : $1,500,000
-Salary Average Remaining : $1,214,674
Joey Daccord $1,250,000 (3)
-Salary Remaining : $1,012,228
-Salary Average : $1,250,000
-Salary Average Remaining : $1,012,228
Spencer Martin $1,250,000 (1)
-Salary Remaining : $1,012,228
-Salary Average : $1,250,000
-Salary Average Remaining : $1,012,228
Beck Malenstyn $1,250,000 (3)
-Salary Remaining : $1,012,228
-Salary Average : $1,250,000
-Salary Average Remaining : $1,012,228
Vadim Vasjonkin $1,100,000 (2)
-Salary Remaining : $890,761
-Salary Average : $1,100,000
-Salary Average Remaining : $890,761
Justin Danforth $950,000 (2)
-Salary Remaining : $769,293
-Salary Average : $950,000
-Salary Average Remaining : $769,293
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 : $142,593
Salary Average : $175,000
Salary Average Remaining : $142,593
Jared Davidson $150,000 (1)
Salary Remaining : $122,222
Salary Average : $150,000
Salary Average Remaining : $122,222
Rory Kerins $150,000 (1)
Salary Remaining : $122,222
Salary Average : $150,000
Salary Average Remaining : $122,222
Patrik Karlkvist $150,000 (2)
Salary Remaining : $122,222
Salary Average : $150,000
Salary Average Remaining : $122,222
Sven Baertschi $140,000 (3)
Salary Remaining : $114,074
Salary Average : $140,000
Salary Average Remaining : $114,074
Ian McCoshen $130,000 (2)
Salary Remaining : $105,926
Salary Average : $130,000
Salary Average Remaining : $105,926
Rodrigo Abols $120,000 (2)
Salary Remaining : $97,778
Salary Average : $120,000
Salary Average Remaining : $97,778
Tyler Biggs $100,000 (2)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Emerson Etem $100,000 (2)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Josh Brown $100,000 (2)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Anders Lee $100,000 (1)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Brayden Pachal $95,000 (2)
Salary Remaining : $77,407
Salary Average : $95,000
Salary Average Remaining : $77,407
Brian Halonen $95,000 (2)
Salary Remaining : $77,407
Salary Average : $95,000
Salary Average Remaining : $77,407
Cédric Desruisseaux $95,000 (2)
Salary Remaining : $77,407
Salary Average : $95,000
Salary Average Remaining : $77,407
Joseph Labate $95,000 (2)
Salary Remaining : $77,407
Salary Average : $95,000
Salary Average Remaining : $77,407
Marat Khairullin $90,000 (2)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Thomas Casey $90,000 (1)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Nikolas Brouillard $87,500 (2)
Salary Remaining : $71,296
Salary Average : $87,500
Salary Average Remaining : $71,296
Isaak Phillips $85,000 (1)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Elliot Desnoyers $85,000 (3)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Andrew O'Brien $85,000 (1)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Hugo Hävelid $85,000 (1)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Brett Murray $80,000 (1)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Luca Sbisa $80,000 (2)
Salary Remaining : $65,185
Salary Average : $115,000
Salary Average Remaining : $93,704
Keegan Kanzig $75,000 (1)
Salary Remaining : $61,111
Salary Average : $75,000
Salary Average Remaining : $61,111
Arvid Henrikson $75,000 (3)
Salary Remaining : $61,111
Salary Average : $75,000
Salary Average Remaining : $61,111
Lars Volden $75,000 (1)
Salary Remaining : $61,111
Salary Average : $75,000
Salary Average Remaining : $61,111
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 Left32
Average Attendance - %17 113 - 100,00%
Average Income per Game$2,371,950
Year to Date Revenue$21,347,550
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$17,328,815
Farm Year To Date Expenses$786,784
Pro Salary Cap Per Days$476,087
Pro Salary Cap To Date$16,663,045
Farm Salary Cap Per Days$11,958
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$75,902,400
Farm Estimated Season Revenue$3,300,000
Pro Remaining Season Days149
Pro Expenses Per Days$495,109
Pro Estimated Expenses$73,771,241
Farm Remaining Season Days154
Farm Expenses Per Days$22,540
Farm Estimated Expenses$3,471,160
Estimated Season Expenses$77,242,401
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$76,140,365
Projected Bank Account$78,100,364

Pro Players Salaries

Carter Hart $10,000,000 (4)
-Salary Remaining : $8,097,826
-Salary Average : $10,000,000
-Salary Average Remaining : $8,097,826
Mitchell Marner $9,500,000 (3)
-Salary Remaining : $7,692,935
-Salary Average : $9,500,000
-Salary Average Remaining : $7,692,935
Nick Suzuki $7,000,000 (2)
-Salary Remaining : $5,668,478
-Salary Average : $7,000,000
-Salary Average Remaining : $5,668,478
Sam Reinhart $6,250,000 (4)
-Salary Remaining : $5,061,141
-Salary Average : $6,250,000
-Salary Average Remaining : $5,061,141
Nic Petan $6,200,000 (4)
-Salary Remaining : $5,020,652
-Salary Average : $6,200,000
-Salary Average Remaining : $5,020,652
Justin Faulk $5,850,000 (1)
-Salary Remaining : $4,737,228
-Salary Average : $5,850,000
-Salary Average Remaining : $4,737,228
Dmitri Orlov $5,250,000 (3)
-Salary Remaining : $4,251,359
-Salary Average : $5,250,000
-Salary Average Remaining : $4,251,359
Colton Parayko $4,500,000 (2)
-Salary Remaining : $3,644,022
-Salary Average : $4,500,000
-Salary Average Remaining : $3,644,022
Tristan Jarry $4,000,000 (2)
-Salary Remaining : $3,239,130
-Salary Average : $4,000,000
-Salary Average Remaining : $3,239,130
Drake Batherson $4,000,000 (1)
-Salary Remaining : $3,239,130
-Salary Average : $4,000,000
-Salary Average Remaining : $3,239,130
Alexander Burmistrov $3,750,000 (2)
-Salary Remaining : $3,036,685
-Salary Average : $3,750,000
-Salary Average Remaining : $3,036,685
Adam Pelech $3,000,000 (2)
-Salary Remaining : $2,429,348
-Salary Average : $3,000,000
-Salary Average Remaining : $2,429,348
Brett Pollock $2,900,000 (3)
-Salary Remaining : $2,348,370
-Salary Average : $2,900,000
-Salary Average Remaining : $2,348,370
Tage Thompson $2,400,000 (4)
-Salary Remaining : $1,943,478
-Salary Average : $2,400,000
-Salary Average Remaining : $1,943,478
Trevor Moore $2,200,000 (1)
-Salary Remaining : $1,781,522
-Salary Average : $2,200,000
-Salary Average Remaining : $1,781,522
Nicholas Caamano $2,000,000 (3)
-Salary Remaining : $1,619,565
-Salary Average : $2,000,000
-Salary Average Remaining : $1,619,565
Mark Stone $2,000,000 (3)
-Salary Remaining : $1,619,565
-Salary Average : $2,000,000
-Salary Average Remaining : $1,619,565
Logan Brown $1,900,000 (1)
-Salary Remaining : $1,538,587
-Salary Average : $1,900,000
-Salary Average Remaining : $1,538,587
Alexei Toropchenko $1,400,000 (2)
-Salary Remaining : $1,133,696
-Salary Average : $1,400,000
-Salary Average Remaining : $1,133,696
Urho Vaakanainen $1,250,000 (2)
-Salary Remaining : $1,012,228
-Salary Average : $1,250,000
-Salary Average Remaining : $1,012,228
Erik Brännström $1,250,000 (2)
-Salary Remaining : $1,012,228
-Salary Average : $1,250,000
-Salary Average Remaining : $1,012,228
Brayden McNabb $1,000,000 (1)
-Salary Remaining : $809,783
-Salary Average : $1,000,000
-Salary Average Remaining : $809,783
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 : $162,963
Salary Average : $200,000
Salary Average Remaining : $162,963
Pheonix Copley $150,000 (1)
Salary Remaining : $122,222
Salary Average : $150,000
Salary Average Remaining : $122,222
Morgan Barron $140,000 (1)
Salary Remaining : $114,074
Salary Average : $140,000
Salary Average Remaining : $114,074
Josh Dunne $120,000 (1)
Salary Remaining : $97,778
Salary Average : $120,000
Salary Average Remaining : $97,778
Matt Benning $100,000 (1)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Cole Guttman $100,000 (2)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Magnus Hellberg $100,000 (1)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Louis Crevier $90,000 (3)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Matt Kessel $90,000 (3)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Alec Martinez $90,000 (1)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Emil Martinsen Lilleberg $90,000 (3)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Nikita Tryamkin $85,000 (1)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Dean Kukan $85,000 (1)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Jaydon Dureau $85,000 (1)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Brett Connolly $85,000 (1)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
David Kampf $85,000 (1)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Jan Drozg $85,000 (1)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Cole Clayton $80,000 (1)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Markus Granlund $80,000 (1)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Stefan Noesen $80,000 (1)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Gemel Smith $80,000 (1)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Travis Boyd $80,000 (1)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Zach Aston-Reese $80,000 (1)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
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$16,419,694
Farm Year To Date Expenses$877,350
Pro Salary Cap Per Days$445,109
Pro Salary Cap To Date$15,693,347
Farm Salary Cap Per Days$15,728
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$69,258,750
Farm Estimated Season Revenue$2,804,443
Pro Remaining Season Days149
Pro Expenses Per Days$465,489
Pro Estimated Expenses$69,357,861
Farm Remaining Season Days154
Farm Expenses Per Days$25,251
Farm Estimated Expenses$3,888,654
Estimated Season Expenses$73,246,515
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$88,478,926
Projected Bank Account$87,295,604

Pro Players Salaries

Thomas Chabot $7,725,000 (4)
-Salary Remaining : $6,255,571
-Salary Average : $7,725,000
-Salary Average Remaining : $6,255,571
Evgeny Kuznetsov $7,500,000 (1)
-Salary Remaining : $6,073,370
-Salary Average : $7,500,000
-Salary Average Remaining : $6,073,370
Dmitri Kulikov $7,000,000 (1)
-Salary Remaining : $5,668,478
-Salary Average : $7,000,000
-Salary Average Remaining : $5,668,478
Nikita Zadorov $6,000,000 (5)
-Salary Remaining : $4,858,696
-Salary Average : $6,000,000
-Salary Average Remaining : $4,858,696
Martin Jones $5,750,000 (1)
-Salary Remaining : $4,656,250
-Salary Average : $5,750,000
-Salary Average Remaining : $4,656,250
Anthony Beauvillier $5,500,000 (6)
-Salary Remaining : $4,453,804
-Salary Average : $5,500,000
-Salary Average Remaining : $4,453,804
Anthony Mantha $5,000,000 (1)
-Salary Remaining : $4,048,913
-Salary Average : $5,000,000
-Salary Average Remaining : $4,048,913
Jason Dickinson $4,250,000 (4)
-Salary Remaining : $3,441,576
-Salary Average : $4,250,000
-Salary Average Remaining : $3,441,576
Ryan Lindgren $3,900,000 (6)
-Salary Remaining : $3,158,152
-Salary Average : $3,900,000
-Salary Average Remaining : $3,158,152
Jakob Forsbacka Karlsson $3,700,000 (4)
-Salary Remaining : $2,996,196
-Salary Average : $3,700,000
-Salary Average Remaining : $2,996,196
Marcus Pettersson $3,500,000 (3)
-Salary Remaining : $2,834,239
-Salary Average : $3,500,000
-Salary Average Remaining : $2,834,239
Remi Elie $3,400,000 (2)
-Salary Remaining : $2,753,261
-Salary Average : $3,400,000
-Salary Average Remaining : $2,753,261
Alex Barré-Boulet $2,600,000 (2)
-Salary Remaining : $2,105,435
-Salary Average : $2,600,000
-Salary Average Remaining : $2,105,435
Michael Rasmussen $2,500,000 (5)
-Salary Remaining : $2,024,457
-Salary Average : $2,500,000
-Salary Average Remaining : $2,024,457
Brandon Hagel $2,500,000 (1)
-Salary Remaining : $2,024,457
-Salary Average : $2,500,000
-Salary Average Remaining : $2,024,457
Gabriel Carlsson $2,400,000 (1)
-Salary Remaining : $1,943,478
-Salary Average : $2,400,000
-Salary Average Remaining : $1,943,478
Morgan Geekie $2,000,000 (2)
-Salary Remaining : $1,619,565
-Salary Average : $2,250,000
-Salary Average Remaining : $1,822,011
Klim Kostin $1,550,000 (1)
-Salary Remaining : $1,255,163
-Salary Average : $1,550,000
-Salary Average Remaining : $1,255,163
Kirill Marchenko $1,500,000 (2)
-Salary Remaining : $1,214,674
-Salary Average : $1,500,000
-Salary Average Remaining : $1,214,674
Arvid Söderblom $1,250,000 (1)
-Salary Remaining : $1,012,228
-Salary Average : $1,250,000
-Salary Average Remaining : $1,012,228
Nikolai Kovalenko $1,200,000 (1)
-Salary Remaining : $971,739
-Salary Average : $1,200,000
-Salary Average Remaining : $971,739
Alex Vlasic $925,000 (3)
-Salary Remaining : $749,049
-Salary Average : $925,000
-Salary Average Remaining : $749,049
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 : $158,889
Salary Average : $195,000
Salary Average Remaining : $158,889
Taylor Raddysh $190,000 (1)
Salary Remaining : $154,815
Salary Average : $190,000
Salary Average Remaining : $154,815
Ryan Suzuki $180,000 (3)
Salary Remaining : $146,667
Salary Average : $180,000
Salary Average Remaining : $146,667
Alexei Melnichuk $180,000 (1)
Salary Remaining : $146,667
Salary Average : $180,000
Salary Average Remaining : $146,667
Blake Lizotte $180,000 (2)
Salary Remaining : $146,667
Salary Average : $180,000
Salary Average Remaining : $146,667
Jackson Houck $175,000 (1)
Salary Remaining : $142,593
Salary Average : $175,000
Salary Average Remaining : $142,593
Mikhail Maltsev $175,000 (1)
Salary Remaining : $142,593
Salary Average : $175,000
Salary Average Remaining : $142,593
J.D. Greenway $170,000 (1)
Salary Remaining : $138,519
Salary Average : $170,000
Salary Average Remaining : $138,519
Kole Sherwood $160,000 (1)
Salary Remaining : $130,370
Salary Average : $160,000
Salary Average Remaining : $130,370
Tobias Björnfot $140,000 (3)
Salary Remaining : $114,074
Salary Average : $140,000
Salary Average Remaining : $114,074
Simon Benoît $130,000 (2)
Salary Remaining : $105,926
Salary Average : $130,000
Salary Average Remaining : $105,926
Patrick Khodorenko $130,000 (1)
Salary Remaining : $105,926
Salary Average : $130,000
Salary Average Remaining : $105,926
Simon Johansson $125,000 (1)
Salary Remaining : $101,852
Salary Average : $125,000
Salary Average Remaining : $101,852
Lucas Lessio $120,000 (1)
Salary Remaining : $97,778
Salary Average : $120,000
Salary Average Remaining : $97,778
Brayden Burke $110,000 (1)
Salary Remaining : $89,630
Salary Average : $110,000
Salary Average Remaining : $89,630
Mikhail Vorobyov $100,000 (1)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Elmer Söderblom $95,000 (2)
Salary Remaining : $77,407
Salary Average : $95,000
Salary Average Remaining : $77,407
Simon Ryfors $95,000 (1)
Salary Remaining : $77,407
Salary Average : $95,000
Salary Average Remaining : $77,407
Brennan Menell $90,000 (1)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Benjamin Finkelstein (Out of Payroll) $90,000 (1)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Kacper Bartnik $80,000 (1)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Igor Shvyryov $77,500 (1)
Salary Remaining : $63,148
Salary Average : $77,500
Salary Average Remaining : $63,148
Frederik Dichow $75,000 (1)
Salary Remaining : $61,111
Salary Average : $75,000
Salary Average Remaining : $61,111
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 Left33
Average Attendance - %3 000 - 100,00%
Average Income per Game$125,000
Year to Date Revenue$1,000,000

