Team Finance for LHS1

Update - 4 février 2025 at 12:21

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 6000 - 150 $ - 3 215 - 53,59%
Level 2: 5000 - 110 $ - 2 228 - 44,57%
Level 3: 2000 - 75 $ - 806 - 40,28%
Level 4: 4000 - 60 $ - 1 600 - 40,00%
Luxury : 1000 - 500 $ - 400 - 40,00%
Total Capacity :18000

Income

Home Games Left13
Average Attendance - %8 249 - 45,83%
Average Income per Game552 747 $
Year to Date Revenue15 476 906 $

Expense

Pro Players Total Salaries66 146 667 $
Farm Players Total Salaries10 339 125 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses41 847 892 $
Farm Year To Date Expenses9 712 548 $
Pro Salary Cap To Date41 847 892 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 185 706 $
Pro Remaining Season Days72
Pro Expenses Per Days337 483 $
Pro Estimated Expenses24 298 776 $
Farm Remaining Season Days8
Farm Expenses Per Days78 327 $
Farm Estimated Expenses626 616 $
Estimated Season Expenses24 925 392 $
Season Salary Cap66 146 667 $
Estimate Under Maximum Salary Cap of 83 500 000 $17 353 333 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 4 446 667 $
Current Bank Account(581 339 906 $)
Projected Bank Account(599 079 592 $)

Pro Players Salaries

Nick Suzuki 7 875 000 $ (7)
-Salary Remaining : 2 892 857 $
Jared Spurgeon 7 575 000 $ (4)
-Salary Remaining : 2 782 653 $
Jeff Petry 6 250 000 $ (2)
-Salary Remaining : 2 295 918 $
Rickard Rakell 5 000 000 $ (5)
-Salary Remaining : 1 836 735 $
Blake Coleman 4 900 000 $ (4)
-Salary Remaining : 1 800 000 $
Viktor Arvidsson 4 250 000 $ (1)
-Salary Remaining : 1 561 224 $
Ryan Suter 3 650 000 $ (2)
-Salary Remaining : 1 340 816 $
Barclay Goodrow 3 641 667 $ (4)
-Salary Remaining : 1 337 755 $
Joe Pavelski 3 500 000 $ (1)
-Salary Remaining : 1 285 714 $
Kaapo Kahkonen 2 750 000 $ (1)
-Salary Remaining : 1 010 204 $
Mason Appleton 2 166 667 $ (2)
-Salary Remaining : 795 918 $
Max Pacioretty 2 000 000 $ (1)
-Salary Remaining : 734 694 $
Noel Acciari 2 000 000 $ (3)
-Salary Remaining : 734 694 $
Sean Durzi 1 700 000 $ (1)
-Salary Remaining : 624 490 $
Alex Lyon 900 000 $ (2)
-Salary Remaining : 330 612 $
Jake Neighbours 863 333 $ (2)
-Salary Remaining : 317 143 $
Ronnie Attard 850 000 $ (2)
-Salary Remaining : 312 245 $
Sam Malinski 850 000 $ (2)
-Salary Remaining : 312 245 $
Nick Bonino 800 000 $ (1)
-Salary Remaining : 293 878 $
Zach Aston-Reese 775 000 $ (1)
-Salary Remaining : 284 694 $
Matthew Murray 775 000 $ (1)
-Salary Remaining : 284 694 $
Vinnie Hinostroza 775 000 $ (1)
-Salary Remaining : 284 694 $
Zack MacEwen 775 000 $ (3)
-Salary Remaining : 284 694 $
Beck Malenstyn 762 500 $ (1)
-Salary Remaining : 280 102 $
Calvin Pickard 762 500 $ (1)
-Salary Remaining : 280 102 $
Total Pro Players25
Salary Commitment
Year 2024 : 66 146 667 $
Year 2025 : 47 296 667 $
Year 2026 : 31 766 667 $
Year 2027 : 28 991 667 $
Salary Average Commitment
Year 2024 : 66 146 667 $
Year 2025 : 47 296 667 $
Year 2026 : 31 766 667 $
Year 2027 : 28 991 667 $
Salary Cap with 1 Way Contract
Year 2024 : 66 146 667 $
Year 2025 : 47 296 667 $
Year 2026 : 31 766 667 $
Year 2027 : 28 991 667 $

