Team FinanceLast Update - April 19, 2025 at 13:45
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $165 - 5,757 - 95.95%
Level 2: 5000 - $98 - 4,775 - 95.51%
Level 3: 2000 - $60 - 1,915 - 95.75%
Level 4: 4000 - $45 - 3,887 - 97.16%
Luxury : 1000 - $295 - 966 - 96.64%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,932 - 96.62%
Farm Level 2: 1000 - $17 - 962 - 96.23%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,300 - 96.11%
Average Income per Game$1,992,772
Year to Date Revenue$81,703,665
Farm
Home Games Left0
Average Attendance - %2,895 - 96.49%
Average Income per Game$56,938
Year to Date Revenue$2,334,477

Expense

Pro Players Total Salaries$83,876,958
Farm Players Total Salaries$2,867,539
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$85,086,076
Farm Year To Date Expenses$3,168,976
Pro Salary Cap To Date$79,901,483
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$435,266
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,987
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$80,876,960
Estimate Under Maximum Salary Cap of $81,500,000$623,040
Estimate Over Minimum Salary Cap of $60,240,000 $20,636,960
Current Bank Account$6,978,291
Projected Bank Account$6,978,291

Pro Players Salaries

Erik Cernak (1 Way Contract) $8,200,000 (2)
-Salary Remaining : $0
Morgan Rielly (1 Way Contract) $8,120,000 (3)
-Salary Remaining : $0
Brock Boeser (1 Way Contract) $7,140,000 (3)
-Salary Remaining : $0
Daniel Sprong (1 Way Contract) $6,600,000 (1)
-Salary Remaining : $0
Max Comtois (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $0
Brady Tkachuk (1 Way Contract) $5,460,000 (2)
-Salary Remaining : $0
Shea Theodore (1 Way Contract) $5,200,000 (3)
-Salary Remaining : $0
Lukas Dostal (1 Way Contract) $5,000,000 (3)
-1 Way Contract Salary Cap : $3,500,000
-Salary Remaining : $0
Ryan Johansen (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $0
Carter Hart (1 Way Contract) $3,979,000 (1)
-Salary Remaining : $0
Ryan Graves (1 Way Contract) $3,850,000 (1)
-Salary Remaining : $0
Joel Edmundson (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $0
Mikey Anderson (1 Way Contract) $3,120,000 (2)
-Salary Remaining : $0
William Karlsson (1 Way Contract) $2,950,000 (3)
-Salary Remaining : $0
Trent Frederic (1 Way Contract) $1,680,000 (3)
-Salary Remaining : $0
Benoit-Olivier Groulx (1 Way Contract) $1,540,000 (4)
-Salary Remaining : $0
Simon Benoit (1 Way Contract) $1,500,000 (3)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Tanner Jeannot $1,499,000 (4)
-Salary Remaining : $0
David Rittich $1,499,000 (2)
-Salary Remaining : $0
Wade Allison $1,340,000 (5)
-Salary Remaining : $0
Sam Steel $874,125 (1)
-Salary Remaining : $0
Connor Dewar $825,833 (1)
-Salary Remaining : $0
ANA CAPHIT $0 (0)
Total Pro Players23
Salary Commitment
Year 2024 : $83,876,958
Year 2025 : $66,788,000
Year 2026 : $48,509,000
Year 2027 : $6,669,000
Salary Average Commitment
Year 2024 : $74,549,792
Year 2025 : $54,274,500
Year 2026 : $36,650,500
Year 2027 : $4,235,500
Salary Cap with 1 Way Contract
Year 2024 : $80,876,958
Year 2025 : $55,748,000
Year 2026 : $37,469,000
Year 2027 : $4,379,000

Farm Players Salaries

Jackson LaCombe $150,000 (3)
Salary Remaining : $0
Dylan Wells $149,900 (1)
Salary Remaining : $0
Evgeny Svechnikov $149,500 (4)
Salary Remaining : $0
Josh Archibald $145,000 (2)
Salary Remaining : $0
Sean Kuraly $145,000 (4)
Salary Remaining : $0
Riley Sheahan $145,000 (4)
Salary Remaining : $0
Danny O'Regan $145,000 (4)
Salary Remaining : $0
Marco Scandella $145,000 (4)
Salary Remaining : $0
Brayden Tracey $136,000 (2)
Salary Remaining : $0
Brendan Guhle $100,000 (4)
Salary Remaining : $0
Josh Mahura $100,000 (4)
Salary Remaining : $0
Bryce Kindopp $92,500 (1)
Salary Remaining : $0
Hunter Drew $91,000 (4)
Salary Remaining : $0
Jacob Perreault $89,417 (1)
Salary Remaining : $0
Axel Andersson $87,000 (4)
Salary Remaining : $0
Jack Johnson $85,000 (2)
Salary Remaining : $0
Jack Badini $80,500 (1)
Salary Remaining : $0
Maxim Golod $79,333 (1)
Salary Remaining : $0
Olle Eriksson Ek $77,389 (1)
Salary Remaining : $0
Jordan Weal $75,000 (3)
Salary Remaining : $0
Luke Philp $75,000 (3)
Salary Remaining : $0
Ethan Bowen $75,000 (1)
Salary Remaining : $0
Oskar Steen $75,000 (2)
Salary Remaining : $0
Calle Rosen $75,000 (1)
Salary Remaining : $0
William Francis $75,000 (1)
Salary Remaining : $0
Sam Carrick $75,000 (1)
Salary Remaining : $0
T.J. Tynan $75,000 (1)
Salary Remaining : $0
Bobby Ryan $75,000 (1)
Salary Remaining : $0
Total Farm Players28
Salary Commitment
Year 2024 : $2,867,539
Year 2025 : $1,848,500
Year 2026 : $1,407,500
Year 2027 : $1,107,500
Salary Average Commitment
Year 2024 : $2,867,539
Year 2025 : $1,848,500
Year 2026 : $1,407,500
Year 2027 : $1,107,500

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $165 - 5,791 - 96.51%
Level 2: 5000 - $98 - 4,813 - 96.26%
Level 3: 2000 - $60 - 1,921 - 96.05%
Level 4: 4000 - $45 - 3,838 - 95.96%
Luxury : 1000 - $295 - 957 - 95.69%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,937 - 96.85%
Farm Level 2: 1000 - $17 - 962 - 96.21%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,320 - 96.22%
Average Income per Game$1,997,435
Year to Date Revenue$81,894,832
Farm
Home Games Left0
Average Attendance - %2,899 - 96.64%
Average Income per Game$57,033
Year to Date Revenue$2,338,352

Expense

Pro Players Total Salaries$81,617,508
Farm Players Total Salaries$2,341,850
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$84,824,810
Farm Year To Date Expenses$2,535,143
Pro Salary Cap To Date$79,061,392
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$423,680
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,292
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$78,617,508
Estimate Under Maximum Salary Cap of $81,500,000$2,882,492
Estimate Over Minimum Salary Cap of $60,240,000 $18,377,508
Current Bank Account$7,821,339
Projected Bank Account$7,821,339

Pro Players Salaries

John Tavares (1 Way Contract) $12,000,000 (3)
-Salary Remaining : $0
Max Pacioretty (1 Way Contract) $8,500,000 (3)
-Salary Remaining : $0
Charlie McAvoy (1 Way Contract) $7,700,000 (4)
-Salary Remaining : $0
Ryan Nugent-Hopkins (1 Way Contract) $7,450,000 (2)
-Salary Remaining : $0
Jake Oettinger (1 Way Contract) $6,200,000 (4)
-Salary Remaining : $0
Nino Niederreiter (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $0
Taylor Hall (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $0
Erik Brannstrom (1 Way Contract) $4,200,000 (4)
-Salary Remaining : $0
Patrice Bergeron (1 Way Contract) $3,437,500 (1)
-Salary Remaining : $0
Brandon Carlo (1 Way Contract) $2,800,000 (2)
-Salary Remaining : $0
Teuvo Teravainen (1 Way Contract) $2,700,000 (1)
-Salary Remaining : $0
Cam York (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $0
Anthony Cirelli (1 Way Contract) $1,700,000 (1)
-Salary Remaining : $0
Jordan Staal (1 Way Contract) $1,685,841 (1)
-Salary Remaining : $0
Chris Wagner (1 Way Contract) $1,560,000 (1)
-1 Way Contract Salary Cap : $60,000
-Salary Remaining : $0
Alexander Radulov (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Jordan Binnington (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $0
Kurtis MacDermid $1,450,000 (2)
-Salary Remaining : $0
Kevin Hayes $1,000,000 (2)
-Salary Remaining : $0
Laurent Dauphin $920,000 (1)
-Salary Remaining : $0
Quinton Byfield $920,000 (1)
-Salary Remaining : $0
Urho Vaakanainen $894,167 (1)
-Salary Remaining : $0
BOS CAPHIT (1 Way Contract) $0 (0)
Total Pro Players23
Salary Commitment
Year 2024 : $81,617,508
Year 2025 : $64,800,000
Year 2026 : $46,600,000
Year 2027 : $24,100,000
Salary Average Commitment
Year 2024 : $81,518,341
Year 2025 : $64,700,833
Year 2026 : $46,040,000
Year 2027 : $23,540,000
Salary Cap with 1 Way Contract
Year 2024 : $78,617,511
Year 2025 : $64,800,000
Year 2026 : $46,600,000
Year 2027 : $24,100,000

Farm Players Salaries

Alexander Barabanov $145,000 (1)
Salary Remaining : $0
Philippe Desrosiers $119,000 (3)
Salary Remaining : $0
Ryan Suzuki $108,750 (3)
Salary Remaining : $0
Lane Pederson $100,100 (2)
Salary Remaining : $0
Brandon Bussi $100,000 (3)
Salary Remaining : $0
Sami Niku $92,000 (2)
Salary Remaining : $0
Justin Sourdif $91,000 (3)
Salary Remaining : $0
Jesper Froden $91,000 (3)
Salary Remaining : $0
Brady Lyle $91,000 (1)
Salary Remaining : $0
Shea Weber $90,000 (2)
Salary Remaining : $0
Samuel Asselin $90,000 (1)
Salary Remaining : $0
Josh Melnick $89,000 (2)
Salary Remaining : $0
Joona Koppanen $87,000 (2)
Salary Remaining : $0
Jean-Sebastien Dea $87,000 (3)
Salary Remaining : $0
Trevor Kuntar $87,000 (3)
Salary Remaining : $0
Matt Filipe $87,000 (1)
Salary Remaining : $0
Mason Millman $87,000 (2)
Salary Remaining : $0
Jeff Malott $85,000 (1)
Salary Remaining : $0
Jordan Harris $85,000 (1)
Salary Remaining : $0
Morgan Klimchuk $80,000 (1)
Salary Remaining : $0
Jacob Middleton $75,000 (1)
Salary Remaining : $0
Michael Stone $75,000 (1)
Salary Remaining : $0
Kyle Keyser $75,000 (1)
Salary Remaining : $0
Philip Svedeback $75,000 (2)
Salary Remaining : $0
Tyler Lewington $75,000 (1)
Salary Remaining : $0
Victor Berglund $75,000 (1)
Salary Remaining : $0
Total Farm Players26
Salary Commitment
Year 2024 : $2,341,850
Year 2025 : $1,303,850
Year 2026 : $683,750
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,340,100
Year 2025 : $1,302,100
Year 2026 : $682,000
Year 2027 : $0

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 6000 - $165 - 5,793 - 96.56%
Level 2: 5000 - $98 - 4,832 - 96.64%
Level 3: 2000 - $60 - 1,912 - 95.61%
Level 4: 4000 - $45 - 3,858 - 96.45%
Luxury : 1000 - $295 - 959 - 95.86%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,926 - 96.31%
Farm Level 2: 1000 - $17 - 959 - 95.90%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,354 - 96.41%
Average Income per Game$2,000,551
Year to Date Revenue$82,022,609
Farm
Home Games Left0
Average Attendance - %2,885 - 96.17%
Average Income per Game$56,752
Year to Date Revenue$2,326,818

Expense

Pro Players Total Salaries$81,389,900
Farm Players Total Salaries$2,045,390
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$83,410,654
Farm Year To Date Expenses$3,087,459
Pro Salary Cap To Date$80,636,258
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$422,512
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,617
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$79,889,900
Estimate Under Maximum Salary Cap of $81,500,000$1,610,100
Estimate Over Minimum Salary Cap of $60,240,000 $19,649,900
Current Bank Account$9,922,761
Projected Bank Account$9,922,761

Pro Players Salaries

BUF CAPHIT $7,299,900 (2)
-Salary Remaining : $0
Clayton Keller (1 Way Contract) $7,200,000 (1)
-Salary Remaining : $0
Drew Doughty (1 Way Contract) $6,750,000 (4)
-Salary Remaining : $0
Miles Wood (1 Way Contract) $6,630,000 (3)
-Salary Remaining : $0
Mathew Barzal (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $0
Cal Foote (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $0
Gustav Forsling (1 Way Contract) $5,125,000 (4)
-Salary Remaining : $0
Ryan Strome (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $0
Stuart Skinner (1 Way Contract) $4,400,000 (4)
-Salary Remaining : $0
Nicklas Backstrom (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $0
David Perron (1 Way Contract) $3,905,000 (4)
-Salary Remaining : $0
Rasmus Asplund (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $0
Dante Fabbro (1 Way Contract) $2,875,000 (2)
-Salary Remaining : $0
Zach Sanford (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
Jonas Johansson (1 Way Contract) $1,820,000 (4)
-Salary Remaining : $0
Cedric Paquette (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $0
Max Jones (1 Way Contract) $1,700,000 (4)
-1 Way Contract Salary Cap : $200,000
-Salary Remaining : $0
Zac Jones (1 Way Contract) $1,560,000 (2)
-Salary Remaining : $0
Tage Thompson $1,400,000 (3)
-Salary Remaining : $0
Nikita Nesterov $1,350,000 (2)
-Salary Remaining : $0
Josh Leivo $1,200,000 (2)
-Salary Remaining : $0
Arttu Ruotsalainen $925,000 (1)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 2024 : $81,389,900
Year 2025 : $70,809,900
Year 2026 : $61,325,000
Year 2027 : $37,505,000
Salary Average Commitment
Year 2024 : $77,488,317
Year 2025 : $67,363,317
Year 2026 : $51,587,167
Year 2027 : $33,119,667
Salary Cap with 1 Way Contract
Year 2024 : $79,889,896
Year 2025 : $69,764,900
Year 2026 : $53,730,000
Year 2027 : $34,200,000

Farm Players Salaries

Dillon Simpson $149,990 (1)
Salary Remaining : $0
Matt Puempel $145,000 (1)
Salary Remaining : $0
Sean Malone $115,700 (2)
Salary Remaining : $0
Oskari Laaksonen $115,700 (1)
Salary Remaining : $0
Ryan Murphy $100,000 (1)
Salary Remaining : $0
Dakota Joshua $95,000 (3)
Salary Remaining : $0
Ryan MacInnis $92,000 (2)
Salary Remaining : $0
Shane Bowers $88,000 (1)
Salary Remaining : $0
Brett Murray $85,000 (1)
Salary Remaining : $0
Linus Weissbach $84,000 (1)
Salary Remaining : $0
Tyler Wall $75,000 (1)
Salary Remaining : $0
Cameron Schilling $75,000 (2)
Salary Remaining : $0
Kale Clague $75,000 (1)
Salary Remaining : $0
Matej Pekar $75,000 (4)
Salary Remaining : $0
Rinat Valiev $75,000 (2)
Salary Remaining : $0
Pascal Aquin $75,000 (1)
Salary Remaining : $0
Alexei Melnichuk $75,000 (3)
Salary Remaining : $0
Robert Lynch $75,000 (1)
Salary Remaining : $0
Will Graber $75,000 (1)
Salary Remaining : $0
Yanni Kaldis $75,000 (1)
Salary Remaining : $0
Keean Washkurak $75,000 (1)
Salary Remaining : $0
Alex Dubeau $75,000 (1)
Salary Remaining : $0
Brandon Davidson $75,000 (1)
Salary Remaining : $0
Total Farm Players23
Salary Commitment
Year 2024 : $2,045,390
Year 2025 : $602,700
Year 2026 : $245,000
Year 2027 : $75,000
Salary Average Commitment
Year 2024 : $1,986,333
Year 2025 : $562,000
Year 2026 : $245,000
Year 2027 : $75,000

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - $165 - 5,757 - 95.96%
Level 2: 5000 - $98 - 4,823 - 96.47%
Level 3: 2000 - $60 - 1,922 - 96.08%
Level 4: 4000 - $45 - 3,858 - 96.45%
Luxury : 1000 - $295 - 959 - 95.90%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,931 - 96.55%
Farm Level 2: 1000 - $17 - 964 - 96.37%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,319 - 96.22%
Average Income per Game$1,994,480
Year to Date Revenue$81,773,699
Farm
Home Games Left0
Average Attendance - %2,895 - 96.49%
Average Income per Game$56,935
Year to Date Revenue$2,334,341

Expense

Pro Players Total Salaries$77,559,657
Farm Players Total Salaries$2,751,000
Coaches Total Salaries$5,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$83,820,744
Farm Year To Date Expenses$4,228,522
Pro Salary Cap To Date$76,651,549
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$420,819
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$20,518
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$73,059,658
Estimate Under Maximum Salary Cap of $81,500,000$8,440,342
Estimate Over Minimum Salary Cap of $60,240,000 $12,819,658
Current Bank Account$9,923,981
Projected Bank Account$9,923,981

Pro Players Salaries

CGY CAPHIT (1 Way Contract) $10,440,000 (1)
-Salary Remaining : $0
Alex Debrincat (1 Way Contract) $10,140,000 (4)
-Salary Remaining : $0
Miro Heiskanen (1 Way Contract) $8,450,000 (1)
-Salary Remaining : $0
Elias Lindholm (1 Way Contract) $7,250,000 (2)
-Salary Remaining : $0
Rasmus Dahlin (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $0
Conor Timmins (1 Way Contract) $4,200,000 (1)
-Salary Remaining : $0
Casey Desmith (1 Way Contract) $3,750,000 (3)
-Salary Remaining : $0
Tomas Tatar (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $0
Filip Hronek (1 Way Contract) $2,200,000 (1)
-1 Way Contract Salary Cap : $700,000
-Salary Remaining : $0
Jesper Fast (1 Way Contract) $2,000,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Andrew Poturalski (1 Way Contract) $1,812,500 (3)
-1 Way Contract Salary Cap : $312,500
-Salary Remaining : $0
Evan Rodrigues (1 Way Contract) $1,700,000 (4)
-Salary Remaining : $0
Alexandre Texier (1 Way Contract) $1,525,000 (1)
-Salary Remaining : $0
Marcus Johansson (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $0
Dan Vladar $1,499,990 (1)
-Salary Remaining : $0
Josh Anderson $1,499,000 (4)
-Salary Remaining : $0
David Savard $1,499,000 (4)
-Salary Remaining : $0
Tanner Kaspick $1,450,000 (1)
-Salary Remaining : $0
Thomas Schemitsch $1,450,000 (1)
-Salary Remaining : $0
Jaydon Dureau $1,450,000 (1)
-Salary Remaining : $0
Akira Schmid $1,100,000 (1)
-Salary Remaining : $0
Kyle Clifford $1,000,000 (1)
-Salary Remaining : $0
Filip Zadina $894,167 (1)
-Salary Remaining : $0
Scott Wedgewood $750,000 (3)
-Salary Remaining : $0
Rory Kerins $750,000 (3)
-Salary Remaining : $0
Leon Gawanke $750,000 (2)
-Salary Remaining : $0
Total Pro Players26
Salary Commitment
Year 2024 : $77,559,657
Year 2025 : $32,400,500
Year 2026 : $24,400,500
Year 2027 : $17,338,000
Salary Average Commitment
Year 2024 : $76,811,657
Year 2025 : $31,652,500
Year 2026 : $23,652,500
Year 2027 : $16,590,000
Salary Cap with 1 Way Contract
Year 2024 : $73,059,657
Year 2025 : $30,900,500
Year 2026 : $22,900,500
Year 2027 : $17,338,000

Farm Players Salaries

Jake Virtanen $149,900 (4)
Salary Remaining : $0
Kevin Connauton $149,900 (3)
Salary Remaining : $0
Jayce Hawryluk $147,500 (3)
Salary Remaining : $0
Axel Jonsson-Fjallby $145,000 (1)
Salary Remaining : $0
Eetu Tuulola $145,000 (1)
Salary Remaining : $0
Jacob Bernard-Docker $130,000 (3)
Salary Remaining : $0
Nikita Scherbak $121,000 (2)
Salary Remaining : $0
Jonatan Berggren $120,000 (2)
Salary Remaining : $0
Matthew Phillips $109,200 (2)
Salary Remaining : $0
Magnus Chrona $100,000 (3)
Salary Remaining : $0
Mikhail Berdin $100,000 (1)
Salary Remaining : $0
Adam Ruzicka $92,000 (1)
Salary Remaining : $0
Victor Soderstrom $91,000 (4)
Salary Remaining : $0
Adam Klapka $91,000 (3)
Salary Remaining : $0
Ilya Solovyov $91,000 (3)
Salary Remaining : $0
Daniil Chechelev $90,000 (1)
Salary Remaining : $0
Glenn Gawdin $89,000 (1)
Salary Remaining : $0
Samuel Helenius $87,000 (3)
Salary Remaining : $0
Ryan Francis $87,000 (3)
Salary Remaining : $0
Cameron Whynot $84,000 (1)
Salary Remaining : $0
Declan Chisholm $81,500 (1)
Salary Remaining : $0
Demetrios Koumontzis $75,000 (1)
Salary Remaining : $0
Joshua Nodler $75,000 (1)
Salary Remaining : $0
Mitchell Mattson $75,000 (1)
Salary Remaining : $0
Kevin Gravel $75,000 (1)
Salary Remaining : $0
Ben Steeves $75,000 (3)
Salary Remaining : $0
Andrew Cogliano $75,000 (3)
Salary Remaining : $0
Total Farm Players27
Salary Commitment
Year 2024 : $2,751,000
Year 2025 : $1,624,500
Year 2026 : $1,274,300
Year 2027 : $240,900
Salary Average Commitment
Year 2024 : $2,701,467
Year 2025 : $1,574,967
Year 2026 : $1,274,300
Year 2027 : $240,900

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 6000 - $165 - 5,825 - 97.09%
Level 2: 5000 - $98 - 4,765 - 95.30%
Level 3: 2000 - $60 - 1,931 - 96.56%
Level 4: 4000 - $45 - 3,834 - 95.85%
Luxury : 1000 - $295 - 970 - 97.04%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,932 - 96.60%
Farm Level 2: 1000 - $17 - 967 - 96.66%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,326 - 96.26%
Average Income per Game$2,002,820
Year to Date Revenue$82,115,637
Farm
Home Games Left0
Average Attendance - %2,898 - 96.62%
Average Income per Game$57,002
Year to Date Revenue$2,337,082

