Login

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $100 - 5 543 - 92,38%
Level 2: 5000 - $60 - 4 546 - 90,91%
Level 3: 2000 - $35 - 1 793 - 89,64%
Level 4: 4000 - $25 - 3 737 - 93,42%
Luxury : 1000 - $200 - 912 - 91,16%
Total Capacity :18000
Team Popularity : 96,00%
Farm
Farm Level 1: 5000 - $35 - 3 997 - 79,95%
Farm Level 2: 2500 - $15 - 2 331 - 93,25%
Farm Total Capacity :7500
Team Popularity : 100,00%

Income

Home Games Left26
Average Attendance - %16 530 - 91,83%
Average Income per Game$1,736,653
Year to Date Revenue$26,049,788
Farm
Home Games Left22
Average Attendance - %6 329 - 84,38%
Average Income per Game$260,566
Year to Date Revenue$3,647,929

Expense

Pro Players Total Salaries$66,217,500
Farm Players Total Salaries$2,351,414
Coaches Total Salaries$2,550,000
Luxury Taxe Total$0
Special Salary Cap Value$10,196,500
Pro Year To Date Expenses$25,458,098
Farm Year To Date Expenses$1,061,658
Pro Salary Cap To Date$24,816,257
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,152,966
Farm Estimated Season Revenue$5,732,460
Pro Remaining Season Days128
Pro Expenses Per Days$347,283
Pro Estimated Expenses$44,452,224
Farm Remaining Season Days129
Farm Expenses Per Days$15,489
Farm Estimated Expenses$1,998,081
Estimated Season Expenses$46,450,305
Estimated Season Salary Cap$78,256,789
Estimate Under Maximum Salary Cap of $88,000,000$9,743,211
Estimate Over Minimum Salary Cap of $65,000,000 $13,256,789
Current Bank Account$53,177,961
Projected Bank Account$57,613,082

Pro Players Salaries

Jonathan Huberdeau (1 Way Contract) $10,500,000 (2)
-Salary Remaining : $6,857,143
-Salary Average : $10,500,000
-Salary Average Remaining : $6,857,143
Mathew Barzal (1 Way Contract) $9,150,000 (3)
-Salary Remaining : $5,975,510
-Salary Average : $9,150,000
-Salary Average Remaining : $5,975,510
John Gibson (1 Way Contract) $6,400,000 (1)
-Salary Remaining : $4,179,592
-Salary Average : $6,400,000
-Salary Average Remaining : $4,179,592
Trevor Zegras (1 Way Contract) $5,750,000 (2)
-Salary Remaining : $3,755,102
-Salary Average : $5,750,000
-Salary Average Remaining : $3,755,102
Jake McCabe (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $2,612,245
-Salary Average : $4,000,000
-Salary Average Remaining : $2,612,245
Ben Chiarot (1 Way Contract) $3,775,000 (1)
-Salary Remaining : $2,465,306
-Salary Average : $3,775,000
-Salary Average Remaining : $2,465,306
Cole Perfetti (1 Way Contract) $3,250,000 (2)
-Salary Remaining : $2,122,449
-Salary Average : $3,250,000
-Salary Average Remaining : $2,122,449
Ondrej Palat (1 Way Contract) $3,100,000 (1)
-Salary Remaining : $2,024,490
-Salary Average : $3,100,000
-Salary Average Remaining : $2,024,490
Andreas Athanasiou (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $1,959,184
-Salary Average : $3,000,000
-Salary Average Remaining : $1,959,184
Barrett Hayton (Out of Payroll) $2,650,000 (2)
-Salary Remaining : $1,730,612
-Salary Average : $2,650,000
-Salary Average Remaining : $1,730,612
Adam Boqvist (1 Way Contract) $2,600,000 (1)
-Salary Remaining : $1,697,959
-Salary Average : $2,600,000
-Salary Average Remaining : $1,697,959
Jamie Drysdale (1 Way Contract) $2,300,000 (2)
-Salary Remaining : $1,502,041
-Salary Average : $2,300,000
-Salary Average Remaining : $1,502,041
Juuso Valimaki (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,306,122
-Salary Average : $2,000,000
-Salary Average Remaining : $1,306,122
Teddy Blueger (Out of Payroll) $1,800,000 (2)
-Salary Remaining : $1,175,510
-Salary Average : $1,800,000
-Salary Average Remaining : $1,175,510
Jordan Harris (1 Way Contract) $1,400,000 (1)
-Salary Remaining : $914,286
-Salary Average : $1,400,000
-Salary Average Remaining : $914,286
Stefan Noesen (1 Way Contract) $1,200,000 (2)
-Salary Remaining : $783,673
-Salary Average : $1,200,000
-Salary Average Remaining : $783,673
Connor Dewar (1 Way Contract) $1,180,000 (1)
-Salary Remaining : $770,612
-Salary Average : $1,180,000
-Salary Average Remaining : $770,612
Tye Kartye (1 Way Contract) $1,025,000 (1)
-Salary Remaining : $669,388
-Salary Average : $1,025,000
-Salary Average Remaining : $669,388
Henry Thrun (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $653,061
-Salary Average : $1,000,000
-Salary Average Remaining : $653,061
Brett Leason (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $653,061
-Salary Average : $1,000,000
-Salary Average Remaining : $653,061
Rasmus Kupari (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $653,061
-Salary Average : $1,000,000
-Salary Average Remaining : $653,061
Zach Benson $950,000 (2)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Philip Tomasino (1 Way Contract) $825,000 (1)
-Salary Remaining : $538,776
-Salary Average : $825,000
-Salary Average Remaining : $538,776
Lukas Dostal $812,500 (1)
-Salary Remaining : $530,612
-Salary Average : $812,500
-Salary Average Remaining : $530,612
Total Pro Players24
Salary Commitment
Year 2024 : $70,667,500
Year 2025 : $40,550,000
Year 2026 : $9,150,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $70,667,500
Year 2025 : $40,550,000
Year 2026 : $9,150,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $70,667,500
Year 2025 : $40,550,000
Year 2026 : $9,150,000
Year 2027 : $0

Farm Players Salaries

Eetu Makiniemi $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Michael Vukojevic $97,500 (3)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Max Comtois $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Matthew Strome $97,500 (3)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Aaron Dell $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Kenneth Appleby $97,500 (3)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Tyson Jost $95,000 (1)
Salary Remaining : $62,208
Salary Average : $95,000
Salary Average Remaining : $62,208
Peetro Seppala $90,000 (1)
Salary Remaining : $58,934
Salary Average : $90,000
Salary Average Remaining : $58,934
Will MacKinnon $90,000 (3)
Salary Remaining : $58,934
Salary Average : $90,000
Salary Average Remaining : $58,934
Shane Wright $88,667 (3)
Salary Remaining : $58,061
Salary Average : $88,667
Salary Average Remaining : $58,061
Olivier Galipeau $87,500 (1)
Salary Remaining : $57,297
Salary Average : $87,500
Salary Average Remaining : $57,297
Nikita Nesterenko $87,413 (1)
Salary Remaining : $57,240
Salary Average : $87,413
Salary Average Remaining : $57,240
Jacob Perreault $86,333 (1)
Salary Remaining : $56,533
Salary Average : $86,333
Salary Average Remaining : $56,533
Lukas Svejkovsky $85,917 (1)
Salary Remaining : $56,260
Salary Average : $85,917
Salary Average Remaining : $56,260
Mason Shaw $85,000 (2)
Salary Remaining : $55,660
Salary Average : $85,000
Salary Average Remaining : $55,660
Isaiah Saville $85,000 (1)
Salary Remaining : $55,660
Salary Average : $85,000
Salary Average Remaining : $55,660
Kyle Capobianco $85,000 (2)
Salary Remaining : $55,660
Salary Average : $85,000
Salary Average Remaining : $55,660
Olen Zellweger $84,417 (2)
Salary Remaining : $55,278
Salary Average : $84,417
Salary Average Remaining : $55,278
Brett Harrison $83,667 (2)
Salary Remaining : $54,787
Salary Average : $83,667
Salary Average Remaining : $54,787
Bryce Kindopp $80,000 (1)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Anthony Richard $80,000 (2)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Radim Simek $80,000 (1)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Tyler Benson $80,000 (1)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Dmitri Osipov $80,000 (2)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Chris Wagner $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Mathias Emilio Pettersen $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Raphael Lavoie $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Total Farm Players27
Salary Commitment
Year 2024 : $2,351,414
Year 2025 : $969,251
Year 2026 : $471,167
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,351,414
Year 2025 : $969,251
Year 2026 : $471,167
Year 2027 : $0

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $100 - 5 375 - 89,59%
Level 2: 5000 - $60 - 4 712 - 94,24%
Level 3: 2000 - $35 - 1 865 - 93,23%
Level 4: 4000 - $25 - 3 614 - 90,35%
Luxury : 1000 - $200 - 898 - 89,80%
Total Capacity :18000
Team Popularity : 96,00%
Farm
Farm Level 1: 5000 - $35 - 3 906 - 78,12%
Farm Level 2: 2500 - $15 - 2 348 - 93,90%
Farm Total Capacity :7500
Team Popularity : 100,00%

Income

Home Games Left24
Average Attendance - %16 464 - 91,47%
Average Income per Game$1,725,534
Year to Date Revenue$29,334,084
Farm
Home Games Left22
Average Attendance - %6 253 - 83,38%
Average Income per Game$256,157
Year to Date Revenue$3,586,198

Expense

Pro Players Total Salaries$75,592,000
Farm Players Total Salaries$2,269,750
Coaches Total Salaries$6,300,000
Luxury Taxe Total$0
Special Salary Cap Value$5,875,000
Pro Year To Date Expenses$27,814,465
Farm Year To Date Expenses$1,109,427
Pro Salary Cap To Date$25,680,762
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,412,824
Farm Estimated Season Revenue$5,635,454
Pro Remaining Season Days128
Pro Expenses Per Days$412,969
Pro Estimated Expenses$52,860,032
Farm Remaining Season Days129
Farm Expenses Per Days$16,344
Farm Estimated Expenses$2,108,376
Estimated Season Expenses$54,968,408
Estimated Season Salary Cap$80,399,538
Estimate Under Maximum Salary Cap of $88,000,000$7,600,462
Estimate Over Minimum Salary Cap of $65,000,000 $15,399,538
Current Bank Account$30,562,908
Projected Bank Account$22,642,778

Pro Players Salaries

David Pastrnak (1 Way Contract) $11,250,000 (3)
-Salary Remaining : $7,346,939
-Salary Average : $11,250,000
-Salary Average Remaining : $7,346,939
Charlie McAvoy (1 Way Contract) $9,500,000 (2)
-Salary Remaining : $6,204,082
-Salary Average : $9,500,000
-Salary Average Remaining : $6,204,082
Jake Guentzel (1 Way Contract) $9,000,000 (7)
-Salary Remaining : $5,877,551
-Salary Average : $9,000,000
-Salary Average Remaining : $5,877,551
Jonathan Drouin (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $4,571,429
-Salary Average : $7,000,000
-Salary Average Remaining : $4,571,429
Ryan Lindgren (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $2,938,776
-Salary Average : $4,500,000
-Salary Average Remaining : $2,938,776
Connor Murphy (1 Way Contract) $4,400,000 (1)
-Salary Remaining : $2,873,469
-Salary Average : $4,400,000
-Salary Average Remaining : $2,873,469
Ross Colton (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $2,612,245
-Salary Average : $4,000,000
-Salary Average Remaining : $2,612,245
Filip Gustavsson (1 Way Contract) $3,750,000 (2)
-Salary Remaining : $2,448,980
-Salary Average : $3,750,000
-Salary Average Remaining : $2,448,980
Barclay Goodrow (1 Way Contract) $3,642,000 (1)
-Salary Remaining : $2,378,449
-Salary Average : $3,642,000
-Salary Average Remaining : $2,378,449
Tommy Novak (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $2,285,714
-Salary Average : $3,500,000
-Salary Average Remaining : $2,285,714
Zach Whitecloud (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $1,795,918
-Salary Average : $2,750,000
-Salary Average Remaining : $1,795,918
Pierre Engvall (Out of Payroll) $2,000,000 (2)
-Salary Remaining : $1,306,122
-Salary Average : $2,000,000
-Salary Average Remaining : $1,306,122
Mike Reilly (1 Way Contract) $1,875,000 (1)
-Salary Remaining : $1,224,490
-Salary Average : $1,875,000
-Salary Average Remaining : $1,224,490
James van Riemsdyk (1 Way Contract) $1,525,000 (3)
-Salary Remaining : $995,918
-Salary Average : $1,525,000
-Salary Average Remaining : $995,918
Bobby Brink (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $979,592
-Salary Average : $1,500,000
-Salary Average Remaining : $979,592
Nick Cousins (1 Way Contract) $1,250,000 (1)
-Salary Remaining : $816,327
-Salary Average : $1,250,000
-Salary Average Remaining : $816,327
Colin Blackwell $950,000 (1)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Connor Bedard $950,000 (2)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Brock Faber $925,000 (1)
-Salary Remaining : $604,082
-Salary Average : $925,000
-Salary Average Remaining : $604,082
Olli Maatta (1 Way Contract) $900,000 (1)
-Salary Remaining : $587,755
-Salary Average : $900,000
-Salary Average Remaining : $587,755
Justus Annunen (1 Way Contract) $837,500 (2)
-Salary Remaining : $546,939
-Salary Average : $837,500
-Salary Average Remaining : $546,939
Tyler Tucker (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $522,449
-Salary Average : $800,000
-Salary Average Remaining : $522,449
Jakub Lauko $787,500 (1)
-Salary Remaining : $514,286
-Salary Average : $787,500
-Salary Average Remaining : $514,286
Total Pro Players23
Salary Commitment
Year 2024 : $77,592,000
Year 2025 : $50,562,500
Year 2026 : $29,275,000
Year 2027 : $9,000,000
Salary Average Commitment
Year 2024 : $77,592,000
Year 2025 : $50,562,500
Year 2026 : $29,275,000
Year 2027 : $9,000,000
Salary Cap with 1 Way Contract
Year 2024 : $76,791,996
Year 2025 : $50,562,500
Year 2026 : $29,275,000
Year 2027 : $9,000,000

Farm Players Salaries

Liam Foudy $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Adam Ruzicka $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Jaret Anderson-Dolan $97,500 (2)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Matthew Peca $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Jon Merrill $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Patrick Brown $95,000 (1)
Salary Remaining : $62,208
Salary Average : $95,000
Salary Average Remaining : $62,208
Logan Shaw $95,000 (2)
Salary Remaining : $62,208
Salary Average : $95,000
Salary Average Remaining : $62,208
Shakir Mukhamadullin $89,417 (1)
Salary Remaining : $58,552
Salary Average : $89,417
Salary Average Remaining : $58,552
Christian Kyrou $87,833 (2)
Salary Remaining : $57,515
Salary Average : $87,833
Salary Average Remaining : $57,515
Riley Duran $86,750 (2)
Salary Remaining : $56,806
Salary Average : $86,750
Salary Average Remaining : $56,806
Ryan O'Rourke $85,583 (1)
Salary Remaining : $56,042
Salary Average : $85,583
Salary Average Remaining : $56,042
Ryan Hofer $85,167 (2)
Salary Remaining : $55,769
Salary Average : $85,167
Salary Average Remaining : $55,769
Alex True $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Cameron Wright $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Hayden Hodgson $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Wade Allison $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Colten Ellis $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Lleyton Moore $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Alex Petrovic $77,500 (2)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Yaniv Perets $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Tyler Spezia $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Gustav Olofsson $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Luka Profaca $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Olof Lindbom $77,500 (2)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Michael Houser $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Charles Hudon $75,000 (1)
Salary Remaining : $49,112
Salary Average : $75,000
Salary Average Remaining : $49,112
Anton Blidh $75,000 (1)
Salary Remaining : $49,112
Salary Average : $75,000
Salary Average Remaining : $49,112
Total Farm Players27
Salary Commitment
Year 2024 : $2,269,750
Year 2025 : $607,250
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,269,750
Year 2025 : $607,250
Year 2026 : $0
Year 2027 : $0

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Center
Level 1: 6000 - $100 - 5 820 - 97,00%
Level 2: 5000 - $60 - 4 625 - 92,51%
Level 3: 2000 - $35 - 1 749 - 87,43%
Level 4: 4000 - $25 - 3 467 - 86,67%
Luxury : 1000 - $200 - 924 - 92,43%
Total Capacity :18000
Team Popularity : 102,00%
Farm
Farm Level 1: 5000 - $35 - 3 941 - 78,81%
Farm Level 2: 2500 - $15 - 2 405 - 96,18%
Farm Total Capacity :7500
Team Popularity : 100,00%

Income

Home Games Left24
Average Attendance - %16 585 - 92,14%
Average Income per Game$1,790,743
Year to Date Revenue$30,442,624
Farm
Home Games Left22
Average Attendance - %6 345 - 84,60%
Average Income per Game$259,243
Year to Date Revenue$3,629,401

Expense

Pro Players Total Salaries$85,973,690
Farm Players Total Salaries$2,304,576
Coaches Total Salaries$6,435,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$31,836,396
Farm Year To Date Expenses$1,147,439
Pro Salary Cap To Date$29,980,268
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$42,977,822
Farm Estimated Season Revenue$5,703,344
Pro Remaining Season Days128
Pro Expenses Per Days$465,937
Pro Estimated Expenses$59,639,936
Farm Remaining Season Days129
Farm Expenses Per Days$17,206
Farm Estimated Expenses$2,219,574
Estimated Season Expenses$61,859,510
Estimated Season Salary Cap$86,126,316
Estimate Under Maximum Salary Cap of $88,000,000$1,873,684
Estimate Over Minimum Salary Cap of $65,000,000 $21,126,316
Current Bank Account$46,065,616
Projected Bank Account$32,887,272

Pro Players Salaries

Rasmus Dahlin (1 Way Contract) $11,000,000 (8)
-Salary Remaining : $7,183,673
-Salary Average : $11,000,000
-Salary Average Remaining : $7,183,673
Mikko Rantanen (1 Way Contract) $9,250,000 (1)
-Salary Remaining : $6,040,816
-Salary Average : $9,250,000
-Salary Average Remaining : $6,040,816
J.T. Miller (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $5,224,490
-Salary Average : $8,000,000
-Salary Average Remaining : $5,224,490
Kyle Connor (1 Way Contract) $7,142,857 (2)
-Salary Remaining : $4,664,723
-Salary Average : $7,142,857
-Salary Average Remaining : $4,664,723
Dylan Cozens (1 Way Contract) $7,100,000 (3)
-Salary Remaining : $4,636,735
-Salary Average : $7,100,000
-Salary Average Remaining : $4,636,735
Owen Tippett (1 Way Contract) $6,200,000 (8)
-Salary Remaining : $4,048,980
-Salary Average : $6,200,000
-Salary Average Remaining : $4,048,980
Thatcher Demko (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $3,265,306
-Salary Average : $5,000,000
-Salary Average Remaining : $3,265,306
Teuvo Teravainen (1 Way Contract) $4,800,000 (3)
-Salary Remaining : $3,134,694
-Salary Average : $4,800,000
-Salary Average Remaining : $3,134,694
Ukko-Pekka Luukkonen (1 Way Contract) $4,750,000 (5)
-Salary Remaining : $3,102,041
-Salary Average : $4,750,000
-Salary Average Remaining : $3,102,041
Alex Tuch (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $3,102,041
-Salary Average : $4,750,000
-Salary Average Remaining : $3,102,041
Morgan Rielly (1 Way Contract) $3,750,000 (2)
-Salary Remaining : $2,448,980
-Salary Average : $3,750,000
-Salary Average Remaining : $2,448,980
Adam Lowry (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $2,122,449
-Salary Average : $3,250,000
-Salary Average Remaining : $2,122,449
Jamie Oleksiak (1 Way Contract) $2,300,000 (1)
-Salary Remaining : $1,502,041
-Salary Average : $2,300,000
-Salary Average Remaining : $1,502,041
Alexey Toropchenko (1 Way Contract) $1,250,000 (1)
-Salary Remaining : $816,327
-Salary Average : $1,250,000
-Salary Average Remaining : $816,327
Dmitry Kulikov (1 Way Contract) $1,150,000 (4)
-Salary Remaining : $751,020
-Salary Average : $1,150,000
-Salary Average Remaining : $751,020
Niko Mikkola (1 Way Contract) $950,000 (2)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Jake Walman $950,000 (1)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Sam Steel (1 Way Contract) $950,000 (1)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Devon Levi $925,000 (1)
-Salary Remaining : $604,082
-Salary Average : $925,000
-Salary Average Remaining : $604,082
JJ Peterka $855,833 (1)
-Salary Remaining : $558,911
-Salary Average : $855,833
-Salary Average Remaining : $558,911
Dakota Joshua $850,000 (1)
-Salary Remaining : $555,102
-Salary Average : $850,000
-Salary Average Remaining : $555,102
Samuel Bolduc (1 Way Contract) $800,000 (1)
-Salary Remaining : $522,449
-Salary Average : $800,000
-Salary Average Remaining : $522,449
Total Pro Players22
Salary Commitment
Year 2024 : $85,973,690
Year 2025 : $59,592,857
Year 2026 : $43,000,000
Year 2027 : $23,100,000
Salary Average Commitment
Year 2024 : $85,973,690
Year 2025 : $59,592,857
Year 2026 : $43,000,000
Year 2027 : $23,100,000
Salary Cap with 1 Way Contract
Year 2024 : $85,973,690
Year 2025 : $59,592,857
Year 2026 : $43,000,000
Year 2027 : $23,100,000

Farm Players Salaries

Tomas Suchanek $97,500 (3)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Chase Wheatcroft $97,500 (2)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Jack Studnicka $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Dennis Gilbert $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Alex Jefferies $97,500 (2)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Travis Boyd $90,000 (1)
Salary Remaining : $58,934
Salary Average : $90,000
Salary Average Remaining : $58,934
Steven Lorentz $90,000 (1)
Salary Remaining : $58,934
Salary Average : $90,000
Salary Average Remaining : $58,934
Marcus Bjork $90,000 (3)
Salary Remaining : $58,934
Salary Average : $90,000
Salary Average Remaining : $58,934
Aku Raty $89,625 (1)
Salary Remaining : $58,688
Salary Average : $89,625
Salary Average Remaining : $58,688
Nikita V. Novikov $86,750 (2)
Salary Remaining : $56,806
Salary Average : $86,750
Salary Average Remaining : $56,806
Alexander Kisakov $85,917 (1)
Salary Remaining : $56,260
Salary Average : $85,917
Salary Average Remaining : $56,260
Maksymilian Szuber $85,917 (2)
Salary Remaining : $56,260
Salary Average : $85,917
Salary Average Remaining : $56,260
Tobie Bisson $85,000 (1)
Salary Remaining : $55,660
Salary Average : $85,000
Salary Average Remaining : $55,660
Tyson Kozak $85,000 (1)
Salary Remaining : $55,660
Salary Average : $85,000
Salary Average Remaining : $55,660
Cameron Butler $85,000 (2)
Salary Remaining : $55,660
Salary Average : $85,000
Salary Average Remaining : $55,660
Josh Bloom $83,667 (2)
Salary Remaining : $54,787
Salary Average : $83,667
Salary Average Remaining : $54,787
Ty Glover $80,000 (1)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Brandon Scanlin $80,000 (1)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Kevin Connauton $80,000 (2)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Felix Sandstrom $80,000 (1)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Sam Morton $77,700 (1)
Salary Remaining : $50,880
Salary Average : $77,700
Salary Average Remaining : $50,880
Nick Abruzzese $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Josh Dunne $77,500 (2)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Anson Thornton $77,500 (2)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Lukas Rousek $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Joe Hicketts $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Brian Halonen $75,000 (1)
Salary Remaining : $49,112
Salary Average : $75,000
Salary Average Remaining : $49,112
Total Farm Players27
Salary Commitment
Year 2024 : $2,304,576
Year 2025 : $958,834
Year 2026 : $187,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,304,576
Year 2025 : $958,834
Year 2026 : $187,500
Year 2027 : $0

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - $100 - 5 510 - 91,83%
Level 2: 5000 - $60 - 4 544 - 90,88%
Level 3: 2000 - $35 - 1 847 - 92,36%
Level 4: 4000 - $25 - 3 724 - 93,10%
Luxury : 1000 - $200 - 925 - 92,54%
Total Capacity :18000
Team Popularity : 102,00%
Farm
Farm Level 1: 5000 - $35 - 4 018 - 80,36%
Farm Level 2: 2500 - $15 - 2 381 - 95,26%
Farm Total Capacity :7500
Team Popularity : 100,00%

Income

Home Games Left27
Average Attendance - %16 550 - 91,95%
Average Income per Game$1,752,069
Year to Date Revenue$24,528,963
Farm
Home Games Left22
Average Attendance - %6 399 - 85,32%
Average Income per Game$262,752
Year to Date Revenue$3,678,534

Expense

Pro Players Total Salaries$87,780,000
Farm Players Total Salaries$2,248,833
Coaches Total Salaries$3,900,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$31,034,654
Farm Year To Date Expenses$1,079,487
Pro Salary Cap To Date$29,707,628
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,305,857
Farm Estimated Season Revenue$5,780,553
Pro Remaining Season Days128
Pro Expenses Per Days$463,163
Pro Estimated Expenses$59,284,864
Farm Remaining Season Days129
Farm Expenses Per Days$15,984
Farm Estimated Expenses$2,061,936
Estimated Season Expenses$61,346,800
Estimated Season Salary Cap$86,494,572
Estimate Under Maximum Salary Cap of $88,000,000$1,505,428
Estimate Over Minimum Salary Cap of $65,000,000 $21,494,572
Current Bank Account$72,003,203
Projected Bank Account$63,742,813

Pro Players Salaries

Sebastian Aho (1 Way Contract) $9,750,000 (8)
-Salary Remaining : $6,367,347
-Salary Average : $9,750,000
-Salary Average Remaining : $6,367,347
Alex Pietrangelo (1 Way Contract) $8,800,000 (1)
-Salary Remaining : $5,746,939
-Salary Average : $8,800,000
-Salary Average Remaining : $5,746,939
Filip Forsberg (1 Way Contract) $8,500,000 (2)
-Salary Remaining : $5,551,020
-Salary Average : $8,500,000
-Salary Average Remaining : $5,551,020
Johnny Gaudreau (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $4,571,429
-Salary Average : $7,000,000
-Salary Average Remaining : $4,571,429
Matt Boldy (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $4,571,429
-Salary Average : $7,000,000
-Salary Average Remaining : $4,571,429
Jacob Markstrom (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $3,918,367
-Salary Average : $6,000,000
-Salary Average Remaining : $3,918,367
Jonas Brodin (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $3,918,367
-Salary Average : $6,000,000
-Salary Average Remaining : $3,918,367
Phillip Danault (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $3,591,837
-Salary Average : $5,500,000
-Salary Average Remaining : $3,591,837
Mikael Granlund (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $3,265,306
-Salary Average : $5,000,000
-Salary Average Remaining : $3,265,306
Rasmus Andersson (1 Way Contract) $4,550,000 (1)
-Salary Remaining : $2,971,429
-Salary Average : $4,550,000
-Salary Average Remaining : $2,971,429
Evgeny Kuznetsov (1 Way Contract) $3,900,000 (1)
-Salary Remaining : $2,546,939
-Salary Average : $3,900,000
-Salary Average Remaining : $2,546,939
Jaden Schwartz (1 Way Contract) $3,200,000 (2)
-Salary Remaining : $2,089,796
-Salary Average : $3,200,000
-Salary Average Remaining : $2,089,796
Ryan McLeod (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $1,371,429
-Salary Average : $2,100,000
-Salary Average Remaining : $1,371,429
Alexandre Texier (1 Way Contract) $2,100,000 (2)
-Salary Remaining : $1,371,429
-Salary Average : $2,100,000
-Salary Average Remaining : $1,371,429
Matt Roy (1 Way Contract) $2,010,000 (3)
-Salary Remaining : $1,312,653
-Salary Average : $2,010,000
-Salary Average Remaining : $1,312,653
Dylan Samberg (1 Way Contract) $1,400,000 (1)
-Salary Remaining : $914,286
-Salary Average : $1,400,000
-Salary Average Remaining : $914,286
Brendan Smith (1 Way Contract) $900,000 (1)
-Salary Remaining : $587,755
-Salary Average : $900,000
-Salary Average Remaining : $587,755
Nick Seeler $895,000 (1)
-Salary Remaining : $584,490
-Salary Average : $895,000
-Salary Average Remaining : $584,490
Walker Duehr (1 Way Contract) $825,000 (1)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $538,776
-Salary Average : $825,000
-Salary Average Remaining : $538,776
Calvin Pickard $800,000 (1)
-Salary Remaining : $522,449
-Salary Average : $800,000
-Salary Average Remaining : $522,449
Michael Carcone (1 Way Contract) $775,000 (1)
-Salary Remaining : $506,122
-Salary Average : $775,000
-Salary Average Remaining : $506,122
Paul Cotter $775,000 (2)
-Salary Remaining : $506,122
-Salary Average : $775,000
-Salary Average Remaining : $506,122
Total Pro Players22
Salary Commitment
Year 2024 : $87,780,000
Year 2025 : $38,835,000
Year 2026 : $24,260,000
Year 2027 : $9,750,000
Salary Average Commitment
Year 2024 : $87,780,000
Year 2025 : $38,835,000
Year 2026 : $24,260,000
Year 2027 : $9,750,000
Salary Cap with 1 Way Contract
Year 2024 : $86,955,000
Year 2025 : $38,835,000
Year 2026 : $24,260,000
Year 2027 : $9,750,000

Farm Players Salaries

Kailer Yamamoto $97,500 (3)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Matt Coronato $92,500 (1)
Salary Remaining : $60,571
Salary Average : $92,500
Salary Average Remaining : $60,571
Lian Bichsel $91,833 (3)
Salary Remaining : $60,134
Salary Average : $91,833
Salary Average Remaining : $60,134
William Stromgren $90,083 (2)
Salary Remaining : $58,989
Salary Average : $90,083
Salary Average Remaining : $58,989
Jayden Grubbe $86,750 (2)
Salary Remaining : $56,806
Salary Average : $86,750
Salary Average Remaining : $56,806
Nick Cicek $85,000 (1)
Salary Remaining : $55,660
Salary Average : $85,000
Salary Average Remaining : $55,660
Kasimir Kaskisuo $85,000 (1)
Salary Remaining : $55,660
Salary Average : $85,000
Salary Average Remaining : $55,660
Cole Schneider $85,000 (1)
Salary Remaining : $55,660
Salary Average : $85,000
Salary Average Remaining : $55,660
Ludovic Waeber $85,000 (1)
Salary Remaining : $55,660
Salary Average : $85,000
Salary Average Remaining : $55,660
Rory Kerins $84,667 (1)
Salary Remaining : $55,442
Salary Average : $84,667
Salary Average Remaining : $55,442
Ilya Nikolayev $83,667 (1)
Salary Remaining : $54,787
Salary Average : $83,667
Salary Average Remaining : $54,787
Oskar Pettersson $83,500 (3)
Salary Remaining : $54,678
Salary Average : $83,500
Salary Average Remaining : $54,678
Lucas Ciona $83,000 (2)
Salary Remaining : $54,350
Salary Average : $83,000
Salary Average Remaining : $54,350
Jeremie Poirier $82,333 (1)
Salary Remaining : $53,914
Salary Average : $82,333
Salary Average Remaining : $53,914
Joseph Gambardella $80,000 (1)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Ryan Sandelin $80,000 (1)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Chad Nychuk $80,000 (2)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Zane McIntyre $80,000 (1)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Jakob Pelletier $80,000 (1)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Glenn Gawdin $80,000 (2)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Dillon Heatherington $80,000 (1)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Carson Golder $80,000 (2)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Oskari Salminen $80,000 (1)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Sean Day $80,000 (1)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Billy Sweezey $78,000 (2)
Salary Remaining : $51,076
Salary Average : $78,000
Salary Average Remaining : $51,076
Ilya Solovyov $77,500 (2)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Yan Kuznetsov $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Total Farm Players27
Salary Commitment
Year 2024 : $2,248,833
Year 2025 : $928,166
Year 2026 : $272,833
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,248,833
Year 2025 : $928,166
Year 2026 : $272,833
Year 2027 : $0

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 6000 - $100 - 5 590 - 93,17%
Level 2: 5000 - $60 - 4 513 - 90,25%
Level 3: 2000 - $35 - 1 819 - 90,96%
Level 4: 4000 - $25 - 3 679 - 91,96%
Luxury : 1000 - $200 - 919 - 91,92%
Total Capacity :18000
Team Popularity : 97,00%
Farm
Farm Level 1: 5000 - $35 - 4 059 - 81,19%
Farm Level 2: 2500 - $15 - 2 390 - 95,59%
Farm Total Capacity :7500
Team Popularity : 100,00%

Income

Home Games Left27
Average Attendance - %16 520 - 91,78%
Average Income per Game$1,742,203
Year to Date Revenue$24,390,838
Farm
Home Games Left22
Average Attendance - %6 449 - 85,99%
Average Income per Game$265,108
Year to Date Revenue$3,711,507

