Login

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 5724 - $58 - 0 - 0.00%
Level 2: 4770 - $40 - 0 - 0.00%
Level 3: 1908 - $27 - 0 - 0.00%
Level 4: 3816 - $18 - 0 - 0.00%
Luxury : 956 - $148 - 0 - 0.00%
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 Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$71,043,289
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$3,750,000
Pro Year To Date Expenses$2,662,028
Farm Year To Date Expenses$13,413
Pro Salary Cap To Date$2,583,457
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days189
Pro Expenses Per Days$365,017
Pro Estimated Expenses$68,988,213
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$68,988,213
Estimated Season Salary Cap$74,839,531
Estimate Under Maximum Salary Cap of $88,000,000$13,160,469
Estimate Over Minimum Salary Cap of $65,000,000 $9,839,531
Current Bank Account$31,094,692
Projected Bank Account($37,893,521)

Pro Players Salaries

Alex Pietrangelo (1 Way Contract) $9,500,000 (3)
-Salary Remaining : $9,160,714
-Salary Average Remaining : $9,160,714
Jeff Skinner (1 Way Contract) $6,786,290 (1)
-Salary Remaining : $6,543,923
-Salary Average Remaining : $6,543,923
Mattias Ekholm (1 Way Contract) $6,250,000 (2)
-Salary Remaining : $6,026,786
-Salary Average Remaining : $6,026,786
Travis Sanheim (1 Way Contract) $6,250,000 (3)
-Salary Remaining : $6,026,786
-Salary Average Remaining : $6,026,786
Tristan Jarry $5,000,000 (3)
-Salary Remaining : $4,821,429
-Salary Average Remaining : $4,821,429
Joonas Korpisalo $4,107,000 (3)
-Salary Remaining : $3,960,321
-Salary Average Remaining : $3,960,321
Robby Fabbri (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $3,857,143
-Salary Average Remaining : $3,857,143
Ilya Lyubushkin (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $2,892,857
-Salary Average Remaining : $2,892,857
Brett Kulak (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,892,857
-Salary Average Remaining : $2,892,857
Connor Brown (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $2,410,714
-Salary Average Remaining : $2,410,714
Sean Kuraly (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $2,410,714
-Salary Average Remaining : $2,410,714
Cody Glass (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $2,169,643
-Salary Average Remaining : $2,169,643
Sam Steel (1 Way Contract) $2,100,000 (4)
-Salary Remaining : $2,025,000
-Salary Average Remaining : $2,025,000
Jonathan Drouin (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,928,571
-Salary Average Remaining : $1,928,571
Jesse Puljujarvi $1,999,999 (1)
-Salary Remaining : $1,928,570
-Salary Average Remaining : $1,928,570
Christian Fischer $1,850,000 (1)
-Salary Remaining : $1,783,929
-Salary Average Remaining : $675,000
Jordan Spence $1,600,000 (2)
-Salary Remaining : $1,542,857
-Salary Average Remaining : $1,542,857
Evgenii Dadonov $1,500,000 (3)
-Salary Remaining : $1,446,429
-Salary Average Remaining : $1,446,429
Keegan Kolesar $1,400,000 (1)
-Salary Remaining : $1,350,000
-Salary Average Remaining : $1,350,000
Nathan Bastian $1,300,000 (1)
-Salary Remaining : $1,253,571
-Salary Average Remaining : $675,000
Pierre-Olivier Joseph $1,200,000 (1)
-Salary Remaining : $1,157,143
-Salary Average Remaining : $1,157,143
Troy Grosenick $950,000 (1)
-Salary Remaining : $916,071
-Salary Average Remaining : $916,071
Total Pro Players22
Salary Commitment
Year 2024 : $71,043,289
Year 2025 : $41,807,000
Year 2026 : $33,957,000
Year 2027 : $4,600,000
Salary Average Commitment
Year 2024 : $69,293,289
Year 2025 : $41,807,000
Year 2026 : $33,957,000
Year 2027 : $4,600,000
Salary Cap with 1 Way Contract
Year 2024 : $71,043,289
Year 2025 : $41,807,000
Year 2026 : $33,957,000
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
Uvis Balinskis $95,000 (2)
Salary Remaining : $95,000
Salary Average Remaining : $95,000
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
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
Lane Pederson $77,500 (1)
Salary Remaining : $77,500
Salary Average Remaining : $77,500
Total Farm Players14
Salary Commitment
Year 2024 : $1,372,634
Year 2025 : $890,134
Year 2026 : $167,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,372,634
Year 2025 : $890,134
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 - 4,879 - 100.00%
Level 3: 1951 - $24 - 1,951 - 100.00%
Level 4: 3903 - $19 - 3,903 - 100.00%
Luxury : 977 - $162 - 782 - 80.04%
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 Left40
Average Attendance - %14,515 - 98.67%
Average Income per Game$933,021
Year to Date Revenue$933,021
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$78,175,002
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,891,531
Farm Year To Date Expenses$9,972
Pro Salary Cap To Date$2,805,817
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$37,320,840
Farm Estimated Season Revenue$0
Pro Remaining Season Days189
Pro Expenses Per Days$401,403
Pro Estimated Expenses$75,865,167
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$75,865,167
Estimated Season Salary Cap$78,188,845
Estimate Under Maximum Salary Cap of $88,000,000$9,811,155
Estimate Over Minimum Salary Cap of $65,000,000 $13,188,845
Current Bank Account$31,185,658
Projected Bank Account($7,358,669)

Pro Players Salaries

Ryan Graves (1 Way Contract) $6,250,000 (3)
-Salary Remaining : $6,026,786
-Salary Average Remaining : $1,928,571
Andrew Copp (1 Way Contract) $5,625,000 (3)
-Salary Remaining : $5,424,107
-Salary Average Remaining : $675,000
Erik Gudbranson (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $5,303,571
-Salary Average Remaining : $5,303,571
Andre Burakovsky (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $5,303,571
-Salary Average Remaining : $675,000
Elvis Merzlikins $5,400,000 (2)
-Salary Remaining : $5,207,143
-Salary Average Remaining : $626,786
Blake Wheeler (1 Way Contract) $5,250,000 (1)
-Salary Remaining : $5,062,500
-Salary Average Remaining : $5,062,500
Jake Bean (1 Way Contract) $5,000,002 (1)
-Salary Remaining : $4,821,431
-Salary Average Remaining : $4,821,431
Ilya Mikheyev (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $4,580,357
-Salary Average Remaining : $675,000
Dominik Kubalik (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $4,339,286
-Salary Average Remaining : $675,000
Alex Iafallo (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $3,857,143
-Salary Average Remaining : $3,857,143
Max Pacioretty (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $3,375,000
-Salary Average Remaining : $3,375,000
Brock McGinn (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $2,651,786
-Salary Average Remaining : $675,000
James Reimer $2,500,000 (2)
-Salary Remaining : $2,410,714
-Salary Average Remaining : $2,410,714
Conor Garland (1 Way Contract) $2,300,000 (3)
-Salary Remaining : $2,217,857
-Salary Average Remaining : $675,000
Arthur Kaliyev (1 Way Contract) $2,200,000 (3)
-1 Way Contract Salary Cap : $2,200,000
-Salary Remaining : $2,121,429
-Salary Average Remaining : $675,000
Logan Stanley (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $2,025,000
-Salary Average Remaining : $2,025,000
Martin Jones $2,000,000 (1)
-Salary Remaining : $1,928,571
-Salary Average Remaining : $1,928,571
Tyler Motte (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,928,571
-Salary Average Remaining : $626,786
Jacob Bernard-Docker $1,700,000 (2)
-Salary Remaining : $1,639,286
-Salary Average Remaining : $675,000
Tyson Jost $1,500,000 (2)
-Salary Remaining : $1,446,429
-Salary Average Remaining : $1,446,429
Kieffer Bellows $1,000,000 (1)
-Salary Remaining : $964,286
-Salary Average Remaining : $964,286
Joel Kiviranta $1,000,000 (2)
-Salary Remaining : $964,286
-Salary Average Remaining : $964,286
Peyton Krebs $950,000 (1)
-Salary Remaining : $916,071
-Salary Average Remaining : $862,232
Maxime Lajoie $900,000 (1)
-Salary Remaining : $867,857
-Salary Average Remaining : $867,857
Total Pro Players24
Salary Commitment
Year 2024 : $78,175,002
Year 2025 : $44,225,000
Year 2026 : $21,875,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $44,044,169
Year 2025 : $16,000,000
Year 2026 : $4,800,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $78,175,002
Year 2025 : $44,225,000
Year 2026 : $21,875,000
Year 2027 : $0

Farm Players Salaries

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
Ryan Johnson $95,000 (2)
Salary Remaining : $95,000
Salary Average Remaining : $70,000
Jiri Kulich $91,833 (2)
Salary Remaining : $91,833
Salary Average Remaining : $95,000
Antonio Stranges $84,667 (2)
Salary Remaining : $84,667
Salary Average Remaining : $70,000
Total Farm Players10
Salary Commitment
Year 2024 : $941,500
Year 2025 : $561,500
Year 2026 : $100,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $805,000
Year 2025 : $500,000
Year 2026 : $100,000
Year 2027 : $0

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 6230 - $63 - 6,140 - 98.55%
Level 2: 5191 - $40 - 5,152 - 99.24%
Level 3: 2076 - $23 - 2,076 - 100.00%
Level 4: 4153 - $15 - 4,153 - 100.00%
Luxury : 1040 - $163 - 858 - 82.45%
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 Left39
Average Attendance - %18,378 - 98.33%
Average Income per Game$1,205,010
Year to Date Revenue$2,410,019
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$69,936,583
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,566,930
Farm Year To Date Expenses$2,556
Pro Salary Cap To Date$2,513,358
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,995,370
Farm Estimated Season Revenue$0
Pro Remaining Season Days189
Pro Expenses Per Days$359,370
Pro Estimated Expenses$67,920,930
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$67,920,930
Estimated Season Salary Cap$69,952,149
Estimate Under Maximum Salary Cap of $88,000,000$18,047,851
Estimate Over Minimum Salary Cap of $65,000,000 $4,952,149
Current Bank Account$2,440,528
Projected Bank Account($18,485,032)

Pro Players Salaries

Brayden Point (1 Way Contract) $9,500,000 (2)
-Salary Remaining : $9,160,714
-Salary Average Remaining : $626,786
Philipp Grubauer $7,000,000 (1)
-Salary Remaining : $6,750,000
-Salary Average Remaining : $6,750,000
Anders Lee (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $5,785,714
-Salary Average Remaining : $5,785,714
Josh Anderson (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $5,303,571
-Salary Average Remaining : $5,303,571
Olli Maatta (1 Way Contract) $4,400,000 (2)
-Salary Remaining : $4,242,857
-Salary Average Remaining : $626,786
Connor Murphy (1 Way Contract) $4,400,000 (2)
-Salary Remaining : $4,242,857
-Salary Average Remaining : $626,786
Matt Murray $4,333,333 (1)
-Salary Remaining : $4,178,571
-Salary Average Remaining : $4,178,571
Brandon Carlo (1 Way Contract) $4,100,000 (2)
-Salary Remaining : $3,953,571
-Salary Average Remaining : $626,786
Brian Dumoulin (1 Way Contract) $4,100,000 (1)
-Salary Remaining : $3,953,571
-Salary Average Remaining : $675,000
Pius Suter (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $3,857,143
-Salary Average Remaining : $3,857,143
Lawson Crouse (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $3,375,000
-Salary Average Remaining : $626,786
Jan Rutta (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $2,651,786
-Salary Average Remaining : $2,651,786
Nico Sturm $1,750,000 (2)
-Salary Remaining : $1,687,500
-Salary Average Remaining : $1,687,500
Haydn Fleury $1,500,000 (1)
-Salary Remaining : $1,446,429
-Salary Average Remaining : $1,446,429
Philipp Kurashev $1,000,000 (1)
-Salary Remaining : $964,286
-Salary Average Remaining : $675,000
Zach Benson $950,000 (3)
-Salary Remaining : $916,071
-Salary Average Remaining : $916,071
Matt Nieto $900,000 (1)
-Salary Remaining : $867,857
-Salary Average Remaining : $675,000
Sean Farrell $897,500 (2)
-Salary Remaining : $865,446
-Salary Average Remaining : $675,000
Benoit-Olivier Groulx $863,250 (1)
-Salary Remaining : $832,420
-Salary Average Remaining : $675,000
Michael Pezzetta $850,000 (1)
-Salary Remaining : $819,643
-Salary Average Remaining : $675,000
Daniil Gushchin $828,333 (2)
-Salary Remaining : $798,750
-Salary Average Remaining : $870,268
Logan Stankoven $814,167 (3)
-Salary Remaining : $785,090
-Salary Average Remaining : $785,090
Total Pro Players22
Salary Commitment
Year 2024 : $69,936,583
Year 2025 : $40,390,000
Year 2026 : $1,764,167
Year 2027 : $0
Salary Average Commitment
Year 2024 : $42,950,000
Year 2025 : $20,466,667
Year 2026 : $1,764,167
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $69,936,583
Year 2025 : $40,390,000
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
Samuel Knazko $84,750 (2)
Salary Remaining : $84,750
Salary Average Remaining : $90,250
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 Players4
Salary Commitment
Year 2024 : $334,916
Year 2025 : $167,083
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $313,583
Year 2025 : $173,583
Year 2026 : $0
Year 2027 : $0

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameSaddledome
Level 1: 6429 - $59 - 0 - 0.00%
Level 2: 5358 - $49 - 0 - 0.00%
Level 3: 2143 - $39 - 0 - 0.00%
Level 4: 4286 - $29 - 0 - 0.00%
Luxury : 1073 - $189 - 0 - 0.00%
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 Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$78,209,980
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,883,575
Farm Year To Date Expenses$14,481
Pro Salary Cap To Date$2,812,147
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days189
Pro Expenses Per Days$401,582
Pro Estimated Expenses$75,898,998
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$75,898,998
Estimated Season Salary Cap$78,229,006
Estimate Under Maximum Salary Cap of $88,000,000$9,770,994
Estimate Over Minimum Salary Cap of $65,000,000 $13,229,006
Current Bank Account$4,161,026
Projected Bank Account($71,737,972)

Pro Players Salaries

Mathew Barzal (Out of Payroll) $9,150,000 (3)
-Salary Remaining : $8,823,214
-Salary Average Remaining : $8,823,214
Dylan Larkin (1 Way Contract) $8,700,000 (3)
-Salary Remaining : $8,389,286
-Salary Average Remaining : $8,389,286
David Pastrnak (1 Way Contract) $8,118,642 (2)
-Salary Remaining : $7,828,691
-Salary Average Remaining : $7,828,691
Andrei Svechnikov (1 Way Contract) $7,750,000 (2)
-Salary Remaining : $7,473,214
-Salary Average Remaining : $7,473,214
Ivan Provorov (1 Way Contract) $6,750,000 (1)
-Salary Remaining : $6,508,929
-Salary Average Remaining : $6,508,929
Dmitry Orlov (1 Way Contract) $6,666,666 (3)
-Salary Remaining : $6,428,571
-Salary Average Remaining : $6,428,571
Brandon Hagel (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $6,267,857
-Salary Average Remaining : $6,267,857
Mikael Backlund (1 Way Contract) $5,350,000 (2)
-Salary Remaining : $5,158,929
-Salary Average Remaining : $5,158,929
Valeri Nichushkin (1 Way Contract) $5,000,005 (2)
-Salary Remaining : $4,821,433
-Salary Average Remaining : $626,786
David Savard (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $4,339,286
-Salary Average Remaining : $4,339,286
Nikita Zadorov (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $3,857,143
-Salary Average Remaining : $626,786
Ukko-Pekka Luukkonen $3,550,000 (1)
-Salary Remaining : $3,423,214
-Salary Average Remaining : $3,423,214
Ryan Poehling $1,900,000 (2)
-Salary Remaining : $1,832,143
-Salary Average Remaining : $1,832,143
Daniil Tarasov $1,050,000 (1)
-Salary Remaining : $1,012,500
-Salary Average Remaining : $1,012,500
Lucas Condotta $1,045,000 (1)
-Salary Remaining : $1,007,679
-Salary Average Remaining : $675,000
Brandon Biro $1,017,500 (1)
-Salary Remaining : $981,161
-Salary Average Remaining : $981,161
Noah Juulsen $1,000,000 (1)
-Salary Remaining : $964,286
-Salary Average Remaining : $675,000
Cameron Hughes $968,000 (1)
-Salary Remaining : $933,429
-Salary Average Remaining : $933,429
A.J. Greer $950,000 (1)
-Salary Remaining : $916,071
-Salary Average Remaining : $916,071
Alexander Alexeyev $925,000 (1)
-Salary Remaining : $891,964
-Salary Average Remaining : $891,964
Seth Jarvis $894,167 (1)
-Salary Remaining : $862,232
-Salary Average Remaining : $891,964
Justin Kirkland $800,000 (2)
-Salary Remaining : $771,429
-Salary Average Remaining : $771,429
Dryden Hunt $775,000 (1)
-Salary Remaining : $747,321
-Salary Average Remaining : $675,000
Total Pro Players23
Salary Commitment
Year 2024 : $87,359,980
Year 2025 : $63,935,313
Year 2026 : $31,016,666
Year 2027 : $6,500,000
Salary Average Commitment
Year 2024 : $78,970,808
Year 2025 : $56,235,308
Year 2026 : $31,016,666
Year 2027 : $6,500,000
Salary Cap with 1 Way Contract
Year 2024 : $87,359,980
Year 2025 : $63,935,313
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
Brandon Scanlin $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 Players14
Salary Commitment
Year 2024 : $1,228,594
Year 2025 : $764,861
Year 2026 : $246,444
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,161,400
Year 2025 : $762,667
Year 2026 : $233,500
Year 2027 : $0

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 6226 - $65 - 0 - 0.00%
Level 2: 5188 - $40 - 0 - 0.00%
Level 3: 2075 - $28 - 0 - 0.00%
Level 4: 4151 - $17 - 0 - 0.00%
Luxury : 1040 - $150 - 0 - 0.00%
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 Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$82,974,393
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,075,928
Farm Year To Date Expenses$16,395
Pro Salary Cap To Date$3,000,930
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days189
Pro Expenses Per Days$425,890
Pro Estimated Expenses$80,493,210
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$80,493,210
Estimated Season Salary Cap$83,012,001
Estimate Under Maximum Salary Cap of $88,000,000$4,987,999
Estimate Over Minimum Salary Cap of $65,000,000 $18,012,001
Current Bank Account$94,017,140
Projected Bank Account$13,523,930