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$15,271,846
Farm Year To Date Expenses$614,766
Pro Salary Cap Per Days$433,804
Pro Salary Cap To Date$14,831,623
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$4,125,000
Pro Remaining Season Days149
Pro Expenses Per Days$444,674
Pro Estimated Expenses$66,256,426
Farm Remaining Season Days154
Farm Expenses Per Days$18,926
Farm Estimated Expenses$2,914,604
Estimated Season Expenses$69,171,030
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$17,543,432
Projected Bank Account$24,478,652

Pro Players Salaries

Jack Hughes $8,500,000 (4)
-Salary Remaining : $6,883,152
-Salary Average : $8,500,000
-Salary Average Remaining : $6,883,152
Dougie Hamilton $8,100,000 (3)
-Salary Remaining : $6,559,239
-Salary Average : $8,100,000
-Salary Average Remaining : $6,559,239
Josh Morrissey $8,000,000 (4)
-Salary Remaining : $6,478,261
-Salary Average : $8,000,000
-Salary Average Remaining : $6,478,261
Jonathan Huberdeau $8,000,000 (1)
-Salary Remaining : $6,478,261
-Salary Average : $8,000,000
-Salary Average Remaining : $6,478,261
Anthony Duclair $6,200,000 (1)
-Salary Remaining : $5,020,652
-Salary Average : $6,200,000
-Salary Average Remaining : $5,020,652
Adrian Kempe $5,000,000 (4)
-Salary Remaining : $4,048,913
-Salary Average : $5,000,000
-Salary Average Remaining : $4,048,913
Cal Foote $4,700,000 (3)
-Salary Remaining : $3,805,978
-Salary Average : $4,700,000
-Salary Average Remaining : $3,805,978
Carson Soucy $4,500,000 (1)
-Salary Remaining : $3,644,022
-Salary Average : $4,500,000
-Salary Average Remaining : $3,644,022
Daniel Sprong $4,400,000 (4)
-Salary Remaining : $3,563,043
-Salary Average : $4,400,000
-Salary Average Remaining : $3,563,043
Kevin Poulin $3,970,000 (1)
-Salary Remaining : $3,214,837
-Salary Average : $3,970,000
-Salary Average Remaining : $3,214,837
Roope Hintz (Out of Payroll) $2,750,000 (1)
-Salary Remaining : $2,226,902
-Salary Average : $2,750,000
-Salary Average Remaining : $2,226,902
Stefan Matteau $2,600,000 (2)
-Salary Remaining : $2,105,435
-Salary Average : $2,600,000
-Salary Average Remaining : $2,105,435
Brandon Tanev $2,500,000 (1)
-Salary Remaining : $2,024,457
-Salary Average : $2,500,000
-Salary Average Remaining : $2,024,457
Jérémy Roy $2,500,000 (2)
-Salary Remaining : $2,024,457
-Salary Average : $2,500,000
-Salary Average Remaining : $2,024,457
Ben Bishop $2,000,000 (1)
-Salary Remaining : $1,619,565
-Salary Average : $2,000,000
-Salary Average Remaining : $1,619,565
Joel Kiviranta $2,000,000 (1)
-Salary Remaining : $1,619,565
-Salary Average : $2,000,000
-Salary Average Remaining : $1,619,565
Brandon Gignac $1,650,000 (2)
-Salary Remaining : $1,336,141
-Salary Average : $1,650,000
-Salary Average Remaining : $1,336,141
Julien Gauthier $1,400,000 (1)
-Salary Remaining : $1,133,696
-Salary Average : $1,400,000
-Salary Average Remaining : $1,133,696
Sven Andrighetto $1,300,000 (1)
-Salary Remaining : $1,052,717
-Salary Average : $1,300,000
-Salary Average Remaining : $1,052,717
Mikey Anderson $950,000 (1)
-Salary Remaining : $769,293
-Salary Average : $950,000
-Salary Average Remaining : $769,293
Jon Gillies $800,000 (2)
-Salary Remaining : $647,826
-Salary Average : $800,000
-Salary Average Remaining : $647,826
Angelo Miceli $750,000 (1)
-Salary Remaining : $607,337
-Salary Average : $750,000
-Salary Average Remaining : $607,337
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 : $122,222
Salary Average : $150,000
Salary Average Remaining : $122,222
Adam Almqvist $150,000 (1)
Salary Remaining : $122,222
Salary Average : $150,000
Salary Average Remaining : $122,222
Andrei Altybarmakyan $145,000 (1)
Salary Remaining : $118,148
Salary Average : $135,000
Salary Average Remaining : $110,000
Jonathan Dahlen $125,000 (1)
Salary Remaining : $101,852
Salary Average : $125,000
Salary Average Remaining : $101,852
Eric Cornel $120,000 (2)
Salary Remaining : $97,778
Salary Average : $120,000
Salary Average Remaining : $97,778
Colton White $100,000 (1)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Yegor Korshkov $99,500 (2)
Salary Remaining : $81,074
Salary Average : $99,500
Salary Average Remaining : $81,074
Filip Ahl $95,000 (1)
Salary Remaining : $77,407
Salary Average : $95,000
Salary Average Remaining : $77,407
Matthew Phillips $95,000 (1)
Salary Remaining : $77,407
Salary Average : $95,000
Salary Average Remaining : $77,407
Shane Wright $95,000 (2)
Salary Remaining : $77,407
Salary Average : $95,000
Salary Average Remaining : $77,407
Vili Saarijärvi $90,000 (1)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
James Van Riemsdyk $85,000 (1)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Shamil Shmakov $85,000 (1)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Jonas Johansson $80,000 (2)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Brett Seney $80,000 (2)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Kurtis MacDermid $80,000 (2)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Matthew Bradley $77,500 (1)
Salary Remaining : $63,148
Salary Average : $77,500
Salary Average Remaining : $63,148
Dmytro Timashov $75,000 (1)
Salary Remaining : $61,111
Salary Average : $75,000
Salary Average Remaining : $61,111
Simon Bourque $75,000 (1)
Salary Remaining : $61,111
Salary Average : $75,000
Salary Average Remaining : $61,111
Christoph Bertschy $75,000 (1)
Salary Remaining : $61,111
Salary Average : $75,000
Salary Average Remaining : $61,111
Johnathan MacLeod $75,000 (1)
Salary Remaining : $61,111
Salary Average : $75,000
Salary Average Remaining : $61,111
Ryan Collins $75,000 (2)
Salary Remaining : $61,111
Salary Average : $75,000
Salary Average Remaining : $61,111
Cameron Gaunce (Out of Payroll) $75,000 (1)
Salary Remaining : $61,111
Salary Average : $75,000
Salary Average Remaining : $61,111
Chase De Leo $75,000 (2)
Salary Remaining : $61,111
Salary Average : $75,000
Salary Average Remaining : $61,111
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$17,457,195
Farm Year To Date Expenses$814,683
Pro Salary Cap Per Days$477,038
Pro Salary Cap To Date$16,696,330
Farm Salary Cap Per Days$15,776
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$78,045,000
Farm Estimated Season Revenue$5,239,658
Pro Remaining Season Days149
Pro Expenses Per Days$498,777
Pro Estimated Expenses$74,317,773
Farm Remaining Season Days154
Farm Expenses Per Days$23,713
Farm Estimated Expenses$3,651,802
Estimated Season Expenses$77,969,575
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$159,357,773
Projected Bank Account$164,672,856

Pro Players Salaries

Cale Makar $12,000,000 (6)
-Salary Remaining : $9,717,391
-Salary Average : $12,000,000
-Salary Average Remaining : $9,717,391
Brayden Point $9,750,000 (4)
-Salary Remaining : $7,895,380
-Salary Average : $9,750,000
-Salary Average Remaining : $7,895,380
Andrey Vasilevskiy $8,000,000 (2)
-Salary Remaining : $6,478,261
-Salary Average : $8,000,000
-Salary Average Remaining : $6,478,261
Dylan Cozens $6,500,000 (3)
-Salary Remaining : $5,263,587
-Salary Average : $6,500,000
-Salary Average Remaining : $5,263,587
Gustav Forsling $5,750,000 (5)
-Salary Remaining : $4,656,250
-Salary Average : $5,750,000
-Salary Average Remaining : $4,656,250
Viktor Arvidsson $5,750,000 (2)
-Salary Remaining : $4,656,250
-Salary Average : $5,750,000
-Salary Average Remaining : $4,656,250
Jakob Chychrun $5,750,000 (6)
-Salary Remaining : $4,656,250
-Salary Average : $5,750,000
-Salary Average Remaining : $4,656,250
Tyler Bertuzzi $5,500,000 (4)
-Salary Remaining : $4,453,804
-Salary Average : $5,500,000
-Salary Average Remaining : $4,453,804
Ivan Provorov $4,500,000 (4)
-Salary Remaining : $3,644,022
-Salary Average : $4,500,000
-Salary Average Remaining : $3,644,022
Jake Virtanen $4,000,000 (4)
-Salary Remaining : $3,239,130
-Salary Average : $4,000,000
-Salary Average Remaining : $3,239,130
Rasmus Sandin $3,850,000 (2)
-Salary Remaining : $3,117,663
-Salary Average : $3,850,000
-Salary Average Remaining : $3,117,663
Pierre-Olivier Joseph $3,350,000 (2)
-Salary Remaining : $2,712,772
-Salary Average : $3,350,000
-Salary Average Remaining : $2,712,772
Jason Robertson $2,400,000 (2)
-Salary Remaining : $1,943,478
-Salary Average : $2,400,000
-Salary Average Remaining : $1,943,478
Ryan Donato $2,400,000 (2)
-Salary Remaining : $1,943,478
-Salary Average : $2,400,000
-Salary Average Remaining : $1,943,478
Christian Fischer $2,000,000 (3)
-Salary Remaining : $1,619,565
-Salary Average : $2,000,000
-Salary Average Remaining : $1,619,565
Morgan Frost $1,625,000 (2)
-Salary Remaining : $1,315,897
-Salary Average : $1,625,000
-Salary Average Remaining : $1,315,897
Michael DiPietro $1,550,000 (1)
-Salary Remaining : $1,255,163
-Salary Average : $1,550,000
-Salary Average Remaining : $1,255,163
Ryan Poehling $1,250,000 (2)
-Salary Remaining : $1,012,228
-Salary Average : $1,250,000
-Salary Average Remaining : $1,012,228
Alex Formenton $950,000 (1)
-Salary Remaining : $769,293
-Salary Average : $950,000
-Salary Average Remaining : $769,293
Valtteri Puustinen $900,000 (1)
-Salary Remaining : $728,804
-Salary Average : $900,000
-Salary Average Remaining : $728,804
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 : $162,963
Salary Average : $200,000
Salary Average Remaining : $162,963
Dominik Bokk $200,000 (1)
Salary Remaining : $162,963
Salary Average : $200,000
Salary Average Remaining : $162,963
Vladislav Gavrikov $190,000 (1)
Salary Remaining : $154,815
Salary Average : $190,000
Salary Average Remaining : $154,815
Josh Mahura $160,000 (1)
Salary Remaining : $130,370
Salary Average : $160,000
Salary Average Remaining : $130,370
Declan Chisholm $150,000 (2)
Salary Remaining : $122,222
Salary Average : $150,000
Salary Average Remaining : $122,222
Walker Duehr $150,000 (3)
Salary Remaining : $122,222
Salary Average : $150,000
Salary Average Remaining : $122,222
William Lagesson $150,000 (1)
Salary Remaining : $122,222
Salary Average : $150,000
Salary Average Remaining : $122,222
Nick Robertson $150,000 (1)
Salary Remaining : $122,222
Salary Average : $150,000
Salary Average Remaining : $122,222
Trent Frederic $150,000 (3)
Salary Remaining : $122,222
Salary Average : $150,000
Salary Average Remaining : $122,222
Stuart Skinner $146,700 (2)
Salary Remaining : $119,533
Salary Average : $146,700
Salary Average Remaining : $119,533
Scott Walford $125,000 (1)
Salary Remaining : $101,852
Salary Average : $125,000
Salary Average Remaining : $101,852
Dakota Joshua $120,000 (1)
Salary Remaining : $97,778
Salary Average : $120,000
Salary Average Remaining : $97,778
Glenn Gawdin $105,000 (3)
Salary Remaining : $85,556
Salary Average : $105,000
Salary Average Remaining : $85,556
Ryan Strome $95,000 (1)
Salary Remaining : $77,407
Salary Average : $95,000
Salary Average Remaining : $77,407
Mattias Ekholm $95,000 (1)
Salary Remaining : $77,407
Salary Average : $95,000
Salary Average Remaining : $77,407
JJ Peterka $95,000 (2)
Salary Remaining : $77,407
Salary Average : $95,000
Salary Average Remaining : $77,407
Marcus Sylvegård $95,000 (1)
Salary Remaining : $77,407
Salary Average : $95,000
Salary Average Remaining : $77,407
Lauri Pajuniemi $95,000 (2)
Salary Remaining : $77,407
Salary Average : $95,000
Salary Average Remaining : $77,407
Jonathan Audy-Marchessault $90,000 (1)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Clay Stevenson $85,000 (1)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Cam Hillis $85,000 (2)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Aidan Dudas $85,000 (2)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Drew Helleson $85,000 (3)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Filip Westerlund $80,000 (2)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
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$16,964,670
Farm Year To Date Expenses$714,011
Pro Salary Cap Per Days$473,913
Pro Salary Cap To Date$16,489,125
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 Days149
Pro Expenses Per Days$487,500
Pro Estimated Expenses$72,637,500
Farm Remaining Season Days154
Farm Expenses Per Days$20,423
Farm Estimated Expenses$3,145,142
Estimated Season Expenses$75,782,642
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$107,109,341
Projected Bank Account$150,290,276