Farm Players Salaries

Colin Miller 1 850 000 $ (1)
Salary Remaining : 112 121 $
Filip Zadina 1 825 000 $ (2)
Salary Remaining : 110 606 $
Rem Pitlick 1 100 000 $ (2)
Salary Remaining : 66 667 $
Oskar Olausson 894 167 $ (2)
Salary Remaining : 54 192 $
Raphael Lavoie 874 125 $ (1)
Salary Remaining : 52 977 $
Mark Kastelic 835 000 $ (2)
Salary Remaining : 50 606 $
Ilya Solovyov 828 333 $ (1)
Salary Remaining : 50 202 $
Joseph Veleno 825 000 $ (1)
Salary Remaining : 50 000 $
Calle Rosen 762 500 $ (1)
Salary Remaining : 46 212 $
Nikita Chibrikov 545 000 $ (1)
Salary Remaining : 33 030 $
Total Farm Players10
Salary Commitment
Year 2024 : 10 339 125 $
Year 2025 : 4 654 167 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 10 339 125 $
Year 2025 : 4 654 167 $
Year 2026 : 0 $
Year 2027 : 0 $

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - 85 $ - 5 698 - 94,97%
Level 2: 5000 - 60 $ - 4 757 - 95,14%
Level 3: 2000 - 35 $ - 1 943 - 97,13%
Level 4: 4000 - 20 $ - 3 830 - 95,76%
Luxury : 1000 - 185 $ - 943 - 94,27%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %17 171 - 95,39%
Average Income per Game555 266 $
Year to Date Revenue14 436 913 $

Expense

Pro Players Total Salaries82 141 666 $
Farm Players Total Salaries9 000 833 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses51 967 160 $
Farm Year To Date Expenses8 455 312 $
Pro Salary Cap To Date51 967 160 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 328 988 $
Pro Remaining Season Days72
Pro Expenses Per Days419 090 $
Pro Estimated Expenses30 174 480 $
Farm Remaining Season Days8
Farm Expenses Per Days68 188 $
Farm Estimated Expenses545 504 $
Estimated Season Expenses30 719 984 $
Season Salary Cap82 141 666 $
Estimate Under Maximum Salary Cap of 83 500 000 $1 358 334 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 20 441 666 $
Current Bank Account(604 896 868 $)
Projected Bank Account(627 287 864 $)

Pro Players Salaries

Zachary Werenski 9 583 333 $ (5)
-Salary Remaining : 3 520 408 $
Nico Hischier 7 250 000 $ (4)
-Salary Remaining : 2 663 265 $
Brock Boeser 6 650 000 $ (2)
-Salary Remaining : 2 442 857 $
Cam Fowler 6 500 000 $ (3)
-Salary Remaining : 2 387 755 $
Colton Parayko 6 500 000 $ (7)
-Salary Remaining : 2 387 755 $
Jordan Binnington 6 000 000 $ (4)
-Salary Remaining : 2 204 082 $
Reilly Smith 5 000 000 $ (2)
-Salary Remaining : 1 836 735 $
Michael Bunting 4 500 000 $ (3)
-Salary Remaining : 1 653 061 $
Christian Dvorak 4 450 000 $ (2)
-Salary Remaining : 1 634 694 $
Radko Gudas 4 000 000 $ (3)
-Salary Remaining : 1 469 388 $
Alexandar Georgiev 3 400 000 $ (2)
-Salary Remaining : 1 248 980 $
Jake Walman 3 400 000 $ (3)
-Salary Remaining : 1 248 980 $
Andrew Peeke 2 750 000 $ (3)
-Salary Remaining : 1 010 204 $
Sean Kuraly 2 500 000 $ (2)
-Salary Remaining : 918 367 $
Nicolas Deslauriers 1 750 000 $ (3)
-Salary Remaining : 642 857 $
Sam Lafferty 1 150 000 $ (1)
-Salary Remaining : 422 449 $
Christian Fischer 1 125 000 $ (1)
-Salary Remaining : 413 265 $
Waltteri Merela 870 000 $ (1)
-Salary Remaining : 319 592 $
Philip Tomasino 863 333 $ (1)
-Salary Remaining : 317 143 $
Joel Hanley 787 500 $ (2)
-Salary Remaining : 289 286 $
Julien Gauthier 787 500 $ (2)
-Salary Remaining : 289 286 $
Nick Seeler 775 000 $ (1)
-Salary Remaining : 284 694 $
Kiefer Sherwood 775 000 $ (1)
-Salary Remaining : 284 694 $
Ryan Carpenter 775 000 $ (1)
-Salary Remaining : 284 694 $
Total Pro Players24
Salary Commitment
Year 2024 : 82 141 666 $
Year 2025 : 75 808 333 $
Year 2026 : 52 233 333 $
Year 2027 : 29 333 333 $
Salary Average Commitment
Year 2024 : 82 141 666 $
Year 2025 : 75 808 333 $
Year 2026 : 52 233 333 $
Year 2027 : 29 333 333 $
Salary Cap with 1 Way Contract
Year 2024 : 82 141 666 $
Year 2025 : 75 808 333 $
Year 2026 : 52 233 333 $
Year 2027 : 29 333 333 $

