Please rotate your device to landscape mode for a better experience.
Connexion

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 5750 - $125 - 4,455 - 77.48%
Level 2: 4750 - $75 - 3,809 - 80.18%
Level 3: 3750 - $50 - 3,581 - 95.49%
Level 4: 2750 - $45 - 2,099 - 76.33%
Luxury : 1000 - $250 - 953 - 95.30%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $25 - 2,918 - 97.28%
Farm Level 2: 2000 - $15 - 1,955 - 97.73%
Farm Total Capacity :5000

Income

Home Games Left15
Average Attendance - %14,896 - 82.76%
Average Income per Game$1,557,851
Year to Date Revenue$40,504,124
Farm
Home Games Left15
Average Attendance - %4,873 - 97.46%
Average Income per Game$132,367
Year to Date Revenue$3,441,543

Expense

Pro Players Total Salaries$69,500,000
Farm Players Total Salaries$2,227,500
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$41,633,909
Farm Year To Date Expenses$1,211,705
Pro Salary Cap To Date$41,036,975
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,367,764
Farm Estimated Season Revenue$1,985,506
Pro Remaining Season Days79
Pro Expenses Per Days$359,694
Pro Estimated Expenses$28,415,826
Farm Remaining Season Days79
Farm Expenses Per Days$11,365
Farm Estimated Expenses$897,835
Estimated Season Expenses$29,313,661
Season Salary Cap$69,500,000
Estimate Under Maximum Salary Cap of $88,000,000$18,500,000
Estimate Over Minimum Salary Cap of $65,000,000 $4,500,000
Current Bank Account$109,736,018
Projected Bank Account$105,775,627

Pro Players Salaries

Jack Hughes (1 Way Contract) $8,000,000 (1)
-Salary Average : $8,000,000
Brendan Smith (1 Way Contract) $8,000,000 (1)
-Salary Average : $8,000,000
Calvin de Haan (1 Way Contract) $7,500,000 (1)
-Salary Average : $7,500,000
Trevor Zegras (1 Way Contract) $5,750,000 (2)
-Salary Average : $5,750,000
Sean Walker (1 Way Contract) $5,200,000 (5)
-Salary Average : $5,200,000
Jonathan Drouin (1 Way Contract) $5,000,000 (2)
-Salary Average : $5,000,000
Brett Kulak (1 Way Contract) $5,000,000 (2)
-Salary Average : $5,000,000
Anthony Stolarz (1 Way Contract) $5,000,000 (1)
-Salary Average : $5,000,000
Calle Rosen (1 Way Contract) $3,000,000 (2)
-Salary Average : $3,000,000
Jordan Martinook (1 Way Contract) $2,500,000 (1)
-Salary Average : $2,500,000
Jacob Bryson (1 Way Contract) $1,850,000 (1)
-Salary Average : $1,850,000
Sammy Blais (1 Way Contract) $1,500,000 (1)
-Salary Average : $1,500,000
Haydn Fleury $1,300,000 (2)
-Salary Average : $1,300,000
Egor Zamula $1,300,000 (3)
-Salary Average : $1,300,000
Caleb Jones $1,200,000 (3)
-Salary Average : $1,200,000
Boris Katchouk $925,000 (3)
-Salary Average : $925,000
Austin Czarnik $925,000 (1)
-Salary Average : $925,000
Devon Levi $925,000 (2)
-Salary Average : $925,000
Juraj Slafkovsky $925,000 (2)
-Salary Average : $925,000
JJ Peterka $925,000 (3)
-Salary Average : $925,000
Leo Carlsson $925,000 (3)
-Salary Average : $925,000
Matthew Knies $925,000 (3)
-Salary Average : $925,000
Alex Nylander $925,000 (5)
-Salary Average : $925,000
Total Pro Players23
Salary Commitment
Year 2024 : $69,500,000
Year 2025 : $34,225,000
Year 2026 : $12,325,000
Year 2027 : $6,125,000
Salary Average Commitment
Year 2024 : $69,500,000
Year 2025 : $34,225,000
Year 2026 : $12,325,000
Year 2027 : $6,125,000
Salary Cap with 1 Way Contract
Year 2024 : $69,500,000
Year 2025 : $34,225,000
Year 2026 : $12,325,000
Year 2027 : $6,125,000

Farm Players Salaries

Matt Tomkins $100,000 (2)
Salary Average : $100,000
Anson Thornton $92,500 (5)
Salary Average : $92,500
Chaz Lucius $92,500 (4)
Salary Average : $92,500
Cale Fleury $92,500 (1)
Salary Average : $92,500
Corson Ceulemans $92,500 (2)
Salary Average : $92,500
Lukas Cormier $92,500 (2)
Salary Average : $92,500
Hunter Skinner $92,500 (2)
Salary Average : $92,500
Mavrik Bourque $92,500 (2)
Salary Average : $92,500
Shane Wright $92,500 (4)
Salary Average : $92,500
Ty Tullio $92,500 (2)
Salary Average : $92,500
Mason Primeau $92,500 (2)
Salary Average : $92,500
Xavier Bourgault $92,500 (2)
Salary Average : $92,500
Avery Hayes $92,500 (3)
Salary Average : $92,500
Caedan Bankier $92,500 (3)
Salary Average : $92,500
Tyler Benson $92,500 (2)
Salary Average : $92,500
Judd Caulfield $92,500 (3)
Salary Average : $92,500
Kevin Korchinski $92,500 (3)
Salary Average : $92,500
Mattias Norlinder $92,500 (1)
Salary Average : $92,500
Nathan Legare $92,500 (1)
Salary Average : $92,500
Philip Broberg $92,500 (1)
Salary Average : $92,500
Sam Poulin $92,500 (1)
Salary Average : $92,500
Zach Benson $92,500 (3)
Salary Average : $92,500
Oscar Dansk $92,500 (3)
Salary Average : $92,500
Akil Thomas $92,500 (2)
Salary Average : $92,500
Total Farm Players24
Salary Commitment
Year 2024 : $2,227,500
Year 2025 : $1,765,000
Year 2026 : $832,500
Year 2027 : $277,500
Salary Average Commitment
Year 2024 : $2,227,500
Year 2025 : $1,765,000
Year 2026 : $832,500
Year 2027 : $277,500

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 5750 - $125 - 4,479 - 77.90%
Level 2: 4750 - $75 - 3,831 - 80.66%
Level 3: 3750 - $50 - 3,529 - 94.12%
Level 4: 2750 - $45 - 2,137 - 77.71%
Luxury : 1000 - $250 - 946 - 94.64%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $25 - 2,936 - 97.87%
Farm Level 2: 2000 - $15 - 1,947 - 97.33%
Farm Total Capacity :5000

Income

Home Games Left15
Average Attendance - %14,923 - 82.91%
Average Income per Game$1,639,305
Year to Date Revenue$42,621,935
Farm
Home Games Left15
Average Attendance - %4,883 - 97.65%
Average Income per Game$132,853
Year to Date Revenue$3,454,182

Expense

Pro Players Total Salaries$84,231,999
Farm Players Total Salaries$2,189,900
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$47,437,527
Farm Year To Date Expenses$1,305,506
Pro Salary Cap To Date$46,989,832
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,589,578
Farm Estimated Season Revenue$1,992,797
Pro Remaining Season Days79
Pro Expenses Per Days$433,582
Pro Estimated Expenses$34,252,978
Farm Remaining Season Days79
Farm Expenses Per Days$11,173
Farm Estimated Expenses$882,667
Estimated Season Expenses$35,135,645
Season Salary Cap$84,231,999
Estimate Under Maximum Salary Cap of $88,000,000$3,768,001
Estimate Over Minimum Salary Cap of $65,000,000 $19,231,999
Current Bank Account$109,503,354
Projected Bank Account$100,950,084

Pro Players Salaries

John Tavares (1 Way Contract) $11,000,000 (5)
-Salary Average : $7,922,400
Tyler Seguin (1 Way Contract) $9,850,000 (3)
-Salary Average : $9,850,000
Alex DeBrincat (1 Way Contract) $6,400,000 (1)
-Salary Average : $6,400,000
Sean Monahan (1 Way Contract) $6,000,000 (3)
-Salary Average : $6,000,000
Filip Forsberg (1 Way Contract) $6,000,000 (2)
-Salary Average : $625,000
Jake Guentzel (1 Way Contract) $6,000,000 (5)
-Salary Average : $6,000,000
Brock Boeser (1 Way Contract) $5,875,000 (2)
-Salary Average : $5,875,000
Alexander Wennberg (1 Way Contract) $4,500,000 (5)
-Salary Average : $4,500,000
Scott Mayfield (1 Way Contract) $3,850,000 (4)
-Salary Average : $3,850,000
K'Andre Miller (1 Way Contract) $3,782,000 (5)
-Salary Average : $3,782,000
Brandon Montour (1 Way Contract) $3,500,000 (5)
-Salary Average : $3,500,000
Mario Ferraro (1 Way Contract) $3,325,000 (2)
-Salary Average : $3,325,000
Mathieu Joseph (1 Way Contract) $3,000,000 (3)
-Salary Average : $3,000,000
Nico Sturm (1 Way Contract) $2,000,000 (3)
-Salary Average : $2,000,000
Isac Lundestrom (1 Way Contract) $1,800,000 (1)
-Salary Average : $1,800,000
Dan Vladar (1 Way Contract) $1,799,999 (4)
-Salary Average : $1,799,999
Jake Middleton $925,000 (3)
-Salary Average : $925,000
Ryan Poehling $925,000 (2)
-Salary Average : $925,000
Matias Maccelli $925,000 (1)
-Salary Average : $925,000
Noah Cates $925,000 (1)
-Salary Average : $925,000
Alexandre Carrier $925,000 (1)
-Salary Average : $925,000
Ville Husso $925,000 (2)
-Salary Average : $925,000
Total Pro Players22
Salary Commitment
Year 2024 : $84,231,999
Year 2025 : $69,409,999
Year 2026 : $52,359,999
Year 2027 : $30,584,999
Salary Average Commitment
Year 2024 : $75,779,399
Year 2025 : $64,804,399
Year 2026 : $53,129,399
Year 2027 : $31,354,399
Salary Cap with 1 Way Contract
Year 2024 : $84,231,999
Year 2025 : $73,256,999
Year 2026 : $56,206,999
Year 2027 : $34,431,999

Farm Players Salaries

Clark Bishop $150,000 (2)
Salary Average : $150,000
Marcus Bjork $149,900 (4)
Salary Average : $149,900
Matt Luff $100,000 (4)
Salary Average : $100,000
Jansen Harkins $100,000 (4)
Salary Average : $100,000
Nic Petan $100,000 (4)
Salary Average : $100,000
Jon Merrill $100,000 (4)
Salary Average : $100,000
Eric Robinson $97,500 (2)
Salary Average : $97,500
Riley Damiani $97,500 (5)
Salary Average : $97,500
Aleksei Kolosov $92,500 (4)
Salary Average : $92,500
Brady Lyle $92,500 (5)
Salary Average : $92,500
Dennis Cholowski $92,500 (4)
Salary Average : $92,500
Karl Henriksson $92,500 (3)
Salary Average : $92,500
Layton Ahac $92,500 (3)
Salary Average : $92,500
Yaroslav Askarov $92,500 (2)
Salary Average : $92,500
Michal Teply $92,500 (3)
Salary Average : $92,500
Philip Kemp $92,500 (5)
Salary Average : $92,500
Philippe Maillet $92,500 (3)
Salary Average : $92,500
Ryan McAllister $92,500 (3)
Salary Average : $92,500
Alex Beaucage $92,500 (1)
Salary Average : $92,500
Chase Wouters $92,500 (4)
Salary Average : $92,500
Valtteri Pulli $92,500 (3)
Salary Average : $92,500
Blake McLaughlin $92,500 (5)
Salary Average : $92,500
Total Farm Players22
Salary Commitment
Year 2024 : $2,189,900
Year 2025 : $2,097,400
Year 2026 : $1,757,400
Year 2027 : $1,202,400
Salary Average Commitment
Year 2024 : $2,189,900
Year 2025 : $2,097,400
Year 2026 : $1,757,400
Year 2027 : $1,202,400

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 5750 - $115 - 5,406 - 94.02%
Level 2: 4750 - $72 - 4,497 - 94.68%
Level 3: 3750 - $55 - 2,729 - 72.77%
Level 4: 2750 - $45 - 2,140 - 77.80%
Luxury : 1000 - $270 - 747 - 74.70%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $25 - 2,925 - 97.49%
Farm Level 2: 2000 - $15 - 1,947 - 97.36%
Farm Total Capacity :5000

Income

Home Games Left16
Average Attendance - %15,519 - 86.22%
Average Income per Game$1,614,790
Year to Date Revenue$40,369,745
Farm
Home Games Left16
Average Attendance - %4,872 - 97.44%
Average Income per Game$130,734
Year to Date Revenue$3,268,343

Expense

Pro Players Total Salaries$83,549,999
Farm Players Total Salaries$2,467,000
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value($5,500,000)
Pro Year To Date Expenses$50,922,979
Farm Year To Date Expenses$1,309,905
Pro Salary Cap To Date$50,326,045
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,836,637
Farm Estimated Season Revenue$2,091,740
Pro Remaining Season Days79
Pro Expenses Per Days$431,378
Pro Estimated Expenses$34,078,862
Farm Remaining Season Days79
Farm Expenses Per Days$12,587
Farm Estimated Expenses$994,373
Estimated Season Expenses$35,073,235
Season Salary Cap$78,049,999
Estimate Under Maximum Salary Cap of $88,000,000$9,950,001
Estimate Over Minimum Salary Cap of $65,000,000 $13,049,999
Current Bank Account$54,414,179
Projected Bank Account$47,269,321

Pro Players Salaries

Drew Doughty (1 Way Contract) $11,000,000 (3)
-Salary Average : $11,000,000
Mikko Rantanen (1 Way Contract) $9,250,000 (1)
-Salary Average : $9,250,000
Jacob Trouba (1 Way Contract) $8,000,000 (2)
-Salary Average : $8,000,000
Clayton Keller (1 Way Contract) $7,150,000 (4)
-Salary Average : $7,150,000
Brock Nelson (1 Way Contract) $6,000,000 (1)
-Salary Average : $6,000,000
Seth Jones (1 Way Contract) $5,400,000 (2)
-Salary Average : $5,400,000
Mika Zibanejad (1 Way Contract) $5,350,000 (2)
-Salary Average : $5,350,000
Dmitry Orlov (1 Way Contract) $5,100,000 (2)
-Salary Average : $5,100,000
Frederik Andersen (1 Way Contract) $5,000,000 (1)
-Salary Average : $5,000,000
Adam Henrique (1 Way Contract) $4,000,000 (4)
-Salary Average : $4,000,000
Vladislav Gavrikov (1 Way Contract) $2,800,000 (4)
-Salary Average : $2,800,000
Pavel Zacha (1 Way Contract) $2,250,000 (2)
-Salary Average : $2,250,000
Andrew Cogliano (1 Way Contract) $2,150,000 (1)
-Salary Average : $2,150,000
Yakov Trenin (1 Way Contract) $1,700,000 (3)
-Salary Average : $1,700,000
Marco Scandella (1 Way Contract) $1,499,999 (5)
-Salary Average : $1,499,999
Luke Glendening $1,100,000 (3)
-Salary Average : $1,100,000
Mike Hoffman (1 Way Contract) $1,100,000 (2)
-Salary Average : $1,100,000
Carter Verhaeghe $1,000,000 (2)
-Salary Average : $1,000,000
Erik Haula $925,000 (4)
-Salary Average : $925,000
Robert Bortuzzo $925,000 (2)
-Salary Average : $925,000
Mason McTavish $925,000 (1)
-Salary Average : $925,000
Pyotr Kochetkov $925,000 (1)
-Salary Average : $925,000
Total Pro Players22
Salary Commitment
Year 2024 : $83,549,999
Year 2025 : $59,299,999
Year 2026 : $30,174,999
Year 2027 : $16,374,999
Salary Average Commitment
Year 2024 : $83,549,999
Year 2025 : $59,299,999
Year 2026 : $30,174,999
Year 2027 : $16,374,999
Salary Cap with 1 Way Contract
Year 2024 : $83,549,999
Year 2025 : $59,299,999
Year 2026 : $30,174,999
Year 2027 : $16,374,999

Farm Players Salaries

Carl Grundstrom $150,000 (5)
Salary Average : $150,000
Carson Meyer $150,000 (5)
Salary Average : $150,000
Nikita Tolopilo $150,000 (5)
Salary Average : $150,000
Parker Wotherspoon $150,000 (5)
Salary Average : $150,000
Pierre Engvall $125,000 (2)
Salary Average : $125,000
Mikhail Maltsev $110,000 (3)
Salary Average : $110,000
Axel Jonsson-Fjallby $110,000 (3)
Salary Average : $110,000
Riley Stillman $110,000 (3)
Salary Average : $110,000
Donald Busdeker $110,000 (3)
Salary Average : $110,000
Nathan Todd $96,000 (2)
Salary Average : $96,000
Evan Polei $96,000 (2)
Salary Average : $96,000
Cal Petersen $92,500 (2)
Salary Average : $92,500
Michael Milne $92,500 (4)
Salary Average : $92,500
Albert Johansson $92,500 (2)
Salary Average : $92,500
Philippe Myers $92,500 (1)
Salary Average : $92,500
Kyle MacLean $92,500 (2)
Salary Average : $92,500
Brennan Othmann $92,500 (3)
Salary Average : $92,500
Carl Berglund $92,500 (3)
Salary Average : $92,500
Ilya Nikolaev $92,500 (3)
Salary Average : $92,500
Dmitri Samorukov $92,500 (2)
Salary Average : $92,500
Emil Bemstrom $92,500 (2)
Salary Average : $92,500
Ville Ottavainen $92,500 (3)
Salary Average : $92,500
Adam Edstrom $92,500 (3)
Salary Average : $92,500
Total Farm Players23
Salary Commitment
Year 2024 : $2,467,000
Year 2025 : $2,374,500
Year 2026 : $1,595,000
Year 2027 : $692,500
Salary Average Commitment
Year 2024 : $2,467,000
Year 2025 : $2,374,500
Year 2026 : $1,595,000
Year 2027 : $692,500

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 5750 - $125 - 4,563 - 79.35%
Level 2: 4750 - $75 - 3,823 - 80.47%
Level 3: 3750 - $50 - 3,461 - 92.29%
Level 4: 2750 - $45 - 2,083 - 75.74%
Luxury : 1000 - $250 - 944 - 94.44%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $25 - 2,935 - 97.85%
Farm Level 2: 2000 - $15 - 1,934 - 96.69%
Farm Total Capacity :5000

Income

Home Games Left16
Average Attendance - %14,873 - 82.63%
Average Income per Game$1,600,674
Year to Date Revenue$40,016,861
Farm
Home Games Left16
Average Attendance - %4,869 - 97.38%
Average Income per Game$132,699
Year to Date Revenue$3,317,473

Expense

Pro Players Total Salaries$65,863,460
Farm Players Total Salaries$2,682,500
Coaches Total Salaries$1,300,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$39,584,772
Farm Year To Date Expenses$1,601,262
Pro Salary Cap To Date$38,987,838
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,610,791
Farm Estimated Season Revenue$2,123,183
Pro Remaining Season Days79
Pro Expenses Per Days$341,140
Pro Estimated Expenses$26,950,060
Farm Remaining Season Days79
Farm Expenses Per Days$13,686
Farm Estimated Expenses$1,081,194
Estimated Season Expenses$28,031,254
Season Salary Cap$65,863,460
Estimate Under Maximum Salary Cap of $88,000,000$22,136,540
Estimate Over Minimum Salary Cap of $65,000,000 $863,460
Current Bank Account$98,425,828
Projected Bank Account$98,128,548

Pro Players Salaries

Alexander Barabanov (1 Way Contract) $10,000,000 (4)
-Salary Average : $4,729,000
Ryan Suter (1 Way Contract) $7,538,461 (1)
-Salary Average : $7,538,461
Matt Murray (1 Way Contract) $6,000,000 (1)
-1 Way Contract Salary Cap : $6,000,000
-Salary Average : $6,000,000
Anthony Duclair (1 Way Contract) $6,000,000 (4)
-Salary Average : $6,000,000
Trevor van Riemsdyk (1 Way Contract) $6,000,000 (4)
-Salary Average : $3,760,500
Nate Schmidt (1 Way Contract) $5,950,000 (1)
-Salary Average : $5,950,000
Tyler Johnson (1 Way Contract) $5,000,000 (3)
-Salary Average : $5,000,000
Joel Kiviranta (1 Way Contract) $2,750,000 (3)
-Salary Average : $2,750,000
Andreas Athanasiou (1 Way Contract) $2,000,000 (3)
-Salary Average : $2,000,000
Filip Zadina (1 Way Contract) $1,825,000 (5)
-Salary Average : $1,825,000
Barrett Hayton (1 Way Contract) $1,775,000 (3)
-Salary Average : $1,775,000
Alexey Toropchenko $1,499,999 (4)
-Salary Average : $1,499,999
Kieffer Bellows $1,200,000 (2)
-Salary Average : $1,200,000
Beck Malenstyn $925,000 (1)
-Salary Average : $925,000
Jarred Tinordi $925,000 (3)
-Salary Average : $925,000
Brandon Bussi $925,000 (1)
-Salary Average : $925,000
Jimmy Vesey $925,000 (4)
-Salary Average : $925,000
Ukko-Pekka Luukkonen $925,000 (4)
-Salary Average : $2,182,500
Pius Suter $925,000 (2)
-Salary Average : $925,000
Alex Vlasic $925,000 (5)
-Salary Average : $2,247,400
Alexander Alexeyev $925,000 (1)
-Salary Average : $925,000
Nicholas Robertson $925,000 (3)
-Salary Average : $925,000
Total Pro Players22
Salary Commitment
Year 2024 : $65,863,460
Year 2025 : $35,238,999
Year 2026 : $35,628,999
Year 2027 : $22,253,999
Salary Average Commitment
Year 2024 : $60,932,860
Year 2025 : $38,669,399
Year 2026 : $36,544,399
Year 2027 : $23,169,399
Salary Cap with 1 Way Contract
Year 2024 : $65,863,460
Year 2025 : $43,599,999
Year 2026 : $41,474,999
Year 2027 : $28,099,999

Farm Players Salaries

Colten Ellis $92,500 (3)
Salary Average : $92,500
Ben Jones $92,500 (1)
Salary Average : $92,500
Blade Jenkins $92,500 (3)
Salary Average : $92,500
Aidan Fulp $92,500 (3)
Salary Average : $92,500
Ilya Usau $92,500 (2)
Salary Average : $92,500
Klim Kostin $92,500 (2)
Salary Average : $92,500
Quinn Schmiemann $92,500 (2)
Salary Average : $92,500
Ryker Evans $92,500 (2)
Salary Average : $92,500
Liam Foudy $92,500 (2)
Salary Average : $92,500
Colton Dach $92,500 (3)
Salary Average : $92,500
Samuel Asselin $92,500 (2)
Salary Average : $92,500
Samuel Bolduc $92,500 (3)
Salary Average : $92,500
Jared Davidson $92,500 (3)
Salary Average : $92,500
Logan Mailloux $92,500 (3)
Salary Average : $92,500
Brett Murray $92,500 (3)
Salary Average : $92,500
Dustin Tokarski $92,500 (1)
Salary Average : $92,500
Mac Hollowell $92,500 (2)
Salary Average : $92,500
Reid Schaefer $92,500 (3)
Salary Average : $92,500
Paul Cotter $92,500 (1)
Salary Average : $92,500
Simon Holmstrom $92,500 (1)
Salary Average : $92,500
Wyatte Wylie $92,500 (3)
Salary Average : $92,500
Alex Kannok-Leipert $92,500 (1)
Salary Average : $92,500
Jackson Cates $92,500 (1)
Salary Average : $92,500
Matt Kiersted $92,500 (1)
Salary Average : $92,500
Ronnie Attard $92,500 (2)
Salary Average : $92,500
Tyler Boucher $92,500 (3)
Salary Average : $92,500
Zach Dean $92,500 (3)
Salary Average : $92,500
Zack Ostapchuk $92,500 (3)
Salary Average : $92,500
Bo Groulx $92,500 (3)
Salary Average : $92,500
Total Farm Players29
Salary Commitment
Year 2024 : $2,682,500
Year 2025 : $2,035,000
Year 2026 : $1,295,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,682,500
Year 2025 : $2,035,000
Year 2026 : $1,295,000
Year 2027 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 5750 - $120 - 5,465 - 95.05%
Level 2: 4750 - $71 - 4,597 - 96.78%
Level 3: 3750 - $50 - 3,532 - 94.18%
Level 4: 2750 - $42 - 2,631 - 95.66%
Luxury : 1000 - $247 - 958 - 95.75%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $30 - 2,274 - 75.81%
Farm Level 2: 2000 - $20 - 1,500 - 75.00%
Farm Total Capacity :5000

