Version obsolète du STHS! Veuillez mettre à jour votre version!
Connexion

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6007 - 125 $ - 5 113 - 85,12%
Level 2: 5000 - 100 $ - 4 250 - 85,01%
Level 3: 2000 - 75 $ - 1 999 - 99,95%
Level 4: 4000 - 50 $ - 3 288 - 82,20%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18007
Team Popularity : 100,00%
Farm
Farm Level 1: 5000 - 35 $ - 4 086 - 81,73%
Farm Level 2: 3000 - 15 $ - 2 490 - 82,99%
Farm Total Capacity :8000
Team Popularity : 100,00%

Income

Home Games Left29
Average Attendance - %15 651 - 86,91%
Average Income per Game1 973 148 $
Year to Date Revenue23 677 781 $
Farm
Home Games Left29
Average Attendance - %6 576 - 82,20%
Average Income per Game162 331 $
Year to Date Revenue1 947 974 $

Expense

Pro Players Total Salaries89 325 000 $
Farm Players Total Salaries352 500 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses23 853 598 $
Farm Year To Date Expenses368 633 $
Pro Salary Cap To Date23 030 100 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue57 221 304 $
Farm Estimated Season Revenue4 707 604 $
Pro Remaining Season Days157
Pro Expenses Per Days420 116 $
Pro Estimated Expenses65 958 212 $
Farm Remaining Season Days150
Farm Expenses Per Days6 502 $
Farm Estimated Expenses975 300 $
Estimated Season Expenses66 933 512 $
Season Salary Cap87 025 000 $
Estimate Under Maximum Salary Cap of 88 000 000 $975 000 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 22 025 000 $
Current Bank Account76 171 574 $
Projected Bank Account71 166 970 $

Pro Players Salaries

William Nylander (1 Way Contract) 11 500 000 $ (8)
-Salary Average Remaining : 8 397 674 $
Alex Pietrangelo (1 Way Contract) 9 200 000 $ (3)
-Salary Average Remaining : 6 718 140 $
Leon Draisaitl (1 Way Contract) 8 500 000 $ (1)
-Salary Average Remaining : 6 206 977 $
Matt Duchene (1 Way Contract) 8 000 000 $ (2)
-Salary Average Remaining : 5 841 860 $
Gabriel Landeskog (1 Way Contract) 7 000 000 $ (5)
-Salary Average Remaining : 5 111 628 $
Ryan McDonagh (1 Way Contract) 6 750 000 $ (2)
-Salary Average Remaining : 4 929 070 $
Mikhail Sergachev 6 750 000 $ (2)
-Salary Average Remaining : 4 929 070 $
Adin Hill 5 050 000 $ (1)
-Salary Average Remaining : 3 687 674 $
Zach Parise (1 Way Contract) 3 775 000 $ (1)
-Salary Average Remaining : 2 756 628 $
Tyler Johnson (1 Way Contract) 3 775 000 $ (1)
-Salary Average Remaining : 2 756 628 $
Jordan Martinook (1 Way Contract) 3 775 000 $ (3)
-Salary Average Remaining : 2 756 628 $
Alexander Romanov 2 500 000 $ (1)
-Salary Average Remaining : 1 825 581 $
Nick Bjugstad 2 500 000 $ (1)
-Salary Average Remaining : 1 825 581 $
Barclay Goodrow 1 300 000 $ (3)
-Salary Average Remaining : 949 302 $
Logan O'Connor 1 050 000 $ (1)
-Salary Average Remaining : 766 744 $
Trevor Lewis 1 000 000 $ (1)
-Salary Average Remaining : 730 233 $
Zach Bogosian 775 000 $ (1)
-Salary Average Remaining : 565 930 $
Jake Muzzin (1 Way Contract) 775 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-Salary Average Remaining : 565 930 $
Kyle Okposo 775 000 $ (1)
-Salary Average Remaining : 565 930 $
TJ Brodie (1 Way Contract) 775 000 $ (2)
-Salary Average Remaining : 565 930 $
Corey Perry (1 Way Contract) 775 000 $ (1)
-Salary Average Remaining : 565 930 $
John Klingberg (1 Way Contract) 775 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-Salary Average Remaining : 565 930 $
Paul Stastny (1 Way Contract) 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Joel Hofer 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Martin Jones (1 Way Contract) 750 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-Salary Average Remaining : 547 674 $
Total Pro Players25
Salary Commitment
Year 2024 : 89 325 000 $
Year 2025 : 55 050 000 $
Year 2026 : 32 775 000 $
Year 2027 : 18 500 000 $
Salary Average Commitment
Year 2024 : 89 325 000 $
Year 2025 : 55 050 000 $
Year 2026 : 32 775 000 $
Year 2027 : 18 500 000 $
Salary Cap with 1 Way Contract
Year 2024 : 87 025 000 $
Year 2025 : 55 050 000 $
Year 2026 : 32 775 000 $
Year 2027 : 18 500 000 $

Farm Players Salaries

Zemgus Girgensons 200 000 $ (3)
Salary Average Remaining : 144 231 $
Chad Ruhwedel 77 500 $ (1)
Salary Average Remaining : 55 889 $
Pat Maroon 75 000 $ (1)
Salary Average Remaining : 54 087 $
Total Farm Players3
Salary Commitment
Year 2024 : 352 500 $
Year 2025 : 200 000 $
Year 2026 : 200 000 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 352 500 $
Year 2025 : 200 000 $
Year 2026 : 200 000 $
Year 2027 : 0 $

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6275 - 125 $ - 5 206 - 82,97%
Level 2: 5000 - 100 $ - 4 345 - 86,89%
Level 3: 4000 - 75 $ - 3 200 - 80,00%
Level 4: 5000 - 50 $ - 4 000 - 80,00%
Luxury : 2000 - 200 $ - 1 600 - 80,00%
Total Capacity :22275
Team Popularity : 100,00%
Farm
Farm Level 1: 5000 - 35 $ - 4 122 - 82,45%
Farm Level 2: 3000 - 15 $ - 2 421 - 80,69%
Farm Total Capacity :8000
Team Popularity : 100,00%

Income

Home Games Left30
Average Attendance - %18 351 - 82,38%
Average Income per Game2 306 585 $
Year to Date Revenue25 372 437 $
Farm
Home Games Left30
Average Attendance - %6 543 - 81,79%
Average Income per Game162 533 $
Year to Date Revenue1 787 858 $

Expense

Pro Players Total Salaries72 475 000 $
Farm Players Total Salaries242 000 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses19 640 945 $
Farm Year To Date Expenses336 503 $
Pro Salary Cap To Date19 506 050 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue69 197 555 $
Farm Estimated Season Revenue4 875 976 $
Pro Remaining Season Days157
Pro Expenses Per Days339 419 $
Pro Estimated Expenses53 288 783 $
Farm Remaining Season Days150
Farm Expenses Per Days5 971 $
Farm Estimated Expenses895 650 $
Estimated Season Expenses54 184 433 $
Season Salary Cap72 475 000 $
Estimate Under Maximum Salary Cap of 88 000 000 $15 525 000 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 7 475 000 $
Current Bank Account215 478 744 $
Projected Bank Account235 367 842 $

Pro Players Salaries

Sidney Crosby (1 Way Contract) 8 700 000 $ (1)
-Salary Average Remaining : 6 353 023 $
Victor Hedman (1 Way Contract) 7 875 000 $ (1)
-Salary Average Remaining : 5 750 581 $
Evgeny Kuznetsov (1 Way Contract) 7 800 000 $ (1)
-Salary Average Remaining : 5 695 814 $
Aaron Ekblad (1 Way Contract) 7 000 000 $ (1)
-Salary Average Remaining : 5 111 628 $
Tyler Toffoli (1 Way Contract) 6 000 000 $ (4)
-Salary Average Remaining : 4 381 395 $
Bryan Rust (1 Way Contract) 5 125 000 $ (4)
-Salary Average Remaining : 3 742 442 $
Alexander Kerfoot (1 Way Contract) 3 500 000 $ (1)
-Salary Average Remaining : 2 555 814 $
Brett Kulak 3 500 000 $ (2)
-Salary Average Remaining : 2 555 814 $
Eeli Tolvanen 3 475 000 $ (2)
-Salary Average Remaining : 2 537 558 $
Alexandar Georgiev 3 400 000 $ (1)
-Salary Average Remaining : 2 482 791 $
Ben Chiarot (1 Way Contract) 3 250 000 $ (2)
-Salary Average Remaining : 2 373 256 $
Philipp Kurashev 2 250 000 $ (1)
-Salary Average Remaining : 1 643 023 $
Dmitry Orlov (1 Way Contract) 2 000 000 $ (1)
-Salary Average Remaining : 1 460 465 $
Casey DeSmith 2 000 000 $ (3)
-Salary Average Remaining : 1 460 465 $
Rafael Harvey-Pinard 1 100 000 $ (1)
-Salary Average Remaining : 803 256 $
Craig Smith 1 000 000 $ (1)
-Salary Average Remaining : 730 233 $
Mike Hoffman 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Dominik Kubalik 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Alex Goligoski (1 Way Contract) 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Tommy Novak 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Jimmy Vesey 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Tony DeAngelo (1 Way Contract) 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Total Pro Players22
Salary Commitment
Year 2024 : 72 475 000 $
Year 2025 : 23 350 000 $
Year 2026 : 13 125 000 $
Year 2027 : 11 125 000 $
Salary Average Commitment
Year 2024 : 72 475 000 $
Year 2025 : 23 350 000 $
Year 2026 : 13 125 000 $
Year 2027 : 11 125 000 $
Salary Cap with 1 Way Contract
Year 2024 : 72 475 000 $
Year 2025 : 23 350 000 $
Year 2026 : 13 125 000 $
Year 2027 : 11 125 000 $

Farm Players Salaries

Jon Merrill 157 000 $ (1)
Salary Average Remaining : 113 221 $
Mikey Eyssimont 85 000 $ (1)
Salary Average Remaining : 61 298 $
Total Farm Players2
Salary Commitment
Year 2024 : 242 000 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 242 000 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - 110 $ - 5 964 - 99,40%
Level 2: 5000 - 95 $ - 4 952 - 99,03%
Level 3: 2000 - 80 $ - 1 961 - 98,05%
Level 4: 4000 - 40 $ - 3 957 - 98,91%
Luxury : 1144 - 195 $ - 1 088 - 95,14%
Total Capacity :18144
Team Popularity : 100,00%
Farm
Farm Level 1: 5000 - 35 $ - 4 090 - 81,80%
Farm Level 2: 3000 - 15 $ - 2 447 - 81,56%
Farm Total Capacity :8000
Team Popularity : 100,00%

Income

Home Games Left29
Average Attendance - %17 922 - 98,77%
Average Income per Game2 067 274 $
Year to Date Revenue24 807 288 $
Farm
Home Games Left29
Average Attendance - %6 537 - 81,71%
Average Income per Game161 861 $
Year to Date Revenue1 942 330 $

Expense

Pro Players Total Salaries81 710 000 $
Farm Players Total Salaries1 006 417 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses22 385 790 $
Farm Year To Date Expenses551 900 $
Pro Salary Cap To Date21 913 689 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue59 950 946 $
Farm Estimated Season Revenue4 693 964 $
Pro Remaining Season Days157
Pro Expenses Per Days384 698 $
Pro Estimated Expenses60 397 586 $
Farm Remaining Season Days150
Farm Expenses Per Days9 646 $
Farm Estimated Expenses1 446 900 $
Estimated Season Expenses61 844 486 $
Season Salary Cap80 960 000 $
Estimate Under Maximum Salary Cap of 88 000 000 $7 040 000 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 15 960 000 $
Current Bank Account133 540 358 $
Projected Bank Account136 340 782 $

Pro Players Salaries

Charlie McAvoy (1 Way Contract) 9 500 000 $ (5)
-Salary Average Remaining : 6 937 209 $
Dylan Larkin (1 Way Contract) 8 700 000 $ (7)
-Salary Average Remaining : 6 353 023 $
Mark Stone (1 Way Contract) 8 500 000 $ (3)
-Salary Average Remaining : 6 206 977 $
Noah Hanifin (1 Way Contract) 7 350 000 $ (8)
-Salary Average Remaining : 5 367 209 $
Claude Giroux (1 Way Contract) 6 500 000 $ (1)
-Salary Average Remaining : 4 746 512 $
Oliver Bjorkstrand (1 Way Contract) 5 400 000 $ (3)
-Salary Average Remaining : 3 943 256 $
Mike Matheson (1 Way Contract) 4 875 000 $ (2)
-Salary Average Remaining : 3 559 884 $
Rasmus Andersson 4 550 000 $ (2)
-Salary Average Remaining : 3 322 558 $
Lawson Crouse 4 300 000 $ (3)
-Salary Average Remaining : 3 140 000 $
Nicholas Paul 3 850 000 $ (5)
-Salary Average Remaining : 2 811 395 $
Marcus Johansson (1 Way Contract) 3 800 000 $ (1)
-Salary Average Remaining : 2 774 884 $
Petr Mrazek 3 000 000 $ (2)
-Salary Average Remaining : 2 190 698 $
Karel Vejmelka 2 725 000 $ (1)
-Salary Average Remaining : 1 989 884 $
Robby Fabbri 2 455 000 $ (1)
-Salary Average Remaining : 1 792 721 $
Connor Clifton 1 005 000 $ (2)
-Salary Average Remaining : 733 884 $
Reilly Smith (1 Way Contract) 1 000 000 $ (1)
-Salary Average Remaining : 730 233 $
Yakov Trenin 1 000 000 $ (4)
-Salary Average Remaining : 730 233 $
Pavel Mintyukov 950 000 $ (1)
-Salary Average Remaining : 693 721 $
Michael Carcone 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Colin Miller (1 Way Contract) 750 000 $ (2)
-1 Way Contract Salary Cap : 0 $
-Salary Average Remaining : 547 674 $
Luke Evangelista 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Dillon Dube 0 $ (0)
Total Pro Players22
Salary Commitment
Year 2024 : 81 710 000 $
Year 2025 : 62 780 000 $
Year 2026 : 48 600 000 $
Year 2027 : 30 400 000 $
Salary Average Commitment
Year 2024 : 81 710 000 $
Year 2025 : 62 780 000 $
Year 2026 : 48 600 000 $
Year 2027 : 30 400 000 $
Salary Cap with 1 Way Contract
Year 2024 : 80 960 000 $
Year 2025 : 62 030 000 $
Year 2026 : 48 600 000 $
Year 2027 : 30 400 000 $

Farm Players Salaries

Dustin Wolf 85 000 $ (2)
Salary Average Remaining : 61 298 $
Logan Stankoven 81 417 $ (2)
Salary Average Remaining : 58 714 $
Jan Jenik 77 500 $ (1)
Salary Average Remaining : 55 889 $
Emilio Pettersen 77 500 $ (1)
Salary Average Remaining : 55 889 $
Liam O'Brien 77 500 $ (3)
Salary Average Remaining : 55 889 $
Aleksi Heponiemi 77 500 $ (1)
Salary Average Remaining : 55 889 $
Gianni Fairbrother 77 500 $ (1)
Salary Average Remaining : 55 889 $
Adam Beckman 77 500 $ (1)
Salary Average Remaining : 55 889 $
Joel Blomqvist 75 000 $ (1)
Salary Average Remaining : 54 087 $
Louie Belpedio 75 000 $ (1)
Salary Average Remaining : 54 087 $
Christian Wolanin 75 000 $ (1)
Salary Average Remaining : 54 087 $
Nathan Walker 75 000 $ (2)
Salary Average Remaining : 54 087 $
Jacob MacDonald 75 000 $ (2)
Salary Average Remaining : 54 087 $
Total Farm Players13
Salary Commitment
Year 2024 : 1 006 417 $
Year 2025 : 393 917 $
Year 2026 : 77 500 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 1 006 417 $
Year 2025 : 393 917 $
Year 2026 : 77 500 $
Year 2027 : 0 $

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - 125 $ - 5 064 - 84,40%
Level 2: 5000 - 100 $ - 4 280 - 85,61%
Level 3: 2000 - 75 $ - 1 960 - 97,98%
Level 4: 4000 - 50 $ - 3 281 - 82,03%
Luxury : 1200 - 200 $ - 1 143 - 95,23%
Total Capacity :18200
Team Popularity : 100,00%
Farm
Farm Level 1: 5000 - 35 $ - 4 079 - 81,58%
Farm Level 2: 3000 - 15 $ - 2 469 - 82,29%
Farm Total Capacity :8000
Team Popularity : 100,00%

Income

Home Games Left30
Average Attendance - %15 728 - 86,42%
Average Income per Game2 000 759 $
Year to Date Revenue22 008 344 $
Farm
Home Games Left29
Average Attendance - %6 547 - 81,84%
Average Income per Game161 807 $
Year to Date Revenue1 941 682 $

Expense

Pro Players Total Salaries75 895 000 $
Farm Players Total Salaries393 167 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses21 492 877 $
Farm Year To Date Expenses428 076 $
Pro Salary Cap To Date21 223 118 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue60 022 756 $
Farm Estimated Season Revenue4 692 398 $
Pro Remaining Season Days157
Pro Expenses Per Days357 651 $
Pro Estimated Expenses56 151 207 $
Farm Remaining Season Days150
Farm Expenses Per Days6 698 $
Farm Estimated Expenses1 004 700 $
Estimated Season Expenses57 155 907 $
Season Salary Cap75 895 000 $
Estimate Under Maximum Salary Cap of 88 000 000 $12 105 000 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 10 895 000 $
Current Bank Account149 746 705 $
Projected Bank Account157 305 952 $

Pro Players Salaries

David Pastrnak (1 Way Contract) 11 250 000 $ (7)
-Salary Average Remaining : 8 215 116 $
Rasmus Dahlin 11 000 000 $ (8)
-Salary Average Remaining : 8 032 558 $
Tyler Seguin (1 Way Contract) 9 850 000 $ (3)
-Salary Average Remaining : 7 192 791 $
Kevin Fiala (1 Way Contract) 7 875 000 $ (5)
-Salary Average Remaining : 5 750 581 $
Taylor Hall 5 750 000 $ (1)
-Salary Average Remaining : 4 198 837 $
Ryan Suter (1 Way Contract) 3 650 000 $ (1)
-Salary Average Remaining : 2 665 349 $
Ilya Mikheyev 3 650 000 $ (2)
-Salary Average Remaining : 2 665 349 $
Noah Cates 2 625 000 $ (1)
-Salary Average Remaining : 1 916 860 $
Cody Glass 2 500 000 $ (1)
-Salary Average Remaining : 1 825 581 $
Tomas Tatar (1 Way Contract) 2 000 000 $ (1)
-Salary Average Remaining : 1 460 465 $
Mikael Backlund (1 Way Contract) 2 000 000 $ (2)
-Salary Average Remaining : 1 460 465 $
Kaapo Kahkonen 2 000 000 $ (1)
-Salary Average Remaining : 1 460 465 $
Nic Dowd 1 570 000 $ (1)
-Salary Average Remaining : 1 146 465 $
Beck Malenstyn 1 350 000 $ (2)
-Salary Average Remaining : 985 814 $
Zach Benson 950 000 $ (2)
-Salary Average Remaining : 693 721 $
Devon Levi 925 000 $ (2)
-Salary Average Remaining : 675 465 $
Drew Commesso 925 000 $ (2)
-Salary Average Remaining : 675 465 $
Raphael Lavoie 775 000 $ (1)
-Salary Average Remaining : 565 930 $
Ross Johnston 750 000 $ (2)
-Salary Average Remaining : 547 674 $
Travis Dermott 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Matt Irwin 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Matt Luff 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Markus Nutivaara 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Mark Friedman 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Dylan Holloway 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Total Pro Players25
Salary Commitment
Year 2024 : 75 895 000 $
Year 2025 : 50 525 000 $
Year 2026 : 39 975 000 $
Year 2027 : 30 125 000 $
Salary Average Commitment
Year 2024 : 75 895 000 $
Year 2025 : 50 525 000 $
Year 2026 : 39 975 000 $
Year 2027 : 30 125 000 $
Salary Cap with 1 Way Contract
Year 2024 : 75 895 000 $
Year 2025 : 50 525 000 $
Year 2026 : 39 975 000 $
Year 2027 : 30 125 000 $

Farm Players Salaries

Roni Hirvonen 85 667 $ (1)
Salary Average Remaining : 61 779 $
Elliot Desnoyers 82 500 $ (2)
Salary Average Remaining : 59 495 $
Michal Teply 75 000 $ (1)
Salary Average Remaining : 54 087 $
Martin Marincin 75 000 $ (2)
Salary Average Remaining : 54 087 $
Matt Bartkowski 75 000 $ (1)
Salary Average Remaining : 54 087 $
Total Farm Players5
Salary Commitment
Year 2024 : 393 167 $
Year 2025 : 157 500 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 393 167 $
Year 2025 : 157 500 $
Year 2026 : 0 $
Year 2027 : 0 $

