Login

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 5724 - $58 - 5,676 - 99.16%
Level 2: 4770 - $40 - 4,770 - 100.00%
Level 3: 1908 - $27 - 1,761 - 92.32%
Level 4: 3816 - $18 - 3,777 - 98.97%
Luxury : 956 - $148 - 952 - 99.62%
Total Capacity :17174
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %16,936 - 98.62%
Average Income per Game$1,110,374
Year to Date Revenue$27,759,351
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$56,668,289
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$6,375,000
Pro Year To Date Expenses$40,948,862
Farm Year To Date Expenses$13,413
Pro Salary Cap To Date$39,735,096
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,765,985
Farm Estimated Season Revenue$0
Pro Remaining Season Days80
Pro Expenses Per Days$291,675
Pro Estimated Expenses$23,334,000
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$23,334,000
Estimated Season Salary Cap$69,240,016
Estimate Under Maximum Salary Cap of $88,000,000$18,759,984
Estimate Over Minimum Salary Cap of $65,000,000 $4,240,016
Current Bank Account$20,617,209
Projected Bank Account$15,049,194

Pro Players Salaries

Jeff Skinner (1 Way Contract) $6,786,290 (1)
-Salary Remaining : $2,769,914
-Salary Average Remaining : $2,769,914
Tristan Jarry $5,000,000 (3)
-Salary Remaining : $2,040,816
-Salary Average Remaining : $2,040,816
Joonas Korpisalo $4,107,000 (3)
-Salary Remaining : $1,676,327
-Salary Average Remaining : $1,676,327
Robby Fabbri (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $1,632,653
-Salary Average Remaining : $1,632,653
Ilya Lyubushkin (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $1,224,490
-Salary Average Remaining : $1,224,490
Tyler Johnson (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $1,224,490
-Salary Average Remaining : $1,224,490
Brett Kulak (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $1,224,490
-Salary Average Remaining : $1,224,490
Dante Fabbro (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $1,020,408
-Salary Average Remaining : $285,714
Connor Brown (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $1,020,408
-Salary Average Remaining : $1,020,408
Sean Kuraly (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $1,020,408
-Salary Average Remaining : $1,020,408
Cody Glass (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $918,367
-Salary Average Remaining : $918,367
Sam Steel (1 Way Contract) $2,100,000 (4)
-Salary Remaining : $857,143
-Salary Average Remaining : $857,143
Jesse Puljujarvi $1,999,999 (1)
-Salary Remaining : $816,326
-Salary Average Remaining : $816,326
Joseph Veleno $1,900,000 (1)
-Salary Remaining : $775,510
-Salary Average Remaining : $285,714
Sonny Milano $1,900,000 (2)
-Salary Remaining : $775,510
-Salary Average Remaining : $285,714
Christian Fischer $1,850,000 (1)
-Salary Remaining : $755,102
-Salary Average Remaining : $285,714
Jordan Spence $1,600,000 (2)
-Salary Remaining : $653,061
-Salary Average Remaining : $653,061
Evgenii Dadonov $1,500,000 (3)
-Salary Remaining : $612,245
-Salary Average Remaining : $612,245
Nathan Bastian $1,300,000 (1)
-Salary Remaining : $530,612
-Salary Average Remaining : $285,714
Pierre-Olivier Joseph $1,200,000 (1)
-Salary Remaining : $489,796
-Salary Average Remaining : $489,796
Kyle Burroughs $950,000 (1)
-Salary Remaining : $387,755
-Salary Average Remaining : $387,755
Troy Grosenick $950,000 (1)
-Salary Remaining : $387,755
-Salary Average Remaining : $387,755
Lane Pederson $775,000 (1)
-Salary Remaining : $316,327
-Salary Average Remaining : $316,327
Total Pro Players23
Salary Commitment
Year 2024 : $56,668,289
Year 2025 : $21,707,000
Year 2026 : $18,207,000
Year 2027 : $4,600,000
Salary Average Commitment
Year 2024 : $50,718,289
Year 2025 : $20,507,000
Year 2026 : $18,207,000
Year 2027 : $4,600,000
Salary Cap with 1 Way Contract
Year 2024 : $56,668,289
Year 2025 : $21,707,000
Year 2026 : $18,207,000
Year 2027 : $4,600,000

Farm Players Salaries

Olivier Rodrigue $157,500 (2)
Salary Remaining : $157,500
Salary Average Remaining : $157,500
Scott Perunovich $130,000 (1)
Salary Remaining : $130,000
Salary Average Remaining : $130,000
Reilly Walsh $110,000 (1)
Salary Remaining : $110,000
Salary Average Remaining : $110,000
Noah Philp $100,000 (2)
Salary Remaining : $100,000
Salary Average Remaining : $100,000
James Hamblin $99,000 (2)
Salary Remaining : $99,000
Salary Average Remaining : $99,000
Maximus Wanner $95,000 (2)
Salary Remaining : $95,000
Salary Average Remaining : $95,000
Mike Benning $91,667 (2)
Salary Remaining : $91,667
Salary Average Remaining : $91,667
Sebastian Cossa $86,333 (3)
Salary Remaining : $86,333
Salary Average Remaining : $86,333
Fabian Lysell $86,333 (2)
Salary Remaining : $86,333
Salary Average Remaining : $106,500
Zach Solow $85,000 (1)
Salary Remaining : $85,000
Salary Average Remaining : $85,000
Justin Sourdif $84,967 (2)
Salary Remaining : $84,967
Salary Average Remaining : $84,967
Adam Sykora $80,667 (3)
Salary Remaining : $80,667
Salary Average Remaining : $80,667
Jasper Weatherby $80,000 (1)
Salary Remaining : $80,000
Salary Average Remaining : $80,000
Total Farm Players13
Salary Commitment
Year 2024 : $1,286,467
Year 2025 : $881,467
Year 2026 : $167,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,306,634
Year 2025 : $901,634
Year 2026 : $167,000
Year 2027 : $0

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 3000 - $65 - 3,000 - 100.00%
Level 2: 4879 - $43 - 4,188 - 85.83%
Level 3: 1951 - $24 - 1,942 - 99.52%
Level 4: 3903 - $18 - 3,752 - 96.12%
Luxury : 977 - $163 - 823 - 84.28%
Total Capacity :14710
Farm
Farm Level 1: 2000 - $31 - 0 - 0.00%
Farm Level 2: 1000 - $16 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %13,704 - 93.16%
Average Income per Game$893,925
Year to Date Revenue$23,242,051
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$79,825,002
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$1,317,500
Pro Year To Date Expenses$46,473,768
Farm Year To Date Expenses$9,972
Pro Salary Cap To Date$45,927,857
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,408,876
Farm Estimated Season Revenue$0
Pro Remaining Season Days80
Pro Expenses Per Days$409,821
Pro Estimated Expenses$32,785,680
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$32,785,680
Estimated Season Salary Cap$78,969,837
Estimate Under Maximum Salary Cap of $88,000,000$9,030,163
Estimate Over Minimum Salary Cap of $65,000,000 $13,969,837
Current Bank Account$9,812,451
Projected Bank Account($9,564,353)

Pro Players Salaries

David Perron (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $2,653,061
-Salary Average Remaining : $265,306
Ryan Graves (1 Way Contract) $6,250,000 (3)
-Salary Remaining : $2,551,020
-Salary Average Remaining : $816,327
Andrew Copp (1 Way Contract) $5,625,000 (3)
-Salary Remaining : $2,295,918
-Salary Average Remaining : $285,714
Andre Burakovsky (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $2,244,898
-Salary Average Remaining : $285,714
Elvis Merzlikins $5,400,000 (2)
-Salary Remaining : $2,204,082
-Salary Average Remaining : $265,306
Blake Wheeler (1 Way Contract) $5,250,000 (1)
-Salary Remaining : $2,142,857
-Salary Average Remaining : $2,142,857
Jake Bean (1 Way Contract) $5,000,002 (1)
-Salary Remaining : $2,040,817
-Salary Average Remaining : $2,040,817
Ilya Mikheyev (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $1,938,776
-Salary Average Remaining : $285,714
Dominik Kubalik (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $1,836,735
-Salary Average Remaining : $285,714
Alex Iafallo (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $1,632,653
-Salary Average Remaining : $1,632,653
Max Pacioretty (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $1,428,571
-Salary Average Remaining : $1,428,571
Brock McGinn (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $1,122,449
-Salary Average Remaining : $285,714
James Reimer $2,500,000 (2)
-Salary Remaining : $1,020,408
-Salary Average Remaining : $1,020,408
Conor Garland (1 Way Contract) $2,300,000 (3)
-Salary Remaining : $938,776
-Salary Average Remaining : $285,714
Arthur Kaliyev (1 Way Contract) $2,200,000 (3)
-1 Way Contract Salary Cap : $2,200,000
-Salary Remaining : $897,959
-Salary Average Remaining : $285,714
Logan Stanley (Out of Payroll) $2,100,000 (1)
-Salary Remaining : $857,143
-Salary Average Remaining : $857,143
Tyler Motte (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $816,327
-Salary Average Remaining : $265,306
Martin Jones $2,000,000 (1)
-Salary Remaining : $816,327
-Salary Average Remaining : $816,327
Jacob Bernard-Docker $1,700,000 (2)
-Salary Remaining : $693,878
-Salary Average Remaining : $285,714
Brandon Duhaime $1,650,000 (1)
-Salary Remaining : $673,469
-Salary Average Remaining : $673,469
Tyson Jost $1,500,000 (2)
-Salary Remaining : $612,245
-Salary Average Remaining : $612,245
Joel Kiviranta $1,000,000 (2)
-Salary Remaining : $408,163
-Salary Average Remaining : $408,163
Ryan Johnson $950,000 (2)
-Salary Remaining : $387,755
-Salary Average Remaining : $285,714
Maxime Lajoie $900,000 (1)
-Salary Remaining : $367,347
-Salary Average Remaining : $367,347
Total Pro Players24
Salary Commitment
Year 2024 : $79,825,002
Year 2025 : $45,175,000
Year 2026 : $21,875,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $39,650,002
Year 2025 : $16,700,000
Year 2026 : $4,800,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $79,825,002
Year 2025 : $45,175,000
Year 2026 : $21,875,000
Year 2027 : $0

Farm Players Salaries

Oliver Wahlstrom $160,000 (1)
Salary Remaining : $160,000
Salary Average Remaining : $160,000
Kieffer Bellows $100,000 (1)
Salary Remaining : $100,000
Salary Average Remaining : $100,000
Jakub Zboril $100,000 (3)
Salary Remaining : $100,000
Salary Average Remaining : $100,000
Nico Daws $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $70,000
Adam Scheel $95,000 (2)
Salary Remaining : $95,000
Salary Average Remaining : $95,000
Artem Guryev $95,000 (2)
Salary Remaining : $95,000
Salary Average Remaining : $70,000
Maxence Guenette $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $70,000
Jakob Pelletier $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $95,000
Adam Raska $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $70,000
Peyton Krebs $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $89,417
Jiri Kulich $91,833 (2)
Salary Remaining : $91,833
Salary Average Remaining : $95,000
Joakim Kemell $88,667 (3)
Salary Remaining : $88,667
Salary Average Remaining : $88,667
Antonio Stranges $84,667 (2)
Salary Remaining : $84,667
Salary Average Remaining : $70,000
Total Farm Players13
Salary Commitment
Year 2024 : $1,290,167
Year 2025 : $555,167
Year 2026 : $188,667
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,173,084
Year 2025 : $518,667
Year 2026 : $188,667
Year 2027 : $0

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 6230 - $63 - 5,248 - 84.23%
Level 2: 5191 - $40 - 5,046 - 97.21%
Level 3: 2076 - $23 - 2,047 - 98.61%
Level 4: 4153 - $15 - 4,071 - 98.03%
Luxury : 1040 - $163 - 844 - 81.11%
Total Capacity :18690
Farm
Farm Level 1: 2000 - $34 - 0 - 0.00%
Farm Level 2: 1000 - $14 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %17,255 - 92.32%
Average Income per Game$1,112,664
Year to Date Revenue$26,703,943
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$70,784,083
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$42,077,535
Farm Year To Date Expenses$2,556
Pro Salary Cap To Date$40,842,285
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,915,293
Farm Estimated Season Revenue$0
Pro Remaining Season Days80
Pro Expenses Per Days$363,694
Pro Estimated Expenses$29,095,520
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$29,095,520
Estimated Season Salary Cap$69,733,725
Estimate Under Maximum Salary Cap of $88,000,000$18,266,275
Estimate Over Minimum Salary Cap of $65,000,000 $4,733,725
Current Bank Account($12,776,153)
Projected Bank Account($22,956,380)

Pro Players Salaries

Brayden Point (1 Way Contract) $9,500,000 (2)
-Salary Remaining : $3,877,551
-Salary Average Remaining : $265,306
Philipp Grubauer $7,000,000 (1)
-Salary Remaining : $2,857,143
-Salary Average Remaining : $2,857,143
Anders Lee (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $2,448,980
-Salary Average Remaining : $2,448,980
Josh Anderson (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $2,244,898
-Salary Average Remaining : $2,244,898
Olli Maatta (1 Way Contract) $4,400,000 (2)
-Salary Remaining : $1,795,918
-Salary Average Remaining : $265,306
Connor Murphy (1 Way Contract) $4,400,000 (2)
-Salary Remaining : $1,795,918
-Salary Average Remaining : $265,306
Matt Murray $4,333,333 (1)
-Salary Remaining : $1,768,707
-Salary Average Remaining : $1,768,707
Brandon Carlo (1 Way Contract) $4,100,000 (2)
-Salary Remaining : $1,673,469
-Salary Average Remaining : $265,306
Brian Dumoulin (1 Way Contract) $4,100,000 (1)
-Salary Remaining : $1,673,469
-Salary Average Remaining : $285,714
Pius Suter (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $1,632,653
-Salary Average Remaining : $1,632,653
Lawson Crouse (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $1,428,571
-Salary Average Remaining : $265,306
Jan Rutta (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $1,122,449
-Salary Average Remaining : $1,122,449
Nico Sturm $1,750,000 (2)
-Salary Remaining : $714,286
-Salary Average Remaining : $714,286
Haydn Fleury $1,500,000 (1)
-Salary Remaining : $612,245
-Salary Average Remaining : $612,245
Philipp Kurashev $1,000,000 (1)
-Salary Remaining : $408,163
-Salary Average Remaining : $285,714
Zach Benson $950,000 (3)
-Salary Remaining : $387,755
-Salary Average Remaining : $387,755
Matt Nieto $900,000 (1)
-Salary Remaining : $367,347
-Salary Average Remaining : $285,714
Sean Farrell $897,500 (2)
-Salary Remaining : $366,327
-Salary Average Remaining : $285,714
Benoit-Olivier Groulx $863,250 (1)
-Salary Remaining : $352,347
-Salary Average Remaining : $285,714
Michael Pezzetta $850,000 (1)
-Salary Remaining : $346,939
-Salary Average Remaining : $285,714
Samuel Knazko $847,500 (2)
-Salary Remaining : $345,918
-Salary Average Remaining : $368,367
Daniil Gushchin $828,333 (2)
-Salary Remaining : $338,095
-Salary Average Remaining : $368,367
Logan Stankoven $814,167 (3)
-Salary Remaining : $332,313
-Salary Average Remaining : $332,313
Total Pro Players23
Salary Commitment
Year 2024 : $70,784,083
Year 2025 : $41,237,500
Year 2026 : $1,764,167
Year 2027 : $0
Salary Average Commitment
Year 2024 : $43,852,500
Year 2025 : $21,369,167
Year 2026 : $1,764,167
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $70,784,083
Year 2025 : $41,237,500
Year 2026 : $1,764,167
Year 2027 : $0

Farm Players Salaries

Jakub Skarek $86,000 (1)
Salary Remaining : $86,000
Salary Average Remaining : $70,000
Tyler Tullio $82,333 (2)
Salary Remaining : $82,333
Salary Average Remaining : $83,333
Jacob Ingham $81,833 (1)
Salary Remaining : $81,833
Salary Average Remaining : $70,000
Total Farm Players3
Salary Commitment
Year 2024 : $250,166
Year 2025 : $82,333
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $223,333
Year 2025 : $83,333
Year 2026 : $0
Year 2027 : $0

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameSaddledome
Level 1: 6429 - $54 - 6,024 - 93.70%
Level 2: 5358 - $34 - 4,723 - 88.15%
Level 3: 2143 - $24 - 1,910 - 89.14%
Level 4: 4286 - $14 - 3,851 - 89.85%
Luxury : 1073 - $99 - 974 - 90.73%
Total Capacity :19289
Farm
Farm Level 1: 2000 - $50 - 0 - 0.00%
Farm Level 2: 1000 - $20 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %17,482 - 90.63%
Average Income per Game$1,115,877
Year to Date Revenue$26,781,050
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$85,441,980
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$50,208,180
Farm Year To Date Expenses$14,481
Pro Salary Cap To Date$48,224,753
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,969,910
Farm Estimated Season Revenue$0
Pro Remaining Season Days80
Pro Expenses Per Days$438,479
Pro Estimated Expenses$35,078,320
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$35,078,320
Estimated Season Salary Cap$83,098,993
Estimate Under Maximum Salary Cap of $88,000,000$4,901,007
Estimate Over Minimum Salary Cap of $65,000,000 $18,098,993
Current Bank Account($16,332,529)
Projected Bank Account($32,440,939)

Pro Players Salaries

Mathew Barzal (1 Way Contract) $9,150,000 (3)
-Salary Remaining : $3,734,694
-Salary Average Remaining : $3,734,694
Dylan Larkin (1 Way Contract) $8,700,000 (3)
-Salary Remaining : $3,551,020
-Salary Average Remaining : $3,551,020
David Pastrnak (1 Way Contract) $8,118,642 (2)
-Salary Remaining : $3,313,731
-Salary Average Remaining : $3,313,731
Andrei Svechnikov (1 Way Contract) $7,750,000 (2)
-Salary Remaining : $3,163,265
-Salary Average Remaining : $3,163,265
Ivan Provorov (1 Way Contract) $6,750,000 (1)
-Salary Remaining : $2,755,102
-Salary Average Remaining : $2,755,102
Dmitry Orlov (1 Way Contract) $6,666,666 (3)
-Salary Remaining : $2,721,088
-Salary Average Remaining : $2,721,088
Brandon Hagel (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $2,653,061
-Salary Average Remaining : $2,653,061
Mikael Backlund (1 Way Contract) $5,350,000 (2)
-Salary Remaining : $2,183,673
-Salary Average Remaining : $2,183,673
Valeri Nichushkin (1 Way Contract) $5,000,005 (2)
-Salary Remaining : $2,040,818
-Salary Average Remaining : $265,306
David Savard (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $1,836,735
-Salary Average Remaining : $1,836,735
Nikita Zadorov (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $1,632,653
-Salary Average Remaining : $265,306
Ukko-Pekka Luukkonen $3,550,000 (1)
-Salary Remaining : $1,448,980
-Salary Average Remaining : $1,448,980
Ryan Poehling (Out of Payroll) $1,900,000 (2)
-Salary Remaining : $775,510
-Salary Average Remaining : $775,510
Daniil Tarasov $1,050,000 (1)
-Salary Remaining : $428,571
-Salary Average Remaining : $428,571
Lucas Condotta $1,045,000 (1)
-Salary Remaining : $426,531
-Salary Average Remaining : $285,714
Brandon Biro $1,017,500 (1)
-Salary Remaining : $415,306
-Salary Average Remaining : $415,306
Noah Juulsen $1,000,000 (1)
-Salary Remaining : $408,163
-Salary Average Remaining : $285,714
A.J. Greer $950,000 (1)
-Salary Remaining : $387,755
-Salary Average Remaining : $387,755
Brandon Scanlin $950,000 (2)
-Salary Remaining : $387,755
-Salary Average Remaining : $387,755
Alexander Alexeyev $925,000 (1)
-Salary Remaining : $377,551
-Salary Average Remaining : $377,551
Seth Jarvis $894,167 (1)
-Salary Remaining : $364,966
-Salary Average Remaining : $377,551
Justin Kirkland $800,000 (2)
-Salary Remaining : $326,531
-Salary Average Remaining : $326,531
Dryden Hunt $775,000 (1)
-Salary Remaining : $316,327
-Salary Average Remaining : $285,714
Total Pro Players23
Salary Commitment
Year 2024 : $87,341,980
Year 2025 : $64,885,313
Year 2026 : $31,016,666
Year 2027 : $6,500,000
Salary Average Commitment
Year 2024 : $78,952,808
Year 2025 : $57,185,308
Year 2026 : $31,016,666
Year 2027 : $6,500,000
Salary Cap with 1 Way Contract
Year 2024 : $87,341,980
Year 2025 : $64,885,313
Year 2026 : $31,016,666
Year 2027 : $6,500,000

Farm Players Salaries

Jeremy Davies $110,000 (1)
Salary Remaining : $110,000
Salary Average Remaining : $70,000
Georgi Romanov $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $70,000
Aidan Fulp $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $95,000
Isaac Belliveau $95,000 (2)
Salary Remaining : $95,000
Salary Average Remaining : $95,000
Frederic Brunet $86,000 (3)
Salary Remaining : $86,000
Salary Average Remaining : $86,000
Cross Hanas $85,917 (2)
Salary Remaining : $85,917
Salary Average Remaining : $85,917
Ozzy Wiesblatt $83,583 (2)
Salary Remaining : $83,583
Salary Average Remaining : $86,333
Tyson Hinds $82,944 (3)
Salary Remaining : $82,944
Salary Average Remaining : $70,000
Reece Newkirk $82,400 (1)
Salary Remaining : $82,400
Salary Average Remaining : $82,400
Vincent Iorio $81,417 (2)
Salary Remaining : $81,417
Salary Average Remaining : $89,417
Ben McCartney $81,333 (1)
Salary Remaining : $81,333
Salary Average Remaining : $81,333
Jonas Johansson $77,500 (3)
Salary Remaining : $77,500
Salary Average Remaining : $77,500
Jalen Luypen $77,500 (2)
Salary Remaining : $77,500
Salary Average Remaining : $77,500
Total Farm Players13
Salary Commitment
Year 2024 : $1,133,594
Year 2025 : $669,861
Year 2026 : $246,444
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,066,400
Year 2025 : $667,667
Year 2026 : $233,500
Year 2027 : $0

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 6226 - $65 - 4,987 - 80.10%
Level 2: 5188 - $40 - 5,000 - 96.38%
Level 3: 2075 - $28 - 1,701 - 81.98%
Level 4: 4151 - $17 - 4,030 - 97.09%
Luxury : 1040 - $150 - 1,017 - 97.76%
Total Capacity :18680
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %16,735 - 89.59%
Average Income per Game$1,133,738
Year to Date Revenue$28,343,457
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$85,349,393
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$50,077,114
Farm Year To Date Expenses$16,395
Pro Salary Cap To Date$47,030,437
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,139,812
Farm Estimated Season Revenue$0
Pro Remaining Season Days80
Pro Expenses Per Days$438,007
Pro Estimated Expenses$35,040,560
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$35,040,560
Estimated Season Salary Cap$81,866,917
Estimate Under Maximum Salary Cap of $88,000,000$6,133,083
Estimate Over Minimum Salary Cap of $65,000,000 $16,866,917
Current Bank Account$75,359,411
Projected Bank Account$58,458,663

