Login

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $65 - 5,326 - 88.77%
Level 2: 5000 - $35 - 4,520 - 90.39%
Level 3: 2000 - $20 - 1,914 - 95.69%
Level 4: 3174 - $13 - 2,962 - 93.32%
Luxury : 1000 - $142 - 1,000 - 100.00%
Total Capacity :17174
Team Popularity : 116.00%

Income

Home Games Left23
Average Attendance - %15,722 - 91.54%
Average Income per Game$1,093,084
Year to Date Revenue$19,675,515

Expense

Pro Players Total Salaries$64,725,000
Farm Players Total Salaries$2,195,400
Coaches Total Salaries$4,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$31,166,100
Farm Year To Date Expenses$1,596,379
Pro Salary Cap To Date$29,807,540
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,140,936
Pro Remaining Season Days82
Pro Expenses Per Days$445,230
Pro Estimated Expenses$36,508,860
Farm Remaining Season Days81
Farm Expenses Per Days$22,817
Farm Estimated Expenses$1,848,177
Estimated Season Expenses$38,357,037
Estimated Season Salary Cap$64,724,944
Estimate Under Maximum Salary Cap of $72,500,000$7,775,056
Estimate Over Minimum Salary Cap of $47,000,000 $17,724,944
Current Bank Account$49,129,300
Projected Bank Account$35,913,199

Pro Players Salaries

Artemi Panarin $7,000,000 (4)
Mattias Ekholm $5,000,000 (1)
Mathew Barzal $4,500,000 (3)
Shea Theodore $4,500,000 (2)
Teuvo Teravainen $4,250,000 (1)
Mats Zuccarello $4,000,000 (1)
Justin Faulk $4,000,000 (1)
Olli Maatta $4,000,000 (3)
Nick Bonino $3,500,000 (1)
Adrian Kempe $3,500,000 (2)
Brett Pesce $3,000,000 (1)
Jack Roslovic $3,000,000 (3)
Vitek Vanecek $2,500,000 (2)
Pavel Buchnevich $2,500,000 (1)
Chris Driedger $2,250,000 (2)
Colton Sissons $2,000,000 (1)
Philipp Kurashev $1,750,000 (3)
Jesper Fast $1,500,000 (2)
Jake Walman (1 Way Contract) $1,000,000 (2)
Rasmus Asplund $975,000 (1)
Total Pro Players20
Salary Commitment
Year 2024 : $64,725,000
Year 2025 : $35,500,000
Year 2026 : $20,250,000
Year 2027 : $5,750,000
Salary Average Commitment
Year 2024 : $64,662,501
Year 2025 : $35,437,501
Year 2026 : $19,937,501
Year 2027 : $6,187,500
Salary Cap with 1 Way Contract
Year 2024 : $64,725,000
Year 2025 : $35,500,000
Year 2026 : $20,250,000
Year 2027 : $7,000,000

Farm Players Salaries

Simon Ryfors $100,000 (1)
MacKenzie MacEachern $100,000 (1)
Karson Kuhlman $99,500 (2)
Isak Rosen $97,500 (2)
Vinni Lettieri $97,500 (2)
Phil Di Giuseppe $97,500 (2)
Devin Cooley $95,000 (2)
Tristan Luneau $90,000 (3)
Albert Johansson $90,000 (2)
Riley Nash $88,500 (2)
Kyle Burroughs $87,500 (1)
Trevor Carrick $87,500 (3)
Daniil Chayka $85,500 (2)
Jack Ahcan $83,050 (2)
Justin Barron $75,000 (1)
Colten Ellis $75,000 (2)
Jackson Cates $69,850 (2)
Maxime Lajoie $66,500 (2)
Joseph Duszak $65,000 (1)
Tanner Kaspick $63,500 (2)
Dominik Shine $62,500 (1)
Tyler Sikura $62,500 (1)
Isaiah Saville $57,500 (2)
Jake Wise $57,500 (2)
Judd Caulfield $56,500 (2)
Donovan Sebrango $50,000 (1)
Chad Yetman $48,500 (1)
Ronan Seeley $45,000 (2)
Noel Hoefenmayer $41,500 (1)
Total Farm Players29
Salary Commitment
Year 2024 : $2,195,400
Year 2025 : $1,502,900
Year 2026 : $177,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,195,400
Year 2025 : $1,502,900
Year 2026 : $177,500
Year 2027 : $0

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $58 - 6,000 - 100.00%
Level 2: 5000 - $30 - 4,737 - 94.74%
Level 3: 2000 - $18 - 2,000 - 100.00%
Level 4: 3565 - $8 - 3,565 - 100.00%
Luxury : 1000 - $300 - 800 - 80.00%
Total Capacity :17565
Team Popularity : 114.00%

Income

Home Games Left22
Average Attendance - %17,102 - 97.36%
Average Income per Game$1,212,223
Year to Date Revenue$23,032,245

Expense

Pro Players Total Salaries$72,520,000
Farm Players Total Salaries$2,105,500
Coaches Total Salaries$2,650,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$32,456,986
Farm Year To Date Expenses$1,335,729
Pro Salary Cap To Date$31,605,016
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,668,915
Pro Remaining Season Days82
Pro Expenses Per Days$489,276
Pro Estimated Expenses$40,120,632
Farm Remaining Season Days81
Farm Expenses Per Days$19,242
Farm Estimated Expenses$1,558,602
Estimated Season Expenses$41,679,234
Estimated Season Salary Cap$70,727,626
Estimate Under Maximum Salary Cap of $72,500,000$1,772,374
Estimate Over Minimum Salary Cap of $47,000,000 $23,727,626
Current Bank Account$17,859,950
Projected Bank Account$2,849,631

Pro Players Salaries

Claude Giroux $6,950,000 (3)
John Klingberg $6,250,000 (4)
Drew Doughty $6,000,000 (3)
Brent Burns $5,600,000 (1)
Chris Kreider $5,375,000 (2)
Robin Lehner $5,000,000 (2)
Anze Kopitar $3,950,000 (2)
Andrei Svechnikov $3,850,000 (6)
Max Pacioretty $3,800,000 (2)
Ivan Barbashev $3,750,000 (2)
Connor Brown $3,250,000 (1)
Filip Hronek $2,700,000 (1)
Lars Eller $2,600,000 (2)
Quinn Hughes $2,450,000 (2)
Matthew Boldy $2,000,000 (8)
Trevor Moore $1,950,000 (4)
Dylan DeMelo $1,750,000 (3)
Samuel Blais $1,700,000 (1)
Tim Stutzle $1,600,000 (6)
Marco Rossi $1,000,000 (3)
Logan Thompson $995,000 (3)
Total Pro Players21
Salary Commitment
Year 2024 : $72,520,000
Year 2025 : $59,275,000
Year 2026 : $35,700,000
Year 2027 : $23,200,000
Salary Average Commitment
Year 2024 : $77,275,417
Year 2025 : $64,025,417
Year 2026 : $37,350,417
Year 2027 : $22,002,084
Salary Cap with 1 Way Contract
Year 2024 : $72,520,000
Year 2025 : $59,270,000
Year 2026 : $32,345,000
Year 2027 : $15,650,000

Farm Players Salaries

Mads Sogaard $99,500 (4)
Adam Cracknell $98,500 (2)
T.J. Hensick $95,000 (1)
Bobby McMann $95,000 (5)
Michael Amadio $89,000 (2)
Hunter Shepard $89,000 (1)
Patrick Brown $89,000 (1)
C.J. Suess $87,500 (1)
Jarred Tinordi $87,500 (1)
Scott Harrington $87,500 (1)
Matt Iacopelli $87,500 (1)
Kyle Clifford $87,500 (1)
Matt Tennyson $87,500 (1)
Bobo Carpenter $87,500 (1)
Mike Robinson $80,000 (1)
Matthew Cairns $80,000 (1)
Mitchell Vande Sompel $79,000 (1)
Chris Terry $78,000 (1)
Jake Chiasson $70,000 (3)
Christian Wolanin $70,000 (1)
Josiah Didier $68,000 (1)
Jake Bischoff $68,000 (1)
James Malatesta $65,000 (3)
Jack Dugan $65,000 (1)
Eetu Liukas $65,000 (3)
Matt Rempe $50,000 (3)
Total Farm Players26
Salary Commitment
Year 2024 : $2,105,500
Year 2025 : $682,500
Year 2026 : $535,000
Year 2027 : $315,000
Salary Average Commitment
Year 2024 : $2,182,125
Year 2025 : $708,625
Year 2026 : $521,125
Year 2027 : $271,125

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 6000 - $58 - 6,000 - 100.00%
Level 2: 5000 - $32 - 5,000 - 100.00%
Level 3: 2500 - $16 - 2,467 - 98.68%
Level 4: 4000 - $10 - 3,762 - 94.04%
Luxury : 1190 - $132 - 1,190 - 100.00%
Total Capacity :18690
Team Popularity : 116.00%

Income

Home Games Left22
Average Attendance - %18,419 - 98.55%
Average Income per Game$1,105,832
Year to Date Revenue$21,010,801

Expense

Pro Players Total Salaries$71,825,000
Farm Players Total Salaries$2,460,228
Coaches Total Salaries$3,975,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$34,458,900
Farm Year To Date Expenses$1,590,040
Pro Salary Cap To Date$33,077,310
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,328,296
Pro Remaining Season Days82
Pro Expenses Per Days$492,270
Pro Estimated Expenses$40,366,140
Farm Remaining Season Days81
Farm Expenses Per Days$22,750
Farm Estimated Expenses$1,842,750
Estimated Season Expenses$42,208,890
Estimated Season Salary Cap$71,825,016
Estimate Under Maximum Salary Cap of $72,500,000$674,984
Estimate Over Minimum Salary Cap of $47,000,000 $24,825,016
Current Bank Account$19,763,738
Projected Bank Account$1,883,144

Pro Players Salaries

Mikko Rantanen $7,000,000 (8)
Kyle Connor $6,000,000 (4)
Brayden Point $6,000,000 (3)
Tyler Seguin $6,000,000 (1)
Victor Hedman $5,750,000 (4)
Connor Hellebuyck $5,250,000 (2)
Anthony Duclair $5,000,000 (3)
Dougie Hamilton $5,000,000 (2)
Chandler Stephenson $4,500,000 (3)
Charlie McAvoy $4,200,000 (2)
Carter Verhaeghe $3,750,000 (5)
Matt Roy $2,500,000 (1)
Conor Garland $2,000,000 (3)
Tyler Motte $1,500,000 (1)
Sean Walker $1,450,000 (2)
Max Comtois $1,250,000 (1)
Henrik Borgstrom $1,250,000 (1)
Cal Petersen $1,250,000 (1)
Trevor Lewis $1,200,000 (2)
Cam York $975,000 (2)
Total Pro Players20
Salary Commitment
Year 2024 : $71,825,000
Year 2025 : $60,525,000
Year 2026 : $42,300,000
Year 2027 : $22,500,000
Salary Average Commitment
Year 2024 : $72,695,833
Year 2025 : $58,945,833
Year 2026 : $40,570,833
Year 2027 : $21,687,500
Salary Cap with 1 Way Contract
Year 2024 : $71,825,000
Year 2025 : $58,075,000
Year 2026 : $40,000,000
Year 2027 : $22,500,000

Farm Players Salaries

Isaac Poulter $150,000 (2)
Georgi Romanov $150,000 (1)
Victor Mete $135,000 (1)
Carl Grundstrom $121,000 (1)
Brendan Lemieux $115,000 (3)
Jeffrey Truchon-Viel $109,808 (1)
Cam Morrison $104,500 (1)
Garrett Pilon $100,000 (2)
Steven Santini $100,000 (1)
Josh Mahura $96,250 (1)
Matt Luff $93,170 (1)
Emil Andrae $92,500 (3)
Cooper Marody $90,000 (1)
Walker Duehr $90,000 (3)
Alec Regula $88,000 (1)
Aaron Dell $85,000 (1)
Tucker Poolman $80,000 (2)
Landon Slaggert $77,500 (3)
Anton Blidh $75,000 (2)
Mattias Norlinder $75,000 (2)
David Farrance $72,500 (1)
Luke Toporowski $72,500 (3)
Luke Henman $65,000 (1)
Luke Philp $65,000 (1)
Shawn Element $60,000 (1)
Santeri Hatakka $50,000 (2)
Aidan McDonough $47,500 (1)
Total Farm Players27
Salary Commitment
Year 2024 : $2,460,228
Year 2025 : $977,500
Year 2026 : $447,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,460,228
Year 2025 : $977,500
Year 2026 : $447,500
Year 2027 : $0

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 6000 - $58 - 5,360 - 89.33%
Level 2: 5000 - $30 - 4,995 - 99.91%
Level 3: 2200 - $15 - 2,200 - 100.00%
Level 4: 5000 - $6 - 4,781 - 95.62%
Luxury : 1089 - $128 - 1,089 - 100.00%
Total Capacity :19289
Team Popularity : 108.00%

Income

Home Games Left23
Average Attendance - %18,426 - 95.52%
Average Income per Game$1,004,160
Year to Date Revenue$18,074,875

Expense

Pro Players Total Salaries$48,400,000
Farm Players Total Salaries$2,213,250
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$23,834,546
Farm Year To Date Expenses$1,542,466
Pro Salary Cap To Date$23,143,724
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,095,674
Pro Remaining Season Days82
Pro Expenses Per Days$328,289
Pro Estimated Expenses$26,919,698
Farm Remaining Season Days81
Farm Expenses Per Days$21,280
Farm Estimated Expenses$1,723,680
Estimated Season Expenses$28,643,378
Estimated Season Salary Cap$49,254,246
Estimate Under Maximum Salary Cap of $72,500,000$23,245,754
Estimate Over Minimum Salary Cap of $47,000,000 $2,254,246
Current Bank Account$52,388,909
Projected Bank Account$46,841,205

Pro Players Salaries

Charlie Coyle $6,500,000 (6)
Nate Schmidt $5,000,000 (3)
Dylan Cozens $3,500,000 (5)
Sonny Milano $3,500,000 (2)
Sam Carrick $3,250,000 (1)
Dante Fabbro $3,000,000 (3)
Justin Holl $3,000,000 (1)
Tanner Jeannot $3,000,000 (5)
Justin Danforth $2,500,000 (3)
Timothy Liljegren $2,000,000 (1)
Alexandre Carrier $2,000,000 (3)
Barclay Goodrow $1,775,000 (1)
Kaapo Kakko $1,750,000 (2)
Cayden Primeau $1,000,000 (2)
Ridly Greig $1,000,000 (2)
Braden Schneider $1,000,000 (1)
Nicolas Deslauriers $1,000,000 (2)
Connor Bedard $1,000,000 (3)
Will Cuylle $925,000 (2)
Joel Blomqvist $900,000 (3)
Alex Laferriere $800,000 (2)
Total Pro Players21
Salary Commitment
Year 2024 : $48,400,000
Year 2025 : $38,125,000
Year 2026 : $29,150,000
Year 2027 : $15,000,000
Salary Average Commitment
Year 2024 : $49,700,000
Year 2025 : $38,675,000
Year 2026 : $28,700,000
Year 2027 : $13,800,000
Salary Cap with 1 Way Contract
Year 2024 : $48,400,000
Year 2025 : $37,375,000
Year 2026 : $27,400,000
Year 2027 : $13,000,000

Farm Players Salaries

Ryan Lomberg $180,000 (1)
Jake Christiansen $165,000 (2)
Grigori Denisenko $115,000 (2)
Beck Warm $110,000 (1)
Kevin Korchinski $100,000 (3)
Jonathan Gruden $100,000 (2)
Lukas Reichel $100,000 (2)
Joona Koppanen $96,250 (1)
Nikita Alexandrov $95,000 (2)
Josh Jacobs $85,000 (1)
Riley Stillman $84,700 (1)
Topi Niemela $80,000 (3)
Carsen Twarynski $78,650 (1)
Jack LaFontaine $78,650 (1)
Jeremy Davies $77,500 (2)
Oskar Back $70,000 (1)
Emil Lilleberg $70,000 (2)
Ronnie Attard $70,000 (1)
Ben King $70,000 (3)
Cole Schwindt $67,500 (1)
Jimmy Huntington $65,000 (2)
Simon Johansson $60,000 (1)
Cole Reinhardt $50,000 (1)
Olle Lycksell $50,000 (1)
Andre Lee $47,500 (2)
Henrik Tikkanen $47,500 (1)
Total Farm Players26
Salary Commitment
Year 2024 : $2,213,250
Year 2025 : $1,085,000
Year 2026 : $250,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,213,250
Year 2025 : $1,085,000
Year 2026 : $250,000
Year 2027 : $0

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 6000 - $60 - 5,669 - 94.48%
Level 2: 5000 - $33 - 4,829 - 96.58%
Level 3: 2000 - $19 - 1,982 - 99.11%
Level 4: 4580 - $9 - 4,534 - 99.00%
Luxury : 1100 - $153 - 1,036 - 94.17%
Total Capacity :18680
Team Popularity : 114.00%