Farm Players Salaries

Rasmus Kupari 1 000 000 $ (1)
Salary Remaining : 60 606 $
Jack Drury 925 000 $ (1)
Salary Remaining : 56 061 $
Justin Barron 925 000 $ (1)
Salary Remaining : 56 061 $
Nikita Okhotiuk 905 000 $ (1)
Salary Remaining : 54 848 $
Angus Crookshank 838 333 $ (1)
Salary Remaining : 50 808 $
Kole Lind 775 000 $ (1)
Salary Remaining : 46 970 $
Lukas Rousek 775 000 $ (2)
Salary Remaining : 46 970 $
Declan Chisholm 775 000 $ (1)
Salary Remaining : 46 970 $
Ben Meyers 775 000 $ (1)
Salary Remaining : 46 970 $
Lucas Johansen 762 500 $ (1)
Salary Remaining : 46 212 $
Ethan Del Mastro 545 000 $ (1)
Salary Remaining : 33 030 $
Total Farm Players11
Salary Commitment
Year 2024 : 9 000 833 $
Year 2025 : 775 000 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 9 000 833 $
Year 2025 : 775 000 $
Year 2026 : 0 $
Year 2027 : 0 $

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - 100 $ - 5 668 - 94,46%
Level 2: 5000 - 60 $ - 4 696 - 93,93%
Level 3: 2000 - 35 $ - 1 894 - 94,72%
Level 4: 4000 - 20 $ - 3 847 - 96,18%
Luxury : 1000 - 200 $ - 957 - 95,75%
Total Capacity :18000

Income

Home Games Left16
Average Attendance - %17 063 - 94,79%
Average Income per Game603 476 $
Year to Date Revenue15 086 906 $

Expense

Pro Players Total Salaries71 897 832 $
Farm Players Total Salaries5 954 166 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses48 457 791 $
Farm Year To Date Expenses6 959 004 $
Pro Salary Cap To Date48 457 791 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue9 655 620 $
Pro Remaining Season Days72
Pro Expenses Per Days366 826 $
Pro Estimated Expenses26 411 472 $
Farm Remaining Season Days8
Farm Expenses Per Days45 107 $
Farm Estimated Expenses360 856 $
Estimated Season Expenses26 772 328 $
Season Salary Cap71 897 832 $
Estimate Under Maximum Salary Cap of 83 500 000 $11 602 168 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 10 197 832 $
Current Bank Account(597 320 804 $)
Projected Bank Account(614 437 512 $)