Expense

Pro Players Total Salaries$77,255,499
Farm Players Total Salaries$2,761,654
Coaches Total Salaries$2,100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$81,823,727
Farm Year To Date Expenses$3,008,556
Pro Salary Cap To Date$75,589,127
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$405,669
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,444
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$72,755,499
Estimate Under Maximum Salary Cap of $81,500,000$8,744,501
Estimate Over Minimum Salary Cap of $60,240,000 $12,515,499
Current Bank Account$3,198,424
Projected Bank Account$3,198,424

Pro Players Salaries

Anthony Beauvillier (1 Way Contract) $7,850,000 (4)
-Salary Remaining : $0
Braden Schneider (1 Way Contract) $5,999,999 (3)
-Salary Remaining : $0
Adam Pelech (1 Way Contract) $5,760,000 (2)
-Salary Remaining : $0
Jonas Brodin (1 Way Contract) $5,650,000 (4)
-Salary Remaining : $0
Laurent Brossoit (1 Way Contract) $4,850,000 (3)
-Salary Remaining : $0
Phillip Danault (1 Way Contract) $4,760,000 (2)
-Salary Remaining : $0
Christian Dvorak (1 Way Contract) $4,200,000 (2)
-Salary Remaining : $0
Jake Gardiner (1 Way Contract) $4,050,000 (1)
-Salary Remaining : $0
Dylan Cozens (1 Way Contract) $3,920,000 (3)
-Salary Remaining : $0
Sami Vatanen (1 Way Contract) $3,240,000 (1)
-1 Way Contract Salary Cap : $1,740,000
-Salary Remaining : $0
Viktor Arvidsson (1 Way Contract) $3,100,000 (3)
-Salary Remaining : $0
Dylan Demelo (1 Way Contract) $3,080,000 (1)
-Salary Remaining : $0
CAR CAPHIT (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $0
Adrian Kempe (1 Way Contract) $2,380,000 (1)
-Salary Remaining : $0
Nicholas Shore (1 Way Contract) $2,000,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Tyler Johnson (1 Way Contract) $1,955,500 (3)
-Salary Remaining : $0
Christian Fischer (1 Way Contract) $1,950,000 (4)
-Salary Remaining : $0
Brandon Hagel (1 Way Contract) $1,820,000 (2)
-1 Way Contract Salary Cap : $320,000
-Salary Remaining : $0
Ivan Barbashev (1 Way Contract) $1,680,000 (1)
-Salary Remaining : $0
Jacob Larsson $1,200,000 (1)
-Salary Remaining : $0
Taylor Leier $965,000 (1)
-Salary Remaining : $0
Alexis Lafreniere $925,000 (4)
-Salary Remaining : $0
Anton Forsberg $900,000 (1)
-Salary Remaining : $0
Malte Setkov $870,000 (2)
-Salary Remaining : $0
Joakim Nordstrom $850,000 (2)
-Salary Remaining : $0
Sam Gagner $800,000 (1)
-Salary Remaining : $0
Total Pro Players26
Salary Commitment
Year 2024 : $77,255,499
Year 2025 : $59,805,499
Year 2026 : $41,545,499
Year 2027 : $21,720,000
Salary Average Commitment
Year 2024 : $74,445,415
Year 2025 : $52,632,082
Year 2026 : $35,702,499
Year 2027 : $16,375,000
Salary Cap with 1 Way Contract
Year 2024 : $72,755,500
Year 2025 : $52,960,500
Year 2026 : $36,200,499
Year 2027 : $16,375,000

Farm Players Salaries

Logan Cooley $150,000 (3)
Salary Remaining : $0
Jared Coreau $149,900 (1)
Salary Remaining : $0
Devin Shore $149,900 (4)
Salary Remaining : $0
Greg Pateryn $149,900 (2)
Salary Remaining : $0
Rocco Grimaldi $149,900 (3)
Salary Remaining : $0
Thomas Hickey $149,587 (1)
Salary Remaining : $0
Michael Frolik $149,569 (1)
Salary Remaining : $0
Michael Sgarbossa $147,565 (1)
Salary Remaining : $0
Austin Wagner $137,500 (2)
Salary Remaining : $0
Matt Irwin $135,000 (1)
Salary Remaining : $0
Justin Braun $135,000 (1)
Salary Remaining : $0
Jack Drury $130,000 (3)
Salary Remaining : $0
Colton Sceviour $126,500 (2)
Salary Remaining : $0
Trevor Lewis $100,000 (2)
Salary Remaining : $0
Dennis Hildeby $100,000 (3)
Salary Remaining : $0
Dominik Bokk $86,333 (1)
Salary Remaining : $0
Kasimir Kaskisuo $85,000 (1)
Salary Remaining : $0
Ian Cole $80,000 (2)
Salary Remaining : $0
Lucas Mercuri $75,000 (2)
Salary Remaining : $0
Robert Orr $75,000 (2)
Salary Remaining : $0
Justin Dowling $75,000 (1)
Salary Remaining : $0
Jalen Chatfield $75,000 (1)
Salary Remaining : $0
Markus Phillips $75,000 (2)
Salary Remaining : $0
Carter Rowney $75,000 (1)
Salary Remaining : $0
Total Farm Players24
Salary Commitment
Year 2024 : $2,761,652
Year 2025 : $1,498,700
Year 2026 : $679,800
Year 2027 : $149,900
Salary Average Commitment
Year 2024 : $2,737,485
Year 2025 : $1,474,533
Year 2026 : $679,800
Year 2027 : $149,900

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $165 - 5,778 - 96.30%
Level 2: 5000 - $98 - 4,804 - 96.09%
Level 3: 2000 - $60 - 1,944 - 97.18%
Level 4: 4000 - $45 - 3,832 - 95.81%
Luxury : 1000 - $295 - 959 - 95.88%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,929 - 96.45%
Farm Level 2: 1000 - $17 - 958 - 95.80%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,317 - 96.21%
Average Income per Game$1,996,095
Year to Date Revenue$81,839,910
Farm
Home Games Left0
Average Attendance - %2,887 - 96.23%
Average Income per Game$56,794
Year to Date Revenue$2,328,553

Expense

Pro Players Total Salaries$84,306,218
Farm Players Total Salaries$2,328,200
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$85,391,653
Farm Year To Date Expenses$2,549,702
Pro Salary Cap To Date$80,468,577
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$437,468
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,222
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$81,306,216
Estimate Under Maximum Salary Cap of $81,500,000$193,784
Estimate Over Minimum Salary Cap of $60,240,000 $21,066,216
Current Bank Account$6,290,098
Projected Bank Account$6,290,098

Pro Players Salaries

Artemi Panarin (1 Way Contract) $11,642,860 (1)
-Salary Remaining : $0
Mikko Rantanen (1 Way Contract) $9,500,000 (1)
-Salary Remaining : $0
Zach Werenski (1 Way Contract) $8,300,000 (4)
-Salary Remaining : $0
Rickard Rakell (1 Way Contract) $7,480,000 (2)
-Salary Remaining : $0
Evgeni Malkin (1 Way Contract) $6,500,000 (3)
-Salary Remaining : $0
Samuel Girard (1 Way Contract) $6,380,000 (4)
-Salary Remaining : $0
Anthony Duclair (1 Way Contract) $6,200,000 (2)
-Salary Remaining : $0
Nicolas Beaudin (1 Way Contract) $4,100,000 (3)
-Salary Remaining : $0
Jared McCann (1 Way Contract) $2,940,000 (1)
-Salary Remaining : $0
Riley Stillman (1 Way Contract) $2,700,000 (1)
-Salary Remaining : $0
Mikhail Sergachev (1 Way Contract) $2,400,000 (1)
-Salary Remaining : $0
Tyler Motte (1 Way Contract) $2,250,000 (3)
-Salary Remaining : $0
Jason Zucker (1 Way Contract) $2,250,000 (3)
-Salary Remaining : $0
Jack Roslovic (1 Way Contract) $1,838,362 (1)
-Salary Remaining : $0
Victor Rask (1 Way Contract) $1,650,000 (3)
-1 Way Contract Salary Cap : $150,000
-Salary Remaining : $0
Callum Booth (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Andrei Kuzmenko $1,499,999 (2)
-Salary Remaining : $0
Darcy Kuemper $1,250,000 (4)
-Salary Remaining : $0
Arthur Kaliyev $1,100,000 (1)
-Salary Remaining : $0
Josh Brown $975,000 (3)
-Salary Remaining : $0
Anthony Stolarz $950,000 (1)
-Salary Remaining : $0
Mason Appleton $900,000 (1)
-Salary Remaining : $0
CHI CAPHIT $0 (0)
Total Pro Players23
Salary Commitment
Year 2024 : $84,306,218
Year 2025 : $48,834,999
Year 2026 : $33,655,000
Year 2027 : $15,930,000
Salary Average Commitment
Year 2024 : $82,524,246
Year 2025 : $47,136,360
Year 2026 : $32,879,000
Year 2027 : $15,154,000
Salary Cap with 1 Way Contract
Year 2024 : $81,306,215
Year 2025 : $47,334,999
Year 2026 : $32,155,000
Year 2027 : $15,930,000

Farm Players Salaries

Andrei Altybarmakian $130,000 (4)
Salary Remaining : $0
Blake Comeau $100,000 (1)
Salary Remaining : $0
Otto Leskinen $100,000 (3)
Salary Remaining : $0
Ryan Carpenter $97,500 (3)
Salary Remaining : $0
Henrik Borgstrom $97,000 (3)
Salary Remaining : $0
Derek Stepan $87,500 (1)
Salary Remaining : $0
Alec Regula $87,000 (3)
Salary Remaining : $0
Evan Barratt $87,000 (1)
Salary Remaining : $0
Chad Krys $85,333 (1)
Salary Remaining : $0
Kevin Poulin $85,000 (1)
Salary Remaining : $0
Isaak Phillips $85,000 (2)
Salary Remaining : $0
MacKenzie Entwistle $81,167 (1)
Salary Remaining : $0
Max McCormick $80,000 (1)
Salary Remaining : $0
Ryan Bednard $75,700 (1)
Salary Remaining : $0
Joseph Gambardella $75,000 (1)
Salary Remaining : $0
Joakim Nygard $75,000 (1)
Salary Remaining : $0
JC Lipon $75,000 (1)
Salary Remaining : $0
Lean Bergmann $75,000 (1)
Salary Remaining : $0
Matej Chalupa $75,000 (1)
Salary Remaining : $0
Nikolas Brouillard $75,000 (1)
Salary Remaining : $0
Noel Hoefenmayer $75,000 (1)
Salary Remaining : $0
Dennis Yan $75,000 (1)
Salary Remaining : $0
Roland McKeown $75,000 (1)
Salary Remaining : $0
Brendan Woods $75,000 (1)
Salary Remaining : $0
Brandon Hickey $75,000 (1)
Salary Remaining : $0
Sam Miletic $75,000 (1)
Salary Remaining : $0
Tobie Paquette-Bisson $75,000 (1)
Salary Remaining : $0
Jonathan Ang $75,000 (1)
Salary Remaining : $0
Total Farm Players28
Salary Commitment
Year 2024 : $2,328,200
Year 2025 : $596,500
Year 2026 : $511,500
Year 2027 : $130,000
Salary Average Commitment
Year 2024 : $2,328,200
Year 2025 : $596,500
Year 2026 : $511,500
Year 2027 : $130,000

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $165 - 5,758 - 95.96%
Level 2: 5000 - $98 - 4,830 - 96.60%
Level 3: 2000 - $60 - 1,944 - 97.22%
Level 4: 4000 - $45 - 3,866 - 96.66%
Luxury : 1000 - $295 - 969 - 96.92%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,917 - 95.86%
Farm Level 2: 1000 - $17 - 961 - 96.11%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,367 - 96.49%
Average Income per Game$1,999,886
Year to Date Revenue$81,995,326
Farm
Home Games Left0
Average Attendance - %2,878 - 95.95%
Average Income per Game$56,603
Year to Date Revenue$2,320,708

Expense

Pro Players Total Salaries$84,253,322
Farm Players Total Salaries$2,730,717
Coaches Total Salaries$2,550,000
Luxury Taxe Total$0
Pro Year To Date Expenses$85,071,289
Farm Year To Date Expenses$3,864,576
Pro Salary Cap To Date$79,432,852
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$439,761
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$19,388
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$79,753,323
Estimate Under Maximum Salary Cap of $81,500,000$1,746,677
Estimate Over Minimum Salary Cap of $60,240,000 $19,513,323
Current Bank Account$14,620,693
Projected Bank Account$14,620,693

Pro Players Salaries

Pavel Buchnevich (1 Way Contract) $7,560,000 (2)
-Salary Remaining : $0
Ryan Pulock (1 Way Contract) $7,450,000 (2)
-Salary Remaining : $0
Kasperi Kapanen (1 Way Contract) $6,800,000 (3)
-Salary Remaining : $0
COL CAPHIT (1 Way Contract) $5,180,000 (2)
-Salary Remaining : $0
Tyson Barrie (1 Way Contract) $5,100,000 (3)
-Salary Remaining : $0
Matt Duchene (1 Way Contract) $4,760,000 (2)
-Salary Remaining : $0
Jesperi Kotkaniemi (1 Way Contract) $3,920,000 (4)
-Salary Remaining : $0
Vitali Kravtsov (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $0
Andrew Peeke (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $0
J.T. Compher (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $0
Colin White (1 Way Contract) $3,400,000 (1)
-Salary Remaining : $0
Boone Jenner (1 Way Contract) $3,340,000 (2)
-Salary Remaining : $0
Erik Gustafsson (1 Way Contract) $3,250,000 (2)
-Salary Remaining : $0
Alex Nedeljkovic (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
Kaapo Kakko (1 Way Contract) $2,800,000 (4)
-Salary Remaining : $0
Colton Parayko (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $0
Pierre-Luc Dubois (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $0
Valeri Nichushkin (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
Casey Cizikas (1 Way Contract) $1,920,000 (3)
-1 Way Contract Salary Cap : $420,000
-Salary Remaining : $0
Markus Nutivaara (1 Way Contract) $1,700,000 (3)
-1 Way Contract Salary Cap : $200,000
-Salary Remaining : $0
Lawson Crouse (1 Way Contract) $1,533,333 (1)
-1 Way Contract Salary Cap : $33,333
-Salary Remaining : $0
Jake Sanderson $1,499,999 (2)
-Salary Remaining : $0
Matt Boldy $1,499,990 (1)
-Salary Remaining : $0
Spencer Knight $925,000 (1)
-Salary Remaining : $0
John Moore $865,000 (1)
-Salary Remaining : $0
Total Pro Players25
Salary Commitment
Year 2024 : $84,253,322
Year 2025 : $67,099,999
Year 2026 : $29,240,000
Year 2027 : $6,720,000
Salary Average Commitment
Year 2024 : $85,708,829
Year 2025 : $62,985,506
Year 2026 : $29,205,507
Year 2027 : $7,148,007
Salary Cap with 1 Way Contract
Year 2024 : $79,753,325
Year 2025 : $61,779,999
Year 2026 : $26,240,000
Year 2027 : $6,720,000

Farm Players Salaries

Olli Maatta $149,900 (4)
Salary Remaining : $0
Dominik Kahun $149,500 (4)
Salary Remaining : $0
Radim Simek $149,500 (4)
Salary Remaining : $0
Dominik Simon $147,500 (2)
Salary Remaining : $0
Sam Lafferty $147,500 (3)
Salary Remaining : $0
Kevin Shattenkirk $145,000 (3)
Salary Remaining : $0
Michael Hutchinson $145,000 (2)
Salary Remaining : $0
Alexei Protas $126,100 (3)
Salary Remaining : $0
Ville Heinola $118,300 (3)
Salary Remaining : $0
Kirill Marchenko $110,000 (2)
Salary Remaining : $0
Mason Lohrei $110,000 (3)
Salary Remaining : $0
Joel Kiviranta $105,000 (1)
Salary Remaining : $0
Vadim Zherenko $100,000 (3)
Salary Remaining : $0
Ales Stezka $100,000 (3)
Salary Remaining : $0
Lukas Reichel $97,000 (2)
Salary Remaining : $0
Roby Jarventie $92,500 (2)
Salary Remaining : $0
Pavol Regenda $89,000 (2)
Salary Remaining : $0
Antti Tuomisto $87,000 (3)
Salary Remaining : $0
Filip Gustavsson $85,000 (2)
Salary Remaining : $0
Ben Meyers $84,000 (1)
Salary Remaining : $0
Valtteri Puustinen $84,000 (1)
Salary Remaining : $0
Jamieson Rees $83,917 (5)
Salary Remaining : $0
Patric Hornqvist $75,000 (1)
Salary Remaining : $0
Wyatt Aamodt $75,000 (1)
Salary Remaining : $0
Tom Kuhnhackl $75,000 (1)
Salary Remaining : $0
Total Farm Players25
Salary Commitment
Year 2024 : $2,730,717
Year 2025 : $2,253,200
Year 2026 : $1,484,000
Year 2027 : $550,100
Salary Average Commitment
Year 2024 : $2,716,837
Year 2025 : $2,218,837
Year 2026 : $1,452,837
Year 2027 : $532,817

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $165 - 5,784 - 96.41%
Level 2: 5000 - $98 - 4,833 - 96.65%
Level 3: 2000 - $60 - 1,919 - 95.95%
Level 4: 4000 - $45 - 3,890 - 97.25%
Luxury : 1000 - $295 - 968 - 96.84%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,942 - 97.08%
Farm Level 2: 1000 - $17 - 966 - 96.59%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,394 - 96.64%
Average Income per Game$2,003,882
Year to Date Revenue$82,159,148
Farm
Home Games Left0
Average Attendance - %2,908 - 96.92%
Average Income per Game$57,194
Year to Date Revenue$2,344,968

Expense

Pro Players Total Salaries$88,944,332
Farm Players Total Salaries$2,349,496
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$83,574,462
Farm Year To Date Expenses$2,759,617
Pro Salary Cap To Date$80,151,347
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$461,253
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,331
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$81,444,336
Estimate Under Maximum Salary Cap of $81,500,000$55,664
Estimate Over Minimum Salary Cap of $60,240,000 $21,204,336
Current Bank Account$13,496,788
Projected Bank Account$13,496,788

Pro Players Salaries

Nick Jensen (1 Way Contract) $8,750,000 (2)
-Salary Remaining : $0
Blake Wheeler (1 Way Contract) $8,200,000 (2)
-Salary Remaining : $0
Ryan McDonagh (1 Way Contract) $6,750,000 (1)
-1 Way Contract Salary Cap : $5,250,000
-Salary Remaining : $0
Mikael Backlund (1 Way Contract) $6,375,000 (2)
-Salary Remaining : $0
Adam Henrique (1 Way Contract) $5,250,000 (2)
-Salary Remaining : $0
Elvis Merzlikins (1 Way Contract) $5,250,000 (3)
-Salary Remaining : $0
Nikita Zadorov (1 Way Contract) $4,250,000 (2)
-Salary Remaining : $0
Connor McMichael (1 Way Contract) $4,200,000 (3)
-Salary Remaining : $0
Cole Perfetti (1 Way Contract) $3,999,999 (3)
-Salary Remaining : $0
Colin Blackwell (1 Way Contract) $3,631,000 (1)
-Salary Remaining : $0
Brett Ritchie (1 Way Contract) $3,400,000 (2)
-1 Way Contract Salary Cap : $1,900,000
-Salary Remaining : $0
Tuukka Rask (1 Way Contract) $2,850,000 (3)
-Salary Remaining : $0
Wyatt Kalynuk (1 Way Contract) $2,760,000 (3)
-Salary Remaining : $0
Luke Schenn (1 Way Contract) $2,760,000 (2)
-1 Way Contract Salary Cap : $1,260,000
-Salary Remaining : $0
Nick Paul (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $0
Jeff Skinner (1 Way Contract) $2,420,000 (1)
-Salary Remaining : $0
Kieffer Bellows (1 Way Contract) $2,300,000 (4)
-Salary Remaining : $0
CBJ CAPHIT (1 Way Contract) $2,200,000 (1)
-Salary Remaining : $0
Nicolas Roy (1 Way Contract) $2,125,000 (2)
-1 Way Contract Salary Cap : $625,000
-Salary Remaining : $0
Ryan Murray (1 Way Contract) $2,000,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Brett Connolly $1,450,000 (1)
-Salary Remaining : $0
Gabriel Carlsson $1,210,000 (2)
-Salary Remaining : $0
Noah Gregor (1 Way Contract) $1,150,000 (1)
-Salary Remaining : $0
Evan Bouchard $863,333 (1)
-Salary Remaining : $0
Luca Sbisa $800,000 (1)
-Salary Remaining : $0
Tyler Ennis $750,000 (2)
-Salary Remaining : $0
Patrick Russell $750,000 (2)
-Salary Remaining : $0
Total Pro Players27
Salary Commitment
Year 2024 : $88,944,332
Year 2025 : $67,679,999
Year 2026 : $23,859,999
Year 2027 : $2,300,000
Salary Average Commitment
Year 2024 : $79,487,332
Year 2025 : $58,222,999
Year 2026 : $23,492,999
Year 2027 : $2,300,000
Salary Cap with 1 Way Contract
Year 2024 : $81,444,333
Year 2025 : $63,180,000
Year 2026 : $23,859,999
Year 2027 : $2,300,000

Farm Players Salaries

Dillon Heatherington $149,990 (3)
Salary Remaining : $0
Juuso Riikola $149,990 (3)
Salary Remaining : $0
Matt Murray $149,900 (1)
Salary Remaining : $0
Michael Spacek $149,900 (1)
Salary Remaining : $0
Dmitri Voronkov $140,000 (3)
Salary Remaining : $0
Jacob Christiansen $118,300 (2)
Salary Remaining : $0
Ole Julian Bjorgvik Holm $95,000 (1)
Salary Remaining : $0
Daniil Tarasov $92,500 (1)
Salary Remaining : $0
Josh Dunne $91,000 (4)
Salary Remaining : $0
Olle Lycksell $91,000 (3)
Salary Remaining : $0
Joshua Anderson $90,000 (1)
Salary Remaining : $0
Joakim Ryan $90,000 (1)
Salary Remaining : $0
Adam Beckman $87,000 (3)
Salary Remaining : $0
Tyler Angle $85,083 (1)
Salary Remaining : $0
Brandon Duhaime $85,000 (2)
Salary Remaining : $0
Carson Meyer $82,000 (1)
Salary Remaining : $0
Antoine Morand $77,833 (1)
Salary Remaining : $0
Ty Ronning $75,000 (2)
Salary Remaining : $0
Nikolay Goldobin $75,000 (1)
Salary Remaining : $0
Jeremy Helvig $75,000 (1)
Salary Remaining : $0
Kyle Burroughs $75,000 (1)
Salary Remaining : $0
Gavin Bayreuther $75,000 (1)
Salary Remaining : $0
Zac Rinaldo $75,000 (1)
Salary Remaining : $0
Brendan Warren $75,000 (1)
Salary Remaining : $0
Total Farm Players24
Salary Commitment
Year 2024 : $2,349,496
Year 2025 : $987,280
Year 2026 : $708,980
Year 2027 : $91,000
Salary Average Commitment
Year 2024 : $2,349,496
Year 2025 : $987,280
Year 2026 : $708,980
Year 2027 : $91,000

