Team FinanceLast Update - 11 février 2025 at 23:11
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6717 - $80 - 6 183 - 92,04%
Level 2: 4000 - $60 - 4 000 - 100,00%
Level 3: 2000 - $35 - 2 000 - 100,00%
Level 4: 4000 - $18 - 3 996 - 99,90%
Luxury : 1000 - $240 - 975 - 97,46%
Total Capacity :17717

Income

Home Games Left14
Average Attendance - %17 153 - 96,82%
Average Income per Game$566,319
Year to Date Revenue$15,290,613

Expense

Pro Players Total Salaries$68,730,000
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$44,449,471
Farm Year To Date Expenses$0
Pro Salary Cap To Date$44,449,471
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,928,466
Pro Remaining Season Days65
Pro Expenses Per Days$350,663
Pro Estimated Expenses$22,793,095
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$22,793,095
Estimated Season Salary Cap$67,242,566
Estimate Under Maximum Salary Cap of $88,000,000$20,757,434
Estimate Over Minimum Salary Cap of $58,000,000 $9,242,566
Current Bank Account$163,953,284
Projected Bank Account$149,088,655

Pro Players Salaries

Mark Stone $9,500,000 (3)
Connor Hellebuyck $8,500,000 (7)
Logan Couture $8,000,000 (3)
Ryan McDonagh $6,750,000 (2)
T.J. Oshie $5,750,000 (1)
Andrew Copp $5,625,000 (3)
David Savard $3,500,000 (1)
Radek Faksa $3,250,000 (1)
Lars Eller $2,450,000 (1)
Danton Heinen $2,250,000 (2)
Mason Appleton $2,166,667 (1)
Calle Jarnkrok $2,100,000 (2)
Derek Forbort $1,500,000 (1)
Travis Hamonic $1,100,000 (1)
Charlie Lindgren $1,100,000 (1)
Rasmus Kupari $1,000,000 (1)
Erik Johnson $1,000,000 (1)
Ridly Greig $863,333 (1)
Riley Stillman $775,000 (1)
Isaak Phillips $775,000 (1)
MacKenzie Entwistle $775,000 (1)
Total Pro Players21
Salary Commitment
Year 2024 : $68,730,000
Year 2025 : $42,725,000
Year 2026 : $31,625,000
Year 2027 : $8,500,000
Salary Average Commitment
Year 2024 : $68,730,000
Year 2025 : $42,725,000
Year 2026 : $31,625,000
Year 2027 : $8,500,000
Salary Cap with 1 Way Contract
Year 2024 : $68,730,000
Year 2025 : $42,725,000
Year 2026 : $31,625,000
Year 2027 : $8,500,000

Farm Players Salaries

Arturs Silovs $85,000 (2)
Trey Fix-Wolansky $77,500 (1)
Sammy Walker $77,500 (1)
Total Farm Players3
Salary Commitment
Year 2024 : $240,000
Year 2025 : $85,000
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $240,000
Year 2025 : $85,000
Year 2026 : $0
Year 2027 : $0

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameFleet Center
Level 1: 6000 - $90 - 5 903 - 98,39%
Level 2: 5000 - $60 - 4 929 - 98,59%
Level 3: 2000 - $35 - 2 000 - 100,00%
Level 4: 3565 - $20 - 3 565 - 100,00%
Luxury : 1000 - $200 - 1 000 - 100,00%
Total Capacity :17565

Income

Home Games Left11
Average Attendance - %17 398 - 99,05%
Average Income per Game$595,868
Year to Date Revenue$17,876,046

Expense

Pro Players Total Salaries$86,966,668
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$58,072,784
Farm Year To Date Expenses$0
Pro Salary Cap To Date$58,072,784
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,554,550
Pro Remaining Season Days65
Pro Expenses Per Days$443,707
Pro Estimated Expenses$28,840,955
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$28,840,955
Estimated Season Salary Cap$86,913,739
Estimate Under Maximum Salary Cap of $88,000,000$1,086,261
Estimate Over Minimum Salary Cap of $58,000,000 $28,913,739
Current Bank Account$555,744,204
Projected Bank Account$533,457,799

Pro Players Salaries

Jack Eichel $10,000,000 (2)
Charlie McAvoy $9,500,000 (6)
Cole Caufield $7,850,000 (7)
Jason Robertson $7,750,000 (2)
Matt Roy $5,750,000 (7)
Jaccob Slavin $5,300,000 (1)
Jakob Chychrun $4,600,000 (1)
Patrick Kane $4,000,000 (1)
Ryan Hartman $4,000,000 (2)
Jake Oettinger $4,000,000 (1)
Shane Pinto $3,750,000 (2)
Scott Mayfield $3,500,000 (6)
Kirby Dach $3,362,500 (2)
Miles Wood $2,500,000 (5)
Mackenzie Blackwood $2,350,000 (1)
Jack Drury $1,725,000 (2)
Kurtis MacDermid $1,150,000 (3)
Wyatt Johnston $894,167 (1)
Akira Schmid $875,000 (2)
Connor Zary $863,334 (1)
William Dufour $859,167 (1)
Zac Jones $812,500 (1)
Luke Glendening $800,000 (1)
Guillaume Brisebois $775,000 (1)
Total Pro Players24
Salary Commitment
Year 2024 : $86,966,668
Year 2025 : $61,712,500
Year 2026 : $30,250,000
Year 2027 : $29,100,000
Salary Average Commitment
Year 2024 : $86,966,668
Year 2025 : $61,712,500
Year 2026 : $30,250,000
Year 2027 : $29,100,000
Salary Cap with 1 Way Contract
Year 2024 : $86,966,668
Year 2025 : $61,712,500
Year 2026 : $30,250,000
Year 2027 : $29,100,000

Farm Players Salaries

Kevin Korchinski $91,833 (2)
Hendrix Lapierre $86,333 (1)
Total Farm Players2
Salary Commitment
Year 2024 : $178,166
Year 2025 : $91,833
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $178,166
Year 2025 : $91,833
Year 2026 : $0
Year 2027 : $0

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 6000 - $90 - 5 891 - 98,18%
Level 2: 5000 - $70 - 4 867 - 97,35%
Level 3: 2000 - $50 - 2 000 - 100,00%
Level 4: 4690 - $25 - 4 310 - 91,89%
Luxury : 1000 - $175 - 1 000 - 100,00%
Total Capacity :18690

Income

Home Games Left13
Average Attendance - %18 068 - 96,67%
Average Income per Game$639,339
Year to Date Revenue$17,901,493

Expense

Pro Players Total Salaries$73,370,834
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$52,336,658
Farm Year To Date Expenses$0
Pro Salary Cap To Date$52,002,465
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,311,407
Pro Remaining Season Days65
Pro Expenses Per Days$376,892
Pro Estimated Expenses$24,497,980
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$24,497,980
Estimated Season Salary Cap$76,334,630
Estimate Under Maximum Salary Cap of $88,000,000$11,665,370
Estimate Over Minimum Salary Cap of $58,000,000 $18,334,630
Current Bank Account$30,104,867
Projected Bank Account$13,918,294

Pro Players Salaries

William Nylander $11,500,000 (8)
Sam Reinhart $8,625,000 (8)
Morgan Rielly $7,500,000 (6)
MacKenzie Weegar (Out of Payroll) $6,250,000 (7)
Casey Mittelstadt $5,750,000 (3)
Phillip Danault $5,500,000 (3)
Mikael Granlund $5,000,000 (1)
Dylan DeMelo $4,900,000 (4)
Ukko-Pekka Luukkonen $4,750,000 (5)
Carter Verhaeghe $4,166,667 (1)
Mathieu Joseph $2,950,000 (2)
Niko Mikkola $2,500,000 (2)
Kevin Rooney $1,300,000 (1)
Kaapo Kahkonen $1,000,000 (1)
Pierre-Olivier Joseph $950,000 (1)
Jansen Harkins $787,500 (2)
Zach Sanford $775,000 (1)
Cameron Crotty $775,000 (1)
Justin Bailey $775,000 (1)
Matt Tomkins $775,000 (1)
Alec Regula $775,000 (1)
Zack MacEwen $775,000 (2)
Lane Pederson $775,000 (1)
Johnathan Kovacevic $766,667 (1)
Total Pro Players24
Salary Commitment
Year 2024 : $79,620,834
Year 2025 : $61,787,500
Year 2026 : $54,775,000
Year 2027 : $43,525,000
Salary Average Commitment
Year 2024 : $79,620,834
Year 2025 : $61,787,500
Year 2026 : $54,775,000
Year 2027 : $43,525,000
Salary Cap with 1 Way Contract
Year 2024 : $79,620,834
Year 2025 : $61,787,500
Year 2026 : $54,775,000
Year 2027 : $43,525,000

Farm Players Salaries

Total Farm Players0
Salary Commitment
Year 2024 : $0
Year 2025 : $0
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $0
Year 2025 : $0
Year 2026 : $0
Year 2027 : $0

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 6000 - $100 - 5 839 - 97,31%
Level 2: 5000 - $60 - 4 948 - 98,97%
Level 3: 2000 - $35 - 2 000 - 100,00%
Level 4: 3448 - $20 - 3 448 - 100,00%
Luxury : 1000 - $200 - 1 000 - 100,00%
Total Capacity :17448

Income

Home Games Left11
Average Attendance - %17 235 - 98,78%
Average Income per Game$622,060
Year to Date Revenue$18,661,788

Expense

Pro Players Total Salaries$80,659,150
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$52,696,574
Farm Year To Date Expenses$0
Pro Salary Cap To Date$52,696,574
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,842,656
Pro Remaining Season Days65
Pro Expenses Per Days$411,526
Pro Estimated Expenses$26,749,190
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$26,749,190
Estimated Season Salary Cap$79,445,764
Estimate Under Maximum Salary Cap of $88,000,000$8,554,236
Estimate Over Minimum Salary Cap of $58,000,000 $21,445,764
Current Bank Account$210,606,139
Projected Bank Account$190,699,605

Pro Players Salaries

Timo Meier $8,800,000 (7)
Jack Hughes $8,000,000 (6)
Alex DeBrincat $7,875,000 (3)
Jesper Bratt $7,875,000 (7)
Chris Kreider $6,500,000 (3)
Esa Lindell $5,800,000 (1)
Rasmus Andersson $4,550,000 (2)
Brenden Dillon $4,000,000 (3)
Jordan Staal $2,900,000 (3)
Matt Grzelcyk $2,750,000 (1)
Karel Vejmelka $2,725,000 (1)
Tanner Jeannot $2,665,000 (1)
David Kampf $2,400,000 (3)
Nicolas Hague $2,294,150 (1)
Kevin Stenlund $2,000,000 (2)
Morgan Geekie $2,000,000 (1)
Connor Ingram $1,950,000 (2)
Scott Perunovich $1,150,000 (1)
Cole Smith $1,000,000 (2)
Liam O'Brien $1,000,000 (3)
Nicholas Robertson $875,000 (1)
Colin Blackwell $775,000 (1)
Haydn Fleury $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2024 : $80,659,150
Year 2025 : $58,850,000
Year 2026 : $49,350,000
Year 2027 : $24,675,000
Salary Average Commitment
Year 2024 : $80,659,150
Year 2025 : $58,850,000
Year 2026 : $49,350,000
Year 2027 : $24,675,000
Salary Cap with 1 Way Contract
Year 2024 : $80,659,150
Year 2025 : $58,850,000
Year 2026 : $49,350,000
Year 2027 : $24,675,000

Farm Players Salaries

Nils Lundkvist $125,000 (1)
Luke Hughes $92,500 (1)
Joel Blomqvist $88,667 (2)
David Gustafsson $83,500 (2)
Logan Stankoven $81,417 (1)
Givani Smith $80,000 (1)
Jonathan Gruden $77,500 (1)
Jan Jenik $77,500 (1)
Juuso Parssinen $77,500 (1)
Total Farm Players9
Salary Commitment
Year 2024 : $783,584
Year 2025 : $172,167
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $783,584
Year 2025 : $172,167
Year 2026 : $0
Year 2027 : $0

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 6000 - $100 - 5 870 - 97,83%
Level 2: 5000 - $60 - 4 925 - 98,50%
Level 3: 2000 - $35 - 2 000 - 100,00%
Level 4: 4000 - $20 - 3 979 - 99,47%
Luxury : 1000 - $200 - 1 000 - 100,00%
Total Capacity :18000

Income

Home Games Left13
Average Attendance - %17 773 - 98,74%
Average Income per Game$628,349
Year to Date Revenue$17,593,767