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 6000 - 138 $ - 4 879 - 81,32%
Level 2: 5000 - 117 $ - 4 017 - 80,33%
Level 3: 2545 - 88 $ - 2 036 - 80,00%
Level 4: 4000 - 51 $ - 3 316 - 82,89%
Luxury : 1000 - 236 $ - 852 - 85,16%
Total Capacity :18545
Team Popularity : 100,00%
Farm
Farm Level 1: 5000 - 32 $ - 4 901 - 98,02%
Farm Level 2: 3000 - 12 $ - 2 967 - 98,91%
Farm Total Capacity :8000
Team Popularity : 100,00%

Income

Home Games Left30
Average Attendance - %15 099 - 81,42%
Average Income per Game2 115 665 $
Year to Date Revenue23 272 311 $
Farm
Home Games Left30
Average Attendance - %7 868 - 98,35%
Average Income per Game173 190 $
Year to Date Revenue1 905 092 $

Expense

Pro Players Total Salaries86 999 881 $
Farm Players Total Salaries826 833 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses23 748 235 $
Farm Year To Date Expenses506 532 $
Pro Salary Cap To Date23 470 327 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue63 469 939 $
Farm Estimated Season Revenue5 195 705 $
Pro Remaining Season Days157
Pro Expenses Per Days409 302 $
Pro Estimated Expenses64 260 414 $
Farm Remaining Season Days150
Farm Expenses Per Days8 783 $
Farm Estimated Expenses1 317 450 $
Estimated Season Expenses65 577 864 $
Season Salary Cap86 999 881 $
Estimate Under Maximum Salary Cap of 88 000 000 $1 000 119 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 21 999 881 $
Current Bank Account155 972 256 $
Projected Bank Account159 060 036 $

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) 12 600 000 $ (7)
-Salary Average Remaining : 9 200 930 $
Matthew Tkachuk (1 Way Contract) 9 500 000 $ (6)
-Salary Average Remaining : 6 937 209 $
Moritz Seider 8 550 000 $ (7)
-Salary Average Remaining : 6 243 488 $
Mark Scheifele (1 Way Contract) 8 500 000 $ (5)
-Salary Average Remaining : 6 206 977 $
Miro Heiskanen 8 450 000 $ (5)
-Salary Average Remaining : 6 170 465 $
Brady Tkachuk 8 205 714 $ (5)
-Salary Average Remaining : 5 992 079 $
Devon Toews (1 Way Contract) 7 250 000 $ (4)
-Salary Average Remaining : 5 294 186 $
Anton Lundell 5 000 000 $ (6)
-Salary Average Remaining : 3 651 163 $
Jake Oettinger 4 000 000 $ (1)
-Salary Average Remaining : 2 920 930 $
Jonathan Drouin (1 Way Contract) 2 500 000 $ (1)
-Salary Average Remaining : 1 825 581 $
Teddy Blueger 1 800 000 $ (2)
-Salary Average Remaining : 1 314 419 $
Andrew Copp (1 Way Contract) 1 750 000 $ (3)
-Salary Average Remaining : 1 277 907 $
Cam York 1 600 000 $ (1)
-Salary Average Remaining : 1 168 372 $
Artem Zub 1 600 000 $ (3)
-Salary Average Remaining : 1 168 372 $
Simon Edvinsson 925 000 $ (2)
-Salary Average Remaining : 675 465 $
Mason McTavish 894 167 $ (1)
-Salary Average Remaining : 652 950 $
Nicolas Deslauriers 775 000 $ (1)
-Salary Average Remaining : 565 930 $
Victor Mete 775 000 $ (1)
-Salary Average Remaining : 565 930 $
James van Riemsdyk (1 Way Contract) 775 000 $ (1)
-Salary Average Remaining : 565 930 $
Sam Gagner 775 000 $ (1)
-Salary Average Remaining : 565 930 $
Logan Thompson 775 000 $ (1)
-Salary Average Remaining : 565 930 $
Total Pro Players21
Salary Commitment
Year 2024 : 86 999 881 $
Year 2025 : 74 130 714 $
Year 2026 : 71 405 714 $
Year 2027 : 68 055 714 $
Salary Average Commitment
Year 2024 : 86 999 880 $
Year 2025 : 74 130 713 $
Year 2026 : 71 405 713 $
Year 2027 : 68 055 713 $
Salary Cap with 1 Way Contract
Year 2024 : 86 999 881 $
Year 2025 : 74 130 714 $
Year 2026 : 71 405 714 $
Year 2027 : 68 055 714 $

Farm Players Salaries

Leo Carlsson 95 000 $ (2)
Salary Average Remaining : 68 510 $
Ivan Miroshnichenko 95 000 $ (2)
Salary Average Remaining : 68 510 $
Nathan Gaucher 91 833 $ (3)
Salary Average Remaining : 66 226 $
Colton Dach 82 500 $ (2)
Salary Average Remaining : 59 495 $
Ville Heinola 80 000 $ (2)
Salary Average Remaining : 57 692 $
Ty Smith 77 500 $ (1)
Salary Average Remaining : 55 889 $
Shane Bowers 77 500 $ (1)
Salary Average Remaining : 55 889 $
Antoine Morand 77 500 $ (1)
Salary Average Remaining : 55 889 $
Nico Daws 75 000 $ (1)
Salary Average Remaining : 54 087 $
Tyler Madden 75 000 $ (1)
Salary Average Remaining : 54 087 $
Total Farm Players10
Salary Commitment
Year 2024 : 826 833 $
Year 2025 : 444 333 $
Year 2026 : 91 833 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 826 833 $
Year 2025 : 444 333 $
Year 2026 : 91 833 $
Year 2027 : 0 $

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - 125 $ - 4 960 - 82,66%
Level 2: 5000 - 100 $ - 4 281 - 85,62%
Level 3: 2810 - 70 $ - 2 559 - 91,08%
Level 4: 4000 - 45 $ - 3 918 - 97,95%
Luxury : 1000 - 190 $ - 1 000 - 100,00%
Total Capacity :18810
Team Popularity : 100,00%
Farm
Farm Level 1: 5000 - 38 $ - 3 817 - 76,34%
Farm Level 2: 3000 - 17 $ - 2 142 - 71,40%
Farm Total Capacity :8000
Team Popularity : 100,00%

Income

Home Games Left29
Average Attendance - %16 718 - 88,88%
Average Income per Game1 991 888 $
Year to Date Revenue23 902 650 $
Farm
Home Games Left29
Average Attendance - %5 959 - 74,49%
Average Income per Game163 310 $
Year to Date Revenue1 959 716 $

Expense

Pro Players Total Salaries85 966 150 $
Farm Players Total Salaries932 166 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses23 460 652 $
Farm Year To Date Expenses538 762 $
Pro Salary Cap To Date23 190 894 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue57 764 738 $
Farm Estimated Season Revenue4 735 980 $
Pro Remaining Season Days157
Pro Expenses Per Days404 494 $
Pro Estimated Expenses63 505 558 $
Farm Remaining Season Days150
Farm Expenses Per Days9 289 $
Farm Estimated Expenses1 393 350 $
Estimated Season Expenses64 898 908 $
Season Salary Cap85 966 150 $
Estimate Under Maximum Salary Cap of 88 000 000 $2 033 850 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 20 966 150 $
Current Bank Account141 946 831 $
Projected Bank Account139 548 641 $

Pro Players Salaries

Adam Fox 9 500 000 $ (5)
-Salary Average Remaining : 6 937 209 $
Owen Power 8 350 000 $ (7)
-Salary Average Remaining : 6 097 442 $
Josh Norris 7 950 000 $ (6)
-Salary Average Remaining : 5 805 349 $
Anders Lee (1 Way Contract) 7 500 000 $ (2)
-Salary Average Remaining : 5 476 744 $
Owen Tippett 6 200 000 $ (7)
-Salary Average Remaining : 1 095 349 $
Philipp Grubauer (1 Way Contract) 5 900 000 $ (3)
-Salary Average Remaining : 4 308 372 $
Jonathan Marchessault (1 Way Contract) 5 500 000 $ (4)
-Salary Average Remaining : 4 016 279 $
Blake Coleman (1 Way Contract) 4 900 000 $ (3)
-Salary Average Remaining : 3 578 140 $
John Marino 4 100 000 $ (2)
-Salary Average Remaining : 2 993 953 $
K'Andre Miller 3 872 000 $ (1)
-Salary Average Remaining : 2 827 460 $
Jake Allen (1 Way Contract) 3 850 000 $ (1)
-Salary Average Remaining : 2 811 395 $
Shane Pinto 3 750 000 $ (2)
-Salary Average Remaining : 2 738 372 $
Aliaksei Protas 3 375 000 $ (5)
-Salary Average Remaining : 2 464 535 $
Barrett Hayton 2 650 000 $ (2)
-Salary Average Remaining : 1 935 116 $
Nicolas Hague 2 294 150 $ (1)
-Salary Average Remaining : 1 675 263 $
Joe Veleno 2 275 000 $ (2)
-Salary Average Remaining : 1 661 279 $
Marc-Edouard Vlasic (1 Way Contract) 1 150 000 $ (2)
-Salary Average Remaining : 839 767 $
Nils Hoglander 1 100 000 $ (1)
-Salary Average Remaining : 803 256 $
Ridly Greig 925 000 $ (2)
-Salary Average Remaining : 675 465 $
Arthur Kaliyev 825 000 $ (1)
-Salary Average Remaining : 602 442 $
Total Pro Players20
Salary Commitment
Year 2024 : 85 966 150 $
Year 2025 : 74 025 000 $
Year 2026 : 51 675 000 $
Year 2027 : 40 875 000 $
Salary Average Commitment
Year 2024 : 81 266 150 $
Year 2025 : 69 325 000 $
Year 2026 : 46 975 000 $
Year 2027 : 36 175 000 $
Salary Cap with 1 Way Contract
Year 2024 : 85 966 150 $
Year 2025 : 74 025 000 $
Year 2026 : 51 675 000 $
Year 2027 : 40 875 000 $

Farm Players Salaries

Nico Sturm 193 000 $ (1)
Salary Average Remaining : 139 183 $
Logan Stanley 125 000 $ (2)
Salary Average Remaining : 90 144 $
Justin Barron 115 000 $ (2)
Salary Average Remaining : 82 933 $
Shane Wright 91 833 $ (3)
Salary Average Remaining : 66 226 $
Connor Zary 86 333 $ (1)
Salary Average Remaining : 62 260 $
Tye Kartye 85 917 $ (2)
Salary Average Remaining : 61 959 $
Juuso Parssinen 85 083 $ (2)
Salary Average Remaining : 61 358 $
Ryan Merkley 75 000 $ (1)
Salary Average Remaining : 54 087 $
Matthew Robertson 75 000 $ (1)
Salary Average Remaining : 54 087 $
Evan Cormier 0 $ (0)
Salary Average Remaining : 0 $
Total Farm Players10
Salary Commitment
Year 2024 : 932 166 $
Year 2025 : 502 833 $
Year 2026 : 91 833 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 932 166 $
Year 2025 : 502 833 $
Year 2026 : 91 833 $
Year 2027 : 0 $

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena Namefarley
Level 1: 6000 - 120 $ - 5 941 - 99,02%
Level 2: 5000 - 71 $ - 4 977 - 99,54%
Level 3: 2118 - 70 $ - 2 118 - 100,00%
Level 4: 4000 - 40 $ - 3 980 - 99,51%
Luxury : 1000 - 225 $ - 843 - 84,35%
Total Capacity :18118
Team Popularity : 100,00%
Farm
Farm Level 1: 5000 - 25 $ - 4 984 - 99,67%
Farm Level 2: 3000 - 10 $ - 2 992 - 99,73%
Farm Total Capacity :8000
Team Popularity : 100,00%

Income

Home Games Left30
Average Attendance - %17 860 - 98,57%
Average Income per Game1 954 420 $
Year to Date Revenue21 498 620 $
Farm
Home Games Left30
Average Attendance - %7 975 - 99,69%
Average Income per Game139 058 $
Year to Date Revenue1 529 641 $

Expense

Pro Players Total Salaries77 742 000 $
Farm Players Total Salaries496 000 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses21 036 256 $
Farm Year To Date Expenses428 657 $
Pro Salary Cap To Date20 679 298 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue58 632 600 $
Farm Estimated Season Revenue4 171 748 $
Pro Remaining Season Days157
Pro Expenses Per Days366 242 $
Pro Estimated Expenses57 499 994 $
Farm Remaining Season Days150
Farm Expenses Per Days7 192 $
Farm Estimated Expenses1 078 800 $
Estimated Season Expenses58 578 794 $
Season Salary Cap77 742 000 $
Estimate Under Maximum Salary Cap of 88 000 000 $10 258 000 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 12 742 000 $
Current Bank Account112 802 661 $
Projected Bank Account117 028 215 $

Pro Players Salaries

Mathew Barzal 9 150 000 $ (7)
-Salary Average Remaining : 6 681 628 $
Valeri Nichushkin (1 Way Contract) 9 000 000 $ (5)
-Salary Average Remaining : 6 572 093 $
Filip Forsberg (1 Way Contract) 8 500 000 $ (4)
-Salary Average Remaining : 6 206 977 $
Jordan Binnington (1 Way Contract) 6 000 000 $ (3)
-Salary Average Remaining : 4 381 395 $
Evander Kane (1 Way Contract) 5 125 000 $ (2)
-Salary Average Remaining : 3 742 442 $
Conor Garland (1 Way Contract) 4 950 000 $ (2)
-Salary Average Remaining : 3 614 651 $
Ryan Strome (1 Way Contract) 4 775 000 $ (1)
-Salary Average Remaining : 3 486 860 $
Marcus Foligno (1 Way Contract) 4 000 000 $ (4)
-Salary Average Remaining : 2 920 930 $
Travis Hamonic (1 Way Contract) 3 500 000 $ (1)
-Salary Average Remaining : 2 555 814 $
Scott Mayfield 3 222 000 $ (6)
-Salary Average Remaining : 2 352 809 $
Sonny Milano 2 879 000 $ (2)
-Salary Average Remaining : 2 102 340 $
Radek Faksa (1 Way Contract) 2 800 000 $ (1)
-Salary Average Remaining : 2 044 651 $
Evan Rodrigues (1 Way Contract) 2 666 000 $ (3)
-Salary Average Remaining : 1 946 800 $
Jamie Drysdale 2 300 000 $ (2)
-Salary Average Remaining : 1 679 535 $
Kiefer Sherwood 1 500 000 $ (2)
-Salary Average Remaining : 547 674 $
Bobby McMann 1 125 000 $ (2)
-Salary Average Remaining : 821 512 $
Pierre-Olivier Joseph 950 000 $ (1)
-Salary Average Remaining : 693 721 $
Michael DiPietro 775 000 $ (1)
-Salary Average Remaining : 565 930 $
Jack Studnicka 775 000 $ (1)
-Salary Average Remaining : 565 930 $
Jack Johnson (1 Way Contract) 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Blake Wheeler (1 Way Contract) 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Daniil Tarasov 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Marc Staal (1 Way Contract) 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Alexander Edler 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Total Pro Players24
Salary Commitment
Year 2024 : 77 742 000 $
Year 2025 : 60 417 000 $
Year 2026 : 42 538 000 $
Year 2027 : 33 872 000 $
Salary Average Commitment
Year 2024 : 76 992 000 $
Year 2025 : 59 667 000 $
Year 2026 : 42 538 000 $
Year 2027 : 33 872 000 $
Salary Cap with 1 Way Contract
Year 2024 : 77 742 000 $
Year 2025 : 60 417 000 $
Year 2026 : 42 538 000 $
Year 2027 : 33 872 000 $

Farm Players Salaries

Jonas Johansson 92 500 $ (1)
Salary Average Remaining : 66 707 $
William Stromgren 90 083 $ (2)
Salary Average Remaining : 64 964 $
Bogdan Trineyev 85 917 $ (1)
Salary Average Remaining : 61 959 $
Dennis Cholowski 77 500 $ (1)
Salary Average Remaining : 55 889 $
Dylan Garand 75 000 $ (1)
Salary Average Remaining : 54 087 $
Jared McIsaac 75 000 $ (1)
Salary Average Remaining : 54 087 $
Total Farm Players6
Salary Commitment
Year 2024 : 496 000 $
Year 2025 : 90 083 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 496 000 $
Year 2025 : 90 083 $
Year 2026 : 0 $
Year 2027 : 0 $

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - 125 $ - 4 971 - 82,86%
Level 2: 5000 - 100 $ - 4 252 - 85,03%
Level 3: 2000 - 75 $ - 1 971 - 98,53%
Level 4: 3625 - 50 $ - 3 300 - 91,05%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :17625
Team Popularity : 100,00%
Farm
Farm Level 1: 5000 - 35 $ - 4 032 - 80,65%
Farm Level 2: 3000 - 15 $ - 2 492 - 83,06%
Farm Total Capacity :8000
Team Popularity : 100,00%

Income

Home Games Left29
Average Attendance - %15 494 - 87,91%
Average Income per Game1 949 260 $
Year to Date Revenue23 391 124 $
Farm
Home Games Left30
Average Attendance - %6 524 - 81,55%
Average Income per Game160 661 $
Year to Date Revenue1 767 268 $

Expense

Pro Players Total Salaries85 445 684 $
Farm Players Total Salaries787 500 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses23 165 733 $
Farm Year To Date Expenses493 615 $
Pro Salary Cap To Date22 440 140 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue56 528 550 $
Farm Estimated Season Revenue4 819 822 $
Pro Remaining Season Days157
Pro Expenses Per Days402 073 $
Pro Estimated Expenses63 125 461 $
Farm Remaining Season Days150
Farm Expenses Per Days8 594 $
Farm Estimated Expenses1 289 100 $
Estimated Season Expenses64 414 561 $
Season Salary Cap83 445 684 $
Estimate Under Maximum Salary Cap of 88 000 000 $4 554 316 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 18 445 684 $
Current Bank Account138 685 994 $
Projected Bank Account135 619 805 $

Pro Players Salaries

Jesper Bratt 7 875 000 $ (7)
-Salary Average Remaining : 5 750 581 $
Kyle Connor (1 Way Contract) 7 142 857 $ (2)
-Salary Average Remaining : 5 215 947 $
Tage Thompson 7 142 827 $ (6)
-Salary Average Remaining : 5 215 926 $
Ryan O'Reilly (1 Way Contract) 6 500 000 $ (3)
-Salary Average Remaining : 4 746 512 $
Ivan Barbashev 5 200 000 $ (2)
-Salary Average Remaining : 3 797 209 $
Juuse Saros (1 Way Contract) 5 000 000 $ (1)
-Salary Average Remaining : 3 651 163 $
Joel Farabee 5 000 000 $ (4)
-Salary Average Remaining : 3 651 163 $
Mikael Granlund 4 770 000 $ (1)
-Salary Average Remaining : 3 483 209 $
Pavel Zacha (1 Way Contract) 4 750 000 $ (3)
-Salary Average Remaining : 3 468 605 $
Thomas Harley 4 000 000 $ (2)
-Salary Average Remaining : 2 920 930 $
Nick Leddy 3 780 000 $ (2)
-Salary Average Remaining : 2 760 279 $
Erik Haula 3 780 000 $ (2)
-Salary Average Remaining : 2 760 279 $
Frank Vatrano (1 Way Contract) 3 650 000 $ (1)
-Salary Average Remaining : 2 665 349 $
Stefan Noesen 3 280 000 $ (3)
-Salary Average Remaining : 2 395 163 $
Mario Ferraro 3 250 000 $ (2)
-Salary Average Remaining : 2 373 256 $
David Kampf 2 780 000 $ (3)
-Salary Average Remaining : 2 030 047 $
Ilya Lyubushkin 2 490 000 $ (3)
-Salary Average Remaining : 1 818 279 $
Nick Jensen (1 Way Contract) 2 000 000 $ (2)
-1 Way Contract Salary Cap : 0 $
-Salary Average Remaining : 1 460 465 $
Alex Lyon 1 180 000 $ (1)
-Salary Average Remaining : 861 674 $
Radko Gudas (1 Way Contract) 950 000 $ (2)
-Salary Average Remaining : 693 721 $
Brock Faber 925 000 $ (2)
-Salary Average Remaining : 675 465 $
Total Pro Players21
Salary Commitment
Year 2024 : 85 445 684 $
Year 2025 : 70 845 684 $
Year 2026 : 39 817 827 $
Year 2027 : 20 017 827 $
Salary Average Commitment
Year 2024 : 85 445 685 $
Year 2025 : 70 845 685 $
Year 2026 : 39 817 828 $
Year 2027 : 20 017 828 $
Salary Cap with 1 Way Contract
Year 2024 : 83 445 688 $
Year 2025 : 68 845 684 $
Year 2026 : 39 817 827 $
Year 2027 : 20 017 827 $