Pro Players Salaries

Aleksander Barkov (1 Way Contract) $10,000,000 (2)
-Salary Remaining : $4,081,633
-Salary Average Remaining : $265,306
Marc-Andre Fleury $10,000,000 (4)
-Salary Remaining : $4,081,633
-Salary Average Remaining : $4,081,633
Jared Spurgeon (1 Way Contract) $7,575,000 (3)
-Salary Remaining : $3,091,837
-Salary Average Remaining : $3,091,837
Dylan Cozens (1 Way Contract) $7,100,000 (4)
-Salary Remaining : $2,897,959
-Salary Average Remaining : $285,714
Brett Pesce (1 Way Contract) $6,751,000 (4)
-Salary Remaining : $2,755,510
-Salary Average Remaining : $2,755,510
Alec Martinez (1 Way Contract) $5,700,000 (1)
-Salary Remaining : $2,326,531
-Salary Average Remaining : $285,714
Joel Eriksson Ek (1 Way Contract) $5,250,000 (1)
-Salary Remaining : $2,142,857
-Salary Average Remaining : $2,142,857
Jesperi Kotkaniemi (1 Way Contract) $4,820,000 (2)
-Salary Remaining : $1,967,347
-Salary Average Remaining : $265,306
Laurent Brossoit $3,300,000 (1)
-Salary Remaining : $1,346,939
-Salary Average Remaining : $1,346,939
Lars Eller (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $1,224,490
-Salary Average Remaining : $1,224,490
Jordan Greenway (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $1,224,490
-Salary Average Remaining : $265,306
Troy Stecher (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $1,224,490
-Salary Average Remaining : $1,224,490
Colton Sissons (1 Way Contract) $2,857,143 (2)
-Salary Remaining : $1,166,181
-Salary Average Remaining : $265,306
Calen Addison (1 Way Contract) $2,600,000 (1)
-Salary Remaining : $1,061,224
-Salary Average Remaining : $285,714
Isac Lundestrom (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $918,367
-Salary Average Remaining : $918,367
Zach Bogosian $1,250,000 (2)
-Salary Remaining : $510,204
-Salary Average Remaining : $510,204
Jimmy Vesey $1,200,000 (2)
-Salary Remaining : $489,796
-Salary Average Remaining : $285,714
Drake Caggiula $1,000,000 (1)
-Salary Remaining : $408,163
-Salary Average Remaining : $408,163
Mason Shaw $971,250 (1)
-Salary Remaining : $396,429
-Salary Average Remaining : $285,714
Connor Bedard $950,000 (3)
-Salary Remaining : $387,755
-Salary Average Remaining : $387,755
Alex Vlasic $925,000 (1)
-Salary Remaining : $377,551
-Salary Average Remaining : $265,306
Nils Lundkvist $925,000 (1)
-Salary Remaining : $377,551
-Salary Average Remaining : $265,306
Wyatt Johnston $925,000 (2)
-Salary Remaining : $377,551
-Salary Average Remaining : $408,333
Total Pro Players23
Salary Commitment
Year 2024 : $85,349,393
Year 2025 : $55,678,143
Year 2026 : $32,376,000
Year 2027 : $23,851,000
Salary Average Commitment
Year 2024 : $52,726,417
Year 2025 : $33,126,417
Year 2026 : $25,976,000
Year 2027 : $17,451,000
Salary Cap with 1 Way Contract
Year 2024 : $85,349,393
Year 2025 : $55,678,143
Year 2026 : $32,376,000
Year 2027 : $23,851,000

Farm Players Salaries

Tobias Bjornfot $102,000 (1)
Salary Remaining : $102,000
Salary Average Remaining : $70,000
Hardy Haman Aktell $99,750 (1)
Salary Remaining : $99,750
Salary Average Remaining : $70,000
Adam Beckman $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $95,000
Dysin Mayo $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $65,000
Kevin Mandolese $92,500 (1)
Salary Remaining : $92,500
Salary Average Remaining : $83,500
Kaeden Korczak $92,500 (1)
Salary Remaining : $92,500
Salary Average Remaining : $65,000
Drew Helleson $92,500 (1)
Salary Remaining : $92,500
Salary Average Remaining : $65,000
Jacob Perreault $92,500 (1)
Salary Remaining : $92,500
Salary Average Remaining : $92,500
Chase Stillman $86,333 (3)
Salary Remaining : $86,333
Salary Average Remaining : $86,333
Ryan Mast $85,056 (3)
Salary Remaining : $85,056
Salary Average Remaining : $85,056
Ryan Winterton $82,833 (3)
Salary Remaining : $82,833
Salary Average Remaining : $82,833
Francesco Arcuri $82,500 (3)
Salary Remaining : $82,500
Salary Average Remaining : $70,000
Gage Alexander $81,000 (2)
Salary Remaining : $81,000
Salary Average Remaining : $81,000
Jack Matier $80,167 (3)
Salary Remaining : $80,167
Salary Average Remaining : $80,167
Jon-Randall Avon $80,000 (3)
Salary Remaining : $80,000
Salary Average Remaining : $80,000
Total Farm Players15
Salary Commitment
Year 2024 : $1,339,639
Year 2025 : $577,889
Year 2026 : $496,889
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,171,389
Year 2025 : $565,389
Year 2026 : $484,389
Year 2027 : $0

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6833 - $57 - 6,007 - 87.91%
Level 2: 5693 - $34 - 5,233 - 91.91%
Level 3: 2277 - $20 - 2,148 - 94.35%
Level 4: 4555 - $10 - 4,434 - 97.35%
Luxury : 1142 - $155 - 929 - 81.33%
Total Capacity :20500
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %18,751 - 91.47%
Average Income per Game$1,083,311
Year to Date Revenue$28,166,090
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$88,325,000
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$51,783,615
Farm Year To Date Expenses$6,744
Pro Salary Cap To Date$50,463,980
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,249,667
Farm Estimated Season Revenue$0
Pro Remaining Season Days80
Pro Expenses Per Days$453,189
Pro Estimated Expenses$36,255,120
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$36,255,120
Estimated Season Salary Cap$84,780,300
Estimate Under Maximum Salary Cap of $88,000,000$3,219,700
Estimate Over Minimum Salary Cap of $65,000,000 $19,780,300
Current Bank Account$6,902,467
Projected Bank Account($13,102,986)

Pro Players Salaries

Ryan Johansen (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $3,265,306
-Salary Average Remaining : $3,265,306
Jason Robertson (1 Way Contract) $7,750,000 (2)
-Salary Remaining : $3,163,265
-Salary Average Remaining : $3,163,265
Jacob Markstrom $7,500,000 (2)
-Salary Remaining : $3,061,224
-Salary Average Remaining : $3,061,224
Jordan Eberle (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $2,448,980
-Salary Average Remaining : $2,448,980
Brandon Saad (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $2,448,980
-Salary Average Remaining : $2,448,980
Kevin Fiala (1 Way Contract) $5,600,000 (1)
-Salary Remaining : $2,285,714
-Salary Average Remaining : $2,285,714
Chandler Stephenson (1 Way Contract) $5,500,000 (4)
-Salary Remaining : $2,244,898
-Salary Average Remaining : $2,244,898
Charlie Coyle (1 Way Contract) $5,250,000 (2)
-Salary Remaining : $2,142,857
-Salary Average Remaining : $2,142,857
Ben Chiarot (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $2,040,816
-Salary Average Remaining : $2,040,816
Rasmus Sandin (1 Way Contract) $4,600,000 (4)
-Salary Remaining : $1,877,551
-Salary Average Remaining : $1,877,551
Ian Cole (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $1,632,653
-Salary Average Remaining : $1,632,653
Carson Soucy (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $1,428,571
-Salary Average Remaining : $1,428,571
Mario Ferraro (1 Way Contract) $3,250,000 (2)
-Salary Remaining : $1,326,531
-Salary Average Remaining : $1,326,531
Scott Laughton (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $1,224,490
-Salary Average Remaining : $1,224,490
Frederick Gaudreau (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $1,020,408
-Salary Average Remaining : $1,020,408
Jarred Tinordi (1 Way Contract) $2,250,000 (3)
-Salary Remaining : $918,367
-Salary Average Remaining : $918,367
Matthew Benning (Out of Payroll) $2,250,000 (2)
-Salary Remaining : $918,367
-Salary Average Remaining : $918,367
Dan Vladar $2,200,000 (1)
-Salary Remaining : $897,959
-Salary Average Remaining : $897,959
Bobby Brink (Out of Payroll) $2,000,000 (2)
-Salary Remaining : $816,327
-Salary Average Remaining : $816,327
Daniil Miromanov $1,250,000 (2)
-Salary Remaining : $510,204
-Salary Average Remaining : $510,204
Matthew Coronato $925,000 (3)
-Salary Remaining : $377,551
-Salary Average Remaining : $377,551
Total Pro Players21
Salary Commitment
Year 2024 : $88,325,000
Year 2025 : $69,525,000
Year 2026 : $23,275,000
Year 2027 : $10,100,000
Salary Average Commitment
Year 2024 : $88,325,000
Year 2025 : $69,525,000
Year 2026 : $23,275,000
Year 2027 : $10,100,000
Salary Cap with 1 Way Contract
Year 2024 : $88,325,000
Year 2025 : $69,525,000
Year 2026 : $23,275,000
Year 2027 : $10,100,000

Farm Players Salaries

Hunter Shepard $150,000 (2)
Salary Remaining : $150,000
Salary Average Remaining : $150,000
David Reinbacher $91,833 (3)
Salary Remaining : $91,833
Salary Average Remaining : $91,833
Daniil Misyul $86,750 (2)
Salary Remaining : $86,750
Salary Average Remaining : $86,750
Antti Tuomisto $86,750 (1)
Salary Remaining : $86,750
Salary Average Remaining : $86,750
Jakub Brabanec $82,833 (2)
Salary Remaining : $82,833
Salary Average Remaining : $82,833
Colten Ellis $77,500 (2)
Salary Remaining : $77,500
Salary Average Remaining : $77,500
Lucas Johansen $77,500 (1)
Salary Remaining : $77,500
Salary Average Remaining : $77,500
Total Farm Players7
Salary Commitment
Year 2024 : $653,166
Year 2025 : $488,916
Year 2026 : $91,833
Year 2027 : $0
Salary Average Commitment
Year 2024 : $653,166
Year 2025 : $488,916
Year 2026 : $91,833
Year 2027 : $0

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6002 - $61 - 5,793 - 96.52%
Level 2: 5001 - $36 - 4,936 - 98.70%
Level 3: 2000 - $26 - 1,955 - 97.73%
Level 4: 4001 - $19 - 3,629 - 90.70%
Luxury : 1003 - $155 - 856 - 85.37%
Total Capacity :18007
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %17,169 - 95.35%
Average Income per Game$1,130,062
Year to Date Revenue$29,381,609
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$101,801,488
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value($13,062,500)
Pro Year To Date Expenses$59,485,394
Farm Year To Date Expenses$22,491
Pro Salary Cap To Date$59,075,194
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,950,928
Farm Estimated Season Revenue$0
Pro Remaining Season Days80
Pro Expenses Per Days$521,946
Pro Estimated Expenses$41,755,680
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$41,755,680
Estimated Season Salary Cap$87,564,294
Estimate Under Maximum Salary Cap of $88,000,000$435,706
Estimate Over Minimum Salary Cap of $65,000,000 $22,564,294
Current Bank Account$14,273,330
Projected Bank Account($10,531,422)

Pro Players Salaries

John Tavares (1 Way Contract) $9,500,000 (1)
-Salary Remaining : $3,877,551
-Salary Average Remaining : $3,877,551
Darnell Nurse (1 Way Contract) $9,250,000 (2)
-Salary Remaining : $3,775,510
-Salary Average Remaining : $3,775,510
Sidney Crosby (1 Way Contract) $8,700,000 (1)
-Salary Remaining : $3,551,020
-Salary Average Remaining : $3,551,020
Logan Couture (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $3,265,306
-Salary Average Remaining : $3,265,306
Morgan Rielly (1 Way Contract) $7,500,000 (2)
-Salary Remaining : $3,061,224
-Salary Average Remaining : $3,061,224
Patrik Laine (1 Way Contract) $7,500,000 (2)
-Salary Remaining : $3,061,224
-Salary Average Remaining : $3,061,224
Clayton Keller (1 Way Contract) $7,150,000 (1)
-Salary Remaining : $2,918,367
-Salary Average Remaining : $2,918,367
Neal Pionk (1 Way Contract) $5,875,000 (1)
-Salary Remaining : $2,397,959
-Salary Average Remaining : $2,397,959
Sean Monahan (1 Way Contract) $5,750,000 (4)
-Salary Remaining : $2,346,939
-Salary Average Remaining : $2,346,939
T.J. Oshie (1 Way Contract) $5,750,000 (2)
-Salary Remaining : $2,346,939
-Salary Average Remaining : $2,346,939
Shea Theodore (1 Way Contract) $5,200,000 (1)
-Salary Remaining : $2,122,449
-Salary Average Remaining : $2,122,449
Dylan Strome (1 Way Contract) $4,201,488 (2)
-Salary Remaining : $1,714,893
-Salary Average Remaining : $1,714,893
Brenden Dillon (1 Way Contract) $3,900,000 (4)
-Salary Remaining : $1,591,837
-Salary Average Remaining : $1,591,837
Sergei Bobrovsky $3,000,000 (3)
-Salary Remaining : $1,224,490
-Salary Average Remaining : $1,224,490
Trent Frederic $1,700,000 (1)
-Salary Remaining : $693,878
-Salary Average Remaining : $693,878
Matt Grzelcyk $1,600,000 (4)
-Salary Remaining : $653,061
-Salary Average Remaining : $653,061
Mark Giordano $1,600,000 (2)
-Salary Remaining : $653,061
-Salary Average Remaining : $653,061
Anthony Stolarz $1,375,000 (1)
-Salary Remaining : $561,224
-Salary Average Remaining : $561,224
Alex Nedeljkovic $1,300,000 (3)
-Salary Remaining : $530,612
-Salary Average Remaining : $530,612
Brett Leason $1,200,000 (2)
-Salary Remaining : $489,796
-Salary Average Remaining : $489,796
Luke Glendening $1,000,000 (2)
-Salary Remaining : $408,163
-Salary Average Remaining : $408,163
Michael Carcone $750,000 (2)
-Salary Remaining : $306,122
-Salary Average Remaining : $306,122
Total Pro Players22
Salary Commitment
Year 2024 : $101,801,488
Year 2025 : $62,301,488
Year 2026 : $23,550,000
Year 2027 : $11,250,000
Salary Average Commitment
Year 2024 : $101,801,488
Year 2025 : $62,301,488
Year 2026 : $23,550,000
Year 2027 : $11,250,000
Salary Cap with 1 Way Contract
Year 2024 : $101,801,488
Year 2025 : $62,301,488
Year 2026 : $23,550,000
Year 2027 : $11,250,000

Farm Players Salaries

Mike Reilly $160,000 (4)
Salary Remaining : $160,000
Salary Average Remaining : $160,000
Simon Holmstrom $150,000 (2)
Salary Remaining : $150,000
Salary Average Remaining : $150,000
Emil Andrae $90,333 (2)
Salary Remaining : $90,333
Salary Average Remaining : $90,333
Emil Martinsen Lilleberg $87,000 (2)
Salary Remaining : $87,000
Salary Average Remaining : $87,000
Ville Ottavainen $86,750 (3)
Salary Remaining : $86,750
Salary Average Remaining : $86,750
Simon Lundmark $85,083 (1)
Salary Remaining : $85,083
Salary Average Remaining : $85,083
Juuso Parssinen $85,083 (1)
Salary Remaining : $85,083
Salary Average Remaining : $85,083
Adam Wilsby $84,250 (1)
Salary Remaining : $84,250
Salary Average Remaining : $84,250
Thomas Milic $84,167 (3)
Salary Remaining : $84,167
Salary Average Remaining : $84,167
Anttoni Honka $83,689 (2)
Salary Remaining : $83,689
Salary Average Remaining : $84,167
Pontus Holmberg $82,750 (1)
Salary Remaining : $82,750
Salary Average Remaining : $82,750
Nolan Allan $82,500 (3)
Salary Remaining : $82,500
Salary Average Remaining : $82,500
Henrik Tikkanen $82,375 (2)
Salary Remaining : $82,375
Salary Average Remaining : $82,375
Albert Johansson $82,000 (1)
Salary Remaining : $82,000
Salary Average Remaining : $82,000
Patrik Koch $77,500 (4)
Salary Remaining : $77,500
Salary Average Remaining : $77,500
Andre Lee $77,500 (4)
Salary Remaining : $77,500
Salary Average Remaining : $77,500
Filip Kral $77,500 (4)
Salary Remaining : $77,500
Salary Average Remaining : $77,500
Ivan Ivan $77,500 (2)
Salary Remaining : $77,500
Salary Average Remaining : $77,500
Mark Friedman $77,500 (1)
Salary Remaining : $77,500
Salary Average Remaining : $77,500
Mitchell Gibson $77,500 (4)
Salary Remaining : $77,500
Salary Average Remaining : $77,500
Joakim Ryan $77,500 (4)
Salary Remaining : $77,500
Salary Average Remaining : $77,500
Rodrigo Abols $77,500 (1)
Salary Remaining : $77,500
Salary Average Remaining : $77,500
Total Farm Players22
Salary Commitment
Year 2024 : $1,945,980
Year 2025 : $1,371,814
Year 2026 : $800,917
Year 2027 : $547,500
Salary Average Commitment
Year 2024 : $1,946,458
Year 2025 : $1,372,292
Year 2026 : $800,917
Year 2027 : $547,500

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6048 - $58 - 5,601 - 92.61%
Level 2: 5040 - $40 - 4,635 - 91.97%
Level 3: 2016 - $20 - 2,007 - 99.54%
Level 4: 4032 - $16 - 3,959 - 98.19%
Luxury : 1008 - $150 - 999 - 99.14%
Total Capacity :18144
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %17,202 - 94.81%
Average Income per Game$1,139,145
Year to Date Revenue$28,478,637
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$91,361,002
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value($2,750,000)
Pro Year To Date Expenses$52,294,755
Farm Year To Date Expenses$21,171
Pro Salary Cap To Date$51,930,980
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,226,328
Farm Estimated Season Revenue$0
Pro Remaining Season Days80
Pro Expenses Per Days$468,679
Pro Estimated Expenses$37,494,320
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$37,494,320
Estimated Season Salary Cap$86,471,220
Estimate Under Maximum Salary Cap of $88,000,000$1,528,780
Estimate Over Minimum Salary Cap of $65,000,000 $21,471,220
Current Bank Account$56,252,168
Projected Bank Account$36,984,176

Pro Players Salaries

Tomas Hertl (1 Way Contract) $8,137,500 (2)
-Salary Remaining : $3,321,429
-Salary Average Remaining : $3,321,429
Victor Hedman (1 Way Contract) $7,875,000 (1)
-Salary Remaining : $3,214,286
-Salary Average Remaining : $3,214,286
Nick Suzuki (1 Way Contract) $7,875,000 (3)
-Salary Remaining : $3,214,286
-Salary Average Remaining : $3,214,286
Mats Zuccarello (1 Way Contract) $7,500,000 (2)
-Salary Remaining : $3,061,224
-Salary Average Remaining : $3,061,224
Devon Toews (1 Way Contract) $7,250,000 (4)
-Salary Remaining : $2,959,184
-Salary Average Remaining : $2,959,184
Vincent Trocheck (1 Way Contract) $7,125,000 (2)
-Salary Remaining : $2,908,163
-Salary Average Remaining : $2,908,163
Vladimir Tarasenko (1 Way Contract) $6,050,000 (3)
-Salary Remaining : $2,469,388
-Salary Average Remaining : $2,469,388
Tyler Toffoli (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $2,448,980
-Salary Average Remaining : $2,448,980
Erik Gudbranson (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $2,244,898
-Salary Average Remaining : $2,244,898
Adrian Kempe (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $2,244,898
-Salary Average Remaining : $2,244,898
Dylan DeMelo (1 Way Contract) $5,500,000 (4)
-Salary Remaining : $2,244,898
-Salary Average Remaining : $2,244,898
Adam Larsson (1 Way Contract) $4,166,667 (1)
-Salary Remaining : $1,700,680
-Salary Average Remaining : $1,700,680
Jordan Staal (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $1,428,571
-Salary Average Remaining : $1,428,571
Morgan Geekie (1 Way Contract) $2,111,835 (1)
-Salary Remaining : $861,973
-Salary Average Remaining : $861,973
Jake Evans $1,700,000 (1)
-Salary Remaining : $693,878
-Salary Average Remaining : $693,878
Niko Mikkola $1,400,000 (1)
-Salary Remaining : $571,429
-Salary Average Remaining : $571,429
Joey Daccord $1,200,000 (1)
-Salary Remaining : $489,796
-Salary Average Remaining : $489,796
Clay Stevenson $1,045,000 (2)
-Salary Remaining : $426,531
-Salary Average Remaining : $426,531
Jujhar Khaira $1,000,000 (3)
-Salary Remaining : $408,163
-Salary Average Remaining : $408,163
Kirill Marchenko $925,000 (1)
-Salary Remaining : $377,551
-Salary Average Remaining : $377,551
Total Pro Players20
Salary Commitment
Year 2024 : $91,361,002
Year 2025 : $66,482,500
Year 2026 : $37,175,000
Year 2027 : $18,750,000
Salary Average Commitment
Year 2024 : $91,361,002
Year 2025 : $66,482,500
Year 2026 : $37,175,000
Year 2027 : $18,750,000
Salary Cap with 1 Way Contract
Year 2024 : $91,361,002
Year 2025 : $66,482,500
Year 2026 : $37,175,000
Year 2027 : $18,750,000

Farm Players Salaries

Nikolai Knyzhov $125,000 (1)
Salary Remaining : $125,000
Salary Average Remaining : $125,000
Adam Klapka $104,500 (2)
Salary Remaining : $104,500
Salary Average Remaining : $104,500
Raphael Lavoie $101,750 (2)
Salary Remaining : $101,750
Salary Average Remaining : $101,750
Samuel Mayer $95,000 (2)
Salary Remaining : $95,000
Salary Average Remaining : $95,000
Braden Schneider $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $95,000
Avery Hayes $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $95,000
Jaxsen Wiebe $95,000 (2)
Salary Remaining : $95,000
Salary Average Remaining : $95,000
Viliam Kmec $95,000 (3)
Salary Remaining : $95,000
Salary Average Remaining : $95,000
Daylan Kuefler $95,000 (2)
Salary Remaining : $95,000
Salary Average Remaining : $95,000
Tristen Nielsen $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $95,000
Jett Woo $94,692 (2)
Salary Remaining : $94,692
Salary Average Remaining : $94,692
Marat Khusnutdinov $92,500 (2)
Salary Remaining : $92,500
Salary Average Remaining : $92,500
Wyatt Kaiser $91,667 (2)
Salary Remaining : $91,667
Salary Average Remaining : $91,667
William Stromgren $90,100 (3)
Salary Remaining : $90,100
Salary Average Remaining : $90,100
William Trudeau $86,000 (2)
Salary Remaining : $86,000
Salary Average Remaining : $86,000
Henry Rybinski $85,917 (2)
Salary Remaining : $85,917
Salary Average Remaining : $85,917
Ethan Samson $84,667 (3)
Salary Remaining : $84,667
Salary Average Remaining : $84,667
Raivis Ansons $84,500 (2)
Salary Remaining : $84,500
Salary Average Remaining : $84,500
Samu Tuomaala $83,833 (3)
Salary Remaining : $83,833
Salary Average Remaining : $83,833
Ben Gleason $77,500 (1)
Salary Remaining : $77,500
Salary Average Remaining : $77,500
Total Farm Players20
Salary Commitment
Year 2024 : $1,867,626
Year 2025 : $1,380,126
Year 2026 : $353,600
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,867,626
Year 2025 : $1,380,126
Year 2026 : $353,600
Year 2027 : $0

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerica Airlines Center
Level 1: 6177 - $70 - 4,943 - 80.02%
Level 2: 5147 - $40 - 5,032 - 97.77%
Level 3: 2059 - $25 - 2,029 - 98.54%
Level 4: 4118 - $18 - 4,051 - 98.36%
Luxury : 1031 - $170 - 836 - 81.07%
Total Capacity :18532
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %16,890 - 91.14%
Average Income per Game$1,162,608
Year to Date Revenue$30,227,803
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$87,759,516
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$52,438,502
Farm Year To Date Expenses$8,427
Pro Salary Cap To Date$51,934,412
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,439,117
Farm Estimated Season Revenue$0
Pro Remaining Season Days80
Pro Expenses Per Days$450,304
Pro Estimated Expenses$36,024,320
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$36,024,320
Estimated Season Salary Cap$87,754,652
Estimate Under Maximum Salary Cap of $88,000,000$245,348
Estimate Over Minimum Salary Cap of $65,000,000 $22,754,652
Current Bank Account$32,306,793
Projected Bank Account$13,721,590