Income

Home Games Left15
Average Attendance - %17,182 - 95.46%
Average Income per Game$1,701,514
Year to Date Revenue$44,239,361
Farm
Home Games Left15
Average Attendance - %3,774 - 75.48%
Average Income per Game$126,270
Year to Date Revenue$3,283,008

Expense

Pro Players Total Salaries$88,756,666
Farm Players Total Salaries$2,330,000
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value($1,562,500)
Pro Year To Date Expenses$53,078,252
Farm Year To Date Expenses$1,491,432
Pro Salary Cap To Date$52,328,243
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,522,708
Farm Estimated Season Revenue$1,894,043
Pro Remaining Season Days79
Pro Expenses Per Days$457,942
Pro Estimated Expenses$36,177,418
Farm Remaining Season Days79
Farm Expenses Per Days$11,888
Farm Estimated Expenses$939,152
Estimated Season Expenses$37,116,570
Season Salary Cap$87,194,166
Estimate Under Maximum Salary Cap of $88,000,000$805,834
Estimate Over Minimum Salary Cap of $65,000,000 $22,194,166
Current Bank Account$44,935,469
Projected Bank Account$35,235,650

Pro Players Salaries

Anze Kopitar (1 Way Contract) $11,125,000 (5)
-Salary Average : $11,125,000
Mark Stone (1 Way Contract) $9,500,000 (3)
-Salary Average : $9,500,000
Kirill Kaprizov (1 Way Contract) $9,000,000 (5)
-Salary Average : $7,654,166
Aaron Ekblad (1 Way Contract) $7,500,000 (1)
-Salary Average : $7,500,000
Chris Kreider (1 Way Contract) $6,500,000 (3)
-Salary Average : $6,500,000
Aleksander Barkov (1 Way Contract) $5,900,000 (2)
-Salary Average : $5,900,000
Jonathan Huberdeau (1 Way Contract) $5,900,000 (4)
-Salary Average : $5,900,000
Colton Parayko (1 Way Contract) $5,500,000 (2)
-Salary Average : $5,500,000
Yanni Gourde (1 Way Contract) $5,166,666 (1)
-Salary Average : $5,166,666
Alex Tuch (1 Way Contract) $4,750,000 (2)
-Salary Average : $4,750,000
Jake McCabe (1 Way Contract) $4,000,000 (5)
-Salary Average : $4,000,000
Erik Cernak (1 Way Contract) $3,125,000 (3)
-Salary Average : $3,125,000
Juuse Saros (1 Way Contract) $1,500,000 (1)
-Salary Average : $1,500,000
Michael Rasmussen $1,460,000 (2)
-Salary Average : $1,460,000
Timothy Liljegren $1,400,000 (5)
-Salary Average : $1,400,000
Austin Watson $1,300,000 (2)
-Salary Average : $1,300,000
Mark Giordano $1,255,000 (1)
-Salary Average : $1,255,000
Tyler Motte $1,100,000 (5)
-Salary Average : $1,100,000
Joel Hofer $925,000 (1)
-Salary Average : $925,000
Dakota Joshua $925,000 (1)
-Salary Average : $925,000
Jesse Puljujarvi $925,000 (3)
-Salary Average : $925,000
Total Pro Players21
Salary Commitment
Year 2024 : $88,756,666
Year 2025 : $71,485,000
Year 2026 : $52,575,000
Year 2027 : $32,525,000
Salary Average Commitment
Year 2024 : $87,410,832
Year 2025 : $70,139,166
Year 2026 : $51,229,166
Year 2027 : $31,179,166
Salary Cap with 1 Way Contract
Year 2024 : $88,756,666
Year 2025 : $71,485,000
Year 2026 : $52,575,000
Year 2027 : $32,525,000

Farm Players Salaries

Troy Grosenick $100,000 (2)
Salary Average : $100,000
Michael Dipietro $100,000 (1)
Salary Average : $100,000
Ryan Tverberg $95,000 (3)
Salary Average : $95,000
Ivan Ivan $92,500 (3)
Salary Average : $92,500
Alex Jefferies $92,500 (3)
Salary Average : $92,500
Luke Toporowski $92,500 (2)
Salary Average : $92,500
Alexis Gendron $92,500 (3)
Salary Average : $92,500
Riley Bezeau $92,500 (2)
Salary Average : $92,500
Simon Edvinsson $92,500 (2)
Salary Average : $92,500
Michael Sgarbossa $92,500 (1)
Salary Average : $92,500
William Villeneuve $92,500 (2)
Salary Average : $92,500
Gavin White $92,500 (3)
Salary Average : $92,500
Hardy Haman Aktell $92,500 (3)
Salary Average : $92,500
Jon-Randall Avon $92,500 (3)
Salary Average : $92,500
Jacob Melanson $92,500 (3)
Salary Average : $92,500
Ivan Fedotov $92,500 (3)
Salary Average : $92,500
Kyle McDonald $92,500 (3)
Salary Average : $92,500
Arnaud Durandeau $92,500 (2)
Salary Average : $92,500
Brayden Pachal $92,500 (2)
Salary Average : $92,500
Pavel Mintyukov $92,500 (3)
Salary Average : $92,500
Ben McCartney $92,500 (3)
Salary Average : $92,500
Declan Carlile $92,500 (1)
Salary Average : $92,500
Michael Eyssimont $92,500 (1)
Salary Average : $92,500
Nick Cicek $92,500 (2)
Salary Average : $92,500
Christian Wolanin $92,500 (1)
Salary Average : $92,500
Total Farm Players25
Salary Commitment
Year 2024 : $2,330,000
Year 2025 : $1,860,000
Year 2026 : $1,112,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,330,000
Year 2025 : $1,860,000
Year 2026 : $1,112,500
Year 2027 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 5750 - $125 - 4,508 - 78.40%
Level 2: 4750 - $75 - 3,812 - 80.25%
Level 3: 3750 - $50 - 3,583 - 95.54%
Level 4: 2750 - $45 - 2,092 - 76.06%
Luxury : 1000 - $250 - 950 - 94.99%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $25 - 2,932 - 97.73%
Farm Level 2: 2000 - $15 - 1,933 - 96.66%
Farm Total Capacity :5000

Income

Home Games Left15
Average Attendance - %14,944 - 83.02%
Average Income per Game$1,534,853
Year to Date Revenue$39,906,169
Farm
Home Games Left15
Average Attendance - %4,865 - 97.30%
Average Income per Game$132,385
Year to Date Revenue$3,442,009

Expense

Pro Players Total Salaries$85,929,667
Farm Players Total Salaries$1,862,500
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value($2,500,000)
Pro Year To Date Expenses$50,363,673
Farm Year To Date Expenses$1,111,851
Pro Salary Cap To Date$49,751,364
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,022,790
Farm Estimated Season Revenue$1,985,774
Pro Remaining Season Days79
Pro Expenses Per Days$443,519
Pro Estimated Expenses$35,038,001
Farm Remaining Season Days79
Farm Expenses Per Days$9,503
Farm Estimated Expenses$750,737
Estimated Season Expenses$35,788,738
Season Salary Cap$80,429,667
Estimate Under Maximum Salary Cap of $88,000,000$7,570,333
Estimate Over Minimum Salary Cap of $65,000,000 $15,429,667
Current Bank Account$66,020,617
Projected Bank Account$55,240,443

Pro Players Salaries

Nikita Kucherov (1 Way Contract) $9,500,000 (3)
-Salary Average : $9,500,000
Sidney Crosby (1 Way Contract) $8,700,000 (1)
-Salary Average : $8,700,000
Steven Stamkos (1 Way Contract) $8,500,000 (2)
-Salary Average : $8,500,000
Jesper Bratt (1 Way Contract) $7,875,000 (5)
-Salary Average : $7,875,000
Ivan Provorov (1 Way Contract) $6,750,000 (1)
-Salary Average : $6,750,000
Connor Hellebuyck (1 Way Contract) $6,166,667 (5)
-Salary Average : $6,166,667
Brian Dumoulin (1 Way Contract) $5,100,000 (4)
-Salary Average : $5,100,000
Reilly Smith (1 Way Contract) $5,000,000 (1)
-Salary Average : $5,000,000
Jani Hakanpaa (1 Way Contract) $4,000,000 (1)
-Salary Average : $4,000,000
Connor Murphy (1 Way Contract) $3,850,000 (2)
-Salary Average : $3,850,000
Kevin Fiala (Out of Payroll) $3,000,000 (6)
-Salary Average : $6,975,000
Anton Forsberg (1 Way Contract) $2,750,000 (4)
-Salary Average : $2,750,000
Zach Hyman (1 Way Contract) $2,250,000 (1)
-Salary Average : $2,250,000
Ryan Carpenter (1 Way Contract) $2,000,000 (2)
-Salary Average : $2,000,000
Jeff Carter (1 Way Contract) $2,000,000 (1)
-Salary Average : $2,000,000
Cal Clutterbuck (1 Way Contract) $1,800,000 (3)
-Salary Average : $1,800,000
Ryan Hartman (1 Way Contract) $1,700,000 (4)
-Salary Average : $1,700,000
Sam Lafferty $1,150,000 (4)
-Salary Average : $1,150,000
Rocco Grimaldi $1,000,000 (3)
-Salary Average : $1,000,000
Ben Hutton (1 Way Contract) $988,000 (3)
-Salary Average : $988,000
Chris Tanev $925,000 (1)
-Salary Average : $925,000
Marc Staal $925,000 (4)
-Salary Average : $925,000
Total Pro Players22
Salary Commitment
Year 2024 : $85,929,667
Year 2025 : $61,074,667
Year 2026 : $46,724,667
Year 2027 : $33,436,667
Salary Average Commitment
Year 2024 : $89,904,667
Year 2025 : $60,279,667
Year 2026 : $45,929,667
Year 2027 : $32,641,667
Salary Cap with 1 Way Contract
Year 2024 : $85,929,667
Year 2025 : $56,304,667
Year 2026 : $41,954,667
Year 2027 : $28,666,667

Farm Players Salaries

Alex Limoges $100,000 (2)
Salary Average : $100,000
Zane McIntyre $97,500 (3)
Salary Average : $97,500
Tristen Nielsen $92,500 (5)
Salary Average : $92,500
Mathias Laferriere $92,500 (1)
Salary Average : $92,500
Brendan Perlini $92,500 (2)
Salary Average : $92,500
Dryden Hunt $92,500 (1)
Salary Average : $92,500
Felix Robert $92,500 (5)
Salary Average : $92,500
Graeme Clarke $92,500 (3)
Salary Average : $92,500
Noel Hoefenmayer $92,500 (2)
Salary Average : $92,500
Patrick Guay $92,500 (2)
Salary Average : $92,500
Anton Malmstrom $92,500 (5)
Salary Average : $92,500
Xavier Simoneau $92,500 (2)
Salary Average : $92,500
Chris Driedger $92,500 (1)
Salary Average : $92,500
Christoffer Sedoff $92,500 (3)
Salary Average : $92,500
Cole Krygier $92,500 (5)
Salary Average : $92,500
Filip Johansson $92,500 (3)
Salary Average : $92,500
Jeremie Bucheler $92,500 (5)
Salary Average : $92,500
Justin Hryckowian $92,500 (5)
Salary Average : $92,500
Simon Pinard $92,500 (5)
Salary Average : $92,500
Brett Berard $92,500 (3)
Salary Average : $92,500
Total Farm Players20
Salary Commitment
Year 2024 : $1,862,500
Year 2025 : $1,585,000
Year 2026 : $1,115,000
Year 2027 : $647,500
Salary Average Commitment
Year 2024 : $1,862,500
Year 2025 : $1,585,000
Year 2026 : $1,115,000
Year 2027 : $647,500

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 5750 - $100 - 5,583 - 97.10%
Level 2: 4750 - $60 - 4,633 - 97.54%
Level 3: 3750 - $35 - 3,668 - 97.82%
Level 4: 2750 - $25 - 2,740 - 99.62%
Luxury : 1000 - $200 - 975 - 97.52%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $35 - 2,177 - 72.57%
Farm Level 2: 2000 - $15 - 1,950 - 97.51%
Farm Total Capacity :5000

Income

Home Games Left16
Average Attendance - %17,600 - 97.78%
Average Income per Game$1,372,484
Year to Date Revenue$34,312,097
Farm
Home Games Left16
Average Attendance - %4,127 - 82.54%
Average Income per Game$135,191
Year to Date Revenue$3,379,773

Expense

Pro Players Total Salaries$85,143,295
Farm Players Total Salaries$2,714,900
Coaches Total Salaries$5,750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$53,959,230
Farm Year To Date Expenses$1,448,520
Pro Salary Cap To Date$50,825,385
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,959,742
Farm Estimated Season Revenue$2,163,055
Pro Remaining Season Days79
Pro Expenses Per Days$461,190
Pro Estimated Expenses$36,434,010
Farm Remaining Season Days79
Farm Expenses Per Days$13,852
Farm Estimated Expenses$1,094,308
Estimated Season Expenses$37,528,318
Season Salary Cap$85,143,295
Estimate Under Maximum Salary Cap of $88,000,000$2,856,705
Estimate Over Minimum Salary Cap of $65,000,000 $20,143,295
Current Bank Account$28,602,916
Projected Bank Account$15,197,395

Pro Players Salaries

Zach Werenski (1 Way Contract) $9,583,333 (4)
-Salary Average : $9,583,333
Alex Ovechkin (1 Way Contract) $9,538,462 (3)
-Salary Average : $7,808,154
Roman Josi (1 Way Contract) $9,059,000 (4)
-Salary Average : $9,059,000
Ryan McDonagh (1 Way Contract) $6,750,000 (2)
-Salary Average : $6,750,000
Sam Reinhart (1 Way Contract) $6,500,000 (5)
-Salary Average : $6,500,000
Nathan MacKinnon (1 Way Contract) $6,300,000 (3)
-Salary Average : $6,300,000
Evgeni Malkin (1 Way Contract) $6,100,000 (3)
-Salary Average : $6,100,000
Jason Zucker (1 Way Contract) $5,500,000 (1)
-Salary Average : $5,500,000
Travis Sanheim (1 Way Contract) $4,675,000 (3)
-Salary Average : $4,675,000
Viktor Arvidsson (1 Way Contract) $4,250,000 (3)
-Salary Average : $4,250,000
Bryan Rust (1 Way Contract) $3,500,000 (2)
-Salary Average : $3,500,000
Cam Talbot (1 Way Contract) $2,800,000 (4)
-Salary Average : $2,800,000
Frederick Gaudreau (1 Way Contract) $2,100,000 (4)
-Salary Average : $2,100,000
Adrian Kempe (1 Way Contract) $2,000,000 (2)
-Salary Average : $2,000,000
Joel Eriksson Ek $1,487,500 (6)
-Salary Average : $6,527,916
Pierre-Edouard Bellemare $1,300,000 (3)
-Salary Average : $1,300,000
Brock Faber $925,000 (3)
-Salary Average : $925,000
Martin Fehervary $925,000 (2)
-Salary Average : $925,000
Jack McBain $925,000 (1)
-Salary Average : $925,000
Karel Vejmelka $925,000 (1)
-Salary Average : $925,000
Total Pro Players20
Salary Commitment
Year 2024 : $85,143,295
Year 2025 : $81,246,333
Year 2026 : $68,071,333
Year 2027 : $37,578,333
Salary Average Commitment
Year 2024 : $88,453,403
Year 2025 : $81,103,403
Year 2026 : $67,928,403
Year 2027 : $36,570,249
Salary Cap with 1 Way Contract
Year 2024 : $85,143,295
Year 2025 : $77,793,295
Year 2026 : $64,618,295
Year 2027 : $31,529,833

Farm Players Salaries

Ivan Prosvetov $149,900 (4)
Salary Average : $149,900
Mike Benning $120,000 (3)
Salary Average : $120,000
Tyler Angle $100,000 (3)
Salary Average : $100,000
Alec Regula $100,000 (3)
Salary Average : $100,000
Jack Studnicka $100,000 (3)
Salary Average : $100,000
Spencer Stastney $100,000 (2)
Salary Average : $100,000
Adam Gaudette $95,000 (3)
Salary Average : $95,000
Tristan Allard $95,000 (3)
Salary Average : $95,000
Alex Belzile $95,000 (3)
Salary Average : $95,000
Brendan Gaunce $95,000 (3)
Salary Average : $95,000
Dylan Garand $92,500 (2)
Salary Average : $92,500
Cal Foote $92,500 (2)
Salary Average : $92,500
Eemil Viro $92,500 (2)
Salary Average : $92,500
Justin Sourdif $92,500 (2)
Salary Average : $92,500
Kole Lind $92,500 (2)
Salary Average : $92,500
Ronan Seeley $92,500 (2)
Salary Average : $92,500
Juuso Valimaki $92,500 (2)
Salary Average : $92,500
Lucas Johansen $92,500 (1)
Salary Average : $92,500
Linus Weissbach $92,500 (1)
Salary Average : $92,500
Sheldon Dries $92,500 (3)
Salary Average : $92,500
Cayden Primeau $92,500 (2)
Salary Average : $92,500
Jordy Bellerive $92,500 (2)
Salary Average : $92,500
Clay Stevenson $92,500 (2)
Salary Average : $92,500
Matthew Strome $92,500 (2)
Salary Average : $92,500
Pavel Novak $92,500 (3)
Salary Average : $92,500
Trey Fix-Wolansky $92,500 (2)
Salary Average : $92,500
Maxim Cajkovic $92,500 (3)
Salary Average : $92,500
Tyrel Bauer $92,500 (2)
Salary Average : $92,500
Total Farm Players28
Salary Commitment
Year 2024 : $2,714,900
Year 2025 : $2,529,900
Year 2026 : $1,227,400
Year 2027 : $149,900
Salary Average Commitment
Year 2024 : $2,714,900
Year 2025 : $2,529,900
Year 2026 : $1,227,400
Year 2027 : $149,900

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 5750 - $125 - 4,464 - 77.64%
Level 2: 4750 - $75 - 3,812 - 80.24%
Level 3: 3750 - $50 - 3,556 - 94.83%
Level 4: 2750 - $45 - 2,099 - 76.33%
Luxury : 1000 - $250 - 943 - 94.25%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $25 - 2,935 - 97.82%
Farm Level 2: 2000 - $15 - 1,951 - 97.53%
Farm Total Capacity :5000

Income

Home Games Left17
Average Attendance - %14,873 - 82.63%
Average Income per Game$1,545,888
Year to Date Revenue$37,101,315
Farm
Home Games Left17
Average Attendance - %4,885 - 97.70%
Average Income per Game$130,288
Year to Date Revenue$3,126,918

Expense

Pro Players Total Salaries$67,571,174
Farm Players Total Salaries$2,302,400
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Special Salary Cap Value$3,000,000
Pro Year To Date Expenses$43,341,199
Farm Year To Date Expenses$1,400,012
Pro Salary Cap To Date$42,774,877
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,280,098
Farm Estimated Season Revenue$2,214,900
Pro Remaining Season Days79
Pro Expenses Per Days$349,853
Pro Estimated Expenses$27,638,387
Farm Remaining Season Days79
Farm Expenses Per Days$11,747
Farm Estimated Expenses$928,013
Estimated Season Expenses$28,566,400
Season Salary Cap$70,571,174
Estimate Under Maximum Salary Cap of $88,000,000$17,428,826
Estimate Over Minimum Salary Cap of $65,000,000 $5,571,174
Current Bank Account$67,753,031
Projected Bank Account$67,681,629

Pro Players Salaries

Matt Roy (1 Way Contract) $11,760,000 (3)
-Salary Average : $11,760,000
Jamie Oleksiak (1 Way Contract) $6,500,000 (1)
-Salary Average : $6,500,000
Brock McGinn (1 Way Contract) $4,500,000 (1)
-Salary Average : $4,500,000
Marcus Pettersson (1 Way Contract) $4,025,175 (1)
-Salary Average : $4,025,175
Michael Kesselring (1 Way Contract) $3,760,000 (2)
-Salary Average : $3,760,000
Brendan Gallagher (1 Way Contract) $3,750,000 (1)
-Salary Average : $3,750,000
Stefan Noesen (1 Way Contract) $3,343,000 (3)
-Salary Average : $3,343,000
Jonas Johansson (1 Way Contract) $3,010,000 (2)
-Salary Average : $3,010,000
Travis Hamonic (1 Way Contract) $3,000,000 (4)
-Salary Average : $3,000,000
David Rittich (1 Way Contract) $2,750,000 (1)
-1 Way Contract Salary Cap : $2,750,000
-Salary Average : $2,750,000
Sean Kuraly (1 Way Contract) $2,500,000 (1)
-Salary Average : $2,500,000
Olli Maatta (1 Way Contract) $2,500,000 (5)
-Salary Average : $2,500,000
Connor Dewar (1 Way Contract) $2,200,000 (4)
-Salary Average : $2,200,000
Tyson Jost (1 Way Contract) $2,000,000 (2)
-Salary Average : $2,000,000
Colin Miller (1 Way Contract) $1,600,000 (2)
-Salary Average : $1,600,000
Nick Cousins (1 Way Contract) $1,599,000 (1)
-Salary Average : $1,599,000
Blake Lizotte (1 Way Contract) $1,500,000 (3)
-Salary Average : $1,500,000
Dennis Hildeby $1,499,999 (4)
-Salary Average : $1,499,999
Alex Barre-Boulet $1,499,000 (4)
-Salary Average : $1,499,000
Dylan Samberg $1,400,000 (5)
-Salary Average : $1,400,000
Jesper Fast (1 Way Contract) $1,000,000 (1)
-Salary Average : $1,000,000
Noah Gregor $950,000 (4)
-Salary Average : $950,000
Tommy Novak $925,000 (2)
-Salary Average : $925,000
Total Pro Players23
Salary Commitment
Year 2024 : $67,571,174
Year 2025 : $40,946,999
Year 2026 : $29,651,999
Year 2027 : $13,048,999
Salary Average Commitment
Year 2024 : $67,571,174
Year 2025 : $40,946,999
Year 2026 : $29,651,999
Year 2027 : $13,048,999
Salary Cap with 1 Way Contract
Year 2024 : $67,571,174
Year 2025 : $40,946,999
Year 2026 : $29,651,999
Year 2027 : $13,048,999

Farm Players Salaries

Max Sasson $150,000 (3)
Salary Average : $150,000
Cameron Butler $150,000 (4)
Salary Average : $150,000
Matthew Kessel $150,000 (5)
Salary Average : $150,000
Carson Golder $150,000 (5)
Salary Average : $150,000
Rem Pitlick $129,900 (3)
Salary Average : $129,900
Jesper Boqvist $92,500 (4)
Salary Average : $92,500
Aleksandr Kisakov $92,500 (2)
Salary Average : $92,500
Brad Lambert $92,500 (2)
Salary Average : $92,500
Linus Karlsson $92,500 (2)
Salary Average : $92,500
Jacob Moverare $92,500 (5)
Salary Average : $92,500
Steven Kampfer $92,500 (3)
Salary Average : $92,500
Carson Lambos $92,500 (3)
Salary Average : $92,500
Arturs Silovs $92,500 (2)
Salary Average : $92,500
Zachary Massicotte $92,500 (5)
Salary Average : $92,500
Roni Hirvonen $92,500 (3)
Salary Average : $92,500
Mike Hardman $92,500 (1)
Salary Average : $92,500
Simon Lundmark $92,500 (1)
Salary Average : $92,500
Timur Ibragimov $92,500 (2)
Salary Average : $92,500
Tyler Kleven $92,500 (3)
Salary Average : $92,500
Viktor Neuchev $92,500 (3)
Salary Average : $92,500
Vladislav Firstov $92,500 (3)
Salary Average : $92,500
Adam Cracknell $92,500 (2)
Salary Average : $92,500
Total Farm Players22
Salary Commitment
Year 2024 : $2,302,400
Year 2025 : $2,117,400
Year 2026 : $1,562,400
Year 2027 : $727,500
Salary Average Commitment
Year 2024 : $2,302,400
Year 2025 : $2,117,400
Year 2026 : $1,562,400
Year 2027 : $727,500

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 5750 - $125 - 4,614 - 80.24%
Level 2: 4750 - $75 - 3,783 - 79.64%
Level 3: 3750 - $50 - 3,553 - 94.75%
Level 4: 2750 - $45 - 2,077 - 75.52%
Luxury : 1000 - $250 - 951 - 95.10%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $25 - 2,899 - 96.62%
Farm Level 2: 2000 - $15 - 1,938 - 96.91%
Farm Total Capacity :5000

Income

Home Games Left15
Average Attendance - %14,978 - 83.21%
Average Income per Game$1,516,543
Year to Date Revenue$39,430,129
Farm
Home Games Left15
Average Attendance - %4,837 - 96.73%
Average Income per Game$130,345
Year to Date Revenue$3,388,966