Income

Home Games Left22
Average Attendance - %18,050 - 96.63%
Average Income per Game$1,101,013
Year to Date Revenue$20,919,251

Expense

Pro Players Total Salaries$62,000,000
Farm Players Total Salaries$2,265,000
Coaches Total Salaries$2,750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$29,763,174
Farm Year To Date Expenses$1,400,981
Pro Salary Cap To Date$28,842,114
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,222,291
Pro Remaining Season Days82
Pro Expenses Per Days$421,053
Pro Estimated Expenses$34,526,346
Farm Remaining Season Days81
Farm Expenses Per Days$19,967
Farm Estimated Expenses$1,617,327
Estimated Season Expenses$36,143,673
Estimated Season Salary Cap$62,289,504
Estimate Under Maximum Salary Cap of $72,500,000$10,210,496
Estimate Over Minimum Salary Cap of $47,000,000 $15,289,504
Current Bank Account$68,865,579
Projected Bank Account$56,944,197

Pro Players Salaries

Alex Pietrangelo $5,750,000 (1)
Ryan Hartman $5,000,000 (4)
Sebastian F. Aho $5,000,000 (2)
Nazem Kadri $4,850,000 (1)
Jared Spurgeon $4,500,000 (3)
Carter Hart $4,000,000 (1)
Robert Thomas $4,000,000 (5)
Jake Virtanen $4,000,000 (3)
Jonathan Drouin $4,000,000 (1)
Tom Wilson $4,000,000 (2)
Sam Bennett $3,800,000 (3)
Noah Dobson $3,000,000 (2)
Miles Wood $1,750,000 (2)
Colin White $1,500,000 (1)
Adam Boqvist $1,500,000 (2)
Eetu Luostarinen $1,250,000 (2)
Conor Timmins $1,100,000 (1)
Charlie Lindgren $1,000,000 (2)
Jake Sanderson $1,000,000 (2)
Dawson Mercer $1,000,000 (1)
Total Pro Players20
Salary Commitment
Year 2024 : $62,000,000
Year 2025 : $39,750,000
Year 2026 : $20,000,000
Year 2027 : $9,500,000
Salary Average Commitment
Year 2024 : $61,791,666
Year 2025 : $39,591,666
Year 2026 : $20,966,666
Year 2027 : $9,200,000
Salary Cap with 1 Way Contract
Year 2024 : $62,000,000
Year 2025 : $39,800,000
Year 2026 : $21,300,000
Year 2027 : $9,000,000

Farm Players Salaries

Keith Kinkaid $150,000 (1)
Michael McLeod $125,000 (2)
Kole Lind $110,000 (1)
Liam Foudy $100,000 (3)
Brendan Brisson $100,000 (2)
Samuel Poulin $100,000 (1)
Jacob Bernard-Docker $100,000 (1)
Simon Edvinsson $100,000 (2)
Brad Lambert $100,000 (3)
Hendrix Lapierre $100,000 (3)
Colton Dach $95,000 (3)
Raphael Lavoie $95,000 (1)
Ryan O'Rourke $95,000 (2)
Jayden Struble $95,000 (2)
Brett Leason $95,000 (1)
Thomas Bordeleau $95,000 (1)
Jack Rathbone $85,000 (2)
Jakub Lauko $80,000 (1)
Olle Eriksson Ek $75,000 (1)
Dennis Gilbert $75,000 (1)
William Trudeau $70,000 (3)
Elliot Desnoyers $65,000 (2)
Taylor Gauthier $60,000 (1)
Cole Guttman $50,000 (2)
Nikita Novikov $50,000 (3)
Total Farm Players25
Salary Commitment
Year 2024 : $2,265,000
Year 2025 : $1,230,000
Year 2026 : $515,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,265,000
Year 2025 : $1,230,000
Year 2026 : $515,000
Year 2027 : $0

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $59 - 5,845 - 97.42%
Level 2: 5400 - $30 - 5,359 - 99.24%
Level 3: 3000 - $14 - 2,555 - 85.16%
Level 4: 5000 - $7 - 4,728 - 94.56%
Luxury : 1100 - $135 - 1,100 - 100.00%
Total Capacity :20500
Team Popularity : 110.00%

Income

Home Games Left23
Average Attendance - %19,587 - 95.55%
Average Income per Game$1,077,270
Year to Date Revenue$19,390,862

Expense

Pro Players Total Salaries$69,395,000
Farm Players Total Salaries$1,869,000
Coaches Total Salaries$3,100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$33,557,888
Farm Year To Date Expenses$1,351,569
Pro Salary Cap To Date$32,590,773
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,777,213
Pro Remaining Season Days82
Pro Expenses Per Days$470,362
Pro Estimated Expenses$38,569,684
Farm Remaining Season Days81
Farm Expenses Per Days$19,000
Farm Estimated Expenses$1,539,000
Estimated Season Expenses$40,108,684
Estimated Season Salary Cap$70,027,545
Estimate Under Maximum Salary Cap of $72,500,000$2,472,455
Estimate Over Minimum Salary Cap of $47,000,000 $23,027,545
Current Bank Account$18,473,840
Projected Bank Account$3,142,369

Pro Players Salaries

Roman Josi $7,500,000 (4)
Sean Couturier $7,000,000 (3)
Jack Hughes $6,000,000 (9)
Linus Ullmark $5,000,000 (4)
David Perron $4,500,000 (2)
T.J. Brodie $4,250,000 (1)
Erik Gudbranson $4,000,000 (3)
Anthony DeAngelo $4,000,000 (1)
Devon Toews $4,000,000 (3)
Jaden Schwartz $3,750,000 (2)
Drake Batherson $3,000,000 (4)
Jesper Bratt $2,750,000 (1)
Garnet Hathaway $2,500,000 (2)
Erik Haula $2,500,000 (2)
Calvin Pickard $2,250,000 (2)
Casey Mittelstadt $2,000,000 (1)
Oskar Lindblom $1,500,000 (2)
Jan Rutta $1,250,000 (1)
Nils Hoglander $1,045,000 (3)
Cole Sillinger (Out of Payroll) $1,000,000 (1)
Nathan Noel $600,000 (1)
Total Pro Players21
Salary Commitment
Year 2024 : $70,395,000
Year 2025 : $54,700,000
Year 2026 : $38,250,000
Year 2027 : $22,000,000
Salary Average Commitment
Year 2024 : $71,548,333
Year 2025 : $55,698,333
Year 2026 : $38,848,333
Year 2027 : $22,250,000
Salary Cap with 1 Way Contract
Year 2024 : $70,395,000
Year 2025 : $54,545,000
Year 2026 : $37,545,000
Year 2027 : $21,500,000

Farm Players Salaries

Nicolas Aube-Kubel $150,000 (2)
Andreas Englund $120,000 (3)
Daniel O'Regan $120,000 (1)
Leon Gawanke $100,000 (2)
Jonathan Aspirot $100,000 (1)
Olivier Rodrigue $95,000 (1)
Parker Wotherspoon $88,000 (1)
Will Bitten $85,000 (1)
Mason Shaw $82,500 (1)
Zachary Uens $80,000 (2)
Tyce Thompson $80,000 (1)
Trevor Kuntar $75,000 (2)
Reece Newkirk $70,000 (2)
Calle Clang $70,000 (2)
Jacob Graves $70,000 (1)
Patrick Guay $70,000 (2)
Tory Dello $70,000 (1)
Kyle MacLean $66,000 (1)
Carson Meyer $60,000 (1)
Zachary Emond $50,000 (1)
Filip Engaras $47,500 (1)
Cole Krygier $45,000 (2)
Tanner Dickinson $40,000 (3)
Samuel Houde $35,000 (2)
Total Farm Players24
Salary Commitment
Year 2024 : $1,869,000
Year 2025 : $855,000
Year 2026 : $160,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,869,000
Year 2025 : $855,000
Year 2026 : $160,000
Year 2027 : $0

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $59 - 5,906 - 98.44%
Level 2: 5000 - $32 - 4,814 - 96.28%
Level 3: 2000 - $18 - 1,946 - 97.29%
Level 4: 4000 - $8 - 3,812 - 95.31%
Luxury : 1007 - $160 - 905 - 89.90%
Total Capacity :18007
Team Popularity : 114.00%

Income

Home Games Left23
Average Attendance - %17,384 - 96.54%
Average Income per Game$1,109,056
Year to Date Revenue$19,963,014

Expense

Pro Players Total Salaries$70,200,000
Farm Players Total Salaries$1,525,000
Coaches Total Salaries$2,800,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$33,808,199
Farm Year To Date Expenses$1,122,674
Pro Salary Cap To Date$32,887,196
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,508,296
Pro Remaining Season Days82
Pro Expenses Per Days$475,000
Pro Estimated Expenses$38,950,000
Farm Remaining Season Days81
Farm Expenses Per Days$15,397
Farm Estimated Expenses$1,247,157
Estimated Season Expenses$40,197,157
Estimated Season Salary Cap$70,758,240
Estimate Under Maximum Salary Cap of $72,500,000$1,741,760
Estimate Over Minimum Salary Cap of $47,000,000 $23,758,240
Current Bank Account$51,363,464
Projected Bank Account$36,674,603

Pro Players Salaries

Sidney Crosby $7,000,000 (3)
Patrik Laine $7,000,000 (2)
Gabriel Landeskog $6,000,000 (2)
Sergei Bobrovsky $5,650,000 (2)
Brayden Schenn $5,500,000 (2)
J.T. Miller $5,500,000 (2)
Matthew Tkachuk $4,800,000 (2)
Hampus Lindholm $4,000,000 (5)
Rasmus Dahlin $4,000,000 (2)
Adam Fox $3,850,000 (7)
Radko Gudas $2,750,000 (1)
Michael Bunting $2,100,000 (3)
Ryan Suter $2,000,000 (1)
Craig Smith $2,000,000 (1)
Malcolm Subban $1,500,000 (1)
Kailer Yamamoto $1,500,000 (2)
T.J. Oshie $1,250,000 (1)
Morgan Geekie $1,000,000 (1)
Philip Tomasino $1,000,000 (1)
Joshua Brown $1,000,000 (2)
Zachary Jones $800,000 (1)
Total Pro Players21
Salary Commitment
Year 2024 : $70,200,000
Year 2025 : $60,050,000
Year 2026 : $18,700,000
Year 2027 : $9,750,000
Salary Average Commitment
Year 2024 : $72,528,572
Year 2025 : $60,228,572
Year 2026 : $18,578,572
Year 2027 : $9,078,572
Salary Cap with 1 Way Contract
Year 2024 : $70,200,000
Year 2025 : $57,900,000
Year 2026 : $16,950,000
Year 2027 : $7,850,000

Farm Players Salaries

Fedor Svechkov $95,000 (3)
Lane Hutson $95,000 (3)
Logan Mailloux $90,000 (3)
Luke Prokop $87,500 (2)
Tyler Spezia $80,000 (2)
Gage Goncalves $80,000 (1)
Andy Welinski $80,000 (2)
Curtis McKenzie $80,000 (2)
T.J. Tynan $80,000 (2)
Jason Polin $75,000 (2)
Colton White $75,000 (2)
Cameron Wright $65,000 (3)
Tyler Benson $65,000 (3)
Matt Vernon $65,000 (1)
Reese Johnson $60,000 (2)
Ivan Fedotov $60,000 (1)
Pavel Cajan $55,000 (3)
Matvey Petrov $50,000 (3)
Jonas Rondbjerg $50,000 (3)
Aidan Fulp $47,500 (3)
Marc Gatcomb $45,000 (3)
Cole McWard $45,000 (3)
Total Farm Players22
Salary Commitment
Year 2024 : $1,525,000
Year 2025 : $1,345,000
Year 2026 : $755,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,550,834
Year 2025 : $1,345,834
Year 2026 : $728,334
Year 2027 : $0

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $64 - 5,288 - 88.13%
Level 2: 5000 - $34 - 4,562 - 91.23%
Level 3: 2000 - $20 - 1,940 - 97.02%
Level 4: 4000 - $11 - 3,492 - 87.30%
Luxury : 1144 - $140 - 1,143 - 99.88%
Total Capacity :18144
Team Popularity : 110.00%

Income

Home Games Left23
Average Attendance - %16,424 - 90.52%
Average Income per Game$1,088,755
Year to Date Revenue$19,597,584

Expense

Pro Players Total Salaries$63,050,000
Farm Players Total Salaries$1,942,500
Coaches Total Salaries$2,300,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$27,639,470
Farm Year To Date Expenses$1,247,817
Pro Salary Cap To Date$26,948,682
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,041,357
Pro Remaining Season Days82
Pro Expenses Per Days$424,671
Pro Estimated Expenses$34,823,022
Farm Remaining Season Days81
Farm Expenses Per Days$18,162
Farm Estimated Expenses$1,471,122
Estimated Season Expenses$36,294,144
Estimated Season Salary Cap$60,962,528
Estimate Under Maximum Salary Cap of $72,500,000$11,537,472
Estimate Over Minimum Salary Cap of $47,000,000 $13,962,528
Current Bank Account$14,278,836
Projected Bank Account$3,026,049

Pro Players Salaries

Nathan MacKinnon $6,000,000 (2)
Jonathan Huberdeau $5,750,000 (4)
Nino Niederreiter $5,000,000 (1)
Morgan Rielly $5,000,000 (2)
Jacob Markstrom $5,000,000 (2)
Dominik Kubalik $4,100,000 (2)
Jakob Chychrun $4,000,000 (3)
Brandon Saad $4,000,000 (1)
Nicklas Backstrom $3,750,000 (2)
Jacob Trouba $3,500,000 (2)
Josh Morrissey $3,000,000 (1)
Austin Wagner $2,250,000 (2)
Pius Suter $2,200,000 (2)
Luke Glendening $2,000,000 (1)
Derek Forbort $1,750,000 (3)
Zach Aston-Reese $1,650,000 (4)
Alexei Toropchenko $1,100,000 (1)
Spencer Knight $1,000,000 (1)
Jamie Drysdale $1,000,000 (1)
Anton Lundell $1,000,000 (1)
Total Pro Players20
Salary Commitment
Year 2024 : $63,050,000
Year 2025 : $42,350,000
Year 2026 : $12,750,000
Year 2027 : $6,000,000
Salary Average Commitment
Year 2024 : $61,425,000
Year 2025 : $43,325,000
Year 2026 : $12,700,000
Year 2027 : $6,700,000
Salary Cap with 1 Way Contract
Year 2024 : $63,050,000
Year 2025 : $44,950,000
Year 2026 : $13,150,000
Year 2027 : $7,400,000

Farm Players Salaries

Zemgus Girgensons $190,000 (1)
Oscar Dansk $100,000 (2)
Martin Pospisil $100,000 (2)
Brayden Pachal $100,000 (2)
Arthur Kaliyev $95,000 (1)
Dmitri Samorukov $80,000 (1)
Mikko Kokkonen $80,000 (2)
Noah Gregor $80,000 (2)
Linus Karlsson $80,000 (1)
Turner Elson $75,000 (1)
Kevin Rooney $75,000 (2)
Akito Hirose $75,000 (3)
Ryan Schmelzer $75,000 (1)
Cameron Hughes $75,000 (1)
Kyle Rau $75,000 (1)
Riley Bezeau $75,000 (1)
Kevin Conley $75,000 (1)
Nick DeSimone $75,000 (1)
William Villeneuve $70,000 (3)
Eetu Makiniemi $70,000 (1)
Filip Kral $65,000 (1)
Jerad Rosburg $60,000 (1)
Nikolai Kovalenko $50,000 (1)
Jalen Luypen $47,500 (3)
Alex Kannok-Leipert $0 (0)
Total Farm Players25
Salary Commitment
Year 2024 : $1,942,500
Year 2025 : $727,500
Year 2026 : $192,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,942,500
Year 2025 : $727,500
Year 2026 : $192,500
Year 2027 : $0

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $64 - 5,417 - 90.28%
Level 2: 5000 - $35 - 4,446 - 88.93%
Level 3: 2300 - $19 - 2,059 - 89.51%
Level 4: 4000 - $11 - 3,576 - 89.39%
Luxury : 1232 - $144 - 1,226 - 99.53%
Total Capacity :18532
Team Popularity : 116.00%

Income

Home Games Left22
Average Attendance - %16,724 - 90.24%
Average Income per Game$1,144,216
Year to Date Revenue$21,740,098

Expense

Pro Players Total Salaries$55,150,000
Farm Players Total Salaries$1,863,900
Coaches Total Salaries$3,350,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,310,538
Farm Year To Date Expenses$1,485,908
Pro Salary Cap To Date$25,389,478
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,172,745
Pro Remaining Season Days82
Pro Expenses Per Days$375,987
Pro Estimated Expenses$30,830,934
Farm Remaining Season Days81
Farm Expenses Per Days$21,284
Farm Estimated Expenses$1,724,004
Estimated Season Expenses$32,554,938
Estimated Season Salary Cap$55,141,456
Estimate Under Maximum Salary Cap of $72,500,000$17,358,544
Estimate Over Minimum Salary Cap of $47,000,000 $8,141,456
Current Bank Account$19,500,206
Projected Bank Account$12,118,013