Pro Players Salaries

Marc-Andre Fleury $10,000,000 (4)
-Salary Remaining : $9,642,857
-Salary Average Remaining : $9,642,857
Aleksander Barkov (1 Way Contract) $10,000,000 (2)
-Salary Remaining : $9,642,857
-Salary Average Remaining : $626,786
Jared Spurgeon (1 Way Contract) $7,575,000 (3)
-Salary Remaining : $7,304,464
-Salary Average Remaining : $675,000
Dylan Cozens (1 Way Contract) $7,100,000 (4)
-Salary Remaining : $6,846,429
-Salary Average Remaining : $675,000
Brett Pesce (1 Way Contract) $6,751,000 (4)
-Salary Remaining : $6,509,893
-Salary Average Remaining : $6,509,893
Alec Martinez (1 Way Contract) $5,700,000 (1)
-Salary Remaining : $5,496,429
-Salary Average Remaining : $675,000
Joel Eriksson Ek (1 Way Contract) $5,250,000 (1)
-Salary Remaining : $5,062,500
-Salary Average Remaining : $5,062,500
Jesperi Kotkaniemi (1 Way Contract) $4,820,000 (2)
-Salary Remaining : $4,647,857
-Salary Average Remaining : $626,786
Laurent Brossoit (Out of Payroll) $3,300,000 (1)
-Salary Remaining : $3,182,143
-Salary Average Remaining : $675,000
Troy Stecher (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,892,857
-Salary Average Remaining : $2,892,857
Jordan Greenway (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,892,857
-Salary Average Remaining : $626,786
Lars Eller (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,892,857
-Salary Average Remaining : $2,892,857
Colton Sissons (1 Way Contract) $2,857,143 (2)
-Salary Remaining : $2,755,102
-Salary Average Remaining : $626,786
Calen Addison (1 Way Contract) $2,600,000 (1)
-Salary Remaining : $2,507,143
-Salary Average Remaining : $675,000
Isac Lundestrom (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $2,169,643
-Salary Average Remaining : $675,000
Zach Bogosian $1,250,000 (2)
-Salary Remaining : $1,205,357
-Salary Average Remaining : $675,000
Jimmy Vesey $1,200,000 (2)
-Salary Remaining : $1,157,143
-Salary Average Remaining : $675,000
Drake Caggiula $1,000,000 (1)
-Salary Remaining : $964,286
-Salary Average Remaining : $964,286
Mason Shaw $971,250 (1)
-Salary Remaining : $936,563
-Salary Average Remaining : $675,000
Connor Bedard $950,000 (3)
-Salary Remaining : $916,071
-Salary Average Remaining : $916,071
Alex Vlasic $925,000 (1)
-Salary Remaining : $891,964
-Salary Average Remaining : $626,786
Nils Lundkvist $925,000 (1)
-Salary Remaining : $891,964
-Salary Average Remaining : $626,786
Wyatt Johnston $925,000 (2)
-Salary Remaining : $891,964
-Salary Average Remaining : $964,688
Kevin Mandolese $925,000 (1)
-Salary Remaining : $891,964
-Salary Average Remaining : $805,179
Total Pro Players24
Salary Commitment
Year 2024 : $86,274,393
Year 2025 : $55,678,143
Year 2026 : $32,376,000
Year 2027 : $23,851,000
Salary Average Commitment
Year 2024 : $41,986,417
Year 2025 : $24,151,417
Year 2026 : $19,101,000
Year 2027 : $17,451,000
Salary Cap with 1 Way Contract
Year 2024 : $86,274,393
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
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 Players14
Salary Commitment
Year 2024 : $1,247,139
Year 2025 : $577,889
Year 2026 : $496,889
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,087,889
Year 2025 : $565,389
Year 2026 : $484,389
Year 2027 : $0

Chicago Blackhawks

Chicago Blackhawks is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6833 - $60 - 0 - 0.00%
Level 2: 5693 - $35 - 0 - 0.00%
Level 3: 2277 - $20 - 0 - 0.00%
Level 4: 4555 - $10 - 0 - 0.00%
Luxury : 1142 - $160 - 0 - 0.00%
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 Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$89,825,000
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,296,463
Farm Year To Date Expenses$6,744
Pro Salary Cap To Date$3,217,890
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days189
Pro Expenses Per Days$460,842
Pro Estimated Expenses$87,099,138
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$87,099,138
Estimated Season Salary Cap$89,834,889
Estimate Under Maximum Salary Cap of $88,000,000-$1,834,889
Estimate Over Minimum Salary Cap of $65,000,000 $24,834,889
Current Bank Account$27,073,529
Projected Bank Account($60,025,609)

Pro Players Salaries

Ryan Johansen (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $7,714,286
-Salary Average Remaining : $7,714,286
Jason Robertson (1 Way Contract) $7,750,000 (2)
-Salary Remaining : $7,473,214
-Salary Average Remaining : $7,473,214
Jacob Markstrom $7,500,000 (2)
-Salary Remaining : $7,232,143
-Salary Average Remaining : $7,232,143
Jordan Eberle (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $5,785,714
-Salary Average Remaining : $5,785,714
Brandon Saad (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $5,785,714
-Salary Average Remaining : $5,785,714
Kevin Fiala (1 Way Contract) $5,600,000 (1)
-Salary Remaining : $5,400,000
-Salary Average Remaining : $5,400,000
Chandler Stephenson (1 Way Contract) $5,500,000 (4)
-Salary Remaining : $5,303,571
-Salary Average Remaining : $5,303,571
Charlie Coyle (1 Way Contract) $5,250,000 (2)
-Salary Remaining : $5,062,500
-Salary Average Remaining : $5,062,500
Ben Chiarot (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $4,821,429
-Salary Average Remaining : $4,821,429
Rasmus Sandin (1 Way Contract) $4,600,000 (4)
-Salary Remaining : $4,435,714
-Salary Average Remaining : $4,435,714
Ian Cole (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $3,857,143
-Salary Average Remaining : $3,857,143
Carson Soucy (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $3,375,000
-Salary Average Remaining : $3,375,000
Mario Ferraro (1 Way Contract) $3,250,000 (2)
-Salary Remaining : $3,133,929
-Salary Average Remaining : $3,133,929
Scott Laughton (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,892,857
-Salary Average Remaining : $2,892,857
Frederick Gaudreau (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $2,410,714
-Salary Average Remaining : $2,410,714
Jarred Tinordi (1 Way Contract) $2,250,000 (3)
-Salary Remaining : $2,169,643
-Salary Average Remaining : $675,000
Matthew Benning (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $2,169,643
-Salary Average Remaining : $2,169,643
Dan Vladar $2,200,000 (1)
-Salary Remaining : $2,121,429
-Salary Average Remaining : $2,121,429
Bobby Brink (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,928,571
-Salary Average Remaining : $1,928,571
Hunter Shepard $1,500,000 (2)
-Salary Remaining : $1,446,429
-Salary Average Remaining : $1,446,429
Daniil Miromanov $1,250,000 (2)
-Salary Remaining : $1,205,357
-Salary Average Remaining : $1,205,357
Matthew Coronato $925,000 (3)
-Salary Remaining : $891,964
-Salary Average Remaining : $891,964
Total Pro Players22
Salary Commitment
Year 2024 : $89,825,000
Year 2025 : $71,025,000
Year 2026 : $23,275,000
Year 2027 : $10,100,000
Salary Average Commitment
Year 2024 : $88,275,000
Year 2025 : $69,475,000
Year 2026 : $21,725,000
Year 2027 : $10,100,000
Salary Cap with 1 Way Contract
Year 2024 : $89,825,000
Year 2025 : $71,025,000
Year 2026 : $23,275,000
Year 2027 : $10,100,000

Farm Players Salaries

Brandon Duhaime $165,000 (1)
Salary Remaining : $165,000
Salary Average Remaining : $165,000
Calvin Petersen $130,000 (3)
Salary Remaining : $130,000
Salary Average Remaining : $130,000
David Reinbacher $91,833 (3)
Salary Remaining : $91,833
Salary Average Remaining : $91,833
Sam Gagner $90,000 (1)
Salary Remaining : $90,000
Salary Average Remaining : $90,000
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 Players9
Salary Commitment
Year 2024 : $888,166
Year 2025 : $468,916
Year 2026 : $221,833
Year 2027 : $0
Salary Average Commitment
Year 2024 : $888,166
Year 2025 : $468,916
Year 2026 : $221,833
Year 2027 : $0

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6002 - $72 - 0 - 0.00%
Level 2: 5001 - $45 - 0 - 0.00%
Level 3: 2000 - $31 - 0 - 0.00%
Level 4: 4001 - $22 - 0 - 0.00%
Luxury : 1003 - $180 - 0 - 0.00%
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 Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$99,051,488
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value($11,625,000)
Pro Year To Date Expenses$3,701,650
Farm Year To Date Expenses$22,491
Pro Salary Cap To Date$3,569,509
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days189
Pro Expenses Per Days$507,916
Pro Estimated Expenses$95,996,124
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$95,996,124
Estimated Season Salary Cap$87,458,494
Estimate Under Maximum Salary Cap of $88,000,000$541,506
Estimate Over Minimum Salary Cap of $65,000,000 $22,458,494
Current Bank Account$43,575,465
Projected Bank Account($52,420,659)

Pro Players Salaries

John Tavares (1 Way Contract) $9,500,000 (1)
-Salary Remaining : $9,160,714
-Salary Average Remaining : $9,160,714
Darnell Nurse (1 Way Contract) $9,250,000 (2)
-Salary Remaining : $8,919,643
-Salary Average Remaining : $8,919,643
Sidney Crosby (1 Way Contract) $8,700,000 (1)
-Salary Remaining : $8,389,286
-Salary Average Remaining : $8,389,286
Logan Couture (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $7,714,286
-Salary Average Remaining : $7,714,286
Morgan Rielly (1 Way Contract) $7,500,000 (2)
-Salary Remaining : $7,232,143
-Salary Average Remaining : $7,232,143
Patrik Laine (1 Way Contract) $7,500,000 (2)
-Salary Remaining : $7,232,143
-Salary Average Remaining : $7,232,143
Clayton Keller (1 Way Contract) $7,150,000 (1)
-Salary Remaining : $6,894,643
-Salary Average Remaining : $6,894,643
Neal Pionk (1 Way Contract) $5,875,000 (1)
-Salary Remaining : $5,665,179
-Salary Average Remaining : $5,665,179
Sean Monahan (1 Way Contract) $5,750,000 (4)
-Salary Remaining : $5,544,643
-Salary Average Remaining : $5,544,643
Shea Theodore (1 Way Contract) $5,200,000 (1)
-Salary Remaining : $5,014,286
-Salary Average Remaining : $5,014,286
Dylan Strome (1 Way Contract) $4,201,488 (2)
-Salary Remaining : $4,051,435
-Salary Average Remaining : $4,051,435
Brenden Dillon (1 Way Contract) $3,900,000 (4)
-Salary Remaining : $3,760,714
-Salary Average Remaining : $3,760,714
Daniel Sprong (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $2,892,857
-Salary Average Remaining : $2,892,857
Sergei Bobrovsky $3,000,000 (3)
-Salary Remaining : $2,892,857
-Salary Average Remaining : $2,892,857
Trent Frederic $1,700,000 (1)
-Salary Remaining : $1,639,286
-Salary Average Remaining : $1,639,286
Matt Grzelcyk $1,600,000 (4)
-Salary Remaining : $1,542,857
-Salary Average Remaining : $1,542,857
Mark Giordano $1,600,000 (2)
-Salary Remaining : $1,542,857
-Salary Average Remaining : $1,542,857
Anthony Stolarz $1,375,000 (1)
-Salary Remaining : $1,325,893
-Salary Average Remaining : $1,325,893
Alex Nedeljkovic $1,300,000 (3)
-Salary Remaining : $1,253,571
-Salary Average Remaining : $1,253,571
Brett Leason $1,200,000 (2)
-Salary Remaining : $1,157,143
-Salary Average Remaining : $1,157,143
Luke Glendening $1,000,000 (2)
-Salary Remaining : $964,286
-Salary Average Remaining : $964,286
Michael Carcone $750,000 (2)
-Salary Remaining : $723,214
-Salary Average Remaining : $723,214
Total Pro Players22
Salary Commitment
Year 2024 : $99,051,488
Year 2025 : $59,551,488
Year 2026 : $26,550,000
Year 2027 : $14,250,000
Salary Average Commitment
Year 2024 : $99,051,488
Year 2025 : $59,551,488
Year 2026 : $26,550,000
Year 2027 : $14,250,000
Salary Cap with 1 Way Contract
Year 2024 : $99,051,488
Year 2025 : $59,551,488
Year 2026 : $26,550,000
Year 2027 : $14,250,000

Farm Players Salaries

Mike Reilly $160,000 (4)
Salary Remaining : $160,000
Salary Average Remaining : $160,000
Rasmus Kupari $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
Carl Grundstrom $130,000 (2)
Salary Remaining : $130,000
Salary Average Remaining : $130,000
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
Jesper Vikman $85,800 (2)
Salary Remaining : $85,800
Salary Average Remaining : $85,800
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
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
Patrik Koch $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
Travis Boyd $75,000 (1)
Salary Remaining : $75,000
Salary Average Remaining : $75,000
Total Farm Players26
Salary Commitment
Year 2024 : $2,396,780
Year 2025 : $1,747,614
Year 2026 : $960,917
Year 2027 : $707,500
Salary Average Commitment
Year 2024 : $2,397,258
Year 2025 : $1,748,092
Year 2026 : $960,917
Year 2027 : $707,500

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6048 - $62 - 0 - 0.00%
Level 2: 5040 - $42 - 0 - 0.00%
Level 3: 2016 - $20 - 0 - 0.00%
Level 4: 4032 - $18 - 0 - 0.00%
Luxury : 1008 - $150 - 0 - 0.00%
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 Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$87,029,502
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,334,000
Farm Year To Date Expenses$21,171
Pro Salary Cap To Date$3,248,284
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days189
Pro Expenses Per Days$446,579
Pro Estimated Expenses$84,403,431
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$84,403,431
Estimated Season Salary Cap$87,169,576
Estimate Under Maximum Salary Cap of $88,000,000$830,424
Estimate Over Minimum Salary Cap of $65,000,000 $22,169,576
Current Bank Account$76,734,286
Projected Bank Account($7,669,145)

Pro Players Salaries

Tomas Hertl (1 Way Contract) $8,137,500 (2)
-Salary Remaining : $7,846,875
-Salary Average Remaining : $7,846,875
Victor Hedman (1 Way Contract) $7,875,000 (1)
-Salary Remaining : $7,593,750
-Salary Average Remaining : $7,593,750
Nick Suzuki (1 Way Contract) $7,875,000 (3)
-Salary Remaining : $7,593,750
-Salary Average Remaining : $7,593,750
Mats Zuccarello (1 Way Contract) $7,500,000 (2)
-Salary Remaining : $7,232,143
-Salary Average Remaining : $7,232,143
Devon Toews (1 Way Contract) $7,250,000 (4)
-Salary Remaining : $6,991,071
-Salary Average Remaining : $6,991,071
Vincent Trocheck (1 Way Contract) $7,125,000 (2)
-Salary Remaining : $6,870,536
-Salary Average Remaining : $6,870,536
Vladimir Tarasenko (1 Way Contract) $6,050,000 (3)
-Salary Remaining : $5,833,929
-Salary Average Remaining : $5,833,929
Tyler Toffoli (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $5,785,714
-Salary Average Remaining : $5,785,714
Dylan DeMelo (1 Way Contract) $5,500,000 (4)
-Salary Remaining : $5,303,571
-Salary Average Remaining : $5,303,571
Adrian Kempe (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $5,303,571
-Salary Average Remaining : $5,303,571
Adam Larsson (1 Way Contract) $4,166,667 (1)
-Salary Remaining : $4,017,857
-Salary Average Remaining : $4,017,857
Jordan Staal (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $3,375,000
-Salary Average Remaining : $3,375,000
Morgan Geekie (1 Way Contract) $2,111,835 (1)
-Salary Remaining : $2,036,412
-Salary Average Remaining : $2,036,412
Jake Evans (Out of Payroll) $1,700,000 (1)
-Salary Remaining : $1,639,286
-Salary Average Remaining : $1,639,286
Niko Mikkola $1,400,000 (1)
-Salary Remaining : $1,350,000
-Salary Average Remaining : $1,350,000
Joey Daccord $1,200,000 (1)
-Salary Remaining : $1,157,143
-Salary Average Remaining : $1,157,143
Clay Stevenson $1,045,000 (2)
-Salary Remaining : $1,007,679
-Salary Average Remaining : $1,007,679
Raphael Lavoie $1,017,500 (2)
-Salary Remaining : $981,161
-Salary Average Remaining : $981,161
Jujhar Khaira $1,000,000 (3)
-Salary Remaining : $964,286
-Salary Average Remaining : $964,286
Braden Schneider $950,000 (1)
-Salary Remaining : $916,071
-Salary Average Remaining : $916,071
Kirill Marchenko $925,000 (1)
-Salary Remaining : $891,964
-Salary Average Remaining : $891,964
William Stromgren $901,000 (3)
-Salary Remaining : $868,821
-Salary Average Remaining : $868,821
Total Pro Players22
Salary Commitment
Year 2024 : $88,729,502
Year 2025 : $68,401,000
Year 2026 : $38,076,000
Year 2027 : $18,750,000
Salary Average Commitment
Year 2024 : $88,729,502
Year 2025 : $68,401,000
Year 2026 : $38,076,000
Year 2027 : $18,750,000
Salary Cap with 1 Way Contract
Year 2024 : $88,729,502
Year 2025 : $68,401,000
Year 2026 : $38,076,000
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
Daylan Kuefler $95,000 (2)
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
Samuel Mayer $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
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
Joakim Kemell $88,667 (3)
Salary Remaining : $88,667
Salary Average Remaining : $88,667
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 Players18
Salary Commitment
Year 2024 : $1,669,443
Year 2025 : $1,276,943
Year 2026 : $352,167
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,669,443
Year 2025 : $1,276,943
Year 2026 : $352,167
Year 2027 : $0

Dallas Stars

Dallas Stars is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerica Airlines Center
Level 1: 6177 - $70 - 0 - 0.00%
Level 2: 5147 - $40 - 0 - 0.00%
Level 3: 2059 - $25 - 0 - 0.00%
Level 4: 4118 - $18 - 0 - 0.00%
Luxury : 1031 - $170 - 0 - 0.00%
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 Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$89,051,516
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,277,384
Farm Year To Date Expenses$8,427
Pro Salary Cap To Date$3,223,811
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days189
Pro Expenses Per Days$456,895
Pro Estimated Expenses$86,353,155
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$86,353,155
Estimated Season Salary Cap$89,094,827
Estimate Under Maximum Salary Cap of $88,000,000-$1,094,827
Estimate Over Minimum Salary Cap of $65,000,000 $24,094,827
Current Bank Account$51,240,108
Projected Bank Account($35,113,047)