Expense

Pro Players Total Salaries$83,047,000
Farm Players Total Salaries$1,954,700
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Special Salary Cap Value$375,000
Pro Year To Date Expenses$51,492,522
Farm Year To Date Expenses$1,168,022
Pro Salary Cap To Date$50,815,995
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,748,151
Farm Estimated Season Revenue$1,955,173
Pro Remaining Season Days79
Pro Expenses Per Days$428,811
Pro Estimated Expenses$33,876,069
Farm Remaining Season Days79
Farm Expenses Per Days$9,973
Farm Estimated Expenses$787,867
Estimated Season Expenses$34,663,936
Season Salary Cap$83,422,000
Estimate Under Maximum Salary Cap of $88,000,000$4,578,000
Estimate Over Minimum Salary Cap of $65,000,000 $18,422,000
Current Bank Account$101,356,001
Projected Bank Account$91,395,389

Pro Players Salaries

Artemi Panarin (1 Way Contract) $11,642,860 (2)
-Salary Average : $11,642,857
Bo Horvat (1 Way Contract) $8,500,000 (3)
-Salary Average : $8,500,000
Brent Burns (1 Way Contract) $8,000,000 (1)
-Salary Average : $8,000,000
Mark Scheifele (1 Way Contract) $6,125,000 (4)
-Salary Average : $6,125,000
Darnell Nurse (1 Way Contract) $5,600,000 (2)
-Salary Average : $5,600,000
Shea Theodore (1 Way Contract) $5,200,000 (1)
-Salary Average : $5,200,000
Anthony Cirelli (1 Way Contract) $4,800,000 (2)
-Salary Average : $4,800,000
Rasmus Andersson (1 Way Contract) $4,550,000 (2)
-Salary Average : $4,550,000
David Perron (1 Way Contract) $4,000,000 (2)
-Salary Average : $4,000,000
Boone Jenner (1 Way Contract) $3,750,000 (2)
-Salary Average : $3,750,000
Evan Rodrigues (1 Way Contract) $3,500,000 (4)
-Salary Average : $3,500,000
Semyon Varlamov (1 Way Contract) $3,000,000 (2)
-Salary Average : $3,000,000
Colton Sissons (1 Way Contract) $2,857,143 (2)
-Salary Average : $2,857,143
Carson Soucy (1 Way Contract) $2,750,000 (4)
-Salary Average : $2,750,000
Ivan Barbashev (1 Way Contract) $2,250,000 (4)
-Salary Average : $2,250,000
Sonny Milano (1 Way Contract) $1,700,000 (2)
-Salary Average : $1,700,000
Thatcher Demko $1,050,000 (1)
-Salary Average : $1,050,000
Corey Schueneman $997,000 (2)
-Salary Average : $997,000
Darren Raddysh $925,000 (2)
-Salary Average : $925,000
Christian Fischer $925,000 (2)
-Salary Average : $925,000
Teddy Blueger $925,000 (1)
-Salary Average : $925,000
Total Pro Players21
Salary Commitment
Year 2024 : $83,047,000
Year 2025 : $67,872,000
Year 2026 : $23,125,000
Year 2027 : $14,625,000
Salary Average Commitment
Year 2024 : $83,047,000
Year 2025 : $67,872,000
Year 2026 : $23,125,000
Year 2027 : $14,625,000
Salary Cap with 1 Way Contract
Year 2024 : $83,047,000
Year 2025 : $67,872,000
Year 2026 : $23,125,000
Year 2027 : $14,625,000

Farm Players Salaries

Kyle Burroughs $99,700 (4)
Salary Average : $99,700
Taylor Ward $95,000 (2)
Salary Average : $95,000
Riley Tufte $95,000 (2)
Salary Average : $95,000
Jack LaFontaine $92,500 (1)
Salary Average : $92,500
Frederic Brunet $92,500 (3)
Salary Average : $92,500
Dakota Mermis $92,500 (1)
Salary Average : $92,500
Cole Reinhardt $92,500 (5)
Salary Average : $92,500
Curtis Hall $92,500 (5)
Salary Average : $92,500
Aidan McDonough $92,500 (3)
Salary Average : $92,500
Wyatt Bongiovanni $92,500 (5)
Salary Average : $92,500
Matej Pekar $92,500 (5)
Salary Average : $92,500
Jake Massie $92,500 (2)
Salary Average : $92,500
Taylor Raddysh $92,500 (4)
Salary Average : $92,500
Oskari Salminen $92,500 (3)
Salary Average : $92,500
Jimmy Huntington $92,500 (1)
Salary Average : $92,500
Oskar Pettersson $92,500 (3)
Salary Average : $92,500
Riley Sutter $92,500 (5)
Salary Average : $92,500
Samuel Morton $92,500 (5)
Salary Average : $92,500
Brian Halonen $92,500 (1)
Salary Average : $92,500
Will MacKinnon $92,500 (5)
Salary Average : $92,500
Austin Strand $92,500 (2)
Salary Average : $92,500
Total Farm Players21
Salary Commitment
Year 2024 : $1,954,700
Year 2025 : $1,584,700
Year 2026 : $1,209,700
Year 2027 : $839,700
Salary Average Commitment
Year 2024 : $1,954,700
Year 2025 : $1,584,700
Year 2026 : $1,209,700
Year 2027 : $839,700

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 5750 - $125 - 4,432 - 77.08%
Level 2: 4750 - $75 - 3,743 - 78.80%
Level 3: 3750 - $50 - 3,467 - 92.45%
Level 4: 2750 - $45 - 2,101 - 76.40%
Luxury : 1000 - $250 - 935 - 93.45%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $25 - 2,953 - 98.42%
Farm Level 2: 2000 - $15 - 1,921 - 96.05%
Farm Total Capacity :5000

Income

Home Games Left16
Average Attendance - %14,677 - 81.54%
Average Income per Game$1,542,343
Year to Date Revenue$38,558,569
Farm
Home Games Left16
Average Attendance - %4,874 - 97.47%
Average Income per Game$131,126
Year to Date Revenue$3,278,145

Expense

Pro Players Total Salaries$74,759,443
Farm Players Total Salaries$1,950,000
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$500,000
Pro Year To Date Expenses$49,055,172
Farm Year To Date Expenses$1,028,823
Pro Salary Cap To Date$48,458,238
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,677,484
Farm Estimated Season Revenue$2,098,013
Pro Remaining Season Days79
Pro Expenses Per Days$386,528
Pro Estimated Expenses$30,535,712
Farm Remaining Season Days79
Farm Expenses Per Days$9,949
Farm Estimated Expenses$785,971
Estimated Season Expenses$31,321,683
Season Salary Cap$75,259,443
Estimate Under Maximum Salary Cap of $88,000,000$12,740,557
Estimate Over Minimum Salary Cap of $65,000,000 $10,259,443
Current Bank Account$95,471,547
Projected Bank Account$90,925,361

Pro Players Salaries

Jeff Skinner (1 Way Contract) $9,000,000 (3)
-Salary Average : $9,000,000
John Carlson (1 Way Contract) $8,000,000 (2)
-Salary Average : $8,000,000
Ryan O'Reilly (1 Way Contract) $7,500,000 (3)
-Salary Average : $7,500,000
MacKenzie Weegar (1 Way Contract) $6,250,000 (4)
-Salary Average : $5,320,000
Kyle Okposo (1 Way Contract) $5,000,000 (2)
-Salary Average : $5,000,000
Ilya Mikheyev (1 Way Contract) $4,750,000 (4)
-Salary Average : $4,750,000
Jack Roslovic (1 Way Contract) $4,120,000 (5)
-Salary Average : $4,120,000
Ilya Sorokin (1 Way Contract) $4,000,000 (5)
-Salary Average : $4,000,000
Rickard Rakell (1 Way Contract) $3,789,444 (2)
-Salary Average : $3,789,444
Ryan Lindgren (1 Way Contract) $3,000,000 (4)
-Salary Average : $3,000,000
Dylan Strome (1 Way Contract) $3,000,000 (1)
-Salary Average : $3,000,000
Adam Boqvist (1 Way Contract) $2,600,000 (2)
-Salary Average : $2,600,000
Andrew Mangiapane (1 Way Contract) $2,425,000 (2)
-Salary Average : $2,425,000
Adin Hill (1 Way Contract) $2,175,000 (1)
-Salary Average : $2,175,000
Adam Pelech (1 Way Contract) $1,600,000 (1)
-Salary Average : $1,600,000
Mark Jankowski (1 Way Contract) $1,500,000 (3)
-Salary Average : $1,500,000
Zachary Sanford (1 Way Contract) $1,500,000 (1)
-Salary Average : $1,500,000
Conor Sheary $1,499,999 (3)
-Salary Average : $1,499,999
Ryan Donato $1,200,000 (1)
-Salary Average : $1,200,000
Kaiden Guhle $925,000 (2)
-Salary Average : $925,000
Chris Tierney $925,000 (1)
-Salary Average : $925,000
Total Pro Players21
Salary Commitment
Year 2024 : $74,759,443
Year 2025 : $64,359,443
Year 2026 : $41,619,999
Year 2027 : $22,120,000
Salary Average Commitment
Year 2024 : $73,829,443
Year 2025 : $63,429,443
Year 2026 : $40,689,999
Year 2027 : $21,190,000
Salary Cap with 1 Way Contract
Year 2024 : $74,759,443
Year 2025 : $64,359,443
Year 2026 : $41,619,999
Year 2027 : $22,120,000

Farm Players Salaries

Brad Hunt $100,000 (1)
Salary Average : $100,000
Joel Blomqvist $92,500 (3)
Salary Average : $92,500
Patrick Brown $92,500 (1)
Salary Average : $92,500
Adam Karashik $92,500 (3)
Salary Average : $92,500
Cole Guttman $92,500 (1)
Salary Average : $92,500
Daniel Torgersson $92,500 (2)
Salary Average : $92,500
Hunter McKown $92,500 (2)
Salary Average : $92,500
Jack Finley $92,500 (2)
Salary Average : $92,500
Ozzy Wiesblatt $92,500 (2)
Salary Average : $92,500
Pierrick Dube $92,500 (2)
Salary Average : $92,500
Cole McWard $92,500 (3)
Salary Average : $92,500
Trent Miner $92,500 (3)
Salary Average : $92,500
Sam Carrick $92,500 (1)
Salary Average : $92,500
Landon Slaggert $92,500 (3)
Salary Average : $92,500
Jarid Lukosevicius $92,500 (1)
Salary Average : $92,500
Nikita Novikov $92,500 (4)
Salary Average : $92,500
Nikita Pavlychev $92,500 (1)
Salary Average : $92,500
Wilmer Skoog $92,500 (3)
Salary Average : $92,500
Ales Stezka $92,500 (3)
Salary Average : $92,500
Mads Sogaard $92,500 (3)
Salary Average : $92,500
Adam Ginning $92,500 (2)
Salary Average : $92,500
Total Farm Players21
Salary Commitment
Year 2024 : $1,950,000
Year 2025 : $1,387,500
Year 2026 : $832,500
Year 2027 : $92,500
Salary Average Commitment
Year 2024 : $1,950,000
Year 2025 : $1,387,500
Year 2026 : $832,500
Year 2027 : $92,500

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 5750 - $125 - 4,575 - 79.57%
Level 2: 4750 - $74 - 3,879 - 81.65%
Level 3: 3750 - $52 - 2,902 - 77.37%
Level 4: 2750 - $46 - 2,070 - 75.28%
Luxury : 1000 - $245 - 932 - 93.24%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $27 - 2,400 - 80.01%
Farm Level 2: 2000 - $15 - 1,934 - 96.70%
Farm Total Capacity :5000

Income

Home Games Left16
Average Attendance - %14,358 - 79.77%
Average Income per Game$1,511,767
Year to Date Revenue$37,794,163
Farm
Home Games Left16
Average Attendance - %4,334 - 86.68%
Average Income per Game$119,068
Year to Date Revenue$2,976,705

Expense

Pro Players Total Salaries$74,974,999
Farm Players Total Salaries$2,099,000
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$44,114,656
Farm Year To Date Expenses$1,226,521
Pro Salary Cap To Date$43,517,722
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,188,264
Farm Estimated Season Revenue$1,905,091
Pro Remaining Season Days79
Pro Expenses Per Days$387,628
Pro Estimated Expenses$30,622,612
Farm Remaining Season Days79
Farm Expenses Per Days$10,709
Farm Estimated Expenses$846,011
Estimated Season Expenses$31,468,623
Season Salary Cap$74,974,999
Estimate Under Maximum Salary Cap of $88,000,000$13,025,001
Estimate Over Minimum Salary Cap of $65,000,000 $9,974,999
Current Bank Account$42,134,653
Projected Bank Account$36,759,385

Pro Players Salaries

Thomas Chabot (1 Way Contract) $8,000,000 (4)
-Salary Average : $8,000,000
Nico Hischier (1 Way Contract) $7,250,000 (3)
-Salary Average : $7,250,000
Claude Giroux (1 Way Contract) $6,500,000 (3)
-Salary Average : $6,500,000
Rasmus Dahlin (1 Way Contract) $6,500,000 (5)
-Salary Average : $6,500,000
Rasmus Ristolainen (1 Way Contract) $5,400,000 (2)
-Salary Average : $5,400,000
Mikael Backlund (1 Way Contract) $5,350,000 (3)
-Salary Average : $5,350,000
Jean-Gabriel Pageau (1 Way Contract) $5,000,000 (2)
-Salary Average : $5,000,000
Brandon Saad (1 Way Contract) $4,750,000 (3)
-Salary Average : $4,750,000
Drake Batherson (1 Way Contract) $4,750,000 (1)
-Salary Average : $4,750,000
Brandon Carlo (1 Way Contract) $4,100,000 (4)
-Salary Average : $4,100,000
Marc-Andre Fleury (1 Way Contract) $3,500,000 (2)
-Salary Average : $3,500,000
Tyler Myers (1 Way Contract) $3,000,000 (4)
-Salary Average : $3,000,000
Dillon Dube (1 Way Contract) $2,300,000 (2)
-Salary Average : $2,300,000
Brett Howden (1 Way Contract) $1,500,000 (4)
-Salary Average : $1,500,000
Eeli Tolvanen $1,450,000 (2)
-Salary Average : $1,450,000
Andreas Englund $999,999 (3)
-Salary Average : $999,999
Lukas Dostal $925,000 (3)
-Salary Average : $925,000
Kevin Stenlund $925,000 (4)
-Salary Average : $925,000
Fabian Zetterlund $925,000 (1)
-Salary Average : $925,000
Johnathan Kovacevic $925,000 (4)
-Salary Average : $925,000
Michael Bunting $925,000 (1)
-Salary Average : $925,000
Total Pro Players21
Salary Commitment
Year 2024 : $74,974,999
Year 2025 : $68,374,999
Year 2026 : $50,724,999
Year 2027 : $24,950,000
Salary Average Commitment
Year 2024 : $74,974,999
Year 2025 : $68,374,999
Year 2026 : $50,724,999
Year 2027 : $24,950,000
Salary Cap with 1 Way Contract
Year 2024 : $74,974,999
Year 2025 : $68,374,999
Year 2026 : $50,724,999
Year 2027 : $24,950,000

Farm Players Salaries

Pierre-Olivier Joseph $119,000 (5)
Salary Average : $119,000
Bobby McMann $100,000 (3)
Salary Average : $100,000
Jonas Rondbjerg $98,500 (3)
Salary Average : $98,500
Tyler Madden $98,500 (3)
Salary Average : $98,500
Jack Rathbone $98,500 (3)
Salary Average : $98,500
Hunter McDonald $98,500 (3)
Salary Average : $98,500
John Leonard $98,500 (3)
Salary Average : $98,500
Zach Sawchenko $92,500 (1)
Salary Average : $92,500
Josh Doan $92,500 (2)
Salary Average : $92,500
Ian Mitchell $92,500 (2)
Salary Average : $92,500
Jonah Gadjovich $92,500 (3)
Salary Average : $92,500
Jamieson Rees $92,500 (3)
Salary Average : $92,500
David Spacek $92,500 (3)
Salary Average : $92,500
Ruslan Iskhakov $92,500 (2)
Salary Average : $92,500
Benjamin Kraws $92,500 (2)
Salary Average : $92,500
Casey Fitzgerald $92,500 (2)
Salary Average : $92,500
Matt Coronato $92,500 (3)
Salary Average : $92,500
Stanislav Svozil $92,500 (3)
Salary Average : $92,500
Peyton Krebs $92,500 (1)
Salary Average : $92,500
Vasily Podkolzin $92,500 (1)
Salary Average : $92,500
Evan Cormier $92,500 (1)
Salary Average : $92,500
Alex Gallant $92,500 (1)
Salary Average : $92,500
Total Farm Players22
Salary Commitment
Year 2024 : $2,099,000
Year 2025 : $1,636,500
Year 2026 : $1,174,000
Year 2027 : $119,000
Salary Average Commitment
Year 2024 : $2,099,000
Year 2025 : $1,636,500
Year 2026 : $1,174,000
Year 2027 : $119,000

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 5750 - $140 - 4,076 - 70.89%
Level 2: 4750 - $75 - 3,812 - 80.25%
Level 3: 3750 - $60 - 2,535 - 67.61%
Level 4: 2750 - $45 - 2,088 - 75.92%
Luxury : 1000 - $250 - 950 - 94.95%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $25 - 2,930 - 97.68%
Farm Level 2: 2000 - $15 - 1,962 - 98.10%
Farm Total Capacity :5000

Income

Home Games Left17
Average Attendance - %13,460 - 74.78%
Average Income per Game$1,505,426
Year to Date Revenue$36,130,229
Farm
Home Games Left17
Average Attendance - %4,892 - 97.85%
Average Income per Game$131,263
Year to Date Revenue$3,150,310

Expense

Pro Players Total Salaries$81,683,000
Farm Players Total Salaries$2,472,600
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$3,750,000
Pro Year To Date Expenses$49,485,519
Farm Year To Date Expenses$1,418,365
Pro Salary Cap To Date$48,735,525
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,592,246
Farm Estimated Season Revenue$2,231,470
Pro Remaining Season Days79
Pro Expenses Per Days$421,852
Pro Estimated Expenses$33,326,308
Farm Remaining Season Days79
Farm Expenses Per Days$12,615
Farm Estimated Expenses$996,585
Estimated Season Expenses$34,322,893
Season Salary Cap$85,433,000
Estimate Under Maximum Salary Cap of $88,000,000$2,567,000
Estimate Over Minimum Salary Cap of $65,000,000 $20,433,000
Current Bank Account$86,815,244
Projected Bank Account$80,316,067

Pro Players Salaries

Radko Gudas (1 Way Contract) $15,000,000 (1)
-Salary Average : $15,000,000
Tomas Suchanek (1 Way Contract) $9,400,000 (3)
-1 Way Contract Salary Cap : $9,400,000
-Salary Average : $9,400,000
Charlie McAvoy (1 Way Contract) $7,783,000 (5)
-Salary Average : $7,783,000
Alexandar Georgiev (1 Way Contract) $5,495,000 (2)
-Salary Average : $5,495,000
Jaden Schwartz (1 Way Contract) $5,350,000 (1)
-Salary Average : $5,350,000
Samuel Girard (1 Way Contract) $5,000,000 (3)
-Salary Average : $5,000,000
Henri Jokiharju (1 Way Contract) $4,932,000 (4)
-Salary Average : $4,932,000
Brett Pesce (1 Way Contract) $4,025,000 (5)
-Salary Average : $4,025,000
Filip Chytil (1 Way Contract) $3,408,000 (1)
-Salary Average : $3,408,000
Quinton Byfield (1 Way Contract) $3,081,000 (2)
-Salary Average : $3,081,000
Jordan Kyrou (1 Way Contract) $2,800,000 (3)
-Salary Average : $2,800,000
Connor Clifton (1 Way Contract) $2,750,000 (3)
-Salary Average : $2,750,000
Jalen Chatfield (1 Way Contract) $2,300,000 (3)
-1 Way Contract Salary Cap : $2,300,000
-Salary Average : $2,300,000
Arthur Kaliyev (1 Way Contract) $2,234,000 (3)
-Salary Average : $2,234,000
Phillip Di Giuseppe (1 Way Contract) $1,600,000 (2)
-Salary Average : $1,600,000
Tanner Laczynski $975,000 (2)
-Salary Average : $975,000
Nico Daws $925,000 (1)
-Salary Average : $925,000
Michael Carcone $925,000 (2)
-Salary Average : $925,000
Mike Vecchione $925,000 (1)
-Salary Average : $925,000
Rasmus Asplund $925,000 (2)
-Salary Average : $925,000
Dawson Mercer $925,000 (1)
-Salary Average : $925,000
Anthony Richard $925,000 (2)
-Salary Average : $925,000
Total Pro Players22
Salary Commitment
Year 2024 : $81,683,000
Year 2025 : $55,150,000
Year 2026 : $41,224,000
Year 2027 : $16,740,000
Salary Average Commitment
Year 2024 : $81,683,000
Year 2025 : $55,150,000
Year 2026 : $41,224,000
Year 2027 : $16,740,000
Salary Cap with 1 Way Contract
Year 2024 : $81,683,000
Year 2025 : $55,150,000
Year 2026 : $41,224,000
Year 2027 : $16,740,000

Farm Players Salaries

Mikael Pyyhtia $150,000 (2)
Salary Average : $150,000
T.J. Tynan $100,000 (2)
Salary Average : $100,000
Taylor Fedun $95,100 (1)
Salary Average : $95,100
Ethan Del Mastro $92,500 (3)
Salary Average : $92,500
Jack St. Ivany $92,500 (3)
Salary Average : $92,500
Damien Giroux $92,500 (2)
Salary Average : $92,500
Aku Raty $92,500 (3)
Salary Average : $92,500
James Hamblin $92,500 (2)
Salary Average : $92,500
Jared McIsaac $92,500 (2)
Salary Average : $92,500
Tyson Kozak $92,500 (1)
Salary Average : $92,500
Antti Tuomisto $92,500 (3)
Salary Average : $92,500
Rhett Gardner $92,500 (2)
Salary Average : $92,500
Spencer Smallman $92,500 (1)
Salary Average : $92,500
Ethan Cardwell $92,500 (3)
Salary Average : $92,500
Keith Petruzzelli $92,500 (1)
Salary Average : $92,500
Drew Commesso $92,500 (3)
Salary Average : $92,500
Marcel Marcel $92,500 (3)
Salary Average : $92,500
Nico Myatovic $92,500 (3)
Salary Average : $92,500
Luke Philp $92,500 (1)
Salary Average : $92,500
Sasha Pastujov $92,500 (3)
Salary Average : $92,500
Stephen Halliday $92,500 (3)
Salary Average : $92,500
Ilya Solovyov $92,500 (1)
Salary Average : $92,500
Jacob Bernard-Docker $92,500 (1)
Salary Average : $0
Roby Jarventie $92,500 (1)
Salary Average : $92,500
Scott Perunovich $92,500 (1)
Salary Average : $92,500
Brett Seney $92,500 (1)
Salary Average : $92,500
Total Farm Players26
Salary Commitment
Year 2024 : $2,472,600
Year 2025 : $1,545,000
Year 2026 : $925,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,380,100
Year 2025 : $1,545,000
Year 2026 : $925,000
Year 2027 : $0

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 5750 - $125 - 4,555 - 79.22%
Level 2: 4750 - $75 - 3,840 - 80.85%
Level 3: 3750 - $50 - 3,553 - 94.75%
Level 4: 2750 - $45 - 2,122 - 77.16%
Luxury : 1000 - $250 - 941 - 94.13%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $25 - 2,920 - 97.32%
Farm Level 2: 2000 - $15 - 1,954 - 97.68%
Farm Total Capacity :5000

Income

Home Games Left14
Average Attendance - %15,012 - 83.40%
Average Income per Game$1,634,059
Year to Date Revenue$44,119,594
Farm
Home Games Left14
Average Attendance - %4,873 - 97.47%
Average Income per Game$130,418
Year to Date Revenue$3,521,295

Expense

Pro Players Total Salaries$63,287,995
Farm Players Total Salaries$2,035,760
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$5,500,000
Pro Year To Date Expenses$39,462,212
Farm Year To Date Expenses$1,211,067
Pro Salary Cap To Date$38,846,398
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,876,827
Farm Estimated Season Revenue$1,825,857
Pro Remaining Season Days79
Pro Expenses Per Days$328,000
Pro Estimated Expenses$25,912,000
Farm Remaining Season Days79
Farm Expenses Per Days$10,387
Farm Estimated Expenses$820,573
Estimated Season Expenses$26,732,573
Season Salary Cap$68,787,995
Estimate Under Maximum Salary Cap of $88,000,000$19,212,005
Estimate Over Minimum Salary Cap of $65,000,000 $3,787,995
Current Bank Account$90,346,261
Projected Bank Account$88,316,372