Pro Players Salaries

Dylan Larkin $9,500,000 (4)
-Salary Remaining : $7,692,935
-Salary Average : $9,500,000
-Salary Average Remaining : $7,692,935
Alex Ovechkin $8,500,000 (1)
-Salary Remaining : $6,883,152
-Salary Average : $8,500,000
-Salary Average Remaining : $6,883,152
Erik Karlsson $8,500,000 (3)
-Salary Remaining : $6,883,152
-Salary Average : $8,500,000
-Salary Average Remaining : $6,883,152
Elias Pettersson $8,500,000 (6)
-Salary Remaining : $6,883,152
-Salary Average : $8,500,000
-Salary Average Remaining : $6,883,152
Robin Lehner $6,500,000 (2)
-Salary Remaining : $5,263,587
-Salary Average : $6,500,000
-Salary Average Remaining : $5,263,587
Mika Zibanejad $6,000,000 (2)
-Salary Remaining : $4,858,696
-Salary Average : $6,000,000
-Salary Average Remaining : $4,858,696
Jesse Puljujarvi $4,300,000 (1)
-Salary Remaining : $3,482,065
-Salary Average : $4,300,000
-Salary Average Remaining : $3,482,065
Nick Cousins $4,000,000 (1)
-Salary Remaining : $3,239,130
-Salary Average : $4,000,000
-Salary Average Remaining : $3,239,130
Dylan McIlrath $3,850,000 (1)
-Salary Remaining : $3,117,663
-Salary Average : $3,850,000
-Salary Average Remaining : $3,117,663
Tyson Barrie $3,000,000 (1)
-Salary Remaining : $2,429,348
-Salary Average : $3,000,000
-Salary Average Remaining : $2,429,348
Andrey Kuzmenko $3,000,000 (1)
-Salary Remaining : $2,429,348
-Salary Average : $3,000,000
-Salary Average Remaining : $2,429,348
Troy Stecher $3,000,000 (2)
-Salary Remaining : $2,429,348
-Salary Average : $3,000,000
-Salary Average Remaining : $2,429,348
Brian Dumoulin $2,750,000 (3)
-Salary Remaining : $2,226,902
-Salary Average : $2,750,000
-Salary Average Remaining : $2,226,902
Tanner Pearson $2,750,000 (1)
-Salary Remaining : $2,226,902
-Salary Average : $2,750,000
-Salary Average Remaining : $2,226,902
Andrew Copp $2,500,000 (2)
-Salary Remaining : $2,024,457
-Salary Average : $2,500,000
-Salary Average Remaining : $2,024,457
Ilya Konovalov $2,250,000 (1)
-Salary Remaining : $1,822,011
-Salary Average : $2,250,000
-Salary Average Remaining : $1,822,011
Isaac Ratcliffe $1,800,000 (1)
-Salary Remaining : $1,457,609
-Salary Average : $1,800,000
-Salary Average Remaining : $1,457,609
Nils Lundkvist $1,750,000 (3)
-Salary Remaining : $1,417,120
-Salary Average : $1,750,000
-Salary Average Remaining : $1,417,120
Louick Marcotte $1,500,000 (1)
-Salary Remaining : $1,214,674
-Salary Average : $1,500,000
-Salary Average Remaining : $1,214,674
Tanner Jeannot $1,250,000 (3)
-Salary Remaining : $1,012,228
-Salary Average : $1,250,000
-Salary Average Remaining : $1,012,228
Ryan Carpenter $1,000,000 (2)
-Salary Remaining : $809,783
-Salary Average : $1,000,000
-Salary Average Remaining : $809,783
Yegor Rykov $1,000,000 (2)
-Salary Remaining : $809,783
-Salary Average : $1,000,000
-Salary Average Remaining : $809,783
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 : $114,074
Salary Average : $140,000
Salary Average Remaining : $114,074
Devin Shore $125,000 (2)
Salary Remaining : $101,852
Salary Average : $125,000
Salary Average Remaining : $101,852
Elvis Merzlikins $100,000 (2)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Maxwell Reinhart $100,000 (1)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Blake Speers $100,000 (2)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Nick Cicek $100,000 (3)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Mac Hollowell $95,000 (1)
Salary Remaining : $77,407
Salary Average : $95,000
Salary Average Remaining : $77,407
Kole Lind $95,000 (1)
Salary Remaining : $77,407
Salary Average : $95,000
Salary Average Remaining : $77,407
Cam Dineen $90,000 (3)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Joseph Garreffa $90,000 (2)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Nathan Smith $90,000 (2)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Anton Krasotkin $90,000 (1)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Nick Blankenburg $90,000 (3)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Jens Lööke $90,000 (2)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Aarne Talvitie $85,000 (1)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Bogdan Yakimov $85,000 (3)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Maxim Groshev $85,000 (2)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Connor McClennon $85,000 (2)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Tye Felhaber $80,000 (2)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Samuel St-Hilaire $80,000 (3)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Alex Geci $80,000 (3)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Alex Cotton $80,000 (3)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Brendan Gaunce $80,000 (2)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Mark Friedman $75,000 (2)
Salary Remaining : $61,111
Salary Average : $75,000
Salary Average Remaining : $61,111
Jack Bar $75,000 (1)
Salary Remaining : $61,111
Salary Average : $75,000
Salary Average Remaining : $61,111
Jalen Chatfield $75,000 (2)
Salary Remaining : $61,111
Salary Average : $75,000
Salary Average Remaining : $61,111
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$13,932,762
Farm Year To Date Expenses$650,625
Pro Salary Cap Per Days$397,826
Pro Salary Cap To Date$13,334,674
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 Days149
Pro Expenses Per Days$419,293
Pro Estimated Expenses$62,474,657
Farm Remaining Season Days154
Farm Expenses Per Days$18,056
Farm Estimated Expenses$2,780,624
Estimated Season Expenses$65,255,281
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$368,219,122
Projected Bank Account$420,562,723

Pro Players Salaries

Auston Matthews $12,000,000 (6)
-Salary Remaining : $9,717,391
-Salary Average : $12,000,000
-Salary Average Remaining : $9,717,391
Nick Leddy $7,000,000 (4)
-Salary Remaining : $5,668,478
-Salary Average : $7,000,000
-Salary Average Remaining : $5,668,478
Tim Stützle $7,000,000 (2)
-Salary Remaining : $5,668,478
-Salary Average : $7,000,000
-Salary Average Remaining : $5,668,478
Thatcher Demko $6,800,000 (4)
-Salary Remaining : $5,506,522
-Salary Average : $6,800,000
-Salary Average Remaining : $5,506,522
Adam Larsson $6,250,000 (6)
-Salary Remaining : $5,061,141
-Salary Average : $6,250,000
-Salary Average Remaining : $5,061,141
Brandon Saad $6,000,000 (3)
-Salary Remaining : $4,858,696
-Salary Average : $6,000,000
-Salary Average Remaining : $4,858,696
Jaedon Descheneau $4,000,000 (3)
-Salary Remaining : $3,239,130
-Salary Average : $4,000,000
-Salary Average Remaining : $3,239,130
Tobias Rieder $2,600,000 (2)
-Salary Remaining : $2,105,435
-Salary Average : $2,600,000
-Salary Average Remaining : $2,105,435
Brandon Sutter $2,500,000 (1)
-Salary Remaining : $2,024,457
-Salary Average : $2,500,000
-Salary Average Remaining : $2,024,457
Petr Mrazek $2,500,000 (1)
-Salary Remaining : $2,024,457
-Salary Average : $2,500,000
-Salary Average Remaining : $2,024,457
Casey DeSmith $2,250,000 (1)
-Salary Remaining : $1,822,011
-Salary Average : $2,250,000
-Salary Average Remaining : $1,822,011
Nikolay Goldobin $1,750,000 (2)
-Salary Remaining : $1,417,120
-Salary Average : $1,750,000
-Salary Average Remaining : $1,417,120
Nick Jensen $1,500,000 (2)
-Salary Remaining : $1,214,674
-Salary Average : $1,500,000
-Salary Average Remaining : $1,214,674
Charlie Coyle $1,400,000 (1)
-Salary Remaining : $1,133,696
-Salary Average : $1,400,000
-Salary Average Remaining : $1,133,696
Pius Suter $1,250,000 (3)
-Salary Remaining : $1,012,228
-Salary Average : $1,250,000
-Salary Average Remaining : $1,012,228
Calvin de Haan $1,250,000 (2)
-Salary Remaining : $1,012,228
-Salary Average : $1,250,000
-Salary Average Remaining : $1,012,228
Lukas Vejdemo $1,200,000 (1)
-Salary Remaining : $971,739
-Salary Average : $1,200,000
-Salary Average Remaining : $971,739
Simon Nemec $950,000 (3)
-Salary Remaining : $769,293
-Salary Average : $950,000
-Salary Average Remaining : $769,293
Luke Hughes (Out of Payroll) $950,000 (2)
-Salary Remaining : $769,293
-Salary Average : $950,000
-Salary Average Remaining : $769,293
Joel Edmundson $900,000 (1)
-Salary Remaining : $728,804
-Salary Average : $900,000
-Salary Average Remaining : $728,804
Shayne Gostisbehere $900,000 (1)
-Salary Remaining : $728,804
-Salary Average : $900,000
-Salary Average Remaining : $728,804
David Griger $800,000 (2)
-Salary Remaining : $647,826
-Salary Average : $800,000
-Salary Average Remaining : $647,826
Daniel O'Regan $800,000 (2)
-Salary Remaining : $647,826
-Salary Average : $800,000
-Salary Average Remaining : $647,826
Radovan Bondra $800,000 (2)
-Salary Remaining : $647,826
-Salary Average : $800,000
-Salary Average Remaining : $647,826
David Rittich $800,000 (1)
-Salary Remaining : $647,826
-Salary Average : $800,000
-Salary Average Remaining : $647,826
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 : $122,222
Salary Average : $150,000
Salary Average Remaining : $122,222
Markus Niemelainen $140,000 (1)
Salary Remaining : $114,074
Salary Average : $140,000
Salary Average Remaining : $114,074
Joey Laleggia $125,000 (2)
Salary Remaining : $101,852
Salary Average : $125,000
Salary Average Remaining : $101,852
Ryan Dzingel $100,000 (1)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Taro Hirose $97,500 (3)
Salary Remaining : $79,444
Salary Average : $97,500
Salary Average Remaining : $79,444
Frederik Andersen $95,000 (1)
Salary Remaining : $77,407
Salary Average : $95,000
Salary Average Remaining : $77,407
Tyler Johnson $90,000 (2)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Martin Gernat (Out of Payroll) $90,000 (2)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Michael Joly $90,000 (3)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Chris Martenet $90,000 (1)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Steve Mason $80,000 (3)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Keegan Kolesar $80,000 (2)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Alex Iafallo $80,000 (3)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Sebastian Collberg $80,000 (2)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Matt Puempel $80,000 (3)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Mark Barberio $77,500 (2)
Salary Remaining : $63,148
Salary Average : $77,500
Salary Average Remaining : $63,148
Tuukka Rask $77,500 (2)
Salary Remaining : $63,148
Salary Average : $77,500
Salary Average Remaining : $63,148
Brenden Kichton $77,500 (2)
Salary Remaining : $63,148
Salary Average : $77,500
Salary Average Remaining : $63,148
Jordan Gross $77,500 (2)
Salary Remaining : $63,148
Salary Average : $77,500
Salary Average Remaining : $63,148
Alexander Barabanov $77,500 (2)
Salary Remaining : $63,148
Salary Average : $77,500
Salary Average Remaining : $63,148
Jason Demers $77,500 (2)
Salary Remaining : $63,148
Salary Average : $77,500
Salary Average Remaining : $63,148
Mike Winther $77,500 (2)
Salary Remaining : $63,148
Salary Average : $77,500
Salary Average Remaining : $63,148
Reid Boucher $77,500 (2)
Salary Remaining : $63,148
Salary Average : $77,500
Salary Average Remaining : $63,148
Mikael Backlund $75,000 (1)
Salary Remaining : $61,111
Salary Average : $75,000
Salary Average Remaining : $61,111
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$18,032,595
Farm Year To Date Expenses$862,605
Pro Salary Cap Per Days$487,138
Pro Salary Cap To Date$17,049,830
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 Days149
Pro Expenses Per Days$515,217
Pro Estimated Expenses$76,767,333
Farm Remaining Season Days154
Farm Expenses Per Days$24,735
Farm Estimated Expenses$3,809,190
Estimated Season Expenses$80,576,523
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$689,334,009
Projected Bank Account$702,589,274

Pro Players Salaries

Mark Scheifele $9,000,000 (3)
-Salary Remaining : $7,288,043
-Salary Average : $8,333,333
-Salary Average Remaining : $6,748,188
Kris Letang $8,000,000 (2)
-Salary Remaining : $6,478,261
-Salary Average : $8,000,000
-Salary Average Remaining : $6,478,261
Anthony DeAngelo $6,750,000 (4)
-Salary Remaining : $5,466,033
-Salary Average : $6,750,000
-Salary Average Remaining : $5,466,033
Zemgus Girgensons $5,300,000 (1)
-Salary Remaining : $4,291,848
-Salary Average : $5,300,000
-Salary Average Remaining : $4,291,848
Alex Nedeljkovic $5,000,000 (5)
-Salary Remaining : $4,048,913
-Salary Average : $5,000,000
-Salary Average Remaining : $4,048,913
Samuel Girard $5,000,000 (2)
-Salary Remaining : $4,048,913
-Salary Average : $5,000,000
-Salary Average Remaining : $4,048,913
Colin White $5,000,000 (1)
-Salary Remaining : $4,048,913
-Salary Average : $5,000,000
-Salary Average Remaining : $4,048,913
Tyson Jost $4,500,000 (1)
-Salary Remaining : $3,644,022
-Salary Average : $4,500,000
-Salary Average Remaining : $3,644,022
Ryan MacInnis $4,500,000 (2)
-Salary Remaining : $3,644,022
-Salary Average : $4,500,000
-Salary Average Remaining : $3,644,022
Derek Stepan $4,000,000 (2)
-Salary Remaining : $3,239,130
-Salary Average : $4,000,000
-Salary Average Remaining : $3,239,130
Jesperi Kotkaniemi $3,800,000 (3)
-Salary Remaining : $3,077,174
-Salary Average : $3,800,000
-Salary Average Remaining : $3,077,174
Artturi Lehkonen $3,700,000 (2)
-Salary Remaining : $2,996,196
-Salary Average : $3,700,000
-Salary Average Remaining : $2,996,196
Ryan Graves $3,250,000 (1)
-Salary Remaining : $2,631,793
-Salary Average : $3,250,000
-Salary Average Remaining : $2,631,793
Oliver Kylington $3,200,000 (6)
-Salary Remaining : $2,591,304
-Salary Average : $3,200,000
-Salary Average Remaining : $2,591,304
Jack Dougherty $3,000,000 (2)
-Salary Remaining : $2,429,348
-Salary Average : $3,000,000
-Salary Average Remaining : $2,429,348
Kaapo Kähkönen $3,000,000 (2)
-Salary Remaining : $2,429,348
-Salary Average : $3,000,000
-Salary Average Remaining : $2,429,348
Julius Nättinen $2,500,000 (3)
-Salary Remaining : $2,024,457
-Salary Average : $2,500,000
-Salary Average Remaining : $2,024,457
Jonas Siegenthaler $2,300,000 (1)
-Salary Remaining : $1,862,500
-Salary Average : $2,300,000
-Salary Average Remaining : $1,862,500
Nicolas Hague $2,200,000 (1)
-Salary Remaining : $1,781,522
-Salary Average : $2,200,000
-Salary Average Remaining : $1,781,522
Zachary Senyshyn $1,950,000 (3)
-Salary Remaining : $1,579,076
-Salary Average : $1,950,000
-Salary Average Remaining : $1,579,076
Dillon Dube $1,900,000 (1)
-Salary Remaining : $1,538,587
-Salary Average : $1,900,000
-Salary Average Remaining : $1,538,587
Drew O'Connor $1,500,000 (1)
-Salary Remaining : $1,214,674
-Salary Average : $1,500,000
-Salary Average Remaining : $1,214,674
Juraj Slafkovsky $950,000 (3)
-Salary Remaining : $769,293
-Salary Average : $950,000
-Salary Average Remaining : $769,293
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 : $146,667
Salary Average : $180,000
Salary Average Remaining : $146,667
Kale Clague $175,000 (1)
Salary Remaining : $142,593
Salary Average : $175,000
Salary Average Remaining : $142,593
Calle Rosén $175,000 (1)
Salary Remaining : $142,593
Salary Average : $175,000
Salary Average Remaining : $142,593
Sami Aittokallio $175,000 (2)
Salary Remaining : $142,593
Salary Average : $175,000
Salary Average Remaining : $142,593
Jake Paterson $165,000 (1)
Salary Remaining : $134,444
Salary Average : $165,000
Salary Average Remaining : $134,444
Alex Steeves $150,000 (2)
Salary Remaining : $122,222
Salary Average : $150,000
Salary Average Remaining : $122,222
Alex Limoges $150,000 (2)
Salary Remaining : $122,222
Salary Average : $150,000
Salary Average Remaining : $122,222
Lucas Wallmark $150,000 (1)
Salary Remaining : $122,222
Salary Average : $150,000
Salary Average Remaining : $122,222
Alexander Delnov $150,000 (2)
Salary Remaining : $122,222
Salary Average : $150,000
Salary Average Remaining : $122,222
Alexander Volkov $150,000 (1)
Salary Remaining : $122,222
Salary Average : $150,000
Salary Average Remaining : $122,222
Karlis Cukste $125,000 (3)
Salary Remaining : $101,852
Salary Average : $125,000
Salary Average Remaining : $101,852
Peetro Seppälä $125,000 (1)
Salary Remaining : $101,852
Salary Average : $125,000
Salary Average Remaining : $101,852
Axel Andersson $125,000 (1)
Salary Remaining : $101,852
Salary Average : $125,000
Salary Average Remaining : $101,852
Kevin Klima $100,000 (1)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Arttu Ruotsalainen $95,000 (1)
Salary Remaining : $77,407
Salary Average : $95,000
Salary Average Remaining : $77,407
Dylan Guenther $95,000 (2)
Salary Remaining : $77,407
Salary Average : $95,000
Salary Average Remaining : $77,407
Riley Kidney $92,500 (2)
Salary Remaining : $75,370
Salary Average : $92,500
Salary Average Remaining : $75,370
Matej Blümel $90,000 (2)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Antoine Morand $90,000 (1)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Elias Salomonsson $90,000 (3)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Daniil Chayka $90,000 (1)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Roman Kantserov $90,000 (3)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
John Ludvig (Out of Payroll) $90,000 (2)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Dmitri Nikolayev $90,000 (2)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Ostap Safin $90,000 (1)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Leo Lööf $77,500 (1)
Salary Remaining : $63,148
Salary Average : $77,500
Salary Average Remaining : $63,148
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$18,008,426
Farm Year To Date Expenses$805,369
Pro Salary Cap Per Days$481,341
Pro Salary Cap To Date$16,642,305
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 Days149
Pro Expenses Per Days$519,293
Pro Estimated Expenses$77,374,657
Farm Remaining Season Days154
Farm Expenses Per Days$22,725
Farm Estimated Expenses$3,499,650
Estimated Season Expenses$80,874,307
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$213,400,626
Projected Bank Account$229,306,582