Pro Players Salaries

Steven Stamkos (1 Way Contract) $10,500,000 (1)
-Salary Remaining : $4,285,714
-Salary Average Remaining : $4,285,714
Ryan Suter (1 Way Contract) $7,538,462 (1)
-Salary Remaining : $3,076,923
-Salary Average Remaining : $3,076,923
Elias Pettersson (1 Way Contract) $7,350,000 (1)
-Salary Remaining : $3,000,000
-Salary Average Remaining : $3,000,000
Tyler Myers (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $2,857,143
-Salary Average Remaining : $2,857,143
Cam Fowler (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $2,653,061
-Salary Average Remaining : $2,653,061
Evander Kane (1 Way Contract) $6,255,555 (2)
-Salary Remaining : $2,553,288
-Salary Average Remaining : $2,553,288
Rasmus Dahlin (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $2,448,980
-Salary Average Remaining : $2,448,980
J.T. Compher (1 Way Contract) $5,100,000 (3)
-Salary Remaining : $2,081,633
-Salary Average Remaining : $2,081,633
Jared McCann (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $2,040,816
-Salary Average Remaining : $2,040,816
Thatcher Demko $5,000,000 (2)
-Salary Remaining : $2,040,816
-Salary Average Remaining : $2,040,816
Marc-edouard Vlasic (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $1,632,653
-Salary Average Remaining : $1,632,653
Adin Hill $3,000,000 (2)
-Salary Remaining : $1,224,490
-Salary Average Remaining : $1,224,490
Nicolas Roy (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $1,224,490
-Salary Average Remaining : $1,224,490
Luke Kunin (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $1,122,449
-Salary Average Remaining : $1,122,449
Nate Schmidt $1,999,999 (3)
-Salary Remaining : $816,326
-Salary Average Remaining : $816,326
Brett Howden $1,500,000 (1)
-Salary Remaining : $612,245
-Salary Average Remaining : $612,245
Morgan Barron $1,350,000 (1)
-Salary Remaining : $551,020
-Salary Average Remaining : $551,020
Noah Gregor $1,300,000 (2)
-Salary Remaining : $530,612
-Salary Average Remaining : $530,612
Dawson Mercer $894,167 (1)
-Salary Remaining : $364,966
-Salary Average Remaining : $364,966
Ridly Greig $863,333 (2)
-Salary Remaining : $352,381
-Salary Average Remaining : $352,381
Jack St. Ivany $858,000 (1)
-Salary Remaining : $350,204
-Salary Average Remaining : $350,204
Total Pro Players21
Salary Commitment
Year 2024 : $87,759,516
Year 2025 : $39,018,887
Year 2026 : $16,099,999
Year 2027 : $4,000,000
Salary Average Commitment
Year 2024 : $87,759,516
Year 2025 : $39,018,887
Year 2026 : $16,099,999
Year 2027 : $4,000,000
Salary Cap with 1 Way Contract
Year 2024 : $87,759,516
Year 2025 : $39,018,887
Year 2026 : $16,099,999
Year 2027 : $4,000,000

Farm Players Salaries

Hunter Jones $200,000 (4)
Salary Remaining : $200,000
Salary Average Remaining : $200,000
Nils Hoglander $110,000 (1)
Salary Remaining : $110,000
Salary Average Remaining : $110,000
Kevin Bahl $105,000 (1)
Salary Remaining : $105,000
Salary Average Remaining : $105,000
Alex Turcotte $97,125 (1)
Salary Remaining : $97,125
Salary Average Remaining : $97,125
Grigori Denisenko $97,125 (1)
Salary Remaining : $97,125
Salary Average Remaining : $97,125
Gavin White $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $95,000
Gianni Fairbrother $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $95,000
Samuel Helenius $80,600 (2)
Salary Remaining : $80,600
Salary Average Remaining : $80,600
Total Farm Players8
Salary Commitment
Year 2024 : $879,850
Year 2025 : $280,600
Year 2026 : $200,000
Year 2027 : $200,000
Salary Average Commitment
Year 2024 : $879,850
Year 2025 : $280,600
Year 2026 : $200,000
Year 2027 : $200,000

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6688 - $52 - 6,237 - 93.25%
Level 2: 5573 - $35 - 5,139 - 92.21%
Level 3: 2229 - $20 - 2,077 - 93.18%
Level 4: 4459 - $15 - 4,159 - 93.27%
Luxury : 1117 - $145 - 1,048 - 93.83%
Total Capacity :20066
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %18,660 - 92.99%
Average Income per Game$1,086,917
Year to Date Revenue$30,433,678
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$94,650,123
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value($5,250,000)
Pro Year To Date Expenses$54,154,576
Farm Year To Date Expenses$29,172
Pro Salary Cap To Date$52,673,691
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,129,922
Farm Estimated Season Revenue$0
Pro Remaining Season Days80
Pro Expenses Per Days$485,460
Pro Estimated Expenses$38,836,800
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$38,836,800
Estimated Season Salary Cap$85,699,291
Estimate Under Maximum Salary Cap of $88,000,000$2,300,709
Estimate Over Minimum Salary Cap of $65,000,000 $20,699,291
Current Bank Account($26,643,240)
Projected Bank Account($51,350,118)

Pro Players Salaries

Jonathan Huberdeau (1 Way Contract) $10,500,000 (3)
-Salary Remaining : $4,285,714
-Salary Average Remaining : $285,714
Jordan Kyrou (1 Way Contract) $8,125,000 (3)
-Salary Remaining : $3,316,327
-Salary Average Remaining : $285,714
Jonathan Marchessault (1 Way Contract) $7,500,000 (4)
-Salary Remaining : $3,061,224
-Salary Average Remaining : $285,714
Aaron Ekblad (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $3,061,224
-Salary Average Remaining : $3,061,224
Travis Sanheim (1 Way Contract) $6,250,000 (3)
-Salary Remaining : $2,551,020
-Salary Average Remaining : $2,551,020
Anthony Cirelli (1 Way Contract) $6,250,000 (3)
-Salary Remaining : $2,551,020
-Salary Average Remaining : $285,714
Ryan O'Reilly (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $2,448,980
-Salary Average Remaining : $2,448,980
Chris Tanev (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $2,448,980
-Salary Average Remaining : $285,714
Trevor Moore (1 Way Contract) $5,250,000 (3)
-Salary Remaining : $2,142,857
-Salary Average Remaining : $285,714
Samuel Girard (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $2,040,816
-Salary Average Remaining : $2,040,816
Anthony Duclair (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $2,040,816
-Salary Average Remaining : $285,714
Ryan Lindgren (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $1,632,653
-Salary Average Remaining : $1,632,653
Jason Zucker (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $1,632,653
-Salary Average Remaining : $1,632,653
Karel Vejmelka $2,725,000 (1)
-Salary Remaining : $1,112,245
-Salary Average Remaining : $285,714
Joel Edmundson (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $816,327
-Salary Average Remaining : $816,327
Paul Cotter $1,950,000 (2)
-Salary Remaining : $795,918
-Salary Average Remaining : $795,918
Jordan Martinook $1,900,000 (1)
-Salary Remaining : $775,510
-Salary Average Remaining : $775,510
Connor Ingram $1,250,123 (1)
-Salary Remaining : $510,254
-Salary Average Remaining : $510,254
Uvis Balinskis $950,000 (2)
-Salary Remaining : $387,755
-Salary Average Remaining : $387,755
Logan Cooley (Out of Payroll) $950,000 (3)
-Salary Remaining : $387,755
-Salary Average Remaining : $387,755
Andreas Athanasiou (Out of Payroll) $875,000 (2)
-Salary Remaining : $357,143
-Salary Average Remaining : $357,143
Jacob Bryson $850,000 (2)
-Salary Remaining : $346,939
-Salary Average Remaining : $346,939
Kiefer Sherwood $775,000 (3)
-Salary Remaining : $316,327
-Salary Average Remaining : $285,714
Total Pro Players23
Salary Commitment
Year 2024 : $95,600,123
Year 2025 : $67,225,000
Year 2026 : $60,600,000
Year 2027 : $16,500,000
Salary Average Commitment
Year 2024 : $49,775,123
Year 2025 : $23,425,000
Year 2026 : $16,800,000
Year 2027 : $5,400,000
Salary Cap with 1 Way Contract
Year 2024 : $95,600,123
Year 2025 : $67,225,000
Year 2026 : $60,600,000
Year 2027 : $16,500,000

Farm Players Salaries

Jake Livingstone $99,750 (1)
Salary Remaining : $99,750
Salary Average Remaining : $70,000
Matthew Kessel $99,750 (2)
Salary Remaining : $99,750
Salary Average Remaining : $70,000
Akito Hirose $99,750 (1)
Salary Remaining : $99,750
Salary Average Remaining : $70,000
Wilmer Skoog $99,750 (1)
Salary Remaining : $99,750
Salary Average Remaining : $70,000
Arshdeep Bains $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $95,000
Chase Bradley $95,000 (2)
Salary Remaining : $95,000
Salary Average Remaining : $95,000
Joe Fleming $95,000 (2)
Salary Remaining : $95,000
Salary Average Remaining : $95,000
Mathieu de St. Phalle $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $95,000
Nolan Burke $95,000 (2)
Salary Remaining : $95,000
Salary Average Remaining : $70,000
Jeremie Poirier $90,000 (2)
Salary Remaining : $90,000
Salary Average Remaining : $83,333
Briley Wood $90,000 (3)
Salary Remaining : $90,000
Salary Average Remaining : $90,000
Ethan Frisch $87,500 (2)
Salary Remaining : $87,500
Salary Average Remaining : $87,500
Lukas Svejkovsky $87,000 (2)
Salary Remaining : $87,000
Salary Average Remaining : $92,500
Adam Mechura $85,000 (2)
Salary Remaining : $85,000
Salary Average Remaining : $85,000
Tyler Tucker $84,945 (1)
Salary Remaining : $84,945
Salary Average Remaining : $70,000
Reese Johnson $84,000 (1)
Salary Remaining : $84,000
Salary Average Remaining : $70,000
Cam McDonald $80,000 (2)
Salary Remaining : $80,000
Salary Average Remaining : $70,000
Aliaksei Protas $78,900 (1)
Salary Remaining : $78,900
Salary Average Remaining : $65,000
Jeremie Bucheler $77,500 (1)
Salary Remaining : $77,500
Salary Average Remaining : $77,500
Declan Carlile $77,500 (2)
Salary Remaining : $77,500
Salary Average Remaining : $77,500
Jack Millar $77,500 (2)
Salary Remaining : $77,500
Salary Average Remaining : $77,500
Cole Reinhardt $77,500 (1)
Salary Remaining : $77,500
Salary Average Remaining : $77,500
Fake Goalie $70,000 (1)
Salary Remaining : $70,000
Salary Average Remaining : $70,000
Total Farm Players23
Salary Commitment
Year 2024 : $2,021,345
Year 2025 : $1,059,250
Year 2026 : $90,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,823,333
Year 2025 : $993,333
Year 2026 : $90,000
Year 2027 : $0

Edmonton Oilers

Edmonton Oilers is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6015 - $50 - 5,926 - 98.53%
Level 2: 5177 - $30 - 5,104 - 98.58%
Level 3: 2271 - $15 - 2,249 - 99.03%
Level 4: 4142 - $12 - 4,110 - 99.23%
Luxury : 1036 - $120 - 1,025 - 98.95%
Total Capacity :18641
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %18,414 - 98.78%
Average Income per Game$937,348
Year to Date Revenue$25,308,397
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$48,347,499
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$7,725,000
Pro Year To Date Expenses$35,754,640
Farm Year To Date Expenses$11,097
Pro Salary Cap To Date$35,401,581
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,122,873
Farm Estimated Season Revenue$0
Pro Remaining Season Days80
Pro Expenses Per Days$249,222
Pro Estimated Expenses$19,937,760
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$19,937,760
Estimated Season Salary Cap$62,860,261
Estimate Under Maximum Salary Cap of $88,000,000$25,139,739
Estimate Over Minimum Salary Cap of $65,000,000 -$2,139,739
Current Bank Account$32,013,162
Projected Bank Account$25,198,275

Pro Players Salaries

Erik Johnson (1 Way Contract) $6,099,999 (2)
-Salary Remaining : $2,489,796
-Salary Average Remaining : $2,489,796
Sean Couturier (Out of Payroll) $6,000,000 (1)
-Salary Remaining : $2,448,980
-Salary Average Remaining : $2,448,980
Casey Cizikas (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $1,632,653
-Salary Average Remaining : $1,632,653
Nick Bonino (Out of Payroll) $4,000,000 (1)
-Salary Remaining : $1,632,653
-Salary Average Remaining : $1,632,653
Justin Holl (1 Way Contract) $3,750,000 (3)
-Salary Remaining : $1,530,612
-Salary Average Remaining : $285,714
Corey Perry (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $1,428,571
-Salary Average Remaining : $1,428,571
Joel Armia (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $1,428,571
-Salary Average Remaining : $1,428,571
Trevor van Riemsdyk (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $1,224,490
-Salary Average Remaining : $285,714
Zach Whitecloud (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $1,122,449
-Salary Average Remaining : $1,122,449
Kevin Shattenkirk (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $1,122,449
-Salary Average Remaining : $1,122,449
Zemgus Girgensons (1 Way Contract) $2,400,000 (1)
-Salary Remaining : $979,592
-Salary Average Remaining : $265,306
Jamie Drysdale (1 Way Contract) $2,300,000 (2)
-1 Way Contract Salary Cap : $2,300,000
-Salary Remaining : $938,776
-Salary Average Remaining : $377,551
Gustav Lindstrom $1,950,000 (2)
-Salary Remaining : $795,918
-Salary Average Remaining : $795,918
Vincent Desharnais $1,800,000 (2)
-Salary Remaining : $734,694
-Salary Average Remaining : $285,714
Trevor Lewis $1,500,000 (1)
-Salary Remaining : $612,245
-Salary Average Remaining : $612,245
Adam Gaudette $1,500,000 (2)
-Salary Remaining : $612,245
-Salary Average Remaining : $612,245
Derek Ryan (Out of Payroll) $1,400,000 (1)
-Salary Remaining : $571,429
-Salary Average Remaining : $571,429
Rem Pitlick $1,400,000 (2)
-Salary Remaining : $571,429
-Salary Average Remaining : $571,429
Carl Grundstrom $1,300,000 (2)
-Salary Remaining : $530,612
-Salary Average Remaining : $530,612
Sam Lafferty $1,200,000 (2)
-Salary Remaining : $489,796
-Salary Average Remaining : $489,796
Mackenzie Entwistle $950,000 (1)
-Salary Remaining : $387,755
-Salary Average Remaining : $387,755
Adam Fantilli $950,000 (3)
-Salary Remaining : $387,755
-Salary Average Remaining : $387,755
Joel Hofer $925,000 (1)
-Salary Remaining : $377,551
-Salary Average Remaining : $377,551
Lukas Dostal $822,500 (1)
-Salary Remaining : $335,714
-Salary Average Remaining : $335,714
Total Pro Players24
Salary Commitment
Year 2024 : $59,747,499
Year 2025 : $30,749,999
Year 2026 : $4,700,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $50,172,499
Year 2025 : $22,924,999
Year 2026 : $1,650,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $59,747,499
Year 2025 : $30,749,999
Year 2026 : $4,700,000
Year 2027 : $0

Farm Players Salaries

Anton Forsberg $275,000 (1)
Salary Remaining : $275,000
Salary Average Remaining : $65,000
Alex Barre-Boulet $110,000 (1)
Salary Remaining : $110,000
Salary Average Remaining : $65,000
Jaxson Stauber $99,750 (1)
Salary Remaining : $99,750
Salary Average Remaining : $99,750
Travis Mitchell $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $70,000
Cameron Butler $95,000 (2)
Salary Remaining : $95,000
Salary Average Remaining : $70,000
Owen Pederson $95,000 (2)
Salary Remaining : $95,000
Salary Average Remaining : $70,000
Layton Ahac $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $92,500
John Ludvig $92,500 (1)
Salary Remaining : $92,500
Salary Average Remaining : $92,500
Roni Hirvonen $85,700 (2)
Salary Remaining : $85,700
Salary Average Remaining : $70,000
Robert Mastrosimone $75,000 (2)
Salary Remaining : $75,000
Salary Average Remaining : $70,000
Total Farm Players10
Salary Commitment
Year 2024 : $1,117,950
Year 2025 : $350,700
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $764,750
Year 2025 : $280,000
Year 2026 : $0
Year 2027 : $0

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBankAtlantic Center
Level 1: 6416 - $55 - 6,077 - 94.72%
Level 2: 5347 - $40 - 5,159 - 96.48%
Level 3: 2138 - $25 - 2,049 - 95.85%
Level 4: 4277 - $15 - 4,104 - 95.96%
Luxury : 1072 - $150 - 1,022 - 95.32%
Total Capacity :19250
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %18,411 - 95.64%
Average Income per Game$1,153,534
Year to Date Revenue$27,684,822
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$84,874,583
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$47,362,506
Farm Year To Date Expenses$28,440
Pro Salary Cap To Date$45,156,908
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,610,082
Farm Estimated Season Revenue$0
Pro Remaining Season Days80
Pro Expenses Per Days$435,585
Pro Estimated Expenses$34,846,800
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$34,846,800
Estimated Season Salary Cap$79,799,628
Estimate Under Maximum Salary Cap of $88,000,000$8,200,372
Estimate Over Minimum Salary Cap of $65,000,000 $14,799,628
Current Bank Account$77,177,265
Projected Bank Account$61,940,547

Pro Players Salaries

Nikita Kucherov (1 Way Contract) $9,500,000 (1)
-Salary Remaining : $3,877,551
-Salary Average Remaining : $3,877,551
Cale Makar (1 Way Contract) $9,000,000 (3)
-Salary Remaining : $3,673,469
-Salary Average Remaining : $3,673,469
Matt Duchene (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $3,265,306
-Salary Average Remaining : $3,265,306
Jeff Petry (1 Way Contract) $6,250,000 (1)
-Salary Remaining : $2,551,020
-Salary Average Remaining : $2,551,020
Jake Guentzel (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $2,448,980
-Salary Average Remaining : $285,714
Trevor Zegras (1 Way Contract) $5,750,000 (2)
-Salary Remaining : $2,346,939
-Salary Average Remaining : $2,346,939
Jaccob Slavin (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $2,244,898
-Salary Average Remaining : $2,244,898
Phillip Danault (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $2,244,898
-Salary Average Remaining : $2,244,898
Juuse Saros $5,400,000 (2)
-Salary Remaining : $2,204,082
-Salary Average Remaining : $2,204,082
Michael Bunting (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $1,836,735
-Salary Average Remaining : $1,836,735
Nick Jensen (1 Way Contract) $4,050,000 (2)
-Salary Remaining : $1,653,061
-Salary Average Remaining : $1,653,061
K'Andre Miller (1 Way Contract) $3,872,000 (1)
-Salary Remaining : $1,580,408
-Salary Average Remaining : $1,580,408
Yegor Sharangovich (1 Way Contract) $3,100,000 (1)
-Salary Remaining : $1,265,306
-Salary Average Remaining : $1,265,306
Justin Danforth $1,200,000 (1)
-Salary Remaining : $489,796
-Salary Average Remaining : $489,796
Cole Koepke $1,000,000 (2)
-Salary Remaining : $408,163
-Salary Average Remaining : $408,163
Mitchell Chaffee $1,000,000 (1)
-Salary Remaining : $408,163
-Salary Average Remaining : $408,163
Devon Levi $925,000 (2)
-Salary Remaining : $377,551
-Salary Average Remaining : $377,551
Dmitri Voronkov $925,000 (2)
-Salary Remaining : $377,551
-Salary Average Remaining : $377,551
Jack McBain $883,750 (1)
-Salary Remaining : $360,714
-Salary Average Remaining : $360,714
Moritz Seider $866,333 (1)
-Salary Remaining : $353,605
-Salary Average Remaining : $353,605
John-Jason Peterka $855,833 (1)
-Salary Remaining : $349,320
-Salary Average Remaining : $349,320
Nick Robertson $796,667 (1)
-Salary Remaining : $325,170
-Salary Average Remaining : $325,170
Total Pro Players22
Salary Commitment
Year 2024 : $84,874,583
Year 2025 : $45,050,000
Year 2026 : $14,500,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $79,574,583
Year 2025 : $45,050,000
Year 2026 : $14,500,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $84,874,583
Year 2025 : $45,050,000
Year 2026 : $14,500,000
Year 2027 : $0

Farm Players Salaries

Angus Crookshank $100,000 (2)
Salary Remaining : $100,000
Salary Average Remaining : $100,000
Brandon Bussi $97,500 (1)
Salary Remaining : $97,500
Salary Average Remaining : $97,500
Kyle McDonald $95,000 (2)
Salary Remaining : $95,000
Salary Average Remaining : $95,000
Jonathan Fauchon $95,000 (3)
Salary Remaining : $95,000
Salary Average Remaining : $95,000
Milo Roelens $95,000 (3)
Salary Remaining : $95,000
Salary Average Remaining : $95,000
Josh Davis $95,000 (3)
Salary Remaining : $95,000
Salary Average Remaining : $95,000
Ben King $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $95,000
Matt Maggio $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $95,000
Alec Regula $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $95,000
Lukas Reichel $92,500 (1)
Salary Remaining : $92,500
Salary Average Remaining : $92,500
Michael DiPietro $90,000 (2)
Salary Remaining : $90,000
Salary Average Remaining : $90,000
Tucker Robertson $87,000 (3)
Salary Remaining : $87,000
Salary Average Remaining : $87,000
Maxwell Crozier $87,000 (1)
Salary Remaining : $87,000
Salary Average Remaining : $87,000
Olen Zellweger $85,000 (3)
Salary Remaining : $85,000
Salary Average Remaining : $85,000
Riley Kidney $84,000 (3)
Salary Remaining : $84,000
Salary Average Remaining : $84,000
Topias Vilen $84,000 (3)
Salary Remaining : $84,000
Salary Average Remaining : $84,000
Amadeus Lombardi $84,000 (3)
Salary Remaining : $84,000
Salary Average Remaining : $84,000
Josh Bloom $84,000 (3)
Salary Remaining : $84,000
Salary Average Remaining : $84,000
Tanner Dickinson $83,000 (2)
Salary Remaining : $83,000
Salary Average Remaining : $83,000
Donovan Sebrango $82,833 (1)
Salary Remaining : $82,833
Salary Average Remaining : $85,083
Zack Ostapchuk $82,500 (3)
Salary Remaining : $82,500
Salary Average Remaining : $82,500
Elliot Desnoyers $82,500 (2)
Salary Remaining : $82,500
Salary Average Remaining : $85,417
Zayde Wisdom $80,000 (2)
Salary Remaining : $80,000
Salary Average Remaining : $82,583
Total Farm Players23
Salary Commitment
Year 2024 : $2,050,833
Year 2025 : $1,406,000
Year 2026 : $875,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,058,583
Year 2025 : $1,411,500
Year 2026 : $875,500
Year 2027 : $0

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6039 - $55 - 5,942 - 98.39%
Level 2: 5032 - $39 - 4,882 - 97.01%
Level 3: 2013 - $24 - 1,971 - 97.92%
Level 4: 4026 - $17 - 3,810 - 94.62%
Luxury : 1008 - $152 - 985 - 97.71%
Total Capacity :18118
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left21
Average Attendance - %17,589 - 97.08%
Average Income per Game$1,120,697
Year to Date Revenue$22,413,938
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$62,307,007
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$4,500,000
Pro Year To Date Expenses$39,250,899
Farm Year To Date Expenses$18,045
Pro Salary Cap To Date$38,851,413
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,534,635
Farm Estimated Season Revenue$0
Pro Remaining Season Days80
Pro Expenses Per Days$320,444
Pro Estimated Expenses$25,635,520
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$25,635,520
Estimated Season Salary Cap$68,782,853
Estimate Under Maximum Salary Cap of $88,000,000$19,217,147
Estimate Over Minimum Salary Cap of $65,000,000 $3,782,853
Current Bank Account$30,377,174
Projected Bank Account$28,276,289