Pro Players Salaries

David Pastrnak $6,500,000 (7)
Leon Draisaitl $5,750,000 (1)
Miro Heiskanen $5,250,000 (6)
Jordan Binnington $5,000,000 (1)
Mika Zibanejad $4,500,000 (2)
Colton Parayko $4,500,000 (5)
Noah Hanifin $4,000,000 (2)
Ilya Mikheyev $3,500,000 (2)
Pavel Zacha $3,250,000 (4)
Nick Ritchie $2,600,000 (1)
Jonas Siegenthaler $1,500,000 (5)
Mitchell Stephens $1,250,000 (2)
Nicolas Beaudin $1,100,000 (4)
Nick Perbix $1,000,000 (1)
Alex Newhook $1,000,000 (1)
Lucas Raymond $1,000,000 (1)
Cole Perfetti $950,000 (2)
Bobby Brink $900,000 (2)
Michael DiPietro $900,000 (3)
Dmitri Voronkov $700,000 (2)
Total Pro Players20
Salary Commitment
Year 2024 : $55,150,000
Year 2025 : $39,275,000
Year 2026 : $23,100,000
Year 2027 : $22,750,000
Salary Average Commitment
Year 2024 : $55,479,167
Year 2025 : $39,129,167
Year 2026 : $23,329,167
Year 2027 : $22,337,500
Salary Cap with 1 Way Contract
Year 2024 : $55,150,000
Year 2025 : $38,800,000
Year 2026 : $23,000,000
Year 2027 : $22,100,000

Farm Players Salaries

Dylan Coghlan $165,000 (1)
Lane Pederson $110,000 (1)
Gustav Lindstrom $110,000 (1)
Nicholas Robertson $100,000 (2)
Givani Smith $99,900 (1)
Brad Hunt $95,000 (1)
Adam Sykora $91,500 (3)
Anders Bjork $90,000 (1)
Dakota Mermis $90,000 (1)
Emil Bemstrom $85,000 (1)
Matt Villalta $77,500 (1)
Maxim Groshev $77,500 (2)
Danil Gushchin $75,000 (2)
Axel Jonsson-Fjallby $75,000 (1)
Jack Thompson $75,000 (2)
Blake McLaughlin $72,500 (2)
Luke Cavallin $72,500 (2)
Aidan Dudas $67,500 (1)
Ben Jones $65,000 (2)
Isaac Belliveau $60,000 (3)
Ryan Bednard $60,000 (2)
Arnaud Durandeau $50,000 (1)
Total Farm Players22
Salary Commitment
Year 2024 : $1,863,900
Year 2025 : $749,000
Year 2026 : $151,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,863,900
Year 2025 : $749,000
Year 2026 : $151,500
Year 2027 : $0

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - $57 - 6,000 - 100.00%
Level 2: 5000 - $37 - 4,192 - 83.85%
Level 3: 3000 - $20 - 2,400 - 80.00%
Level 4: 5000 - $16 - 4,000 - 80.00%
Luxury : 1066 - $100 - 1,066 - 100.00%
Total Capacity :20066
Team Popularity : 112.00%

Income

Home Games Left24
Average Attendance - %17,658 - 88.00%
Average Income per Game$1,066,425
Year to Date Revenue$18,129,222

Expense

Pro Players Total Salaries$64,375,000
Farm Players Total Salaries$1,785,000
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$31,243,417
Farm Year To Date Expenses$1,286,011
Pro Salary Cap To Date$29,631,597
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,594,196
Pro Remaining Season Days82
Pro Expenses Per Days$446,546
Pro Estimated Expenses$36,616,772
Farm Remaining Season Days81
Farm Expenses Per Days$18,444
Farm Estimated Expenses$1,493,964
Estimated Season Expenses$38,110,736
Estimated Season Salary Cap$64,360,237
Estimate Under Maximum Salary Cap of $72,500,000$8,139,763
Estimate Over Minimum Salary Cap of $47,000,000 $17,360,237
Current Bank Account$27,495,802
Projected Bank Account$14,979,262

Pro Players Salaries

Mark Scheifele $6,500,000 (2)
Bo Horvat $5,500,000 (3)
Max Domi $5,500,000 (1)
Cam Talbot $4,750,000 (2)
Calvin De Haan $4,000,000 (2)
Robby Fabbri $4,000,000 (3)
Brock Boeser $4,000,000 (1)
Brendan Smith $3,500,000 (3)
Travis Konecny $3,500,000 (1)
Thatcher Demko $3,000,000 (2)
Cody Ceci $3,000,000 (1)
Zach Sanford $2,750,000 (3)
Cody Glass $2,500,000 (2)
Dennis Cholowski $2,500,000 (2)
Evan Bouchard $2,500,000 (2)
Justin Schultz $2,250,000 (1)
Haydn Fleury $2,000,000 (1)
Alexis Lafreniere $1,000,000 (1)
Trevor Zegras $1,000,000 (1)
Sean Durzi $625,000 (1)
Total Pro Players20
Salary Commitment
Year 2024 : $64,375,000
Year 2025 : $41,500,000
Year 2026 : $15,750,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $64,375,000
Year 2025 : $41,500,000
Year 2026 : $15,750,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $64,375,000
Year 2025 : $41,500,000
Year 2026 : $15,750,000
Year 2027 : $0

Farm Players Salaries

Matt Benning $150,000 (2)
Ryker Evans $95,000 (2)
Emil Heineman $95,000 (2)
Joe Pendenza $90,000 (3)
Dillon Heatherington $80,000 (3)
Anttoni Honka $80,000 (1)
Cameron Johnson $80,000 (3)
Mitch McLain $75,000 (3)
Jayden Grubbe $65,000 (3)
Peter Abbandonato $65,000 (1)
Riley Sutter $65,000 (1)
Dominic Toninato $65,000 (3)
Jett Woo $65,000 (2)
Matthew Robertson $65,000 (2)
Brayden Tracey $62,500 (1)
Jacob Bryson $62,500 (1)
Grant Gabriele $60,000 (1)
Gage Quinney $60,000 (1)
Hayden Hodgson $60,000 (1)
Brandon Hawkins $60,000 (1)
Carl Berglund $60,000 (1)
Jay Dickman $60,000 (1)
Alex Whelan $60,000 (1)
Joe Carroll $55,000 (3)
Marco Costantini $50,000 (2)
Total Farm Players25
Salary Commitment
Year 2024 : $1,785,000
Year 2025 : $1,030,000
Year 2026 : $510,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,785,000
Year 2025 : $1,030,000
Year 2026 : $510,000
Year 2027 : $0

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6000 - $65 - 5,423 - 90.38%
Level 2: 4839 - $39 - 4,429 - 91.53%
Level 3: 2000 - $25 - 1,708 - 85.42%
Level 4: 3000 - $17 - 2,507 - 83.55%
Luxury : 1000 - $148 - 1,000 - 100.00%
Total Capacity :16839
Team Popularity : 120.00%

Income

Home Games Left22
Average Attendance - %15,067 - 89.48%
Average Income per Game$1,130,245
Year to Date Revenue$21,474,659

Expense

Pro Players Total Salaries$66,925,000
Farm Players Total Salaries$2,352,500
Coaches Total Salaries$5,250,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$32,570,734
Farm Year To Date Expenses$1,664,496
Pro Salary Cap To Date$30,728,614
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,865,395
Pro Remaining Season Days82
Pro Expenses Per Days$466,612
Pro Estimated Expenses$38,262,184
Farm Remaining Season Days81
Farm Expenses Per Days$23,858
Farm Estimated Expenses$1,932,498
Estimated Season Expenses$40,194,682
Estimated Season Salary Cap$66,832,886
Estimate Under Maximum Salary Cap of $72,500,000$5,667,114
Estimate Over Minimum Salary Cap of $47,000,000 $19,832,886
Current Bank Account$43,664,161
Projected Bank Account$28,334,874

Pro Players Salaries

Connor McDavid $8,250,000 (1)
Ryan Johansen $7,500,000 (2)
Cale Makar $6,500,000 (7)
Patrick Kane $6,000,000 (1)
Zach Werenski $5,000,000 (4)
Alex DeBrincat $4,250,000 (3)
Anthony Stolarz $3,500,000 (4)
David Savard $3,000,000 (2)
Brendan Gallagher $3,000,000 (2)
Lawson Crouse $2,900,000 (4)
Mark Giordano $2,750,000 (1)
Jordan Eberle $2,750,000 (2)
Jason Dickinson $2,500,000 (3)
Darren Raddysh $2,000,000 (4)
Devin Shore $1,800,000 (1)
Brock McGinn $1,250,000 (2)
Logan Cooley $1,000,000 (3)
Luke Hughes $1,000,000 (3)
Keegan Kolesar $1,000,000 (2)
Michael Kesselring $500,000 (1)
Devon Levi $475,000 (2)
Total Pro Players21
Salary Commitment
Year 2024 : $66,925,000
Year 2025 : $47,025,000
Year 2026 : $30,750,000
Year 2027 : $20,850,000
Salary Average Commitment
Year 2024 : $67,329,166
Year 2025 : $48,029,166
Year 2026 : $29,804,166
Year 2027 : $20,387,500
Salary Cap with 1 Way Contract
Year 2024 : $66,925,000
Year 2025 : $47,625,000
Year 2026 : $28,650,000
Year 2027 : $19,900,000

Farm Players Salaries

J.F. Berube $150,000 (1)
Scott Wedgewood $142,500 (3)
Joe Hicketts $100,000 (3)
Chase De Leo $100,000 (2)
Nolan Allan $100,000 (3)
Sam Malinski $100,000 (3)
Jaxson Stauber $100,000 (1)
Colin Blackwell $100,000 (3)
Xavier Bourgault $100,000 (2)
Kyle Criscuolo $100,000 (1)
Cale Fleury $95,000 (2)
Jack Finley $95,000 (3)
Reid Duke $85,000 (1)
Cole Koepke $80,000 (2)
Brett Harrison $80,000 (3)
John Farinacci $80,000 (2)
Michael Milne $80,000 (3)
Nick Swaney $75,000 (1)
Matt Kiersted $75,000 (1)
Hunter Skinner $70,000 (1)
Ethan Del Mastro $70,000 (3)
Taylor Ward $70,000 (2)
Spencer Stastney $65,000 (1)
Graham Slaggert $65,000 (1)
Angus Crookshank $65,000 (1)
Jermaine Loewen $60,000 (2)
Ryan Mast $50,000 (3)
Total Farm Players27
Salary Commitment
Year 2024 : $2,352,500
Year 2025 : $1,502,500
Year 2026 : $917,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,352,500
Year 2025 : $1,502,500
Year 2026 : $917,500
Year 2027 : $0

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBankAtlantic Center
Level 1: 6000 - $59 - 5,779 - 96.32%
Level 2: 5000 - $32 - 4,976 - 99.53%
Level 3: 2000 - $19 - 1,904 - 95.19%
Level 4: 5000 - $7 - 4,589 - 91.77%
Luxury : 1250 - $124 - 1,208 - 96.63%
Total Capacity :19250
Team Popularity : 106.00%

Income

Home Games Left24
Average Attendance - %18,456 - 95.88%
Average Income per Game$1,070,265
Year to Date Revenue$18,194,497

Expense

Pro Players Total Salaries$66,050,000
Farm Players Total Salaries$2,436,700
Coaches Total Salaries$1,950,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$30,725,687
Farm Year To Date Expenses$1,639,540
Pro Salary Cap To Date$30,334,182
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,686,349
Pro Remaining Season Days82
Pro Expenses Per Days$440,132
Pro Estimated Expenses$36,090,824
Farm Remaining Season Days81
Farm Expenses Per Days$23,422
Farm Estimated Expenses$1,897,182
Estimated Season Expenses$37,988,006
Estimated Season Salary Cap$65,966,380
Estimate Under Maximum Salary Cap of $72,500,000$6,533,620
Estimate Over Minimum Salary Cap of $47,000,000 $18,966,380
Current Bank Account$36,650,024
Projected Bank Account$24,348,367

Pro Players Salaries

Evgeni Malkin $7,000,000 (3)
Andrei Kuzmenko $6,000,000 (8)
Timo Meier $6,000,000 (3)
Nikolaj Ehlers $5,950,000 (1)
Jake Allen $4,500,000 (1)
Kyle Palmieri $4,000,000 (3)
Blake Wheeler $4,000,000 (2)
Trevor Van Riemsdyk $3,300,000 (2)
Jack Johnson $3,000,000 (2)
Victor Soderstrom $3,000,000 (8)
William Borgen $2,500,000 (2)
Anton Forsberg $2,350,000 (2)
Vinnie Hinostroza $2,200,000 (1)
Brendan Gaunce $2,000,000 (1)
Mikey Anderson $2,000,000 (4)
Juuso Valimaki $2,000,000 (1)
Frederick Gaudreau $1,850,000 (1)
Nick Paul $1,850,000 (1)
Jake Neighbours $1,000,000 (1)
Robert Bortuzzo $900,000 (1)
Noah Cates $650,000 (1)
Total Pro Players21
Salary Commitment
Year 2024 : $66,050,000
Year 2025 : $44,250,000
Year 2026 : $29,300,000
Year 2027 : $12,000,000
Salary Average Commitment
Year 2024 : $67,204,166
Year 2025 : $44,304,166
Year 2026 : $29,654,166
Year 2027 : $11,687,500
Salary Cap with 1 Way Contract
Year 2024 : $66,050,000
Year 2025 : $43,150,000
Year 2026 : $28,000,000
Year 2027 : $11,000,000

Farm Players Salaries

Nathan Bastian $145,200 (1)
Kieffer Bellows $120,000 (1)
Mark Friedman $110,000 (1)
Brandt Clarke $100,000 (2)
Max Willman $100,000 (3)
Martin Frk $100,000 (1)
Rocco Grimaldi $100,000 (2)
Liam O'Brien $100,000 (2)
Alexandre Fortin $100,000 (1)
Kasimir Kaskisuo $100,000 (2)
Philippe Desrosiers $100,000 (2)
Calle Rosen $100,000 (2)
David Jiricek $100,000 (2)
Jonah Gadjovich $99,000 (1)
Jackson LaCombe $95,000 (2)
Tyler Kleven $95,000 (2)
Rafael Harvey-Pinard $95,000 (2)
Jesper Froden $95,000 (1)
Sam Colangelo $95,000 (2)
Matt Nieto $92,500 (2)
Robin Salo $92,500 (1)
Adam Beckman $80,000 (1)
Cameron Crotty $80,000 (1)
Strauss Mann $80,000 (1)
Brian Pinho $62,500 (1)
Total Farm Players25
Salary Commitment
Year 2024 : $2,436,700
Year 2025 : $1,292,500
Year 2026 : $120,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,450,033
Year 2025 : $1,285,833
Year 2026 : $113,333
Year 2027 : $0

Los Angeles Kings

Los Angeles Kings is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $63 - 5,420 - 90.33%
Level 2: 5000 - $33 - 4,691 - 93.82%
Level 3: 2000 - $19 - 1,996 - 99.79%
Level 4: 4000 - $11 - 3,479 - 86.97%
Luxury : 1118 - $132 - 1,118 - 100.00%
Total Capacity :18118
Team Popularity : 114.00%

Income

Home Games Left22
Average Attendance - %16,703 - 92.19%
Average Income per Game$1,072,813
Year to Date Revenue$20,383,452

Expense

Pro Players Total Salaries$43,735,000
Farm Players Total Salaries$2,130,500
Coaches Total Salaries$3,100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$23,435,179
Farm Year To Date Expenses$1,431,466
Pro Salary Cap To Date$22,399,029
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,601,892
Pro Remaining Season Days82
Pro Expenses Per Days$302,533
Pro Estimated Expenses$24,807,706
Farm Remaining Season Days81
Farm Expenses Per Days$19,738
Farm Estimated Expenses$1,598,778
Estimated Season Expenses$26,406,484
Estimated Season Salary Cap$45,992,889
Estimate Under Maximum Salary Cap of $72,500,000$26,507,111
Estimate Over Minimum Salary Cap of $47,000,000 -$1,007,111
Current Bank Account$37,579,739
Projected Bank Account$34,775,147