Pro Players Salaries

Vladimir Tarasenko (1 Way Contract) $7,500,000 (3)
-Salary Average : $7,500,000
Nick Foligno (1 Way Contract) $5,000,999 (4)
-Salary Average : $5,000,999
Joel Edmundson (1 Way Contract) $5,000,000 (4)
-Salary Average : $5,000,000
Tomas Tatar (1 Way Contract) $4,500,000 (1)
-Salary Average : $4,100,000
Erik Gustafsson (1 Way Contract) $4,125,000 (3)
-Salary Average : $4,125,000
Steven Lorentz (1 Way Contract) $4,000,000 (3)
-Salary Average : $4,000,000
Simon Benoit (1 Way Contract) $3,999,999 (4)
-Salary Average : $3,999,999
Nick Bonino (1 Way Contract) $3,999,999 (3)
-Salary Average : $3,999,999
Kasperi Kapanen (1 Way Contract) $3,200,000 (2)
-Salary Average : $3,200,000
Scott Wedgewood (1 Way Contract) $3,000,000 (4)
-Salary Average : $3,000,000
Evgenii Dadonov (1 Way Contract) $3,000,000 (3)
-Salary Average : $3,000,000
Joonas Korpisalo (1 Way Contract) $2,704,000 (2)
-Salary Average : $2,704,000
Zemgus Girgensons (1 Way Contract) $2,500,000 (1)
-Salary Average : $2,500,000
Ethan Bear (1 Way Contract) $2,084,000 (3)
-Salary Average : $2,084,000
Matt Nieto (1 Way Contract) $1,500,000 (2)
-Salary Average : $1,500,000
Jack Johnson $1,499,999 (4)
-Salary Average : $1,499,999
Matthew Phillips $1,499,000 (4)
-Salary Average : $1,499,000
Vinnie Hinostroza $1,399,999 (3)
-Salary Average : $1,399,999
Justin Bailey $925,000 (2)
-Salary Average : $925,000
Nikolai Knyzhov $925,000 (1)
-Salary Average : $925,000
Conor Timmins $925,000 (2)
-Salary Average : $925,000
Total Pro Players21
Salary Commitment
Year 2024 : $63,287,995
Year 2025 : $55,362,995
Year 2026 : $46,108,995
Year 2027 : $19,999,997
Salary Average Commitment
Year 2024 : $62,887,995
Year 2025 : $55,362,995
Year 2026 : $46,108,995
Year 2027 : $19,999,997
Salary Cap with 1 Way Contract
Year 2024 : $63,287,995
Year 2025 : $55,362,995
Year 2026 : $46,108,995
Year 2027 : $19,999,997

Farm Players Salaries

Declan Chisholm $93,260 (2)
Salary Average : $93,260
Mitchell Gibson $92,500 (3)
Salary Average : $92,500
Magnus Chrona $92,500 (3)
Salary Average : $92,500
Elliot Desnoyers $92,500 (2)
Salary Average : $92,500
Lucas Edmonds $92,500 (2)
Salary Average : $92,500
Lukas Svejkovsky $92,500 (2)
Salary Average : $92,500
Jake Christiansen $92,500 (5)
Salary Average : $92,500
Logan Day $92,500 (1)
Salary Average : $92,500
Amadeus Lombardi $92,500 (3)
Salary Average : $92,500
Tristen Robins $92,500 (2)
Salary Average : $92,500
Artem Grushnikov $92,500 (3)
Salary Average : $92,500
William Trudeau $92,500 (2)
Salary Average : $92,500
Vinni Lettieri $92,500 (2)
Salary Average : $92,500
Jake Leschyshyn $92,500 (2)
Salary Average : $92,500
Samu Tuomaala $92,500 (3)
Salary Average : $92,500
Hayden Hodgson $92,500 (1)
Salary Average : $92,500
Luke Henman $92,500 (1)
Salary Average : $92,500
Tristan Luneau $92,500 (3)
Salary Average : $92,500
Thomas Bordeleau $92,500 (1)
Salary Average : $92,500
Tucker Robertson $92,500 (3)
Salary Average : $92,500
Brandon Halverson $92,500 (3)
Salary Average : $92,500
Brandon Gignac $92,500 (1)
Salary Average : $92,500
Total Farm Players22
Salary Commitment
Year 2024 : $2,035,760
Year 2025 : $1,573,260
Year 2026 : $832,500
Year 2027 : $92,500
Salary Average Commitment
Year 2024 : $2,035,760
Year 2025 : $1,573,260
Year 2026 : $832,500
Year 2027 : $92,500

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 5750 - $90 - 5,596 - 97.31%
Level 2: 4750 - $60 - 4,629 - 97.46%
Level 3: 3750 - $50 - 3,590 - 95.73%
Level 4: 2750 - $25 - 2,746 - 99.87%
Luxury : 1000 - $130 - 999 - 99.95%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $20 - 2,988 - 99.60%
Farm Level 2: 2000 - $10 - 1,998 - 99.89%
Farm Total Capacity :5000

Income

Home Games Left16
Average Attendance - %17,561 - 97.56%
Average Income per Game$1,317,252
Year to Date Revenue$32,931,290
Farm
Home Games Left16
Average Attendance - %4,986 - 99.72%
Average Income per Game$101,140
Year to Date Revenue$2,528,496

Expense

Pro Players Total Salaries$67,032,995
Farm Players Total Salaries$3,167,400
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$2,625,000
Pro Year To Date Expenses$41,344,556
Farm Year To Date Expenses$1,790,740
Pro Salary Cap To Date$40,728,725
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,076,026
Farm Estimated Season Revenue$1,618,237
Pro Remaining Season Days79
Pro Expenses Per Days$347,107
Pro Estimated Expenses$27,421,453
Farm Remaining Season Days79
Farm Expenses Per Days$16,160
Farm Estimated Expenses$1,276,640
Estimated Season Expenses$28,698,093
Season Salary Cap$69,657,995
Estimate Under Maximum Salary Cap of $88,000,000$18,342,005
Estimate Over Minimum Salary Cap of $65,000,000 $4,657,995
Current Bank Account$83,698,780
Projected Bank Account$77,694,950

Pro Players Salaries

Brandon Duhaime (1 Way Contract) $10,000,000 (2)
-Salary Average : $10,000,000
Luke Schenn (1 Way Contract) $10,000,000 (2)
-Salary Average : $10,000,000
Mathew Dumba (1 Way Contract) $6,000,000 (1)
-Salary Average : $6,000,000
Colin White (1 Way Contract) $4,750,000 (1)
-1 Way Contract Salary Cap : $4,750,000
-Salary Average : $4,750,000
Spencer Knight (1 Way Contract) $4,500,000 (3)
-Salary Average : $4,500,000
Cavan Fitzgerald (1 Way Contract) $4,166,667 (1)
-1 Way Contract Salary Cap : $4,166,667
-Salary Average : $4,166,667
Will Butcher (1 Way Contract) $3,733,333 (2)
-Salary Average : $3,733,333
Michael Amadio (1 Way Contract) $2,900,000 (4)
-Salary Average : $2,900,000
Joe Veleno (1 Way Contract) $2,200,000 (5)
-Salary Average : $2,200,000
Oliver Wahlstrom (1 Way Contract) $2,108,000 (1)
-Salary Average : $2,108,000
Jack Campbell (1 Way Contract) $1,650,000 (2)
-Salary Average : $1,650,000
Brendan Lemieux (1 Way Contract) $1,550,000 (2)
-Salary Average : $1,550,000
Ryan Lomberg $1,499,999 (2)
-Salary Average : $1,499,999
Michael Pezzetta $1,499,999 (5)
-Salary Average : $1,499,999
Emil Lilleberg $1,499,999 (4)
-Salary Average : $1,499,999
Maksymilian Szuber $1,499,999 (2)
-Salary Average : $1,499,999
Matt Rempe $999,999 (2)
-Salary Average : $999,999
Lian Bichsel $925,000 (3)
-Salary Average : $925,000
Julien Gauthier $925,000 (4)
-Salary Average : $925,000
Luke Evangelista $925,000 (2)
-Salary Average : $925,000
Louis Crevier $925,000 (2)
-Salary Average : $925,000
Jake Neighbours $925,000 (2)
-Salary Average : $925,000
Martin Pospisil $925,000 (1)
-Salary Average : $925,000
William Eklund $925,000 (2)
-Salary Average : $925,000
Total Pro Players24
Salary Commitment
Year 2024 : $67,032,995
Year 2025 : $49,083,328
Year 2026 : $14,449,998
Year 2027 : $9,024,998
Salary Average Commitment
Year 2024 : $67,032,995
Year 2025 : $49,083,328
Year 2026 : $14,449,998
Year 2027 : $9,024,998
Salary Cap with 1 Way Contract
Year 2024 : $67,032,995
Year 2025 : $49,083,328
Year 2026 : $14,449,998
Year 2027 : $9,024,998

Farm Players Salaries

Artem Guryev $150,000 (3)
Salary Average : $150,000
Tyler Tucker $150,000 (5)
Salary Average : $150,000
Samuel Fagemo $150,000 (5)
Salary Average : $150,000
Colin Blackwell $150,000 (1)
Salary Average : $150,000
Isaac Ratcliffe $149,900 (1)
Salary Average : $149,900
John Beecher $100,000 (2)
Salary Average : $100,000
Alexander True $97,500 (2)
Salary Average : $97,500
Jan Mysak $92,500 (2)
Salary Average : $92,500
Ryan O'Rourke $92,500 (2)
Salary Average : $92,500
Dylan Coghlan $92,500 (4)
Salary Average : $92,500
Emil Andrae $92,500 (2)
Salary Average : $92,500
Cross Hanas $92,500 (2)
Salary Average : $92,500
Brendan Brisson $92,500 (2)
Salary Average : $92,500
Alex Laferriere $92,500 (3)
Salary Average : $92,500
Egor Sokolov $92,500 (3)
Salary Average : $92,500
Juuso Parssinen $92,500 (2)
Salary Average : $92,500
Joakim Kemell $92,500 (2)
Salary Average : $92,500
Magnus Hellberg $92,500 (1)
Salary Average : $92,500
William Dufour $92,500 (2)
Salary Average : $92,500
Vadim Zherenko $92,500 (3)
Salary Average : $92,500
Francesco Pinelli $92,500 (3)
Salary Average : $92,500
Ivan Miroshnichenko $92,500 (3)
Salary Average : $92,500
Victor Mete $92,500 (2)
Salary Average : $92,500
Zac Jones $92,500 (3)
Salary Average : $92,500
Topi Niemela $92,500 (3)
Salary Average : $92,500
Egor Afanasyev $92,500 (3)
Salary Average : $92,500
Santeri Hatakka $92,500 (3)
Salary Average : $92,500
Vasily Ponomarev $92,500 (1)
Salary Average : $92,500
Zachary L'Heureux $92,500 (3)
Salary Average : $92,500
Remi Poirier $92,500 (2)
Salary Average : $92,500
Chase Stillman $92,500 (3)
Salary Average : $92,500
Total Farm Players31
Salary Commitment
Year 2024 : $3,167,400
Year 2025 : $2,682,500
Year 2026 : $1,560,000
Year 2027 : $392,500
Salary Average Commitment
Year 2024 : $3,167,400
Year 2025 : $2,682,500
Year 2026 : $1,560,000
Year 2027 : $392,500

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 5750 - $125 - 4,524 - 78.67%
Level 2: 4750 - $75 - 3,788 - 79.74%
Level 3: 3750 - $50 - 3,549 - 94.63%
Level 4: 2750 - $45 - 2,128 - 77.37%
Luxury : 1000 - $250 - 970 - 97.05%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $25 - 2,914 - 97.14%
Farm Level 2: 2000 - $15 - 1,923 - 96.16%
Farm Total Capacity :5000

Income

Home Games Left16
Average Attendance - %14,958 - 83.10%
Average Income per Game$1,579,307
Year to Date Revenue$39,482,679
Farm
Home Games Left16
Average Attendance - %4,838 - 96.75%
Average Income per Game$133,645
Year to Date Revenue$3,341,119

Expense

Pro Players Total Salaries$66,067,853
Farm Players Total Salaries$2,800,000
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$3,500,000
Pro Year To Date Expenses$39,976,608
Farm Year To Date Expenses$1,687,692
Pro Salary Cap To Date$39,319,726
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,268,915
Farm Estimated Season Revenue$2,138,316
Pro Remaining Season Days79
Pro Expenses Per Days$342,183
Pro Estimated Expenses$27,032,457
Farm Remaining Season Days79
Farm Expenses Per Days$14,286
Farm Estimated Expenses$1,128,594
Estimated Season Expenses$28,161,051
Season Salary Cap$69,567,853
Estimate Under Maximum Salary Cap of $88,000,000$18,432,147
Estimate Over Minimum Salary Cap of $65,000,000 $4,567,853
Current Bank Account$75,891,624
Projected Bank Account$75,137,804

Pro Players Salaries

Hunter Shepard (1 Way Contract) $10,000,000 (1)
-Salary Average : $10,000,000
Kevin Hayes (1 Way Contract) $7,142,857 (2)
-Salary Average : $7,142,857
Marc-Edouard Vlasic (1 Way Contract) $7,000,000 (2)
-Salary Average : $7,000,000
Ryan Pulock (1 Way Contract) $6,150,000 (5)
-Salary Average : $6,150,000
Cam Atkinson (1 Way Contract) $5,875,000 (1)
-Salary Average : $5,875,000
John Klingberg (1 Way Contract) $4,250,000 (2)
-Salary Average : $4,250,000
Anthony Beauvillier (1 Way Contract) $4,150,000 (1)
-Salary Average : $4,150,000
Kaapo Kakko (1 Way Contract) $3,000,000 (2)
-Salary Average : $3,000,000
Philipp Kurashev (1 Way Contract) $3,000,000 (5)
-Salary Average : $3,000,000
Ross Johnston $1,499,999 (2)
-Salary Average : $1,499,999
Alex Stalock $1,499,999 (2)
-Salary Average : $1,499,999
Logan Shaw $1,499,999 (3)
-Salary Average : $1,499,999
Mitchell Stephens $1,499,999 (2)
-Salary Average : $1,499,999
Nils Hoglander $1,100,000 (3)
-Salary Average : $1,100,000
Jaycob Megna $1,000,000 (3)
-Salary Average : $1,000,000
Pavel Dorofeyev $925,000 (3)
-Salary Average : $925,000
Tye Kartye $925,000 (2)
-Salary Average : $925,000
Daniil Miromanov $925,000 (2)
-Salary Average : $925,000
Nick Blankenburg $925,000 (2)
-Salary Average : $925,000
Marco Rossi $925,000 (1)
-Salary Average : $925,000
Alexandre Texier $925,000 (3)
-Salary Average : $925,000
Calen Addison $925,000 (5)
-Salary Average : $925,000
Nick Perbix $925,000 (2)
-Salary Average : $925,000
Total Pro Players23
Salary Commitment
Year 2024 : $66,067,853
Year 2025 : $45,117,853
Year 2026 : $15,524,999
Year 2027 : $10,075,000
Salary Average Commitment
Year 2024 : $66,067,853
Year 2025 : $45,117,853
Year 2026 : $15,524,999
Year 2027 : $10,075,000
Salary Cap with 1 Way Contract
Year 2024 : $66,067,853
Year 2025 : $45,117,853
Year 2026 : $15,524,999
Year 2027 : $10,075,000

Farm Players Salaries

Garret Sparks $150,000 (1)
Salary Average : $150,000
Devante Stephens $150,000 (1)
Salary Average : $150,000
Mason Shaw $95,000 (1)
Salary Average : $95,000
Zayde Wisdom $92,500 (2)
Salary Average : $92,500
Cooper Marody $92,500 (1)
Salary Average : $92,500
Georgii Merkulov $92,500 (2)
Salary Average : $92,500
Jeremie Poirier $92,500 (2)
Salary Average : $92,500
Jiri Kulich $92,500 (2)
Salary Average : $92,500
Gage Quinney $92,500 (2)
Salary Average : $92,500
Marshall Rifai $92,500 (1)
Salary Average : $92,500
Martin Chromiak $92,500 (2)
Salary Average : $92,500
Raivis Ansons $92,500 (2)
Salary Average : $92,500
Lassi Thomson $92,500 (5)
Salary Average : $92,500
Santtu Kinnunen $92,500 (3)
Salary Average : $92,500
Vincent Iorio $92,500 (2)
Salary Average : $92,500
Carter Mazur $92,500 (3)
Salary Average : $92,500
Dustin Wolf $92,500 (3)
Salary Average : $92,500
Henry Thrun $92,500 (3)
Salary Average : $92,500
Raphael Lavoie $92,500 (3)
Salary Average : $92,500
Ryan Suzuki $92,500 (3)
Salary Average : $92,500
Jake Livingstone $92,500 (3)
Salary Average : $92,500
Hunter Drew $92,500 (2)
Salary Average : $92,500
Nathan Gaucher $92,500 (3)
Salary Average : $92,500
Ryan Winterton $92,500 (3)
Salary Average : $92,500
Ty Smith $92,500 (5)
Salary Average : $92,500
Drew Helleson $92,500 (1)
Salary Average : $92,500
Wyatt Kaiser $92,500 (3)
Salary Average : $92,500
Jaxson Stauber $92,500 (2)
Salary Average : $92,500
Aatu Raty $92,500 (2)
Salary Average : $92,500
Total Farm Players29
Salary Commitment
Year 2024 : $2,800,000
Year 2025 : $2,127,500
Year 2026 : $1,110,000
Year 2027 : $185,000
Salary Average Commitment
Year 2024 : $2,800,000
Year 2025 : $2,127,500
Year 2026 : $1,110,000
Year 2027 : $185,000

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanada Life Centre
Level 1: 5750 - $125 - 4,479 - 77.90%
Level 2: 4750 - $75 - 3,808 - 80.17%
Level 3: 3750 - $50 - 3,539 - 94.38%
Level 4: 2750 - $45 - 2,158 - 78.49%
Luxury : 1000 - $250 - 955 - 95.49%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $25 - 2,924 - 97.48%
Farm Level 2: 2000 - $15 - 1,976 - 98.82%
Farm Total Capacity :5000

Income

Home Games Left13
Average Attendance - %14,940 - 83.00%
Average Income per Game$1,617,580
Year to Date Revenue$45,292,249
Farm
Home Games Left13
Average Attendance - %4,901 - 98.02%
Average Income per Game$132,634
Year to Date Revenue$3,713,761

Expense

Pro Players Total Salaries$73,591,665
Farm Players Total Salaries$2,155,000
Coaches Total Salaries$2,100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$44,279,337
Farm Year To Date Expenses$1,272,727
Pro Salary Cap To Date$43,324,266
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,028,544
Farm Estimated Season Revenue$1,724,246
Pro Remaining Season Days79
Pro Expenses Per Days$383,631
Pro Estimated Expenses$30,306,849
Farm Remaining Season Days79
Farm Expenses Per Days$10,995
Farm Estimated Expenses$868,605
Estimated Season Expenses$31,175,454
Season Salary Cap$73,591,665
Estimate Under Maximum Salary Cap of $88,000,000$14,408,335
Estimate Over Minimum Salary Cap of $65,000,000 $8,591,665
Current Bank Account$60,853,807
Projected Bank Account$52,431,143

Pro Players Salaries

Ryan Johansen (1 Way Contract) $8,000,000 (1)
-Salary Average : $8,000,000
Victor Hedman (1 Way Contract) $7,875,000 (1)
-Salary Average : $7,875,000
Anders Lee (1 Way Contract) $7,000,000 (2)
-Salary Average : $7,000,000
Zach Bogosian (1 Way Contract) $7,000,000 (1)
-Salary Average : $7,000,000
Rasmus Sandin (1 Way Contract) $5,500,000 (1)
-Salary Average : $5,500,000
Victor Olofsson (1 Way Contract) $4,750,000 (3)
-Salary Average : $4,750,000
Darcy Kuemper (1 Way Contract) $4,500,000 (2)
-Salary Average : $4,500,000
Mattias Ekholm (1 Way Contract) $3,750,000 (2)
-Salary Average : $3,750,000
Dylan DeMelo (1 Way Contract) $3,000,000 (3)
-Salary Average : $3,000,000
William Carrier (1 Way Contract) $3,000,000 (3)
-Salary Average : $3,000,000
Adam Lowry (1 Way Contract) $2,916,667 (1)
-Salary Average : $2,916,667
Jake Allen (1 Way Contract) $2,875,000 (1)
-Salary Average : $2,875,000
Zach Whitecloud (1 Way Contract) $2,750,000 (2)
-Salary Average : $2,750,000
Joey Daccord $1,499,999 (2)
-Salary Average : $1,499,999
Zack MacEwen $1,499,999 (3)
-Salary Average : $1,499,999
Ross Colton $1,125,000 (2)
-Salary Average : $1,125,000
Tony DeAngelo $1,000,000 (2)
-Salary Average : $1,000,000
MacKenzie Entwistle $925,000 (1)
-Salary Average : $925,000
Ryan McLeod $925,000 (1)
-Salary Average : $925,000
Hendrix Lapierre $925,000 (2)
-Salary Average : $925,000
J.J. Moser $925,000 (3)
-Salary Average : $925,000
Jacob Peterson $925,000 (1)
-Salary Average : $925,000
Adam Erne $925,000 (2)
-Salary Average : $925,000
Total Pro Players23
Salary Commitment
Year 2024 : $73,591,665
Year 2025 : $36,649,998
Year 2026 : $13,174,999
Year 2027 : $0
Salary Average Commitment
Year 2024 : $73,591,665
Year 2025 : $36,649,998
Year 2026 : $13,174,999
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $73,591,665
Year 2025 : $36,649,998
Year 2026 : $13,174,999
Year 2027 : $0

Farm Players Salaries

Sebastien Aho $120,000 (2)
Salary Average : $120,000
Georgi Romanov $92,500 (3)
Salary Average : $92,500
Jalen Luypen $92,500 (5)
Salary Average : $92,500
Dylan McIlrath $92,500 (1)
Salary Average : $92,500
Jordan Oesterle $92,500 (1)
Salary Average : $92,500
Mitchell Hoelscher $92,500 (3)
Salary Average : $92,500
Jeremy McKenna $92,500 (1)
Salary Average : $92,500
Louie Belpedio $92,500 (1)
Salary Average : $92,500
Bradley Marek $92,500 (5)
Salary Average : $92,500
Cooper Walker $92,500 (5)
Salary Average : $92,500
Dmitry Zlodeyev $92,500 (5)
Salary Average : $92,500
Jaxsen Wiebe $92,500 (5)
Salary Average : $92,500
Pavel Cajan $92,500 (3)
Salary Average : $92,500
Joe Carroll $92,500 (5)
Salary Average : $92,500
Luca Del Bel Belluz $92,500 (3)
Salary Average : $92,500
Mark Duarte $92,500 (5)
Salary Average : $92,500
Maxwell Crozier $92,500 (3)
Salary Average : $92,500
Nikita Nesterenko $92,500 (3)
Salary Average : $92,500
Riley Duran $92,500 (5)
Salary Average : $92,500
Sean Farrell $92,500 (3)
Salary Average : $92,500
William Wallinder $92,500 (3)
Salary Average : $92,500
Mack Guzda $92,500 (5)
Salary Average : $92,500
Angus Crookshank $92,500 (3)
Salary Average : $92,500
Total Farm Players23
Salary Commitment
Year 2024 : $2,155,000
Year 2025 : $1,785,000
Year 2026 : $1,665,000
Year 2027 : $832,500
Salary Average Commitment
Year 2024 : $2,155,000
Year 2025 : $1,785,000
Year 2026 : $1,665,000
Year 2027 : $832,500

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameCrypto.com Arena
Level 1: 5750 - $114 - 5,481 - 95.33%
Level 2: 4750 - $68 - 4,579 - 96.40%
Level 3: 3750 - $48 - 3,558 - 94.88%
Level 4: 2750 - $44 - 2,158 - 78.46%
Luxury : 1000 - $236 - 931 - 93.08%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $24 - 2,934 - 97.78%
Farm Level 2: 2000 - $15 - 1,954 - 97.68%
Farm Total Capacity :5000

Income

Home Games Left21
Average Attendance - %16,707 - 92.82%
Average Income per Game$1,606,290
Year to Date Revenue$32,125,796
Farm
Home Games Left21
Average Attendance - %4,887 - 97.74%
Average Income per Game$126,955
Year to Date Revenue$2,539,106

Expense

Pro Players Total Salaries$84,256,582
Farm Players Total Salaries$2,382,400
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Special Salary Cap Value$1,250,000
Pro Year To Date Expenses$50,856,688
Farm Year To Date Expenses$1,507,567
Pro Salary Cap To Date$50,486,793
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,732,086
Farm Estimated Season Revenue$2,666,061
Pro Remaining Season Days79
Pro Expenses Per Days$432,432
Pro Estimated Expenses$34,162,128
Farm Remaining Season Days79
Farm Expenses Per Days$12,155
Farm Estimated Expenses$960,245
Estimated Season Expenses$35,122,373
Season Salary Cap$85,506,582
Estimate Under Maximum Salary Cap of $88,000,000$2,493,418
Estimate Over Minimum Salary Cap of $65,000,000 $20,506,582
Current Bank Account$27,915,591
Projected Bank Account$29,191,365