Expense

Pro Players Total Salaries$61,579,999
Farm Players Total Salaries$1,895,917
Coaches Total Salaries$5,400,000
Luxury Taxe Total$0
Special Salary Cap Value$7,870,000
Pro Year To Date Expenses$23,256,465
Farm Year To Date Expenses$910,483
Pro Salary Cap To Date$20,676,605
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,039,473
Farm Estimated Season Revenue$5,832,368
Pro Remaining Season Days128
Pro Expenses Per Days$337,653
Pro Estimated Expenses$43,219,584
Farm Remaining Season Days129
Farm Expenses Per Days$13,685
Farm Estimated Expenses$1,765,365
Estimated Season Expenses$44,984,949
Estimated Season Salary Cap$67,031,469
Estimate Under Maximum Salary Cap of $88,000,000$20,968,531
Estimate Over Minimum Salary Cap of $65,000,000 $2,031,469
Current Bank Account$56,061,617
Projected Bank Account$63,948,509

Pro Players Salaries

Josh Norris (1 Way Contract) $7,950,000 (2)
-Salary Remaining : $5,191,837
-Salary Average : $7,950,000
-Salary Average Remaining : $5,191,837
Seth Jarvis (1 Way Contract) $7,420,000 (8)
-Salary Remaining : $4,845,714
-Salary Average : $7,420,000
-Salary Average Remaining : $4,845,714
Nate Schmidt (1 Way Contract) $5,950,000 (1)
-Salary Remaining : $3,885,714
-Salary Average : $5,950,000
-Salary Average Remaining : $3,885,714
Joonas Korpisalo (1 Way Contract) $5,250,000 (2)
-Salary Remaining : $3,428,571
-Salary Average : $5,250,000
-Salary Average Remaining : $3,428,571
Anton Lundell (1 Way Contract) $5,000,000 (6)
-Salary Remaining : $3,265,306
-Salary Average : $5,000,000
-Salary Average Remaining : $3,265,306
Robby Fabbri (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $2,612,245
-Salary Average : $4,000,000
-Salary Average Remaining : $2,612,245
Cody Glass (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $1,632,653
-Salary Average : $2,500,000
-Salary Average Remaining : $1,632,653
David Kampf (1 Way Contract) $2,400,000 (3)
-Salary Remaining : $1,567,347
-Salary Average : $2,400,000
-Salary Average Remaining : $1,567,347
Travis Hamonic (1 Way Contract) $2,010,000 (1)
-Salary Remaining : $1,312,653
-Salary Average : $2,010,000
-Salary Average Remaining : $1,312,653
Klim Kostin (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,306,122
-Salary Average : $2,000,000
-Salary Average Remaining : $1,306,122
Akira Schmid (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $1,142,857
-Salary Average : $1,750,000
-Salary Average Remaining : $1,142,857
Jack Drury (1 Way Contract) $1,725,000 (2)
-Salary Remaining : $1,126,531
-Salary Average : $1,725,000
-Salary Average Remaining : $1,126,531
Jack McBain (1 Way Contract) $1,599,999 (1)
-Salary Remaining : $1,044,897
-Salary Average : $1,599,999
-Salary Average Remaining : $1,044,897
Logan Stanley (1 Way Contract) $1,250,000 (2)
-Salary Remaining : $816,327
-Salary Average : $1,250,000
-Salary Average Remaining : $816,327
Nikolai Knyzhov (1 Way Contract) $1,250,000 (1)
-Salary Remaining : $816,327
-Salary Average : $1,250,000
-Salary Average Remaining : $816,327
Calen Addison (1 Way Contract) $1,150,000 (3)
-Salary Remaining : $751,020
-Salary Average : $1,150,000
-Salary Average Remaining : $751,020
Scott Perunovich (1 Way Contract) $1,150,000 (1)
-Salary Remaining : $751,020
-Salary Average : $1,150,000
-Salary Average Remaining : $751,020
Conor Timmins (1 Way Contract) $1,100,000 (1)
-Salary Remaining : $718,367
-Salary Average : $1,100,000
-Salary Average Remaining : $718,367
Robert Hagg (1 Way Contract) $1,050,000 (1)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $685,714
-Salary Average : $1,050,000
-Salary Average Remaining : $685,714
Reese Johnson $950,000 (1)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Charlie Lindgren $950,000 (1)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Ville Heinola (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $522,449
-Salary Average : $800,000
-Salary Average Remaining : $522,449
Pontus Holmberg (1 Way Contract) $800,000 (1)
-Salary Remaining : $522,449
-Salary Average : $800,000
-Salary Average Remaining : $522,449
Cale Fleury (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $522,449
-Salary Average : $800,000
-Salary Average Remaining : $522,449
Hudson Fasching (1 Way Contract) $775,000 (1)
-Salary Remaining : $506,122
-Salary Average : $775,000
-Salary Average Remaining : $506,122
Total Pro Players25
Salary Commitment
Year 2024 : $61,579,999
Year 2025 : $34,695,000
Year 2026 : $15,970,000
Year 2027 : $12,420,000
Salary Average Commitment
Year 2024 : $61,579,999
Year 2025 : $34,695,000
Year 2026 : $15,970,000
Year 2027 : $12,420,000
Salary Cap with 1 Way Contract
Year 2024 : $58,930,000
Year 2025 : $33,895,000
Year 2026 : $15,970,000
Year 2027 : $12,420,000

Farm Players Salaries

Kyle Keyser $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Curtis McKenzie $95,000 (1)
Salary Remaining : $62,208
Salary Average : $95,000
Salary Average Remaining : $62,208
Turner Elson $95,000 (1)
Salary Remaining : $62,208
Salary Average : $95,000
Salary Average Remaining : $62,208
Domenick Fensore $92,500 (1)
Salary Remaining : $60,571
Salary Average : $92,500
Salary Average Remaining : $60,571
Christian Wolanin $90,500 (1)
Salary Remaining : $59,261
Salary Average : $90,500
Salary Average Remaining : $59,261
Leo Loof $86,750 (2)
Salary Remaining : $56,806
Salary Average : $86,750
Salary Average Remaining : $56,806
Mackenzie MacEachern $84,500 (1)
Salary Remaining : $55,332
Salary Average : $84,500
Salary Average Remaining : $55,332
Lucas Edmonds $84,167 (1)
Salary Remaining : $55,114
Salary Average : $84,167
Salary Average Remaining : $55,114
Ronan Seeley $81,000 (1)
Salary Remaining : $53,041
Salary Average : $81,000
Salary Average Remaining : $53,041
Vasily Ponomarev $79,500 (1)
Salary Remaining : $52,058
Salary Average : $79,500
Salary Average Remaining : $52,058
Brandon Gignac $79,500 (1)
Salary Remaining : $52,058
Salary Average : $79,500
Salary Average Remaining : $52,058
Zach Sanford $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Chase Priskie $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Mason Jobst $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Josh Maniscalco $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Colin Theisen $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Josh Currie $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Mads Sogaard $77,500 (2)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Peter Holland $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Kristian Reichel $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Jamieson Rees $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Alec Regula $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Dominik Shine $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Egor Afanasyev $0 (0)
Salary Remaining : $0
Salary Average : $0
Salary Average Remaining : $0
Total Farm Players24
Salary Commitment
Year 2024 : $1,895,917
Year 2025 : $164,250
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,895,917
Year 2025 : $164,250
Year 2026 : $0
Year 2027 : $0

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $100 - 5 174 - 86,23%
Level 2: 5000 - $60 - 4 296 - 85,91%
Level 3: 2000 - $35 - 1 725 - 86,24%
Level 4: 4000 - $25 - 3 308 - 82,71%
Luxury : 1000 - $200 - 861 - 86,12%
Total Capacity :18000
Team Popularity : 96,00%
Farm
Farm Level 1: 5000 - $37 - 3 775 - 75,50%
Farm Level 2: 2500 - $18 - 1 657 - 66,28%
Farm Total Capacity :7500
Team Popularity : 100,00%

Income

Home Games Left29
Average Attendance - %15 363 - 85,35%
Average Income per Game$1,631,540
Year to Date Revenue$19,578,477
Farm
Home Games Left23
Average Attendance - %5 432 - 72,42%
Average Income per Game$252,550
Year to Date Revenue$3,283,154

Expense

Pro Players Total Salaries$86,420,666
Farm Players Total Salaries$2,319,658
Coaches Total Salaries$2,300,000
Luxury Taxe Total$0
Special Salary Cap Value$1,500,000
Pro Year To Date Expenses$29,743,749
Farm Year To Date Expenses$1,214,888
Pro Salary Cap To Date$29,028,185
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,314,653
Farm Estimated Season Revenue$5,808,657
Pro Remaining Season Days128
Pro Expenses Per Days$446,534
Pro Estimated Expenses$57,156,352
Farm Remaining Season Days129
Farm Expenses Per Days$17,866
Farm Estimated Expenses$2,304,714
Estimated Season Expenses$59,461,066
Estimated Season Salary Cap$86,337,593
Estimate Under Maximum Salary Cap of $88,000,000$1,662,407
Estimate Over Minimum Salary Cap of $65,000,000 $21,337,593
Current Bank Account$46,206,991
Projected Bank Account$39,869,235

Pro Players Salaries

Steven Stamkos (1 Way Contract) $11,100,000 (3)
-Salary Remaining : $7,248,980
-Salary Average : $11,100,000
-Salary Average Remaining : $7,248,980
Adam Henrique (1 Way Contract) $9,864,000 (1)
-Salary Remaining : $6,441,796
-Salary Average : $9,864,000
-Salary Average Remaining : $6,441,796
Seth Jones (1 Way Contract) $9,500,000 (1)
-Salary Remaining : $6,204,082
-Salary Average : $9,500,000
-Salary Average Remaining : $6,204,082
Jake Sanderson (1 Way Contract) $8,050,000 (8)
-Salary Remaining : $5,257,143
-Salary Average : $8,050,000
-Salary Average Remaining : $5,257,143
Tom Wilson (1 Way Contract) $6,500,000 (7)
-Salary Remaining : $4,244,898
-Salary Average : $6,500,000
-Salary Average Remaining : $4,244,898
Tyler Toffoli (1 Way Contract) $5,475,000 (3)
-Salary Remaining : $3,575,510
-Salary Average : $5,475,000
-Salary Average Remaining : $3,575,510
Dylan Strome (1 Way Contract) $5,100,000 (4)
-Salary Remaining : $3,330,612
-Salary Average : $5,025,000
-Salary Average Remaining : $3,281,633
Alex Vlasic (1 Way Contract) $4,600,000 (6)
-Salary Remaining : $3,004,082
-Salary Average : $4,600,000
-Salary Average Remaining : $3,004,082
Petr Mrazek (1 Way Contract) $4,250,000 (2)
-Salary Remaining : $2,775,510
-Salary Average : $4,250,000
-Salary Average Remaining : $2,775,510
Marcus Foligno (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $2,612,245
-Salary Average : $4,000,000
-Salary Average Remaining : $2,612,245
Kirby Dach (1 Way Contract) $3,362,500 (2)
-Salary Remaining : $2,195,918
-Salary Average : $3,362,500
-Salary Average Remaining : $2,195,918
Nicolas Roy (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $1,959,184
-Salary Average : $3,000,000
-Salary Average Remaining : $1,959,184
Philipp Kurashev (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $1,469,388
-Salary Average : $2,250,000
-Salary Average Remaining : $1,469,388
Isac Lundestrom (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $979,592
-Salary Average : $1,500,000
-Salary Average Remaining : $979,592
Brett Howden (1 Way Contract) $1,350,000 (1)
-Salary Remaining : $881,633
-Salary Average : $1,350,000
-Salary Average Remaining : $881,633
David Rittich $1,000,000 (1)
-Salary Remaining : $653,061
-Salary Average : $1,000,000
-Salary Average Remaining : $653,061
Alec Martinez (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $653,061
-Salary Average : $1,000,000
-Salary Average Remaining : $653,061
Arvid Soderblom (1 Way Contract) $962,500 (1)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $628,571
-Salary Average : $962,500
-Salary Average Remaining : $628,571
Leo Carlsson $950,000 (2)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Pavel Mintyukov $918,333 (2)
-Salary Remaining : $599,728
-Salary Average : $918,333
-Salary Average Remaining : $599,728
Kaiden Guhle $863,333 (7)
-Salary Remaining : $563,809
-Salary Average : $4,880,476
-Salary Average Remaining : $3,187,250
Nils Aman (1 Way Contract) $825,000 (2)
-Salary Remaining : $538,776
-Salary Average : $825,000
-Salary Average Remaining : $538,776
Total Pro Players22
Salary Commitment
Year 2024 : $86,420,666
Year 2025 : $63,580,833
Year 2026 : $50,275,000
Year 2027 : $33,700,000
Salary Average Commitment
Year 2024 : $90,362,809
Year 2025 : $62,936,309
Year 2026 : $49,630,476
Year 2027 : $33,055,476
Salary Cap with 1 Way Contract
Year 2024 : $85,458,170
Year 2025 : $58,994,166
Year 2026 : $45,688,333
Year 2027 : $29,113,333

Farm Players Salaries

Jaxson Stauber $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Robert Bortuzzo $97,500 (3)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Brock McGinn $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Ryan McAllister $97,500 (2)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Matt Martin $97,500 (3)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Reilly Walsh $95,700 (1)
Salary Remaining : $62,666
Salary Average : $95,700
Salary Average Remaining : $62,666
John Hayden $92,500 (1)
Salary Remaining : $60,571
Salary Average : $92,500
Salary Average Remaining : $60,571
Drew Helleson $92,500 (1)
Salary Remaining : $60,571
Salary Average : $92,500
Salary Average Remaining : $60,571
Drew Commesso $92,500 (2)
Salary Remaining : $60,571
Salary Average : $92,500
Salary Average Remaining : $60,571
Jiri Kulich $91,833 (2)
Salary Remaining : $60,134
Salary Average : $91,833
Salary Average Remaining : $60,134
Wyatt Kaiser $91,667 (1)
Salary Remaining : $60,025
Salary Average : $91,667
Salary Average Remaining : $60,025
Landon Slaggert $91,250 (1)
Salary Remaining : $59,753
Salary Average : $91,250
Salary Average Remaining : $59,753
Matthew Stienburg $89,875 (1)
Salary Remaining : $58,852
Salary Average : $89,875
Salary Average Remaining : $58,852
Quinn Schmiemann $89,500 (3)
Salary Remaining : $58,607
Salary Average : $89,500
Salary Average Remaining : $58,607
Ryder Rolston $89,500 (2)
Salary Remaining : $58,607
Salary Average : $89,500
Salary Average Remaining : $58,607
Isak Rosen $89,417 (2)
Salary Remaining : $58,552
Salary Average : $89,417
Salary Average Remaining : $58,552
Alex Beaucage $89,000 (1)
Salary Remaining : $58,279
Salary Average : $89,000
Salary Average Remaining : $58,279
Jalen Luypen $85,917 (1)
Salary Remaining : $56,260
Salary Average : $85,917
Salary Average Remaining : $56,260
Ethan Del Mastro $85,583 (2)
Salary Remaining : $56,042
Salary Average : $85,583
Salary Average Remaining : $56,042
Zach Dean $85,250 (2)
Salary Remaining : $55,824
Salary Average : $85,250
Salary Average Remaining : $55,824
Jack Thompson $82,833 (1)
Salary Remaining : $54,241
Salary Average : $82,833
Salary Average Remaining : $54,241
Seth Griffith $81,000 (1)
Salary Remaining : $53,041
Salary Average : $81,000
Salary Average Remaining : $53,041
Jacob Barczewski $81,000 (1)
Salary Remaining : $53,041
Salary Average : $81,000
Salary Average Remaining : $53,041
Danny Zhilkin $80,333 (3)
Salary Remaining : $52,604
Salary Average : $80,333
Salary Average Remaining : $52,604
Benjamin Jones $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Louis Crevier $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Total Farm Players26
Salary Commitment
Year 2024 : $2,319,658
Year 2025 : $996,416
Year 2026 : $364,833
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,319,658
Year 2025 : $996,416
Year 2026 : $364,833
Year 2027 : $0

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 6000 - $100 - 5 787 - 96,45%
Level 2: 5000 - $60 - 4 899 - 97,98%
Level 3: 2000 - $35 - 1 930 - 96,48%
Level 4: 4000 - $25 - 3 792 - 94,79%
Luxury : 1000 - $200 - 965 - 96,50%
Total Capacity :18000
Team Popularity : 103,00%
Farm
Farm Level 1: 5000 - $35 - 3 989 - 79,77%
Farm Level 2: 2500 - $15 - 2 345 - 93,81%
Farm Total Capacity :7500
Team Popularity : 100,00%

Income

Home Games Left27
Average Attendance - %17 372 - 96,51%
Average Income per Game$1,829,679
Year to Date Revenue$25,615,499
Farm
Home Games Left23
Average Attendance - %6 334 - 84,45%
Average Income per Game$260,428
Year to Date Revenue$3,385,562

Expense

Pro Players Total Salaries$80,250,000
Farm Players Total Salaries$1,738,083
Coaches Total Salaries$5,900,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$29,500,901
Farm Year To Date Expenses$1,125,177
Pro Salary Cap To Date$27,601,399
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$49,401,320
Farm Estimated Season Revenue$5,989,840
Pro Remaining Season Days128
Pro Expenses Per Days$433,418
Pro Estimated Expenses$55,477,504
Farm Remaining Season Days129
Farm Expenses Per Days$14,914
Farm Estimated Expenses$1,923,906
Estimated Season Expenses$57,401,410
Estimated Season Salary Cap$79,503,479
Estimate Under Maximum Salary Cap of $88,000,000$8,496,521
Estimate Over Minimum Salary Cap of $65,000,000 $14,503,479
Current Bank Account$48,415,308
Projected Bank Account$46,405,058

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $12,600,000 (3)
-Salary Remaining : $8,228,571
-Salary Average : $12,600,000
-Salary Average Remaining : $8,228,571
Nikita Kucherov (1 Way Contract) $9,500,000 (3)
-Salary Remaining : $6,204,082
-Salary Average : $9,500,000
-Salary Average Remaining : $6,204,082
Cale Makar (1 Way Contract) $9,000,000 (1)
-Salary Remaining : $5,877,551
-Salary Average : $9,000,000
-Salary Average Remaining : $5,877,551
Valeri Nichushkin (1 Way Contract) $6,125,000 (1)
-Salary Remaining : $4,000,000
-Salary Average : $6,125,000
-Salary Average Remaining : $4,000,000
Adrian Kempe (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $3,591,837
-Salary Average : $5,500,000
-Salary Average Remaining : $3,591,837
Josh Anderson (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $3,591,837
-Salary Average : $5,500,000
-Salary Average Remaining : $3,591,837
Jaccob Slavin (1 Way Contract) $5,300,000 (1)
-Salary Remaining : $3,461,224
-Salary Average : $5,300,000
-Salary Average Remaining : $3,461,224
Mats Zuccarello (1 Way Contract) $4,125,000 (2)
-Salary Remaining : $2,693,878
-Salary Average : $4,125,000
-Salary Average Remaining : $2,693,878
Ryan Hartman (Out of Payroll) $4,000,000 (3)
-Salary Remaining : $2,612,245
-Salary Average : $4,000,000
-Salary Average Remaining : $2,612,245
Sean Walker (1 Way Contract) $3,750,000 (3)
-Salary Remaining : $2,448,980
-Salary Average : $3,750,000
-Salary Average Remaining : $2,448,980
Jordan Binnington (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $1,959,184
-Salary Average : $3,000,000
-Salary Average Remaining : $1,959,184
Jeff Carter (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $1,469,388
-Salary Average : $2,250,000
-Salary Average Remaining : $1,469,388
Justin Holl (1 Way Contract) $1,800,000 (2)
-Salary Remaining : $1,175,510
-Salary Average : $1,800,000
-Salary Average Remaining : $1,175,510
Christian Fischer (1 Way Contract) $1,600,000 (1)
-Salary Remaining : $1,044,898
-Salary Average : $1,600,000
-Salary Average Remaining : $1,044,898
Carter Hart (1 Way Contract) $1,600,000 (1)
-Salary Remaining : $1,044,898
-Salary Average : $1,600,000
-Salary Average Remaining : $1,044,898
Alexander Barabanov (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $979,592
-Salary Average : $1,500,000
-Salary Average Remaining : $979,592
Nic Dowd (1 Way Contract) $1,300,000 (1)
-Salary Remaining : $848,980
-Salary Average : $1,300,000
-Salary Average Remaining : $848,980
Justin Barron (1 Way Contract) $1,150,000 (2)
-Salary Remaining : $751,020
-Salary Average : $1,150,000
-Salary Average Remaining : $751,020
Jakub Vrana (Out of Payroll) $1,000,000 (1)
-Salary Remaining : $653,061
-Salary Average : $1,000,000
-Salary Average Remaining : $653,061
Ben Meyers $975,000 (1)
-Salary Remaining : $636,735
-Salary Average : $975,000
-Salary Average Remaining : $636,735
Tony DeAngelo $975,000 (1)
-Salary Remaining : $636,735
-Salary Average : $975,000
-Salary Average Remaining : $636,735
Ben Hutton (Out of Payroll) $975,000 (2)
-Salary Remaining : $636,735
-Salary Average : $975,000
-Salary Average Remaining : $636,735
Antti Raanta $975,000 (1)
-Salary Remaining : $636,735
-Salary Average : $975,000
-Salary Average Remaining : $636,735
Brendan Lemieux $950,000 (1)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Louis Domingue (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $506,122
-Salary Average : $775,000
-Salary Average Remaining : $506,122
Total Pro Players25
Salary Commitment
Year 2024 : $86,225,000
Year 2025 : $43,400,000
Year 2026 : $29,850,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $86,225,000
Year 2025 : $43,400,000
Year 2026 : $29,850,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $85,450,000
Year 2025 : $43,400,000
Year 2026 : $29,850,000
Year 2027 : $0

Farm Players Salaries

Josh Mahura $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Max Sasson $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Connor Carrick $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Dustin Tokarski $95,000 (1)
Salary Remaining : $62,208
Salary Average : $95,000
Salary Average Remaining : $62,208
Cooper Marody $95,000 (1)
Salary Remaining : $62,208
Salary Average : $95,000
Salary Average Remaining : $62,208
Brogan Rafferty $92,000 (1)
Salary Remaining : $60,244
Salary Average : $92,000
Salary Average Remaining : $60,244
Antti Saarela $90,000 (1)
Salary Remaining : $58,934
Salary Average : $90,000
Salary Average Remaining : $58,934
Joona Koppanen $90,000 (1)
Salary Remaining : $58,934
Salary Average : $90,000
Salary Average Remaining : $58,934
Oskar Olausson $86,333 (2)
Salary Remaining : $56,533
Salary Average : $86,333
Salary Average Remaining : $56,533
Joseph Duszak $85,000 (1)
Salary Remaining : $55,660
Salary Average : $85,000
Salary Average Remaining : $55,660
Milan Lucic $85,000 (1)
Salary Remaining : $55,660
Salary Average : $85,000
Salary Average Remaining : $55,660
Jean-Luc Foudy $84,750 (1)
Salary Remaining : $55,496
Salary Average : $84,750
Salary Average Remaining : $55,496
Pavel Novak $84,667 (1)
Salary Remaining : $55,442
Salary Average : $84,667
Salary Average Remaining : $55,442
Jakub Brabenec $82,833 (2)
Salary Remaining : $54,241
Salary Average : $82,833
Salary Average Remaining : $54,241
Michael Karow $80,000 (1)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Alex Peters $80,000 (1)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Matt Donovan $80,000 (1)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Jiri Smejkal $80,000 (1)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Trent Miner $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Shane Bowers $77,500 (2)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Total Farm Players20
Salary Commitment
Year 2024 : $1,738,083
Year 2025 : $246,666
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,738,083
Year 2025 : $246,666
Year 2026 : $0
Year 2027 : $0

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $100 - 5 496 - 91,60%
Level 2: 5000 - $60 - 4 756 - 95,12%
Level 3: 2000 - $35 - 1 878 - 93,89%
Level 4: 4000 - $25 - 3 770 - 94,25%
Luxury : 1000 - $200 - 922 - 92,18%
Total Capacity :18000
Team Popularity : 99,00%
Farm
Farm Level 1: 5000 - $35 - 3 951 - 79,03%
Farm Level 2: 2500 - $15 - 2 332 - 93,27%
Farm Total Capacity :7500
Team Popularity : 100,00%

Income

Home Games Left28
Average Attendance - %16 822 - 93,45%
Average Income per Game$1,757,151
Year to Date Revenue$22,842,966
Farm
Home Games Left22
Average Attendance - %6 283 - 83,78%
Average Income per Game$258,184
Year to Date Revenue$3,614,575

Expense

Pro Players Total Salaries$67,715,000
Farm Players Total Salaries$1,779,500
Coaches Total Salaries$6,760,000
Luxury Taxe Total$0
Special Salary Cap Value$7,643,000
Pro Year To Date Expenses$23,830,550
Farm Year To Date Expenses$1,066,444
Pro Salary Cap To Date$20,696,353
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$49,200,234
Farm Estimated Season Revenue$5,680,046
Pro Remaining Season Days128
Pro Expenses Per Days$373,291
Pro Estimated Expenses$47,781,248
Farm Remaining Season Days129
Farm Expenses Per Days$15,683
Farm Estimated Expenses$2,023,107
Estimated Season Expenses$49,804,355
Estimated Season Salary Cap$70,667,545
Estimate Under Maximum Salary Cap of $88,000,000$17,332,455
Estimate Over Minimum Salary Cap of $65,000,000 $5,667,545
Current Bank Account$56,213,243
Projected Bank Account$61,289,168

Pro Players Salaries

Jacob Trouba (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $5,224,490
-Salary Average : $8,000,000
-Salary Average Remaining : $5,224,490
Ryan Strome (1 Way Contract) $5,750,000 (1)
-Salary Remaining : $3,755,102
-Salary Average : $5,750,000
-Salary Average Remaining : $3,755,102
Ivan Barbashev (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $3,265,306
-Salary Average : $5,000,000
-Salary Average Remaining : $3,265,306
Jesperi Kotkaniemi (1 Way Contract) $4,820,000 (2)
-Salary Remaining : $3,147,755
-Salary Average : $4,820,000
-Salary Average Remaining : $3,147,755
Oliver Kylington (1 Way Contract) $4,050,000 (1)
-Salary Remaining : $2,644,898
-Salary Average : $4,050,000
-Salary Average Remaining : $2,644,898
Kirill Marchenko (1 Way Contract) $3,850,000 (3)
-Salary Remaining : $2,514,286
-Salary Average : $3,850,000
-Salary Average Remaining : $2,514,286
Eeli Tolvanen (1 Way Contract) $3,475,000 (2)
-Salary Remaining : $2,269,388
-Salary Average : $3,475,000
-Salary Average Remaining : $2,269,388
Ivan Fedotov (1 Way Contract) $3,275,000 (2)
-Salary Remaining : $2,138,776
-Salary Average : $3,275,000
-Salary Average Remaining : $2,138,776
Andrew Peeke (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $1,795,918
-Salary Average : $2,750,000
-Salary Average Remaining : $1,795,918
Jack Campbell (1 Way Contract) $2,510,000 (2)
-1 Way Contract Salary Cap : $1,360,000
-1 Way Contract Salary Cap Remaining : $888,163
-Salary Remaining : $1,639,184
-Salary Average : $2,510,000
-Salary Average Remaining : $1,639,184
Alex Nedeljkovic (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $1,632,653
-Salary Average : $2,500,000
-Salary Average Remaining : $1,632,653
Vincent Desharnais (1 Way Contract) $2,300,000 (2)
-Salary Remaining : $1,502,041
-Salary Average : $2,300,000
-Salary Average Remaining : $1,502,041
Pavel Dorofeyev (1 Way Contract) $1,835,000 (2)
-Salary Remaining : $1,198,367
-Salary Average : $1,835,000
-Salary Average Remaining : $1,198,367
Taylor Raddysh (1 Way Contract) $1,800,000 (1)
-Salary Remaining : $1,175,510
-Salary Average : $1,800,000
-Salary Average Remaining : $1,175,510
Erik Brannstrom (1 Way Contract) $1,800,000 (1)
-Salary Remaining : $1,175,510
-Salary Average : $1,800,000
-Salary Average Remaining : $1,175,510
Nils Lundkvist (1 Way Contract) $1,800,000 (1)
-Salary Remaining : $1,175,510
-Salary Average : $1,800,000
-Salary Average Remaining : $1,175,510
Kent Johnson (1 Way Contract) $1,800,000 (3)
-Salary Remaining : $1,175,510
-Salary Average : $1,800,000
-Salary Average Remaining : $1,175,510
Pius Suter (1 Way Contract) $1,600,000 (1)
-Salary Remaining : $1,044,898
-Salary Average : $1,600,000
-Salary Average Remaining : $1,044,898
Jesper Boqvist (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $979,592
-Salary Average : $1,500,000
-Salary Average Remaining : $979,592
Dan Vladar (1 Way Contract) $1,300,000 (1)
-Salary Remaining : $848,980
-Salary Average : $1,300,000
-Salary Average Remaining : $848,980
Dysin Mayo (1 Way Contract) $950,000 (1)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Brendan Gaunce $950,000 (1)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Mason Lohrei $925,000 (1)
-Salary Remaining : $604,082
-Salary Average : $925,000
-Salary Average Remaining : $604,082
Arthur Kaliyev (1 Way Contract) $825,000 (1)
-Salary Remaining : $538,776
-Salary Average : $825,000
-Salary Average Remaining : $538,776
Cole Schwindt (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $522,449
-Salary Average : $800,000
-Salary Average Remaining : $522,449
Michael Sgarbossa (1 Way Contract) $775,000 (1)
-Salary Remaining : $506,122
-Salary Average : $775,000
-Salary Average Remaining : $506,122
Kyle MacLean (1 Way Contract) $775,000 (3)
-Salary Remaining : $506,122
-Salary Average : $775,000
-Salary Average Remaining : $506,122
Total Pro Players27
Salary Commitment
Year 2024 : $67,715,000
Year 2025 : $34,890,000
Year 2026 : $11,425,000
Year 2027 : $5,000,000
Salary Average Commitment
Year 2024 : $67,715,000
Year 2025 : $34,890,000
Year 2026 : $11,425,000
Year 2027 : $5,000,000
Salary Cap with 1 Way Contract
Year 2024 : $64,815,000
Year 2025 : $33,740,000
Year 2026 : $11,425,000
Year 2027 : $5,000,000

Farm Players Salaries

Michael Benning $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Valtteri Pulli $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Tyson Hinds $97,500 (2)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Ryan Bednard $95,000 (2)
Salary Remaining : $62,208
Salary Average : $95,000
Salary Average Remaining : $62,208
Joakim Kemell $91,833 (2)
Salary Remaining : $60,134
Salary Average : $91,833
Salary Average Remaining : $60,134
John Lethemon $90,000 (1)
Salary Remaining : $58,934
Salary Average : $90,000
Salary Average Remaining : $58,934
Mikael Pyyhtia $89,750 (1)
Salary Remaining : $58,770
Salary Average : $89,750
Salary Average Remaining : $58,770
Reid Schaefer $88,667 (3)
Salary Remaining : $58,061
Salary Average : $88,667
Salary Average Remaining : $58,061
Samuel Knazko $84,750 (1)
Salary Remaining : $55,496
Salary Average : $84,750
Salary Average Remaining : $55,496
James Malatesta $84,167 (2)
Salary Remaining : $55,114
Salary Average : $84,167
Salary Average Remaining : $55,114
Danil Gushchin $82,833 (1)
Salary Remaining : $54,241
Salary Average : $82,833
Salary Average Remaining : $54,241
Carl Berglund $80,000 (1)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Carson Meyer $80,000 (1)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Tristan Allard $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Jake Christiansen $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Curtis Douglas $77,500 (2)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Avery Hayes $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Riley Bezeau $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Alex Swetlikoff $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Louie Belpedio $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Adam Scheel $77,500 (2)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Total Farm Players21
Salary Commitment
Year 2024 : $1,779,500
Year 2025 : $612,167
Year 2026 : $88,667
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,779,500
Year 2025 : $612,167
Year 2026 : $88,667
Year 2027 : $0

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $100 - 5 456 - 90,93%
Level 2: 5000 - $60 - 4 605 - 92,10%
Level 3: 2000 - $35 - 1 818 - 90,92%
Level 4: 4000 - $25 - 3 738 - 93,45%
Luxury : 1000 - $200 - 952 - 95,22%
Total Capacity :18000
Team Popularity : 101,00%
Farm
Farm Level 1: 5000 - $35 - 4 051 - 81,02%
Farm Level 2: 2500 - $15 - 2 305 - 92,22%
Farm Total Capacity :7500
Team Popularity : 100,00%

Income

Home Games Left28
Average Attendance - %16 569 - 92,05%
Average Income per Game$1,748,845
Year to Date Revenue$22,734,990
Farm
Home Games Left23
Average Attendance - %6 357 - 84,76%
Average Income per Game$262,991
Year to Date Revenue$3,418,883