Pro Players Salaries

Joel Farabee $10,000,000 (5)
-Salary Remaining : $8,097,826
-Salary Average : $6,500,000
-Salary Average Remaining : $5,263,587
Nikita Kucherov $9,500,000 (4)
-Salary Remaining : $7,692,935
-Salary Average : $9,500,000
-Salary Average Remaining : $7,692,935
Timo Meier $7,000,000 (4)
-Salary Remaining : $5,668,478
-Salary Average : $7,000,000
-Salary Average Remaining : $5,668,478
Kirill Kaprizov $6,500,000 (6)
-Salary Remaining : $5,263,587
-Salary Average : $6,500,000
-Salary Average Remaining : $5,263,587
Denis Malgin $6,250,000 (4)
-Salary Remaining : $5,061,141
-Salary Average : $6,250,000
-Salary Average Remaining : $5,061,141
Kyle Connor $6,000,000 (4)
-Salary Remaining : $4,858,696
-Salary Average : $6,000,000
-Salary Average Remaining : $4,858,696
Ilya Sorokin $6,000,000 (3)
-Salary Remaining : $4,858,696
-Salary Average : $5,166,667
-Salary Average Remaining : $4,183,877
Morgan Klimchuk $5,500,000 (2)
-Salary Remaining : $4,453,804
-Salary Average : $5,500,000
-Salary Average Remaining : $4,453,804
Michael Dal Colle $5,250,000 (3)
-Salary Remaining : $4,251,359
-Salary Average : $5,250,000
-Salary Average Remaining : $4,251,359
Adam Fox $4,650,000 (1)
-Salary Remaining : $3,765,489
-Salary Average : $4,650,000
-Salary Average Remaining : $3,765,489
Devon Toews $3,800,000 (3)
-Salary Remaining : $3,077,174
-Salary Average : $3,800,000
-Salary Average Remaining : $3,077,174
Mike Matheson $3,500,000 (1)
-Salary Remaining : $2,834,239
-Salary Average : $3,500,000
-Salary Average Remaining : $2,834,239
Brendan Guhle $3,500,000 (3)
-Salary Remaining : $2,834,239
-Salary Average : $3,500,000
-Salary Average Remaining : $2,834,239
Gabriel Gagné $3,000,000 (2)
-Salary Remaining : $2,429,348
-Salary Average : $3,000,000
-Salary Average Remaining : $2,429,348
Filip Hronek $3,000,000 (4)
-Salary Remaining : $2,429,348
-Salary Average : $3,000,000
-Salary Average Remaining : $2,429,348
Adam Tambellini $2,100,000 (2)
-Salary Remaining : $1,700,543
-Salary Average : $2,100,000
-Salary Average Remaining : $1,700,543
Kieffer Bellows $1,999,999 (1)
-Salary Remaining : $1,619,564
-Salary Average : $1,999,999
-Salary Average Remaining : $1,619,564
Tyler Motte $1,900,000 (1)
-Salary Remaining : $1,538,587
-Salary Average : $1,900,000
-Salary Average Remaining : $1,538,587
Tyler Parsons $1,500,000 (3)
-Salary Remaining : $1,214,674
-Salary Average : $1,500,000
-Salary Average Remaining : $1,214,674
Zach Bogosian $800,000 (2)
-Salary Remaining : $647,826
-Salary Average : $1,150,000
-Salary Average Remaining : $931,250
Johnny Kovacevic $800,000 (1)
-Salary Remaining : $647,826
-Salary Average : $800,000
-Salary Average Remaining : $647,826
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 : $154,815
Salary Average : $190,000
Salary Average Remaining : $154,815
Rinat Valiev $180,000 (1)
Salary Remaining : $146,667
Salary Average : $180,000
Salary Average Remaining : $146,667
Marian Studenic $180,000 (4)
Salary Remaining : $146,667
Salary Average : $180,000
Salary Average Remaining : $146,667
Nate Schnarr $160,000 (2)
Salary Remaining : $130,370
Salary Average : $160,000
Salary Average Remaining : $130,370
Marc-Andre Fleury $160,000 (1)
Salary Remaining : $130,370
Salary Average : $160,000
Salary Average Remaining : $130,370
Austin Strand $140,000 (1)
Salary Remaining : $114,074
Salary Average : $140,000
Salary Average Remaining : $114,074
Bobby Trivigno $130,000 (1)
Salary Remaining : $105,926
Salary Average : $130,000
Salary Average Remaining : $105,926
Nikolay Prokhorkin $120,000 (1)
Salary Remaining : $97,778
Salary Average : $120,000
Salary Average Remaining : $97,778
Dmitry Sokolov $110,000 (1)
Salary Remaining : $89,630
Salary Average : $110,000
Salary Average Remaining : $89,630
Reid Duke $110,000 (1)
Salary Remaining : $89,630
Salary Average : $110,000
Salary Average Remaining : $89,630
Nick Perbix $110,000 (2)
Salary Remaining : $89,630
Salary Average : $110,000
Salary Average Remaining : $89,630
Brogan Rafferty $100,000 (1)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Marc-Edouard Vlasic $100,000 (1)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Stelio Mattheos $95,000 (1)
Salary Remaining : $77,407
Salary Average : $95,000
Salary Average Remaining : $77,407
Filip Kral $90,000 (2)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Jean-François Bérubé $90,000 (1)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Joel L'Esperance $90,000 (1)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Christopher Clapperton $90,000 (1)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Xavier Parent $85,000 (1)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Ben Meyers $85,000 (1)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Théo Rochette $80,000 (2)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Josh Brook $75,000 (1)
Salary Remaining : $61,111
Salary Average : $75,000
Salary Average Remaining : $61,111
Dovar Tinling $75,000 (2)
Salary Remaining : $61,111
Salary Average : $70,000
Salary Average Remaining : $57,037
Jack Perbix $75,000 (2)
Salary Remaining : $61,111
Salary Average : $75,000
Salary Average Remaining : $61,111
Maxim Cajkovic $75,000 (2)
Salary Remaining : $61,111
Salary Average : $75,000
Salary Average Remaining : $61,111
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 - 2 976 - 99,21%
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 Left32
Average Attendance - %24 976 - 99,91%
Average Income per Game$3,138,582
Year to Date Revenue$28,247,240
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$17,669,979
Farm Year To Date Expenses$720,776
Pro Salary Cap Per Days$492,120
Pro Salary Cap To Date$17,109,929
Farm Salary Cap Per Days$15,021
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$100,434,631
Farm Estimated Season Revenue$2,573,711
Pro Remaining Season Days149
Pro Expenses Per Days$505,707
Pro Estimated Expenses$75,350,343
Farm Remaining Season Days154
Farm Expenses Per Days$21,000
Farm Estimated Expenses$3,234,000
Estimated Season Expenses$78,584,343
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$303,193,547
Projected Bank Account$327,617,546

Pro Players Salaries

Nikolaj Ehlers $10,200,000 (5)
-Salary Remaining : $8,259,783
-Salary Average : $10,200,000
-Salary Average Remaining : $8,259,783
Aaron Ekblad $9,000,000 (5)
-Salary Remaining : $7,288,043
-Salary Average : $9,000,000
-Salary Average Remaining : $7,288,043
Leon Draisaitl $8,200,000 (2)
-Salary Remaining : $6,640,217
-Salary Average : $8,200,000
-Salary Average Remaining : $6,640,217
Alex DeBrincat $7,750,000 (5)
-Salary Remaining : $6,275,815
-Salary Average : $7,750,000
-Salary Average Remaining : $6,275,815
Juuse Saros $7,150,000 (4)
-Salary Remaining : $5,789,946
-Salary Average : $7,150,000
-Salary Average Remaining : $5,789,946
A.J. Greer $5,000,000 (3)
-Salary Remaining : $4,048,913
-Salary Average : $5,000,000
-Salary Average Remaining : $4,048,913
Trevor Murphy $4,500,000 (1)
-Salary Remaining : $3,644,022
-Salary Average : $4,500,000
-Salary Average Remaining : $3,644,022
Bowen Byram $3,750,000 (3)
-Salary Remaining : $3,036,685
-Salary Average : $3,750,000
-Salary Average Remaining : $3,036,685
Warren Foegele $3,600,000 (5)
-Salary Remaining : $2,915,217
-Salary Average : $3,600,000
-Salary Average Remaining : $2,915,217
Francis Perron $3,600,000 (5)
-Salary Remaining : $2,915,217
-Salary Average : $3,600,000
-Salary Average Remaining : $2,915,217
Rasmus Andersson $3,500,000 (2)
-Salary Remaining : $2,834,239
-Salary Average : $3,500,000
-Salary Average Remaining : $2,834,239
Philippe Myers $3,300,000 (6)
-Salary Remaining : $2,672,283
-Salary Average : $3,300,000
-Salary Average Remaining : $2,672,283
Joey Anderson $3,300,000 (4)
-Salary Remaining : $2,672,283
-Salary Average : $3,300,000
-Salary Average Remaining : $2,672,283
Alexandre Fortin $3,200,000 (4)
-Salary Remaining : $2,591,304
-Salary Average : $3,200,000
-Salary Average Remaining : $2,591,304
Julien Nantel $3,000,000 (2)
-Salary Remaining : $2,429,348
-Salary Average : $3,000,000
-Salary Average Remaining : $2,429,348
Mike Reilly $3,000,000 (1)
-Salary Remaining : $2,429,348
-Salary Average : $3,000,000
-Salary Average Remaining : $2,429,348
Nikita Scherbak $1,900,000 (4)
-Salary Remaining : $1,538,587
-Salary Average : $1,900,000
-Salary Average Remaining : $1,538,587
Bruno-Carl Denis $1,800,000 (1)
-Salary Remaining : $1,457,609
-Salary Average : $1,800,000
-Salary Average Remaining : $1,457,609
Samuel Harvey $1,750,000 (1)
-Salary Remaining : $1,417,120
-Salary Average : $1,750,000
-Salary Average Remaining : $1,417,120
Rafaël Harvey-Pinard $1,750,000 (1)
-Salary Remaining : $1,417,120
-Salary Average : $1,750,000
-Salary Average Remaining : $1,417,120
Manuel Wiederer $1,300,000 (1)
-Salary Remaining : $1,052,717
-Salary Average : $1,300,000
-Salary Average Remaining : $1,052,717
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 : $162,963
Salary Average : $200,000
Salary Average Remaining : $162,963
Josef Korenar $185,000 (1)
Salary Remaining : $150,741
Salary Average : $185,000
Salary Average Remaining : $150,741
Maxime St-Cyr $180,000 (1)
Salary Remaining : $146,667
Salary Average : $180,000
Salary Average Remaining : $146,667
Chase Marchand $170,000 (4)
Salary Remaining : $138,519
Salary Average : $175,000
Salary Average Remaining : $142,593
Cameron Hughes $150,000 (1)
Salary Remaining : $122,222
Salary Average : $150,000
Salary Average Remaining : $122,222
Justin Bergeron $140,000 (2)
Salary Remaining : $114,074
Salary Average : $140,000
Salary Average Remaining : $114,074
Samuel Regis $130,000 (2)
Salary Remaining : $105,926
Salary Average : $130,000
Salary Average Remaining : $105,926
Zachary Emond $130,000 (2)
Salary Remaining : $105,926
Salary Average : $130,000
Salary Average Remaining : $105,926
Jean-Christophe Beaudin $130,000 (1)
Salary Remaining : $105,926
Salary Average : $130,000
Salary Average Remaining : $105,926
Peter Abbandonato (Out of Payroll) $125,000 (1)
Salary Remaining : $101,852
Salary Average : $125,000
Salary Average Remaining : $101,852
Alex Beaucage $120,000 (2)
Salary Remaining : $97,778
Salary Average : $120,000
Salary Average Remaining : $97,778
Joel Teasdale $110,000 (1)
Salary Remaining : $89,630
Salary Average : $110,000
Salary Average Remaining : $89,630
Félix Bibeau $110,000 (1)
Salary Remaining : $89,630
Salary Average : $110,000
Salary Average Remaining : $89,630
Jacob Neveu $100,000 (1)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Noah Warren $92,500 (1)
Salary Remaining : $75,370
Salary Average : $92,500
Salary Average Remaining : $75,370
Chad Krys $90,000 (1)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Jeff Carter $86,500 (1)
Salary Remaining : $70,481
Salary Average : $86,500
Salary Average Remaining : $70,481
William Dufour $85,000 (2)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Derick Brassard $85,000 (1)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Marcus Kruger $80,000 (1)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Vincent Marleau $80,000 (2)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Alexis Arsenault $80,000 (2)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Zachary Lauzon $80,000 (1)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Patrik Hamrla $80,000 (1)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Cole Sanford $75,000 (2)
Salary Remaining : $61,111
Salary Average : $65,000
Salary Average Remaining : $52,963
William Rouleau $75,000 (3)
Salary Remaining : $61,111
Salary Average : $75,000
Salary Average Remaining : $61,111
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$15,259,926
Farm Year To Date Expenses$818,668
Pro Salary Cap Per Days$423,234
Pro Salary Cap To Date$14,264,812
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 Days149
Pro Expenses Per Days$447,690
Pro Estimated Expenses$66,705,810
Farm Remaining Season Days154
Farm Expenses Per Days$22,500
Farm Estimated Expenses$3,465,000
Estimated Season Expenses$70,170,810
Estimated Season Salary Cap$83,051,678
Estimate Under Maximum Salary Cap of $89,000,050$5,948,372
Estimate Over Minimum Salary Cap of $69,000,050 $14,051,628
Current Bank Account$158,378,941
Projected Bank Account$198,891,913