Expense

Pro Players Total Salaries$84,171,666
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$56,153,907
Farm Year To Date Expenses$0
Pro Salary Cap To Date$56,153,907
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,168,535
Pro Remaining Season Days65
Pro Expenses Per Days$429,447
Pro Estimated Expenses$27,914,055
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$27,914,055
Estimated Season Salary Cap$84,067,962
Estimate Under Maximum Salary Cap of $88,000,000$3,932,038
Estimate Over Minimum Salary Cap of $58,000,000 $26,067,962
Current Bank Account$193,283,833
Projected Bank Account$173,538,313

Pro Players Salaries

Dylan Larkin $8,700,000 (7)
Thomas Chabot $8,000,000 (4)
Nico Hischier $7,250,000 (3)
Ivan Provorov $6,750,000 (1)
John Gibson $6,400,000 (3)
Neal Pionk $5,875,000 (1)
Charlie Coyle $5,250,000 (2)
Lawson Crouse $4,300,000 (3)
Nick Jensen $4,050,000 (2)
Brandon Tanev $3,500,000 (1)
Gustav Nyquist $3,185,000 (1)
Ian Cole $3,100,000 (1)
Evan Rodrigues $3,000,000 (3)
Adam Henrique $3,000,000 (2)
Tyler Myers $3,000,000 (3)
Anthony Stolarz $2,500,000 (2)
Ethan Bear $2,062,500 (1)
Morgan Barron $1,350,000 (1)
Connor Dewar $1,180,000 (1)
Marco Rossi $863,333 (1)
J.J. Peterka $855,833 (1)
Total Pro Players21
Salary Commitment
Year 2024 : $84,171,666
Year 2025 : $55,450,000
Year 2026 : $40,650,000
Year 2027 : $16,700,000
Salary Average Commitment
Year 2024 : $84,171,666
Year 2025 : $55,450,000
Year 2026 : $40,650,000
Year 2027 : $16,700,000
Salary Cap with 1 Way Contract
Year 2024 : $84,171,666
Year 2025 : $55,450,000
Year 2026 : $40,650,000
Year 2027 : $16,700,000

Farm Players Salaries

Ben Kraws $85,000 (1)
Pontus Holmberg $80,000 (1)
Vladislav Kolyachonok $77,500 (2)
Garrett Pilon $77,500 (2)
Total Farm Players4
Salary Commitment
Year 2024 : $320,000
Year 2025 : $155,000
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $320,000
Year 2025 : $155,000
Year 2026 : $0
Year 2027 : $0

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $95 - 5 815 - 96,91%
Level 2: 5000 - $60 - 4 927 - 98,55%
Level 3: 4050 - $25 - 2 694 - 66,53%
Level 4: 4000 - $20 - 3 983 - 99,57%
Luxury : 1000 - $200 - 1 000 - 100,00%
Total Capacity :20050

Income

Home Games Left13
Average Attendance - %18 419 - 91,87%
Average Income per Game$609,473
Year to Date Revenue$17,065,238

Expense

Pro Players Total Salaries$81,970,833
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$53,218,748
Farm Year To Date Expenses$0
Pro Salary Cap To Date$53,218,748
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,923,146
Pro Remaining Season Days65
Pro Expenses Per Days$418,219
Pro Estimated Expenses$27,184,235
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$27,184,235
Estimated Season Salary Cap$80,402,983
Estimate Under Maximum Salary Cap of $88,000,000$7,597,017
Estimate Over Minimum Salary Cap of $58,000,000 $22,402,983
Current Bank Account$461,930,945
Projected Bank Account$442,669,856

Pro Players Salaries

Elias Lindholm $7,750,000 (7)
Ondrej Palat $6,000,000 (3)
Philipp Grubauer $5,900,000 (3)
Jake DeBrusk $5,500,000 (7)
Erik Cernak $5,200,000 (7)
Kyle Palmieri $5,000,000 (1)
Joel Farabee $5,000,000 (4)
Ben Chiarot $4,750,000 (2)
Brandon Carlo $4,100,000 (3)
Marcus Foligno $4,000,000 (4)
Vitek Vanecek $3,400,000 (1)
Frederik Andersen $3,400,000 (1)
Connor Clifton $3,333,333 (2)
Erik Haula $3,150,000 (2)
Jan Rutta $2,750,000 (1)
Klim Kostin $2,000,000 (1)
William Carrier $2,000,000 (6)
Sam Lafferty $2,000,000 (2)
Marcus Johansson $2,000,000 (1)
Matt Benning $1,250,000 (2)
Kyle Burroughs $1,100,000 (2)
Mark Jankowski $800,000 (2)
Andrew Poturalski $800,000 (2)
Jakub Lauko $787,500 (1)
Total Pro Players24
Salary Commitment
Year 2024 : $81,970,833
Year 2025 : $62,633,333
Year 2026 : $45,450,000
Year 2027 : $29,450,000
Salary Average Commitment
Year 2024 : $81,970,833
Year 2025 : $62,633,333
Year 2026 : $45,450,000
Year 2027 : $29,450,000
Salary Cap with 1 Way Contract
Year 2024 : $81,970,833
Year 2025 : $62,633,333
Year 2026 : $45,450,000
Year 2027 : $29,450,000

Farm Players Salaries

Dysin Mayo $95,000 (1)
Cole Schwindt $80,000 (1)
Santeri Hatakka $77,500 (1)
Total Farm Players3
Salary Commitment
Year 2024 : $252,500
Year 2025 : $0
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $252,500
Year 2025 : $0
Year 2026 : $0
Year 2027 : $0

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $100 - 5 838 - 97,30%
Level 2: 5007 - $60 - 4 942 - 98,71%
Level 3: 2000 - $35 - 2 000 - 100,00%
Level 4: 4000 - $20 - 3 986 - 99,64%
Luxury : 1000 - $200 - 1 000 - 100,00%
Total Capacity :18007

Income

Home Games Left13
Average Attendance - %17 766 - 98,66%
Average Income per Game$627,343
Year to Date Revenue$17,565,610

Expense

Pro Players Total Salaries$84,070,714
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$57,685,202
Farm Year To Date Expenses$0
Pro Salary Cap To Date$57,685,202
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,155,462
Pro Remaining Season Days65
Pro Expenses Per Days$428,932
Pro Estimated Expenses$27,880,580
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$27,880,580
Estimated Season Salary Cap$85,565,782
Estimate Under Maximum Salary Cap of $88,000,000$2,434,218
Estimate Over Minimum Salary Cap of $58,000,000 $27,565,782
Current Bank Account$17,434,688
Projected Bank Account($2,290,430)

Pro Players Salaries

Connor McDavid $12,500,000 (2)
Tage Thompson $7,142,857 (6)
Brandon Montour $7,142,857 (7)
Brayden Schenn $6,500,000 (4)
Oliver Bjorkstrand $5,400,000 (2)
Shea Theodore $5,200,000 (1)
Juuse Saros $5,000,000 (1)
Drake Batherson $4,975,000 (3)
Pavel Zacha $4,750,000 (3)
Vladimir Tarasenko $4,750,000 (2)
Noah Dobson $4,000,000 (1)
Viktor Arvidsson $4,000,000 (2)
Nicolas Roy $3,000,000 (3)
Martin Fehervary $2,675,000 (2)
Michael Kesselring $1,400,000 (2)
Zach Bogosian $1,250,000 (2)
Calvin Pickard $1,000,000 (2)
Curtis Lazar $1,000,000 (1)
Mark Kastelic $835,000 (1)
Kailer Yamamoto $775,000 (1)
Adam Boqvist $775,000 (1)
Total Pro Players21
Salary Commitment
Year 2024 : $84,070,714
Year 2025 : $66,485,714
Year 2026 : $33,510,714
Year 2027 : $20,785,714
Salary Average Commitment
Year 2024 : $84,070,712
Year 2025 : $66,485,712
Year 2026 : $33,510,712
Year 2027 : $20,785,712
Salary Cap with 1 Way Contract
Year 2024 : $84,070,714
Year 2025 : $66,485,714
Year 2026 : $33,510,714
Year 2027 : $20,785,714

Farm Players Salaries

Matt Nieto $90,000 (1)
Mads Sogaard $77,500 (2)
Tanner Laczynski $77,500 (2)
Jacob Moverare $77,500 (2)
Total Farm Players4
Salary Commitment
Year 2024 : $322,500
Year 2025 : $232,500
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $322,500
Year 2025 : $232,500
Year 2026 : $0
Year 2027 : $0

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $200 - 3 105 - 51,76%
Level 2: 5000 - $80 - 4 764 - 95,28%
Level 3: 2000 - $60 - 2 000 - 100,00%
Level 4: 4000 - $30 - 3 990 - 99,74%
Luxury : 1000 - $300 - 812 - 81,18%
Total Capacity :18000

Income

Home Games Left14
Average Attendance - %14 671 - 81,50%
Average Income per Game$757,558
Year to Date Revenue$20,454,075

Expense

Pro Players Total Salaries$83,796,190
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$59,005,701
Farm Year To Date Expenses$0
Pro Salary Cap To Date$58,671,512
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,605,817
Pro Remaining Season Days65
Pro Expenses Per Days$430,083
Pro Estimated Expenses$27,955,395
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$27,955,395
Estimated Season Salary Cap$86,461,092
Estimate Under Maximum Salary Cap of $88,000,000$1,538,908
Estimate Over Minimum Salary Cap of $58,000,000 $28,461,092
Current Bank Account$60,385,732
Projected Bank Account$43,036,154

Pro Players Salaries

Tomas Hertl $8,137,500 (6)
Vince Dunn $7,350,000 (3)
Matty Beniers $7,142,857 (7)
Cam Fowler $6,500,000 (2)
Damon Severson $6,250,000 (7)
Jonathan Marchessault $5,500,000 (5)
Brett Pesce $5,500,000 (6)
Jaden Schwartz $5,500,000 (2)
Ryan Strome $5,000,000 (3)
Adin Hill $4,900,000 (1)
Josh Manson $4,500,000 (2)
Filip Chytil $4,437,500 (3)
Robby Fabbri $4,000,000 (1)
Alexandre Texier (Out of Payroll) $2,100,000 (2)
Carl Grundstrom $1,800,000 (2)
Matt Coronato $925,000 (1)
Noah Gregor $850,000 (1)
Will Cuylle $828,333 (1)
Tyler Tucker $800,000 (1)
Collin Delia $775,000 (1)
Connor Mackey $775,000 (2)
Liam Foudy $775,000 (1)
Tyce Thompson $775,000 (1)
Hunter Shepard $775,000 (1)
Total Pro Players24
Salary Commitment
Year 2024 : $85,896,190
Year 2025 : $70,492,857
Year 2026 : $49,317,857
Year 2027 : $32,530,357
Salary Average Commitment
Year 2024 : $85,896,189
Year 2025 : $70,492,856
Year 2026 : $49,317,856
Year 2027 : $32,530,356
Salary Cap with 1 Way Contract
Year 2024 : $85,896,190
Year 2025 : $70,492,857
Year 2026 : $49,317,857
Year 2027 : $32,530,357

Farm Players Salaries

Ales Stezka $77,500 (1)
Total Farm Players1
Salary Commitment
Year 2024 : $77,500
Year 2025 : $0
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $77,500
Year 2025 : $0
Year 2026 : $0
Year 2027 : $0

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $120 - 5 752 - 95,87%
Level 2: 5000 - $80 - 4 783 - 95,66%
Level 3: 2000 - $50 - 2 000 - 100,00%
Level 4: 4532 - $35 - 4 000 - 88,26%
Luxury : 1000 - $300 - 787 - 78,73%
Total Capacity :18532

Income

Home Games Left13
Average Attendance - %17 323 - 93,47%
Average Income per Game$790,032
Year to Date Revenue$22,120,894

Expense

Pro Players Total Salaries$86,548,791
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$57,755,216
Farm Year To Date Expenses$0
Pro Salary Cap To Date$57,755,216
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,270,415
Pro Remaining Season Days65
Pro Expenses Per Days$441,575
Pro Estimated Expenses$28,702,375
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$28,702,375
Estimated Season Salary Cap$86,457,591
Estimate Under Maximum Salary Cap of $88,000,000$1,542,409
Estimate Over Minimum Salary Cap of $58,000,000 $28,457,591
Current Bank Account$78,983,422
Projected Bank Account$60,551,462