Pro Players Salaries

Steven Stamkos (1 Way Contract) $10,500,000 (1)
-Salary Remaining : $10,125,000
-Salary Average Remaining : $10,125,000
Ryan Suter (1 Way Contract) $7,538,462 (1)
-Salary Remaining : $7,269,231
-Salary Average Remaining : $7,269,231
Elias Pettersson (1 Way Contract) $7,350,000 (1)
-Salary Remaining : $7,087,500
-Salary Average Remaining : $7,087,500
Tyler Myers (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $6,750,000
-Salary Average Remaining : $6,750,000
Cam Fowler (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $6,267,857
-Salary Average Remaining : $6,267,857
Evander Kane (1 Way Contract) $6,255,555 (2)
-Salary Remaining : $6,032,142
-Salary Average Remaining : $6,032,142
Rasmus Dahlin (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $5,785,714
-Salary Average Remaining : $5,785,714
J.T. Compher (1 Way Contract) $5,100,000 (3)
-Salary Remaining : $4,917,857
-Salary Average Remaining : $4,917,857
Thatcher Demko $5,000,000 (2)
-Salary Remaining : $4,821,429
-Salary Average Remaining : $4,821,429
Jared McCann (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $4,821,429
-Salary Average Remaining : $4,821,429
Marc-edouard Vlasic (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $3,857,143
-Salary Average Remaining : $3,857,143
Adin Hill $3,000,000 (2)
-Salary Remaining : $2,892,857
-Salary Average Remaining : $2,892,857
Nicolas Roy (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,892,857
-Salary Average Remaining : $2,892,857
Luke Kunin (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $2,651,786
-Salary Average Remaining : $2,651,786
Nate Schmidt $1,999,999 (3)
-Salary Remaining : $1,928,570
-Salary Average Remaining : $1,928,570
Brett Howden $1,500,000 (1)
-Salary Remaining : $1,446,429
-Salary Average Remaining : $1,446,429
Morgan Barron $1,350,000 (1)
-Salary Remaining : $1,301,786
-Salary Average Remaining : $1,301,786
Noah Gregor $1,300,000 (2)
-Salary Remaining : $1,253,571
-Salary Average Remaining : $1,253,571
Nils Hoglander $1,100,000 (1)
-Salary Remaining : $1,060,714
-Salary Average Remaining : $1,060,714
Kevin Bahl $1,050,000 (1)
-Salary Remaining : $1,012,500
-Salary Average Remaining : $1,012,500
Dawson Mercer $894,167 (1)
-Salary Remaining : $862,232
-Salary Average Remaining : $862,232
Ridly Greig $863,333 (2)
-Salary Remaining : $832,500
-Salary Average Remaining : $832,500
Total Pro Players22
Salary Commitment
Year 2024 : $89,051,516
Year 2025 : $39,018,887
Year 2026 : $16,099,999
Year 2027 : $4,000,000
Salary Average Commitment
Year 2024 : $89,051,516
Year 2025 : $39,018,887
Year 2026 : $16,099,999
Year 2027 : $4,000,000
Salary Cap with 1 Way Contract
Year 2024 : $89,051,516
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
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
Jack St. Ivany $85,800 (1)
Salary Remaining : $85,800
Salary Average Remaining : $85,800
Samuel Helenius $80,600 (2)
Salary Remaining : $80,600
Salary Average Remaining : $80,600
Total Farm Players7
Salary Commitment
Year 2024 : $750,650
Year 2025 : $280,600
Year 2026 : $200,000
Year 2027 : $200,000
Salary Average Commitment
Year 2024 : $750,650
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 - 6,215 - 92.93%
Level 2: 5573 - $35 - 5,087 - 91.28%
Level 3: 2229 - $20 - 2,229 - 100.00%
Level 4: 4459 - $15 - 4,335 - 97.22%
Luxury : 1117 - $145 - 1,065 - 95.34%
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 Left40
Average Attendance - %18,931 - 94.34%
Average Income per Game$1,094,315
Year to Date Revenue$1,094,315
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$85,186,623
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,065,580
Farm Year To Date Expenses$29,172
Pro Salary Cap To Date$2,971,829
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,772,600
Farm Estimated Season Revenue$0
Pro Remaining Season Days189
Pro Expenses Per Days$437,177
Pro Estimated Expenses$82,626,453
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$82,626,453
Estimated Season Salary Cap$84,272,258
Estimate Under Maximum Salary Cap of $88,000,000$3,727,742
Estimate Over Minimum Salary Cap of $65,000,000 $19,272,258
Current Bank Account($4,893,607)
Projected Bank Account($43,747,460)

Pro Players Salaries

Jordan Kyrou (1 Way Contract) $8,125,000 (3)
-Salary Remaining : $7,834,821
-Salary Average Remaining : $675,000
Jonathan Marchessault (1 Way Contract) $7,500,000 (4)
-Salary Remaining : $7,232,143
-Salary Average Remaining : $675,000
Aaron Ekblad (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $7,232,143
-Salary Average Remaining : $7,232,143
Anthony Cirelli (1 Way Contract) $6,250,000 (3)
-Salary Remaining : $6,026,786
-Salary Average Remaining : $675,000
Ryan O'Reilly (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $5,785,714
-Salary Average Remaining : $5,785,714
Alex Killorn (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $5,785,714
-Salary Average Remaining : $626,786
Chris Tanev (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $5,785,714
-Salary Average Remaining : $675,000
Trevor Moore (1 Way Contract) $5,250,000 (3)
-Salary Remaining : $5,062,500
-Salary Average Remaining : $675,000
Anthony Duclair (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $4,821,429
-Salary Average Remaining : $675,000
Samuel Girard (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $4,821,429
-Salary Average Remaining : $4,821,429
Ryan Lindgren (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $3,857,143
-Salary Average Remaining : $3,857,143
Jason Zucker (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $3,857,143
-Salary Average Remaining : $3,857,143
Kevin Shattenkirk (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $2,651,786
-Salary Average Remaining : $2,651,786
Karel Vejmelka $2,725,000 (1)
-Salary Remaining : $2,627,679
-Salary Average Remaining : $675,000
Joel Edmundson (Out of Payroll) $2,000,000 (2)
-Salary Remaining : $1,928,571
-Salary Average Remaining : $1,928,571
Paul Cotter $1,950,000 (2)
-Salary Remaining : $1,880,357
-Salary Average Remaining : $1,880,357
Jordan Martinook $1,900,000 (1)
-Salary Remaining : $1,832,143
-Salary Average Remaining : $1,832,143
Connor Ingram $1,250,123 (1)
-Salary Remaining : $1,205,476
-Salary Average Remaining : $1,205,476
Matthew Kessel $997,500 (2)
-Salary Remaining : $961,875
-Salary Average Remaining : $675,000
Logan Cooley $950,000 (3)
-Salary Remaining : $916,071
-Salary Average Remaining : $916,071
Andreas Athanasiou (Out of Payroll) $875,000 (2)
-Salary Remaining : $843,750
-Salary Average Remaining : $843,750
Jacob Bryson $850,000 (2)
-Salary Remaining : $819,643
-Salary Average Remaining : $819,643
Aliaksei Protas $789,000 (1)
-Salary Remaining : $760,821
-Salary Average Remaining : $626,786
Kiefer Sherwood $775,000 (3)
-Salary Remaining : $747,321
-Salary Average Remaining : $675,000
Cole Reinhardt $775,000 (1)
-Salary Remaining : $747,321
-Salary Average Remaining : $747,321
Fake Goalie $700,000 (1)
-Salary Remaining : $675,000
-Salary Average Remaining : $675,000
Total Pro Players26
Salary Commitment
Year 2024 : $89,911,623
Year 2025 : $59,272,500
Year 2026 : $43,850,000
Year 2027 : $16,500,000
Salary Average Commitment
Year 2024 : $48,100,123
Year 2025 : $19,625,000
Year 2026 : $9,850,000
Year 2027 : $5,400,000
Salary Cap with 1 Way Contract
Year 2024 : $89,911,623
Year 2025 : $59,272,500
Year 2026 : $43,850,000
Year 2027 : $16,500,000

Farm Players Salaries

Jake Livingstone $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
Akito Hirose $99,750 (1)
Salary Remaining : $99,750
Salary Average Remaining : $70,000
Joe Fleming $95,000 (2)
Salary Remaining : $95,000
Salary Average Remaining : $95,000
Arshdeep Bains $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
Mathieu de St. Phalle $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
Briley Wood $90,000 (3)
Salary Remaining : $90,000
Salary Average Remaining : $90,000
Jeremie Poirier $90,000 (2)
Salary Remaining : $90,000
Salary Average Remaining : $83,333
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
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
Andreas Englund $77,500 (3)
Salary Remaining : $77,500
Salary Average Remaining : $70,000
Total Farm Players20
Salary Commitment
Year 2024 : $1,772,695
Year 2025 : $1,037,000
Year 2026 : $167,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,610,833
Year 2025 : $993,333
Year 2026 : $160,000
Year 2027 : $0

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6015 - $50 - 6,015 - 100.00%
Level 2: 5177 - $30 - 5,148 - 99.44%
Level 3: 2271 - $15 - 2,271 - 100.00%
Level 4: 4142 - $12 - 4,142 - 100.00%
Luxury : 1036 - $120 - 1,036 - 100.00%
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 Left40
Average Attendance - %18,612 - 99.84%
Average Income per Game$948,489
Year to Date Revenue$948,489
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$66,222,499
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$2,000,000
Pro Year To Date Expenses$2,351,763
Farm Year To Date Expenses$11,097
Pro Salary Cap To Date$2,276,763
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$37,939,560
Farm Estimated Season Revenue$0
Pro Remaining Season Days189
Pro Expenses Per Days$340,421
Pro Estimated Expenses$64,339,569
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$64,339,569
Estimated Season Salary Cap$68,134,193
Estimate Under Maximum Salary Cap of $88,000,000$19,865,807
Estimate Over Minimum Salary Cap of $65,000,000 $3,134,193
Current Bank Account$41,256,131
Projected Bank Account$14,856,122

Pro Players Salaries

Jonathan Huberdeau (1 Way Contract) $10,500,000 (3)
-Salary Remaining : $10,125,000
-Salary Average Remaining : $675,000
Erik Johnson (1 Way Contract) $6,099,999 (2)
-Salary Remaining : $5,882,142
-Salary Average Remaining : $5,882,142
Sean Couturier (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $5,785,714
-Salary Average Remaining : $5,785,714
Casey Cizikas (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $3,857,143
-Salary Average Remaining : $3,857,143
Nick Bonino (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $3,857,143
-Salary Average Remaining : $3,857,143
Justin Holl (1 Way Contract) $3,750,000 (3)
-Salary Remaining : $3,616,071
-Salary Average Remaining : $675,000
Corey Perry (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $3,375,000
-Salary Average Remaining : $3,375,000
Trevor van Riemsdyk (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,892,857
-Salary Average Remaining : $675,000
Zach Whitecloud (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $2,651,786
-Salary Average Remaining : $2,651,786
Anton Forsberg $2,750,000 (1)
-Salary Remaining : $2,651,786
-Salary Average Remaining : $626,786
Dante Fabbro (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $2,410,714
-Salary Average Remaining : $675,000
Zemgus Girgensons (1 Way Contract) $2,400,000 (1)
-Salary Remaining : $2,314,286
-Salary Average Remaining : $626,786
Jamie Drysdale (1 Way Contract) $2,300,000 (2)
-Salary Remaining : $2,217,857
-Salary Average Remaining : $891,964
Vincent Desharnais $1,800,000 (2)
-Salary Remaining : $1,735,714
-Salary Average Remaining : $675,000
Oskar Sundqvist $1,500,000 (1)
-Salary Remaining : $1,446,429
-Salary Average Remaining : $1,446,429
Trevor Lewis $1,500,000 (1)
-Salary Remaining : $1,446,429
-Salary Average Remaining : $1,446,429
Brendan Gallagher $1,500,000 (2)
-Salary Remaining : $1,446,429
-Salary Average Remaining : $1,446,429
Derek Ryan $1,400,000 (1)
-Salary Remaining : $1,350,000
-Salary Average Remaining : $1,350,000
Alex Barre-Boulet $1,100,000 (1)
-Salary Remaining : $1,060,714
-Salary Average Remaining : $626,786
Adam Gaudette $1,000,000 (1)
-Salary Remaining : $964,286
-Salary Average Remaining : $964,286
Jaxson Stauber $997,500 (1)
-Salary Remaining : $961,875
-Salary Average Remaining : $961,875
Adam Fantilli $950,000 (3)
-Salary Remaining : $916,071
-Salary Average Remaining : $916,071
Joel Hofer $925,000 (1)
-Salary Remaining : $891,964
-Salary Average Remaining : $891,964
Total Pro Players23
Salary Commitment
Year 2024 : $66,222,499
Year 2025 : $32,649,999
Year 2026 : $15,200,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $42,497,499
Year 2025 : $15,024,999
Year 2026 : $2,350,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $66,222,499
Year 2025 : $32,649,999
Year 2026 : $15,200,000
Year 2027 : $0

Farm Players Salaries

Jet Greaves $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $75,000
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
David Jiricek $91,833 (2)
Salary Remaining : $91,833
Salary Average Remaining : $195,000
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 Players9
Salary Commitment
Year 2024 : $820,033
Year 2025 : $442,533
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $805,000
Year 2025 : $475,000
Year 2026 : $0
Year 2027 : $0

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBankAtlantic Center
Level 1: 6416 - $55 - 5,823 - 90.76%
Level 2: 5347 - $40 - 5,347 - 100.00%
Level 3: 2138 - $25 - 1,907 - 89.20%
Level 4: 4277 - $15 - 4,277 - 100.00%
Luxury : 1072 - $150 - 1,072 - 100.00%
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 Left40
Average Attendance - %18,426 - 95.72%
Average Income per Game$1,153,688
Year to Date Revenue$1,153,688
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$72,677,916
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,888,394
Farm Year To Date Expenses$28,440
Pro Salary Cap To Date$2,766,965
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,147,520
Farm Estimated Season Revenue$0
Pro Remaining Season Days189
Pro Expenses Per Days$373,357
Pro Estimated Expenses$70,564,473
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$70,564,473
Estimated Season Salary Cap$72,849,299
Estimate Under Maximum Salary Cap of $88,000,000$15,150,701
Estimate Over Minimum Salary Cap of $65,000,000 $7,849,299
Current Bank Account$95,070,243
Projected Bank Account$70,653,290

Pro Players Salaries

Nikita Kucherov (1 Way Contract) $9,500,000 (1)
-Salary Remaining : $9,160,714
-Salary Average Remaining : $9,160,714
Cale Makar (1 Way Contract) $9,000,000 (3)
-Salary Remaining : $8,678,571
-Salary Average Remaining : $8,678,571
Matt Duchene (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $7,714,286
-Salary Average Remaining : $7,714,286
Jake Guentzel (Out of Payroll) $6,000,000 (1)
-Salary Remaining : $5,785,714
-Salary Average Remaining : $675,000
Trevor Zegras (1 Way Contract) $5,750,000 (2)
-Salary Remaining : $5,544,643
-Salary Average Remaining : $5,544,643
Jaccob Slavin (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $5,303,571
-Salary Average Remaining : $5,303,571
Phillip Danault (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $5,303,571
-Salary Average Remaining : $5,303,571
Juuse Saros $5,400,000 (2)
-Salary Remaining : $5,207,143
-Salary Average Remaining : $5,207,143
Michael Bunting (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $4,339,286
-Salary Average Remaining : $4,339,286
Nick Jensen (1 Way Contract) $4,050,000 (2)
-Salary Remaining : $3,905,357
-Salary Average Remaining : $3,905,357
K'Andre Miller (1 Way Contract) $3,872,000 (1)
-Salary Remaining : $3,733,714
-Salary Average Remaining : $3,733,714
Yegor Sharangovich (1 Way Contract) $3,100,000 (1)
-Salary Remaining : $2,989,286
-Salary Average Remaining : $2,989,286
Justin Danforth $1,200,000 (1)
-Salary Remaining : $1,157,143
-Salary Average Remaining : $1,157,143
Mitchell Chaffee $1,000,000 (1)
-Salary Remaining : $964,286
-Salary Average Remaining : $964,286
Cole Koepke $1,000,000 (2)
-Salary Remaining : $964,286
-Salary Average Remaining : $964,286
Dmitri Voronkov $925,000 (2)
-Salary Remaining : $891,964
-Salary Average Remaining : $891,964
Devon Levi $925,000 (2)
-Salary Remaining : $891,964
-Salary Average Remaining : $891,964
Jack McBain $883,750 (1)
-Salary Remaining : $852,188
-Salary Average Remaining : $852,188
Moritz Seider $866,333 (1)
-Salary Remaining : $835,393
-Salary Average Remaining : $835,393
John-Jason Peterka $855,833 (1)
-Salary Remaining : $825,268
-Salary Average Remaining : $825,268
Olen Zellweger $850,000 (3)
-Salary Remaining : $819,643
-Salary Average Remaining : $819,643
Total Pro Players21
Salary Commitment
Year 2024 : $78,677,916
Year 2025 : $45,900,000
Year 2026 : $15,350,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $73,377,916
Year 2025 : $45,900,000
Year 2026 : $15,350,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $78,677,916
Year 2025 : $45,900,000
Year 2026 : $15,350,000
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
Alec Regula $95,000 (1)
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
Mackenzie Entwistle $95,000 (1)
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
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
Max Crozier $87,000 (1)
Salary Remaining : $87,000
Salary Average Remaining : $87,000
Tucker Robertson $87,000 (3)
Salary Remaining : $87,000
Salary Average Remaining : $87,000
Josh Bloom $84,000 (3)
Salary Remaining : $84,000
Salary Average Remaining : $84,000
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
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
Elliot Desnoyers $82,500 (2)
Salary Remaining : $82,500
Salary Average Remaining : $85,417
Zack Ostapchuk $82,500 (3)
Salary Remaining : $82,500
Salary Average Remaining : $82,500
Zayde Wisdom $80,000 (2)
Salary Remaining : $80,000
Salary Average Remaining : $82,583
Nick Robertson $79,667 (1)
Salary Remaining : $79,667
Salary Average Remaining : $79,667
Total Farm Players24
Salary Commitment
Year 2024 : $2,140,500
Year 2025 : $1,321,000
Year 2026 : $790,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,148,250
Year 2025 : $1,326,500
Year 2026 : $790,500
Year 2027 : $0

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6039 - $52 - 0 - 0.00%
Level 2: 5032 - $37 - 0 - 0.00%
Level 3: 2013 - $25 - 0 - 0.00%
Level 4: 4026 - $18 - 0 - 0.00%
Luxury : 1008 - $152 - 0 - 0.00%
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 Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$66,732,007
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,552,259
Farm Year To Date Expenses$18,045
Pro Salary Cap To Date$2,430,832
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days189
Pro Expenses Per Days$343,020
Pro Estimated Expenses$64,830,780
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$64,830,780
Estimated Season Salary Cap$66,779,473
Estimate Under Maximum Salary Cap of $88,000,000$21,220,527
Estimate Over Minimum Salary Cap of $65,000,000 $1,779,473
Current Bank Account$44,711,876
Projected Bank Account($20,118,904)