Pro Players Salaries

Mitch Marner (1 Way Contract) $10,893,000 (6)
-Salary Average : $10,223,833
Matthew Tkachuk (1 Way Contract) $9,500,000 (5)
-Salary Average : $9,500,000
Sebastian Aho (1 Way Contract) $8,460,250 (5)
-Salary Average : $8,460,249
Quinn Hughes (1 Way Contract) $7,850,000 (2)
-Salary Average : $7,850,000
James Reimer (1 Way Contract) $6,000,000 (2)
-Salary Average : $6,000,000
Jeff Petry (1 Way Contract) $5,500,000 (1)
-Salary Average : $5,500,000
J.T. Miller (1 Way Contract) $5,250,000 (4)
-Salary Average : $5,250,000
Mikael Granlund (1 Way Contract) $5,000,000 (3)
-Salary Average : $5,000,000
Jake Oettinger (1 Way Contract) $4,000,000 (5)
-Salary Average : $4,000,000
Brandon Tanev (1 Way Contract) $3,500,000 (1)
-Salary Average : $3,500,000
Frank Vatrano (1 Way Contract) $2,533,333 (2)
-Salary Average : $2,533,333
Alexander Romanov (1 Way Contract) $2,500,000 (5)
-Salary Average : $2,500,000
Alexis Lafreniere (1 Way Contract) $2,325,000 (1)
-Salary Average : $2,325,000
Mason Appleton (1 Way Contract) $1,800,000 (4)
-Salary Average : $1,800,000
Owen Tippett (1 Way Contract) $1,500,000 (5)
-Salary Average : $1,500,000
Jake Walman $1,499,999 (2)
-Salary Average : $1,499,999
Curtis Lazar $1,250,000 (5)
-Salary Average : $1,250,000
Will Borgen $1,195,000 (4)
-Salary Average : $1,195,000
Josh Manson $925,000 (2)
-Salary Average : $925,000
Noah Dobson $925,000 (1)
-Salary Average : $925,000
Matty Beniers $925,000 (2)
-Salary Average : $925,000
Andrei Kuzmenko $925,000 (2)
-Salary Average : $925,000
Total Pro Players22
Salary Commitment
Year 2024 : $84,256,582
Year 2025 : $71,203,582
Year 2026 : $50,545,250
Year 2027 : $45,545,250
Salary Average Commitment
Year 2024 : $83,587,414
Year 2025 : $71,337,414
Year 2026 : $50,679,082
Year 2027 : $45,679,082
Salary Cap with 1 Way Contract
Year 2024 : $84,256,582
Year 2025 : $72,006,582
Year 2026 : $51,348,250
Year 2027 : $46,348,250

Farm Players Salaries

Eric Comrie $150,000 (4)
Salary Average : $150,000
Collin Delia $150,000 (2)
Salary Average : $150,000
Jakub Skarek $149,900 (4)
Salary Average : $149,900
CJ Suess $140,000 (2)
Salary Average : $140,000
Michael Houser $120,000 (2)
Salary Average : $120,000
Ryan Reaves $100,000 (2)
Salary Average : $100,000
Kyle Masters $92,500 (3)
Salary Average : $92,500
Arber Xhekaj $92,500 (2)
Salary Average : $92,500
Danil Gushchin $92,500 (2)
Salary Average : $92,500
Donovan Sebrango $92,500 (2)
Salary Average : $92,500
Simon Nemec $92,500 (2)
Salary Average : $92,500
Casey Dornbach $92,500 (3)
Salary Average : $92,500
Dmitry Kuzmin $92,500 (3)
Salary Average : $92,500
Mason Lohrei $92,500 (3)
Salary Average : $92,500
Leo Loof $92,500 (3)
Salary Average : $92,500
Jermaine Loewen $92,500 (2)
Salary Average : $92,500
Sammy Walker $92,500 (2)
Salary Average : $92,500
Topias Vilen $92,500 (3)
Salary Average : $92,500
Bobby Brink $92,500 (1)
Salary Average : $92,500
Gage Goncalves $92,500 (2)
Salary Average : $92,500
Nikita Alexandrov $92,500 (1)
Salary Average : $92,500
Shawn Element $92,500 (2)
Salary Average : $92,500
Adam Fantilli $92,500 (3)
Salary Average : $92,500
Total Farm Players23
Salary Commitment
Year 2024 : $2,382,400
Year 2025 : $2,197,400
Year 2026 : $947,400
Year 2027 : $299,900
Salary Average Commitment
Year 2024 : $2,382,400
Year 2025 : $2,197,400
Year 2026 : $947,400
Year 2027 : $299,900

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 5750 - $125 - 4,554 - 79.20%
Level 2: 4750 - $75 - 3,839 - 80.82%
Level 3: 3750 - $50 - 3,540 - 94.40%
Level 4: 2750 - $45 - 2,138 - 77.75%
Luxury : 1000 - $250 - 947 - 94.71%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $25 - 2,926 - 97.54%
Farm Level 2: 2000 - $15 - 1,959 - 97.97%
Farm Total Capacity :5000

Income

Home Games Left14
Average Attendance - %15,018 - 83.43%
Average Income per Game$1,557,809
Year to Date Revenue$42,060,850
Farm
Home Games Left14
Average Attendance - %4,886 - 97.71%
Average Income per Game$132,605
Year to Date Revenue$3,580,334

Expense

Pro Players Total Salaries$94,905,556
Farm Players Total Salaries$2,127,500
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value($10,875,000)
Pro Year To Date Expenses$52,966,567
Farm Year To Date Expenses$1,212,923
Pro Salary Cap To Date$52,350,755
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,809,330
Farm Estimated Season Revenue$1,856,469
Pro Remaining Season Days79
Pro Expenses Per Days$489,314
Pro Estimated Expenses$38,655,806
Farm Remaining Season Days79
Farm Expenses Per Days$10,855
Farm Estimated Expenses$857,545
Estimated Season Expenses$39,513,351
Season Salary Cap$84,030,556
Estimate Under Maximum Salary Cap of $88,000,000$3,969,444
Estimate Over Minimum Salary Cap of $65,000,000 $19,030,556
Current Bank Account$80,304,430
Projected Bank Account$64,456,878

Pro Players Salaries

Tom Wilson (1 Way Contract) $15,000,000 (2)
-Salary Average : $15,000,000
Jamie Benn (1 Way Contract) $9,500,000 (1)
-Salary Average : $9,500,000
Patrik Laine (1 Way Contract) $8,700,000 (4)
-Salary Average : $8,700,000
Evander Kane (1 Way Contract) $7,000,000 (1)
-Salary Average : $7,000,000
Dylan Larkin (1 Way Contract) $6,100,000 (4)
-Salary Average : $6,100,000
Esa Lindell (1 Way Contract) $5,800,000 (5)
-Salary Average : $5,800,000
Charlie Coyle (1 Way Contract) $5,250,000 (2)
-Salary Average : $5,250,000
Hampus Lindholm (1 Way Contract) $5,205,556 (2)
-Salary Average : $5,205,556
Ryan Graves (1 Way Contract) $4,500,000 (6)
-Salary Average : $4,500,000
Jordan Binnington (1 Way Contract) $4,400,000 (3)
-Salary Average : $4,458,000
Casey Cizikas (1 Way Contract) $3,350,000 (1)
-Salary Average : $3,350,000
Pavel Buchnevich (1 Way Contract) $3,250,000 (5)
-Salary Average : $5,290,000
Cody Ceci (1 Way Contract) $3,250,000 (3)
-Salary Average : $3,376,667
Robby Fabbri (1 Way Contract) $2,950,000 (2)
-Salary Average : $2,950,000
Joel Armia (1 Way Contract) $2,600,000 (1)
-Salary Average : $2,600,000
Nicolas Hague (1 Way Contract) $2,300,000 (5)
-Salary Average : $2,300,000
Justin Holl (1 Way Contract) $2,000,000 (2)
-Salary Average : $2,000,000
Garnet Hathaway (1 Way Contract) $1,900,000 (4)
-Salary Average : $1,900,000
Gabriel Vilardi $925,000 (2)
-Salary Average : $925,000
Kaapo Kahkonen $925,000 (1)
-Salary Average : $925,000
Total Pro Players20
Salary Commitment
Year 2024 : $94,905,556
Year 2025 : $74,357,556
Year 2026 : $43,027,000
Year 2027 : $35,100,000
Salary Average Commitment
Year 2024 : $97,130,223
Year 2025 : $73,755,223
Year 2026 : $42,424,667
Year 2027 : $34,590,000
Salary Cap with 1 Way Contract
Year 2024 : $94,905,556
Year 2025 : $71,530,556
Year 2026 : $40,200,000
Year 2027 : $32,550,000

Farm Players Salaries

Erik Kallgren $92,500 (2)
Salary Average : $92,500
Ethan Samson $92,500 (3)
Salary Average : $92,500
Daniel D'Amato $92,500 (2)
Salary Average : $92,500
Cameron Crotty $92,500 (5)
Salary Average : $92,500
Henri Nikkanen $92,500 (2)
Salary Average : $92,500
Derrick Pouliot $92,500 (4)
Salary Average : $92,500
Kim Nousiainen $92,500 (2)
Salary Average : $92,500
Ville Petman $92,500 (5)
Salary Average : $92,500
Vincent Sevigny $92,500 (2)
Salary Average : $92,500
Brett Kemp $92,500 (5)
Salary Average : $92,500
Erik Middendorf $92,500 (5)
Salary Average : $92,500
Gavin Hain $92,500 (5)
Salary Average : $92,500
Henrik Tikkanen $92,500 (4)
Salary Average : $92,500
Jakub Demek $92,500 (3)
Salary Average : $92,500
Jason Polin $92,500 (3)
Salary Average : $92,500
Jett Jones $92,500 (3)
Salary Average : $92,500
Kevin Wall $92,500 (5)
Salary Average : $92,500
Robert Mastrosimone $92,500 (3)
Salary Average : $92,500
Skyler Brind'Amour $92,500 (5)
Salary Average : $92,500
Marc Del Gaizo $92,500 (1)
Salary Average : $92,500
Roman Ahcan $92,500 (1)
Salary Average : $92,500
Calvin Pickard $92,500 (2)
Salary Average : $92,500
Chad Nychuk $92,500 (2)
Salary Average : $92,500
Total Farm Players23
Salary Commitment
Year 2024 : $2,127,500
Year 2025 : $1,942,500
Year 2026 : $1,295,000
Year 2027 : $832,500
Salary Average Commitment
Year 2024 : $2,127,500
Year 2025 : $1,942,500
Year 2026 : $1,295,000
Year 2027 : $832,500

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 5750 - $125 - 4,481 - 77.93%
Level 2: 4750 - $75 - 3,768 - 79.32%
Level 3: 3750 - $50 - 3,458 - 92.22%
Level 4: 2750 - $45 - 2,100 - 76.38%
Luxury : 1000 - $250 - 939 - 93.87%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $25 - 2,920 - 97.33%
Farm Level 2: 2000 - $15 - 1,955 - 97.73%
Farm Total Capacity :5000

Income

Home Games Left18
Average Attendance - %14,746 - 81.92%
Average Income per Game$1,549,774
Year to Date Revenue$35,644,805
Farm
Home Games Left18
Average Attendance - %4,875 - 97.49%
Average Income per Game$130,969
Year to Date Revenue$3,012,279

Expense

Pro Players Total Salaries$73,700,190
Farm Players Total Salaries$2,029,900
Coaches Total Salaries$17,400,000
Luxury Taxe Total$0
Special Salary Cap Value($575,000)
Pro Year To Date Expenses$44,930,782
Farm Year To Date Expenses$1,115,490
Pro Salary Cap To Date$43,498,129
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,895,934
Farm Estimated Season Revenue$2,357,436
Pro Remaining Season Days79
Pro Expenses Per Days$388,266
Pro Estimated Expenses$30,673,014
Farm Remaining Season Days79
Farm Expenses Per Days$10,357
Farm Estimated Expenses$818,203
Estimated Season Expenses$31,491,217
Season Salary Cap$73,125,190
Estimate Under Maximum Salary Cap of $88,000,000$14,874,810
Estimate Over Minimum Salary Cap of $65,000,000 $8,125,190
Current Bank Account$56,172,691
Projected Bank Account$54,934,844

Pro Players Salaries

Jack Eichel (1 Way Contract) $10,000,000 (2)
-Salary Average : $10,000,000
Sam Bennett (1 Way Contract) $8,200,000 (4)
-Salary Average : $8,200,000
Kris Letang (1 Way Contract) $7,250,000 (1)
-Salary Average : $7,250,000
Kyle Connor (1 Way Contract) $7,142,857 (2)
-Salary Average : $7,142,857
J.T. Compher (1 Way Contract) $6,900,000 (4)
-Salary Average : $6,900,000
Jacob Markstrom (1 Way Contract) $6,000,000 (3)
-Salary Average : $6,000,000
Sean Couturier (1 Way Contract) $4,333,333 (2)
-Salary Average : $4,333,333
Mats Zuccarello (1 Way Contract) $4,125,000 (1)
-Salary Average : $4,125,000
Tanner Pearson (1 Way Contract) $3,750,000 (1)
-Salary Average : $3,750,000
Dante Fabbro (1 Way Contract) $2,400,000 (2)
-Salary Average : $2,400,000
Gustav Nyquist (1 Way Contract) $2,000,000 (3)
-Salary Average : $2,000,000
Blake Coleman (1 Way Contract) $1,800,000 (1)
-Salary Average : $1,800,000
Noel Acciari (1 Way Contract) $1,500,000 (3)
-Salary Average : $1,500,000
Lucas Carlsson $1,499,000 (4)
-Salary Average : $1,499,000
Troy Stecher $1,250,000 (3)
-Salary Average : $1,250,000
Stuart Skinner $925,000 (2)
-Salary Average : $925,000
Matt Irwin $925,000 (2)
-Salary Average : $925,000
Jake Bean $925,000 (2)
-Salary Average : $925,000
Nic Dowd $925,000 (2)
-Salary Average : $925,000
Nicolas Aube-Kubel $925,000 (3)
-Salary Average : $925,000
Connor Brown $925,000 (3)
-Salary Average : $925,000
Total Pro Players21
Salary Commitment
Year 2024 : $73,700,190
Year 2025 : $56,775,190
Year 2026 : $29,199,000
Year 2027 : $16,599,000
Salary Average Commitment
Year 2024 : $73,700,190
Year 2025 : $56,775,190
Year 2026 : $29,199,000
Year 2027 : $16,599,000
Salary Cap with 1 Way Contract
Year 2024 : $73,700,190
Year 2025 : $56,775,190
Year 2026 : $29,199,000
Year 2027 : $16,599,000

Farm Players Salaries

Charles Hudon $149,900 (4)
Salary Average : $149,900
Zach Aston-Reese $100,000 (1)
Salary Average : $100,000
Lucas Ciona $100,000 (3)
Salary Average : $100,000
Dmitry Ovchinnikov $100,000 (3)
Salary Average : $100,000
Mason Millman $100,000 (3)
Salary Average : $100,000
Hugo Alnefelt $92,500 (1)
Salary Average : $92,500
Ryan Fitzgerald $92,500 (3)
Salary Average : $92,500
Adam Klapka $92,500 (2)
Salary Average : $92,500
Fabian Lysell $92,500 (2)
Salary Average : $92,500
Gabriel Fortier $92,500 (5)
Salary Average : $92,500
Luka Profaca $92,500 (2)
Salary Average : $92,500
Max Ellis $92,500 (2)
Salary Average : $92,500
Xavier Parent $92,500 (2)
Salary Average : $92,500
Max Lajoie $92,500 (2)
Salary Average : $92,500
Jiri Patera $92,500 (2)
Salary Average : $92,500
Matthew Maggio $92,500 (3)
Salary Average : $92,500
Travis Mitchell $92,500 (5)
Salary Average : $92,500
Montana Onyebuchi $92,500 (5)
Salary Average : $92,500
Nathan Smith $92,500 (1)
Salary Average : $92,500
Patrick Giles $92,500 (2)
Salary Average : $92,500
Aaron Ness $92,500 (2)
Salary Average : $92,500
Total Farm Players21
Salary Commitment
Year 2024 : $2,029,900
Year 2025 : $1,744,900
Year 2026 : $912,400
Year 2027 : $427,400
Salary Average Commitment
Year 2024 : $2,029,900
Year 2025 : $1,744,900
Year 2026 : $912,400
Year 2027 : $427,400

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 5750 - $125 - 4,508 - 78.40%
Level 2: 4750 - $75 - 3,821 - 80.44%
Level 3: 3750 - $50 - 3,529 - 94.09%
Level 4: 2750 - $45 - 2,145 - 78.01%
Luxury : 1000 - $250 - 962 - 96.21%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $25 - 2,928 - 97.60%
Farm Level 2: 2000 - $15 - 1,942 - 97.12%
Farm Total Capacity :5000

Income

Home Games Left12
Average Attendance - %14,965 - 83.14%
Average Income per Game$1,560,769
Year to Date Revenue$45,262,313
Farm
Home Games Left12
Average Attendance - %4,870 - 97.41%
Average Income per Game$131,243
Year to Date Revenue$3,806,054

Expense

Pro Players Total Salaries$78,725,000
Farm Players Total Salaries$1,602,500
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$4,750,000
Pro Year To Date Expenses$49,428,480
Farm Year To Date Expenses$875,646
Pro Salary Cap To Date$48,690,602
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,729,233
Farm Estimated Season Revenue$1,574,919
Pro Remaining Season Days79
Pro Expenses Per Days$406,760
Pro Estimated Expenses$32,134,040
Farm Remaining Season Days79
Farm Expenses Per Days$8,176
Farm Estimated Expenses$645,904
Estimated Season Expenses$32,779,944
Season Salary Cap$83,475,000
Estimate Under Maximum Salary Cap of $88,000,000$4,525,000
Estimate Over Minimum Salary Cap of $65,000,000 $18,475,000
Current Bank Account$88,961,425
Projected Bank Account$76,485,633

Pro Players Salaries

Nick Suzuki (1 Way Contract) $7,875,000 (1)
-Salary Average : $7,875,000
Evgeny Kuznetsov (1 Way Contract) $7,800,000 (1)
-Salary Average : $7,800,000
Taylor Hall (1 Way Contract) $6,000,000 (1)
-Salary Average : $6,000,000
T.J. Oshie (1 Way Contract) $5,750,000 (1)
-Salary Average : $5,750,000
Max Pacioretty (1 Way Contract) $5,000,000 (2)
-Salary Average : $5,000,000
Jakob Chychrun (1 Way Contract) $4,600,000 (1)
-Salary Average : $4,600,000
Alex Killorn (1 Way Contract) $4,450,000 (2)
-Salary Average : $4,450,000
James van Riemsdyk (1 Way Contract) $4,010,000 (3)
-Salary Average : $4,010,000
Brenden Dillon (1 Way Contract) $4,000,000 (5)
-Salary Average : $4,000,000
Marcus Johansson (1 Way Contract) $3,510,000 (3)
-Salary Average : $3,510,000
Alex Kerfoot (1 Way Contract) $3,500,000 (4)
-Salary Average : $3,500,000
Jakub Vrana (1 Way Contract) $3,350,000 (3)
-Salary Average : $1,733,333
Erik Johnson (1 Way Contract) $3,000,000 (3)
-Salary Average : $3,000,000
Kevin Lankinen (1 Way Contract) $3,000,000 (5)
-Salary Average : $3,000,000
Martin Necas (1 Way Contract) $3,000,000 (5)
-Salary Average : $3,000,000
Jamie Drysdale (1 Way Contract) $2,300,000 (3)
-1 Way Contract Salary Cap : $2,300,000
-Salary Average : $2,300,000
Morgan Geekie (1 Way Contract) $2,230,000 (2)
-Salary Average : $2,230,000
Antti Raanta (1 Way Contract) $2,000,000 (1)
-Salary Average : $2,000,000
Alec Martinez (1 Way Contract) $1,500,000 (5)
-Salary Average : $1,500,000
Travis Dermott $925,000 (1)
-Salary Average : $925,000
Robin Salo $925,000 (1)
-Salary Average : $925,000
Total Pro Players21
Salary Commitment
Year 2024 : $78,725,000
Year 2025 : $40,425,000
Year 2026 : $28,745,000
Year 2027 : $15,000,000
Salary Average Commitment
Year 2024 : $77,108,333
Year 2025 : $41,233,333
Year 2026 : $29,553,333
Year 2027 : $15,000,000
Salary Cap with 1 Way Contract
Year 2024 : $78,725,000
Year 2025 : $42,850,000
Year 2026 : $31,170,000
Year 2027 : $15,000,000

Farm Players Salaries

Nicolas Deslauriers $105,000 (2)
Salary Average : $105,000
Daniil Tarasov $105,000 (5)
Salary Average : $105,000
Michael McLeod $97,500 (4)
Salary Average : $97,500
Marian Studenic $92,500 (5)
Salary Average : $92,500
Isaak Phillips $92,500 (3)
Salary Average : $92,500
Milos Kelemen $92,500 (5)
Salary Average : $92,500
Kale Clague $92,500 (1)
Salary Average : $92,500
Joel Teasdale $92,500 (5)
Salary Average : $92,500
Josh Dunne $92,500 (5)
Salary Average : $92,500
Arvid Soderblom $92,500 (1)
Salary Average : $92,500
Josiah Slavin $92,500 (5)
Salary Average : $92,500
Ben King $92,500 (3)
Salary Average : $92,500
Jack Matier $92,500 (3)
Salary Average : $92,500
Matt Brown $92,500 (5)
Salary Average : $92,500
Rory Kerins $92,500 (3)
Salary Average : $92,500
Nils Lundkvist $92,500 (1)
Salary Average : $92,500
Antonio Stranges $92,500 (2)
Salary Average : $92,500
Total Farm Players17
Salary Commitment
Year 2024 : $1,602,500
Year 2025 : $1,325,000
Year 2026 : $1,127,500
Year 2027 : $757,500
Salary Average Commitment
Year 2024 : $1,602,500
Year 2025 : $1,325,000
Year 2026 : $1,127,500
Year 2027 : $757,500

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 5750 - $125 - 4,550 - 79.13%
Level 2: 4750 - $75 - 3,789 - 79.77%
Level 3: 3750 - $50 - 3,540 - 94.40%
Level 4: 2750 - $45 - 2,081 - 75.69%
Luxury : 1000 - $250 - 948 - 94.83%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $25 - 2,940 - 98.01%
Farm Level 2: 2000 - $15 - 1,951 - 97.57%
Farm Total Capacity :5000

Income

Home Games Left14
Average Attendance - %14,908 - 82.82%
Average Income per Game$1,552,501
Year to Date Revenue$41,917,534
Farm
Home Games Left14
Average Attendance - %4,892 - 97.84%
Average Income per Game$132,922
Year to Date Revenue$3,588,895

Expense

Pro Players Total Salaries$64,088,000
Farm Players Total Salaries$2,505,000
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Special Salary Cap Value$2,500,000
Pro Year To Date Expenses$40,640,833
Farm Year To Date Expenses$1,410,417
Pro Salary Cap To Date$40,342,366
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,735,018
Farm Estimated Season Revenue$1,860,909
Pro Remaining Season Days79
Pro Expenses Per Days$329,531
Pro Estimated Expenses$26,032,949
Farm Remaining Season Days79
Farm Expenses Per Days$12,781
Farm Estimated Expenses$1,009,699
Estimated Season Expenses$27,042,648
Season Salary Cap$66,588,000
Estimate Under Maximum Salary Cap of $88,000,000$21,412,000
Estimate Over Minimum Salary Cap of $65,000,000 $1,588,000
Current Bank Account$101,132,180
Projected Bank Account$97,685,459