Pro Players Salaries

Matthew Tkachuk 9 500 000 $ (7)
-Salary Remaining : 3 489 796 $
Adam Fox 9 500 000 $ (6)
-Salary Remaining : 3 489 796 $
Jack Hughes 8 000 000 $ (7)
-Salary Remaining : 2 938 776 $
Jason Robertson 7 750 000 $ (3)
-Salary Remaining : 2 846 939 $
Marc-edouard Vlasic 7 000 000 $ (3)
-Salary Remaining : 2 571 429 $
Brett Pesce 4 025 000 $ (1)
-Salary Remaining : 1 478 571 $
K'Andre Miller 3 872 000 $ (2)
-Salary Remaining : 1 422 367 $
Kasperi Kapanen 3 200 000 $ (1)
-Salary Remaining : 1 175 510 $
Kailer Yamamoto 3 100 000 $ (1)
-Salary Remaining : 1 138 776 $
Dante Fabbro 2 500 000 $ (1)
-Salary Remaining : 918 367 $
Jake Bean 2 333 333 $ (1)
-Salary Remaining : 857 143 $
Kaapo Kakko 2 100 000 $ (1)
-Salary Remaining : 771 429 $
Conor Timmins 1 100 000 $ (2)
-Salary Remaining : 404 082 $
Zach Benson 950 000 $ (3)
-Salary Remaining : 348 980 $
Yaroslav Askarov 925 000 $ (2)
-Salary Remaining : 339 796 $
Samuel Ersson 925 000 $ (1)
-Salary Remaining : 339 796 $
Simon Edvinsson 894 167 $ (2)
-Salary Remaining : 328 470 $
Alex Laferriere 875 000 $ (2)
-Salary Remaining : 321 429 $
Ridly Greig 863 333 $ (2)
-Salary Remaining : 317 143 $
Tyson Foerster 863 333 $ (1)
-Salary Remaining : 317 143 $
Peyton Krebs 863 333 $ (1)
-Salary Remaining : 317 143 $
Taylor Raddysh 758 333 $ (1)
-Salary Remaining : 278 571 $
Total Pro Players22
Salary Commitment
Year 2024 : 71 897 832 $
Year 2025 : 51 229 500 $
Year 2026 : 42 700 000 $
Year 2027 : 27 000 000 $
Salary Average Commitment
Year 2024 : 71 897 832 $
Year 2025 : 51 229 500 $
Year 2026 : 42 700 000 $
Year 2027 : 27 000 000 $
Salary Cap with 1 Way Contract
Year 2024 : 71 897 832 $
Year 2025 : 51 229 500 $
Year 2026 : 42 700 000 $
Year 2027 : 27 000 000 $

Farm Players Salaries

Patrick Maroon 1 000 000 $ (1)
Salary Remaining : 60 606 $
Brendan Brisson 925 000 $ (2)
Salary Remaining : 56 061 $
Cameron Butler 858 333 $ (3)
Salary Remaining : 52 020 $
Fraser Minten 845 833 $ (3)
Salary Remaining : 51 263 $
Vinni Lettieri 775 000 $ (2)
Salary Remaining : 46 970 $
Akil Thomas 775 000 $ (1)
Salary Remaining : 46 970 $
Carson Meyer 775 000 $ (1)
Salary Remaining : 46 970 $
Total Farm Players7
Salary Commitment
Year 2024 : 5 954 166 $
Year 2025 : 3 404 166 $
Year 2026 : 1 704 166 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 5 954 166 $
Year 2025 : 3 404 166 $
Year 2026 : 1 704 166 $
Year 2027 : 0 $

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 6000 - 100 $ - 5 736 - 95,59%
Level 2: 5000 - 60 $ - 4 837 - 96,73%
Level 3: 2000 - 35 $ - 1 881 - 94,04%
Level 4: 4000 - 20 $ - 3 852 - 96,30%
Luxury : 1000 - 200 $ - 954 - 95,40%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %17 259 - 95,88%
Average Income per Game610 683 $
Year to Date Revenue15 877 750 $

Expense

Pro Players Total Salaries75 870 000 $
Farm Players Total Salaries0 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses47 999 408 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date47 999 408 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue9 160 240 $
Pro Remaining Season Days72
Pro Expenses Per Days387 092 $
Pro Estimated Expenses27 870 624 $
Farm Remaining Season Days8
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses27 870 624 $
Season Salary Cap75 870 000 $
Estimate Under Maximum Salary Cap of 83 500 000 $7 630 000 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 14 170 000 $
Current Bank Account(591 889 925 $)
Projected Bank Account(610 600 309 $)