Expense

Pro Players Total Salaries$86,808,334
Farm Players Total Salaries$2,065,651
Coaches Total Salaries$4,470,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$30,770,278
Farm Year To Date Expenses$1,124,266
Pro Salary Cap To Date$29,378,654
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,967,671
Farm Estimated Season Revenue$6,048,793
Pro Remaining Season Days128
Pro Expenses Per Days$459,583
Pro Estimated Expenses$58,826,624
Farm Remaining Season Days129
Farm Expenses Per Days$16,577
Farm Estimated Expenses$2,138,433
Estimated Season Expenses$60,965,057
Estimated Season Salary Cap$85,547,358
Estimate Under Maximum Salary Cap of $88,000,000$2,452,642
Estimate Over Minimum Salary Cap of $65,000,000 $20,547,358
Current Bank Account$42,200,609
Projected Bank Account$36,252,016

Pro Players Salaries

Tyler Seguin (1 Way Contract) $9,850,000 (1)
-Salary Remaining : $6,432,653
-Salary Average : $9,850,000
-Salary Average Remaining : $6,432,653
Roope Hintz (1 Way Contract) $8,450,000 (3)
-Salary Remaining : $5,518,367
-Salary Average : $8,450,000
-Salary Average Remaining : $5,518,367
Miro Heiskanen (1 Way Contract) $8,450,000 (5)
-Salary Remaining : $5,518,367
-Salary Average : $8,450,000
-Salary Average Remaining : $5,518,367
Jason Robertson (1 Way Contract) $7,750,000 (2)
-Salary Remaining : $5,061,224
-Salary Average : $7,750,000
-Salary Average Remaining : $5,061,224
Hampus Lindholm (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $4,244,898
-Salary Average : $6,500,000
-Salary Average Remaining : $4,244,898
Bryan Rust (1 Way Contract) $5,125,000 (2)
-Salary Remaining : $3,346,939
-Salary Average : $5,125,000
-Salary Average Remaining : $3,346,939
Jean-Gabriel Pageau (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $3,265,306
-Salary Average : $5,000,000
-Salary Average Remaining : $3,265,306
Dylan DeMelo (1 Way Contract) $4,900,000 (4)
-Salary Remaining : $3,200,000
-Salary Average : $4,900,000
-Salary Average Remaining : $3,200,000
Reilly Smith (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $2,612,245
-Salary Average : $4,000,000
-Salary Average Remaining : $2,612,245
Jake Oettinger (1 Way Contract) $4,000,000 (9)
-Salary Remaining : $2,612,245
-Salary Average : $4,000,000
-Salary Average Remaining : $2,612,245
Thomas Harley (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $2,612,245
-Salary Average : $4,000,000
-Salary Average Remaining : $2,612,245
Frank Vatrano (1 Way Contract) $3,650,000 (1)
-Salary Remaining : $2,383,673
-Salary Average : $3,650,000
-Salary Average Remaining : $2,383,673
Dmitry Orlov (1 Way Contract) $2,775,000 (1)
-Salary Remaining : $1,812,245
-Salary Average : $2,775,000
-Salary Average Remaining : $1,812,245
Marc-Andre Fleury (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $1,632,653
-Salary Average : $2,500,000
-Salary Average Remaining : $1,632,653
Carson Soucy (1 Way Contract) $2,300,000 (2)
-Salary Remaining : $1,502,041
-Salary Average : $2,300,000
-Salary Average Remaining : $1,502,041
Haydn Fleury (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $979,592
-Salary Average : $1,500,000
-Salary Average Remaining : $979,592
Anthony Beauvillier (1 Way Contract) $1,350,000 (1)
-Salary Remaining : $881,633
-Salary Average : $1,350,000
-Salary Average Remaining : $881,633
Max Jones (1 Way Contract) $1,100,000 (2)
-Salary Remaining : $718,367
-Salary Average : $1,100,000
-Salary Average Remaining : $718,367
Justin Danforth (1 Way Contract) $1,100,000 (1)
-Salary Remaining : $718,367
-Salary Average : $1,100,000
-Salary Average Remaining : $718,367
Wyatt Johnston $894,167 (1)
-Salary Remaining : $583,946
-Salary Average : $894,167
-Salary Average Remaining : $583,946
Logan Stankoven $814,167 (2)
-Salary Remaining : $531,701
-Salary Average : $814,167
-Salary Average Remaining : $531,701
Matthew Kessel (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $522,449
-Salary Average : $800,000
-Salary Average Remaining : $522,449
Total Pro Players22
Salary Commitment
Year 2024 : $86,808,334
Year 2025 : $58,439,167
Year 2026 : $30,050,000
Year 2027 : $21,600,000
Salary Average Commitment
Year 2024 : $86,808,334
Year 2025 : $54,189,167
Year 2026 : $25,800,000
Year 2027 : $17,350,000
Salary Cap with 1 Way Contract
Year 2024 : $86,008,336
Year 2025 : $53,389,168
Year 2026 : $25,800,000
Year 2027 : $17,350,000

Farm Players Salaries

Jon-Randall Avon $97,500 (2)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Parker Kelly $97,500 (2)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Nick DeSimone $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Riley Nash $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
A.J. Greer $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Troy Grosenick $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Luke Toporowski $95,000 (1)
Salary Remaining : $62,208
Salary Average : $95,000
Salary Average Remaining : $62,208
Mavrik Bourque $89,417 (1)
Salary Remaining : $58,552
Salary Average : $89,417
Salary Average Remaining : $58,552
Kyle McDonald $88,800 (2)
Salary Remaining : $58,148
Salary Average : $88,800
Salary Average Remaining : $58,148
Nikita Chibrikov $87,583 (2)
Salary Remaining : $57,351
Salary Average : $87,583
Salary Average Remaining : $57,351
Matthew Seminoff $85,000 (2)
Salary Remaining : $55,660
Salary Average : $85,000
Salary Average Remaining : $55,660
Antonio Stranges $84,667 (1)
Salary Remaining : $55,442
Salary Average : $84,667
Salary Average Remaining : $55,442
Remi Poirier $83,667 (1)
Salary Remaining : $54,787
Salary Average : $83,667
Salary Average Remaining : $54,787
Artyom Grushnikov $81,417 (2)
Salary Remaining : $53,313
Salary Average : $81,417
Salary Average Remaining : $53,313
Parker Gahagen $81,000 (1)
Salary Remaining : $53,041
Salary Average : $81,000
Salary Average Remaining : $53,041
Joel Hanley $80,100 (1)
Salary Remaining : $52,451
Salary Average : $80,100
Salary Average Remaining : $52,451
Taylor Fedun $80,000 (1)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Ethan Frisch $78,000 (1)
Salary Remaining : $51,076
Salary Average : $78,000
Salary Average Remaining : $51,076
Kyle Criscuolo $78,000 (1)
Salary Remaining : $51,076
Salary Average : $78,000
Salary Average Remaining : $51,076
Anton Malmstrom $78,000 (1)
Salary Remaining : $51,076
Salary Average : $78,000
Salary Average Remaining : $51,076
Adam Klapka $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Matej Blumel $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Noel Hoefenmayer $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Oskar Back $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Total Farm Players24
Salary Commitment
Year 2024 : $2,065,651
Year 2025 : $537,800
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,065,651
Year 2025 : $537,800
Year 2026 : $0
Year 2027 : $0

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - $100 - 5 635 - 93,91%
Level 2: 5000 - $60 - 4 382 - 87,63%
Level 3: 2000 - $35 - 1 853 - 92,66%
Level 4: 4000 - $25 - 3 616 - 90,40%
Luxury : 1000 - $200 - 923 - 92,29%
Total Capacity :18000
Team Popularity : 97,00%
Farm
Farm Level 1: 5000 - $35 - 4 039 - 80,78%
Farm Level 2: 2500 - $15 - 2 244 - 89,77%
Farm Total Capacity :7500
Team Popularity : 100,00%

Income

Home Games Left27
Average Attendance - %16 408 - 91,16%
Average Income per Game$1,742,677
Year to Date Revenue$24,397,475
Farm
Home Games Left22
Average Attendance - %6 283 - 83,77%
Average Income per Game$263,803
Year to Date Revenue$3,693,246

Expense

Pro Players Total Salaries$86,996,667
Farm Players Total Salaries$2,024,916
Coaches Total Salaries$6,850,000
Luxury Taxe Total$0
Special Salary Cap Value$2,816,666
Pro Year To Date Expenses$31,892,968
Farm Year To Date Expenses$1,044,140
Pro Salary Cap To Date$28,421,872
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,052,273
Farm Estimated Season Revenue$5,803,672
Pro Remaining Season Days128
Pro Expenses Per Days$473,707
Pro Estimated Expenses$60,634,496
Farm Remaining Season Days129
Farm Expenses Per Days$15,355
Farm Estimated Expenses$1,980,795
Estimated Season Expenses$62,615,291
Estimated Season Salary Cap$85,339,274
Estimate Under Maximum Salary Cap of $88,000,000$2,660,726
Estimate Over Minimum Salary Cap of $65,000,000 $20,339,274
Current Bank Account$42,534,637
Projected Bank Account$32,775,291

Pro Players Salaries

Dylan Larkin (1 Way Contract) $8,700,000 (3)
-Salary Remaining : $5,681,633
-Salary Average : $8,700,000
-Salary Average Remaining : $5,681,633
Moritz Seider (1 Way Contract) $8,550,000 (7)
-Salary Remaining : $5,583,673
-Salary Average : $8,550,000
-Salary Average Remaining : $5,583,673
Tristan Jarry (1 Way Contract) $8,500,000 (2)
-Salary Remaining : $5,551,020
-Salary Average : $8,500,000
-Salary Average Remaining : $5,551,020
Lucas Raymond (1 Way Contract) $8,075,000 (8)
-Salary Remaining : $5,273,469
-Salary Average : $8,075,000
-Salary Average Remaining : $5,273,469
Chandler Stephenson (1 Way Contract) $7,100,000 (3)
-Salary Remaining : $4,636,735
-Salary Average : $7,100,000
-Salary Average Remaining : $4,636,735
Jake DeBrusk (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $3,918,367
-Salary Average : $6,000,000
-Salary Average Remaining : $3,918,367
Rickard Rakell (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $3,265,306
-Salary Average : $5,000,000
-Salary Average Remaining : $3,265,306
Artem Zub (1 Way Contract) $4,600,000 (2)
-Salary Remaining : $3,004,082
-Salary Average : $4,600,000
-Salary Average Remaining : $3,004,082
Mikey Anderson (1 Way Contract) $4,125,000 (3)
-Salary Remaining : $2,693,878
-Salary Average : $4,125,000
-Salary Average Remaining : $2,693,878
Sonny Milano (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,285,714
-Salary Average : $3,500,000
-Salary Average Remaining : $2,285,714
Martin Necas (1 Way Contract) $3,250,000 (2)
-Salary Remaining : $2,122,449
-Salary Average : $3,250,000
-Salary Average Remaining : $2,122,449
Kaapo Kahkonen (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $1,632,653
-Salary Average : $2,500,000
-Salary Average Remaining : $1,632,653
Mason Appleton (1 Way Contract) $2,166,667 (1)
-Salary Remaining : $1,414,966
-Salary Average : $2,166,667
-Salary Average Remaining : $1,414,966
Erik Gustafsson (1 Way Contract) $2,100,000 (2)
-Salary Remaining : $1,371,429
-Salary Average : $2,100,000
-Salary Average Remaining : $1,371,429
Keegan Kolesar (1 Way Contract) $1,650,000 (1)
-Salary Remaining : $1,077,551
-Salary Average : $1,650,000
-Salary Average Remaining : $1,077,551
Nathan Bastian (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $350,000
-1 Way Contract Salary Cap Remaining : $228,571
-Salary Remaining : $979,592
-Salary Average : $1,500,000
-Salary Average Remaining : $979,592
Peyton Krebs (1 Way Contract) $1,450,000 (2)
-Salary Remaining : $946,939
-Salary Average : $1,450,000
-Salary Average Remaining : $946,939
Hunter Shepard (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $50,000
-1 Way Contract Salary Cap Remaining : $32,653
-Salary Remaining : $783,673
-Salary Average : $1,200,000
-Salary Average Remaining : $783,673
Brian Dumoulin (1 Way Contract) $1,100,000 (1)
-Salary Remaining : $718,367
-Salary Average : $1,100,000
-Salary Average Remaining : $718,367
Brian Pinho (1 Way Contract) $980,000 (1)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $640,000
-Salary Average : $980,000
-Salary Average Remaining : $640,000
Derek Ryan (1 Way Contract) $900,000 (1)
-Salary Remaining : $587,755
-Salary Average : $900,000
-Salary Average Remaining : $587,755
Joel Teasdale (1 Way Contract) $875,000 (2)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $571,429
-Salary Average : $875,000
-Salary Average Remaining : $571,429
Nikita Zaitsev (1 Way Contract) $825,000 (3)
-Salary Remaining : $538,776
-Salary Average : $825,000
-Salary Average Remaining : $538,776
Michael Eyssimont (1 Way Contract) $800,000 (1)
-Salary Remaining : $522,449
-Salary Average : $800,000
-Salary Average Remaining : $522,449
Emil Bemstrom (1 Way Contract) $775,000 (1)
-Salary Remaining : $506,122
-Salary Average : $775,000
-Salary Average Remaining : $506,122
Valtteri Puustinen (1 Way Contract) $775,000 (2)
-Salary Remaining : $506,122
-Salary Average : $775,000
-Salary Average Remaining : $506,122
Total Pro Players26
Salary Commitment
Year 2024 : $86,996,667
Year 2025 : $69,925,000
Year 2026 : $43,375,000
Year 2027 : $16,625,000
Salary Average Commitment
Year 2024 : $86,996,667
Year 2025 : $69,925,000
Year 2026 : $43,375,000
Year 2027 : $16,625,000
Salary Cap with 1 Way Contract
Year 2024 : $82,841,664
Year 2025 : $69,050,000
Year 2026 : $43,375,000
Year 2027 : $16,625,000

Farm Players Salaries

Dakota Mermis $95,000 (1)
Salary Remaining : $62,208
Salary Average : $95,000
Salary Average Remaining : $62,208
William Wallinder $92,500 (2)
Salary Remaining : $60,571
Salary Average : $92,500
Salary Average Remaining : $60,571
Peter Abbandonato $92,000 (2)
Salary Remaining : $60,244
Salary Average : $92,000
Salary Average Remaining : $60,244
Robin Salo $90,000 (2)
Salary Remaining : $58,934
Salary Average : $90,000
Salary Average Remaining : $58,934
Simon Edvinsson $89,417 (2)
Salary Remaining : $58,552
Salary Average : $89,417
Salary Average Remaining : $58,552
Elmer Soderblom $87,833 (1)
Salary Remaining : $57,515
Salary Average : $87,833
Salary Average Remaining : $57,515
Filip Cederqvist $87,500 (2)
Salary Remaining : $57,297
Salary Average : $87,500
Salary Average Remaining : $57,297
Wyatt Newpower $87,000 (1)
Salary Remaining : $56,970
Salary Average : $87,000
Salary Average Remaining : $56,970
Zack MacEwen $87,000 (2)
Salary Remaining : $56,970
Salary Average : $87,000
Salary Average Remaining : $56,970
Calle Rosen $87,000 (1)
Salary Remaining : $56,970
Salary Average : $87,000
Salary Average Remaining : $56,970
Sebastian Cossa $86,333 (2)
Salary Remaining : $56,533
Salary Average : $86,333
Salary Average Remaining : $56,533
Roni Hirvonen $85,667 (1)
Salary Remaining : $56,096
Salary Average : $85,667
Salary Average Remaining : $56,096
Eemil Viro $82,833 (1)
Salary Remaining : $54,241
Salary Average : $82,833
Salary Average Remaining : $54,241
Donovan Sebrango $82,833 (1)
Salary Remaining : $54,241
Salary Average : $82,833
Salary Average Remaining : $54,241
Patrik Koch $82,500 (1)
Salary Remaining : $54,023
Salary Average : $82,500
Salary Average Remaining : $54,023
Ryan Dzingel $82,000 (2)
Salary Remaining : $53,695
Salary Average : $82,000
Salary Average Remaining : $53,695
Garrett Roe $80,000 (1)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Robert Mastrosimone $80,000 (1)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Garret Sparks $80,000 (1)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Cooper Walker $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Dominic Toninato $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Jacob Gaucher $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Trey Fix-Wolansky $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Matt Villalta $77,500 (2)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Total Farm Players24
Salary Commitment
Year 2024 : $2,024,916
Year 2025 : $784,250
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,024,916
Year 2025 : $784,250
Year 2026 : $0
Year 2027 : $0

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6000 - $100 - 5 721 - 95,35%
Level 2: 5000 - $60 - 4 752 - 95,04%
Level 3: 2000 - $35 - 1 906 - 95,29%
Level 4: 4000 - $25 - 3 842 - 96,06%
Luxury : 1000 - $200 - 954 - 95,40%
Total Capacity :18000
Team Popularity : 102,00%
Farm
Farm Level 1: 5000 - $30 - 4 812 - 96,25%
Farm Level 2: 2500 - $15 - 2 409 - 96,35%
Farm Total Capacity :7500
Team Popularity : 100,00%

Income

Home Games Left26
Average Attendance - %17 176 - 95,42%
Average Income per Game$1,804,118
Year to Date Revenue$27,061,775
Farm
Home Games Left22
Average Attendance - %7 221 - 96,28%
Average Income per Game$274,021
Year to Date Revenue$3,836,288

Expense

Pro Players Total Salaries$84,704,999
Farm Players Total Salaries$1,663,466
Coaches Total Salaries$4,470,000
Luxury Taxe Total$0
Special Salary Cap Value$2,875,000
Pro Year To Date Expenses$30,317,811
Farm Year To Date Expenses$987,436
Pro Salary Cap To Date$28,656,859
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,907,077
Farm Estimated Season Revenue$6,028,453
Pro Remaining Season Days128
Pro Expenses Per Days$448,750
Pro Estimated Expenses$57,440,000
Farm Remaining Season Days129
Farm Expenses Per Days$14,637
Farm Estimated Expenses$1,888,173
Estimated Season Expenses$59,328,173
Estimated Season Salary Cap$85,788,243
Estimate Under Maximum Salary Cap of $88,000,000$2,211,757
Estimate Over Minimum Salary Cap of $65,000,000 $20,788,243
Current Bank Account$28,737,076
Projected Bank Account$22,344,433

Pro Players Salaries

Connor McDavid (1 Way Contract) $12,500,000 (2)
-Salary Remaining : $8,163,265
-Salary Average : $12,500,000
-Salary Average Remaining : $8,163,265
Sam Reinhart (1 Way Contract) $8,625,000 (8)
-Salary Remaining : $5,632,653
-Salary Average : $8,625,000
-Salary Average Remaining : $5,632,653
Leon Draisaitl (1 Way Contract) $8,500,000 (9)
-Salary Remaining : $5,551,020
-Salary Average : $13,388,889
-Salary Average Remaining : $8,743,764
Victor Hedman (1 Way Contract) $7,875,000 (5)
-Salary Remaining : $5,142,857
-Salary Average : $7,975,000
-Salary Average Remaining : $5,208,163
Mason Marchment (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $3,918,367
-Salary Average : $6,000,000
-Salary Average Remaining : $3,918,367
Yanni Gourde (1 Way Contract) $5,166,666 (1)
-Salary Remaining : $3,374,149
-Salary Average : $5,166,666
-Salary Average Remaining : $3,374,149
Artturi Lehkonen (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $2,938,776
-Salary Average : $4,500,000
-Salary Average Remaining : $2,938,776
Nino Niederreiter (1 Way Contract) $4,200,000 (3)
-Salary Remaining : $2,742,857
-Salary Average : $4,200,000
-Salary Average Remaining : $2,742,857
Viktor Arvidsson (1 Way Contract) $4,150,000 (2)
-Salary Remaining : $2,710,204
-Salary Average : $4,150,000
-Salary Average Remaining : $2,710,204
Evan Bouchard (1 Way Contract) $3,900,000 (1)
-Salary Remaining : $2,546,939
-Salary Average : $3,900,000
-Salary Average Remaining : $2,546,939
Brayden McNabb (1 Way Contract) $2,850,000 (1)
-Salary Remaining : $1,861,224
-Salary Average : $2,850,000
-Salary Average Remaining : $1,861,224
Stuart Skinner (1 Way Contract) $2,600,000 (2)
-Salary Remaining : $1,697,959
-Salary Average : $2,600,000
-Salary Average Remaining : $1,697,959
Alexander Romanov (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $1,632,653
-Salary Average : $2,500,000
-Salary Average Remaining : $1,632,653
Noel Acciari (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,306,122
-Salary Average : $2,000,000
-Salary Average Remaining : $1,306,122
Michael Kesselring (1 Way Contract) $1,400,000 (2)
-Salary Remaining : $914,286
-Salary Average : $1,400,000
-Salary Average Remaining : $914,286
Daniil Tarasov (1 Way Contract) $1,050,000 (1)
-Salary Remaining : $685,714
-Salary Average : $1,050,000
-Salary Average Remaining : $685,714
Connor Brown (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $653,061
-Salary Average : $1,000,000
-Salary Average Remaining : $653,061
Curtis Lazar $950,000 (1)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Jack Quinn $863,333 (1)
-Salary Remaining : $563,809
-Salary Average : $863,333
-Salary Average Remaining : $563,809
Jujhar Khaira (1 Way Contract) $850,000 (1)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $555,102
-Salary Average : $850,000
-Salary Average Remaining : $555,102
Georgi Romanov (1 Way Contract) $850,000 (1)
-Salary Remaining : $555,102
-Salary Average : $850,000
-Salary Average Remaining : $555,102
Mark Giordano (1 Way Contract) $800,000 (2)
-Salary Remaining : $522,449
-Salary Average : $800,000
-Salary Average Remaining : $522,449
Erik Johnson (1 Way Contract) $800,000 (1)
-Salary Remaining : $522,449
-Salary Average : $800,000
-Salary Average Remaining : $522,449
Ryan Reaves (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $506,122
-Salary Average : $775,000
-Salary Average Remaining : $506,122
Total Pro Players24
Salary Commitment
Year 2024 : $84,704,999
Year 2025 : $67,850,000
Year 2026 : $39,125,000
Year 2027 : $30,625,000
Salary Average Commitment
Year 2024 : $89,693,888
Year 2025 : $68,913,889
Year 2026 : $38,688,889
Year 2027 : $29,988,889
Salary Cap with 1 Way Contract
Year 2024 : $83,080,000
Year 2025 : $63,150,000
Year 2026 : $33,700,000
Year 2027 : $25,000,000

Farm Players Salaries

Xavier Bourgault $92,500 (1)
Salary Remaining : $60,571
Salary Average : $92,500
Salary Average Remaining : $60,571
Santtu Kinnunen $85,500 (1)
Salary Remaining : $55,987
Salary Average : $85,500
Salary Average Remaining : $55,987
Kevin Gravel $85,000 (1)
Salary Remaining : $55,660
Salary Average : $85,000
Salary Average Remaining : $55,660
Max Wanner $82,833 (2)
Salary Remaining : $54,241
Salary Average : $82,833
Salary Average Remaining : $54,241
Tyler Tullio $82,300 (1)
Salary Remaining : $53,892
Salary Average : $82,300
Salary Average Remaining : $53,892
Matvei Petrov $80,333 (2)
Salary Remaining : $52,604
Salary Average : $80,333
Salary Average Remaining : $52,604
Sam Gagner $80,000 (1)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Ben McCartney $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Dmitri Ovchinnikov $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Mike Hardman $77,500 (2)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Dante Giannuzzi $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Zach Sawchenko $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Josiah Didier $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Max Lajoie $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Philip Kemp $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Jordan Papirny $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Patrick Guay $77,500 (2)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Nikita Pavlychev $75,000 (1)
Salary Remaining : $49,112
Salary Average : $75,000
Salary Average Remaining : $49,112
Mason Morelli $75,000 (1)
Salary Remaining : $49,112
Salary Average : $75,000
Salary Average Remaining : $49,112
Jeremy Davies $75,000 (1)
Salary Remaining : $49,112
Salary Average : $75,000
Salary Average Remaining : $49,112
Clark Bishop $75,000 (1)
Salary Remaining : $49,112
Salary Average : $75,000
Salary Average Remaining : $49,112
Total Farm Players21
Salary Commitment
Year 2024 : $1,663,466
Year 2025 : $318,166
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,663,466
Year 2025 : $318,166
Year 2026 : $0
Year 2027 : $0

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameFLA Live Arena
Level 1: 6000 - $100 - 5 717 - 95,28%
Level 2: 5000 - $60 - 4 884 - 97,69%
Level 3: 2000 - $35 - 1 971 - 98,54%
Level 4: 4000 - $25 - 3 843 - 96,07%
Luxury : 1000 - $200 - 956 - 95,59%
Total Capacity :18000
Team Popularity : 103,00%
Farm
Farm Level 1: 5000 - $35 - 4 061 - 81,22%
Farm Level 2: 2500 - $15 - 2 375 - 95,00%
Farm Total Capacity :7500
Team Popularity : 100,00%

Income

Home Games Left26
Average Attendance - %17 371 - 96,50%
Average Income per Game$1,819,245
Year to Date Revenue$27,288,672
Farm
Home Games Left22
Average Attendance - %6 436 - 85,82%
Average Income per Game$264,874
Year to Date Revenue$3,708,230

Expense

Pro Players Total Salaries$87,450,000
Farm Players Total Salaries$2,665,167
Coaches Total Salaries$4,165,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$31,258,946
Farm Year To Date Expenses$1,321,078
Pro Salary Cap To Date$30,218,093
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,300,365
Farm Estimated Season Revenue$5,827,219
Pro Remaining Season Days128
Pro Expenses Per Days$461,480
Pro Estimated Expenses$59,069,440
Farm Remaining Season Days129
Farm Expenses Per Days$19,442
Farm Estimated Expenses$2,508,018
Estimated Season Expenses$61,577,458
Estimated Season Salary Cap$87,328,237
Estimate Under Maximum Salary Cap of $88,000,000$671,763
Estimate Over Minimum Salary Cap of $65,000,000 $22,328,237
Current Bank Account$46,127,903
Projected Bank Account$37,678,029

Pro Players Salaries

Aleksander Barkov (1 Way Contract) $10,000,000 (2)
-Salary Remaining : $6,530,612
-Salary Average : $10,000,000
-Salary Average Remaining : $6,530,612
Matthew Tkachuk (1 Way Contract) $9,500,000 (2)
-Salary Remaining : $6,204,082
-Salary Average : $9,500,000
-Salary Average Remaining : $6,204,082
Chris Kreider (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $4,244,898
-Salary Average : $6,500,000
-Salary Average Remaining : $4,244,898
MacKenzie Weegar (1 Way Contract) $6,250,000 (7)
-Salary Remaining : $4,081,633
-Salary Average : $6,250,000
-Salary Average Remaining : $4,081,633
Gustav Forsling (1 Way Contract) $5,750,000 (8)
-Salary Remaining : $3,755,102
-Salary Average : $5,750,000
-Salary Average Remaining : $3,755,102
Jeff Skinner (1 Way Contract) $5,070,000 (1)
-Salary Remaining : $3,311,020
-Salary Average : $5,070,000
-Salary Average Remaining : $3,311,020
Semyon Varlamov (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $3,265,306
-Salary Average : $5,000,000
-Salary Average Remaining : $3,265,306
Jordan Eberle (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $3,102,041
-Salary Average : $4,750,000
-Salary Average Remaining : $3,102,041
Chris Tanev (1 Way Contract) $4,500,000 (6)
-Salary Remaining : $2,938,776
-Salary Average : $4,500,000
-Salary Average Remaining : $2,938,776
Josh Manson (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $2,938,776
-Salary Average : $4,500,000
-Salary Average Remaining : $2,938,776
Sam Bennett (1 Way Contract) $4,425,000 (1)
-Salary Remaining : $2,889,796
-Salary Average : $4,425,000
-Salary Average Remaining : $2,889,796
Jason Dickinson (1 Way Contract) $4,250,000 (2)
-Salary Remaining : $2,775,510
-Salary Average : $4,250,000
-Salary Average Remaining : $2,775,510
Carter Verhaeghe (1 Way Contract) $4,166,667 (1)
-Salary Remaining : $2,721,089
-Salary Average : $4,166,667
-Salary Average Remaining : $2,721,089
Noah Dobson (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $2,612,245
-Salary Average : $4,000,000
-Salary Average Remaining : $2,612,245
Alexandar Georgiev (1 Way Contract) $3,400,000 (1)
-Salary Remaining : $2,220,408
-Salary Average : $3,400,000
-Salary Average Remaining : $2,220,408
Vasily Podkolzin (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $653,061
-Salary Average : $1,000,000
-Salary Average Remaining : $653,061
Nick Bonino $975,000 (3)
-Salary Remaining : $636,735
-Salary Average : $975,000
-Salary Average Remaining : $636,735
Caleb Jones $975,000 (1)
-Salary Remaining : $636,735
-Salary Average : $975,000
-Salary Average Remaining : $636,735
Tyson Foerster $863,333 (1)
-Salary Remaining : $563,809
-Salary Average : $863,333
-Salary Average Remaining : $563,809
Jimmy Vesey (1 Way Contract) $800,000 (1)
-Salary Remaining : $522,449
-Salary Average : $800,000
-Salary Average Remaining : $522,449
Noah Juulsen $775,000 (1)
-Salary Remaining : $506,122
-Salary Average : $775,000
-Salary Average Remaining : $506,122
Total Pro Players21
Salary Commitment
Year 2024 : $87,450,000
Year 2025 : $51,975,000
Year 2026 : $17,475,000
Year 2027 : $16,500,000
Salary Average Commitment
Year 2024 : $87,450,000
Year 2025 : $51,975,000
Year 2026 : $17,475,000
Year 2027 : $16,500,000
Salary Cap with 1 Way Contract
Year 2024 : $87,450,000
Year 2025 : $51,975,000
Year 2026 : $17,475,000
Year 2027 : $16,500,000

Farm Players Salaries

Conor Murphy $97,500 (3)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Michael Hutchinson $97,500 (3)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Alex Barre-Boulet $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Jeffrey Viel $97,500 (2)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Steven Santini $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Andrew Poturalski $97,500 (2)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Dan Renouf $97,500 (3)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Lucas Johansen $97,500 (3)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Joe Carroll $97,500 (3)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Drake Caggiula $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Trevor Carrick $97,500 (2)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Nikolas Matinpalo $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Nathan Walker $97,500 (2)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Austin Rueschhoff $97,500 (3)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Mitchell Chaffee $97,500 (2)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Rourke Chartier $97,500 (3)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Joel Kiviranta $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Malcolm Subban $97,500 (3)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Mackie Samoskevich $92,500 (1)
Salary Remaining : $60,571
Salary Average : $92,500
Salary Average Remaining : $60,571
Callahan Burke $87,500 (2)
Salary Remaining : $57,297
Salary Average : $87,500
Salary Average Remaining : $57,297
Tucker Robertson $87,000 (2)
Salary Remaining : $56,970
Salary Average : $87,000
Salary Average Remaining : $56,970
Henrik Rybinski $85,917 (1)
Salary Remaining : $56,260
Salary Average : $85,917
Salary Average Remaining : $56,260
Cedric Pare $85,000 (1)
Salary Remaining : $55,660
Salary Average : $85,000
Salary Average Remaining : $55,660
Justin Sourdif $84,750 (1)
Salary Remaining : $55,496
Salary Average : $84,750
Salary Average Remaining : $55,496
Brenden Miller $77,500 (2)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Patrick Khodorenko $77,500 (2)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Matthew Robertson $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
John Ludvig $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Adam Wilsby $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Total Farm Players29
Salary Commitment
Year 2024 : $2,665,167
Year 2025 : $1,597,000
Year 2026 : $780,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,665,167
Year 2025 : $1,597,000
Year 2026 : $780,000
Year 2027 : $0

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameCrypto.com Arena
Level 1: 6000 - $100 - 5 658 - 94,30%
Level 2: 5000 - $60 - 4 735 - 94,71%
Level 3: 2000 - $35 - 1 908 - 95,39%
Level 4: 4000 - $25 - 3 814 - 95,35%
Luxury : 1000 - $200 - 920 - 91,96%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 5000 - $35 - 4 058 - 81,16%
Farm Level 2: 2500 - $15 - 2 388 - 95,53%
Farm Total Capacity :7500
Team Popularity : 100,00%

Income

Home Games Left28
Average Attendance - %17 035 - 94,64%
Average Income per Game$1,782,018
Year to Date Revenue$23,166,235
Farm
Home Games Left23
Average Attendance - %6 446 - 85,95%
Average Income per Game$265,000
Year to Date Revenue$3,445,001

Expense

Pro Players Total Salaries$80,484,166
Farm Players Total Salaries$2,213,916
Coaches Total Salaries$5,950,000
Luxury Taxe Total$0
Special Salary Cap Value$6,750,000
Pro Year To Date Expenses$29,115,881
Farm Year To Date Expenses$1,068,454
Pro Salary Cap To Date$27,112,303
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$49,896,506
Farm Estimated Season Revenue$6,095,002
Pro Remaining Season Days128
Pro Expenses Per Days$436,144
Pro Estimated Expenses$55,826,432
Farm Remaining Season Days129
Farm Expenses Per Days$16,060
Farm Estimated Expenses$2,071,740
Estimated Season Expenses$57,898,172
Estimated Season Salary Cap$85,917,215
Estimate Under Maximum Salary Cap of $88,000,000$2,082,785
Estimate Over Minimum Salary Cap of $65,000,000 $20,917,215
Current Bank Account$39,022,370
Projected Bank Account$37,115,706