Farm Players Salaries

Sam Carrick 158 000 $ (3)
Salary Average Remaining : 113 942 $
Simon Benoit 135 000 $ (3)
Salary Average Remaining : 97 356 $
Kevin Bahl 105 000 $ (1)
Salary Average Remaining : 75 721 $
Arttu Ruotsalainen 87 000 $ (2)
Salary Average Remaining : 62 740 $
Samuel Fagemo 77 500 $ (1)
Salary Average Remaining : 55 889 $
Hunter Shepard 75 000 $ (1)
Salary Average Remaining : 54 087 $
Vincent Iorio 75 000 $ (1)
Salary Average Remaining : 54 087 $
Troy Stecher 75 000 $ (2)
Salary Average Remaining : 54 087 $
Total Farm Players8
Salary Commitment
Year 2024 : 787 500 $
Year 2025 : 455 000 $
Year 2026 : 293 000 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 787 500 $
Year 2025 : 455 000 $
Year 2026 : 293 000 $
Year 2027 : 0 $

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - 125 $ - 5 061 - 84,34%
Level 2: 5060 - 100 $ - 4 274 - 84,46%
Level 3: 1615 - 75 $ - 1 615 - 100,00%
Level 4: 3700 - 50 $ - 3 248 - 87,80%
Luxury : 1190 - 200 $ - 1 112 - 93,40%
Total Capacity :17565
Team Popularity : 100,00%
Farm
Farm Level 1: 5000 - 35 $ - 4 073 - 81,46%
Farm Level 2: 3000 - 15 $ - 2 367 - 78,91%
Farm Total Capacity :8000
Team Popularity : 100,00%

Income

Home Games Left29
Average Attendance - %15 309 - 87,16%
Average Income per Game1 957 263 $
Year to Date Revenue23 487 157 $
Farm
Home Games Left29
Average Attendance - %6 440 - 80,50%
Average Income per Game160 253 $
Year to Date Revenue1 923 037 $

Expense

Pro Players Total Salaries89 612 667 $
Farm Players Total Salaries428 250 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses24 175 036 $
Farm Year To Date Expenses415 534 $
Pro Salary Cap To Date23 230 854 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue56 760 629 $
Farm Estimated Season Revenue4 647 339 $
Pro Remaining Season Days157
Pro Expenses Per Days421 454 $
Pro Estimated Expenses66 168 278 $
Farm Remaining Season Days150
Farm Expenses Per Days6 867 $
Farm Estimated Expenses1 030 050 $
Estimated Season Expenses67 198 328 $
Season Salary Cap87 112 667 $
Estimate Under Maximum Salary Cap of 88 000 000 $887 333 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 22 112 667 $
Current Bank Account113 260 959 $
Projected Bank Account107 470 599 $

Pro Players Salaries

Tomas Hertl (1 Way Contract) 8 176 000 $ (4)
-Salary Average Remaining : 5 970 381 $
Steven Stamkos (1 Way Contract) 8 000 000 $ (2)
-Salary Average Remaining : 5 841 860 $
Jared Spurgeon (1 Way Contract) 8 000 000 $ (3)
-Salary Average Remaining : 5 841 860 $
Alex DeBrincat (1 Way Contract) 7 875 000 $ (3)
-Salary Average Remaining : 5 750 581 $
Brock Boeser (1 Way Contract) 6 650 000 $ (1)
-Salary Average Remaining : 4 856 047 $
John Gibson (1 Way Contract) 6 400 000 $ (3)
-Salary Average Remaining : 4 673 488 $
Adam Pelech (1 Way Contract) 5 750 000 $ (5)
-Salary Average Remaining : 4 198 837 $
Ryan Hartman (1 Way Contract) 5 000 000 $ (3)
-Salary Average Remaining : 3 651 163 $
Sean Walker 4 500 000 $ (5)
-Salary Average Remaining : 3 286 047 $
Mats Zuccarello (1 Way Contract) 4 125 000 $ (2)
-Salary Average Remaining : 3 012 209 $
Boone Jenner (1 Way Contract) 3 750 000 $ (2)
-Salary Average Remaining : 2 738 372 $
Henri Jokiharju 3 100 000 $ (1)
-Salary Average Remaining : 2 263 721 $
Brock McGinn (1 Way Contract) 2 750 000 $ (1)
-1 Way Contract Salary Cap : 250 000 $
-Salary Average Remaining : 2 008 140 $
Martin Fehervary 2 675 000 $ (2)
-Salary Average Remaining : 1 953 372 $
Pierre Engvall 2 495 000 $ (6)
-Salary Average Remaining : 1 821 930 $
Christopher Tanev 2 400 000 $ (4)
-Salary Average Remaining : 1 752 558 $
Dan Vladar 2 200 000 $ (1)
-Salary Average Remaining : 1 606 512 $
Mason Appleton 2 166 667 $ (1)
-Salary Average Remaining : 1 582 171 $
Ryan Donato 2 050 000 $ (1)
-Salary Average Remaining : 1 496 977 $
Valtteri Puustinen 775 000 $ (2)
-Salary Average Remaining : 565 930 $
Paul Cotter 775 000 $ (2)
-Salary Average Remaining : 565 930 $
Total Pro Players21
Salary Commitment
Year 2024 : 89 612 667 $
Year 2025 : 70 696 000 $
Year 2026 : 50 596 000 $
Year 2027 : 23 321 000 $
Salary Average Commitment
Year 2024 : 89 612 667 $
Year 2025 : 70 696 000 $
Year 2026 : 50 596 000 $
Year 2027 : 23 321 000 $
Salary Cap with 1 Way Contract
Year 2024 : 87 112 667 $
Year 2025 : 70 696 000 $
Year 2026 : 50 596 000 $
Year 2027 : 23 321 000 $

Farm Players Salaries

Rasmus Ristolainen 249 500 $ (3)
Salary Average Remaining : 179 928 $
Max Jones 100 000 $ (2)
Salary Average Remaining : 72 115 $
Julien Gauthier 78 750 $ (1)
Salary Average Remaining : 56 791 $
Total Farm Players3
Salary Commitment
Year 2024 : 428 250 $
Year 2025 : 349 500 $
Year 2026 : 249 500 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 428 250 $
Year 2025 : 349 500 $
Year 2026 : 249 500 $
Year 2027 : 0 $

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - 125 $ - 5 023 - 83,72%
Level 2: 5289 - 100 $ - 4 348 - 82,20%
Level 3: 3000 - 75 $ - 2 400 - 80,00%
Level 4: 4000 - 50 $ - 3 308 - 82,69%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :19289
Team Popularity : 100,00%
Farm
Farm Level 1: 5000 - 35 $ - 4 000 - 79,99%
Farm Level 2: 3000 - 15 $ - 2 436 - 81,21%
Farm Total Capacity :8000
Team Popularity : 100,00%

Income

Home Games Left29
Average Attendance - %16 078 - 83,36%
Average Income per Game2 010 049 $
Year to Date Revenue24 120 591 $
Farm
Home Games Left29
Average Attendance - %6 436 - 80,45%
Average Income per Game158 876 $
Year to Date Revenue1 906 511 $

Expense

Pro Players Total Salaries69 381 667 $
Farm Players Total Salaries170 000 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses18 683 903 $
Farm Year To Date Expenses369 228 $
Pro Salary Cap To Date18 549 032 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue58 291 428 $
Farm Estimated Season Revenue4 607 402 $
Pro Remaining Season Days157
Pro Expenses Per Days325 031 $
Pro Estimated Expenses51 029 867 $
Farm Remaining Season Days150
Farm Expenses Per Days5 625 $
Farm Estimated Expenses843 750 $
Estimated Season Expenses51 873 617 $
Season Salary Cap69 381 667 $
Estimate Under Maximum Salary Cap of 88 000 000 $18 618 333 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 4 381 667 $
Current Bank Account105 259 637 $
Projected Bank Account116 284 850 $

Pro Players Salaries

Mika Zibanejad (1 Way Contract) 8 500 000 $ (6)
-Salary Average Remaining : 6 206 977 $
Elias Lindholm (1 Way Contract) 7 750 000 $ (7)
-Salary Average Remaining : 5 659 302 $
Filip Hronek 7 250 000 $ (8)
-Salary Average Remaining : 5 294 186 $
Troy Terry 7 000 000 $ (6)
-Salary Average Remaining : 5 111 628 $
Brendan Gallagher (1 Way Contract) 6 500 000 $ (3)
-Salary Average Remaining : 4 746 512 $
Jeff Petry (1 Way Contract) 6 250 000 $ (1)
-Salary Average Remaining : 4 563 953 $
Ryan Graves 4 500 000 $ (5)
-Salary Average Remaining : 3 286 047 $
Alex Iafallo (1 Way Contract) 4 000 000 $ (1)
-Salary Average Remaining : 2 920 930 $
Nicolas Roy 3 000 000 $ (3)
-Salary Average Remaining : 2 190 698 $
Mackenzie Blackwood 2 350 000 $ (1)
-Salary Average Remaining : 1 716 047 $
Braden Schneider 2 200 000 $ (2)
-Salary Average Remaining : 1 606 512 $
Charlie Lindgren 1 120 000 $ (1)
-Salary Average Remaining : 817 860 $
Joakim Kemell 950 000 $ (2)
-Salary Average Remaining : 693 721 $
Matthew Poitras 870 000 $ (2)
-Salary Average Remaining : 635 302 $
Marco Rossi 863 334 $ (1)
-Salary Average Remaining : 630 435 $
Joshua Roy 835 000 $ (2)
-Salary Average Remaining : 609 744 $
Lukas Cormier 793 333 $ (2)
-Salary Average Remaining : 579 318 $
Vitali Kravtsov 775 000 $ (1)
-Salary Average Remaining : 565 930 $
Jani Hakanpää 775 000 $ (1)
-Salary Average Remaining : 565 930 $
Riley Stillman 775 000 $ (1)
-Salary Average Remaining : 565 930 $
Brandon Tanev (1 Way Contract) 775 000 $ (1)
-Salary Average Remaining : 565 930 $
Connor Brown (1 Way Contract) 775 000 $ (1)
-Salary Average Remaining : 565 930 $
Dakota Mermis 775 000 $ (1)
-Salary Average Remaining : 565 930 $
Total Pro Players23
Salary Commitment
Year 2024 : 69 381 667 $
Year 2025 : 50 148 333 $
Year 2026 : 44 500 000 $
Year 2027 : 35 000 000 $
Salary Average Commitment
Year 2024 : 69 381 667 $
Year 2025 : 50 148 333 $
Year 2026 : 44 500 000 $
Year 2027 : 35 000 000 $
Salary Cap with 1 Way Contract
Year 2024 : 69 381 667 $
Year 2025 : 50 148 333 $
Year 2026 : 44 500 000 $
Year 2027 : 35 000 000 $

Farm Players Salaries

Chaz Lucius 92 500 $ (2)
Salary Average Remaining : 66 707 $
Roby Jarventie 77 500 $ (1)
Salary Average Remaining : 55 889 $
Total Farm Players2
Salary Commitment
Year 2024 : 170 000 $
Year 2025 : 92 500 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 170 000 $
Year 2025 : 92 500 $
Year 2026 : 0 $
Year 2027 : 0 $

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - 130 $ - 4 903 - 81,72%
Level 2: 5519 - 105 $ - 4 415 - 80,00%
Level 3: 3000 - 70 $ - 2 534 - 84,47%
Level 4: 4000 - 50 $ - 3 335 - 83,36%
Luxury : 1000 - 220 $ - 849 - 84,86%
Total Capacity :19519
Team Popularity : 100,00%
Farm
Farm Level 1: 5000 - 35 $ - 4 061 - 81,22%
Farm Level 2: 3000 - 15 $ - 2 494 - 83,14%
Farm Total Capacity :8000
Team Popularity : 100,00%

Income

Home Games Left29
Average Attendance - %16 035 - 82,15%
Average Income per Game2 039 698 $
Year to Date Revenue24 476 374 $
Farm
Home Games Left30
Average Attendance - %6 555 - 81,94%
Average Income per Game161 590 $
Year to Date Revenue1 777 491 $

Expense

Pro Players Total Salaries71 181 167 $
Farm Players Total Salaries75 000 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses19 179 671 $
Farm Year To Date Expenses322 740 $
Pro Salary Cap To Date18 909 913 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue59 151 237 $
Farm Estimated Season Revenue4 847 703 $
Pro Remaining Season Days157
Pro Expenses Per Days335 726 $
Pro Estimated Expenses52 708 982 $
Farm Remaining Season Days150
Farm Expenses Per Days5 168 $
Farm Estimated Expenses775 200 $
Estimated Season Expenses53 484 182 $
Season Salary Cap71 181 167 $
Estimate Under Maximum Salary Cap of 88 000 000 $16 818 833 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 6 181 167 $
Current Bank Account87 813 738 $
Projected Bank Account98 328 496 $

Pro Players Salaries

Seth Jones (1 Way Contract) 9 500 000 $ (6)
-Salary Average Remaining : 6 937 209 $
Thomas Chabot (1 Way Contract) 8 000 000 $ (5)
-Salary Average Remaining : 5 841 860 $
Jean-Gabriel Pageau (1 Way Contract) 7 142 000 $ (1)
-Salary Average Remaining : 5 215 321 $
Cam Fowler (1 Way Contract) 6 500 000 $ (2)
-Salary Average Remaining : 4 746 512 $
Darcy Kuemper (1 Way Contract) 5 250 000 $ (3)
-Salary Average Remaining : 3 833 721 $
Andreas Athanasiou (1 Way Contract) 5 000 000 $ (1)
-Salary Average Remaining : 3 651 163 $
Jason Zucker (1 Way Contract) 4 000 000 $ (1)
-Salary Average Remaining : 2 920 930 $
Mason Marchment 3 770 000 $ (2)
-Salary Average Remaining : 2 752 977 $
Adam Lowry (1 Way Contract) 3 250 000 $ (2)
-Salary Average Remaining : 2 373 256 $
Trevor van Riemsdyk (1 Way Contract) 2 800 000 $ (2)
-Salary Average Remaining : 2 044 651 $
Luke Schenn 2 750 000 $ (2)
-Salary Average Remaining : 2 008 140 $
Andrew Peeke 2 750 000 $ (2)
-Salary Average Remaining : 2 008 140 $
Morgan Geekie 2 000 000 $ (1)
-Salary Average Remaining : 1 460 465 $
William Eklund 894 167 $ (2)
-Salary Average Remaining : 652 950 $
Alec Regula 775 000 $ (1)
-Salary Average Remaining : 565 930 $
Tyson Barrie (1 Way Contract) 775 000 $ (1)
-Salary Average Remaining : 565 930 $
Jakob Silfverberg (1 Way Contract) 775 000 $ (1)
-Salary Average Remaining : 565 930 $
Jakub Vrana (1 Way Contract) 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Jaroslav Halak (1 Way Contract) 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Devin Shore 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Hudson Fasching 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Brendan Lemieux 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Alexander Nylander 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Colin White 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Total Pro Players24
Salary Commitment
Year 2024 : 71 181 167 $
Year 2025 : 45 464 167 $
Year 2026 : 22 750 000 $
Year 2027 : 17 500 000 $
Salary Average Commitment
Year 2024 : 71 181 167 $
Year 2025 : 45 464 167 $
Year 2026 : 22 750 000 $
Year 2027 : 17 500 000 $
Salary Cap with 1 Way Contract
Year 2024 : 71 181 167 $
Year 2025 : 45 464 167 $
Year 2026 : 22 750 000 $
Year 2027 : 17 500 000 $

Farm Players Salaries

Alex Stalock 75 000 $ (1)
Salary Average Remaining : 54 087 $
Total Farm Players1
Salary Commitment
Year 2024 : 75 000 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 75 000 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameGrosse Plote
Level 1: 6000 - 125 $ - 5 057 - 84,29%
Level 2: 5000 - 100 $ - 4 422 - 88,44%
Level 3: 2000 - 75 $ - 1 986 - 99,31%
Level 4: 4000 - 50 $ - 3 339 - 83,46%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 6000 - 35 $ - 4 848 - 80,79%
Farm Level 2: 5000 - 15 $ - 4 080 - 81,59%
Farm Total Capacity :11000
Team Popularity : 100,00%

Income

Home Games Left30
Average Attendance - %15 804 - 87,80%
Average Income per Game1 987 827 $
Year to Date Revenue21 866 094 $
Farm
Home Games Left30
Average Attendance - %8 927 - 81,16%
Average Income per Game207 771 $
Year to Date Revenue2 285 486 $

Expense

Pro Players Total Salaries87 040 477 $
Farm Players Total Salaries1 138 700 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses24 086 793 $
Farm Year To Date Expenses397 780 $
Pro Salary Cap To Date23 805 400 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue59 634 802 $
Farm Estimated Season Revenue6 233 144 $
Pro Remaining Season Days157
Pro Expenses Per Days409 491 $
Pro Estimated Expenses64 290 087 $
Farm Remaining Season Days150
Farm Expenses Per Days7 878 $
Farm Estimated Expenses1 181 700 $
Estimated Season Expenses65 471 787 $
Season Salary Cap87 040 477 $
Estimate Under Maximum Salary Cap of 88 000 000 $959 523 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 22 040 477 $
Current Bank Account24 425 871 $
Projected Bank Account24 822 030 $

Pro Players Salaries

Alex Ovechkin (1 Way Contract) 10 000 000 $ (2)
-Salary Average Remaining : 7 302 326 $
Erik Karlsson (1 Way Contract) 9 000 000 $ (2)
-Salary Average Remaining : 6 572 093 $
Anze Kopitar (1 Way Contract) 7 000 000 $ (2)
-Salary Average Remaining : 5 111 628 $
Ivan Provorov (1 Way Contract) 6 750 000 $ (1)
-Salary Average Remaining : 4 929 070 $
Martin Necas 6 500 000 $ (2)
-Salary Average Remaining : 4 746 512 $
Brenden Dillon (1 Way Contract) 5 975 000 $ (3)
-Salary Average Remaining : 4 363 140 $
Travis Konecny (1 Way Contract) 5 500 000 $ (1)
-Salary Average Remaining : 4 016 279 $
Ryan Nugent-Hopkins (1 Way Contract) 5 125 000 $ (5)
-Salary Average Remaining : 3 742 442 $
Jesperi Kotkaniemi 4 820 000 $ (6)
-Salary Average Remaining : 3 519 721 $
Ukko-Pekka Luukkonen 4 750 000 $ (5)
-Salary Average Remaining : 3 468 605 $
Joonas Korpisalo 4 000 000 $ (4)
-Salary Average Remaining : 2 920 930 $
Ross Colton 4 000 000 $ (3)
-Salary Average Remaining : 2 920 930 $
Colton Sissons (1 Way Contract) 2 857 143 $ (2)
-Salary Average Remaining : 2 086 379 $
Oliver Ekman-Larsson (1 Way Contract) 2 400 000 $ (1)
-Salary Average Remaining : 1 752 558 $
Vincent Desharnais 2 000 000 $ (2)
-Salary Average Remaining : 1 460 465 $
Ryan Poehling 1 900 000 $ (2)
-Salary Average Remaining : 1 387 442 $
Fabian Zetterlund 1 450 000 $ (1)
-Salary Average Remaining : 1 058 837 $
Jordan Harris 1 400 000 $ (1)
-Salary Average Remaining : 547 674 $
Jack Quinn 863 334 $ (1)
-Salary Average Remaining : 630 435 $
Alexander Holtz 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Total Pro Players20
Salary Commitment
Year 2024 : 87 040 477 $
Year 2025 : 67 927 143 $
Year 2026 : 28 670 000 $
Year 2027 : 18 695 000 $
Salary Average Commitment
Year 2024 : 86 390 477 $
Year 2025 : 67 927 143 $
Year 2026 : 28 670 000 $
Year 2027 : 18 695 000 $
Salary Cap with 1 Way Contract
Year 2024 : 87 040 477 $
Year 2025 : 67 927 143 $
Year 2026 : 28 670 000 $
Year 2027 : 18 695 000 $