Pro Players Salaries

Dylan Larkin 8 700 000 $ (8)
-Salary Remaining : 3 195 918 $
Vladislav Gavrikov 5 875 000 $ (2)
-Salary Remaining : 2 158 163 $
Adam Pelech 5 750 000 $ (6)
-Salary Remaining : 2 112 245 $
Mikael Backlund 5 350 000 $ (1)
-Salary Remaining : 1 965 306 $
Alec Martinez 5 250 000 $ (1)
-Salary Remaining : 1 928 571 $
Yanni Gourde 5 166 666 $ (2)
-Salary Remaining : 1 897 959 $
Bryan Rust 5 125 000 $ (5)
-Salary Remaining : 1 882 653 $
Rasmus Ristolainen 5 100 000 $ (4)
-Salary Remaining : 1 873 469 $
Conor Garland 4 950 000 $ (3)
-Salary Remaining : 1 818 367 $
Colin White 4 750 000 $ (2)
-Salary Remaining : 1 744 898 $
Ilya Mikheyev 4 750 000 $ (3)
-Salary Remaining : 1 744 898 $
Marcus Foligno 3 100 000 $ (1)
-Salary Remaining : 1 138 776 $
Conor Sheary 2 000 000 $ (3)
-Salary Remaining : 734 694 $
James Reimer 1 500 000 $ (1)
-Salary Remaining : 551 020 $
Brandon Duhaime 1 100 000 $ (1)
-Salary Remaining : 404 082 $
Samuel Montembeault 1 000 000 $ (1)
-Salary Remaining : 367 347 $
Dylan Guenther 894 167 $ (2)
-Salary Remaining : 328 470 $
Magnus Chrona 867 500 $ (2)
-Salary Remaining : 318 673 $
Kale Clague 775 000 $ (1)
-Salary Remaining : 284 694 $
David Gustafsson 775 000 $ (1)
-Salary Remaining : 284 694 $
Calvin De Haan 775 000 $ (1)
-Salary Remaining : 284 694 $
Hudson Fasching 775 000 $ (2)
-Salary Remaining : 284 694 $
Martin Pospisil 775 000 $ (1)
-Salary Remaining : 284 694 $
Logan Thompson 766 667 $ (2)
-Salary Remaining : 281 633 $
Total Pro Players24
Salary Commitment
Year 2024 : 75 870 000 $
Year 2025 : 55 470 000 $
Year 2026 : 36 375 000 $
Year 2027 : 24 675 000 $
Salary Average Commitment
Year 2024 : 75 870 000 $
Year 2025 : 55 470 000 $
Year 2026 : 36 375 000 $
Year 2027 : 24 675 000 $
Salary Cap with 1 Way Contract
Year 2024 : 75 870 000 $
Year 2025 : 55 470 000 $
Year 2026 : 36 375 000 $
Year 2027 : 24 675 000 $

Farm Players Salaries

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

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - 100 $ - 5 733 - 95,55%
Level 2: 5000 - 60 $ - 4 794 - 95,88%
Level 3: 2000 - 35 $ - 1 900 - 95,02%
Level 4: 4000 - 20 $ - 3 866 - 96,66%
Luxury : 1000 - 200 $ - 942 - 94,17%
Total Capacity :18000

Income

Home Games Left12
Average Attendance - %17 236 - 95,75%
Average Income per Game608 496 $
Year to Date Revenue17 646 377 $

Expense

Pro Players Total Salaries80 726 810 $
Farm Players Total Salaries11 085 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses51 072 004 $
Farm Year To Date Expenses10 413 148 $
Pro Salary Cap To Date51 072 004 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 301 949 $
Pro Remaining Season Days72
Pro Expenses Per Days411 871 $
Pro Estimated Expenses29 654 712 $
Farm Remaining Season Days8
Farm Expenses Per Days83 977 $
Farm Estimated Expenses671 816 $
Estimated Season Expenses30 326 528 $
Season Salary Cap80 726 810 $
Estimate Under Maximum Salary Cap of 83 500 000 $2 773 190 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 19 026 810 $
Current Bank Account(618 272 739 $)
Projected Bank Account(641 297 318 $)