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $165 - 5,783 - 96.39%
Level 2: 5000 - $98 - 4,834 - 96.68%
Level 3: 2000 - $60 - 1,919 - 95.93%
Level 4: 4000 - $45 - 3,832 - 95.79%
Luxury : 1000 - $295 - 967 - 96.72%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,934 - 96.69%
Farm Level 2: 1000 - $17 - 962 - 96.22%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,335 - 96.30%
Average Income per Game$2,000,864
Year to Date Revenue$82,035,406
Farm
Home Games Left0
Average Attendance - %2,896 - 96.53%
Average Income per Game$56,967
Year to Date Revenue$2,335,656

Expense

Pro Players Total Salaries$70,746,175
Farm Players Total Salaries$2,413,500
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$76,467,282
Farm Year To Date Expenses$2,641,535
Pro Salary Cap To Date$74,467,297
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$367,929
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,659
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$69,246,176
Estimate Under Maximum Salary Cap of $81,500,000$12,253,824
Estimate Over Minimum Salary Cap of $60,240,000 $9,006,176
Current Bank Account$31,377,080
Projected Bank Account$31,377,080

Pro Players Salaries

DAL CAPHIT $12,925,000 (1)
-Salary Remaining : $0
Timo Meier (1 Way Contract) $7,250,000 (4)
-Salary Remaining : $0
Jakub Vrana (1 Way Contract) $6,600,000 (3)
-Salary Remaining : $0
Aleksander Barkov (1 Way Contract) $5,900,000 (1)
-Salary Remaining : $0
Barrett Hayton (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $0
Connor Murphy (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $0
Marcus Pettersson (1 Way Contract) $4,025,175 (1)
-Salary Remaining : $0
Ryan Lindgren (1 Way Contract) $3,400,000 (3)
-Salary Remaining : $0
Robby Fabbri (1 Way Contract) $2,950,000 (1)
-Salary Remaining : $0
Carl Hagelin (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $0
Jakub Zboril (1 Way Contract) $2,351,000 (1)
-Salary Remaining : $0
Travis Dermott (1 Way Contract) $2,300,000 (2)
-Salary Remaining : $0
Sean Walker (1 Way Contract) $1,900,000 (2)
-1 Way Contract Salary Cap : $400,000
-Salary Remaining : $0
Ben Bishop (1 Way Contract) $1,750,000 (3)
-Salary Remaining : $0
Logan Thompson $1,210,000 (1)
-Salary Remaining : $0
Jason Dickinson $1,000,000 (4)
-Salary Remaining : $0
Jack Hughes $925,000 (1)
-Salary Remaining : $0
Jacob Peterson $920,000 (4)
-Salary Remaining : $0
Riley Tufte $890,000 (1)
-Salary Remaining : $0
Jason Demers $850,000 (1)
-Salary Remaining : $0
Jon Merrill $850,000 (1)
-Salary Remaining : $0
Kyle Criscuolo $750,000 (1)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 2024 : $70,746,175
Year 2025 : $36,250,000
Year 2026 : $27,300,000
Year 2027 : $10,750,000
Salary Average Commitment
Year 2024 : $70,854,175
Year 2025 : $34,478,000
Year 2026 : $23,628,000
Year 2027 : $8,728,000
Salary Cap with 1 Way Contract
Year 2024 : $69,246,176
Year 2025 : $32,870,000
Year 2026 : $25,420,000
Year 2027 : $9,170,000

Farm Players Salaries

James Reimer $145,000 (2)
Salary Remaining : $0
Danton Heinen $145,000 (3)
Salary Remaining : $0
Joel Hanley $145,000 (4)
Salary Remaining : $0
Rhett Gardner $143,000 (3)
Salary Remaining : $0
Tye Kartye $140,000 (3)
Salary Remaining : $0
Ben Gleason $130,000 (4)
Salary Remaining : $0
Brett Leason $130,000 (3)
Salary Remaining : $0
Jayden Struble $130,000 (3)
Salary Remaining : $0
Tanner Kero $130,000 (2)
Salary Remaining : $0
Mark Borowiecki $110,000 (2)
Salary Remaining : $0
Jet Greaves $110,000 (3)
Salary Remaining : $0
Antonio Stranges $97,000 (3)
Salary Remaining : $0
Rem Pitlick $97,000 (2)
Salary Remaining : $0
Tye Felhaber $92,500 (1)
Salary Remaining : $0
Oskar Back $91,000 (3)
Salary Remaining : $0
Mark Pysyk $90,000 (1)
Salary Remaining : $0
Jan Jenik $89,000 (1)
Salary Remaining : $0
Cutter Gauthier $87,000 (3)
Salary Remaining : $0
Patrick Giles $87,000 (3)
Salary Remaining : $0
Albin Eriksson $75,000 (2)
Salary Remaining : $0
Jerad Rosburg $75,000 (1)
Salary Remaining : $0
Jacob Ingham $75,000 (1)
Salary Remaining : $0
Total Farm Players22
Salary Commitment
Year 2024 : $2,413,500
Year 2025 : $1,992,000
Year 2026 : $1,435,000
Year 2027 : $275,000
Salary Average Commitment
Year 2024 : $2,381,834
Year 2025 : $1,956,667
Year 2026 : $1,418,000
Year 2027 : $275,000

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - $165 - 5,812 - 96.87%
Level 2: 5000 - $98 - 4,823 - 96.45%
Level 3: 2000 - $60 - 1,929 - 96.47%
Level 4: 4000 - $45 - 3,865 - 96.63%
Luxury : 1000 - $295 - 959 - 95.86%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,907 - 95.37%
Farm Level 2: 1000 - $17 - 962 - 96.24%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,388 - 96.60%
Average Income per Game$2,004,071
Year to Date Revenue$82,166,921
Farm
Home Games Left0
Average Attendance - %2,870 - 95.66%
Average Income per Game$56,417
Year to Date Revenue$2,313,108

Expense

Pro Players Total Salaries$80,622,459
Farm Players Total Salaries$2,285,300
Coaches Total Salaries$6,545,000
Luxury Taxe Total$0
Pro Year To Date Expenses$85,805,280
Farm Year To Date Expenses$3,186,820
Pro Salary Cap To Date$75,914,154
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$441,884
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,848
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$76,122,456
Estimate Under Maximum Salary Cap of $81,500,000$5,377,544
Estimate Over Minimum Salary Cap of $60,240,000 $15,882,456
Current Bank Account$1,640,340
Projected Bank Account$1,640,340

Pro Players Salaries

Nikita Kucherov (1 Way Contract) $8,750,000 (3)
-Salary Remaining : $0
Kyle Connor (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $0
Brock Nelson (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $0
Connor Brown (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $0
Josh Morrissey (1 Way Contract) $6,000,000 (5)
-Salary Remaining : $0
Erik Johnson (1 Way Contract) $5,750,000 (1)
-Salary Remaining : $0
Travis Sanheim (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $0
Andrei Vasilevskiy (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $0
Michael Bunting (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $0
David Pastrnak (1 Way Contract) $3,333,334 (1)
-Salary Remaining : $0
Chris Tierney (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $0
Philippe Myers (1 Way Contract) $2,990,000 (3)
-Salary Remaining : $0
Riley Damiani (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $0
Jack Campbell (1 Way Contract) $2,700,000 (1)
-Salary Remaining : $0
Connor Clifton (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $0
Danny Dekeyser (1 Way Contract) $1,500,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Brian Lashoff (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Taro Hirose (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $0
Vinni Lettieri (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Brendan Perlini $1,000,000 (3)
-Salary Remaining : $0
Oskar Sundqvist (1 Way Contract) $950,000 (1)
-Salary Remaining : $0
Robert Hagg (1 Way Contract) $950,000 (1)
-Salary Remaining : $0
Libor Hajek $874,125 (1)
-Salary Remaining : $0
Brendan Lemieux $825,000 (1)
-Salary Remaining : $0
DET CAPHIT (1 Way Contract) $0 (0)
Total Pro Players25
Salary Commitment
Year 2024 : $80,622,459
Year 2025 : $60,060,000
Year 2026 : $36,610,000
Year 2027 : $6,500,000
Salary Average Commitment
Year 2024 : $78,032,459
Year 2025 : $50,900,000
Year 2026 : $35,550,000
Year 2027 : $6,250,000
Salary Cap with 1 Way Contract
Year 2024 : $76,122,461
Year 2025 : $51,990,000
Year 2026 : $35,740,000
Year 2027 : $6,000,000

Farm Players Salaries

Alex Biega $149,900 (2)
Salary Remaining : $0
Alexander Chmelevski $149,900 (2)
Salary Remaining : $0
James Hamblin $145,000 (1)
Salary Remaining : $0
Nathan Staios $145,000 (1)
Salary Remaining : $0
Stefan Matteau $145,000 (2)
Salary Remaining : $0
Chase Pearson $120,000 (3)
Salary Remaining : $0
Antti Raanta $100,000 (2)
Salary Remaining : $0
Mathias Brome $95,000 (1)
Salary Remaining : $0
Joey Keane $91,000 (4)
Salary Remaining : $0
Thomas Gregoire $91,000 (4)
Salary Remaining : $0
Donovan Sebrango $91,000 (4)
Salary Remaining : $0
Seth Barton $89,000 (3)
Salary Remaining : $0
Brent Gates Jr. $87,000 (4)
Salary Remaining : $0
Jared McIsaac $87,000 (4)
Salary Remaining : $0
Milos Keleman $87,000 (2)
Salary Remaining : $0
Wyatt Newpower $85,000 (2)
Salary Remaining : $0
Nate Clurman $77,500 (2)
Salary Remaining : $0
Byron Froese $75,000 (1)
Salary Remaining : $0
Sean Bonar $75,000 (1)
Salary Remaining : $0
Johan Sodergran $75,000 (3)
Salary Remaining : $0
Jeremy Brodeur $75,000 (1)
Salary Remaining : $0
Kasper Bjorkqvist $75,000 (1)
Salary Remaining : $0
Matt Martin $75,000 (1)
Salary Remaining : $0
Total Farm Players23
Salary Commitment
Year 2024 : $2,285,300
Year 2025 : $1,525,300
Year 2026 : $731,000
Year 2027 : $447,000
Salary Average Commitment
Year 2024 : $2,285,300
Year 2025 : $1,525,300
Year 2026 : $731,000
Year 2027 : $447,000

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $165 - 5,764 - 96.07%
Level 2: 5000 - $98 - 4,837 - 96.74%
Level 3: 2000 - $60 - 1,941 - 97.03%
Level 4: 4000 - $45 - 3,855 - 96.38%
Luxury : 1000 - $313 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,924 - 96.18%
Farm Level 2: 1000 - $17 - 975 - 97.46%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,336 - 96.31%
Average Income per Game$2,009,198
Year to Date Revenue$82,377,136
Farm
Home Games Left0
Average Attendance - %2,898 - 96.61%
Average Income per Game$56,966
Year to Date Revenue$2,335,611

Expense

Pro Players Total Salaries$87,050,499
Farm Players Total Salaries$2,286,417
Coaches Total Salaries$3,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$91,637,561
Farm Year To Date Expenses$2,520,537
Pro Salary Cap To Date$80,845,236
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$464,362
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,007
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$81,050,496
Estimate Under Maximum Salary Cap of $81,500,000$449,504
Estimate Over Minimum Salary Cap of $60,240,000 $20,810,496
Current Bank Account$8,106,625
Projected Bank Account$8,106,625

Pro Players Salaries

Torey Krug (1 Way Contract) $9,800,000 (3)
-Salary Remaining : $0
Patrik Laine (1 Way Contract) $8,600,000 (4)
-Salary Remaining : $0
Alex Tuch (1 Way Contract) $7,700,000 (1)
-Salary Remaining : $0
Logan Couture (1 Way Contract) $7,480,000 (1)
-Salary Remaining : $0
Jordan Kyrou (1 Way Contract) $6,720,000 (3)
-Salary Remaining : $0
Bo Horvat (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $0
Thatcher Demko (1 Way Contract) $4,950,000 (2)
-Salary Remaining : $0
Yegor Sharangovich (1 Way Contract) $3,780,000 (2)
-1 Way Contract Salary Cap : $2,280,000
-Salary Remaining : $0
Matt Grzelcyk (1 Way Contract) $3,687,500 (1)
-Salary Remaining : $0
Ryan McLeod (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $0
Semyon Varlamov (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $0
Owen Tippett (1 Way Contract) $2,875,000 (3)
-Salary Remaining : $0
Nick Merkley (1 Way Contract) $2,530,000 (3)
-1 Way Contract Salary Cap : $1,030,000
-Salary Remaining : $0
Cam Atkinson (1 Way Contract) $2,500,000 (3)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $0
Tyler Benson (1 Way Contract) $2,300,000 (4)
-Salary Remaining : $0
Cam Fowler (1 Way Contract) $1,625,000 (1)
-Salary Remaining : $0
Sonny Milano (1 Way Contract) $1,600,000 (1)
-1 Way Contract Salary Cap : $100,000
-Salary Remaining : $0
Derek Forbort $1,499,999 (4)
-Salary Remaining : $0
Cavan Fitzgerald $1,499,000 (2)
-Salary Remaining : $0
Adam Gaudette $1,499,000 (4)
-Salary Remaining : $0
Ryan Merkley $1,100,000 (1)
-Salary Remaining : $0
Alexander Volkov $925,000 (1)
-Salary Remaining : $0
Miikka Salomaki $880,000 (3)
-Salary Remaining : $0
Jeff Carter $750,000 (2)
-Salary Remaining : $0
Lars Eller $750,000 (2)
-Salary Remaining : $0
EDM CAPHIT $0 (0)
Total Pro Players26
Salary Commitment
Year 2024 : $87,050,499
Year 2025 : $57,432,999
Year 2026 : $42,203,999
Year 2027 : $13,898,999
Salary Average Commitment
Year 2024 : $82,968,165
Year 2025 : $54,160,665
Year 2026 : $40,661,665
Year 2027 : $13,898,999
Salary Cap with 1 Way Contract
Year 2024 : $81,050,495
Year 2025 : $52,932,999
Year 2026 : $39,203,999
Year 2027 : $13,898,999

Farm Players Salaries

Ryan O'Rourke $149,900 (4)
Salary Remaining : $0
Marcus Hogberg $149,900 (3)
Salary Remaining : $0
Anton Stralman $149,900 (2)
Salary Remaining : $0
Michael Kesselring $121,800 (3)
Salary Remaining : $0
Ondrej Kase $120,000 (1)
Salary Remaining : $0
Seth Griffith $113,750 (1)
Salary Remaining : $0
Par Lindholm $110,000 (1)
Salary Remaining : $0
Andy Miele $100,000 (1)
Salary Remaining : $0
Joshua Ho-Sang $97,500 (1)
Salary Remaining : $0
Michael Dipietro $96,000 (1)
Salary Remaining : $0
Sampo Ranta $92,500 (1)
Salary Remaining : $0
Slater Koekkoek $92,500 (1)
Salary Remaining : $0
Dmitri Samorukov $91,000 (1)
Salary Remaining : $0
Dominik Masin $90,000 (3)
Salary Remaining : $0
Ryan Gropp $88,000 (3)
Salary Remaining : $0
Olivier Rodrigue $85,000 (3)
Salary Remaining : $0
Milan Lucic $80,000 (1)
Salary Remaining : $0
Brendan Smith $80,000 (1)
Salary Remaining : $0
Philip Kemp $78,667 (1)
Salary Remaining : $0
William Lagesson $75,000 (1)
Salary Remaining : $0
Markus Niemelainen $75,000 (2)
Salary Remaining : $0
Kirill Maksimov $75,000 (1)
Salary Remaining : $0
Brett Brochu $75,000 (1)
Salary Remaining : $0
Total Farm Players23
Salary Commitment
Year 2024 : $2,286,417
Year 2025 : $909,500
Year 2026 : $684,600
Year 2027 : $149,900
Salary Average Commitment
Year 2024 : $2,281,259
Year 2025 : $908,925
Year 2026 : $677,275
Year 2027 : $149,900

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBankAtlantic Center
Level 1: 6000 - $165 - 5,813 - 96.89%
Level 2: 5000 - $98 - 4,797 - 95.95%
Level 3: 2000 - $60 - 1,911 - 95.56%
Level 4: 4000 - $45 - 3,813 - 95.34%
Luxury : 1000 - $295 - 966 - 96.57%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,925 - 96.27%
Farm Level 2: 1000 - $17 - 964 - 96.35%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,301 - 96.12%
Average Income per Game$2,000,479
Year to Date Revenue$82,019,651
Farm
Home Games Left0
Average Attendance - %2,889 - 96.30%
Average Income per Game$56,814
Year to Date Revenue$2,329,388

Expense

Pro Players Total Salaries$85,612,994
Farm Players Total Salaries$2,609,540
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$85,809,570
Farm Year To Date Expenses$3,032,300
Pro Salary Cap To Date$78,555,747
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$444,169
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,664
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$81,112,996
Estimate Under Maximum Salary Cap of $81,500,000$387,004
Estimate Over Minimum Salary Cap of $60,240,000 $20,872,996
Current Bank Account$1,722,862
Projected Bank Account$1,722,862

Pro Players Salaries

FLO CAPHIT (1 Way Contract) $13,937,500 (1)
-Salary Remaining : $0
Tomas Hertl (1 Way Contract) $8,750,000 (2)
-Salary Remaining : $0
Chandler Stephenson (1 Way Contract) $7,900,000 (3)
-Salary Remaining : $0
Victor Hedman (1 Way Contract) $7,875,000 (1)
-Salary Remaining : $0
Nazem Kadri (1 Way Contract) $7,750,000 (4)
-Salary Remaining : $0
Ryan O'Reilly (1 Way Contract) $4,760,000 (1)
-Salary Remaining : $0
Philipp Grubauer (1 Way Contract) $3,400,000 (1)
-Salary Remaining : $0
Jaden Schwartz (1 Way Contract) $3,200,000 (3)
-Salary Remaining : $0
Darnell Nurse (1 Way Contract) $2,800,000 (1)
-Salary Remaining : $0
Joonas Donskoi (1 Way Contract) $2,625,000 (1)
-Salary Remaining : $0
Anze Kopitar (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $0
Cody Ceci (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $0
Andre Burakovsky (1 Way Contract) $2,450,000 (1)
-Salary Remaining : $0
Leon Draisaitl (1 Way Contract) $2,125,000 (1)
-Salary Remaining : $0
Mattias Ekholm (1 Way Contract) $1,875,000 (1)
-Salary Remaining : $0
Luke Johnson (1 Way Contract) $1,500,000 (3)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Erik Gudbranson (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Scott Laughton (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $0
Parker Milner (1 Way Contract) $1,500,000 (3)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Brady Skjei (1 Way Contract) $1,300,000 (2)
-Salary Remaining : $0
Brandon Saad (1 Way Contract) $1,125,000 (1)
-Salary Remaining : $0
Kaapo Kahkonen (1 Way Contract) $1,115,494 (1)
-Salary Remaining : $0
Dean Kukan (1 Way Contract) $875,000 (1)
-Salary Remaining : $0
Tyler Pitlick $750,000 (2)
-Salary Remaining : $0
Total Pro Players24
Salary Commitment
Year 2024 : $85,612,994
Year 2025 : $35,150,000
Year 2026 : $24,350,000
Year 2027 : $7,750,000
Salary Average Commitment
Year 2024 : $87,629,661
Year 2025 : $34,666,667
Year 2026 : $24,350,000
Year 2027 : $7,750,000
Salary Cap with 1 Way Contract
Year 2024 : $81,112,998
Year 2025 : $32,150,000
Year 2026 : $21,350,000
Year 2027 : $7,750,000

Farm Players Salaries

J.C. Beaudin $149,990 (2)
Salary Remaining : $0
Alexandre Alain $149,900 (1)
Salary Remaining : $0
Travis Boyd $149,900 (2)
Salary Remaining : $0
Artem Anisimov $145,000 (1)
Salary Remaining : $0
Paul Byron $145,000 (2)
Salary Remaining : $0
Dakota Mermis $125,000 (3)
Salary Remaining : $0
Fredrik Claesson $125,000 (1)
Salary Remaining : $0
Gilles Senn $100,000 (1)
Salary Remaining : $0
Christian Wolanin $100,000 (3)
Salary Remaining : $0
Joel Kellman $100,000 (2)
Salary Remaining : $0
Ethan Keppen $93,750 (1)
Salary Remaining : $0
Jordy Bellerive $91,000 (1)
Salary Remaining : $0
Kristian Reichel $85,000 (1)
Salary Remaining : $0
Christopher Gibson $75,000 (3)
Salary Remaining : $0
Justin Bailey $75,000 (1)
Salary Remaining : $0
Mark Friedman $75,000 (1)
Salary Remaining : $0
Justin Almeida $75,000 (1)
Salary Remaining : $0
Robert Bortuzzo $75,000 (1)
Salary Remaining : $0
Gaetan Haas $75,000 (2)
Salary Remaining : $0
Rodrigo Abols $75,000 (1)
Salary Remaining : $0
Tomas Jurco $75,000 (1)
Salary Remaining : $0
Trevor Carrick $75,000 (3)
Salary Remaining : $0
Chad Ruhwedel $75,000 (2)
Salary Remaining : $0
Carl Dahlstrom $75,000 (2)
Salary Remaining : $0
Zach Senyshyn $75,000 (1)
Salary Remaining : $0
Joe Carroll $75,000 (1)
Salary Remaining : $0
Alexander True $75,000 (1)
Salary Remaining : $0
Total Farm Players27
Salary Commitment
Year 2024 : $2,609,540
Year 2025 : $1,144,890
Year 2026 : $375,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,604,852
Year 2025 : $1,144,890
Year 2026 : $375,000
Year 2027 : $0

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $165 - 5,819 - 96.98%
Level 2: 5000 - $98 - 4,800 - 96.00%
Level 3: 2000 - $60 - 1,938 - 96.89%
Level 4: 4000 - $45 - 3,826 - 95.66%
Luxury : 1000 - $313 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,922 - 96.10%
Farm Level 2: 1000 - $17 - 967 - 96.72%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,323 - 96.24%
Average Income per Game$2,013,198
Year to Date Revenue$82,541,137
Farm
Home Games Left0
Average Attendance - %2,889 - 96.30%
Average Income per Game$56,802
Year to Date Revenue$2,328,893

Expense

Pro Players Total Salaries$82,667,488
Farm Players Total Salaries$2,671,800
Coaches Total Salaries$2,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$83,479,293
Farm Year To Date Expenses$2,989,078
Pro Salary Cap To Date$73,824,278
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$434,192
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,984
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$75,167,488
Estimate Under Maximum Salary Cap of $81,500,000$6,332,512
Estimate Over Minimum Salary Cap of $60,240,000 $14,927,488
Current Bank Account$12,837,745
Projected Bank Account$12,837,745