Pro Players Salaries

Nail Yakupov $7,500,000 (1)
-Salary Remaining : $6,073,370
-Salary Average : $7,500,000
-Salary Average Remaining : $6,073,370
Quinn Hughes $7,500,000 (5)
-Salary Remaining : $6,073,370
-Salary Average : $7,500,000
-Salary Average Remaining : $6,073,370
Travis Hamonic $7,000,000 (1)
-Salary Remaining : $5,668,478
-Salary Average : $7,000,000
-Salary Average Remaining : $5,668,478
Logan Thompson $6,500,000 (6)
-Salary Remaining : $5,263,587
-Salary Average : $6,500,000
-Salary Average Remaining : $5,263,587
Michal Neuvirth $6,000,000 (3)
-Salary Remaining : $4,858,696
-Salary Average : $5,000,000
-Salary Average Remaining : $4,048,913
Dylan Strome $5,750,000 (5)
-Salary Remaining : $4,656,250
-Salary Average : $5,750,000
-Salary Average Remaining : $4,656,250
Martin Reway $4,650,000 (1)
-Salary Remaining : $3,765,489
-Salary Average : $4,650,000
-Salary Average Remaining : $3,765,489
German Rubtsov $4,300,000 (4)
-Salary Remaining : $3,482,065
-Salary Average : $4,300,000
-Salary Average Remaining : $3,482,065
Andreas Johnsson $4,250,000 (3)
-Salary Remaining : $3,441,576
-Salary Average : $4,250,000
-Salary Average Remaining : $3,441,576
Adam Gaudette $3,000,000 (2)
-Salary Remaining : $2,429,348
-Salary Average : $3,000,000
-Salary Average Remaining : $2,429,348
Adin Hill $3,000,000 (3)
-Salary Remaining : $2,429,348
-Salary Average : $3,000,000
-Salary Average Remaining : $2,429,348
Conor Garland $2,750,000 (3)
-Salary Remaining : $2,226,902
-Salary Average : $2,750,000
-Salary Average Remaining : $2,226,902
Nico Sturm $2,400,000 (2)
-Salary Remaining : $1,943,478
-Salary Average : $2,400,000
-Salary Average Remaining : $1,943,478
Pontus Holmberg $2,200,000 (2)
-Salary Remaining : $1,781,522
-Salary Average : $2,200,000
-Salary Average Remaining : $1,781,522
Mirco Mueller $2,000,000 (2)
-Salary Remaining : $1,619,565
-Salary Average : $2,000,000
-Salary Average Remaining : $1,619,565
Jacob Larsson $2,000,000 (3)
-Salary Remaining : $1,619,565
-Salary Average : $2,000,000
-Salary Average Remaining : $1,619,565
Noah Gregor $2,000,000 (1)
-Salary Remaining : $1,619,565
-Salary Average : $2,000,000
-Salary Average Remaining : $1,619,565
Martin Fehervary $1,850,000 (2)
-Salary Remaining : $1,498,098
-Salary Average : $1,850,000
-Salary Average Remaining : $1,498,098
Yegor Zamula $1,500,000 (1)
-Salary Remaining : $1,214,674
-Salary Average : $1,500,000
-Salary Average Remaining : $1,214,674
Lucas Johansen (Out of Payroll) $1,500,000 (1)
-Salary Remaining : $1,214,674
-Salary Average : $1,500,000
-Salary Average Remaining : $1,214,674
Alexander Chmelevski $950,000 (1)
-Salary Remaining : $769,293
-Salary Average : $950,000
-Salary Average Remaining : $769,293
Yegor Chinakhov $925,000 (2)
-Salary Remaining : $749,049
-Salary Average : $925,000
-Salary Average Remaining : $749,049
Jett Woo $850,000 (2)
-Salary Remaining : $688,315
-Salary Average : $850,000
-Salary Average Remaining : $688,315
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 : $160,926
Salary Average : $197,500
Salary Average Remaining : $160,926
Cody Donaghey $195,000 (3)
Salary Remaining : $158,889
Salary Average : $195,000
Salary Average Remaining : $158,889
Connor Bunnaman $190,000 (2)
Salary Remaining : $154,815
Salary Average : $190,000
Salary Average Remaining : $154,815
Parker Kelly $170,000 (1)
Salary Remaining : $138,519
Salary Average : $170,000
Salary Average Remaining : $138,519
Daniil Tarasov $150,000 (3)
Salary Remaining : $122,222
Salary Average : $150,000
Salary Average Remaining : $122,222
Filip Chlapik $150,000 (1)
Salary Remaining : $122,222
Salary Average : $150,000
Salary Average Remaining : $122,222
Lucas Feuk $150,000 (4)
Salary Remaining : $122,222
Salary Average : $150,000
Salary Average Remaining : $122,222
Sean Day $130,000 (1)
Salary Remaining : $105,926
Salary Average : $130,000
Salary Average Remaining : $105,926
Nazem Kadri $130,000 (2)
Salary Remaining : $105,926
Salary Average : $130,000
Salary Average Remaining : $105,926
Adam Wilsby $125,000 (1)
Salary Remaining : $101,852
Salary Average : $125,000
Salary Average Remaining : $101,852
Garret Sparks $120,000 (1)
Salary Remaining : $97,778
Salary Average : $120,000
Salary Average Remaining : $97,778
Troy Terry $120,000 (1)
Salary Remaining : $97,778
Salary Average : $120,000
Salary Average Remaining : $97,778
Luke Green $120,000 (1)
Salary Remaining : $97,778
Salary Average : $120,000
Salary Average Remaining : $97,778
Matthew Villalta $120,000 (1)
Salary Remaining : $97,778
Salary Average : $120,000
Salary Average Remaining : $97,778
Artyom Galimov $90,000 (1)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Juuso Pärssinen $90,000 (1)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
John Beecher $90,000 (2)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Braydyn Chizen $90,000 (1)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Gabriel Fortier $90,000 (2)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Mathias Emilio Pettersen $80,000 (1)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Arnaud Durandeau $80,000 (1)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Nikolai Hakala $75,000 (1)
Salary Remaining : $61,111
Salary Average : $75,000
Salary Average Remaining : $61,111
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$75,500,000
Pro Players Total Average Salaries$74,000,000
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$14,563,585
Farm Year To Date Expenses$648,762
Pro Salary Cap Per Days$402,174
Pro Salary Cap To Date$13,975,001
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 Days149
Pro Expenses Per Days$419,022
Pro Estimated Expenses$62,434,278
Farm Remaining Season Days154
Farm Expenses Per Days$18,598
Farm Estimated Expenses$2,864,092
Estimated Season Expenses$65,298,370
Estimated Season Salary Cap$74,058,927
Estimate Under Maximum Salary Cap of $89,000,050$14,941,123
Estimate Over Minimum Salary Cap of $69,000,050 $5,058,877
Current Bank Account$507,822,491
Projected Bank Account$561,667,321

Pro Players Salaries

Vladimir Tarasenko $9,000,000 (3)
-Salary Remaining : $7,288,043
-Salary Average : $9,000,000
-Salary Average Remaining : $7,288,043
Chris Driedger $7,200,000 (3)
-Salary Remaining : $5,830,435
-Salary Average : $7,200,000
-Salary Average Remaining : $5,830,435
Jaroslav Halak $6,250,000 (1)
-Salary Remaining : $5,061,141
-Salary Average : $6,250,000
-Salary Average Remaining : $5,061,141
Will Butcher $6,000,000 (1)
-Salary Remaining : $4,858,696
-Salary Average : $4,500,000
-Salary Average Remaining : $3,644,022
Ryan McDonagh $6,000,000 (3)
-Salary Remaining : $4,858,696
-Salary Average : $6,000,000
-Salary Average Remaining : $4,858,696
David Musil $5,800,000 (3)
-Salary Remaining : $4,696,739
-Salary Average : $5,800,000
-Salary Average Remaining : $4,696,739
William Carrier $5,250,000 (2)
-Salary Remaining : $4,251,359
-Salary Average : $5,250,000
-Salary Average Remaining : $4,251,359
Marek Mazanec $3,000,000 (1)
-Salary Remaining : $2,429,348
-Salary Average : $3,000,000
-Salary Average Remaining : $2,429,348
Charles Hudon $2,900,000 (2)
-Salary Remaining : $2,348,370
-Salary Average : $2,900,000
-Salary Average Remaining : $2,348,370
Gustav Lindstrom $2,800,000 (3)
-Salary Remaining : $2,267,391
-Salary Average : $2,800,000
-Salary Average Remaining : $2,267,391
Noah Rod $2,750,000 (3)
-Salary Remaining : $2,226,902
-Salary Average : $2,750,000
-Salary Average Remaining : $2,226,902
Anthony Angello $2,500,000 (3)
-Salary Remaining : $2,024,457
-Salary Average : $2,500,000
-Salary Average Remaining : $2,024,457
Johan Larsson $2,250,000 (1)
-Salary Remaining : $1,822,011
-Salary Average : $2,250,000
-Salary Average Remaining : $1,822,011
Eetu Luostarinen $1,900,000 (2)
-Salary Remaining : $1,538,587
-Salary Average : $1,900,000
-Salary Average Remaining : $1,538,587
Otto Koivula $1,900,000 (3)
-Salary Remaining : $1,538,587
-Salary Average : $1,900,000
-Salary Average Remaining : $1,538,587
Boris Katchouk $1,800,000 (3)
-Salary Remaining : $1,457,609
-Salary Average : $1,800,000
-Salary Average Remaining : $1,457,609
Vitali Abramov $1,750,000 (2)
-Salary Remaining : $1,417,120
-Salary Average : $1,750,000
-Salary Average Remaining : $1,417,120
Michael Paliotta (Out of Payroll) $1,650,000 (1)
-Salary Remaining : $1,336,141
-Salary Average : $1,650,000
-Salary Average Remaining : $1,336,141
Mason Appleton $1,650,000 (1)
-Salary Remaining : $1,336,141
-Salary Average : $1,650,000
-Salary Average Remaining : $1,336,141
Fredrik Karlström $1,500,000 (1)
-Salary Remaining : $1,214,674
-Salary Average : $1,500,000
-Salary Average Remaining : $1,214,674
Dylan Samberg $1,400,000 (3)
-Salary Remaining : $1,133,696
-Salary Average : $1,400,000
-Salary Average Remaining : $1,133,696
Matt Kiersted $1,000,000 (1)
-Salary Remaining : $809,783
-Salary Average : $1,000,000
-Salary Average Remaining : $809,783
Jaret Anderson-Dolan $900,000 (1)
-Salary Remaining : $728,804
-Salary Average : $900,000
-Salary Average Remaining : $728,804
Total Pro Players23
Salary Commitment
Year 2024 : $77,150,000
Year 2025 : $52,450,000
Year 2026 : $40,150,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $75,650,000
Year 2025 : $52,950,000
Year 2026 : $41,150,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $75,650,000
Year 2025 : $52,950,000
Year 2026 : $41,150,000
Year 2027 : $0

Farm Players Salaries

Jake Gardiner (Out of Payroll) $195,000 (1)
Salary Remaining : $158,889
Salary Average : $195,000
Salary Average Remaining : $158,889
Brock Nelson $190,000 (2)
Salary Remaining : $154,815
Salary Average : $190,000
Salary Average Remaining : $154,815
Christophe Lalancette $190,000 (1)
Salary Remaining : $154,815
Salary Average : $190,000
Salary Average Remaining : $154,815
Jeffrey Viel $175,000 (1)
Salary Remaining : $142,593
Salary Average : $175,000
Salary Average Remaining : $142,593
Givani Smith $160,000 (1)
Salary Remaining : $130,370
Salary Average : $160,000
Salary Average Remaining : $130,370
Michael Vukojevic $145,000 (4)
Salary Remaining : $118,148
Salary Average : $145,000
Salary Average Remaining : $118,148
Vilmos Gallo $130,000 (3)
Salary Remaining : $105,926
Salary Average : $130,000
Salary Average Remaining : $105,926
Dennis Yan $125,000 (1)
Salary Remaining : $101,852
Salary Average : $125,000
Salary Average Remaining : $101,852
Jesper Boqvist $110,000 (1)
Salary Remaining : $89,630
Salary Average : $110,000
Salary Average Remaining : $89,630
Yegor Sokolov $100,000 (1)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Connor Ingram $100,000 (1)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Cole Schwindt $95,000 (3)
Salary Remaining : $77,407
Salary Average : $95,000
Salary Average Remaining : $77,407
Ville Leskinen $95,000 (1)
Salary Remaining : $77,407
Salary Average : $95,000
Salary Average Remaining : $77,407
Michael Brodzinski $92,500 (1)
Salary Remaining : $75,370
Salary Average : $92,500
Salary Average Remaining : $75,370
Jayden Struble $90,000 (3)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Paul LaDue $90,000 (1)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Turner Elson $90,000 (1)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Dakota Mermis $90,000 (2)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Alex Laferriere $90,000 (3)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Adam Scheel $85,000 (1)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Ben Zloty $85,000 (1)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Odeen Tufto $82,500 (1)
Salary Remaining : $67,222
Salary Average : $82,500
Salary Average Remaining : $67,222
Ben McCartney $0 (0)
Salary Remaining : $0
Salary Average : $0
Salary Average Remaining : $0
Total Farm Players23
Salary Commitment
Year 2024 : $2,605,000
Year 2025 : $830,000
Year 2026 : $550,000
Year 2027 : $145,000
Salary Average Commitment
Year 2024 : $2,605,000
Year 2025 : $830,000
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 - 1 992 - 99,62%
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 Left32
Average Attendance - %22 492 - 99,97%
Average Income per Game$3,001,933
Year to Date Revenue$27,017,400
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$15,707,195
Farm Year To Date Expenses$564,900
Pro Salary Cap Per Days$432,473
Pro Salary Cap To Date$15,136,555
Farm Salary Cap Per Days$12,553
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$96,061,867
Farm Estimated Season Revenue$2,805,000
Pro Remaining Season Days149
Pro Expenses Per Days$448,777
Pro Estimated Expenses$66,867,773
Farm Remaining Season Days154
Farm Expenses Per Days$16,521
Farm Estimated Expenses$2,544,234
Estimated Season Expenses$69,412,007
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$349,591,366
Projected Bank Account$379,046,226