Pro Players Salaries

Patrick Kane (1 Way Contract) $10,500,000 (1)
-Salary Remaining : $10,125,000
-Salary Average Remaining : $675,000
Tage Thompson (1 Way Contract) $7,142,857 (3)
-Salary Remaining : $6,887,755
-Salary Average Remaining : $675,000
Taylor Hall (1 Way Contract) $6,005,000 (2)
-Salary Remaining : $5,790,536
-Salary Average Remaining : $5,790,536
Ilya Samsonov $4,000,000 (1)
-Salary Remaining : $3,857,143
-Salary Average Remaining : $675,000
Tomas Tatar (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $3,375,000
-Salary Average Remaining : $3,375,000
Kaapo Kahkonen $3,250,000 (4)
-Salary Remaining : $3,133,929
-Salary Average Remaining : $675,000
Martin Fehervary (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,892,857
-Salary Average Remaining : $675,000
Tyler Johnson (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,892,857
-Salary Average Remaining : $2,892,857
Tanner Jeannot (1 Way Contract) $2,665,000 (1)
-Salary Remaining : $2,569,821
-Salary Average Remaining : $675,000
Adam Boqvist (1 Way Contract) $2,600,000 (1)
-Salary Remaining : $2,507,143
-Salary Average Remaining : $675,000
Victor Olofsson (1 Way Contract) $2,300,000 (2)
-Salary Remaining : $2,217,857
-Salary Average Remaining : $2,217,857
Ben Hutton (1 Way Contract) $2,300,000 (1)
-Salary Remaining : $2,217,857
-Salary Average Remaining : $2,217,857
Kevin Labanc (1 Way Contract) $2,300,000 (2)
-Salary Remaining : $2,217,857
-Salary Average Remaining : $2,217,857
Nicolas Hague (1 Way Contract) $2,294,150 (1)
-Salary Remaining : $2,212,216
-Salary Average Remaining : $675,000
Jesper Fast (1 Way Contract) $2,200,000 (1)
-Salary Remaining : $2,121,429
-Salary Average Remaining : $2,121,429
Jordan Oesterle $1,700,000 (1)
-Salary Remaining : $1,639,286
-Salary Average Remaining : $1,639,286
Parker Kelly $1,550,000 (3)
-Salary Remaining : $1,494,643
-Salary Average Remaining : $1,494,643
Rem Pitlick $1,400,000 (2)
-Salary Remaining : $1,350,000
-Salary Average Remaining : $1,350,000
Jonatan Berggren $1,200,000 (2)
-Salary Remaining : $1,157,143
-Salary Average Remaining : $675,000
Emil Bemstrom $1,000,000 (1)
-Salary Remaining : $964,286
-Salary Average Remaining : $675,000
Cam York $950,000 (1)
-Salary Remaining : $916,071
-Salary Average Remaining : $626,786
Arber Xhekaj $950,000 (1)
-Salary Remaining : $916,071
-Salary Average Remaining : $916,071
Josh Doan $925,000 (2)
-Salary Remaining : $891,964
-Salary Average Remaining : $675,000
Jack Studnicka $0 (0)
Total Pro Players24
Salary Commitment
Year 2024 : $66,732,007
Year 2025 : $26,072,857
Year 2026 : $11,942,857
Year 2027 : $3,250,000
Salary Average Commitment
Year 2024 : $35,555,000
Year 2025 : $16,355,000
Year 2026 : $2,950,000
Year 2027 : $700,000
Salary Cap with 1 Way Contract
Year 2024 : $66,732,007
Year 2025 : $26,072,857
Year 2026 : $11,942,857
Year 2027 : $3,250,000

Farm Players Salaries

Marc Del Gaizo $99,750 (1)
Salary Remaining : $99,750
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
William Wallinder $92,500 (3)
Salary Remaining : $92,500
Salary Average Remaining : $92,500
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
Zachary Bolduc $86,333 (3)
Salary Remaining : $86,333
Salary Average Remaining : $86,333
Brennan Othmann $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 : $1,535,583
Year 2025 : $1,064,916
Year 2026 : $604,999
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,425,833
Year 2025 : $998,333
Year 2026 : $587,166
Year 2027 : $0

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6021 - $90 - 4,817 - 80.00%
Level 2: 5017 - $70 - 4,014 - 80.01%
Level 3: 2007 - $50 - 1,606 - 80.02%
Level 4: 4014 - $25 - 3,211 - 80.00%
Luxury : 1005 - $160 - 840 - 83.58%
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 Left40
Average Attendance - %14,488 - 80.20%
Average Income per Game$1,443,564
Year to Date Revenue$1,443,564
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$70,337,500
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,829,133
Farm Year To Date Expenses$13,491
Pro Salary Cap To Date$2,775,562
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$57,742,560
Farm Estimated Season Revenue$0
Pro Remaining Season Days189
Pro Expenses Per Days$361,416
Pro Estimated Expenses$68,307,624
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$68,307,624
Estimated Season Salary Cap$70,601,047
Estimate Under Maximum Salary Cap of $88,000,000$17,398,953
Estimate Over Minimum Salary Cap of $65,000,000 $5,601,047
Current Bank Account$67,369,461
Projected Bank Account$56,804,397

Pro Players Salaries

Mitch Marner (1 Way Contract) $10,893,000 (1)
-Salary Remaining : $10,503,964
-Salary Average Remaining : $10,503,964
Anze Kopitar (1 Way Contract) $10,000,000 (2)
-Salary Remaining : $9,642,857
-Salary Average Remaining : $626,786
Seth Jones (1 Way Contract) $9,500,000 (2)
-Salary Remaining : $9,160,714
-Salary Average Remaining : $626,786
Brady Tkachuk (1 Way Contract) $8,205,714 (2)
-Salary Remaining : $7,912,653
-Salary Average Remaining : $626,786
Brady Skjei (1 Way Contract) $7,000,000 (4)
-Salary Remaining : $6,750,000
-Salary Average Remaining : $675,000
Christian Dvorak (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $4,339,286
-Salary Average Remaining : $675,000
Noah Dobson (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $3,857,143
-Salary Average Remaining : $675,000
Jake Oettinger $4,000,000 (1)
-Salary Remaining : $3,857,143
-Salary Average Remaining : $675,000
Derek Forbort (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $3,375,000
-Salary Average Remaining : $3,375,000
Gabriel Vilardi (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $3,375,000
-Salary Average Remaining : $675,000
David Kampf (1 Way Contract) $2,400,000 (3)
-Salary Remaining : $2,314,286
-Salary Average Remaining : $675,000
William Borgen (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $2,025,000
-Salary Average Remaining : $675,000
Pierre-edouard Bellemare (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $1,928,571
-Salary Average Remaining : $1,928,571
Travis Dermott $1,250,000 (1)
-Salary Remaining : $1,205,357
-Salary Average Remaining : $1,205,357
Carl Hagelin $1,100,000 (3)
-Salary Remaining : $1,060,714
-Salary Average Remaining : $1,060,714
Jesper Boqvist $1,068,000 (1)
-Salary Remaining : $1,029,857
-Salary Average Remaining : $675,000
Cayden Primeau $969,000 (1)
-Salary Remaining : $934,393
-Salary Average Remaining : $675,000
Mason McTavish $894,167 (2)
-Salary Remaining : $862,232
-Salary Average Remaining : $3,272,947
Jack Quinn $863,333 (1)
-Salary Remaining : $832,500
-Salary Average Remaining : $891,964
Kevin Stenlund $800,000 (1)
-Salary Remaining : $771,429
-Salary Average Remaining : $771,429
Total Pro Players20
Salary Commitment
Year 2024 : $78,543,214
Year 2025 : $44,599,881
Year 2026 : $12,500,000
Year 2027 : $9,000,000
Salary Average Commitment
Year 2024 : $32,112,167
Year 2025 : $13,344,167
Year 2026 : $4,500,000
Year 2027 : $2,700,000
Salary Cap with 1 Way Contract
Year 2024 : $78,543,214
Year 2025 : $44,599,881
Year 2026 : $12,500,000
Year 2027 : $9,000,000

Farm Players Salaries

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
Justin Barron $92,500 (1)
Salary Remaining : $92,500
Salary Average Remaining : $92,500
Kevin Korchinski $91,833 (3)
Salary Remaining : $91,833
Salary Average Remaining : $91,833
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 Players13
Salary Commitment
Year 2024 : $1,180,833
Year 2025 : $613,000
Year 2026 : $270,250
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,076,166
Year 2025 : $583,666
Year 2026 : $251,583
Year 2027 : $0

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 7091 - $50 - 6,149 - 86.72%
Level 2: 5909 - $35 - 5,519 - 93.40%
Level 3: 2363 - $23 - 2,238 - 94.71%
Level 4: 4727 - $18 - 3,822 - 80.85%
Luxury : 1183 - $140 - 987 - 83.43%
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 Left40
Average Attendance - %18,715 - 87.98%
Average Income per Game$1,085,463
Year to Date Revenue$1,085,463
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$87,066,000
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,235,685
Farm Year To Date Expenses$7,416
Pro Salary Cap To Date$3,157,114
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,418,520
Farm Estimated Season Revenue$0
Pro Remaining Season Days189
Pro Expenses Per Days$446,765
Pro Estimated Expenses$84,438,585
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$84,438,585
Estimated Season Salary Cap$87,113,560
Estimate Under Maximum Salary Cap of $88,000,000$886,440
Estimate Over Minimum Salary Cap of $65,000,000 $22,113,560
Current Bank Account$43,305,696
Projected Bank Account$2,285,631

Pro Players Salaries

Sebastian Aho (1 Way Contract) $9,750,000 (4)
-Salary Remaining : $9,401,786
-Salary Average Remaining : $9,401,786
Timo Meier (1 Way Contract) $8,800,000 (3)
-Salary Remaining : $8,485,714
-Salary Average Remaining : $8,485,714
Pierre-Luc Dubois (1 Way Contract) $8,500,000 (3)
-Salary Remaining : $8,196,429
-Salary Average Remaining : $8,196,429
Nazem Kadri (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $7,714,286
-Salary Average Remaining : $7,714,286
Vince Dunn (1 Way Contract) $7,500,000 (3)
-Salary Remaining : $7,232,143
-Salary Average Remaining : $7,232,143
Hampus Lindholm (1 Way Contract) $6,750,000 (4)
-Salary Remaining : $6,508,929
-Salary Average Remaining : $6,508,929
Martin Necas (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $6,267,857
-Salary Average Remaining : $6,267,857
Sean Durzi (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $5,303,571
-Salary Average Remaining : $5,303,571
Linus Ullmark $5,000,000 (1)
-Salary Remaining : $4,821,429
-Salary Average Remaining : $4,821,429
Josh Manson (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $4,339,286
-Salary Average Remaining : $4,339,286
Adam Lowry (1 Way Contract) $3,250,000 (2)
-Salary Remaining : $3,133,929
-Salary Average Remaining : $3,133,929
Miles Wood (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $1,928,571
-Salary Average Remaining : $1,928,571
Ryan McLeod (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,928,571
-Salary Average Remaining : $1,928,571
Alexandre Texier $1,750,000 (2)
-Salary Remaining : $1,687,500
-Salary Average Remaining : $1,687,500
Ryan Donato $1,750,000 (4)
-Salary Remaining : $1,687,500
-Salary Average Remaining : $1,687,500
Alexandre Carrier $1,466,000 (1)
-Salary Remaining : $1,413,643
-Salary Average Remaining : $1,413,643
Sam Lafferty $1,200,000 (2)
-Salary Remaining : $1,157,143
-Salary Average Remaining : $1,157,143
Curtis Lazar $1,100,000 (3)
-Salary Remaining : $1,060,714
-Salary Average Remaining : $1,060,714
Kyle Burroughs $950,000 (1)
-Salary Remaining : $916,071
-Salary Average Remaining : $916,071
Dakota Joshua $800,000 (1)
-Salary Remaining : $771,429
-Salary Average Remaining : $771,429
Total Pro Players20
Salary Commitment
Year 2024 : $87,066,000
Year 2025 : $70,350,000
Year 2026 : $46,150,000
Year 2027 : $20,250,000
Salary Average Commitment
Year 2024 : $87,066,000
Year 2025 : $70,350,000
Year 2026 : $46,150,000
Year 2027 : $20,250,000
Salary Cap with 1 Way Contract
Year 2024 : $87,066,000
Year 2025 : $70,350,000
Year 2026 : $46,150,000
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
Kyle McClellan $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $95,000
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
Erik Portillo $87,500 (2)
Salary Remaining : $87,500
Salary Average Remaining : $87,500
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 Players14
Salary Commitment
Year 2024 : $1,304,012
Year 2025 : $562,500
Year 2026 : $285,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,304,012
Year 2025 : $562,500
Year 2026 : $285,000
Year 2027 : $0

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameSommet Center
Level 1: 5704 - $70 - 4,455 - 78.10%
Level 2: 4753 - $50 - 4,047 - 85.15%
Level 3: 1901 - $30 - 1,575 - 82.85%
Level 4: 3802 - $22 - 3,160 - 83.11%
Luxury : 953 - $180 - 797 - 83.63%
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 Left40
Average Attendance - %14,034 - 82.01%
Average Income per Game$1,107,435
Year to Date Revenue$1,107,435
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$72,919,999
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$1,875,000
Pro Year To Date Expenses$2,824,024
Farm Year To Date Expenses$17,376
Pro Salary Cap To Date$2,734,738
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,297,400
Farm Estimated Season Revenue$0
Pro Remaining Season Days189
Pro Expenses Per Days$374,592
Pro Estimated Expenses$70,797,888
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$70,797,888
Estimated Season Salary Cap$74,925,487
Estimate Under Maximum Salary Cap of $88,000,000$13,074,513
Estimate Over Minimum Salary Cap of $65,000,000 $9,925,487
Current Bank Account$83,573,497
Projected Bank Account$57,073,009

Pro Players Salaries

Miro Heiskanen (1 Way Contract) $8,450,000 (2)
-Salary Remaining : $8,148,214
-Salary Average Remaining : $626,786
Nino Niederreiter (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $5,303,571
-Salary Average Remaining : $675,000
Calvin De Haan (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $4,821,429
-Salary Average Remaining : $675,000
Alexander Wennberg (1 Way Contract) $4,900,000 (1)
-Salary Remaining : $4,725,000
-Salary Average Remaining : $675,000
Andrew Mangiapane (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $4,339,286
-Salary Average Remaining : $4,339,286
Janis Moser (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $4,339,286
-Salary Average Remaining : $675,000
Nick Bjugstad (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $4,339,286
-Salary Average Remaining : $675,000
Oliver Ekman-Larsson (1 Way Contract) $4,270,000 (3)
-Salary Remaining : $4,117,500
-Salary Average Remaining : $4,117,500
Alexander Kerfoot (1 Way Contract) $4,250,000 (4)
-Salary Remaining : $4,098,214
-Salary Average Remaining : $675,000
Dmitry Kulikov (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $3,375,000
-Salary Average Remaining : $675,000
Jakub Vrana (1 Way Contract) $3,500,000 (3)
-1 Way Contract Salary Cap : $3,500,000
-Salary Remaining : $3,375,000
-Salary Average Remaining : $3,375,000
Vitek Vanecek $3,400,000 (1)
-Salary Remaining : $3,278,571
-Salary Average Remaining : $626,786
Pierre Engvall (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $2,892,857
-Salary Average Remaining : $675,000
Mathieu Joseph (1 Way Contract) $2,950,000 (2)
-Salary Remaining : $2,844,643
-Salary Average Remaining : $675,000
Urho Vaakanainen (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $2,410,714
-Salary Average Remaining : $675,000
Dylan Samberg (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,928,571
-Salary Average Remaining : $675,000
Kevin Lankinen $1,999,999 (2)
-Salary Remaining : $1,928,570
-Salary Average Remaining : $1,928,570
Blake Lizotte $1,900,000 (1)
-Salary Remaining : $1,832,143
-Salary Average Remaining : $626,786
Nicolas Aube-Kubel $1,500,000 (1)
-Salary Remaining : $1,446,429
-Salary Average Remaining : $675,000
Johnathan Kovacevic $1,500,000 (4)
-Salary Remaining : $1,446,429
-Salary Average Remaining : $675,000
Leo Carlsson $950,000 (3)
-Salary Remaining : $916,071
-Salary Average Remaining : $916,071
Cole Sillinger $925,000 (1)
-Salary Remaining : $891,964
-Salary Average Remaining : $626,786
Matthew Knies $925,000 (3)
-Salary Remaining : $891,964
-Salary Average Remaining : $891,964
Total Pro Players23
Salary Commitment
Year 2024 : $76,419,999
Year 2025 : $45,294,999
Year 2026 : $27,395,000
Year 2027 : $13,250,000
Salary Average Commitment
Year 2024 : $27,844,999
Year 2025 : $17,894,999
Year 2026 : $13,145,000
Year 2027 : $2,800,000
Salary Cap with 1 Way Contract
Year 2024 : $76,419,999
Year 2025 : $45,294,999
Year 2026 : $27,395,000
Year 2027 : $13,250,000

Farm Players Salaries

Arvid Soderblom $200,000 (2)
Salary Remaining : $200,000
Salary Average Remaining : $70,000
Sebastian Aho $150,000 (4)
Salary Remaining : $150,000
Salary Average Remaining : $70,000
Thomas Bordeleau $150,000 (2)
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
Mavrik Bourque $89,417 (2)
Salary Remaining : $89,417
Salary Average Remaining : $89,417
Isak Rosen $89,417 (3)
Salary Remaining : $89,417
Salary Average Remaining : $145,000
Alex Laferriere $87,500 (2)
Salary Remaining : $87,500
Salary Average Remaining : $87,500
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 Players18
Salary Commitment
Year 2024 : $1,797,001
Year 2025 : $1,293,168
Year 2026 : $581,918
Year 2027 : $150,000
Salary Average Commitment
Year 2024 : $1,416,250
Year 2025 : $966,250
Year 2026 : $495,000
Year 2027 : $70,000