Pro Players Salaries

Nick Leddy (1 Way Contract) $10,500,000 (1)
-Salary Average : $10,500,000
Nick Schmaltz (1 Way Contract) $5,850,000 (2)
-Salary Average : $5,850,000
Nino Niederreiter (1 Way Contract) $5,250,000 (1)
-Salary Average : $5,250,000
Carter Hart (1 Way Contract) $5,167,000 (4)
-Salary Average : $5,167,000
Daniel Sprong (1 Way Contract) $4,900,000 (4)
-Salary Average : $4,900,000
Trevor Moore (1 Way Contract) $4,200,000 (4)
-Salary Average : $4,200,000
Vince Dunn (1 Way Contract) $4,000,000 (2)
-Salary Average : $4,000,000
Mark Kastelic (1 Way Contract) $3,800,000 (1)
-Salary Average : $3,800,000
Luke Kunin (1 Way Contract) $3,550,000 (3)
-Salary Average : $3,550,000
Jesperi Kotkaniemi (1 Way Contract) $3,208,000 (1)
-Salary Average : $3,208,000
Oliver Kylington (1 Way Contract) $2,500,000 (2)
-Salary Average : $2,500,000
Erik Brannstrom (1 Way Contract) $2,263,000 (1)
-Salary Average : $2,263,000
Max Jones (1 Way Contract) $1,500,000 (4)
-Salary Average : $1,500,000
Cole Perfetti $925,000 (2)
-Salary Average : $925,000
Kirill Marchenko $925,000 (2)
-Salary Average : $925,000
Felix Sandstrom $925,000 (2)
-Salary Average : $925,000
Kaedan Korczak $925,000 (2)
-Salary Average : $925,000
Nicolas Roy $925,000 (2)
-Salary Average : $925,000
Urho Vaakanainen $925,000 (3)
-Salary Average : $925,000
Jack Drury $925,000 (1)
-Salary Average : $925,000
Alexander Holtz $925,000 (2)
-Salary Average : $925,000
Total Pro Players21
Salary Commitment
Year 2024 : $64,088,000
Year 2025 : $38,142,000
Year 2026 : $20,242,000
Year 2027 : $15,767,000
Salary Average Commitment
Year 2024 : $64,088,000
Year 2025 : $38,142,000
Year 2026 : $20,242,000
Year 2027 : $15,767,000
Salary Cap with 1 Way Contract
Year 2024 : $64,088,000
Year 2025 : $38,142,000
Year 2026 : $20,242,000
Year 2027 : $15,767,000

Farm Players Salaries

Isaac Poulter $100,000 (3)
Salary Average : $100,000
Devin Cooley $92,500 (3)
Salary Average : $92,500
Mackie Samoskevich $92,500 (3)
Salary Average : $92,500
Anton Blidh $92,500 (1)
Salary Average : $92,500
Brady Keeper $92,500 (3)
Salary Average : $92,500
Brandt Clarke $92,500 (2)
Salary Average : $92,500
Cory Conacher $92,500 (1)
Salary Average : $92,500
Chris Wagner $92,500 (1)
Salary Average : $92,500
Dan Renouf $92,500 (1)
Salary Average : $92,500
Dennis Gilbert $92,500 (3)
Salary Average : $92,500
Jacob Larsson $92,500 (2)
Salary Average : $92,500
Keegan Kolesar $92,500 (2)
Salary Average : $92,500
Mackenzie MacEachern $92,500 (1)
Salary Average : $92,500
Brett Harrison $92,500 (3)
Salary Average : $92,500
Ty Dellandrea $92,500 (2)
Salary Average : $92,500
Victor Soderstrom $92,500 (2)
Salary Average : $92,500
Cedric Pare $92,500 (1)
Salary Average : $92,500
Connor Zary $92,500 (1)
Salary Average : $92,500
Justin Danforth $92,500 (1)
Salary Average : $92,500
Matthew Robertson $92,500 (1)
Salary Average : $92,500
Maxence Guenette $92,500 (1)
Salary Average : $92,500
Reece Newkirk $92,500 (1)
Salary Average : $92,500
Samuel Helenius $92,500 (1)
Salary Average : $92,500
Samuel Houde $92,500 (1)
Salary Average : $92,500
Zack Bolduc $92,500 (3)
Salary Average : $92,500
Calle Clang $92,500 (2)
Salary Average : $92,500
Andrew Perrott $92,500 (2)
Salary Average : $92,500
Total Farm Players27
Salary Commitment
Year 2024 : $2,505,000
Year 2025 : $1,302,500
Year 2026 : $655,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,505,000
Year 2025 : $1,302,500
Year 2026 : $655,000
Year 2027 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerant Bank Arena
Level 1: 5750 - $125 - 4,428 - 77.01%
Level 2: 4750 - $75 - 3,828 - 80.60%
Level 3: 3750 - $50 - 3,571 - 95.22%
Level 4: 2750 - $45 - 2,131 - 77.48%
Luxury : 1000 - $250 - 939 - 93.93%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $25 - 2,897 - 96.57%
Farm Level 2: 2000 - $15 - 1,957 - 97.83%
Farm Total Capacity :5000

Income

Home Games Left17
Average Attendance - %14,897 - 82.76%
Average Income per Game$1,540,809
Year to Date Revenue$36,979,422
Farm
Home Games Left17
Average Attendance - %4,854 - 97.07%
Average Income per Game$129,183
Year to Date Revenue$3,100,400

Expense

Pro Players Total Salaries$82,711,855
Farm Players Total Salaries$1,850,000
Coaches Total Salaries$1,300,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$50,009,210
Farm Year To Date Expenses$1,100,519
Pro Salary Cap To Date$49,412,276
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,193,757
Farm Estimated Season Revenue$2,196,117
Pro Remaining Season Days79
Pro Expenses Per Days$427,101
Pro Estimated Expenses$33,740,979
Farm Remaining Season Days79
Farm Expenses Per Days$9,439
Farm Estimated Expenses$745,681
Estimated Season Expenses$34,486,660
Season Salary Cap$82,711,855
Estimate Under Maximum Salary Cap of $88,000,000$5,288,145
Estimate Over Minimum Salary Cap of $65,000,000 $17,711,855
Current Bank Account$25,368,996
Projected Bank Account$19,272,210

Pro Players Salaries

Alex Pietrangelo (1 Way Contract) $8,800,000 (4)
-Salary Average : $8,800,000
Tage Thompson (1 Way Contract) $7,142,857 (5)
-Salary Average : $7,142,857
Dylan Cozens (1 Way Contract) $7,100,000 (3)
-Salary Average : $7,100,000
Matt Boldy (1 Way Contract) $7,000,000 (3)
-Salary Average : $7,000,000
John Gibson (1 Way Contract) $6,400,000 (3)
-Salary Average : $6,400,000
Brad Marchand (1 Way Contract) $6,125,000 (1)
-Salary Average : $6,125,000
Dougie Hamilton (1 Way Contract) $5,750,000 (1)
-Salary Average : $5,750,000
Vitek Vanecek (1 Way Contract) $5,200,000 (4)
-Salary Average : $5,200,000
Joe Pavelski (1 Way Contract) $3,500,000 (3)
-Salary Average : $3,500,000
Ben Chiarot (1 Way Contract) $3,500,000 (2)
-Salary Average : $3,500,000
Yegor Sharangovich (1 Way Contract) $3,339,000 (4)
-Salary Average : $3,339,000
Kailer Yamamoto (1 Way Contract) $3,000,000 (5)
-Salary Average : $3,000,000
Patrick Kane (1 Way Contract) $2,750,000 (2)
-Salary Average : $2,750,000
Dominik Kubalik (1 Way Contract) $2,500,000 (2)
-Salary Average : $2,500,000
Andrew Copp (1 Way Contract) $2,280,000 (1)
-Salary Average : $2,280,000
Matt Grzelcyk (1 Way Contract) $1,800,000 (5)
-Salary Average : $1,800,000
Sean Durzi (1 Way Contract) $1,700,000 (2)
-Salary Average : $1,700,000
Chad Ruhwedel $1,499,999 (4)
-Salary Average : $1,499,999
Corey Perry $1,200,000 (3)
-Salary Average : $1,200,000
Mattias Samuelsson $1,199,999 (4)
-Salary Average : $1,199,999
Barclay Goodrow $925,000 (1)
-Salary Average : $925,000
Total Pro Players21
Salary Commitment
Year 2024 : $82,711,855
Year 2025 : $67,631,855
Year 2026 : $57,181,855
Year 2027 : $31,981,855
Salary Average Commitment
Year 2024 : $82,711,855
Year 2025 : $67,631,855
Year 2026 : $57,181,855
Year 2027 : $31,981,855
Salary Cap with 1 Way Contract
Year 2024 : $82,711,855
Year 2025 : $67,631,855
Year 2026 : $57,181,855
Year 2027 : $31,981,855

Farm Players Salaries

Luke Cavallin $92,500 (3)
Salary Average : $92,500
Mitchell Weeks $92,500 (5)
Salary Average : $92,500
Emil Heineman $92,500 (2)
Salary Average : $92,500
Dawson Barteaux $92,500 (1)
Salary Average : $92,500
Logan Nijhoff $92,500 (5)
Salary Average : $92,500
Pontus Holmberg $92,500 (2)
Salary Average : $92,500
Matthew Highmore $92,500 (1)
Salary Average : $92,500
Simon Johansson $92,500 (3)
Salary Average : $92,500
Brett Budgell $92,500 (5)
Salary Average : $92,500
Peter DiLiberatore $92,500 (5)
Salary Average : $92,500
Jakub Brabenec $92,500 (3)
Salary Average : $92,500
Keaton Mastrodonato $92,500 (5)
Salary Average : $92,500
Matt Stienburg $92,500 (5)
Salary Average : $92,500
Gustav Olofsson $92,500 (2)
Salary Average : $92,500
Matthew Poitras $92,500 (3)
Salary Average : $92,500
Maxim Groshev $92,500 (3)
Salary Average : $92,500
Tarun Fizer $92,500 (5)
Salary Average : $92,500
Lukas Rousek $92,500 (1)
Salary Average : $92,500
Tyson Feist $92,500 (1)
Salary Average : $92,500
Calle Sjalin $92,500 (5)
Salary Average : $92,500
Total Farm Players20
Salary Commitment
Year 2024 : $1,850,000
Year 2025 : $1,480,000
Year 2026 : $1,202,500
Year 2027 : $740,000
Salary Average Commitment
Year 2024 : $1,850,000
Year 2025 : $1,480,000
Year 2026 : $1,202,500
Year 2027 : $740,000

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 5750 - $125 - 4,614 - 80.24%
Level 2: 4750 - $75 - 3,721 - 78.34%
Level 3: 3750 - $50 - 3,593 - 95.81%
Level 4: 2750 - $45 - 2,119 - 77.06%
Luxury : 1000 - $250 - 945 - 94.46%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $25 - 2,905 - 96.83%
Farm Level 2: 2000 - $15 - 1,960 - 98.00%
Farm Total Capacity :5000

Income

Home Games Left16
Average Attendance - %14,992 - 83.29%
Average Income per Game$1,521,205
Year to Date Revenue$38,030,123
Farm
Home Games Left16
Average Attendance - %4,865 - 97.30%
Average Income per Game$128,433
Year to Date Revenue$3,210,820

Expense

Pro Players Total Salaries$76,994,461
Farm Players Total Salaries$3,232,500
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value$4,750,000
Pro Year To Date Expenses$51,023,491
Farm Year To Date Expenses$1,983,372
Pro Salary Cap To Date$50,725,023
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,339,279
Farm Estimated Season Revenue$2,054,925
Pro Remaining Season Days79
Pro Expenses Per Days$395,380
Pro Estimated Expenses$31,235,020
Farm Remaining Season Days79
Farm Expenses Per Days$16,492
Farm Estimated Expenses$1,302,868
Estimated Season Expenses$32,537,888
Season Salary Cap$81,744,461
Estimate Under Maximum Salary Cap of $88,000,000$6,255,539
Estimate Over Minimum Salary Cap of $65,000,000 $16,744,461
Current Bank Account$63,767,254
Projected Bank Account$57,623,570

Pro Players Salaries

Erik Karlsson (1 Way Contract) $11,500,000 (3)
-Salary Average : $11,500,000
Zach Parise (1 Way Contract) $7,538,461 (1)
-Salary Average : $7,538,461
Tyler Bertuzzi (1 Way Contract) $7,000,000 (5)
-Salary Average : $7,000,000
Nikita Zadorov (1 Way Contract) $6,500,000 (5)
-Salary Average : $6,500,000
Tyson Barrie (1 Way Contract) $6,000,000 (3)
-Salary Average : $6,000,000
Anthony Mantha (1 Way Contract) $5,700,000 (4)
-Salary Average : $5,700,000
Casey Mittelstadt (1 Way Contract) $4,831,000 (2)
-Salary Average : $4,831,000
Ondrej Palat (1 Way Contract) $4,000,000 (4)
-Salary Average : $4,000,000
Mike Reilly (1 Way Contract) $3,500,000 (1)
-Salary Average : $3,500,000
Jonathan Quick (1 Way Contract) $3,000,000 (2)
-Salary Average : $3,000,000
Denis Gurianov (1 Way Contract) $2,600,000 (5)
-1 Way Contract Salary Cap : $2,600,000
-Salary Average : $2,600,000
Filip Hronek (1 Way Contract) $2,500,000 (3)
-Salary Average : $2,500,000
Vladislav Namestnikov (1 Way Contract) $2,000,000 (5)
-Salary Average : $2,000,000
William Lagesson (1 Way Contract) $2,000,000 (1)
-1 Way Contract Salary Cap : $2,000,000
-Salary Average : $2,000,000
Jack Quinn $925,000 (3)
-Salary Average : $925,000
Cam York $925,000 (1)
-Salary Average : $925,000
Alex Lyon $925,000 (3)
-Salary Average : $925,000
Morgan Frost $925,000 (1)
-Salary Average : $925,000
Lars Eller $925,000 (3)
-Salary Average : $925,000
Tyson Foerster $925,000 (2)
-Salary Average : $925,000
Connor Ingram $925,000 (2)
-Salary Average : $925,000
Anton Lundell $925,000 (3)
-Salary Average : $925,000
Rasmus Kupari $925,000 (1)
-Salary Average : $925,000
Michael McCarron (Out of Payroll) $925,000 (1)
-Salary Average : $925,000
Total Pro Players24
Salary Commitment
Year 2024 : $77,919,461
Year 2025 : $61,181,000
Year 2026 : $51,500,000
Year 2027 : $27,800,000
Salary Average Commitment
Year 2024 : $77,919,461
Year 2025 : $61,181,000
Year 2026 : $51,500,000
Year 2027 : $27,800,000
Salary Cap with 1 Way Contract
Year 2024 : $77,919,461
Year 2025 : $61,181,000
Year 2026 : $51,500,000
Year 2027 : $27,800,000

Farm Players Salaries

Louis Domingue $150,000 (5)
Salary Average : $150,000
Keith Kinkaid $150,000 (3)
Salary Average : $150,000
Max Comtois $150,000 (3)
Salary Average : $150,000
Brandon Biro $95,000 (5)
Salary Average : $95,000
Kyle Capobianco $95,000 (5)
Salary Average : $95,000
Cameron Hughes $95,000 (5)
Salary Average : $95,000
Daniil Misyul $92,500 (3)
Salary Average : $92,500
Bogdan Trineyev $92,500 (3)
Salary Average : $92,500
Nick DeSimone $92,500 (2)
Salary Average : $92,500
Kevin Bahl $92,500 (3)
Salary Average : $92,500
John Hayden $92,500 (2)
Salary Average : $92,500
Jean-Luc Foudy $92,500 (3)
Salary Average : $92,500
Jackson LaCombe $92,500 (3)
Salary Average : $92,500
Adam Raska $92,500 (1)
Salary Average : $92,500
Cole Bardreau $92,500 (1)
Salary Average : $92,500
Adam Sykora $92,500 (3)
Salary Average : $92,500
Danil Zhilkin $92,500 (3)
Salary Average : $92,500
Olof Lindbom $92,500 (3)
Salary Average : $92,500
Jayden Struble $92,500 (3)
Salary Average : $92,500
Jakub Dobes $92,500 (3)
Salary Average : $92,500
Lleyton Moore $92,500 (3)
Salary Average : $92,500
Marco Kasper $92,500 (3)
Salary Average : $92,500
Jakub Lauko $92,500 (1)
Salary Average : $92,500
Matthew Seminoff $92,500 (3)
Salary Average : $92,500
Nikita Chibrikov $92,500 (3)
Salary Average : $92,500
Shane Bowers $92,500 (1)
Salary Average : $92,500
Dino Kambeitz $92,500 (2)
Salary Average : $92,500
Josh Lopina $92,500 (1)
Salary Average : $92,500
Matthew Wedman $92,500 (1)
Salary Average : $92,500
Oskar Back $92,500 (1)
Salary Average : $92,500
Yan Kuznetsov $92,500 (1)
Salary Average : $92,500
Erik Portillo $92,500 (3)
Salary Average : $92,500
Adam Ruzicka $92,500 (1)
Salary Average : $92,500
Total Farm Players33
Salary Commitment
Year 2024 : $3,232,500
Year 2025 : $2,400,000
Year 2026 : $2,122,500
Year 2027 : $435,000
Salary Average Commitment
Year 2024 : $3,232,500
Year 2025 : $2,400,000
Year 2026 : $2,122,500
Year 2027 : $435,000

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 5750 - $126 - 4,374 - 76.08%
Level 2: 4750 - $75 - 3,310 - 69.69%
Level 3: 3750 - $52 - 2,730 - 72.79%
Level 4: 2750 - $41 - 2,331 - 84.77%
Luxury : 1000 - $245 - 916 - 91.59%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $35 - 2,250 - 75.00%
Farm Level 2: 2000 - $28 - 1,500 - 75.00%
Farm Total Capacity :5000

Income

Home Games Left18
Average Attendance - %13,661 - 75.90%
Average Income per Game$1,531,099
Year to Date Revenue$35,215,281
Farm
Home Games Left18
Average Attendance - %3,750 - 75.00%
Average Income per Game$152,588
Year to Date Revenue$3,509,524

Expense

Pro Players Total Salaries$83,104,290
Farm Players Total Salaries$1,864,990
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$50,205,168
Farm Year To Date Expenses$1,113,255
Pro Salary Cap To Date$49,608,117
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,559,785
Farm Estimated Season Revenue$2,746,584
Pro Remaining Season Days79
Pro Expenses Per Days$429,104
Pro Estimated Expenses$33,899,216
Farm Remaining Season Days79
Farm Expenses Per Days$9,515
Farm Estimated Expenses$751,685
Estimated Season Expenses$34,650,901
Season Salary Cap$83,104,290
Estimate Under Maximum Salary Cap of $88,000,000$4,895,710
Estimate Over Minimum Salary Cap of $65,000,000 $18,104,290
Current Bank Account$24,119,600
Projected Bank Account$19,775,068

Pro Players Salaries

Andrei Vasilevskiy (1 Way Contract) $9,500,000 (4)
-Salary Average : $9,500,000
Brady Tkachuk (1 Way Contract) $8,205,714 (1)
-Salary Average : $8,205,714
Jared Spurgeon (1 Way Contract) $7,575,000 (3)
-Salary Average : $7,575,000
William Nylander (1 Way Contract) $6,962,366 (5)
-Salary Average : $6,962,366
Josh Morrissey (1 Way Contract) $6,250,000 (4)
-Salary Average : $6,250,000
Timo Meier (1 Way Contract) $6,000,000 (4)
-Salary Average : $6,000,000
William Karlsson (1 Way Contract) $5,900,000 (3)
-Salary Average : $5,900,000
Noah Hanifin (1 Way Contract) $4,950,000 (5)
-Salary Average : $4,950,000
Kyle Palmieri (1 Way Contract) $4,650,000 (1)
-Salary Average : $4,650,000
Nazem Kadri (1 Way Contract) $4,500,000 (2)
-Salary Average : $4,500,000
Roope Hintz (1 Way Contract) $3,150,000 (2)
-Salary Average : $3,150,000
Phillip Danault (1 Way Contract) $3,083,333 (1)
-Salary Average : $3,083,333
Max Domi (1 Way Contract) $3,000,000 (4)
-Salary Average : $3,000,000
Calle Jarnkrok (1 Way Contract) $2,000,000 (2)
-Salary Average : $2,000,000
Ian Cole $1,450,000 (2)
-Salary Average : $1,450,000
Casey DeSmith $1,250,000 (1)
-Salary Average : $1,250,000
Vincent Desharnais $977,877 (4)
-Salary Average : $977,877
Tomas Nosek $925,000 (3)
-Salary Average : $925,000
Andrew Peeke $925,000 (4)
-Salary Average : $925,000
Evan Bouchard $925,000 (1)
-Salary Average : $925,000
Conor Garland $925,000 (1)
-Salary Average : $925,000
Total Pro Players21
Salary Commitment
Year 2024 : $83,104,290
Year 2025 : $64,065,243
Year 2026 : $52,965,243
Year 2027 : $38,565,243
Salary Average Commitment
Year 2024 : $83,104,290
Year 2025 : $64,065,243
Year 2026 : $52,965,243
Year 2027 : $38,565,243
Salary Cap with 1 Way Contract
Year 2024 : $83,104,290
Year 2025 : $64,065,243
Year 2026 : $52,965,243
Year 2027 : $38,565,243

Farm Players Salaries

Parker Gahagen $100,000 (1)
Salary Average : $100,000
Martin Jones $99,990 (2)
Salary Average : $99,990
Scott Reedy $92,500 (5)
Salary Average : $92,500
Adam Wilsby $92,500 (2)
Salary Average : $92,500
Cameron Hebig $92,500 (1)
Salary Average : $92,500
John Ludvig $92,500 (2)
Salary Average : $92,500
Emilio Pettersen $92,500 (1)
Salary Average : $92,500
Jakob Silfverberg $92,500 (2)
Salary Average : $92,500
Domenick Fensore $92,500 (3)
Salary Average : $92,500
Trevor Lewis $92,500 (1)
Salary Average : $92,500
Zac Dalpe $92,500 (2)
Salary Average : $92,500
Michael Hutchinson $92,500 (2)
Salary Average : $92,500
Gustav Lindstrom $92,500 (1)
Salary Average : $92,500
Jeremy Davies $92,500 (1)
Salary Average : $92,500
Parker Ford $92,500 (3)
Salary Average : $92,500
Reese Johnson $92,500 (2)
Salary Average : $92,500
Tim Gettinger $92,500 (2)
Salary Average : $92,500
Samuel Bitten $92,500 (5)
Salary Average : $92,500
Andre Lee $92,500 (1)
Salary Average : $92,500
Adam Brooks $92,500 (1)
Salary Average : $92,500
Total Farm Players20
Salary Commitment
Year 2024 : $1,864,990
Year 2025 : $1,117,490
Year 2026 : $370,000
Year 2027 : $185,000
Salary Average Commitment
Year 2024 : $1,864,990
Year 2025 : $1,117,490
Year 2026 : $370,000
Year 2027 : $185,000

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 5750 - $125 - 4,516 - 78.54%
Level 2: 4750 - $75 - 3,800 - 80.01%
Level 3: 3750 - $50 - 3,616 - 96.43%
Level 4: 2750 - $45 - 2,130 - 77.46%
Luxury : 1000 - $250 - 943 - 94.32%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $25 - 2,922 - 97.39%
Farm Level 2: 2000 - $15 - 1,939 - 96.96%
Farm Total Capacity :5000

Income

Home Games Left16
Average Attendance - %15,006 - 83.37%
Average Income per Game$1,546,567
Year to Date Revenue$38,664,180
Farm
Home Games Left16
Average Attendance - %4,861 - 97.22%
Average Income per Game$132,426
Year to Date Revenue$3,310,645

Expense

Pro Players Total Salaries$83,398,000
Farm Players Total Salaries$2,212,500
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$775,000
Pro Year To Date Expenses$50,473,668
Farm Year To Date Expenses$1,310,784
Pro Salary Cap To Date$49,876,734
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,745,075
Farm Estimated Season Revenue$2,118,813
Pro Remaining Season Days79
Pro Expenses Per Days$430,602
Pro Estimated Expenses$34,017,558
Farm Remaining Season Days79
Farm Expenses Per Days$11,288
Farm Estimated Expenses$891,752
Estimated Season Expenses$34,909,310
Season Salary Cap$84,173,000
Estimate Under Maximum Salary Cap of $88,000,000$3,827,000
Estimate Over Minimum Salary Cap of $65,000,000 $19,173,000
Current Bank Account$85,978,692
Projected Bank Account$77,933,270