Pro Players Salaries

Jack Eichel $10,000,000 (4)
-Salary Remaining : $8,097,826
-Salary Average : $9,250,000
-Salary Average Remaining : $7,490,489
P.K. Subban $7,500,000 (2)
-Salary Remaining : $6,073,370
-Salary Average : $7,750,000
-Salary Average Remaining : $6,275,815
Noah Hanifin $7,000,000 (3)
-Salary Remaining : $5,668,478
-Salary Average : $7,000,000
-Salary Average Remaining : $5,668,478
Jacob Josefson $6,000,000 (1)
-Salary Remaining : $4,858,696
-Salary Average : $6,000,000
-Salary Average Remaining : $4,858,696
Miro Heiskanen $5,500,000 (2)
-Salary Remaining : $4,453,804
-Salary Average : $5,500,000
-Salary Average Remaining : $4,453,804
Dominik Kubalik $5,000,000 (1)
-Salary Remaining : $4,048,913
-Salary Average : $5,000,000
-Salary Average Remaining : $4,048,913
Boone Jenner $5,000,000 (1)
-Salary Remaining : $4,048,913
-Salary Average : $5,000,000
-Salary Average Remaining : $4,048,913
Josh Ho-Sang $4,500,000 (3)
-Salary Remaining : $3,644,022
-Salary Average : $4,500,000
-Salary Average Remaining : $3,644,022
Jayce Hawryluk $3,750,000 (5)
-Salary Remaining : $3,036,685
-Salary Average : $3,750,000
-Salary Average Remaining : $3,036,685
Laurent Dauphin $3,000,000 (2)
-Salary Remaining : $2,429,348
-Salary Average : $3,000,000
-Salary Average Remaining : $2,429,348
Braden Holtby $3,000,000 (1)
-Salary Remaining : $2,429,348
-Salary Average : $3,000,000
-Salary Average Remaining : $2,429,348
Brett Cote $2,800,000 (1)
-Salary Remaining : $2,267,391
-Salary Average : $2,800,000
-Salary Average Remaining : $2,267,391
Nicolas Aubé-Kubel $2,500,000 (2)
-Salary Remaining : $2,024,457
-Salary Average : $2,500,000
-Salary Average Remaining : $2,024,457
Patrick Kane $2,500,000 (1)
-Salary Remaining : $2,024,457
-Salary Average : $2,500,000
-Salary Average Remaining : $2,024,457
Tucker Poolman $2,000,000 (1)
-Salary Remaining : $1,619,565
-Salary Average : $2,000,000
-Salary Average Remaining : $1,619,565
Matt Luff $1,750,000 (1)
-Salary Remaining : $1,417,120
-Salary Average : $1,750,000
-Salary Average Remaining : $1,417,120
Alexandre Carrier $1,600,000 (1)
-Salary Remaining : $1,295,652
-Salary Average : $1,600,000
-Salary Average Remaining : $1,295,652
Spencer Knight $1,500,000 (1)
-Salary Remaining : $1,214,674
-Salary Average : $1,500,000
-Salary Average Remaining : $1,214,674
Ty Dellandrea $1,500,000 (2)
-Salary Remaining : $1,214,674
-Salary Average : $1,500,000
-Salary Average Remaining : $1,214,674
Evan Rodrigues $950,000 (1)
-Salary Remaining : $769,293
-Salary Average : $950,000
-Salary Average Remaining : $769,293
Isak Rosén $925,000 (2)
-Salary Remaining : $749,049
-Salary Average : $925,000
-Salary Average Remaining : $749,049
Ryan Merkley $900,000 (3)
-Salary Remaining : $728,804
-Salary Average : $900,000
-Salary Average Remaining : $728,804
Marcus Foligno $900,000 (2)
-Salary Remaining : $728,804
-Salary Average : $900,000
-Salary Average Remaining : $728,804
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 : $146,667
Salary Average : $180,000
Salary Average Remaining : $146,667
Austin Wagner $175,000 (3)
Salary Remaining : $142,593
Salary Average : $175,000
Salary Average Remaining : $142,593
Drake Caggiula $150,000 (1)
Salary Remaining : $122,222
Salary Average : $150,000
Salary Average Remaining : $122,222
David Savard $130,000 (1)
Salary Remaining : $105,926
Salary Average : $130,000
Salary Average Remaining : $105,926
Mads Eller $125,000 (1)
Salary Remaining : $101,852
Salary Average : $125,000
Salary Average Remaining : $101,852
Riley Stadel $125,000 (1)
Salary Remaining : $101,852
Salary Average : $125,000
Salary Average Remaining : $101,852
Nathan Bastian $120,000 (2)
Salary Remaining : $97,778
Salary Average : $120,000
Salary Average Remaining : $97,778
Casey Fitzgerald $120,000 (2)
Salary Remaining : $97,778
Salary Average : $120,000
Salary Average Remaining : $97,778
Karl Alzner $100,000 (1)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Corey Schueneman $100,000 (1)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Marat Khusnutdinov $95,000 (1)
Salary Remaining : $77,407
Salary Average : $95,000
Salary Average Remaining : $77,407
Lukas Cormier $92,500 (1)
Salary Remaining : $75,370
Salary Average : $92,500
Salary Average Remaining : $75,370
Luke Evangelista $92,500 (1)
Salary Remaining : $75,370
Salary Average : $92,500
Salary Average Remaining : $75,370
Antonio Stranges $90,000 (1)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
William Strömgren $90,000 (2)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Dryden McKay $90,000 (1)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Jacob Ratcliffe $85,000 (2)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Patrick Moynihan $85,000 (4)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Ruslan Iskhakov $85,000 (2)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Albin Eriksson $82,500 (1)
Salary Remaining : $67,222
Salary Average : $82,500
Salary Average Remaining : $67,222
Miroslav Svoboda $80,000 (1)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Magnus Chrona $80,000 (2)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
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 Left32
Average Attendance - %18 819 - 100,00%
Average Income per Game$2,280,090
Year to Date Revenue$20,520,810
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$16,349,200
Farm Year To Date Expenses$668,086
Pro Salary Cap Per Days$453,533
Pro Salary Cap To Date$15,873,655
Farm Salary Cap Per Days$14,444
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$72,962,880
Farm Estimated Season Revenue$901,065
Pro Remaining Season Days149
Pro Expenses Per Days$467,120
Pro Estimated Expenses$69,600,880
Farm Remaining Season Days154
Farm Expenses Per Days$19,206
Farm Estimated Expenses$2,957,724
Estimated Season Expenses$72,558,604
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$117,861,595
Projected Bank Account$119,166,936

Pro Players Salaries

Mikko Rantanen $9,000,000 (4)
-Salary Remaining : $7,288,043
-Salary Average : $9,000,000
-Salary Average Remaining : $7,288,043
Sebastian Aho $9,000,000 (4)
-Salary Remaining : $7,288,043
-Salary Average : $9,000,000
-Salary Average Remaining : $7,288,043
Brayden Schenn $7,000,000 (1)
-Salary Remaining : $5,668,478
-Salary Average : $7,000,000
-Salary Average Remaining : $5,668,478
Morgan Rielly $6,750,000 (1)
-Salary Remaining : $5,466,033
-Salary Average : $6,750,000
-Salary Average Remaining : $5,466,033
Mikael Granlund $6,500,000 (5)
-Salary Remaining : $5,263,587
-Salary Average : $6,500,000
-Salary Average Remaining : $5,263,587
T.J. Brennan $5,600,000 (1)
-Salary Remaining : $4,534,783
-Salary Average : $5,600,000
-Salary Average Remaining : $4,534,783
Ville Pokka $5,000,000 (3)
-Salary Remaining : $4,048,913
-Salary Average : $5,000,000
-Salary Average Remaining : $4,048,913
Tyson Baillie $4,800,000 (3)
-Salary Remaining : $3,886,957
-Salary Average : $4,800,000
-Salary Average Remaining : $3,886,957
Cal Petersen $4,500,000 (1)
-Salary Remaining : $3,644,022
-Salary Average : $4,500,000
-Salary Average Remaining : $3,644,022
Samuel Morin $4,000,000 (3)
-Salary Remaining : $3,239,130
-Salary Average : $4,000,000
-Salary Average Remaining : $3,239,130
Chandler Stephenson $3,500,000 (3)
-Salary Remaining : $2,834,239
-Salary Average : $3,500,000
-Salary Average Remaining : $2,834,239
Petteri Lindbohm $3,000,000 (1)
-Salary Remaining : $2,429,348
-Salary Average : $3,000,000
-Salary Average Remaining : $2,429,348
Sam Lafferty $2,500,000 (2)
-Salary Remaining : $2,024,457
-Salary Average : $2,500,000
-Salary Average Remaining : $2,024,457
Anthony Stolarz $1,900,000 (2)
-Salary Remaining : $1,538,587
-Salary Average : $1,900,000
-Salary Average Remaining : $1,538,587
Olli Juolevi $1,900,000 (3)
-Salary Remaining : $1,538,587
-Salary Average : $1,900,000
-Salary Average Remaining : $1,538,587
Mason Marchment $1,850,000 (2)
-Salary Remaining : $1,498,098
-Salary Average : $1,850,000
-Salary Average Remaining : $1,498,098
Joakim Nordstrom $1,800,000 (1)
-Salary Remaining : $1,457,609
-Salary Average : $1,800,000
-Salary Average Remaining : $1,457,609
Lean Bergmann $1,500,000 (3)
-Salary Remaining : $1,214,674
-Salary Average : $1,500,000
-Salary Average Remaining : $1,214,674
Sami Vatanen $1,400,000 (1)
-Salary Remaining : $1,133,696
-Salary Average : $1,400,000
-Salary Average Remaining : $1,133,696
Justin Holl $1,000,000 (1)
-Salary Remaining : $809,783
-Salary Average : $1,000,000
-Salary Average Remaining : $809,783
Connor Bedard $950,000 (3)
-Salary Remaining : $769,293
-Salary Average : $950,000
-Salary Average Remaining : $769,293
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 : $158,889
Salary Average : $195,000
Salary Average Remaining : $158,889
Dominic Turgeon $195,000 (1)
Salary Remaining : $158,889
Salary Average : $195,000
Salary Average Remaining : $158,889
Oliwer Kaski $180,000 (3)
Salary Remaining : $146,667
Salary Average : $180,000
Salary Average Remaining : $146,667
Juuso Ikonen $170,000 (1)
Salary Remaining : $138,519
Salary Average : $170,000
Salary Average Remaining : $138,519
Lassi Thomson $150,000 (2)
Salary Remaining : $122,222
Salary Average : $150,000
Salary Average Remaining : $122,222
Steven Lorentz $150,000 (1)
Salary Remaining : $122,222
Salary Average : $150,000
Salary Average Remaining : $122,222
Veini Vehvilainen $150,000 (1)
Salary Remaining : $122,222
Salary Average : $150,000
Salary Average Remaining : $122,222
Anton Levtchi $150,000 (2)
Salary Remaining : $122,222
Salary Average : $150,000
Salary Average Remaining : $122,222
Petrus Palmu $140,000 (1)
Salary Remaining : $114,074
Salary Average : $140,000
Salary Average Remaining : $114,074
Otto Somppi $140,000 (1)
Salary Remaining : $114,074
Salary Average : $140,000
Salary Average Remaining : $114,074
Aleksi Saarela $135,000 (1)
Salary Remaining : $110,000
Salary Average : $135,000
Salary Average Remaining : $110,000
Joni Jurmo $110,000 (3)
Salary Remaining : $89,630
Salary Average : $110,000
Salary Average Remaining : $89,630
Eetu Sopanen $110,000 (4)
Salary Remaining : $89,630
Salary Average : $110,000
Salary Average Remaining : $89,630
Zack MacEwen $110,000 (2)
Salary Remaining : $89,630
Salary Average : $110,000
Salary Average Remaining : $89,630
Laurent Brossoit $100,000 (1)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Justin Kea $100,000 (1)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Jyrki Jokipakka $90,000 (1)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Olivier Galipeau $90,000 (1)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Kristian Vesalainen $90,000 (2)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Robin Salo $90,000 (1)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Vladislav Kotkov $85,000 (1)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
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$17,009,226
Farm Year To Date Expenses$659,490
Pro Salary Cap Per Days$450,272
Pro Salary Cap To Date$16,722,094
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 Days149
Pro Expenses Per Days$458,424
Pro Estimated Expenses$68,305,176
Farm Remaining Season Days154
Farm Expenses Per Days$18,444
Farm Estimated Expenses$2,840,376
Estimated Season Expenses$71,145,552
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$130,436,889
Projected Bank Account$142,241,869

Pro Players Salaries

Clayton Keller $8,500,000 (6)
-Salary Remaining : $6,883,152
-Salary Average : $8,500,000
-Salary Average Remaining : $6,883,152
Hampus Lindholm $8,250,000 (3)
-Salary Remaining : $6,680,707
-Salary Average : $8,250,000
-Salary Average Remaining : $6,680,707
Andrei Svechnikov $8,250,000 (6)
-Salary Remaining : $6,680,707
-Salary Average : $8,250,000
-Salary Average Remaining : $6,680,707
Robert Thomas $6,500,000 (2)
-Salary Remaining : $5,263,587
-Salary Average : $6,500,000
-Salary Average Remaining : $5,263,587
Brandon Montour (Out of Payroll) $6,500,000 (4)
-Salary Remaining : $5,263,587
-Salary Average : $6,500,000
-Salary Average Remaining : $5,263,587
Mac Weegar $6,000,000 (3)
-Salary Remaining : $4,858,696
-Salary Average : $6,000,000
-Salary Average Remaining : $4,858,696
Matt Dumba $6,000,000 (3)
-Salary Remaining : $4,858,696
-Salary Average : $6,000,000
-Salary Average Remaining : $4,858,696
Oskar Lindblom $5,400,000 (3)
-Salary Remaining : $4,372,826
-Salary Average : $5,400,000
-Salary Average Remaining : $4,372,826
Miles Wood $5,000,000 (4)
-Salary Remaining : $4,048,913
-Salary Average : $5,000,000
-Salary Average Remaining : $4,048,913
Brett Pesce $4,600,000 (3)
-Salary Remaining : $3,725,000
-Salary Average : $4,600,000
-Salary Average Remaining : $3,725,000
Nick Schmaltz $4,250,000 (3)
-Salary Remaining : $3,441,576
-Salary Average : $4,250,000
-Salary Average Remaining : $3,441,576
Ondrej Pavelec $3,000,000 (2)
-Salary Remaining : $2,429,348
-Salary Average : $3,000,000
-Salary Average Remaining : $2,429,348
Hafthor Sigrunarson $2,400,000 (6)
-Salary Remaining : $1,943,478
-Salary Average : $2,400,000
-Salary Average Remaining : $1,943,478
Michael Bunting $2,250,000 (3)
-Salary Remaining : $1,822,011
-Salary Average : $2,250,000
-Salary Average Remaining : $1,822,011
Zach Whitecloud $2,050,000 (3)
-Salary Remaining : $1,660,054
-Salary Average : $2,050,000
-Salary Average Remaining : $1,660,054
Malcolm Subban $2,000,000 (1)
-Salary Remaining : $1,619,565
-Salary Average : $2,000,000
-Salary Average Remaining : $1,619,565
Garnet Hathaway $1,850,000 (3)
-Salary Remaining : $1,498,098
-Salary Average : $1,850,000
-Salary Average Remaining : $1,498,098
Mareks Mitens $1,750,000 (1)
-Salary Remaining : $1,417,120
-Salary Average : $1,750,000
-Salary Average Remaining : $1,417,120
Brandon Duhaime $1,650,000 (2)
-Salary Remaining : $1,336,141
-Salary Average : $1,650,000
-Salary Average Remaining : $1,336,141
Bobby McMann $1,350,000 (3)
-Salary Remaining : $1,093,207
-Salary Average : $1,350,000
-Salary Average Remaining : $1,093,207
Jermaine Loewen $950,000 (1)
-Salary Remaining : $769,293
-Salary Average : $950,000
-Salary Average Remaining : $769,293
Marko Mladenovic $850,000 (2)
-Salary Remaining : $688,315
-Salary Average : $850,000
-Salary Average Remaining : $688,315
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 : $154,815
Salary Average : $190,000
Salary Average Remaining : $154,815
Ozzy Wiesblatt $180,000 (2)
Salary Remaining : $146,667
Salary Average : $180,000
Salary Average Remaining : $146,667
Connor Brown $140,000 (1)
Salary Remaining : $114,074
Salary Average : $140,000
Salary Average Remaining : $114,074
Ivan Prosvetov $130,000 (2)
Salary Remaining : $105,926
Salary Average : $130,000
Salary Average Remaining : $105,926
Mark Kastelic $120,000 (2)
Salary Remaining : $97,778
Salary Average : $120,000
Salary Average Remaining : $97,778
Jack Matier $120,000 (3)
Salary Remaining : $97,778
Salary Average : $120,000
Salary Average Remaining : $97,778
Brandon Coe $90,000 (2)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Benjamin King $90,000 (1)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Lucas Edmonds $90,000 (2)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Kirill Steklov $90,000 (3)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Matthew Maggio $85,000 (3)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Aleksi Heponiemi $85,000 (1)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Dylan Hryckowian $80,000 (2)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Demid Yeremeyev $80,000 (1)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Ralfs Bergmanis $80,000 (1)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Mazden Leslie $80,000 (2)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Karma Stein $77,500 (2)
Salary Remaining : $63,148
Salary Average : $77,500
Salary Average Remaining : $63,148
Austin Mitchell-King $77,500 (2)
Salary Remaining : $63,148
Salary Average : $77,500
Salary Average Remaining : $63,148
Declan Bronte $75,900 (2)
Salary Remaining : $61,844
Salary Average : $75,900
Salary Average Remaining : $61,844
Artur Cholach $75,000 (1)
Salary Remaining : $61,111
Salary Average : $75,000
Salary Average Remaining : $61,111
Reinhard Venter $75,000 (3)
Salary Remaining : $61,111
Salary Average : $75,000
Salary Average Remaining : $61,111
Hakan Salt $75,000 (3)
Salary Remaining : $61,111
Salary Average : $75,000
Salary Average Remaining : $61,111
Bruno Idzan $75,000 (3)
Salary Remaining : $61,111
Salary Average : $75,000
Salary Average Remaining : $61,111
Alex Horváth $75,000 (3)
Salary Remaining : $61,111
Salary Average : $75,000
Salary Average Remaining : $61,111
Lkhagvadorj Davaanyam $75,000 (3)
Salary Remaining : $61,111
Salary Average : $75,000
Salary Average Remaining : $61,111
Ahmad Al Saegh $75,000 (2)
Salary Remaining : $61,111
Salary Average : $75,000
Salary Average Remaining : $61,111
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 - 1 992 - 99,61%
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 Left32
Average Attendance - %23 902 - 99,97%
Average Income per Game$3,619,139
Year to Date Revenue$32,572,250
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$15,426,486
Farm Year To Date Expenses$709,980
Pro Salary Cap Per Days$430,571
Pro Salary Cap To Date$14,974,327
Farm Salary Cap Per Days$14,817
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$115,812,444
Farm Estimated Season Revenue$3,300,000
Pro Remaining Season Days149
Pro Expenses Per Days$442,527
Pro Estimated Expenses$65,936,523
Farm Remaining Season Days154
Farm Expenses Per Days$20,532
Farm Estimated Expenses$3,161,928
Estimated Season Expenses$69,098,451
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$390,356,933
Projected Bank Account$440,370,926