Pro Players Salaries

Dylan Larkin $5,250,000 (2)
Danton Heinen $3,875,000 (2)
Artturi Lehkonen $3,800,000 (4)
Jaret Anderson-Dolan $3,500,000 (5)
K'Andre Miller $3,000,000 (7)
Oliver Bjorkstrand $3,000,000 (1)
Ryan Lindgren $2,750,000 (5)
Jonathan Quick $2,500,000 (1)
Yegor Chinakhov $2,000,000 (5)
Pavel Dorofeyev $1,750,000 (6)
Gabriel Vilardi $1,750,000 (4)
Dylan Samberg $1,650,000 (4)
Ville Heinola $1,650,000 (4)
Joey Anderson $1,460,000 (3)
Jack Quinn $1,000,000 (2)
Pavel Mintyukov $1,000,000 (3)
Akil Thomas $975,000 (3)
John Beecher $950,000 (2)
Simon Benoit $950,000 (1)
Pyotr Kochetkov $925,000 (1)
Total Pro Players20
Salary Commitment
Year 2024 : $43,735,000
Year 2025 : $39,535,000
Year 2026 : $33,060,000
Year 2027 : $32,500,000
Salary Average Commitment
Year 2024 : $50,727,857
Year 2025 : $43,352,857
Year 2026 : $32,152,857
Year 2027 : $28,667,857
Salary Cap with 1 Way Contract
Year 2024 : $43,735,000
Year 2025 : $36,360,000
Year 2026 : $25,285,000
Year 2027 : $21,850,000

Farm Players Salaries

Kaapo Kahkonen $150,000 (1)
Jujhar Khaira $112,500 (1)
Kevin Connauton $110,000 (1)
Radim Zohorna $110,000 (1)
John Quenneville $95,000 (1)
Mavrik Bourque $95,000 (2)
Jacob Moverare $95,000 (2)
Lucas Condotta $95,000 (1)
Adam Ginning $95,000 (2)
Jack Drury $90,000 (1)
John Leonard $78,000 (2)
Jiri Patera $75,000 (2)
Bogdan Trineyev $65,000 (1)
Isaak Phillips $65,000 (1)
Jakub Galvas $65,000 (1)
Jacob Pivonka $65,000 (2)
William Dufour $65,000 (2)
Tyler Tucker $65,000 (2)
Martin Has $65,000 (2)
Henrik Rybinski $60,000 (2)
Josh Healey $60,000 (1)
Pavel Novak $55,000 (3)
Justin Robidas $55,000 (3)
Remi Poirier $50,000 (2)
Filip Cederqvist $50,000 (2)
Joe Vrbetic $50,000 (2)
Gavin Hain $50,000 (2)
Patrick Moynihan $45,000 (2)
Total Farm Players28
Salary Commitment
Year 2024 : $2,130,500
Year 2025 : $1,113,000
Year 2026 : $110,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,130,500
Year 2025 : $1,113,000
Year 2026 : $110,000
Year 2027 : $0

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $60 - 5,558 - 92.63%
Level 2: 5000 - $34 - 4,695 - 93.91%
Level 3: 2000 - $24 - 1,667 - 83.33%
Level 4: 4400 - $12 - 3,520 - 80.01%
Luxury : 1168 - $145 - 1,167 - 99.95%
Total Capacity :18568
Team Popularity : 114.00%

Income

Home Games Left23
Average Attendance - %16,607 - 89.44%
Average Income per Game$1,109,461
Year to Date Revenue$19,970,296

Expense

Pro Players Total Salaries$62,245,000
Farm Players Total Salaries$2,397,500
Coaches Total Salaries$3,350,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$29,808,815
Farm Year To Date Expenses$1,333,271
Pro Salary Cap To Date$28,588,433
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,517,600
Pro Remaining Season Days82
Pro Expenses Per Days$426,941
Pro Estimated Expenses$35,009,162
Farm Remaining Season Days81
Farm Expenses Per Days$20,513
Farm Estimated Expenses$1,661,553
Estimated Season Expenses$36,670,715
Estimated Season Salary Cap$62,168,007
Estimate Under Maximum Salary Cap of $72,500,000$10,331,993
Estimate Over Minimum Salary Cap of $47,000,000 $15,168,007
Current Bank Account$11,925,869
Projected Bank Account$772,754

Pro Players Salaries

Nikita Kucherov $8,000,000 (2)
Taylor Hall $7,500,000 (3)
Jean-Gabriel Pageau $5,500,000 (1)
John Gibson $4,500,000 (4)
William Nylander $4,100,000 (3)
Joonas Korpisalo $4,000,000 (1)
Erik Cernak $3,300,000 (1)
Christian Dvorak $3,000,000 (2)
Mathew Dumba $2,750,000 (3)
John Hayden $2,500,000 (1)
Michael McCarron $2,500,000 (1)
Matt Grzelcyk $2,250,000 (2)
Carson Soucy $2,250,000 (2)
Denis Malgin $1,800,000 (3)
Rasmus Andersson $1,750,000 (2)
Ty Dellandrea $1,500,000 (2)
Henri Jokiharju $1,500,000 (2)
Sam Steel $1,250,000 (1)
Max Jones $1,250,000 (2)
Ryan McLeod $1,045,000 (1)
Total Pro Players20
Salary Commitment
Year 2024 : $62,245,000
Year 2025 : $44,800,000
Year 2026 : $23,050,000
Year 2027 : $5,750,000
Salary Average Commitment
Year 2024 : $64,107,500
Year 2025 : $44,012,500
Year 2026 : $22,162,500
Year 2027 : $5,562,500
Salary Cap with 1 Way Contract
Year 2024 : $62,245,000
Year 2025 : $42,150,000
Year 2026 : $20,650,000
Year 2027 : $4,500,000

Farm Players Salaries

Greg McKegg $125,000 (2)
Nolan Valleau $110,000 (3)
Jake Lucchini $100,000 (1)
Kale Clague $100,000 (2)
Keaton Middleton $97,500 (1)
Egor Sokolov $95,000 (1)
Ville Koivunen $95,000 (3)
Jan Mysak $95,000 (3)
Travis Barron $95,000 (2)
Patrick Sieloff $95,000 (2)
Alexander Alexeyev $95,000 (2)
Mark Kastelic $90,000 (1)
Egor Afanasyev $90,000 (1)
Yan Kuznetsov $90,000 (2)
Lukas Dostal $90,000 (3)
Jake Leschyshyn $90,000 (1)
Tommy Apap $90,000 (1)
Alexander Holtz $90,000 (1)
Cole Clayton $85,000 (2)
Nate Schnarr $80,000 (1)
Nathan Legare $80,000 (1)
Akira Schmid $65,000 (1)
Fedor Gordeev $65,000 (1)
Cole Smith $60,000 (1)
Daniel Walcott $60,000 (1)
Jeff Kubiak $60,000 (1)
Alex Kile $60,000 (1)
Greg Meireles $50,000 (1)
Total Farm Players28
Salary Commitment
Year 2024 : $2,397,500
Year 2025 : $1,075,000
Year 2026 : $390,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,397,500
Year 2025 : $1,075,000
Year 2026 : $390,000
Year 2027 : $0

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $60 - 5,481 - 91.35%
Level 2: 5000 - $34 - 4,474 - 89.49%
Level 3: 4000 - $12 - 3,200 - 80.00%
Level 4: 5000 - $7 - 4,703 - 94.06%
Luxury : 1273 - $120 - 1,254 - 98.48%
Total Capacity :21273
Team Popularity : 110.00%

Income

Home Games Left22
Average Attendance - %19,112 - 89.84%
Average Income per Game$1,049,916
Year to Date Revenue$19,948,400

Expense

Pro Players Total Salaries$63,650,000
Farm Players Total Salaries$2,615,000
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$29,302,005
Farm Year To Date Expenses$1,621,105
Pro Salary Cap To Date$28,288,825
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,098,147
Pro Remaining Season Days82
Pro Expenses Per Days$433,224
Pro Estimated Expenses$35,524,368
Farm Remaining Season Days81
Farm Expenses Per Days$22,616
Farm Estimated Expenses$1,831,896
Estimated Season Expenses$37,356,264
Estimated Season Salary Cap$62,626,325
Estimate Under Maximum Salary Cap of $72,500,000$9,873,675
Estimate Over Minimum Salary Cap of $47,000,000 $15,626,325
Current Bank Account$30,616,740
Projected Bank Account$16,358,623

Pro Players Salaries

Kevin Hayes $6,500,000 (2)
Mikhail Sergachev $6,000,000 (7)
Frederik Andersen $5,750,000 (1)
Mikael Backlund $5,000,000 (1)
Nikita Zaitsev $4,000,000 (1)
Moritz Seider $3,800,000 (2)
Reilly Smith $3,750,000 (3)
Jesperi Kotkaniemi $3,250,000 (3)
Yegor Sharangovich $3,000,000 (2)
Vladislav Namestnikov $2,850,000 (3)
Jordan Martinook $2,750,000 (3)
Mattias Janmark $2,650,000 (3)
Noah Juulsen $2,100,000 (2)
Charles Hudon $2,000,000 (1)
Jake Evans $1,750,000 (1)
Owen Tippett $1,750,000 (1)
Cam Atkinson $1,500,000 (1)
Zachary Fucale $1,500,000 (1)
Joe Veleno $1,000,000 (1)
Samuel Bolduc $1,000,000 (3)
Kaiden Guhle $900,000 (2)
Brock Faber $850,000 (2)
Total Pro Players22
Salary Commitment
Year 2024 : $63,650,000
Year 2025 : $39,400,000
Year 2026 : $22,250,000
Year 2027 : $6,000,000
Salary Average Commitment
Year 2024 : $63,650,000
Year 2025 : $39,400,000
Year 2026 : $22,250,000
Year 2027 : $6,000,000
Salary Cap with 1 Way Contract
Year 2024 : $63,650,000
Year 2025 : $39,400,000
Year 2026 : $22,250,000
Year 2027 : $6,000,000

Farm Players Salaries

Nathan Beaulieu $275,000 (1)
Casey DeSmith $215,000 (2)
Johnathan Kovacevic $200,000 (2)
Ryan Suzuki $115,000 (2)
Hunter Jones $112,500 (2)
Trey Fix-Wolansky $100,000 (1)
Rem Pitlick $100,000 (3)
Lukas Vejdemo $90,000 (1)
Jeff Malott $90,000 (1)
Zachary L'Heureux $90,000 (3)
Hunter Drew $80,000 (1)
Joshua Roy $77,500 (3)
Cale Morris $75,000 (1)
Riley Kidney $75,000 (3)
Austin Strand $75,000 (1)
Brian Halonen $75,000 (1)
Jacob Perreault $75,000 (3)
Antti Tuomisto $72,500 (2)
Ethan Cardwell $72,500 (3)
Samuel Helenius $72,500 (2)
Tobie Bisson $70,000 (1)
Zach Dean $70,000 (3)
Josh Doan $70,000 (2)
Xavier Simoneau $70,000 (2)
Wyatte Wylie $70,000 (1)
Carter Savoie $65,000 (2)
Jacob LeGuerrier $62,500 (1)
Total Farm Players27
Salary Commitment
Year 2024 : $2,615,000
Year 2025 : $1,572,500
Year 2026 : $600,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,635,000
Year 2025 : $1,572,500
Year 2026 : $580,000
Year 2027 : $0

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6350 - $61 - 5,802 - 91.37%
Level 2: 5292 - $31 - 5,292 - 100.00%
Level 3: 2117 - $21 - 2,058 - 97.20%
Level 4: 3175 - $11 - 3,175 - 100.00%
Luxury : 1179 - $140 - 1,179 - 100.00%
Total Capacity :18113
Team Popularity : 120.00%

Income

Home Games Left23
Average Attendance - %17,506 - 96.65%
Average Income per Game$1,111,160
Year to Date Revenue$20,000,871

Expense

Pro Players Total Salaries$72,425,000
Farm Players Total Salaries$2,800,000
Coaches Total Salaries$2,050,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$33,854,605
Farm Year To Date Expenses$1,694,593
Pro Salary Cap To Date$33,301,955
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,556,668
Pro Remaining Season Days82
Pro Expenses Per Days$484,375
Pro Estimated Expenses$39,718,750
Farm Remaining Season Days81
Farm Expenses Per Days$24,172
Farm Estimated Expenses$1,957,932
Estimated Season Expenses$41,676,682
Estimated Season Salary Cap$72,373,315
Estimate Under Maximum Salary Cap of $72,500,000$126,685
Estimate Over Minimum Salary Cap of $47,000,000 $25,373,315
Current Bank Account$29,246,037
Projected Bank Account$13,126,023

Pro Players Salaries

Filip Forsberg $7,000,000 (4)
William Karlsson $6,000,000 (2)
Viktor Arvidsson $5,800,000 (2)
Brandon Montour $5,500,000 (6)
Cam Fowler $5,250,000 (4)
Mikael Granlund $5,000,000 (2)
Jake Guentzel $5,000,000 (2)
Anders Lee $5,000,000 (4)
Tyler Pitlick $4,500,000 (2)
Chris Tanev $3,750,000 (1)
Jonas Brodin $3,500,000 (3)
Laurent Brossoit $2,500,000 (2)
Kiefer Sherwood $2,500,000 (1)
Adam Henrique $2,500,000 (2)
Luke Schenn $2,150,000 (2)
Ville Husso $2,000,000 (1)
Erik Brannstrom $1,750,000 (4)
Matty Beniers $1,000,000 (2)
Jonatan Berggren $950,000 (2)
Cal O'Reilly $775,000 (3)
Total Pro Players20
Salary Commitment
Year 2024 : $72,425,000
Year 2025 : $64,000,000
Year 2026 : $27,525,000
Year 2027 : $22,750,000
Salary Average Commitment
Year 2024 : $71,406,249
Year 2025 : $63,156,249
Year 2026 : $27,831,249
Year 2027 : $23,472,916
Salary Cap with 1 Way Contract
Year 2024 : $72,425,000
Year 2025 : $64,175,000
Year 2026 : $28,775,000
Year 2027 : $24,500,000

Farm Players Salaries

A.J. Greer $250,000 (1)
Seth Griffith $222,500 (3)
Matt Martin $200,000 (1)
Nikolai Knyzhov $192,500 (2)
Urho Vaakanainen $175,000 (4)
Jonathan Merrill $120,000 (2)
Brandon Gignac $100,000 (1)
Joakim Kemell $100,000 (3)
Fabian Lysell $100,000 (3)
Jonas Johansson $100,000 (3)
Cameron Hebig $95,000 (1)
Mat Robson $95,000 (1)
Wyatt Newpower $95,000 (2)
Matt Irwin $90,000 (2)
Garret Sparks $85,000 (2)
Mason Jobst $80,000 (1)
Marc Johnstone $80,000 (4)
Anthony Angello $80,000 (3)
Samuel Laberge $75,000 (2)
James Hamblin $70,000 (2)
Jack Matier $70,000 (3)
Zach Solow $70,000 (2)
Marshall Rifai $65,000 (2)
Peter Tischke $65,000 (1)
Nathan Staios $65,000 (3)
Linus Weissbach $60,000 (2)
Total Farm Players26
Salary Commitment
Year 2024 : $2,800,000
Year 2025 : $1,940,000
Year 2026 : $1,070,000
Year 2027 : $330,000
Salary Average Commitment
Year 2024 : $2,846,667
Year 2025 : $1,961,667
Year 2026 : $1,039,167
Year 2027 : $292,500

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $58 - 5,963 - 99.39%
Level 2: 5000 - $30 - 4,982 - 99.64%
Level 3: 2000 - $17 - 2,000 - 100.00%
Level 4: 3000 - $8 - 3,000 - 100.00%
Luxury : 1625 - $124 - 1,300 - 80.00%
Total Capacity :17625
Team Popularity : 106.00%

Income

Home Games Left23
Average Attendance - %17,245 - 97.85%
Average Income per Game$1,064,645
Year to Date Revenue$19,163,617

Expense

Pro Players Total Salaries$72,650,000
Farm Players Total Salaries$2,595,000
Coaches Total Salaries$4,100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$34,454,287
Farm Year To Date Expenses$1,693,970
Pro Salary Cap To Date$33,026,645
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,486,844
Pro Remaining Season Days82
Pro Expenses Per Days$498,355
Pro Estimated Expenses$40,865,110
Farm Remaining Season Days81
Farm Expenses Per Days$23,808
Farm Estimated Expenses$1,928,448
Estimated Season Expenses$42,793,558
Estimated Season Salary Cap$72,219,447
Estimate Under Maximum Salary Cap of $72,500,000$280,553
Estimate Over Minimum Salary Cap of $47,000,000 $25,219,447
Current Bank Account$22,277,622
Projected Bank Account$3,970,908