Pro Players Salaries

Erik Karlsson (1 Way Contract) $9,680,000 (2)
-Salary Remaining : $0
Carter Verhaeghe (1 Way Contract) $6,300,000 (3)
-Salary Remaining : $0
Connor Hellebuyck (1 Way Contract) $6,166,666 (1)
-Salary Remaining : $0
Evgeny Kuznetsov (1 Way Contract) $6,120,000 (2)
-Salary Remaining : $0
Jake Guentzel (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $0
Cody Glass (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $0
Sean Couturier (1 Way Contract) $4,333,333 (1)
-Salary Remaining : $0
Claude Giroux (1 Way Contract) $4,290,000 (1)
-Salary Remaining : $0
Tobias Bjornfot (1 Way Contract) $3,740,000 (1)
-Salary Remaining : $0
MacKenzie Weegar (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $0
Jamie Oleksiak (1 Way Contract) $2,750,000 (4)
-Salary Remaining : $0
Alexandar Georgiev (1 Way Contract) $2,750,000 (3)
-Salary Remaining : $0
Mikael Granlund (1 Way Contract) $2,000,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Teddy Blueger (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $0
Alex Iafallo (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $0
Nico Sturm (1 Way Contract) $1,750,000 (4)
-Salary Remaining : $0
Matt Villalta (1 Way Contract) $1,750,000 (4)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $0
Maxime Lajoie (1 Way Contract) $1,700,000 (4)
-1 Way Contract Salary Cap : $200,000
-Salary Remaining : $0
Sebastien Aho (1 Way Contract) $1,562,500 (1)
-1 Way Contract Salary Cap : $62,500
-Salary Remaining : $0
Jacob MacDonald (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $0
Zayde Wisdom (1 Way Contract) $1,500,000 (4)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Brock Faber $1,499,999 (3)
-Salary Remaining : $0
Anton Lundell $1,499,990 (1)
-Salary Remaining : $0
Christian Djoos $1,000,000 (1)
-Salary Remaining : $0
Julien Gauthier $775,000 (1)
-Salary Remaining : $0
Ryan Poehling $750,000 (1)
-Salary Remaining : $0
LA CAPHIT (1 Way Contract) $500,000 (2)
-Salary Remaining : $0
Total Pro Players27
Salary Commitment
Year 2024 : $82,667,488
Year 2025 : $40,299,999
Year 2026 : $23,999,999
Year 2027 : $13,450,000
Salary Average Commitment
Year 2024 : $83,399,155
Year 2025 : $41,819,999
Year 2026 : $23,699,999
Year 2027 : $13,450,000
Salary Cap with 1 Way Contract
Year 2024 : $75,167,485
Year 2025 : $35,799,999
Year 2026 : $19,499,999
Year 2027 : $8,950,000

Farm Players Salaries

Jujhar Khaira $149,900 (4)
Salary Remaining : $0
Trent Miner $149,500 (2)
Salary Remaining : $0
Martin Jones $149,500 (4)
Salary Remaining : $0
Jacob De La Rose $145,000 (1)
Salary Remaining : $0
Michael Krutil $145,000 (1)
Salary Remaining : $0
Tyler Tucker $145,000 (1)
Salary Remaining : $0
Jordan Spence $140,000 (3)
Salary Remaining : $0
Alex Laferriere $130,000 (3)
Salary Remaining : $0
Clark Bishop $110,000 (2)
Salary Remaining : $0
Akil Thomas $110,000 (2)
Salary Remaining : $0
Samuel Fagemo $100,000 (3)
Salary Remaining : $0
Jake McGrew $97,900 (1)
Salary Remaining : $0
Tim Berni $97,000 (2)
Salary Remaining : $0
Dominic Toninato $92,000 (1)
Salary Remaining : $0
Anthony Richard $90,000 (2)
Salary Remaining : $0
Filip Kral $90,000 (1)
Salary Remaining : $0
Joel Nystrom $88,000 (2)
Salary Remaining : $0
Gage Goncalves $87,000 (3)
Salary Remaining : $0
Marian Studenic $87,000 (1)
Salary Remaining : $0
Devan Dubnyk $85,000 (3)
Salary Remaining : $0
Kevin Bahl $84,000 (1)
Salary Remaining : $0
Navrin Mutter $75,000 (1)
Salary Remaining : $0
Jacob Moverare $75,000 (2)
Salary Remaining : $0
Nolan Stevens $75,000 (1)
Salary Remaining : $0
Daniil Sobolev $75,000 (2)
Salary Remaining : $0
Total Farm Players25
Salary Commitment
Year 2024 : $2,671,800
Year 2025 : $1,635,900
Year 2026 : $841,400
Year 2027 : $299,400
Salary Average Commitment
Year 2024 : $2,671,800
Year 2025 : $1,635,900
Year 2026 : $841,400
Year 2027 : $299,400

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $165 - 5,771 - 96.19%
Level 2: 5000 - $98 - 4,836 - 96.72%
Level 3: 2000 - $60 - 1,931 - 96.55%
Level 4: 4000 - $45 - 3,843 - 96.09%
Luxury : 1000 - $295 - 959 - 95.93%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,920 - 96.00%
Farm Level 2: 1000 - $17 - 963 - 96.31%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,341 - 96.34%
Average Income per Game$1,998,008
Year to Date Revenue$81,918,334
Farm
Home Games Left0
Average Attendance - %2,883 - 96.10%
Average Income per Game$56,691
Year to Date Revenue$2,324,332

Expense

Pro Players Total Salaries$64,536,657
Farm Players Total Salaries$2,331,083
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$62,101,058
Farm Year To Date Expenses$2,474,862
Pro Salary Cap To Date$60,847,252
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$336,085
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,236
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$61,536,656
Estimate Under Maximum Salary Cap of $81,500,000$19,963,344
Estimate Over Minimum Salary Cap of $60,240,000 $1,296,656
Current Bank Account$40,158,097
Projected Bank Account$40,158,097

Pro Players Salaries

MIN CAPHIT (1 Way Contract) $9,200,000 (1)
-Salary Remaining : $0
Gustav Nyquist (1 Way Contract) $6,350,000 (2)
-Salary Remaining : $0
Nathan MacKinnon (1 Way Contract) $6,300,000 (3)
-Salary Remaining : $0
Jamie Benn (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $0
Linus Ullmark (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $0
Kris Letang (1 Way Contract) $3,600,000 (3)
-Salary Remaining : $0
Ben Chiarot (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $0
Nick Bonino (1 Way Contract) $2,700,000 (1)
-Salary Remaining : $0
Josh Manson (1 Way Contract) $2,300,000 (5)
-Salary Remaining : $0
Tyson Jost (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
Caleb Jones (1 Way Contract) $1,900,000 (2)
-Salary Remaining : $0
Evgenii Dadonov (1 Way Contract) $1,900,000 (2)
-Salary Remaining : $0
Mitchell Chaffee (1 Way Contract) $1,900,000 (3)
-Salary Remaining : $0
Alexander Kerfoot (1 Way Contract) $1,750,000 (1)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $0
Rudolfs Balcers (1 Way Contract) $1,550,000 (1)
-Salary Remaining : $0
Radko Gudas (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Garnet Hathaway (1 Way Contract) $1,500,000 (5)
-Salary Remaining : $0
Moritz Seider $1,499,990 (1)
-Salary Remaining : $0
Frederik Andersen $1,000,000 (2)
-Salary Remaining : $0
Nils Hoglander $891,667 (3)
-Salary Remaining : $0
Caedan Bankier $870,000 (3)
-Salary Remaining : $0
Zack MacEwen $825,000 (1)
-Salary Remaining : $0
Arshdeep Bains $750,000 (2)
-Salary Remaining : $0
Jakub Galvas $750,000 (1)
-Salary Remaining : $0
Total Pro Players24
Salary Commitment
Year 2024 : $64,536,657
Year 2025 : $48,165,000
Year 2026 : $30,265,000
Year 2027 : $7,920,000
Salary Average Commitment
Year 2024 : $65,836,657
Year 2025 : $41,211,667
Year 2026 : $23,161,667
Year 2027 : $9,600,000
Salary Cap with 1 Way Contract
Year 2024 : $61,536,657
Year 2025 : $39,261,667
Year 2026 : $21,361,667
Year 2027 : $7,800,000

Farm Players Salaries

Zac Dalpe $149,900 (2)
Salary Remaining : $0
Eric Comrie $112,000 (1)
Salary Remaining : $0
Damien Giroux $100,100 (3)
Salary Remaining : $0
Collin Delia $100,000 (1)
Salary Remaining : $0
Matt Nieto $100,000 (3)
Salary Remaining : $0
Angus Crookshank $95,000 (2)
Salary Remaining : $0
Nikita Nesterenko $91,000 (3)
Salary Remaining : $0
Brendan Brisson $91,000 (3)
Salary Remaining : $0
Marat Khusnutdinov $91,000 (3)
Salary Remaining : $0
Daemon Hunt $89,000 (3)
Salary Remaining : $0
Dustin Wolf $88,000 (2)
Salary Remaining : $0
Filip Johansson $87,000 (3)
Salary Remaining : $0
Adam Wilsby $87,000 (3)
Salary Remaining : $0
Jake Livingstone $87,000 (3)
Salary Remaining : $0
Brandon Halverson $85,000 (2)
Salary Remaining : $0
Mason Shaw $85,000 (1)
Salary Remaining : $0
Arber Xhekaj $84,000 (3)
Salary Remaining : $0
Fredrik Karlstrom $84,000 (4)
Salary Remaining : $0
Hunter Jones $82,583 (1)
Salary Remaining : $0
Luke Evangelista $82,500 (2)
Salary Remaining : $0
Greg McKegg $80,000 (1)
Salary Remaining : $0
Gabriel Dumont $80,000 (1)
Salary Remaining : $0
Kyle Masters $75,000 (3)
Salary Remaining : $0
Ilya Usov $75,000 (2)
Salary Remaining : $0
Jack Peart $75,000 (3)
Salary Remaining : $0
Alexander Khovanov $75,000 (1)
Salary Remaining : $0
Total Farm Players26
Salary Commitment
Year 2024 : $2,331,083
Year 2025 : $2,063,700
Year 2026 : $1,447,600
Year 2027 : $132,000
Salary Average Commitment
Year 2024 : $2,334,091
Year 2025 : $1,713,758
Year 2026 : $1,141,080
Year 2027 : $84,000

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $165 - 5,796 - 96.60%
Level 2: 5000 - $98 - 4,825 - 96.50%
Level 3: 2000 - $60 - 1,910 - 95.48%
Level 4: 4000 - $45 - 3,856 - 96.39%
Luxury : 1000 - $295 - 960 - 95.98%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,916 - 95.80%
Farm Level 2: 1000 - $17 - 969 - 96.93%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,346 - 96.37%
Average Income per Game$2,000,380
Year to Date Revenue$82,015,579
Farm
Home Games Left0
Average Attendance - %2,885 - 96.18%
Average Income per Game$56,715
Year to Date Revenue$2,325,328

Expense

Pro Players Total Salaries$78,475,897
Farm Players Total Salaries$2,381,950
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$76,280,358
Farm Year To Date Expenses$2,824,206
Pro Salary Cap To Date$74,645,385
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$407,569
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,497
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$78,475,897
Estimate Under Maximum Salary Cap of $81,500,000$3,024,103
Estimate Over Minimum Salary Cap of $60,240,000 $18,235,897
Current Bank Account$18,451,761
Projected Bank Account$18,451,761

Pro Players Salaries

Mark Stone (1 Way Contract) $9,750,000 (2)
-Salary Remaining : $0
Matthew Tkachuk (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $0
Roman Josi (1 Way Contract) $6,380,000 (2)
-Salary Remaining : $0
John Carlson (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $0
Neal Pionk (1 Way Contract) $5,760,000 (2)
-Salary Remaining : $0
Jean-Gabriel Pageau (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $0
Andrew Mangiapane (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $0
Noah Hanifin (1 Way Contract) $4,950,000 (1)
-Salary Remaining : $0
Brian Dumoulin (1 Way Contract) $4,100,000 (1)
-Salary Remaining : $0
Vince Dunn (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $0
Gabriel Landeskog (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $0
Zach Whitecloud (1 Way Contract) $2,195,250 (1)
-Salary Remaining : $0
Alex Killorn (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
Sam Bennett (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $0
Jake Evans (1 Way Contract) $1,820,000 (4)
-Salary Remaining : $0
Lucas Raymond $1,499,990 (1)
-Salary Remaining : $0
Nico Dawes $1,499,990 (1)
-Salary Remaining : $0
Jesse Ylonen $1,274,000 (3)
-Salary Remaining : $0
Cole Caufield $920,000 (2)
-Salary Remaining : $0
Eeli Tolvanen $863,334 (1)
-Salary Remaining : $0
Nick Suzuki $863,333 (1)
-Salary Remaining : $0
Kevin Lankinen $800,000 (1)
-Salary Remaining : $0
Anthony Peluso $800,000 (1)
-Salary Remaining : $0
MTL CAPHIT (1 Way Contract) $500,000 (1)
-Salary Remaining : $0
Total Pro Players24
Salary Commitment
Year 2024 : $78,475,897
Year 2025 : $34,904,000
Year 2026 : $10,094,000
Year 2027 : $8,820,000
Salary Average Commitment
Year 2024 : $81,666,347
Year 2025 : $34,594,450
Year 2026 : $10,015,200
Year 2027 : $8,796,000
Salary Cap with 1 Way Contract
Year 2024 : $78,475,897
Year 2025 : $34,904,000
Year 2026 : $10,094,000
Year 2027 : $8,820,000

Farm Players Salaries

Dmitry Zavgorodniy $149,500 (1)
Salary Remaining : $0
Brett Kulak $140,000 (4)
Salary Remaining : $0
Cole Schwindt $114,400 (2)
Salary Remaining : $0
Jakub Dobes $100,000 (3)
Salary Remaining : $0
Jan Mysak $96,800 (2)
Salary Remaining : $0
Cameron Hillis $93,750 (3)
Salary Remaining : $0
Joshua Roy $91,000 (3)
Salary Remaining : $0
Logan Mailloux $91,000 (3)
Salary Remaining : $0
John Ludvig $91,000 (2)
Salary Remaining : $0
Logan Brown $90,000 (1)
Salary Remaining : $0
Hugo Alnefelt $90,000 (1)
Salary Remaining : $0
Luke Hughes $89,000 (2)
Salary Remaining : $0
Martin Pospisil $89,000 (2)
Salary Remaining : $0
Kaedan Korczak $88,000 (2)
Salary Remaining : $0
William Dufour $88,000 (2)
Salary Remaining : $0
William Trudeau $87,000 (3)
Salary Remaining : $0
Xavier Simoneau $87,000 (3)
Salary Remaining : $0
Sean Farrell $85,000 (1)
Salary Remaining : $0
Brett Stapley $84,000 (1)
Salary Remaining : $0
Yan Kuznetsov $82,500 (3)
Salary Remaining : $0
Sergei Bobrovsky $80,000 (1)
Salary Remaining : $0
Filip Mesar $75,000 (3)
Salary Remaining : $0
Adam Raska $75,000 (1)
Salary Remaining : $0
Mattias Norlinder $75,000 (2)
Salary Remaining : $0
Arvid Henrikson $75,000 (3)
Salary Remaining : $0
Mitchell Hoelscher $75,000 (1)
Salary Remaining : $0
Total Farm Players26
Salary Commitment
Year 2024 : $2,381,950
Year 2025 : $1,653,450
Year 2026 : $922,250
Year 2027 : $140,000
Salary Average Commitment
Year 2024 : $2,350,900
Year 2025 : $1,637,400
Year 2026 : $936,000
Year 2027 : $149,000

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $165 - 5,763 - 96.05%
Level 2: 5000 - $98 - 4,818 - 96.36%
Level 3: 2000 - $60 - 1,923 - 96.16%
Level 4: 4000 - $45 - 3,871 - 96.77%
Luxury : 1000 - $313 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,933 - 96.66%
Farm Level 2: 1000 - $17 - 963 - 96.28%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,315 - 96.20%
Average Income per Game$2,006,888
Year to Date Revenue$82,282,406
Farm
Home Games Left0
Average Attendance - %2,896 - 96.54%
Average Income per Game$56,966
Year to Date Revenue$2,335,619

Expense

Pro Players Total Salaries$78,098,924
Farm Players Total Salaries$2,632,850
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$83,446,651
Farm Year To Date Expenses$4,431,219
Pro Salary Cap To Date$79,946,652
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$410,764
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$23,758
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$76,598,924
Estimate Under Maximum Salary Cap of $81,500,000$4,901,076
Estimate Over Minimum Salary Cap of $60,240,000 $16,358,924
Current Bank Account$8,588,736
Projected Bank Account$8,588,736

Pro Players Salaries

NSH CAPHIT $10,675,000 (1)
-Salary Remaining : $0
Andrew Copp (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $0
Jonathan Toews (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $0
Hampus Lindholm (1 Way Contract) $5,740,000 (1)
-Salary Remaining : $0
Frank Vatrano (1 Way Contract) $5,500,000 (4)
-Salary Remaining : $0
Tristan Jarry (1 Way Contract) $5,460,000 (1)
-Salary Remaining : $0
Victor Mete (1 Way Contract) $5,100,000 (4)
-Salary Remaining : $0
Bryan Rust (1 Way Contract) $4,970,000 (2)
-Salary Remaining : $0
Rasmus Andersson (1 Way Contract) $4,100,000 (3)
-Salary Remaining : $0
Dylan Coghlan (1 Way Contract) $3,400,000 (2)
-Salary Remaining : $0
Alex Formenton (1 Way Contract) $3,380,000 (1)
-1 Way Contract Salary Cap : $1,880,000
-Salary Remaining : $0
Joonas Korpisalo (1 Way Contract) $2,800,000 (1)
-Salary Remaining : $0
Robert Thomas (1 Way Contract) $2,800,000 (1)
-Salary Remaining : $0
Noah Dobson (1 Way Contract) $2,300,000 (1)
-Salary Remaining : $0
Owen Power $1,499,999 (2)
-Salary Remaining : $0
Jack Quinn $1,499,900 (2)
-Salary Remaining : $0
Morgan Frost $1,499,900 (2)
-Salary Remaining : $0
Alex Barre-Boulet $1,400,000 (3)
-Salary Remaining : $0
Emil Bemstrom $925,000 (1)
-Salary Remaining : $0
Tim Stutzle $925,000 (1)
-Salary Remaining : $0
Lias Andersson $874,125 (1)
-Salary Remaining : $0
Kailer Yamamoto $750,000 (1)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 2024 : $78,098,924
Year 2025 : $41,469,799
Year 2026 : $28,600,000
Year 2027 : $17,100,000
Salary Average Commitment
Year 2024 : $75,040,800
Year 2025 : $41,469,799
Year 2026 : $28,600,000
Year 2027 : $17,100,000
Salary Cap with 1 Way Contract
Year 2024 : $76,598,924
Year 2025 : $41,469,799
Year 2026 : $28,600,000
Year 2027 : $17,100,000

Farm Players Salaries

Tj Brodie $149,900 (4)
Salary Remaining : $0
Jordan Gross $149,900 (1)
Salary Remaining : $0
Nathan Walker $149,900 (1)
Salary Remaining : $0
Dustin Tokarski $149,900 (1)
Salary Remaining : $0
Josef Korenar $110,000 (2)
Salary Remaining : $0
Yegor Afanasyev $110,000 (3)
Salary Remaining : $0
Michael Raffl $110,000 (1)
Salary Remaining : $0
Brogan Rafferty $99,000 (1)
Salary Remaining : $0
Aleksi Heponiemi $97,000 (3)
Salary Remaining : $0
Filip Chlapik $93,750 (1)
Salary Remaining : $0
Frederic Allard $89,000 (1)
Salary Remaining : $0
Matej Blumel $89,000 (2)
Salary Remaining : $0
Ryker Evans $88,000 (2)
Salary Remaining : $0
Victor Hadfield $82,500 (1)
Salary Remaining : $0
Pat Maroon $80,000 (3)
Salary Remaining : $0
Michael Kapla $80,000 (1)
Salary Remaining : $0
John Hayden $80,000 (2)
Salary Remaining : $0
Jacob Leguerrier $75,000 (3)
Salary Remaining : $0
Anthony Louis $75,000 (1)
Salary Remaining : $0
Connor Ingram $75,000 (1)
Salary Remaining : $0
Carsen Twarynski $75,000 (3)
Salary Remaining : $0
Kyle Turris $75,000 (2)
Salary Remaining : $0
Jansen Harkins $75,000 (2)
Salary Remaining : $0
Daniil Miromanov $75,000 (1)
Salary Remaining : $0
Marcus Kallionkieli $75,000 (1)
Salary Remaining : $0
Giovanni Vallati $75,000 (1)
Salary Remaining : $0
Ryan Collins $75,000 (1)
Salary Remaining : $0
Parker Kelly $75,000 (1)
Salary Remaining : $0
Total Farm Players28
Salary Commitment
Year 2024 : $2,632,850
Year 2025 : $1,103,900
Year 2026 : $586,900
Year 2027 : $149,900
Salary Average Commitment
Year 2024 : $2,683,750
Year 2025 : $1,103,900
Year 2026 : $586,900
Year 2027 : $149,900

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $165 - 5,768 - 96.13%
Level 2: 5000 - $98 - 4,833 - 96.65%
Level 3: 2000 - $60 - 1,923 - 96.14%
Level 4: 4000 - $45 - 3,868 - 96.69%
Luxury : 1000 - $295 - 962 - 96.16%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,930 - 96.48%
Farm Level 2: 1000 - $17 - 964 - 96.39%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,352 - 96.40%
Average Income per Game$1,998,373
Year to Date Revenue$81,933,287
Farm
Home Games Left0
Average Attendance - %2,894 - 96.45%
Average Income per Game$56,909
Year to Date Revenue$2,333,259

Expense

Pro Players Total Salaries$73,249,000
Farm Players Total Salaries$2,439,650
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$85,340,005
Farm Year To Date Expenses$2,752,338
Pro Salary Cap To Date$78,782,326
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$387,174
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,793
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$70,249,000
Estimate Under Maximum Salary Cap of $81,500,000$11,251,000
Estimate Over Minimum Salary Cap of $60,240,000 $10,009,000
Current Bank Account$9,685,556
Projected Bank Account$9,685,556