Pro Players Salaries

Connor McDavid $12,750,000 (4)
-Salary Remaining : $10,324,728
-Salary Average : $12,750,000
-Salary Average Remaining : $10,324,728
Patrik Laine $10,500,000 (5)
-Salary Remaining : $8,502,717
-Salary Average : $10,500,000
-Salary Average Remaining : $8,502,717
Jakub Vrana $6,500,000 (4)
-Salary Remaining : $5,263,587
-Salary Average : $6,500,000
-Salary Average Remaining : $5,263,587
Matthew Tkachuk $6,000,000 (4)
-Salary Remaining : $4,858,696
-Salary Average : $6,000,000
-Salary Average Remaining : $4,858,696
Damon Severson $5,650,000 (2)
-Salary Remaining : $4,575,272
-Salary Average : $5,650,000
-Salary Average Remaining : $4,575,272
Mackenzie Blackwood $4,700,000 (3)
-Salary Remaining : $3,805,978
-Salary Average : $4,700,000
-Salary Average Remaining : $3,805,978
Curtis Lazar $4,000,000 (1)
-Salary Remaining : $3,239,130
-Salary Average : $4,000,000
-Salary Average Remaining : $3,239,130
Esa Lindell $4,000,000 (1)
-Salary Remaining : $3,239,130
-Salary Average : $4,000,000
-Salary Average Remaining : $3,239,130
Daniel Bernhardt $3,800,000 (4)
-Salary Remaining : $3,077,174
-Salary Average : $3,800,000
-Salary Average Remaining : $3,077,174
Ryan McLeod $2,800,000 (3)
-Salary Remaining : $2,267,391
-Salary Average : $2,800,000
-Salary Average Remaining : $2,267,391
Braden Schneider $2,200,000 (1)
-Salary Remaining : $1,781,522
-Salary Average : $2,200,000
-Salary Average Remaining : $1,781,522
Andrew Mangiapane $2,200,000 (5)
-Salary Remaining : $1,781,522
-Salary Average : $2,200,000
-Salary Average Remaining : $1,781,522
John Gibson $2,050,000 (1)
-Salary Remaining : $1,660,054
-Salary Average : $2,050,000
-Salary Average Remaining : $1,660,054
Cooper Marody $1,900,000 (2)
-Salary Remaining : $1,538,587
-Salary Average : $1,900,000
-Salary Average Remaining : $1,538,587
Cam York $1,600,000 (1)
-Salary Remaining : $1,295,652
-Salary Average : $1,600,000
-Salary Average Remaining : $1,295,652
Madison Bowey $1,500,000 (4)
-Salary Remaining : $1,214,674
-Salary Average : $1,500,000
-Salary Average Remaining : $1,214,674
Evan Bouchard $1,500,000 (1)
-Salary Remaining : $1,214,674
-Salary Average : $1,500,000
-Salary Average Remaining : $1,214,674
Shane Hanna $1,400,000 (3)
-Salary Remaining : $1,133,696
-Salary Average : $1,400,000
-Salary Average Remaining : $1,133,696
Josh Norris $1,250,000 (1)
-Salary Remaining : $1,012,228
-Salary Average : $1,250,000
-Salary Average Remaining : $1,012,228
Scott Laughton $1,000,000 (2)
-Salary Remaining : $809,783
-Salary Average : $1,000,000
-Salary Average Remaining : $809,783
Tyler Benson $975,000 (1)
-Salary Remaining : $789,538
-Salary Average : $975,000
-Salary Average Remaining : $789,538
Lucas Raymond $950,000 (1)
-Salary Remaining : $769,293
-Salary Average : $950,000
-Salary Average Remaining : $769,293
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 : $162,148
Salary Average : $199,000
Salary Average Remaining : $162,148
Calvin Pickard $199,000 (3)
Salary Remaining : $162,148
Salary Average : $199,000
Salary Average Remaining : $162,148
Nino Niederreiter $190,000 (2)
Salary Remaining : $154,815
Salary Average : $190,000
Salary Average Remaining : $154,815
Quinton Howden $170,000 (1)
Salary Remaining : $138,519
Salary Average : $170,000
Salary Average Remaining : $138,519
Corey Perry $160,000 (1)
Salary Remaining : $130,370
Salary Average : $160,000
Salary Average Remaining : $130,370
Dillon Fournier $150,000 (1)
Salary Remaining : $122,222
Salary Average : $150,000
Salary Average Remaining : $122,222
Vincent Desharnais $130,000 (2)
Salary Remaining : $105,926
Salary Average : $130,000
Salary Average Remaining : $105,926
Ben Roger $115,000 (1)
Salary Remaining : $93,704
Salary Average : $115,000
Salary Average Remaining : $93,704
Spencer Smallman $110,000 (3)
Salary Remaining : $89,630
Salary Average : $110,000
Salary Average Remaining : $89,630
Connor Murphy $100,000 (4)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Kelly Klima $97,500 (3)
Salary Remaining : $79,444
Salary Average : $97,500
Salary Average Remaining : $79,444
Mathieu Desgagnés $97,500 (3)
Salary Remaining : $79,444
Salary Average : $97,500
Salary Average Remaining : $79,444
Tyler Soy $95,000 (1)
Salary Remaining : $77,407
Salary Average : $95,000
Salary Average Remaining : $77,407
Matt Filipe $95,000 (2)
Salary Remaining : $77,407
Salary Average : $95,000
Salary Average Remaining : $77,407
Trevor Carrick $90,000 (3)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Angus Crookshank $90,000 (1)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Justin Auger $85,000 (3)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Matthew Cairns $80,000 (1)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Wyatte Wylie $80,000 (1)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Dmitri Katelevsky $80,000 (3)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Toni Utunen $80,000 (1)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Mike Vecchione $80,000 (2)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Dmitrij Jaskin (Out of Payroll) $80,000 (1)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Cole Huckins $77,500 (3)
Salary Remaining : $63,148
Salary Average : $77,500
Salary Average Remaining : $63,148
Arturas Laukaitis $75,000 (1)
Salary Remaining : $61,111
Salary Average : $75,000
Salary Average Remaining : $61,111
Brandon Halverson $75,000 (4)
Salary Remaining : $61,111
Salary Average : $75,000
Salary Average Remaining : $61,111
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 - 5 324 - 96,81%
Level 2: 4800 - $125 - 4 062 - 84,63%
Level 3: 2068 - $100 - 1 839 - 88,91%
Level 4: 4000 - $99 - 2 760 - 69,01%
Luxury : 1000 - $400 - 999 - 99,86%
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 Left32
Average Attendance - %14 984 - 86,27%
Average Income per Game$2,163,003
Year to Date Revenue$19,467,031
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$16,617,798
Farm Year To Date Expenses$982,281
Pro Salary Cap Per Days$421,060
Pro Salary Cap To Date$15,716,710
Farm Salary Cap Per Days$17,249
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$69,216,110
Farm Estimated Season Revenue$7,607,775
Pro Remaining Season Days149
Pro Expenses Per Days$485,190
Pro Estimated Expenses$72,293,310
Farm Remaining Season Days154
Farm Expenses Per Days$27,831
Farm Estimated Expenses$4,285,974
Estimated Season Expenses$76,579,284
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$112,555,374
Projected Bank Account$112,799,975

Pro Players Salaries

Brock Boeser $8,875,000 (6)
-Salary Remaining : $7,186,821
-Salary Average : $8,875,000
-Salary Average Remaining : $7,186,821
Justin Schultz (Out of Payroll) $8,300,000 (2)
-Salary Remaining : $6,721,196
-Salary Average : $8,300,000
-Salary Average Remaining : $6,721,196
Charlie McAvoy $8,250,000 (6)
-Salary Remaining : $6,680,707
-Salary Average : $8,250,000
-Salary Average Remaining : $6,680,707
Jake Guentzel $8,000,000 (6)
-Salary Remaining : $6,478,261
-Salary Average : $8,000,000
-Salary Average Remaining : $6,478,261
Pierre-Luc Dubois $7,000,000 (4)
-Salary Remaining : $5,668,478
-Salary Average : $7,000,000
-Salary Average Remaining : $5,668,478
Matt Murray $6,500,000 (2)
-Salary Remaining : $5,263,587
-Salary Average : $6,500,000
-Salary Average Remaining : $5,263,587
Chris Bigras $6,500,000 (4)
-Salary Remaining : $5,263,587
-Salary Average : $6,500,000
-Salary Average Remaining : $5,263,587
Ondrej Kase $5,750,000 (3)
-Salary Remaining : $4,656,250
-Salary Average : $5,750,000
-Salary Average Remaining : $4,656,250
Filip Zadina $4,000,000 (1)
-Salary Remaining : $3,239,130
-Salary Average : $4,000,000
-Salary Average Remaining : $3,239,130
Alexandre Texier $3,800,000 (2)
-Salary Remaining : $3,077,174
-Salary Average : $3,800,000
-Salary Average Remaining : $3,077,174
Steven Santini $3,000,000 (4)
-Salary Remaining : $2,429,348
-Salary Average : $3,000,000
-Salary Average Remaining : $2,429,348
Myles Bell $2,500,000 (2)
-Salary Remaining : $2,024,457
-Salary Average : $2,500,000
-Salary Average Remaining : $2,024,457
Jakub Zboril $2,200,000 (4)
-Salary Remaining : $1,781,522
-Salary Average : $2,200,000
-Salary Average Remaining : $1,781,522
Timothy Liljegren $2,000,000 (2)
-Salary Remaining : $1,619,565
-Salary Average : $2,000,000
-Salary Average Remaining : $1,619,565
Juho Lammikko $1,950,000 (1)
-Salary Remaining : $1,579,076
-Salary Average : $1,950,000
-Salary Average Remaining : $1,579,076
David Gustafsson $1,850,000 (2)
-Salary Remaining : $1,498,098
-Salary Average : $1,850,000
-Salary Average Remaining : $1,498,098
Kyle Keyser $1,750,000 (2)
-Salary Remaining : $1,417,120
-Salary Average : $1,750,000
-Salary Average Remaining : $1,417,120
Matty Beniers $950,000 (2)
-Salary Remaining : $769,293
-Salary Average : $950,000
-Salary Average Remaining : $769,293
Aliaksei Protas $950,000 (2)
-Salary Remaining : $769,293
-Salary Average : $950,000
-Salary Average Remaining : $769,293
Shakir Mukhamadullin $900,000 (1)
-Salary Remaining : $728,804
-Salary Average : $900,000
-Salary Average Remaining : $728,804
Matthew Nieto $750,000 (1)
-Salary Remaining : $607,337
-Salary Average : $750,000
-Salary Average Remaining : $607,337
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 : $158,889
Salary Average : $195,000
Salary Average Remaining : $158,889
Henrik Samuelsson $195,000 (2)
Salary Remaining : $158,889
Salary Average : $195,000
Salary Average Remaining : $158,889
Yan-Pavel Laplante $190,000 (2)
Salary Remaining : $154,815
Salary Average : $190,000
Salary Average Remaining : $154,815
Justin Bailey $185,000 (2)
Salary Remaining : $150,741
Salary Average : $185,000
Salary Average Remaining : $150,741
Connor Mackey $175,000 (2)
Salary Remaining : $142,593
Salary Average : $175,000
Salary Average Remaining : $142,593
Will Borgen $175,000 (3)
Salary Remaining : $142,593
Salary Average : $175,000
Salary Average Remaining : $142,593
Miikka Salomäki $175,000 (1)
Salary Remaining : $142,593
Salary Average : $175,000
Salary Average Remaining : $142,593
Mike Amadio $175,000 (1)
Salary Remaining : $142,593
Salary Average : $175,000
Salary Average Remaining : $142,593
Brent Pedersen $150,000 (2)
Salary Remaining : $122,222
Salary Average : $150,000
Salary Average Remaining : $122,222
Antoine Bibeau $150,000 (2)
Salary Remaining : $122,222
Salary Average : $150,000
Salary Average Remaining : $122,222
Sergei Telegin $140,000 (3)
Salary Remaining : $114,074
Salary Average : $140,000
Salary Average Remaining : $114,074
Hardy Häman Aktell $135,000 (1)
Salary Remaining : $110,000
Salary Average : $135,000
Salary Average Remaining : $110,000
Zach Sanford $115,000 (2)
Salary Remaining : $93,704
Salary Average : $115,000
Salary Average Remaining : $93,704
Jamie Oleksiak $110,000 (1)
Salary Remaining : $89,630
Salary Average : $110,000
Salary Average Remaining : $89,630
Jérémy Lauzon $110,000 (6)
Salary Remaining : $89,630
Salary Average : $110,000
Salary Average Remaining : $89,630
Cory Schneider $100,000 (1)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Adam Klapka $100,000 (1)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Nathan Légaré $95,000 (3)
Salary Remaining : $77,407
Salary Average : $95,000
Salary Average Remaining : $77,407
Nikita Okhotyuk $90,000 (1)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Viktor Neuchev $90,000 (2)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Vladimir Grudinin $85,000 (2)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Fabian Wagner $85,000 (3)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Vasili Atanasov $80,000 (3)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Danil Aimurzin $80,000 (3)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Nick Malik $80,000 (3)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
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$2,120,000
Farm Players Total Average Salaries$2,080,000
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Special Salary Cap Value$250,000
Pro Year To Date Expenses$17,329,077
Farm Year To Date Expenses$624,437
Pro Salary Cap Per Days$482,065
Pro Salary Cap To Date$16,700,002
Farm Salary Cap Per Days$11,005
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$85,697,700
Farm Estimated Season Revenue$6,409,838
Pro Remaining Season Days149
Pro Expenses Per Days$499,728
Pro Estimated Expenses$74,459,472
Farm Remaining Season Days154
Farm Expenses Per Days$19,153
Farm Estimated Expenses$2,949,562
Estimated Season Expenses$77,409,034
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$119,355,601
Projected Bank Account$134,054,105