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 5875 - $69 - 4,878 - 83.02%
Level 2: 4895 - $48 - 4,011 - 81.94%
Level 3: 1958 - $29 - 1,748 - 89.27%
Level 4: 3916 - $20 - 3,916 - 100.00%
Luxury : 981 - $165 - 812 - 82.77%
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 Left39
Average Attendance - %15,365 - 87.17%
Average Income per Game$1,132,657
Year to Date Revenue$2,265,313
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$86,755,000
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,171,629
Farm Year To Date Expenses$8,130
Pro Salary Cap To Date$3,118,059
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,173,604
Farm Estimated Season Revenue$0
Pro Remaining Season Days189
Pro Expenses Per Days$445,179
Pro Estimated Expenses$84,138,831
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$84,138,831
Estimated Season Salary Cap$86,774,751
Estimate Under Maximum Salary Cap of $88,000,000$1,225,249
Estimate Over Minimum Salary Cap of $65,000,000 $21,774,751
Current Bank Account$29,107,326
Projected Bank Account($10,857,901)

Pro Players Salaries

Zach Werenski (1 Way Contract) $12,000,000 (3)
-Salary Remaining : $11,571,429
-Salary Average Remaining : $11,571,429
Kirill Kaprizov (1 Way Contract) $9,000,000 (2)
-Salary Remaining : $8,678,571
-Salary Average Remaining : $626,786
Roope Hintz (1 Way Contract) $8,450,000 (3)
-Salary Remaining : $8,148,214
-Salary Average Remaining : $675,000
Noah Hanifin (1 Way Contract) $7,350,000 (4)
-Salary Remaining : $7,087,500
-Salary Average Remaining : $675,000
Owen Tippett (1 Way Contract) $6,200,000 (4)
-Salary Remaining : $5,978,571
-Salary Average Remaining : $675,000
Brad Marchand (1 Way Contract) $6,125,000 (1)
-Salary Remaining : $5,906,250
-Salary Average Remaining : $5,906,250
Ivan Barbashev (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $4,821,429
-Salary Average Remaining : $675,000
Alex Tuch (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $4,580,357
-Salary Average Remaining : $4,580,357
Adam Pelech (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $4,339,286
-Salary Average Remaining : $4,339,286
Sam Montembeault $3,937,500 (3)
-Salary Remaining : $3,796,875
-Salary Average Remaining : $675,000
Joel Armia (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $3,375,000
-Salary Average Remaining : $3,375,000
Scott Mayfield (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $3,375,000
-Salary Average Remaining : $675,000
Kirby Dach (1 Way Contract) $3,262,500 (2)
-Salary Remaining : $3,145,982
-Salary Average Remaining : $675,000
Noah Cates (1 Way Contract) $2,625,000 (1)
-Salary Remaining : $2,531,250
-Salary Average Remaining : $626,786
Rafael Harvey-Pinard (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,928,571
-Salary Average Remaining : $675,000
Jake Allen $1,500,000 (3)
-Salary Remaining : $1,446,429
-Salary Average Remaining : $1,446,429
Josh Brown $1,300,000 (1)
-Salary Remaining : $1,253,571
-Salary Average Remaining : $1,253,571
Brock Faber $925,000 (3)
-Salary Remaining : $891,964
-Salary Average Remaining : $891,964
Justin Brazeau $830,000 (3)
-Salary Remaining : $800,357
-Salary Average Remaining : $675,000
Total Pro Players19
Salary Commitment
Year 2024 : $86,755,000
Year 2025 : $66,705,000
Year 2026 : $49,692,500
Year 2027 : $13,550,000
Salary Average Commitment
Year 2024 : $42,200,000
Year 2025 : $25,425,000
Year 2026 : $19,325,000
Year 2027 : $1,400,000
Salary Cap with 1 Way Contract
Year 2024 : $86,755,000
Year 2025 : $66,705,000
Year 2026 : $49,692,500
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
Luke Toporowski $87,000 (1)
Salary Remaining : $87,000
Salary Average Remaining : $70,000
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 Players7
Salary Commitment
Year 2024 : $623,750
Year 2025 : $281,667
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $541,167
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 - 4,508 - 90.16%
Level 2: 4387 - $45 - 4,180 - 95.28%
Level 3: 1754 - $30 - 1,656 - 94.41%
Level 4: 3509 - $20 - 3,509 - 100.00%
Luxury : 880 - $165 - 767 - 87.16%
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 Left40
Average Attendance - %14,620 - 94.14%
Average Income per Game$1,059,714
Year to Date Revenue$1,059,714
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$83,991,790
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,129,455
Farm Year To Date Expenses$19,986
Pro Salary Cap To Date$3,029,455
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$42,388,560
Farm Estimated Season Revenue$0
Pro Remaining Season Days189
Pro Expenses Per Days$431,081
Pro Estimated Expenses$81,474,309
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$81,474,309
Estimated Season Salary Cap$84,021,625
Estimate Under Maximum Salary Cap of $88,000,000$3,978,375
Estimate Over Minimum Salary Cap of $65,000,000 $19,021,625
Current Bank Account$38,272,850
Projected Bank Account($812,899)

Pro Players Salaries

Evan Bouchard (1 Way Contract) $9,500,000 (4)
-Salary Remaining : $9,160,714
-Salary Average Remaining : $675,000
Alex DeBrincat (1 Way Contract) $9,000,000 (3)
-Salary Remaining : $8,678,571
-Salary Average Remaining : $675,000
Bo Horvat (1 Way Contract) $8,500,000 (3)
-Salary Remaining : $8,196,429
-Salary Average Remaining : $675,000
Justin Faulk (1 Way Contract) $7,700,000 (2)
-Salary Remaining : $7,425,000
-Salary Average Remaining : $7,425,000
Max Domi (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $7,232,143
-Salary Average Remaining : $675,000
Viktor Arvidsson (1 Way Contract) $6,250,000 (1)
-Salary Remaining : $6,026,786
-Salary Average Remaining : $675,000
Ryan Pulock (1 Way Contract) $6,150,000 (2)
-Salary Remaining : $5,930,357
-Salary Average Remaining : $626,786
Sean Walker (Out of Payroll) $5,000,000 (4)
-Salary Remaining : $4,821,429
-Salary Average Remaining : $675,000
Blake Coleman (1 Way Contract) $4,900,000 (3)
-Salary Remaining : $4,725,000
-Salary Average Remaining : $675,000
Barclay Goodrow (1 Way Contract) $4,650,000 (1)
-Salary Remaining : $4,483,929
-Salary Average Remaining : $4,483,929
Jeremy Swayman $4,290,125 (3)
-Salary Remaining : $4,136,906
-Salary Average Remaining : $4,165,714
Jake Walman (1 Way Contract) $3,200,000 (3)
-Salary Remaining : $3,085,714
-Salary Average Remaining : $3,085,714
Mackenzie Blackwood $1,999,999 (2)
-Salary Remaining : $1,928,570
-Salary Average Remaining : $1,928,570
Joseph Veleno $1,900,000 (1)
-Salary Remaining : $1,832,143
-Salary Average Remaining : $675,000
Ondrej Palat $1,800,000 (4)
-Salary Remaining : $1,735,714
-Salary Average Remaining : $1,735,714
Ty Dellandrea $1,250,000 (2)
-Salary Remaining : $1,205,357
-Salary Average Remaining : $675,000
Anton Lundell $925,000 (1)
-Salary Remaining : $891,964
-Salary Average Remaining : $626,786
Marco Rossi $925,000 (1)
-Salary Remaining : $891,964
-Salary Average Remaining : $626,786
Luke Hughes $925,000 (3)
-Salary Remaining : $891,964
-Salary Average Remaining : $891,964
Jaycob Megna $900,000 (1)
-Salary Remaining : $867,857
-Salary Average Remaining : $867,857
Kaiden Guhle $863,333 (2)
-Salary Remaining : $832,500
-Salary Average Remaining : $1,237,500
William Eklund $863,333 (2)
-Salary Remaining : $832,500
-Salary Average Remaining : $1,681,875
Total Pro Players22
Salary Commitment
Year 2024 : $88,991,790
Year 2025 : $65,941,790
Year 2026 : $47,115,125
Year 2027 : $16,300,000
Salary Average Commitment
Year 2024 : $36,772,499
Year 2025 : $27,822,499
Year 2026 : $13,745,000
Year 2027 : $3,200,000
Salary Cap with 1 Way Contract
Year 2024 : $88,991,790
Year 2025 : $65,941,790
Year 2026 : $47,115,125
Year 2027 : $16,300,000

Farm Players Salaries

Josh Mahura $97,125 (1)
Salary Remaining : $97,125
Salary Average Remaining : $70,000
Chase Wheatcroft $95,000 (2)
Salary Remaining : $95,000
Salary Average Remaining : $70,000
Kent Johnson $92,500 (2)
Salary Remaining : $92,500
Salary Average Remaining : $185,000
Fyodor Svechkov $92,500 (3)
Salary Remaining : $92,500
Salary Average Remaining : $92,500
Jesper Wallstedt $92,500 (2)
Salary Remaining : $92,500
Salary Average Remaining : $135,000
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
Fabian Lysell $86,333 (2)
Salary Remaining : $86,333
Salary Average Remaining : $106,500
Danila Klimovich $85,583 (1)
Salary Remaining : $85,583
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
Nikita Novikov $70,000 (1)
Salary Remaining : $70,000
Salary Average Remaining : $70,000
Total Farm Players20
Salary Commitment
Year 2024 : $1,749,747
Year 2025 : $895,875
Year 2026 : $266,750
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,732,884
Year 2025 : $1,032,917
Year 2026 : $266,750
Year 2027 : $0

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6066 - $64 - 0 - 0.00%
Level 2: 5055 - $43 - 0 - 0.00%
Level 3: 2022 - $28 - 0 - 0.00%
Level 4: 4044 - $19 - 0 - 0.00%
Luxury : 1013 - $159 - 0 - 0.00%
Total Capacity :18200
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$85,279,667
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,148,164
Farm Year To Date Expenses$13,083
Pro Salary Cap To Date$3,066,021
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days189
Pro Expenses Per Days$437,651
Pro Estimated Expenses$82,716,039
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$82,716,039
Estimated Season Salary Cap$85,299,921
Estimate Under Maximum Salary Cap of $88,000,000$2,700,079
Estimate Over Minimum Salary Cap of $65,000,000 $20,299,921
Current Bank Account$26,812,825
Projected Bank Account($55,903,214)

Pro Players Salaries

Dougie Hamilton (1 Way Contract) $8,250,000 (1)
-Salary Remaining : $7,955,357
-Salary Average Remaining : $7,955,357
Filip Forsberg (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $7,714,286
-Salary Average Remaining : $626,786
Quinn Hughes (1 Way Contract) $7,850,000 (3)
-Salary Remaining : $7,569,643
-Salary Average Remaining : $675,000
Nick Schmaltz (1 Way Contract) $5,850,000 (2)
-Salary Remaining : $5,641,071
-Salary Average Remaining : $675,000
Casey Mittelstadt (1 Way Contract) $5,750,000 (4)
-Salary Remaining : $5,544,643
-Salary Average Remaining : $675,000
Matt Dumba (1 Way Contract) $5,300,000 (4)
-Salary Remaining : $5,110,714
-Salary Average Remaining : $5,110,714
Erik Cernak (1 Way Contract) $5,250,000 (3)
-Salary Remaining : $5,062,500
-Salary Average Remaining : $675,000
Tyler Seguin (1 Way Contract) $4,750,000 (3)
-Salary Remaining : $4,580,357
-Salary Average Remaining : $4,580,357
Warren Foegele (1 Way Contract) $4,350,000 (4)
-Salary Remaining : $4,194,643
-Salary Average Remaining : $675,000
Carter Verhaeghe (1 Way Contract) $4,166,667 (1)
-Salary Remaining : $4,017,857
-Salary Average Remaining : $4,017,857
Marcus Pettersson (1 Way Contract) $3,755,000 (1)
-Salary Remaining : $3,620,893
-Salary Average Remaining : $3,620,893
Sam Carrick (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $3,375,000
-Salary Average Remaining : $3,375,000
Thomas Novak (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $3,375,000
-Salary Average Remaining : $675,000
Connor Clifton (1 Way Contract) $3,333,000 (2)
-Salary Remaining : $3,213,964
-Salary Average Remaining : $675,000
Alex Lyon $2,500,000 (2)
-Salary Remaining : $2,410,714
-Salary Average Remaining : $2,410,714
Alexis Lafreniere (1 Way Contract) $2,325,000 (1)
-Salary Remaining : $2,241,964
-Salary Average Remaining : $675,000
Cam Talbot $2,000,000 (1)
-Salary Remaining : $1,928,571
-Salary Average Remaining : $1,928,571
James van Riemsdyk (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,928,571
-Salary Average Remaining : $1,928,571
Darren Raddysh $975,000 (2)
-Salary Remaining : $940,179
-Salary Average Remaining : $675,000
Juraj Slafkovsky $950,000 (2)
-Salary Remaining : $916,071
-Salary Average Remaining : $916,071
Brendan Brisson $925,000 (2)
-Salary Remaining : $891,964
-Salary Average Remaining : $891,964
Total Pro Players21
Salary Commitment
Year 2024 : $85,279,667
Year 2025 : $62,783,000
Year 2026 : $40,250,000
Year 2027 : $15,400,000
Salary Average Commitment
Year 2024 : $45,046,667
Year 2025 : $24,175,000
Year 2026 : $17,050,000
Year 2027 : $6,700,000
Salary Cap with 1 Way Contract
Year 2024 : $85,279,667
Year 2025 : $62,783,000
Year 2026 : $40,250,000
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
Matthew Poitras $87,000 (3)
Salary Remaining : $87,000
Salary Average Remaining : $87,000
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 Players18
Salary Commitment
Year 2024 : $1,540,229
Year 2025 : $684,999
Year 2026 : $443,666
Year 2027 : $110,000
Salary Average Commitment
Year 2024 : $1,364,500
Year 2025 : $632,000
Year 2026 : $407,000
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 - 3,902 - 91.68%
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 Left40
Average Attendance - %15,819 - 82.59%
Average Income per Game$1,371,593
Year to Date Revenue$1,371,593
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$72,624,345
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,648,002
Farm Year To Date Expenses$4,038
Pro Salary Cap To Date$2,605,146
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$54,863,720
Farm Estimated Season Revenue$0
Pro Remaining Season Days189
Pro Expenses Per Days$373,083
Pro Estimated Expenses$70,512,687
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$70,512,687
Estimated Season Salary Cap$72,635,694
Estimate Under Maximum Salary Cap of $88,000,000$15,364,306
Estimate Over Minimum Salary Cap of $65,000,000 $7,635,694
Current Bank Account$56,506,005
Projected Bank Account$40,857,038

Pro Players Salaries

Kevin Hayes (1 Way Contract) $7,142,857 (1)
-Salary Remaining : $6,887,755
-Salary Average Remaining : $6,887,755
Teuvo Teravainen (1 Way Contract) $6,500,000 (3)
-Salary Remaining : $6,267,857
-Salary Average Remaining : $6,267,857
John Klingberg (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $6,267,857
-Salary Average Remaining : $626,786
John Gibson $6,400,000 (3)
-Salary Remaining : $6,171,429
-Salary Average Remaining : $675,000
Ryan Strome (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $5,785,714
-Salary Average Remaining : $675,000
Shayne Gostisbehere (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $4,821,429
-Salary Average Remaining : $675,000
T.J. Brodie (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $4,339,286
-Salary Average Remaining : $4,339,286
Kailer Yamamoto (1 Way Contract) $4,201,488 (1)
-Salary Remaining : $4,051,435
-Salary Average Remaining : $723,214
Jack Roslovic (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $3,857,143
-Salary Average Remaining : $3,857,143
Anthony Beauvillier (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $3,857,143
-Salary Average Remaining : $3,857,143
Brandon Tanev (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $3,375,000
-Salary Average Remaining : $3,375,000
Garnet Hathaway (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,892,857
-Salary Average Remaining : $2,892,857
Mattias Janmark (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,892,857
-Salary Average Remaining : $2,892,857
Sammy Blais $1,500,000 (1)
-Salary Remaining : $1,446,429
-Salary Average Remaining : $1,446,429
Klim Kostin $1,000,000 (1)
-Salary Remaining : $964,286
-Salary Average Remaining : $964,286
Kale Clague $1,000,000 (1)
-Salary Remaining : $964,286
-Salary Average Remaining : $964,286
Chad Ruhwedel $1,000,000 (1)
-Salary Remaining : $964,286
-Salary Average Remaining : $675,000
Glenn Gawdin $930,000 (1)
-Salary Remaining : $896,786
-Salary Average Remaining : $896,786
Alexander Holtz $925,000 (2)
-Salary Remaining : $891,964
-Salary Average Remaining : $891,964
Jake Neighbours $925,000 (2)
-Salary Remaining : $891,964
-Salary Average Remaining : $832,500
Helge Grans $900,000 (2)
-Salary Remaining : $867,857
-Salary Average Remaining : $870,268
Jack Campbell $700,000 (1)
-Salary Remaining : $675,000
-Salary Average Remaining : $675,000
Riley Tufte $0 (0)
Kyle Keyser $0 (0)
Total Pro Players24
Salary Commitment
Year 2024 : $72,624,345
Year 2025 : $40,650,000
Year 2026 : $23,900,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $47,663,690
Year 2025 : $19,440,833
Year 2026 : $8,600,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $72,624,345
Year 2025 : $40,650,000
Year 2026 : $23,900,000
Year 2027 : $0

Farm Players Salaries

Shane Wright $92,500 (2)
Salary Remaining : $92,500
Salary Average Remaining : $70,000
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 Players4
Salary Commitment
Year 2024 : $353,833
Year 2025 : $272,500
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $314,250
Year 2025 : $249,250
Year 2026 : $0
Year 2027 : $0

Philadelphia Flyers

Philadelphia Flyers is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 6506 - $60 - 0 - 0.00%
Level 2: 5421 - $40 - 0 - 0.00%
Level 3: 2168 - $25 - 0 - 0.00%
Level 4: 4337 - $17 - 0 - 0.00%
Luxury : 1087 - $155 - 0 - 0.00%
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 Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$90,711,857
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,312,540
Farm Year To Date Expenses$11,328
Pro Salary Cap To Date$3,251,827
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days189
Pro Expenses Per Days$465,367
Pro Estimated Expenses$87,954,363
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$87,954,363
Estimated Season Salary Cap$90,724,051
Estimate Under Maximum Salary Cap of $88,000,000-$2,724,051
Estimate Over Minimum Salary Cap of $65,000,000 $25,724,051
Current Bank Account$110,562,089
Projected Bank Account$22,607,726