Pro Players Salaries

NJ CAPHIT $22,139,000 (2)
-Salary Remaining : $0
John Klingberg (1 Way Contract) $6,500,000 (3)
-Salary Remaining : $0
Jonathan Marchessault (1 Way Contract) $4,250,000 (2)
-Salary Remaining : $0
Tyler Myers (1 Way Contract) $3,920,000 (3)
-Salary Remaining : $0
Marcus Foligno (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $0
Jordan Greenway (1 Way Contract) $3,360,000 (2)
-Salary Remaining : $0
Jacob Markstrom (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
Patrik Nemeth (1 Way Contract) $2,700,000 (1)
-Salary Remaining : $0
Noel Acciari (1 Way Contract) $2,640,000 (2)
-Salary Remaining : $0
Barclay Goodrow (1 Way Contract) $2,300,000 (2)
-Salary Remaining : $0
Dmitry Kulikov (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $0
David Kampf (1 Way Contract) $2,000,000 (2)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Brent Burns (1 Way Contract) $1,750,000 (3)
-Salary Remaining : $0
Ilya Mikheyev (1 Way Contract) $1,700,000 (2)
-Salary Remaining : $0
Warren Foegele (1 Way Contract) $1,600,000 (4)
-Salary Remaining : $0
Troy Terry (1 Way Contract) $1,500,000 (4)
-Salary Remaining : $0
Jarred Tinordi (1 Way Contract) $1,500,000 (3)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Vinnie Hinostroza $1,000,000 (3)
-Salary Remaining : $0
Reilly Walsh $970,000 (3)
-Salary Remaining : $0
Nathan Smith $920,000 (1)
-Salary Remaining : $0
Jaroslav Halak $900,000 (2)
-Salary Remaining : $0
Tim Schaller $800,000 (1)
-Salary Remaining : $0
Christian Jaros $800,000 (1)
-Salary Remaining : $0
Mitchell Stephens $750,000 (1)
-Salary Remaining : $0
Aarne Talvitie $750,000 (1)
-Salary Remaining : $0
Total Pro Players25
Salary Commitment
Year 2024 : $73,249,000
Year 2025 : $46,054,000
Year 2026 : $24,240,000
Year 2027 : $6,600,000
Salary Average Commitment
Year 2024 : $73,928,334
Year 2025 : $64,258,334
Year 2026 : $24,656,000
Year 2027 : $6,600,000
Salary Cap with 1 Way Contract
Year 2024 : $70,249,000
Year 2025 : $60,529,000
Year 2026 : $22,740,000
Year 2027 : $6,600,000

Farm Players Salaries

Kenny Agostino $149,900 (2)
Salary Remaining : $0
Kyle Wood $145,000 (1)
Salary Remaining : $0
Nikita Okhotyuk $127,000 (2)
Salary Remaining : $0
Grigori Denisenko $113,000 (2)
Salary Remaining : $0
Curtis Hall $111,250 (3)
Salary Remaining : $0
Bode Wilde $110,000 (2)
Salary Remaining : $0
Jeremy Groleau $105,000 (1)
Salary Remaining : $0
Riley Nash $100,000 (2)
Salary Remaining : $0
Danil Yurtaykin $97,500 (2)
Salary Remaining : $0
Reid Duke $95,000 (1)
Salary Remaining : $0
Michael Houser $95,000 (1)
Salary Remaining : $0
Igor Shvyrev $93,750 (2)
Salary Remaining : $0
Graeme Clarke $92,000 (1)
Salary Remaining : $0
Tyce Thompson $91,250 (1)
Salary Remaining : $0
Trenton Bourque $88,000 (2)
Salary Remaining : $0
Ruslan Iskhakov $87,000 (2)
Salary Remaining : $0
Dmitri Rashevsky $87,000 (3)
Salary Remaining : $0
Colton Point $87,000 (3)
Salary Remaining : $0
Michael Vukojevic $87,000 (2)
Salary Remaining : $0
Sam Montembeault $85,000 (3)
Salary Remaining : $0
Kole Lind $84,000 (1)
Salary Remaining : $0
Nate Schnarr $84,000 (1)
Salary Remaining : $0
Robbie Russo $75,000 (1)
Salary Remaining : $0
Charles-Edouard D'Astous $75,000 (3)
Salary Remaining : $0
Shakir Mukhamadullin $75,000 (2)
Salary Remaining : $0
Total Farm Players25
Salary Commitment
Year 2024 : $2,439,650
Year 2025 : $1,589,200
Year 2026 : $445,250
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,382,734
Year 2025 : $1,526,484
Year 2026 : $441,500
Year 2027 : $0

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 6000 - $165 - 5,822 - 97.03%
Level 2: 5000 - $98 - 4,833 - 96.65%
Level 3: 2000 - $60 - 1,925 - 96.26%
Level 4: 4000 - $45 - 3,822 - 95.56%
Luxury : 1000 - $295 - 959 - 95.90%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,938 - 96.89%
Farm Level 2: 1000 - $17 - 964 - 96.42%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,361 - 96.45%
Average Income per Game$2,004,585
Year to Date Revenue$82,187,966
Farm
Home Games Left0
Average Attendance - %2,902 - 96.73%
Average Income per Game$57,084
Year to Date Revenue$2,340,435

Expense

Pro Players Total Salaries$83,941,142
Farm Players Total Salaries$2,200,700
Coaches Total Salaries$5,400,000
Luxury Taxe Total$0
Pro Year To Date Expenses$88,077,967
Farm Year To Date Expenses$2,674,378
Pro Salary Cap To Date$80,100,997
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$456,108
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,337
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$80,941,144
Estimate Under Maximum Salary Cap of $81,500,000$558,856
Estimate Over Minimum Salary Cap of $60,240,000 $20,701,144
Current Bank Account$7,261,051
Projected Bank Account$7,261,051

Pro Players Salaries

P.K. Subban (1 Way Contract) $9,000,000 (1)
-1 Way Contract Salary Cap : $7,500,000
-Salary Remaining : $0
Filip Forsberg (1 Way Contract) $8,500,000 (3)
-Salary Remaining : $0
Kevin Fiala (1 Way Contract) $8,249,999 (3)
-Salary Remaining : $0
Jacob Trouba (1 Way Contract) $6,800,000 (1)
-Salary Remaining : $0
J.T. Miller (1 Way Contract) $5,250,000 (1)
-Salary Remaining : $0
Ilya Sorokin (1 Way Contract) $5,060,000 (3)
-Salary Remaining : $0
Adam Larsson (1 Way Contract) $4,800,000 (2)
-Salary Remaining : $0
Craig Smith (1 Way Contract) $4,200,000 (2)
-Salary Remaining : $0
Brayden McNabb (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $0
Evander Kane (1 Way Contract) $3,990,000 (1)
-Salary Remaining : $0
Petr Mrazek (1 Way Contract) $3,750,000 (2)
-Salary Remaining : $0
Scott Mayfield (1 Way Contract) $3,640,000 (3)
-Salary Remaining : $0
Colton Sissons (1 Way Contract) $2,857,143 (1)
-Salary Remaining : $0
Andreas Athanasiou (1 Way Contract) $2,530,000 (2)
-Salary Remaining : $0
Max Willman (1 Way Contract) $1,500,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Mats Zuccarello (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $0
Leo Komarov $1,499,000 (1)
-Salary Remaining : $0
Richard Panik $1,375,000 (1)
-Salary Remaining : $0
Jonah Gadjovich $1,340,000 (2)
-Salary Remaining : $0
Brad Hunt $950,000 (1)
-Salary Remaining : $0
Gustav Lindstrom $850,000 (1)
-Salary Remaining : $0
Ben Harpur $800,000 (1)
-Salary Remaining : $0
Michael Dal Colle $750,000 (1)
-Salary Remaining : $0
Reid Boucher (1 Way Contract) $750,000 (1)
-Salary Remaining : $0
NYI CAPHIT (1 Way Contract) $0 (0)
Total Pro Players25
Salary Commitment
Year 2024 : $83,941,142
Year 2025 : $49,069,999
Year 2026 : $30,949,999
Year 2027 : $0
Salary Average Commitment
Year 2024 : $85,021,475
Year 2025 : $47,236,999
Year 2026 : $29,746,999
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $80,941,144
Year 2025 : $47,570,000
Year 2026 : $30,949,999
Year 2027 : $0

Farm Players Salaries

Chris Terry $149,900 (1)
Salary Remaining : $0
Dereck Baribeau $149,900 (3)
Salary Remaining : $0
Cal Clutterbuck $149,900 (2)
Salary Remaining : $0
Julian Melchiori $145,000 (1)
Salary Remaining : $0
Jack Kopacka $145,000 (1)
Salary Remaining : $0
Donald Busdeker $145,000 (1)
Salary Remaining : $0
Givani Smith $130,000 (4)
Salary Remaining : $0
Ross Johnston $99,000 (1)
Salary Remaining : $0
Devante Stephens $97,000 (3)
Salary Remaining : $0
Joe Hicketts $91,000 (2)
Salary Remaining : $0
Cam Lee $91,000 (2)
Salary Remaining : $0
Keaton Middleton $89,000 (2)
Salary Remaining : $0
Otto Koivula $88,000 (1)
Salary Remaining : $0
Stelio Mattheos $87,000 (1)
Salary Remaining : $0
Jakub Skarek $85,000 (2)
Salary Remaining : $0
Arnaud Durandeau $84,000 (2)
Salary Remaining : $0
Curtis Douglas $75,000 (1)
Salary Remaining : $0
Robin Salo $75,000 (1)
Salary Remaining : $0
Reece Newkirk $75,000 (1)
Salary Remaining : $0
Branden Troock $75,000 (1)
Salary Remaining : $0
Michael McNiven $75,000 (1)
Salary Remaining : $0
Total Farm Players21
Salary Commitment
Year 2024 : $2,200,700
Year 2025 : $966,800
Year 2026 : $376,900
Year 2027 : $130,000
Salary Average Commitment
Year 2024 : $2,201,700
Year 2025 : $966,800
Year 2026 : $376,900
Year 2027 : $130,000

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $165 - 5,772 - 96.21%
Level 2: 5000 - $98 - 4,817 - 96.34%
Level 3: 2000 - $60 - 1,937 - 96.84%
Level 4: 4000 - $45 - 3,863 - 96.58%
Luxury : 1000 - $295 - 961 - 96.08%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,928 - 96.38%
Farm Level 2: 1000 - $17 - 960 - 96.02%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,350 - 96.39%
Average Income per Game$1,998,019
Year to Date Revenue$81,918,787
Farm
Home Games Left0
Average Attendance - %2,888 - 96.26%
Average Income per Game$56,805
Year to Date Revenue$2,329,008

Expense

Pro Players Total Salaries$84,170,392
Farm Players Total Salaries$2,785,900
Coaches Total Salaries$4,400,000
Luxury Taxe Total$0
Pro Year To Date Expenses$77,764,324
Farm Year To Date Expenses$6,124,365
Pro Salary Cap To Date$69,649,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$436,771
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$31,723
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$76,670,393
Estimate Under Maximum Salary Cap of $81,500,000$4,829,607
Estimate Over Minimum Salary Cap of $60,240,000 $16,430,393
Current Bank Account$26,690,871
Projected Bank Account$26,690,871

Pro Players Salaries

Yanni Gourde (1 Way Contract) $7,540,000 (1)
-Salary Remaining : $0
Brayden Point (1 Way Contract) $6,750,000 (1)
-Salary Remaining : $0
Michael McLeod (1 Way Contract) $5,999,999 (3)
-Salary Remaining : $0
Adam Fox (1 Way Contract) $5,800,000 (4)
-Salary Remaining : $0
Oliver Wahlstrom (1 Way Contract) $5,800,000 (2)
-Salary Remaining : $0
Reilly Smith (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $0
NYR CAPHIT (1 Way Contract) $4,520,494 (1)
-Salary Remaining : $0
Calle Jarnkrok (1 Way Contract) $4,160,000 (2)
-Salary Remaining : $0
Thomas Harley (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $0
Thomas Chabot (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $0
Jake Muzzin (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $0
Ethan Bear (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $0
Beck Malenstyn (1 Way Contract) $2,600,000 (4)
-Salary Remaining : $0
Haydn Fleury (1 Way Contract) $2,380,000 (1)
-Salary Remaining : $0
Tyler Bertuzzi (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $0
Jeremy Davies (1 Way Contract) $1,690,000 (3)
-1 Way Contract Salary Cap : $190,000
-Salary Remaining : $0
Josh Bailey (1 Way Contract) $1,550,000 (3)
-1 Way Contract Salary Cap : $50,000
-Salary Remaining : $0
Samuel Bolduc (1 Way Contract) $1,550,000 (2)
-1 Way Contract Salary Cap : $50,000
-Salary Remaining : $0
Nick Seeler (1 Way Contract) $1,500,000 (3)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Alexandre Carrier (1 Way Contract) $1,500,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Devon Levi $1,499,999 (2)
-Salary Remaining : $0
Mason McTavish $1,499,900 (2)
-Salary Remaining : $0
Nick Baptiste $1,490,000 (3)
-Salary Remaining : $0
Conor Sheary (1 Way Contract) $1,150,000 (1)
-Salary Remaining : $0
Joel Farabee $925,000 (1)
-Salary Remaining : $0
Jeremy Swayman $925,000 (1)
-Salary Remaining : $0
Peyton Krebs $920,000 (1)
-Salary Remaining : $0
Ronald Attard $920,000 (1)
-Salary Remaining : $0
Total Pro Players28
Salary Commitment
Year 2024 : $84,170,392
Year 2025 : $44,139,898
Year 2026 : $28,129,999
Year 2027 : $11,900,000
Salary Average Commitment
Year 2024 : $77,967,091
Year 2025 : $41,494,931
Year 2026 : $27,894,999
Year 2027 : $11,900,000
Salary Cap with 1 Way Contract
Year 2024 : $76,670,395
Year 2025 : $36,639,899
Year 2026 : $23,630,000
Year 2027 : $11,900,000

Farm Players Salaries

Nick Holden $149,900 (1)
Salary Remaining : $0
Andrew Hammond $149,900 (2)
Salary Remaining : $0
Yegor Rykov $149,900 (1)
Salary Remaining : $0
Drake Caggiula $149,900 (2)
Salary Remaining : $0
Jordan Oesterle $149,900 (2)
Salary Remaining : $0
Scott Harrington $149,900 (1)
Salary Remaining : $0
Derick Brassard $149,500 (2)
Salary Remaining : $0
Dmitry Sokolov $149,000 (1)
Salary Remaining : $0
William Carrier $140,000 (1)
Salary Remaining : $0
Martin Kaut $132,000 (1)
Salary Remaining : $0
Cooper Marody $110,000 (3)
Salary Remaining : $0
Tobias Rieder $110,000 (3)
Salary Remaining : $0
Keith Kinkaid $100,000 (2)
Salary Remaining : $0
Jonathan Bernier $100,000 (3)
Salary Remaining : $0
Morgan Barron $92,500 (1)
Salary Remaining : $0
Justin Richards $92,500 (1)
Salary Remaining : $0
Adam Edstrom $87,000 (3)
Salary Remaining : $0
Karl Henriksson $87,000 (3)
Salary Remaining : $0
Austin Rueschhoff $87,000 (4)
Salary Remaining : $0
Mason Geertsen $75,000 (1)
Salary Remaining : $0
Tim Gettinger $75,000 (1)
Salary Remaining : $0
Jonny Brodzinski $75,000 (1)
Salary Remaining : $0
Hunter Skinner $75,000 (1)
Salary Remaining : $0
Tyler Graovac $75,000 (3)
Salary Remaining : $0
Jordan Kawaguchi $75,000 (3)
Salary Remaining : $0
Total Farm Players25
Salary Commitment
Year 2024 : $2,785,900
Year 2025 : $1,430,200
Year 2026 : $731,000
Year 2027 : $87,000
Salary Average Commitment
Year 2024 : $2,761,900
Year 2025 : $1,430,200
Year 2026 : $731,000
Year 2027 : $87,000

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Place
Level 1: 6000 - $165 - 5,759 - 95.98%
Level 2: 5000 - $98 - 4,811 - 96.22%
Level 3: 2000 - $60 - 1,928 - 96.42%
Level 4: 4000 - $45 - 3,842 - 96.04%
Luxury : 1000 - $313 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,936 - 96.78%
Farm Level 2: 1000 - $17 - 960 - 96.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,280 - 96.00%
Average Income per Game$2,004,531
Year to Date Revenue$82,185,766
Farm
Home Games Left0
Average Attendance - %2,896 - 96.52%
Average Income per Game$56,966
Year to Date Revenue$2,335,617

Expense

Pro Players Total Salaries$79,653,666
Farm Players Total Salaries$2,395,833
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$81,278,407
Farm Year To Date Expenses$2,576,926
Pro Salary Cap To Date$79,772,511
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$416,173
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,568
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$79,653,666
Estimate Under Maximum Salary Cap of $81,500,000$1,846,334
Estimate Over Minimum Salary Cap of $60,240,000 $19,413,666
Current Bank Account$10,722,470
Projected Bank Account$10,722,470

Pro Players Salaries

Jonathan Huberdeau (1 Way Contract) $8,500,000 (3)
-Salary Remaining : $0
Sam Reinhart (1 Way Contract) $8,000,000 (4)
-Salary Remaining : $0
Nico Hischier (1 Way Contract) $7,250,000 (1)
-Salary Remaining : $0
OTT CAPHIT $7,106,666 (1)
-Salary Remaining : $0
Mark Scheifele (1 Way Contract) $6,125,000 (1)
-Salary Remaining : $0
Damon Severson (1 Way Contract) $5,800,000 (4)
-Salary Remaining : $0
Chris Driedger (1 Way Contract) $5,750,000 (4)
-Salary Remaining : $0
Cale Makar (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $0
Rasmus Sandin (1 Way Contract) $5,100,000 (4)
-Salary Remaining : $0
Anthony Greco (JG) (1 Way Contract) $4,650,000 (1)
-Salary Remaining : $0
Oscar Klefbom (1 Way Contract) $2,867,000 (1)
-Salary Remaining : $0
Trevor Zegras (1 Way Contract) $2,255,000 (1)
-Salary Remaining : $0
Jake Allen (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $0
Troy Stecher (1 Way Contract) $1,700,000 (1)
-Salary Remaining : $0
Nick Ritchie (1 Way Contract) $1,400,000 (1)
-Salary Remaining : $0
Mark Jankowski $1,250,000 (1)
-Salary Remaining : $0
Luke Kunin (1 Way Contract) $1,150,000 (1)
-Salary Remaining : $0
Justin Holl $1,000,000 (1)
-Salary Remaining : $0
Mathieu Perreault $750,000 (2)
-Salary Remaining : $0
Gabriel Bourque $750,000 (3)
-Salary Remaining : $0
Nic Dowd $750,000 (1)
-Salary Remaining : $0
Total Pro Players21
Salary Commitment
Year 2024 : $79,653,666
Year 2025 : $36,650,000
Year 2026 : $35,900,000
Year 2027 : $26,650,000
Salary Average Commitment
Year 2024 : $78,323,666
Year 2025 : $35,320,000
Year 2026 : $34,570,000
Year 2027 : $25,840,000
Salary Cap with 1 Way Contract
Year 2024 : $79,653,666
Year 2025 : $36,650,000
Year 2026 : $35,900,000
Year 2027 : $26,650,000

Farm Players Salaries

Pheonix Copley $150,000 (4)
Salary Remaining : $0
Anthony Angello $150,000 (4)
Salary Remaining : $0
James Neal $149,900 (1)
Salary Remaining : $0
Andreas Englund $110,000 (2)
Salary Remaining : $0
Andy Welinski $110,000 (2)
Salary Remaining : $0
Lassi Thomson $110,000 (2)
Salary Remaining : $0
Jack Rathbone $106,700 (2)
Salary Remaining : $0
Jack Dougherty $92,400 (1)
Salary Remaining : $0
Vitaly Abramov $91,000 (4)
Salary Remaining : $0
Vincent Iorio $87,000 (2)
Salary Remaining : $0
Lukas Rousek $87,000 (2)
Salary Remaining : $0
Cole Reinhardt $87,000 (2)
Salary Remaining : $0
Jake Leschyshyn $85,000 (1)
Salary Remaining : $0
Kevin Mandolese $78,000 (4)
Salary Remaining : $0
Jonathan Aspirot $76,833 (1)
Salary Remaining : $0
Luke Glendening $75,000 (1)
Salary Remaining : $0
Santeri Hatakka $75,000 (1)
Salary Remaining : $0
Matt Tennyson $75,000 (3)
Salary Remaining : $0
Gerald Mayhew $75,000 (1)
Salary Remaining : $0
Derek Ryan $75,000 (2)
Salary Remaining : $0
Nick Cousins $75,000 (3)
Salary Remaining : $0
Austin Czarnik $75,000 (1)
Salary Remaining : $0
Adam Wilcox $75,000 (1)
Salary Remaining : $0
Jack Gorniak $75,000 (1)
Salary Remaining : $0
Andrew Agozzino $75,000 (1)
Salary Remaining : $0
Alexander Steen $75,000 (2)
Salary Remaining : $0
Total Farm Players26
Salary Commitment
Year 2024 : $2,395,833
Year 2025 : $1,466,700
Year 2026 : $619,000
Year 2027 : $469,000
Salary Average Commitment
Year 2024 : $2,376,758
Year 2025 : $1,465,025
Year 2026 : $619,000
Year 2027 : $469,000

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - $165 - 5,762 - 96.04%
Level 2: 5000 - $98 - 4,819 - 96.38%
Level 3: 2000 - $60 - 1,925 - 96.25%
Level 4: 4000 - $45 - 3,850 - 96.26%
Luxury : 1000 - $295 - 958 - 95.76%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,929 - 96.43%
Farm Level 2: 1000 - $17 - 961 - 96.12%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,314 - 96.19%
Average Income per Game$1,994,292
Year to Date Revenue$81,765,982
Farm
Home Games Left0
Average Attendance - %2,890 - 96.33%
Average Income per Game$56,840
Year to Date Revenue$2,330,440

Expense

Pro Players Total Salaries$82,010,000
Farm Players Total Salaries$2,136,183
Coaches Total Salaries$2,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$83,438,140
Farm Year To Date Expenses$2,294,095
Pro Salary Cap To Date$80,530,518
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$430,821
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$12,237
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$80,510,000
Estimate Under Maximum Salary Cap of $81,500,000$990,000
Estimate Over Minimum Salary Cap of $60,240,000 $20,270,000
Current Bank Account$14,468,949
Projected Bank Account$14,468,949

Pro Players Salaries

Sidney Crosby (1 Way Contract) $7,800,000 (2)
-Salary Remaining : $0
PHI CAPHIT $7,490,000 (2)
-Salary Remaining : $0
Justin Faulk (1 Way Contract) $7,125,000 (1)
-Salary Remaining : $0
Oliver Ekman-Larsson (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $0
Anthony Mantha (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $0
Jonathan Drouin (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $0
Brendan Gallagher (1 Way Contract) $6,300,000 (4)
-Salary Remaining : $0
Shayne Gostisbehere (1 Way Contract) $6,120,000 (5)
-Salary Remaining : $0
Mika Zibanejad (1 Way Contract) $5,350,000 (1)
-Salary Remaining : $0
Alexander Romanov (1 Way Contract) $4,100,000 (2)
-Salary Remaining : $0
Igor Shesterkin (1 Way Contract) $3,950,000 (1)
-Salary Remaining : $0
Zemgus Girgensons (1 Way Contract) $2,200,000 (1)
-Salary Remaining : $0
Janne Kuokkanen (1 Way Contract) $1,825,000 (1)
-1 Way Contract Salary Cap : $325,000
-Salary Remaining : $0
Victor Olofsson (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $0
Nikolaj Ehlers (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $0
Samuel Ersson $1,100,000 (2)
-Salary Remaining : $0
Alexander Alexeyev $1,050,000 (2)
-Salary Remaining : $0
Joel L'Esperance $850,000 (1)
-Salary Remaining : $0
Denis Gurianov (1 Way Contract) $750,000 (1)
-Salary Remaining : $0
Yegor Sokolov $750,000 (2)
-Salary Remaining : $0
Steven Lorentz $750,000 (1)
-Salary Remaining : $0
Tucker Poolman $750,000 (1)
-Salary Remaining : $0
Mikhail Grigorenko $750,000 (2)
-Salary Remaining : $0
Total Pro Players23
Salary Commitment
Year 2024 : $82,010,000
Year 2025 : $51,040,000
Year 2026 : $33,500,000
Year 2027 : $25,000,000
Salary Average Commitment
Year 2024 : $80,956,666
Year 2025 : $54,615,000
Year 2026 : $31,875,000
Year 2027 : $23,062,500
Salary Cap with 1 Way Contract
Year 2024 : $80,510,000
Year 2025 : $56,960,000
Year 2026 : $33,920,000
Year 2027 : $25,420,000