Pro Players Salaries

Mikhail Sergachev (1 Way Contract) $8,500,000 (3)
-Salary Average : $7,575,000
Andrei Svechnikov (1 Way Contract) $7,750,000 (3)
-Salary Average : $7,750,000
Troy Terry (1 Way Contract) $7,000,000 (5)
-Salary Average : $7,000,000
Cam Fowler (1 Way Contract) $6,500,000 (2)
-Salary Average : $6,500,000
Ryan Nugent-Hopkins (1 Way Contract) $6,000,000 (1)
-Salary Average : $6,000,000
Vincent Trocheck (1 Way Contract) $5,625,000 (5)
-Salary Average : $5,625,000
Jordan Staal (1 Way Contract) $5,300,000 (2)
-Salary Average : $5,300,000
Erik Gudbranson (1 Way Contract) $4,700,000 (4)
-Salary Average : $4,700,000
Tyler Toffoli (1 Way Contract) $4,250,000 (4)
-Salary Average : $4,250,000
David Savard (1 Way Contract) $4,250,000 (1)
-Salary Average : $4,250,000
TJ Brodie (1 Way Contract) $3,750,000 (2)
-Salary Average : $3,750,000
Philipp Grubauer (1 Way Contract) $3,333,000 (1)
-Salary Average : $3,333,000
Derek Forbort (1 Way Contract) $3,000,000 (5)
-Salary Average : $3,000,000
Jared McCann (1 Way Contract) $2,940,000 (2)
-Salary Average : $2,940,000
Oskar Sundqvist (1 Way Contract) $2,800,000 (4)
-Salary Average : $2,800,000
Mattias Janmark (1 Way Contract) $2,500,000 (2)
-Salary Average : $2,500,000
Jason Dickinson (1 Way Contract) $1,500,000 (1)
-Salary Average : $1,500,000
Logan Stanley $925,000 (2)
-Salary Average : $925,000
Jake Evans $925,000 (2)
-Salary Average : $925,000
Logan Thompson $925,000 (2)
-Salary Average : $925,000
Cody Glass $925,000 (2)
-Salary Average : $925,000
Total Pro Players21
Salary Commitment
Year 2024 : $83,398,000
Year 2025 : $68,315,000
Year 2026 : $43,625,000
Year 2027 : $27,375,000
Salary Average Commitment
Year 2024 : $82,473,000
Year 2025 : $67,390,000
Year 2026 : $42,700,000
Year 2027 : $27,375,000
Salary Cap with 1 Way Contract
Year 2024 : $83,398,000
Year 2025 : $68,315,000
Year 2026 : $43,625,000
Year 2027 : $27,375,000

Farm Players Salaries

Joe Hicketts $150,000 (1)
Salary Average : $150,000
Matthew Murray $130,000 (4)
Salary Average : $130,000
Nicolas Beaudin $130,000 (4)
Salary Average : $130,000
Fredrik Karlstrom $130,000 (4)
Salary Average : $130,000
Karson Kuhlman $95,000 (2)
Salary Average : $95,000
Nick Caamano $95,000 (2)
Salary Average : $95,000
Bokondji Imama $95,000 (2)
Salary Average : $95,000
Ryder Korczak $92,500 (3)
Salary Average : $92,500
Ryan Francis $92,500 (3)
Salary Average : $92,500
Ville Heinola $92,500 (1)
Salary Average : $92,500
Vladislav Kolyachonok $92,500 (2)
Salary Average : $92,500
Leevi Merilainen $92,500 (2)
Salary Average : $92,500
Samuel Knazko $92,500 (2)
Salary Average : $92,500
Justin Brazeau $92,500 (2)
Salary Average : $92,500
Cole Clayton $92,500 (2)
Salary Average : $92,500
Justin Kirkland $92,500 (1)
Salary Average : $92,500
Danila Klimovich $92,500 (1)
Salary Average : $92,500
Jake Bischoff $92,500 (3)
Salary Average : $92,500
Jack Thompson $92,500 (2)
Salary Average : $92,500
Fredrik Olofsson $92,500 (2)
Salary Average : $92,500
Daniil Chayka $92,500 (2)
Salary Average : $92,500
John Farinacci $92,500 (3)
Salary Average : $92,500
Total Farm Players22
Salary Commitment
Year 2024 : $2,212,500
Year 2025 : $1,785,000
Year 2026 : $760,000
Year 2027 : $390,000
Salary Average Commitment
Year 2024 : $2,212,500
Year 2025 : $1,785,000
Year 2026 : $760,000
Year 2027 : $390,000

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 5750 - $125 - 4,480 - 77.92%
Level 2: 4750 - $75 - 3,827 - 80.56%
Level 3: 3750 - $50 - 3,486 - 92.95%
Level 4: 2750 - $45 - 2,123 - 77.22%
Luxury : 1000 - $250 - 948 - 94.81%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $25 - 2,927 - 97.56%
Farm Level 2: 2000 - $15 - 1,941 - 97.03%
Farm Total Capacity :5000

Income

Home Games Left13
Average Attendance - %14,864 - 82.58%
Average Income per Game$1,611,470
Year to Date Revenue$45,121,162
Farm
Home Games Left13
Average Attendance - %4,867 - 97.35%
Average Income per Game$131,275
Year to Date Revenue$3,675,699

Expense

Pro Players Total Salaries$85,758,332
Farm Players Total Salaries$2,107,500
Coaches Total Salaries$3,125,000
Luxury Taxe Total$0
Special Salary Cap Value($8,425,000)
Pro Year To Date Expenses$54,764,799
Farm Year To Date Expenses$1,346,439
Pro Salary Cap To Date$53,197,872
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,949,111
Farm Estimated Season Revenue$1,706,575
Pro Remaining Season Days79
Pro Expenses Per Days$450,935
Pro Estimated Expenses$35,623,865
Farm Remaining Season Days79
Farm Expenses Per Days$10,753
Farm Estimated Expenses$849,487
Estimated Season Expenses$36,473,352
Season Salary Cap$77,333,332
Estimate Under Maximum Salary Cap of $88,000,000$10,666,668
Estimate Over Minimum Salary Cap of $65,000,000 $12,333,332
Current Bank Account$34,606,475
Projected Bank Account$20,788,809

Pro Players Salaries

Adam Fox (1 Way Contract) $9,500,000 (3)
-Salary Average : $8,842,667
Cale Makar (1 Way Contract) $9,000,000 (2)
-Salary Average : $9,000,000
Leon Draisaitl (1 Way Contract) $8,500,000 (5)
-Salary Average : $11,564,000
Miro Heiskanen (1 Way Contract) $8,450,000 (4)
-Salary Average : $8,450,000
Tim Stutzle (1 Way Contract) $8,350,000 (3)
-Salary Average : $8,350,000
Brayden Point (1 Way Contract) $6,750,000 (2)
-Salary Average : $6,750,000
David Pastrnak (1 Way Contract) $6,666,667 (4)
-Salary Average : $6,666,667
Valeri Nichushkin (1 Way Contract) $6,125,000 (5)
-Salary Average : $6,125,000
Igor Shesterkin (1 Way Contract) $5,666,667 (4)
-Salary Average : $5,666,667
Jaccob Slavin (1 Way Contract) $5,300,000 (5)
-Salary Average : $5,923,200
Drew O'Connor (1 Way Contract) $1,800,000 (3)
-Salary Average : $1,800,000
Matt Benning $1,499,999 (5)
-Salary Average : $1,499,999
Jan Rutta $1,200,000 (3)
-Salary Average : $1,200,000
Robert Thomas $1,199,999 (6)
-Salary Average : $7,824,166
Logan O'Connor $1,050,000 (1)
-Salary Average : $1,050,000
David Kampf $1,000,000 (1)
-Salary Average : $1,000,000
Laurent Brossoit $925,000 (3)
-Salary Average : $925,000
Dylan Gambrell $925,000 (1)
-Salary Average : $925,000
Tanner Jeannot $925,000 (4)
-Salary Average : $925,000
Carter Savoie $925,000 (2)
-Salary Average : $925,000
Total Pro Players20
Salary Commitment
Year 2024 : $85,758,332
Year 2025 : $94,355,333
Year 2026 : $77,680,333
Year 2027 : $56,891,333
Salary Average Commitment
Year 2024 : $95,412,366
Year 2025 : $92,437,366
Year 2026 : $75,762,366
Year 2027 : $54,644,699
Salary Cap with 1 Way Contract
Year 2024 : $85,758,332
Year 2025 : $82,783,332
Year 2026 : $66,108,332
Year 2027 : $44,333,332

Farm Players Salaries

Brandon Hickey $150,000 (2)
Salary Average : $150,000
Joel Hanley $150,000 (4)
Salary Average : $150,000
Mitch Reinke $150,000 (2)
Salary Average : $150,000
Matt Donovan $150,000 (2)
Salary Average : $150,000
Joona Koppanen $120,000 (2)
Salary Average : $120,000
Isaiah Saville $92,500 (1)
Salary Average : $92,500
Nick Abruzzese $92,500 (2)
Salary Average : $92,500
Ben Meyers $92,500 (2)
Salary Average : $92,500
Brandon Coe $92,500 (2)
Salary Average : $92,500
Akito Hirose $92,500 (3)
Salary Average : $92,500
Joseph Gambardella $92,500 (1)
Salary Average : $92,500
Olle Lycksell $92,500 (2)
Salary Average : $92,500
Jacob Ingham $92,500 (3)
Salary Average : $92,500
Roland McKeown $92,500 (1)
Salary Average : $92,500
Logan Morrison $92,500 (3)
Salary Average : $92,500
Peter Abbandonato $92,500 (2)
Salary Average : $92,500
Ryan Hofer $92,500 (3)
Salary Average : $92,500
Ryder Rolston $92,500 (3)
Salary Average : $92,500
Trevor Kuntar $92,500 (3)
Salary Average : $92,500
Andrew Agozzino $92,500 (1)
Salary Average : $92,500
Total Farm Players20
Salary Commitment
Year 2024 : $2,107,500
Year 2025 : $1,737,500
Year 2026 : $705,000
Year 2027 : $150,000
Salary Average Commitment
Year 2024 : $2,107,500
Year 2025 : $1,737,500
Year 2026 : $705,000
Year 2027 : $150,000

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Center
Level 1: 5750 - $125 - 4,519 - 78.58%
Level 2: 4750 - $75 - 3,910 - 82.31%
Level 3: 3750 - $50 - 3,558 - 94.87%
Level 4: 2750 - $45 - 2,099 - 76.31%
Luxury : 1000 - $250 - 954 - 95.38%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $25 - 2,913 - 97.10%
Farm Level 2: 2000 - $15 - 1,966 - 98.28%
Farm Total Capacity :5000

Income

Home Games Left16
Average Attendance - %15,039 - 83.55%
Average Income per Game$1,497,553
Year to Date Revenue$37,438,829
Farm
Home Games Left16
Average Attendance - %4,879 - 97.57%
Average Income per Game$130,685
Year to Date Revenue$3,267,123

Expense

Pro Players Total Salaries$77,434,666
Farm Players Total Salaries$2,387,500
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value$312,500
Pro Year To Date Expenses$48,361,676
Farm Year To Date Expenses$1,255,839
Pro Salary Cap To Date$47,913,925
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,960,851
Farm Estimated Season Revenue$2,090,959
Pro Remaining Season Days79
Pro Expenses Per Days$398,901
Pro Estimated Expenses$31,513,179
Farm Remaining Season Days79
Farm Expenses Per Days$12,181
Farm Estimated Expenses$962,299
Estimated Season Expenses$32,475,478
Season Salary Cap$77,747,166
Estimate Under Maximum Salary Cap of $88,000,000$10,252,834
Estimate Over Minimum Salary Cap of $65,000,000 $12,747,166
Current Bank Account$62,582,688
Projected Bank Account$56,159,020

Pro Players Salaries

Connor McDavid (1 Way Contract) $12,500,000 (2)
-Salary Average : $12,500,000
Johnny Gaudreau (1 Way Contract) $6,750,000 (2)
-Salary Average : $6,750,000
Adam Larsson (1 Way Contract) $6,000,000 (1)
-Salary Average : $6,000,000
Ryan Strome (1 Way Contract) $5,008,000 (5)
-Salary Average : $5,008,000
Andre Burakovsky (1 Way Contract) $4,900,000 (2)
-Salary Average : $4,900,000
Elvis Merzlikins (1 Way Contract) $4,500,000 (2)
-Salary Average : $4,500,000
Christian Dvorak (1 Way Contract) $4,450,000 (1)
-Salary Average : $4,450,000
Lawson Crouse (1 Way Contract) $4,300,000 (5)
-Salary Average : $4,300,000
Damon Severson (1 Way Contract) $4,166,666 (4)
-Salary Average : $4,166,666
Joel Farabee (1 Way Contract) $3,501,000 (1)
-Salary Average : $3,501,000
Petr Mrazek (1 Way Contract) $3,125,000 (1)
-Salary Average : $3,125,000
Dmitry Kulikov (1 Way Contract) $3,088,000 (5)
-Salary Average : $3,088,000
Jeremy Lauzon (1 Way Contract) $2,690,000 (3)
-Salary Average : $2,690,000
Oliver Bjorkstrand (1 Way Contract) $2,500,000 (1)
-Salary Average : $2,500,000
Niko Mikkola (1 Way Contract) $2,500,000 (5)
-Salary Average : $2,500,000
Nick Bjugstad (1 Way Contract) $2,100,000 (5)
-Salary Average : $2,416,667
Jordan Greenway (1 Way Contract) $2,100,000 (1)
-Salary Average : $2,100,000
Rafael Harvey-Pinard $1,406,000 (3)
-Salary Average : $1,406,000
Jordan Harris $925,000 (1)
-Salary Average : $925,000
Josh Anderson $925,000 (1)
-Salary Average : $925,000
Total Pro Players20
Salary Commitment
Year 2024 : $77,434,666
Year 2025 : $53,908,666
Year 2026 : $25,258,666
Year 2027 : $21,162,666
Salary Average Commitment
Year 2024 : $77,751,333
Year 2025 : $54,225,333
Year 2026 : $25,575,333
Year 2027 : $21,479,333
Salary Cap with 1 Way Contract
Year 2024 : $77,434,666
Year 2025 : $53,908,666
Year 2026 : $25,258,666
Year 2027 : $21,162,666

Farm Players Salaries

Sam Steel $150,000 (4)
Salary Average : $150,000
Jonathan Gruden $102,500 (3)
Salary Average : $102,500
Jonathan Aspirot $100,000 (3)
Salary Average : $100,000
Samuel Ersson $92,500 (1)
Salary Average : $92,500
Tanner Kero $92,500 (2)
Salary Average : $92,500
Anthony Angello $92,500 (2)
Salary Average : $92,500
Austin Poganski $92,500 (1)
Salary Average : $92,500
Brad Malone $92,500 (2)
Salary Average : $92,500
Jacob Lucchini $92,500 (2)
Salary Average : $92,500
Gabriel Bourque $92,500 (2)
Salary Average : $92,500
Gavin Bayreuther $92,500 (1)
Salary Average : $92,500
Lucas Condotta $92,500 (2)
Salary Average : $92,500
Sean Day $92,500 (2)
Salary Average : $92,500
Rourke Chartier $92,500 (2)
Salary Average : $92,500
Akira Schmid $92,500 (1)
Salary Average : $92,500
Chase Priskie $92,500 (2)
Salary Average : $92,500
Jimmy Schuldt $92,500 (2)
Salary Average : $92,500
Oskar Steen $92,500 (2)
Salary Average : $92,500
Ty Emberson $92,500 (1)
Salary Average : $92,500
Adam Scheel $92,500 (1)
Salary Average : $92,500
Malcolm Subban $92,500 (2)
Salary Average : $92,500
Strauss Mann $92,500 (3)
Salary Average : $92,500
Taylor Gauthier $92,500 (2)
Salary Average : $92,500
Spencer Martin $92,500 (2)
Salary Average : $92,500
Andrew Poturalski $92,500 (2)
Salary Average : $92,500
Total Farm Players25
Salary Commitment
Year 2024 : $2,387,500
Year 2025 : $1,832,500
Year 2026 : $445,000
Year 2027 : $150,000
Salary Average Commitment
Year 2024 : $2,387,500
Year 2025 : $1,832,500
Year 2026 : $445,000
Year 2027 : $150,000

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 5750 - $125 - 4,570 - 79.47%
Level 2: 4750 - $75 - 3,810 - 80.22%
Level 3: 3750 - $50 - 3,621 - 96.57%
Level 4: 2750 - $45 - 2,133 - 77.56%
Luxury : 1000 - $250 - 965 - 96.47%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $25 - 2,900 - 96.67%
Farm Level 2: 2000 - $15 - 1,961 - 98.05%
Farm Total Capacity :5000

Income

Home Games Left18
Average Attendance - %15,099 - 83.88%
Average Income per Game$1,491,047
Year to Date Revenue$34,294,084
Farm
Home Games Left18
Average Attendance - %4,861 - 97.22%
Average Income per Game$131,498
Year to Date Revenue$3,024,443

Expense

Pro Players Total Salaries$69,844,000
Farm Players Total Salaries$2,369,900
Coaches Total Salaries$3,300,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$44,032,794
Farm Year To Date Expenses$1,340,543
Pro Salary Cap To Date$42,361,406
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,838,848
Farm Estimated Season Revenue$2,366,955
Pro Remaining Season Days79
Pro Expenses Per Days$370,633
Pro Estimated Expenses$29,280,007
Farm Remaining Season Days79
Farm Expenses Per Days$12,091
Farm Estimated Expenses$955,189
Estimated Season Expenses$30,235,196
Season Salary Cap$69,844,000
Estimate Under Maximum Salary Cap of $88,000,000$18,156,000
Estimate Over Minimum Salary Cap of $65,000,000 $4,844,000
Current Bank Account$70,023,542
Projected Bank Account$68,994,149

Pro Players Salaries

Auston Matthews (1 Way Contract) $11,634,000 (3)
-Salary Average : $11,634,000
Josh Norris (1 Way Contract) $7,950,000 (5)
-Salary Average : $7,950,000
Elias Pettersson (1 Way Contract) $7,350,000 (4)
-Salary Average : $7,350,000
Travis Konecny (1 Way Contract) $5,500,000 (6)
-Salary Average : $7,331,666
Matt Duchene (1 Way Contract) $5,000,000 (5)
-Salary Average : $5,000,000
Shayne Gostisbehere (1 Way Contract) $4,125,000 (2)
-Salary Average : $4,125,000
Devon Toews (1 Way Contract) $4,100,000 (4)
-Salary Average : $4,100,000
Bowen Byram (1 Way Contract) $3,850,000 (3)
-Salary Average : $3,850,000
Jake DeBrusk (1 Way Contract) $3,680,000 (5)
-Salary Average : $4,732,000
Brayden McNabb (1 Way Contract) $2,500,000 (2)
-Salary Average : $2,500,000
Alex Iafallo (1 Way Contract) $2,450,000 (1)
-Salary Average : $2,450,000
Jordan Eberle (1 Way Contract) $2,000,000 (2)
-Salary Average : $2,000,000
Danton Heinen (1 Way Contract) $1,655,000 (2)
-Salary Average : $1,655,000
Brandon Hagel (1 Way Contract) $1,500,000 (4)
-Salary Average : $1,500,000
Mikey Anderson $1,000,000 (3)
-Salary Average : $1,000,000
Justin Schultz $925,000 (4)
-Salary Average : $925,000
Ilya Samsonov $925,000 (2)
-Salary Average : $925,000
Logan Cooley $925,000 (3)
-Salary Average : $925,000
Parker Kelly $925,000 (2)
-Salary Average : $925,000
Charlie Lindgren $925,000 (1)
-Salary Average : $925,000
Mackenzie Blackwood $925,000 (2)
-Salary Average : $925,000
Total Pro Players21
Salary Commitment
Year 2024 : $69,844,000
Year 2025 : $69,982,000
Year 2026 : $56,927,000
Year 2027 : $39,518,000
Salary Average Commitment
Year 2024 : $72,727,666
Year 2025 : $69,352,666
Year 2026 : $56,297,666
Year 2027 : $38,888,666
Salary Cap with 1 Way Contract
Year 2024 : $69,844,000
Year 2025 : $66,469,000
Year 2026 : $53,414,000
Year 2027 : $36,005,000

Farm Players Salaries

Jet Greaves $149,900 (3)
Salary Average : $149,900
Christian Kyrou $92,500 (3)
Salary Average : $92,500
Dysin Mayo $92,500 (2)
Salary Average : $92,500
Glenn Gawdin $92,500 (2)
Salary Average : $92,500
Joel L'Esperance $92,500 (2)
Salary Average : $92,500
Matej Blumel $92,500 (4)
Salary Average : $92,500
Mikko Kokkonen $92,500 (1)
Salary Average : $92,500
Nils Aman $92,500 (2)
Salary Average : $92,500
Pavol Regenda $92,500 (4)
Salary Average : $92,500
Mathieu Olivier $92,500 (4)
Salary Average : $92,500
Nathan Walker $92,500 (1)
Salary Average : $92,500
Chase Wheatcroft $92,500 (3)
Salary Average : $92,500
Daylan Kuefler $92,500 (3)
Salary Average : $92,500
Eetu Makiniemi $92,500 (1)
Salary Average : $92,500
Seth Helgeson $92,500 (1)
Salary Average : $92,500
James Malatesta $92,500 (3)
Salary Average : $92,500
Brett Leason $92,500 (2)
Salary Average : $92,500
Daniel Walcott $92,500 (2)
Salary Average : $92,500
Joe Snively $92,500 (2)
Salary Average : $92,500
Sam Malinski $92,500 (5)
Salary Average : $92,500
Greg Meireles $92,500 (1)
Salary Average : $92,500
Jordan Spence $92,500 (5)
Salary Average : $113,860
Michael Callahan $92,500 (1)
Salary Average : $92,500
Kevin Mandolese $92,500 (3)
Salary Average : $92,500
Filip Roos $92,500 (2)
Salary Average : $92,500
Total Farm Players25
Salary Commitment
Year 2024 : $2,369,900
Year 2025 : $1,841,600
Year 2026 : $1,101,600
Year 2027 : $489,200
Salary Average Commitment
Year 2024 : $2,391,260
Year 2025 : $1,836,260
Year 2026 : $1,096,260
Year 2027 : $483,860

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 5750 - $175 - 3,282 - 57.08%
Level 2: 4750 - $80 - 3,386 - 71.28%
Level 3: 3750 - $60 - 2,546 - 67.90%
Level 4: 2750 - $55 - 1,713 - 62.28%
Luxury : 1000 - $300 - 666 - 66.56%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $30 - 2,263 - 75.45%
Farm Level 2: 2000 - $20 - 1,500 - 75.00%
Farm Total Capacity :5000

Income

Home Games Left15
Average Attendance - %11,593 - 64.40%
Average Income per Game$1,535,856
Year to Date Revenue$39,932,263
Farm
Home Games Left15
Average Attendance - %3,763 - 75.27%
Average Income per Game$124,970
Year to Date Revenue$3,249,219

Expense

Pro Players Total Salaries$70,957,000
Farm Players Total Salaries$2,185,000
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$43,983,420
Farm Year To Date Expenses$1,302,900
Pro Salary Cap To Date$43,088,019
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,037,844
Farm Estimated Season Revenue$1,874,549
Pro Remaining Season Days79
Pro Expenses Per Days$369,679
Pro Estimated Expenses$29,204,641
Farm Remaining Season Days79
Farm Expenses Per Days$11,148
Farm Estimated Expenses$880,692
Estimated Season Expenses$30,085,333
Season Salary Cap$70,957,000
Estimate Under Maximum Salary Cap of $88,000,000$17,043,000
Estimate Over Minimum Salary Cap of $65,000,000 $5,957,000
Current Bank Account$90,095,087
Projected Bank Account$84,922,147

Pro Players Salaries

Sergei Bobrovsky (1 Way Contract) $10,000,000 (2)
-Salary Average : $10,000,000
Cole Caufield (1 Way Contract) $7,850,000 (2)
-Salary Average : $7,850,000
Alex Goligoski (1 Way Contract) $7,000,000 (1)
-1 Way Contract Salary Cap : $7,000,000
-Salary Average : $7,000,000
Pierre-Luc Dubois (1 Way Contract) $6,000,000 (2)
-Salary Average : $6,000,000
Neal Pionk (1 Way Contract) $5,875,000 (4)
-Salary Average : $5,875,000
Kevin Labanc (1 Way Contract) $4,725,000 (2)
-Salary Average : $4,725,000
Artem Zub (1 Way Contract) $4,600,000 (4)
-Salary Average : $4,600,000
John Marino (1 Way Contract) $4,400,000 (4)
-Salary Average : $4,400,000
Alex Newhook (1 Way Contract) $3,882,000 (3)
-Salary Average : $3,882,000
Warren Foegele (1 Way Contract) $2,750,000 (2)
-Salary Average : $2,750,000
Chandler Stephenson (1 Way Contract) $2,750,000 (5)
-Salary Average : $2,750,000
Eetu Luostarinen (1 Way Contract) $1,500,000 (2)
-Salary Average : $1,500,000
Cole Smith $1,300,000 (1)
-Salary Average : $1,300,000
Jake Sanderson $925,000 (2)
-Salary Average : $925,000
Seth Jarvis $925,000 (3)
-Salary Average : $925,000
Jujhar Khaira $925,000 (1)
-Salary Average : $925,000
Kent Johnson $925,000 (2)
-Salary Average : $925,000
Thomas Harley $925,000 (3)
-Salary Average : $925,000
Braden Schneider $925,000 (1)
-Salary Average : $925,000
Wyatt Johnston $925,000 (2)
-Salary Average : $925,000
Philip Tomasino $925,000 (3)
-Salary Average : $925,000
Matt Villalta $925,000 (3)
-Salary Average : $925,000
Total Pro Players22
Salary Commitment
Year 2024 : $70,957,000
Year 2025 : $60,807,000
Year 2026 : $25,207,000
Year 2027 : $17,625,000
Salary Average Commitment
Year 2024 : $70,957,000
Year 2025 : $60,807,000
Year 2026 : $25,207,000
Year 2027 : $17,625,000
Salary Cap with 1 Way Contract
Year 2024 : $70,957,000
Year 2025 : $60,807,000
Year 2026 : $25,207,000
Year 2027 : $17,625,000