Farm Players Salaries

Filip Chytil 443 700 $ (3)
Salary Average Remaining : 319 976 $
Ilya Samsonov 150 000 $ (1)
Salary Average Remaining : 108 173 $
Peyton Krebs 145 000 $ (2)
Salary Average Remaining : 104 567 $
Taylor Raddysh 100 000 $ (1)
Salary Average Remaining : 72 115 $
Liam Foudy 75 000 $ (1)
Salary Average Remaining : 54 087 $
Kyle Burroughs 75 000 $ (2)
Salary Average Remaining : 54 087 $
Cale Fleury 75 000 $ (1)
Salary Average Remaining : 54 087 $
Akil Thomas 75 000 $ (1)
Salary Average Remaining : 54 087 $
Total Farm Players8
Salary Commitment
Year 2024 : 1 138 700 $
Year 2025 : 663 700 $
Year 2026 : 443 700 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 1 138 700 $
Year 2025 : 663 700 $
Year 2026 : 443 700 $
Year 2027 : 0 $

HC

HC is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 6000 - 125 $ - 5 069 - 84,48%
Level 2: 5000 - 100 $ - 4 178 - 83,57%
Level 3: 2277 - 75 $ - 2 058 - 90,36%
Level 4: 4000 - 50 $ - 3 302 - 82,54%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18277
Team Popularity : 100,00%
Farm
Farm Level 1: 5000 - 35 $ - 4 158 - 83,15%
Farm Level 2: 3000 - 15 $ - 2 418 - 80,60%
Farm Total Capacity :8000
Team Popularity : 100,00%

Income

Home Games Left30
Average Attendance - %15 607 - 85,39%
Average Income per Game1 963 580 $
Year to Date Revenue21 599 376 $
Farm
Home Games Left30
Average Attendance - %6 576 - 82,20%
Average Income per Game163 607 $
Year to Date Revenue1 799 676 $

Expense

Pro Players Total Salaries70 865 917 $
Farm Players Total Salaries252 500 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses18 418 932 $
Farm Year To Date Expenses346 941 $
Pro Salary Cap To Date17 829 404 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue58 907 389 $
Farm Estimated Season Revenue4 908 207 $
Pro Remaining Season Days157
Pro Expenses Per Days334 260 $
Pro Estimated Expenses52 478 820 $
Farm Remaining Season Days150
Farm Expenses Per Days6 022 $
Farm Estimated Expenses903 300 $
Estimated Season Expenses53 382 120 $
Season Salary Cap64 615 917 $
Estimate Under Maximum Salary Cap of 88 000 000 $23 384 083 $
Estimate Over Minimum Salary Cap of 65 000 000 $ -384 083 $
Current Bank Account138 447 379 $
Projected Bank Account148 880 855 $

Pro Players Salaries

Darnell Nurse (1 Way Contract) 9 250 000 $ (5)
-Salary Average Remaining : 6 754 651 $
Nicklas Backstrom (1 Way Contract) 9 200 000 $ (1)
-Salary Average Remaining : 6 718 140 $
Andre Burakovsky (1 Way Contract) 9 150 000 $ (1)
-Salary Average Remaining : 6 681 628 $
Ryan Ellis (Out of Payroll) 6 250 000 $ (3)
-Salary Average Remaining : 4 563 953 $
Ryan Murray (1 Way Contract) 5 550 000 $ (1)
-Salary Average Remaining : 4 052 791 $
Jaden Schwartz (1 Way Contract) 5 500 000 $ (2)
-Salary Average Remaining : 4 016 279 $
Philip Broberg 4 580 917 $ (2)
-Salary Average Remaining : 3 345 135 $
Nikita Zadorov (1 Way Contract) 4 200 000 $ (2)
-Salary Average Remaining : 3 066 977 $
Ryan McLeod 2 100 000 $ (1)
-Salary Average Remaining : 1 533 488 $
Jake Bean 1 750 000 $ (2)
-Salary Average Remaining : 1 277 907 $
Egor Zamula 1 700 000 $ (2)
-Salary Average Remaining : 1 241 395 $
Oskar Sundqvist 1 500 000 $ (2)
-Salary Average Remaining : 1 095 349 $
Brett Leason 1 050 000 $ (1)
-Salary Average Remaining : 766 744 $
Eric Comrie 1 000 000 $ (2)
-Salary Average Remaining : 730 233 $
Logan Cooley 950 000 $ (2)
-Salary Average Remaining : 693 721 $
Alex Laferriere 875 000 $ (1)
-Salary Average Remaining : 638 953 $
Laurent Brossoit (1 Way Contract) 850 000 $ (2)
-Salary Average Remaining : 620 698 $
David Gustafsson 835 000 $ (2)
-Salary Average Remaining : 609 744 $
Trey Fix-Wolansky 775 000 $ (1)
-Salary Average Remaining : 565 930 $
Calen Addison 775 000 $ (1)
-Salary Average Remaining : 565 930 $
Emil Bemstrom 775 000 $ (1)
-Salary Average Remaining : 565 930 $
Mark Jankowski 750 000 $ (2)
-Salary Average Remaining : 547 674 $
Tyler Motte (1 Way Contract) 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Calvin Pickard (1 Way Contract) 750 000 $ (2)
-Salary Average Remaining : 547 674 $
Total Pro Players24
Salary Commitment
Year 2024 : 70 865 917 $
Year 2025 : 39 865 917 $
Year 2026 : 15 500 000 $
Year 2027 : 9 250 000 $
Salary Average Commitment
Year 2024 : 70 865 917 $
Year 2025 : 39 865 917 $
Year 2026 : 15 500 000 $
Year 2027 : 9 250 000 $
Salary Cap with 1 Way Contract
Year 2024 : 70 865 917 $
Year 2025 : 39 865 917 $
Year 2026 : 15 500 000 $
Year 2027 : 9 250 000 $

Farm Players Salaries

Michael Pezzetta 100 000 $ (1)
Salary Average Remaining : 72 115 $
Adam Mascherin 77 500 $ (1)
Salary Average Remaining : 55 889 $
Michael Kesselring 75 000 $ (1)
Salary Average Remaining : 54 087 $
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 $

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 6000 - 115 $ - 5 900 - 98,34%
Level 2: 5000 - 95 $ - 4 988 - 99,76%
Level 3: 2680 - 70 $ - 2 511 - 93,70%
Level 4: 4000 - 45 $ - 3 971 - 99,28%
Luxury : 1000 - 180 $ - 1 000 - 100,00%
Total Capacity :18680
Team Popularity : 100,00%
Farm
Farm Level 1: 5000 - 35 $ - 4 205 - 84,10%
Farm Level 2: 3000 - 15 $ - 2 473 - 82,44%
Farm Total Capacity :8000
Team Popularity : 100,00%

Income

Home Games Left30
Average Attendance - %18 370 - 98,34%
Average Income per Game2 108 565 $
Year to Date Revenue23 194 220 $
Farm
Home Games Left29
Average Attendance - %6 678 - 83,48%
Average Income per Game165 844 $
Year to Date Revenue1 990 129 $

Expense

Pro Players Total Salaries66 058 333 $
Farm Players Total Salaries318 084 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses18 459 923 $
Farm Year To Date Expenses427 984 $
Pro Salary Cap To Date18 214 561 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue63 256 964 $
Farm Estimated Season Revenue4 809 478 $
Pro Remaining Season Days157
Pro Expenses Per Days309 574 $
Pro Estimated Expenses48 603 118 $
Farm Remaining Season Days150
Farm Expenses Per Days6 337 $
Farm Estimated Expenses950 550 $
Estimated Season Expenses49 553 668 $
Season Salary Cap65 108 333 $
Estimate Under Maximum Salary Cap of 88 000 000 $22 891 667 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 108 333 $
Current Bank Account181 732 304 $
Projected Bank Account200 245 078 $

Pro Players Salaries

Nazem Kadri (1 Way Contract) 10 500 000 $ (5)
-Salary Average Remaining : 7 667 442 $
Johnny Gaudreau (1 Way Contract) 9 750 000 $ (5)
-Salary Average Remaining : 7 119 767 $
Zach Werenski (1 Way Contract) 9 583 333 $ (4)
-Salary Average Remaining : 6 998 062 $
Ilya Sorokin 8 250 000 $ (8)
-Salary Average Remaining : 6 024 419 $
Max Pacioretty (1 Way Contract) 5 000 000 $ (1)
-Salary Average Remaining : 3 651 163 $
Alexander Barabanov 3 000 000 $ (1)
-Salary Average Remaining : 2 190 698 $
Jarred Tinordi 3 000 000 $ (1)
-Salary Average Remaining : 565 930 $
Cole Sillinger 2 250 000 $ (2)
-Salary Average Remaining : 1 643 023 $
Yegor Chinakhov 2 100 000 $ (2)
-Salary Average Remaining : 1 533 488 $
Kailer Yamamoto 1 500 000 $ (1)
-Salary Average Remaining : 1 095 349 $
Ryan Reaves 1 000 000 $ (2)
-Salary Average Remaining : 730 233 $
David Jiricek (Out of Payroll) 950 000 $ (2)
-Salary Average Remaining : 693 721 $
Gavin Brindley 950 000 $ (2)
-Salary Average Remaining : 693 721 $
Adam Fantilli 950 000 $ (2)
-Salary Average Remaining : 693 721 $
Kirill Marchenko 925 000 $ (1)
-Salary Average Remaining : 675 465 $
Kent Johnson 925 000 $ (2)
-Salary Average Remaining : 675 465 $
Matthew Knies 925 000 $ (2)
-Salary Average Remaining : 675 465 $
Casey Fitzgerald 750 000 $ (2)
-Salary Average Remaining : 547 674 $
Collin Delia (1 Way Contract) 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Haydn Fleury 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Ben Harpur (1 Way Contract) 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Jaycob Megna 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Nick Bonino (1 Way Contract) 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Total Pro Players23
Salary Commitment
Year 2024 : 66 058 333 $
Year 2025 : 48 883 333 $
Year 2026 : 38 083 333 $
Year 2027 : 38 083 333 $
Salary Average Commitment
Year 2024 : 63 833 333 $
Year 2025 : 48 883 333 $
Year 2026 : 38 083 333 $
Year 2027 : 38 083 333 $
Salary Cap with 1 Way Contract
Year 2024 : 66 058 333 $
Year 2025 : 48 883 333 $
Year 2026 : 38 083 333 $
Year 2027 : 38 083 333 $

Farm Players Salaries

James Malatesta 84 167 $ (2)
Salary Average Remaining : 60 697 $
Stanislav Svozil 82 500 $ (2)
Salary Average Remaining : 59 495 $
Filip Hållander 76 417 $ (2)
Salary Average Remaining : 55 108 $
Mikhail Abramov 75 000 $ (1)
Salary Average Remaining : 54 087 $
Total Farm Players4
Salary Commitment
Year 2024 : 318 084 $
Year 2025 : 243 084 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 318 084 $
Year 2025 : 243 084 $
Year 2026 : 0 $
Year 2027 : 0 $

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBronx
Level 1: 6000 - 100 $ - 5 948 - 99,13%
Level 2: 5000 - 80 $ - 4 953 - 99,07%
Level 3: 2000 - 55 $ - 2 000 - 100,00%
Level 4: 3799 - 30 $ - 3 799 - 100,00%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :17799
Team Popularity : 100,00%
Farm
Farm Level 1: 5000 - 25 $ - 4 996 - 99,92%
Farm Level 2: 3000 - 12 $ - 2 973 - 99,11%
Farm Total Capacity :8000
Team Popularity : 100,00%

Income

Home Games Left30
Average Attendance - %17 700 - 99,44%
Average Income per Game1 768 764 $
Year to Date Revenue19 456 408 $
Farm
Home Games Left29
Average Attendance - %7 970 - 99,62%
Average Income per Game144 527 $
Year to Date Revenue1 734 319 $

Expense

Pro Players Total Salaries82 100 000 $
Farm Players Total Salaries382 500 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses22 371 767 $
Farm Year To Date Expenses383 993 $
Pro Salary Cap To Date22 101 952 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue53 062 931 $
Farm Estimated Season Revenue4 191 271 $
Pro Remaining Season Days157
Pro Expenses Per Days386 512 $
Pro Estimated Expenses60 682 384 $
Farm Remaining Season Days150
Farm Expenses Per Days6 647 $
Farm Estimated Expenses997 050 $
Estimated Season Expenses61 679 434 $
Season Salary Cap82 100 000 $
Estimate Under Maximum Salary Cap of 88 000 000 $5 900 000 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 17 100 000 $
Current Bank Account30 726 232 $
Projected Bank Account26 301 000 $

Pro Players Salaries

Elias Pettersson 11 600 000 $ (8)
-Salary Average Remaining : 8 470 698 $
Connor Hellebuyck 8 500 000 $ (7)
-Salary Average Remaining : 6 206 977 $
Justin Faulk (1 Way Contract) 7 000 000 $ (3)
-Salary Average Remaining : 5 111 628 $
Damon Severson (1 Way Contract) 6 500 000 $ (5)
-Salary Average Remaining : 4 746 512 $
Nick Schmaltz (1 Way Contract) 5 850 000 $ (2)
-Salary Average Remaining : 4 271 860 $
Phillip Danault (1 Way Contract) 5 500 000 $ (3)
-Salary Average Remaining : 4 016 279 $
Rickard Rakell (1 Way Contract) 5 500 000 $ (3)
-Salary Average Remaining : 4 016 279 $
Dylan DeMelo 4 900 000 $ (4)
-Salary Average Remaining : 3 578 140 $
Rasmus Sandin 4 600 000 $ (5)
-Salary Average Remaining : 3 359 070 $
Shayne Gostisbehere (1 Way Contract) 4 000 000 $ (3)
-Salary Average Remaining : 2 920 930 $
Evgenii Dadonov 2 495 000 $ (1)
-Salary Average Remaining : 1 821 930 $
Trevor Moore 2 490 000 $ (4)
-Salary Average Remaining : 1 818 279 $
Ville Husso 2 490 000 $ (1)
-Salary Average Remaining : 1 818 279 $
Morgan Frost 2 100 000 $ (1)
-Salary Average Remaining : 1 533 488 $
Brett Howden 1 900 000 $ (1)
-Salary Average Remaining : 1 387 442 $
Carson Soucy 1 500 000 $ (2)
-Salary Average Remaining : 1 095 349 $
Kasperi Kapanen (1 Way Contract) 1 000 000 $ (1)
-Salary Average Remaining : 730 233 $
Josh Brown 1 000 000 $ (2)
-Salary Average Remaining : 730 233 $
Jacob Bryson 900 000 $ (1)
-Salary Average Remaining : 657 209 $
Victor Olofsson 775 000 $ (1)
-Salary Average Remaining : 565 930 $
Melker Karlsson 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Derek Stepan (1 Way Contract) 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Total Pro Players22
Salary Commitment
Year 2024 : 82 100 000 $
Year 2025 : 68 940 000 $
Year 2026 : 60 590 000 $
Year 2027 : 38 590 000 $
Salary Average Commitment
Year 2024 : 82 100 000 $
Year 2025 : 68 940 000 $
Year 2026 : 60 590 000 $
Year 2027 : 38 590 000 $
Salary Cap with 1 Way Contract
Year 2024 : 82 100 000 $
Year 2025 : 68 940 000 $
Year 2026 : 60 590 000 $
Year 2027 : 38 590 000 $

Farm Players Salaries

Mikhail Maltsev 77 500 $ (1)
Salary Average Remaining : 55 889 $
Tarmo Reunanen 77 500 $ (1)
Salary Average Remaining : 55 889 $
Logan Brown 77 500 $ (1)
Salary Average Remaining : 55 889 $
Veini Vehvilainen 75 000 $ (1)
Salary Average Remaining : 54 087 $
Nathan Gerbe 75 000 $ (1)
Salary Average Remaining : 54 087 $
Total Farm Players5
Salary Commitment
Year 2024 : 382 500 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 382 500 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Center
Level 1: 6004 - 125 $ - 5 005 - 83,37%
Level 2: 5010 - 100 $ - 4 261 - 85,04%
Level 3: 3050 - 75 $ - 2 440 - 80,00%
Level 4: 4400 - 50 $ - 3 529 - 80,21%
Luxury : 2809 - 200 $ - 2 247 - 79,99%
Total Capacity :21273
Team Popularity : 100,00%
Farm
Farm Level 1: 5000 - 35 $ - 4 067 - 81,34%
Farm Level 2: 3000 - 15 $ - 2 443 - 81,42%
Farm Total Capacity :8000
Team Popularity : 100,00%

Income

Home Games Left30
Average Attendance - %17 482 - 82,18%
Average Income per Game2 325 722 $
Year to Date Revenue25 582 939 $
Farm
Home Games Left29
Average Attendance - %6 509 - 81,37%
Average Income per Game161 082 $
Year to Date Revenue1 932 980 $

Expense

Pro Players Total Salaries83 715 000 $
Farm Players Total Salaries511 250 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses23 178 689 $
Farm Year To Date Expenses350 727 $
Pro Salary Cap To Date22 908 931 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue69 771 652 $
Farm Estimated Season Revenue4 671 368 $
Pro Remaining Season Days157
Pro Expenses Per Days394 023 $
Pro Estimated Expenses61 861 611 $
Farm Remaining Season Days150
Farm Expenses Per Days7 266 $
Farm Estimated Expenses1 089 900 $
Estimated Season Expenses62 951 511 $
Season Salary Cap83 715 000 $
Estimate Under Maximum Salary Cap of 88 000 000 $4 285 000 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 18 715 000 $
Current Bank Account155 142 998 $
Projected Bank Account166 634 507 $

Pro Players Salaries

Artemi Panarin (1 Way Contract) 11 500 000 $ (2)
-Salary Average Remaining : 8 397 674 $
Jack Eichel (1 Way Contract) 10 000 000 $ (2)
-Salary Average Remaining : 7 302 326 $
Cale Makar 9 000 000 $ (3)
-Salary Average Remaining : 6 572 093 $
J.T. Miller (1 Way Contract) 8 000 000 $ (6)
-Salary Average Remaining : 5 841 860 $
Colton Parayko (1 Way Contract) 6 500 000 $ (6)
-Salary Average Remaining : 4 746 512 $
Chris Kreider (1 Way Contract) 6 000 000 $ (2)
-Salary Average Remaining : 4 381 395 $
Patrick Kane (1 Way Contract) 4 000 000 $ (1)
-Salary Average Remaining : 2 920 930 $
Evan Bouchard 3 900 000 $ (1)
-Salary Average Remaining : 2 847 907 $
Filip Gustavsson 3 750 000 $ (2)
-Salary Average Remaining : 2 738 372 $
Mathieu Joseph 2 950 000 $ (2)
-Salary Average Remaining : 2 154 186 $
Brayden McNabb (1 Way Contract) 2 850 000 $ (1)
-Salary Average Remaining : 2 081 163 $
Tanner Jeannot 2 665 000 $ (1)
-Salary Average Remaining : 1 946 070 $
Alexandre Texier 2 100 000 $ (2)
-Salary Average Remaining : 1 533 488 $
Pyotr Kochetkov 2 000 000 $ (3)
-Salary Average Remaining : 1 460 465 $
Josh Manson (1 Way Contract) 1 800 000 $ (2)
-Salary Average Remaining : 1 314 419 $
Bobby Brink 1 500 000 $ (2)
-Salary Average Remaining : 1 095 349 $
Jamie Benn 1 000 000 $ (1)
-Salary Average Remaining : 730 233 $
Filip Zadina 1 000 000 $ (1)
-Salary Average Remaining : 730 233 $
Noel Acciari (1 Way Contract) 900 000 $ (2)
-Salary Average Remaining : 657 209 $
Jesse Puljujarvi (1 Way Contract) 800 000 $ (1)
-Salary Average Remaining : 584 186 $
Milan Lucic (1 Way Contract) 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Johnathan Kovacevic 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Total Pro Players22
Salary Commitment
Year 2024 : 83 715 000 $
Year 2025 : 66 000 000 $
Year 2026 : 25 500 000 $
Year 2027 : 14 500 000 $
Salary Average Commitment
Year 2024 : 83 715 000 $
Year 2025 : 66 000 000 $
Year 2026 : 25 500 000 $
Year 2027 : 14 500 000 $
Salary Cap with 1 Way Contract
Year 2024 : 83 715 000 $
Year 2025 : 66 000 000 $
Year 2026 : 25 500 000 $
Year 2027 : 14 500 000 $

Farm Players Salaries

Kirby Dach 336 250 $ (2)
Salary Average Remaining : 242 488 $
Mason Lohrei 92 500 $ (1)
Salary Average Remaining : 66 707 $
Kaedan Korczak 82 500 $ (2)
Salary Average Remaining : 59 495 $
Total Farm Players3
Salary Commitment
Year 2024 : 511 250 $
Year 2025 : 418 750 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 511 250 $
Year 2025 : 418 750 $
Year 2026 : 0 $
Year 2027 : 0 $