Farm Players Salaries

John Beecher $130,000 (3)
Salary Remaining : $0
Kirill Ustimenko $110,000 (1)
Salary Remaining : $0
Sean Day $100,100 (3)
Salary Remaining : $0
Evan Fitzpatrick $100,000 (2)
Salary Remaining : $0
Tyler Kleven $91,000 (2)
Salary Remaining : $0
Cooper Zech $91,000 (3)
Salary Remaining : $0
Linus Hogberg $91,000 (4)
Salary Remaining : $0
Justin Brazeau $90,000 (2)
Salary Remaining : $0
Tanner Laczynski $89,000 (1)
Salary Remaining : $0
Jackson Cates $89,000 (1)
Salary Remaining : $0
Wyatte Wylie $88,000 (2)
Salary Remaining : $0
Carson Focht $84,000 (2)
Salary Remaining : $0
Mason Marchment $80,000 (1)
Salary Remaining : $0
Isaac Ratcliffe $78,083 (1)
Salary Remaining : $0
Joseph Woll $75,000 (1)
Salary Remaining : $0
Taylor Fedun $75,000 (1)
Salary Remaining : $0
Maksim Sushko $75,000 (1)
Salary Remaining : $0
Luka Burzan $75,000 (2)
Salary Remaining : $0
Linus Sandin $75,000 (1)
Salary Remaining : $0
Lenni Killinen $75,000 (1)
Salary Remaining : $0
Kyle Maclean $75,000 (1)
Salary Remaining : $0
Marc Del Gaizo $75,000 (1)
Salary Remaining : $0
Jarid Lukosevicius $75,000 (1)
Salary Remaining : $0
Gianni Fairbrother $75,000 (3)
Salary Remaining : $0
Sheldon Dries $75,000 (1)
Salary Remaining : $0
Total Farm Players25
Salary Commitment
Year 2024 : $2,136,183
Year 2025 : $1,015,100
Year 2026 : $487,100
Year 2027 : $91,000
Salary Average Commitment
Year 2024 : $2,131,163
Year 2025 : $1,010,080
Year 2026 : $482,080
Year 2027 : $91,000

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - $165 - 5,746 - 95.76%
Level 2: 5000 - $98 - 4,850 - 97.00%
Level 3: 2000 - $60 - 1,910 - 95.49%
Level 4: 4000 - $45 - 3,847 - 96.18%
Luxury : 1000 - $295 - 965 - 96.55%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,927 - 96.34%
Farm Level 2: 1000 - $17 - 970 - 97.02%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,318 - 96.21%
Average Income per Game$1,995,890
Year to Date Revenue$81,831,472
Farm
Home Games Left0
Average Attendance - %2,897 - 96.57%
Average Income per Game$56,958
Year to Date Revenue$2,335,264

Expense

Pro Players Total Salaries$77,882,332
Farm Players Total Salaries$2,658,990
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$79,718,713
Farm Year To Date Expenses$3,025,933
Pro Salary Cap To Date$75,218,698
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$407,089
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,918
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$74,882,332
Estimate Under Maximum Salary Cap of $81,500,000$6,617,668
Estimate Over Minimum Salary Cap of $60,240,000 $14,642,332
Current Bank Account$18,261,950
Projected Bank Account$18,261,950

Pro Players Salaries

Zach Hyman (1 Way Contract) $9,000,000 (4)
-Salary Remaining : $0
Jordan Eberle (1 Way Contract) $7,250,000 (2)
-Salary Remaining : $0
Pavel Zacha (1 Way Contract) $6,630,000 (2)
-Salary Remaining : $0
Brayden Schenn (1 Way Contract) $6,500,000 (3)
-Salary Remaining : $0
John Gibson (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $0
Adam Boqvist (1 Way Contract) $4,200,000 (3)
-Salary Remaining : $0
Drake Batherson (1 Way Contract) $4,200,000 (4)
-Salary Remaining : $0
Michael Rasmussen (1 Way Contract) $4,200,000 (1)
-Salary Remaining : $0
Rasmus Ristolainen (1 Way Contract) $3,750,000 (4)
-Salary Remaining : $0
Henri Jokiharju (1 Way Contract) $3,375,000 (1)
-Salary Remaining : $0
Jesper Boqvist (1 Way Contract) $3,360,000 (1)
-Salary Remaining : $0
Pius Suter (1 Way Contract) $3,250,000 (3)
-1 Way Contract Salary Cap : $1,750,000
-Salary Remaining : $0
Mackenzie Blackwood (1 Way Contract) $2,800,000 (1)
-Salary Remaining : $0
Calvin De Haan (1 Way Contract) $2,550,000 (1)
-1 Way Contract Salary Cap : $1,050,000
-Salary Remaining : $0
Gabriel Vilardi (1 Way Contract) $2,530,000 (5)
-Salary Remaining : $0
Boo Nieves (1 Way Contract) $1,500,000 (4)
-Salary Remaining : $0
Connor Bedard $1,499,999 (3)
-Salary Remaining : $0
Brandon Tanev $1,499,000 (4)
-Salary Remaining : $0
Kent Johnson $1,400,000 (2)
-Salary Remaining : $0
Scott Perunovich $1,100,000 (1)
-Salary Remaining : $0
K'Andre Miller $925,000 (1)
-Salary Remaining : $0
Ty Smith $863,333 (1)
-Salary Remaining : $0
PIT CAPHIT (1 Way Contract) $0 (0)
Total Pro Players23
Salary Commitment
Year 2024 : $77,882,332
Year 2025 : $59,028,999
Year 2026 : $43,748,999
Year 2027 : $24,049,000
Salary Average Commitment
Year 2024 : $72,627,332
Year 2025 : $54,328,999
Year 2026 : $43,428,999
Year 2027 : $22,479,000
Salary Cap with 1 Way Contract
Year 2024 : $74,882,332
Year 2025 : $57,208,999
Year 2026 : $41,928,999
Year 2027 : $22,479,000

Farm Players Salaries

Nils Lundkvist $149,990 (2)
Salary Remaining : $0
Colin Miller $149,000 (3)
Salary Remaining : $0
Ryan Dzingel $145,000 (2)
Salary Remaining : $0
Cody Eakin $145,000 (1)
Salary Remaining : $0
Calen Addison $140,000 (2)
Salary Remaining : $0
Hendrix Lapierre $130,000 (3)
Salary Remaining : $0
Jan Rutta $125,000 (3)
Salary Remaining : $0
Nicholas Robertson $110,000 (3)
Salary Remaining : $0
Nicolas Aube-Kubel $100,000 (3)
Salary Remaining : $0
Nikita Tolopilo $100,000 (3)
Salary Remaining : $0
Joel Blomqvist $100,000 (3)
Salary Remaining : $0
Georgie Merkulov $100,000 (3)
Salary Remaining : $0
Oskari Salminen $96,000 (2)
Salary Remaining : $0
Nick Blankenburg $92,000 (1)
Salary Remaining : $0
Jonathan Gruden $91,000 (3)
Salary Remaining : $0
Parker Ford $91,000 (3)
Salary Remaining : $0
Marc McLaughlin $90,000 (1)
Salary Remaining : $0
Nick Cicek $87,000 (3)
Salary Remaining : $0
Peetro Seppala $84,000 (1)
Salary Remaining : $0
Filip Hallander $84,000 (1)
Salary Remaining : $0
Kirill Tankov $75,000 (1)
Salary Remaining : $0
Jason Polin $75,000 (2)
Salary Remaining : $0
Taylor Ward $75,000 (1)
Salary Remaining : $0
Brandon Scanlin $75,000 (1)
Salary Remaining : $0
Jaxson Stauber $75,000 (1)
Salary Remaining : $0
Anthony Bitetto $75,000 (1)
Salary Remaining : $0
Total Farm Players26
Salary Commitment
Year 2024 : $2,658,990
Year 2025 : $1,788,990
Year 2026 : $1,183,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,648,990
Year 2025 : $1,778,990
Year 2026 : $1,173,000
Year 2027 : $0

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavilion at San Jose
Level 1: 6000 - $165 - 5,750 - 95.83%
Level 2: 5000 - $98 - 4,836 - 96.72%
Level 3: 2000 - $60 - 1,926 - 96.29%
Level 4: 4000 - $45 - 3,839 - 95.96%
Luxury : 1000 - $313 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,915 - 95.74%
Farm Level 2: 1000 - $17 - 966 - 96.63%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,290 - 96.06%
Average Income per Game$2,005,137
Year to Date Revenue$82,210,618
Farm
Home Games Left0
Average Attendance - %2,881 - 96.04%
Average Income per Game$56,638
Year to Date Revenue$2,322,178

Expense

Pro Players Total Salaries$77,154,999
Farm Players Total Salaries$2,455,600
Coaches Total Salaries$2,600,000
Luxury Taxe Total$0
Pro Year To Date Expenses$77,107,373
Farm Year To Date Expenses$3,236,494
Pro Salary Cap To Date$75,107,415
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$405,923
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,670
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$77,154,999
Estimate Under Maximum Salary Cap of $81,500,000$4,345,001
Estimate Over Minimum Salary Cap of $60,240,000 $16,914,999
Current Bank Account$11,218,903
Projected Bank Account$11,218,903

Pro Players Salaries

Connor McDavid (1 Way Contract) $12,500,000 (1)
-Salary Remaining : $0
Alex Pietrangelo (1 Way Contract) $8,800,000 (1)
-Salary Remaining : $0
Tyler Seguin (1 Way Contract) $8,400,000 (3)
-Salary Remaining : $0
Brad Marchand (1 Way Contract) $8,000,000 (4)
-Salary Remaining : $0
Tyler Toffoli (1 Way Contract) $6,930,000 (1)
-Salary Remaining : $0
Jakub Voracek (1 Way Contract) $4,250,000 (3)
-Salary Remaining : $0
Vincent Trocheck (1 Way Contract) $3,750,000 (1)
-Salary Remaining : $0
Roope Hintz (1 Way Contract) $3,150,000 (1)
-Salary Remaining : $0
Ilya Samsonov (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $0
Juuso Valimaki (1 Way Contract) $2,875,000 (1)
-Salary Remaining : $0
Nick Leddy (1 Way Contract) $2,100,000 (4)
-Salary Remaining : $0
Zach Aston-Reese (1 Way Contract) $1,725,000 (1)
-Salary Remaining : $0
Brenden Dillon (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $0
Mike Reilly (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $0
Karel Vejmelka $1,499,999 (2)
-Salary Remaining : $0
Mikko Lehtonen $1,475,000 (3)
-Salary Remaining : $0
Alex Galchenyuk $1,450,000 (3)
-Salary Remaining : $0
Ryan Hartman $1,425,000 (3)
-Salary Remaining : $0
Sammy Blais $875,000 (3)
-Salary Remaining : $0
Blake Lizotte $800,000 (1)
-Salary Remaining : $0
Olli Juolevi $750,000 (1)
-Salary Remaining : $0
SJ CAPHIT $400,000 (2)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 2024 : $77,154,999
Year 2025 : $34,374,999
Year 2026 : $32,475,000
Year 2027 : $10,100,000
Salary Average Commitment
Year 2024 : $77,272,499
Year 2025 : $33,547,499
Year 2026 : $31,647,500
Year 2027 : $10,100,000
Salary Cap with 1 Way Contract
Year 2024 : $77,154,999
Year 2025 : $34,374,999
Year 2026 : $32,475,000
Year 2027 : $10,100,000

Farm Players Salaries

Keith Yandle $149,900 (4)
Salary Remaining : $0
Kiefer Sherwood $145,000 (2)
Salary Remaining : $0
Kevin Rooney $145,000 (2)
Salary Remaining : $0
Matthew Highmore $144,500 (2)
Salary Remaining : $0
Johan Larsson $140,000 (1)
Salary Remaining : $0
Jayden Halbgewachs $105,000 (1)
Salary Remaining : $0
Curtis Lazar $100,000 (3)
Salary Remaining : $0
Dmitri Semykin $100,000 (3)
Salary Remaining : $0
Scott Reedy $100,000 (2)
Salary Remaining : $0
Nicolas Meloche $100,000 (1)
Salary Remaining : $0
Mike Hoffman $100,000 (2)
Salary Remaining : $0
Brandon Coe $95,700 (3)
Salary Remaining : $0
Lucas Carlsson $90,000 (3)
Salary Remaining : $0
Cole Jordan $84,000 (1)
Salary Remaining : $0
Lucas Ciona $84,000 (1)
Salary Remaining : $0
Adam Scheel $82,500 (2)
Salary Remaining : $0
Connor Lacouvee $80,000 (3)
Salary Remaining : $0
Michael Del Zotto $80,000 (4)
Salary Remaining : $0
Ryan Donato $80,000 (3)
Salary Remaining : $0
Tye McGinn $75,000 (1)
Salary Remaining : $0
Jeffrey Viel $75,000 (1)
Salary Remaining : $0
Gannon Laroque $75,000 (1)
Salary Remaining : $0
Dillon Hamaliuk $75,000 (1)
Salary Remaining : $0
Cole Hults $75,000 (1)
Salary Remaining : $0
Spencer Martin $75,000 (1)
Salary Remaining : $0
Total Farm Players25
Salary Commitment
Year 2024 : $2,455,600
Year 2025 : $1,492,600
Year 2026 : $775,600
Year 2027 : $229,900
Salary Average Commitment
Year 2024 : $2,500,300
Year 2025 : $1,492,600
Year 2026 : $775,600
Year 2027 : $229,900

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 6000 - $165 - 5,801 - 96.68%
Level 2: 5000 - $98 - 4,828 - 96.56%
Level 3: 2000 - $60 - 1,939 - 96.95%
Level 4: 4000 - $45 - 3,832 - 95.81%
Luxury : 1000 - $295 - 964 - 96.35%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,926 - 96.29%
Farm Level 2: 1000 - $17 - 966 - 96.57%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,364 - 96.47%
Average Income per Game$2,003,362
Year to Date Revenue$82,137,845
Farm
Home Games Left0
Average Attendance - %2,892 - 96.39%
Average Income per Game$56,860
Year to Date Revenue$2,331,258

Expense

Pro Players Total Salaries$88,799,230
Farm Players Total Salaries$2,486,733
Coaches Total Salaries$7,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$93,648,503
Farm Year To Date Expenses$2,889,682
Pro Salary Cap To Date$78,671,628
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$491,278
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,035
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$75,799,230
Estimate Under Maximum Salary Cap of $81,500,000$5,700,770
Estimate Over Minimum Salary Cap of $60,240,000 $15,559,230
Current Bank Account$861,145
Projected Bank Account$861,145

Pro Players Salaries

Kirill Kaprizov (1 Way Contract) $9,500,000 (3)
-Salary Remaining : $0
Jakob Chychrun (1 Way Contract) $8,820,000 (3)
-Salary Remaining : $0
Steven Stamkos (Out of Payroll) $8,500,000 (1)
-Salary Remaining : $0
Sebastian Aho (1 Way Contract) $7,800,000 (4)
-Salary Remaining : $0
William Nylander (1 Way Contract) $6,200,000 (2)
-Salary Remaining : $0
Jesse Puljujarvi (1 Way Contract) $5,800,000 (4)
-Salary Remaining : $0
Aaron Ekblad (1 Way Contract) $5,700,000 (1)
-Salary Remaining : $0
Jamie Drysdale (1 Way Contract) $4,620,000 (2)
-Salary Remaining : $0
Kaiden Guhle (1 Way Contract) $3,750,000 (3)
-Salary Remaining : $0
Sean Durzi (1 Way Contract) $3,400,000 (1)
-Salary Remaining : $0
Isac Lundestrom (1 Way Contract) $3,220,000 (2)
-1 Way Contract Salary Cap : $1,720,000
-Salary Remaining : $0
Oskar Lindblom (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
Oliver Bjorkstrand (1 Way Contract) $2,812,500 (2)
-Salary Remaining : $0
Joel Hofer (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $0
Calvin Petersen (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
Tanner Dickinson (1 Way Contract) $1,700,000 (1)
-1 Way Contract Salary Cap : $200,000
-Salary Remaining : $0
Dennis Cholowski (1 Way Contract) $1,500,000 (3)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Matthew Beniers $1,499,990 (1)
-Salary Remaining : $0
Mathieu Olivier $1,349,990 (3)
-Salary Remaining : $0
John Leonard $925,000 (1)
-Salary Remaining : $0
Dylan Samberg $925,000 (1)
-Salary Remaining : $0
Jason Robertson $795,000 (1)
-Salary Remaining : $0
Cale Fleury $750,000 (1)
-Salary Remaining : $0
Michael Eyssimont $750,000 (1)
-Salary Remaining : $0
Dylan Gambrell $750,000 (3)
-Salary Remaining : $0
SEA CAPHIT (1 Way Contract) $731,750 (1)
-Salary Remaining : $0
Total Pro Players26
Salary Commitment
Year 2024 : $88,799,230
Year 2025 : $58,122,490
Year 2026 : $41,269,990
Year 2027 : $13,600,000
Salary Average Commitment
Year 2024 : $88,970,897
Year 2025 : $56,294,157
Year 2026 : $40,214,990
Year 2027 : $13,600,000
Salary Cap with 1 Way Contract
Year 2024 : $84,299,226
Year 2025 : $55,122,490
Year 2026 : $39,769,990
Year 2027 : $13,600,000

Farm Players Salaries

Kevin Stenlund $149,900 (4)
Salary Remaining : $0
J.J. Peterka $140,000 (2)
Salary Remaining : $0
Taylor Raddysh $140,000 (3)
Salary Remaining : $0
Jonas Siegenthaler $112,500 (1)
Salary Remaining : $0
Ryan Johnson $100,000 (3)
Salary Remaining : $0
Alex Steeves $100,000 (3)
Salary Remaining : $0
Cole Coskey $91,000 (4)
Salary Remaining : $0
Will Cuylle $87,000 (3)
Salary Remaining : $0
Ridly Greig $87,000 (2)
Salary Remaining : $0
Max Gildon $85,333 (1)
Salary Remaining : $0
Malcolm Subban $85,000 (1)
Salary Remaining : $0
Jakub Lauko $85,000 (2)
Salary Remaining : $0
Lucas Feuk $84,000 (1)
Salary Remaining : $0
Yevgeni Kashnikov $84,000 (1)
Salary Remaining : $0
Joe Vrbetic $81,000 (3)
Salary Remaining : $0
Will Cranley $75,000 (1)
Salary Remaining : $0
Will Bitten $75,000 (3)
Salary Remaining : $0
Connor Corcoran $75,000 (3)
Salary Remaining : $0
Samuel Morin $75,000 (1)
Salary Remaining : $0
Peter Abbandonato $75,000 (1)
Salary Remaining : $0
Krystof Hrabik $75,000 (1)
Salary Remaining : $0
Sasha Mutala $75,000 (3)
Salary Remaining : $0
Carson Latimer $75,000 (3)
Salary Remaining : $0
Jimmy Schuldt $75,000 (1)
Salary Remaining : $0
Cameron MacDonald $75,000 (3)
Salary Remaining : $0
Mat Robson $75,000 (1)
Salary Remaining : $0
Antoine Roussel $75,000 (1)
Salary Remaining : $0
Alec Martinez $75,000 (1)
Salary Remaining : $0
Total Farm Players28
Salary Commitment
Year 2024 : $2,486,733
Year 2025 : $1,435,900
Year 2026 : $1,123,900
Year 2027 : $240,900
Salary Average Commitment
Year 2024 : $2,487,539
Year 2025 : $1,436,706
Year 2026 : $1,123,900
Year 2027 : $240,900

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $165 - 5,750 - 95.84%
Level 2: 5000 - $98 - 4,821 - 96.42%
Level 3: 2000 - $60 - 1,929 - 96.47%
Level 4: 4000 - $45 - 3,872 - 96.79%
Luxury : 1000 - $295 - 959 - 95.86%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,917 - 95.83%
Farm Level 2: 1000 - $17 - 978 - 97.84%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,331 - 96.28%
Average Income per Game$1,994,010
Year to Date Revenue$81,754,425
Farm
Home Games Left0
Average Attendance - %2,895 - 96.50%
Average Income per Game$56,881
Year to Date Revenue$2,332,122

Expense

Pro Players Total Salaries$67,228,615
Farm Players Total Salaries$2,735,890
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$78,029,744
Farm Year To Date Expenses$3,860,425
Pro Salary Cap To Date$73,275,898
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$355,019
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$19,158
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$67,228,615
Estimate Under Maximum Salary Cap of $81,500,000$14,271,385
Estimate Over Minimum Salary Cap of $60,240,000 $6,988,615
Current Bank Account$11,102,844
Projected Bank Account$11,102,844

Pro Players Salaries

STL CAPHIT (1 Way Contract) $17,535,000 (2)
-Salary Remaining : $0
Conor Garland (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $0
Jesper Bratt (1 Way Contract) $6,720,000 (3)
-Salary Remaining : $0
Jared Spurgeon (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $0
Mike Matheson (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $0
Vitek Vanecek (1 Way Contract) $3,880,615 (1)
-Salary Remaining : $0
Casey Mittelstadt (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $0
Brock McGinn (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $0
Jacob Bryson (1 Way Contract) $2,380,000 (1)
-Salary Remaining : $0
Carl Grundstrom (1 Way Contract) $2,343,000 (1)
-Salary Remaining : $0
Philipp Kurashev (1 Way Contract) $1,820,000 (2)
-Salary Remaining : $0
Joey Daccord (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $0
Luke Martin $1,450,000 (1)
-Salary Remaining : $0
Nathan Beaulieu $1,250,000 (1)
-Salary Remaining : $0
Jasper Weatherby $1,100,000 (1)
-Salary Remaining : $0
Akito Hirose $910,000 (2)
-Salary Remaining : $0
Mark Kastelic $840,000 (4)
-Salary Remaining : $0
Eric Cornel $750,000 (1)
-Salary Remaining : $0
Nathan Todd $750,000 (1)
-Salary Remaining : $0
Wayne Simmonds $750,000 (1)
-Salary Remaining : $0
Kalle Kossila $750,000 (1)
-Salary Remaining : $0
Total Pro Players21
Salary Commitment
Year 2024 : $67,228,615
Year 2025 : $37,650,000
Year 2026 : $26,320,000
Year 2027 : $10,100,000
Salary Average Commitment
Year 2024 : $65,534,615
Year 2025 : $50,876,417
Year 2026 : $23,766,000
Year 2027 : $8,340,000
Salary Cap with 1 Way Contract
Year 2024 : $67,228,615
Year 2025 : $51,825,000
Year 2026 : $24,560,000
Year 2027 : $8,340,000