Pro Players Salaries

Jared McCann $6,000,000 (6)
Nico Hischier $6,000,000 (5)
Phillip Danault $5,000,000 (3)
Jakub Vrana $5,000,000 (5)
Jason Robertson $5,000,000 (7)
Ilya Sorokin $5,000,000 (4)
Jack Eichel $4,900,000 (1)
Nikita Zadorov $4,000,000 (5)
Jaccob Slavin $4,000,000 (2)
Joel Eriksson Ek $3,850,000 (4)
Jake DeBrusk (1 Way Contract) $3,500,000 (4)
Mike Matheson $3,000,000 (1)
Thomas Chabot $2,900,000 (2)
Luke Kunin $2,750,000 (5)
Nicolas Roy $2,700,000 (2)
Marcus Pettersson $2,700,000 (5)
Kasperi Kapanen $2,500,000 (3)
Stefan Noesen (1 Way Contract) $1,500,000 (4)
Filip Gustavsson $1,350,000 (1)
Thomas Harley $1,000,000 (1)
Total Pro Players20
Salary Commitment
Year 2024 : $72,650,000
Year 2025 : $63,300,000
Year 2026 : $59,700,000
Year 2027 : $52,850,000
Salary Average Commitment
Year 2024 : $77,216,073
Year 2025 : $66,966,073
Year 2026 : $56,966,073
Year 2027 : $49,549,406
Salary Cap with 1 Way Contract
Year 2024 : $72,650,000
Year 2025 : $62,400,000
Year 2026 : $52,800,000
Year 2027 : $45,300,000

Farm Players Salaries

Jani Hakanpaa $290,000 (2)
Parker Kelly $110,000 (1)
Nick Bjugstad $100,000 (1)
Ondrej Pavel $100,000 (2)
Kevin Gravel $100,000 (1)
Tristen Nielsen $100,000 (1)
Marc McLaughlin $100,000 (1)
Thomas Miller $100,000 (1)
Griffin Mendel $100,000 (1)
Ryan Johnson $100,000 (2)
Simon Nemec $100,000 (3)
Louis Belpedio $100,000 (1)
Jacob Gaucher $100,000 (3)
Max Sasson $100,000 (2)
Parker Ford $100,000 (2)
Ryan Reaves $100,000 (1)
Valtteri Pulli $100,000 (3)
Matthew Murray $100,000 (1)
Luke Evangelista $95,000 (3)
Joseph Woll $80,000 (1)
Graeme Clarke $80,000 (2)
Ilya Nikolaev $80,000 (2)
Joseph Blandisi $75,000 (1)
Curtis Hall $70,000 (1)
Declan Chisholm $65,000 (2)
Kevin Mandolese $50,000 (2)
Total Farm Players26
Salary Commitment
Year 2024 : $2,595,000
Year 2025 : $1,345,000
Year 2026 : $395,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,587,500
Year 2025 : $1,352,500
Year 2026 : $395,000
Year 2027 : $0

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 6000 - $60 - 5,788 - 96.46%
Level 2: 5000 - $32 - 4,909 - 98.18%
Level 3: 2100 - $20 - 2,081 - 99.09%
Level 4: 3013 - $14 - 2,854 - 94.72%
Luxury : 1000 - $156 - 995 - 99.46%
Total Capacity :17113
Team Popularity : 118.00%

Income

Home Games Left23
Average Attendance - %16,626 - 97.15%
Average Income per Game$1,092,562
Year to Date Revenue$19,666,110

Expense

Pro Players Total Salaries$68,900,000
Farm Players Total Salaries$2,123,500
Coaches Total Salaries$2,700,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$32,244,862
Farm Year To Date Expenses$1,383,102
Pro Salary Cap To Date$31,369,862
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,128,918
Pro Remaining Season Days82
Pro Expenses Per Days$465,789
Pro Estimated Expenses$38,194,698
Farm Remaining Season Days81
Farm Expenses Per Days$19,361
Farm Estimated Expenses$1,568,241
Estimated Season Expenses$39,762,939
Estimated Season Salary Cap$68,539,560
Estimate Under Maximum Salary Cap of $72,500,000$3,960,440
Estimate Over Minimum Salary Cap of $47,000,000 $21,539,560
Current Bank Account$17,450,876
Projected Bank Account$2,816,855

Pro Players Salaries

John Tavares $6,500,000 (2)
Aaron Ekblad $6,000,000 (6)
Damon Severson $6,000,000 (4)
Jakob Silfverberg $5,500,000 (2)
Neal Pionk $4,500,000 (1)
Anthony Mantha $4,300,000 (5)
Jordan Staal $4,250,000 (1)
Jonathan Marchessault $4,250,000 (1)
Vladimir Tarasenko $4,250,000 (3)
Scott Mayfield $4,000,000 (3)
David Rittich $4,000,000 (3)
Chris Tierney $3,750,000 (4)
Ross Colton $2,500,000 (4)
Kevin Shattenkirk $2,250,000 (1)
Jeremy Lauzon $2,100,000 (3)
MacKenzie Blackwood $2,000,000 (1)
Mason Appleton $1,100,000 (3)
JJ Peterka $950,000 (2)
Nick Campoli $350,000 (1)
Christian Krygier $350,000 (2)
Total Pro Players20
Salary Commitment
Year 2024 : $68,900,000
Year 2025 : $53,200,000
Year 2026 : $39,950,000
Year 2027 : $23,250,000
Salary Average Commitment
Year 2024 : $69,660,000
Year 2025 : $52,060,000
Year 2026 : $38,910,000
Year 2027 : $23,126,666
Salary Cap with 1 Way Contract
Year 2024 : $68,900,000
Year 2025 : $51,300,000
Year 2026 : $38,000,000
Year 2027 : $22,550,000

Farm Players Salaries

Shane Bowers $110,000 (2)
Jonny Brodzinski $100,000 (1)
Nic Petan $100,000 (1)
Jordan Oesterle $100,000 (2)
Eric Comrie $100,000 (2)
Justin Dowling $95,000 (1)
Robert Hagg $95,000 (2)
Matthew Knies $95,000 (3)
Ryan Dzingel $95,000 (2)
Robbie Russo $92,500 (1)
Jaycob Megna $92,000 (1)
Alex Belzile $85,000 (1)
Andrew Poturalski $81,500 (2)
Fredrik Karlstrom $75,000 (2)
Owen Sillinger $75,000 (1)
Wyatt Aamodt $72,500 (1)
Max McCormick $72,000 (1)
Ethan Prow $72,000 (1)
Garrett Wilson $67,500 (1)
Evan Cormier $66,000 (1)
Bokondji Imama $65,000 (1)
Tyler Wotherspoon $65,000 (1)
Mitchell Chaffee $60,000 (1)
Samuel Ersson $60,000 (2)
Kevin Wall $50,000 (2)
Matej Pekar $47,500 (1)
Adam Raska $35,000 (1)
Total Farm Players27
Salary Commitment
Year 2024 : $2,123,500
Year 2025 : $861,500
Year 2026 : $95,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,123,500
Year 2025 : $861,500
Year 2026 : $95,000
Year 2027 : $0

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $60 - 5,617 - 93.62%
Level 2: 5000 - $30 - 5,000 - 100.00%
Level 3: 2200 - $15 - 2,200 - 100.00%
Level 4: 4000 - $10 - 3,749 - 93.72%
Luxury : 1000 - $150 - 987 - 98.71%
Total Capacity :18200
Team Popularity : 112.00%

Income

Home Games Left22
Average Attendance - %17,553 - 96.44%
Average Income per Game$1,051,298
Year to Date Revenue$19,974,656

Expense

Pro Players Total Salaries$57,800,000
Farm Players Total Salaries$2,175,000
Coaches Total Salaries$3,250,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$28,260,837
Farm Year To Date Expenses$1,436,465
Pro Salary Cap To Date$27,224,683
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,128,549
Pro Remaining Season Days82
Pro Expenses Per Days$395,066
Pro Estimated Expenses$32,395,412
Farm Remaining Season Days81
Farm Expenses Per Days$21,026
Farm Estimated Expenses$1,703,106
Estimated Season Expenses$34,098,518
Estimated Season Salary Cap$58,406,249
Estimate Under Maximum Salary Cap of $72,500,000$14,093,751
Estimate Over Minimum Salary Cap of $47,000,000 $11,406,249
Current Bank Account$41,608,156
Projected Bank Account$30,638,187

Pro Players Salaries

Kristopher Letang $5,750,000 (2)
Ryan Ellis $5,250,000 (5)
Ryan Strome $5,000,000 (3)
James Reimer $4,800,000 (2)
Calle Jarnkrok $4,500,000 (2)
Anthony Cirelli $4,000,000 (7)
Daniel Sprong $3,500,000 (2)
Morgan Frost $3,500,000 (7)
Nick Suzuki $3,250,000 (4)
Ilya Samsonov $3,000,000 (4)
Nick Jensen $2,500,000 (1)
Ben Chiarot $2,350,000 (1)
Jack Studnicka $1,450,000 (1)
Alexandre Texier (1 Way Contract) $1,400,000 (3)
Logan Shaw $1,250,000 (2)
Nolan Foote $1,200,000 (3)
Dylan Holloway $1,000,000 (2)
Ben Meyers $1,000,000 (3)
Nils Lundkvist $950,000 (1)
J.J. Moser $950,000 (1)
Austin Watson (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $750,000
Kyle Jackson $450,000 (3)
Total Pro Players22
Salary Commitment
Year 2024 : $57,800,000
Year 2025 : $50,300,000
Year 2026 : $32,850,000
Year 2027 : $25,950,000
Salary Average Commitment
Year 2024 : $62,085,953
Year 2025 : $53,135,953
Year 2026 : $32,585,953
Year 2027 : $23,369,286
Salary Cap with 1 Way Contract
Year 2024 : $57,800,000
Year 2025 : $48,850,000
Year 2026 : $28,050,000
Year 2027 : $19,000,000

Farm Players Salaries

Joonas Donskoi $270,000 (1)
Arttu Ruotsalainen $250,000 (1)
Tyler Angle $100,000 (3)
Josh Dunne $100,000 (2)
Lucas Carlsson $95,000 (1)
Drew Helleson $95,000 (2)
Jean-Luc Foudy $95,000 (2)
Adam Ruzicka $95,000 (1)
Helge Grans $92,500 (3)
Mathieu Olivier $85,000 (1)
Kody Clark $80,000 (1)
Ville Ottavainen $75,000 (3)
Mason Primeau $75,000 (3)
Timothy Gettinger $75,000 (1)
Bryan Thomson $75,000 (3)
Conner Bleackley $75,000 (1)
Tim Berni $65,000 (1)
Blade Jenkins $65,000 (1)
Jake Kupsky $60,000 (1)
Daniel D'Amato $55,000 (3)
Lleyton Moore $55,000 (3)
Vadim Zherenko $47,500 (2)
Riley McCourt $47,500 (2)
Cole Moberg $47,500 (1)
Total Farm Players24
Salary Commitment
Year 2024 : $2,175,000
Year 2025 : $912,500
Year 2026 : $527,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,175,000
Year 2025 : $912,500
Year 2026 : $527,500
Year 2027 : $0

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Place
Level 1: 6000 - $55 - 6,000 - 100.00%
Level 2: 5000 - $30 - 5,000 - 100.00%
Level 3: 2153 - $17 - 2,153 - 100.00%
Level 4: 5000 - $6 - 4,773 - 95.47%
Luxury : 1000 - $144 - 1,000 - 100.00%
Total Capacity :19153
Team Popularity : 110.00%

Income

Home Games Left24
Average Attendance - %18,926 - 98.82%
Average Income per Game$1,026,969
Year to Date Revenue$17,458,475

Expense

Pro Players Total Salaries$61,300,000
Farm Players Total Salaries$2,650,500
Coaches Total Salaries$3,850,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$29,855,254
Farm Year To Date Expenses$1,743,945
Pro Salary Cap To Date$28,588,803
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,647,259
Pro Remaining Season Days82
Pro Expenses Per Days$421,382
Pro Estimated Expenses$34,553,324
Farm Remaining Season Days81
Farm Expenses Per Days$24,838
Farm Estimated Expenses$2,011,878
Estimated Season Expenses$36,565,202
Estimated Season Salary Cap$61,658,501
Estimate Under Maximum Salary Cap of $72,500,000$10,841,499
Estimate Over Minimum Salary Cap of $47,000,000 $14,658,501
Current Bank Account$16,126,536
Projected Bank Account$4,208,593

Pro Players Salaries

Vincent Trocheck $5,500,000 (2)
Shayne Gostisbehere $5,000,000 (3)
Evander Kane $5,000,000 (4)
MacKenzie Weegar $4,250,000 (4)
Jordan Kyrou $4,000,000 (3)
Roope Hintz $4,000,000 (3)
Tristan Jarry $4,000,000 (3)
Jeff Petry $3,750,000 (2)
Troy Terry $3,750,000 (4)
Curtis Lazar $3,000,000 (1)
Conor Sheary $3,000,000 (3)
Adam Lowry $2,750,000 (1)
Jake Bean $2,500,000 (1)
Zach Whitecloud $2,100,000 (2)
Jimmy Vesey $2,000,000 (3)
Martin Fehervary $2,000,000 (2)
Connor Ingram $1,700,000 (2)
Milan Lucic $1,000,000 (1)
Sam Gagner $1,000,000 (1)
Joel Kiviranta $1,000,000 (2)
Total Pro Players20
Salary Commitment
Year 2024 : $61,300,000
Year 2025 : $51,750,000
Year 2026 : $35,250,000
Year 2027 : $11,900,000
Salary Average Commitment
Year 2024 : $61,458,334
Year 2025 : $51,208,334
Year 2026 : $35,058,334
Year 2027 : $12,475,000
Salary Cap with 1 Way Contract
Year 2024 : $61,300,000
Year 2025 : $51,050,000
Year 2026 : $35,000,000
Year 2027 : $13,000,000

Farm Players Salaries

Zachary Sawchenko $150,000 (1)
Ryan MacInnis $120,000 (1)
Connor Mackey $120,000 (1)
Samuel Fagemo $115,000 (2)
Adam Gaudette $110,000 (2)
Devante Smith-Pelly $110,000 (1)
Cal Foote $110,000 (2)
Alex Lyon $100,000 (1)
Boris Katchouk $100,000 (1)
Drake Caggiula $100,000 (2)
Dryden Hunt $100,000 (3)
Josh Archibald $100,000 (1)
Pavol Regenda $100,000 (1)
Georgii Merkulov $100,000 (2)
Kevin Bahl $95,000 (1)
Alex Limoges $95,000 (1)
Oskari Salminen $90,000 (2)
Jared McIsaac $85,000 (1)
Reilly Walsh $83,000 (2)
Sean Day $82,500 (1)
Logan Hutsko $80,000 (1)
Samuel Knazko $80,000 (2)
Brett Murray $75,000 (2)
Bryce Kindopp $70,000 (1)
Henri Nikkanen $70,000 (2)
Raivis Ansons $65,000 (3)
Aarne Talvitie $50,000 (1)
Maxence Guenette $47,500 (2)
Louis Crevier $47,500 (2)
Total Farm Players29
Salary Commitment
Year 2024 : $2,650,500
Year 2025 : $1,193,000
Year 2026 : $165,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,650,500
Year 2025 : $1,193,000
Year 2026 : $165,000
Year 2027 : $0

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 6000 - $62 - 5,791 - 96.52%
Level 2: 5000 - $34 - 4,806 - 96.11%
Level 3: 2319 - $16 - 2,319 - 100.00%
Level 4: 5200 - $8 - 4,960 - 95.39%
Luxury : 1000 - $171 - 980 - 98.04%
Total Capacity :19519
Team Popularity : 120.00%

Income

Home Games Left23
Average Attendance - %18,857 - 96.61%
Average Income per Game$1,149,801
Year to Date Revenue$20,696,411

Expense

Pro Players Total Salaries$73,900,000
Farm Players Total Salaries$2,097,000
Coaches Total Salaries$3,100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$33,215,298
Farm Year To Date Expenses$1,510,335
Pro Salary Cap To Date$32,294,238
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,445,414
Pro Remaining Season Days82
Pro Expenses Per Days$499,342
Pro Estimated Expenses$40,946,044
Farm Remaining Season Days81
Farm Expenses Per Days$21,172
Farm Estimated Expenses$1,714,932
Estimated Season Expenses$42,660,976
Estimated Season Salary Cap$72,161,326
Estimate Under Maximum Salary Cap of $72,500,000$338,674
Estimate Over Minimum Salary Cap of $47,000,000 $25,161,326
Current Bank Account$65,537,582
Projected Bank Account$49,322,020