Pro Players Salaries

Elias Lindholm (1 Way Contract) $10,700,000 (3)
-Salary Remaining : $6,987,755
-Salary Average : $10,700,000
-Salary Average Remaining : $6,987,755
Zach Werenski (1 Way Contract) $9,583,333 (2)
-Salary Remaining : $6,258,503
-Salary Average : $9,583,333
-Salary Average Remaining : $6,258,503
Cam Talbot (1 Way Contract) $9,500,000 (1)
-Salary Remaining : $6,204,082
-Salary Average : $9,500,000
-Salary Average Remaining : $6,204,082
Andrei Svechnikov (1 Way Contract) $7,750,000 (1)
-Salary Remaining : $5,061,224
-Salary Average : $7,750,000
-Salary Average Remaining : $5,061,224
Noah Hanifin (1 Way Contract) $7,350,000 (8)
-Salary Remaining : $4,800,000
-Salary Average : $7,350,000
-Salary Average Remaining : $4,800,000
Quinton Byfield (1 Way Contract) $6,250,000 (5)
-Salary Remaining : $4,081,633
-Salary Average : $6,250,000
-Salary Average Remaining : $4,081,633
Conor Garland (1 Way Contract) $4,950,000 (1)
-Salary Remaining : $3,232,653
-Salary Average : $4,950,000
-Salary Average Remaining : $3,232,653
Gabriel Vilardi (1 Way Contract) $3,437,500 (1)
-Salary Remaining : $2,244,898
-Salary Average : $3,437,500
-Salary Average Remaining : $2,244,898
Nicholas Paul (1 Way Contract) $3,150,000 (2)
-Salary Remaining : $2,057,143
-Salary Average : $3,150,000
-Salary Average Remaining : $2,057,143
Jordan Greenway (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $1,959,184
-Salary Average : $3,000,000
-Salary Average Remaining : $1,959,184
Jake Middleton (1 Way Contract) $2,450,000 (5)
-Salary Remaining : $1,600,000
-Salary Average : $3,970,000
-Salary Average Remaining : $2,592,653
Cole Sillinger (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $1,469,388
-Salary Average : $2,250,000
-Salary Average Remaining : $1,469,388
Jordan Spence (Out of Payroll) $1,500,000 (2)
-Salary Remaining : $979,592
-Salary Average : $1,500,000
-Salary Average Remaining : $979,592
Samuel Ersson (1 Way Contract) $1,450,000 (2)
-Salary Remaining : $946,939
-Salary Average : $1,450,000
-Salary Average Remaining : $946,939
Kevin Bahl (1 Way Contract) $1,050,000 (1)
-Salary Remaining : $685,714
-Salary Average : $1,050,000
-Salary Average Remaining : $685,714
Juraj Slafkovsky $950,000 (1)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Luke Kunin $950,000 (1)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Jaycob Megna (1 Way Contract) $950,000 (1)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Brandt Clarke $863,333 (2)
-Salary Remaining : $563,809
-Salary Average : $863,333
-Salary Average Remaining : $563,809
Tanner Pearson (1 Way Contract) $800,000 (1)
-Salary Remaining : $522,449
-Salary Average : $800,000
-Salary Average Remaining : $522,449
Akil Thomas $775,000 (2)
-Salary Remaining : $506,122
-Salary Average : $775,000
-Salary Average Remaining : $506,122
Alex Turcotte $775,000 (3)
-Salary Remaining : $506,122
-Salary Average : $775,000
-Salary Average Remaining : $506,122
Jakob Silfverberg (1 Way Contract) $775,000 (1)
-Salary Remaining : $506,122
-Salary Average : $775,000
-Salary Average Remaining : $506,122
Jacob Moverare (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $506,122
-Salary Average : $775,000
-Salary Average Remaining : $506,122
Total Pro Players24
Salary Commitment
Year 2024 : $81,984,166
Year 2025 : $49,771,666
Year 2026 : $29,425,000
Year 2027 : $17,950,000
Salary Average Commitment
Year 2024 : $83,504,166
Year 2025 : $49,391,666
Year 2026 : $29,045,000
Year 2027 : $17,570,000
Salary Cap with 1 Way Contract
Year 2024 : $81,209,168
Year 2025 : $47,096,664
Year 2026 : $27,525,000
Year 2027 : $16,050,000

Farm Players Salaries

Jacob Ingham $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
T.J. Tynan $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Chad Ruhwedel $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Tanner Kero $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Otto Koivula $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Cameron Hughes $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Mikhail Maltsev $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Alex Laferriere $87,500 (1)
Salary Remaining : $57,297
Salary Average : $87,500
Salary Average Remaining : $57,297
Viktor Neuchev $87,000 (2)
Salary Remaining : $56,970
Salary Average : $87,000
Salary Average Remaining : $56,970
Carson Lambos $86,333 (2)
Salary Remaining : $56,533
Salary Average : $86,333
Salary Average Remaining : $56,533
Kim Nousiainen $85,917 (1)
Salary Remaining : $56,260
Salary Average : $85,917
Salary Average Remaining : $56,260
Francesco Pinelli $84,500 (2)
Salary Remaining : $55,332
Salary Average : $84,500
Salary Average Remaining : $55,332
Samuel Helenius $82,833 (1)
Salary Remaining : $54,241
Salary Average : $82,833
Salary Average Remaining : $54,241
Martin Chromiak $82,000 (1)
Salary Remaining : $53,695
Salary Average : $82,000
Salary Average Remaining : $53,695
Leevi Merilainen $82,000 (1)
Salary Remaining : $53,695
Salary Average : $82,000
Salary Average Remaining : $53,695
Erik Portillo $78,333 (3)
Salary Remaining : $51,294
Salary Average : $78,333
Salary Average Remaining : $51,294
Samuel Fagemo $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Paul LaDue $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Cameron Hebig $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Spencer Smallman $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Mason Geertsen $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Matt Luff $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Brendan Furry $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Tommy Miller $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Jack St. Ivany $77,500 (3)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Andre Lee $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Total Farm Players26
Salary Commitment
Year 2024 : $2,213,916
Year 2025 : $413,666
Year 2026 : $155,833
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,213,916
Year 2025 : $413,666
Year 2026 : $155,833
Year 2027 : $0

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $100 - 5 710 - 95,17%
Level 2: 5000 - $64 - 4 325 - 86,51%
Level 3: 2000 - $35 - 1 910 - 95,48%
Level 4: 4000 - $25 - 3 740 - 93,50%
Luxury : 1000 - $200 - 964 - 96,37%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 5000 - $35 - 4 026 - 80,52%
Farm Level 2: 2500 - $15 - 2 342 - 93,66%
Farm Total Capacity :7500
Team Popularity : 100,00%

Income

Home Games Left30
Average Attendance - %16 649 - 92,49%
Average Income per Game$1,779,117
Year to Date Revenue$19,570,282
Farm
Home Games Left22
Average Attendance - %6 367 - 84,90%
Average Income per Game$262,285
Year to Date Revenue$3,671,986

Expense

Pro Players Total Salaries$69,070,833
Farm Players Total Salaries$2,137,833
Coaches Total Salaries$6,950,000
Luxury Taxe Total$0
Special Salary Cap Value$8,025,000
Pro Year To Date Expenses$25,750,306
Farm Year To Date Expenses$1,270,683
Pro Salary Cap To Date$23,070,219
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,373,496
Farm Estimated Season Revenue$5,770,264
Pro Remaining Season Days128
Pro Expenses Per Days$379,443
Pro Estimated Expenses$48,568,704
Farm Remaining Season Days129
Farm Expenses Per Days$19,228
Farm Estimated Expenses$2,480,412
Estimated Season Expenses$51,049,116
Estimated Season Salary Cap$74,619,059
Estimate Under Maximum Salary Cap of $88,000,000$13,380,941
Estimate Over Minimum Salary Cap of $65,000,000 $9,619,059
Current Bank Account$39,548,984
Projected Bank Account$47,643,628

Pro Players Salaries

Kirill Kaprizov (1 Way Contract) $9,000,000 (1)
-Salary Remaining : $5,877,551
-Salary Average : $9,000,000
-Salary Average Remaining : $5,877,551
Ryan Johansen (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $5,224,490
-Salary Average : $8,000,000
-Salary Average Remaining : $5,224,490
Jared Spurgeon (1 Way Contract) $7,575,000 (1)
-Salary Remaining : $4,946,939
-Salary Average : $7,575,000
-Salary Average Remaining : $4,946,939
Philipp Grubauer (1 Way Contract) $5,900,000 (3)
-Salary Remaining : $3,853,061
-Salary Average : $5,900,000
-Salary Average Remaining : $3,853,061
Joel Eriksson Ek (1 Way Contract) $5,250,000 (1)
-Salary Remaining : $3,428,571
-Salary Average : $5,250,000
-Salary Average Remaining : $3,428,571
Rasmus Ristolainen (1 Way Contract) $5,100,000 (2)
-Salary Remaining : $3,330,612
-Salary Average : $5,100,000
-Salary Average Remaining : $3,330,612
Ville Husso (1 Way Contract) $4,750,000 (1)
-Salary Remaining : $3,102,041
-Salary Average : $4,750,000
-Salary Average Remaining : $3,102,041
Henri Jokiharju (1 Way Contract) $3,100,000 (1)
-Salary Remaining : $2,024,490
-Salary Average : $3,100,000
-Salary Average Remaining : $2,024,490
Kaapo Kakko (1 Way Contract) $2,400,000 (1)
-Salary Remaining : $1,567,347
-Salary Average : $2,400,000
-Salary Average Remaining : $1,567,347
Evgenii Dadonov (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $1,469,388
-Salary Average : $2,250,000
-Salary Average Remaining : $1,469,388
Ryan Poehling (1 Way Contract) $1,900,000 (2)
-Salary Remaining : $1,240,816
-Salary Average : $1,900,000
-Salary Average Remaining : $1,240,816
Brett Pesce (1 Way Contract) $1,505,000 (3)
-Salary Remaining : $982,857
-Salary Average : $1,505,000
-Salary Average Remaining : $982,857
Ty Dellandrea (1 Way Contract) $1,300,000 (2)
-Salary Remaining : $848,980
-Salary Average : $1,300,000
-Salary Average Remaining : $848,980
Jake Bean (1 Way Contract) $1,250,000 (2)
-Salary Remaining : $816,327
-Salary Average : $1,250,000
-Salary Average Remaining : $816,327
Jiri Patera (1 Way Contract) $1,250,000 (2)
-Salary Remaining : $816,327
-Salary Average : $1,250,000
-Salary Average Remaining : $816,327
Ivan Miroshnichenko $950,000 (2)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Matthew Knies $925,000 (1)
-Salary Remaining : $604,082
-Salary Average : $925,000
-Salary Average Remaining : $604,082
Pierre-Edouard Bellemare $895,000 (2)
-Salary Remaining : $584,490
-Salary Average : $895,000
-Salary Average Remaining : $584,490
Jarred Tinordi (1 Way Contract) $895,000 (1)
-Salary Remaining : $584,490
-Salary Average : $895,000
-Salary Average Remaining : $584,490
Kevin Mandolese (1 Way Contract) $875,000 (1)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $571,429
-Salary Average : $875,000
-Salary Average Remaining : $571,429
Marco Rossi $863,333 (1)
-Salary Remaining : $563,809
-Salary Average : $863,333
-Salary Average Remaining : $563,809
Zac Jones (1 Way Contract) $812,500 (1)
-Salary Remaining : $530,612
-Salary Average : $812,500
-Salary Average Remaining : $530,612
Phillip Di Giuseppe $775,000 (1)
-Salary Remaining : $506,122
-Salary Average : $775,000
-Salary Average Remaining : $506,122
Sammy Walker (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $506,122
-Salary Average : $775,000
-Salary Average Remaining : $506,122
Pavol Regenda (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $506,122
-Salary Average : $775,000
-Salary Average Remaining : $506,122
Total Pro Players25
Salary Commitment
Year 2024 : $69,070,833
Year 2025 : $20,050,000
Year 2026 : $7,405,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $69,070,833
Year 2025 : $20,050,000
Year 2026 : $7,405,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $66,645,832
Year 2025 : $20,050,000
Year 2026 : $7,405,000
Year 2027 : $0

Farm Players Salaries

Sam Malinski $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Pierre-Olivier Joseph $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Tomas Tatar $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Ben King $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Jake Wise $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Hunter McKown $95,000 (1)
Salary Remaining : $62,208
Salary Average : $95,000
Salary Average Remaining : $62,208
Taylor Gauthier $95,000 (1)
Salary Remaining : $62,208
Salary Average : $95,000
Salary Average Remaining : $62,208
Bokondji Imama $85,000 (1)
Salary Remaining : $55,660
Salary Average : $85,000
Salary Average Remaining : $55,660
Helge Grans $84,750 (1)
Salary Remaining : $55,496
Salary Average : $84,750
Salary Average Remaining : $55,496
Daemon Hunt $82,833 (1)
Salary Remaining : $54,241
Salary Average : $82,833
Salary Average Remaining : $54,241
Filip Roos $82,500 (1)
Salary Remaining : $54,023
Salary Average : $82,500
Salary Average Remaining : $54,023
Brett Murray $82,500 (1)
Salary Remaining : $54,023
Salary Average : $82,500
Salary Average Remaining : $54,023
Elliot Desnoyers $82,500 (1)
Salary Remaining : $54,023
Salary Average : $82,500
Salary Average Remaining : $54,023
Robbie Russo $82,500 (1)
Salary Remaining : $54,023
Salary Average : $82,500
Salary Average Remaining : $54,023
Colin White $82,500 (1)
Salary Remaining : $54,023
Salary Average : $82,500
Salary Average Remaining : $54,023
Adam Raska $82,500 (1)
Salary Remaining : $54,023
Salary Average : $82,500
Salary Average Remaining : $54,023
Zayde Wisdom $79,750 (1)
Salary Remaining : $52,222
Salary Average : $79,750
Salary Average Remaining : $52,222
Calle Sjalin $79,500 (1)
Salary Remaining : $52,058
Salary Average : $79,500
Salary Average Remaining : $52,058
Mason Millman $79,500 (1)
Salary Remaining : $52,058
Salary Average : $79,500
Salary Average Remaining : $52,058
Cody Hodgson $79,500 (1)
Salary Remaining : $52,058
Salary Average : $79,500
Salary Average Remaining : $52,058
Mack Guzda $79,500 (1)
Salary Remaining : $52,058
Salary Average : $79,500
Salary Average Remaining : $52,058
Tyler Madden $79,500 (1)
Salary Remaining : $52,058
Salary Average : $79,500
Salary Average Remaining : $52,058
Jack LaFontaine $79,500 (1)
Salary Remaining : $52,058
Salary Average : $79,500
Salary Average Remaining : $52,058
Akito Hirose $78,500 (1)
Salary Remaining : $51,404
Salary Average : $78,500
Salary Average Remaining : $51,404
Alex Whelan $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Total Farm Players25
Salary Commitment
Year 2024 : $2,137,833
Year 2025 : $0
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,137,833
Year 2025 : $0
Year 2026 : $0
Year 2027 : $0

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $100 - 5 835 - 97,25%
Level 2: 5000 - $60 - 4 812 - 96,23%
Level 3: 2000 - $35 - 1 845 - 92,26%
Level 4: 4000 - $25 - 3 770 - 94,25%
Luxury : 1000 - $200 - 937 - 93,69%
Total Capacity :18000
Team Popularity : 99,00%
Farm
Farm Level 1: 5000 - $35 - 3 964 - 79,28%
Farm Level 2: 2500 - $15 - 2 304 - 92,16%
Farm Total Capacity :7500
Team Popularity : 100,00%

Income

Home Games Left25
Average Attendance - %17 199 - 95,55%
Average Income per Game$1,815,426
Year to Date Revenue$29,046,820
Farm
Home Games Left22
Average Attendance - %6 268 - 83,58%
Average Income per Game$258,228
Year to Date Revenue$3,615,194

Expense

Pro Players Total Salaries$80,960,833
Farm Players Total Salaries$1,923,167
Coaches Total Salaries$2,250,000
Luxury Taxe Total$0
Special Salary Cap Value$6,125,000
Pro Year To Date Expenses$26,948,462
Farm Year To Date Expenses$981,685
Pro Salary Cap To Date$26,263,247
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,385,656
Farm Estimated Season Revenue$5,681,019
Pro Remaining Season Days128
Pro Expenses Per Days$419,188
Pro Estimated Expenses$53,656,064
Farm Remaining Season Days129
Farm Expenses Per Days$15,092
Farm Estimated Expenses$1,946,868
Estimated Season Expenses$55,602,932
Estimated Season Salary Cap$84,754,455
Estimate Under Maximum Salary Cap of $88,000,000$3,245,545
Estimate Over Minimum Salary Cap of $65,000,000 $19,754,455
Current Bank Account$42,447,283
Projected Bank Account$37,911,026

Pro Players Salaries

Kevin Fiala (1 Way Contract) $7,875,000 (1)
-Salary Remaining : $5,142,857
-Salary Average : $7,875,000
-Salary Average Remaining : $5,142,857
Nick Suzuki (1 Way Contract) $7,875,000 (2)
-Salary Remaining : $5,142,857
-Salary Average : $7,875,000
-Salary Average Remaining : $5,142,857
Cole Caufield $7,850,000 (3)
-Salary Remaining : $5,126,531
-Salary Average : $7,850,000
-Salary Average Remaining : $5,126,531
Brandon Montour (1 Way Contract) $7,500,000 (3)
-Salary Remaining : $4,897,959
-Salary Average : $7,500,000
-Salary Average Remaining : $4,897,959
Brady Skjei (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $4,571,429
-Salary Average : $7,000,000
-Salary Average Remaining : $4,571,429
Colton Parayko (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $4,244,898
-Salary Average : $6,500,000
-Salary Average Remaining : $4,244,898
Vladislav Gavrikov (1 Way Contract) $5,875,000 (1)
-Salary Remaining : $3,836,735
-Salary Average : $5,875,000
-Salary Average Remaining : $3,836,735
Adin Hill (1 Way Contract) $4,900,000 (1)
-Salary Remaining : $3,200,000
-Salary Average : $4,900,000
-Salary Average Remaining : $3,200,000
Nick Jensen (1 Way Contract) $4,050,000 (1)
-Salary Remaining : $2,644,898
-Salary Average : $4,050,000
-Salary Average Remaining : $2,644,898
Aliaksei Protas (1 Way Contract) $3,375,000 (4)
-Salary Remaining : $2,204,082
-Salary Average : $3,375,000
-Salary Average Remaining : $2,204,082
Max Pacioretty (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $1,632,653
-Salary Average : $2,500,000
-Salary Average Remaining : $1,632,653
Sean Kuraly (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $1,632,653
-Salary Average : $2,500,000
-Salary Average Remaining : $1,632,653
Trent Frederic (1 Way Contract) $2,300,000 (1)
-Salary Remaining : $1,502,041
-Salary Average : $2,300,000
-Salary Average Remaining : $1,502,041
Calvin de Haan (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,306,122
-Salary Average : $2,000,000
-Salary Average Remaining : $1,306,122
Luke Glendening (1 Way Contract) $1,400,000 (1)
-Salary Remaining : $914,286
-Salary Average : $1,400,000
-Salary Average Remaining : $914,286
Rafael Harvey-Pinard (1 Way Contract) $1,100,000 (1)
-Salary Remaining : $718,367
-Salary Average : $1,100,000
-Salary Average Remaining : $718,367
Brandon Duhaime (1 Way Contract) $1,100,000 (2)
-Salary Remaining : $718,367
-Salary Average : $1,100,000
-Salary Average Remaining : $718,367
Darren Raddysh (1 Way Contract) $975,000 (2)
-Salary Remaining : $636,735
-Salary Average : $975,000
-Salary Average Remaining : $636,735
Adam Fantilli $950,000 (2)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Cayden Primeau (1 Way Contract) $890,000 (1)
-Salary Remaining : $581,224
-Salary Average : $890,000
-Salary Average Remaining : $581,224
Jake Neighbours $835,833 (1)
-Salary Remaining : $545,850
-Salary Average : $835,833
-Salary Average Remaining : $545,850
Mark Kastelic (1 Way Contract) $835,000 (1)
-Salary Remaining : $545,306
-Salary Average : $835,000
-Salary Average Remaining : $545,306
Jonah Gadjovich (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $506,122
-Salary Average : $775,000
-Salary Average Remaining : $506,122
Total Pro Players23
Salary Commitment
Year 2024 : $80,960,833
Year 2025 : $43,900,000
Year 2026 : $25,725,000
Year 2027 : $3,375,000
Salary Average Commitment
Year 2024 : $80,960,833
Year 2025 : $43,900,000
Year 2026 : $25,725,000
Year 2027 : $3,375,000
Salary Cap with 1 Way Contract
Year 2024 : $80,185,832
Year 2025 : $43,125,000
Year 2026 : $25,725,000
Year 2027 : $3,375,000

Farm Players Salaries

Radim Zohorna $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Tomas Nosek $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Jakub Dobes $92,500 (1)
Salary Remaining : $60,571
Salary Average : $92,500
Salary Average Remaining : $60,571
Joel Blomqvist $88,667 (2)
Salary Remaining : $58,061
Salary Average : $88,667
Salary Average Remaining : $58,061
Matthew Poitras $87,000 (2)
Salary Remaining : $56,970
Salary Average : $87,000
Salary Average Remaining : $56,970
Jayden Struble $86,750 (1)
Salary Remaining : $56,806
Salary Average : $86,750
Salary Average Remaining : $56,806
Gavin White $85,750 (2)
Salary Remaining : $56,151
Salary Average : $85,750
Salary Average Remaining : $56,151
William Trudeau $85,667 (1)
Salary Remaining : $56,096
Salary Average : $85,667
Salary Average Remaining : $56,096
Xavier Simoneau $85,500 (1)
Salary Remaining : $55,987
Salary Average : $85,500
Salary Average Remaining : $55,987
Amadeus Lombardi $83,833 (2)
Salary Remaining : $54,896
Salary Average : $83,833
Salary Average Remaining : $54,896
Riley Kidney $83,667 (2)
Salary Remaining : $54,787
Salary Average : $83,667
Salary Average Remaining : $54,787
Joshua Roy $83,500 (2)
Salary Remaining : $54,678
Salary Average : $83,500
Salary Average Remaining : $54,678
Jan Mysak $82,833 (1)
Salary Remaining : $54,241
Salary Average : $82,833
Salary Average Remaining : $54,241
Andrew Perrott $80,000 (1)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Brady Keeper $80,000 (1)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Nick Wolff $80,000 (1)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Ryan Suzuki $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Tyson Feist $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Nolan Maier $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Dryden Hunt $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Angus Crookshank $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Bradley Marek $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Joseph Cecconi $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Total Farm Players23
Salary Commitment
Year 2024 : $1,923,167
Year 2025 : $512,417
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,923,167
Year 2025 : $512,417
Year 2026 : $0
Year 2027 : $0

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $100 - 5 549 - 92,48%
Level 2: 5000 - $60 - 4 754 - 95,08%
Level 3: 2000 - $35 - 1 908 - 95,38%
Level 4: 4000 - $25 - 3 727 - 93,17%
Luxury : 1000 - $200 - 940 - 93,97%
Total Capacity :18000
Team Popularity : 102,00%
Farm
Farm Level 1: 5000 - $35 - 4 056 - 81,12%
Farm Level 2: 2500 - $15 - 2 407 - 96,28%
Farm Total Capacity :7500
Team Popularity : 100,00%

Income

Home Games Left27
Average Attendance - %16 877 - 93,76%
Average Income per Game$1,776,015
Year to Date Revenue$24,864,209
Farm
Home Games Left23
Average Attendance - %6 463 - 86,17%
Average Income per Game$265,311
Year to Date Revenue$3,449,044

Expense

Pro Players Total Salaries$85,003,000
Farm Players Total Salaries$2,394,000
Coaches Total Salaries$5,950,000
Luxury Taxe Total$0
Special Salary Cap Value$1,150,000
Pro Year To Date Expenses$28,875,036
Farm Year To Date Expenses$1,226,677
Pro Salary Cap To Date$27,227,076
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,952,403
Farm Estimated Season Revenue$6,102,155
Pro Remaining Season Days128
Pro Expenses Per Days$457,923
Pro Estimated Expenses$58,614,144
Farm Remaining Season Days129
Farm Expenses Per Days$18,244
Farm Estimated Expenses$2,353,476
Estimated Season Expenses$60,967,620
Estimated Season Salary Cap$83,889,268
Estimate Under Maximum Salary Cap of $88,000,000$4,110,732
Estimate Over Minimum Salary Cap of $65,000,000 $18,889,268
Current Bank Account$35,809,437
Projected Bank Account$28,896,375

Pro Players Salaries

Jonathan Marchessault (1 Way Contract) $11,350,000 (2)
-Salary Remaining : $7,412,245
-Salary Average : $11,350,000
-Salary Average Remaining : $7,412,245
Jack Eichel (1 Way Contract) $10,000,000 (2)
-Salary Remaining : $6,530,612
-Salary Average : $10,000,000
-Salary Average Remaining : $6,530,612
Roman Josi (1 Way Contract) $9,059,000 (4)
-Salary Remaining : $5,916,082
-Salary Average : $9,059,000
-Salary Average Remaining : $5,916,082
Aaron Ekblad (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $4,897,959
-Salary Average : $7,500,000
-Salary Average Remaining : $4,897,959
Vladimir Tarasenko (1 Way Contract) $6,250,000 (2)
-Salary Remaining : $4,081,633
-Salary Average : $6,250,000
-Salary Average Remaining : $4,081,633
Brad Marchand (1 Way Contract) $6,125,000 (1)
-Salary Remaining : $4,000,000
-Salary Average : $6,125,000
-Salary Average Remaining : $4,000,000
William Karlsson (1 Way Contract) $5,900,000 (3)
-Salary Remaining : $3,853,061
-Salary Average : $5,900,000
-Salary Average Remaining : $3,853,061
Mitch Marner (1 Way Contract) $5,446,500 (1)
-Salary Remaining : $3,556,898
-Salary Average : $5,446,500
-Salary Average Remaining : $3,556,898
Claude Giroux (1 Way Contract) $4,250,000 (1)
-Salary Remaining : $2,775,510
-Salary Average : $4,250,000
-Salary Average Remaining : $2,775,510
Scott Mayfield (1 Way Contract) $4,200,000 (2)
-Salary Remaining : $2,742,857
-Salary Average : $4,200,000
-Salary Average Remaining : $2,742,857
Erik Gudbranson (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $2,612,245
-Salary Average : $4,000,000
-Salary Average Remaining : $2,612,245
Connor Ingram (1 Way Contract) $1,950,000 (2)
-Salary Remaining : $1,273,469
-Salary Average : $1,950,000
-Salary Average Remaining : $1,273,469
Luke Schenn (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $1,142,857
-Salary Average : $1,750,000
-Salary Average Remaining : $1,142,857
Joey Daccord (1 Way Contract) $1,200,000 (6)
-Salary Remaining : $783,673
-Salary Average : $1,200,000
-Salary Average Remaining : $783,673
Logan Cooley $950,000 (2)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Tyson Barrie (1 Way Contract) $950,000 (1)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Nico Sturm $950,000 (1)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Lars Eller (1 Way Contract) $800,000 (1)
-Salary Remaining : $522,449
-Salary Average : $800,000
-Salary Average Remaining : $522,449
Mark Jankowski (1 Way Contract) $800,000 (2)
-Salary Remaining : $522,449
-Salary Average : $800,000
-Salary Average Remaining : $522,449
Luke Evangelista $797,500 (1)
-Salary Remaining : $520,816
-Salary Average : $797,500
-Salary Average Remaining : $520,816
Juuso Parssinen (1 Way Contract) $775,000 (1)
-Salary Remaining : $506,122
-Salary Average : $775,000
-Salary Average Remaining : $506,122
Total Pro Players21
Salary Commitment
Year 2024 : $85,003,000
Year 2025 : $59,459,000
Year 2026 : $19,959,000
Year 2027 : $14,059,000
Salary Average Commitment
Year 2024 : $85,003,000
Year 2025 : $55,659,000
Year 2026 : $16,159,000
Year 2027 : $10,259,000
Salary Cap with 1 Way Contract
Year 2024 : $85,003,000
Year 2025 : $55,659,000
Year 2026 : $16,159,000
Year 2027 : $10,259,000

Farm Players Salaries

Rocco Grimaldi $97,500 (3)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Brandon Biro $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Matthew Highmore $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Cal Petersen $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Denis Gurianov $97,500 (3)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Jordan Gross $97,500 (2)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Will Butcher $97,500 (2)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Julian Junca $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Oskar Lindblom $95,000 (1)
Salary Remaining : $62,208
Salary Average : $95,000
Salary Average Remaining : $62,208
Matthew Phillips $95,000 (1)
Salary Remaining : $62,208
Salary Average : $95,000
Salary Average Remaining : $62,208
Jimmy Huntington $95,000 (1)
Salary Remaining : $62,208
Salary Average : $95,000
Salary Average Remaining : $62,208
Arvid Holm $92,500 (1)
Salary Remaining : $60,571
Salary Average : $92,500
Salary Average Remaining : $60,571
Gavin Bayreuther $90,000 (2)
Salary Remaining : $58,934
Salary Average : $90,000
Salary Average Remaining : $58,934
Evan Cormier $90,000 (1)
Salary Remaining : $58,934
Salary Average : $90,000
Salary Average Remaining : $58,934
Kevin Labanc $87,500 (3)
Salary Remaining : $57,297
Salary Average : $87,500
Salary Average Remaining : $57,297
Zachary L Heureux $86,333 (2)
Salary Remaining : $56,533
Salary Average : $86,333
Salary Average Remaining : $56,533
Felix Robert $85,000 (1)
Salary Remaining : $55,660
Salary Average : $85,000
Salary Average Remaining : $55,660
Spencer Stastney $82,500 (2)
Salary Remaining : $54,023
Salary Average : $82,500
Salary Average Remaining : $54,023
William Lagesson $82,500 (1)
Salary Remaining : $54,023
Salary Average : $82,500
Salary Average Remaining : $54,023
Jack Matier $80,167 (2)
Salary Remaining : $52,495
Salary Average : $80,167
Salary Average Remaining : $52,495
Taro Hirose $80,000 (1)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Cal O'Reilly $80,000 (2)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Adam Gaudette $80,000 (1)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Jake Livingstone $80,000 (1)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Daniel D'Amato $77,500 (2)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Navrin Mutter $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Marc Del Gaizo $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Total Farm Players27
Salary Commitment
Year 2024 : $2,394,000
Year 2025 : $974,000
Year 2026 : $282,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,394,000
Year 2025 : $974,000
Year 2026 : $282,500
Year 2027 : $0

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $100 - 5 833 - 97,21%
Level 2: 5000 - $60 - 4 767 - 95,34%
Level 3: 2000 - $35 - 1 893 - 94,63%
Level 4: 4000 - $25 - 3 761 - 94,03%
Luxury : 1000 - $200 - 942 - 94,16%
Total Capacity :18000
Team Popularity : 102,00%
Farm
Farm Level 1: 5000 - $35 - 4 129 - 82,59%
Farm Level 2: 2500 - $15 - 2 369 - 94,76%
Farm Total Capacity :7500
Team Popularity : 100,00%

Income

Home Games Left25
Average Attendance - %17 195 - 95,53%
Average Income per Game$1,814,618
Year to Date Revenue$29,033,894
Farm
Home Games Left23
Average Attendance - %6 498 - 86,65%
Average Income per Game$268,292
Year to Date Revenue$3,487,801

Expense

Pro Players Total Salaries$84,793,500
Farm Players Total Salaries$1,941,445
Coaches Total Salaries$4,605,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$30,242,135
Farm Year To Date Expenses$1,120,572
Pro Salary Cap To Date$29,097,248
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,365,459
Farm Estimated Season Revenue$6,170,725
Pro Remaining Season Days128
Pro Expenses Per Days$449,457
Pro Estimated Expenses$57,530,496
Farm Remaining Season Days129
Farm Expenses Per Days$16,479
Farm Estimated Expenses$2,125,791
Estimated Season Expenses$59,656,287
Estimated Season Salary Cap$84,472,608
Estimate Under Maximum Salary Cap of $88,000,000$3,527,392
Estimate Over Minimum Salary Cap of $65,000,000 $19,472,608
Current Bank Account$53,208,621
Projected Bank Account$45,088,518