Pro Players Salaries

Adam Fox $9,500,000 (5)
Dougie Hamilton $9,000,000 (4)
Roope Hintz $8,450,000 (7)
Ilya Sorokin $8,250,000 (8)
Clayton Keller $7,150,000 (4)
Anze Kopitar $7,000,000 (2)
Brock Boeser $6,650,000 (1)
John Marino $4,400,000 (3)
Sean Walker $3,600,000 (5)
Jordan Greenway $3,000,000 (1)
Timothy Liljegren $3,000,000 (2)
Zach Whitecloud $2,750,000 (4)
Trent Frederic $2,300,000 (1)
Dylan Holloway $2,290,457 (2)
Morgan Frost $2,100,000 (1)
Connor McMichael $2,100,000 (2)
Ben Hutton $975,000 (2)
Eric Robinson $950,000 (1)
Zach Aston-Reese $775,000 (1)
Steven Lorentz $775,000 (1)
Jonas Rondbjerg $766,667 (1)
Joseph Woll $766,667 (1)
Total Pro Players22
Salary Commitment
Year 2024 : $86,548,791
Year 2025 : $68,465,457
Year 2026 : $53,100,000
Year 2027 : $48,700,000
Salary Average Commitment
Year 2024 : $86,548,791
Year 2025 : $68,465,457
Year 2026 : $53,100,000
Year 2027 : $48,700,000
Salary Cap with 1 Way Contract
Year 2024 : $86,548,791
Year 2025 : $68,465,457
Year 2026 : $53,100,000
Year 2027 : $48,700,000

Farm Players Salaries

John Beecher $92,500 (1)
Jackson LaCombe $92,500 (2)
Taylor Gauthier $85,917 (1)
Uvis Balinskis $85,000 (2)
Walker Duehr $82,500 (1)
Tobias Bjornfot $77,500 (1)
Total Farm Players6
Salary Commitment
Year 2024 : $515,917
Year 2025 : $177,500
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $515,917
Year 2025 : $177,500
Year 2026 : $0
Year 2027 : $0

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - $100 - 5 810 - 96,84%
Level 2: 5000 - $60 - 4 936 - 98,73%
Level 3: 2058 - $35 - 2 058 - 100,00%
Level 4: 4000 - $20 - 3 978 - 99,44%
Luxury : 1000 - $200 - 1 000 - 100,00%
Total Capacity :18058

Income

Home Games Left12
Average Attendance - %17 782 - 98,47%
Average Income per Game$626,694
Year to Date Revenue$18,174,126

Expense

Pro Players Total Salaries$80,312,976
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$51,495,069
Farm Year To Date Expenses$0
Pro Salary Cap To Date$51,495,069
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,520,328
Pro Remaining Season Days65
Pro Expenses Per Days$409,760
Pro Estimated Expenses$26,634,400
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$26,634,400
Estimated Season Salary Cap$78,129,469
Estimate Under Maximum Salary Cap of $88,000,000$9,870,531
Estimate Over Minimum Salary Cap of $58,000,000 $20,129,469
Current Bank Account$47,216,063
Projected Bank Account$28,101,991

Pro Players Salaries

Owen Power $8,350,000 (7)
Jeremy Swayman $8,250,000 (8)
Nick Suzuki $7,875,000 (6)
Jordan Binnington $6,000,000 (3)
Tyler Bertuzzi $5,500,000 (4)
Anton Lundell $5,000,000 (6)
Nick Foligno $4,500,000 (2)
Nick Leddy $4,000,000 (2)
Ivan Fedotov $3,275,000 (2)
Dakota Joshua $3,250,000 (4)
Mario Ferraro $3,250,000 (2)
Colton Sissons $2,857,143 (2)
Brock McGinn $2,750,000 (1)
Will Borgen $2,700,000 (1)
Blake Lizotte $1,850,000 (2)
Nicolas Aube-Kubel $1,500,000 (1)
Keegan Kolesar $1,400,000 (1)
Ryan Reaves $1,350,000 (2)
Nic Dowd $1,300,000 (1)
Kevin Bahl $1,050,000 (1)
Brendan Smith $1,000,000 (1)
Simon Nemec $918,333 (2)
Dennis Gilbert $825,000 (1)
Julien Gauthier $787,500 (1)
Anthony Richard $775,000 (2)
Total Pro Players25
Salary Commitment
Year 2024 : $80,312,976
Year 2025 : $67,000,476
Year 2026 : $44,225,000
Year 2027 : $38,225,000
Salary Average Commitment
Year 2024 : $80,312,976
Year 2025 : $67,000,476
Year 2026 : $44,225,000
Year 2027 : $38,225,000
Salary Cap with 1 Way Contract
Year 2024 : $80,312,976
Year 2025 : $67,000,476
Year 2026 : $44,225,000
Year 2027 : $38,225,000

Farm Players Salaries

Emil Andrae $90,333 (2)
Matthew Poitras $87,000 (2)
Ty Smith $77,500 (1)
Rhett Gardner $77,500 (1)
Jake Lucchini $77,500 (2)
Total Farm Players5
Salary Commitment
Year 2024 : $409,833
Year 2025 : $254,833
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $409,833
Year 2025 : $254,833
Year 2026 : $0
Year 2027 : $0

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6000 - $100 - 5 814 - 96,91%
Level 2: 5000 - $60 - 4 923 - 98,45%
Level 3: 2000 - $35 - 2 000 - 100,00%
Level 4: 2839 - $20 - 2 839 - 100,00%
Luxury : 1000 - $200 - 1 000 - 100,00%
Total Capacity :16839

Income

Home Games Left11
Average Attendance - %16 576 - 98,44%
Average Income per Game$613,830
Year to Date Revenue$18,414,910

Expense

Pro Players Total Salaries$62,111,625
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$41,118,677
Farm Year To Date Expenses$0
Pro Salary Cap To Date$40,784,496
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,752,134
Pro Remaining Season Days65
Pro Expenses Per Days$319,447
Pro Estimated Expenses$20,764,055
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$20,764,055
Estimated Season Salary Cap$61,382,736
Estimate Under Maximum Salary Cap of $88,000,000$26,617,264
Estimate Over Minimum Salary Cap of $58,000,000 $3,382,736
Current Bank Account$45,138,800
Projected Bank Account$31,126,879

Pro Players Salaries

Jake Sanderson $8,050,000 (8)
Taylor Hall $6,000,000 (1)
Vladislav Gavrikov $5,875,000 (1)
Spencer Knight $4,500,000 (2)
Connor Murphy $4,400,000 (2)
Alec Martinez $4,000,000 (1)
Kirill Marchenko $3,850,000 (3)
Jake Allen $3,850,000 (1)
Adam Lowry $3,250,000 (2)
Scott Laughton $3,000,000 (2)
Jesper Fast $2,400,000 (1)
Brandon Duhaime $1,850,000 (2)
Tyson Barrie $1,250,000 (1)
Ross Johnston $1,100,000 (2)
Casey DeSmith $1,000,000 (3)
Juraj Slafkovsky $950,000 (1)
Marat Khusnutdinov $925,000 (1)
Pavel Mintyukov $918,333 (2)
Mason McTavish $894,167 (1)
Thomas Bordeleau $874,125 (1)
Eric Comrie $825,000 (2)
Parker Wotherspoon $800,000 (1)
Tyson Jost $775,000 (1)
Brogan Rafferty $775,000 (1)
Total Pro Players24
Salary Commitment
Year 2024 : $62,111,625
Year 2025 : $32,743,333
Year 2026 : $12,900,000
Year 2027 : $8,050,000
Salary Average Commitment
Year 2024 : $62,111,625
Year 2025 : $32,743,333
Year 2026 : $12,900,000
Year 2027 : $8,050,000
Salary Cap with 1 Way Contract
Year 2024 : $62,111,625
Year 2025 : $32,743,333
Year 2026 : $12,900,000
Year 2027 : $8,050,000

Farm Players Salaries

Total Farm Players0
Salary Commitment
Year 2024 : $0
Year 2025 : $0
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $0
Year 2025 : $0
Year 2026 : $0
Year 2027 : $0

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameOffice Depot Center
Level 1: 6000 - $98 - 5 829 - 97,15%
Level 2: 5000 - $60 - 4 968 - 99,36%
Level 3: 5250 - $30 - 2 708 - 51,58%
Level 4: 4000 - $20 - 3 994 - 99,85%
Luxury : 1000 - $200 - 1 000 - 100,00%
Total Capacity :21250

Income

Home Games Left13
Average Attendance - %18 499 - 87,05%
Average Income per Game$627,527
Year to Date Revenue$17,570,751

Expense

Pro Players Total Salaries$86,417,857
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$58,166,118
Farm Year To Date Expenses$0
Pro Salary Cap To Date$58,166,118
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,157,849
Pro Remaining Season Days65
Pro Expenses Per Days$440,907
Pro Estimated Expenses$28,658,955
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$28,658,955
Estimated Season Salary Cap$86,825,073
Estimate Under Maximum Salary Cap of $88,000,000$1,174,927
Estimate Over Minimum Salary Cap of $58,000,000 $28,825,073
Current Bank Account$190,336,740
Projected Bank Account$169,835,634

Pro Players Salaries

Artemi Panarin $11,642,860 (2)
Sidney Crosby $8,700,000 (1)
Mika Zibanejad $8,500,000 (6)
Josh Morrissey $6,250,000 (4)
Brock Nelson $6,000,000 (1)
Vincent Trocheck $5,625,000 (5)
Zach Hyman $5,500,000 (4)
Blake Coleman $4,900,000 (3)
Mike Matheson $4,875,000 (2)
Jamie Oleksiak $4,600,000 (2)
Eeli Tolvanen $3,475,000 (2)
Jeff Skinner $3,000,000 (1)
Nick Seeler $2,700,000 (4)
Stuart Skinner $2,600,000 (2)
Alexis Lafreniere $2,325,000 (1)
Braden Schneider $2,200,000 (2)
Sam Carrick $1,000,000 (3)
Alex Lyon $900,000 (1)
Zemgus Girgensons $850,000 (3)
Ryan Suter $775,000 (1)
Total Pro Players20
Salary Commitment
Year 2024 : $86,417,857
Year 2025 : $64,717,857
Year 2026 : $35,325,000
Year 2027 : $28,575,000
Salary Average Commitment
Year 2024 : $86,417,857
Year 2025 : $64,717,857
Year 2026 : $35,325,000
Year 2027 : $28,575,000
Salary Cap with 1 Way Contract
Year 2024 : $86,417,857
Year 2025 : $64,717,857
Year 2026 : $35,325,000
Year 2027 : $28,575,000

Farm Players Salaries

Dmitry Kulikov $115,000 (4)
Josh Brown $100,000 (3)
Alex Laferriere $87,500 (1)
Cale Fleury $80,000 (1)
Devin Cooley $77,500 (2)
Phil Di Giuseppe $77,500 (1)
Hudson Fasching $77,500 (1)
Total Farm Players7
Salary Commitment
Year 2024 : $615,000
Year 2025 : $292,500
Year 2026 : $215,000
Year 2027 : $115,000
Salary Average Commitment
Year 2024 : $615,000
Year 2025 : $292,500
Year 2026 : $215,000
Year 2027 : $115,000

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $110 - 5 769 - 96,15%
Level 2: 5000 - $66 - 4 881 - 97,61%
Level 3: 2118 - $40 - 2 118 - 100,00%
Level 4: 4000 - $25 - 3 978 - 99,45%
Luxury : 1000 - $300 - 787 - 78,73%
Total Capacity :18118

Income

Home Games Left18
Average Attendance - %17 533 - 96,77%
Average Income per Game$702,318
Year to Date Revenue$16,153,313

Expense

Pro Players Total Salaries$85,525,000
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$58,522,728
Farm Year To Date Expenses$0
Pro Salary Cap To Date$58,188,547
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,641,723
Pro Remaining Season Days65
Pro Expenses Per Days$438,903
Pro Estimated Expenses$28,528,695
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$28,528,695
Estimated Season Salary Cap$86,551,427
Estimate Under Maximum Salary Cap of $88,000,000$1,448,573
Estimate Over Minimum Salary Cap of $58,000,000 $28,551,427
Current Bank Account$90,867,313
Projected Bank Account$74,980,341