Pro Players Salaries

Mikko Rantanen (1 Way Contract) $9,250,000 (1)
-Salary Remaining : $8,919,643
-Salary Average Remaining : $8,919,643
Mikhail Sergachev (1 Way Contract) $8,500,000 (3)
-Salary Remaining : $8,196,429
-Salary Average Remaining : $8,196,429
Tim Stutzle (1 Way Contract) $8,350,000 (4)
-Salary Remaining : $8,051,786
-Salary Average Remaining : $8,051,786
Jack Hughes (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $7,714,286
-Salary Average Remaining : $7,714,286
Nico Hischier (1 Way Contract) $7,250,000 (1)
-Salary Remaining : $6,991,071
-Salary Average Remaining : $6,991,071
Kyle Connor (1 Way Contract) $7,142,857 (1)
-Salary Remaining : $6,887,755
-Salary Average Remaining : $6,887,755
Matthew Boldy (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $6,750,000
-Salary Average Remaining : $6,750,000
Joshua Morrissey (1 Way Contract) $6,250,000 (4)
-Salary Remaining : $6,026,786
-Salary Average Remaining : $675,000
Ilya Sorokin $5,000,000 (1)
-Salary Remaining : $4,821,429
-Salary Average Remaining : $4,821,429
Rasmus Andersson (1 Way Contract) $4,550,000 (1)
-Salary Remaining : $4,387,500
-Salary Average Remaining : $4,387,500
Bowen Byram (1 Way Contract) $3,850,000 (1)
-Salary Remaining : $3,712,500
-Salary Average Remaining : $3,712,500
Timothy Liljegren (1 Way Contract) $3,250,000 (3)
-Salary Remaining : $3,133,929
-Salary Average Remaining : $3,133,929
Erik Brannstrom (1 Way Contract) $2,200,000 (1)
-Salary Remaining : $2,121,429
-Salary Average Remaining : $2,121,429
Ville Heinola (1 Way Contract) $2,100,000 (4)
-1 Way Contract Salary Cap : $2,100,000
-Salary Remaining : $2,025,000
-Salary Average Remaining : $2,025,000
Akira Schmid $1,500,000 (4)
-Salary Remaining : $1,446,429
-Salary Average Remaining : $1,446,429
Fabian Zetterlund $1,450,000 (1)
-Salary Remaining : $1,398,214
-Salary Average Remaining : $1,398,214
Jacob Moverare $1,400,000 (2)
-Salary Remaining : $1,350,000
-Salary Average Remaining : $1,350,000
Yegor Chinakhov $925,000 (1)
-Salary Remaining : $891,964
-Salary Average Remaining : $891,964
Elmer Soderblom $925,000 (1)
-Salary Remaining : $891,964
-Salary Average Remaining : $891,964
Oskar Olausson $925,000 (2)
-Salary Remaining : $891,964
-Salary Average Remaining : $891,964
Cole Perfetti $894,000 (1)
-Salary Remaining : $862,071
-Salary Average Remaining : $862,071
Total Pro Players21
Salary Commitment
Year 2024 : $90,711,857
Year 2025 : $47,275,000
Year 2026 : $44,950,000
Year 2027 : $18,200,000
Salary Average Commitment
Year 2024 : $85,161,857
Year 2025 : $41,725,000
Year 2026 : $39,400,000
Year 2027 : $12,650,000
Salary Cap with 1 Way Contract
Year 2024 : $90,711,857
Year 2025 : $47,275,000
Year 2026 : $44,950,000
Year 2027 : $18,200,000

Farm Players Salaries

Oliver Wahlstrom $160,000 (1)
Salary Remaining : $160,000
Salary Average Remaining : $160,000
Yaroslav Askarov $92,500 (2)
Salary Remaining : $92,500
Salary Average Remaining : $92,500
Logan Mailloux $92,500 (3)
Salary Remaining : $92,500
Salary Average Remaining : $92,500
Rory Kerins $92,500 (2)
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
Adam Ginning $92,500 (1)
Salary Remaining : $92,500
Salary Average Remaining : $92,500
Roby Jarventie $92,500 (1)
Salary Remaining : $92,500
Salary Average Remaining : $92,500
Total Farm Players8
Salary Commitment
Year 2024 : $807,500
Year 2025 : $462,500
Year 2026 : $92,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $807,500
Year 2025 : $462,500
Year 2026 : $92,500
Year 2027 : $0

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 - 820 - 86.96%
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 Left40
Average Attendance - %13,618 - 80.39%
Average Income per Game$1,458,417
Year to Date Revenue$1,458,417
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$77,335,740
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,875,079
Farm Year To Date Expenses$19,227
Pro Salary Cap To Date$2,778,652
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,336,680
Farm Estimated Season Revenue$0
Pro Remaining Season Days189
Pro Expenses Per Days$397,121
Pro Estimated Expenses$75,055,869
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$75,055,869
Estimated Season Salary Cap$77,352,382
Estimate Under Maximum Salary Cap of $88,000,000$10,647,618
Estimate Over Minimum Salary Cap of $65,000,000 $12,352,382
Current Bank Account$134,407,483
Projected Bank Account$117,688,294

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $12,600,000 (3)
-Salary Remaining : $12,150,000
-Salary Average Remaining : $675,000
Gustav Forsling (1 Way Contract) $7,500,000 (4)
-Salary Remaining : $7,232,143
-Salary Average Remaining : $675,000
Brock Boeser (1 Way Contract) $6,650,000 (1)
-Salary Remaining : $6,412,500
-Salary Average Remaining : $626,786
Kyle Palmieri (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $5,785,714
-Salary Average Remaining : $5,785,714
Jonas Brodin (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $5,785,714
-Salary Average Remaining : $5,785,714
Filip Chytil (1 Way Contract) $5,250,000 (1)
-Salary Remaining : $5,062,500
-Salary Average Remaining : $675,000
Michael Matheson (1 Way Contract) $4,875,000 (2)
-Salary Remaining : $4,700,893
-Salary Average Remaining : $4,700,893
Sam Bennett (1 Way Contract) $4,425,000 (2)
-Salary Remaining : $4,266,964
-Salary Average Remaining : $626,786
Eeli Tolvanen (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $3,375,000
-Salary Average Remaining : $675,000
Teddy Blueger (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,892,857
-Salary Average Remaining : $2,892,857
Stuart Skinner $2,600,000 (1)
-Salary Remaining : $2,507,143
-Salary Average Remaining : $675,000
Morgan Frost (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $2,410,714
-Salary Average Remaining : $675,000
Sonny Milano $1,900,000 (2)
-Salary Remaining : $1,832,143
-Salary Average Remaining : $675,000
Jalen Chatfield $1,500,000 (3)
-Salary Remaining : $1,446,429
-Salary Average Remaining : $675,000
Jaret Anderson-Dolan $1,350,000 (1)
-Salary Remaining : $1,301,786
-Salary Average Remaining : $675,000
Beck Malenstyn $1,245,000 (2)
-Salary Remaining : $1,200,536
-Salary Average Remaining : $675,000
Tyson Barrie $1,010,157 (4)
-Salary Remaining : $974,080
-Salary Average Remaining : $974,080
Pat Maroon $1,000,000 (2)
-Salary Remaining : $964,286
-Salary Average Remaining : $964,286
Cale Fleury $992,250 (1)
-Salary Remaining : $956,813
-Salary Average Remaining : $675,000
Thomas Harley $950,000 (1)
-Salary Remaining : $916,071
-Salary Average Remaining : $862,232
Tyson Foerster $863,333 (2)
-Salary Remaining : $832,500
-Salary Average Remaining : $891,964
Jonathan Quick $850,000 (1)
-Salary Remaining : $819,643
-Salary Average Remaining : $819,643
Michael Amadio $775,000 (3)
-Salary Remaining : $747,321
-Salary Average Remaining : $675,000
Dennis Cholowski $0 (0)
Total Pro Players24
Salary Commitment
Year 2024 : $77,335,740
Year 2025 : $41,193,490
Year 2026 : $23,385,157
Year 2027 : $8,510,157
Salary Average Commitment
Year 2024 : $34,254,324
Year 2025 : $13,360,157
Year 2026 : $3,810,157
Year 2027 : $1,710,157
Salary Cap with 1 Way Contract
Year 2024 : $77,335,740
Year 2025 : $41,193,490
Year 2026 : $23,385,157
Year 2027 : $8,510,157

Farm Players Salaries

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
Aidan McDonough $95,000 (1)
Salary Remaining : $95,000
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
Spencer Knight $92,500 (1)
Salary Remaining : $92,500
Salary Average Remaining : $92,500
Pavel Mintyukov $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 Players17
Salary Commitment
Year 2024 : $1,523,009
Year 2025 : $522,325
Year 2026 : $345,917
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,292,084
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 - 4,709 - 80.44%
Level 2: 4878 - $49 - 3,906 - 80.07%
Level 3: 1951 - $31 - 1,561 - 80.01%
Level 4: 3902 - $19 - 3,902 - 100.00%
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 Left40
Average Attendance - %14,860 - 84.61%
Average Income per Game$1,150,667
Year to Date Revenue$1,150,667
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$74,340,000
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$2,716,116
Farm Year To Date Expenses$12,978
Pro Salary Cap To Date$2,662,544
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,026,680
Farm Estimated Season Revenue$0
Pro Remaining Season Days189
Pro Expenses Per Days$381,837
Pro Estimated Expenses$72,167,193
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$72,167,193
Estimated Season Salary Cap$78,347,598
Estimate Under Maximum Salary Cap of $88,000,000$9,652,402
Estimate Over Minimum Salary Cap of $65,000,000 $13,347,598
Current Bank Account$20,685,359
Projected Bank Account($5,455,154)

Pro Players Salaries

Filip Hronek (1 Way Contract) $7,250,000 (4)
-Salary Remaining : $6,991,071
-Salary Average Remaining : $675,000
David Perron (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $6,267,857
-Salary Average Remaining : $626,786
Jean-Gabriel Pageau (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $6,267,857
-Salary Average Remaining : $6,267,857
Pavel Buchnevich (1 Way Contract) $5,800,000 (1)
-Salary Remaining : $5,592,857
-Salary Average Remaining : $675,000
T.J. Oshie (1 Way Contract) $5,750,000 (2)
-Salary Remaining : $5,544,643
-Salary Average Remaining : $5,544,643
Oliver Bjorkstrand (1 Way Contract) $5,400,000 (1)
-Salary Remaining : $5,207,143
-Salary Average Remaining : $5,207,143
Jaden Schwartz (1 Way Contract) $5,350,000 (1)
-Salary Remaining : $5,158,929
-Salary Average Remaining : $5,158,929
Rasmus Ristolainen (1 Way Contract) $5,100,000 (2)
-Salary Remaining : $4,917,857
-Salary Average Remaining : $626,786
Artem Zub (1 Way Contract) $4,600,000 (3)
-Salary Remaining : $4,435,714
-Salary Average Remaining : $675,000
Radko Gudas (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $3,857,143
-Salary Average Remaining : $675,000
Marcus Foligno (1 Way Contract) $2,750,000 (4)
-Salary Remaining : $2,651,786
-Salary Average Remaining : $2,651,786
Luke Schenn (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $2,651,786
-Salary Average Remaining : $675,000
Gustav Lindstrom $1,950,000 (2)
-Salary Remaining : $1,880,357
-Salary Average Remaining : $1,880,357
Chris Driedger $1,900,000 (4)
-Salary Remaining : $1,832,143
-Salary Average Remaining : $1,832,143
Danton Heinen $1,500,000 (2)
-Salary Remaining : $1,446,429
-Salary Average Remaining : $1,446,429
Michael McCarron $1,175,000 (2)
-Salary Remaining : $1,133,036
-Salary Average Remaining : $675,000
Charlie Lindgren $1,100,000 (1)
-Salary Remaining : $1,060,714
-Salary Average Remaining : $675,000
Declan Chisholm $925,000 (1)
-Salary Remaining : $891,964
-Salary Average Remaining : $891,964
Henry Thrun $912,500 (1)
-Salary Remaining : $879,911
-Salary Average Remaining : $879,911
Will Cuylle $830,000 (2)
-Salary Remaining : $800,357
-Salary Average Remaining : $820,446
Lukas Dostal $822,500 (1)
-Salary Remaining : $793,125
-Salary Average Remaining : $793,125
Phillip Di Giuseppe $775,000 (3)
-Salary Remaining : $747,321
-Salary Average Remaining : $675,000
Cam Atkinson $700,000 (1)
-Salary Remaining : $675,000
-Salary Average Remaining : $675,000
Total Pro Players23
Salary Commitment
Year 2024 : $74,340,000
Year 2025 : $46,830,000
Year 2026 : $27,775,000
Year 2027 : $18,400,000
Salary Average Commitment
Year 2024 : $42,210,833
Year 2025 : $26,050,833
Year 2026 : $13,950,000
Year 2027 : $11,850,000
Salary Cap with 1 Way Contract
Year 2024 : $74,340,000
Year 2025 : $46,830,000
Year 2026 : $27,775,000
Year 2027 : $18,400,000

Farm Players Salaries

Pheonix Copley $260,000 (3)
Salary Remaining : $260,000
Salary Average Remaining : $260,000
Lucas Carlsson $195,000 (2)
Salary Remaining : $195,000
Salary Average Remaining : $195,000
David Gustafsson $101,750 (1)
Salary Remaining : $101,750
Salary Average Remaining : $70,000
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
Tyrel Bauer $85,000 (2)
Salary Remaining : $85,000
Salary Average Remaining : $92,500
Matt Irwin $85,000 (1)
Salary Remaining : $85,000
Salary Average Remaining : $85,000
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
Lukas Rousek $77,500 (1)
Salary Remaining : $77,500
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
Mackenzie MacEachern $77,500 (1)
Salary Remaining : $77,500
Salary Average Remaining : $77,500
Total Farm Players16
Salary Commitment
Year 2024 : $1,622,833
Year 2025 : $863,833
Year 2026 : $260,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,576,000
Year 2025 : $871,333
Year 2026 : $260,000
Year 2027 : $0

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameSeattle Center Arena
Level 1: 6000 - $60 - 6,000 - 100.00%
Level 2: 5000 - $40 - 4,710 - 94.20%
Level 3: 2000 - $25 - 2,000 - 100.00%
Level 4: 4000 - $15 - 4,000 - 100.00%
Luxury : 1000 - $160 - 935 - 93.50%
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 Left40
Average Attendance - %17,645 - 98.03%
Average Income per Game$1,155,440
Year to Date Revenue$1,155,440
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$83,288,332
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$3,036,608
Farm Year To Date Expenses$13,251
Pro Salary Cap To Date$2,983,037
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,217,600
Farm Estimated Season Revenue$0
Pro Remaining Season Days189
Pro Expenses Per Days$427,491
Pro Estimated Expenses$80,795,799
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$80,795,799
Estimated Season Salary Cap$79,296,697
Estimate Under Maximum Salary Cap of $88,000,000$8,703,303
Estimate Over Minimum Salary Cap of $65,000,000 $14,296,697
Current Bank Account$20,279,363
Projected Bank Account($14,298,836)

Pro Players Salaries

Erik Karlsson (1 Way Contract) $11,500,000 (3)
-Salary Remaining : $11,089,286
-Salary Average Remaining : $675,000
Alex Ovechkin (1 Way Contract) $10,500,000 (1)
-Salary Remaining : $10,125,000
-Salary Average Remaining : $10,125,000
Brent Burns (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $7,714,286
-Salary Average Remaining : $7,714,286
Damon Severson (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $6,750,000
-Salary Average Remaining : $675,000
Tyler Bertuzzi (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $6,267,857
-Salary Average Remaining : $6,075,000
Torey Krug (1 Way Contract) $6,500,000 (3)
-Salary Remaining : $6,267,857
-Salary Average Remaining : $675,000
Jake DeBrusk (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $6,267,857
-Salary Average Remaining : $675,000
Reilly Smith (1 Way Contract) $6,250,000 (2)
-Salary Remaining : $6,026,786
-Salary Average Remaining : $626,786
Erik Haula (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $3,857,143
-Salary Average Remaining : $626,786
Henri Jokiharju (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $2,410,714
-Salary Average Remaining : $675,000
Petr Mrazek $1,999,999 (2)
-Salary Remaining : $1,928,570
-Salary Average Remaining : $626,786
William Carrier $1,750,000 (2)
-Salary Remaining : $1,687,500
-Salary Average Remaining : $1,350,000
Colin Blackwell $1,325,000 (1)
-Salary Remaining : $1,277,679
-Salary Average Remaining : $1,277,679
Spencer Martin $1,045,000 (1)
-Salary Remaining : $1,007,679
-Salary Average Remaining : $675,000
David Rittich $1,000,000 (1)
-Salary Remaining : $964,286
-Salary Average Remaining : $964,286
Logan Morrison $950,000 (2)
-Salary Remaining : $916,071
-Salary Average Remaining : $916,071
John Farinacci $950,000 (2)
-Salary Remaining : $916,071
-Salary Average Remaining : $916,071
Matthew Beniers $925,000 (1)
-Salary Remaining : $891,964
-Salary Average Remaining : $1,783,929
Simon Nemec $918,333 (2)
-Salary Remaining : $885,535
-Salary Average Remaining : $4,050,000
James Malatesta $850,000 (3)
-Salary Remaining : $819,643
-Salary Average Remaining : $819,643
Martin Pospisil $775,000 (1)
-Salary Remaining : $747,321
-Salary Average Remaining : $675,000
Trey Fix-Wolansky $775,000 (1)
-Salary Remaining : $747,321
-Salary Average Remaining : $675,000
Brayden Pachal $775,000 (3)
-Salary Remaining : $747,321
-Salary Average Remaining : $675,000
Riley Stillman $0 (0)
Tyler Benson $0 (0)
Total Pro Players25
Salary Commitment
Year 2024 : $83,288,332
Year 2025 : $65,943,332
Year 2026 : $49,125,000
Year 2027 : $13,000,000
Salary Average Commitment
Year 2024 : $45,575,000
Year 2025 : $28,100,000
Year 2026 : $18,650,000
Year 2027 : $7,000,000
Salary Cap with 1 Way Contract
Year 2024 : $83,288,332
Year 2025 : $64,443,332
Year 2026 : $47,625,000
Year 2027 : $13,000,000

Farm Players Salaries

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
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
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 Players10
Salary Commitment
Year 2024 : $865,749
Year 2025 : $606,916
Year 2026 : $429,333
Year 2027 : $0
Salary Average Commitment
Year 2024 : $848,583
Year 2025 : $638,583
Year 2026 : $429,333
Year 2027 : $0

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6416 - $55 - 0 - 0.00%
Level 2: 5347 - $40 - 0 - 0.00%
Level 3: 2138 - $25 - 0 - 0.00%
Level 4: 4277 - $18 - 0 - 0.00%
Luxury : 1072 - $125 - 0 - 0.00%
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 Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$73,662,005
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,982,133
Farm Year To Date Expenses$28,377
Pro Salary Cap To Date$2,849,991
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days189
Pro Expenses Per Days$378,378
Pro Estimated Expenses$71,513,442
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$71,513,442
Estimated Season Salary Cap$73,881,294
Estimate Under Maximum Salary Cap of $88,000,000$14,118,706
Estimate Over Minimum Salary Cap of $65,000,000 $8,881,294
Current Bank Account$58,732,707
Projected Bank Account($12,780,735)