Pro Players Salaries

Connor Hellebuyck (Out of Payroll) $8,500,000 (7)
-Salary Remaining : $5,551,020
-Salary Average : $8,500,000
-Salary Average Remaining : $5,551,020
Jesper Bratt (1 Way Contract) $7,875,000 (3)
-Salary Remaining : $5,142,857
-Salary Average : $7,875,000
-Salary Average Remaining : $5,142,857
Andrew Copp (1 Way Contract) $7,725,000 (1)
-Salary Remaining : $5,044,898
-Salary Average : $7,725,000
-Salary Average Remaining : $5,044,898
Nico Hischier (1 Way Contract) $7,250,000 (1)
-Salary Remaining : $4,734,694
-Salary Average : $7,250,000
-Salary Average Remaining : $4,734,694
Damon Severson (1 Way Contract) $6,250,000 (3)
-Salary Remaining : $4,081,633
-Salary Average : $6,250,000
-Salary Average Remaining : $4,081,633
Zach Hyman (1 Way Contract) $5,500,000 (4)
-Salary Remaining : $3,591,837
-Salary Average : $5,500,000
-Salary Average Remaining : $3,591,837
Oliver Bjorkstrand (1 Way Contract) $5,400,000 (2)
-Salary Remaining : $3,526,531
-Salary Average : $5,400,000
-Salary Average Remaining : $3,526,531
Pavel Zacha (1 Way Contract) $4,750,000 (3)
-Salary Remaining : $3,102,041
-Salary Average : $4,750,000
-Salary Average Remaining : $3,102,041
Brent Burns (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $2,612,245
-Salary Average : $4,000,000
-Salary Average Remaining : $2,612,245
Dawson Mercer (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $2,612,245
-Salary Average : $4,000,000
-Salary Average Remaining : $2,612,245
Ryan Suter (1 Way Contract) $3,650,000 (1)
-Salary Remaining : $2,383,673
-Salary Average : $3,650,000
-Salary Average Remaining : $2,383,673
Jonas Siegenthaler (1 Way Contract) $3,400,000 (4)
-Salary Remaining : $2,220,408
-Salary Average : $3,400,000
-Salary Average Remaining : $2,220,408
Ilya Lyubushkin (1 Way Contract) $2,881,000 (1)
-Salary Remaining : $1,881,469
-Salary Average : $2,881,000
-Salary Average Remaining : $1,881,469
Vladislav Namestnikov (1 Way Contract) $2,650,000 (1)
-Salary Remaining : $1,730,612
-Salary Average : $2,650,000
-Salary Average Remaining : $1,730,612
Jani Hakanpaa (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $1,469,388
-Salary Average : $2,250,000
-Salary Average Remaining : $1,469,388
Marcus Johansson (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,306,122
-Salary Average : $2,000,000
-Salary Average Remaining : $1,306,122
Cal Clutterbuck (1 Way Contract) $1,650,000 (2)
-Salary Remaining : $1,077,551
-Salary Average : $1,650,000
-Salary Average Remaining : $1,077,551
Nicklas Backstrom (Out of Payroll) $1,350,000 (1)
-Salary Remaining : $881,633
-Salary Average : $1,350,000
-Salary Average Remaining : $881,633
Zemgus Girgensons (1 Way Contract) $1,275,000 (3)
-Salary Remaining : $832,653
-Salary Average : $1,275,000
-Salary Average Remaining : $832,653
Corey Perry (1 Way Contract) $1,100,000 (1)
-Salary Remaining : $718,367
-Salary Average : $1,100,000
-Salary Average Remaining : $718,367
Jonas Johansson $950,000 (1)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Luke Hughes $925,000 (1)
-Salary Remaining : $604,082
-Salary Average : $925,000
-Salary Average Remaining : $604,082
Nico Daws $812,500 (2)
-Salary Remaining : $530,612
-Salary Average : $812,500
-Salary Average Remaining : $530,612
Total Pro Players23
Salary Commitment
Year 2024 : $86,143,500
Year 2025 : $51,662,500
Year 2026 : $41,550,000
Year 2027 : $17,400,000
Salary Average Commitment
Year 2024 : $86,143,500
Year 2025 : $51,662,500
Year 2026 : $41,550,000
Year 2027 : $17,400,000
Salary Cap with 1 Way Contract
Year 2024 : $86,143,500
Year 2025 : $51,662,500
Year 2026 : $41,550,000
Year 2027 : $17,400,000

Farm Players Salaries

Emil Heineman $89,750 (1)
Salary Remaining : $58,770
Salary Average : $89,750
Salary Average Remaining : $58,770
Roby Jarventie $89,417 (1)
Salary Remaining : $58,552
Salary Average : $89,417
Salary Average Remaining : $58,552
Alexander Holtz $89,417 (1)
Salary Remaining : $58,552
Salary Average : $89,417
Salary Average Remaining : $58,552
Daniil Misyul $86,750 (1)
Salary Remaining : $56,806
Salary Average : $86,750
Salary Average Remaining : $56,806
Chase Stillman $86,333 (2)
Salary Remaining : $56,533
Salary Average : $86,333
Salary Average Remaining : $56,533
Dennis Hildeby $84,333 (1)
Salary Remaining : $55,223
Salary Average : $84,333
Salary Average Remaining : $55,223
Topias Vilen $83,667 (2)
Salary Remaining : $54,787
Salary Average : $83,667
Salary Average Remaining : $54,787
Austin Czarnik $82,500 (2)
Salary Remaining : $54,023
Salary Average : $82,500
Salary Average Remaining : $54,023
William Villeneuve $81,778 (1)
Salary Remaining : $53,550
Salary Average : $81,778
Salary Average Remaining : $53,550
Lias Andersson $80,000 (1)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Graeme Clarke $80,000 (1)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Zac Dalpe $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Lucas Carlsson $77,500 (2)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Brad Malone $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Steven Fogarty $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Michael Bullion $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Anthony Angello $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Jacob Larsson $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Tyce Thompson $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Jake Massie $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Simon Johansson $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Daniel Walcott $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Collin Delia $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Will Bitten $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Total Farm Players24
Salary Commitment
Year 2024 : $1,941,445
Year 2025 : $330,000
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,941,445
Year 2025 : $330,000
Year 2026 : $0
Year 2027 : $0

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 6000 - $100 - 5 686 - 94,77%
Level 2: 5000 - $60 - 4 719 - 94,38%
Level 3: 2000 - $35 - 1 854 - 92,68%
Level 4: 4000 - $25 - 3 752 - 93,80%
Luxury : 1000 - $200 - 972 - 97,24%
Total Capacity :18000
Team Popularity : 101,00%
Farm
Farm Level 1: 5000 - $35 - 4 024 - 80,48%
Farm Level 2: 2500 - $15 - 2 340 - 93,61%
Farm Total Capacity :7500
Team Popularity : 100,00%

Income

Home Games Left27
Average Attendance - %16 983 - 94,35%
Average Income per Game$1,795,301
Year to Date Revenue$25,134,215
Farm
Home Games Left22
Average Attendance - %6 364 - 84,85%
Average Income per Game$262,150
Year to Date Revenue$3,670,101

Expense

Pro Players Total Salaries$75,125,532
Farm Players Total Salaries$2,132,883
Coaches Total Salaries$4,650,000
Luxury Taxe Total$0
Special Salary Cap Value$999,667
Pro Year To Date Expenses$27,100,368
Farm Year To Date Expenses$1,099,064
Pro Salary Cap To Date$25,547,804
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,473,129
Farm Estimated Season Revenue$5,767,302
Pro Remaining Season Days128
Pro Expenses Per Days$401,916
Pro Estimated Expenses$51,445,248
Farm Remaining Season Days129
Farm Expenses Per Days$15,903
Farm Estimated Expenses$2,051,487
Estimated Season Expenses$53,496,735
Estimated Season Salary Cap$75,070,223
Estimate Under Maximum Salary Cap of $88,000,000$12,929,777
Estimate Over Minimum Salary Cap of $65,000,000 $10,070,223
Current Bank Account$41,239,643
Projected Bank Account$41,983,339

Pro Players Salaries

Sean Monahan (1 Way Contract) $8,900,000 (3)
-Salary Remaining : $5,812,245
-Salary Average : $8,900,000
-Salary Average Remaining : $5,812,245
Kevin Hayes (1 Way Contract) $7,142,857 (1)
-Salary Remaining : $4,664,723
-Salary Average : $7,142,857
-Salary Average Remaining : $4,664,723
Troy Terry (1 Way Contract) $7,000,000 (6)
-Salary Remaining : $4,571,429
-Salary Average : $7,000,000
-Salary Average Remaining : $4,571,429
Andrew Mangiapane (1 Way Contract) $5,800,000 (1)
-Salary Remaining : $3,787,755
-Salary Average : $5,800,000
-Salary Average Remaining : $3,787,755
Adam Pelech (1 Way Contract) $5,750,000 (5)
-Salary Remaining : $3,755,102
-Salary Average : $5,750,000
-Salary Average Remaining : $3,755,102
Linus Ullmark (1 Way Contract) $5,000,000 (5)
-Salary Remaining : $3,265,306
-Salary Average : $5,000,000
-Salary Average Remaining : $3,265,306
Ryan Graves (1 Way Contract) $4,600,000 (2)
-Salary Remaining : $3,004,082
-Salary Average : $4,600,000
-Salary Average Remaining : $3,004,082
Christian Dvorak (1 Way Contract) $4,450,000 (1)
-Salary Remaining : $2,906,122
-Salary Average : $4,450,000
-Salary Average Remaining : $2,906,122
John Marino (Out of Payroll) $4,400,000 (1)
-Salary Remaining : $2,873,469
-Salary Average : $4,400,000
-Salary Average Remaining : $2,873,469
Trevor Moore (1 Way Contract) $4,200,000 (3)
-Salary Remaining : $2,742,857
-Salary Average : $4,200,000
-Salary Average Remaining : $2,742,857
Marcus Pettersson (1 Way Contract) $4,025,175 (1)
-Salary Remaining : $2,628,686
-Salary Average : $4,025,175
-Salary Average Remaining : $2,628,686
Boone Jenner (1 Way Contract) $3,750,000 (2)
-Salary Remaining : $2,448,980
-Salary Average : $3,750,000
-Salary Average Remaining : $2,448,980
Jordan Martinook (1 Way Contract) $3,050,000 (3)
-Salary Remaining : $1,991,837
-Salary Average : $3,050,000
-Salary Average Remaining : $1,991,837
Marc-Edouard Vlasic (1 Way Contract) $3,010,000 (2)
-Salary Remaining : $1,965,714
-Salary Average : $3,010,000
-Salary Average Remaining : $1,965,714
Noah Gregor (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $653,061
-Salary Average : $1,000,000
-Salary Average Remaining : $653,061
Nicolas Aube-Kubel (1 Way Contract) $990,000 (1)
-Salary Remaining : $646,531
-Salary Average : $990,000
-Salary Average Remaining : $646,531
Luke Cavallin $890,000 (1)
-Salary Remaining : $581,224
-Salary Average : $890,000
-Salary Average Remaining : $581,224
Zack Bolduc $863,333 (2)
-Salary Remaining : $563,809
-Salary Average : $863,333
-Salary Average Remaining : $563,809
Ales Stezka (1 Way Contract) $825,000 (1)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $538,776
-Salary Average : $825,000
-Salary Average Remaining : $538,776
Jonny Brodzinski $787,500 (2)
-Salary Remaining : $514,286
-Salary Average : $787,500
-Salary Average Remaining : $514,286
Marc Staal (1 Way Contract) $775,000 (1)
-Salary Remaining : $506,122
-Salary Average : $775,000
-Salary Average Remaining : $506,122
Isaak Phillips $775,000 (1)
-Salary Remaining : $506,122
-Salary Average : $775,000
-Salary Average Remaining : $506,122
Joel Hofer (1 Way Contract) $775,000 (1)
-Salary Remaining : $506,122
-Salary Average : $775,000
-Salary Average Remaining : $506,122
Johnathan Kovacevic $766,667 (1)
-Salary Remaining : $500,680
-Salary Average : $766,667
-Salary Average Remaining : $500,680
Total Pro Players24
Salary Commitment
Year 2024 : $79,525,532
Year 2025 : $51,160,833
Year 2026 : $37,150,000
Year 2027 : $21,000,000
Salary Average Commitment
Year 2024 : $79,525,532
Year 2025 : $47,910,833
Year 2026 : $33,900,000
Year 2027 : $17,750,000
Salary Cap with 1 Way Contract
Year 2024 : $78,700,535
Year 2025 : $47,910,833
Year 2026 : $33,900,000
Year 2027 : $17,750,000

Farm Players Salaries

Jasper Weatherby $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Gabriel Dumont $95,000 (1)
Salary Remaining : $62,208
Salary Average : $95,000
Salary Average Remaining : $62,208
Victor Mete $95,000 (1)
Salary Remaining : $62,208
Salary Average : $95,000
Salary Average Remaining : $62,208
Nicholas Caamano $92,500 (1)
Salary Remaining : $60,571
Salary Average : $92,500
Salary Average Remaining : $60,571
Nic Petan $92,500 (1)
Salary Remaining : $60,571
Salary Average : $92,500
Salary Average Remaining : $60,571
John Beecher $92,500 (1)
Salary Remaining : $60,571
Salary Average : $92,500
Salary Average Remaining : $60,571
David Reinbacher $91,833 (3)
Salary Remaining : $60,134
Salary Average : $91,833
Salary Average Remaining : $60,134
Tye Felhaber $90,000 (1)
Salary Remaining : $58,934
Salary Average : $90,000
Salary Average Remaining : $58,934
Eetu Liukas $86,750 (2)
Salary Remaining : $56,806
Salary Average : $86,750
Salary Average Remaining : $56,806
Trevor Kuntar $86,750 (1)
Salary Remaining : $56,806
Salary Average : $86,750
Salary Average Remaining : $56,806
Brennan Othmann $86,333 (2)
Salary Remaining : $56,533
Salary Average : $86,333
Salary Average Remaining : $56,533
Luca Del Bel Belluz $86,000 (3)
Salary Remaining : $56,315
Salary Average : $86,000
Salary Average Remaining : $56,315
William Dufour $85,917 (1)
Salary Remaining : $56,260
Salary Average : $85,917
Salary Average Remaining : $56,260
Justin Kirkland $85,000 (1)
Salary Remaining : $55,660
Salary Average : $85,000
Salary Average Remaining : $55,660
Colton Dach $82,500 (2)
Salary Remaining : $54,023
Salary Average : $82,500
Salary Average Remaining : $54,023
Sheldon Rempal $82,500 (1)
Salary Remaining : $54,023
Salary Average : $82,500
Salary Average Remaining : $54,023
Nolan Allan $82,500 (2)
Salary Remaining : $54,023
Salary Average : $82,500
Salary Average Remaining : $54,023
Zach Metsa $82,500 (1)
Salary Remaining : $54,023
Salary Average : $82,500
Salary Average Remaining : $54,023
Lukas Cormier $79,300 (1)
Salary Remaining : $51,927
Salary Average : $79,300
Salary Average Remaining : $51,927
Matt Kiersted $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Nathan Legare $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Grant Hutton $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Jakub Skarek $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Declan Carlile $75,000 (1)
Salary Remaining : $49,112
Salary Average : $75,000
Salary Average Remaining : $49,112
Luke Philp $75,000 (1)
Salary Remaining : $49,112
Salary Average : $75,000
Salary Average Remaining : $49,112
Total Farm Players25
Salary Commitment
Year 2024 : $2,132,883
Year 2025 : $515,916
Year 2026 : $177,833
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,132,883
Year 2025 : $515,916
Year 2026 : $177,833
Year 2027 : $0

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $100 - 5 825 - 97,09%
Level 2: 5000 - $60 - 4 886 - 97,72%
Level 3: 2000 - $35 - 1 939 - 96,94%
Level 4: 4000 - $25 - 3 843 - 96,09%
Luxury : 1000 - $200 - 963 - 96,26%
Total Capacity :18000
Team Popularity : 105,00%
Farm
Farm Level 1: 5000 - $35 - 3 951 - 79,01%
Farm Level 2: 2500 - $15 - 2 411 - 96,43%
Farm Total Capacity :7500
Team Popularity : 100,00%

Income

Home Games Left26
Average Attendance - %17 456 - 96,98%
Average Income per Game$1,835,894
Year to Date Revenue$27,538,410
Farm
Home Games Left22
Average Attendance - %6 361 - 84,82%
Average Income per Game$259,896
Year to Date Revenue$3,638,550

Expense

Pro Players Total Salaries$85,372,357
Farm Players Total Salaries$2,121,651
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$31,342,380
Farm Year To Date Expenses$1,076,740
Pro Salary Cap To Date$29,331,887
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,733,244
Farm Estimated Season Revenue$5,717,721
Pro Remaining Season Days128
Pro Expenses Per Days$461,083
Pro Estimated Expenses$59,018,624
Farm Remaining Season Days129
Farm Expenses Per Days$15,846
Farm Estimated Expenses$2,044,134
Estimated Season Expenses$61,062,758
Estimated Season Salary Cap$84,566,063
Estimate Under Maximum Salary Cap of $88,000,000$3,433,937
Estimate Over Minimum Salary Cap of $65,000,000 $19,566,063
Current Bank Account$69,296,785
Projected Bank Account$61,684,992

Pro Players Salaries

Artemi Panarin (1 Way Contract) $11,642,860 (1)
-Salary Remaining : $7,603,498
-Salary Average : $11,642,857
-Salary Average Remaining : $7,603,498
Adam Fox (1 Way Contract) $9,500,000 (2)
-Salary Remaining : $6,204,082
-Salary Average : $9,500,000
-Salary Average Remaining : $6,204,082
Mika Zibanejad (1 Way Contract) $8,500,000 (2)
-Salary Remaining : $5,551,020
-Salary Average : $8,500,000
-Salary Average Remaining : $5,551,020
Tomas Hertl (1 Way Contract) $8,137,500 (2)
-Salary Remaining : $5,314,286
-Salary Average : $8,137,500
-Salary Average Remaining : $5,314,286
Jack Hughes (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $5,224,490
-Salary Average : $8,000,000
-Salary Average Remaining : $5,224,490
Igor Shesterkin (1 Way Contract) $5,650,000 (1)
-Salary Remaining : $3,689,796
-Salary Average : $5,650,000
-Salary Average Remaining : $3,689,796
Brandon Carlo (1 Way Contract) $4,100,000 (3)
-Salary Remaining : $2,677,551
-Salary Average : $4,100,000
-Salary Average Remaining : $2,677,551
K'Andre Miller (1 Way Contract) $3,872,000 (1)
-Salary Remaining : $2,528,653
-Salary Average : $3,872,000
-Salary Average Remaining : $2,528,653
Anthony Mantha (1 Way Contract) $3,850,000 (1)
-Salary Remaining : $2,514,286
-Salary Average : $3,850,000
-Salary Average Remaining : $2,514,286
Mario Ferraro (1 Way Contract) $3,250,000 (2)
-Salary Remaining : $2,122,449
-Salary Average : $3,250,000
-Salary Average Remaining : $2,122,449
Scott Laughton (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $1,959,184
-Salary Average : $3,000,000
-Salary Average Remaining : $1,959,184
T.J. Oshie (1 Way Contract) $2,875,000 (1)
-Salary Remaining : $1,877,551
-Salary Average : $2,875,000
-Salary Average Remaining : $1,877,551
Yakov Trenin (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $1,632,653
-Salary Average : $2,500,000
-Salary Average Remaining : $1,632,653
Braden Schneider (1 Way Contract) $2,200,000 (2)
-Salary Remaining : $1,436,735
-Salary Average : $2,200,000
-Salary Average Remaining : $1,436,735
Kevin Stenlund (1 Way Contract) $1,650,000 (2)
-Salary Remaining : $1,077,551
-Salary Average : $1,650,000
-Salary Average Remaining : $1,077,551
Joel Edmundson (1 Way Contract) $1,100,000 (3)
-Salary Remaining : $718,367
-Salary Average : $1,100,000
-Salary Average Remaining : $718,367
Mackenzie Blackwood (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $653,061
-Salary Average : $1,000,000
-Salary Average Remaining : $653,061
Kyle Okposo (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $653,061
-Salary Average : $1,000,000
-Salary Average Remaining : $653,061
Troy Stecher (1 Way Contract) $950,000 (2)
-Salary Remaining : $620,408
-Salary Average : $869,000
-Salary Average Remaining : $567,510
Daniel Sprong $950,000 (1)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Simon Holmstrom (1 Way Contract) $850,000 (1)
-Salary Remaining : $555,102
-Salary Average : $850,000
-Salary Average Remaining : $555,102
Matt Nieto (1 Way Contract) $795,000 (1)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $519,184
-Salary Average : $795,000
-Salary Average Remaining : $519,184
Total Pro Players22
Salary Commitment
Year 2024 : $85,372,357
Year 2025 : $49,725,500
Year 2026 : $7,700,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $85,291,357
Year 2025 : $49,806,500
Year 2026 : $7,700,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $84,577,360
Year 2025 : $49,887,500
Year 2026 : $7,700,000
Year 2027 : $0

Farm Players Salaries

Hunter McDonald $95,000 (2)
Salary Remaining : $62,208
Salary Average : $95,000
Salary Average Remaining : $62,208
Marco Kasper $88,667 (3)
Salary Remaining : $58,061
Salary Average : $88,667
Salary Average Remaining : $58,061
Calle Clang $87,833 (1)
Salary Remaining : $57,515
Salary Average : $87,833
Salary Average Remaining : $57,515
David Spacek $86,250 (2)
Salary Remaining : $56,478
Salary Average : $86,250
Salary Average Remaining : $56,478
Ryder Korczak $85,917 (1)
Salary Remaining : $56,260
Salary Average : $85,917
Salary Average Remaining : $56,260
Bogdan Trineyev $85,917 (1)
Salary Remaining : $56,260
Salary Average : $85,917
Salary Average Remaining : $56,260
Hugo Ollas $85,500 (2)
Salary Remaining : $55,987
Salary Average : $85,500
Salary Average Remaining : $55,987
Adam Edstrom $84,667 (1)
Salary Remaining : $55,442
Salary Average : $84,667
Salary Average Remaining : $55,442
Mikko Kokkonen $84,667 (1)
Salary Remaining : $55,442
Salary Average : $84,667
Salary Average Remaining : $55,442
Dylan Garand $82,833 (1)
Salary Remaining : $54,241
Salary Average : $82,833
Salary Average Remaining : $54,241
Matt Rempe $82,000 (1)
Salary Remaining : $53,695
Salary Average : $82,000
Salary Average Remaining : $53,695
Justin Dowling $80,000 (1)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Keith Petruzzelli $80,000 (1)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Jack Finley $79,750 (1)
Salary Remaining : $52,222
Salary Average : $79,750
Salary Average Remaining : $52,222
Adam Ginning $78,750 (2)
Salary Remaining : $51,567
Salary Average : $78,750
Salary Average Remaining : $51,567
D.J. Busdeker $77,700 (1)
Salary Remaining : $50,880
Salary Average : $77,700
Salary Average Remaining : $50,880
Wyatt Aamodt $77,700 (1)
Salary Remaining : $50,880
Salary Average : $77,700
Salary Average Remaining : $50,880
C.J. Suess $77,700 (1)
Salary Remaining : $50,880
Salary Average : $77,700
Salary Average Remaining : $50,880
Wyatte Wylie $77,700 (1)
Salary Remaining : $50,880
Salary Average : $77,700
Salary Average Remaining : $50,880
Marian Studenic $77,700 (1)
Salary Remaining : $50,880
Salary Average : $77,700
Salary Average Remaining : $50,880
Travis Barron $77,700 (1)
Salary Remaining : $50,880
Salary Average : $77,700
Salary Average Remaining : $50,880
Aaron Ness $77,700 (1)
Salary Remaining : $50,880
Salary Average : $77,700
Salary Average Remaining : $50,880
Damien Giroux $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Vincent Sevigny $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Mason Primeau $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Ryan Francis $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Total Farm Players26
Salary Commitment
Year 2024 : $2,121,651
Year 2025 : $434,167
Year 2026 : $88,667
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,121,651
Year 2025 : $434,167
Year 2026 : $88,667
Year 2027 : $0

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 6000 - $100 - 5 883 - 98,05%
Level 2: 5000 - $60 - 4 919 - 98,38%
Level 3: 2000 - $35 - 1 947 - 97,33%
Level 4: 4000 - $25 - 3 918 - 97,94%
Luxury : 1000 - $200 - 963 - 96,26%
Total Capacity :18000
Team Popularity : 106,00%
Farm
Farm Level 1: 5000 - $35 - 4 052 - 81,03%
Farm Level 2: 2500 - $15 - 2 339 - 93,56%
Farm Total Capacity :7500
Team Popularity : 100,00%

Income

Home Games Left26
Average Attendance - %17 629 - 97,94%
Average Income per Game$1,850,649
Year to Date Revenue$27,759,742
Farm
Home Games Left22
Average Attendance - %6 391 - 85,21%
Average Income per Game$263,570
Year to Date Revenue$3,689,978

Expense

Pro Players Total Salaries$89,125,714
Farm Players Total Salaries$2,094,500
Coaches Total Salaries$3,950,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$31,405,471
Farm Year To Date Expenses$1,139,201
Pro Salary Cap To Date$30,041,193
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,116,886
Farm Estimated Season Revenue$5,798,537
Pro Remaining Season Days128
Pro Expenses Per Days$469,519
Pro Estimated Expenses$60,098,432
Farm Remaining Season Days129
Farm Expenses Per Days$15,962
Farm Estimated Expenses$2,059,098
Estimated Season Expenses$62,157,530
Estimated Season Salary Cap$87,592,681
Estimate Under Maximum Salary Cap of $88,000,000$407,319
Estimate Over Minimum Salary Cap of $65,000,000 $22,592,681
Current Bank Account$89,642,146
Projected Bank Account$81,400,039

Pro Players Salaries

Sergei Bobrovsky (1 Way Contract) $10,000,000 (2)
-Salary Remaining : $6,530,612
-Salary Average : $10,000,000
-Salary Average Remaining : $6,530,612
Alex Ovechkin (1 Way Contract) $9,500,000 (1)
-Salary Remaining : $6,204,082
-Salary Average : $9,500,000
-Salary Average Remaining : $6,204,082
Tim Stutzle (1 Way Contract) $8,350,000 (3)
-Salary Remaining : $5,453,061
-Salary Average : $8,350,000
-Salary Average Remaining : $5,453,061
Brady Tkachuk (1 Way Contract) $8,205,714 (1)
-Salary Remaining : $5,358,834
-Salary Average : $8,205,714
-Salary Average Remaining : $5,358,834
John Carlson (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $5,224,490
-Salary Average : $8,000,000
-Salary Average Remaining : $5,224,490
Erik Karlsson (1 Way Contract) $5,750,000 (1)
-Salary Remaining : $3,755,102
-Salary Average : $5,750,000
-Salary Average Remaining : $3,755,102
Charlie Coyle (1 Way Contract) $5,250,000 (2)
-Salary Remaining : $3,428,571
-Salary Average : $5,250,000
-Salary Average Remaining : $3,428,571
Drake Batherson (1 Way Contract) $4,975,000 (1)
-Salary Remaining : $3,248,980
-Salary Average : $4,975,000
-Salary Average Remaining : $3,248,980
Nazem Kadri (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $2,612,245
-Salary Average : $4,000,000
-Salary Average Remaining : $2,612,245
Adam Larsson (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $2,612,245
-Salary Average : $4,000,000
-Salary Average Remaining : $2,612,245
Vincent Trocheck (1 Way Contract) $3,970,000 (1)
-Salary Remaining : $2,592,653
-Salary Average : $3,970,000
-Salary Average Remaining : $2,592,653
Cody Ceci (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $2,122,449
-Salary Average : $3,250,000
-Salary Average Remaining : $2,122,449
Jeff Petry (1 Way Contract) $3,125,000 (1)
-Salary Remaining : $2,040,816
-Salary Average : $3,125,000
-Salary Average Remaining : $2,040,816
Nick Bjugstad (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $1,371,429
-Salary Average : $2,100,000
-Salary Average Remaining : $1,371,429
Travis Dermott (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $653,061
-Salary Average : $1,000,000
-Salary Average Remaining : $653,061
Mattias Janmark (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $653,061
-Salary Average : $1,000,000
-Salary Average Remaining : $653,061
Andreas Englund (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $653,061
-Salary Average : $1,000,000
-Salary Average Remaining : $653,061
Jake Allen (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $653,061
-Salary Average : $1,000,000
-Salary Average Remaining : $653,061
Devin Shore $975,000 (1)
-Salary Remaining : $636,735
-Salary Average : $975,000
-Salary Average Remaining : $636,735
Blake Wheeler (1 Way Contract) $975,000 (1)
-Salary Remaining : $636,735
-Salary Average : $975,000
-Salary Average Remaining : $636,735
Nicolas Deslauriers $950,000 (1)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Danton Heinen $900,000 (1)
-Salary Remaining : $587,755
-Salary Average : $900,000
-Salary Average Remaining : $587,755
Urho Vaakanainen (1 Way Contract) $850,000 (1)
-Salary Remaining : $555,102
-Salary Average : $850,000
-Salary Average Remaining : $555,102
Total Pro Players23
Salary Commitment
Year 2024 : $89,125,714
Year 2025 : $24,600,000
Year 2026 : $8,350,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $89,125,714
Year 2025 : $24,600,000
Year 2026 : $8,350,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $88,125,712
Year 2025 : $24,600,000
Year 2026 : $8,350,000
Year 2027 : $0

Farm Players Salaries

Ivan Prosvetov $97,500 (2)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Sean Farrell $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Jordan Oesterle $97,500 (2)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Sebastian AhoD $97,500 (2)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Dylan Gambrell $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Tyler Kleven $91,667 (1)
Salary Remaining : $60,025
Salary Average : $91,667
Salary Average Remaining : $60,025
Oscar Dansk $90,000 (3)
Salary Remaining : $58,934
Salary Average : $90,000
Salary Average Remaining : $58,934
Tyler Boucher $86,333 (2)
Salary Remaining : $56,533
Salary Average : $86,333
Salary Average Remaining : $56,533
Oskar Steen $85,000 (2)
Salary Remaining : $55,660
Salary Average : $85,000
Salary Average Remaining : $55,660
Kyle Rau $85,000 (1)
Salary Remaining : $55,660
Salary Average : $85,000
Salary Average Remaining : $55,660
Daylan Kuefler $84,000 (2)
Salary Remaining : $55,005
Salary Average : $84,000
Salary Average Remaining : $55,005
Dmitri Samorukov $80,000 (1)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Jagger Joshua $77,500 (2)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Hunter Jones $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Nolan Stevens $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Colton Poolman $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Adam Cracknell $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Jimmy Lambert $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Egor Sokolov $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Cole Reinhardt $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Jonathan Aspirot $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Linus Weissbach $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Marc Gatcomb $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Cavan Fitzgerald $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Adam Brooks $75,000 (1)
Salary Remaining : $49,112
Salary Average : $75,000
Salary Average Remaining : $49,112
Total Farm Players25
Salary Commitment
Year 2024 : $2,094,500
Year 2025 : $715,333
Year 2026 : $90,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,094,500
Year 2025 : $715,333
Year 2026 : $90,000
Year 2027 : $0

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - $100 - 5 491 - 91,52%
Level 2: 5000 - $60 - 4 533 - 90,67%
Level 3: 2000 - $35 - 1 856 - 92,79%
Level 4: 4000 - $25 - 3 738 - 93,46%
Luxury : 1000 - $200 - 903 - 90,28%
Total Capacity :18000
Team Popularity : 96,00%
Farm
Farm Level 1: 5000 - $35 - 4 092 - 81,84%
Farm Level 2: 2500 - $15 - 2 350 - 94,01%
Farm Total Capacity :7500
Team Popularity : 100,00%

Income

Home Games Left26
Average Attendance - %16 522 - 91,79%
Average Income per Game$1,728,571
Year to Date Revenue$25,928,564
Farm
Home Games Left22
Average Attendance - %6 442 - 85,89%
Average Income per Game$265,914
Year to Date Revenue$3,722,794

Expense

Pro Players Total Salaries$67,540,917
Farm Players Total Salaries$2,364,917
Coaches Total Salaries$2,350,000
Luxury Taxe Total$0
Special Salary Cap Value$8,250,000
Pro Year To Date Expenses$23,696,525
Farm Year To Date Expenses$1,089,426
Pro Salary Cap To Date$23,176,109
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,942,844
Farm Estimated Season Revenue$5,850,105
Pro Remaining Season Days128
Pro Expenses Per Days$352,250
Pro Estimated Expenses$45,088,000
Farm Remaining Season Days129
Farm Expenses Per Days$16,319
Farm Estimated Expenses$2,105,151
Estimated Season Expenses$47,193,151
Estimated Season Salary Cap$75,534,525
Estimate Under Maximum Salary Cap of $88,000,000$12,465,475
Estimate Over Minimum Salary Cap of $65,000,000 $10,534,525
Current Bank Account$55,840,081
Projected Bank Account$59,439,879