Pro Players Salaries

Jonathan Huberdeau $10,500,000 (7)
Jordan Kyrou $8,125,000 (7)
Josh Norris $7,950,000 (6)
Torey Krug $6,500,000 (3)
Brendan Gallagher $6,500,000 (3)
Andre Burakovsky $5,500,000 (3)
Elvis Merzlikins $5,400,000 (3)
Artem Zub $4,600,000 (3)
Christopher Tanev $4,500,000 (6)
Thomas Harley $4,000,000 (2)
Alexandre Carrier $3,750,000 (3)
J.J. Moser $3,375,000 (2)
Sam Montembeault $3,150,000 (3)
Kaapo Kakko $2,400,000 (1)
Ryan McLeod $2,100,000 (1)
Ryan Donato $2,000,000 (1)
Ryan Poehling $1,900,000 (2)
Logan Cooley $950,000 (2)
Justin Brazeau $775,000 (1)
Ben Meyers $775,000 (1)
Spencer Martin $775,000 (1)
Total Pro Players21
Salary Commitment
Year 2024 : $85,525,000
Year 2025 : $76,700,000
Year 2026 : $66,475,000
Year 2027 : $31,075,000
Salary Average Commitment
Year 2024 : $85,525,000
Year 2025 : $76,700,000
Year 2026 : $66,475,000
Year 2027 : $31,075,000
Salary Cap with 1 Way Contract
Year 2024 : $85,525,000
Year 2025 : $76,700,000
Year 2026 : $66,475,000
Year 2027 : $31,075,000

Farm Players Salaries

Ryan Johnson $92,500 (1)
Sam Malinski $85,000 (1)
Pavol Regenda $77,500 (1)
Total Farm Players3
Salary Commitment
Year 2024 : $255,000
Year 2025 : $0
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $255,000
Year 2025 : $0
Year 2026 : $0
Year 2027 : $0

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $999 - 2 400 - 40,00%
Level 2: 5000 - $998 - 2 000 - 40,00%
Level 3: 2000 - $997 - 800 - 40,00%
Level 4: 4000 - $996 - 1 600 - 40,00%
Luxury : 1000 - $999 - 400 - 40,00%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %7 200 - 40,00%
Average Income per Game$3,664,044
Year to Date Revenue$95,265,144

Expense

Pro Players Total Salaries$65,943,334
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$44,081,284
Farm Year To Date Expenses$0
Pro Salary Cap To Date$43,747,103
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$54,960,660
Pro Remaining Season Days65
Pro Expenses Per Days$338,997
Pro Estimated Expenses$22,034,805
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$22,034,805
Estimated Season Salary Cap$65,616,093
Estimate Under Maximum Salary Cap of $88,000,000$22,383,907
Estimate Over Minimum Salary Cap of $58,000,000 $7,616,093
Current Bank Account$551,183,860
Projected Bank Account$584,109,715

Pro Players Salaries

Filip Hronek $7,250,000 (8)
Andrew Mangiapane $5,800,000 (1)
Josh Anderson $5,500,000 (3)
Mikael Backlund $4,500,000 (2)
Christian Dvorak $4,450,000 (1)
Petr Mrazek $4,250,000 (2)
Andreas Athanasiou $4,250,000 (1)
Alexander Kerfoot $3,500,000 (1)
Jonas Siegenthaler $3,400,000 (4)
Anton Forsberg $2,750,000 (1)
Brett Kulak $2,750,000 (2)
Cody Glass $2,500,000 (1)
Frederick Gaudreau $2,100,000 (4)
Yegor Chinakhov $2,100,000 (2)
Vincent Desharnais $2,000,000 (2)
Jeremy Lauzon $2,000,000 (2)
Brett Howden $1,900,000 (1)
Brad Lambert $886,667 (3)
Jayden Struble $867,500 (1)
Philip Tomasino $825,000 (1)
Vincent Iorio $814,167 (1)
Nick Blankenburg $775,000 (2)
Brett Murray $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2024 : $65,943,334
Year 2025 : $37,511,667
Year 2026 : $19,136,667
Year 2027 : $12,750,000
Salary Average Commitment
Year 2024 : $65,943,334
Year 2025 : $37,511,667
Year 2026 : $19,136,667
Year 2027 : $12,750,000
Salary Cap with 1 Way Contract
Year 2024 : $65,943,334
Year 2025 : $37,511,667
Year 2026 : $19,136,667
Year 2027 : $12,750,000

Farm Players Salaries

Nico Daws $81,250 (2)
Total Farm Players1
Salary Commitment
Year 2024 : $81,250
Year 2025 : $81,250
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $81,250
Year 2025 : $81,250
Year 2026 : $0
Year 2027 : $0

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 6000 - $100 - 5 850 - 97,50%
Level 2: 5000 - $70 - 4 885 - 97,71%
Level 3: 5273 - $37 - 2 654 - 50,33%
Level 4: 4000 - $30 - 3 973 - 99,33%
Luxury : 1000 - $210 - 1 000 - 100,00%
Total Capacity :21273

Income

Home Games Left12
Average Attendance - %18 363 - 86,32%
Average Income per Game$690,736
Year to Date Revenue$20,031,331

Expense

Pro Players Total Salaries$86,244,714
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$54,722,988
Farm Year To Date Expenses$0
Pro Salary Cap To Date$54,722,988
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,288,827
Pro Remaining Season Days65
Pro Expenses Per Days$440,024
Pro Estimated Expenses$28,601,560
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$28,601,560
Estimated Season Salary Cap$83,324,548
Estimate Under Maximum Salary Cap of $88,000,000$4,675,452
Estimate Over Minimum Salary Cap of $58,000,000 $25,324,548
Current Bank Account$132,723,789
Projected Bank Account$112,411,056

Pro Players Salaries

Roman Josi $9,059,000 (4)
Filip Forsberg $8,500,000 (6)
Steven Stamkos $8,000,000 (4)
Anders Lee $7,000,000 (2)
Valeri Nichushkin $6,125,000 (6)
Nikolaj Ehlers $6,000,000 (1)
Reilly Smith $5,000,000 (1)
Jean-Gabriel Pageau $5,000,000 (2)
Mattias Samuelsson $4,285,714 (6)
Jake McCabe $4,000,000 (1)
Boone Jenner $3,750,000 (2)
Cody Ceci $3,250,000 (1)
Jordan Martinook $3,050,000 (3)
Pierre Engvall $3,000,000 (6)
Cam Talbot $2,500,000 (2)
Nico Sturm $2,000,000 (1)
Fabian Zetterlund $1,450,000 (1)
Jon Merrill $1,200,000 (1)
Joey Daccord $1,200,000 (1)
Daniel Sprong $975,000 (1)
Jacob Bryson $900,000 (1)
Total Pro Players21
Salary Commitment
Year 2024 : $86,244,714
Year 2025 : $60,269,714
Year 2026 : $42,019,714
Year 2027 : $38,969,714
Salary Average Commitment
Year 2024 : $86,244,714
Year 2025 : $60,269,714
Year 2026 : $42,019,714
Year 2027 : $38,969,714
Salary Cap with 1 Way Contract
Year 2024 : $86,244,714
Year 2025 : $60,269,714
Year 2026 : $42,019,714
Year 2027 : $38,969,714

Farm Players Salaries

Connor Brown $100,000 (1)
A.J. Greer $85,000 (2)
Jack Campbell $77,500 (1)
Riley Tufte $77,500 (1)
Emil Bemstrom $77,500 (1)
Total Farm Players5
Salary Commitment
Year 2024 : $417,500
Year 2025 : $85,000
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $417,500
Year 2025 : $85,000
Year 2026 : $0
Year 2027 : $0

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameSummit Arena
Level 1: 6000 - $80 - 5 967 - 99,45%
Level 2: 5000 - $55 - 4 952 - 99,03%
Level 3: 2000 - $40 - 2 000 - 100,00%
Level 4: 4000 - $30 - 3 979 - 99,47%
Luxury : 1000 - $250 - 957 - 95,67%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %17 854 - 99,19%
Average Income per Game$605,984
Year to Date Revenue$15,755,573

Expense

Pro Players Total Salaries$74,454,167
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$50,921,282
Farm Year To Date Expenses$0
Pro Salary Cap To Date$50,921,282
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,089,754
Pro Remaining Season Days65
Pro Expenses Per Days$379,868
Pro Estimated Expenses$24,691,420
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$24,691,420
Estimated Season Salary Cap$75,612,702
Estimate Under Maximum Salary Cap of $88,000,000$12,387,298
Estimate Over Minimum Salary Cap of $58,000,000 $17,612,702
Current Bank Account$183,997,200
Projected Bank Account$168,395,534

Pro Players Salaries

Robert Thomas $8,125,000 (7)
Brandon Hagel $6,500,000 (8)
Travis Sanheim $6,250,000 (7)
Alex Killorn $6,250,000 (3)
Evander Kane $5,125,000 (2)
Alex Wennberg $5,000,000 (2)
Artturi Lehkonen $4,500,000 (3)
Ross Colton $4,000,000 (3)
Radko Gudas $4,000,000 (2)
Nino Niederreiter $4,000,000 (3)
Joel Edmundson $3,850,000 (4)
T.J. Brodie $3,750,000 (2)
Philipp Kurashev $2,250,000 (1)
Juuso Valimaki $2,000,000 (2)
Egor Zamula $1,700,000 (2)
Colin Miller $1,500,000 (2)
Christian Fischer $1,125,000 (1)
Conor Timmins $1,100,000 (1)
Brett Leason $1,050,000 (1)
Justus Annunen $837,500 (2)
Nikita Alexandrov $775,000 (1)
Logan Thompson $766,667 (1)
Total Pro Players22
Salary Commitment
Year 2024 : $74,454,167
Year 2025 : $67,387,500
Year 2026 : $43,475,000
Year 2027 : $24,725,000
Salary Average Commitment
Year 2024 : $72,981,944
Year 2025 : $67,387,500
Year 2026 : $43,475,000
Year 2027 : $24,725,000
Salary Cap with 1 Way Contract
Year 2024 : $74,454,167
Year 2025 : $67,387,500
Year 2026 : $43,475,000
Year 2027 : $24,725,000

Farm Players Salaries

Daniil Miromanov $125,000 (2)
Matthew Knies $92,500 (1)
Nolan Foote $82,500 (1)
Jiri Patera $77,500 (1)
Mason Morelli $77,500 (1)
Total Farm Players5
Salary Commitment
Year 2024 : $455,000
Year 2025 : $125,000
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $455,000
Year 2025 : $125,000
Year 2026 : $0
Year 2027 : $0

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 6000 - $82 - 5 921 - 98,68%
Level 2: 5000 - $47 - 4 995 - 99,90%
Level 3: 3040 - $23 - 2 685 - 88,31%
Level 4: 4000 - $14 - 3 994 - 99,85%
Luxury : 1000 - $175 - 1 000 - 100,00%
Total Capacity :19040

Income

Home Games Left13
Average Attendance - %18 594 - 97,66%
Average Income per Game$516,600
Year to Date Revenue$14,464,790

Expense

Pro Players Total Salaries$87,799,999
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$59,051,566
Farm Year To Date Expenses$0
Pro Salary Cap To Date$58,717,385
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,715,795
Pro Remaining Season Days65
Pro Expenses Per Days$450,510
Pro Estimated Expenses$29,283,150
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$29,283,150
Estimated Season Salary Cap$87,834,720
Estimate Under Maximum Salary Cap of $88,000,000$165,280
Estimate Over Minimum Salary Cap of $58,000,000 $29,834,720
Current Bank Account$74,709,135
Projected Bank Account$52,141,780

Pro Players Salaries

Nathan MacKinnon $12,600,000 (7)
Alex Ovechkin $9,500,000 (2)
Mikko Rantanen $9,250,000 (1)
Alex Pietrangelo $8,800,000 (3)
Anthony Cirelli $6,250,000 (7)
Kris Letang $6,100,000 (4)
Gustav Forsling $5,750,000 (8)
Tommy Novak $3,500,000 (3)
Yakov Trenin $3,500,000 (4)
Jake Walman $3,400,000 (2)
Alexandar Georgiev $3,400,000 (1)
Matt Duchene $3,000,000 (1)
Brayden McNabb $2,850,000 (1)
Erik Gustafsson $2,000,000 (2)
Jack McBain $1,599,999 (1)
Simon Benoit $1,350,000 (3)
Jonathan Quick $1,275,000 (1)
Logan O'Connor $1,050,000 (1)
Dmitri Voronkov $925,000 (1)
Michael McCarron $900,000 (2)
Trevor Lewis $800,000 (1)
Total Pro Players21
Salary Commitment
Year 2024 : $87,799,999
Year 2025 : $63,650,000
Year 2026 : $47,850,000
Year 2027 : $34,200,000
Salary Average Commitment
Year 2024 : $87,799,999
Year 2025 : $63,650,000
Year 2026 : $47,850,000
Year 2027 : $34,200,000
Salary Cap with 1 Way Contract
Year 2024 : $87,799,999
Year 2025 : $63,650,000
Year 2026 : $47,850,000
Year 2027 : $34,200,000