Pro Players Salaries

Sean Monahan $7,000,000 (4)
Oliver Ekman-Larsson $6,000,000 (3)
Ryan O'Reilly $6,000,000 (2)
Bryan Rust $5,500,000 (3)
Matt Duchene $5,500,000 (2)
Ivan Provorov $5,000,000 (2)
Brady Skjei $4,000,000 (4)
Marc-Andre Fleury $4,000,000 (1)
Zach Bogosian $3,500,000 (1)
Blake Coleman (1 Way Contract) $3,200,000 (1)
Jeremy Swayman $3,000,000 (6)
Yanni Gourde $3,000,000 (2)
Matt Murray $2,950,000 (2)
Noel Acciari $2,750,000 (3)
Vince Dunn $2,700,000 (1)
Taylor Raddysh $2,500,000 (3)
John Marino $2,100,000 (3)
Cal Clutterbuck $2,000,000 (1)
Pierre Engvall $1,750,000 (5)
Glenn Gawdin $850,000 (1)
Tyler Tullio $600,000 (3)
Total Pro Players21
Salary Commitment
Year 2024 : $73,900,000
Year 2025 : $59,450,000
Year 2026 : $35,850,000
Year 2027 : $16,800,000
Salary Average Commitment
Year 2024 : $74,963,334
Year 2025 : $58,713,334
Year 2026 : $36,013,334
Year 2027 : $16,680,000
Salary Cap with 1 Way Contract
Year 2024 : $73,900,000
Year 2025 : $57,650,000
Year 2026 : $35,200,000
Year 2027 : $15,750,000

Farm Players Salaries

Madison Bowey $350,000 (1)
Nico Sturm $150,000 (1)
Hudson Fasching $150,000 (1)
Austin Czarnik $135,000 (1)
Simon Holmstrom $104,500 (1)
Michael Mersch $90,000 (2)
Carter Mazur $80,000 (3)
Daemon Hunt $80,000 (3)
Zayde Wisdom $72,500 (3)
Jakub Skarek $70,000 (1)
Nick Abruzzese $70,000 (1)
Dylan Garand $70,000 (2)
Marc Del Gaizo $70,000 (1)
Aaron Ness $70,000 (2)
Dylan Wells $70,000 (2)
Vincent Desharnais $67,500 (2)
Ivan Chukarov $66,000 (1)
Graham McPhee $65,000 (1)
Hugh McGing $62,500 (3)
Logan Day $60,000 (1)
Nikita Nesterenko $50,000 (2)
Luka Burzan $50,000 (2)
Cedric Pare $44,000 (3)
Total Farm Players23
Salary Commitment
Year 2024 : $2,097,000
Year 2025 : $822,500
Year 2026 : $355,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,107,667
Year 2025 : $817,167
Year 2026 : $349,667
Year 2027 : $0

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - $55 - 5,994 - 99.89%
Level 2: 5000 - $30 - 4,991 - 99.83%
Level 3: 1600 - $20 - 1,600 - 100.00%
Level 4: 3732 - $8 - 3,732 - 100.00%
Luxury : 800 - $165 - 800 - 100.00%
Total Capacity :17132
Team Popularity : 108.00%

Income

Home Games Left22
Average Attendance - %17,117 - 99.91%
Average Income per Game$1,003,135
Year to Date Revenue$19,059,566

Expense

Pro Players Total Salaries$64,507,000
Farm Players Total Salaries$2,205,225
Coaches Total Salaries$3,250,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$31,052,889
Farm Year To Date Expenses$1,671,564
Pro Salary Cap To Date$30,131,829
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,068,971
Pro Remaining Season Days82
Pro Expenses Per Days$437,546
Pro Estimated Expenses$35,878,772
Farm Remaining Season Days81
Farm Expenses Per Days$22,882
Farm Estimated Expenses$1,853,442
Estimated Season Expenses$37,732,214
Estimated Season Salary Cap$64,931,645
Estimate Under Maximum Salary Cap of $72,500,000$7,568,355
Estimate Over Minimum Salary Cap of $47,000,000 $17,931,645
Current Bank Account$22,448,615
Projected Bank Account$6,785,372

Pro Players Salaries

Alexander Ovechkin $7,000,000 (1)
Elias Lindholm $6,000,000 (5)
Tyler Myers $5,750,000 (4)
Seth Jones $5,500,000 (4)
Warren Foegele $5,000,000 (4)
Brock Nelson $4,500,000 (1)
Philipp Grubauer $4,000,000 (2)
Andrew Copp $4,000,000 (4)
Oliver Kylington $3,500,000 (5)
Brian Dumoulin $3,333,000 (2)
Brett Kulak $3,000,000 (3)
Michael Rasmussen $2,750,000 (4)
Ryan Graves $2,750,000 (3)
Radek Faksa $1,750,000 (1)
Mathieu Joseph $1,250,000 (2)
Peyton Krebs $1,000,000 (1)
Dylan Guenther $1,000,000 (3)
Vasily Podkolzin $925,000 (1)
Stuart Skinner $799,000 (1)
Matias Maccelli $700,000 (1)
Total Pro Players20
Salary Commitment
Year 2024 : $64,507,000
Year 2025 : $49,833,000
Year 2026 : $40,250,000
Year 2027 : $31,250,000
Salary Average Commitment
Year 2024 : $65,169,500
Year 2025 : $48,495,500
Year 2026 : $39,787,500
Year 2027 : $32,787,500
Salary Cap with 1 Way Contract
Year 2024 : $64,507,000
Year 2025 : $47,833,000
Year 2026 : $39,250,000
Year 2027 : $32,500,000

Farm Players Salaries

Tomas Nosek $150,000 (1)
Eric Robinson $125,000 (3)
Caleb Jones $120,000 (1)
Niko Mikkola $120,000 (1)
Connor Carrick $105,000 (2)
Jesper Boqvist $100,000 (2)
Nick Cicek $100,000 (1)
Uvis Balinskis $100,000 (3)
Alex Steeves $100,000 (1)
Tyrell Goulbourne $100,000 (2)
Ivan Miroshnichenko $100,000 (3)
Justin Brazeau $97,500 (3)
Sheldon Dries $95,000 (2)
Zac Dalpe $95,000 (1)
Michael Pezzetta $95,000 (3)
Cam Dineen $87,725 (1)
Erik Portillo $80,000 (2)
Curtis Douglas $70,000 (1)
Mac Hollowell $67,500 (1)
Stanislav Demin $67,500 (2)
Nils Aman $65,000 (1)
Zane McIntyre $65,000 (1)
Arturs Silovs $50,000 (2)
Pontus Holmberg $50,000 (1)
Lucas Johansen $0 (0)
Total Farm Players25
Salary Commitment
Year 2024 : $2,205,225
Year 2025 : $1,135,000
Year 2026 : $542,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,220,225
Year 2025 : $1,130,000
Year 2026 : $532,500
Year 2027 : $0

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 6000 - $55 - 6,000 - 100.00%
Level 2: 5000 - $42 - 4,071 - 81.43%
Level 3: 2000 - $23 - 1,760 - 88.01%
Level 4: 3396 - $13 - 3,063 - 90.20%
Luxury : 1100 - $155 - 1,002 - 91.09%
Total Capacity :17496
Team Popularity : 108.00%

Income

Home Games Left23
Average Attendance - %15,897 - 90.86%
Average Income per Game$1,055,885
Year to Date Revenue$19,005,927

Expense

Pro Players Total Salaries$70,320,000
Farm Players Total Salaries$2,283,000
Coaches Total Salaries$3,650,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$33,147,045
Farm Year To Date Expenses$1,469,754
Pro Salary Cap To Date$31,880,605
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,285,351
Pro Remaining Season Days82
Pro Expenses Per Days$480,724
Pro Estimated Expenses$39,419,368
Farm Remaining Season Days81
Farm Expenses Per Days$21,079
Farm Estimated Expenses$1,707,399
Estimated Season Expenses$41,126,767
Estimated Season Salary Cap$69,816,429
Estimate Under Maximum Salary Cap of $72,500,000$2,683,571
Estimate Over Minimum Salary Cap of $47,000,000 $22,816,429
Current Bank Account$12,775,732
Projected Bank Account($4,065,684)

Pro Players Salaries

Ryan Nugent-Hopkins $6,750,000 (2)
Alex Killorn $6,500,000 (1)
Aleksander Barkov $6,000,000 (6)
Martin Jones $6,000,000 (2)
Ryan McDonagh $5,800,000 (3)
Darnell Nurse $5,500,000 (3)
Derrick Pouliot $4,200,000 (2)
Brayden McNabb $4,000,000 (2)
Brandon Hagel $3,750,000 (1)
Martin Necas $3,500,000 (1)
Kevin Fiala $3,000,000 (1)
Jake Oettinger $2,750,000 (1)
Will Butcher $2,700,000 (3)
Philippe Myers $2,420,000 (1)
Joel Farabee $2,000,000 (3)
Josh Norris $1,500,000 (1)
Quinton Byfield $1,000,000 (3)
Cole Caufield $1,000,000 (1)
William Eklund $1,000,000 (3)
Shane Pinto $950,000 (2)
Total Pro Players20
Salary Commitment
Year 2024 : $70,320,000
Year 2025 : $48,600,000
Year 2026 : $27,000,000
Year 2027 : $8,000,000
Salary Average Commitment
Year 2024 : $72,586,666
Year 2025 : $48,166,666
Year 2026 : $26,166,666
Year 2027 : $7,666,666
Salary Cap with 1 Way Contract
Year 2024 : $70,320,000
Year 2025 : $45,900,000
Year 2026 : $24,000,000
Year 2027 : $6,000,000

Farm Players Salaries

Alexander Nylander $155,000 (2)
Jake McCabe $140,000 (1)
Michael Dal Colle $120,000 (1)
Fabian Zetterlund $110,000 (3)
Marc-Edouard Vlasic $100,000 (1)
Evgenii Dadonov $100,000 (1)
Anthony Bitetto $100,000 (1)
Felix Sandstrom $95,000 (2)
Artemi Kniazev $95,000 (2)
David Gustafsson $95,000 (1)
Ryan Carpenter $92,500 (2)
Alex Vlasic $90,000 (2)
Nico Daws $89,000 (1)
William Lagesson $80,000 (1)
Riley Tufte $80,000 (1)
Casey Fitzgerald $80,000 (1)
Connor Dewar $80,000 (2)
Dillon Hamaliuk $80,000 (1)
Markus Niemelainen $77,500 (3)
Scott Reedy $77,500 (1)
Josiah Slavin $77,500 (2)
Matthew Phillips $75,000 (3)
Michael Eyssimont $74,000 (1)
Talyn Boyko $70,000 (3)
Patrick Kudla $50,000 (1)
Total Farm Players25
Salary Commitment
Year 2024 : $2,283,000
Year 2025 : $1,017,500
Year 2026 : $332,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,283,000
Year 2025 : $1,017,500
Year 2026 : $332,500
Year 2027 : $0

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 6000 - $55 - 5,838 - 97.30%
Level 2: 5000 - $29 - 4,931 - 98.61%
Level 3: 2000 - $19 - 1,820 - 91.00%
Level 4: 4000 - $9 - 3,889 - 97.22%
Luxury : 1000 - $145 - 1,000 - 100.00%
Total Capacity :18000
Team Popularity : 100.00%

Income

Home Games Left23
Average Attendance - %17,477 - 97.09%
Average Income per Game$1,013,499
Year to Date Revenue$18,242,980

Expense

Pro Players Total Salaries$58,300,000
Farm Players Total Salaries$2,231,000
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$27,510,845
Farm Year To Date Expenses$1,425,093
Pro Salary Cap To Date$26,681,904
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,310,474
Pro Remaining Season Days82
Pro Expenses Per Days$395,395
Pro Estimated Expenses$32,422,390
Farm Remaining Season Days81
Farm Expenses Per Days$19,411
Farm Estimated Expenses$1,572,291
Estimated Season Expenses$33,994,681
Estimated Season Salary Cap$58,133,250
Estimate Under Maximum Salary Cap of $72,500,000$14,366,750
Estimate Over Minimum Salary Cap of $47,000,000 $11,133,250
Current Bank Account$27,899,255
Projected Bank Account$17,215,048

Pro Players Salaries

Boone Jenner (Out of Payroll) $6,000,000 (1)
Phil Kessel $5,000,000 (1)
Casey Cizikas $5,000,000 (2)
Kevin Lankinen $4,000,000 (2)
Brandon Tanev $4,000,000 (3)
Tyler Johnson $4,000,000 (3)
Ryan Pulock (1 Way Contract) $3,900,000 (1)
Frank Vatrano $3,750,000 (2)
Alec Martinez $3,750,000 (1)
Adin Hill $3,600,000 (3)
Mike Hoffman $3,500,000 (2)
Michael Stone $2,800,000 (1)
Logan O'Connor $2,500,000 (5)
Mark Pysyk $2,400,000 (1)
Arber Xhekaj $2,000,000 (2)
Sebastian D. Aho $1,500,000 (4)
Isac Lundestrom $1,500,000 (2)
Ryan Poehling $1,200,000 (1)
Zach Benson $1,000,000 (3)
Leo Carlsson $1,000,000 (3)
Kirill Marchenko $950,000 (1)
Egor Zamula $950,000 (1)
Total Pro Players22
Salary Commitment
Year 2024 : $64,300,000
Year 2025 : $36,000,000
Year 2026 : $16,350,000
Year 2027 : $5,000,000
Salary Average Commitment
Year 2024 : $63,500,000
Year 2025 : $36,550,000
Year 2026 : $17,100,000
Year 2027 : $4,500,000
Salary Cap with 1 Way Contract
Year 2024 : $64,300,000
Year 2025 : $37,350,000
Year 2026 : $17,600,000
Year 2027 : $4,000,000

Farm Players Salaries

Logan Brown $150,000 (1)
Ryan Donato $150,000 (3)
Jansen Harkins $132,000 (2)
Patrik Nemeth $125,000 (1)
Sean Kuraly $125,000 (1)
Roland McKeown $120,000 (1)
Arvid Soderblom $110,000 (2)
Brandon Biro $100,000 (1)
Zack MacEwen $100,000 (3)
Jiri Kulich $100,000 (2)
Juraj Slafkovsky $100,000 (2)
Daniil Miromanov $100,000 (3)
Tye Kartye $90,000 (2)
Samu Tuomaala $87,500 (3)
Marian Studenic $80,000 (1)
Jeremie Poirier $80,000 (2)
Leevi Merilainen $80,000 (3)
Jet Greaves $80,000 (2)
William Lockwood $80,000 (1)
Mike Hardman $79,000 (1)
Jacob Peterson $65,000 (1)
Matteo Pietroniro $50,000 (1)
Maximus Wanner $47,500 (3)
Total Farm Players23
Salary Commitment
Year 2024 : $2,231,000
Year 2025 : $1,307,000
Year 2026 : $615,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,264,333
Year 2025 : $1,290,333
Year 2026 : $598,333
Year 2027 : $0

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $54 - 6,000 - 100.00%
Level 2: 5000 - $29 - 5,000 - 100.00%
Level 3: 2100 - $15 - 2,100 - 100.00%
Level 4: 5000 - $6 - 4,721 - 94.42%
Luxury : 1150 - $119 - 1,150 - 100.00%
Total Capacity :19250
Team Popularity : 110.00%

Income

Home Games Left23
Average Attendance - %18,971 - 98.55%
Average Income per Game$991,859
Year to Date Revenue$17,853,457

Expense

Pro Players Total Salaries$54,556,000
Farm Players Total Salaries$2,112,500
Coaches Total Salaries$2,550,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$25,869,530
Farm Year To Date Expenses$1,326,990
Pro Salary Cap To Date$25,040,590
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,812,751
Pro Remaining Season Days82
Pro Expenses Per Days$370,763
Pro Estimated Expenses$30,402,566
Farm Remaining Season Days81
Farm Expenses Per Days$18,957
Farm Estimated Expenses$1,535,517
Estimated Season Expenses$31,938,083
Estimated Season Salary Cap$54,472,112
Estimate Under Maximum Salary Cap of $72,500,000$18,027,888
Estimate Over Minimum Salary Cap of $47,000,000 $7,472,112
Current Bank Account$18,321,867
Projected Bank Account$9,196,535

Pro Players Salaries

Tomas Hertl $6,100,000 (2)
Juuse Saros $5,500,000 (5)
Ondrej Palat $4,600,000 (3)
Esa Lindell $4,250,000 (2)
Brenden Dillon $4,000,000 (2)
Erik Gustafsson $3,500,000 (2)
Artem Zub $3,250,000 (1)
Victor Olofsson $3,000,000 (1)
Kirby Dach $2,500,000 (2)
Gustav Forsling $2,500,000 (3)
Kevin Labanc $2,125,000 (1)
Teddy Blueger (1 Way Contract) $2,000,000 (2)
Michael Houser $1,750,000 (1)
Eeli Tolvanen $1,700,000 (1)
Drew O'Connor $1,500,000 (2)
Pierre-Olivier Joseph $1,500,000 (2)
Thomas Novak $1,500,000 (2)
Klim Kostin $1,331,000 (1)
Seth Jarvis $1,000,000 (1)
Juuso Parssinen $475,000 (2)
Valtteri Puustinen $475,000 (1)
Total Pro Players21
Salary Commitment
Year 2024 : $54,556,000
Year 2025 : $40,425,000
Year 2026 : $12,600,000
Year 2027 : $5,500,000
Salary Average Commitment
Year 2024 : $54,806,000
Year 2025 : $40,175,000
Year 2026 : $12,600,000
Year 2027 : $5,500,000
Salary Cap with 1 Way Contract
Year 2024 : $54,556,000
Year 2025 : $39,925,000
Year 2026 : $12,600,000
Year 2027 : $5,500,000