Pro Players Salaries

Nikita Kucherov 9 500 000 $ (4)
-Salary Remaining : 3 489 796 $
Cale Makar 9 000 000 $ (4)
-Salary Remaining : 3 306 122 $
J.T Miller 8 000 000 $ (7)
-Salary Remaining : 2 938 776 $
Ryan Johansen 8 000 000 $ (2)
-Salary Remaining : 2 938 776 $
Dylan Cozens 7 100 000 $ (7)
-Salary Remaining : 2 608 163 $
Jaccob Slavin 5 300 000 $ (2)
-Salary Remaining : 1 946 939 $
J.T Compher 5 100 000 $ (5)
-Salary Remaining : 1 873 469 $
Brandon Tanev 3 500 000 $ (2)
-Salary Remaining : 1 285 714 $
Ilya Samsonov 3 350 000 $ (1)
-Salary Remaining : 1 230 612 $
Connor Clifton 3 333 333 $ (3)
-Salary Remaining : 1 224 490 $
Colton Sissons 2 875 143 $ (3)
-Salary Remaining : 1 056 175 $
Brayden McNabb 2 850 000 $ (2)
-Salary Remaining : 1 046 939 $
Alexandre Carrier 2 500 000 $ (1)
-Salary Remaining : 918 367 $
Carl Grundstrom 1 300 000 $ (1)
-Salary Remaining : 477 551 $
Nick Perbix 1 125 000 $ (2)
-Salary Remaining : 413 265 $
Drew O'Connor 925 000 $ (2)
-Salary Remaining : 339 796 $
Aliaksei Protas 789 167 $ (1)
-Salary Remaining : 289 898 $
Simon Benoit 775 000 $ (1)
-Salary Remaining : 284 694 $
Brandon Gignac 775 000 $ (2)
-Salary Remaining : 284 694 $
Parker Wotherspoon 775 000 $ (1)
-Salary Remaining : 284 694 $
Connor Brown 775 000 $ (1)
-Salary Remaining : 284 694 $
Devin Shore 775 000 $ (1)
-Salary Remaining : 284 694 $
Mitchell Chaffee 775 000 $ (1)
-Salary Remaining : 284 694 $
Joseph Woll 766 667 $ (2)
-Salary Remaining : 281 633 $
Jonny Brodzinski 762 500 $ (1)
-Salary Remaining : 280 102 $
Total Pro Players25
Salary Commitment
Year 2024 : 80 726 810 $
Year 2025 : 68 150 143 $
Year 2026 : 44 908 476 $
Year 2027 : 38 700 000 $
Salary Average Commitment
Year 2024 : 80 726 810 $
Year 2025 : 68 150 143 $
Year 2026 : 44 908 476 $
Year 2027 : 38 700 000 $
Salary Cap with 1 Way Contract
Year 2024 : 80 726 810 $
Year 2025 : 68 150 143 $
Year 2026 : 44 908 476 $
Year 2027 : 38 700 000 $

Farm Players Salaries

Philipp Grubauer 5 900 000 $ (4)
Salary Remaining : 357 576 $
Filip Roos 925 000 $ (1)
Salary Remaining : 56 061 $
Adam Beckman 925 000 $ (1)
Salary Remaining : 56 061 $
Landon Slaggert 912 500 $ (2)
Salary Remaining : 55 303 $
Zach Dean 852 500 $ (3)
Salary Remaining : 51 667 $
Joel Hofer 795 000 $ (1)
Salary Remaining : 48 182 $
Mitchell Stephens 775 000 $ (1)
Salary Remaining : 46 970 $
Total Farm Players7
Salary Commitment
Year 2024 : 11 085 000 $
Year 2025 : 7 665 000 $
Year 2026 : 6 752 500 $
Year 2027 : 5 900 000 $
Salary Average Commitment
Year 2024 : 11 085 000 $
Year 2025 : 7 665 000 $
Year 2026 : 6 752 500 $
Year 2027 : 5 900 000 $

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 6000 - 105 $ - 4 544 - 75,74%
Level 2: 5000 - 65 $ - 3 786 - 75,72%
Level 3: 2000 - 40 $ - 1 487 - 74,36%
Level 4: 4000 - 25 $ - 2 846 - 71,16%
Luxury : 1000 - 200 $ - 942 - 94,21%
Total Capacity :18000

Income

Home Games Left14
Average Attendance - %13 606 - 75,59%
Average Income per Game531 570 $
Year to Date Revenue14 352 393 $

Expense

Pro Players Total Salaries64 795 833 $
Farm Players Total Salaries5 046 667 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses40 993 284 $
Farm Year To Date Expenses4 740 768 $
Pro Salary Cap To Date40 993 284 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 441 982 $
Pro Remaining Season Days72
Pro Expenses Per Days330 591 $
Pro Estimated Expenses23 802 552 $
Farm Remaining Season Days8
Farm Expenses Per Days38 232 $
Farm Estimated Expenses305 856 $
Estimated Season Expenses24 108 408 $
Season Salary Cap64 795 833 $
Estimate Under Maximum Salary Cap of 83 500 000 $18 704 167 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 3 095 833 $
Current Bank Account(569 642 969 $)
Projected Bank Account(586 309 395 $)