Farm Players Salaries

Henry Thrun $100,000 (2)
Dustin Wolf $85,000 (2)
Kaedan Korczak $82,500 (2)
Lukas Dostal $81,250 (1)
Jonah Gadjovich $77,500 (2)
Total Farm Players5
Salary Commitment
Year 2024 : $426,250
Year 2025 : $345,000
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $426,250
Year 2025 : $345,000
Year 2026 : $0
Year 2027 : $0

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Veteran's Memorial
Level 1: 6000 - $90 - 5 863 - 97,72%
Level 2: 5000 - $55 - 4 935 - 98,69%
Level 3: 2000 - $40 - 2 000 - 100,00%
Level 4: 2234 - $30 - 2 234 - 100,00%
Luxury : 1000 - $225 - 1 000 - 100,00%
Total Capacity :16234

Income

Home Games Left15
Average Attendance - %16 032 - 98,75%
Average Income per Game$597,271
Year to Date Revenue$15,529,057

Expense

Pro Players Total Salaries$87,087,500
Farm Players Total Salaries$0
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$61,584,480
Farm Year To Date Expenses$0
Pro Salary Cap To Date$58,242,668
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,959,071
Pro Remaining Season Days65
Pro Expenses Per Days$469,834
Pro Estimated Expenses$30,539,210
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$30,539,210
Estimated Season Salary Cap$87,123,728
Estimate Under Maximum Salary Cap of $88,000,000$876,272
Estimate Over Minimum Salary Cap of $58,000,000 $29,123,728
Current Bank Account$166,630,467
Projected Bank Account$145,050,328

Pro Players Salaries

Auston Matthews $13,250,000 (4)
Nikita Kucherov $9,500,000 (3)
Victor Hedman $7,875,000 (1)
Jared Spurgeon $7,575,000 (3)
Justin Faulk $6,500,000 (3)
Evgeni Malkin $6,100,000 (2)
Tyler Toffoli $6,000,000 (4)
Tristan Jarry $5,375,000 (4)
Ivan Barbashev $5,000,000 (4)
Ilya Lyubushkin $3,250,000 (3)
Yegor Sharangovich $3,100,000 (1)
Jalen Chatfield $3,000,000 (3)
Dante Fabbro $2,500,000 (1)
Tomas Tatar $1,800,000 (1)
Pius Suter $1,600,000 (1)
Anthony Beauvillier $1,250,000 (1)
Drew O'Connor $925,000 (1)
Derek Ryan $900,000 (1)
Jet Greaves $812,500 (2)
Tomas Nosek $775,000 (1)
Total Pro Players20
Salary Commitment
Year 2024 : $87,087,500
Year 2025 : $66,362,500
Year 2026 : $59,450,000
Year 2027 : $29,625,000
Salary Average Commitment
Year 2024 : $87,087,500
Year 2025 : $66,362,500
Year 2026 : $59,450,000
Year 2027 : $29,625,000
Salary Cap with 1 Way Contract
Year 2024 : $87,087,500
Year 2025 : $66,362,500
Year 2026 : $59,450,000
Year 2027 : $29,625,000

Farm Players Salaries

Bobby McMann $135,000 (2)
Beck Malenstyn $135,000 (2)
Urho Vaakanainen $110,000 (1)
Martin Pospisil $100,000 (2)
Ty Emberson $95,000 (1)
Elmer Soderblom $87,833 (1)
Isaac Poulter $81,250 (1)
Brayden Pachal $77,500 (1)
Total Farm Players8
Salary Commitment
Year 2024 : $821,583
Year 2025 : $370,000
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $821,583
Year 2025 : $370,000
Year 2026 : $0
Year 2027 : $0

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $96 - 5 858 - 97,64%
Level 2: 5000 - $54 - 4 965 - 99,31%
Level 3: 3000 - $32 - 2 645 - 88,15%
Level 4: 4000 - $22 - 3 995 - 99,88%
Luxury : 3000 - $180 - 1 281 - 42,69%
Total Capacity :21000

Income

Home Games Left13
Average Attendance - %18 744 - 89,26%
Average Income per Game$629,119
Year to Date Revenue$17,615,319

Expense

Pro Players Total Salaries$87,868,214
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$58,624,519
Farm Year To Date Expenses$0
Pro Salary Cap To Date$58,624,519
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,178,541
Pro Remaining Season Days65
Pro Expenses Per Days$448,307
Pro Estimated Expenses$29,139,955
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$29,139,955
Estimated Season Salary Cap$87,764,474
Estimate Under Maximum Salary Cap of $88,000,000$235,526
Estimate Over Minimum Salary Cap of $58,000,000 $29,764,474
Current Bank Account$3,758,822
Projected Bank Account($17,202,592)

Pro Players Salaries

Sebastian Aho $9,750,000 (8)
Pierre-Luc Dubois $8,500,000 (7)
Brady Tkachuk $8,205,714 (4)
Jacob Trouba $8,000,000 (2)
Troy Terry $7,000,000 (6)
Hampus Lindholm $6,500,000 (6)
Colton Parayko $6,500,000 (6)
Brad Marchand $6,125,000 (1)
J.T. Compher $5,100,000 (4)
Jared McCann $5,000,000 (3)
Adam Larsson $4,000,000 (1)
Anthony Mantha $3,500,000 (1)
Marc-Andre Fleury $2,500,000 (1)
Scott Wedgewood $1,500,000 (1)
Alexey Toropchenko $1,250,000 (1)
Sam Steel $1,200,000 (1)
Cam Atkinson $900,000 (1)
Troy Stecher $787,500 (2)
John Hayden $775,000 (1)
Robert Bortuzzo $775,000 (1)
Total Pro Players20
Salary Commitment
Year 2024 : $87,868,214
Year 2025 : $65,343,214
Year 2026 : $56,555,714
Year 2027 : $51,555,714
Salary Average Commitment
Year 2024 : $87,886,064
Year 2025 : $65,361,064
Year 2026 : $56,573,564
Year 2027 : $51,573,564
Salary Cap with 1 Way Contract
Year 2024 : $87,868,214
Year 2025 : $65,343,214
Year 2026 : $56,555,714
Year 2027 : $51,555,714

Farm Players Salaries

Wyatt Kaiser $91,667 (1)
Spencer Stastney $82,500 (2)
Felix Sandstrom $77,500 (1)
Caleb Jones $77,500 (1)
Total Farm Players4
Salary Commitment
Year 2024 : $329,167
Year 2025 : $82,500
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $329,167
Year 2025 : $82,500
Year 2026 : $0
Year 2027 : $0

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Place
Level 1: 6000 - $90 - 5 927 - 98,78%
Level 2: 5000 - $60 - 4 937 - 98,74%
Level 3: 2000 - $30 - 2 000 - 100,00%
Level 4: 4000 - $21 - 3 987 - 99,68%
Luxury : 3000 - $150 - 1 335 - 44,50%
Total Capacity :20000

Income

Home Games Left16
Average Attendance - %18 186 - 90,93%
Average Income per Game$598,547
Year to Date Revenue$14,963,676

Expense

Pro Players Total Salaries$62,351,333
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$40,936,973
Farm Year To Date Expenses$0
Pro Salary Cap To Date$40,602,792
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,576,753
Pro Remaining Season Days65
Pro Expenses Per Days$320,670
Pro Estimated Expenses$20,843,550
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$20,843,550
Estimated Season Salary Cap$61,280,527
Estimate Under Maximum Salary Cap of $88,000,000$26,719,473
Estimate Over Minimum Salary Cap of $58,000,000 $3,280,527
Current Bank Account$465,464,642
Projected Bank Account$454,197,845

Pro Players Salaries

Erik Karlsson $11,500,000 (3)
Jake Guentzel $9,000,000 (7)
Quinton Byfield $6,250,000 (5)
Ville Husso $4,750,000 (1)
Brandon Saad $4,500,000 (2)
Sam Bennett $4,425,000 (1)
Carson Soucy $3,250,000 (2)
Jack Roslovic $2,800,000 (1)
Casey Cizikas $2,500,000 (3)
Ryan Lomberg $2,000,000 (2)
Justin Danforth $1,100,000 (1)
Jesper Vikman $858,000 (2)
Jake Neighbours $835,833 (2)
Matt Rempe $820,000 (1)
Joel Hanley $787,500 (1)
Tony DeAngelo $775,000 (1)
Philippe Myers $775,000 (1)
Michael DiPietro $775,000 (1)
Dakota Mermis $775,000 (1)
Filip Roos $775,000 (1)
Calle Rosen $775,000 (1)
Nathan Walker $775,000 (2)
Axel Jonsson-Fjallby $775,000 (1)
Brendan Lemieux $775,000 (1)
Total Pro Players24
Salary Commitment
Year 2024 : $62,351,333
Year 2025 : $41,468,833
Year 2026 : $29,250,000
Year 2027 : $15,250,000
Salary Average Commitment
Year 2024 : $62,351,333
Year 2025 : $41,468,833
Year 2026 : $29,250,000
Year 2027 : $15,250,000
Salary Cap with 1 Way Contract
Year 2024 : $62,351,333
Year 2025 : $41,468,833
Year 2026 : $29,250,000
Year 2027 : $15,250,000

Farm Players Salaries

Total Farm Players0
Salary Commitment
Year 2024 : $0
Year 2025 : $0
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $0
Year 2025 : $0
Year 2026 : $0
Year 2027 : $0

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 6000 - $110 - 5 806 - 96,77%
Level 2: 5000 - $70 - 4 819 - 96,39%
Level 3: 3523 - $45 - 2 548 - 72,32%
Level 4: 4000 - $30 - 3 980 - 99,50%
Luxury : 1000 - $220 - 1 000 - 100,00%
Total Capacity :19523

Income

Home Games Left14
Average Attendance - %18 153 - 92,98%
Average Income per Game$729,333
Year to Date Revenue$19,691,998

Expense

Pro Players Total Salaries$83,650,917
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$55,495,718
Farm Year To Date Expenses$0
Pro Salary Cap To Date$55,495,718
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,210,666
Pro Remaining Season Days65
Pro Expenses Per Days$426,790
Pro Estimated Expenses$27,741,350
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$27,741,350
Estimated Season Salary Cap$83,237,068
Estimate Under Maximum Salary Cap of $88,000,000$4,762,932
Estimate Over Minimum Salary Cap of $58,000,000 $25,237,068
Current Bank Account$34,877,212
Projected Bank Account$17,346,528

Pro Players Salaries

Drew Doughty $11,000,000 (3)
Darnell Nurse $9,250,000 (6)
Kevin Fiala $7,875,000 (5)
Aaron Ekblad $7,500,000 (1)
Seth Jarvis $7,420,000 (8)
Thatcher Demko $5,000,000 (2)
Conor Garland $4,950,000 (2)
Philip Broberg $4,580,917 (2)
Mikey Anderson $4,125,000 (7)
Max Domi $3,750,000 (4)
Matias Maccelli $3,425,000 (2)
Andrew Peeke $2,750,000 (2)
Barrett Hayton $2,650,000 (2)
Mattias Janmark $1,450,000 (3)
Samuel Ersson $1,450,000 (2)
Jordan Harris $1,400,000 (1)
Oliver Wahlstrom $1,000,000 (1)
Adam Fantilli $950,000 (2)
Nick Cousins $800,000 (1)
Nick Abruzzese $775,000 (1)
Paul Cotter $775,000 (2)
Travis Boyd $775,000 (1)
Total Pro Players22
Salary Commitment
Year 2024 : $83,650,917
Year 2025 : $71,400,917
Year 2026 : $44,870,000
Year 2027 : $32,420,000
Salary Average Commitment
Year 2024 : $83,650,917
Year 2025 : $71,400,917
Year 2026 : $44,870,000
Year 2027 : $32,420,000
Salary Cap with 1 Way Contract
Year 2024 : $83,650,917
Year 2025 : $71,400,917
Year 2026 : $44,870,000
Year 2027 : $32,420,000

Farm Players Salaries

Isaiah Saville $84,967 (1)
Total Farm Players1
Salary Commitment
Year 2024 : $84,967
Year 2025 : $0
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $84,967
Year 2025 : $0
Year 2026 : $0
Year 2027 : $0

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 6000 - $100 - 5 818 - 96,97%
Level 2: 5000 - $60 - 4 947 - 98,94%
Level 3: 2000 - $35 - 2 000 - 100,00%
Level 4: 4000 - $20 - 3 975 - 99,38%
Luxury : 1000 - $200 - 1 000 - 100,00%
Total Capacity :18000

Income

Home Games Left14
Average Attendance - %17 741 - 98,56%
Average Income per Game$626,368
Year to Date Revenue$16,911,937