Pro Players Salaries

Owen Power (1 Way Contract) $8,350,000 (7)
-Salary Remaining : $5,453,061
-Salary Average : $8,350,000
-Salary Average Remaining : $5,453,061
Taylor Hall (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $3,918,367
-Salary Average : $6,000,000
-Salary Average Remaining : $3,918,367
Cameron Atkinson (1 Way Contract) $5,875,000 (1)
-Salary Remaining : $3,836,735
-Salary Average : $5,875,000
-Salary Average Remaining : $3,836,735
Joel Farabee (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $3,265,306
-Salary Average : $5,000,000
-Salary Average Remaining : $3,265,306
Philip Broberg (1 Way Contract) $4,580,917 (2)
-Salary Remaining : $2,991,619
-Salary Average : $4,580,917
-Salary Average Remaining : $2,991,619
Jonatan Berggren (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $2,612,245
-Salary Average : $4,000,000
-Salary Average Remaining : $2,612,245
Oliver Wahlstrom (1 Way Contract) $3,975,000 (1)
-Salary Remaining : $2,595,918
-Salary Average : $3,975,000
-Salary Average Remaining : $2,595,918
Vitek Vanecek (1 Way Contract) $3,400,000 (1)
-Salary Remaining : $2,220,408
-Salary Average : $3,400,000
-Salary Average Remaining : $2,220,408
Alex Newhook (1 Way Contract) $2,900,000 (3)
-Salary Remaining : $1,893,878
-Salary Average : $2,900,000
-Salary Average Remaining : $1,893,878
Alex Nylander (1 Way Contract) $2,660,000 (2)
-Salary Remaining : $1,737,143
-Salary Average : $2,660,000
-Salary Average Remaining : $1,737,143
Evan Rodrigues (1 Way Contract) $2,650,000 (1)
-Salary Remaining : $1,730,612
-Salary Average : $2,650,000
-Salary Average Remaining : $1,730,612
Noah Cates (1 Way Contract) $2,625,000 (1)
-Salary Remaining : $1,714,286
-Salary Average : $2,625,000
-Salary Average Remaining : $1,714,286
Dante Fabbro (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $1,632,653
-Salary Average : $2,500,000
-Salary Average Remaining : $1,632,653
Morgan Frost (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $1,371,429
-Salary Average : $2,100,000
-Salary Average Remaining : $1,371,429
Eric Comrie (Out of Payroll) $2,100,000 (1)
-Salary Remaining : $1,371,429
-Salary Average : $2,100,000
-Salary Average Remaining : $1,371,429
Ryan Donato (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,306,122
-Salary Average : $2,000,000
-Salary Average Remaining : $1,306,122
Ethan Bear (1 Way Contract) $1,800,000 (2)
-Salary Remaining : $1,175,510
-Salary Average : $1,800,000
-Salary Average Remaining : $1,175,510
Egor Zamula (1 Way Contract) $1,700,000 (2)
-Salary Remaining : $1,110,204
-Salary Average : $1,700,000
-Salary Average Remaining : $1,110,204
Cam York (1 Way Contract) $1,600,000 (1)
-Salary Remaining : $1,044,898
-Salary Average : $1,600,000
-Salary Average Remaining : $1,044,898
Jesse Puljujarvi (1 Way Contract) $1,050,000 (2)
-Salary Remaining : $685,714
-Salary Average : $1,050,000
-Salary Average Remaining : $685,714
Justin Schultz $950,000 (1)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Marat Khusnutdinov $925,000 (1)
-Salary Remaining : $604,082
-Salary Average : $925,000
-Salary Average Remaining : $604,082
Alex Lyon (1 Way Contract) $900,000 (1)
-Salary Remaining : $587,755
-Salary Average : $900,000
-Salary Average Remaining : $587,755
Total Pro Players23
Salary Commitment
Year 2024 : $69,640,917
Year 2025 : $28,040,917
Year 2026 : $11,250,000
Year 2027 : $8,350,000
Salary Average Commitment
Year 2024 : $69,640,917
Year 2025 : $28,040,917
Year 2026 : $11,250,000
Year 2027 : $8,350,000
Salary Cap with 1 Way Contract
Year 2024 : $69,640,917
Year 2025 : $28,040,917
Year 2026 : $11,250,000
Year 2027 : $8,350,000

Farm Players Salaries

Peter DiLiberatore $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Corey Schueneman $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Cal Foote $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Garrett Pilon $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
John Leonard $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Gage Quinney $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Blake Hillman $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Austin Poganski $97,500 (2)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Chris Driedger $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Xavier Parent $95,000 (1)
Salary Remaining : $62,208
Salary Average : $95,000
Salary Average Remaining : $62,208
Isaac Ratcliffe $95,000 (1)
Salary Remaining : $62,208
Salary Average : $95,000
Salary Average Remaining : $62,208
Kieffer Bellows $95,000 (2)
Salary Remaining : $62,208
Salary Average : $95,000
Salary Average Remaining : $62,208
Georgii Merkulov $95,000 (1)
Salary Remaining : $62,208
Salary Average : $95,000
Salary Average Remaining : $62,208
Fyodor Svechkov $92,500 (2)
Salary Remaining : $60,571
Salary Average : $92,500
Salary Average Remaining : $60,571
Aleksei Kolosov $92,500 (2)
Salary Remaining : $60,571
Salary Average : $92,500
Salary Average Remaining : $60,571
Vladislav Firstov $92,500 (1)
Salary Remaining : $60,571
Salary Average : $92,500
Salary Average Remaining : $60,571
Emil Andrae $90,333 (2)
Salary Remaining : $59,152
Salary Average : $90,333
Salary Average Remaining : $59,152
Ethan Samson $87,667 (2)
Salary Remaining : $57,406
Salary Average : $87,667
Salary Average Remaining : $57,406
Topi Niemela $85,667 (1)
Salary Remaining : $56,096
Salary Average : $85,667
Salary Average Remaining : $56,096
Ronnie Attard $85,000 (1)
Salary Remaining : $55,660
Salary Average : $85,000
Salary Average Remaining : $55,660
Samu Tuomaala $83,083 (2)
Salary Remaining : $54,405
Salary Average : $83,083
Salary Average Remaining : $54,405
Zack Ostapchuk $82,500 (2)
Salary Remaining : $54,023
Salary Average : $82,500
Salary Average Remaining : $54,023
Adam Sykora $80,667 (3)
Salary Remaining : $52,822
Salary Average : $80,667
Salary Average Remaining : $52,822
Brendan Perlini $80,000 (1)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Adam Beckman $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Ty Smith $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Total Farm Players26
Salary Commitment
Year 2024 : $2,364,917
Year 2025 : $801,750
Year 2026 : $80,667
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,364,917
Year 2025 : $801,750
Year 2026 : $80,667
Year 2027 : $0

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 6000 - $100 - 5 877 - 97,95%
Level 2: 5000 - $60 - 4 894 - 97,89%
Level 3: 2000 - $35 - 1 977 - 98,84%
Level 4: 4000 - $25 - 3 900 - 97,50%
Luxury : 1000 - $200 - 977 - 97,65%
Total Capacity :18000
Team Popularity : 105,00%
Farm
Farm Level 1: 5000 - $35 - 4 048 - 80,96%
Farm Level 2: 2500 - $15 - 2 398 - 95,91%
Farm Total Capacity :7500
Team Popularity : 100,00%

Income

Home Games Left24
Average Attendance - %17 625 - 97,91%
Average Income per Game$1,852,594
Year to Date Revenue$31,494,099
Farm
Home Games Left22
Average Attendance - %6 446 - 85,95%
Average Income per Game$264,701
Year to Date Revenue$3,705,815

Expense

Pro Players Total Salaries$84,381,650
Farm Players Total Salaries$2,396,834
Coaches Total Salaries$6,055,000
Luxury Taxe Total$0
Special Salary Cap Value$1,000,000
Pro Year To Date Expenses$31,682,485
Farm Year To Date Expenses$1,243,132
Pro Salary Cap To Date$29,512,028
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,462,257
Farm Estimated Season Revenue$5,823,424
Pro Remaining Season Days128
Pro Expenses Per Days$455,008
Pro Estimated Expenses$58,241,024
Farm Remaining Season Days129
Farm Expenses Per Days$18,537
Farm Estimated Expenses$2,391,273
Estimated Season Expenses$60,632,297
Estimated Season Salary Cap$85,112,348
Estimate Under Maximum Salary Cap of $88,000,000$2,887,652
Estimate Over Minimum Salary Cap of $65,000,000 $20,112,348
Current Bank Account$62,869,236
Projected Bank Account$52,522,620

Pro Players Salaries

Sidney Crosby (1 Way Contract) $8,700,000 (3)
-Salary Remaining : $5,681,633
-Salary Average : $8,700,000
-Salary Average Remaining : $5,681,633
Patrik Laine (1 Way Contract) $8,700,000 (2)
-Salary Remaining : $5,681,633
-Salary Average : $8,700,000
-Salary Average Remaining : $5,681,633
Jordan Kyrou (1 Way Contract) $8,125,000 (3)
-Salary Remaining : $5,306,122
-Salary Average : $8,125,000
-Salary Average Remaining : $5,306,122
Kris Letang (1 Way Contract) $6,100,000 (2)
-Salary Remaining : $3,983,673
-Salary Average : $6,100,000
-Salary Average Remaining : $3,983,673
Evgeni Malkin (1 Way Contract) $6,100,000 (2)
-Salary Remaining : $3,983,673
-Salary Average : $6,100,000
-Salary Average Remaining : $3,983,673
Esa Lindell (1 Way Contract) $5,800,000 (1)
-Salary Remaining : $3,787,755
-Salary Average : $5,800,000
-Salary Average Remaining : $3,787,755
Juuse Saros (1 Way Contract) $5,000,000 (9)
-Salary Remaining : $3,265,306
-Salary Average : $5,000,000
-Salary Average Remaining : $3,265,306
Rasmus Sandin (1 Way Contract) $4,600,000 (5)
-Salary Remaining : $3,004,082
-Salary Average : $4,600,000
-Salary Average Remaining : $3,004,082
Brandon Saad (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $2,938,776
-Salary Average : $4,500,000
-Salary Average Remaining : $2,938,776
Nick Leddy (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $2,155,102
-Salary Average : $3,300,000
-Salary Average Remaining : $2,155,102
Erik Haula (1 Way Contract) $3,150,000 (2)
-Salary Remaining : $2,057,143
-Salary Average : $3,150,000
-Salary Average Remaining : $2,057,143
James Reimer (1 Way Contract) $3,050,000 (1)
-Salary Remaining : $1,991,837
-Salary Average : $3,050,000
-Salary Average Remaining : $1,991,837
Mathieu Joseph (1 Way Contract) $2,950,000 (2)
-Salary Remaining : $1,926,531
-Salary Average : $2,950,000
-Salary Average Remaining : $1,926,531
Warren Foegele (1 Way Contract) $2,900,000 (3)
-Salary Remaining : $1,893,878
-Salary Average : $2,900,000
-Salary Average Remaining : $1,893,878
Nicolas Hague (1 Way Contract) $2,294,150 (1)
-Salary Remaining : $1,498,220
-Salary Average : $2,294,150
-Salary Average Remaining : $1,498,220
Sam Carrick (1 Way Contract) $2,025,000 (3)
-Salary Remaining : $1,322,449
-Salary Average : $2,025,000
-Salary Average Remaining : $1,322,449
Michael McLeod (Out of Payroll) $1,750,000 (1)
-Salary Remaining : $1,142,857
-Salary Average : $1,750,000
-Salary Average Remaining : $1,142,857
Cole Smith (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $653,061
-Salary Average : $1,000,000
-Salary Average Remaining : $653,061
Craig Smith $975,000 (1)
-Salary Remaining : $636,735
-Salary Average : $975,000
-Salary Average Remaining : $636,735
Ty Emberson (1 Way Contract) $950,000 (1)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Drew O'Connor (1 Way Contract) $925,000 (1)
-Salary Remaining : $604,082
-Salary Average : $925,000
-Salary Average Remaining : $604,082
Josh Brown (1 Way Contract) $850,000 (3)
-Salary Remaining : $555,102
-Salary Average : $850,000
-Salary Average Remaining : $555,102
Michael Pezzetta (1 Way Contract) $812,500 (1)
-Salary Remaining : $530,612
-Salary Average : $812,500
-Salary Average Remaining : $530,612
Jacob MacDonald (1 Way Contract) $800,000 (2)
-Salary Remaining : $522,449
-Salary Average : $800,000
-Salary Average Remaining : $522,449
Mark Friedman (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $506,122
-Salary Average : $775,000
-Salary Average Remaining : $506,122
Total Pro Players25
Salary Commitment
Year 2024 : $86,131,650
Year 2025 : $68,240,000
Year 2026 : $34,940,000
Year 2027 : $12,340,000
Salary Average Commitment
Year 2024 : $86,131,650
Year 2025 : $65,500,000
Year 2026 : $32,200,000
Year 2027 : $9,600,000
Salary Cap with 1 Way Contract
Year 2024 : $85,356,648
Year 2025 : $65,500,000
Year 2026 : $32,200,000
Year 2027 : $9,600,000

Farm Players Salaries

Jesse Ylonen $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Devin Cooley $97,500 (2)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Cooper Black $97,500 (2)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Ryan Shea $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Mac Hollowell $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Jacob Bryson $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Riley Tufte $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Derrick Pouliot $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Cam Dineen $97,500 (2)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Tanner Laczynski $97,500 (2)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Josiah Slavin $97,500 (2)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Henrik Tikkanen $97,500 (2)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Givani Smith $95,000 (1)
Salary Remaining : $62,208
Salary Average : $95,000
Salary Average Remaining : $62,208
Lane Pederson $95,000 (1)
Salary Remaining : $62,208
Salary Average : $95,000
Salary Average Remaining : $62,208
Montana Onyebuchi $85,000 (1)
Salary Remaining : $55,660
Salary Average : $85,000
Salary Average Remaining : $55,660
Jaxsen Wiebe $85,000 (2)
Salary Remaining : $55,660
Salary Average : $85,000
Salary Average Remaining : $55,660
Raivis Ansons $84,417 (1)
Salary Remaining : $55,278
Salary Average : $84,417
Salary Average Remaining : $55,278
Judd Caulfield $83,750 (1)
Salary Remaining : $54,841
Salary Average : $83,750
Salary Average Remaining : $54,841
Aatu Raty $83,667 (1)
Salary Remaining : $54,787
Salary Average : $83,667
Salary Average Remaining : $54,787
Jonathan Gruden $77,500 (2)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Garrett Wilson $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
James Hamblin $77,500 (2)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Corey Andonovski $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Hugh McGing $77,500 (2)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Hunter Skinner $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Cole Cassels $75,000 (1)
Salary Remaining : $49,112
Salary Average : $75,000
Salary Average Remaining : $49,112
Jet Greaves $75,000 (2)
Salary Remaining : $49,112
Salary Average : $78,125
Salary Average Remaining : $51,158
Total Farm Players27
Salary Commitment
Year 2024 : $2,396,834
Year 2025 : $983,750
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,399,959
Year 2025 : $980,625
Year 2026 : $0
Year 2027 : $0

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 6000 - $100 - 5 615 - 93,58%
Level 2: 5000 - $60 - 4 661 - 93,22%
Level 3: 2000 - $35 - 1 913 - 95,65%
Level 4: 4000 - $25 - 3 757 - 93,92%
Luxury : 1000 - $200 - 941 - 94,12%
Total Capacity :18000
Team Popularity : 98,00%
Farm
Farm Level 1: 5000 - $35 - 4 130 - 82,61%
Farm Level 2: 2500 - $15 - 2 372 - 94,86%
Farm Total Capacity :7500
Team Popularity : 100,00%

Income

Home Games Left28
Average Attendance - %16 887 - 93,82%
Average Income per Game$1,773,514
Year to Date Revenue$23,055,685
Farm
Home Games Left23
Average Attendance - %6 502 - 86,69%
Average Income per Game$268,403
Year to Date Revenue$3,489,244

Expense

Pro Players Total Salaries$74,759,482
Farm Players Total Salaries$2,001,333
Coaches Total Salaries$4,400,000
Luxury Taxe Total$0
Special Salary Cap Value$5,750,000
Pro Year To Date Expenses$27,071,193
Farm Year To Date Expenses$1,069,126
Pro Salary Cap To Date$25,926,277
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$49,658,398
Farm Estimated Season Revenue$6,173,278
Pro Remaining Season Days128
Pro Expenses Per Days$398,263
Pro Estimated Expenses$50,977,664
Farm Remaining Season Days129
Farm Expenses Per Days$15,743
Farm Estimated Expenses$2,030,847
Estimated Season Expenses$53,008,511
Estimated Season Salary Cap$80,498,805
Estimate Under Maximum Salary Cap of $88,000,000$7,501,195
Estimate Over Minimum Salary Cap of $65,000,000 $15,498,805
Current Bank Account$41,317,270
Projected Bank Account$44,140,435

Pro Players Salaries

Timo Meier (1 Way Contract) $8,800,000 (7)
-Salary Remaining : $5,746,939
-Salary Average : $8,800,000
-Salary Average Remaining : $5,746,939
Thomas Chabot (1 Way Contract) $8,000,000 (1)
-Salary Remaining : $5,224,490
-Salary Average : $8,000,000
-Salary Average Remaining : $5,224,490
Tage Thompson (1 Way Contract) $7,142,857 (3)
-Salary Remaining : $4,664,723
-Salary Average : $7,142,858
-Salary Average Remaining : $4,664,724
Matt Duchene (1 Way Contract) $6,660,000 (1)
-Salary Remaining : $4,349,388
-Salary Average : $6,660,000
-Salary Average Remaining : $4,349,388
Travis Konecny (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $3,591,837
-Salary Average : $5,500,000
-Salary Average Remaining : $3,591,837
Andrei Kuzmenko (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $3,591,837
-Salary Average : $5,500,000
-Salary Average Remaining : $3,591,837
Samuel Girard (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $3,265,306
-Salary Average : $5,000,000
-Salary Average Remaining : $3,265,306
Bowen Byram (1 Way Contract) $3,850,000 (1)
-Salary Remaining : $2,514,286
-Salary Average : $3,850,000
-Salary Average Remaining : $2,514,286
Michael Rasmussen (1 Way Contract) $3,200,000 (4)
-Salary Remaining : $2,089,796
-Salary Average : $3,200,000
-Salary Average Remaining : $2,089,796
Sam Montembeault (1 Way Contract) $3,150,000 (3)
-Salary Remaining : $2,057,143
-Salary Average : $3,150,000
-Salary Average Remaining : $2,057,143
Jalen Chatfield (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $1,959,184
-Salary Average : $3,000,000
-Salary Average Remaining : $1,959,184
Timothy Liljegren (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $1,959,184
-Salary Average : $3,000,000
-Salary Average Remaining : $1,959,184
Joe Pavelski (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $1,632,653
-Salary Average : $2,500,000
-Salary Average Remaining : $1,632,653
Yegor Chinakhov (1 Way Contract) $2,100,000 (2)
-Salary Remaining : $1,371,429
-Salary Average : $2,100,000
-Salary Average Remaining : $1,371,429
Kevin Lankinen (1 Way Contract) $1,700,000 (1)
-Salary Remaining : $1,110,204
-Salary Average : $1,700,000
-Salary Average Remaining : $1,110,204
Lukas Reichel (1 Way Contract) $1,200,000 (2)
-Salary Remaining : $783,673
-Salary Average : $1,200,000
-Salary Average Remaining : $783,673
Jackson LaCombe (1 Way Contract) $925,000 (2)
-Salary Remaining : $604,082
-Salary Average : $925,000
-Salary Average Remaining : $604,082
Michael McCarron (1 Way Contract) $900,000 (2)
-Salary Remaining : $587,755
-Salary Average : $900,000
-Salary Average Remaining : $587,755
Mason McTavish $894,167 (1)
-Salary Remaining : $583,946
-Salary Average : $894,167
-Salary Average Remaining : $583,946
Thomas Bordeleau $874,125 (1)
-Salary Remaining : $570,857
-Salary Average : $874,125
-Salary Average Remaining : $570,857
William Eklund $863,333 (2)
-Salary Remaining : $563,809
-Salary Average : $863,333
-Salary Average Remaining : $563,809
Total Pro Players21
Salary Commitment
Year 2024 : $74,759,482
Year 2025 : $34,281,190
Year 2026 : $25,292,857
Year 2027 : $12,000,000
Salary Average Commitment
Year 2024 : $74,759,483
Year 2025 : $34,281,191
Year 2026 : $25,292,858
Year 2027 : $12,000,000
Salary Cap with 1 Way Contract
Year 2024 : $74,759,482
Year 2025 : $34,281,190
Year 2026 : $25,292,857
Year 2027 : $12,000,000

Farm Players Salaries

Jacob Peterson $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Jacob Lucchini $97,500 (2)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Chris Terry $95,000 (2)
Salary Remaining : $62,208
Salary Average : $95,000
Salary Average Remaining : $62,208
William Lockwood $95,000 (1)
Salary Remaining : $62,208
Salary Average : $95,000
Salary Average Remaining : $62,208
Michael Vecchione $95,000 (2)
Salary Remaining : $62,208
Salary Average : $95,000
Salary Average Remaining : $62,208
Jesper Wallstedt $92,500 (1)
Salary Remaining : $60,571
Salary Average : $92,500
Salary Average Remaining : $60,571
Corson Ceulemans $92,500 (2)
Salary Remaining : $60,571
Salary Average : $92,500
Salary Average Remaining : $60,571
Brendan Brisson $92,500 (1)
Salary Remaining : $60,571
Salary Average : $92,500
Salary Average Remaining : $60,571
Kevin Korchinski $91,833 (2)
Salary Remaining : $60,134
Salary Average : $91,833
Salary Average Remaining : $60,134
Dennis Cholowski $89,000 (1)
Salary Remaining : $58,279
Salary Average : $89,000
Salary Average Remaining : $58,279
Nathan Gaucher $88,667 (3)
Salary Remaining : $58,061
Salary Average : $88,667
Salary Average Remaining : $58,061
Magnus Chrona $86,750 (1)
Salary Remaining : $56,806
Salary Average : $86,750
Salary Average Remaining : $56,806
Ethan Cardwell $86,750 (2)
Salary Remaining : $56,806
Salary Average : $86,750
Salary Average Remaining : $56,806
Kyle Masters $86,500 (2)
Salary Remaining : $56,642
Salary Average : $86,500
Salary Average Remaining : $56,642
Artem Guryev $86,000 (2)
Salary Remaining : $56,315
Salary Average : $86,000
Salary Average Remaining : $56,315
Ozzy Wiesblatt $83,583 (1)
Salary Remaining : $54,732
Salary Average : $83,583
Salary Average Remaining : $54,732
Tristen Robins $79,750 (1)
Salary Remaining : $52,222
Salary Average : $79,750
Salary Average Remaining : $52,222
Michael Mersch $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Brandon Coe $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Michael DiPietro $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Kale Clague $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Santeri Hatakka $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Tim Gettinger $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Total Farm Players23
Salary Commitment
Year 2024 : $2,001,333
Year 2025 : $819,750
Year 2026 : $88,667
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,001,333
Year 2025 : $819,750
Year 2026 : $88,667
Year 2027 : $0

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 6000 - $100 - 5 547 - 92,45%
Level 2: 5000 - $60 - 4 668 - 93,37%
Level 3: 2000 - $35 - 1 820 - 91,00%
Level 4: 4000 - $25 - 3 664 - 91,60%
Luxury : 1000 - $200 - 914 - 91,44%
Total Capacity :18000
Team Popularity : 97,00%
Farm
Farm Level 1: 5000 - $35 - 3 875 - 77,50%
Farm Level 2: 2500 - $15 - 2 373 - 94,93%
Farm Total Capacity :7500
Team Popularity : 100,00%

Income

Home Games Left26
Average Attendance - %16 614 - 92,30%
Average Income per Game$1,747,729
Year to Date Revenue$26,215,941
Farm
Home Games Left22
Average Attendance - %6 248 - 83,31%
Average Income per Game$255,115
Year to Date Revenue$3,571,614

Expense

Pro Players Total Salaries$68,115,833
Farm Players Total Salaries$1,892,611
Coaches Total Salaries$4,800,000
Luxury Taxe Total$0
Special Salary Cap Value$5,300,000
Pro Year To Date Expenses$25,152,740
Farm Year To Date Expenses$1,023,328
Pro Salary Cap To Date$23,470,081
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,440,964
Farm Estimated Season Revenue$5,612,536
Pro Remaining Season Days128
Pro Expenses Per Days$366,407
Pro Estimated Expenses$46,900,096
Farm Remaining Season Days129
Farm Expenses Per Days$15,191
Farm Estimated Expenses$1,959,639
Estimated Season Expenses$48,859,735
Estimated Season Salary Cap$72,502,817
Estimate Under Maximum Salary Cap of $88,000,000$15,497,183
Estimate Over Minimum Salary Cap of $65,000,000 $7,502,817
Current Bank Account$38,669,130
Projected Bank Account$40,862,895

Pro Players Salaries

Vince Dunn (1 Way Contract) $7,350,000 (3)
-Salary Remaining : $4,800,000
-Salary Average : $7,350,000
-Salary Average Remaining : $4,800,000
Filip Hronek (1 Way Contract) $7,250,000 (8)
-Salary Remaining : $4,734,694
-Salary Average : $7,250,000
-Salary Average Remaining : $4,734,694
Matty Beniers (1 Way Contract) $7,140,000 (7)
-Salary Remaining : $4,662,857
-Salary Average : $7,140,000
-Salary Average Remaining : $4,662,857
Jared McCann (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $3,265,306
-Salary Average : $5,000,000
-Salary Average Remaining : $3,265,306
Ilya Samsonov (1 Way Contract) $4,710,000 (1)
-Salary Remaining : $3,075,918
-Salary Average : $4,710,000
-Salary Average Remaining : $3,075,918
Spencer Knight (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $2,938,776
-Salary Average : $4,500,000
-Salary Average Remaining : $2,938,776
Brandon Tanev (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,285,714
-Salary Average : $3,500,000
-Salary Average Remaining : $2,285,714
Matias Maccelli (1 Way Contract) $3,425,000 (2)
-Salary Remaining : $2,236,735
-Salary Average : $3,425,000
-Salary Average Remaining : $2,236,735
Miles Wood (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $1,795,918
-Salary Average : $2,750,000
-Salary Average Remaining : $1,795,918
Will Borgen (1 Way Contract) $2,700,000 (1)
-Salary Remaining : $1,763,265
-Salary Average : $2,700,000
-Salary Average Remaining : $1,763,265
Alexander Wennberg (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $1,632,653
-Salary Average : $2,500,000
-Salary Average Remaining : $1,632,653
Brett Kulak (1 Way Contract) $2,500,000 (1)
-1 Way Contract Salary Cap : $1,350,000
-1 Way Contract Salary Cap Remaining : $881,633
-Salary Remaining : $1,632,653
-Salary Average : $2,500,000
-Salary Average Remaining : $1,632,653
Joe Veleno (1 Way Contract) $2,275,000 (2)
-Salary Remaining : $1,485,714
-Salary Average : $2,275,000
-Salary Average Remaining : $1,485,714
Mathew Dumba (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,306,122
-Salary Average : $2,000,000
-Salary Average Remaining : $1,306,122
Filip Zadina (1 Way Contract) $1,825,000 (1)
-Salary Remaining : $1,191,837
-Salary Average : $1,825,000
-Salary Average Remaining : $1,191,837
Carl Grundstrom (1 Way Contract) $1,800,000 (2)
-Salary Remaining : $1,175,510
-Salary Average : $1,800,000
-Salary Average Remaining : $1,175,510
Oskar Sundqvist (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $979,592
-Salary Average : $1,500,000
-Salary Average Remaining : $979,592
Nils Hoglander (1 Way Contract) $1,100,000 (1)
-Salary Remaining : $718,367
-Salary Average : $1,100,000
-Salary Average Remaining : $718,367
Kyle Burroughs $950,000 (2)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Ryker Evans $897,500 (1)
-Salary Remaining : $586,122
-Salary Average : $897,500
-Salary Average Remaining : $586,122
Connor Zary $863,333 (1)
-Salary Remaining : $563,809
-Salary Average : $863,333
-Salary Average Remaining : $563,809
Dustin Wolf (Out of Payroll) $850,000 (2)
-Salary Remaining : $555,102
-Salary Average : $850,000
-Salary Average Remaining : $555,102
Jacob Bernard-Docker (1 Way Contract) $805,000 (1)
-Salary Remaining : $525,714
-Salary Average : $805,000
-Salary Average Remaining : $525,714
Albert Johansson $775,000 (1)
-Salary Remaining : $506,122
-Salary Average : $775,000
-Salary Average Remaining : $506,122
Total Pro Players24
Salary Commitment
Year 2024 : $68,965,833
Year 2025 : $44,290,000
Year 2026 : $21,740,000
Year 2027 : $14,390,000
Salary Average Commitment
Year 2024 : $68,965,833
Year 2025 : $44,290,000
Year 2026 : $21,740,000
Year 2027 : $14,390,000
Salary Cap with 1 Way Contract
Year 2024 : $67,815,833
Year 2025 : $44,290,000
Year 2026 : $21,740,000
Year 2027 : $14,390,000

Farm Players Salaries

Stephen Halliday $95,000 (2)
Salary Remaining : $62,208
Salary Average : $95,000
Salary Average Remaining : $62,208
Arshdeep Bains $92,500 (1)
Salary Remaining : $60,571
Salary Average : $92,500
Salary Average Remaining : $60,571
Carter Mazur $90,583 (2)
Salary Remaining : $59,316
Salary Average : $90,583
Salary Average Remaining : $59,316
Tristen Nielsen $87,000 (1)
Salary Remaining : $56,970
Salary Average : $87,000
Salary Average Remaining : $56,970
Ville Ottavainen $86,750 (2)
Salary Remaining : $56,806
Salary Average : $86,750
Salary Average Remaining : $56,806
Frederic Brunet $86,000 (2)
Salary Remaining : $56,315
Salary Average : $86,000
Salary Average Remaining : $56,315
Cale Morris $85,000 (2)
Salary Remaining : $55,660
Salary Average : $85,000
Salary Average Remaining : $55,660
Alex Stalock $85,000 (1)
Salary Remaining : $55,660
Salary Average : $85,000
Salary Average Remaining : $55,660
Ryan Winterton $84,667 (2)
Salary Remaining : $55,442
Salary Average : $84,667
Salary Average Remaining : $55,442
Jacob Melanson $82,611 (2)
Salary Remaining : $54,096
Salary Average : $82,611
Salary Average Remaining : $54,096
Steven Kampfer $80,000 (1)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Zach Aston-Reese $80,000 (1)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Matt Irwin $80,000 (1)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Cory Conacher $80,000 (1)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Austin Strand $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Xavier Ouellet $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Taylor Ward $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Josh Melnick $77,500 (2)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Lucas Condotta $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Mark Sinclair $77,500 (2)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Wyatt Bongiovanni $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Luke Henman $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Rasmus Asplund $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Total Farm Players23
Salary Commitment
Year 2024 : $1,892,611
Year 2025 : $765,611
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,892,611
Year 2025 : $765,611
Year 2026 : $0
Year 2027 : $0

St.Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 6000 - $100 - 5 723 - 95,39%
Level 2: 5000 - $60 - 4 857 - 97,14%
Level 3: 2000 - $35 - 1 962 - 98,11%
Level 4: 4000 - $25 - 3 839 - 95,96%
Luxury : 1000 - $200 - 975 - 97,45%
Total Capacity :18000
Team Popularity : 103,00%
Farm
Farm Level 1: 5000 - $35 - 3 995 - 79,89%
Farm Level 2: 2500 - $15 - 2 345 - 93,79%
Farm Total Capacity :7500
Team Popularity : 100,00%

Income

Home Games Left29
Average Attendance - %17 355 - 96,42%
Average Income per Game$1,822,672
Year to Date Revenue$21,872,068
Farm
Home Games Left22
Average Attendance - %6 339 - 84,52%
Average Income per Game$260,723
Year to Date Revenue$3,650,121

Expense

Pro Players Total Salaries$87,920,000
Farm Players Total Salaries$2,072,167
Coaches Total Salaries$7,400,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$32,364,082
Farm Year To Date Expenses$1,081,518
Pro Salary Cap To Date$30,178,358
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$52,857,498
Farm Estimated Season Revenue$5,735,904
Pro Remaining Season Days128
Pro Expenses Per Days$480,714
Pro Estimated Expenses$61,531,392
Farm Remaining Season Days129
Farm Expenses Per Days$16,102
Farm Estimated Expenses$2,077,158
Estimated Season Expenses$63,608,550
Estimated Season Salary Cap$87,595,446
Estimate Under Maximum Salary Cap of $88,000,000$404,554
Estimate Over Minimum Salary Cap of $65,000,000 $22,595,446
Current Bank Account$33,838,710
Projected Bank Account$28,823,562