Pro Players Salaries

Patrick Kane (1 Way Contract) $10,500,000 (1)
-Salary Remaining : $4,285,714
-Salary Average Remaining : $285,714
Tage Thompson (1 Way Contract) $7,142,857 (3)
-Salary Remaining : $2,915,452
-Salary Average Remaining : $285,714
Taylor Hall (1 Way Contract) $6,005,000 (2)
-Salary Remaining : $2,451,020
-Salary Average Remaining : $2,451,020
Ilya Samsonov $4,000,000 (1)
-Salary Remaining : $1,632,653
-Salary Average Remaining : $285,714
Tomas Tatar (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $1,428,571
-Salary Average Remaining : $1,428,571
Kaapo Kahkonen $3,250,000 (4)
-Salary Remaining : $1,326,531
-Salary Average Remaining : $285,714
Martin Fehervary (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $1,224,490
-Salary Average Remaining : $285,714
Tanner Jeannot (1 Way Contract) $2,665,000 (1)
-Salary Remaining : $1,087,755
-Salary Average Remaining : $285,714
Adam Boqvist (1 Way Contract) $2,600,000 (1)
-1 Way Contract Salary Cap : $2,600,000
-Salary Remaining : $1,061,224
-Salary Average Remaining : $285,714
Ben Hutton (1 Way Contract) $2,300,000 (1)
-Salary Remaining : $938,776
-Salary Average Remaining : $938,776
Kevin Labanc (Out of Payroll) $2,300,000 (2)
-Salary Remaining : $938,776
-Salary Average Remaining : $938,776
Victor Olofsson (1 Way Contract) $2,300,000 (2)
-Salary Remaining : $938,776
-Salary Average Remaining : $938,776
Nicolas Hague (1 Way Contract) $2,294,150 (1)
-Salary Remaining : $936,388
-Salary Average Remaining : $285,714
Jesper Fast (1 Way Contract) $2,200,000 (1)
-Salary Remaining : $897,959
-Salary Average Remaining : $897,959
Jordan Oesterle $1,700,000 (1)
-Salary Remaining : $693,878
-Salary Average Remaining : $693,878
Parker Kelly $1,550,000 (3)
-Salary Remaining : $632,653
-Salary Average Remaining : $632,653
Keegan Kolesar $1,400,000 (1)
-Salary Remaining : $571,429
-Salary Average Remaining : $571,429
Ty Dellandrea $1,250,000 (2)
-Salary Remaining : $510,204
-Salary Average Remaining : $285,714
Emil Bemstrom $1,000,000 (1)
-Salary Remaining : $408,163
-Salary Average Remaining : $285,714
Marc Del Gaizo $997,500 (1)
-Salary Remaining : $407,143
-Salary Average Remaining : $285,714
Cam York $950,000 (1)
-Salary Remaining : $387,755
-Salary Average Remaining : $265,306
Arber Xhekaj (Out of Payroll) $950,000 (1)
-Salary Remaining : $387,755
-Salary Average Remaining : $387,755
Yegor Chinakhov $925,000 (1)
-Salary Remaining : $377,551
-Salary Average Remaining : $377,551
Devin Cooley $777,500 (2)
-Salary Remaining : $317,347
-Salary Average Remaining : $317,347
Total Pro Players24
Salary Commitment
Year 2024 : $65,557,007
Year 2025 : $24,575,357
Year 2026 : $11,942,857
Year 2027 : $3,250,000
Salary Average Commitment
Year 2024 : $34,257,500
Year 2025 : $15,032,500
Year 2026 : $2,950,000
Year 2027 : $700,000
Salary Cap with 1 Way Contract
Year 2024 : $65,557,007
Year 2025 : $24,575,357
Year 2026 : $11,942,857
Year 2027 : $3,250,000

Farm Players Salaries

Jonatan Berggren $120,000 (2)
Salary Remaining : $120,000
Salary Average Remaining : $70,000
Max Szuber $95,000 (2)
Salary Remaining : $95,000
Salary Average Remaining : $95,000
Jordan Frasca $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $75,000
Mack Guzdaa $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $95,000
Sam Alfano $95,000 (3)
Salary Remaining : $95,000
Salary Average Remaining : $95,000
Tye Kartye $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $95,000
Marcel Marcel $95,000 (2)
Salary Remaining : $95,000
Salary Average Remaining : $70,000
Justin Gill $95,000 (2)
Salary Remaining : $95,000
Salary Average Remaining : $70,000
Josh Doan $92,500 (2)
Salary Remaining : $92,500
Salary Average Remaining : $70,000
Joel Blomqvist $88,667 (2)
Salary Remaining : $88,667
Salary Average Remaining : $88,667
Christian Kyrou $87,833 (3)
Salary Remaining : $87,833
Salary Average Remaining : $70,000
Tomas Suchanek $87,000 (3)
Salary Remaining : $87,000
Salary Average Remaining : $87,000
Brennan Othmann $86,333 (3)
Salary Remaining : $86,333
Salary Average Remaining : $86,333
Zachary Bolduc $86,333 (3)
Salary Remaining : $86,333
Salary Average Remaining : $86,333
Noel Gunler $86,250 (2)
Salary Remaining : $86,250
Salary Average Remaining : $87,500
Samuel Ersson $85,917 (1)
Salary Remaining : $85,917
Salary Average Remaining : $92,500
Marc-Andre Gaudet $70,000 (3)
Salary Remaining : $70,000
Salary Average Remaining : $70,000
Total Farm Players17
Salary Commitment
Year 2024 : $1,555,833
Year 2025 : $1,184,916
Year 2026 : $512,499
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,403,333
Year 2025 : $1,045,833
Year 2026 : $494,666
Year 2027 : $0

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6021 - $51 - 5,790 - 96.17%
Level 2: 5017 - $41 - 4,789 - 95.46%
Level 3: 2007 - $27 - 1,724 - 85.90%
Level 4: 4014 - $20 - 3,293 - 82.04%
Luxury : 1005 - $150 - 989 - 98.42%
Total Capacity :18064
Farm
Farm Level 1: 2000 - $12 - 0 - 0.00%
Farm Level 2: 1000 - $8 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %16,586 - 91.82%
Average Income per Game$1,116,970
Year to Date Revenue$26,807,273
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$88,045,464
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$50,801,873
Farm Year To Date Expenses$13,491
Pro Salary Cap To Date$50,113,093
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,988,485
Farm Estimated Season Revenue$0
Pro Remaining Season Days80
Pro Expenses Per Days$451,763
Pro Estimated Expenses$36,141,040
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$36,141,040
Estimated Season Salary Cap$86,050,053
Estimate Under Maximum Salary Cap of $88,000,000$1,949,947
Estimate Over Minimum Salary Cap of $65,000,000 $21,050,053
Current Bank Account$44,710,430
Projected Bank Account$27,557,875

Pro Players Salaries

Mitch Marner (1 Way Contract) $10,893,000 (1)
-Salary Remaining : $4,446,122
-Salary Average Remaining : $4,446,122
Anze Kopitar (1 Way Contract) $10,000,000 (2)
-Salary Remaining : $4,081,633
-Salary Average Remaining : $265,306
Seth Jones (1 Way Contract) $9,500,000 (2)
-Salary Remaining : $3,877,551
-Salary Average Remaining : $265,306
Brady Tkachuk (1 Way Contract) $8,205,714 (2)
-Salary Remaining : $3,349,271
-Salary Average Remaining : $265,306
Nazem Kadri (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $3,265,306
-Salary Average Remaining : $3,265,306
Brady Skjei (1 Way Contract) $7,000,000 (4)
-Salary Remaining : $2,857,143
-Salary Average Remaining : $285,714
Christian Dvorak (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $1,836,735
-Salary Average Remaining : $285,714
Jake Oettinger $4,000,000 (1)
-Salary Remaining : $1,632,653
-Salary Average Remaining : $285,714
Noah Dobson (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $1,632,653
-Salary Average Remaining : $285,714
Gabriel Vilardi (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $1,428,571
-Salary Average Remaining : $285,714
Derek Forbort (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $1,428,571
-Salary Average Remaining : $1,428,571
David Kampf (1 Way Contract) $2,400,000 (3)
-Salary Remaining : $979,592
-Salary Average Remaining : $285,714
William Borgen (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $857,143
-Salary Average Remaining : $285,714
Pierre-edouard Bellemare (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $816,327
-Salary Average Remaining : $816,327
Jake Allen $1,500,000 (3)
-Salary Remaining : $612,245
-Salary Average Remaining : $612,245
Travis Dermott $1,250,000 (1)
-Salary Remaining : $510,204
-Salary Average Remaining : $510,204
Carl Hagelin $1,100,000 (3)
-Salary Remaining : $448,980
-Salary Average Remaining : $448,980
Jesper Boqvist $1,068,000 (1)
-Salary Remaining : $435,918
-Salary Average Remaining : $285,714
Josh Mahura $971,250 (1)
-Salary Remaining : $396,429
-Salary Average Remaining : $285,714
Mason McTavish $894,167 (2)
-Salary Remaining : $364,966
-Salary Average Remaining : $1,385,374
Jack Quinn $863,333 (1)
-Salary Remaining : $352,381
-Salary Average Remaining : $377,551
Kevin Stenlund $800,000 (1)
-Salary Remaining : $326,531
-Salary Average Remaining : $326,531
Total Pro Players22
Salary Commitment
Year 2024 : $88,045,464
Year 2025 : $54,099,881
Year 2026 : $14,000,000
Year 2027 : $9,000,000
Salary Average Commitment
Year 2024 : $41,612,167
Year 2025 : $22,844,167
Year 2026 : $6,000,000
Year 2027 : $2,700,000
Salary Cap with 1 Way Contract
Year 2024 : $88,045,464
Year 2025 : $54,099,881
Year 2026 : $14,000,000
Year 2027 : $9,000,000

Farm Players Salaries

Ville Husso $150,000 (4)
Salary Remaining : $150,000
Salary Average Remaining : $150,000
Max Jones $129,500 (1)
Salary Remaining : $129,500
Salary Average Remaining : $70,000
Ty Glover $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $95,000
Kevin Korchinski $91,833 (3)
Salary Remaining : $91,833
Salary Average Remaining : $91,833
David Jiricek $91,833 (2)
Salary Remaining : $91,833
Salary Average Remaining : $195,000
Mikael Pyyhtia $89,750 (3)
Salary Remaining : $89,750
Salary Average Remaining : $89,750
Vasili Ponomarev $89,400 (2)
Salary Remaining : $89,400
Salary Average Remaining : $70,000
Marco Kasper $88,667 (3)
Salary Remaining : $88,667
Salary Average Remaining : $70,000
Yan Kuznetsov $87,000 (1)
Salary Remaining : $87,000
Salary Average Remaining : $65,000
Jayden Struble $86,750 (2)
Salary Remaining : $86,750
Salary Average Remaining : $86,750
Connor Zary $86,333 (1)
Salary Remaining : $86,333
Salary Average Remaining : $92,500
Aatu Raty $83,667 (2)
Salary Remaining : $83,667
Salary Average Remaining : $90,250
Jan Mysak $82,933 (2)
Salary Remaining : $82,933
Salary Average Remaining : $85,083
Aaron Dell $77,500 (1)
Salary Remaining : $77,500
Salary Average Remaining : $77,500
Total Farm Players14
Salary Commitment
Year 2024 : $1,330,166
Year 2025 : $854,833
Year 2026 : $420,250
Year 2027 : $150,000
Salary Average Commitment
Year 2024 : $1,328,666
Year 2025 : $928,666
Year 2026 : $401,583
Year 2027 : $150,000

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 7091 - $50 - 6,341 - 89.42%
Level 2: 5909 - $35 - 5,338 - 90.33%
Level 3: 2363 - $23 - 2,084 - 88.19%
Level 4: 4727 - $18 - 4,013 - 84.89%
Luxury : 1183 - $140 - 1,061 - 89.65%
Total Capacity :21273
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %18,835 - 88.54%
Average Income per Game$1,104,643
Year to Date Revenue$27,616,074
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$97,716,000
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value($9,975,000)
Pro Year To Date Expenses$52,762,446
Farm Year To Date Expenses$7,416
Pro Salary Cap To Date$51,631,545
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,674,287
Farm Estimated Season Revenue$0
Pro Remaining Season Days80
Pro Expenses Per Days$501,102
Pro Estimated Expenses$40,088,160
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$40,088,160
Estimated Season Salary Cap$80,942,225
Estimate Under Maximum Salary Cap of $88,000,000$7,057,775
Estimate Over Minimum Salary Cap of $65,000,000 $15,942,225
Current Bank Account$20,309,546
Projected Bank Account($2,104,327)

Pro Players Salaries

Sebastian Aho (1 Way Contract) $9,750,000 (4)
-Salary Remaining : $3,979,592
-Salary Average Remaining : $3,979,592
Timo Meier (1 Way Contract) $8,800,000 (3)
-Salary Remaining : $3,591,837
-Salary Average Remaining : $3,591,837
Pierre-Luc Dubois (1 Way Contract) $8,500,000 (3)
-Salary Remaining : $3,469,388
-Salary Average Remaining : $3,469,388
Vince Dunn (1 Way Contract) $7,500,000 (3)
-Salary Remaining : $3,061,224
-Salary Average Remaining : $3,061,224
Hampus Lindholm (1 Way Contract) $6,750,000 (4)
-Salary Remaining : $2,755,102
-Salary Average Remaining : $2,755,102
Martin Necas (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $2,653,061
-Salary Average Remaining : $2,653,061
Mattias Ekholm (1 Way Contract) $6,250,000 (2)
-Salary Remaining : $2,551,020
-Salary Average Remaining : $2,551,020
Pavel Buchnevich (1 Way Contract) $5,800,000 (1)
-Salary Remaining : $2,367,347
-Salary Average Remaining : $285,714
Sean Durzi (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $2,244,898
-Salary Average Remaining : $2,244,898
Linus Ullmark $5,000,000 (1)
-Salary Remaining : $2,040,816
-Salary Average Remaining : $2,040,816
Alexander Wennberg (1 Way Contract) $4,900,000 (1)
-Salary Remaining : $2,000,000
-Salary Average Remaining : $285,714
Josh Manson (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $1,836,735
-Salary Average Remaining : $1,836,735
Boone Jenner (1 Way Contract) $3,750,000 (2)
-Salary Remaining : $1,530,612
-Salary Average Remaining : $265,306
Adam Lowry (1 Way Contract) $3,250,000 (2)
-Salary Remaining : $1,326,531
-Salary Average Remaining : $1,326,531
Jonathan Drouin (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $816,327
-Salary Average Remaining : $816,327
Ryan McLeod (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $816,327
-Salary Average Remaining : $816,327
Miles Wood (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $816,327
-Salary Average Remaining : $816,327
Ryan Donato $1,750,000 (4)
-Salary Remaining : $714,286
-Salary Average Remaining : $714,286
Alexandre Carrier (Out of Payroll) $1,466,000 (1)
-Salary Remaining : $598,367
-Salary Average Remaining : $598,367
Kyle McClellan $950,000 (1)
-Salary Remaining : $387,755
-Salary Average Remaining : $387,755
Dakota Joshua $800,000 (1)
-Salary Remaining : $326,531
-Salary Average Remaining : $326,531
Total Pro Players21
Salary Commitment
Year 2024 : $97,716,000
Year 2025 : $74,800,000
Year 2026 : $45,050,000
Year 2027 : $20,250,000
Salary Average Commitment
Year 2024 : $85,316,000
Year 2025 : $71,700,000
Year 2026 : $45,050,000
Year 2027 : $20,250,000
Salary Cap with 1 Way Contract
Year 2024 : $97,716,000
Year 2025 : $74,800,000
Year 2026 : $45,050,000
Year 2027 : $20,250,000

Farm Players Salaries

Brian Halonen $99,750 (1)
Salary Remaining : $99,750
Salary Average Remaining : $99,750
Nathan Smith $99,750 (1)
Salary Remaining : $99,750
Salary Average Remaining : $99,750
Michael Simpson $95,000 (3)
Salary Remaining : $95,000
Salary Average Remaining : $95,000
Yaniv Perets $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $95,000
Matthew Sop $95,000 (3)
Salary Remaining : $95,000
Salary Average Remaining : $95,000
Israel Mianscum $95,000 (3)
Salary Remaining : $95,000
Salary Average Remaining : $95,000
Ryan Hofer $95,000 (2)
Salary Remaining : $95,000
Salary Average Remaining : $95,000
Cam Dineen $95,000 (2)
Salary Remaining : $95,000
Salary Average Remaining : $95,000
Matt Luff $94,500 (1)
Salary Remaining : $94,500
Salary Average Remaining : $94,500
Wyatt Newpower $88,200 (1)
Salary Remaining : $88,200
Salary Average Remaining : $88,200
Hayden Hodgson $86,625 (1)
Salary Remaining : $86,625
Salary Average Remaining : $86,625
Marshall Rifai $82,688 (1)
Salary Remaining : $82,688
Salary Average Remaining : $82,688
Total Farm Players12
Salary Commitment
Year 2024 : $1,121,512
Year 2025 : $475,000
Year 2026 : $285,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,121,512
Year 2025 : $475,000
Year 2026 : $285,000
Year 2027 : $0

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameSommet Center
Level 1: 5704 - $60 - 5,289 - 92.73%
Level 2: 4753 - $40 - 4,298 - 90.43%
Level 3: 1901 - $20 - 1,744 - 91.73%
Level 4: 3802 - $17 - 3,405 - 89.55%
Luxury : 953 - $145 - 887 - 93.07%
Total Capacity :17113
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %15,623 - 91.29%
Average Income per Game$1,087,424
Year to Date Revenue$25,010,746
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$76,074,999
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$4,325,000
Pro Year To Date Expenses$44,737,907
Farm Year To Date Expenses$17,376
Pro Salary Cap To Date$42,348,890
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,573,627
Farm Estimated Season Revenue$0
Pro Remaining Season Days80
Pro Expenses Per Days$390,689
Pro Estimated Expenses$31,255,120
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$31,255,120
Estimated Season Salary Cap$74,275,970
Estimate Under Maximum Salary Cap of $88,000,000$13,724,030
Estimate Over Minimum Salary Cap of $65,000,000 $9,275,970
Current Bank Account$65,562,925
Projected Bank Account$53,881,432

Pro Players Salaries

Miro Heiskanen (Out of Payroll) $8,450,000 (2)
-Salary Remaining : $3,448,980
-Salary Average Remaining : $265,306
Jordan Binnington $6,000,000 (1)
-Salary Remaining : $2,448,980
-Salary Average Remaining : $2,448,980
Nino Niederreiter (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $2,244,898
-Salary Average Remaining : $285,714
Calvin De Haan (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $2,040,816
-Salary Average Remaining : $285,714
Janis Moser (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $1,836,735
-Salary Average Remaining : $285,714
Nick Bjugstad (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $1,836,735
-Salary Average Remaining : $285,714
Andrew Mangiapane (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $1,836,735
-Salary Average Remaining : $1,836,735
Alexander Kerfoot (1 Way Contract) $4,250,000 (4)
-Salary Remaining : $1,734,694
-Salary Average Remaining : $285,714
Dmitry Kulikov (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $1,428,571
-Salary Average Remaining : $285,714
Jakub Vrana (1 Way Contract) $3,500,000 (3)
-1 Way Contract Salary Cap : $3,500,000
-Salary Remaining : $1,428,571
-Salary Average Remaining : $1,428,571
Vitek Vanecek $3,400,000 (1)
-Salary Remaining : $1,387,755
-Salary Average Remaining : $265,306
Pierre Engvall (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $1,224,490
-Salary Average Remaining : $285,714
Mathieu Joseph (1 Way Contract) $2,950,000 (2)
-Salary Remaining : $1,204,082
-Salary Average Remaining : $285,714
Urho Vaakanainen (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $1,020,408
-Salary Average Remaining : $285,714
Dylan Samberg (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $816,327
-Salary Average Remaining : $285,714
Arvid Soderblom $1,999,999 (2)
-Salary Remaining : $816,326
-Salary Average Remaining : $285,714
Blake Lizotte $1,900,000 (1)
-Salary Remaining : $775,510
-Salary Average Remaining : $265,306
Alexandre Texier $1,750,000 (2)
-Salary Remaining : $714,286
-Salary Average Remaining : $714,286
Johnathan Kovacevic $1,500,000 (4)
-Salary Remaining : $612,245
-Salary Average Remaining : $285,714
Nicolas Aube-Kubel $1,500,000 (1)
-Salary Remaining : $612,245
-Salary Average Remaining : $285,714
Nick Perbix $1,125,000 (1)
-Salary Remaining : $459,184
-Salary Average Remaining : $285,714
Leo Carlsson $950,000 (3)
-Salary Remaining : $387,755
-Salary Average Remaining : $387,755
Cole Sillinger $925,000 (1)
-Salary Remaining : $377,551
-Salary Average Remaining : $265,306
Matthew Knies (Out of Payroll) $925,000 (3)
-Salary Remaining : $377,551
-Salary Average Remaining : $377,551
Alex Laferriere $875,000 (2)
-Salary Remaining : $357,143
-Salary Average Remaining : $357,143
Total Pro Players25
Salary Commitment
Year 2024 : $76,999,999
Year 2025 : $43,649,999
Year 2026 : $23,125,000
Year 2027 : $13,250,000
Salary Average Commitment
Year 2024 : $30,900,000
Year 2025 : $14,950,000
Year 2026 : $8,875,000
Year 2027 : $2,800,000
Salary Cap with 1 Way Contract
Year 2024 : $76,999,999
Year 2025 : $43,649,999
Year 2026 : $23,125,000
Year 2027 : $13,250,000

Farm Players Salaries

Thomas Bordeleau $150,000 (2)
Salary Remaining : $150,000
Salary Average Remaining : $70,000
Sebastian Aho $150,000 (4)
Salary Remaining : $150,000
Salary Average Remaining : $70,000
Jan Jenik $100,000 (2)
Salary Remaining : $100,000
Salary Average Remaining : $70,000
Montana Onyebuchi $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $70,000
Nathan Staios $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $95,000
Isak Rosen $89,417 (3)
Salary Remaining : $89,417
Salary Average Remaining : $145,000
Mavrik Bourque $89,417 (2)
Salary Remaining : $89,417
Salary Average Remaining : $89,417
Kyle Masters $86,500 (3)
Salary Remaining : $86,500
Salary Average Remaining : $70,000
Tyler Boucher $86,333 (3)
Salary Remaining : $86,333
Salary Average Remaining : $70,000
Samuel Poulin $86,333 (1)
Salary Remaining : $86,333
Salary Average Remaining : $65,000
Jakub Demek $85,168 (3)
Salary Remaining : $85,168
Salary Average Remaining : $70,000
Francesco Pinelli $84,500 (3)
Salary Remaining : $84,500
Salary Average Remaining : $70,000
Dennis Hildeby $84,333 (2)
Salary Remaining : $84,333
Salary Average Remaining : $84,333
Hudson Fasching $77,500 (1)
Salary Remaining : $77,500
Salary Average Remaining : $70,000
Max Willman $75,000 (1)
Salary Remaining : $75,000
Salary Average Remaining : $75,000
Anton Blidh $75,000 (1)
Salary Remaining : $75,000
Salary Average Remaining : $75,000
Total Farm Players16
Salary Commitment
Year 2024 : $1,509,501
Year 2025 : $1,005,668
Year 2026 : $581,918
Year 2027 : $150,000
Salary Average Commitment
Year 2024 : $1,258,750
Year 2025 : $808,750
Year 2026 : $495,000
Year 2027 : $70,000

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 5875 - $69 - 4,763 - 81.07%
Level 2: 4895 - $48 - 3,931 - 80.30%
Level 3: 1958 - $29 - 1,650 - 84.28%
Level 4: 3916 - $20 - 3,291 - 84.03%
Luxury : 981 - $165 - 832 - 84.81%
Total Capacity :17625
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %14,466 - 82.08%
Average Income per Game$1,098,585
Year to Date Revenue$28,563,206
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$86,869,000
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$50,846,774
Farm Year To Date Expenses$8,130
Pro Salary Cap To Date$49,964,123
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,478,773
Farm Estimated Season Revenue$0
Pro Remaining Season Days80
Pro Expenses Per Days$445,760
Pro Estimated Expenses$35,660,800
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$35,660,800
Estimated Season Salary Cap$85,420,843
Estimate Under Maximum Salary Cap of $88,000,000$2,579,157
Estimate Over Minimum Salary Cap of $65,000,000 $20,420,843
Current Bank Account$7,680,074
Projected Bank Account($11,501,953)