Pro Players Salaries

Carey Price $10,500,000 (3)
-Salary Remaining : $8,502,717
-Salary Average : $10,500,000
-Salary Average Remaining : $8,502,717
William Nylander $8,500,000 (2)
-Salary Remaining : $6,883,152
-Salary Average : $7,750,000
-Salary Average Remaining : $6,275,815
Alexander Wennberg $8,000,000 (5)
-Salary Remaining : $6,478,261
-Salary Average : $8,000,000
-Salary Average Remaining : $6,478,261
Victor Hedman $8,000,000 (3)
-Salary Remaining : $6,478,261
-Salary Average : $8,000,000
-Salary Average Remaining : $6,478,261
Johnny Gaudreau $7,500,000 (3)
-Salary Remaining : $6,073,370
-Salary Average : $7,500,000
-Salary Average Remaining : $6,073,370
Sean Couturier $7,000,000 (2)
-Salary Remaining : $5,668,478
-Salary Average : $7,000,000
-Salary Average Remaining : $5,668,478
Roman Josi $6,750,000 (1)
-Salary Remaining : $5,466,033
-Salary Average : $6,750,000
-Salary Average Remaining : $5,466,033
Andre Burakovsky $5,500,000 (1)
-Salary Remaining : $4,453,804
-Salary Average : $5,500,000
-Salary Average Remaining : $4,453,804
Mikhail Sergachev $5,400,000 (4)
-Salary Remaining : $4,372,826
-Salary Average : $5,400,000
-Salary Average Remaining : $4,372,826
Jacob De La Rose $4,300,000 (5)
-Salary Remaining : $3,482,065
-Salary Average : $4,300,000
-Salary Average Remaining : $3,482,065
Erik Cernak $3,600,000 (2)
-Salary Remaining : $2,915,217
-Salary Average : $3,600,000
-Salary Average Remaining : $2,915,217
Jordan Staal $3,000,000 (3)
-Salary Remaining : $2,429,348
-Salary Average : $3,000,000
-Salary Average Remaining : $2,429,348
Tom Wilson $2,850,000 (1)
-Salary Remaining : $2,307,880
-Salary Average : $2,850,000
-Salary Average Remaining : $2,307,880
Adam Lowry $2,000,000 (5)
-Salary Remaining : $1,619,565
-Salary Average : $2,000,000
-Salary Average Remaining : $1,619,565
Cole Caufield $950,000 (2)
-Salary Remaining : $769,293
-Salary Average : $950,000
-Salary Average Remaining : $769,293
Kaiden Guhle $950,000 (2)
-Salary Remaining : $769,293
-Salary Average : $950,000
-Salary Average Remaining : $769,293
Thomas Harley $950,000 (3)
-Salary Remaining : $769,293
-Salary Average : $950,000
-Salary Average Remaining : $769,293
Mason McTavish $950,000 (2)
-Salary Remaining : $769,293
-Salary Average : $950,000
-Salary Average Remaining : $769,293
Quinton Byfield $950,000 (3)
-Salary Remaining : $769,293
-Salary Average : $950,000
-Salary Average Remaining : $769,293
Artem Anisimov $900,000 (1)
-Salary Remaining : $728,804
-Salary Average : $900,000
-Salary Average Remaining : $728,804
Philipp Grubauer $900,000 (1)
-Salary Remaining : $728,804
-Salary Average : $900,000
-Salary Average Remaining : $728,804
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 : $114,074
Salary Average : $140,000
Salary Average Remaining : $114,074
Dmitry Zavgorodniy $120,000 (1)
Salary Remaining : $97,778
Salary Average : $120,000
Salary Average Remaining : $97,778
Hudson Elynuik $110,000 (1)
Salary Remaining : $89,630
Salary Average : $110,000
Salary Average Remaining : $89,630
Jimmy Vesey $100,000 (1)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Mason Shaw $95,000 (1)
Salary Remaining : $77,407
Salary Average : $95,000
Salary Average Remaining : $77,407
Liam Foudy $95,000 (1)
Salary Remaining : $77,407
Salary Average : $50,000
Salary Average Remaining : $40,741
Bode Wilde $95,000 (1)
Salary Remaining : $77,407
Salary Average : $95,000
Salary Average Remaining : $77,407
Brandon McMillan $90,000 (1)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Colby Cohen $90,000 (1)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Ben Chiarot $90,000 (1)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Artemi Knyazev $90,000 (1)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Kristian Tanus $90,000 (1)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Markus Nurmi $90,000 (1)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Alexander Edler $90,000 (1)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Alexander Pashin $90,000 (3)
Salary Remaining : $73,333
Salary Average : $90,000
Salary Average Remaining : $73,333
Valentin Nussbaumer $85,000 (1)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Lias Andersson $85,000 (1)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Simon Gnyp $80,000 (1)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Zachary Fucale $80,000 (3)
Salary Remaining : $65,185
Salary Average : $85,000
Salary Average Remaining : $69,259
Josh Manson $80,000 (1)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Luke Henman $80,000 (1)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Louis Domingue $80,000 (2)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Greg Pateryn $75,000 (1)
Salary Remaining : $61,111
Salary Average : $75,000
Salary Average Remaining : $61,111
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$2,305,000
Farm Players Total Average Salaries$2,305,000
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Special Salary Cap Value$300,000
Pro Year To Date Expenses$16,601,366
Farm Year To Date Expenses$605,044
Pro Salary Cap Per Days$458,696
Pro Salary Cap To Date$16,030,700
Farm Salary Cap Per Days$12,196
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$83,206,068
Farm Estimated Season Revenue$2,937,000
Pro Remaining Season Days149
Pro Expenses Per Days$475,000
Pro Estimated Expenses$70,775,000
Farm Remaining Season Days154
Farm Expenses Per Days$17,487
Farm Estimated Expenses$2,692,998
Estimated Season Expenses$73,467,998
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$112,132,128
Projected Bank Account$124,807,198

Pro Players Salaries

Tyler Seguin $8,500,000 (2)
-Salary Remaining : $6,883,152
-Salary Average : $8,500,000
-Salary Average Remaining : $6,883,152
Taylor Hall $8,250,000 (1)
-Salary Remaining : $6,680,707
-Salary Average : $8,250,000
-Salary Average Remaining : $6,680,707
Ryan Johansen $7,500,000 (1)
-Salary Remaining : $6,073,370
-Salary Average : $7,500,000
-Salary Average Remaining : $6,073,370
Kevin Fiala $7,500,000 (5)
-Salary Remaining : $6,073,370
-Salary Average : $7,500,000
-Salary Average Remaining : $6,073,370
Vyacheslav Voynov $7,000,000 (2)
-Salary Remaining : $5,668,478
-Salary Average : $7,000,000
-Salary Average Remaining : $5,668,478
Brady Skjei $6,500,000 (5)
-Salary Remaining : $5,263,587
-Salary Average : $6,500,000
-Salary Average Remaining : $5,263,587
Émile Poirier $6,250,000 (2)
-Salary Remaining : $5,061,141
-Salary Average : $6,250,000
-Salary Average Remaining : $5,061,141
Brendan Lemieux $4,700,000 (5)
-Salary Remaining : $3,805,978
-Salary Average : $4,700,000
-Salary Average Remaining : $3,805,978
Dillon Heatherington $3,900,000 (2)
-Salary Remaining : $3,158,152
-Salary Average : $3,900,000
-Salary Average Remaining : $3,158,152
Keith Yandle $3,000,000 (1)
-Salary Remaining : $2,429,348
-Salary Average : $3,000,000
-Salary Average Remaining : $2,429,348
Jakub Voracek $2,500,000 (2)
-Salary Remaining : $2,024,457
-Salary Average : $2,500,000
-Salary Average Remaining : $2,024,457
Connor Carrick $2,500,000 (1)
-Salary Remaining : $2,024,457
-Salary Average : $2,500,000
-Salary Average Remaining : $2,024,457
Jake Dotchin $2,500,000 (4)
-Salary Remaining : $2,024,457
-Salary Average : $2,500,000
-Salary Average Remaining : $2,024,457
Nicolas Roy $2,400,000 (3)
-Salary Remaining : $1,943,478
-Salary Average : $2,400,000
-Salary Average Remaining : $1,943,478
Ken Appleby $2,000,000 (1)
-Salary Remaining : $1,619,565
-Salary Average : $2,000,000
-Salary Average Remaining : $1,619,565
Tyler Bunz $1,850,000 (1)
-Salary Remaining : $1,498,098
-Salary Average : $1,850,000
-Salary Average Remaining : $1,498,098
Vitali Kravtsov $1,500,000 (2)
-Salary Remaining : $1,214,674
-Salary Average : $1,500,000
-Salary Average Remaining : $1,214,674
Kiefer Sherwood $1,400,000 (2)
-Salary Remaining : $1,133,696
-Salary Average : $1,400,000
-Salary Average Remaining : $1,133,696
Joseph Blandisi $1,100,000 (3)
-Salary Remaining : $890,761
-Salary Average : $1,100,000
-Salary Average Remaining : $890,761
Magnus Paajarvi $1,000,000 (1)
-Salary Remaining : $809,783
-Salary Average : $1,000,000
-Salary Average Remaining : $809,783
Andrew Hammond $850,000 (1)
-Salary Remaining : $688,315
-Salary Average : $850,000
-Salary Average Remaining : $688,315
Marc Staal $850,000 (1)
-Salary Remaining : $688,315
-Salary Average : $850,000
-Salary Average Remaining : $688,315
Reilly Smith $850,000 (1)
-Salary Remaining : $688,315
-Salary Average : $850,000
-Salary Average Remaining : $688,315
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 : $142,593
Salary Average : $175,000
Salary Average Remaining : $142,593
Skyler McKenzie $160,000 (2)
Salary Remaining : $130,370
Salary Average : $160,000
Salary Average Remaining : $130,370
Sheldon Dries $150,000 (1)
Salary Remaining : $122,222
Salary Average : $150,000
Salary Average Remaining : $122,222
Marcus Björk $150,000 (2)
Salary Remaining : $122,222
Salary Average : $150,000
Salary Average Remaining : $122,222
Anders Lindback $125,000 (1)
Salary Remaining : $101,852
Salary Average : $125,000
Salary Average Remaining : $101,852
Taylor Ward $120,000 (2)
Salary Remaining : $97,778
Salary Average : $120,000
Salary Average Remaining : $97,778
Dylan Olsen $110,000 (2)
Salary Remaining : $89,630
Salary Average : $110,000
Salary Average Remaining : $89,630
Conor Sheary $100,000 (2)
Salary Remaining : $81,481
Salary Average : $100,000
Salary Average Remaining : $81,481
Darcy Kuemper $95,000 (1)
Salary Remaining : $77,407
Salary Average : $95,000
Salary Average Remaining : $77,407
Sam Jardine $95,000 (1)
Salary Remaining : $77,407
Salary Average : $95,000
Salary Average Remaining : $77,407
Kevin Roy $95,000 (2)
Salary Remaining : $77,407
Salary Average : $95,000
Salary Average Remaining : $77,407
Tyler Cuma $95,000 (1)
Salary Remaining : $77,407
Salary Average : $95,000
Salary Average Remaining : $77,407
Brayden Tracey $85,000 (3)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Taylor Doherty $85,000 (2)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Kai Uchacz $85,000 (3)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Daniil Zharkov $85,000 (1)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Matt Schmalz $85,000 (2)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Nick Baptiste $85,000 (2)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Jonathon Blum $85,000 (1)
Salary Remaining : $69,259
Salary Average : $85,000
Salary Average Remaining : $69,259
Ilya Usov $80,000 (3)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Florian Elias $80,000 (1)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
Josh Williams $80,000 (3)
Salary Remaining : $65,185
Salary Average : $80,000
Salary Average Remaining : $65,185
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 $91,153,357 $79,875,004 $9,125,046 $10,874,954 212748
Boston Bruins $54,731,196 $87,824,936 $1,175,114 $18,824,886 202646
Buffalo Sabres $77,787,814 $81,642,517 $7,357,533 $12,642,467 212142
Calgary Flames $56,141,267 $88,914,930 $85,120 $19,914,880 222345
Carolina Hurricanes $112,998,506 $72,125,088 $16,874,962 $3,125,038 222648
Chicago Blackhawks $188,048,459 $79,942,183 $9,057,867 $10,942,133 232649
Colorado Avalanche $85,130,293 $75,099,936 $13,900,114 $6,099,886 232043
Columbus Blue Jackets $224,025,748 $83,764,057 $5,235,993 $14,764,007 212748
Dallas Stars $152,467,825 $82,928,859 $6,071,191 $13,928,809 212647
Detroit Red Wings $95,293,627 $86,399,992 $2,600,058 $17,399,942 202545
Edmonton Oilers $32,491,653 $77,505,121 $11,494,929 $8,505,071 222648
Florida Panthers $118,767,871 $88,248,284 $751,766 $19,248,234 212748
Los Angeles Kings $185,013,288 $87,268,483 $1,731,567 $18,268,433 232649
Minnesota Wild ($5,815,365) $84,824,952 $4,175,098 $15,824,902 232548
Montreal Canadiens $328,453,381 $86,831,053 $2,168,997 $17,831,003 202747
Nashville Predators $76,140,365 $87,950,008 $1,050,042 $18,949,958 222345
New Jersey Devils $88,478,926 $81,313,088 $7,686,962 $12,313,038 222345
New York Islanders $17,543,432 $80,868,419 $8,131,631 $11,868,369 222446
New York Rangers $159,357,773 $88,174,992 $825,058 $19,174,942 202444
Ottawa Senators $107,109,341 $87,352,162 $1,647,888 $18,352,112 222648
Philadelphia Flyers $368,219,122 $75,370,748 $13,629,302 $6,370,698 252449
Pittsburgh Penguins $689,334,009 $88,883,392 $116,658 $19,883,342 232649
Quebec Nordiques $213,400,626 $88,662,114 $337,936 $19,662,064 212546
San Jose Sharks $303,193,547 $88,306,027 $694,023 $19,305,977 212647
Seattle Kraken $158,378,941 $83,051,678 $5,948,372 $14,051,628 232245
St. Louis Blues $507,822,491 $74,058,927 $14,941,123 $5,058,877 232346
Tampa Bay Lightning $349,591,366 $79,825,032 $9,175,018 $10,824,982 232245
Toronto Maple Leafs $117,861,595 $83,700,072 $5,299,978 $14,700,022 212142
Utah Hockey Club $130,436,889 $83,962,622 $5,037,428 $14,962,572 222648
Vancouver Canucks $390,356,933 $79,349,406 $9,650,644 $10,349,356 222648
Vegas Golden Knights $112,555,374 $82,304,650 $6,695,400 $13,304,600 212546
Washington Capitals $119,355,601 $88,777,687 $222,363 $19,777,637 212344
Winnipeg Jets $112,132,128 $84,676,404 $4,323,646 $15,676,354 232245