Farm Players Salaries

Gabriel Dumont $150,000 (2)
Salary Average : $150,000
Arvid Holm $92,500 (1)
Salary Average : $92,500
Jacob Gaucher $92,500 (5)
Salary Average : $92,500
Alex Swetlikoff $92,500 (5)
Salary Average : $92,500
Navrin Mutter $92,500 (5)
Salary Average : $92,500
Peetro Seppala $92,500 (5)
Salary Average : $92,500
Antti Saarela $92,500 (3)
Salary Average : $92,500
Ty Glover $92,500 (5)
Salary Average : $92,500
Otto Koivula $92,500 (2)
Salary Average : $92,500
Michael Vukojevic $92,500 (3)
Salary Average : $92,500
Ethan Frisch $92,500 (5)
Salary Average : $92,500
Jacob Murray $92,500 (5)
Salary Average : $92,500
Kasimir Kaskisuo $92,500 (3)
Salary Average : $92,500
Jake Wise $92,500 (3)
Salary Average : $92,500
Josh Bloom $92,500 (3)
Salary Average : $92,500
Joshua Roy $92,500 (3)
Salary Average : $92,500
Logan Stankoven $92,500 (3)
Salary Average : $92,500
Luke Krys $92,500 (5)
Salary Average : $92,500
Maximus Wanner $92,500 (5)
Salary Average : $92,500
Ondrej Pavel $92,500 (5)
Salary Average : $92,500
Cole Sillinger $92,500 (1)
Salary Average : $92,500
Travis Barron $92,500 (1)
Salary Average : $92,500
Elmer Soderblom $92,500 (2)
Salary Average : $92,500
Total Farm Players23
Salary Commitment
Year 2024 : $2,185,000
Year 2025 : $1,907,500
Year 2026 : $1,572,500
Year 2027 : $925,000
Salary Average Commitment
Year 2024 : $2,185,000
Year 2025 : $1,907,500
Year 2026 : $1,572,500
Year 2027 : $925,000

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 5750 - $100 - 5,544 - 96.41%
Level 2: 4750 - $50 - 4,698 - 98.91%
Level 3: 3750 - $40 - 3,653 - 97.41%
Level 4: 2750 - $30 - 2,713 - 98.64%
Luxury : 1000 - $250 - 940 - 94.05%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $25 - 2,932 - 97.74%
Farm Level 2: 2000 - $15 - 1,947 - 97.35%
Farm Total Capacity :5000

Income

Home Games Left15
Average Attendance - %17,548 - 97.49%
Average Income per Game$1,435,332
Year to Date Revenue$37,318,641
Farm
Home Games Left15
Average Attendance - %4,879 - 97.59%
Average Income per Game$131,741
Year to Date Revenue$3,425,266

Expense

Pro Players Total Salaries$81,899,999
Farm Players Total Salaries$2,355,000
Coaches Total Salaries$3,250,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$51,282,921
Farm Year To Date Expenses$1,422,275
Pro Salary Cap To Date$49,559,681
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,529,985
Farm Estimated Season Revenue$1,976,115
Pro Remaining Season Days79
Pro Expenses Per Days$431,888
Pro Estimated Expenses$34,119,152
Farm Remaining Season Days79
Farm Expenses Per Days$12,015
Farm Estimated Expenses$949,185
Estimated Season Expenses$35,068,337
Season Salary Cap$81,899,999
Estimate Under Maximum Salary Cap of $88,000,000$6,100,001
Estimate Over Minimum Salary Cap of $65,000,000 $16,899,999
Current Bank Account$31,141,922
Projected Bank Account$19,579,685

Pro Players Salaries

Mason Marchment (1 Way Contract) $15,000,000 (3)
-Salary Average : $15,000,000
Torey Krug (1 Way Contract) $15,000,000 (1)
-Salary Average : $15,000,000
Nicholas Paul (1 Way Contract) $7,000,000 (3)
-Salary Average : $7,000,000
Jonas Siegenthaler (1 Way Contract) $5,500,000 (5)
-Salary Average : $5,500,000
Trent Frederic (1 Way Contract) $5,000,000 (4)
-Salary Average : $5,000,000
Oskar Lindblom (1 Way Contract) $4,000,000 (2)
-Salary Average : $4,000,000
Filip Gustavsson (1 Way Contract) $3,750,000 (1)
-Salary Average : $3,750,000
Alex Nedeljkovic (1 Way Contract) $3,000,000 (2)
-Salary Average : $3,000,000
Kevin Shattenkirk (1 Way Contract) $3,000,000 (2)
-Salary Average : $3,000,000
Kiefer Sherwood (1 Way Contract) $2,500,000 (1)
-Salary Average : $2,500,000
Liam O'Brien (1 Way Contract) $2,500,000 (1)
-Salary Average : $2,500,000
Josh Brown (1 Way Contract) $2,000,000 (4)
-Salary Average : $2,000,000
Derek Ryan (1 Way Contract) $2,000,000 (1)
-Salary Average : $2,000,000
Matt Martin (1 Way Contract) $2,000,000 (1)
-Salary Average : $2,000,000
Miles Wood (1 Way Contract) $1,800,000 (4)
-Salary Average : $1,800,000
Kevin Rooney (1 Way Contract) $1,500,000 (3)
-Salary Average : $1,500,000
Josh Mahura (1 Way Contract) $1,500,000 (1)
-Salary Average : $1,500,000
Pat Maroon (1 Way Contract) $1,500,000 (3)
-Salary Average : $1,500,000
Jonny Brodzinski $1,499,999 (3)
-Salary Average : $1,499,999
Noah Juulsen $925,000 (1)
-Salary Average : $925,000
Joseph Woll $925,000 (1)
-Salary Average : $925,000
Total Pro Players21
Salary Commitment
Year 2024 : $81,899,999
Year 2025 : $50,799,999
Year 2026 : $40,799,999
Year 2027 : $14,300,000
Salary Average Commitment
Year 2024 : $81,899,999
Year 2025 : $50,799,999
Year 2026 : $40,799,999
Year 2027 : $14,300,000
Salary Cap with 1 Way Contract
Year 2024 : $81,899,999
Year 2025 : $50,799,999
Year 2026 : $40,799,999
Year 2027 : $14,300,000

Farm Players Salaries

Morgan Barron $135,000 (1)
Salary Average : $135,000
Justus Annunen $92,500 (3)
Salary Average : $92,500
Jaret Anderson-Dolan $92,500 (1)
Salary Average : $92,500
Alex Turcotte $92,500 (3)
Salary Average : $92,500
Aliaksei Protas $92,500 (3)
Salary Average : $92,500
Daemon Hunt $92,500 (2)
Salary Average : $92,500
Dylan Guenther $92,500 (4)
Salary Average : $92,500
Isak Rosen $92,500 (2)
Salary Average : $92,500
Oskar Olausson $92,500 (2)
Salary Average : $92,500
David Reinbacher $92,500 (3)
Salary Average : $92,500
Fedor Svechkov $92,500 (3)
Salary Average : $92,500
Luke Hughes $92,500 (3)
Salary Average : $92,500
Nolan Allan $92,500 (3)
Salary Average : $92,500
Sebastian Cossa $92,500 (2)
Salary Average : $92,500
Olen Zellweger $92,500 (3)
Salary Average : $92,500
Riley Kidney $92,500 (3)
Salary Average : $92,500
Tanner Dickinson $92,500 (3)
Salary Average : $92,500
Alex Steeves $92,500 (1)
Salary Average : $92,500
Cole Koepke $92,500 (1)
Salary Average : $92,500
Helge Grans $92,500 (1)
Salary Average : $92,500
Justin Barron $92,500 (2)
Salary Average : $92,500
Marc McLaughlin $92,500 (3)
Salary Average : $92,500
Tyson Hinds $92,500 (3)
Salary Average : $92,500
Jesper Wallstedt $92,500 (2)
Salary Average : $92,500
A.J. Greer $92,500 (2)
Salary Average : $92,500
Total Farm Players25
Salary Commitment
Year 2024 : $2,355,000
Year 2025 : $1,850,000
Year 2026 : $1,202,500
Year 2027 : $92,500
Salary Average Commitment
Year 2024 : $2,355,000
Year 2025 : $1,850,000
Year 2026 : $1,202,500
Year 2027 : $92,500

Utah Hockey Club



Arena Capacity - Ticket Price
Attendance - %

Arena NameDelta Centre
Level 1: 5750 - $150 - 3,837 - 66.72%
Level 2: 4750 - $100 - 2,802 - 58.99%
Level 3: 3750 - $75 - 2,000 - 53.34%
Level 4: 2750 - $55 - 1,679 - 61.04%
Luxury : 1000 - $400 - 507 - 50.66%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $25 - 2,945 - 98.16%
Farm Level 2: 2000 - $15 - 1,949 - 97.47%
Farm Total Capacity :5000

Income

Home Games Left18
Average Attendance - %10,824 - 60.13%
Average Income per Game$1,561,806
Year to Date Revenue$35,921,548
Farm
Home Games Left18
Average Attendance - %4,894 - 97.88%
Average Income per Game$132,666
Year to Date Revenue$3,051,319

Expense

Pro Players Total Salaries$85,533,334
Farm Players Total Salaries$2,107,500
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$1,250,000
Pro Year To Date Expenses$48,301,304
Farm Year To Date Expenses$1,277,710
Pro Salary Cap To Date$47,704,370
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$28,112,516
Farm Estimated Season Revenue$2,387,989
Pro Remaining Season Days79
Pro Expenses Per Days$441,497
Pro Estimated Expenses$34,878,263
Farm Remaining Season Days79
Farm Expenses Per Days$10,753
Farm Estimated Expenses$849,487
Estimated Season Expenses$35,727,750
Season Salary Cap$86,783,334
Estimate Under Maximum Salary Cap of $88,000,000$1,216,666
Estimate Over Minimum Salary Cap of $65,000,000 $21,783,334
Current Bank Account$70,674,686
Projected Bank Account$65,447,441

Pro Players Salaries

Mathew Barzal (1 Way Contract) $7,000,000 (5)
-Salary Average : $7,000,000
Brayden Schenn (1 Way Contract) $6,500,000 (4)
-Salary Average : $6,500,000
Justin Faulk (1 Way Contract) $6,500,000 (3)
-Salary Average : $6,500,000
Nikolaj Ehlers (1 Way Contract) $6,000,000 (5)
-Salary Average : $6,654,400
Tomas Hertl (1 Way Contract) $5,625,000 (2)
-Salary Average : $5,625,000
Jonathan Marchessault (1 Way Contract) $5,000,000 (5)
-Salary Average : $5,000,000
Morgan Rielly (1 Way Contract) $5,000,000 (2)
-Salary Average : $5,000,000
Linus Ullmark (1 Way Contract) $5,000,000 (4)
-Salary Average : $5,000,000
Mike Matheson (1 Way Contract) $4,875,000 (2)
-Salary Average : $4,875,000
Elias Lindholm (1 Way Contract) $4,850,000 (3)
-Salary Average : $4,850,000
Jonas Brodin (1 Way Contract) $4,166,667 (3)
-Salary Average : $4,784,222
Nick Jensen (1 Way Contract) $4,000,000 (3)
-Salary Average : $4,000,000
Tristan Jarry (1 Way Contract) $3,500,000 (3)
-Salary Average : $3,500,000
Radek Faksa (1 Way Contract) $3,500,000 (4)
-Salary Average : $3,500,000
Marcus Foligno (1 Way Contract) $2,875,000 (1)
-Salary Average : $2,875,000
Gustav Forsling (1 Way Contract) $2,666,667 (2)
-Salary Average : $2,666,667
Artturi Lehkonen (1 Way Contract) $2,400,000 (4)
-Salary Average : $4,559,250
Scott Laughton (1 Way Contract) $2,300,000 (2)
-Salary Average : $2,174,500
Travis Boyd $1,000,000 (3)
-Salary Average : $1,000,000
Nick Seeler $925,000 (1)
-Salary Average : $925,000
Nikita Zaitsev (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $925,000
-Salary Average : $925,000
Connor McMichael $925,000 (3)
-Salary Average : $925,000
Total Pro Players22
Salary Commitment
Year 2024 : $85,533,334
Year 2025 : $85,180,667
Year 2026 : $64,965,000
Year 2027 : $39,097,000
Salary Average Commitment
Year 2024 : $88,839,039
Year 2025 : $84,114,039
Year 2026 : $63,772,872
Year 2027 : $38,213,650
Salary Cap with 1 Way Contract
Year 2024 : $85,533,334
Year 2025 : $80,808,334
Year 2026 : $60,341,667
Year 2027 : $35,400,000

Farm Players Salaries

Mitchell Chaffee $150,000 (5)
Salary Average : $150,000
Joseph Blandisi $100,000 (2)
Salary Average : $100,000
Reilly Walsh $97,500 (1)
Salary Average : $97,500
Curtis Douglas $95,000 (5)
Salary Average : $95,000
Olivier Rodrigue $92,500 (3)
Salary Average : $92,500
Henrik Rybinski $92,500 (2)
Salary Average : $92,500
Hudson Fasching $92,500 (1)
Salary Average : $92,500
Jan Jenik $92,500 (3)
Salary Average : $92,500
Jesse Ylonen $92,500 (3)
Salary Average : $92,500
Radim Simek $92,500 (1)
Salary Average : $92,500
Robert Hagg $92,500 (1)
Salary Average : $92,500
Nikita Okhotiuk $92,500 (1)
Salary Average : $92,500
Thomas Milic $92,500 (3)
Salary Average : $92,500
Dmitri Voronkov $92,500 (3)
Salary Average : $92,500
Eetu Liukas $92,500 (3)
Salary Average : $92,500
Artemi Kniazev $92,500 (1)
Salary Average : $92,500
Chase DeLeo $92,500 (2)
Salary Average : $92,500
Jasper Weatherby $92,500 (1)
Salary Average : $92,500
Keean Washkurak $92,500 (1)
Salary Average : $92,500
William Stromgren $92,500 (3)
Salary Average : $92,500
Pheonix Copley $92,500 (1)
Salary Average : $92,500
Filip Cederqvist $92,500 (3)
Salary Average : $92,500
Total Farm Players22
Salary Commitment
Year 2024 : $2,107,500
Year 2025 : $1,270,000
Year 2026 : $985,000
Year 2027 : $245,000
Salary Average Commitment
Year 2024 : $2,107,500
Year 2025 : $1,270,000
Year 2026 : $985,000
Year 2027 : $245,000

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 5750 - $125 - 4,588 - 79.80%
Level 2: 4750 - $75 - 3,774 - 79.44%
Level 3: 3750 - $50 - 3,544 - 94.50%
Level 4: 2750 - $45 - 2,144 - 77.97%
Luxury : 1000 - $250 - 942 - 94.20%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 3000 - $25 - 2,898 - 96.59%
Farm Level 2: 2000 - $15 - 1,962 - 98.11%
Farm Total Capacity :5000

Income

Home Games Left17
Average Attendance - %14,992 - 83.29%
Average Income per Game$1,592,684
Year to Date Revenue$38,224,408
Farm
Home Games Left17
Average Attendance - %4,860 - 97.20%
Average Income per Game$130,281
Year to Date Revenue$3,126,748

Expense

Pro Players Total Salaries$71,955,000
Farm Players Total Salaries$2,582,500
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$43,960,215
Farm Year To Date Expenses$1,500,543
Pro Salary Cap To Date$43,363,281
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,075,622
Farm Estimated Season Revenue$2,214,780
Pro Remaining Season Days79
Pro Expenses Per Days$372,219
Pro Estimated Expenses$29,405,301
Farm Remaining Season Days79
Farm Expenses Per Days$13,176
Farm Estimated Expenses$1,040,904
Estimated Season Expenses$30,446,205
Season Salary Cap$71,955,000
Estimate Under Maximum Salary Cap of $88,000,000$16,045,000
Estimate Over Minimum Salary Cap of $65,000,000 $6,955,000
Current Bank Account$68,373,812
Projected Bank Account$67,218,009

Pro Players Salaries

Brady Skjei (1 Way Contract) $10,100,000 (5)
-Salary Average : $10,100,000
Teuvo Teravainen (1 Way Contract) $9,510,000 (5)
-Salary Average : $9,510,000
Blake Wheeler (1 Way Contract) $9,100,000 (1)
-Salary Average : $9,100,000
Oliver Ekman-Larsson (1 Way Contract) $8,250,000 (3)
-Salary Average : $8,250,000
Jason Robertson (1 Way Contract) $7,750,000 (1)
-Salary Average : $7,750,000
Nathan Bastian (1 Way Contract) $6,000,000 (1)
-Salary Average : $6,000,000
Jeremy Swayman (1 Way Contract) $3,745,000 (4)
-Salary Average : $3,745,000
Ilya Lyubushkin (1 Way Contract) $3,500,000 (4)
-Salary Average : $3,500,000
Connor Carrick (1 Way Contract) $2,900,000 (1)
-Salary Average : $2,900,000
Shane Pinto $925,000 (2)
-Salary Average : $925,000
Jakub Zboril $925,000 (1)
-Salary Average : $925,000
Joey Anderson $925,000 (5)
-Salary Average : $925,000
Owen Power $925,000 (1)
-Salary Average : $925,000
Sam Montembeault $925,000 (6)
-Salary Average : $3,742,500
Radim Zohorna $925,000 (1)
-Salary Average : $925,000
Moritz Seider $925,000 (3)
-Salary Average : $925,000
Jonatan Berggren $925,000 (1)
-Salary Average : $925,000
Lucas Raymond $925,000 (1)
-Salary Average : $925,000
Lukas Reichel $925,000 (1)
-Salary Average : $925,000
Yegor Chinakhov $925,000 (6)
-Salary Average : $3,305,000
Connor Bedard $925,000 (3)
-Salary Average : $925,000
Total Pro Players21
Salary Commitment
Year 2024 : $71,955,000
Year 2025 : $46,892,000
Year 2026 : $45,967,000
Year 2027 : $35,867,000
Salary Average Commitment
Year 2024 : $77,152,500
Year 2025 : $45,852,500
Year 2026 : $44,927,500
Year 2027 : $34,827,500
Salary Cap with 1 Way Contract
Year 2024 : $71,955,000
Year 2025 : $40,655,000
Year 2026 : $39,730,000
Year 2027 : $29,630,000

Farm Players Salaries

Aaron Dell $150,000 (3)
Salary Average : $150,000
Lias Andersson $120,000 (4)
Salary Average : $120,000
Jesper Vikman $92,500 (1)
Salary Average : $92,500
Jayden Grubbe $92,500 (3)
Salary Average : $92,500
Brayden Tracey $92,500 (2)
Salary Average : $92,500
David Jiricek $92,500 (2)
Salary Average : $92,500
Cole Schwindt $92,500 (3)
Salary Average : $92,500
Adam Beckman $92,500 (1)
Salary Average : $92,500
Grigori Denisenko $92,500 (3)
Salary Average : $92,500
Jacob Perreault $92,500 (2)
Salary Average : $92,500
Jett Woo $92,500 (3)
Salary Average : $92,500
Ridly Greig $92,500 (2)
Salary Average : $92,500
Shakir Mukhamadullin $92,500 (2)
Salary Average : $92,500
Will Cuylle $92,500 (2)
Salary Average : $92,500
Marat Khusnutdinov $92,500 (3)
Salary Average : $92,500
Dylan Wells $92,500 (2)
Salary Average : $92,500
Cole Cassels $92,500 (1)
Salary Average : $92,500
David Gustafsson $92,500 (1)
Salary Average : $92,500
Matvey Petrov $92,500 (3)
Salary Average : $92,500
Leon Gawanke $92,500 (1)
Salary Average : $92,500
Ryan Johnson $92,500 (3)
Salary Average : $92,500
Tobias Bjornfot $92,500 (1)
Salary Average : $92,500
Dylan Holloway $92,500 (1)
Salary Average : $92,500
Jakob Pelletier $92,500 (1)
Salary Average : $92,500
Mikhail Abramov $92,500 (1)
Salary Average : $92,500
Valtteri Puustinen $92,500 (1)
Salary Average : $92,500
Arshdeep Bains $92,500 (2)
Salary Average : $92,500
Total Farm Players27
Salary Commitment
Year 2024 : $2,582,500
Year 2025 : $1,657,500
Year 2026 : $917,500
Year 2027 : $120,000
Salary Average Commitment
Year 2024 : $2,582,500
Year 2025 : $1,657,500
Year 2026 : $917,500
Year 2027 : $120,000

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

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

Over Minimum of
$65,000,000

Farm Salary Cap

Under Maximum of
$9,000,000

Pro Players

Farm Players

Total Players

Avalanche $109,736,018 $69,500,000 $18,500,000 $4,500,000 $2,227,500 $6,772,500 232447
Blackhawks $109,503,354 $84,231,999 $3,768,001 $19,231,999 $2,189,900 $6,810,100 222244
Blue Jackets $54,414,179 $78,049,999 $9,950,001 $13,049,999 $2,467,000 $6,533,000 222345
Blues $98,425,828 $65,863,460 $22,136,540 $863,460 $2,682,500 $6,317,500 222951
Bruins $44,935,469 $87,194,166 $805,834 $22,194,166 $2,330,000 $6,670,000 212546
Canadiens $66,020,617 $80,429,667 $7,570,333 $15,429,667 $1,862,500 $7,137,500 222042
Canucks $28,602,916 $85,143,295 $2,856,705 $20,143,295 $2,714,900 $6,285,100 202848
Capitals $67,753,031 $70,571,174 $17,428,826 $5,571,174 $2,302,400 $6,697,600 232245
Devils $101,356,001 $83,422,000 $4,578,000 $18,422,000 $1,954,700 $7,045,300 212142
Ducks $95,471,547 $75,259,443 $12,740,557 $10,259,443 $1,950,000 $7,050,000 212142
Flames $42,134,653 $74,974,999 $13,025,001 $9,974,999 $2,099,000 $6,901,000 212243
Flyers $86,815,244 $85,433,000 $2,567,000 $20,433,000 $2,472,600 $6,527,400 222648
Golden Knights $90,346,261 $68,787,995 $19,212,005 $3,787,995 $2,035,760 $6,964,240 212243
Hurricanes $83,698,780 $69,657,995 $18,342,005 $4,657,995 $3,167,400 $5,832,600 243155
Islanders $75,891,624 $69,567,853 $18,432,147 $4,567,853 $2,800,000 $6,200,000 232952
Jets $60,853,807 $73,591,665 $14,408,335 $8,591,665 $2,155,000 $6,845,000 232346
Kings $27,915,591 $85,506,582 $2,493,418 $20,506,582 $2,382,400 $6,617,600 222345
Kraken $80,304,430 $84,030,556 $3,969,444 $19,030,556 $2,127,500 $6,872,500 202343
Lightning $56,172,691 $73,125,190 $14,874,810 $8,125,190 $2,029,900 $6,970,100 212142
Maple Leafs $88,961,425 $83,475,000 $4,525,000 $18,475,000 $1,602,500 $7,397,500 211738
Oilers $101,132,180 $66,588,000 $21,412,000 $1,588,000 $2,505,000 $6,495,000 212748
Panthers $25,368,996 $82,711,855 $5,288,145 $17,711,855 $1,850,000 $7,150,000 212041
Penguins $63,767,254 $81,744,461 $6,255,539 $16,744,461 $3,232,500 $5,767,500 243357
Predators $24,119,600 $83,104,290 $4,895,710 $18,104,290 $1,864,990 $7,135,010 212041
Rangers $85,978,692 $84,173,000 $3,827,000 $19,173,000 $2,212,500 $6,787,500 212243
Red Wings $34,606,475 $77,333,332 $10,666,668 $12,333,332 $2,107,500 $6,892,500 202040
Sabres $62,582,688 $77,747,166 $10,252,834 $12,747,166 $2,387,500 $6,612,500 202545
Senators $70,023,542 $69,844,000 $18,156,000 $4,844,000 $2,369,900 $6,630,100 212546
Sharks $90,095,087 $70,957,000 $17,043,000 $5,957,000 $2,185,000 $6,815,000 222345
Stars $31,141,922 $81,899,999 $6,100,001 $16,899,999 $2,355,000 $6,645,000 212546
Utah Hockey Club $70,674,686 $86,783,334 $1,216,666 $21,783,334 $2,107,500 $6,892,500 222244
Wild $68,373,812 $71,955,000 $16,045,000 $6,955,000 $2,582,500 $6,417,500 212748