Pro Players Salaries

Drew Doughty (1 Way Contract) $11,000,000 (1)
-Salary Remaining : $7,183,673
-Salary Average : $11,000,000
-Salary Average Remaining : $7,183,673
Mark Scheifele (1 Way Contract) $8,500,000 (7)
-Salary Remaining : $5,551,020
-Salary Average : $8,500,000
-Salary Average Remaining : $5,551,020
Alex DeBrincat (1 Way Contract) $7,875,000 (3)
-Salary Remaining : $5,142,857
-Salary Average : $7,875,000
-Salary Average Remaining : $5,142,857
Ryan O'Reilly (1 Way Contract) $6,750,000 (2)
-Salary Remaining : $4,408,163
-Salary Average : $6,750,000
-Salary Average Remaining : $4,408,163
Ivan Provorov (1 Way Contract) $6,750,000 (1)
-Salary Remaining : $4,408,163
-Salary Average : $6,750,000
-Salary Average Remaining : $4,408,163
Brayden Schenn (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $4,244,898
-Salary Average : $6,500,000
-Salary Average Remaining : $4,244,898
Justin Faulk (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $4,244,898
-Salary Average : $6,500,000
-Salary Average Remaining : $4,244,898
Frederik Andersen (1 Way Contract) $6,050,000 (1)
-Salary Remaining : $3,951,020
-Salary Average : $6,050,000
-Salary Average Remaining : $3,951,020
Evander Kane (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,285,714
-Salary Average : $3,500,000
-Salary Average Remaining : $2,285,714
Jason Zucker (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $2,155,102
-Salary Average : $3,300,000
-Salary Average Remaining : $2,155,102
Anthony Duclair (1 Way Contract) $2,950,000 (3)
-Salary Remaining : $1,926,531
-Salary Average : $2,950,000
-Salary Average Remaining : $1,926,531
David Perron (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $1,795,918
-Salary Average : $2,750,000
-Salary Average Remaining : $1,795,918
Nikita Zadorov (1 Way Contract) $2,555,000 (1)
-Salary Remaining : $1,668,571
-Salary Average : $2,555,000
-Salary Average Remaining : $1,668,571
Casey Cizikas (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $1,632,653
-Salary Average : $2,500,000
-Salary Average Remaining : $1,632,653
Tyler Johnson (1 Way Contract) $1,900,000 (3)
-Salary Remaining : $1,240,816
-Salary Average : $1,900,000
-Salary Average Remaining : $1,240,816
Casey DeSmith (1 Way Contract) $1,640,000 (3)
-Salary Remaining : $1,071,020
-Salary Average : $1,640,000
-Salary Average Remaining : $1,071,020
Connor Clifton (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $979,592
-Salary Average : $1,500,000
-Salary Average Remaining : $979,592
Simon Benoit (1 Way Contract) $1,350,000 (3)
-Salary Remaining : $881,633
-Salary Average : $1,350,000
-Salary Average Remaining : $881,633
Jonathan Quick (1 Way Contract) $1,275,000 (1)
-Salary Remaining : $832,653
-Salary Average : $1,275,000
-Salary Average Remaining : $832,653
Kasperi Kapanen (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $653,061
-Salary Average : $1,000,000
-Salary Average Remaining : $653,061
Gustav Lindstrom $975,000 (3)
-Salary Remaining : $636,735
-Salary Average : $975,000
-Salary Average Remaining : $636,735
Garnet Hathaway (1 Way Contract) $800,000 (1)
-Salary Remaining : $522,449
-Salary Average : $800,000
-Salary Average Remaining : $522,449
Total Pro Players22
Salary Commitment
Year 2024 : $87,920,000
Year 2025 : $33,440,000
Year 2026 : $25,190,000
Year 2027 : $8,500,000
Salary Average Commitment
Year 2024 : $87,920,000
Year 2025 : $33,440,000
Year 2026 : $25,190,000
Year 2027 : $8,500,000
Salary Cap with 1 Way Contract
Year 2024 : $87,920,000
Year 2025 : $33,440,000
Year 2026 : $25,190,000
Year 2027 : $8,500,000

Farm Players Salaries

Matt Tomkins $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Jansen Harkins $97,500 (2)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Waltteri Merela $97,500 (3)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Boris Katchouk $97,500 (3)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Alex Goligoski $97,500 (3)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Joey Anderson $97,500 (2)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Marco Scandella $97,500 (3)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Chris Tierney $97,500 (3)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Vinnie Hinostroza $97,500 (2)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Ryan Lomberg $97,500 (2)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Pheonix Copley $95,000 (1)
Salary Remaining : $62,208
Salary Average : $95,000
Salary Average Remaining : $62,208
Kevin Rooney $95,000 (1)
Salary Remaining : $62,208
Salary Average : $95,000
Salary Average Remaining : $62,208
Ryan Carpenter $90,000 (2)
Salary Remaining : $58,934
Salary Average : $90,000
Salary Average Remaining : $58,934
Adam Erne $90,000 (2)
Salary Remaining : $58,934
Salary Average : $90,000
Salary Average Remaining : $58,934
Casey Fitzgerald $85,000 (2)
Salary Remaining : $55,660
Salary Average : $85,000
Salary Average Remaining : $55,660
Vadim Zherenko $84,667 (1)
Salary Remaining : $55,442
Salary Average : $84,667
Salary Average Remaining : $55,442
Austin Watson $82,500 (2)
Salary Remaining : $54,023
Salary Average : $82,500
Salary Average Remaining : $54,023
Colton White $80,000 (1)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Joseph Blandisi $80,000 (3)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Max Willman $80,000 (1)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Kole Lind $80,000 (1)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Nick Blankenburg $80,000 (2)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Brad Hunt $75,000 (1)
Salary Remaining : $49,112
Salary Average : $75,000
Salary Average Remaining : $49,112
Total Farm Players23
Salary Commitment
Year 2024 : $2,072,167
Year 2025 : $1,385,000
Year 2026 : $567,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,072,167
Year 2025 : $1,385,000
Year 2026 : $567,500
Year 2027 : $0

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6000 - $100 - 5 491 - 91,51%
Level 2: 5000 - $60 - 4 706 - 94,11%
Level 3: 2000 - $35 - 1 860 - 92,99%
Level 4: 4000 - $25 - 3 804 - 95,09%
Luxury : 1000 - $200 - 952 - 95,20%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 5000 - $35 - 3 987 - 79,75%
Farm Level 2: 2500 - $15 - 2 378 - 95,11%
Farm Total Capacity :7500
Team Popularity : 100,00%

Income

Home Games Left27
Average Attendance - %16 812 - 93,40%
Average Income per Game$1,763,087
Year to Date Revenue$24,683,213
Farm
Home Games Left23
Average Attendance - %6 365 - 84,87%
Average Income per Game$261,084
Year to Date Revenue$3,394,086

Expense

Pro Players Total Salaries$86,340,714
Farm Players Total Salaries$2,111,500
Coaches Total Salaries$5,700,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$32,274,818
Farm Year To Date Expenses$1,004,972
Pro Salary Cap To Date$30,305,946
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,603,339
Farm Estimated Season Revenue$6,004,921
Pro Remaining Season Days128
Pro Expenses Per Days$465,514
Pro Estimated Expenses$59,585,792
Farm Remaining Season Days129
Farm Expenses Per Days$14,779
Farm Estimated Expenses$1,906,491
Estimated Season Expenses$61,492,283
Estimated Season Salary Cap$86,185,626
Estimate Under Maximum Salary Cap of $88,000,000$1,814,374
Estimate Over Minimum Salary Cap of $65,000,000 $21,185,626
Current Bank Account$48,953,777
Projected Bank Account$41,069,754

Pro Players Salaries

Andrei Vasilevskiy (1 Way Contract) $9,500,000 (1)
-Salary Remaining : $6,204,082
-Salary Average : $9,500,000
-Salary Average Remaining : $6,204,082
Brayden Point (1 Way Contract) $9,500,000 (2)
-Salary Remaining : $6,204,082
-Salary Average : $9,500,000
-Salary Average Remaining : $6,204,082
Josh Morrissey (1 Way Contract) $6,250,000 (1)
-Salary Remaining : $4,081,633
-Salary Average : $6,250,000
-Salary Average Remaining : $4,081,633
Anthony Cirelli (1 Way Contract) $6,250,000 (3)
-Salary Remaining : $4,081,633
-Salary Average : $6,250,000
-Salary Average Remaining : $4,081,633
Nikolaj Ehlers (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $3,918,367
-Salary Average : $6,000,000
-Salary Average Remaining : $3,918,367
Sean Durzi (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $3,918,367
-Salary Average : $6,000,000
-Salary Average Remaining : $3,918,367
Pavel Buchnevich (1 Way Contract) $5,800,000 (1)
-Salary Remaining : $3,787,755
-Salary Average : $5,800,000
-Salary Average Remaining : $3,787,755
Lawson Crouse (1 Way Contract) $4,300,000 (1)
-Salary Remaining : $2,808,163
-Salary Average : $4,300,000
-Salary Average Remaining : $2,808,163
Mattias Samuelsson (1 Way Contract) $4,285,714 (3)
-Salary Remaining : $2,798,834
-Salary Average : $4,285,714
-Salary Average Remaining : $2,798,834
Shane Pinto (1 Way Contract) $3,750,000 (2)
-Salary Remaining : $2,448,980
-Salary Average : $3,750,000
-Salary Average Remaining : $2,448,980
Anze Kopitar (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $2,285,714
-Salary Average : $3,500,000
-Salary Average Remaining : $2,285,714
Cam Fowler (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $2,122,449
-Salary Average : $3,250,000
-Salary Average Remaining : $2,122,449
Torey Krug (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $2,122,449
-Salary Average : $3,250,000
-Salary Average Remaining : $2,122,449
Brenden Dillon (1 Way Contract) $3,150,000 (3)
-Salary Remaining : $2,057,143
-Salary Average : $3,150,000
-Salary Average Remaining : $2,057,143
Eetu Luostarinen (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $1,959,184
-Salary Average : $3,000,000
-Salary Average Remaining : $1,959,184
Martin Jones (1 Way Contract) $2,560,000 (3)
-Salary Remaining : $1,671,837
-Salary Average : $2,560,000
-Salary Average Remaining : $1,671,837
Kiefer Sherwood (1 Way Contract) $1,450,000 (2)
-Salary Remaining : $946,939
-Salary Average : $1,450,000
-Salary Average Remaining : $946,939
Gustav Nyquist (1 Way Contract) $1,300,000 (1)
-Salary Remaining : $848,980
-Salary Average : $1,300,000
-Salary Average Remaining : $848,980
Zach Parise (1 Way Contract) $895,000 (1)
-Salary Remaining : $584,490
-Salary Average : $895,000
-Salary Average Remaining : $584,490
Parker Wotherspoon (1 Way Contract) $800,000 (1)
-Salary Remaining : $522,449
-Salary Average : $800,000
-Salary Average Remaining : $522,449
Blake Lizotte (1 Way Contract) $775,000 (2)
-Salary Remaining : $506,122
-Salary Average : $775,000
-Salary Average Remaining : $506,122
Spencer Martin (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $506,122
-Salary Average : $775,000
-Salary Average Remaining : $506,122
Total Pro Players22
Salary Commitment
Year 2024 : $86,340,714
Year 2025 : $44,220,714
Year 2026 : $25,245,714
Year 2027 : $6,000,000
Salary Average Commitment
Year 2024 : $86,340,714
Year 2025 : $44,220,714
Year 2026 : $25,245,714
Year 2027 : $6,000,000
Salary Cap with 1 Way Contract
Year 2024 : $85,565,712
Year 2025 : $44,220,714
Year 2026 : $25,245,714
Year 2027 : $6,000,000

Farm Players Salaries

Jan Jenik $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Jared Davidson $97,500 (2)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Tyler Wotherspoon $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Jimmy Schuldt $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Christoffer Sedoff $97,500 (2)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Jeff Malott $97,500 (2)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Maxence Guenette $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Ryan Schmelzer $97,500 (2)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Cole McWard $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Luke Krys $97,500 (2)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Brett Brochu $97,500 (3)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Logan Morrison $97,500 (2)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Alex Belzile $95,000 (1)
Salary Remaining : $62,208
Salary Average : $95,000
Salary Average Remaining : $62,208
Dylan Wells $95,000 (2)
Salary Remaining : $62,208
Salary Average : $95,000
Salary Average Remaining : $62,208
Jack Ahcan $95,000 (1)
Salary Remaining : $62,208
Salary Average : $95,000
Salary Average Remaining : $62,208
Maxim Groshev $86,750 (2)
Salary Remaining : $56,806
Salary Average : $86,750
Salary Average Remaining : $56,806
Brett Berard $86,750 (2)
Salary Remaining : $56,806
Salary Average : $86,750
Salary Average Remaining : $56,806
Maxwell Crozier $86,750 (1)
Salary Remaining : $56,806
Salary Average : $86,750
Salary Average Remaining : $56,806
Mitchell Stephens $85,000 (1)
Salary Remaining : $55,660
Salary Average : $85,000
Salary Average Remaining : $55,660
Olle Lycksell $78,750 (1)
Salary Remaining : $51,567
Salary Average : $78,750
Salary Average Remaining : $51,567
David Gust $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Gage Goncalves $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Cole Guttman $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Total Farm Players23
Salary Commitment
Year 2024 : $2,111,500
Year 2025 : $951,000
Year 2026 : $97,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,111,500
Year 2025 : $951,000
Year 2026 : $97,500
Year 2027 : $0

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - $100 - 5 495 - 91,59%
Level 2: 5000 - $60 - 4 709 - 94,18%
Level 3: 2000 - $35 - 1 888 - 94,42%
Level 4: 4000 - $25 - 3 716 - 92,91%
Luxury : 1000 - $200 - 944 - 94,43%
Total Capacity :18000
Team Popularity : 99,00%
Farm
Farm Level 1: 5000 - $35 - 4 057 - 81,14%
Farm Level 2: 2500 - $15 - 2 336 - 93,44%
Farm Total Capacity :7500
Team Popularity : 100,00%

Income

Home Games Left25
Average Attendance - %16 753 - 93,07%
Average Income per Game$1,758,093
Year to Date Revenue$28,129,494
Farm
Home Games Left23
Average Attendance - %6 393 - 85,24%
Average Income per Game$263,784
Year to Date Revenue$3,429,189

Expense

Pro Players Total Salaries$63,662,000
Farm Players Total Salaries$1,883,167
Coaches Total Salaries$6,250,000
Luxury Taxe Total$0
Special Salary Cap Value$8,000,000
Pro Year To Date Expenses$24,641,028
Farm Year To Date Expenses$952,106
Pro Salary Cap To Date$22,403,283
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,952,334
Farm Estimated Season Revenue$6,067,027
Pro Remaining Season Days128
Pro Expenses Per Days$351,847
Pro Estimated Expenses$45,036,416
Farm Remaining Season Days129
Farm Expenses Per Days$14,382
Farm Estimated Expenses$1,855,278
Estimated Season Expenses$46,891,694
Estimated Season Salary Cap$71,227,475
Estimate Under Maximum Salary Cap of $88,000,000$16,772,525
Estimate Over Minimum Salary Cap of $65,000,000 $6,227,475
Current Bank Account$49,166,657
Projected Bank Account$52,294,324

Pro Players Salaries

Darnell Nurse (1 Way Contract) $9,250,000 (2)
-Salary Remaining : $6,040,816
-Salary Average : $9,250,000
-Salary Average Remaining : $6,040,816
Darcy Kuemper (1 Way Contract) $7,100,000 (1)
-Salary Remaining : $4,636,735
-Salary Average : $7,100,000
-Salary Average Remaining : $4,636,735
Andre Burakovsky (1 Way Contract) $6,515,000 (1)
-Salary Remaining : $4,254,694
-Salary Average : $6,515,000
-Salary Average Remaining : $4,254,694
John Klingberg (Out of Payroll) $6,500,000 (1)
-Salary Remaining : $4,244,898
-Salary Average : $6,500,000
-Salary Average Remaining : $4,244,898
Brendan Gallagher (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $4,244,898
-Salary Average : $6,500,000
-Salary Average Remaining : $4,244,898
Tyler Bertuzzi (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $3,591,837
-Salary Average : $5,500,000
-Salary Average Remaining : $3,591,837
Filip Chytil (1 Way Contract) $4,437,000 (3)
-Salary Remaining : $2,897,633
-Salary Average : $4,437,000
-Salary Average Remaining : $2,897,633
Logan Couture (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $2,612,245
-Salary Average : $4,000,000
-Salary Average Remaining : $2,612,245
Dominik Kubalik (1 Way Contract) $2,800,000 (1)
-1 Way Contract Salary Cap : $1,650,000
-1 Way Contract Salary Cap Remaining : $1,077,551
-Salary Remaining : $1,828,571
-Salary Average : $2,800,000
-Salary Average Remaining : $1,828,571
Alexandre Carrier (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $1,632,653
-Salary Average : $2,500,000
-Salary Average Remaining : $1,632,653
Conor Sheary (1 Way Contract) $1,810,000 (2)
-Salary Remaining : $1,182,041
-Salary Average : $1,810,000
-Salary Average Remaining : $1,182,041
Victor Olofsson (1 Way Contract) $1,800,000 (1)
-Salary Remaining : $1,175,510
-Salary Average : $1,800,000
-Salary Average Remaining : $1,175,510
Sam Lafferty (1 Way Contract) $1,600,000 (2)
-Salary Remaining : $1,044,898
-Salary Average : $1,600,000
-Salary Average Remaining : $1,044,898
Mathieu Olivier (1 Way Contract) $1,100,000 (1)
-Salary Remaining : $718,367
-Salary Average : $1,100,000
-Salary Average Remaining : $718,367
Colin Miller (1 Way Contract) $1,100,000 (2)
-Salary Remaining : $718,367
-Salary Average : $1,100,000
-Salary Average Remaining : $718,367
Matt Grzelcyk $975,000 (1)
-Salary Remaining : $636,735
-Salary Average : $975,000
-Salary Average Remaining : $636,735
Trevor Lewis (1 Way Contract) $950,000 (1)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Patrick Maroon (1 Way Contract) $900,000 (1)
-Salary Remaining : $587,755
-Salary Average : $900,000
-Salary Average Remaining : $587,755
Nick Perbix $850,000 (1)
-Salary Remaining : $555,102
-Salary Average : $850,000
-Salary Average Remaining : $555,102
William Carrier (1 Way Contract) $850,000 (3)
-Salary Remaining : $555,102
-Salary Average : $850,000
-Salary Average Remaining : $555,102
Justin Brazeau $825,000 (1)
-Salary Remaining : $538,776
-Salary Average : $825,000
-Salary Average Remaining : $538,776
Justin Bailey $775,000 (1)
-Salary Remaining : $506,122
-Salary Average : $775,000
-Salary Average Remaining : $506,122
Jack Johnson (1 Way Contract) $775,000 (1)
-Salary Remaining : $506,122
-Salary Average : $775,000
-Salary Average Remaining : $506,122
Joseph Woll $750,000 (1)
-Salary Remaining : $489,796
-Salary Average : $750,000
-Salary Average Remaining : $489,796
Total Pro Players24
Salary Commitment
Year 2024 : $70,162,000
Year 2025 : $27,047,000
Year 2026 : $13,287,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $70,162,000
Year 2025 : $27,047,000
Year 2026 : $13,287,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $69,012,000
Year 2025 : $27,047,000
Year 2026 : $13,287,000
Year 2027 : $0

Farm Players Salaries

Philippe Myers $95,000 (1)
Salary Remaining : $62,208
Salary Average : $95,000
Salary Average Remaining : $62,208
Cole Clayton $95,000 (1)
Salary Remaining : $62,208
Salary Average : $95,000
Salary Average Remaining : $62,208
Greg Meireles $95,000 (1)
Salary Remaining : $62,208
Salary Average : $95,000
Salary Average Remaining : $62,208
Marc McLaughlin $95,000 (1)
Salary Remaining : $62,208
Salary Average : $95,000
Salary Average Remaining : $62,208
Alex Limoges $95,000 (1)
Salary Remaining : $62,208
Salary Average : $95,000
Salary Average Remaining : $62,208
Ryan Johnson $92,500 (1)
Salary Remaining : $60,571
Salary Average : $92,500
Salary Average Remaining : $60,571
Josh Lopina $87,833 (1)
Salary Remaining : $57,515
Salary Average : $87,833
Salary Average Remaining : $57,515
Caedan Bankier $86,750 (2)
Salary Remaining : $56,806
Salary Average : $86,750
Salary Average Remaining : $56,806
Cross Hanas $85,917 (1)
Salary Remaining : $56,260
Salary Average : $85,917
Salary Average Remaining : $56,260
Ryan Tverberg $85,167 (2)
Salary Remaining : $55,769
Salary Average : $85,167
Salary Average Remaining : $55,769
Peyton Jones $85,000 (1)
Salary Remaining : $55,660
Salary Average : $85,000
Salary Average Remaining : $55,660
Sheldon Dries $85,000 (2)
Salary Remaining : $55,660
Salary Average : $85,000
Salary Average Remaining : $55,660
Jeremy Brodeur $85,000 (1)
Salary Remaining : $55,660
Salary Average : $85,000
Salary Average Remaining : $55,660
Arnaud Durandeau $85,000 (1)
Salary Remaining : $55,660
Salary Average : $85,000
Salary Average Remaining : $55,660
Strauss Mann $85,000 (2)
Salary Remaining : $55,660
Salary Average : $85,000
Salary Average Remaining : $55,660
Griffin Mendel $80,000 (1)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Jeremie Bucheler $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Nolan Yaremko $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Alex Steeves $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Philippe Maillet $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Devante Stephens $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Ethan Prow $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Total Farm Players22
Salary Commitment
Year 2024 : $1,883,167
Year 2025 : $341,917
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,883,167
Year 2025 : $341,917
Year 2026 : $0
Year 2027 : $0

Utah Hockey Club



Arena Capacity - Ticket Price
Attendance - %

Arena NameDelta Center
Level 1: 6000 - $100 - 5 778 - 96,30%
Level 2: 5000 - $60 - 4 817 - 96,35%
Level 3: 2000 - $35 - 1 933 - 96,64%
Level 4: 4000 - $25 - 3 828 - 95,71%
Luxury : 1000 - $200 - 951 - 95,11%
Total Capacity :18000
Team Popularity : 102,00%
Farm
Farm Level 1: 5000 - $35 - 4 017 - 80,34%
Farm Level 2: 2500 - $15 - 2 348 - 93,90%
Farm Total Capacity :7500
Team Popularity : 100,00%

Income

Home Games Left29
Average Attendance - %17 307 - 96,15%
Average Income per Game$1,818,402
Year to Date Revenue$21,820,824
Farm
Home Games Left23
Average Attendance - %6 365 - 84,86%
Average Income per Game$261,958
Year to Date Revenue$3,405,455

Expense

Pro Players Total Salaries$79,177,500
Farm Players Total Salaries$1,866,333
Coaches Total Salaries$4,365,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$30,614,271
Farm Year To Date Expenses$1,071,231
Pro Salary Cap To Date$28,888,233
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$52,733,658
Farm Estimated Season Revenue$6,025,036
Pro Remaining Season Days128
Pro Expenses Per Days$420,293
Pro Estimated Expenses$53,797,504
Farm Remaining Season Days129
Farm Expenses Per Days$15,387
Farm Estimated Expenses$1,984,923
Estimated Season Expenses$55,782,427
Estimated Season Salary Cap$79,436,841
Estimate Under Maximum Salary Cap of $88,000,000$8,563,159
Estimate Over Minimum Salary Cap of $65,000,000 $14,436,841
Current Bank Account$45,278,541
Projected Bank Account$48,254,808

Pro Players Salaries

Sean Couturier (Out of Payroll) $7,750,000 (2)
-Salary Remaining : $5,061,224
-Salary Average : $7,750,000
-Salary Average Remaining : $5,061,224
Clayton Keller (1 Way Contract) $7,150,000 (4)
-Salary Remaining : $4,669,388
-Salary Average : $7,150,000
-Salary Average Remaining : $4,669,388
Neal Pionk (1 Way Contract) $5,875,000 (1)
-Salary Remaining : $3,836,735
-Salary Average : $5,875,000
-Salary Average Remaining : $3,836,735
Nick Schmaltz (1 Way Contract) $5,850,000 (2)
-Salary Remaining : $3,820,408
-Salary Average : $5,850,000
-Salary Average Remaining : $3,820,408
Casey Mittelstadt (1 Way Contract) $5,750,000 (3)
-Salary Remaining : $3,755,102
-Salary Average : $5,750,000
-Salary Average Remaining : $3,755,102
Shea Theodore (1 Way Contract) $5,200,000 (8)
-Salary Remaining : $3,395,918
-Salary Average : $5,200,000
-Salary Average Remaining : $3,395,918
Blake Coleman (1 Way Contract) $4,900,000 (3)
-Salary Remaining : $3,200,000
-Salary Average : $4,900,000
-Salary Average Remaining : $3,200,000
J.T. Compher (1 Way Contract) $4,850,000 (2)
-Salary Remaining : $3,167,347
-Salary Average : $4,850,000
-Salary Average Remaining : $3,167,347
Anthony Stolarz (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $3,102,041
-Salary Average : $4,750,000
-Salary Average Remaining : $3,102,041
Oliver Ekman-Larsson (1 Way Contract) $4,255,000 (3)
-Salary Remaining : $2,778,776
-Salary Average : $4,255,000
-Salary Average Remaining : $2,778,776
Joel Armia (1 Way Contract) $3,400,000 (1)
-Salary Remaining : $2,220,408
-Salary Average : $3,400,000
-Salary Average Remaining : $2,220,408
Janis Moser (1 Way Contract) $3,375,000 (2)
-Salary Remaining : $2,204,082
-Salary Average : $3,375,000
-Salary Average Remaining : $2,204,082
Radek Faksa (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $2,122,449
-Salary Average : $3,250,000
-Salary Average Remaining : $2,122,449
Radko Gudas (1 Way Contract) $2,850,000 (1)
-Salary Remaining : $1,861,224
-Salary Average : $2,850,000
-Salary Average Remaining : $1,861,224
Karel Vejmelka (1 Way Contract) $2,725,000 (1)
-Salary Remaining : $1,779,592
-Salary Average : $2,725,000
-Salary Average Remaining : $1,779,592
Jesper Fast (1 Way Contract) $2,400,000 (1)
-Salary Remaining : $1,567,347
-Salary Average : $2,400,000
-Salary Average Remaining : $1,567,347
Alexis Lafreniere (1 Way Contract) $2,325,000 (8)
-Salary Remaining : $1,518,367
-Salary Average : $2,325,000
-Salary Average Remaining : $1,518,367
Shayne Gostisbehere (1 Way Contract) $2,250,000 (3)
-Salary Remaining : $1,469,388
-Salary Average : $2,250,000
-Salary Average Remaining : $1,469,388
Ian Cole (1 Way Contract) $2,160,000 (1)
-Salary Remaining : $1,410,612
-Salary Average : $2,160,000
-Salary Average Remaining : $1,410,612
Morgan Barron (1 Way Contract) $1,350,000 (1)
-Salary Remaining : $881,633
-Salary Average : $1,350,000
-Salary Average Remaining : $881,633
Liam O'Brien (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $653,061
-Salary Average : $1,000,000
-Salary Average Remaining : $653,061
Josh Doan $925,000 (2)
-Salary Remaining : $604,082
-Salary Average : $925,000
-Salary Average Remaining : $604,082
Simon Nemec $918,333 (2)
-Salary Remaining : $599,728
-Salary Average : $918,333
-Salary Average Remaining : $599,728
Dylan Guenther (1 Way Contract) $894,167 (9)
-Salary Remaining : $583,946
-Salary Average : $894,167
-Salary Average Remaining : $583,946
Brandon Halverson (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $506,122
-Salary Average : $775,000
-Salary Average Remaining : $506,122
Total Pro Players25
Salary Commitment
Year 2024 : $86,927,500
Year 2025 : $75,741,190
Year 2026 : $47,322,857
Year 2027 : $29,167,857
Salary Average Commitment
Year 2024 : $86,927,500
Year 2025 : $62,142,500
Year 2026 : $33,724,167
Year 2027 : $15,569,167
Salary Cap with 1 Way Contract
Year 2024 : $85,152,496
Year 2025 : $61,142,500
Year 2026 : $32,724,167
Year 2027 : $15,569,167

Farm Players Salaries

Leon Gawanke $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Jayson Megna $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Chase De Leo $95,000 (2)
Salary Remaining : $62,208
Salary Average : $95,000
Salary Average Remaining : $62,208
Yaroslav Askarov $92,500 (1)
Salary Remaining : $60,571
Salary Average : $92,500
Salary Average Remaining : $60,571
John Farinacci $91,000 (1)
Salary Remaining : $59,589
Salary Average : $91,000
Salary Average Remaining : $59,589
Logan Day $90,500 (1)
Salary Remaining : $59,261
Salary Average : $90,500
Salary Average Remaining : $59,261
Rem Pitlick $87,500 (3)
Salary Remaining : $57,297
Salary Average : $87,500
Salary Average Remaining : $57,297
Emil Lilleberg $87,000 (1)
Salary Remaining : $56,970
Salary Average : $87,000
Salary Average Remaining : $56,970
Fabian Lysell $86,333 (2)
Salary Remaining : $56,533
Salary Average : $86,333
Salary Average Remaining : $56,533
Michael Milne $86,167 (1)
Salary Remaining : $56,424
Salary Average : $86,167
Salary Average Remaining : $56,424
Will Cuylle $82,833 (1)
Salary Remaining : $54,241
Salary Average : $82,833
Salary Average Remaining : $54,241
Dawson Barteaux $82,500 (2)
Salary Remaining : $54,023
Salary Average : $82,500
Salary Average Remaining : $54,023
Mitchell Weeks $82,500 (2)
Salary Remaining : $54,023
Salary Average : $82,500
Salary Average Remaining : $54,023
Brady Lyle $82,500 (1)
Salary Remaining : $54,023
Salary Average : $82,500
Salary Average Remaining : $54,023
Gerald Mayhew $80,000 (1)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Tyler Pitlick $80,000 (1)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Max McCormick $77,500 (2)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Carter Savoie $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Joel L'Esperance $77,500 (2)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Jake Bischoff $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Pierrick Dube $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Marshall Rifai $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Total Farm Players22
Salary Commitment
Year 2024 : $1,866,333
Year 2025 : $588,833
Year 2026 : $87,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,866,333
Year 2025 : $588,833
Year 2026 : $87,500
Year 2027 : $0

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $100 - 5 904 - 98,40%
Level 2: 5000 - $60 - 4 558 - 91,15%
Level 3: 2000 - $35 - 1 809 - 90,47%
Level 4: 4000 - $25 - 3 635 - 90,88%
Luxury : 1000 - $200 - 978 - 97,79%
Total Capacity :18000
Team Popularity : 105,00%
Farm
Farm Level 1: 5000 - $35 - 4 139 - 82,78%
Farm Level 2: 2500 - $15 - 2 332 - 93,28%
Farm Total Capacity :7500
Team Popularity : 100,00%

Income

Home Games Left27
Average Attendance - %16 884 - 93,80%
Average Income per Game$1,813,818
Year to Date Revenue$25,393,453
Farm
Home Games Left23
Average Attendance - %6 471 - 86,28%
Average Income per Game$267,959
Year to Date Revenue$3,483,463

Expense

Pro Players Total Salaries$87,464,143
Farm Players Total Salaries$2,010,083
Coaches Total Salaries$5,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$31,250,823
Farm Year To Date Expenses$1,069,556
Pro Salary Cap To Date$29,533,483
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,973,088
Farm Estimated Season Revenue$6,163,050
Pro Remaining Season Days128
Pro Expenses Per Days$467,164
Pro Estimated Expenses$59,796,992
Farm Remaining Season Days129
Farm Expenses Per Days$15,787
Farm Estimated Expenses$2,036,523
Estimated Season Expenses$61,833,515
Estimated Season Salary Cap$86,097,835
Estimate Under Maximum Salary Cap of $88,000,000$1,902,165
Estimate Over Minimum Salary Cap of $65,000,000 $21,097,835
Current Bank Account$70,473,920
Projected Bank Account$63,776,543

Pro Players Salaries

Elias Pettersson (1 Way Contract) $11,600,000 (8)
-Salary Remaining : $7,575,510
-Salary Average : $11,600,000
-Salary Average Remaining : $7,575,510
Bo Horvat (1 Way Contract) $8,500,000 (2)
-Salary Remaining : $5,551,020
-Salary Average : $8,500,000
-Salary Average Remaining : $5,551,020
Jeremy Swayman (1 Way Contract) $8,250,000 (8)
-Salary Remaining : $5,387,755
-Salary Average : $8,250,000
-Salary Average Remaining : $5,387,755
Quinn Hughes (1 Way Contract) $7,850,000 (3)
-Salary Remaining : $5,126,531
-Salary Average : $7,850,000
-Salary Average Remaining : $5,126,531
Brock Boeser (1 Way Contract) $6,650,000 (1)
-Salary Remaining : $4,342,857
-Salary Average : $6,650,000
-Salary Average Remaining : $4,342,857
Mattias Ekholm (1 Way Contract) $6,250,000 (2)
-Salary Remaining : $4,081,633
-Salary Average : $6,250,000
-Salary Average Remaining : $4,081,633
Brock Nelson (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $3,918,367
-Salary Average : $6,000,000
-Salary Average Remaining : $3,918,367
Alex Killorn (1 Way Contract) $4,422,000 (2)
-Salary Remaining : $2,887,837
-Salary Average : $4,422,000
-Salary Average Remaining : $2,887,837
David Savard (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,285,714
-Salary Average : $3,500,000
-Salary Average Remaining : $2,285,714
Anders Lee (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,285,714
-Salary Average : $3,500,000
-Salary Average Remaining : $2,285,714
Tyler Myers (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $1,959,184
-Salary Average : $3,000,000
-Salary Average Remaining : $1,959,184
Colton Sissons (1 Way Contract) $2,857,143 (1)
-Salary Remaining : $1,865,889
-Salary Average : $2,857,143
-Salary Average Remaining : $1,865,889
Calle Jarnkrok (1 Way Contract) $2,550,000 (2)
-Salary Remaining : $1,665,306
-Salary Average : $2,325,000
-Salary Average Remaining : $1,518,367
Jack Roslovic (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $1,371,429
-Salary Average : $2,100,000
-Salary Average Remaining : $1,371,429
Jake Evans (1 Way Contract) $1,700,000 (1)
-Salary Remaining : $1,110,204
-Salary Average : $1,700,000
-Salary Average Remaining : $1,110,204
Scott Wedgewood (Out of Payroll) $1,500,000 (2)
-Salary Remaining : $979,592
-Salary Average : $1,500,000
-Salary Average Remaining : $979,592
Tyler Motte (1 Way Contract) $1,250,000 (1)
-Salary Remaining : $816,327
-Salary Average : $1,250,000
-Salary Average Remaining : $816,327
Zach Bogosian (1 Way Contract) $1,250,000 (2)
-Salary Remaining : $816,327
-Salary Average : $1,250,000
-Salary Average Remaining : $816,327
Magnus Hellberg (1 Way Contract) $1,210,000 (1)
-Salary Remaining : $790,204
-Salary Average : $1,210,000
-Salary Average Remaining : $790,204
Logan O'Connor (1 Way Contract) $1,050,000 (1)
-Salary Remaining : $685,714
-Salary Average : $1,050,000
-Salary Average Remaining : $685,714
Jan Rutta $850,000 (1)
-Salary Remaining : $555,102
-Salary Average : $850,000
-Salary Average Remaining : $555,102
Arturs Silovs (1 Way Contract) $850,000 (2)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $555,102
-Salary Average : $850,000
-Salary Average Remaining : $555,102
Kevin Shattenkirk (1 Way Contract) $775,000 (3)
-Salary Remaining : $506,122
-Salary Average : $775,000
-Salary Average Remaining : $506,122
Total Pro Players23
Salary Commitment
Year 2024 : $87,464,143
Year 2025 : $56,347,000
Year 2026 : $31,475,000
Year 2027 : $19,850,000
Salary Average Commitment
Year 2024 : $87,239,143
Year 2025 : $56,572,000
Year 2026 : $31,475,000
Year 2027 : $19,850,000
Salary Cap with 1 Way Contract
Year 2024 : $86,614,144
Year 2025 : $55,947,000
Year 2026 : $31,475,000
Year 2027 : $19,850,000