Pro Players Salaries

Mark Stone (Out of Payroll) $9,500,000 (3)
-Salary Remaining : $9,160,714
-Salary Average Remaining : $675,000
Roman Josi (1 Way Contract) $9,059,000 (4)
-Salary Remaining : $8,735,464
-Salary Average Remaining : $675,000
Jamie Benn (1 Way Contract) $8,150,000 (1)
-Salary Remaining : $7,858,929
-Salary Average Remaining : $7,858,929
Jacob Trouba (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $7,714,286
-Salary Average Remaining : $626,786
William Karlsson (1 Way Contract) $7,375,002 (1)
-Salary Remaining : $7,111,609
-Salary Average Remaining : $7,111,609
Brayden Schenn (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $6,267,857
-Salary Average Remaining : $675,000
Semyon Varlamov $5,000,003 (2)
-Salary Remaining : $4,821,431
-Salary Average Remaining : $675,000
Drake Batherson (1 Way Contract) $4,950,000 (2)
-Salary Remaining : $4,773,214
-Salary Average Remaining : $626,786
Jake McCabe (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $3,857,143
-Salary Average Remaining : $626,786
Jani Hakanpaa (1 Way Contract) $3,800,000 (4)
-Salary Remaining : $3,664,286
-Salary Average Remaining : $675,000
Nick Paul (1 Way Contract) $3,125,000 (2)
-Salary Remaining : $3,013,393
-Salary Average Remaining : $626,786
Barrett Hayton (1 Way Contract) $2,650,000 (2)
-Salary Remaining : $2,555,357
-Salary Average Remaining : $2,555,357
Alexander Nylander (1 Way Contract) $2,228,000 (2)
-Salary Remaining : $2,148,429
-Salary Average Remaining : $2,148,429
Jason Dickinson (1 Way Contract) $2,100,000 (3)
-Salary Remaining : $2,025,000
-Salary Average Remaining : $2,025,000
Nicklas Backstrom $1,200,000 (1)
-Salary Remaining : $1,157,143
-Salary Average Remaining : $1,157,143
Quinton Byfield $950,000 (1)
-Salary Remaining : $916,071
-Salary Average Remaining : $891,964
Isaak Phillips $950,000 (1)
-Salary Remaining : $916,071
-Salary Average Remaining : $828,482
Jake Sanderson $950,000 (1)
-Salary Remaining : $916,071
-Salary Average Remaining : $1,783,929
Justus Annunen $925,000 (2)
-Salary Remaining : $891,964
-Salary Average Remaining : $675,000
Valtteri Puustinen $900,000 (2)
-Salary Remaining : $867,857
-Salary Average Remaining : $675,000
Mark Kastelic $850,000 (2)
-Salary Remaining : $819,643
-Salary Average Remaining : $819,643
Dillon Dube $0 (0)
Total Pro Players22
Salary Commitment
Year 2024 : $83,162,005
Year 2025 : $59,587,003
Year 2026 : $30,959,000
Year 2027 : $19,359,000
Salary Average Commitment
Year 2024 : $35,687,169
Year 2025 : $14,678,000
Year 2026 : $4,900,000
Year 2027 : $2,100,000
Salary Cap with 1 Way Contract
Year 2024 : $83,162,005
Year 2025 : $59,587,003
Year 2026 : $30,959,000
Year 2027 : $19,359,000

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
Peetro Sepala $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $95,000
Hunter McKown $95,000 (2)
Salary Remaining : $95,000
Salary Average Remaining : $136,667
Lucas Edmonds $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
Dylan Anhorn $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $95,000
Gabriel Seger $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $95,000
Mackie Samoskevich $92,500 (3)
Salary Remaining : $92,500
Salary Average Remaining : $92,500
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
Ethan Cardwell $86,760 (2)
Salary Remaining : $86,760
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 Players25
Salary Commitment
Year 2024 : $2,305,386
Year 2025 : $885,969
Year 2026 : $263,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,071,112
Year 2025 : $874,084
Year 2026 : $246,000
Year 2027 : $0

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 6500 - $65 - 0 - 0.00%
Level 2: 5416 - $55 - 0 - 0.00%
Level 3: 2166 - $43 - 0 - 0.00%
Level 4: 4333 - $34 - 0 - 0.00%
Luxury : 1085 - $180 - 0 - 0.00%
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 Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$83,244,880
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$3,074,830
Farm Year To Date Expenses$18,105
Pro Salary Cap To Date$3,010,545
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days189
Pro Expenses Per Days$427,270
Pro Estimated Expenses$80,754,030
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$80,754,030
Estimated Season Salary Cap$87,282,436
Estimate Under Maximum Salary Cap of $88,000,000$717,564
Estimate Over Minimum Salary Cap of $65,000,000 $22,282,436
Current Bank Account$89,518,624
Projected Bank Account$8,764,594

Pro Players Salaries

Jack Eichel (1 Way Contract) $10,000,000 (2)
-Salary Remaining : $9,642,857
-Salary Average Remaining : $675,000
Andrei Vasilevskiy $9,500,000 (4)
-Salary Remaining : $9,160,714
-Salary Average Remaining : $675,000
Troy Terry (1 Way Contract) $7,000,000 (4)
-Salary Remaining : $6,750,000
-Salary Average Remaining : $6,750,000
Ryan Nugent-Hopkins (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $5,785,714
-Salary Average Remaining : $5,785,714
Vladislav Gavrikov (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $5,785,714
-Salary Average Remaining : $675,000
Esa Lindell (1 Way Contract) $5,800,000 (2)
-Salary Remaining : $5,592,857
-Salary Average Remaining : $675,000
Travis Konecny (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $5,303,571
-Salary Average Remaining : $675,000
Jamie Oleksiak (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $4,339,286
-Salary Average Remaining : $4,339,286
Mattias Samuelsson (1 Way Contract) $4,285,713 (4)
-Salary Remaining : $4,132,652
-Salary Average Remaining : $675,000
Boone Jenner (1 Way Contract) $3,750,000 (2)
-Salary Remaining : $3,616,071
-Salary Average Remaining : $626,786
Frank Vatrano (1 Way Contract) $3,650,000 (1)
-Salary Remaining : $3,519,643
-Salary Average Remaining : $675,000
Shane Pinto (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $3,375,000
-Salary Average Remaining : $675,000
Calle Jarnkrok (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $2,892,857
-Salary Average Remaining : $675,000
Kaapo Kakko (1 Way Contract) $2,400,000 (1)
-Salary Remaining : $2,314,286
-Salary Average Remaining : $675,000
Pavel Dorofeyev (1 Way Contract) $2,250,000 (2)
-1 Way Contract Salary Cap : $2,250,000
-Salary Remaining : $2,169,643
-Salary Average Remaining : $675,000
Anthony Mantha (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,928,571
-Salary Average Remaining : $1,928,571
Dylan Guenther $894,167 (2)
-Salary Remaining : $862,232
-Salary Average Remaining : $1,681,875
Samuel Bolduc $842,500 (1)
-Salary Remaining : $812,411
-Salary Average Remaining : $675,000
Joey Anderson $800,000 (4)
-Salary Remaining : $771,429
-Salary Average Remaining : $771,429
Matthew Robertson $797,500 (1)
-Salary Remaining : $769,018
-Salary Average Remaining : $626,786
Trent Miner $775,000 (2)
-Salary Remaining : $747,321
-Salary Average Remaining : $675,000
Total Pro Players21
Salary Commitment
Year 2024 : $83,244,880
Year 2025 : $59,554,880
Year 2026 : $32,585,713
Year 2027 : $21,585,713
Salary Average Commitment
Year 2024 : $32,444,167
Year 2025 : $18,494,167
Year 2026 : $12,600,000
Year 2027 : $9,200,000
Salary Cap with 1 Way Contract
Year 2024 : $83,244,880
Year 2025 : $59,554,880
Year 2026 : $32,585,713
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
John Beecher $92,500 (2)
Salary Remaining : $92,500
Salary Average Remaining : $92,500
Matej Blumel $92,500 (1)
Salary Remaining : $92,500
Salary Average Remaining : $92,500
Vladislav Kolyachonok $92,500 (3)
Salary Remaining : $92,500
Salary Average Remaining : $70,000
Graeme Clarke $92,500 (2)
Salary Remaining : $92,500
Salary Average Remaining : $70,000
Jesse Ylonen $92,488 (1)
Salary Remaining : $92,488
Salary Average Remaining : $70,000
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
Dustin Tokarski $77,500 (1)
Salary Remaining : $77,500
Salary Average Remaining : $70,000
Total Farm Players15
Salary Commitment
Year 2024 : $1,352,766
Year 2025 : $614,861
Year 2026 : $175,111
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,152,000
Year 2025 : $547,000
Year 2026 : $140,000
Year 2027 : $0

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 6266 - $75 - 0 - 0.00%
Level 2: 5222 - $48 - 0 - 0.00%
Level 3: 2088 - $30 - 0 - 0.00%
Level 4: 4177 - $19 - 0 - 0.00%
Luxury : 1047 - $150 - 0 - 0.00%
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 Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$75,816,663
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,825,084
Farm Year To Date Expenses$2,871
Pro Salary Cap To Date$2,800,084
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days189
Pro Expenses Per Days$389,371
Pro Estimated Expenses$73,591,119
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$73,591,119
Estimated Season Salary Cap$75,909,064
Estimate Under Maximum Salary Cap of $88,000,000$12,090,936
Estimate Over Minimum Salary Cap of $65,000,000 $10,909,064
Current Bank Account$45,500,463
Projected Bank Account($28,090,656)

Pro Players Salaries

Connor McDavid (1 Way Contract) $12,500,000 (2)
-Salary Remaining : $12,053,571
-Salary Average Remaining : $675,000
John Carlson (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $7,714,286
-Salary Average Remaining : $675,000
Ryan McDonagh (1 Way Contract) $6,750,000 (2)
-Salary Remaining : $6,508,929
-Salary Average Remaining : $675,000
Chris Kreider (1 Way Contract) $6,500,000 (3)
-Salary Remaining : $6,267,857
-Salary Average Remaining : $675,000
MacKenzie Weegar (1 Way Contract) $6,250,000 (3)
-Salary Remaining : $6,026,786
-Salary Average Remaining : $675,000
Igor Shesterkin $5,666,667 (1)
-Salary Remaining : $5,464,286
-Salary Average Remaining : $675,000
Mason Marchment (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $4,339,286
-Salary Average Remaining : $675,000
Radek Faksa (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $3,133,929
-Salary Average Remaining : $3,133,929
Brayden McNabb (1 Way Contract) $2,850,000 (1)
-Salary Remaining : $2,748,214
-Salary Average Remaining : $626,786
Jacob Middleton (1 Way Contract) $2,450,000 (1)
-Salary Remaining : $2,362,500
-Salary Average Remaining : $675,000
Ryan Lomberg (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,928,571
-Salary Average Remaining : $1,928,571
Craig Smith $1,999,999 (4)
-Salary Remaining : $1,928,570
-Salary Average Remaining : $1,928,570
Robert Bortuzzo $1,999,999 (4)
-Salary Remaining : $1,928,570
-Salary Average Remaining : $1,928,570
Mike Hoffman $1,999,999 (4)
-Salary Remaining : $1,928,570
-Salary Average Remaining : $1,928,570
Caleb Jones $1,999,999 (4)
-Salary Remaining : $1,928,570
-Salary Average Remaining : $1,928,570
Eetu Luostarinen $1,500,000 (3)
-Salary Remaining : $1,446,429
-Salary Average Remaining : $675,000
Julien Gauthier $1,000,000 (1)
-Salary Remaining : $964,286
-Salary Average Remaining : $675,000
Ryan Reaves $775,000 (4)
-Salary Remaining : $747,321
-Salary Average Remaining : $747,321
Scott Wedgewood $775,000 (4)
-Salary Remaining : $747,321
-Salary Average Remaining : $747,321
Tomas Nosek $775,000 (4)
-Salary Remaining : $747,321
-Salary Average Remaining : $747,321
Derrick Pouliot $775,000 (4)
-Salary Remaining : $747,321
-Salary Average Remaining : $747,321
Nick Foligno $750,000 (1)
-Salary Remaining : $723,214
-Salary Average Remaining : $723,214
Cal Clutterbuck $750,000 (1)
-Salary Remaining : $723,214
-Salary Average Remaining : $723,214
Total Pro Players23
Salary Commitment
Year 2024 : $75,816,663
Year 2025 : $59,099,996
Year 2026 : $25,349,996
Year 2027 : $11,099,996
Salary Average Commitment
Year 2024 : $25,499,996
Year 2025 : $17,999,996
Year 2026 : $13,199,996
Year 2027 : $11,099,996
Salary Cap with 1 Way Contract
Year 2024 : $75,816,663
Year 2025 : $59,099,996
Year 2026 : $25,349,996
Year 2027 : $11,099,996

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
Kurtis MacDermid $77,500 (4)
Salary Remaining : $77,500
Salary Average Remaining : $77,500
Total Farm Players6
Salary Commitment
Year 2024 : $540,000
Year 2025 : $445,000
Year 2026 : $325,000
Year 2027 : $232,500
Salary Average Commitment
Year 2024 : $460,000
Year 2025 : $395,000
Year 2026 : $325,000
Year 2027 : $232,500

Utah Hockey Club



Arena Capacity - Ticket Price
Attendance - %

Arena NameDelta Center
Level 1: 5411 - $69 - 5,165 - 95.45%
Level 2: 4536 - $44 - 4,536 - 100.00%
Level 3: 1782 - $25 - 1,782 - 100.00%
Level 4: 3564 - $18 - 3,564 - 100.00%
Luxury : 907 - $175 - 748 - 82.47%
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 Left40
Average Attendance - %15,795 - 97.50%
Average Income per Game$1,137,667
Year to Date Revenue$1,137,667
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$3,249,565
Farm Year To Date Expenses$22,341
Pro Salary Cap To Date$3,131,709
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,506,680
Farm Estimated Season Revenue$0
Pro Remaining Season Days189
Pro Expenses Per Days$448,436
Pro Estimated Expenses$84,754,404
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$84,754,404
Estimated Season Salary Cap$87,403,974
Estimate Under Maximum Salary Cap of $88,000,000$596,026
Estimate Over Minimum Salary Cap of $65,000,000 $22,403,974
Current Bank Account$64,153,147
Projected Bank Account$24,905,423

Pro Players Salaries

Mika Zibanejad (1 Way Contract) $8,500,000 (2)
-Salary Remaining : $8,196,429
-Salary Average Remaining : $8,196,429
Brandon Montour (1 Way Contract) $7,000,000 (4)
-Salary Remaining : $6,750,000
-Salary Average Remaining : $6,750,000
Jakob Chychrun (1 Way Contract) $6,587,500 (4)
-Salary Remaining : $6,352,232
-Salary Average Remaining : $6,352,232
Artemi Panarin (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $5,785,714
-Salary Average Remaining : $5,785,714
Adam Henrique (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $5,303,571
-Salary Average Remaining : $5,303,571
Bryan Rust (1 Way Contract) $5,125,000 (2)
-Salary Remaining : $4,941,964
-Salary Average Remaining : $4,941,964
Rickard Rakell (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $4,821,429
-Salary Average Remaining : $4,821,429
Michael Rasmussen (1 Way Contract) $3,751,000 (2)
-Salary Remaining : $3,617,036
-Salary Average Remaining : $3,617,036
Travis Hamonic (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $3,616,071
-Salary Average Remaining : $3,616,071
Evan Rodrigues (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $3,375,000
-Salary Average Remaining : $3,375,000
Jonas Siegenthaler (1 Way Contract) $3,400,000 (3)
-Salary Remaining : $3,278,571
-Salary Average Remaining : $3,278,571
Frederik Andersen $3,400,000 (2)
-Salary Remaining : $3,278,571
-Salary Average Remaining : $3,278,571
Pavel Zacha (1 Way Contract) $3,150,000 (2)
-Salary Remaining : $3,037,500
-Salary Average Remaining : $3,037,500
Cody Ceci (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $2,892,857
-Salary Average Remaining : $2,892,857
Gustav Nyquist (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $2,892,857
-Salary Average Remaining : $2,892,857
Alex Newhook (1 Way Contract) $2,900,000 (3)
-Salary Remaining : $2,796,429
-Salary Average Remaining : $2,796,429
Filip Gustavsson $2,605,000 (2)
-Salary Remaining : $2,511,964
-Salary Average Remaining : $2,511,964
Connor McMichael (1 Way Contract) $2,500,000 (3)
-1 Way Contract Salary Cap : $2,500,000
-Salary Remaining : $2,410,714
-Salary Average Remaining : $2,410,714
Brendan Smith (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,928,571
-Salary Average Remaining : $1,928,571
Erik Gustafsson (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $1,928,571
-Salary Average Remaining : $1,928,571
Juuso Valimaki (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,928,571
-Salary Average Remaining : $1,928,571
Mason Appleton $1,000,000 (3)
-Salary Remaining : $964,286
-Salary Average Remaining : $964,286
Lucas Raymond $925,000 (1)
-Salary Remaining : $891,964
-Salary Average Remaining : $891,964
Joseph Woll $800,000 (1)
-Salary Remaining : $771,429
-Salary Average Remaining : $771,429
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 - 6,133 - 97.81%
Level 2: 5225 - $40 - 5,086 - 97.34%
Level 3: 2090 - $25 - 2,090 - 100.00%
Level 4: 4180 - $17 - 4,180 - 100.00%
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 Left40
Average Attendance - %18,325 - 97.42%
Average Income per Game$1,214,628
Year to Date Revenue$1,214,628
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$85,283,331
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,189,632
Farm Year To Date Expenses$30,513
Pro Salary Cap To Date$3,086,062
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,585,120
Farm Estimated Season Revenue$0
Pro Remaining Season Days189
Pro Expenses Per Days$437,670
Pro Estimated Expenses$82,719,630
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$82,719,630
Estimated Season Salary Cap$85,323,553
Estimate Under Maximum Salary Cap of $88,000,000$2,676,447
Estimate Over Minimum Salary Cap of $65,000,000 $20,323,553
Current Bank Account$76,146,889
Projected Bank Account$42,012,379