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - 160 $ - 4 216 - 70,27%
Level 2: 5000 - 115 $ - 3 644 - 72,87%
Level 3: 3000 - 80 $ - 2 100 - 70,00%
Level 4: 4000 - 50 $ - 3 196 - 79,90%
Luxury : 1150 - 220 $ - 865 - 75,18%
Total Capacity :19150
Team Popularity : 100,00%
Farm
Farm Level 1: 5000 - 15 $ - 5 000 - 100,00%
Farm Level 2: 3000 - 5 $ - 3 000 - 100,00%
Farm Total Capacity :8000
Team Popularity : 100,00%

Income

Home Games Left30
Average Attendance - %14 020 - 73,21%
Average Income per Game2 014 540 $
Year to Date Revenue22 159 936 $
Farm
Home Games Left29
Average Attendance - %8 000 - 100,00%
Average Income per Game81 000 $
Year to Date Revenue972 000 $

Expense

Pro Players Total Salaries74 719 167 $
Farm Players Total Salaries155 000 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses20 285 547 $
Farm Year To Date Expenses330 618 $
Pro Salary Cap To Date20 015 789 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue60 436 189 $
Farm Estimated Season Revenue2 349 000 $
Pro Remaining Season Days157
Pro Expenses Per Days352 182 $
Pro Estimated Expenses55 292 574 $
Farm Remaining Season Days150
Farm Expenses Per Days5 553 $
Farm Estimated Expenses832 950 $
Estimated Season Expenses56 125 524 $
Season Salary Cap74 719 167 $
Estimate Under Maximum Salary Cap of 88 000 000 $13 280 833 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 9 719 167 $
Current Bank Account95 250 162 $
Projected Bank Account101 909 827 $

Pro Players Salaries

Nikita Kucherov (1 Way Contract) 9 500 000 $ (3)
-Salary Average Remaining : 6 937 209 $
Brayden Point (1 Way Contract) 9 500 000 $ (5)
-Salary Average Remaining : 6 937 209 $
Sergei Bobrovsky (1 Way Contract) 9 250 000 $ (2)
-Salary Average Remaining : 6 754 651 $
Clayton Keller (1 Way Contract) 7 150 000 $ (4)
-Salary Average Remaining : 5 221 163 $
Brady Skjei (1 Way Contract) 7 000 000 $ (7)
-Salary Average Remaining : 5 111 628 $
Pavel Buchnevich (1 Way Contract) 5 800 000 $ (1)
-Salary Average Remaining : 4 235 349 $
Alex Vlasic 4 600 000 $ (6)
-Salary Average Remaining : 3 359 070 $
Carter Verhaeghe 4 166 666 $ (2)
-Salary Average Remaining : 3 042 635 $
Eetu Luostarinen 3 000 000 $ (3)
-Salary Average Remaining : 2 190 698 $
Stuart Skinner 2 600 000 $ (2)
-Salary Average Remaining : 1 898 605 $
Connor Dewar 1 180 000 $ (1)
-Salary Average Remaining : 861 674 $
Conor Timmins 1 100 000 $ (1)
-Salary Average Remaining : 803 256 $
Ben Meyers 912 500 $ (1)
-Salary Average Remaining : 666 337 $
Erik Brannstrom 900 000 $ (1)
-Salary Average Remaining : 657 209 $
Oskar Olausson 894 167 $ (2)
-Salary Average Remaining : 652 950 $
Maxim Groshev 867 500 $ (2)
-Salary Average Remaining : 633 477 $
Anttoni Honka 836 667 $ (2)
-Salary Average Remaining : 610 961 $
Riley Kidney 836 667 $ (2)
-Salary Average Remaining : 610 961 $
Cole Schwindt 775 000 $ (1)
-Salary Average Remaining : 565 930 $
Erik Johnson (1 Way Contract) 775 000 $ (1)
-Salary Average Remaining : 565 930 $
Cal Clutterbuck (1 Way Contract) 775 000 $ (1)
-Salary Average Remaining : 565 930 $
Derek Forbort 775 000 $ (1)
-Salary Average Remaining : 565 930 $
A.J. Greer 775 000 $ (1)
-Salary Average Remaining : 565 930 $
Noah Juulsen 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Total Pro Players24
Salary Commitment
Year 2024 : 74 719 167 $
Year 2025 : 60 201 667 $
Year 2026 : 40 750 000 $
Year 2027 : 28 250 000 $
Salary Average Commitment
Year 2024 : 74 719 167 $
Year 2025 : 60 201 667 $
Year 2026 : 40 750 000 $
Year 2027 : 28 250 000 $
Salary Cap with 1 Way Contract
Year 2024 : 74 719 167 $
Year 2025 : 60 201 667 $
Year 2026 : 40 750 000 $
Year 2027 : 28 250 000 $

Farm Players Salaries

Daniil Chechelev 77 500 $ (1)
Salary Average Remaining : 55 889 $
Josh Brook 77 500 $ (1)
Salary Average Remaining : 55 889 $
Total Farm Players2
Salary Commitment
Year 2024 : 155 000 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 155 000 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $

Kraken

Kraken is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - 125 $ - 5 037 - 83,95%
Level 2: 5000 - 100 $ - 4 208 - 84,16%
Level 3: 2000 - 75 $ - 1 978 - 98,89%
Level 4: 4000 - 50 $ - 3 271 - 81,78%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 6000 - 35 $ - 4 797 - 79,95%
Farm Level 2: 5000 - 15 $ - 3 965 - 79,29%
Farm Total Capacity :11000
Team Popularity : 100,00%

Income

Home Games Left29
Average Attendance - %15 494 - 86,08%
Average Income per Game1 952 857 $
Year to Date Revenue23 434 283 $
Farm
Home Games Left30
Average Attendance - %8 761 - 79,65%
Average Income per Game204 619 $
Year to Date Revenue2 250 813 $

Expense

Pro Players Total Salaries62 663 000 $
Farm Players Total Salaries682 500 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses17 977 928 $
Farm Year To Date Expenses494 880 $
Pro Salary Cap To Date17 708 166 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue56 632 851 $
Farm Estimated Season Revenue6 138 581 $
Pro Remaining Season Days157
Pro Expenses Per Days296 107 $
Pro Estimated Expenses46 488 799 $
Farm Remaining Season Days150
Farm Expenses Per Days8 089 $
Farm Estimated Expenses1 213 350 $
Estimated Season Expenses47 702 149 $
Season Salary Cap62 663 000 $
Estimate Under Maximum Salary Cap of 88 000 000 $25 337 000 $
Estimate Over Minimum Salary Cap of 65 000 000 $ -2 337 000 $
Current Bank Account17 212 288 $
Projected Bank Account32 281 571 $

Pro Players Salaries

Ryan Pulock (1 Way Contract) 6 150 000 $ (5)
-Salary Average Remaining : 4 490 930 $
Brett Pesce (1 Way Contract) 5 500 000 $ (6)
-Salary Average Remaining : 4 016 279 $
Adrian Kempe (1 Way Contract) 5 500 000 $ (2)
-Salary Average Remaining : 4 016 279 $
Vladimir Tarasenko (1 Way Contract) 4 750 000 $ (2)
-Salary Average Remaining : 3 468 605 $
Viktor Arvidsson 4 000 000 $ (2)
-Salary Average Remaining : 2 920 930 $
Matt Dumba (1 Way Contract) 3 750 000 $ (2)
-Salary Average Remaining : 2 738 372 $
Max Domi (1 Way Contract) 3 750 000 $ (4)
-Salary Average Remaining : 2 738 372 $
Warren Foegele 3 500 000 $ (3)
-Salary Average Remaining : 2 555 814 $
Vitek Vanecek 3 400 000 $ (1)
-Salary Average Remaining : 2 482 791 $
Jordan Greenway 3 000 000 $ (1)
-Salary Average Remaining : 2 190 698 $
Ian Cole (1 Way Contract) 3 000 000 $ (1)
-Salary Average Remaining : 2 190 698 $
Jalen Chatfield 3 000 000 $ (3)
-Salary Average Remaining : 2 190 698 $
Michael Amadio 2 600 000 $ (3)
-Salary Average Remaining : 1 898 605 $
Klim Kostin 2 000 000 $ (1)
-Salary Average Remaining : 1 460 465 $
Scott Wedgewood 1 500 000 $ (2)
-Salary Average Remaining : 1 095 349 $
Anthony Beauvillier (1 Way Contract) 1 250 000 $ (1)
-Salary Average Remaining : 912 791 $
Curtis Lazar 1 100 000 $ (1)
-Salary Average Remaining : 803 256 $
Nicolas Aube-Kubel 1 000 000 $ (1)
-Salary Average Remaining : 730 233 $
Ryan Lomberg 888 000 $ (2)
-Salary Average Remaining : 648 447 $
Jason Dickinson 775 000 $ (2)
-Salary Average Remaining : 565 930 $
Nick Cousins 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Calvin de Haan 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Vinnie Hinostroza 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Total Pro Players23
Salary Commitment
Year 2024 : 62 663 000 $
Year 2025 : 45 663 000 $
Year 2026 : 24 500 000 $
Year 2027 : 15 400 000 $
Salary Average Commitment
Year 2024 : 62 663 000 $
Year 2025 : 45 663 000 $
Year 2026 : 24 500 000 $
Year 2027 : 15 400 000 $
Salary Cap with 1 Way Contract
Year 2024 : 62 663 000 $
Year 2025 : 45 663 000 $
Year 2026 : 24 500 000 $
Year 2027 : 15 400 000 $

Farm Players Salaries

Matt Grzelcyk 275 000 $ (1)
Salary Average Remaining : 198 317 $
Marco Scandella 175 000 $ (1)
Salary Average Remaining : 126 202 $
Pheonix Copley 82 500 $ (1)
Salary Average Remaining : 59 495 $
Sammy Blais 75 000 $ (1)
Salary Average Remaining : 54 087 $
Tomas Nosek 75 000 $ (1)
Salary Average Remaining : 54 087 $
Total Farm Players5
Salary Commitment
Year 2024 : 682 500 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 682 500 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6250 - 110 $ - 6 096 - 97,53%
Level 2: 5250 - 100 $ - 4 364 - 83,13%
Level 3: 3000 - 65 $ - 2 555 - 85,17%
Level 4: 4000 - 52 $ - 3 286 - 82,16%
Luxury : 1000 - 180 $ - 1 000 - 100,00%
Total Capacity :19500
Team Popularity : 100,00%
Farm
Farm Level 1: 5000 - 35 $ - 4 006 - 80,11%
Farm Level 2: 3000 - 15 $ - 2 479 - 82,62%
Farm Total Capacity :8000
Team Popularity : 100,00%

Income

Home Games Left29
Average Attendance - %17 301 - 88,73%
Average Income per Game2 029 913 $
Year to Date Revenue24 358 955 $
Farm
Home Games Left29
Average Attendance - %6 484 - 81,05%
Average Income per Game159 641 $
Year to Date Revenue1 915 686 $

Expense

Pro Players Total Salaries86 041 841 $
Farm Players Total Salaries605 333 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses23 421 080 $
Farm Year To Date Expenses454 142 $
Pro Salary Cap To Date23 151 322 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue58 867 475 $
Farm Estimated Season Revenue4 629 574 $
Pro Remaining Season Days157
Pro Expenses Per Days404 846 $
Pro Estimated Expenses63 560 822 $
Farm Remaining Season Days150
Farm Expenses Per Days7 718 $
Farm Estimated Expenses1 157 700 $
Estimated Season Expenses64 718 522 $
Season Salary Cap86 041 841 $
Estimate Under Maximum Salary Cap of 88 000 000 $1 958 159 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 21 041 841 $
Current Bank Account139 696 646 $
Projected Bank Account138 475 173 $

Pro Players Salaries

Patrik Laine (1 Way Contract) 8 700 000 $ (2)
-Salary Average Remaining : 6 353 023 $
Nick Suzuki 7 875 000 $ (6)
-Salary Average Remaining : 5 750 581 $
Cole Caufield 7 850 000 $ (7)
-Salary Average Remaining : 5 732 326 $
Josh Morrissey (1 Way Contract) 6 250 000 $ (4)
-Salary Average Remaining : 4 563 953 $
Kris Letang (1 Way Contract) 6 100 000 $ (2)
-Salary Average Remaining : 4 454 419 $
Esa Lindell (1 Way Contract) 5 800 000 $ (1)
-Salary Average Remaining : 4 235 349 $
Igor Shesterkin 5 666 666 $ (1)
-Salary Average Remaining : 4 137 984 $
Sean Monahan (1 Way Contract) 5 500 000 $ (5)
-Salary Average Remaining : 4 016 279 $
Jared McCann (1 Way Contract) 5 000 000 $ (3)
-Salary Average Remaining : 3 651 163 $
Kyle Palmieri (1 Way Contract) 4 500 000 $ (1)
-Salary Average Remaining : 3 286 047 $
Marcus Pettersson (1 Way Contract) 4 025 175 $ (1)
-Salary Average Remaining : 2 939 314 $
Sam Montembeault 3 150 000 $ (3)
-Salary Average Remaining : 2 300 233 $
Yegor Sharangovich 3 100 000 $ (1)
-Salary Average Remaining : 2 263 721 $
Jordan Staal (1 Way Contract) 2 900 000 $ (3)
-Salary Average Remaining : 2 117 674 $
Alex Newhook 2 900 000 $ (3)
-Salary Average Remaining : 2 117 674 $
Jake McCabe 2 000 000 $ (1)
-Salary Average Remaining : 1 460 465 $
Andrew Cogliano (1 Way Contract) 1 600 000 $ (1)
-Salary Average Remaining : 1 168 372 $
Dylan Samberg 1 400 000 $ (1)
-Salary Average Remaining : 1 022 326 $
Juraj Slafkovsky 950 000 $ (2)
-Salary Average Remaining : 693 721 $
Jeff Carter (1 Way Contract) 775 000 $ (1)
-Salary Average Remaining : 565 930 $
Total Pro Players20
Salary Commitment
Year 2024 : 86 041 841 $
Year 2025 : 57 175 000 $
Year 2026 : 41 425 000 $
Year 2027 : 27 475 000 $
Salary Average Commitment
Year 2024 : 86 041 841 $
Year 2025 : 57 175 000 $
Year 2026 : 41 425 000 $
Year 2027 : 27 475 000 $
Salary Cap with 1 Way Contract
Year 2024 : 86 041 841 $
Year 2025 : 57 175 000 $
Year 2026 : 41 425 000 $
Year 2027 : 27 475 000 $

Farm Players Salaries

Rasmus Kupari 100 000 $ (1)
Salary Average Remaining : 72 115 $
Luke Hughes 92 500 $ (2)
Salary Average Remaining : 66 707 $
Cayden Primeau 89 000 $ (1)
Salary Average Remaining : 64 183 $
Kaiden Guhle 86 333 $ (2)
Salary Average Remaining : 62 260 $
Nolan Foote 82 500 $ (1)
Salary Average Remaining : 59 495 $
John Leonard 77 500 $ (1)
Salary Average Remaining : 55 889 $
Ian Mitchell 77 500 $ (1)
Salary Average Remaining : 55 889 $
Total Farm Players7
Salary Commitment
Year 2024 : 605 333 $
Year 2025 : 178 833 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 605 333 $
Year 2025 : 178 833 $
Year 2026 : 0 $
Year 2027 : 0 $

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotia Bank Center
Level 1: 5000 - 125 $ - 4 858 - 97,16%
Level 2: 5000 - 100 $ - 4 217 - 84,34%
Level 3: 2000 - 75 $ - 1 946 - 97,28%
Level 4: 3838 - 50 $ - 3 161 - 82,36%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :16838
Team Popularity : 100,00%
Farm
Farm Level 1: 5000 - 35 $ - 4 032 - 80,65%
Farm Level 2: 3000 - 15 $ - 2 499 - 83,28%
Farm Total Capacity :8000
Team Popularity : 100,00%

Income

Home Games Left30
Average Attendance - %15 182 - 90,16%
Average Income per Game1 916 179 $
Year to Date Revenue21 077 968 $
Farm
Home Games Left29
Average Attendance - %6 531 - 81,64%
Average Income per Game160 751 $
Year to Date Revenue1 929 010 $

Expense

Pro Players Total Salaries84 150 000 $
Farm Players Total Salaries517 500 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses23 023 248 $
Farm Year To Date Expenses425 784 $
Pro Salary Cap To Date22 213 954 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue57 485 367 $
Farm Estimated Season Revenue4 661 774 $
Pro Remaining Season Days157
Pro Expenses Per Days393 721 $
Pro Estimated Expenses61 814 197 $
Farm Remaining Season Days150
Farm Expenses Per Days7 296 $
Farm Estimated Expenses1 094 400 $
Estimated Season Expenses62 908 597 $
Season Salary Cap81 650 000 $
Estimate Under Maximum Salary Cap of 88 000 000 $6 350 000 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 16 650 000 $
Current Bank Account108 655 496 $
Projected Bank Account107 894 040 $

Pro Players Salaries

Dougie Hamilton (1 Way Contract) 9 000 000 $ (4)
-Salary Average Remaining : 6 572 093 $
Timo Meier (1 Way Contract) 8 800 000 $ (7)
-Salary Average Remaining : 6 426 047 $
Logan Couture (1 Way Contract) 8 000 000 $ (3)
-1 Way Contract Salary Cap : 5 500 000 $
-Salary Average Remaining : 5 841 860 $
Ryan Johansen (1 Way Contract) 8 000 000 $ (1)
-Salary Average Remaining : 5 841 860 $
Jacob Markstrom (1 Way Contract) 6 000 000 $ (2)
-Salary Average Remaining : 4 381 395 $
Jake DeBrusk 5 500 000 $ (7)
-Salary Average Remaining : 4 016 279 $
Brian Dumoulin (1 Way Contract) 5 000 000 $ (1)
-Salary Average Remaining : 3 651 163 $
Brandon Carlo (1 Way Contract) 4 100 000 $ (3)
-Salary Average Remaining : 2 993 953 $
Nino Niederreiter (1 Way Contract) 4 000 000 $ (3)
-Salary Average Remaining : 2 920 930 $
Bowen Byram 3 850 000 $ (1)
-Salary Average Remaining : 2 811 395 $
J.T. Compher (1 Way Contract) 3 850 000 $ (1)
-Salary Average Remaining : 2 811 395 $
Anthony Mantha (1 Way Contract) 3 500 000 $ (1)
-Salary Average Remaining : 2 555 814 $
Conor Sheary 3 000 000 $ (2)
-Salary Average Remaining : 2 190 698 $
Tyler Myers 3 000 000 $ (3)
-Salary Average Remaining : 2 190 698 $
David Rittich (1 Way Contract) 1 000 000 $ (1)
-Salary Average Remaining : 730 233 $
Jakub Lauko 775 000 $ (1)
-Salary Average Remaining : 565 930 $
Tanner Pearson 775 000 $ (1)
-Salary Average Remaining : 565 930 $
Kevin Stenlund 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Justin Danforth 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Aaron Dell 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Joey Anderson 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Robert Bortuzzo (1 Way Contract) 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Daniel Sprong 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Tyson Jost 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Dmitry Kulikov (1 Way Contract) 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Total Pro Players25
Salary Commitment
Year 2024 : 84 150 000 $
Year 2025 : 51 400 000 $
Year 2026 : 42 400 000 $
Year 2027 : 23 300 000 $
Salary Average Commitment
Year 2024 : 84 150 000 $
Year 2025 : 51 400 000 $
Year 2026 : 42 400 000 $
Year 2027 : 23 300 000 $
Salary Cap with 1 Way Contract
Year 2024 : 81 650 000 $
Year 2025 : 48 900 000 $
Year 2026 : 39 900 000 $
Year 2027 : 23 300 000 $

Farm Players Salaries

Adam Boqvist 260 000 $ (1)
Salary Average Remaining : 187 500 $
Oliver Wahlstrom 100 000 $ (1)
Salary Average Remaining : 72 115 $
Jakob Pelletier 80 000 $ (1)
Salary Average Remaining : 57 692 $
Lias Andersson 77 500 $ (1)
Salary Average Remaining : 55 889 $
Total Farm Players4
Salary Commitment
Year 2024 : 517 500 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 517 500 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6000 - 125 $ - 5 034 - 83,90%
Level 2: 5000 - 100 $ - 4 128 - 82,56%
Level 3: 2000 - 76 $ - 1 968 - 98,42%
Level 4: 4000 - 48 $ - 3 949 - 98,72%
Luxury : 1064 - 206 $ - 908 - 85,31%
Total Capacity :18064
Team Popularity : 100,00%
Farm
Farm Level 1: 5000 - 38 $ - 3 689 - 73,78%
Farm Level 2: 3000 - 16 $ - 2 264 - 75,48%
Farm Total Capacity :8000
Team Popularity : 100,00%