Farm Players Salaries

Adam Scheel $165,000 (3)
Jordy Bellerive $140,000 (3)
Felix Robert $100,000 (3)
Spencer Martin $100,000 (3)
Dysin Mayo $100,000 (2)
Ryan Fitzgerald $90,000 (1)
Joel L'Esperance $87,500 (1)
Rhett Gardner $85,000 (1)
Chad Ruhwedel $85,000 (2)
Daniil Tarasov $80,000 (1)
Tyler Madden $80,000 (1)
Jayson Megna $80,000 (2)
Taylor Fedun $80,000 (2)
Denis Smirnov $80,000 (3)
Joey Abate $75,000 (2)
Josh Maniscalco $75,000 (2)
Guillaume Brisebois $75,000 (2)
John Ludvig $75,000 (1)
Ty Glover $75,000 (2)
Gustav Olofsson $75,000 (2)
Tye Felhaber $75,000 (2)
Michael Karow $65,000 (1)
Collin Adams $60,000 (2)
Nikita Pavlychev $60,000 (3)
Mathias Emilio Pettersen $50,000 (1)
Total Farm Players25
Salary Commitment
Year 2024 : $2,112,500
Year 2025 : $1,500,000
Year 2026 : $645,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,112,500
Year 2025 : $1,500,000
Year 2026 : $645,000
Year 2027 : $0

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. PeteTimes Forum
Level 1: 6000 - $57 - 5,996 - 99.94%
Level 2: 5000 - $32 - 4,993 - 99.87%
Level 3: 2000 - $16 - 2,000 - 100.00%
Level 4: 5200 - $7 - 4,532 - 87.15%
Luxury : 1300 - $120 - 1,234 - 94.88%
Total Capacity :19500
Team Popularity : 108.00%

Income

Home Games Left23
Average Attendance - %18,755 - 96.18%
Average Income per Game$1,062,843
Year to Date Revenue$19,131,167

Expense

Pro Players Total Salaries$62,200,000
Farm Players Total Salaries$2,067,000
Coaches Total Salaries$3,250,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$29,957,214
Farm Year To Date Expenses$1,421,373
Pro Salary Cap To Date$28,921,072
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,445,380
Pro Remaining Season Days82
Pro Expenses Per Days$424,013
Pro Estimated Expenses$34,769,066
Farm Remaining Season Days81
Farm Expenses Per Days$20,311
Farm Estimated Expenses$1,645,191
Estimated Season Expenses$36,414,257
Estimated Season Salary Cap$62,476,374
Estimate Under Maximum Salary Cap of $72,500,000$10,023,626
Estimate Over Minimum Salary Cap of $47,000,000 $15,476,374
Current Bank Account$47,933,451
Projected Bank Account$35,964,574

Pro Players Salaries

Andrei Vasilevskiy $5,750,000 (1)
Nick Leddy $5,500,000 (1)
Valeri Nichushkin $5,000,000 (5)
Tanner Pearson $5,000,000 (3)
Rickard Rakell $5,000,000 (2)
Andre Burakovsky $4,750,000 (1)
Josh Manson $4,500,000 (3)
Brady Tkachuk $3,500,000 (2)
Ilya Lyubushkin $3,000,000 (1)
Andrew Mangiapane $3,000,000 (3)
Elias Pettersson $3,000,000 (4)
Oskar Sundqvist $2,500,000 (2)
J.T. Compher $2,500,000 (2)
Andrew Peeke $2,000,000 (3)
Jakub Zboril $1,750,000 (2)
William Carrier $1,500,000 (1)
Owen Power $1,000,000 (2)
Mason McTavish $1,000,000 (2)
Ukko-Pekka Luukkonen $1,000,000 (1)
Logan Stankoven $950,000 (3)
Total Pro Players20
Salary Commitment
Year 2024 : $62,200,000
Year 2025 : $42,150,000
Year 2026 : $23,200,000
Year 2027 : $9,500,000
Salary Average Commitment
Year 2024 : $63,150,001
Year 2025 : $41,650,001
Year 2026 : $23,525,001
Year 2027 : $8,425,000
Salary Cap with 1 Way Contract
Year 2024 : $62,200,000
Year 2025 : $40,700,000
Year 2026 : $23,450,000
Year 2027 : $8,000,000

Farm Players Salaries

Tobias Bjornfot $175,000 (2)
Brandon Duhaime $115,000 (1)
Joe Snively $100,000 (2)
Connor Zary $99,500 (2)
Olen Zellweger $95,000 (3)
Andrew Agozzino $90,000 (2)
Chase Stillman $90,000 (3)
Kaedan Korczak $89,500 (2)
Scott Perunovich $89,500 (2)
Ian Mitchell $86,500 (2)
Vincent Iorio $85,500 (2)
Justus Annunen $85,000 (3)
Lucas Edmonds $75,000 (2)
Dylan Gambrell $75,000 (1)
Martin Kaut $75,000 (1)
Hudson Elynuik $71,500 (2)
Brandon Coe $70,000 (2)
Drew Commesso $70,000 (3)
Luke Stevens $70,000 (1)
Michael Callahan $60,000 (1)
Jon Lizotte $60,000 (1)
Josh Lopina $60,000 (2)
David Cotton $60,000 (2)
Patrick Holway $60,000 (1)
Rob Hamilton $60,000 (1)
Total Farm Players25
Salary Commitment
Year 2024 : $2,067,000
Year 2025 : $1,517,000
Year 2026 : $340,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,079,500
Year 2025 : $1,504,500
Year 2026 : $340,000
Year 2027 : $0

Toronto Maple Leafs

Toronto Maple Leafs is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 6000 - $69 - 5,114 - 85.23%
Level 2: 5000 - $42 - 4,049 - 80.97%
Level 3: 2000 - $26 - 1,635 - 81.73%
Level 4: 4400 - $13 - 3,520 - 80.00%
Luxury : 1419 - $125 - 1,319 - 92.99%
Total Capacity :18819
Team Popularity : 116.00%

Income

Home Games Left22
Average Attendance - %15,637 - 83.09%
Average Income per Game$1,156,393
Year to Date Revenue$21,971,459

Expense

Pro Players Total Salaries$72,620,000
Farm Players Total Salaries$2,546,000
Coaches Total Salaries$3,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$34,555,779
Farm Year To Date Expenses$1,545,898
Pro Salary Cap To Date$33,450,484
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,440,637
Pro Remaining Season Days82
Pro Expenses Per Days$493,553
Pro Estimated Expenses$40,471,346
Farm Remaining Season Days81
Farm Expenses Per Days$22,159
Farm Estimated Expenses$1,794,879
Estimated Season Expenses$42,266,225
Estimated Season Salary Cap$72,627,050
Estimate Under Maximum Salary Cap of $72,500,000-$127,050
Estimate Over Minimum Salary Cap of $47,000,000 $25,627,050
Current Bank Account$23,180,490
Projected Bank Account$6,354,902

Pro Players Salaries

Evgeny Kuznetsov $7,000,000 (1)
Auston Matthews $6,825,000 (2)
John Carlson $6,350,000 (3)
Brad Marchand $5,000,000 (1)
Mark Stone $5,000,000 (1)
Igor Shesterkin $4,950,000 (3)
Travis Sanheim $4,500,000 (3)
Tyler Bertuzzi $4,000,000 (3)
Anthony Beauvillier $3,900,000 (1)
Zach Hyman (1 Way Contract) $3,250,000 (2)
Josh Anderson $3,250,000 (2)
Nicolas Hague $3,000,000 (1)
Scott Laughton $2,600,000 (1)
Jordan Greenway $2,500,000 (1)
Alexandar Georgiev $2,450,000 (2)
Travis Dermott $2,350,000 (2)
Corey Perry $2,000,000 (1)
Blake Lizotte $1,700,000 (3)
Nick Seeler $1,000,000 (2)
Connor Clifton $995,000 (1)
Total Pro Players20
Salary Commitment
Year 2024 : $72,620,000
Year 2025 : $42,940,000
Year 2026 : $23,400,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $74,219,167
Year 2025 : $42,224,167
Year 2026 : $22,516,667
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $72,620,000
Year 2025 : $40,625,000
Year 2026 : $21,500,000
Year 2027 : $0

Farm Players Salaries

Brett Howden $225,000 (2)
Joel Edmundson $220,000 (1)
Matthew Highmore $185,000 (2)
Travis Boyd $179,000 (1)
Adam Erne $175,000 (2)
Jimmy Schuldt $130,000 (1)
Justin Bailey $125,000 (1)
Chris Wagner $120,000 (1)
Brennan Othmann $100,000 (3)
Julien Gauthier $99,500 (3)
Ty Smith $96,500 (2)
Tristen Robins $95,000 (2)
Nathan Gaucher $92,500 (3)
Mason Lohrei $92,500 (2)
Vladislav Kolyachonok $91,500 (1)
Ivan Prosvetov $90,000 (2)
Dan Vladar $90,000 (1)
Gabriel Fortier $89,500 (1)
Matej Blumel $70,000 (1)
Roman Ahcan $60,000 (1)
Luka Profaca $60,000 (3)
Corey Schueneman $60,000 (2)
Wade Allison $0 (0)
Dino Kambeitz $0 (0)
Mitchell Weeks $0 (0)
Total Farm Players25
Salary Commitment
Year 2024 : $2,546,000
Year 2025 : $1,451,000
Year 2026 : $352,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,586,000
Year 2025 : $1,411,000
Year 2026 : $352,000
Year 2027 : $0

Utah Hockey Club



Arena Capacity - Ticket Price
Attendance - %

Arena NameDelta Center
Level 1: 6000 - $56 - 5,980 - 99.67%
Level 2: 5000 - $31 - 4,968 - 99.36%
Level 3: 2000 - $17 - 2,000 - 100.00%
Level 4: 3799 - $8 - 3,799 - 100.00%
Luxury : 1000 - $135 - 1,000 - 100.00%
Total Capacity :17799
Team Popularity : 106.00%

Income

Home Games Left24
Average Attendance - %17,748 - 99.71%
Average Income per Game$1,037,738
Year to Date Revenue$17,641,543

Expense

Pro Players Total Salaries$65,250,000
Farm Players Total Salaries$2,107,500
Coaches Total Salaries$2,750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$30,991,453
Farm Year To Date Expenses$1,557,913
Pro Salary Cap To Date$30,300,655
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,905,708
Pro Remaining Season Days82
Pro Expenses Per Days$439,145
Pro Estimated Expenses$36,009,890
Farm Remaining Season Days81
Farm Expenses Per Days$22,235
Farm Estimated Expenses$1,801,035
Estimated Season Expenses$37,810,925
Estimated Season Salary Cap$65,501,287
Estimate Under Maximum Salary Cap of $72,500,000$6,998,713
Estimate Over Minimum Salary Cap of $47,000,000 $18,501,287
Current Bank Account$24,237,544
Projected Bank Account$11,332,327

Pro Players Salaries

Tage Thompson $8,000,000 (8)
Petr Mrazek $5,500,000 (1)
Gustav Nyquist $5,200,000 (2)
Samuel Girard $5,000,000 (3)
Oliver Wahlstrom $4,250,000 (5)
Christian Fischer $4,000,000 (3)
Travis Hamonic $4,000,000 (2)
Alex Tuch $4,000,000 (3)
Marcus Foligno $3,750,000 (1)
Jamie Oleksiak $3,000,000 (4)
Troy Stecher $2,950,000 (2)
Jacob Larsson $2,750,000 (2)
Elvis Merzlikins $2,750,000 (3)
Mark Jankowski $2,500,000 (3)
Tyson Jost $2,000,000 (2)
Jacob Middleton $1,600,000 (2)
Morgan Barron (1 Way Contract) $1,200,000 (3)
Adam Fantilli (Out of Payroll) $1,000,000 (3)
Philip Broberg $1,000,000 (2)
Barrett Hayton $1,000,000 (4)
Dakota Joshua $800,000 (1)
Total Pro Players21
Salary Commitment
Year 2024 : $66,250,000
Year 2025 : $60,700,000
Year 2026 : $42,650,000
Year 2027 : $18,750,000
Salary Average Commitment
Year 2024 : $68,679,167
Year 2025 : $58,629,167
Year 2026 : $38,854,167
Year 2027 : $16,687,500
Salary Cap with 1 Way Contract
Year 2024 : $66,250,000
Year 2025 : $56,200,000
Year 2026 : $36,700,000
Year 2027 : $16,250,000

Farm Players Salaries

Brandon Bussi $120,000 (3)
Matthew Peca $100,000 (2)
Jakob Pelletier $100,000 (1)
Dylan McIlrath $100,000 (1)
Matt Coronato $100,000 (3)
Shane Wright $100,000 (3)
Dan Renouf $90,000 (1)
Wyatt Bongiovanni $90,000 (2)
Oskar Olausson $85,000 (3)
Caedan Bankier $80,000 (3)
Brett Seney $80,000 (2)
Josh Melnick $80,000 (1)
Jagger Joshua $80,000 (1)
Ryan McGregor $75,000 (2)
Mikael Pyyhtia $70,000 (2)
Kyle Masters $70,000 (3)
Maxwell Crozier $70,000 (2)
Nate Clurman $70,000 (2)
Philip Kemp $70,000 (3)
Daniil Chechelev $70,000 (2)
Mack Guzda $70,000 (2)
Ryan Francis $65,000 (3)
Bear Hughes $65,000 (2)
Lauri Pajuniemi $65,000 (1)
Santtu Kinnunen $47,500 (1)
Victor Berglund $47,500 (1)
Ben McCartney $47,500 (1)
Total Farm Players27
Salary Commitment
Year 2024 : $2,107,500
Year 2025 : $1,460,000
Year 2026 : $710,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,117,500
Year 2025 : $1,460,000
Year 2026 : $700,000
Year 2027 : $0

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGM Place
Level 1: 6000 - $50 - 5,976 - 99.60%
Level 2: 5000 - $35 - 4,512 - 90.25%
Level 3: 2000 - $25 - 1,644 - 82.22%
Level 4: 4600 - $9 - 4,565 - 99.24%
Luxury : 1030 - $135 - 1,030 - 100.00%
Total Capacity :18630
Team Popularity : 118.00%

Income

Home Games Left23
Average Attendance - %17,728 - 95.16%
Average Income per Game$1,024,507
Year to Date Revenue$18,441,128

Expense

Pro Players Total Salaries$69,500,000
Farm Players Total Salaries$2,445,000
Coaches Total Salaries$3,190,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$30,208,551
Farm Year To Date Expenses$1,637,705
Pro Salary Cap To Date$29,195,405
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,563,664
Pro Remaining Season Days82
Pro Expenses Per Days$471,711
Pro Estimated Expenses$38,680,302
Farm Remaining Season Days81
Farm Expenses Per Days$22,748
Farm Estimated Expenses$1,842,588
Estimated Season Expenses$40,522,890
Estimated Season Salary Cap$66,688,839
Estimate Under Maximum Salary Cap of $72,500,000$5,811,161
Estimate Over Minimum Salary Cap of $47,000,000 $19,688,839
Current Bank Account$34,018,788
Projected Bank Account$17,059,562

Pro Players Salaries

Erik Karlsson $6,000,000 (2)
Alex Galchenyuk $5,650,000 (2)
Rasmus Ristolainen $5,150,000 (3)
Kirill Kaprizov $4,750,000 (4)
Marcus Johansson $4,250,000 (1)
Dmitry Kulikov $4,100,000 (2)
Tyler Toffoli $4,000,000 (1)
Connor Murphy $3,750,000 (3)
Dillon Dube $3,500,000 (3)
Alex Iafallo $3,250,000 (3)
Ben Hutton $3,000,000 (1)
Ryan Murray $3,000,000 (1)
Jack Campbell $3,000,000 (2)
Pierre-Luc Dubois $3,000,000 (4)
Alexander Kerfoot $2,600,000 (3)
Joel Armia $2,500,000 (2)
Tomas Tatar $1,850,000 (1)
Brogan Rafferty $1,500,000 (2)
Joey Daccord $1,500,000 (2)
Sam Lafferty $1,250,000 (2)
Mario Ferraro $1,100,000 (2)
Jack McBain $800,000 (2)
Total Pro Players22
Salary Commitment
Year 2024 : $69,500,000
Year 2025 : $56,650,000
Year 2026 : $29,000,000
Year 2027 : $10,750,000
Salary Average Commitment
Year 2024 : $72,145,833
Year 2025 : $56,045,833
Year 2026 : $28,145,833
Year 2027 : $9,562,500
Salary Cap with 1 Way Contract
Year 2024 : $69,500,000
Year 2025 : $53,400,000
Year 2026 : $26,000,000
Year 2027 : $7,750,000