Expense

Pro Players Total Salaries$86,564,024
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$57,588,055
Farm Year To Date Expenses$0
Pro Salary Cap To Date$57,588,055
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,769,153
Pro Remaining Season Days65
Pro Expenses Per Days$441,653
Pro Estimated Expenses$28,707,445
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$28,707,445
Estimated Season Salary Cap$86,295,500
Estimate Under Maximum Salary Cap of $88,000,000$1,704,500
Estimate Over Minimum Salary Cap of $58,000,000 $28,295,500
Current Bank Account$133,532,601
Projected Bank Account$113,594,309

Pro Players Salaries

Seth Jones $9,500,000 (6)
Lucas Raymond $8,075,000 (8)
Kyle Connor $7,142,857 (2)
Adam Pelech $5,750,000 (5)
Trevor Zegras $5,750,000 (2)
Andrei Kuzmenko $5,500,000 (1)
Travis Konecny $5,500,000 (1)
Dylan Strome $5,000,000 (4)
Linus Ullmark $5,000,000 (1)
Alex Tuch $4,750,000 (2)
K'Andre Miller $3,872,000 (1)
Cole Perfetti $3,250,000 (2)
Eetu Luostarinen $3,000,000 (3)
Luke Schenn $2,750,000 (2)
Noah Cates $2,625,000 (1)
Alex Nedeljkovic $2,500,000 (2)
Pavel Dorofeyev $1,835,000 (2)
Jani Hakanpaa $1,470,000 (1)
Dylan Guenther $894,167 (1)
Alex Alexeyev $825,000 (1)
Jimmy Vesey $800,000 (1)
Sebastien Aho $775,000 (2)
Total Pro Players22
Salary Commitment
Year 2024 : $86,564,024
Year 2025 : $60,077,857
Year 2026 : $31,325,000
Year 2027 : $28,325,000
Salary Average Commitment
Year 2024 : $86,564,024
Year 2025 : $60,077,857
Year 2026 : $31,325,000
Year 2027 : $28,325,000
Salary Cap with 1 Way Contract
Year 2024 : $86,564,024
Year 2025 : $60,077,857
Year 2026 : $31,325,000
Year 2027 : $28,325,000

Farm Players Salaries

Corey Perry $115,000 (1)
Alexander Holtz $89,417 (1)
Samuel Bolduc $80,000 (1)
Luke Evangelista $79,750 (1)
Matthew Murray $77,500 (1)
Michael Carcone $77,500 (1)
Tyler Johnson $77,500 (1)
Jake Christiansen $77,500 (1)
Jakub Vrana $77,500 (1)
Cameron Hughes $77,500 (1)
Kevin Labanc $77,500 (1)
Akil Thomas $77,500 (2)
Alex Barre-Boulet $77,500 (1)
Jake Leschyshyn $76,667 (1)
Total Farm Players14
Salary Commitment
Year 2024 : $1,138,334
Year 2025 : $77,500
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,138,334
Year 2025 : $77,500
Year 2026 : $0
Year 2027 : $0

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavilion
Level 1: 6000 - $102 - 5 753 - 95,89%
Level 2: 5000 - $63 - 4 882 - 97,65%
Level 3: 2000 - $45 - 2 000 - 100,00%
Level 4: 3496 - $27 - 3 496 - 100,00%
Luxury : 1000 - $225 - 1 000 - 100,00%
Total Capacity :17496

Income

Home Games Left12
Average Attendance - %17 132 - 97,92%
Average Income per Game$664,953
Year to Date Revenue$19,283,627

Expense

Pro Players Total Salaries$84,351,666
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$57,207,934
Farm Year To Date Expenses$0
Pro Salary Cap To Date$56,873,753
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,979,432
Pro Remaining Season Days65
Pro Expenses Per Days$432,917
Pro Estimated Expenses$28,139,605
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$28,139,605
Estimated Season Salary Cap$84,847,543
Estimate Under Maximum Salary Cap of $88,000,000$3,152,457
Estimate Over Minimum Salary Cap of $58,000,000 $26,847,543
Current Bank Account$72,027,413
Projected Bank Account$51,867,240

Pro Players Salaries

David Pastrnak $11,250,000 (7)
Rasmus Dahlin $11,000,000 (8)
Andrei Svechnikov $7,750,000 (5)
Claude Giroux $6,500,000 (1)
Mattias Ekholm $6,250,000 (2)
Jacob Markstrom $6,000,000 (2)
William Karlsson $5,900,000 (3)
Adrian Kempe $5,500,000 (2)
Ryan Nugent-Hopkins $5,125,000 (5)
Alex Vlasic $4,600,000 (6)
Jacob Middleton $2,450,000 (1)
Jake Bean $1,750,000 (2)
Jake Evans $1,700,000 (1)
Pat Maroon $1,300,000 (1)
Nils Hoglander $1,100,000 (1)
David Rittich $1,000,000 (1)
Craig Smith $1,000,000 (1)
James van Riemsdyk $900,000 (1)
Brandt Clarke $863,333 (2)
William Eklund $863,333 (2)
Adam Gaudette $775,000 (1)
Kyle Capobianco $775,000 (2)
Total Pro Players22
Salary Commitment
Year 2024 : $84,351,666
Year 2025 : $67,626,666
Year 2026 : $45,625,000
Year 2027 : $39,725,000
Salary Average Commitment
Year 2024 : $84,351,666
Year 2025 : $67,626,666
Year 2026 : $45,625,000
Year 2027 : $39,725,000
Salary Cap with 1 Way Contract
Year 2024 : $84,351,666
Year 2025 : $67,626,666
Year 2026 : $45,625,000
Year 2027 : $39,725,000

Farm Players Salaries

Simon Edvinsson $89,417 (2)
Magnus Hellberg $77,500 (1)
Adam Raska $77,500 (1)
Dylan McIlrath $77,500 (1)
Jack Studnicka $77,500 (1)
Vinnie Hinostroza $77,500 (2)
Mike Sgarbossa $75,000 (1)
Total Farm Players7
Salary Commitment
Year 2024 : $551,917
Year 2025 : $166,917
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $551,917
Year 2025 : $166,917
Year 2026 : $0
Year 2027 : $0

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyArena
Level 1: 6000 - $100 - 5 807 - 96,79%
Level 2: 5000 - $60 - 4 908 - 98,15%
Level 3: 2000 - $35 - 2 000 - 100,00%
Level 4: 4000 - $25 - 3 997 - 99,94%
Luxury : 1000 - $200 - 1 000 - 100,00%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %17 713 - 98,40%
Average Income per Game$635,022
Year to Date Revenue$19,685,676

Expense

Pro Players Total Salaries$88,000,000
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$56,444,674
Farm Year To Date Expenses$0
Pro Salary Cap To Date$56,110,493
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,350,218
Pro Remaining Season Days65
Pro Expenses Per Days$451,531
Pro Estimated Expenses$29,349,515
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$29,349,515
Estimated Season Salary Cap$85,294,193
Estimate Under Maximum Salary Cap of $88,000,000$2,705,807
Estimate Over Minimum Salary Cap of $58,000,000 $27,294,193
Current Bank Account$454,612,033
Projected Bank Account$431,612,736

Pro Players Salaries

Jamie Benn $9,500,000 (1)
Matthew Tkachuk $9,500,000 (6)
Leon Draisaitl $8,500,000 (1)
Quinn Hughes $7,850,000 (3)
Sean Monahan $5,500,000 (5)
Nikita Zadorov $5,000,000 (6)
Rickard Rakell $5,000,000 (4)
Rasmus Sandin $4,600,000 (5)
Trevor Moore $4,200,000 (4)
Bowen Byram $3,850,000 (1)
Warren Foegele $3,500,000 (3)
Olli Maatta $3,000,000 (1)
Semyon Varlamov $2,750,000 (3)
Stefan Noesen $2,750,000 (3)
Dan Vladar $2,200,000 (1)
Nick Bjugstad $2,100,000 (1)
Teddy Blueger $1,800,000 (2)
Nicolas Deslauriers $1,750,000 (2)
Cam York $1,600,000 (1)
Kiefer Sherwood $1,500,000 (2)
Noah Juulsen $775,000 (1)
Dennis Cholowski $775,000 (1)
Total Pro Players22
Salary Commitment
Year 2024 : $88,000,000
Year 2025 : $55,700,000
Year 2026 : $50,650,000
Year 2027 : $33,800,000
Salary Average Commitment
Year 2024 : $88,000,000
Year 2025 : $55,700,000
Year 2026 : $50,650,000
Year 2027 : $33,800,000
Salary Cap with 1 Way Contract
Year 2024 : $88,000,000
Year 2025 : $55,700,000
Year 2026 : $50,650,000
Year 2027 : $33,800,000

Farm Players Salaries

Jesper Wallstedt $92,500 (1)
Adam Beckman $77,500 (1)
Total Farm Players2
Salary Commitment
Year 2024 : $170,000
Year 2025 : $0
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $170,000
Year 2025 : $0
Year 2026 : $0
Year 2027 : $0

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameSavvis Center
Level 1: 6000 - $90 - 5 893 - 98,22%
Level 2: 5000 - $60 - 4 917 - 98,33%
Level 3: 2000 - $35 - 2 000 - 100,00%
Level 4: 4000 - $25 - 3 986 - 99,66%
Luxury : 2022 - $150 - 1 336 - 66,09%
Total Capacity :19022

Income

Home Games Left13
Average Attendance - %18 132 - 95,32%
Average Income per Game$609,689
Year to Date Revenue$17,071,292

Expense

Pro Players Total Salaries$82,941,666
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$55,769,713
Farm Year To Date Expenses$0
Pro Salary Cap To Date$55,435,532
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,925,957
Pro Remaining Season Days65
Pro Expenses Per Days$425,723
Pro Estimated Expenses$27,671,995
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$27,671,995
Estimated Season Salary Cap$82,941,712
Estimate Under Maximum Salary Cap of $88,000,000$5,058,288
Estimate Over Minimum Salary Cap of $58,000,000 $24,941,712
Current Bank Account$323,390,776
Projected Bank Account$303,644,738

Pro Players Salaries

Tyler Seguin $9,850,000 (3)
Andrei Vasilevskiy $9,500,000 (4)
Moritz Seider $8,550,000 (7)
Martin Necas $6,500,000 (2)
Chandler Stephenson $6,250,000 (7)
Ryan Pulock $6,150,000 (6)
Teuvo Teravainen $5,400,000 (3)
Yanni Gourde $5,166,666 (1)
Michael Bunting $4,500,000 (2)
Joonas Korpisalo $4,000,000 (4)
Aliaksei Protas $3,375,000 (5)
Trevor van Riemsdyk $3,000,000 (2)
Michael Amadio $2,600,000 (3)
Vladislav Namestnikov $2,000,000 (1)
Nathan Bastian $1,350,000 (1)
Ty Dellandrea $1,300,000 (2)
Andreas Englund $1,000,000 (1)
Erik Brannstrom $900,000 (1)
Josh Mahura $775,000 (1)
Kyle MacLean $775,000 (3)
Total Pro Players20
Salary Commitment
Year 2024 : $82,941,666
Year 2025 : $71,750,000
Year 2026 : $56,450,000
Year 2027 : $37,825,000
Salary Average Commitment
Year 2024 : $82,941,666
Year 2025 : $71,750,000
Year 2026 : $56,450,000
Year 2027 : $37,825,000
Salary Cap with 1 Way Contract
Year 2024 : $82,941,666
Year 2025 : $71,750,000
Year 2026 : $56,450,000
Year 2027 : $37,825,000

Farm Players Salaries

Logan Stanley $125,000 (2)
Declan Chisholm $100,000 (1)
Jonny Brodzinski $78,750 (2)
Louis Domingue $77,500 (1)
Total Farm Players4
Salary Commitment
Year 2024 : $381,250
Year 2025 : $203,750
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $381,250
Year 2025 : $203,750
Year 2026 : $0
Year 2027 : $0

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt-Pete Times Forum
Level 1: 6000 - $97 - 5 913 - 98,54%
Level 2: 5000 - $57 - 4 942 - 98,83%
Level 3: 3758 - $35 - 2 693 - 71,65%
Level 4: 4000 - $15 - 3 978 - 99,45%
Luxury : 1000 - $190 - 1 000 - 100,00%
Total Capacity :19758

Income

Home Games Left14
Average Attendance - %18 525 - 93,76%
Average Income per Game$611,546
Year to Date Revenue$16,511,738