Income

Home Games Left30
Average Attendance - %15 987 - 88,50%
Average Income per Game1 960 223 $
Year to Date Revenue21 562 457 $
Farm
Home Games Left30
Average Attendance - %5 953 - 74,42%
Average Income per Game158 769 $
Year to Date Revenue1 746 463 $

Expense

Pro Players Total Salaries86 069 167 $
Farm Players Total Salaries422 500 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses22 340 554 $
Farm Year To Date Expenses395 409 $
Pro Salary Cap To Date22 070 796 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue58 806 701 $
Farm Estimated Season Revenue4 763 081 $
Pro Remaining Season Days157
Pro Expenses Per Days404 973 $
Pro Estimated Expenses63 580 761 $
Farm Remaining Season Days150
Farm Expenses Per Days6 839 $
Farm Estimated Expenses1 025 850 $
Estimated Season Expenses64 606 611 $
Season Salary Cap86 069 167 $
Estimate Under Maximum Salary Cap of 88 000 000 $1 930 833 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 21 069 167 $
Current Bank Account148 434 933 $
Projected Bank Account147 398 104 $

Pro Players Salaries

Mikko Rantanen (1 Way Contract) 9 250 000 $ (1)
-Salary Average Remaining : 6 754 651 $
Sam Reinhart (1 Way Contract) 8 625 000 $ (5)
-Salary Average Remaining : 6 298 256 $
Lucas Raymond 8 075 000 $ (8)
-Salary Average Remaining : 5 896 628 $
Jack Hughes 8 000 000 $ (6)
-Salary Average Remaining : 5 841 860 $
Quinn Hughes 7 850 000 $ (4)
-Salary Average Remaining : 5 732 326 $
Vladislav Gavrikov 6 000 000 $ (1)
-Salary Average Remaining : 4 381 395 $
Joel Eriksson Ek 5 250 000 $ (5)
-Salary Average Remaining : 3 833 721 $
Michael Bunting 5 000 000 $ (2)
-Salary Average Remaining : 3 651 163 $
Thatcher Demko (1 Way Contract) 5 000 000 $ (2)
-Salary Average Remaining : 3 651 163 $
Ryan Lindgren 4 500 000 $ (1)
-Salary Average Remaining : 3 286 047 $
Torey Krug (1 Way Contract) 4 100 000 $ (1)
-Salary Average Remaining : 2 993 953 $
Matias Maccelli 3 425 000 $ (2)
-Salary Average Remaining : 2 501 047 $
Marc-Andre Fleury (1 Way Contract) 2 800 000 $ (1)
-Salary Average Remaining : 2 044 651 $
Derek Ryan (1 Way Contract) 1 550 000 $ (1)
-Salary Average Remaining : 1 131 860 $
Drew O'Connor 925 000 $ (1)
-Salary Average Remaining : 675 465 $
Dmitri Voronkov 925 000 $ (1)
-Salary Average Remaining : 675 465 $
Dylan Guenther 894 167 $ (2)
-Salary Average Remaining : 652 950 $
Garnet Hathaway 850 000 $ (1)
-Salary Average Remaining : 620 698 $
Cal Foote 775 000 $ (1)
-Salary Average Remaining : 565 930 $
Kale Clague 775 000 $ (1)
-Salary Average Remaining : 565 930 $
Erik Gudbranson (1 Way Contract) 750 000 $ (2)
-Salary Average Remaining : 547 674 $
Alexandre Carrier 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Total Pro Players22
Salary Commitment
Year 2024 : 86 069 167 $
Year 2025 : 52 869 167 $
Year 2026 : 37 800 000 $
Year 2027 : 37 800 000 $
Salary Average Commitment
Year 2024 : 86 069 167 $
Year 2025 : 52 869 167 $
Year 2026 : 37 800 000 $
Year 2027 : 37 800 000 $
Salary Cap with 1 Way Contract
Year 2024 : 86 069 167 $
Year 2025 : 52 869 167 $
Year 2026 : 37 800 000 $
Year 2027 : 37 800 000 $

Farm Players Salaries

Blake Lizotte 185 000 $ (2)
Salary Average Remaining : 133 413 $
Jonatan Berggren 82 500 $ (1)
Salary Average Remaining : 59 495 $
Nicolas Beaudin 77 500 $ (1)
Salary Average Remaining : 55 889 $
Tobias Bjornfot 77 500 $ (1)
Salary Average Remaining : 55 889 $
Total Farm Players4
Salary Commitment
Year 2024 : 422 500 $
Year 2025 : 185 000 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 422 500 $
Year 2025 : 185 000 $
Year 2026 : 0 $
Year 2027 : 0 $

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6250 - 125 $ - 4 938 - 79,00%
Level 2: 5000 - 100 $ - 4 312 - 86,25%
Level 3: 3000 - 75 $ - 2 145 - 71,50%
Level 4: 4000 - 50 $ - 3 335 - 83,37%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :19250
Team Popularity : 100,00%
Farm
Farm Level 1: 5000 - 35 $ - 4 117 - 82,34%
Farm Level 2: 3000 - 15 $ - 2 487 - 82,91%
Farm Total Capacity :8000
Team Popularity : 100,00%

Income

Home Games Left30
Average Attendance - %15 730 - 81,71%
Average Income per Game1 970 065 $
Year to Date Revenue21 670 719 $
Farm
Home Games Left29
Average Attendance - %6 604 - 82,55%
Average Income per Game163 266 $
Year to Date Revenue1 959 193 $

Expense

Pro Players Total Salaries68 314 167 $
Farm Players Total Salaries328 417 $
Coaches Total Salaries2 800 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses18 709 845 $
Farm Year To Date Expenses391 591 $
Pro Salary Cap To Date18 224 269 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue59 101 961 $
Farm Estimated Season Revenue4 734 716 $
Pro Remaining Season Days157
Pro Expenses Per Days326 112 $
Pro Estimated Expenses51 199 584 $
Farm Remaining Season Days150
Farm Expenses Per Days6 387 $
Farm Estimated Expenses958 050 $
Estimated Season Expenses52 157 634 $
Season Salary Cap68 314 167 $
Estimate Under Maximum Salary Cap of 88 000 000 $19 685 833 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 3 314 167 $
Current Bank Account145 606 810 $
Projected Bank Account157 285 853 $

Pro Players Salaries

John Carlson (1 Way Contract) 8 000 000 $ (2)
-Salary Average Remaining : 5 841 860 $
Dylan Cozens 7 100 000 $ (6)
-Salary Average Remaining : 5 184 651 $
Matt Murray 6 250 000 $ (1)
-Salary Average Remaining : 4 563 953 $
Robin Lehner 5 000 000 $ (1)
-Salary Average Remaining : 3 651 163 $
Ondrej Palat (1 Way Contract) 5 000 000 $ (3)
-Salary Average Remaining : 3 651 163 $
Erik Gustafsson 4 300 000 $ (2)
-Salary Average Remaining : 3 140 000 $
Justin Schultz 3 000 000 $ (1)
-Salary Average Remaining : 2 190 698 $
Jordan Eberle (1 Way Contract) 3 000 000 $ (2)
-Salary Average Remaining : 2 190 698 $
Alex Wennberg 3 000 000 $ (2)
-Salary Average Remaining : 2 190 698 $
Kevin Shattenkirk (1 Way Contract) 3 000 000 $ (1)
-Salary Average Remaining : 2 190 698 $
Semyon Varlamov (1 Way Contract) 2 750 000 $ (3)
-Salary Average Remaining : 2 008 140 $
Kevin Hayes (1 Way Contract) 2 330 000 $ (1)
-Salary Average Remaining : 1 701 442 $
Juuso Valimaki 2 000 000 $ (2)
-Salary Average Remaining : 1 460 465 $
Adam Erne 2 000 000 $ (1)
-Salary Average Remaining : 1 460 465 $
Michael McCarron 2 000 000 $ (2)
-Salary Average Remaining : 547 674 $
Pavel Dorofeyev 1 835 000 $ (2)
-Salary Average Remaining : 1 339 977 $
Sam Steel 1 200 000 $ (1)
-Salary Average Remaining : 876 279 $
Brad Lambert 950 000 $ (2)
-Salary Average Remaining : 693 721 $
William Trudeau 856 667 $ (2)
-Salary Average Remaining : 625 566 $
Philip Tomasino 825 000 $ (1)
-Salary Average Remaining : 602 442 $
Zac Jones 812 500 $ (1)
-Salary Average Remaining : 593 314 $
Jacob Bernard-Docker 805 000 $ (1)
-Salary Average Remaining : 587 837 $
Simon Holmstrom 775 000 $ (1)
-Salary Average Remaining : 565 930 $
Wade Allison 775 000 $ (1)
-Salary Average Remaining : 565 930 $
Zayde Wisdom 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Total Pro Players25
Salary Commitment
Year 2024 : 68 314 167 $
Year 2025 : 40 791 667 $
Year 2026 : 14 850 000 $
Year 2027 : 7 100 000 $
Salary Average Commitment
Year 2024 : 67 064 167 $
Year 2025 : 39 541 667 $
Year 2026 : 14 850 000 $
Year 2027 : 7 100 000 $
Salary Cap with 1 Way Contract
Year 2024 : 68 314 167 $
Year 2025 : 40 791 667 $
Year 2026 : 14 850 000 $
Year 2027 : 7 100 000 $

Farm Players Salaries

Tyler Kleven 91 667 $ (2)
Salary Average Remaining : 66 106 $
Antti Tuomisto 86 750 $ (1)
Salary Average Remaining : 62 560 $
Erik Portillo 75 000 $ (1)
Salary Average Remaining : 54 087 $
Noel Hoefenmayer 75 000 $ (1)
Salary Average Remaining : 54 087 $
Total Farm Players4
Salary Commitment
Year 2024 : 328 417 $
Year 2025 : 91 667 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 328 417 $
Year 2025 : 91 667 $
Year 2026 : 0 $
Year 2027 : 0 $

Penguins

Penguins is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 6000 - 125 $ - 4 968 - 82,81%
Level 2: 5000 - 100 $ - 4 154 - 83,08%
Level 3: 3387 - 75 $ - 2 710 - 80,01%
Level 4: 3000 - 50 $ - 2 988 - 99,61%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18387
Team Popularity : 100,00%
Farm
Farm Level 1: 5000 - 35 $ - 4 129 - 82,59%
Farm Level 2: 3000 - 15 $ - 2 414 - 80,47%
Farm Total Capacity :8000
Team Popularity : 100,00%

Income

Home Games Left30
Average Attendance - %15 821 - 86,04%
Average Income per Game1 986 378 $
Year to Date Revenue21 850 154 $
Farm
Home Games Left29
Average Attendance - %6 544 - 81,79%
Average Income per Game162 668 $
Year to Date Revenue1 952 013 $

Expense

Pro Players Total Salaries90 553 333 $
Farm Players Total Salaries380 000 $
Coaches Total Salaries1 200 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses24 162 834 $
Farm Year To Date Expenses217 051 $
Pro Salary Cap To Date23 669 797 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue59 591 329 $
Farm Estimated Season Revenue4 717 365 $
Pro Remaining Season Days157
Pro Expenses Per Days425 829 $
Pro Estimated Expenses66 855 153 $
Farm Remaining Season Days150
Farm Expenses Per Days2 788 $
Farm Estimated Expenses418 200 $
Estimated Season Expenses67 273 353 $
Season Salary Cap89 053 336 $
Estimate Under Maximum Salary Cap of 88 000 000 $-1 053 336 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 24 053 336 $
Current Bank Account133 621 704 $
Projected Bank Account130 657 045 $

Pro Players Salaries

Jake Guentzel (1 Way Contract) 9 000 000 $ (5)
-Salary Average Remaining : 6 572 093 $
Jordan Kyrou 8 125 000 $ (7)
-Salary Average Remaining : 5 933 140 $
Vincent Trocheck (1 Way Contract) 7 050 000 $ (4)
-Salary Average Remaining : 5 148 140 $
Matthew Boldy 7 000 000 $ (6)
-Salary Average Remaining : 5 111 628 $
Hampus Lindholm (1 Way Contract) 6 500 000 $ (6)
-Salary Average Remaining : 4 746 512 $
Sean Durzi 6 000 000 $ (4)
-Salary Average Remaining : 4 381 395 $
William Karlsson (1 Way Contract) 5 900 000 $ (3)
-Salary Average Remaining : 4 308 372 $
Neal Pionk (1 Way Contract) 5 875 000 $ (1)
-Salary Average Remaining : 4 290 116 $
Mattias Ekholm (1 Way Contract) 5 850 000 $ (2)
-Salary Average Remaining : 4 271 860 $
Casey Mittelstadt 5 750 000 $ (3)
-Salary Average Remaining : 4 198 837 $
Linus Ullmark (1 Way Contract) 4 725 000 $ (1)
-Salary Average Remaining : 3 450 349 $
Artturi Lehkonen 4 500 000 $ (3)
-Salary Average Remaining : 3 286 047 $
Kaapo Kakko 2 400 000 $ (1)
-Salary Average Remaining : 1 752 558 $
Justin Holl 1 750 000 $ (2)
-Salary Average Remaining : 1 277 907 $
Jack Drury 1 725 000 $ (2)
-Salary Average Remaining : 1 259 651 $
David Savard 1 500 000 $ (1)
-Salary Average Remaining : 1 095 349 $
Matt Nieto 1 300 000 $ (1)
-Salary Average Remaining : 949 302 $
Jacob Middleton 1 000 000 $ (1)
-Salary Average Remaining : 730 233 $
Arber Xhekaj 828 333 $ (2)
-Salary Average Remaining : 604 876 $
Olivier Rodrigue 775 000 $ (1)
-Salary Average Remaining : 565 930 $
Derick Brassard (1 Way Contract) 750 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-Salary Average Remaining : 547 674 $
Zack MacEwen 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Matt Martin 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Mackenzie MacEachern (1 Way Contract) 750 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-Salary Average Remaining : 547 674 $
Total Pro Players24
Salary Commitment
Year 2024 : 90 553 333 $
Year 2025 : 69 978 333 $
Year 2026 : 59 825 000 $
Year 2027 : 43 675 000 $
Salary Average Commitment
Year 2024 : 90 553 333 $
Year 2025 : 69 978 333 $
Year 2026 : 59 825 000 $
Year 2027 : 43 675 000 $
Salary Cap with 1 Way Contract
Year 2024 : 89 053 336 $
Year 2025 : 69 978 333 $
Year 2026 : 59 825 000 $
Year 2027 : 43 675 000 $

Farm Players Salaries

Victor Soderstrom 77 500 $ (1)
Salary Average Remaining : 55 889 $
Benoit-Olivier Groulx 77 500 $ (1)
Salary Average Remaining : 55 889 $
Zane McIntyre 75 000 $ (1)
Salary Average Remaining : 54 087 $
Tucker Poolman 75 000 $ (1)
Salary Average Remaining : 54 087 $
Adam Gaudette 75 000 $ (1)
Salary Average Remaining : 54 087 $
Total Farm Players5
Salary Commitment
Year 2024 : 380 000 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 380 000 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - 125 $ - 4 960 - 82,67%
Level 2: 5000 - 100 $ - 4 383 - 87,65%
Level 3: 2000 - 75 $ - 1 992 - 99,62%
Level 4: 3113 - 50 $ - 3 110 - 99,90%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :17113
Team Popularity : 100,00%
Farm
Farm Level 1: 5000 - 35 $ - 4 153 - 83,06%
Farm Level 2: 3000 - 15 $ - 2 475 - 82,52%
Farm Total Capacity :8000
Team Popularity : 100,00%

Income

Home Games Left30
Average Attendance - %15 445 - 90,25%
Average Income per Game1 953 971 $
Year to Date Revenue21 493 686 $
Farm
Home Games Left30
Average Attendance - %6 628 - 82,85%
Average Income per Game164 235 $
Year to Date Revenue1 806 588 $

Expense

Pro Players Total Salaries86 894 999 $
Farm Players Total Salaries1 650 750 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses23 529 812 $
Farm Year To Date Expenses617 758 $
Pro Salary Cap To Date23 260 054 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue58 619 144 $
Farm Estimated Season Revenue4 927 058 $
Pro Remaining Season Days157
Pro Expenses Per Days408 814 $
Pro Estimated Expenses64 183 798 $
Farm Remaining Season Days150
Farm Expenses Per Days10 340 $
Farm Estimated Expenses1 551 000 $
Estimated Season Expenses65 734 798 $
Season Salary Cap86 894 999 $
Estimate Under Maximum Salary Cap of 88 000 000 $1 105 001 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 21 894 999 $
Current Bank Account97 455 901 $
Projected Bank Account95 267 305 $

Pro Players Salaries

Sebastian Aho (1 Way Contract) 9 750 000 $ (8)
-Salary Average Remaining : 7 119 767 $
Roman Josi (1 Way Contract) 9 100 000 $ (4)
-Salary Average Remaining : 6 645 116 $
Kirill Kaprizov 9 000 000 $ (3)
-Salary Average Remaining : 6 572 093 $
Robert Thomas 8 125 000 $ (7)
-Salary Average Remaining : 5 933 140 $
Andrei Svechnikov 7 750 000 $ (5)
-Salary Average Remaining : 5 659 302 $
Quinton Byfield 6 250 000 $ (5)
-Salary Average Remaining : 4 563 953 $
Spencer Knight 4 500 000 $ (2)
-Salary Average Remaining : 3 286 047 $
Dawson Mercer 4 000 000 $ (3)
-Salary Average Remaining : 2 920 930 $
Dakota Joshua 3 500 000 $ (4)
-Salary Average Remaining : 2 555 814 $
Jonas Siegenthaler 3 400 000 $ (3)
-Salary Average Remaining : 2 482 791 $
Travis Sanheim (1 Way Contract) 3 000 000 $ (7)
-Salary Average Remaining : 2 190 698 $
Danton Heinen (1 Way Contract) 3 000 000 $ (2)
-Salary Average Remaining : 2 190 698 $
Luke Glendening (1 Way Contract) 2 490 000 $ (1)
-Salary Average Remaining : 1 818 279 $
Lars Eller (1 Way Contract) 2 490 000 $ (1)
-Salary Average Remaining : 1 818 279 $
Connor Ingram 1 950 000 $ (2)
-Salary Average Remaining : 1 423 953 $
Jan Rutta 1 750 000 $ (1)
-Salary Average Remaining : 1 277 907 $
Jack McBain 1 599 999 $ (1)
-Salary Average Remaining : 1 168 371 $
Cole Smith 1 115 000 $ (2)
-Salary Average Remaining : 814 209 $
Simon Nemec 950 000 $ (2)
-Salary Average Remaining : 693 721 $
Jackson LaCombe 925 000 $ (1)
-Salary Average Remaining : 675 465 $
Nate Schmidt (1 Way Contract) 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Tyson Foerster 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Joey Daccord 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Total Pro Players23
Salary Commitment
Year 2024 : 86 894 999 $
Year 2025 : 75 390 000 $
Year 2026 : 63 875 000 $
Year 2027 : 47 475 000 $
Salary Average Commitment
Year 2024 : 86 894 999 $
Year 2025 : 75 390 000 $
Year 2026 : 63 875 000 $
Year 2027 : 47 475 000 $
Salary Cap with 1 Way Contract
Year 2024 : 86 894 999 $
Year 2025 : 75 390 000 $
Year 2026 : 63 875 000 $
Year 2027 : 47 475 000 $

Farm Players Salaries

Frederick Gaudreau 210 000 $ (4)
Salary Average Remaining : 151 442 $
Daniil Miromanov 175 000 $ (2)
Salary Average Remaining : 126 202 $
Sean Kuraly 165 000 $ (1)
Salary Average Remaining : 118 990 $
Brandon Duhaime 117 000 $ (2)
Salary Average Remaining : 84 375 $
Sebastien Aho 115 000 $ (2)
Salary Average Remaining : 82 933 $
Urho Vaakanainen 110 000 $ (1)
Salary Average Remaining : 79 327 $
Connor Murphy 105 000 $ (2)
Salary Average Remaining : 75 721 $
John Beecher 92 500 $ (2)
Salary Average Remaining : 66 707 $
Henry Thrun 91 250 $ (1)
Salary Average Remaining : 65 805 $
Noah Gregor 85 000 $ (1)
Salary Average Remaining : 61 298 $
Matt Benning 80 000 $ (2)
Salary Average Remaining : 57 692 $
Riley Damiani 77 500 $ (1)
Salary Average Remaining : 55 889 $
Phillip Di Giuseppe 77 500 $ (1)
Salary Average Remaining : 55 889 $
Uvis Balinskis 75 000 $ (2)
Salary Average Remaining : 54 087 $
Jordan Spence 75 000 $ (1)
Salary Average Remaining : 54 087 $
Total Farm Players15
Salary Commitment
Year 2024 : 1 650 750 $
Year 2025 : 969 500 $
Year 2026 : 210 000 $
Year 2027 : 210 000 $
Salary Average Commitment
Year 2024 : 1 650 750 $
Year 2025 : 969 500 $
Year 2026 : 210 000 $
Year 2027 : 210 000 $