Pro Players Salaries

Zach Werenski (1 Way Contract) $12,000,000 (3)
-Salary Remaining : $4,897,959
-Salary Average Remaining : $4,897,959
Kirill Kaprizov (1 Way Contract) $9,000,000 (2)
-Salary Remaining : $3,673,469
-Salary Average Remaining : $265,306
Roope Hintz (1 Way Contract) $8,450,000 (3)
-Salary Remaining : $3,448,980
-Salary Average Remaining : $285,714
Noah Hanifin (1 Way Contract) $7,350,000 (4)
-Salary Remaining : $3,000,000
-Salary Average Remaining : $285,714
Owen Tippett (1 Way Contract) $6,200,000 (4)
-Salary Remaining : $2,530,612
-Salary Average Remaining : $285,714
Brad Marchand (1 Way Contract) $6,125,000 (1)
-Salary Remaining : $2,500,000
-Salary Average Remaining : $2,500,000
Ivan Barbashev (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $2,040,816
-Salary Average Remaining : $285,714
Alex Tuch (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $1,938,776
-Salary Average Remaining : $1,938,776
Adam Pelech (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $1,836,735
-Salary Average Remaining : $1,836,735
Sam Montembeault $3,937,500 (3)
-Salary Remaining : $1,607,143
-Salary Average Remaining : $285,714
Scott Mayfield (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $1,428,571
-Salary Average Remaining : $285,714
Kirby Dach (1 Way Contract) $3,262,500 (2)
-Salary Remaining : $1,331,633
-Salary Average Remaining : $285,714
Noah Cates (1 Way Contract) $2,625,000 (1)
-Salary Remaining : $1,071,429
-Salary Average Remaining : $265,306
Rafael Harvey-Pinard (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $816,327
-Salary Average Remaining : $285,714
Oskar Sundqvist $1,500,000 (1)
-Salary Remaining : $612,245
-Salary Average Remaining : $612,245
Kasperi Kapanen $1,400,000 (2)
-Salary Remaining : $571,429
-Salary Average Remaining : $571,429
Cayden Primeau $969,000 (1)
-Salary Remaining : $395,510
-Salary Average Remaining : $285,714
Justin Barron $925,000 (1)
-Salary Remaining : $377,551
-Salary Average Remaining : $377,551
Brock Faber $925,000 (3)
-Salary Remaining : $377,551
-Salary Average Remaining : $377,551
Luke Toporowski $870,000 (1)
-Salary Remaining : $355,102
-Salary Average Remaining : $285,714
Justin Brazeau $830,000 (3)
-Salary Remaining : $338,776
-Salary Average Remaining : $285,714
Michael Eyssimont $750,000 (2)
-Salary Remaining : $306,122
-Salary Average Remaining : $306,122
Total Pro Players22
Salary Commitment
Year 2024 : $86,869,000
Year 2025 : $67,355,000
Year 2026 : $48,192,500
Year 2027 : $13,550,000
Salary Average Commitment
Year 2024 : $41,875,000
Year 2025 : $26,075,000
Year 2026 : $17,825,000
Year 2027 : $1,400,000
Salary Cap with 1 Way Contract
Year 2024 : $86,869,000
Year 2025 : $67,355,000
Year 2026 : $48,192,500
Year 2027 : $13,550,000

Farm Players Salaries

Ben Zloty $95,000 (2)
Salary Remaining : $95,000
Salary Average Remaining : $70,000
Carson Golder $95,000 (2)
Salary Remaining : $95,000
Salary Average Remaining : $70,000
Mads Sogaard $92,500 (1)
Salary Remaining : $92,500
Salary Average Remaining : $92,500
Tyler Kleven $91,667 (2)
Salary Remaining : $91,667
Salary Average Remaining : $91,667
Brandon Coe $85,083 (1)
Salary Remaining : $85,083
Salary Average Remaining : $65,000
Matthew Rempe $77,500 (1)
Salary Remaining : $77,500
Salary Average Remaining : $82,000
Total Farm Players6
Salary Commitment
Year 2024 : $536,750
Year 2025 : $281,667
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $471,167
Year 2025 : $231,667
Year 2026 : $0
Year 2027 : $0

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 5000 - $68 - 4,642 - 92.84%
Level 2: 4387 - $45 - 4,071 - 92.80%
Level 3: 1754 - $29 - 1,568 - 89.38%
Level 4: 3509 - $20 - 3,271 - 93.20%
Luxury : 880 - $165 - 815 - 92.59%
Total Capacity :15530
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $10 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %14,366 - 92.51%
Average Income per Game$1,065,211
Year to Date Revenue$25,565,053
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$86,491,790
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value($4,750,000)
Pro Year To Date Expenses$49,227,968
Farm Year To Date Expenses$19,986
Pro Salary Cap To Date$47,710,629
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,108,579
Farm Estimated Season Revenue$0
Pro Remaining Season Days80
Pro Expenses Per Days$443,836
Pro Estimated Expenses$35,506,880
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$35,506,880
Estimated Season Salary Cap$78,263,429
Estimate Under Maximum Salary Cap of $88,000,000$9,736,571
Estimate Over Minimum Salary Cap of $65,000,000 $13,263,429
Current Bank Account$13,729,676
Projected Bank Account($3,668,625)

Pro Players Salaries

Alex Pietrangelo (1 Way Contract) $9,500,000 (3)
-Salary Remaining : $3,877,551
-Salary Average Remaining : $3,877,551
Evan Bouchard (1 Way Contract) $9,500,000 (4)
-Salary Remaining : $3,877,551
-Salary Average Remaining : $285,714
Alex DeBrincat (1 Way Contract) $9,000,000 (3)
-Salary Remaining : $3,673,469
-Salary Average Remaining : $285,714
Bo Horvat (1 Way Contract) $8,500,000 (3)
-Salary Remaining : $3,469,388
-Salary Average Remaining : $285,714
Justin Faulk (1 Way Contract) $7,700,000 (2)
-Salary Remaining : $3,142,857
-Salary Average Remaining : $3,142,857
Viktor Arvidsson (1 Way Contract) $6,250,000 (1)
-Salary Remaining : $2,551,020
-Salary Average Remaining : $285,714
Ryan Pulock (1 Way Contract) $6,150,000 (2)
-Salary Remaining : $2,510,204
-Salary Average Remaining : $265,306
Blake Coleman (1 Way Contract) $4,900,000 (3)
-Salary Remaining : $2,000,000
-Salary Average Remaining : $285,714
Barclay Goodrow (1 Way Contract) $4,650,000 (1)
-Salary Remaining : $1,897,959
-Salary Average Remaining : $1,897,959
Jeremy Swayman $4,290,125 (3)
-Salary Remaining : $1,751,071
-Salary Average Remaining : $1,763,265
Frank Vatrano (1 Way Contract) $3,650,000 (1)
-Salary Remaining : $1,489,796
-Salary Average Remaining : $285,714
Jake Walman (Out of Payroll) $3,200,000 (3)
-Salary Remaining : $1,306,122
-Salary Average Remaining : $1,306,122
Mackenzie Blackwood $1,999,999 (2)
-Salary Remaining : $816,326
-Salary Average Remaining : $816,326
Ondrej Palat $1,800,000 (4)
-Salary Remaining : $734,694
-Salary Average Remaining : $734,694
Noel Acciari $1,700,000 (2)
-Salary Remaining : $693,878
-Salary Average Remaining : $265,306
Danton Heinen $1,500,000 (2)
-Salary Remaining : $612,245
-Salary Average Remaining : $612,245
Anton Lundell $925,000 (1)
-Salary Remaining : $377,551
-Salary Average Remaining : $265,306
Marco Rossi $925,000 (1)
-Salary Remaining : $377,551
-Salary Average Remaining : $265,306
Luke Hughes $925,000 (3)
-Salary Remaining : $377,551
-Salary Average Remaining : $377,551
Jaycob Megna $900,000 (1)
-Salary Remaining : $367,347
-Salary Average Remaining : $367,347
Kaiden Guhle $863,333 (2)
-Salary Remaining : $352,381
-Salary Average Remaining : $523,809
William Eklund $863,333 (2)
-Salary Remaining : $352,381
-Salary Average Remaining : $711,905
Total Pro Players22
Salary Commitment
Year 2024 : $89,691,790
Year 2025 : $72,391,790
Year 2026 : $51,615,125
Year 2027 : $11,300,000
Salary Average Commitment
Year 2024 : $46,322,499
Year 2025 : $38,072,499
Year 2026 : $22,545,000
Year 2027 : $2,500,000
Salary Cap with 1 Way Contract
Year 2024 : $89,691,790
Year 2025 : $72,391,790
Year 2026 : $51,615,125
Year 2027 : $11,300,000

Farm Players Salaries

Chase Wheatcroft $95,000 (2)
Salary Remaining : $95,000
Salary Average Remaining : $70,000
Jesper Wallstedt $92,500 (2)
Salary Remaining : $92,500
Salary Average Remaining : $135,000
Fyodor Svechkov $92,500 (3)
Salary Remaining : $92,500
Salary Average Remaining : $92,500
Kent Johnson $92,500 (2)
Salary Remaining : $92,500
Salary Average Remaining : $185,000
Emil Heineman $89,750 (2)
Salary Remaining : $89,750
Salary Average Remaining : $92,500
Brad Lambert $88,667 (3)
Salary Remaining : $88,667
Salary Average Remaining : $88,667
Linus Karlsson $88,375 (2)
Salary Remaining : $88,375
Salary Average Remaining : $92,500
Dylan Coghlan $88,069 (1)
Salary Remaining : $88,069
Salary Average Remaining : $70,000
Alex Beaucage $87,833 (1)
Salary Remaining : $87,833
Salary Average Remaining : $65,000
Alex Steeves $87,588 (1)
Salary Remaining : $87,588
Salary Average Remaining : $70,000
Brayden Tracey $86,333 (1)
Salary Remaining : $86,333
Salary Average Remaining : $65,000
Ethan Del Mastro $85,583 (3)
Salary Remaining : $85,583
Salary Average Remaining : $85,583
Nick Abruzzese $85,000 (1)
Salary Remaining : $85,000
Salary Average Remaining : $70,000
Isaiah Saville $84,967 (1)
Salary Remaining : $84,967
Salary Average Remaining : $84,967
Pavel Novak $84,667 (2)
Salary Remaining : $84,667
Salary Average Remaining : $84,667
Matthew Murray $81,375 (1)
Salary Remaining : $81,375
Salary Average Remaining : $70,000
Total Farm Players16
Salary Commitment
Year 2024 : $1,410,707
Year 2025 : $809,542
Year 2026 : $266,750
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,421,384
Year 2025 : $926,417
Year 2026 : $266,750
Year 2027 : $0

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6066 - $63 - 5,092 - 83.94%
Level 2: 5055 - $42 - 4,489 - 88.79%
Level 3: 2022 - $26 - 1,969 - 97.37%
Level 4: 4044 - $19 - 3,548 - 87.74%
Luxury : 1013 - $155 - 899 - 88.75%
Total Capacity :18200
Farm
Farm Level 1: 2000 - $30 - 0 - 0.00%
Farm Level 2: 1000 - $20 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %15,996 - 87.89%
Average Income per Game$1,099,359
Year to Date Revenue$26,384,622
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$86,149,667
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$51,052,677
Farm Year To Date Expenses$13,083
Pro Salary Cap To Date$50,090,439
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,689,107
Farm Estimated Season Revenue$0
Pro Remaining Season Days80
Pro Expenses Per Days$442,090
Pro Estimated Expenses$35,367,200
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$35,367,200
Estimated Season Salary Cap$85,253,559
Estimate Under Maximum Salary Cap of $88,000,000$2,746,441
Estimate Over Minimum Salary Cap of $65,000,000 $20,253,559
Current Bank Account$5,292,934
Projected Bank Account($11,385,159)

Pro Players Salaries

Dougie Hamilton (1 Way Contract) $8,250,000 (1)
-Salary Remaining : $3,367,347
-Salary Average Remaining : $3,367,347
Filip Forsberg (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $3,265,306
-Salary Average Remaining : $265,306
Quinn Hughes (1 Way Contract) $7,850,000 (3)
-Salary Remaining : $3,204,082
-Salary Average Remaining : $285,714
Nick Schmaltz (1 Way Contract) $5,850,000 (2)
-Salary Remaining : $2,387,755
-Salary Average Remaining : $285,714
Casey Mittelstadt (1 Way Contract) $5,750,000 (4)
-Salary Remaining : $2,346,939
-Salary Average Remaining : $285,714
Matt Dumba (1 Way Contract) $5,300,000 (4)
-Salary Remaining : $2,163,265
-Salary Average Remaining : $2,163,265
Erik Cernak (1 Way Contract) $5,250,000 (3)
-Salary Remaining : $2,142,857
-Salary Average Remaining : $285,714
Tyler Seguin (1 Way Contract) $4,750,000 (3)
-Salary Remaining : $1,938,776
-Salary Average Remaining : $1,938,776
Warren Foegele (1 Way Contract) $4,350,000 (4)
-Salary Remaining : $1,775,510
-Salary Average Remaining : $285,714
Carter Verhaeghe (1 Way Contract) $4,166,667 (1)
-Salary Remaining : $1,700,680
-Salary Average Remaining : $1,700,680
Marcus Pettersson (1 Way Contract) $3,755,000 (1)
-Salary Remaining : $1,532,653
-Salary Average Remaining : $1,532,653
Thomas Novak (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $1,428,571
-Salary Average Remaining : $1,428,571
Sam Carrick (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $1,428,571
-Salary Average Remaining : $1,428,571
Connor Clifton (1 Way Contract) $3,333,000 (2)
-Salary Remaining : $1,360,408
-Salary Average Remaining : $285,714
Alex Lyon $2,500,000 (2)
-Salary Remaining : $1,020,408
-Salary Average Remaining : $1,020,408
Alexis Lafreniere (1 Way Contract) $2,325,000 (1)
-Salary Remaining : $948,980
-Salary Average Remaining : $285,714
Cam Talbot $2,000,000 (1)
-Salary Remaining : $816,327
-Salary Average Remaining : $816,327
James van Riemsdyk (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $816,327
-Salary Average Remaining : $816,327
Darren Raddysh $975,000 (2)
-Salary Remaining : $397,959
-Salary Average Remaining : $285,714
Juraj Slafkovsky $950,000 (2)
-Salary Remaining : $387,755
-Salary Average Remaining : $387,755
Brendan Brisson $925,000 (2)
-Salary Remaining : $377,551
-Salary Average Remaining : $377,551
Matthew Poitras $870,000 (3)
-Salary Remaining : $355,102
-Salary Average Remaining : $355,102
Total Pro Players22
Salary Commitment
Year 2024 : $86,149,667
Year 2025 : $63,653,000
Year 2026 : $41,120,000
Year 2027 : $15,400,000
Salary Average Commitment
Year 2024 : $48,716,667
Year 2025 : $27,845,000
Year 2026 : $20,720,000
Year 2027 : $6,700,000
Salary Cap with 1 Way Contract
Year 2024 : $86,149,667
Year 2025 : $63,653,000
Year 2026 : $41,120,000
Year 2027 : $15,400,000

Farm Players Salaries

Nick Blankenburg $110,000 (4)
Salary Remaining : $110,000
Salary Average Remaining : $110,000
Ethen Frank $104,738 (1)
Salary Remaining : $104,738
Salary Average Remaining : $70,000
Jason Polin $99,750 (1)
Salary Remaining : $99,750
Salary Average Remaining : $70,000
Nolan Foote $89,417 (1)
Salary Remaining : $89,417
Salary Average Remaining : $70,000
Brandt Clarke $86,333 (2)
Salary Remaining : $86,333
Salary Average Remaining : $70,000
Luca Del Bel Belluz $86,000 (3)
Salary Remaining : $86,000
Salary Average Remaining : $70,000
Matt Villalta $85,700 (1)
Salary Remaining : $85,700
Salary Average Remaining : $70,000
Jean-Luc Foudy $85,000 (1)
Salary Remaining : $85,000
Salary Average Remaining : $75,000
Gabriel Fortier $83,125 (1)
Salary Remaining : $83,125
Salary Average Remaining : $70,000
Ryder Korczak $80,333 (3)
Salary Remaining : $80,333
Salary Average Remaining : $70,000
Danny Zhilkin $80,333 (3)
Salary Remaining : $80,333
Salary Average Remaining : $70,000
Dylan Gambrell $77,500 (1)
Salary Remaining : $77,500
Salary Average Remaining : $77,500
Kristian Reichel $77,500 (2)
Salary Remaining : $77,500
Salary Average Remaining : $77,500
Robbie Russo $77,500 (1)
Salary Remaining : $77,500
Salary Average Remaining : $77,500
Tanner Laczynski $77,500 (2)
Salary Remaining : $77,500
Salary Average Remaining : $77,500
Timur Ibragimov $77,500 (1)
Salary Remaining : $77,500
Salary Average Remaining : $77,500
Isaac Poulter $75,000 (1)
Salary Remaining : $75,000
Salary Average Remaining : $75,000
Total Farm Players17
Salary Commitment
Year 2024 : $1,453,229
Year 2025 : $597,999
Year 2026 : $356,666
Year 2027 : $110,000
Salary Average Commitment
Year 2024 : $1,277,500
Year 2025 : $545,000
Year 2026 : $320,000
Year 2027 : $110,000

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Place
Level 1: 6384 - $84 - 5,107 - 80.00%
Level 2: 5320 - $55 - 4,256 - 80.00%
Level 3: 2128 - $32 - 1,702 - 79.98%
Level 4: 4256 - $20 - 3,440 - 80.82%
Luxury : 1065 - $192 - 852 - 80.00%
Total Capacity :19153
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %15,357 - 80.18%
Average Income per Game$1,358,372
Year to Date Revenue$31,242,567
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$73,124,345
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$42,980,047
Farm Year To Date Expenses$4,038
Pro Salary Cap To Date$41,138,613
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,450,705
Farm Estimated Season Revenue$0
Pro Remaining Season Days80
Pro Expenses Per Days$375,634
Pro Estimated Expenses$30,050,720
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$30,050,720
Estimated Season Salary Cap$68,332,213
Estimate Under Maximum Salary Cap of $88,000,000$19,667,787
Estimate Over Minimum Salary Cap of $65,000,000 $3,332,213
Current Bank Account$46,044,934
Projected Bank Account$40,444,919

Pro Players Salaries

Kevin Hayes (1 Way Contract) $7,142,857 (1)
-Salary Remaining : $2,915,452
-Salary Average Remaining : $2,915,452
Teuvo Teravainen (1 Way Contract) $6,500,000 (3)
-Salary Remaining : $2,653,061
-Salary Average Remaining : $2,653,061
John Klingberg (Out of Payroll) $6,500,000 (2)
-Salary Remaining : $2,653,061
-Salary Average Remaining : $265,306
John Gibson $6,400,000 (3)
-Salary Remaining : $2,612,245
-Salary Average Remaining : $285,714
Ryan Strome (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $2,448,980
-Salary Average Remaining : $285,714
Shayne Gostisbehere (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $2,040,816
-Salary Average Remaining : $285,714
T.J. Brodie (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $1,836,735
-Salary Average Remaining : $1,836,735
Kailer Yamamoto (1 Way Contract) $4,201,488 (1)
-Salary Remaining : $1,714,893
-Salary Average Remaining : $306,122
Jack Roslovic (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $1,632,653
-Salary Average Remaining : $1,632,653
Anthony Beauvillier (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $1,632,653
-Salary Average Remaining : $1,632,653
Brandon Tanev (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $1,428,571
-Salary Average Remaining : $1,428,571
Mattias Janmark (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $1,224,490
-Salary Average Remaining : $1,224,490
Garnet Hathaway (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $1,224,490
-Salary Average Remaining : $1,224,490
Calvin Petersen $1,300,000 (3)
-Salary Remaining : $530,612
-Salary Average Remaining : $530,612
Kale Clague $1,000,000 (1)
-Salary Remaining : $408,163
-Salary Average Remaining : $408,163
Chad Ruhwedel $1,000,000 (1)
-Salary Remaining : $408,163
-Salary Average Remaining : $285,714
Glenn Gawdin $930,000 (1)
-Salary Remaining : $379,592
-Salary Average Remaining : $379,592
Alexander Holtz $925,000 (2)
-Salary Remaining : $377,551
-Salary Average Remaining : $377,551
Jake Neighbours $925,000 (2)
-Salary Remaining : $377,551
-Salary Average Remaining : $352,381
Shane Wright $925,000 (2)
-Salary Remaining : $377,551
-Salary Average Remaining : $377,551
Helge Grans $900,000 (2)
-Salary Remaining : $367,347
-Salary Average Remaining : $368,367
Andreas Englund $775,000 (3)
-Salary Remaining : $316,327
-Salary Average Remaining : $285,714
Jack Campbell $700,000 (1)
-Salary Remaining : $285,714
-Salary Average Remaining : $285,714
Total Pro Players23
Salary Commitment
Year 2024 : $73,124,345
Year 2025 : $43,650,000
Year 2026 : $25,975,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $48,088,690
Year 2025 : $22,365,833
Year 2026 : $10,600,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $73,124,345
Year 2025 : $43,650,000
Year 2026 : $25,975,000
Year 2027 : $0

Farm Players Salaries

Magnus Chrona $90,000 (2)
Salary Remaining : $90,000
Salary Average Remaining : $86,750
William Dufour $90,000 (2)
Salary Remaining : $90,000
Salary Average Remaining : $92,500
Connor Corcoran $81,333 (1)
Salary Remaining : $81,333
Salary Average Remaining : $65,000
Total Farm Players3
Salary Commitment
Year 2024 : $261,333
Year 2025 : $180,000
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $244,250
Year 2025 : $179,250
Year 2026 : $0
Year 2027 : $0

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 6506 - $60 - 5,984 - 91.97%
Level 2: 5421 - $40 - 5,036 - 92.89%
Level 3: 2168 - $25 - 2,053 - 94.68%
Level 4: 4337 - $17 - 4,059 - 93.59%
Luxury : 1087 - $155 - 941 - 86.61%
Total Capacity :19519
Farm
Farm Level 1: 2000 - $60 - 0 - 0.00%
Farm Level 2: 1000 - $30 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %18,072 - 92.59%
Average Income per Game$1,182,160
Year to Date Revenue$28,371,835
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$88,229,457
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$51,633,006
Farm Year To Date Expenses$11,328
Pro Salary Cap To Date$51,294,234
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,096,716
Farm Estimated Season Revenue$0
Pro Remaining Season Days80
Pro Expenses Per Days$452,701
Pro Estimated Expenses$36,216,080
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$36,216,080
Estimated Season Salary Cap$87,306,234
Estimate Under Maximum Salary Cap of $88,000,000$693,766
Estimate Over Minimum Salary Cap of $65,000,000 $22,306,234
Current Bank Account$90,663,458
Projected Bank Account$74,544,094

Pro Players Salaries

Mikko Rantanen (1 Way Contract) $9,250,000 (1)
-Salary Remaining : $3,775,510
-Salary Average Remaining : $3,775,510
Mikhail Sergachev (1 Way Contract) $8,500,000 (3)
-Salary Remaining : $3,469,388
-Salary Average Remaining : $3,469,388
Tim Stutzle (1 Way Contract) $8,350,000 (4)
-Salary Remaining : $3,408,163
-Salary Average Remaining : $3,408,163
Jack Hughes (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $3,265,306
-Salary Average Remaining : $3,265,306
Nico Hischier (1 Way Contract) $7,250,000 (1)
-Salary Remaining : $2,959,184
-Salary Average Remaining : $2,959,184
Kyle Connor (1 Way Contract) $7,142,857 (1)
-Salary Remaining : $2,915,452
-Salary Average Remaining : $2,915,452
Matthew Boldy (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $2,857,143
-Salary Average Remaining : $2,857,143
Joshua Morrissey (1 Way Contract) $6,250,000 (4)
-Salary Remaining : $2,551,020
-Salary Average Remaining : $285,714
Ilya Sorokin $5,000,000 (1)
-Salary Remaining : $2,040,816
-Salary Average Remaining : $2,040,816
Rasmus Andersson (1 Way Contract) $4,550,000 (1)
-Salary Remaining : $1,857,143
-Salary Average Remaining : $1,857,143
Bowen Byram (1 Way Contract) $3,850,000 (1)
-Salary Remaining : $1,571,429
-Salary Average Remaining : $1,571,429
Erik Brannstrom (1 Way Contract) $2,200,000 (1)
-Salary Remaining : $897,959
-Salary Average Remaining : $897,959
Ville Heinola (1 Way Contract) $2,100,000 (4)
-1 Way Contract Salary Cap : $2,100,000
-Salary Remaining : $857,143
-Salary Average Remaining : $857,143
Fabian Zetterlund $1,450,000 (1)
-Salary Remaining : $591,837
-Salary Average Remaining : $591,837
Isaak Phillips $950,000 (1)
-Salary Remaining : $387,755
-Salary Average Remaining : $350,680
Roby Jarventie $925,000 (1)
-Salary Remaining : $377,551
-Salary Average Remaining : $377,551
Elmer Soderblom $925,000 (1)
-Salary Remaining : $377,551
-Salary Average Remaining : $377,551
Rory Kerins $925,000 (2)
-Salary Remaining : $377,551
-Salary Average Remaining : $377,551
Logan Mailloux $925,000 (3)
-Salary Remaining : $377,551
-Salary Average Remaining : $377,551
Yaroslav Askarov $925,000 (2)
-Salary Remaining : $377,551
-Salary Average Remaining : $377,551
Cole Perfetti $894,000 (1)
-Salary Remaining : $364,898
-Salary Average Remaining : $364,898
Ethan Cardwell $867,600 (2)
-Salary Remaining : $354,122
-Salary Average Remaining : $354,122
Total Pro Players22
Salary Commitment
Year 2024 : $88,229,457
Year 2025 : $43,842,600
Year 2026 : $41,125,000
Year 2027 : $16,700,000
Salary Average Commitment
Year 2024 : $82,588,624
Year 2025 : $38,292,600
Year 2026 : $35,575,000
Year 2027 : $11,150,000
Salary Cap with 1 Way Contract
Year 2024 : $88,229,457
Year 2025 : $43,842,600
Year 2026 : $41,125,000
Year 2027 : $16,700,000