Pro Players Salaries

Jamie Benn 9 500 000 $ (2)
-Salary Remaining : 3 489 796 $
Brendan Gallagher 6 500 000 $ (4)
-Salary Remaining : 2 387 755 $
Nate Schmidt 5 950 000 $ (2)
-Salary Remaining : 2 185 714 $
TJ Brodie 5 000 000 $ (1)
-Salary Remaining : 1 836 735 $
Jesperi Kotkaniemi 4 820 000 $ (7)
-Salary Remaining : 1 770 612 $
Mike Hoffman 4 500 000 $ (1)
-Salary Remaining : 1 653 061 $
Jake Oettinger 4 000 000 $ (2)
-Salary Remaining : 1 469 388 $
Mike Reilly 3 000 000 $ (1)
-Salary Remaining : 1 102 041 $
Kyle Okposo 2 500 000 $ (1)
-Salary Remaining : 918 367 $
Dominik Kubalik 2 500 000 $ (1)
-Salary Remaining : 918 367 $
Sean Monahan 1 985 000 $ (1)
-Salary Remaining : 729 184 $
Laurent Brossoit 1 750 000 $ (1)
-Salary Remaining : 642 857 $
Matt Martin 1 500 000 $ (1)
-Salary Remaining : 551 020 $
Rasmus Sandin 1 400 000 $ (1)
-Salary Remaining : 514 286 $
Nils Hoglander 1 100 000 $ (2)
-Salary Remaining : 404 082 $
Dmitry Kulikov 1 000 000 $ (1)
-Salary Remaining : 367 347 $
Nils Lundkvist 925 000 $ (1)
-Salary Remaining : 339 796 $
Ryan Johnson 925 000 $ (2)
-Salary Remaining : 339 796 $
Owen Power 916 667 $ (1)
-Salary Remaining : 336 735 $
Ty Dellandrea 900 000 $ (1)
-Salary Remaining : 330 612 $
Jack Quinn 863 333 $ (2)
-Salary Remaining : 317 143 $
Nolan Foote 863 333 $ (1)
-Salary Remaining : 317 143 $
Benoit-Olivier Groulx 822 500 $ (1)
-Salary Remaining : 302 143 $
Reese Johnson 800 000 $ (1)
-Salary Remaining : 293 878 $
Adam Erne 775 000 $ (1)
-Salary Remaining : 284 694 $
Total Pro Players25
Salary Commitment
Year 2024 : 64 795 833 $
Year 2025 : 33 658 333 $
Year 2026 : 11 320 000 $
Year 2027 : 11 320 000 $
Salary Average Commitment
Year 2024 : 64 795 833 $
Year 2025 : 33 658 333 $
Year 2026 : 11 320 000 $
Year 2027 : 11 320 000 $
Salary Cap with 1 Way Contract
Year 2024 : 64 795 833 $
Year 2025 : 33 658 333 $
Year 2026 : 11 320 000 $
Year 2027 : 11 320 000 $

Farm Players Salaries

Ivan Miroshnichenko 950 000 $ (3)
Salary Remaining : 57 576 $
Alex Turcotte 894 167 $ (1)
Salary Remaining : 54 192 $
Samuel Poulin 863 333 $ (1)
Salary Remaining : 52 323 $
Egor Afanasyev 789 167 $ (1)
Salary Remaining : 47 828 $
Trevor Lewis 775 000 $ (1)
Salary Remaining : 46 970 $
Grigori Denisenko 775 000 $ (2)
Salary Remaining : 46 970 $
Total Farm Players6
Salary Commitment
Year 2024 : 5 046 667 $
Year 2025 : 1 725 000 $
Year 2026 : 950 000 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 5 046 667 $
Year 2025 : 1 725 000 $
Year 2026 : 950 000 $
Year 2027 : 0 $

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - 100 $ - 5 767 - 96,11%
Level 2: 5000 - 66 $ - 3 775 - 75,49%
Level 3: 2000 - 36 $ - 1 894 - 94,72%
Level 4: 4000 - 20 $ - 3 886 - 97,16%
Luxury : 1000 - 200 $ - 956 - 95,65%
Total Capacity :18000