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 5368 - 125 $ - 4 984 - 92,84%
Level 2: 5000 - 100 $ - 4 186 - 83,72%
Level 3: 2000 - 75 $ - 1 976 - 98,81%
Level 4: 4000 - 50 $ - 3 345 - 83,63%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :17368
Team Popularity : 100,00%
Farm
Farm Level 1: 6000 - 35 $ - 4 887 - 81,45%
Farm Level 2: 5000 - 15 $ - 4 068 - 81,37%
Farm Total Capacity :11000
Team Popularity : 100,00%

Income

Home Games Left29
Average Attendance - %15 491 - 89,19%
Average Income per Game1 946 320 $
Year to Date Revenue23 355 844 $
Farm
Home Games Left29
Average Attendance - %8 955 - 81,41%
Average Income per Game208 854 $
Year to Date Revenue2 506 246 $

Expense

Pro Players Total Salaries83 878 167 $
Farm Players Total Salaries835 875 $
Coaches Total Salaries700 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses22 762 506 $
Farm Year To Date Expenses288 840 $
Pro Salary Cap To Date22 627 598 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue56 443 290 $
Farm Estimated Season Revenue6 056 761 $
Pro Remaining Season Days157
Pro Expenses Per Days392 457 $
Pro Estimated Expenses61 615 749 $
Farm Remaining Season Days150
Farm Expenses Per Days4 980 $
Farm Estimated Expenses747 000 $
Estimated Season Expenses62 362 749 $
Season Salary Cap83 878 167 $
Estimate Under Maximum Salary Cap of 88 000 000 $4 121 833 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 18 878 167 $
Current Bank Account149 584 664 $
Projected Bank Account149 721 966 $

Pro Players Salaries

John Tavares (1 Way Contract) 11 000 000 $ (1)
-Salary Average Remaining : 8 032 558 $
Jonathan Huberdeau (1 Way Contract) 10 500 000 $ (7)
-Salary Average Remaining : 7 667 442 $
Jacob Trouba (1 Way Contract) 8 000 000 $ (2)
-Salary Average Remaining : 5 841 860 $
Sean Couturier (1 Way Contract) 7 750 000 $ (5)
-Salary Average Remaining : 5 659 302 $
Morgan Rielly (1 Way Contract) 7 500 000 $ (6)
-Salary Average Remaining : 5 476 744 $
Teuvo Teravainen (1 Way Contract) 5 400 000 $ (3)
-Salary Average Remaining : 3 943 256 $
Tyler Bertuzzi (1 Way Contract) 4 700 000 $ (2)
-Salary Average Remaining : 3 432 093 $
Carter Hart 3 979 000 $ (1)
-Salary Average Remaining : 2 905 595 $
Cody Ceci (1 Way Contract) 3 900 000 $ (1)
-Salary Average Remaining : 2 847 907 $
Adam Henrique (1 Way Contract) 3 770 000 $ (1)
-Salary Average Remaining : 2 752 977 $
Olli Maatta (1 Way Contract) 2 780 000 $ (1)
-Salary Average Remaining : 2 030 047 $
Nick Foligno (1 Way Contract) 2 490 000 $ (1)
-Salary Average Remaining : 1 818 279 $
Alexis Lafreniere 2 325 000 $ (1)
-Salary Average Remaining : 1 697 791 $
Alec Martinez (1 Way Contract) 2 000 000 $ (1)
-Salary Average Remaining : 1 460 465 $
Jake Evans 1 700 000 $ (1)
-Salary Average Remaining : 1 241 395 $
Nick Perbix 1 125 000 $ (1)
-Salary Average Remaining : 821 512 $
Connor Bedard 950 000 $ (2)
-Salary Average Remaining : 693 721 $
J.J. Peterka 855 834 $ (1)
-Salary Average Remaining : 624 958 $
Will Cuylle 828 333 $ (1)
-Salary Average Remaining : 604 876 $
Josh Mahura 775 000 $ (1)
-Salary Average Remaining : 565 930 $
MacKenzie Entwistle 775 000 $ (1)
-Salary Average Remaining : 565 930 $
Mads Sogaard 775 000 $ (2)
-Salary Average Remaining : 565 930 $
Total Pro Players22
Salary Commitment
Year 2024 : 83 878 167 $
Year 2025 : 45 575 000 $
Year 2026 : 31 150 000 $
Year 2027 : 25 750 000 $
Salary Average Commitment
Year 2024 : 83 878 167 $
Year 2025 : 45 575 000 $
Year 2026 : 31 150 000 $
Year 2027 : 25 750 000 $
Salary Cap with 1 Way Contract
Year 2024 : 83 878 167 $
Year 2025 : 45 575 000 $
Year 2026 : 31 150 000 $
Year 2027 : 25 750 000 $

Farm Players Salaries

Lukas Reichel 120 000 $ (2)
Salary Average Remaining : 86 538 $
Nils Aman 88 375 $ (1)
Salary Average Remaining : 63 732 $
Akira Schmid 87 500 $ (2)
Salary Average Remaining : 63 101 $
Gabriel Fortier 77 500 $ (1)
Salary Average Remaining : 55 889 $
Nate Schnarr 77 500 $ (1)
Salary Average Remaining : 55 889 $
Gustav Lindstrom 77 500 $ (1)
Salary Average Remaining : 55 889 $
Libor Hajek 77 500 $ (1)
Salary Average Remaining : 55 889 $
Rasmus Asplund 77 500 $ (1)
Salary Average Remaining : 55 889 $
Maxime Lajoie 77 500 $ (1)
Salary Average Remaining : 55 889 $
Mason Morelli 75 000 $ (1)
Salary Average Remaining : 54 087 $
Total Farm Players10
Salary Commitment
Year 2024 : 835 875 $
Year 2025 : 207 500 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 835 875 $
Year 2025 : 207 500 $
Year 2026 : 0 $
Year 2027 : 0 $

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 6000 - 125 $ - 5 013 - 83,55%
Level 2: 5000 - 100 $ - 4 267 - 85,35%
Level 3: 4000 - 75 $ - 3 200 - 80,00%
Level 4: 4000 - 50 $ - 3 329 - 83,23%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :20000
Team Popularity : 100,00%
Farm
Farm Level 1: 5000 - 35 $ - 4 056 - 81,13%
Farm Level 2: 3000 - 15 $ - 2 447 - 81,58%
Farm Total Capacity :8000
Team Popularity : 100,00%

Income

Home Games Left30
Average Attendance - %16 810 - 84,05%
Average Income per Game2 074 818 $
Year to Date Revenue22 823 001 $
Farm
Home Games Left29
Average Attendance - %6 504 - 81,30%
Average Income per Game160 812 $
Year to Date Revenue1 929 745 $

Expense

Pro Players Total Salaries83 328 333 $
Farm Players Total Salaries460 000 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses22 849 941 $
Farm Year To Date Expenses404 272 $
Pro Salary Cap To Date22 580 183 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue62 244 548 $
Farm Estimated Season Revenue4 663 550 $
Pro Remaining Season Days157
Pro Expenses Per Days392 225 $
Pro Estimated Expenses61 579 325 $
Farm Remaining Season Days150
Farm Expenses Per Days7 019 $
Farm Estimated Expenses1 052 850 $
Estimated Season Expenses62 632 175 $
Season Salary Cap83 328 333 $
Estimate Under Maximum Salary Cap of 88 000 000 $4 671 667 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 18 328 333 $
Current Bank Account114 037 043 $
Projected Bank Account118 312 966 $

Pro Players Salaries

Aleksander Barkov (1 Way Contract) 10 000 000 $ (6)
-Salary Average Remaining : 7 302 326 $
Pierre-Luc Dubois 8 500 000 $ (7)
-Salary Average Remaining : 6 206 977 $
Jeremy Swayman 8 250 000 $ (8)
-Salary Average Remaining : 6 024 419 $
Drew Doughty (1 Way Contract) 6 500 000 $ (2)
-Salary Average Remaining : 4 746 512 $
Anthony Cirelli 6 250 000 $ (7)
-Salary Average Remaining : 4 563 953 $
MacKenzie Weegar (1 Way Contract) 6 250 000 $ (7)
-Salary Average Remaining : 4 563 953 $
Trevor Zegras 5 750 000 $ (2)
-Salary Average Remaining : 4 198 837 $
Andrei Kuzmenko 5 500 000 $ (1)
-Salary Average Remaining : 4 016 279 $
Samuel Girard (1 Way Contract) 5 000 000 $ (3)
-Salary Average Remaining : 3 651 163 $
Sam Bennett (1 Way Contract) 4 425 000 $ (1)
-Salary Average Remaining : 3 231 279 $
Michael Rasmussen 3 200 000 $ (4)
-Salary Average Remaining : 2 336 744 $
Zach Whitecloud 2 750 000 $ (4)
-Salary Average Remaining : 2 008 140 $
David Perron (1 Way Contract) 2 000 000 $ (2)
-Salary Average Remaining : 1 460 465 $
Mike Reilly 1 980 000 $ (1)
-Salary Average Remaining : 1 445 860 $
Jack Roslovic 1 960 000 $ (1)
-Salary Average Remaining : 1 431 256 $
Ty Dellandrea 1 300 000 $ (2)
-Salary Average Remaining : 949 302 $
Jonas Brodin (1 Way Contract) 1 200 000 $ (4)
-Salary Average Remaining : 876 279 $
Nicholas Robertson 875 000 $ (1)
-Salary Average Remaining : 638 953 $
Hendrix Lapierre 863 333 $ (2)
-Salary Average Remaining : 630 434 $
Spencer Martin 775 000 $ (1)
-Salary Average Remaining : 565 930 $
Total Pro Players20
Salary Commitment
Year 2024 : 83 328 333 $
Year 2025 : 67 813 333 $
Year 2026 : 51 400 000 $
Year 2027 : 46 400 000 $
Salary Average Commitment
Year 2024 : 83 328 333 $
Year 2025 : 67 813 333 $
Year 2026 : 51 400 000 $
Year 2027 : 46 400 000 $
Salary Cap with 1 Way Contract
Year 2024 : 83 328 333 $
Year 2025 : 67 813 333 $
Year 2026 : 51 400 000 $
Year 2027 : 46 400 000 $

Farm Players Salaries

Lassi Thomson 77 500 $ (1)
Salary Average Remaining : 55 889 $
Jett Woo 77 500 $ (1)
Salary Average Remaining : 55 889 $
Bode Wilde 77 500 $ (1)
Salary Average Remaining : 55 889 $
Isaac Ratcliffe 77 500 $ (1)
Salary Average Remaining : 55 889 $
Dustin Tokarski 75 000 $ (1)
Salary Average Remaining : 54 087 $
Jack Rathbone 75 000 $ (1)
Salary Average Remaining : 54 087 $
Total Farm Players6
Salary Commitment
Year 2024 : 460 000 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 460 000 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKey Bank Center
Level 1: 6000 - 125 $ - 5 263 - 87,72%
Level 2: 5000 - 100 $ - 4 341 - 86,81%
Level 3: 2000 - 75 $ - 1 979 - 98,95%
Level 4: 4000 - 50 $ - 3 362 - 84,06%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 6000 - 35 $ - 4 845 - 80,75%
Farm Level 2: 5000 - 15 $ - 4 081 - 81,61%
Farm Total Capacity :11000
Team Popularity : 100,00%

Income

Home Games Left30
Average Attendance - %15 945 - 88,58%
Average Income per Game2 010 605 $
Year to Date Revenue22 116 657 $
Farm
Home Games Left29
Average Attendance - %8 926 - 81,14%
Average Income per Game207 710 $
Year to Date Revenue2 492 514 $

Expense

Pro Players Total Salaries85 050 000 $
Farm Players Total Salaries486 750 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses21 656 637 $
Farm Year To Date Expenses486 003 $
Pro Salary Cap To Date21 386 854 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue60 318 155 $
Farm Estimated Season Revenue6 023 576 $
Pro Remaining Season Days157
Pro Expenses Per Days400 233 $
Pro Estimated Expenses62 836 581 $
Farm Remaining Season Days150
Farm Expenses Per Days7 148 $
Farm Estimated Expenses1 072 200 $
Estimated Season Expenses63 908 781 $
Season Salary Cap85 050 000 $
Estimate Under Maximum Salary Cap of 88 000 000 $2 950 000 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 20 050 000 $
Current Bank Account73 214 621 $
Projected Bank Account75 647 571 $

Pro Players Salaries

Auston Matthews (1 Way Contract) 13 250 000 $ (4)
-Salary Average Remaining : 9 675 581 $
Connor McDavid (1 Way Contract) 12 300 000 $ (2)
-Salary Average Remaining : 8 981 860 $
Andrei Vasilevskiy 9 500 000 $ (4)
-Salary Average Remaining : 6 937 209 $
Joe Pavelski (1 Way Contract) 6 800 000 $ (1)
-Salary Average Remaining : 4 965 581 $
Chandler Stephenson 6 250 000 $ (4)
-Salary Average Remaining : 4 563 953 $
Nikolaj Ehlers (1 Way Contract) 6 000 000 $ (1)
-Salary Average Remaining : 4 381 395 $
Shea Theodore (1 Way Contract) 5 000 000 $ (1)
-Salary Average Remaining : 3 651 163 $
Charlie Coyle 4 500 000 $ (2)
-Salary Average Remaining : 3 286 047 $
Scott Laughton 4 000 000 $ (2)
-Salary Average Remaining : 2 920 930 $
Nick Seeler 2 700 000 $ (4)
-Salary Average Remaining : 1 971 628 $
Anthony Stolarz 2 500 000 $ (2)
-Salary Average Remaining : 1 825 581 $
Jamie Oleksiak (1 Way Contract) 2 500 000 $ (2)
-Salary Average Remaining : 1 825 581 $
Trent Frederic 2 300 000 $ (1)
-Salary Average Remaining : 1 679 535 $
Michael McLeod 1 400 000 $ (1)
-Salary Average Remaining : 1 022 326 $
Morgan Barron 1 350 000 $ (1)
-Salary Average Remaining : 985 814 $
Nils Lundkvist 1 250 000 $ (1)
-Salary Average Remaining : 912 791 $
Miles Wood (1 Way Contract) 1 000 000 $ (2)
-Salary Average Remaining : 730 233 $
Matvei Michkov 950 000 $ (3)
-Salary Average Remaining : 693 721 $
Nikita Zaitsev (1 Way Contract) 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Scott Perunovich 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Total Pro Players20
Salary Commitment
Year 2024 : 85 050 000 $
Year 2025 : 59 450 000 $
Year 2026 : 32 650 000 $
Year 2027 : 31 700 000 $
Salary Average Commitment
Year 2024 : 85 050 000 $
Year 2025 : 59 450 000 $
Year 2026 : 32 650 000 $
Year 2027 : 31 700 000 $
Salary Cap with 1 Way Contract
Year 2024 : 85 050 000 $
Year 2025 : 59 450 000 $
Year 2026 : 32 650 000 $
Year 2027 : 31 700 000 $

Farm Players Salaries

Isac Lundestrom 150 000 $ (1)
Salary Average Remaining : 108 173 $
Ivan Fedotov 100 000 $ (1)
Salary Average Remaining : 72 115 $
Jayden Struble 86 750 $ (1)
Salary Average Remaining : 62 560 $
Chase Priskie 75 000 $ (1)
Salary Average Remaining : 54 087 $
Alex Turcotte 75 000 $ (1)
Salary Average Remaining : 54 087 $
Kieffer Bellows 0 $ (0)
Salary Average Remaining : 0 $
Total Farm Players6
Salary Commitment
Year 2024 : 486 750 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 486 750 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 6000 - 125 $ - 5 010 - 83,50%
Level 2: 5000 - 100 $ - 4 214 - 84,28%
Level 3: 3000 - 75 $ - 2 185 - 72,84%
Level 4: 4153 - 50 $ - 3 309 - 79,68%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :19153
Team Popularity : 100,00%
Farm
Farm Level 1: 5000 - 35 $ - 4 007 - 80,14%
Farm Level 2: 3000 - 15 $ - 2 446 - 81,52%
Farm Total Capacity :8000
Team Popularity : 100,00%

Income

Home Games Left30
Average Attendance - %15 718 - 82,07%
Average Income per Game1 971 239 $
Year to Date Revenue21 683 626 $
Farm
Home Games Left29
Average Attendance - %6 453 - 80,66%
Average Income per Game159 238 $
Year to Date Revenue1 910 851 $

Expense

Pro Players Total Salaries85 889 254 $
Farm Players Total Salaries1 691 417 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses23 252 347 $
Farm Year To Date Expenses630 470 $
Pro Salary Cap To Date22 922 087 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue59 137 162 $
Farm Estimated Season Revenue4 617 890 $
Pro Remaining Season Days157
Pro Expenses Per Days404 136 $
Pro Estimated Expenses63 449 352 $
Farm Remaining Season Days150
Farm Expenses Per Days10 536 $
Farm Estimated Expenses1 580 400 $
Estimated Season Expenses65 029 752 $
Season Salary Cap85 889 254 $
Estimate Under Maximum Salary Cap of 88 000 000 $2 110 746 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 20 889 254 $
Current Bank Account164 360 676 $
Projected Bank Account163 085 976 $

Pro Players Salaries

Tim Stutzle 8 350 000 $ (7)
-Salary Average Remaining : 6 097 442 $
Jason Robertson 7 750 000 $ (2)
-Salary Average Remaining : 5 659 302 $
Seth Jarvis 7 420 087 $ (8)
-Salary Average Remaining : 5 418 390 $
Brandon Hagel 6 500 000 $ (8)
-Salary Average Remaining : 4 746 512 $
Brad Marchand (1 Way Contract) 6 125 000 $ (1)
-Salary Average Remaining : 4 472 674 $
Evgeni Malkin (1 Way Contract) 6 100 000 $ (2)
-Salary Average Remaining : 4 454 419 $
Brock Nelson (1 Way Contract) 6 000 000 $ (1)
-Salary Average Remaining : 4 381 395 $
Gustav Forsling (1 Way Contract) 5 750 000 $ (8)
-Salary Average Remaining : 4 198 837 $
Jaccob Slavin (1 Way Contract) 5 300 000 $ (1)
-Salary Average Remaining : 3 870 233 $
Zach Hyman (1 Way Contract) 5 000 000 $ (4)
-Salary Average Remaining : 3 651 163 $
Brent Burns (1 Way Contract) 5 000 000 $ (1)
-Salary Average Remaining : 3 651 163 $
Mikey Anderson 4 125 000 $ (7)
-Salary Average Remaining : 3 012 209 $
J.J. Moser 3 375 000 $ (2)
-Salary Average Remaining : 2 464 535 $
Connor McMichael 2 100 000 $ (2)
-Salary Average Remaining : 1 533 488 $
Darren Raddysh 1 300 000 $ (2)
-Salary Average Remaining : 949 302 $
Alexey Toropchenko 1 250 000 $ (1)
-Salary Average Remaining : 912 791 $
Matt Roy (1 Way Contract) 1 000 000 $ (6)
-Salary Average Remaining : 730 233 $
Cole Perfetti 1 000 000 $ (1)
-Salary Average Remaining : 730 233 $
Wyatt Johnston 894 167 $ (2)
-Salary Average Remaining : 652 950 $
Alex Nedeljkovic 775 000 $ (2)
-Salary Average Remaining : 565 930 $
Elvis Merzlikins 775 000 $ (3)
-Salary Average Remaining : 565 930 $
Total Pro Players21
Salary Commitment
Year 2024 : 85 889 254 $
Year 2025 : 61 214 254 $
Year 2026 : 38 920 087 $
Year 2027 : 38 145 087 $
Salary Average Commitment
Year 2024 : 85 889 255 $
Year 2025 : 61 214 255 $
Year 2026 : 38 920 088 $
Year 2027 : 38 145 088 $
Salary Cap with 1 Way Contract
Year 2024 : 85 889 254 $
Year 2025 : 61 214 254 $
Year 2026 : 38 920 087 $
Year 2027 : 38 145 087 $