Farm Players Salaries

Akira Schmid $150,000 (4)
Salary Remaining : $150,000
Salary Average Remaining : $150,000
Jacob Moverare $140,000 (2)
Salary Remaining : $140,000
Salary Average Remaining : $140,000
William Wallinder $92,500 (3)
Salary Remaining : $92,500
Salary Average Remaining : $92,500
Daniil Chayka $92,500 (2)
Salary Remaining : $92,500
Salary Average Remaining : $92,500
Daniel Torgersson $92,500 (2)
Salary Remaining : $92,500
Salary Average Remaining : $92,500
Oskar Olausson $92,500 (2)
Salary Remaining : $92,500
Salary Average Remaining : $92,500
Adam Ginning $92,500 (1)
Salary Remaining : $92,500
Salary Average Remaining : $92,500
Erik Portillo $87,500 (2)
Salary Remaining : $87,500
Salary Average Remaining : $87,500
Total Farm Players8
Salary Commitment
Year 2024 : $840,000
Year 2025 : $747,500
Year 2026 : $242,500
Year 2027 : $150,000
Salary Average Commitment
Year 2024 : $840,000
Year 2025 : $747,500
Year 2026 : $242,500
Year 2027 : $150,000

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 5646 - $81 - 4,517 - 80.00%
Level 2: 4705 - $73 - 3,764 - 80.00%
Level 3: 1882 - $64 - 1,506 - 80.02%
Level 4: 3764 - $49 - 3,011 - 79.99%
Luxury : 943 - $165 - 818 - 86.80%
Total Capacity :16940
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %13,616 - 80.38%
Average Income per Game$1,458,058
Year to Date Revenue$36,451,458
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$75,085,740
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$45,254,751
Farm Year To Date Expenses$19,227
Pro Salary Cap To Date$43,443,171
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,328,933
Farm Estimated Season Revenue$0
Pro Remaining Season Days80
Pro Expenses Per Days$385,642
Pro Estimated Expenses$30,851,360
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$30,851,360
Estimated Season Salary Cap$74,090,451
Estimate Under Maximum Salary Cap of $88,000,000$13,909,549
Estimate Over Minimum Salary Cap of $65,000,000 $9,090,451
Current Bank Account$127,070,852
Projected Bank Account$119,548,425

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $12,600,000 (3)
-Salary Remaining : $5,142,857
-Salary Average Remaining : $285,714
Gustav Forsling (1 Way Contract) $7,500,000 (4)
-Salary Remaining : $3,061,224
-Salary Average Remaining : $285,714
Brock Boeser (1 Way Contract) $6,650,000 (1)
-Salary Remaining : $2,714,286
-Salary Average Remaining : $265,306
Kyle Palmieri (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $2,448,980
-Salary Average Remaining : $2,448,980
Jonas Brodin (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $2,448,980
-Salary Average Remaining : $2,448,980
Filip Chytil (1 Way Contract) $5,250,000 (1)
-Salary Remaining : $2,142,857
-Salary Average Remaining : $285,714
Michael Matheson (1 Way Contract) $4,875,000 (2)
-Salary Remaining : $1,989,796
-Salary Average Remaining : $1,989,796
Sam Bennett (1 Way Contract) $4,425,000 (2)
-Salary Remaining : $1,806,122
-Salary Average Remaining : $265,306
Eeli Tolvanen (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $1,428,571
-Salary Average Remaining : $285,714
Teddy Blueger (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $1,224,490
-Salary Average Remaining : $1,224,490
Stuart Skinner $2,600,000 (1)
-Salary Remaining : $1,061,224
-Salary Average Remaining : $285,714
Morgan Frost (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $1,020,408
-Salary Average Remaining : $1,020,408
Jalen Chatfield $1,500,000 (3)
-Salary Remaining : $612,245
-Salary Average Remaining : $285,714
Beck Malenstyn $1,245,000 (2)
-Salary Remaining : $508,163
-Salary Average Remaining : $285,714
Tyson Barrie $1,010,157 (4)
-Salary Remaining : $412,309
-Salary Average Remaining : $412,309
Brendan Gallagher $1,000,000 (1)
-Salary Remaining : $408,163
-Salary Average Remaining : $408,163
Pat Maroon $1,000,000 (2)
-Salary Remaining : $408,163
-Salary Average Remaining : $408,163
Cale Fleury $992,250 (1)
-Salary Remaining : $405,000
-Salary Average Remaining : $285,714
Thomas Harley $950,000 (1)
-Salary Remaining : $387,755
-Salary Average Remaining : $364,966
Tyson Foerster $863,333 (2)
-Salary Remaining : $352,381
-Salary Average Remaining : $377,551
Jonathan Quick $850,000 (1)
-Salary Remaining : $346,939
-Salary Average Remaining : $346,939
Michael Amadio $775,000 (3)
-Salary Remaining : $316,327
-Salary Average Remaining : $285,714
Total Pro Players22
Salary Commitment
Year 2024 : $75,085,740
Year 2025 : $39,293,490
Year 2026 : $23,385,157
Year 2027 : $8,510,157
Salary Average Commitment
Year 2024 : $35,654,324
Year 2025 : $12,660,157
Year 2026 : $3,810,157
Year 2027 : $1,710,157
Salary Cap with 1 Way Contract
Year 2024 : $75,085,740
Year 2025 : $39,293,490
Year 2026 : $23,385,157
Year 2027 : $8,510,157

Farm Players Salaries

Jaret Anderson-Dolan $135,000 (1)
Salary Remaining : $135,000
Salary Average Remaining : $70,000
Jake Christiansen $100,000 (1)
Salary Remaining : $100,000
Salary Average Remaining : $70,000
Samuel Fagemo $97,125 (1)
Salary Remaining : $97,125
Salary Average Remaining : $70,000
William Lockwood $97,125 (1)
Salary Remaining : $97,125
Salary Average Remaining : $70,000
Vasily Podkolzin $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $65,000
Max Sasson $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $70,000
Aidan McDonough $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $70,000
Spencer Knight $92,500 (1)
Salary Remaining : $92,500
Salary Average Remaining : $92,500
Pavel Mintyukov (Out of Payroll) $91,833 (3)
Salary Remaining : $91,833
Salary Average Remaining : $91,833
Jonah Gadjovich $90,825 (2)
Salary Remaining : $90,825
Salary Average Remaining : $70,000
Ryan Suzuki $89,417 (1)
Salary Remaining : $89,417
Salary Average Remaining : $70,000
Brett Berard $86,750 (3)
Salary Remaining : $86,750
Salary Average Remaining : $86,750
Yegor Sokolov $85,925 (1)
Salary Remaining : $85,925
Salary Average Remaining : $70,000
Ryan O'Rourke $85,583 (2)
Salary Remaining : $85,583
Salary Average Remaining : $88,667
Sasha Pastujov $83,667 (3)
Salary Remaining : $83,667
Salary Average Remaining : $83,667
Brett Harrison $83,667 (3)
Salary Remaining : $83,667
Salary Average Remaining : $83,667
Arturs Silovs $83,592 (1)
Salary Remaining : $83,592
Salary Average Remaining : $70,000
Ilya Nikolayev $70,000 (1)
Salary Remaining : $70,000
Salary Average Remaining : $70,000
Total Farm Players18
Salary Commitment
Year 2024 : $1,658,009
Year 2025 : $522,325
Year 2026 : $345,917
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,362,084
Year 2025 : $504,584
Year 2026 : $345,917
Year 2027 : $0

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavilion
Level 1: 5854 - $71 - 4,705 - 80.37%
Level 2: 4878 - $49 - 3,929 - 80.55%
Level 3: 1951 - $31 - 1,578 - 80.87%
Level 4: 3902 - $19 - 3,519 - 90.18%
Luxury : 977 - $200 - 782 - 80.04%
Total Capacity :17562
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %14,512 - 82.64%
Average Income per Game$1,142,195
Year to Date Revenue$29,697,064
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$59,417,500
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$10,770,000
Pro Year To Date Expenses$43,469,343
Farm Year To Date Expenses$12,978
Pro Salary Cap To Date$42,429,295
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,132,922
Farm Estimated Season Revenue$0
Pro Remaining Season Days80
Pro Expenses Per Days$305,702
Pro Estimated Expenses$24,456,160
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$24,456,160
Estimated Season Salary Cap$77,451,375
Estimate Under Maximum Salary Cap of $88,000,000$10,548,625
Estimate Over Minimum Salary Cap of $65,000,000 $12,451,375
Current Bank Account$8,428,529
Projected Bank Account$1,105,291

Pro Players Salaries

Max Domi (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $3,061,224
-Salary Average Remaining : $285,714
Filip Hronek (Out of Payroll) $7,250,000 (4)
-Salary Remaining : $2,959,184
-Salary Average Remaining : $285,714
Jean-Gabriel Pageau (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $2,653,061
-Salary Average Remaining : $2,653,061
Oliver Bjorkstrand (1 Way Contract) $5,400,000 (1)
-Salary Remaining : $2,204,082
-Salary Average Remaining : $2,204,082
Jaden Schwartz (1 Way Contract) $5,350,000 (1)
-Salary Remaining : $2,183,673
-Salary Average Remaining : $2,183,673
Rasmus Ristolainen (1 Way Contract) $5,100,000 (2)
-Salary Remaining : $2,081,633
-Salary Average Remaining : $2,081,633
Artem Zub (1 Way Contract) $4,600,000 (3)
-Salary Remaining : $1,877,551
-Salary Average Remaining : $285,714
Radko Gudas (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $1,632,653
-Salary Average Remaining : $285,714
Daniel Sprong (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $1,224,490
-Salary Average Remaining : $1,224,490
Luke Schenn (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $1,122,449
-Salary Average Remaining : $285,714
Marcus Foligno (1 Way Contract) $2,750,000 (4)
-Salary Remaining : $1,122,449
-Salary Average Remaining : $1,122,449
Pheonix Copley $2,600,000 (3)
-Salary Remaining : $1,061,224
-Salary Average Remaining : $1,061,224
Sammy Blais $1,500,000 (1)
-Salary Remaining : $612,245
-Salary Average Remaining : $612,245
Michael McCarron $1,175,000 (2)
-Salary Remaining : $479,592
-Salary Average Remaining : $285,714
Curtis Lazar $1,100,000 (3)
-Salary Remaining : $448,980
-Salary Average Remaining : $448,980
Charlie Lindgren $1,100,000 (1)
-Salary Remaining : $448,980
-Salary Average Remaining : $285,714
Declan Chisholm $925,000 (1)
-Salary Remaining : $377,551
-Salary Average Remaining : $377,551
Henry Thrun $912,500 (1)
-Salary Remaining : $372,449
-Salary Average Remaining : $372,449
Matt Irwin $850,000 (1)
-Salary Remaining : $346,939
-Salary Average Remaining : $346,939
Eric Comrie (Out of Payroll) $850,000 (1)
-Salary Remaining : $346,939
-Salary Average Remaining : $346,939
Will Cuylle $830,000 (2)
-Salary Remaining : $338,776
-Salary Average Remaining : $347,279
Phillip Di Giuseppe $775,000 (3)
-Salary Remaining : $316,327
-Salary Average Remaining : $285,714
Cam Atkinson $700,000 (1)
-Salary Remaining : $285,714
-Salary Average Remaining : $285,714
Total Pro Players23
Salary Commitment
Year 2024 : $67,517,500
Year 2025 : $42,430,000
Year 2026 : $32,575,000
Year 2027 : $19,500,000
Salary Average Commitment
Year 2024 : $43,988,333
Year 2025 : $26,100,833
Year 2026 : $18,750,000
Year 2027 : $12,950,000
Salary Cap with 1 Way Contract
Year 2024 : $67,517,500
Year 2025 : $42,430,000
Year 2026 : $32,575,000
Year 2027 : $19,500,000

Farm Players Salaries

Lucas Carlsson $195,000 (2)
Salary Remaining : $195,000
Salary Average Remaining : $195,000
Chris Driedger $190,000 (4)
Salary Remaining : $190,000
Salary Average Remaining : $190,000
Rasmus Kupari $160,000 (4)
Salary Remaining : $160,000
Salary Average Remaining : $160,000
David Gustafsson $101,750 (1)
Salary Remaining : $101,750
Salary Average Remaining : $70,000
Jet Greaves $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $75,000
Michael Milne $91,250 (1)
Salary Remaining : $91,250
Salary Average Remaining : $95,000
Jonas Rondbjerg $90,000 (1)
Salary Remaining : $90,000
Salary Average Remaining : $70,000
Carson Lambos $86,333 (2)
Salary Remaining : $86,333
Salary Average Remaining : $86,333
Jesper Vikman $85,800 (2)
Salary Remaining : $85,800
Salary Average Remaining : $85,800
Danila Klimovich $85,583 (1)
Salary Remaining : $85,583
Salary Average Remaining : $65,000
Tyrel Bauer $85,000 (2)
Salary Remaining : $85,000
Salary Average Remaining : $92,500
Matt Kiersted $80,000 (2)
Salary Remaining : $80,000
Salary Average Remaining : $80,000
Mike Hardman $80,000 (2)
Salary Remaining : $80,000
Salary Average Remaining : $80,000
Jack Finley $79,750 (1)
Salary Remaining : $79,750
Salary Average Remaining : $89,667
Jakub Lauko $78,750 (1)
Salary Remaining : $78,750
Salary Average Remaining : $70,000
Dawson Barteaux $77,500 (2)
Salary Remaining : $77,500
Salary Average Remaining : $77,500
Shane Bowers $77,500 (1)
Salary Remaining : $77,500
Salary Average Remaining : $77,500
Lukas Rousek $77,500 (1)
Salary Remaining : $77,500
Salary Average Remaining : $70,000
Mackenzie MacEachern $77,500 (1)
Salary Remaining : $77,500
Salary Average Remaining : $77,500
Total Farm Players19
Salary Commitment
Year 2024 : $1,894,216
Year 2025 : $1,039,633
Year 2026 : $350,000
Year 2027 : $350,000
Salary Average Commitment
Year 2024 : $1,806,800
Year 2025 : $1,047,133
Year 2026 : $350,000
Year 2027 : $350,000

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameSeattle Center Arena
Level 1: 6000 - $60 - 5,781 - 96.35%
Level 2: 5000 - $40 - 4,838 - 96.75%
Level 3: 2000 - $26 - 1,944 - 97.22%
Level 4: 4000 - $15 - 3,909 - 97.73%
Luxury : 1000 - $160 - 860 - 85.97%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %17,332 - 96.29%
Average Income per Game$1,140,111
Year to Date Revenue$29,642,896
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$83,569,999
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value($4,000,000)
Pro Year To Date Expenses$49,708,591
Farm Year To Date Expenses$13,251
Pro Salary Cap To Date$48,945,834
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,101,671
Farm Estimated Season Revenue$0
Pro Remaining Season Days80
Pro Expenses Per Days$428,929
Pro Estimated Expenses$34,314,320
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$34,314,320
Estimated Season Salary Cap$79,056,074
Estimate Under Maximum Salary Cap of $88,000,000$8,943,926
Estimate Over Minimum Salary Cap of $65,000,000 $14,056,074
Current Bank Account$1,894,836
Projected Bank Account($15,317,813)

Pro Players Salaries

Erik Karlsson (1 Way Contract) $11,500,000 (3)
-Salary Remaining : $4,693,878
-Salary Average Remaining : $285,714
Alex Ovechkin (1 Way Contract) $10,500,000 (1)
-Salary Remaining : $4,285,714
-Salary Average Remaining : $4,285,714
Brent Burns (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $3,265,306
-Salary Average Remaining : $3,265,306
Damon Severson (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $2,857,143
-Salary Average Remaining : $285,714
Torey Krug (1 Way Contract) $6,500,000 (3)
-Salary Remaining : $2,653,061
-Salary Average Remaining : $2,653,061
Tyler Bertuzzi (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $2,653,061
-Salary Average Remaining : $2,571,429
Jake DeBrusk (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $2,653,061
-Salary Average Remaining : $285,714
Reilly Smith (1 Way Contract) $6,250,000 (2)
-Salary Remaining : $2,551,020
-Salary Average Remaining : $265,306
Erik Haula (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $1,632,653
-Salary Average Remaining : $265,306
Henri Jokiharju (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $1,020,408
-Salary Average Remaining : $285,714
Petr Mrazek $1,999,999 (2)
-Salary Remaining : $816,326
-Salary Average Remaining : $265,306
William Carrier $1,750,000 (2)
-Salary Remaining : $714,286
-Salary Average Remaining : $571,429
Colin Blackwell $1,325,000 (1)
-Salary Remaining : $540,816
-Salary Average Remaining : $540,816
Josh Brown $1,300,000 (1)
-Salary Remaining : $530,612
-Salary Average Remaining : $530,612
Spencer Martin $1,045,000 (1)
-Salary Remaining : $426,531
-Salary Average Remaining : $285,714
David Rittich $1,000,000 (1)
-Salary Remaining : $408,163
-Salary Average Remaining : $408,163
Klim Kostin $1,000,000 (1)
-Salary Remaining : $408,163
-Salary Average Remaining : $408,163
Matthew Beniers $925,000 (1)
-Salary Remaining : $377,551
-Salary Average Remaining : $755,102
Sam Gagner $900,000 (1)
-Salary Remaining : $367,347
-Salary Average Remaining : $367,347
Brayden Pachal $775,000 (3)
-Salary Remaining : $316,327
-Salary Average Remaining : $285,714
Martin Pospisil $775,000 (1)
-Salary Remaining : $316,327
-Salary Average Remaining : $285,714
Trey Fix-Wolansky $775,000 (1)
-Salary Remaining : $316,327
-Salary Average Remaining : $285,714
Travis Boyd $750,000 (1)
-Salary Remaining : $306,122
-Salary Average Remaining : $306,122
Total Pro Players23
Salary Commitment
Year 2024 : $83,569,999
Year 2025 : $62,274,999
Year 2026 : $48,275,000
Year 2027 : $13,000,000
Salary Average Commitment
Year 2024 : $48,375,000
Year 2025 : $26,950,000
Year 2026 : $23,600,000
Year 2027 : $7,000,000
Salary Cap with 1 Way Contract
Year 2024 : $83,569,999
Year 2025 : $60,774,999
Year 2026 : $46,775,000
Year 2027 : $13,000,000

Farm Players Salaries

John Farinacci $95,000 (2)
Salary Remaining : $95,000
Salary Average Remaining : $95,000
Logan Morrison $95,000 (2)
Salary Remaining : $95,000
Salary Average Remaining : $95,000
Jared Davidson $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $75,000
Xavier Bourgault $92,500 (2)
Salary Remaining : $92,500
Salary Average Remaining : $116,750
Simon Nemec $91,833 (2)
Salary Remaining : $91,833
Salary Average Remaining : $420,000
Reid Schaefer $88,667 (3)
Salary Remaining : $88,667
Salary Average Remaining : $88,667
Stanislav Svozil $88,000 (3)
Salary Remaining : $88,000
Salary Average Remaining : $88,000
Zach Dean $86,333 (3)
Salary Remaining : $86,333
Salary Average Remaining : $86,333
Philip Broberg $86,333 (1)
Salary Remaining : $86,333
Salary Average Remaining : $65,000
Louis Crevier $85,083 (2)
Salary Remaining : $85,083
Salary Average Remaining : $92,500
Matthew Seminoff $85,000 (3)
Salary Remaining : $85,000
Salary Average Remaining : $85,000
James Malatesta $85,000 (3)
Salary Remaining : $85,000
Salary Average Remaining : $85,000
Matvei Petrov $81,333 (3)
Salary Remaining : $81,333
Salary Average Remaining : $81,333
Philip Kemp $77,500 (1)
Salary Remaining : $77,500
Salary Average Remaining : $70,000
Total Farm Players14
Salary Commitment
Year 2024 : $1,232,582
Year 2025 : $973,749
Year 2026 : $514,333
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,543,583
Year 2025 : $1,333,583
Year 2026 : $514,333
Year 2027 : $0

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6416 - $50 - 6,086 - 94.86%
Level 2: 5347 - $40 - 5,054 - 94.52%
Level 3: 2138 - $22 - 2,023 - 94.61%
Level 4: 4277 - $17 - 3,948 - 92.31%
Luxury : 1072 - $130 - 1,048 - 97.77%
Total Capacity :19250
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %18,160 - 94.34%
Average Income per Game$1,106,511
Year to Date Revenue$27,662,772
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$86,137,005
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$50,695,860
Farm Year To Date Expenses$28,377
Pro Salary Cap To Date$46,710,130
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,704,174
Farm Estimated Season Revenue$0
Pro Remaining Season Days80
Pro Expenses Per Days$442,026
Pro Estimated Expenses$35,362,080
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$35,362,080
Estimated Season Salary Cap$81,868,130
Estimate Under Maximum Salary Cap of $88,000,000$6,131,870
Estimate Over Minimum Salary Cap of $65,000,000 $16,868,130
Current Bank Account$38,581,752
Projected Bank Account$20,923,846

Pro Players Salaries

Mark Stone (1 Way Contract) $9,500,000 (3)
-Salary Remaining : $3,877,551
-Salary Average Remaining : $3,877,551
Roman Josi (1 Way Contract) $9,059,000 (4)
-Salary Remaining : $3,697,551
-Salary Average Remaining : $285,714
Jamie Benn (1 Way Contract) $8,150,000 (1)
-Salary Remaining : $3,326,531
-Salary Average Remaining : $3,326,531
Jacob Trouba (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $3,265,306
-Salary Average Remaining : $265,306
William Karlsson (1 Way Contract) $7,375,002 (1)
-Salary Remaining : $3,010,205
-Salary Average Remaining : $3,010,205
Brayden Schenn (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $2,653,061
-Salary Average Remaining : $285,714
Semyon Varlamov (1 Way Contract) $5,000,003 (2)
-Salary Remaining : $2,040,818
-Salary Average Remaining : $2,040,818
Drake Batherson (1 Way Contract) $4,950,000 (2)
-Salary Remaining : $2,020,408
-Salary Average Remaining : $265,306
Jake McCabe (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $1,632,653
-Salary Average Remaining : $265,306
Jani Hakanpaa (1 Way Contract) $3,800,000 (4)
-Salary Remaining : $1,551,020
-Salary Average Remaining : $285,714
Timothy Liljegren (1 Way Contract) $3,250,000 (3)
-Salary Remaining : $1,326,531
-Salary Average Remaining : $1,326,531
Nick Paul (1 Way Contract) $3,125,000 (2)
-Salary Remaining : $1,275,510
-Salary Average Remaining : $265,306
Barrett Hayton (1 Way Contract) $2,650,000 (2)
-Salary Remaining : $1,081,633
-Salary Average Remaining : $1,081,633
Alexander Nylander (1 Way Contract) $2,228,000 (2)
-Salary Remaining : $909,388
-Salary Average Remaining : $909,388
Jason Dickinson (1 Way Contract) $2,100,000 (3)
-Salary Remaining : $857,143
-Salary Average Remaining : $857,143
Carter Hart $1,500,000 (4)
-Salary Remaining : $612,245
-Salary Average Remaining : $612,245
Nicklas Backstrom $1,200,000 (1)
-Salary Remaining : $489,796
-Salary Average Remaining : $489,796
Jonathon Merrill $1,000,000 (2)
-Salary Remaining : $408,163
-Salary Average Remaining : $408,163
Quinton Byfield $950,000 (1)
-Salary Remaining : $387,755
-Salary Average Remaining : $377,551
Jake Sanderson $950,000 (1)
-Salary Remaining : $387,755
-Salary Average Remaining : $755,102
Mark Kastelic $850,000 (2)
-Salary Remaining : $346,939
-Salary Average Remaining : $346,939
Total Pro Players21
Salary Commitment
Year 2024 : $86,137,005
Year 2025 : $63,512,003
Year 2026 : $35,709,000
Year 2027 : $20,859,000
Salary Average Commitment
Year 2024 : $52,278,005
Year 2025 : $32,128,003
Year 2026 : $18,450,000
Year 2027 : $3,600,000
Salary Cap with 1 Way Contract
Year 2024 : $86,137,005
Year 2025 : $63,512,003
Year 2026 : $35,709,000
Year 2027 : $20,859,000