Pro Players Salaries

Evgeni Malkin (1 Way Contract) $9,500,000 (2)
-Salary Remaining : $9,160,714
-Salary Average Remaining : $9,160,714
Adam Fox (1 Way Contract) $9,500,000 (2)
-Salary Remaining : $9,160,714
-Salary Average Remaining : $9,160,714
Robert Thomas (1 Way Contract) $8,125,000 (3)
-Salary Remaining : $7,834,821
-Salary Average Remaining : $7,834,821
J.T Miller (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $7,714,286
-Salary Average Remaining : $7,714,286
Thomas Chabot (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $7,714,286
-Salary Average Remaining : $7,714,286
Joshua Norris (1 Way Contract) $7,950,000 (3)
-Salary Remaining : $7,666,071
-Salary Average Remaining : $7,666,071
Kris Letang (1 Way Contract) $7,250,000 (4)
-Salary Remaining : $6,991,071
-Salary Average Remaining : $6,991,071
Mikael Granlund (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $6,267,857
-Salary Average Remaining : $6,267,857
John Marino (1 Way Contract) $4,400,000 (2)
-Salary Remaining : $4,242,857
-Salary Average Remaining : $4,242,857
Andrew Peeke (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $2,651,786
-Salary Average Remaining : $2,651,786
Yanni Gourde (1 Way Contract) $2,250,000 (4)
-Salary Remaining : $2,169,643
-Salary Average Remaining : $2,169,643
Darcy Kuemper $1,999,999 (4)
-Salary Remaining : $1,928,570
-Salary Average Remaining : $1,928,570
Vladislav Namestnikov $1,999,999 (4)
-Salary Remaining : $1,928,570
-Salary Average Remaining : $1,928,570
Conor Timmins $1,100,000 (1)
-Salary Remaining : $1,060,714
-Salary Average Remaining : $1,060,714
Drew O'Connor $1,045,000 (1)
-Salary Remaining : $1,007,679
-Salary Average Remaining : $1,007,679
Jackson LaCombe $925,000 (2)
-Salary Remaining : $891,964
-Salary Average Remaining : $891,964
Philip Tomasino $863,333 (1)
-Salary Remaining : $832,500
-Salary Average Remaining : $832,500
Bobby McMann $800,000 (3)
-Salary Remaining : $771,429
-Salary Average Remaining : $771,429
Calvin Pickard $800,000 (3)
-Salary Remaining : $771,429
-Salary Average Remaining : $771,429
Mark Jankowski $775,000 (3)
-Salary Remaining : $747,321
-Salary Average Remaining : $747,321
Cole Smith $750,000 (2)
-Salary Remaining : $723,214
-Salary Average Remaining : $723,214
Total Pro Players21
Salary Commitment
Year 2024 : $85,283,331
Year 2025 : $67,774,998
Year 2026 : $39,949,998
Year 2027 : $13,499,998
Salary Average Commitment
Year 2024 : $85,283,331
Year 2025 : $67,774,998
Year 2026 : $39,949,998
Year 2027 : $13,499,998
Salary Cap with 1 Way Contract
Year 2024 : $85,283,331
Year 2025 : $67,774,998
Year 2026 : $39,949,998
Year 2027 : $13,499,998

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
Jonathon Merrill $100,000 (2)
Salary Remaining : $100,000
Salary Average Remaining : $100,000
Santeri Hatakka $100,000 (2)
Salary Remaining : $100,000
Salary Average Remaining : $100,000
Ryan McAllister $95,000 (2)
Salary Remaining : $95,000
Salary Average Remaining : $95,000
Nikita Tolopilo $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $70,000
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
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 : $2,188,458
Year 2025 : $1,238,500
Year 2026 : $286,750
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,145,625
Year 2025 : $1,238,500
Year 2026 : $286,750
Year 2027 : $0

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 5500 - $70 - 5,089 - 92.53%
Level 2: 4750 - $45 - 4,643 - 97.75%
Level 3: 2000 - $30 - 1,647 - 82.35%
Level 4: 3750 - $25 - 3,000 - 80.00%
Luxury : 1500 - $100 - 1,231 - 82.07%
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 Left40
Average Attendance - %15,610 - 89.20%
Average Income per Game$1,162,125
Year to Date Revenue$1,162,125
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$3,076,963
Farm Year To Date Expenses$22,716
Pro Salary Cap To Date$2,969,819
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,485,000
Farm Estimated Season Revenue$0
Pro Remaining Season Days189
Pro Expenses Per Days$422,575
Pro Estimated Expenses$79,866,675
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$79,866,675
Estimated Season Salary Cap$82,354,355
Estimate Under Maximum Salary Cap of $88,000,000$5,645,645
Estimate Over Minimum Salary Cap of $65,000,000 $17,354,355
Current Bank Account$58,271,827
Projected Bank Account$24,890,152

Pro Players Salaries

William Nylander (1 Way Contract) $11,500,000 (4)
-Salary Remaining : $11,089,286
-Salary Average Remaining : $675,000
Drew Doughty (1 Way Contract) $11,000,000 (3)
-Salary Remaining : $10,607,143
-Salary Average Remaining : $675,000
Claude Giroux (1 Way Contract) $10,000,000 (1)
-Salary Remaining : $9,642,857
-Salary Average Remaining : $9,642,857
Cole Caufield (1 Way Contract) $7,850,000 (4)
-Salary Remaining : $7,569,643
-Salary Average Remaining : $675,000
Brock Nelson (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $5,785,714
-Salary Average Remaining : $675,000
Nikolaj Ehlers (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $5,785,714
-Salary Average Remaining : $675,000
Nick Leddy (1 Way Contract) $5,626,002 (2)
-Salary Remaining : $5,425,073
-Salary Average Remaining : $675,000
Andrei Kuzmenko (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $5,303,571
-Salary Average Remaining : $675,000
Alexandar Georgiev $3,400,000 (1)
-Salary Remaining : $3,278,571
-Salary Average Remaining : $626,786
Oliver Kylington (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $2,410,714
-Salary Average Remaining : $2,410,714
Alexander Romanov (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $2,410,714
-Salary Average Remaining : $675,000
Pyotr Kochetkov $2,000,000 (3)
-Salary Remaining : $1,928,571
-Salary Average Remaining : $675,000
Yakov Trenin (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,928,571
-Salary Average Remaining : $1,928,571
Logan O'Connor $1,050,000 (1)
-Salary Remaining : $1,012,500
-Salary Average Remaining : $1,012,500
Connor Dewar $990,000 (2)
-Salary Remaining : $954,643
-Salary Average Remaining : $675,000
Ty Emberson $938,666 (1)
-Salary Remaining : $905,142
-Salary Average Remaining : $675,000
Owen Power $916,667 (2)
-Salary Remaining : $883,929
-Salary Average Remaining : $1,783,929
Matias Maccelli $853,333 (1)
-Salary Remaining : $822,857
-Salary Average Remaining : $626,786
Steven Lorentz $850,000 (1)
-Salary Remaining : $819,643
-Salary Average Remaining : $819,643
Jayson Megna $850,000 (1)
-Salary Remaining : $819,643
-Salary Average Remaining : $819,643
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 : $28,100,000
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

Ville Husso $150,000 (4)
Salary Remaining : $150,000
Salary Average Remaining : $150,000
Carter Hart $150,000 (4)
Salary Remaining : $150,000
Salary Average Remaining : $150,000
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 Players21
Salary Commitment
Year 2024 : $1,953,492
Year 2025 : $1,239,842
Year 2026 : $716,334
Year 2027 : $377,500
Salary Average Commitment
Year 2024 : $1,890,842
Year 2025 : $1,278,925
Year 2026 : $704,917
Year 2027 : $377,500

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6092 - $65 - 0 - 0.00%
Level 2: 5076 - $40 - 0 - 0.00%
Level 3: 2030 - $20 - 0 - 0.00%
Level 4: 4061 - $13 - 0 - 0.00%
Luxury : 1018 - $130 - 0 - 0.00%
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 Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$82,500,000
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,085,480
Farm Year To Date Expenses$18,420
Pro Salary Cap To Date$3,021,195
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days189
Pro Expenses Per Days$423,469
Pro Estimated Expenses$80,035,641
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$80,035,641
Estimated Season Salary Cap$82,574,697
Estimate Under Maximum Salary Cap of $88,000,000$5,425,303
Estimate Over Minimum Salary Cap of $65,000,000 $17,574,697
Current Bank Account$60,440,938
Projected Bank Account($19,594,703)

Pro Players Salaries

Auston Matthews (1 Way Contract) $13,250,000 (4)
-Salary Remaining : $12,776,786
-Salary Average Remaining : $675,000
Sam Reinhart (1 Way Contract) $9,500,000 (4)
-Salary Remaining : $9,160,714
-Salary Average Remaining : $675,000
Charlie McAvoy (1 Way Contract) $9,500,000 (4)
-Salary Remaining : $9,160,714
-Salary Average Remaining : $675,000
Matthew Tkachuk (1 Way Contract) $9,000,000 (2)
-Salary Remaining : $8,678,571
-Salary Average Remaining : $626,786
Connor Hellebuyck $8,500,000 (4)
-Salary Remaining : $8,196,429
-Salary Average Remaining : $675,000
Jeff Petry (1 Way Contract) $6,250,000 (1)
-Salary Remaining : $6,026,786
-Salary Average Remaining : $6,026,786
Artturi Lehkonen (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $5,785,714
-Salary Average Remaining : $5,785,714
Joel Farabee (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $4,821,429
-Salary Average Remaining : $675,000
Casey DeSmith $1,500,000 (2)
-Salary Remaining : $1,446,429
-Salary Average Remaining : $1,446,429
Kasperi Kapanen $1,400,000 (2)
-Salary Remaining : $1,350,000
-Salary Average Remaining : $1,350,000
Simon Benoit $1,350,000 (3)
-Salary Remaining : $1,301,786
-Salary Average Remaining : $626,786
Brendan Lemieux $1,250,000 (3)
-Salary Remaining : $1,205,357
-Salary Average Remaining : $1,205,357
Stefan Noesen $1,000,000 (2)
-Salary Remaining : $964,286
-Salary Average Remaining : $964,286
Vinnie Hinostroza $1,000,000 (2)
-Salary Remaining : $964,286
-Salary Average Remaining : $964,286
Justin Schultz $1,000,000 (2)
-Salary Remaining : $964,286
-Salary Average Remaining : $964,286
Colin Miller $1,000,000 (2)
-Salary Remaining : $964,286
-Salary Average Remaining : $964,286
Georgi Merkulov $950,000 (1)
-Salary Remaining : $916,071
-Salary Average Remaining : $916,071
Walker Duehr $925,000 (1)
-Salary Remaining : $891,964
-Salary Average Remaining : $891,964
Philippe Myers $900,000 (2)
-Salary Remaining : $867,857
-Salary Average Remaining : $867,857
Chase Priskie $850,000 (1)
-Salary Remaining : $819,643
-Salary Average Remaining : $819,643
Eric Comrie $850,000 (1)
-Salary Remaining : $819,643
-Salary Average Remaining : $819,643
Austin Watson $775,000 (1)
-Salary Remaining : $747,321
-Salary Average Remaining : $747,321
Michael Eyssimont $750,000 (2)
-Salary Remaining : $723,214
-Salary Average Remaining : $723,214
Total Pro Players23
Salary Commitment
Year 2024 : $82,500,000
Year 2025 : $65,900,000
Year 2026 : $48,350,000
Year 2027 : $45,750,000
Salary Average Commitment
Year 2024 : $31,200,000
Year 2025 : $14,600,000
Year 2026 : $5,400,000
Year 2027 : $3,500,000
Salary Cap with 1 Way Contract
Year 2024 : $82,500,000
Year 2025 : $65,900,000
Year 2026 : $48,350,000
Year 2027 : $45,750,000

Farm Players Salaries

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
Ivan Miroshnichenko $95,000 (3)
Salary Remaining : $95,000
Salary Average Remaining : $95,000
Parker Ford $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
Cole Krygier $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $70,000
Bennett MacArthur $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $75,000
Navrin Mutter $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $95,000
Ilya Solovyov $95,000 (1)
Salary Remaining : $95,000
Salary Average Remaining : $65,000
Domenick Fensore $92,500 (2)
Salary Remaining : $92,500
Salary Average Remaining : $92,500
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 Players16
Salary Commitment
Year 2024 : $1,496,455
Year 2025 : $348,500
Year 2026 : $95,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,262,666
Year 2025 : $350,583
Year 2026 : $95,000
Year 2027 : $0

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 5000 - $70 - 0 - 0.00%
Level 2: 4156 - $50 - 0 - 0.00%
Level 3: 1689 - $38 - 0 - 0.00%
Level 4: 3334 - $26 - 0 - 0.00%
Luxury : 825 - $185 - 0 - 0.00%
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 Left41
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$86,749,999
Farm Players Total Salaries$0
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$3,209,137
Farm Year To Date Expenses$5,268
Pro Salary Cap To Date$3,109,136
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days189
Pro Expenses Per Days$452,806
Pro Estimated Expenses$85,580,334
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$85,580,334
Estimated Season Salary Cap$86,760,914
Estimate Under Maximum Salary Cap of $88,000,000$1,239,086
Estimate Over Minimum Salary Cap of $65,000,000 $21,760,914
Current Bank Account$20,764,457
Projected Bank Account($64,815,877)

Pro Players Salaries

Leon Draisaitl (1 Way Contract) $8,500,000 (1)
-Salary Remaining : $8,196,429
-Salary Average Remaining : $675,000
Mark Scheifele (1 Way Contract) $8,500,000 (4)
-Salary Remaining : $8,196,429
-Salary Average Remaining : $8,196,429
Elias Lindholm (1 Way Contract) $8,000,000 (4)
-Salary Remaining : $7,714,286
-Salary Average Remaining : $675,000
Jesper Bratt (1 Way Contract) $7,875,000 (3)
-Salary Remaining : $7,593,750
-Salary Average Remaining : $675,000
Colton Parayko (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $6,267,857
-Salary Average Remaining : $626,786
Tom Wilson (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $6,267,857
-Salary Average Remaining : $675,000
Jordan Binnington $6,000,000 (1)
-Salary Remaining : $5,785,714
-Salary Average Remaining : $5,785,714
Zach Hyman (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $5,303,571
-Salary Average Remaining : $5,303,571
Matt Roy (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $4,821,429
-Salary Average Remaining : $675,000
Michael Anderson (1 Way Contract) $4,125,000 (1)
-Salary Remaining : $3,977,679
-Salary Average Remaining : $675,000
Ryan Hartman (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $3,857,143
-Salary Average Remaining : $1,832,143
Ross Colton (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $3,857,143
-Salary Average Remaining : $675,000
Jeremy Lauzon (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,928,571
-Salary Average Remaining : $626,786
Marcus Johansson (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,928,571
-Salary Average Remaining : $626,786
Jack Johnson $1,999,999 (1)
-Salary Remaining : $1,928,570
-Salary Average Remaining : $1,928,570
Noel Acciari $1,700,000 (2)
-Salary Remaining : $1,639,286
-Salary Average Remaining : $626,786
Nic Dowd $1,500,000 (1)
-Salary Remaining : $1,446,429
-Salary Average Remaining : $626,786
Nick Perbix $1,125,000 (1)
-Salary Remaining : $1,084,821
-Salary Average Remaining : $675,000
Taylor Raddysh $1,000,000 (1)
-Salary Remaining : $964,286
-Salary Average Remaining : $964,286
Logan Thompson $925,000 (1)
-Salary Remaining : $891,964
-Salary Average Remaining : $626,786
Total Pro Players20
Salary Commitment
Year 2024 : $86,749,999
Year 2025 : $56,075,000
Year 2026 : $43,875,000
Year 2027 : $28,000,000
Salary Average Commitment
Year 2024 : $34,399,999
Year 2025 : $16,500,000
Year 2026 : $13,900,000
Year 2027 : $10,600,000
Salary Cap with 1 Way Contract
Year 2024 : $86,749,999
Year 2025 : $56,075,000
Year 2026 : $43,875,000
Year 2027 : $28,000,000

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
Dylan McIlrath $77,500 (1)
Salary Remaining : $77,500
Salary Average Remaining : $77,500
Total Farm Players7
Salary Commitment
Year 2024 : $587,583
Year 2025 : $339,083
Year 2026 : $180,083
Year 2027 : $0
Salary Average Commitment
Year 2024 : $570,583
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 $31,094,692 $74,839,531 $13,160,469 $9,839,531 221436
Boston Bruins $31,185,658 $78,188,845 $9,811,155 $13,188,845 241034
Buffalo Sabres $2,440,528 $69,952,149 $18,047,851 $4,952,149 22426
Calgary Flames $4,161,026 $78,229,006 $9,770,994 $13,229,006 231437
Carolina Hurricanes $94,017,140 $83,012,001 $4,987,999 $18,012,001 241438
Chicago Blackhawks $27,073,529 $89,834,889 -$1,834,889 $24,834,889 22931
Colorado Avalanche $43,575,465 $87,458,494 $541,506 $22,458,494 222648
Columbus Blue Jackets $76,734,286 $87,169,576 $830,424 $22,169,576 221840
Dallas Stars $51,240,108 $89,094,827 -$1,094,827 $24,094,827 22729
Detroit Red Wings ($4,893,607) $84,272,258 $3,727,742 $19,272,258 262046
Edmonton Oilers $41,256,131 $68,134,193 $19,865,807 $3,134,193 23932
Florida Panthers $95,070,243 $72,849,299 $15,150,701 $7,849,299 212445
Los Angeles Kings $44,711,876 $66,779,473 $21,220,527 $1,779,473 241741
Minnesota Wild $67,369,461 $70,601,047 $17,398,953 $5,601,047 201333
Montreal Canadiens $43,305,696 $87,113,560 $886,440 $22,113,560 201434
Nashville Predators $83,573,497 $74,925,487 $13,074,513 $9,925,487 231841
New Jersey Devils $29,107,326 $86,774,751 $1,225,249 $21,774,751 19726
New York Islanders $38,272,850 $84,021,625 $3,978,375 $19,021,625 222042
New York Rangers $26,812,825 $85,299,921 $2,700,079 $20,299,921 211839
Ottawa Senators $56,506,005 $72,635,694 $15,364,306 $7,635,694 24428
Philadelphia Flyers $110,562,089 $90,724,051 -$2,724,051 $25,724,051 21829
Pittsburgh Penguins $134,407,483 $77,352,382 $10,647,618 $12,352,382 241741
San Jose Sharks $20,685,359 $78,347,598 $9,652,402 $13,347,598 231639
Seattle Kraken $20,279,363 $79,296,697 $8,703,303 $14,296,697 251035
St. Louis Blues $58,732,707 $73,881,294 $14,118,706 $8,881,294 222547
Tampa Bay Lightning $89,518,624 $87,282,436 $717,564 $22,282,436 211536
Toronto Maple Leafs $45,500,463 $75,909,064 $12,090,936 $10,909,064 23629
Utah Hockey Club $64,153,147 $87,403,974 $596,026 $22,403,974 241943
Vancouver Canucks $76,146,889 $85,323,553 $2,676,447 $20,323,553 212243
Vegas Golden Knights $58,271,827 $82,354,355 $5,645,645 $17,354,355 202141
Washington Capitals $60,440,938 $82,574,697 $5,425,303 $17,574,697 231639
Winnipeg Jets $20,764,457 $86,760,914 $1,239,086 $21,760,914 20727