Farm Players Salaries

Jake Neighbours $150,000 (3)
Salary Remaining : $0
Adam Fantilli $150,000 (3)
Salary Remaining : $0
Zach Fucale $149,990 (2)
Salary Remaining : $0
Nikita Gusev $149,900 (2)
Salary Remaining : $0
Ivan Chekhovich $145,000 (1)
Salary Remaining : $0
Hudson Elynuik $145,000 (1)
Salary Remaining : $0
William Eklund $140,000 (3)
Salary Remaining : $0
Oliver Kylington $134,000 (2)
Salary Remaining : $0
Juuso Parssinen $120,000 (2)
Salary Remaining : $0
Henry Thrun $110,000 (3)
Salary Remaining : $0
Charlie Lindgren $110,000 (1)
Salary Remaining : $0
Drew Helleson $87,000 (3)
Salary Remaining : $0
Marc-Andre Gaudet $85,000 (3)
Salary Remaining : $0
Yegor Zamula $85,000 (5)
Salary Remaining : $0
Alex Limoges $75,000 (1)
Salary Remaining : $0
Andrew MacWilliam $75,000 (1)
Salary Remaining : $0
Andreas Wingerli $75,000 (1)
Salary Remaining : $0
Gage Quinney $75,000 (1)
Salary Remaining : $0
Philip Holm $75,000 (1)
Salary Remaining : $0
Jacob Nilsson $75,000 (1)
Salary Remaining : $0
John Nyberg $75,000 (1)
Salary Remaining : $0
Matt Mangene $75,000 (1)
Salary Remaining : $0
Kai Edmonds $75,000 (1)
Salary Remaining : $0
TJ Brennan $75,000 (1)
Salary Remaining : $0
Mackie Samoskevich $75,000 (2)
Salary Remaining : $0
Sam Anas $75,000 (2)
Salary Remaining : $0
A.J. Greer $75,000 (1)
Salary Remaining : $0
Total Farm Players27
Salary Commitment
Year 2024 : $2,735,890
Year 2025 : $1,709,890
Year 2026 : $1,006,000
Year 2027 : $200,000
Salary Average Commitment
Year 2024 : $2,735,890
Year 2025 : $1,510,890
Year 2026 : $807,000
Year 2027 : $85,000

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 6000 - $165 - 5,772 - 96.20%
Level 2: 5000 - $98 - 4,815 - 96.30%
Level 3: 2000 - $60 - 1,925 - 96.23%
Level 4: 4000 - $45 - 3,844 - 96.11%
Luxury : 1000 - $313 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,921 - 96.06%
Farm Level 2: 1000 - $17 - 964 - 96.44%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,296 - 96.09%
Average Income per Game$2,006,913
Year to Date Revenue$82,283,417
Farm
Home Games Left0
Average Attendance - %2,886 - 96.18%
Average Income per Game$56,739
Year to Date Revenue$2,326,283

Expense

Pro Players Total Salaries$83,861,498
Farm Players Total Salaries$2,199,250
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$89,733,413
Farm Year To Date Expenses$3,008,473
Pro Salary Cap To Date$79,925,696
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$450,572
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,406
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$76,361,500
Estimate Under Maximum Salary Cap of $81,500,000$5,138,500
Estimate Over Minimum Salary Cap of $60,240,000 $16,121,500
Current Bank Account$9,330,244
Projected Bank Account$9,330,244

Pro Players Salaries

TB CAPHIT $9,662,500 (2)
-Salary Remaining : $0
Jack Eichel (1 Way Contract) $9,500,000 (4)
-Salary Remaining : $0
James Van Riemsdyk (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $0
Blake Coleman (1 Way Contract) $4,900,000 (1)
-Salary Remaining : $0
Matt Dumba (1 Way Contract) $4,250,000 (4)
-Salary Remaining : $0
Adin Hill (1 Way Contract) $4,250,000 (3)
-Salary Remaining : $0
Alex Newhook (1 Way Contract) $3,999,999 (3)
-Salary Remaining : $0
Jake McCabe (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $0
Nicolas Hague (1 Way Contract) $3,360,000 (1)
-Salary Remaining : $0
Adam Lowry (1 Way Contract) $3,250,000 (4)
-Salary Remaining : $0
Mario Ferraro (1 Way Contract) $3,080,000 (4)
-Salary Remaining : $0
Mathieu Joseph (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $0
Ross Colton (1 Way Contract) $2,999,000 (2)
-Salary Remaining : $0
Andreas Johnsson (1 Way Contract) $2,575,000 (1)
-Salary Remaining : $0
Marcus Sorensen (1 Way Contract) $2,000,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Zack Kassian (1 Way Contract) $2,000,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Simon Holmstrom (1 Way Contract) $1,999,999 (3)
-1 Way Contract Salary Cap : $499,999
-Salary Remaining : $0
Adam Mascherin (1 Way Contract) $1,900,000 (3)
-Salary Remaining : $0
Niko Mikkola (1 Way Contract) $1,625,000 (1)
-Salary Remaining : $0
Matt Roy (1 Way Contract) $1,600,000 (1)
-Salary Remaining : $0
Zach Bogosian (1 Way Contract) $1,540,000 (1)
-1 Way Contract Salary Cap : $40,000
-Salary Remaining : $0
Matt Donovan (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Jimmy Vesey $1,450,000 (3)
-Salary Remaining : $0
Adam Erne (1 Way Contract) $1,100,000 (1)
-Salary Remaining : $0
Nick Caamano $970,000 (1)
-Salary Remaining : $0
Cam Talbot $850,000 (3)
-Salary Remaining : $0
Total Pro Players26
Salary Commitment
Year 2024 : $83,861,498
Year 2025 : $53,841,498
Year 2026 : $41,029,998
Year 2027 : $23,580,000
Salary Average Commitment
Year 2024 : $81,929,249
Year 2025 : $61,225,498
Year 2026 : $41,563,998
Year 2027 : $24,114,000
Salary Cap with 1 Way Contract
Year 2024 : $76,361,504
Year 2025 : $59,191,500
Year 2026 : $39,530,000
Year 2027 : $23,580,000

Farm Players Salaries

Mads Sogaard $134,000 (2)
Salary Remaining : $0
Radek Faksa $125,000 (2)
Salary Remaining : $0
Eric Robinson $125,000 (2)
Salary Remaining : $0
Yegor Chinakhov $121,250 (2)
Salary Remaining : $0
Adam Werner $100,000 (1)
Salary Remaining : $0
Darren Raddysh $97,500 (3)
Salary Remaining : $0
Matt Kiersted $97,000 (2)
Salary Remaining : $0
Cameron Hughes $92,500 (2)
Salary Remaining : $0
Will Borgen $91,000 (2)
Salary Remaining : $0
Derrick Pouliot $91,000 (1)
Salary Remaining : $0
Alex Green $89,000 (3)
Salary Remaining : $0
Cole Koepke $89,000 (3)
Salary Remaining : $0
Jack Thompson $89,000 (3)
Salary Remaining : $0
Erik Portillo $87,000 (2)
Salary Remaining : $0
Gemel Smith $87,000 (1)
Salary Remaining : $0
Simon Ryfors $84,000 (1)
Salary Remaining : $0
MacKenzie MacEachern $75,000 (2)
Salary Remaining : $0
Matthew Strome $75,000 (1)
Salary Remaining : $0
Xavier Ouellet $75,000 (1)
Salary Remaining : $0
Declan McDonnell $75,000 (3)
Salary Remaining : $0
Odeen Tufto $75,000 (3)
Salary Remaining : $0
Cedrick Andree $75,000 (3)
Salary Remaining : $0
Jon Gillies $75,000 (2)
Salary Remaining : $0
Nick Henry $75,000 (3)
Salary Remaining : $0
Total Farm Players24
Salary Commitment
Year 2024 : $2,199,250
Year 2025 : $1,687,250
Year 2026 : $664,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,191,938
Year 2025 : $1,679,938
Year 2026 : $664,500
Year 2027 : $0

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - $165 - 5,819 - 96.98%
Level 2: 5000 - $98 - 4,820 - 96.40%
Level 3: 2000 - $60 - 1,943 - 97.15%
Level 4: 4000 - $45 - 3,838 - 95.94%
Luxury : 1000 - $295 - 967 - 96.70%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,929 - 96.43%
Farm Level 2: 1000 - $17 - 963 - 96.26%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,387 - 96.59%
Average Income per Game$2,007,033
Year to Date Revenue$82,288,356
Farm
Home Games Left0
Average Attendance - %2,891 - 96.38%
Average Income per Game$56,867
Year to Date Revenue$2,331,535

Expense

Pro Players Total Salaries$84,860,899
Farm Players Total Salaries$2,415,700
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$85,430,067
Farm Year To Date Expenses$3,208,722
Pro Salary Cap To Date$80,091,645
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$440,312
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,234
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$80,360,900
Estimate Under Maximum Salary Cap of $81,500,000$1,139,100
Estimate Over Minimum Salary Cap of $60,240,000 $20,120,900
Current Bank Account$9,659,228
Projected Bank Account$9,659,228

Pro Players Salaries

Phil Kessel (1 Way Contract) $8,000,000 (1)
-1 Way Contract Salary Cap : $6,500,000
-Salary Remaining : $0
Elias Pettersson (1 Way Contract) $7,350,000 (3)
-Salary Remaining : $0
Brett Pesce (1 Way Contract) $6,630,000 (4)
-Salary Remaining : $0
T.J. Oshie (1 Way Contract) $6,250,000 (3)
-Salary Remaining : $0
Jeff Petry (1 Way Contract) $6,250,000 (1)
-Salary Remaining : $0
Robin Lehner (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $0
Kirby Dach (1 Way Contract) $5,999,000 (2)
-Salary Remaining : $0
Anders Lee (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $0
Ryan Ellis (1 Way Contract) $4,200,000 (2)
-Salary Remaining : $0
Connor Zary (1 Way Contract) $3,999,999 (4)
-1 Way Contract Salary Cap : $2,499,999
-Salary Remaining : $0
TOR CAPHIT (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
Kyle Palmieri (1 Way Contract) $3,000,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $0
Timothy Liljegren (1 Way Contract) $2,760,000 (2)
-Salary Remaining : $0
Brennan Menell (1 Way Contract) $2,600,000 (1)
-Salary Remaining : $0
Ville Husso (1 Way Contract) $2,240,000 (2)
-Salary Remaining : $0
Jake Bean (1 Way Contract) $1,870,000 (2)
-Salary Remaining : $0
Joel Armia (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $0
Wyatt Johnston $1,499,900 (2)
-Salary Remaining : $0
Pierre Engvall $1,400,000 (3)
-Salary Remaining : $0
Jaret Anderson-Dolan $1,300,000 (2)
-Salary Remaining : $0
Michael Amadio $1,012,000 (2)
-Salary Remaining : $0
Kyle Okposo $750,000 (2)
-Salary Remaining : $0
Nick Foligno $750,000 (3)
-Salary Remaining : $0
Juho Lammikko $750,000 (4)
-Salary Remaining : $0
Austin Watson $750,000 (4)
-Salary Remaining : $0
Total Pro Players25
Salary Commitment
Year 2024 : $84,860,899
Year 2025 : $64,160,899
Year 2026 : $42,529,999
Year 2027 : $12,129,999
Salary Average Commitment
Year 2024 : $77,533,342
Year 2025 : $55,300,009
Year 2026 : $39,821,499
Year 2027 : $11,608,999
Salary Cap with 1 Way Contract
Year 2024 : $80,360,900
Year 2025 : $60,510,900
Year 2026 : $38,880,000
Year 2027 : $10,629,999

Farm Players Salaries

Kurtis Gabriel $126,000 (2)
Salary Remaining : $0
Cliff Pu $110,000 (1)
Salary Remaining : $0
Yannick Veilleux $100,000 (1)
Salary Remaining : $0
Joseph Duszak $97,000 (3)
Salary Remaining : $0
Justus Annunen $96,000 (2)
Salary Remaining : $0
Semyon Der-Arguchintsev $95,700 (1)
Salary Remaining : $0
Mac Hollowell $88,000 (1)
Salary Remaining : $0
Aidan Thompson $87,000 (3)
Salary Remaining : $0
Ludwig Persson $87,000 (3)
Salary Remaining : $0
Mike Koster $87,000 (3)
Salary Remaining : $0
Nick Abruzzese $87,000 (2)
Salary Remaining : $0
Emile Poirier $80,000 (1)
Salary Remaining : $0
Mitchell Vande Sompel $75,000 (4)
Salary Remaining : $0
Calvin Pickard $75,000 (1)
Salary Remaining : $0
Derek Grant $75,000 (2)
Salary Remaining : $0
Adam Carlson $75,000 (1)
Salary Remaining : $0
Kris Russell $75,000 (2)
Salary Remaining : $0
Joe Miller $75,000 (3)
Salary Remaining : $0
Marko Dano $75,000 (1)
Salary Remaining : $0
Ryan Suter $75,000 (2)
Salary Remaining : $0
Nick Desimone $75,000 (1)
Salary Remaining : $0
Kalle Loponen $75,000 (3)
Salary Remaining : $0
Teemu Kivihalme $75,000 (1)
Salary Remaining : $0
Veeti Miettinen $75,000 (3)
Salary Remaining : $0
Ian Scott $75,000 (2)
Salary Remaining : $0
Mikhail Abramov $75,000 (2)
Salary Remaining : $0
William Villeneuve $75,000 (2)
Salary Remaining : $0
Mikko Kokkonen $75,000 (2)
Salary Remaining : $0
Brandon Sutter $75,000 (1)
Salary Remaining : $0
Total Farm Players29
Salary Commitment
Year 2024 : $2,415,700
Year 2025 : $1,492,000
Year 2026 : $658,000
Year 2027 : $75,000
Salary Average Commitment
Year 2024 : $2,369,000
Year 2025 : $1,441,000
Year 2026 : $658,000
Year 2027 : $75,000

Utah HC



Arena Capacity - Ticket Price
Attendance - %

Arena NameJobing.com Arena
Level 1: 6000 - $165 - 5,746 - 95.76%
Level 2: 5000 - $98 - 4,829 - 96.58%
Level 3: 2000 - $60 - 1,921 - 96.06%
Level 4: 4000 - $45 - 3,870 - 96.74%
Luxury : 1000 - $313 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,927 - 96.34%
Farm Level 2: 1000 - $17 - 961 - 96.14%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,306 - 96.14%
Average Income per Game$2,004,919
Year to Date Revenue$82,201,697
Farm
Home Games Left0
Average Attendance - %2,888 - 96.27%
Average Income per Game$56,808
Year to Date Revenue$2,329,110

Expense

Pro Players Total Salaries$86,263,390
Farm Players Total Salaries$2,107,900
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$84,311,625
Farm Year To Date Expenses$2,413,846
Pro Salary Cap To Date$73,565,439
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$447,505
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$12,092
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$75,763,390
Estimate Under Maximum Salary Cap of $81,500,000$5,736,610
Estimate Over Minimum Salary Cap of $60,240,000 $15,523,390
Current Bank Account$25,525,885
Projected Bank Account$25,525,885

Pro Players Salaries

Dylan Larkin (1 Way Contract) $8,400,000 (3)
-Salary Remaining : $0
Vladimir Tarasenko (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $0
Ian Mitchell (1 Way Contract) $5,250,000 (4)
-Salary Remaining : $0
Logan Stanley (1 Way Contract) $4,620,000 (3)
-Salary Remaining : $0
Vladislav Gavrikov (1 Way Contract) $4,200,000 (2)
-Salary Remaining : $0
Nolan Patrick (1 Way Contract) $4,200,000 (4)
-Salary Remaining : $0
Justin Schultz (1 Way Contract) $4,000,000 (1)
-1 Way Contract Salary Cap : $2,500,000
-Salary Remaining : $0
Ukko-Pekka Luukkonen (1 Way Contract) $3,999,999 (4)
-Salary Remaining : $0
Dylan Strome (1 Way Contract) $3,120,000 (4)
-1 Way Contract Salary Cap : $1,620,000
-Salary Remaining : $0
Dmitry Orlov (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $0
Carey Price (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $0
German Rubtsov (1 Way Contract) $2,800,000 (3)
-Salary Remaining : $0
Ty Dellandrea (1 Way Contract) $2,800,000 (2)
-Salary Remaining : $0
Dominik Kubalik (1 Way Contract) $2,750,000 (4)
-Salary Remaining : $0
Alex Wennberg (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $0
Keegan Kolesar (1 Way Contract) $2,497,000 (1)
-Salary Remaining : $0
Artturi Lehkonen (1 Way Contract) $2,300,000 (2)
-1 Way Contract Salary Cap : $800,000
-Salary Remaining : $0
Yakov Trenin (1 Way Contract) $2,090,000 (2)
-1 Way Contract Salary Cap : $590,000
-Salary Remaining : $0
Mattias Janmark (1 Way Contract) $2,000,000 (3)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Braden Holtby (1 Way Contract) $2,000,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Klim Kostin (1 Way Contract) $1,560,000 (2)
-Salary Remaining : $0
Shane Pinto (1 Way Contract) $1,560,000 (1)
-1 Way Contract Salary Cap : $60,000
-Salary Remaining : $0
Janis Moser $1,499,999 (2)
-Salary Remaining : $0
Emil Martinsen Lilleberg $1,499,999 (3)
-Salary Remaining : $0
Matias Maccelli $1,499,900 (2)
-Salary Remaining : $0
Max Domi $1,499,000 (4)
-Salary Remaining : $0
UHC CAPHIT $1,314,159 (1)
-Salary Remaining : $0
Cayden Primeau $1,100,000 (4)
-Salary Remaining : $0
Bowen Byram $894,167 (1)
-Salary Remaining : $0
Mikhail Maltsev $809,167 (1)
-Salary Remaining : $0
Total Pro Players30
Salary Commitment
Year 2024 : $86,263,390
Year 2025 : $65,688,897
Year 2026 : $49,738,998
Year 2027 : $27,418,999
Salary Average Commitment
Year 2024 : $83,450,445
Year 2025 : $63,062,619
Year 2026 : $47,809,998
Year 2027 : $26,529,999
Salary Cap with 1 Way Contract
Year 2024 : $75,763,391
Year 2025 : $59,688,898
Year 2026 : $46,738,999
Year 2027 : $25,918,999

Farm Players Salaries

Nicolas Deslauriers $149,900 (1)
Salary Remaining : $0
Liam O'Brien $120,000 (2)
Salary Remaining : $0
Juraj Slafkovsky $110,000 (2)
Salary Remaining : $0
Ivan Prosvetov $110,000 (3)
Salary Remaining : $0
Bokondji Imama $97,000 (2)
Salary Remaining : $0
Vladislav Kolyachonok $97,000 (3)
Salary Remaining : $0
Lucas Wallmark $95,000 (1)
Salary Remaining : $0
Cameron Crotty $91,000 (2)
Salary Remaining : $0
Justin Barron $89,000 (3)
Salary Remaining : $0
Ryan McGregor $89,000 (1)
Salary Remaining : $0
Michael Carcone $85,000 (2)
Salary Remaining : $0
Mareks Mitens $75,000 (1)
Salary Remaining : $0
Austin Strand $75,000 (1)
Salary Remaining : $0
Jan Drozg $75,000 (1)
Salary Remaining : $0
Jeremy McKenna $75,000 (1)
Salary Remaining : $0
Niklaus Perbix $75,000 (1)
Salary Remaining : $0
Riley McKay $75,000 (1)
Salary Remaining : $0
Michael O'Leary $75,000 (1)
Salary Remaining : $0
Vincent Desharnais $75,000 (1)
Salary Remaining : $0
Zach Solow $75,000 (1)
Salary Remaining : $0
Ty Emberson $75,000 (1)
Salary Remaining : $0
Kyle Topping $75,000 (1)
Salary Remaining : $0
Cole Fonstad $75,000 (1)
Salary Remaining : $0
Alex-Olivier Voyer $75,000 (1)
Salary Remaining : $0
Total Farm Players24
Salary Commitment
Year 2024 : $2,107,900
Year 2025 : $799,000
Year 2026 : $296,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,111,567
Year 2025 : $799,000
Year 2026 : $296,000
Year 2027 : $0

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $165 - 5,758 - 95.97%
Level 2: 5000 - $98 - 4,827 - 96.55%
Level 3: 2000 - $60 - 1,928 - 96.41%
Level 4: 4000 - $45 - 3,877 - 96.92%
Luxury : 1000 - $295 - 968 - 96.79%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,925 - 96.24%
Farm Level 2: 1000 - $17 - 958 - 95.78%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,358 - 96.44%
Average Income per Game$1,998,857
Year to Date Revenue$81,953,122
Farm
Home Games Left0
Average Attendance - %2,882 - 96.08%
Average Income per Game$56,701
Year to Date Revenue$2,324,746

Expense

Pro Players Total Salaries$73,597,833
Farm Players Total Salaries$2,520,928
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$73,210,190
Farm Year To Date Expenses$2,920,526
Pro Salary Cap To Date$63,856,414
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$382,553
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,210
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$63,097,833
Estimate Under Maximum Salary Cap of $81,500,000$18,402,167
Estimate Over Minimum Salary Cap of $60,240,000 $2,857,833
Current Bank Account$26,512,578
Projected Bank Account$26,512,578

Pro Players Salaries

VAN CAPHIT (1 Way Contract) $14,980,830 (2)
-Salary Remaining : $0
Patrick Kane (1 Way Contract) $11,875,000 (3)
-Salary Remaining : $0
Eetu Luostarinen (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $0
Josh Norris (1 Way Contract) $5,500,000 (5)
-Salary Remaining : $0
Nikolai Knyzhov (1 Way Contract) $2,800,000 (1)
-Salary Remaining : $0
Otto Somppi (1 Way Contract) $2,800,000 (4)
-Salary Remaining : $0
Joe Veleno (1 Way Contract) $2,125,000 (2)
-Salary Remaining : $0
Joel Teasdale (1 Way Contract) $2,000,000 (3)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Jake Walman (1 Way Contract) $1,839,000 (1)
-1 Way Contract Salary Cap : $339,000
-Salary Remaining : $0
Kevin Roy (1 Way Contract) $1,700,000 (3)
-1 Way Contract Salary Cap : $200,000
-Salary Remaining : $0
Anders Bjork (1 Way Contract) $1,700,000 (1)
-1 Way Contract Salary Cap : $200,000
-Salary Remaining : $0
Tyson Foerster (1 Way Contract) $1,690,000 (2)
-1 Way Contract Salary Cap : $190,000
-Salary Remaining : $0
Jordan Martinook (1 Way Contract) $1,650,000 (2)
-1 Way Contract Salary Cap : $150,000
-Salary Remaining : $0
Ilya Lyubushkin (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $0
Trevor Van Riemsdyk (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Jani Hakanpaa (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $0
Joachim Blichfeld $1,499,000 (2)
-Salary Remaining : $0
Griffen Outhouse $1,499,000 (1)
-Salary Remaining : $0
Felix Robert $1,430,000 (3)
-Salary Remaining : $0
Jonas Rondbjerg $1,340,000 (2)
-Salary Remaining : $0
Alex Vlasic $1,300,000 (1)
-Salary Remaining : $0
Reese Johnson $1,100,000 (1)
-Salary Remaining : $0
Colton White $920,000 (5)
-Salary Remaining : $0
Jeremy Lauzon $850,000 (1)
-Salary Remaining : $0
Djibril Touré $750,000 (3)
-Salary Remaining : $0
Chase De Leo $750,000 (1)
-Salary Remaining : $0
Vasily Demchenko $750,000 (1)
-Salary Remaining : $0
Phillip Di Giuseppe $750,000 (1)
-Salary Remaining : $0
Total Pro Players28
Salary Commitment
Year 2024 : $73,597,833
Year 2025 : $49,484,000
Year 2026 : $34,500,000
Year 2027 : $11,245,000
Salary Average Commitment
Year 2024 : $71,499,222
Year 2025 : $55,161,222
Year 2026 : $31,100,000
Year 2027 : $9,220,000
Salary Cap with 1 Way Contract
Year 2024 : $63,097,832
Year 2025 : $51,259,832
Year 2026 : $29,475,000
Year 2027 : $9,220,000