Farm Players Salaries

Carl Grundstrom 180 000 $ (2)
Salary Average Remaining : 129 808 $
Cal Petersen 170 000 $ (1)
Salary Average Remaining : 122 596 $
Will Borgen 150 000 $ (1)
Salary Average Remaining : 108 173 $
Frederik Andersen 100 000 $ (1)
Salary Average Remaining : 72 115 $
Mavrik Bourque 89 417 $ (2)
Salary Average Remaining : 64 483 $
Sam Malinski 85 000 $ (2)
Salary Average Remaining : 61 298 $
Matt Rempe 82 000 $ (2)
Salary Average Remaining : 59 135 $
Joseph Woll 80 000 $ (1)
Salary Average Remaining : 57 692 $
Martin Pospisil 77 500 $ (1)
Salary Average Remaining : 55 889 $
Alex Barre-Boulet 77 500 $ (1)
Salary Average Remaining : 55 889 $
Max Comtois 75 000 $ (1)
Salary Average Remaining : 54 087 $
Parker Kelly 75 000 $ (1)
Salary Average Remaining : 54 087 $
Matt Tomkins 75 000 $ (1)
Salary Average Remaining : 54 087 $
Egor Sokolov 75 000 $ (1)
Salary Average Remaining : 54 087 $
Kevin Labanc 75 000 $ (1)
Salary Average Remaining : 54 087 $
Matthew Phillips 75 000 $ (1)
Salary Average Remaining : 54 087 $
Otto Koivula 75 000 $ (1)
Salary Average Remaining : 54 087 $
Maxim Cajkovic 75 000 $ (1)
Salary Average Remaining : 54 087 $
Total Farm Players18
Salary Commitment
Year 2024 : 1 691 417 $
Year 2025 : 436 417 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 1 691 417 $
Year 2025 : 436 417 $
Year 2026 : 0 $
Year 2027 : 0 $

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center at San Jose
Level 1: 6000 - 125 $ - 5 132 - 85,54%
Level 2: 5000 - 100 $ - 4 251 - 85,01%
Level 3: 2000 - 75 $ - 1 984 - 99,20%
Level 4: 3562 - 50 $ - 3 249 - 91,21%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :17562
Team Popularity : 100,00%
Farm
Farm Level 1: 5000 - 35 $ - 4 067 - 81,34%
Farm Level 2: 3000 - 15 $ - 2 421 - 80,70%
Farm Total Capacity :8000
Team Popularity : 100,00%

Income

Home Games Left30
Average Attendance - %15 616 - 88,92%
Average Income per Game1 972 341 $
Year to Date Revenue21 695 752 $
Farm
Home Games Left29
Average Attendance - %6 488 - 81,10%
Average Income per Game160 793 $
Year to Date Revenue1 929 515 $

Expense

Pro Players Total Salaries91 065 023 $
Farm Players Total Salaries666 916 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses23 443 284 $
Farm Year To Date Expenses561 649 $
Pro Salary Cap To Date22 819 215 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue59 170 233 $
Farm Estimated Season Revenue4 662 995 $
Pro Remaining Season Days157
Pro Expenses Per Days428 209 $
Pro Estimated Expenses67 228 813 $
Farm Remaining Season Days150
Farm Expenses Per Days8 014 $
Farm Estimated Expenses1 202 100 $
Estimated Season Expenses68 430 913 $
Season Salary Cap79 422 023 $
Estimate Under Maximum Salary Cap of 88 000 000 $8 577 977 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 14 422 023 $
Current Bank Account98 220 639 $
Projected Bank Account93 622 954 $

Pro Players Salaries

Mitchell Marner (Out of Payroll) 10 893 000 $ (1)
-Salary Average Remaining : 7 954 423 $
Jeff Skinner (1 Way Contract) 9 000 000 $ (2)
-Salary Average Remaining : 6 572 093 $
Vince Dunn 7 350 000 $ (3)
-Salary Average Remaining : 5 367 209 $
Nico Hischier 7 250 000 $ (2)
-Salary Average Remaining : 5 294 186 $
Matty Beniers 7 142 857 $ (7)
-Salary Average Remaining : 5 215 946 $
Yanni Gourde (1 Way Contract) 5 166 666 $ (1)
-Salary Average Remaining : 3 772 868 $
Dylan Strome 5 000 000 $ (4)
-Salary Average Remaining : 3 651 163 $
Drake Batherson 4 975 000 $ (3)
-Salary Average Remaining : 3 632 907 $
Jakob Chychrun (1 Way Contract) 4 750 000 $ (1)
-Salary Average Remaining : 3 468 605 $
Adam Larsson (1 Way Contract) 4 000 000 $ (1)
-Salary Average Remaining : 2 920 930 $
Noah Dobson 4 000 000 $ (1)
-Salary Average Remaining : 2 920 930 $
Gabriel Vilardi 3 437 500 $ (1)
-Salary Average Remaining : 2 510 174 $
Calle Jarnkrok (1 Way Contract) 3 050 000 $ (1)
-Salary Average Remaining : 2 227 209 $
Timothy Liljegren 3 000 000 $ (2)
-Salary Average Remaining : 2 190 698 $
Cam Talbot 3 000 000 $ (2)
-Salary Average Remaining : 2 190 698 $
Dante Fabbro 2 500 000 $ (1)
-Salary Average Remaining : 1 825 581 $
Casey Cizikas (1 Way Contract) 1 000 000 $ (1)
-Salary Average Remaining : 730 233 $
Mattias Janmark 1 000 000 $ (3)
-Salary Average Remaining : 730 233 $
Jonathan Quick (1 Way Contract) 775 000 $ (1)
-Salary Average Remaining : 565 930 $
Jesper Boqvist 775 000 $ (1)
-Salary Average Remaining : 565 930 $
Niko Mikkola 750 000 $ (2)
-Salary Average Remaining : 547 674 $
Gustav Nyquist (1 Way Contract) 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Andreas Englund 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Mark Giordano (1 Way Contract) 750 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-Salary Average Remaining : 547 674 $
Total Pro Players24
Salary Commitment
Year 2024 : 91 065 023 $
Year 2025 : 48 467 857 $
Year 2026 : 25 467 857 $
Year 2027 : 12 142 857 $
Salary Average Commitment
Year 2024 : 91 065 022 $
Year 2025 : 48 467 856 $
Year 2026 : 25 467 856 $
Year 2027 : 12 142 856 $
Salary Cap with 1 Way Contract
Year 2024 : 90 315 024 $
Year 2025 : 48 467 857 $
Year 2026 : 25 467 857 $
Year 2027 : 12 142 857 $

Farm Players Salaries

Yaroslav Askarov 92 500 $ (1)
Salary Average Remaining : 66 707 $
Isak Rosen 92 500 $ (2)
Salary Average Remaining : 66 707 $
Ryan O'Rourke 85 583 $ (1)
Salary Average Remaining : 61 719 $
Ville Koivunen 82 833 $ (2)
Salary Average Remaining : 59 736 $
Ronan Seeley 81 000 $ (2)
Salary Average Remaining : 58 413 $
Adam Ruzicka 77 500 $ (1)
Salary Average Remaining : 55 889 $
Kole Lind 77 500 $ (1)
Salary Average Remaining : 55 889 $
Jaret Anderson-Dolan 77 500 $ (2)
Salary Average Remaining : 55 889 $
Total Farm Players8
Salary Commitment
Year 2024 : 666 916 $
Year 2025 : 333 833 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 666 916 $
Year 2025 : 333 833 $
Year 2026 : 0 $
Year 2027 : 0 $

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - 125 $ - 5 061 - 84,36%
Level 2: 5000 - 100 $ - 4 302 - 86,05%
Level 3: 2532 - 75 $ - 2 112 - 83,42%
Level 4: 4000 - 50 $ - 3 213 - 80,33%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18532
Team Popularity : 100,00%
Farm
Farm Level 1: 5000 - 40 $ - 3 665 - 73,29%
Farm Level 2: 3000 - 20 $ - 1 864 - 62,14%
Farm Total Capacity :8000
Team Popularity : 100,00%

Income

Home Games Left30
Average Attendance - %15 689 - 84,66%
Average Income per Game1 977 474 $
Year to Date Revenue21 752 217 $
Farm
Home Games Left30
Average Attendance - %5 529 - 69,11%
Average Income per Game165 481 $
Year to Date Revenue1 820 286 $

Expense

Pro Players Total Salaries75 760 833 $
Farm Players Total Salaries150 000 $
Coaches Total Salaries1 100 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses20 435 482 $
Farm Year To Date Expenses97 816 $
Pro Salary Cap To Date19 761 058 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue59 324 228 $
Farm Estimated Season Revenue4 964 416 $
Pro Remaining Season Days157
Pro Expenses Per Days357 027 $
Pro Estimated Expenses56 053 239 $
Farm Remaining Season Days150
Farm Expenses Per Days1 202 $
Farm Estimated Expenses180 300 $
Estimated Season Expenses56 233 539 $
Season Salary Cap74 260 833 $
Estimate Under Maximum Salary Cap of 88 000 000 $13 739 167 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 9 260 833 $
Current Bank Account137 161 649 $
Projected Bank Account145 216 754 $

Pro Players Salaries

Bo Horvat (1 Way Contract) 8 500 000 $ (7)
-Salary Average Remaining : 6 206 977 $
Roope Hintz 8 450 000 $ (7)
-Salary Average Remaining : 6 170 465 $
Andrew Mangiapane 5 800 000 $ (1)
-Salary Average Remaining : 4 235 349 $
Josh Anderson (1 Way Contract) 5 500 000 $ (3)
-Salary Average Remaining : 4 016 279 $
Tristan Jarry (1 Way Contract) 5 275 000 $ (3)
-Salary Average Remaining : 3 851 977 $
Erik Cernak 5 200 000 $ (7)
-Salary Average Remaining : 3 797 209 $
Alex Tuch (1 Way Contract) 4 750 000 $ (2)
-Salary Average Remaining : 3 468 605 $
Brandon Montour (1 Way Contract) 4 000 000 $ (1)
-Salary Average Remaining : 2 920 930 $
Alex Killorn (1 Way Contract) 4 000 000 $ (3)
-Salary Average Remaining : 2 920 930 $
Anthony Duclair (1 Way Contract) 3 500 000 $ (4)
-Salary Average Remaining : 2 555 814 $
Jake Walman 2 700 000 $ (2)
-Salary Average Remaining : 1 971 628 $
Pius Suter 2 500 000 $ (1)
-Salary Average Remaining : 1 825 581 $
Anton Forsberg 2 500 000 $ (1)
-Salary Average Remaining : 1 825 581 $
Sam Lafferty 2 250 000 $ (2)
-Salary Average Remaining : 1 643 023 $
Jeremy Lauzon 2 000 000 $ (2)
-Salary Average Remaining : 1 460 465 $
Vladislav Namestnikov (1 Way Contract) 1 500 000 $ (1)
-Salary Average Remaining : 1 095 349 $
Brendan Smith 1 250 000 $ (1)
-Salary Average Remaining : 912 791 $
Jake Neighbours 835 833 $ (2)
-Salary Average Remaining : 610 352 $
Tyler Ennis 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Tyler Wotherspoon 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Tyler Pitlick 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Tyler Bozak (1 Way Contract) 750 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-Salary Average Remaining : 547 674 $
Slater Koekkoek (1 Way Contract) 750 000 $ (1)
-1 Way Contract Salary Cap : 0 $
-Salary Average Remaining : 547 674 $
Scott Harrington 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Adam Clendening 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Total Pro Players25
Salary Commitment
Year 2024 : 75 760 833 $
Year 2025 : 52 960 833 $
Year 2026 : 40 425 000 $
Year 2027 : 25 650 000 $
Salary Average Commitment
Year 2024 : 75 760 833 $
Year 2025 : 52 960 833 $
Year 2026 : 40 425 000 $
Year 2027 : 25 650 000 $
Salary Cap with 1 Way Contract
Year 2024 : 74 260 832 $
Year 2025 : 52 960 833 $
Year 2026 : 40 425 000 $
Year 2027 : 25 650 000 $

Farm Players Salaries

Mikhail Berdin 75 000 $ (1)
Salary Average Remaining : 54 087 $
Steven Kampfer 75 000 $ (1)
Salary Average Remaining : 54 087 $
Total Farm Players2
Salary Commitment
Year 2024 : 150 000 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 150 000 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - 125 $ - 5 131 - 85,52%
Level 2: 5000 - 100 $ - 4 236 - 84,73%
Level 3: 2046 - 75 $ - 1 971 - 96,36%
Level 4: 4600 - 50 $ - 3 680 - 80,00%
Luxury : 1173 - 200 $ - 1 138 - 97,01%
Total Capacity :18819
Team Popularity : 100,00%
Farm
Farm Level 1: 5000 - 35 $ - 3 970 - 79,39%
Farm Level 2: 3000 - 15 $ - 2 431 - 81,04%
Farm Total Capacity :8000
Team Popularity : 100,00%

Income

Home Games Left30
Average Attendance - %16 157 - 85,86%
Average Income per Game2 030 619 $
Year to Date Revenue22 336 814 $
Farm
Home Games Left29
Average Attendance - %6 401 - 80,01%
Average Income per Game157 865 $
Year to Date Revenue1 894 383 $

Expense

Pro Players Total Salaries77 134 714 $
Farm Players Total Salaries1 050 000 $
Coaches Total Salaries2 000 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses20 668 906 $
Farm Year To Date Expenses613 952 $
Pro Salary Cap To Date20 399 116 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue60 918 584 $
Farm Estimated Season Revenue4 578 092 $
Pro Remaining Season Days157
Pro Expenses Per Days363 417 $
Pro Estimated Expenses57 056 469 $
Farm Remaining Season Days150
Farm Expenses Per Days9 856 $
Farm Estimated Expenses1 478 400 $
Estimated Season Expenses58 534 869 $
Season Salary Cap77 134 714 $
Estimate Under Maximum Salary Cap of 88 000 000 $10 865 286 $
Estimate Over Minimum Salary Cap of 65 000 000 $ 12 134 714 $
Current Bank Account136 974 752 $
Projected Bank Account143 936 559 $

Pro Players Salaries

Tom Wilson (1 Way Contract) 9 000 000 $ (2)
-Salary Average Remaining : 6 572 093 $
Jake Sanderson 8 050 000 $ (8)
-Salary Average Remaining : 5 878 372 $
Brayden Schenn 8 000 000 $ (4)
-Salary Average Remaining : 5 841 860 $
Cam Atkinson (1 Way Contract) 5 875 000 $ (1)
-Salary Average Remaining : 4 290 116 $
T.J. Oshie (1 Way Contract) 5 750 000 $ (1)
-Salary Average Remaining : 4 198 837 $
Ethan Bear 4 500 000 $ (2)
-Salary Average Remaining : 3 286 047 $
Brandon Saad (1 Way Contract) 4 500 000 $ (3)
-Salary Average Remaining : 3 286 047 $
Christian Dvorak (1 Way Contract) 4 450 000 $ (1)
-Salary Average Remaining : 3 249 535 $
Joel Edmundson (1 Way Contract) 4 300 000 $ (2)
-Salary Average Remaining : 3 140 000 $
Mattias Samuelsson 4 285 714 $ (6)
-Salary Average Remaining : 3 129 568 $
Jesper Fast 3 000 000 $ (1)
-Salary Average Remaining : 2 190 698 $
Luke Kunin 2 750 000 $ (1)
-Salary Average Remaining : 2 008 140 $
Joel Armia (1 Way Contract) 2 499 000 $ (1)
-Salary Average Remaining : 1 824 851 $
William Carrier 2 000 000 $ (2)
-Salary Average Remaining : 1 460 465 $
Keegan Kolesar 1 400 000 $ (1)
-Salary Average Remaining : 1 022 326 $
Boris Katchouk 775 000 $ (1)
-Salary Average Remaining : 565 930 $
William Borgen 750 000 $ (1)
-Salary Average Remaining : 547 674 $
James Reimer 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Kevin Lankinen 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Nick Ritchie (1 Way Contract) 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Jonny Brodzinski 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Ben Hutton 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Christian Fischer 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Chris Wideman 750 000 $ (1)
-Salary Average Remaining : 547 674 $
Total Pro Players24
Salary Commitment
Year 2024 : 77 134 714 $
Year 2025 : 44 635 714 $
Year 2026 : 24 835 714 $
Year 2027 : 20 335 714 $
Salary Average Commitment
Year 2024 : 77 134 714 $
Year 2025 : 44 635 714 $
Year 2026 : 24 835 714 $
Year 2027 : 20 335 714 $
Salary Cap with 1 Way Contract
Year 2024 : 77 134 714 $
Year 2025 : 44 635 714 $
Year 2026 : 24 835 714 $
Year 2027 : 20 335 714 $

Farm Players Salaries

Jack Campbell 500 000 $ (3)
Salary Average Remaining : 360 577 $
Zack Kassian 150 000 $ (1)
Salary Average Remaining : 108 173 $
Calle Rosen 100 000 $ (1)
Salary Average Remaining : 72 115 $
Will Butcher 75 000 $ (1)
Salary Average Remaining : 54 087 $
Joachim Blichfeld 75 000 $ (1)
Salary Average Remaining : 54 087 $
German Rubtsov 75 000 $ (1)
Salary Average Remaining : 54 087 $
Nick Caamano 75 000 $ (1)
Salary Average Remaining : 54 087 $
Total Farm Players7
Salary Commitment
Year 2024 : 1 050 000 $
Year 2025 : 500 000 $
Year 2026 : 500 000 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 1 050 000 $
Year 2025 : 500 000 $
Year 2026 : 500 000 $
Year 2027 : 0 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of 88 000 000 $
Available Cap Space

Over Minimum of
65 000 000 $

Pro Players

Farm Players

Total Players

Avalanche 76 171 574 $ 87 025 000 $ 975 000 $ 22 025 000 $ 25328
Blackhawks 215 478 744 $ 72 475 000 $ 15 525 000 $ 7 475 000 $ 22224
Blue Jackets 133 540 358 $ 80 960 000 $ 7 040 000 $ 15 960 000 $ 221335
Bruins 149 746 705 $ 75 895 000 $ 12 105 000 $ 10 895 000 $ 25530
Canadiens 155 972 256 $ 86 999 881 $ 1 000 119 $ 21 999 881 $ 211031
Canucks 141 946 831 $ 85 966 150 $ 2 033 850 $ 20 966 150 $ 201030
Capitals 112 802 661 $ 77 742 000 $ 10 258 000 $ 12 742 000 $ 24630
Devils 138 685 994 $ 83 445 684 $ 4 554 316 $ 18 445 684 $ 21829
Ducks 113 260 959 $ 87 112 667 $ 887 333 $ 22 112 667 $ 21324
Flames 105 259 637 $ 69 381 667 $ 18 618 333 $ 4 381 667 $ 23225
Flyers 87 813 738 $ 71 181 167 $ 16 818 833 $ 6 181 167 $ 24125
Golden Knights 24 425 871 $ 87 040 477 $ 959 523 $ 22 040 477 $ 20828
HC 138 447 379 $ 64 615 917 $ 23 384 083 $ -384 083 $ 24327
Hurricanes 181 732 304 $ 65 108 333 $ 22 891 667 $ 108 333 $ 23427
Islanders 30 726 232 $ 82 100 000 $ 5 900 000 $ 17 100 000 $ 22527
Jets 155 142 998 $ 83 715 000 $ 4 285 000 $ 18 715 000 $ 22325
Kings 95 250 162 $ 74 719 167 $ 13 280 833 $ 9 719 167 $ 24226
Kraken 17 212 288 $ 62 663 000 $ 25 337 000 $ -2 337 000 $ 23528
Lightning 139 696 646 $ 86 041 841 $ 1 958 159 $ 21 041 841 $ 20727
Maple Leafs 108 655 496 $ 81 650 000 $ 6 350 000 $ 16 650 000 $ 25429
Oilers 148 434 933 $ 86 069 167 $ 1 930 833 $ 21 069 167 $ 22426
Panthers 145 606 810 $ 68 314 167 $ 19 685 833 $ 3 314 167 $ 25429
Penguins 133 621 704 $ 89 053 336 $ -1 053 336 $ 24 053 336 $ 24529
Predators 97 455 901 $ 86 894 999 $ 1 105 001 $ 21 894 999 $ 231538
Rangers 149 584 664 $ 83 878 167 $ 4 121 833 $ 18 878 167 $ 221032
Red Wings 114 037 043 $ 83 328 333 $ 4 671 667 $ 18 328 333 $ 20626
Sabres 73 214 621 $ 85 050 000 $ 2 950 000 $ 20 050 000 $ 20626
Senators 164 360 676 $ 85 889 254 $ 2 110 746 $ 20 889 254 $ 211839
Sharks 98 220 639 $ 79 422 023 $ 8 577 977 $ 14 422 023 $ 24832
Stars 137 161 649 $ 74 260 833 $ 13 739 167 $ 9 260 833 $ 25227
Wild 136 974 752 $ 77 134 714 $ 10 865 286 $ 12 134 714 $ 24731