Expense

Pro Players Total Salaries$88,415,500
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$58,083,517
Farm Year To Date Expenses$0
Pro Salary Cap To Date$58,083,517
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,561,642
Pro Remaining Season Days65
Pro Expenses Per Days$451,099
Pro Estimated Expenses$29,321,435
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$29,321,435
Estimated Season Salary Cap$87,404,952
Estimate Under Maximum Salary Cap of $88,000,000$595,048
Estimate Over Minimum Salary Cap of $58,000,000 $29,404,952
Current Bank Account$95,048,540
Projected Bank Account$74,288,747

Pro Players Salaries

John Tavares $11,000,000 (1)
Mitchell Marner $10,893,000 (1)
Aleksander Barkov $10,000,000 (6)
Mark Scheifele $8,500,000 (7)
Mikhail Sergachev $8,500,000 (7)
Brady Skjei $7,000,000 (7)
Pavel Buchnevich $5,800,000 (1)
Jesperi Kotkaniemi $4,820,000 (6)
Ryan Lindgren $4,500,000 (1)
Brian Dumoulin $3,150,000 (1)
Pyotr Kochetkov $2,000,000 (3)
Noel Acciari $2,000,000 (2)
Ilya Samsonov $1,800,000 (1)
Dylan Samberg $1,400,000 (1)
Mathieu Olivier $1,100,000 (1)
Taylor Raddysh $1,000,000 (1)
David Jiricek $918,333 (2)
Tye Kartye $859,167 (1)
Parker Kelly $825,000 (1)
Jarred Tinordi $800,000 (1)
Reese Johnson $775,000 (1)
Jesper Boqvist $775,000 (1)
Total Pro Players22
Salary Commitment
Year 2024 : $88,415,500
Year 2025 : $43,738,333
Year 2026 : $40,820,000
Year 2027 : $38,820,000
Salary Average Commitment
Year 2024 : $88,415,500
Year 2025 : $43,738,333
Year 2026 : $40,820,000
Year 2027 : $38,820,000
Salary Cap with 1 Way Contract
Year 2024 : $88,415,500
Year 2025 : $43,738,333
Year 2026 : $40,820,000
Year 2027 : $38,820,000

Farm Players Salaries

Vasily Podkolzin $100,000 (2)
Arvid Soderblom $96,250 (1)
Cayden Primeau $89,000 (1)
Patrick Brown $80,000 (1)
Ian Mitchell $77,500 (1)
Dylan Coghlan $77,500 (1)
Grant Hutton $77,500 (1)
Angus Crookshank $77,500 (1)
Alex Belzile $77,500 (1)
Clark Bishop $75,000 (1)
Total Farm Players10
Salary Commitment
Year 2024 : $827,750
Year 2025 : $100,000
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $830,528
Year 2025 : $100,000
Year 2026 : $0
Year 2027 : $0

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 6000 - $150 - 4 116 - 68,60%
Level 2: 5000 - $100 - 3 572 - 71,44%
Level 3: 2000 - $99 - 1 362 - 68,08%
Level 4: 4000 - $80 - 2 169 - 54,23%
Luxury : 3000 - $400 - 1 200 - 40,00%
Total Capacity :20000

Income

Home Games Left11
Average Attendance - %12 418 - 62,09%
Average Income per Game$899,057
Year to Date Revenue$26,971,710

Expense

Pro Players Total Salaries$69,371,667
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$48,520,721
Farm Year To Date Expenses$0
Pro Salary Cap To Date$48,186,540
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,889,627
Pro Remaining Season Days65
Pro Expenses Per Days$356,488
Pro Estimated Expenses$23,171,720
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$23,171,720
Estimated Season Salary Cap$71,192,445
Estimate Under Maximum Salary Cap of $88,000,000$16,807,555
Estimate Over Minimum Salary Cap of $58,000,000 $13,192,445
Current Bank Account$2,648,425
Projected Bank Account($10,633,668)

Pro Players Salaries

Elias Pettersson $11,600,000 (8)
Dmitry Orlov $7,750,000 (1)
Nazem Kadri $7,000,000 (5)
Cal Petersen $5,000,000 (1)
Ryan Graves $4,500,000 (5)
Ryan O'Reilly $4,500,000 (3)
Dawson Mercer $4,000,000 (3)
Matt Dumba $3,750,000 (2)
Barclay Goodrow $3,641,667 (3)
Anthony Duclair $3,500,000 (4)
Alexander Romanov $2,500,000 (1)
Cole Sillinger $2,250,000 (2)
Oskar Sundqvist $1,500,000 (2)
Peyton Krebs $1,450,000 (2)
Nick Perbix $1,125,000 (1)
Oliver Kylington $1,050,000 (1)
Tyler Kleven $916,667 (1)
Tyson Foerster $863,333 (1)
Simon Holmstrom $850,000 (1)
Pheonix Copley $825,000 (1)
Tyler Motte $800,000 (1)
Total Pro Players21
Salary Commitment
Year 2024 : $69,371,667
Year 2025 : $47,691,667
Year 2026 : $38,741,667
Year 2027 : $26,600,000
Salary Average Commitment
Year 2024 : $69,371,667
Year 2025 : $47,691,667
Year 2026 : $38,741,667
Year 2027 : $26,600,000
Salary Cap with 1 Way Contract
Year 2024 : $69,371,667
Year 2025 : $47,691,667
Year 2026 : $38,741,667
Year 2027 : $26,600,000

Farm Players Salaries

Michael Pezzetta $81,250 (1)
Matthew Kessel $80,000 (2)
Matthew Villalta $77,500 (2)
Kevin Mandolese $77,500 (1)
Will Lockwood $77,500 (1)
Joel Kiviranta $77,500 (1)
Total Farm Players6
Salary Commitment
Year 2024 : $471,250
Year 2025 : $157,500
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $471,250
Year 2025 : $157,500
Year 2026 : $0
Year 2027 : $0

Utah Hockey Club



Arena Capacity - Ticket Price
Attendance - %

Arena NameDelta Center
Level 1: 6000 - $100 - 5 848 - 97,47%
Level 2: 5000 - $60 - 4 874 - 97,49%
Level 3: 2000 - $35 - 2 000 - 100,00%
Level 4: 3653 - $20 - 3 653 - 100,00%
Luxury : 1000 - $200 - 1 000 - 100,00%
Total Capacity :17653

Income

Home Games Left14
Average Attendance - %17 376 - 98,43%
Average Income per Game$622,380
Year to Date Revenue$16,804,249

Expense

Pro Players Total Salaries$65,803,770
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$43,948,851
Farm Year To Date Expenses$0
Pro Salary Cap To Date$43,948,851
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,713,314
Pro Remaining Season Days65
Pro Expenses Per Days$335,734
Pro Estimated Expenses$21,822,710
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$21,822,710
Estimated Season Salary Cap$65,771,561
Estimate Under Maximum Salary Cap of $88,000,000$22,228,439
Estimate Over Minimum Salary Cap of $58,000,000 $7,771,561
Current Bank Account$51,227,773
Projected Bank Account$38,118,377

Pro Players Salaries

Zach Werenski $9,583,333 (4)
Devon Toews $7,250,000 (7)
Sean Durzi $6,000,000 (4)
Nick Schmaltz $5,850,000 (2)
Igor Shesterkin $5,666,667 (1)
Jason Zucker $5,000,000 (1)
Jason Dickinson $4,250,000 (2)
Oliver Ekman-Larsson $3,500,000 (4)
Alex Newhook $2,900,000 (3)
Jamie Drysdale $2,300,000 (2)
Joe Veleno $2,275,000 (2)
Sonny Milano $1,900,000 (2)
Kent Johnson $1,800,000 (3)
Lukas Reichel $1,200,000 (2)
Victor Olofsson $1,075,000 (1)
Connor Bedard $950,000 (2)
Brock Faber $925,000 (1)
Kevin Lankinen $875,000 (1)
Max Pacioretty $873,770 (1)
Arthur Kaliyev $825,000 (1)
Jacob Bernard-Docker $805,000 (1)
Total Pro Players21
Salary Commitment
Year 2024 : $65,803,770
Year 2025 : $49,758,333
Year 2026 : $31,033,333
Year 2027 : $26,333,333
Salary Average Commitment
Year 2024 : $65,803,770
Year 2025 : $49,758,333
Year 2026 : $31,033,333
Year 2027 : $26,333,333
Salary Cap with 1 Way Contract
Year 2024 : $65,803,770
Year 2025 : $49,758,333
Year 2026 : $31,033,333
Year 2027 : $26,333,333

Farm Players Salaries

Josh Doan $92,500 (2)
Thomas Milic $84,167 (3)
Jonatan Berggren $82,500 (1)
Chris Driedger $79,500 (1)
Valtteri Puustinen $77,500 (2)
Matthew Phillips $77,500 (1)
Mason Shaw $77,500 (1)
Vinni Lettieri $77,500 (1)
Total Farm Players8
Salary Commitment
Year 2024 : $648,667
Year 2025 : $254,167
Year 2026 : $84,167
Year 2027 : $0
Salary Average Commitment
Year 2024 : $648,667
Year 2025 : $254,167
Year 2026 : $84,167
Year 2027 : $0

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGeneral Motors Place
Level 1: 6000 - $100 - 5 852 - 97,53%
Level 2: 5000 - $60 - 4 922 - 98,45%
Level 3: 2630 - $35 - 2 580 - 98,10%
Level 4: 4000 - $20 - 3 990 - 99,75%
Luxury : 1000 - $200 - 1 000 - 100,00%
Total Capacity :18630

Income

Home Games Left13
Average Attendance - %18 344 - 98,47%
Average Income per Game$637,819
Year to Date Revenue$17,858,932

Expense

Pro Players Total Salaries$86,788,333
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$54,884,540
Farm Year To Date Expenses$0
Pro Salary Cap To Date$54,884,540
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,291,647
Pro Remaining Season Days65
Pro Expenses Per Days$442,798
Pro Estimated Expenses$28,781,870
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$28,781,870
Estimated Season Salary Cap$83,666,410
Estimate Under Maximum Salary Cap of $88,000,000$4,333,590
Estimate Over Minimum Salary Cap of $58,000,000 $25,666,410
Current Bank Account$98,859,397
Projected Bank Account$78,369,174

Pro Players Salaries

Sergei Bobrovsky $10,000,000 (2)
Mathew Barzal $9,150,000 (7)
Cale Makar $9,000,000 (3)
Bo Horvat $8,500,000 (7)
J.T. Miller $8,000,000 (6)
John Carlson $8,000,000 (2)
Tom Wilson $6,500,000 (7)
Owen Tippett $6,200,000 (8)
Joel Eriksson Ek $5,250,000 (5)
Samuel Girard $5,000,000 (3)
Michael Rasmussen $3,200,000 (4)
Conor Sheary $2,000,000 (2)
Isac Lundestrom $1,500,000 (1)
Arber Xhekaj $1,300,000 (2)
Kaiden Guhle $863,333 (1)
Dryden Hunt $775,000 (1)
Tanner Pearson $775,000 (1)
Jack Johnson $775,000 (1)
Total Pro Players18
Salary Commitment
Year 2024 : $86,788,333
Year 2025 : $82,100,000
Year 2026 : $60,800,000
Year 2027 : $46,800,000
Salary Average Commitment
Year 2024 : $86,788,333
Year 2025 : $82,100,000
Year 2026 : $60,800,000
Year 2027 : $46,800,000
Salary Cap with 1 Way Contract
Year 2024 : $86,788,333
Year 2025 : $82,100,000
Year 2026 : $60,800,000
Year 2027 : $46,800,000

Farm Players Salaries

Ivan Miroshnichenko $95,000 (2)
Devon Levi $92,500 (1)
Mason Lohrei $92,500 (1)
Ronnie Attard $85,000 (1)
Nils Aman $82,500 (2)
Jakob Pelletier $80,000 (1)
Ville Heinola $80,000 (2)
Troy Grosenick $77,500 (1)
Nick DeSimone $77,500 (1)
Cole Guttman $77,500 (1)
Benoit-Olivier Groulx $77,500 (1)
Total Farm Players11
Salary Commitment
Year 2024 : $917,500
Year 2025 : $257,500
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $917,500
Year 2025 : $257,500
Year 2026 : $0
Year 2027 : $0

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $100 - 5 847 - 97,45%
Level 2: 5000 - $60 - 4 926 - 98,52%
Level 3: 2000 - $35 - 2 000 - 100,00%
Level 4: 4000 - $25 - 3 980 - 99,49%
Luxury : 1000 - $200 - 1 000 - 100,00%
Total Capacity :18000