Farm Players Salaries

Pavel Mintyukov $150,000 (3)
Salary Remaining : $0
Travis Hamonic $149,900 (4)
Salary Remaining : $0
Nikita Zaitsev $149,900 (4)
Salary Remaining : $0
Ben Hutton $149,900 (4)
Salary Remaining : $0
Jeremy Bracco $149,900 (1)
Salary Remaining : $0
Shawn Boudrias $149,900 (2)
Salary Remaining : $0
Carson Soucy $149,900 (4)
Salary Remaining : $0
Tanner Pearson $149,500 (3)
Salary Remaining : $0
Lucas Elvenes $147,500 (3)
Salary Remaining : $0
Mikko Koskinen $130,000 (2)
Salary Remaining : $0
Jack McBain $92,000 (5)
Salary Remaining : $0
Wyatt Kaiser $91,000 (2)
Salary Remaining : $0
Taige Harding $84,000 (1)
Salary Remaining : $0
Bryce Montgomery $84,000 (5)
Salary Remaining : $0
Riku Tohila $84,000 (1)
Salary Remaining : $0
Fabian Zetterlund $80,917 (5)
Salary Remaining : $0
Arturs Silovs $78,611 (5)
Salary Remaining : $0
Yegor Yegorov $75,000 (2)
Salary Remaining : $0
Madison Bowey $75,000 (1)
Salary Remaining : $0
James Fisher $75,000 (2)
Salary Remaining : $0
Robert Calisti $75,000 (1)
Salary Remaining : $0
Kristian Kostadinski $75,000 (3)
Salary Remaining : $0
Kaleb Lawrence $75,000 (1)
Salary Remaining : $0
Total Farm Players23
Salary Commitment
Year 2024 : $2,520,928
Year 2025 : $2,371,300
Year 2026 : $1,812,300
Year 2027 : $1,290,300
Salary Average Commitment
Year 2024 : $2,432,595
Year 2025 : $1,889,695
Year 2026 : $1,382,128
Year 2027 : $935,128

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $165 - 5,783 - 96.38%
Level 2: 5000 - $98 - 4,834 - 96.68%
Level 3: 2000 - $60 - 1,934 - 96.71%
Level 4: 4000 - $45 - 3,839 - 95.97%
Luxury : 1000 - $295 - 965 - 96.50%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,932 - 96.62%
Farm Level 2: 1000 - $17 - 967 - 96.66%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,355 - 96.42%
Average Income per Game$2,001,377
Year to Date Revenue$82,056,475
Farm
Home Games Left0
Average Attendance - %2,899 - 96.63%
Average Income per Game$57,012
Year to Date Revenue$2,337,473

Expense

Pro Players Total Salaries$85,194,417
Farm Players Total Salaries$2,302,133
Coaches Total Salaries$4,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$85,869,297
Farm Year To Date Expenses$3,667,323
Pro Salary Cap To Date$80,902,010
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$454,843
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$18,472
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$79,756,915
Estimate Under Maximum Salary Cap of $81,500,000$1,743,085
Estimate Over Minimum Salary Cap of $60,240,000 $19,516,915
Current Bank Account$5,807,443
Projected Bank Account$5,807,443

Pro Players Salaries

Auston Matthews (1 Way Contract) $11,640,250 (3)
-Salary Remaining : $0
VGS CAPHIT $11,631,670 (1)
-Salary Remaining : $0
Nate Schmidt (1 Way Contract) $6,800,000 (3)
-Salary Remaining : $0
Joel Eriksson Ek (1 Way Contract) $6,375,000 (2)
-Salary Remaining : $0
Alex Nylander (1 Way Contract) $5,800,000 (4)
-Salary Remaining : $0
Ivan Provorov (1 Way Contract) $5,700,000 (3)
-Salary Remaining : $0
Travis Konecny (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $0
Filip Chytil (1 Way Contract) $5,100,000 (2)
-Salary Remaining : $0
Devon Toews (1 Way Contract) $4,100,000 (4)
-Salary Remaining : $0
Rasmus Kupari (1 Way Contract) $2,800,000 (2)
-Salary Remaining : $0
Christopher Tanev (1 Way Contract) $2,600,000 (3)
-Salary Remaining : $0
Artem Zub (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $0
Pavel Francouz (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
Tommy Novak (1 Way Contract) $1,750,000 (4)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $0
Ben Jones (1 Way Contract) $1,540,000 (2)
-1 Way Contract Salary Cap : $40,000
-Salary Remaining : $0
Loui Eriksson (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Vladislav Namestnikov (1 Way Contract) $1,250,000 (2)
-Salary Remaining : $0
Trevor Moore (1 Way Contract) $937,500 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Noah Cates $920,000 (1)
-Salary Remaining : $0
Pavel Dorofeyev $900,000 (2)
-Salary Remaining : $0
Pierre-Olivier Joseph $850,000 (2)
-Salary Remaining : $0
Hudson Fasching $750,000 (1)
-Salary Remaining : $0
Keegan Stevenson $750,000 (4)
-Salary Remaining : $0
Dryden Hunt $750,000 (4)
-Salary Remaining : $0
Alex Lyon $750,000 (1)
-Salary Remaining : $0
Total Pro Players25
Salary Commitment
Year 2024 : $85,194,417
Year 2025 : $66,366,000
Year 2026 : $47,551,000
Year 2027 : $18,710,000
Salary Average Commitment
Year 2024 : $83,844,209
Year 2025 : $57,355,042
Year 2026 : $39,178,375
Year 2027 : $13,150,000
Salary Cap with 1 Way Contract
Year 2024 : $79,756,920
Year 2025 : $55,705,248
Year 2026 : $38,390,248
Year 2027 : $11,650,000

Farm Players Salaries

Paul Bittner $149,900 (1)
Salary Remaining : $0
Dylan Sikura $145,000 (1)
Salary Remaining : $0
Brett Howden $140,000 (4)
Salary Remaining : $0
Richard Bachman $121,000 (1)
Salary Remaining : $0
Jack Dugan $106,700 (2)
Salary Remaining : $0
Evan Cormier $96,000 (3)
Salary Remaining : $0
William Lockwood $95,700 (2)
Salary Remaining : $0
Cole Moberg $95,000 (1)
Salary Remaining : $0
Brayden Pachal $91,000 (4)
Salary Remaining : $0
Layton Ahac $89,750 (1)
Salary Remaining : $0
Peter Diliberatore $88,083 (1)
Salary Remaining : $0
Paul Cotter $85,000 (2)
Salary Remaining : $0
Ilya Nikolayev $85,000 (3)
Salary Remaining : $0
Jack Studnicka $84,000 (5)
Salary Remaining : $0
Jiri Patera $80,000 (3)
Salary Remaining : $0
Maxime Lagace $75,000 (1)
Salary Remaining : $0
Mason Primeau $75,000 (2)
Salary Remaining : $0
Lukas Vejdemo $75,000 (2)
Salary Remaining : $0
Joseph Cramarossa $75,000 (1)
Salary Remaining : $0
Jaycob Megna $75,000 (1)
Salary Remaining : $0
Steven Kampfer $75,000 (1)
Salary Remaining : $0
Ethan Prow $75,000 (2)
Salary Remaining : $0
Sven Baertschi $75,000 (1)
Salary Remaining : $0
Zack Hayes $75,000 (1)
Salary Remaining : $0
Michael McCarron $75,000 (1)
Salary Remaining : $0
Total Farm Players25
Salary Commitment
Year 2024 : $2,302,133
Year 2025 : $1,166,900
Year 2026 : $654,500
Year 2027 : $368,500
Salary Average Commitment
Year 2024 : $2,268,650
Year 2025 : $1,070,250
Year 2026 : $576,000
Year 2027 : $315,000

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $165 - 5,761 - 96.02%
Level 2: 5000 - $98 - 4,805 - 96.10%
Level 3: 2000 - $60 - 1,931 - 96.55%
Level 4: 4000 - $45 - 3,875 - 96.86%
Luxury : 1000 - $313 - 948 - 94.82%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,933 - 96.63%
Farm Level 2: 1000 - $17 - 962 - 96.22%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,320 - 96.22%
Average Income per Game$2,002,516
Year to Date Revenue$82,103,138
Farm
Home Games Left0
Average Attendance - %2,895 - 96.50%
Average Income per Game$56,944
Year to Date Revenue$2,334,690

Expense

Pro Players Total Salaries$79,768,890
Farm Players Total Salaries$2,246,733
Coaches Total Salaries$6,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$82,913,431
Farm Year To Date Expenses$2,493,720
Pro Salary Cap To Date$73,274,975
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$439,840
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$12,804
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$75,268,892
Estimate Under Maximum Salary Cap of $81,500,000$6,231,108
Estimate Over Minimum Salary Cap of $60,240,000 $15,028,892
Current Bank Account$15,937,203
Projected Bank Account$15,937,203

Pro Players Salaries

Mitchell Marner (1 Way Contract) $9,500,000 (3)
-Salary Remaining : $0
Andrei Svechnikov (1 Way Contract) $7,750,000 (1)
-Salary Remaining : $0
Sean Monahan (1 Way Contract) $7,560,000 (4)
-Salary Remaining : $0
Jaccob Slavin (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $0
Jake Debrusk (1 Way Contract) $5,700,000 (3)
-Salary Remaining : $0
Seth Jones (1 Way Contract) $4,900,000 (1)
-Salary Remaining : $0
Morgan Geekie (1 Way Contract) $3,640,000 (4)
-Salary Remaining : $0
Martin Fehervary (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $0
Kevin Labanc (1 Way Contract) $3,475,000 (1)
-Salary Remaining : $0
Mattias Samuelsson (1 Way Contract) $3,080,000 (2)
-Salary Remaining : $0
WSH CAPHIT (1 Way Contract) $3,050,000 (1)
-Salary Remaining : $0
Nick Schmaltz (1 Way Contract) $2,925,000 (1)
-Salary Remaining : $0
John Marino (1 Way Contract) $2,300,000 (3)
-Salary Remaining : $0
Frederick Gaudreau (1 Way Contract) $2,100,000 (3)
-Salary Remaining : $0
Alexei Toropchenko (1 Way Contract) $1,800,000 (1)
-1 Way Contract Salary Cap : $300,000
-Salary Remaining : $0
Oliwer Kaski (1 Way Contract) $1,600,000 (1)
-1 Way Contract Salary Cap : $100,000
-Salary Remaining : $0
Nick Schneider (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Seth Jarvis $1,499,990 (3)
-Salary Remaining : $0
Pyotr Kochetkov $1,499,900 (2)
-Salary Remaining : $0
Tony Deangelo $1,499,000 (3)
-Salary Remaining : $0
Nathan Bastian $1,340,000 (2)
-Salary Remaining : $0
Juuse Saros (1 Way Contract) $1,250,000 (1)
-Salary Remaining : $0
Nikita Pavlychev $1,200,000 (3)
-Salary Remaining : $0
Cole Sillinger $1,100,000 (1)
-Salary Remaining : $0
Total Pro Players24
Salary Commitment
Year 2024 : $79,768,890
Year 2025 : $54,248,900
Year 2026 : $48,329,000
Year 2027 : $14,700,000
Salary Average Commitment
Year 2024 : $76,887,890
Year 2025 : $47,537,890
Year 2026 : $43,772,990
Year 2027 : $13,974,000
Salary Cap with 1 Way Contract
Year 2024 : $75,268,890
Year 2025 : $50,418,890
Year 2026 : $44,498,990
Year 2027 : $14,700,000

Farm Players Salaries

Alex Chiasson $149,900 (4)
Salary Remaining : $0
Nick Bjugstad $149,900 (4)
Salary Remaining : $0
Erik Haula $149,900 (4)
Salary Remaining : $0
Jakob Silfverberg $149,900 (4)
Salary Remaining : $0
Tyler Parks $145,000 (1)
Salary Remaining : $0
Boris Katchouk $130,000 (3)
Salary Remaining : $0
Nolan Foote $106,800 (3)
Salary Remaining : $0
Mario Kempe $100,000 (1)
Salary Remaining : $0
Marc Staal $100,000 (1)
Salary Remaining : $0
Santtu Kinnunen $87,000 (2)
Salary Remaining : $0
Dawson Barteaux $78,333 (1)
Salary Remaining : $0
Wiley Sherman $75,000 (1)
Salary Remaining : $0
Jonathon Martin $75,000 (1)
Salary Remaining : $0
Dmitry Osipov $75,000 (1)
Salary Remaining : $0
Blake Murray $75,000 (2)
Salary Remaining : $0
Karson Kuhlman $75,000 (1)
Salary Remaining : $0
Jordan Murray $75,000 (1)
Salary Remaining : $0
Sebastian Repo $75,000 (1)
Salary Remaining : $0
Lance Bouma $75,000 (1)
Salary Remaining : $0
Beck Warm $75,000 (1)
Salary Remaining : $0
Anttoni Honka $75,000 (2)
Salary Remaining : $0
Sam Vigneault $75,000 (1)
Salary Remaining : $0
Marc-Edouard Vlasic $75,000 (1)
Salary Remaining : $0
Total Farm Players23
Salary Commitment
Year 2024 : $2,246,733
Year 2025 : $1,073,400
Year 2026 : $836,400
Year 2027 : $599,600
Salary Average Commitment
Year 2024 : $2,242,640
Year 2025 : $1,069,307
Year 2026 : $832,307
Year 2027 : $599,600

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6000 - $165 - 5,780 - 96.34%
Level 2: 5000 - $98 - 4,797 - 95.94%
Level 3: 2000 - $60 - 1,920 - 95.99%
Level 4: 4000 - $45 - 3,860 - 96.50%
Luxury : 1000 - $313 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,920 - 95.99%
Farm Level 2: 1000 - $17 - 964 - 96.40%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,297 - 96.10%
Average Income per Game$2,007,002
Year to Date Revenue$82,287,097
Farm
Home Games Left0
Average Attendance - %2,884 - 96.13%
Average Income per Game$56,703
Year to Date Revenue$2,324,814

Expense

Pro Players Total Salaries$88,776,500
Farm Players Total Salaries$1,934,707
Coaches Total Salaries$3,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$90,631,341
Farm Year To Date Expenses$2,048,754
Pro Salary Cap To Date$76,037,068
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$473,213
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,204
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$79,776,500
Estimate Under Maximum Salary Cap of $81,500,000$1,723,500
Estimate Over Minimum Salary Cap of $60,240,000 $19,536,500
Current Bank Account$1,405,384
Projected Bank Account$1,405,384

Pro Players Salaries

WPG CAPHIT (1 Way Contract) $13,205,000 (2)
-Salary Remaining : $0
Dougie Hamilton (1 Way Contract) $10,775,000 (4)
-Salary Remaining : $0
Tom Wilson (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $0
Quinn Hughes (1 Way Contract) $7,850,000 (1)
-Salary Remaining : $0
Chris Kreider (1 Way Contract) $7,250,000 (4)
-Salary Remaining : $0
Charlie Coyle (1 Way Contract) $6,250,000 (4)
-Salary Remaining : $0
Esa Lindell (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $0
Tomas Nosek (1 Way Contract) $3,500,000 (2)
-1 Way Contract Salary Cap : $2,000,000
-Salary Remaining : $0
Ondrej Palat (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $0
Will Butcher (1 Way Contract) $2,875,000 (3)
-1 Way Contract Salary Cap : $1,375,000
-Salary Remaining : $0
Liam Foudy (1 Way Contract) $1,999,000 (2)
-1 Way Contract Salary Cap : $499,000
-Salary Remaining : $0
Dillon Dube (1 Way Contract) $1,925,000 (4)
-Salary Remaining : $0
Ryan Fitzgerald (1 Way Contract) $1,650,000 (3)
-1 Way Contract Salary Cap : $150,000
-Salary Remaining : $0
Brandon Montour (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $0
Matt Benning (1 Way Contract) $1,500,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Riley Barber (1 Way Contract) $1,500,000 (3)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Josh Brook $1,400,000 (2)
-Salary Remaining : $0
Kyle Rau $1,000,000 (1)
-Salary Remaining : $0
Thomas Milic $960,000 (3)
-Salary Remaining : $0
Jonathan Dahlen $920,000 (1)
-Salary Remaining : $0
Stefan Noesen $920,000 (1)
-Salary Remaining : $0
Kristian Vesalainen $894,167 (1)
-Salary Remaining : $0
Arvid Holm $890,000 (3)
-Salary Remaining : $0
Martin Necas $863,333 (5)
-Salary Remaining : $0
Rafael Harvey-Pinard $825,000 (3)
-Salary Remaining : $0
Thomas Greiss $800,000 (2)
-Salary Remaining : $0
Parker Wotherspoon $775,000 (1)
-Salary Remaining : $0
Logan O'Connor $750,000 (1)
-Salary Remaining : $0
Total Pro Players28
Salary Commitment
Year 2024 : $88,776,500
Year 2025 : $73,299,000
Year 2026 : $59,700,000
Year 2027 : $35,795,000
Salary Average Commitment
Year 2024 : $88,777,166
Year 2025 : $75,667,999
Year 2026 : $51,784,999
Year 2027 : $29,913,333
Salary Cap with 1 Way Contract
Year 2024 : $79,776,500
Year 2025 : $66,667,333
Year 2026 : $47,263,333
Year 2027 : $30,063,333

Farm Players Salaries

Magnus Hellberg $149,990 (2)
Salary Remaining : $0
Ryan Lomberg $149,900 (3)
Salary Remaining : $0
Erik Kallgren $149,900 (4)
Salary Remaining : $0
Jett Woo $134,000 (2)
Salary Remaining : $0
Connor Bunnaman $130,000 (4)
Salary Remaining : $0
Dawson Mercer $130,000 (2)
Salary Remaining : $0
Georgi Romanov $100,000 (3)
Salary Remaining : $0
Philip Tomasino $91,000 (2)
Salary Remaining : $0
Dominic Turgeon $90,000 (2)
Salary Remaining : $0
Ozzy Wiesblatt $89,000 (3)
Salary Remaining : $0
Johnny Kovacevic $85,000 (1)
Salary Remaining : $0
Tyson Galloway $85,000 (3)
Salary Remaining : $0
Jimmy Huntington $85,000 (2)
Salary Remaining : $0
David Gustafsson $81,750 (2)
Salary Remaining : $0
Gustav Olofsson $80,000 (1)
Salary Remaining : $0
Gabriel Fortier $79,167 (1)
Salary Remaining : $0
Jeremy Roy $75,000 (1)
Salary Remaining : $0
Dan Fucking Renouf $75,000 (1)
Salary Remaining : $0
Brayden Burke $75,000 (1)
Salary Remaining : $0
Total Farm Players19
Salary Commitment
Year 2024 : $1,934,707
Year 2025 : $1,623,790
Year 2026 : $733,800
Year 2027 : $279,900
Salary Average Commitment
Year 2024 : $1,934,707
Year 2025 : $1,465,540
Year 2026 : $703,800
Year 2027 : $279,900

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $81,500,000
Available Cap Space

Over Minimum of
$60,240,000

Pro Players

Farm Players

Total Players

Anaheim Ducks $6,978,291 $80,876,960 $623,040 $20,636,960 232851
Boston Bruins $7,821,339 $78,617,508 $2,882,492 $18,377,508 232649
Buffalo Sabres $9,922,761 $79,889,900 $1,610,100 $19,649,900 222345
Calgary Flames $9,923,981 $73,059,658 $8,440,342 $12,819,658 262753
Carolina Hurricanes $3,198,424 $72,755,499 $8,744,501 $12,515,499 262450
Chicago Blackhawks $6,290,098 $81,306,216 $193,784 $21,066,216 232851
Colorado Avalanche $14,620,693 $79,753,323 $1,746,677 $19,513,323 252550
Columbus Blue Jackets $13,496,788 $81,444,336 $55,664 $21,204,336 272451
Dallas Stars $31,377,080 $69,246,176 $12,253,824 $9,006,176 222244
Detroit Red Wings $1,640,340 $76,122,456 $5,377,544 $15,882,456 252348
Edmonton Oilers $8,106,625 $81,050,496 $449,504 $20,810,496 262349
Florida Panthers $1,722,862 $81,112,996 $387,004 $20,872,996 242751
Los Angeles Kings $12,837,745 $75,167,488 $6,332,512 $14,927,488 272552
Minnesota Wild $40,158,097 $61,536,656 $19,963,344 $1,296,656 242650
Montreal Canadiens $18,451,761 $78,475,897 $3,024,103 $18,235,897 242650
Nashville Predators $8,588,736 $76,598,924 $4,901,076 $16,358,924 222850
New Jersey Devils $9,685,556 $70,249,000 $11,251,000 $10,009,000 252550
New York Islanders $7,261,051 $80,941,144 $558,856 $20,701,144 252146
New York Rangers $26,690,871 $76,670,393 $4,829,607 $16,430,393 282553
Ottawa Senators $10,722,470 $79,653,666 $1,846,334 $19,413,666 212647
Philadelphia Flyers $14,468,949 $80,510,000 $990,000 $20,270,000 232548
Pittsburgh Penguins $18,261,950 $74,882,332 $6,617,668 $14,642,332 232649
San Jose Sharks $11,218,903 $77,154,999 $4,345,001 $16,914,999 222547
Seattle Kraken $861,145 $75,799,230 $5,700,770 $15,559,230 262854
St. Louis Blues $11,102,844 $67,228,615 $14,271,385 $6,988,615 212748
Tampa Bay Lightning $9,330,244 $76,361,500 $5,138,500 $16,121,500 262450
Toronto Maple Leafs $9,659,228 $80,360,900 $1,139,100 $20,120,900 252954
Utah HC $25,525,885 $75,763,390 $5,736,610 $15,523,390 302454
Vancouver Canucks $26,512,578 $63,097,833 $18,402,167 $2,857,833 282351
Vegas Golden Knights $5,807,443 $79,756,915 $1,743,085 $19,516,915 252550
Washington Capitals $15,937,203 $75,268,892 $6,231,108 $15,028,892 242347
Winnipeg Jets $1,405,384 $79,776,500 $1,723,500 $19,536,500 281947