Farm Players Salaries

Ben Harpur $150,000 (1)
Alex Stalock $150,000 (1)
Alex Chiasson $125,000 (1)
Mason Geertsen $100,000 (2)
Joseph Gambardella $100,000 (2)
Alex Petrovic $100,000 (2)
Cal Burke $100,000 (2)
Trenton Bliss $100,000 (2)
Brett Davis $100,000 (2)
Austin Poganski $100,000 (2)
Brandon Baddock $100,000 (2)
Christopher Brown $100,000 (2)
Patrik Koch $100,000 (2)
Pheonix Copley $100,000 (2)
Mike Reilly $100,000 (2)
Gabriel Dumont $100,000 (2)
Dave Gust $100,000 (2)
Mason Morelli $100,000 (2)
Cole Bardreau $100,000 (2)
Simon Lundmark $95,000 (1)
Connor Bunnaman $85,000 (2)
Dmitry Semykin $80,000 (1)
Jamieson Rees $80,000 (2)
Keith Petruzzelli $80,000 (1)
Total Farm Players24
Salary Commitment
Year 2024 : $2,445,000
Year 2025 : $1,765,000
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,445,000
Year 2025 : $1,765,000
Year 2026 : $0
Year 2027 : $0

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $58 - 6,000 - 100.00%
Level 2: 5000 - $30 - 5,000 - 100.00%
Level 3: 2000 - $20 - 1,891 - 94.53%
Level 4: 3500 - $10 - 3,496 - 99.90%
Luxury : 1000 - $130 - 1,000 - 100.00%
Total Capacity :17500
Team Popularity : 110.00%

Income

Home Games Left23
Average Attendance - %17,387 - 99.35%
Average Income per Game$1,044,156
Year to Date Revenue$18,794,800

Expense

Pro Players Total Salaries$52,510,000
Farm Players Total Salaries$1,857,000
Coaches Total Salaries$3,750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$28,957,667
Farm Year To Date Expenses$1,321,322
Pro Salary Cap To Date$27,691,221
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,015,578
Pro Remaining Season Days82
Pro Expenses Per Days$363,553
Pro Estimated Expenses$29,811,346
Farm Remaining Season Days81
Farm Expenses Per Days$18,921
Farm Estimated Expenses$1,532,601
Estimated Season Expenses$31,343,947
Estimated Season Salary Cap$56,019,023
Estimate Under Maximum Salary Cap of $72,500,000$16,480,977
Estimate Over Minimum Salary Cap of $47,000,000 $9,019,023
Current Bank Account$31,709,236
Projected Bank Account$24,380,867

Pro Players Salaries

Erik Johnson $5,500,000 (1)
Semyon Varlamov $5,000,000 (1)
Dmitry Orlov $5,000,000 (2)
Andreas Athanasiou $4,500,000 (3)
Nick Foligno $4,000,000 (1)
Alex Nedeljkovic $3,500,000 (2)
Jesse Puljujarvi $2,800,000 (2)
Colin Miller $2,800,000 (2)
Jason Zucker $2,600,000 (2)
Vladislav Gavrikov $2,500,000 (2)
Logan Stanley $2,250,000 (3)
Ethan Bear $2,200,000 (3)
Filip Chytil $2,200,000 (3)
Yakov Trenin $2,100,000 (1)
Tyson Foerster (Out of Payroll) $1,600,000 (5)
Wyatt Johnston $1,000,000 (2)
Michael Sgarbossa $1,000,000 (2)
Alex Turcotte $1,000,000 (1)
Matthew Strome $935,000 (1)
Wyatt Kalynuk $825,000 (2)
Derek Ryan $800,000 (1)
Total Pro Players21
Salary Commitment
Year 2024 : $54,110,000
Year 2025 : $36,975,000
Year 2026 : $15,350,000
Year 2027 : $3,400,000
Salary Average Commitment
Year 2024 : $56,503,334
Year 2025 : $37,168,334
Year 2026 : $14,643,334
Year 2027 : $2,760,000
Salary Cap with 1 Way Contract
Year 2024 : $54,110,000
Year 2025 : $34,775,000
Year 2026 : $12,750,000
Year 2027 : $1,600,000

Farm Players Salaries

Filip Zadina $275,000 (1)
Calen Addison $150,000 (2)
Alex Barre-Boulet $135,000 (1)
Jalen Chatfield $95,000 (1)
Louis Domingue $87,500 (2)
Wyatt Kaiser $80,000 (3)
Pierre-Edouard Bellemare $80,000 (1)
Nathan Smith $80,000 (1)
Aliaksei Protas $80,000 (1)
Alexander Green $77,000 (1)
Mike Benning $70,000 (3)
Jasper Weatherby $70,000 (1)
Jordan Harris $70,000 (1)
Corey Andonovski $67,500 (2)
Chase Priskie $67,500 (2)
Justin Kirkland $65,000 (2)
Jesper Vikman $65,000 (3)
Nathan Walker $65,000 (1)
Jack Gorniak $65,000 (1)
Magnus Chrona $65,000 (2)
Samuel Walker $47,500 (2)
Total Farm Players21
Salary Commitment
Year 2024 : $1,857,000
Year 2025 : $765,000
Year 2026 : $215,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,857,000
Year 2025 : $765,000
Year 2026 : $215,000
Year 2027 : $0

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $55 - 6,000 - 100.00%
Level 2: 5000 - $30 - 5,000 - 100.00%
Level 3: 2000 - $20 - 1,970 - 98.48%
Level 4: 4000 - $10 - 3,827 - 95.67%
Luxury : 1277 - $300 - 1,022 - 80.03%
Total Capacity :18277
Team Popularity : 114.00%

Income

Home Games Left24
Average Attendance - %17,818 - 97.49%
Average Income per Game$1,287,747
Year to Date Revenue$21,891,693

Expense

Pro Players Total Salaries$71,000,000
Farm Players Total Salaries$2,916,300
Coaches Total Salaries$2,625,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$33,072,085
Farm Year To Date Expenses$1,731,216
Pro Salary Cap To Date$32,266,168
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$30,905,920
Pro Remaining Season Days82
Pro Expenses Per Days$478,618
Pro Estimated Expenses$39,246,676
Farm Remaining Season Days81
Farm Expenses Per Days$25,108
Farm Estimated Expenses$2,033,748
Estimated Season Expenses$41,280,424
Estimated Season Salary Cap$70,568,778
Estimate Under Maximum Salary Cap of $72,500,000$1,931,222
Estimate Over Minimum Salary Cap of $47,000,000 $23,568,778
Current Bank Account$32,478,074
Projected Bank Account$22,103,570

Pro Players Salaries

Jamie Benn $6,500,000 (2)
Steven Stamkos $6,500,000 (1)
Logan Couture $6,000,000 (1)
Torey Krug $6,000,000 (2)
Mitch Marner $5,600,000 (2)
Adam Larsson $5,000,000 (4)
Jeff Skinner $5,000,000 (1)
Clayton Keller $5,000,000 (1)
Darcy Kuemper $4,200,000 (2)
Nick Schmaltz $4,000,000 (4)
Tyson Barrie $3,500,000 (1)
Alexander Wennberg $3,250,000 (2)
Alexander Romanov $2,500,000 (8)
David Kampf $1,800,000 (1)
Kevin Stenlund (1 Way Contract) $1,375,000 (2)
James Van Riemsdyk $1,300,000 (1)
Bowen Byram $1,000,000 (1)
Samuel Montembeault $1,000,000 (5)
Kurtis MacDermid (1 Way Contract) $800,000 (2)
Jordan Spence $675,000 (1)
Total Pro Players20
Salary Commitment
Year 2024 : $71,000,000
Year 2025 : $39,325,000
Year 2026 : $14,300,000
Year 2027 : $15,350,000
Salary Average Commitment
Year 2024 : $72,355,000
Year 2025 : $41,580,000
Year 2026 : $14,705,000
Year 2027 : $14,705,000
Salary Cap with 1 Way Contract
Year 2024 : $71,000,000
Year 2025 : $40,225,000
Year 2026 : $12,500,000
Year 2027 : $12,500,000

Farm Players Salaries

Denis Gurianov $325,000 (1)
Karel Vejmelka $267,000 (5)
Michael Carcone $225,000 (2)
Marcus Bjork $135,000 (2)
Brady Lyle $133,300 (2)
Jacob MacDonald $133,300 (3)
Austin Rueschhoff $110,000 (1)
Connor McMichael $100,000 (1)
Rasmus Kupari $97,500 (1)
MacKenzie Entwistle $92,500 (2)
Scott Wilson $90,000 (1)
Donald Busdeker $90,000 (1)
Joel Teasdale $88,500 (1)
Arshdeep Bains $87,500 (2)
Grant Hutton $87,500 (1)
Justin Richards $83,500 (1)
Isaac Ratcliffe $82,500 (1)
Ryan Shea $81,000 (2)
Patrick Maroon $80,000 (1)
Vincent Sevigny $77,700 (2)
Wilmer Skoog $77,000 (1)
Jesse Ylonen $75,000 (1)
Tanner Laczynski $67,500 (1)
Brett Brochu $65,000 (3)
Jeremy Brodeur $65,000 (2)
Maksymilian Szuber $50,000 (3)
Lukas Rousek $50,000 (1)
Scott Walford $0 (0)
Total Farm Players28
Salary Commitment
Year 2024 : $2,916,300
Year 2025 : $1,412,300
Year 2026 : $515,300
Year 2027 : $267,000
Salary Average Commitment
Year 2024 : $2,916,300
Year 2025 : $1,412,300
Year 2026 : $515,300
Year 2027 : $267,000

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6000 - $58 - 6,000 - 100.00%
Level 2: 4000 - $36 - 3,939 - 98.48%
Level 3: 2915 - $13 - 2,575 - 88.34%
Level 4: 1000 - $12 - 1,000 - 100.00%
Luxury : 1100 - $121 - 1,100 - 100.00%
Total Capacity :15015
Team Popularity : 108.00%

Income

Home Games Left23
Average Attendance - %14,615 - 97.33%
Average Income per Game$997,052
Year to Date Revenue$17,946,944

Expense

Pro Players Total Salaries$48,625,000
Farm Players Total Salaries$2,035,000
Coaches Total Salaries$2,450,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$22,432,544
Farm Year To Date Expenses$1,317,355
Pro Salary Cap To Date$21,741,774
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,932,206
Pro Remaining Season Days82
Pro Expenses Per Days$329,770
Pro Estimated Expenses$27,041,140
Farm Remaining Season Days81
Farm Expenses Per Days$19,768
Farm Estimated Expenses$1,601,208
Estimated Season Expenses$28,642,348
Estimated Season Salary Cap$47,973,656
Estimate Under Maximum Salary Cap of $72,500,000$24,526,344
Estimate Over Minimum Salary Cap of $47,000,000 $973,656
Current Bank Account$47,328,165
Projected Bank Account$41,618,023

Pro Players Salaries

Mason Marchment $5,000,000 (6)
Sam Reinhart $4,500,000 (2)
Brandon Carlo $4,000,000 (4)
Adam Pelech $3,325,000 (3)
Marco Scandella $3,250,000 (1)
Dylan Strome $3,000,000 (6)
Ben Gleason $3,000,000 (3)
Brendan Perlini $2,750,000 (1)
Nick Cousins $2,750,000 (2)
Evan Rodrigues $2,750,000 (2)
Rasmus Sandin $2,500,000 (2)
Nic Dowd $2,450,000 (2)
Nikita Tolopilo $1,500,000 (3)
Johan Larsson $1,450,000 (1)
Kent Johnson $1,000,000 (2)
Beck Malenstyn $1,000,000 (2)
Benoit-Olivier Groulx $1,000,000 (3)
Paul Cotter $950,000 (1)
Mattias Samuelsson $950,000 (1)
Trent Frederic $750,000 (1)
Joel Hofer $750,000 (1)
Total Pro Players21
Salary Commitment
Year 2024 : $48,625,000
Year 2025 : $39,108,750
Year 2026 : $20,375,000
Year 2027 : $12,000,000
Salary Average Commitment
Year 2024 : $48,586,251
Year 2025 : $37,736,251
Year 2026 : $20,536,251
Year 2027 : $11,916,667
Salary Cap with 1 Way Contract
Year 2024 : $48,625,000
Year 2025 : $37,775,000
Year 2026 : $20,825,000
Year 2027 : $12,000,000

Farm Players Salaries

Kyle Capobianco $110,000 (1)
Collin Delia $110,000 (1)
Filip Hallander $90,000 (1)
Dylan Sadowy $82,500 (1)
Pierrick Dube $75,000 (1)
Brandon Scanlin $75,000 (1)
Spencer Smallman $75,000 (1)
Nikolas Matinpalo $75,000 (2)
Anthony Richard $75,000 (1)
Milos Kelemen $75,000 (2)
Colin Theisen $75,000 (1)
Joel Hanley $75,000 (1)
Jack Kopacka $75,000 (1)
Ty Emberson $72,500 (1)
Clark Bishop $70,000 (2)
Mitchell Gibson $67,500 (1)
Cavan Fitzgerald $65,000 (1)
Brad Morrison $65,000 (1)
Gerald Mayhew $65,000 (1)
Brandon Hickey $65,000 (1)
Filip Roos $65,000 (1)
Ty Ronning $62,500 (1)
Brandon Kruse $60,000 (1)
Ville Petman $60,000 (1)
Nick Caamano $60,000 (1)
Elmer Soderblom $50,000 (2)
Jacob Ingham $50,000 (1)
Will Zmolek $45,000 (1)
Peter Diliberatore $45,000 (1)
Total Farm Players29
Salary Commitment
Year 2024 : $2,035,000
Year 2025 : $270,000
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,035,000
Year 2025 : $270,000
Year 2026 : $0
Year 2027 : $0

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of $72,500,000
Available Cap Space

Over Minimum of
$47,000,000

Pro Players

Farm Players

Total Players

Anaheim Ducks $49,129,300 $64,724,944 $7,775,056 $17,724,944 202949
Boston Bruins $17,859,950 $70,727,626 $1,772,374 $23,727,626 212647
Buffalo Sabres $19,763,738 $71,825,016 $674,984 $24,825,016 202747
Calgary Flames $52,388,909 $49,254,246 $23,245,754 $2,254,246 212647
Carolina Hurricanes $68,865,579 $62,289,504 $10,210,496 $15,289,504 202545
Chicago Blackhawks $18,473,840 $70,027,545 $2,472,455 $23,027,545 212445
Colorado Avalanche $51,363,464 $70,758,240 $1,741,760 $23,758,240 212243
Columbus Blue Jackets $14,278,836 $60,962,528 $11,537,472 $13,962,528 202545
Dallas Stars $19,500,206 $55,141,456 $17,358,544 $8,141,456 202242
Detroit Red Wings $27,495,802 $64,360,237 $8,139,763 $17,360,237 202545
Edmonton Oilers $43,664,161 $66,832,886 $5,667,114 $19,832,886 212748
Florida Panthers $36,650,024 $65,966,380 $6,533,620 $18,966,380 212546
Los Angeles Kings $37,579,739 $45,992,889 $26,507,111 -$1,007,111 202848
Minnesota Wild $11,925,869 $62,168,007 $10,331,993 $15,168,007 202848
Montreal Canadiens $30,616,740 $62,626,325 $9,873,675 $15,626,325 222749
Nashville Predators $29,246,037 $72,373,315 $126,685 $25,373,315 202646
New Jersey Devils $22,277,622 $72,219,447 $280,553 $25,219,447 202646
New York Islanders $17,450,876 $68,539,560 $3,960,440 $21,539,560 202747
New York Rangers $41,608,156 $58,406,249 $14,093,751 $11,406,249 222446
Ottawa Senators $16,126,536 $61,658,501 $10,841,499 $14,658,501 202949
Philadelphia Flyers $65,537,582 $72,161,326 $338,674 $25,161,326 212344
Pittsburgh Penguins $22,448,615 $64,931,645 $7,568,355 $17,931,645 202545
San Jose Sharks $12,775,732 $69,816,429 $2,683,571 $22,816,429 202545
Seattle Kraken $27,899,255 $58,133,250 $14,366,750 $11,133,250 222345
St. Louis Blues $18,321,867 $54,472,112 $18,027,888 $7,472,112 212546
Tampa Bay Lightning $47,933,451 $62,476,374 $10,023,626 $15,476,374 202545
Toronto Maple Leafs $23,180,490 $72,627,050 -$127,050 $25,627,050 202545
Utah Hockey Club $24,237,544 $65,501,287 $6,998,713 $18,501,287 212748
Vancouver Canucks $34,018,788 $66,688,839 $5,811,161 $19,688,839 222446
Vegas Golden Knights $31,709,236 $56,019,023 $16,480,977 $9,019,023 212142
Washington Capitals $32,478,074 $70,568,778 $1,931,222 $23,568,778 202848
Winnipeg Jets $47,328,165 $47,973,656 $24,526,344 $973,656 212950