Income

Home Games Left13
Average Attendance - %17 753 - 98,63%
Average Income per Game$637,370
Year to Date Revenue$17,846,362

Expense

Pro Players Total Salaries$76,531,189
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$50,102,986
Farm Year To Date Expenses$0
Pro Salary Cap To Date$50,102,986
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,285,811
Pro Remaining Season Days65
Pro Expenses Per Days$390,465
Pro Estimated Expenses$25,380,225
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$25,380,225
Estimated Season Salary Cap$75,483,211
Estimate Under Maximum Salary Cap of $88,000,000$12,516,789
Estimate Over Minimum Salary Cap of $58,000,000 $17,483,211
Current Bank Account$180,104,012
Projected Bank Account$163,009,598

Pro Players Salaries

Nicklas Backstrom $9,200,000 (1)
Patrik Laine $8,700,000 (2)
Sean Couturier $7,750,000 (6)
Kevin Hayes $7,142,857 (2)
Marc-Edouard Vlasic $7,000,000 (2)
Jeff Petry $6,250,000 (1)
Rasmus Ristolainen $5,100,000 (3)
Ilya Mikheyev $4,750,000 (2)
Laurent Brossoit $3,300,000 (2)
Garnet Hathaway $2,375,000 (1)
Evgenii Dadonov $2,250,000 (1)
Jordan Spence $1,500,000 (2)
Rafael Harvey-Pinard $1,100,000 (1)
James Reimer $1,000,000 (1)
Cutter Gauthier $950,000 (2)
Shane Wright $886,666 (1)
Matt Murray $875,000 (1)
Jack Quinn $863,333 (1)
Oskar Olausson $863,333 (2)
Jesse Puljujarvi $800,000 (1)
Jordan Oesterle $775,000 (2)
Philip Kemp $775,000 (1)
Derrick Pouliot $775,000 (1)
Ryan Shea $775,000 (1)
Alex Petrovic $775,000 (2)
Total Pro Players25
Salary Commitment
Year 2024 : $76,531,189
Year 2025 : $48,606,190
Year 2026 : $12,850,000
Year 2027 : $7,750,000
Salary Average Commitment
Year 2024 : $76,531,189
Year 2025 : $48,606,190
Year 2026 : $12,850,000
Year 2027 : $7,750,000
Salary Cap with 1 Way Contract
Year 2024 : $76,531,189
Year 2025 : $48,606,190
Year 2026 : $12,850,000
Year 2027 : $7,750,000

Farm Players Salaries

Roby Jarventie $89,417 (1)
Mavrik Bourque $89,417 (1)
Raphael Lavoie $77,500 (1)
Alex Turcotte $77,500 (3)
Total Farm Players4
Salary Commitment
Year 2024 : $333,834
Year 2025 : $77,500
Year 2026 : $77,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $333,834
Year 2025 : $77,500
Year 2026 : $77,500
Year 2027 : $0

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $100 - 5 760 - 96,00%
Level 2: 5000 - $60 - 4 954 - 99,08%
Level 3: 2000 - $35 - 2 000 - 100,00%
Level 4: 4000 - $20 - 3 999 - 99,97%
Luxury : 1000 - $200 - 1 000 - 100,00%
Total Capacity :18000

Income

Home Games Left14
Average Attendance - %17 712 - 98,40%
Average Income per Game$623,826
Year to Date Revenue$16,843,291

Expense

Pro Players Total Salaries$77,536,008
Farm Players Total Salaries$0
Coaches Total Salaries$0
Luxury Taxe Total$0
Pro Year To Date Expenses$51,797,642
Farm Year To Date Expenses$0
Pro Salary Cap To Date$51,797,642
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,733,558
Pro Remaining Season Days65
Pro Expenses Per Days$395,592
Pro Estimated Expenses$25,713,480
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$25,713,480
Estimated Season Salary Cap$77,511,122
Estimate Under Maximum Salary Cap of $88,000,000$10,488,878
Estimate Over Minimum Salary Cap of $58,000,000 $19,511,122
Current Bank Account$470,311,155
Projected Bank Account$453,331,233

Pro Players Salaries

Tim Stutzle $8,350,000 (7)
Matthew Boldy $7,000,000 (6)
Darcy Kuemper $5,250,000 (3)
Bryan Rust $5,125,000 (4)
Jordan Eberle $4,750,000 (1)
Marcus Pettersson $4,025,175 (1)
Erik Gudbranson $4,000,000 (2)
Alex Iafallo $4,000,000 (1)
David Perron $4,000,000 (2)
Evan Bouchard $3,900,000 (1)
Justin Holl $3,400,000 (2)
Joel Armia $3,400,000 (1)
Shayne Gostisbehere $3,200,000 (3)
Henri Jokiharju $3,100,000 (1)
Luke Kunin $2,750,000 (1)
Sean Kuraly $2,500,000 (1)
Justin Barron $1,150,000 (2)
Kasperi Kapanen $1,000,000 (1)
Mackie Samoskevich $925,000 (1)
Ryker Evans $897,500 (1)
Zack Bolduc $863,333 (2)
Mikey Eyssimont $800,000 (1)
Nate Schmidt $800,000 (1)
Calvin de Haan $800,000 (1)
Louis Crevier $775,000 (1)
Jonas Johansson $775,000 (1)
Total Pro Players26
Salary Commitment
Year 2024 : $77,536,008
Year 2025 : $42,338,333
Year 2026 : $28,925,000
Year 2027 : $20,475,000
Salary Average Commitment
Year 2024 : $77,536,008
Year 2025 : $42,338,333
Year 2026 : $28,925,000
Year 2027 : $20,475,000
Salary Cap with 1 Way Contract
Year 2024 : $77,536,008
Year 2025 : $42,338,333
Year 2026 : $28,925,000
Year 2027 : $20,475,000

Farm Players Salaries

Bobby Brink $150,000 (2)
Remi Poirier $83,667 (1)
Jack Thompson $82,833 (1)
Cole Koepke $77,500 (1)
Grigori Denisenko $77,500 (1)
Carson Meyer $77,500 (1)
Total Farm Players6
Salary Commitment
Year 2024 : $549,000
Year 2025 : $150,000
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $549,000
Year 2025 : $150,000
Year 2026 : $0
Year 2027 : $0

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhilips Arena
Level 1: 6000 - $85 - 5 896 - 98,27%
Level 2: 5000 - $50 - 4 989 - 99,79%
Level 3: 2000 - $30 - 2 000 - 100,00%
Level 4: 4000 - $20 - 3 981 - 99,54%
Luxury : 3000 - $150 - 1 352 - 45,07%
Total Capacity :20000

Income

Home Games Left11
Average Attendance - %18 219 - 91,09%
Average Income per Game$557,456
Year to Date Revenue$16,723,676

Expense

Pro Players Total Salaries$87,812,500
Farm Players Total Salaries$0
Coaches Total Salaries$500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$58,853,384
Farm Year To Date Expenses$0
Pro Salary Cap To Date$58,519,203
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,132,015
Pro Remaining Season Days65
Pro Expenses Per Days$450,574
Pro Estimated Expenses$29,287,310
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$29,287,310
Estimated Season Salary Cap$87,640,698
Estimate Under Maximum Salary Cap of $88,000,000$359,302
Estimate Over Minimum Salary Cap of $58,000,000 $29,640,698
Current Bank Account$359,463,729
Projected Bank Account$336,308,434

Pro Players Salaries

Brayden Point $9,500,000 (6)
Kirill Kaprizov $9,000,000 (2)
Miro Heiskanen $8,450,000 (5)
Brent Burns $8,000,000 (1)
Noah Hanifin $7,350,000 (8)
Dylan Cozens $7,100,000 (6)
Jonas Brodin $6,000,000 (4)
Mason Marchment $4,500,000 (2)
Mats Zuccarello $4,125,000 (2)
Filip Gustavsson $3,750,000 (2)
Frank Vatrano $3,650,000 (1)
Gabriel Vilardi $3,437,500 (1)
Nicholas Paul $3,150,000 (5)
Jonathan Drouin $2,500,000 (1)
Mike Reilly $1,250,000 (1)
Max Jones $1,000,000 (2)
Darren Raddysh $975,000 (2)
Zach Benson $950,000 (2)
Joey Anderson $800,000 (2)
Jaycob Megna $775,000 (1)
Colin White $775,000 (1)
Joel Hofer $775,000 (1)
Total Pro Players22
Salary Commitment
Year 2024 : $87,812,500
Year 2025 : $66,650,000
Year 2026 : $41,550,000
Year 2027 : $41,550,000
Salary Average Commitment
Year 2024 : $87,812,500
Year 2025 : $66,650,000
Year 2026 : $41,550,000
Year 2027 : $41,550,000
Salary Cap with 1 Way Contract
Year 2024 : $87,812,500
Year 2025 : $66,650,000
Year 2026 : $41,550,000
Year 2027 : $41,550,000

Farm Players Salaries

Daniil Tarasov $105,000 (1)
Daemon Hunt $82,833 (1)
Ben Harpur $78,750 (1)
William Lagesson $77,500 (1)
James Hamblin $77,500 (2)
Jesse Ylonen $77,500 (1)
Jaret Anderson-Dolan $77,500 (2)
John Ludvig $77,500 (2)
Jack St. Ivany $77,500 (3)
Total Farm Players9
Salary Commitment
Year 2024 : $731,583
Year 2025 : $310,000
Year 2026 : $77,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $731,583
Year 2025 : $310,000
Year 2026 : $77,500
Year 2027 : $0

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

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

Over Minimum of
$58,000,000

Pro Players

Farm Players

Total Players

Anaheim Ducks $163,953,284 $67,242,566 $20,757,434 $9,242,566 21324
Boston Bruins $555,744,204 $86,913,739 $1,086,261 $28,913,739 24226
Buffalo Sabres $30,104,867 $76,334,630 $11,665,370 $18,334,630 24024
Calgary Flames $210,606,139 $79,445,764 $8,554,236 $21,445,764 23932
Carolina Hurricanes $193,283,833 $84,067,962 $3,932,038 $26,067,962 21425
Chicago Blackhawks $461,930,945 $80,402,983 $7,597,017 $22,402,983 24327
Colorado Avalanche $17,434,688 $85,565,782 $2,434,218 $27,565,782 21425
Columbus Blue Jackets $60,385,732 $86,461,092 $1,538,908 $28,461,092 24125
Dallas Stars $78,983,422 $86,457,591 $1,542,409 $28,457,591 22628
Detroit Red Wings $47,216,063 $78,129,469 $9,870,531 $20,129,469 25530
Edmonton Oilers $45,138,800 $61,382,736 $26,617,264 $3,382,736 24024
Florida Panthers $190,336,740 $86,825,073 $1,174,927 $28,825,073 20727
Los Angeles Kings $90,867,313 $86,551,427 $1,448,573 $28,551,427 21324
Minnesota Wild $551,183,860 $65,616,093 $22,383,907 $7,616,093 23124
Montreal Canadiens $132,723,789 $83,324,548 $4,675,452 $25,324,548 21526
Nashville Predators $183,997,200 $75,612,702 $12,387,298 $17,612,702 22527
New Jersey Devils $74,709,135 $87,834,720 $165,280 $29,834,720 21526
New York Islanders $166,630,467 $87,123,728 $876,272 $29,123,728 20828
New York Rangers $3,758,822 $87,764,474 $235,526 $29,764,474 20424
Ottawa Senators $465,464,642 $61,280,527 $26,719,473 $3,280,527 24024
Philadelphia Flyers $34,877,212 $83,237,068 $4,762,932 $25,237,068 22123
Pittsburgh Penguins $133,532,601 $86,295,500 $1,704,500 $28,295,500 221436
San Jose Sharks $72,027,413 $84,847,543 $3,152,457 $26,847,543 22729
Seattle Kraken $454,612,033 $85,294,193 $2,705,807 $27,294,193 22224
St. Louis Blues $323,390,776 $82,941,712 $5,058,288 $24,941,712 20424
Tampa Bay Lightning $95,048,540 $87,404,952 $595,048 $29,404,952 221032
Toronto Maple Leafs $2,648,425 $71,192,445 $16,807,555 $13,192,445 21627
Utah Hockey Club $51,227,773 $65,771,561 $22,228,439 $7,771,561 21829
Vancouver Canucks $98,859,397 $83,666,410 $4,333,590 $25,666,410 181129
Vegas Golden Knights $180,104,012 $75,483,211 $12,516,789 $17,483,211 25429
Washington Capitals $470,311,155 $77,511,122 $10,488,878 $19,511,122 26632
Winnipeg Jets $359,463,729 $87,640,698 $359,302 $29,640,698 22931