Farm Players Salaries

Nikita Tolopilo $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Uvis Balinskis $97,500 (2)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Ben Gleason $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
MacKenzie Entwistle $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Jack Rathbone $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Cole Koepke $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Matthew Maggio $87,000 (2)
Salary Remaining : $56,970
Salary Average : $87,000
Salary Average Remaining : $56,970
Danila Klimovich $85,583 (1)
Salary Remaining : $56,042
Salary Average : $85,583
Salary Average Remaining : $56,042
Vinni Lettieri $85,000 (1)
Salary Remaining : $55,660
Salary Average : $85,000
Salary Average Remaining : $55,660
Andrew Agozzino $85,000 (2)
Salary Remaining : $55,660
Salary Average : $85,000
Salary Average Remaining : $55,660
Samuel Laberge $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Scott Sabourin $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Pavel Cajan $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Roman Ahcan $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Roland McKeown $77,500 (2)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Connor Mackey $77,500 (2)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Jett Woo $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Hunter Drew $77,500 (2)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Brett Seney $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Linus Karlsson $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Vladislav Kolyachonok $77,500 (2)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Isaac Poulter $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Joe Snively $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Patrick Giles $75,000 (2)
Salary Remaining : $49,112
Salary Average : $76,250
Salary Average Remaining : $49,930
Total Farm Players24
Salary Commitment
Year 2024 : $2,010,083
Year 2025 : $657,000
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,011,333
Year 2025 : $655,750
Year 2026 : $0
Year 2027 : $0

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $101 - 5 155 - 85,91%
Level 2: 5000 - $60 - 4 262 - 85,24%
Level 3: 2000 - $35 - 1 611 - 80,55%
Level 4: 4000 - $25 - 3 264 - 81,60%
Luxury : 1000 - $200 - 951 - 95,12%
Total Capacity :18000
Team Popularity : 106,00%
Farm
Farm Level 1: 5000 - $35 - 3 897 - 77,95%
Farm Level 2: 2500 - $15 - 2 384 - 95,36%
Farm Total Capacity :7500
Team Popularity : 100,00%

Income

Home Games Left27
Average Attendance - %15 243 - 84,68%
Average Income per Game$1,711,750
Year to Date Revenue$23,964,496
Farm
Home Games Left22
Average Attendance - %6 281 - 83,75%
Average Income per Game$256,528
Year to Date Revenue$3,591,391

Expense

Pro Players Total Salaries$88,708,444
Farm Players Total Salaries$2,096,886
Coaches Total Salaries$6,100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$31,492,977
Farm Year To Date Expenses$1,137,980
Pro Salary Cap To Date$29,128,005
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,217,242
Farm Estimated Season Revenue$5,643,614
Pro Remaining Season Days128
Pro Expenses Per Days$477,594
Pro Estimated Expenses$61,132,032
Farm Remaining Season Days129
Farm Expenses Per Days$16,735
Farm Estimated Expenses$2,158,815
Estimated Season Expenses$63,290,847
Estimated Season Salary Cap$85,808,325
Estimate Under Maximum Salary Cap of $88,000,000$2,191,675
Estimate Over Minimum Salary Cap of $65,000,000 $20,808,325
Current Bank Account$44,924,930
Projected Bank Account$33,494,939

Pro Players Salaries

John Tavares (1 Way Contract) $11,000,000 (1)
-Salary Remaining : $7,183,673
-Salary Average : $11,000,000
-Salary Average Remaining : $7,183,673
Mark Stone (1 Way Contract) $9,500,000 (1)
-Salary Remaining : $6,204,082
-Salary Average : $9,500,000
-Salary Average Remaining : $6,204,082
Devon Toews (1 Way Contract) $7,250,000 (7)
-Salary Remaining : $4,734,694
-Salary Average : $7,250,000
-Salary Average Remaining : $4,734,694
Brandon Hagel (1 Way Contract) $6,500,000 (8)
-Salary Remaining : $4,244,898
-Salary Average : $6,500,000
-Salary Average Remaining : $4,244,898
Ryan Pulock (1 Way Contract) $6,150,000 (2)
-Salary Remaining : $4,016,327
-Salary Average : $6,150,000
-Salary Average Remaining : $4,016,327
Ryan Nugent-Hopkins (1 Way Contract) $5,125,000 (5)
-Salary Remaining : $3,346,939
-Salary Average : $5,125,000
-Salary Average Remaining : $3,346,939
Mike Matheson (1 Way Contract) $4,875,000 (1)
-Salary Remaining : $3,183,673
-Salary Average : $4,875,000
-Salary Average Remaining : $3,183,673
Jamie Benn (1 Way Contract) $4,750,000 (1)
-Salary Remaining : $3,102,041
-Salary Average : $4,750,000
-Salary Average Remaining : $3,102,041
Laurent Brossoit (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $2,938,776
-Salary Average : $4,500,000
-Salary Average Remaining : $2,938,776
Patrick Kane (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $2,938,776
-Salary Average : $4,500,000
-Salary Average Remaining : $2,938,776
Mikael Backlund (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $2,938,776
-Salary Average : $4,500,000
-Salary Average Remaining : $2,938,776
Kyle Palmieri (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,285,714
-Salary Average : $3,500,000
-Salary Average Remaining : $2,285,714
Ryan McDonagh (1 Way Contract) $3,375,000 (1)
-Salary Remaining : $2,204,082
-Salary Average : $3,375,000
-Salary Average Remaining : $2,204,082
Jordan Staal (1 Way Contract) $2,900,000 (3)
-Salary Remaining : $1,893,878
-Salary Average : $2,900,000
-Salary Average Remaining : $1,893,878
Matthew Benning (1 Way Contract) $1,400,000 (1)
-Salary Remaining : $914,286
-Salary Average : $1,400,000
-Salary Average Remaining : $914,286
Bobby McMann (1 Way Contract) $1,350,000 (2)
-Salary Remaining : $881,633
-Salary Average : $1,350,000
-Salary Average Remaining : $881,633
Daniil Miromanov (1 Way Contract) $1,250,000 (2)
-Salary Remaining : $816,327
-Salary Average : $1,250,000
-Salary Average Remaining : $816,327
Andrew Cogliano (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $50,000
-1 Way Contract Salary Cap Remaining : $32,653
-Salary Remaining : $783,673
-Salary Average : $1,200,000
-Salary Average Remaining : $783,673
Michael Amadio (1 Way Contract) $1,175,000 (3)
-Salary Remaining : $767,347
-Salary Average : $1,175,000
-Salary Average Remaining : $767,347
Kaedan Korczak (1 Way Contract) $825,000 (2)
-Salary Remaining : $538,776
-Salary Average : $825,000
-Salary Average Remaining : $538,776
Mike Hoffman (1 Way Contract) $775,000 (3)
-Salary Remaining : $506,122
-Salary Average : $775,000
-Salary Average Remaining : $506,122
Brayden Pachal $775,000 (1)
-Salary Remaining : $506,122
-Salary Average : $775,000
-Salary Average Remaining : $506,122
Logan Thompson $766,767 (1)
-Salary Remaining : $500,746
-Salary Average : $766,767
-Salary Average Remaining : $500,746
Jake Leschyshyn (1 Way Contract) $766,677 (1)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $500,687
-Salary Average : $766,677
-Salary Average Remaining : $500,687
Total Pro Players24
Salary Commitment
Year 2024 : $88,708,444
Year 2025 : $42,300,000
Year 2026 : $23,725,000
Year 2027 : $18,875,000
Salary Average Commitment
Year 2024 : $88,708,444
Year 2025 : $42,300,000
Year 2026 : $23,725,000
Year 2027 : $18,875,000
Salary Cap with 1 Way Contract
Year 2024 : $86,791,768
Year 2025 : $42,300,000
Year 2026 : $23,725,000
Year 2027 : $18,875,000

Farm Players Salaries

Matthew Murray $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Nathan Todd $95,000 (1)
Salary Remaining : $62,208
Salary Average : $95,000
Salary Average Remaining : $62,208
Michael O'leary $95,000 (1)
Salary Remaining : $62,208
Salary Average : $95,000
Salary Average Remaining : $62,208
Tanner Fritz $95,000 (1)
Salary Remaining : $62,208
Salary Average : $95,000
Salary Average Remaining : $62,208
Greg McKegg $95,000 (1)
Salary Remaining : $62,208
Salary Average : $95,000
Salary Average Remaining : $62,208
Antti Tuomisto $86,750 (1)
Salary Remaining : $56,806
Salary Average : $86,750
Salary Average Remaining : $56,806
Jesper Vikman $85,800 (2)
Salary Remaining : $56,184
Salary Average : $85,800
Salary Average Remaining : $56,184
Jakub Demek $85,168 (2)
Salary Remaining : $55,770
Salary Average : $85,168
Salary Average Remaining : $55,770
Dillon Dube $85,000 (1)
Salary Remaining : $55,660
Salary Average : $85,000
Salary Average Remaining : $55,660
Fredrik Karlstrom $85,000 (1)
Salary Remaining : $55,660
Salary Average : $85,000
Salary Average Remaining : $55,660
Daniil Chayka $82,500 (2)
Salary Remaining : $54,023
Salary Average : $82,500
Salary Average Remaining : $54,023
Stanislav Svozil $82,500 (2)
Salary Remaining : $54,023
Salary Average : $82,500
Salary Average Remaining : $54,023
Sasha Pastujov $82,500 (2)
Salary Remaining : $54,023
Salary Average : $82,500
Salary Average Remaining : $54,023
Axel Jonsson-Fjallby $82,500 (1)
Salary Remaining : $54,023
Salary Average : $82,500
Salary Average Remaining : $54,023
Sammy Blais $82,500 (1)
Salary Remaining : $54,023
Salary Average : $82,500
Salary Average Remaining : $54,023
Bo Groulx $81,000 (1)
Salary Remaining : $53,041
Salary Average : $81,000
Salary Average Remaining : $53,041
Fredrik Olofsson $80,000 (3)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Matt Murray $78,500 (1)
Salary Remaining : $51,404
Salary Average : $78,500
Salary Average Remaining : $51,404
Milos Kelemen $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Skyler Brind'Amour $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Byron Froese $77,500 (3)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Mattias Norlinder $77,500 (3)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Dylan Coghlan $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Jonas Rondbjerg $76,668 (1)
Salary Remaining : $50,204
Salary Average : $76,668
Salary Average Remaining : $50,204
Dean Stewart $75,500 (1)
Salary Remaining : $49,439
Salary Average : $75,500
Salary Average Remaining : $49,439
Total Farm Players25
Salary Commitment
Year 2024 : $2,096,886
Year 2025 : $653,468
Year 2026 : $235,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,096,886
Year 2025 : $653,468
Year 2026 : $235,000
Year 2027 : $0

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 6000 - $100 - 5 622 - 93,71%
Level 2: 5000 - $60 - 4 717 - 94,34%
Level 3: 2000 - $35 - 1 863 - 93,16%
Level 4: 4000 - $25 - 3 724 - 93,09%
Luxury : 1000 - $200 - 939 - 93,91%
Total Capacity :18000
Team Popularity : 97,00%
Farm
Farm Level 1: 5000 - $35 - 3 964 - 79,28%
Farm Level 2: 2500 - $15 - 2 359 - 94,36%
Farm Total Capacity :7500
Team Popularity : 100,00%

Income

Home Games Left27
Average Attendance - %16 866 - 93,70%
Average Income per Game$1,775,182
Year to Date Revenue$24,852,551
Farm
Home Games Left22
Average Attendance - %6 323 - 84,30%
Average Income per Game$259,439
Year to Date Revenue$3,632,144

Expense

Pro Players Total Salaries$78,861,000
Farm Players Total Salaries$2,103,750
Coaches Total Salaries$4,600,000
Luxury Taxe Total$0
Special Salary Cap Value$7,349,999
Pro Year To Date Expenses$28,388,322
Farm Year To Date Expenses$1,192,329
Pro Salary Cap To Date$26,974,534
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,929,920
Farm Estimated Season Revenue$5,707,655
Pro Remaining Season Days128
Pro Expenses Per Days$419,189
Pro Estimated Expenses$53,656,192
Farm Remaining Season Days129
Farm Expenses Per Days$17,278
Farm Estimated Expenses$2,228,862
Estimated Season Expenses$55,885,054
Estimated Season Salary Cap$85,319,477
Estimate Under Maximum Salary Cap of $88,000,000$2,680,523
Estimate Over Minimum Salary Cap of $65,000,000 $20,319,477
Current Bank Account$48,389,830
Projected Bank Account$46,142,351

Pro Players Salaries

Auston Matthews (1 Way Contract) $13,250,000 (4)
-Salary Remaining : $8,653,061
-Salary Average : $13,250,000
-Salary Average Remaining : $8,653,061
William Nylander (1 Way Contract) $11,500,000 (8)
-Salary Remaining : $7,510,204
-Salary Average : $11,500,000
-Salary Average Remaining : $7,510,204
Dougie Hamilton (1 Way Contract) $9,000,000 (4)
-Salary Remaining : $5,877,551
-Salary Average : $9,000,000
-Salary Average Remaining : $5,877,551
Travis Sanheim (1 Way Contract) $6,250,000 (3)
-Salary Remaining : $4,081,633
-Salary Average : $6,250,000
-Salary Average Remaining : $4,081,633
Jakob Chychrun (1 Way Contract) $4,600,000 (1)
-Salary Remaining : $3,004,082
-Salary Average : $4,600,000
-Salary Average Remaining : $3,004,082
Nick Foligno (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $2,938,776
-Salary Average : $4,500,000
-Salary Average Remaining : $2,938,776
Yegor Sharangovich (1 Way Contract) $3,100,000 (1)
-Salary Remaining : $2,024,490
-Salary Average : $3,100,000
-Salary Average Remaining : $2,024,490
Max Domi (1 Way Contract) $2,800,000 (1)
-Salary Remaining : $1,828,571
-Salary Average : $2,800,000
-Salary Average Remaining : $1,828,571
Anton Forsberg (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $1,795,918
-Salary Average : $2,750,000
-Salary Average Remaining : $1,795,918
Martin Fehervary (1 Way Contract) $2,675,000 (2)
-Salary Remaining : $1,746,939
-Salary Average : $2,675,000
-Salary Average Remaining : $1,746,939
Derek Forbort (Out of Payroll) $2,600,000 (1)
-Salary Remaining : $1,697,959
-Salary Average : $2,600,000
-Salary Average Remaining : $1,697,959
Morgan Geekie (1 Way Contract) $2,570,000 (1)
-Salary Remaining : $1,678,367
-Salary Average : $2,570,000
-Salary Average Remaining : $1,678,367
Connor McMichael (1 Way Contract) $2,100,000 (2)
-Salary Remaining : $1,371,429
-Salary Average : $2,100,000
-Salary Average Remaining : $1,371,429
Jeremy Lauzon (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $1,306,122
-Salary Average : $2,000,000
-Salary Average Remaining : $1,306,122
Pyotr Kochetkov (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $1,306,122
-Salary Average : $2,000,000
-Salary Average Remaining : $1,306,122
Alex Kerfoot (1 Way Contract) $1,666,000 (1)
-Salary Remaining : $1,088,000
-Salary Average : $1,666,000
-Salary Average Remaining : $1,088,000
Fabian Zetterlund (1 Way Contract) $1,450,000 (1)
-Salary Remaining : $946,939
-Salary Average : $1,450,000
-Salary Average Remaining : $946,939
Beck Malenstyn (1 Way Contract) $1,350,000 (2)
-Salary Remaining : $881,633
-Salary Average : $1,350,000
-Salary Average Remaining : $881,633
Martin Pospisil $1,000,000 (2)
-Salary Remaining : $653,061
-Salary Average : $1,000,000
-Salary Average Remaining : $653,061
Dmitri Voronkov $925,000 (1)
-Salary Remaining : $604,082
-Salary Average : $925,000
-Salary Average Remaining : $604,082
Eric Robinson (1 Way Contract) $900,000 (1)
-Salary Remaining : $587,755
-Salary Average : $900,000
-Salary Average Remaining : $587,755
Nicholas Robertson (1 Way Contract) $875,000 (1)
-Salary Remaining : $571,429
-Salary Average : $875,000
-Salary Average Remaining : $571,429
Alexander Alexeyev (1 Way Contract) $825,000 (1)
-Salary Remaining : $538,776
-Salary Average : $825,000
-Salary Average Remaining : $538,776
Grigori Denisenko (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
-1 Way Contract Salary Cap Remaining : $0
-Salary Remaining : $506,122
-Salary Average : $775,000
-Salary Average Remaining : $506,122
Total Pro Players24
Salary Commitment
Year 2024 : $81,461,000
Year 2025 : $53,625,000
Year 2026 : $40,000,000
Year 2027 : $33,750,000
Salary Average Commitment
Year 2024 : $81,461,000
Year 2025 : $53,625,000
Year 2026 : $40,000,000
Year 2027 : $33,750,000
Salary Cap with 1 Way Contract
Year 2024 : $80,686,000
Year 2025 : $53,625,000
Year 2026 : $40,000,000
Year 2027 : $33,750,000

Farm Players Salaries

Aidan McDonough $97,500 (3)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Artemi Knyazev $97,500 (3)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Justin Hryckowian $97,500 (2)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Ben Kraws $97,500 (3)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Ondrej Pavel $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Mathias Laferriere $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Brandon Bussi $95,000 (1)
Salary Remaining : $62,208
Salary Average : $95,000
Salary Average Remaining : $62,208
Hendrix Lapierre $86,333 (1)
Salary Remaining : $56,533
Salary Average : $86,333
Salary Average Remaining : $56,533
Alexis Gendron $86,000 (2)
Salary Remaining : $56,315
Salary Average : $86,000
Salary Average Remaining : $56,315
Vincent Iorio $81,417 (2)
Salary Remaining : $53,313
Salary Average : $81,417
Salary Average Remaining : $53,313
Cameron Crotty $80,000 (1)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Kevin Wall $80,000 (3)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Wilmer Skoog $80,000 (1)
Salary Remaining : $52,386
Salary Average : $80,000
Salary Average Remaining : $52,386
Mitchell Gibson $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Tanner Dickinson $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Clay Stevenson $77,500 (3)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Scott Reedy $77,500 (3)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Riley Sutter $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Gabriel Carriere $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Jakub Zboril $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Hardy Haman Aktell $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Ian Mitchell $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Simon Lundmark $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Ethen Frank $77,500 (2)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Sam Poulin $77,500 (2)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Total Farm Players25
Salary Commitment
Year 2024 : $2,103,750
Year 2025 : $947,417
Year 2026 : $527,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,103,750
Year 2025 : $947,417
Year 2026 : $527,500
Year 2027 : $0

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanada Life Centre
Level 1: 6000 - $100 - 5 763 - 96,04%
Level 2: 5000 - $60 - 4 673 - 93,46%
Level 3: 2000 - $35 - 1 928 - 96,38%
Level 4: 4000 - $25 - 3 811 - 95,29%
Luxury : 1000 - $200 - 928 - 92,82%
Total Capacity :18000
Team Popularity : 101,00%
Farm
Farm Level 1: 5000 - $35 - 4 047 - 80,93%
Farm Level 2: 2500 - $15 - 2 342 - 93,69%
Farm Total Capacity :7500
Team Popularity : 100,00%

Income

Home Games Left28
Average Attendance - %17 103 - 95,02%
Average Income per Game$1,795,495
Year to Date Revenue$23,341,439
Farm
Home Games Left23
Average Attendance - %6 389 - 85,19%
Average Income per Game$263,382
Year to Date Revenue$3,423,960

Expense

Pro Players Total Salaries$74,072,123
Farm Players Total Salaries$2,290,273
Coaches Total Salaries$2,065,000
Luxury Taxe Total$0
Special Salary Cap Value$3,375,000
Pro Year To Date Expenses$26,828,925
Farm Year To Date Expenses$1,199,644
Pro Salary Cap To Date$26,481,989
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$50,273,869
Farm Estimated Season Revenue$6,057,775
Pro Remaining Season Days128
Pro Expenses Per Days$383,021
Pro Estimated Expenses$49,026,688
Farm Remaining Season Days129
Farm Expenses Per Days$17,032
Farm Estimated Expenses$2,197,128
Estimated Season Expenses$51,223,816
Estimated Season Salary Cap$78,230,621
Estimate Under Maximum Salary Cap of $88,000,000$9,769,379
Estimate Over Minimum Salary Cap of $65,000,000 $13,230,621
Current Bank Account$76,783,594
Projected Bank Account$81,891,422

Pro Players Salaries

Pierre-Luc Dubois (1 Way Contract) $8,500,000 (7)
-Salary Remaining : $5,551,020
-Salary Average : $8,500,000
-Salary Average Remaining : $5,551,020
Mikhail Sergachev (1 Way Contract) $8,500,000 (3)
-Salary Remaining : $5,551,020
-Salary Average : $8,500,000
-Salary Average Remaining : $5,551,020
Ilya Sorokin (1 Way Contract) $8,250,000 (7)
-Salary Remaining : $5,387,755
-Salary Average : $8,250,000
-Salary Average Remaining : $5,387,755
Robert Thomas (1 Way Contract) $8,125,000 (3)
-Salary Remaining : $5,306,122
-Salary Average : $8,125,000
-Salary Average Remaining : $5,306,122
Elvis Merzlikins (1 Way Contract) $5,400,000 (2)
-Salary Remaining : $3,526,531
-Salary Average : $5,400,000
-Salary Average Remaining : $3,526,531
Erik Cernak (Out of Payroll) $5,200,000 (3)
-Salary Remaining : $3,395,918
-Salary Average : $5,200,000
-Salary Average Remaining : $3,395,918
Ilya Mikheyev (1 Way Contract) $4,750,000 (1)
-Salary Remaining : $3,102,041
-Salary Average : $4,750,000
-Salary Average Remaining : $3,102,041
Michael Bunting (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $2,938,776
-Salary Average : $4,500,000
-Salary Average Remaining : $2,938,776
Alex Iafallo (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $2,612,245
-Salary Average : $4,000,000
-Salary Average Remaining : $2,612,245
TJ Brodie (1 Way Contract) $3,550,000 (2)
-Salary Remaining : $2,318,367
-Salary Average : $3,550,000
-Salary Average Remaining : $2,318,367
Trevor van Riemsdyk (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $1,959,184
-Salary Average : $3,000,000
-Salary Average Remaining : $1,959,184
Tanner Jeannot (1 Way Contract) $2,665,000 (1)
-Salary Remaining : $1,740,408
-Salary Average : $2,665,000
-Salary Average Remaining : $1,740,408
Dylan Holloway (1 Way Contract) $2,290,457 (2)
-Salary Remaining : $1,495,809
-Salary Average : $2,290,457
-Salary Average Remaining : $1,495,809
Frederick Gaudreau (1 Way Contract) $2,100,000 (2)
-Salary Remaining : $1,371,429
-Salary Average : $2,100,000
-Salary Average Remaining : $1,371,429
Arber Xhekaj (1 Way Contract) $1,300,000 (2)
-Salary Remaining : $848,980
-Salary Average : $1,300,000
-Salary Average Remaining : $848,980
Declan Chisholm (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $653,061
-Salary Average : $1,000,000
-Salary Average Remaining : $653,061
Julien Gauthier $950,000 (1)
-Salary Remaining : $620,408
-Salary Average : $950,000
-Salary Average Remaining : $620,408
Ross Johnston $925,000 (1)
-Salary Remaining : $604,082
-Salary Average : $925,000
-Salary Average Remaining : $604,082
David Jiricek $918,333 (2)
-Salary Remaining : $599,728
-Salary Average : $918,333
-Salary Average Remaining : $599,728
Logan Mailloux $875,000 (2)
-Salary Remaining : $571,429
-Salary Average : $875,000
-Salary Average Remaining : $571,429
Ridly Greig $863,333 (1)
-Salary Remaining : $563,809
-Salary Average : $863,333
-Salary Average Remaining : $563,809
David Gustafsson (1 Way Contract) $835,000 (2)
-Salary Remaining : $545,306
-Salary Average : $835,000
-Salary Average Remaining : $545,306
Olivier Rodrigue $775,000 (1)
-Salary Remaining : $506,122
-Salary Average : $775,000
-Salary Average Remaining : $506,122
Total Pro Players23
Salary Commitment
Year 2024 : $79,272,123
Year 2025 : $63,343,790
Year 2026 : $38,575,000
Year 2027 : $16,750,000
Salary Average Commitment
Year 2024 : $79,272,123
Year 2025 : $63,343,790
Year 2026 : $38,575,000
Year 2027 : $16,750,000
Salary Cap with 1 Way Contract
Year 2024 : $79,272,123
Year 2025 : $63,343,790
Year 2026 : $38,575,000
Year 2027 : $16,750,000

Farm Players Salaries

Filip Johansson $97,500 (2)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Brayden Tracey $97,500 (3)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Ivan Ivan $97,500 (2)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
John Stevens $97,500 (1)
Salary Remaining : $63,845
Salary Average : $97,500
Salary Average Remaining : $63,845
Dylan McIlrath $95,000 (1)
Salary Remaining : $62,208
Salary Average : $95,000
Salary Average Remaining : $62,208
Rhett Gardner $95,000 (1)
Salary Remaining : $62,208
Salary Average : $95,000
Salary Average Remaining : $62,208
Anders Bjork $92,500 (3)
Salary Remaining : $60,571
Salary Average : $92,500
Salary Average Remaining : $60,571
Parker Ford $92,200 (1)
Salary Remaining : $60,375
Salary Average : $92,200
Salary Average Remaining : $60,375
Brad Lambert $91,833 (2)
Salary Remaining : $60,134
Salary Average : $91,833
Salary Average Remaining : $60,134
Jared McIsaac $90,000 (2)
Salary Remaining : $58,934
Salary Average : $90,000
Salary Average Remaining : $58,934
Nathan Smith $87,500 (1)
Salary Remaining : $57,297
Salary Average : $87,500
Salary Average Remaining : $57,297
Chaz Lucius $86,750 (2)
Salary Remaining : $56,806
Salary Average : $86,750
Salary Average Remaining : $56,806
Daniel Torgersson $86,750 (1)
Salary Remaining : $56,806
Salary Average : $86,750
Salary Average Remaining : $56,806
Henri Nikkanen $85,917 (1)
Salary Remaining : $56,260
Salary Average : $85,917
Salary Average Remaining : $56,260
Jared Moe $85,000 (1)
Salary Remaining : $55,660
Salary Average : $85,000
Salary Average Remaining : $55,660
Wyatt Kalynuk $85,000 (3)
Salary Remaining : $55,660
Salary Average : $85,000
Salary Average Remaining : $55,660
Tyrel Bauer $85,000 (1)
Salary Remaining : $55,660
Salary Average : $85,000
Salary Average Remaining : $55,660
Erik Kallgren $85,000 (1)
Salary Remaining : $55,660
Salary Average : $85,000
Salary Average Remaining : $55,660
Carsen Twarynski $85,000 (1)
Salary Remaining : $55,660
Salary Average : $85,000
Salary Average Remaining : $55,660
Thomas Milic $84,167 (3)
Salary Remaining : $55,114
Salary Average : $84,167
Salary Average Remaining : $55,114
Kyle Clifford $82,800 (2)
Salary Remaining : $54,219
Salary Average : $82,800
Salary Average Remaining : $54,219
Keith Kinkaid $82,800 (1)
Salary Remaining : $54,219
Salary Average : $82,800
Salary Average Remaining : $54,219
Kurtis MacDermid $82,500 (1)
Salary Remaining : $54,023
Salary Average : $82,500
Salary Average Remaining : $54,023
Owen Sillinger $82,500 (1)
Salary Remaining : $54,023
Salary Average : $82,500
Salary Average Remaining : $54,023
Dmitri Kuzmin $79,556 (2)
Salary Remaining : $52,095
Salary Average : $79,556
Salary Average Remaining : $52,095
Keaton Middleton $77,500 (1)
Salary Remaining : $50,749
Salary Average : $77,500
Salary Average Remaining : $50,749
Total Farm Players26
Salary Commitment
Year 2024 : $2,290,273
Year 2025 : $985,106
Year 2026 : $359,167
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,290,273
Year 2025 : $985,106
Year 2026 : $359,167
Year 2027 : $0

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

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

Over Minimum of
$65,000,000

Pro Players

Farm Players

Total Players

Anaheim Ducks $53,177,961 $78,256,789 $9,743,211 $13,256,789 242751
Boston Bruins $30,562,908 $80,399,538 $7,600,462 $15,399,538 232750
Buffalo Sabres $46,065,616 $86,126,316 $1,873,684 $21,126,316 222749
Calgary Flames $72,003,203 $86,494,572 $1,505,428 $21,494,572 222749
Carolina Hurricanes $56,061,617 $67,031,469 $20,968,531 $2,031,469 252449
Chicago Blackhawks $46,206,991 $86,337,593 $1,662,407 $21,337,593 222648
Colorado Avalanche $48,415,308 $79,503,479 $8,496,521 $14,503,479 252045
Columbus Blue Jackets $56,213,243 $70,667,545 $17,332,455 $5,667,545 272148
Dallas Stars $42,200,609 $85,547,358 $2,452,642 $20,547,358 222446
Detroit Red Wings $42,534,637 $85,339,274 $2,660,726 $20,339,274 262450
Edmonton Oilers $28,737,076 $85,788,243 $2,211,757 $20,788,243 242145
Florida Panthers $46,127,903 $87,328,237 $671,763 $22,328,237 212950
Los Angeles Kings $39,022,370 $85,917,215 $2,082,785 $20,917,215 242650
Minnesota Wild $39,548,984 $74,619,059 $13,380,941 $9,619,059 252550
Montreal Canadiens $42,447,283 $84,754,455 $3,245,545 $19,754,455 232346
Nashville Predators $35,809,437 $83,889,268 $4,110,732 $18,889,268 212748
New Jersey Devils $53,208,621 $84,472,608 $3,527,392 $19,472,608 232447
New York Islanders $41,239,643 $75,070,223 $12,929,777 $10,070,223 242549
New York Rangers $69,296,785 $84,566,063 $3,433,937 $19,566,063 222648
Ottawa Senators $89,642,146 $87,592,681 $407,319 $22,592,681 232548
Philadelphia Flyers $55,840,081 $75,534,525 $12,465,475 $10,534,525 232649
Pittsburgh Penguins $62,869,236 $85,112,348 $2,887,652 $20,112,348 252752
San Jose Sharks $41,317,270 $80,498,805 $7,501,195 $15,498,805 212344
Seattle Kraken $38,669,130 $72,502,817 $15,497,183 $7,502,817 242347
St.Louis Blues $33,838,710 $87,595,446 $404,554 $22,595,446 222345
Tampa Bay Lightning $48,953,777 $86,185,626 $1,814,374 $21,185,626 222345
Toronto Maple Leafs $49,166,657 $71,227,475 $16,772,525 $6,227,475 242246
Utah Hockey Club $45,278,541 $79,436,841 $8,563,159 $14,436,841 252247
Vancouver Canucks $70,473,920 $86,097,835 $1,902,165 $21,097,835 232447
Vegas Golden Knights $44,924,930 $85,808,325 $2,191,675 $20,808,325 242549
Washington Capitals $48,389,830 $85,319,477 $2,680,523 $20,319,477 242549
Winnipeg Jets $76,783,594 $78,230,621 $9,769,379 $13,230,621 232649