Farm Players Salaries

Michael Kesselring $150,000 (1)
Salary Remaining : $150,000
Salary Average Remaining : $70,000
Fredrik Karlstrom $100,000 (1)
Salary Remaining : $100,000
Salary Average Remaining : $70,000
Carson Meyer $100,000 (1)
Salary Remaining : $100,000
Salary Average Remaining : $70,000
Eetu Makiniemi $99,500 (1)
Salary Remaining : $99,500
Salary Average Remaining : $70,000
Pavol Regenda $99,500 (1)
Salary Remaining : $99,500
Salary Average Remaining : $70,000
Hunter McKown $95,000 (2)
Salary Remaining : $95,000
Salary Average Remaining : $136,667
Gabriel Seger $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $95,000
Dylan Anhorn $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $95,000
Peetro Sepala $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $95,000
Jérémie Biakabutuka $95,000 (2)
Salary Remaining : $95,000
Salary Average Remaining : $70,000
Lucas Edmonds $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $95,000
Justus Annunen $92,500 (2)
Salary Remaining : $92,500
Salary Average Remaining : $70,000
Mackie Samoskevich $92,500 (3)
Salary Remaining : $92,500
Salary Average Remaining : $92,500
Valtteri Puustinen $90,000 (2)
Salary Remaining : $90,000
Salary Average Remaining : $70,000
Aku Raty $89,625 (2)
Salary Remaining : $89,625
Salary Average Remaining : $70,000
Shakir Mukhamadullin $89,417 (2)
Salary Remaining : $89,417
Salary Average Remaining : $129,417
Oskar Back $89,250 (1)
Salary Remaining : $89,250
Salary Average Remaining : $70,000
Jayden Grubbe $87,000 (3)
Salary Remaining : $87,000
Salary Average Remaining : $70,000
Ryan Tverberg $85,167 (2)
Salary Remaining : $85,167
Salary Average Remaining : $70,000
Vadim Zherenko $85,000 (1)
Salary Remaining : $85,000
Salary Average Remaining : $84,667
Joshua Roy $83,500 (3)
Salary Remaining : $83,500
Salary Average Remaining : $83,500
William Villeneuve $82,000 (1)
Salary Remaining : $82,000
Salary Average Remaining : $81,778
Leevi Merilainen $82,000 (2)
Salary Remaining : $82,000
Salary Average Remaining : $82,000
Nikita Alexandrov $81,667 (1)
Salary Remaining : $81,667
Salary Average Remaining : $83,083
Filip Roos $77,500 (1)
Salary Remaining : $77,500
Salary Average Remaining : $77,500
Matt Tomkins $75,000 (1)
Salary Remaining : $75,000
Salary Average Remaining : $70,000
Total Farm Players26
Salary Commitment
Year 2024 : $2,401,126
Year 2025 : $981,709
Year 2026 : $263,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,141,112
Year 2025 : $944,084
Year 2026 : $246,000
Year 2027 : $0

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 6500 - $45 - 6,015 - 92.54%
Level 2: 5416 - $33 - 4,983 - 92.00%
Level 3: 2166 - $30 - 1,733 - 80.01%
Level 4: 4333 - $17 - 3,551 - 81.95%
Luxury : 1085 - $152 - 973 - 89.72%
Total Capacity :19500
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left19
Average Attendance - %17,255 - 88.49%
Average Income per Game$1,120,883
Year to Date Revenue$24,659,421
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$79,544,755
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$4,500,000
Pro Year To Date Expenses$46,599,345
Farm Year To Date Expenses$18,105
Pro Salary Cap To Date$44,704,178
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,296,773
Farm Estimated Season Revenue$0
Pro Remaining Season Days80
Pro Expenses Per Days$408,392
Pro Estimated Expenses$32,671,360
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$32,671,360
Estimated Season Salary Cap$81,671,458
Estimate Under Maximum Salary Cap of $88,000,000$6,328,542
Estimate Over Minimum Salary Cap of $65,000,000 $16,671,458
Current Bank Account$70,653,530
Projected Bank Account$59,278,943

Pro Players Salaries

Jack Eichel (1 Way Contract) $10,000,000 (2)
-Salary Remaining : $4,081,633
-Salary Average Remaining : $4,081,633
Andrei Vasilevskiy $9,500,000 (4)
-Salary Remaining : $3,877,551
-Salary Average Remaining : $285,714
Troy Terry (1 Way Contract) $7,000,000 (4)
-Salary Remaining : $2,857,143
-Salary Average Remaining : $2,857,143
Ryan Nugent-Hopkins (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $2,448,980
-Salary Average Remaining : $2,448,980
Vladislav Gavrikov (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $2,448,980
-Salary Average Remaining : $285,714
Esa Lindell (1 Way Contract) $5,800,000 (2)
-Salary Remaining : $2,367,347
-Salary Average Remaining : $285,714
Travis Konecny (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $2,244,898
-Salary Average Remaining : $285,714
Jamie Oleksiak (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $1,836,735
-Salary Average Remaining : $1,836,735
Mattias Samuelsson (1 Way Contract) $4,285,713 (4)
-Salary Remaining : $1,749,271
-Salary Average Remaining : $285,714
Shane Pinto (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $1,428,571
-Salary Average Remaining : $285,714
Calle Jarnkrok (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $1,224,490
-Salary Average Remaining : $285,714
Kaapo Kakko (1 Way Contract) $2,400,000 (1)
-Salary Remaining : $979,592
-Salary Average Remaining : $285,714
Pavel Dorofeyev (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $918,367
-Salary Average Remaining : $285,714
Anthony Mantha (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $816,327
-Salary Average Remaining : $816,327
Graeme Clarke $925,000 (2)
-Salary Remaining : $377,551
-Salary Average Remaining : $285,714
Vladislav Kolyachonok $925,000 (3)
-Salary Remaining : $377,551
-Salary Average Remaining : $285,714
John Beecher $925,000 (2)
-Salary Remaining : $377,551
-Salary Average Remaining : $377,551
Jesse Ylonen $924,875 (1)
-Salary Remaining : $377,500
-Salary Average Remaining : $285,714
Dylan Guenther $894,167 (2)
-Salary Remaining : $364,966
-Salary Average Remaining : $711,905
Samuel Bolduc $842,500 (1)
-Salary Remaining : $343,878
-Salary Average Remaining : $285,714
Joey Anderson $800,000 (4)
-Salary Remaining : $326,531
-Salary Average Remaining : $326,531
Matthew Robertson $797,500 (1)
-Salary Remaining : $325,510
-Salary Average Remaining : $265,306
Dustin Tokarski (Out of Payroll) $775,000 (1)
-Salary Remaining : $316,327
-Salary Average Remaining : $285,714
Trent Miner $775,000 (2)
-Salary Remaining : $316,327
-Salary Average Remaining : $316,327
Total Pro Players24
Salary Commitment
Year 2024 : $80,319,755
Year 2025 : $58,579,880
Year 2026 : $33,510,713
Year 2027 : $21,585,713
Salary Average Commitment
Year 2024 : $44,194,167
Year 2025 : $29,544,167
Year 2026 : $13,300,000
Year 2027 : $9,200,000
Salary Cap with 1 Way Contract
Year 2024 : $80,319,755
Year 2025 : $58,579,880
Year 2026 : $33,510,713
Year 2027 : $21,585,713

Farm Players Salaries

Nikolas Matinpalo $99,750 (1)
Salary Remaining : $99,750
Salary Average Remaining : $70,000
Marc McLaughlin $99,750 (1)
Salary Remaining : $99,750
Salary Average Remaining : $70,000
Valtteri Pulli $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $70,000
Ondrej Pavel $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $70,000
Matej Blumel $92,500 (1)
Salary Remaining : $92,500
Salary Average Remaining : $92,500
Maxim Groshev $86,750 (2)
Salary Remaining : $86,750
Salary Average Remaining : $70,000
Alexander Kisakov $86,000 (2)
Salary Remaining : $86,000
Salary Average Remaining : $92,500
Zach Uens $85,917 (1)
Salary Remaining : $85,917
Salary Average Remaining : $92,500
Jacob Melanson $82,611 (3)
Salary Remaining : $82,611
Salary Average Remaining : $70,000
Martin Chromiak $82,000 (2)
Salary Remaining : $82,000
Salary Average Remaining : $82,000
Nikita Novikov $70,000 (1)
Salary Remaining : $70,000
Salary Average Remaining : $70,000
Total Farm Players11
Salary Commitment
Year 2024 : $975,278
Year 2025 : $337,361
Year 2026 : $82,611
Year 2027 : $0
Salary Average Commitment
Year 2024 : $849,500
Year 2025 : $314,500
Year 2026 : $70,000
Year 2027 : $0

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 6266 - $75 - 5,013 - 80.00%
Level 2: 5222 - $48 - 4,180 - 80.04%
Level 3: 2088 - $30 - 1,676 - 80.27%
Level 4: 4177 - $19 - 3,633 - 86.99%
Luxury : 1047 - $150 - 1,013 - 96.79%
Total Capacity :18800
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %15,515 - 82.53%
Average Income per Game$1,212,528
Year to Date Revenue$35,163,325
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$76,591,663
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$45,199,174
Farm Year To Date Expenses$2,871
Pro Salary Cap To Date$44,896,115
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,550,341
Farm Estimated Season Revenue$0
Pro Remaining Season Days80
Pro Expenses Per Days$393,325
Pro Estimated Expenses$31,466,000
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$31,466,000
Estimated Season Salary Cap$76,158,035
Estimate Under Maximum Salary Cap of $88,000,000$11,841,965
Estimate Over Minimum Salary Cap of $65,000,000 $11,158,035
Current Bank Account$38,289,698
Projected Bank Account$21,374,039

Pro Players Salaries

Connor McDavid (1 Way Contract) $12,500,000 (2)
-Salary Remaining : $5,102,041
-Salary Average Remaining : $285,714
John Carlson (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $3,265,306
-Salary Average Remaining : $285,714
Ryan McDonagh (1 Way Contract) $6,750,000 (2)
-Salary Remaining : $2,755,102
-Salary Average Remaining : $285,714
Chris Kreider (1 Way Contract) $6,500,000 (3)
-Salary Remaining : $2,653,061
-Salary Average Remaining : $285,714
MacKenzie Weegar (1 Way Contract) $6,250,000 (3)
-Salary Remaining : $2,551,020
-Salary Average Remaining : $285,714
Igor Shesterkin $5,666,667 (1)
-Salary Remaining : $2,312,925
-Salary Average Remaining : $285,714
Mason Marchment (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $1,836,735
-Salary Average Remaining : $285,714
Radek Faksa (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $1,326,531
-Salary Average Remaining : $1,326,531
Brayden McNabb (1 Way Contract) $2,850,000 (1)
-Salary Remaining : $1,163,265
-Salary Average Remaining : $265,306
Jacob Middleton (1 Way Contract) $2,450,000 (1)
-Salary Remaining : $1,000,000
-Salary Average Remaining : $285,714
Ryan Lomberg (1 Way Contract) $2,000,000 (2)
-1 Way Contract Salary Cap : $2,000,000
-Salary Remaining : $816,327
-Salary Average Remaining : $816,327
Craig Smith $1,999,999 (4)
-Salary Remaining : $816,326
-Salary Average Remaining : $816,326
Robert Bortuzzo $1,999,999 (4)
-Salary Remaining : $816,326
-Salary Average Remaining : $816,326
Mike Hoffman $1,999,999 (4)
-Salary Remaining : $816,326
-Salary Average Remaining : $816,326
Caleb Jones $1,999,999 (4)
-Salary Remaining : $816,326
-Salary Average Remaining : $816,326
Eetu Luostarinen $1,500,000 (3)
-Salary Remaining : $612,245
-Salary Average Remaining : $285,714
Julien Gauthier $1,000,000 (1)
-Salary Remaining : $408,163
-Salary Average Remaining : $285,714
Scott Wedgewood $775,000 (4)
-Salary Remaining : $316,327
-Salary Average Remaining : $316,327
Ryan Reaves $775,000 (4)
-Salary Remaining : $316,327
-Salary Average Remaining : $316,327
Tomas Nosek $775,000 (4)
-Salary Remaining : $316,327
-Salary Average Remaining : $316,327
Kurtis MacDermid $775,000 (4)
-Salary Remaining : $316,327
-Salary Average Remaining : $316,327
Derrick Pouliot $775,000 (4)
-Salary Remaining : $316,327
-Salary Average Remaining : $316,327
Nick Foligno $750,000 (1)
-Salary Remaining : $306,122
-Salary Average Remaining : $306,122
Cal Clutterbuck $750,000 (1)
-Salary Remaining : $306,122
-Salary Average Remaining : $306,122
Total Pro Players24
Salary Commitment
Year 2024 : $76,591,663
Year 2025 : $59,874,996
Year 2026 : $26,124,996
Year 2027 : $11,874,996
Salary Average Commitment
Year 2024 : $26,274,996
Year 2025 : $18,774,996
Year 2026 : $13,974,996
Year 2027 : $11,874,996
Salary Cap with 1 Way Contract
Year 2024 : $76,591,663
Year 2025 : $59,874,996
Year 2026 : $26,124,996
Year 2027 : $11,874,996

Farm Players Salaries

Nicolas Deslauriers $120,000 (2)
Salary Remaining : $120,000
Salary Average Remaining : $70,000
Nathan Legare $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $65,000
Eetu Liukas $92,500 (3)
Salary Remaining : $92,500
Salary Average Remaining : $92,500
Louis Domingue $77,500 (4)
Salary Remaining : $77,500
Salary Average Remaining : $77,500
Kyle Capobianco $77,500 (4)
Salary Remaining : $77,500
Salary Average Remaining : $77,500
Total Farm Players5
Salary Commitment
Year 2024 : $462,500
Year 2025 : $367,500
Year 2026 : $247,500
Year 2027 : $155,000
Salary Average Commitment
Year 2024 : $382,500
Year 2025 : $317,500
Year 2026 : $247,500
Year 2027 : $155,000

Utah Hockey Club



Arena Capacity - Ticket Price
Attendance - %

Arena NameDelta Center
Level 1: 5411 - $69 - 4,697 - 86.81%
Level 2: 4536 - $44 - 4,102 - 90.43%
Level 3: 1782 - $25 - 1,782 - 100.00%
Level 4: 3564 - $18 - 3,564 - 100.00%
Luxury : 907 - $175 - 782 - 86.24%
Total Capacity :16200
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %14,927 - 92.14%
Average Income per Game$1,072,747
Year to Date Revenue$24,673,183
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$87,393,500
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$51,754,649
Farm Year To Date Expenses$22,341
Pro Salary Cap To Date$51,358,734
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,309,448
Farm Estimated Season Revenue$0
Pro Remaining Season Days80
Pro Expenses Per Days$448,436
Pro Estimated Expenses$35,874,880
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$35,874,880
Estimated Season Salary Cap$87,029,534
Estimate Under Maximum Salary Cap of $88,000,000$970,466
Estimate Over Minimum Salary Cap of $65,000,000 $22,029,534
Current Bank Account$39,183,579
Projected Bank Account$22,618,147

Pro Players Salaries

Mika Zibanejad (1 Way Contract) $8,500,000 (2)
-Salary Remaining : $3,469,388
-Salary Average Remaining : $3,469,388
Brandon Montour (1 Way Contract) $7,000,000 (4)
-Salary Remaining : $2,857,143
-Salary Average Remaining : $2,857,143
Jakob Chychrun (1 Way Contract) $6,587,500 (4)
-Salary Remaining : $2,688,776
-Salary Average Remaining : $2,688,776
Artemi Panarin (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $2,448,980
-Salary Average Remaining : $2,448,980
Adam Henrique (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $2,244,898
-Salary Average Remaining : $2,244,898
Bryan Rust (1 Way Contract) $5,125,000 (2)
-Salary Remaining : $2,091,837
-Salary Average Remaining : $2,091,837
Rickard Rakell (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $2,040,816
-Salary Average Remaining : $2,040,816
Michael Rasmussen (1 Way Contract) $3,751,000 (2)
-Salary Remaining : $1,531,020
-Salary Average Remaining : $1,531,020
Travis Hamonic (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $1,530,612
-Salary Average Remaining : $1,530,612
Evan Rodrigues (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $1,428,571
-Salary Average Remaining : $1,428,571
Jonas Siegenthaler (1 Way Contract) $3,400,000 (3)
-Salary Remaining : $1,387,755
-Salary Average Remaining : $1,387,755
Frederik Andersen $3,400,000 (2)
-Salary Remaining : $1,387,755
-Salary Average Remaining : $1,387,755
Pavel Zacha (1 Way Contract) $3,150,000 (2)
-Salary Remaining : $1,285,714
-Salary Average Remaining : $1,285,714
Cody Ceci (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $1,224,490
-Salary Average Remaining : $1,224,490
Gustav Nyquist (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $1,224,490
-Salary Average Remaining : $1,224,490
Alex Newhook (1 Way Contract) $2,900,000 (3)
-Salary Remaining : $1,183,673
-Salary Average Remaining : $1,183,673
Filip Gustavsson $2,605,000 (2)
-Salary Remaining : $1,063,265
-Salary Average Remaining : $1,063,265
Connor McMichael (1 Way Contract) $2,500,000 (3)
-1 Way Contract Salary Cap : $2,500,000
-Salary Remaining : $1,020,408
-Salary Average Remaining : $1,020,408
Brendan Smith (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $816,327
-Salary Average Remaining : $816,327
Erik Gustafsson (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $816,327
-Salary Average Remaining : $816,327
Juuso Valimaki (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $816,327
-Salary Average Remaining : $816,327
Mason Appleton $1,000,000 (3)
-Salary Remaining : $408,163
-Salary Average Remaining : $408,163
Lucas Raymond $925,000 (1)
-Salary Remaining : $377,551
-Salary Average Remaining : $377,551
Joseph Woll $800,000 (1)
-Salary Remaining : $326,531
-Salary Average Remaining : $326,531
Total Pro Players24
Salary Commitment
Year 2024 : $87,393,500
Year 2025 : $71,418,500
Year 2026 : $39,887,500
Year 2027 : $13,587,500
Salary Average Commitment
Year 2024 : $87,393,500
Year 2025 : $71,418,500
Year 2026 : $39,887,500
Year 2027 : $13,587,500
Salary Cap with 1 Way Contract
Year 2024 : $87,393,500
Year 2025 : $71,418,500
Year 2026 : $39,887,500
Year 2027 : $13,587,500

Farm Players Salaries

Alexey Toropchenko $125,000 (2)
Salary Remaining : $125,000
Salary Average Remaining : $125,000
Ryker Evans $101,750 (1)
Salary Remaining : $101,750
Salary Average Remaining : $101,750
Mathias Emilio Pettersen $99,367 (1)
Salary Remaining : $99,367
Salary Average Remaining : $99,367
Jaydon Dureau $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $95,000
Ty Smith $94,967 (1)
Salary Remaining : $94,967
Salary Average Remaining : $94,967
Spencer Stastney $92,500 (1)
Salary Remaining : $92,500
Salary Average Remaining : $92,500
Simon Edvinsson $89,417 (2)
Salary Remaining : $89,417
Salary Average Remaining : $89,417
Akil Thomas $87,450 (2)
Salary Remaining : $87,450
Salary Average Remaining : $87,450
Viktor Neuchev $87,000 (3)
Salary Remaining : $87,000
Salary Average Remaining : $87,000
Oskar Pettersson $86,500 (3)
Salary Remaining : $86,500
Salary Average Remaining : $70,000
Cole Schwindt $85,583 (1)
Salary Remaining : $85,583
Salary Average Remaining : $87,000
Hunter Skinner $85,083 (1)
Salary Remaining : $85,083
Salary Average Remaining : $85,083
Adam Edstrom $84,667 (2)
Salary Remaining : $84,667
Salary Average Remaining : $84,667
Daemon Hunt $82,833 (2)
Salary Remaining : $82,833
Salary Average Remaining : $82,833
Jack Thompson $82,833 (2)
Salary Remaining : $82,833
Salary Average Remaining : $82,833
Dylan Garand $82,833 (2)
Salary Remaining : $82,833
Salary Average Remaining : $82,833
Luke Evangelista $79,750 (2)
Salary Remaining : $79,750
Salary Average Remaining : $79,750
Jiri Patera $75,000 (1)
Salary Remaining : $75,000
Salary Average Remaining : $75,000
Givani Smith $75,000 (1)
Salary Remaining : $75,000
Salary Average Remaining : $75,000
Total Farm Players19
Salary Commitment
Year 2024 : $1,692,533
Year 2025 : $888,283
Year 2026 : $173,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,677,450
Year 2025 : $871,783
Year 2026 : $157,000
Year 2027 : $0

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 6270 - $60 - 5,923 - 94.46%
Level 2: 5225 - $40 - 4,982 - 95.35%
Level 3: 2090 - $25 - 1,999 - 95.63%
Level 4: 4180 - $17 - 4,070 - 97.36%
Luxury : 1045 - $185 - 836 - 80.00%
Total Capacity :18810
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %17,809 - 94.68%
Average Income per Game$1,184,701
Year to Date Revenue$29,617,520
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$85,219,998
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$50,923,138
Farm Year To Date Expenses$30,513
Pro Salary Cap To Date$50,028,854
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,955,213
Farm Estimated Season Revenue$0
Pro Remaining Season Days80
Pro Expenses Per Days$437,347
Pro Estimated Expenses$34,987,760
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$34,987,760
Estimated Season Salary Cap$84,485,974
Estimate Under Maximum Salary Cap of $88,000,000$3,514,026
Estimate Over Minimum Salary Cap of $65,000,000 $19,485,974
Current Bank Account$56,866,275
Projected Bank Account$40,833,728

Pro Players Salaries

Evgeni Malkin (1 Way Contract) $9,500,000 (2)
-Salary Remaining : $3,877,551
-Salary Average Remaining : $3,877,551
Adam Fox (1 Way Contract) $9,500,000 (2)
-Salary Remaining : $3,877,551
-Salary Average Remaining : $3,877,551
Robert Thomas (1 Way Contract) $8,125,000 (3)
-Salary Remaining : $3,316,327
-Salary Average Remaining : $3,316,327
Thomas Chabot (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $3,265,306
-Salary Average Remaining : $3,265,306
J.T Miller (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $3,265,306
-Salary Average Remaining : $3,265,306
Joshua Norris (1 Way Contract) $7,950,000 (3)
-Salary Remaining : $3,244,898
-Salary Average Remaining : $3,244,898
Kris Letang (1 Way Contract) $7,250,000 (4)
-Salary Remaining : $2,959,184
-Salary Average Remaining : $2,959,184
Mikael Granlund (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $2,653,061
-Salary Average Remaining : $2,653,061
John Marino (1 Way Contract) $4,400,000 (2)
-Salary Remaining : $1,795,918
-Salary Average Remaining : $1,795,918
Andrew Peeke (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $1,122,449
-Salary Average Remaining : $1,122,449
Yanni Gourde (1 Way Contract) $2,250,000 (4)
-Salary Remaining : $918,367
-Salary Average Remaining : $918,367
Darcy Kuemper $1,999,999 (4)
-Salary Remaining : $816,326
-Salary Average Remaining : $816,326
Vladislav Namestnikov $1,999,999 (4)
-Salary Remaining : $816,326
-Salary Average Remaining : $816,326
Conor Timmins $1,100,000 (1)
-Salary Remaining : $448,980
-Salary Average Remaining : $448,980
Drew O'Connor $1,045,000 (1)
-Salary Remaining : $426,531
-Salary Average Remaining : $426,531
Jackson LaCombe $925,000 (2)
-Salary Remaining : $377,551
-Salary Average Remaining : $377,551
Bobby McMann $800,000 (3)
-Salary Remaining : $326,531
-Salary Average Remaining : $326,531
Calvin Pickard (Out of Payroll) $800,000 (3)
-Salary Remaining : $326,531
-Salary Average Remaining : $326,531
Eric Robinson $800,000 (4)
-Salary Remaining : $326,531
-Salary Average Remaining : $326,531
Mark Jankowski $775,000 (3)
-Salary Remaining : $316,327
-Salary Average Remaining : $316,327
Cole Smith $750,000 (2)
-Salary Remaining : $306,122
-Salary Average Remaining : $306,122
Total Pro Players21
Salary Commitment
Year 2024 : $85,219,998
Year 2025 : $68,574,998
Year 2026 : $40,749,998
Year 2027 : $14,299,998
Salary Average Commitment
Year 2024 : $85,219,998
Year 2025 : $68,574,998
Year 2026 : $40,749,998
Year 2027 : $14,299,998
Salary Cap with 1 Way Contract
Year 2024 : $85,219,998
Year 2025 : $68,574,998
Year 2026 : $40,749,998
Year 2027 : $14,299,998

Farm Players Salaries

Sam Malinski $200,000 (3)
Salary Remaining : $200,000
Salary Average Remaining : $200,000
Jordan Harris $140,000 (1)
Salary Remaining : $140,000
Salary Average Remaining : $140,000
Cole Guttman $125,000 (2)
Salary Remaining : $125,000
Salary Average Remaining : $125,000
Santeri Hatakka $100,000 (2)
Salary Remaining : $100,000
Salary Average Remaining : $100,000
Nikita Tolopilo $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $70,000
Ryan McAllister $95,000 (2)
Salary Remaining : $95,000
Salary Average Remaining : $95,000
Cole McWard $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $95,000
Nikita Nesterenko $92,500 (2)
Salary Remaining : $92,500
Salary Average Remaining : $92,500
Mason Lohrei $92,500 (2)
Salary Remaining : $92,500
Salary Average Remaining : $92,500
Remi Poirier $92,500 (1)
Salary Remaining : $92,500
Salary Average Remaining : $92,500
Dylan Holloway $92,500 (1)
Salary Remaining : $92,500
Salary Average Remaining : $92,500
Landon Slaggert $91,250 (1)
Salary Remaining : $91,250
Salary Average Remaining : $91,250
Carter Mazur $90,583 (2)
Salary Remaining : $90,583
Salary Average Remaining : $90,583
Nils aman $88,375 (1)
Salary Remaining : $88,375
Salary Average Remaining : $88,375
Josh Lopina $87,833 (1)
Salary Remaining : $87,833
Salary Average Remaining : $70,000
Caedan Bankier $86,750 (3)
Salary Remaining : $86,750
Salary Average Remaining : $86,750
Trevor Kuntar $86,750 (2)
Salary Remaining : $86,750
Salary Average Remaining : $86,750
Philip Tomasino $86,333 (1)
Salary Remaining : $86,333
Salary Average Remaining : $86,333
Topi Niemela $85,667 (2)
Salary Remaining : $85,667
Salary Average Remaining : $85,667
Samuel Walker $85,500 (1)
Salary Remaining : $85,500
Salary Average Remaining : $85,500
Judd Caulfield $83,750 (2)
Salary Remaining : $83,750
Salary Average Remaining : $83,750
Gage Goncalves $82,000 (1)
Salary Remaining : $82,000
Salary Average Remaining : $82,000
Total Farm Players22
Salary Commitment
Year 2024 : $2,174,791
Year 2025 : $1,138,500
Year 2026 : $286,750
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,131,958
Year 2025 : $1,138,500
Year 2026 : $286,750
Year 2027 : $0

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 5500 - $60 - 5,432 - 98.77%
Level 2: 4750 - $40 - 4,675 - 98.42%
Level 3: 2000 - $30 - 1,620 - 80.98%
Level 4: 3750 - $20 - 3,186 - 84.95%
Luxury : 1500 - $80 - 1,220 - 81.30%
Total Capacity :17500
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %16,132 - 92.18%
Average Income per Game$1,051,654
Year to Date Revenue$27,343,009
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$82,324,668
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$48,922,534
Farm Year To Date Expenses$22,716
Pro Salary Cap To Date$47,312,851
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,774,813
Farm Estimated Season Revenue$0
Pro Remaining Season Days80
Pro Expenses Per Days$422,575
Pro Estimated Expenses$33,806,000
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$33,806,000
Estimated Season Salary Cap$80,914,771
Estimate Under Maximum Salary Cap of $88,000,000$7,085,229
Estimate Over Minimum Salary Cap of $65,000,000 $15,914,771
Current Bank Account$38,707,140
Projected Bank Account$20,675,953

Pro Players Salaries

William Nylander (1 Way Contract) $11,500,000 (4)
-Salary Remaining : $4,693,878
-Salary Average Remaining : $285,714
Drew Doughty (1 Way Contract) $11,000,000 (3)
-Salary Remaining : $4,489,796
-Salary Average Remaining : $285,714
Claude Giroux (1 Way Contract) $10,000,000 (1)
-Salary Remaining : $4,081,633
-Salary Average Remaining : $4,081,633
Cole Caufield (1 Way Contract) $7,850,000 (4)
-Salary Remaining : $3,204,082
-Salary Average Remaining : $285,714
Brock Nelson (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $2,448,980
-Salary Average Remaining : $285,714
Nikolaj Ehlers (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $2,448,980
-Salary Average Remaining : $2,448,980
Nick Leddy (1 Way Contract) $5,626,002 (2)
-Salary Remaining : $2,296,327
-Salary Average Remaining : $285,714
Andrei Kuzmenko (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $2,244,898
-Salary Average Remaining : $285,714
Alexandar Georgiev $3,400,000 (1)
-Salary Remaining : $1,387,755
-Salary Average Remaining : $265,306
Oliver Kylington (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $1,020,408
-Salary Average Remaining : $1,020,408
Alexander Romanov (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $1,020,408
-Salary Average Remaining : $285,714
Pyotr Kochetkov $2,000,000 (3)
-Salary Remaining : $816,327
-Salary Average Remaining : $285,714
Yakov Trenin (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $816,327
-Salary Average Remaining : $816,327
Logan O'Connor $1,050,000 (1)
-Salary Remaining : $428,571
-Salary Average Remaining : $428,571
Connor Dewar $990,000 (2)
-Salary Remaining : $404,082
-Salary Average Remaining : $285,714
Ty Emberson $938,666 (1)
-Salary Remaining : $383,129
-Salary Average Remaining : $285,714
Owen Power $916,667 (2)
-Salary Remaining : $374,150
-Salary Average Remaining : $755,102
Matias Maccelli $853,333 (1)
-Salary Remaining : $348,299
-Salary Average Remaining : $265,306
Steven Lorentz $850,000 (1)
-Salary Remaining : $346,939
-Salary Average Remaining : $346,939
Jayson Megna $850,000 (1)
-Salary Remaining : $346,939
-Salary Average Remaining : $346,939
Total Pro Players20
Salary Commitment
Year 2024 : $82,324,668
Year 2025 : $41,882,669
Year 2026 : $32,350,000
Year 2027 : $19,350,000
Salary Average Commitment
Year 2024 : $33,400,000
Year 2025 : $8,050,000
Year 2026 : $2,800,000
Year 2027 : $1,400,000
Salary Cap with 1 Way Contract
Year 2024 : $82,324,668
Year 2025 : $41,882,669
Year 2026 : $32,350,000
Year 2027 : $19,350,000

Farm Players Salaries

Zachary Jones $101,750 (1)
Salary Remaining : $101,750
Salary Average Remaining : $70,000
Jack Drury $101,750 (1)
Salary Remaining : $101,750
Salary Average Remaining : $70,000
Anton Malmstrom $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $70,000
Ryder Rolston $89,500 (2)
Salary Remaining : $89,500
Salary Average Remaining : $89,500
Serron Noel $89,417 (1)
Salary Remaining : $89,417
Salary Average Remaining : $89,417
Chaz Lucius $89,417 (2)
Salary Remaining : $89,417
Salary Average Remaining : $132,500
Nathan Gaucher $88,667 (3)
Salary Remaining : $88,667
Salary Average Remaining : $88,667
Calle Clang $87,833 (2)
Salary Remaining : $87,833
Salary Average Remaining : $87,833
Christoffer Sedoff $87,000 (2)
Salary Remaining : $87,000
Salary Average Remaining : $87,000
Antti Saarela $86,925 (2)
Salary Remaining : $86,925
Salary Average Remaining : $86,925
David Spacek $86,250 (3)
Salary Remaining : $86,250
Salary Average Remaining : $86,250
Bogdan Trineyev $85,917 (1)
Salary Remaining : $85,917
Salary Average Remaining : $85,917
Yegor Zamula $83,233 (1)
Salary Remaining : $83,233
Salary Average Remaining : $70,000
Eemil Viro $82,833 (2)
Salary Remaining : $82,833
Salary Average Remaining : $90,250
Colton Dach $82,500 (3)
Salary Remaining : $82,500
Salary Average Remaining : $82,500
Dustin Wolf $81,583 (1)
Salary Remaining : $81,583
Salary Average Remaining : $81,583
Artyom Grushnikov $81,417 (3)
Salary Remaining : $81,417
Salary Average Remaining : $70,000
Ian Mitchell $77,500 (4)
Salary Remaining : $77,500
Salary Average Remaining : $77,500
Jake Wise $75,000 (1)
Salary Remaining : $75,000
Salary Average Remaining : $75,000
Total Farm Players19
Salary Commitment
Year 2024 : $1,653,492
Year 2025 : $939,842
Year 2026 : $416,334
Year 2027 : $77,500
Salary Average Commitment
Year 2024 : $1,590,842
Year 2025 : $978,925
Year 2026 : $404,917
Year 2027 : $77,500

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6092 - $65 - 4,993 - 81.96%
Level 2: 5076 - $40 - 4,985 - 98.21%
Level 3: 2030 - $20 - 2,016 - 99.30%
Level 4: 4061 - $13 - 4,048 - 99.67%
Luxury : 1018 - $130 - 1,004 - 98.58%
Total Capacity :18277
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %17,045 - 93.26%
Average Income per Game$1,068,723
Year to Date Revenue$25,649,363
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$77,118,000
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value($1,000,000)
Pro Year To Date Expenses$50,348,238
Farm Year To Date Expenses$18,420
Pro Salary Cap To Date$48,360,996
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,168,299
Farm Estimated Season Revenue$0
Pro Remaining Season Days80
Pro Expenses Per Days$396,010
Pro Estimated Expenses$31,680,800
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$31,680,800
Estimated Season Salary Cap$78,470,356
Estimate Under Maximum Salary Cap of $88,000,000$9,529,644
Estimate Over Minimum Salary Cap of $65,000,000 $13,470,356
Current Bank Account$36,877,543
Projected Bank Account$23,365,042

Pro Players Salaries

Auston Matthews (1 Way Contract) $13,250,000 (4)
-Salary Remaining : $5,408,163
-Salary Average Remaining : $285,714
Sam Reinhart (1 Way Contract) $9,500,000 (4)
-Salary Remaining : $3,877,551
-Salary Average Remaining : $285,714
Charlie McAvoy (1 Way Contract) $9,500,000 (4)
-Salary Remaining : $3,877,551
-Salary Average Remaining : $285,714
Matthew Tkachuk (1 Way Contract) $9,000,000 (2)
-Salary Remaining : $3,673,469
-Salary Average Remaining : $265,306
Connor Hellebuyck $8,500,000 (4)
-Salary Remaining : $3,469,388
-Salary Average Remaining : $285,714
Artturi Lehkonen (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $2,448,980
-Salary Average Remaining : $2,448,980
Joel Farabee (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $2,040,816
-Salary Average Remaining : $285,714
Sean Walker (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $2,040,816
-Salary Average Remaining : $2,040,816
Casey DeSmith $1,500,000 (2)
-Salary Remaining : $612,245
-Salary Average Remaining : $612,245
Simon Benoit $1,350,000 (3)
-Salary Remaining : $551,020
-Salary Average Remaining : $265,306
Stefan Noesen $1,000,000 (2)
-Salary Remaining : $408,163
-Salary Average Remaining : $408,163
Justin Schultz $1,000,000 (2)
-Salary Remaining : $408,163
-Salary Average Remaining : $408,163
Colin Miller $1,000,000 (2)
-Salary Remaining : $408,163
-Salary Average Remaining : $408,163
Vinnie Hinostroza $1,000,000 (2)
-Salary Remaining : $408,163
-Salary Average Remaining : $408,163
Cameron Hughes $968,000 (1)
-Salary Remaining : $395,102
-Salary Average Remaining : $395,102
Georgi Merkulov $950,000 (1)
-Salary Remaining : $387,755
-Salary Average Remaining : $387,755
Walker Duehr $925,000 (1)
-Salary Remaining : $377,551
-Salary Average Remaining : $377,551
Philippe Myers (Out of Payroll) $900,000 (2)
-Salary Remaining : $367,347
-Salary Average Remaining : $367,347
Austin Watson $775,000 (1)
-Salary Remaining : $316,327
-Salary Average Remaining : $316,327
Total Pro Players19
Salary Commitment
Year 2024 : $77,118,000
Year 2025 : $67,500,000
Year 2026 : $52,100,000
Year 2027 : $50,750,000
Salary Average Commitment
Year 2024 : $25,818,000
Year 2025 : $16,200,000
Year 2026 : $9,150,000
Year 2027 : $8,500,000
Salary Cap with 1 Way Contract
Year 2024 : $77,118,000
Year 2025 : $67,500,000
Year 2026 : $52,100,000
Year 2027 : $50,750,000

Farm Players Salaries

Brendan Lemieux $125,000 (3)
Salary Remaining : $125,000
Salary Average Remaining : $125,000
Olle Lycksell $106,838 (1)
Salary Remaining : $106,838
Salary Average Remaining : $70,000
Milos Kelemen $104,500 (1)
Salary Remaining : $104,500
Salary Average Remaining : $70,000
Jonathan Gruden $101,750 (1)
Salary Remaining : $101,750
Salary Average Remaining : $101,750
Scott Reedy $96,250 (1)
Salary Remaining : $96,250
Salary Average Remaining : $70,000
Ilya Solovyov $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $65,000
Ivan Miroshnichenko $95,000 (3)
Salary Remaining : $95,000
Salary Average Remaining : $95,000
Navrin Mutter $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $95,000
Bennett MacArthur $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $75,000
Cole Krygier $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $70,000
Carl Berglund $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $70,000
Parker Ford $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $70,000
Domenick Fensore $92,500 (2)
Salary Remaining : $92,500
Salary Average Remaining : $92,500
Chase Priskie $85,000 (1)
Salary Remaining : $85,000
Salary Average Remaining : $85,000
Mikko Kokkonen $84,700 (1)
Salary Remaining : $84,700
Salary Average Remaining : $70,000
Jamieson Rees $83,917 (1)
Salary Remaining : $83,917
Salary Average Remaining : $85,333
Ronan Seeley $81,000 (2)
Salary Remaining : $81,000
Salary Average Remaining : $83,750
Lukas Cormier $80,000 (2)
Salary Remaining : $80,000
Salary Average Remaining : $79,333
Total Farm Players18
Salary Commitment
Year 2024 : $1,706,455
Year 2025 : $473,500
Year 2026 : $220,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,472,666
Year 2025 : $475,583
Year 2026 : $220,000
Year 2027 : $0

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 5000 - $70 - 4,440 - 88.81%
Level 2: 4156 - $50 - 3,607 - 86.80%
Level 3: 1689 - $38 - 1,354 - 80.18%
Level 4: 3334 - $26 - 2,672 - 80.13%
Luxury : 825 - $185 - 736 - 89.20%
Total Capacity :15004
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %12,809 - 85.37%
Average Income per Game$1,069,986
Year to Date Revenue$29,959,605
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$89,744,999
Farm Players Total Salaries$0
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value($3,000,000)
Pro Year To Date Expenses$52,915,102
Farm Year To Date Expenses$5,268
Pro Salary Cap To Date$51,702,863
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,909,817
Farm Estimated Season Revenue$0
Pro Remaining Season Days80
Pro Expenses Per Days$468,087
Pro Estimated Expenses$37,446,960
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$37,446,960
Estimated Season Salary Cap$85,333,503
Estimate Under Maximum Salary Cap of $88,000,000$2,666,497
Estimate Over Minimum Salary Cap of $65,000,000 $20,333,503
Current Bank Account$1,068,097
Projected Bank Account($22,469,046)

Pro Players Salaries

Leon Draisaitl (1 Way Contract) $8,500,000 (5)
-Salary Remaining : $3,469,388
-Salary Average Remaining : $3,469,388
Mark Scheifele (1 Way Contract) $8,500,000 (4)
-Salary Remaining : $3,469,388
-Salary Average Remaining : $3,469,388
Elias Lindholm (1 Way Contract) $8,000,000 (4)
-Salary Remaining : $3,265,306
-Salary Average Remaining : $285,714
Jesper Bratt (1 Way Contract) $7,875,000 (3)
-Salary Remaining : $3,214,286
-Salary Average Remaining : $285,714
Colton Parayko (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $2,653,061
-Salary Average Remaining : $265,306
Tom Wilson (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $2,653,061
-Salary Average Remaining : $285,714
Alex Killorn (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $2,448,980
-Salary Average Remaining : $265,306
Zach Hyman (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $2,244,898
-Salary Average Remaining : $2,244,898
Matt Roy (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $2,040,816
-Salary Average Remaining : $285,714
Oliver Ekman-Larsson (1 Way Contract) $4,270,000 (3)
-Salary Remaining : $1,742,857
-Salary Average Remaining : $1,742,857
Michael Anderson (1 Way Contract) $4,125,000 (5)
-Salary Remaining : $1,683,673
-Salary Average Remaining : $1,683,673
Ryan Hartman (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $1,632,653
-Salary Average Remaining : $775,510
Ross Colton (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $1,632,653
-Salary Average Remaining : $285,714
Jeremy Lauzon (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $816,327
-Salary Average Remaining : $265,306
Marcus Johansson (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $816,327
-Salary Average Remaining : $265,306
Jack Johnson $1,999,999 (1)
-Salary Remaining : $816,326
-Salary Average Remaining : $816,326
Kevin Lankinen (Out of Payroll) $1,999,999 (2)
-Salary Remaining : $816,326
-Salary Average Remaining : $816,326
Nic Dowd $1,500,000 (1)
-Salary Remaining : $612,245
-Salary Average Remaining : $265,306
Taylor Raddysh $1,000,000 (1)
-Salary Remaining : $408,163
-Salary Average Remaining : $408,163
Logan Thompson $925,000 (5)
-Salary Remaining : $377,551
-Salary Average Remaining : $377,551
Brandon Halverson $775,000 (2)
-Salary Remaining : $316,327
-Salary Average Remaining : $316,327
Mathieu Olivier $775,000 (2)
-Salary Remaining : $316,327
-Salary Average Remaining : $316,327
Total Pro Players22
Salary Commitment
Year 2024 : $91,744,998
Year 2025 : $92,319,999
Year 2026 : $72,270,000
Year 2027 : $52,125,000
Salary Average Commitment
Year 2024 : $47,019,998
Year 2025 : $37,869,999
Year 2026 : $31,720,000
Year 2027 : $24,150,000
Salary Cap with 1 Way Contract
Year 2024 : $91,744,998
Year 2025 : $81,744,999
Year 2026 : $61,695,000
Year 2027 : $41,550,000

Farm Players Salaries

Hendrix Lapierre $92,500 (3)
Salary Remaining : $92,500
Salary Average Remaining : $110,583
Nikita Chibrikov $87,583 (3)
Salary Remaining : $87,583
Salary Average Remaining : $70,000
Taylor Gauthier $86,000 (1)
Salary Remaining : $86,000
Salary Average Remaining : $92,500
Ronnie Attard $85,000 (1)
Salary Remaining : $85,000
Salary Average Remaining : $70,000
Ken Appleby $80,000 (2)
Salary Remaining : $80,000
Salary Average Remaining : $80,000
Pierrick Dube $79,000 (2)
Salary Remaining : $79,000
Salary Average Remaining : $70,000
Ales Stezka $77,500 (1)
Salary Remaining : $77,500
Salary Average Remaining : $77,500
Dylan McIlrath $77,500 (1)
Salary Remaining : $77,500
Salary Average Remaining : $77,500
Total Farm Players8
Salary Commitment
Year 2024 : $665,083
Year 2025 : $339,083
Year 2026 : $180,083
Year 2027 : $0
Salary Average Commitment
Year 2024 : $648,083
Year 2025 : $330,583
Year 2026 : $180,583
Year 2027 : $0

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of $88,000,000
Available Cap Space

Over Minimum of
$65,000,000

Pro Players

Farm Players

Total Players

Anaheim Ducks $20,617,209 $69,240,016 $18,759,984 $4,240,016 231336
Boston Bruins $9,812,451 $78,969,837 $9,030,163 $13,969,837 241337
Buffalo Sabres ($12,776,153) $69,733,725 $18,266,275 $4,733,725 23326
Calgary Flames ($16,332,529) $83,098,993 $4,901,007 $18,098,993 231336
Carolina Hurricanes $75,359,411 $81,866,917 $6,133,083 $16,866,917 231538
Chicago Blackhawks $6,902,467 $84,780,300 $3,219,700 $19,780,300 21728
Colorado Avalanche $14,273,330 $87,564,294 $435,706 $22,564,294 222244
Columbus Blue Jackets $56,252,168 $86,471,220 $1,528,780 $21,471,220 202040
Dallas Stars $32,306,793 $87,754,652 $245,348 $22,754,652 21829
Detroit Red Wings ($26,643,240) $85,699,291 $2,300,709 $20,699,291 232346
Edmonton Oilers $32,013,162 $62,860,261 $25,139,739 -$2,139,739 241034
Florida Panthers $77,177,265 $79,799,628 $8,200,372 $14,799,628 222345
Los Angeles Kings $30,377,174 $68,782,853 $19,217,147 $3,782,853 241741
Minnesota Wild $44,710,430 $86,050,053 $1,949,947 $21,050,053 221436
Montreal Canadiens $20,309,546 $80,942,225 $7,057,775 $15,942,225 211233
Nashville Predators $65,562,925 $74,275,970 $13,724,030 $9,275,970 251641
New Jersey Devils $7,680,074 $85,420,843 $2,579,157 $20,420,843 22628
New York Islanders $13,729,676 $78,263,429 $9,736,571 $13,263,429 221638
New York Rangers $5,292,934 $85,253,559 $2,746,441 $20,253,559 221739
Ottawa Senators $46,044,934 $68,332,213 $19,667,787 $3,332,213 23326
Philadelphia Flyers $90,663,458 $87,306,234 $693,766 $22,306,234 22830
Pittsburgh Penguins $127,070,852 $74,090,451 $13,909,549 $9,090,451 221840
San Jose Sharks $8,428,529 $77,451,375 $10,548,625 $12,451,375 231942
Seattle Kraken $1,894,836 $79,056,074 $8,943,926 $14,056,074 231437
St. Louis Blues $38,581,752 $81,868,130 $6,131,870 $16,868,130 212647
Tampa Bay Lightning $70,653,530 $81,671,458 $6,328,542 $16,671,458 241135
Toronto Maple Leafs $38,289,698 $76,158,035 $11,841,965 $11,158,035 24529
Utah Hockey Club $39,183,579 $87,029,534 $970,466 $22,029,534 241943
Vancouver Canucks $56,866,275 $84,485,974 $3,514,026 $19,485,974 212243
Vegas Golden Knights $38,707,140 $80,914,771 $7,085,229 $15,914,771 201939
Washington Capitals $36,877,543 $78,470,356 $9,529,644 $13,470,356 191837
Winnipeg Jets $1,068,097 $85,333,503 $2,666,497 $20,333,503 22830