Income

Home Games Left14
Average Attendance - %16 279 - 90,44%
Average Income per Game593 138 $
Year to Date Revenue16 014 723 $

Expense

Pro Players Total Salaries78 770 833 $
Farm Players Total Salaries8 357 500 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses49 929 388 $
Farm Year To Date Expenses7 710 261 $
Pro Salary Cap To Date49 929 388 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 303 930 $
Pro Remaining Season Days72
Pro Expenses Per Days401 892 $
Pro Estimated Expenses28 936 224 $
Farm Remaining Season Days8
Farm Expenses Per Days63 314 $
Farm Estimated Expenses506 512 $
Estimated Season Expenses29 442 736 $
Season Salary Cap78 770 833 $
Estimate Under Maximum Salary Cap of 83 500 000 $4 729 167 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 17 070 833 $
Current Bank Account(672 001 651 $)
Projected Bank Account(693 140 457 $)

Pro Players Salaries

Johnny Gaudreau 9 750 000 $ (6)
-Salary Remaining : 3 581 633 $
Kirill Kaprizov 9 000 000 $ (3)
-Salary Remaining : 3 306 122 $
Steven Stamkos 8 500 000 $ (1)
-Salary Remaining : 3 122 449 $
Mats Zuccarello 6 000 000 $ (1)
-Salary Remaining : 2 204 082 $
Jake Guentzel 6 000 000 $ (1)
-Salary Remaining : 2 204 082 $
Adam Henrique 5 825 000 $ (1)
-Salary Remaining : 2 139 796 $
Pavel Zacha 4 750 000 $ (4)
-Salary Remaining : 1 744 898 $
Jakob Chychrun 4 600 000 $ (2)
-Salary Remaining : 1 689 796 $
Nick Leddy 4 000 000 $ (3)
-Salary Remaining : 1 469 388 $
Mario Ferraro 3 250 000 $ (3)
-Salary Remaining : 1 193 878 $
Sean Walker 2 650 000 $ (1)
-Salary Remaining : 973 469 $
Eric Comrie 1 800 000 $ (1)
-Salary Remaining : 661 224 $
Jake Evans 1 700 000 $ (2)
-Salary Remaining : 624 490 $
Nic Dowd 1 300 000 $ (2)
-Salary Remaining : 477 551 $
Logan O'Connor 1 050 000 $ (2)
-Salary Remaining : 385 714 $
Andreas Englund 1 000 000 $ (2)
-Salary Remaining : 367 347 $
Braden Schneider 925 000 $ (1)
-Salary Remaining : 339 796 $
Pavel Dorofeyev 925 000 $ (1)
-Salary Remaining : 339 796 $
Matthew Knies 925 000 $ (2)
-Salary Remaining : 339 796 $
Daniil Tarasov 925 000 $ (1)
-Salary Remaining : 339 796 $
Nick Blankenburg 825 000 $ (1)
-Salary Remaining : 303 061 $
Cole Smith 775 000 $ (1)
-Salary Remaining : 284 694 $
Matthew Phillips 775 000 $ (1)
-Salary Remaining : 284 694 $
Dennis Gilbert 762 500 $ (1)
-Salary Remaining : 280 102 $
Boris Katchouk 758 333 $ (1)
-Salary Remaining : 278 571 $
Total Pro Players25
Salary Commitment
Year 2024 : 78 770 833 $
Year 2025 : 41 325 000 $
Year 2026 : 30 750 000 $
Year 2027 : 14 500 000 $
Salary Average Commitment
Year 2024 : 78 770 833 $
Year 2025 : 41 325 000 $
Year 2026 : 30 750 000 $
Year 2027 : 14 500 000 $
Salary Cap with 1 Way Contract
Year 2024 : 78 770 833 $
Year 2025 : 41 325 000 $
Year 2026 : 30 750 000 $
Year 2027 : 14 500 000 $

Farm Players Salaries

Jesper Fast 2 400 000 $ (2)
Salary Remaining : 145 455 $
Cole Guttman 950 000 $ (1)
Salary Remaining : 57 576 $
Georgi Merkulov 925 000 $ (2)
Salary Remaining : 56 061 $
Daniil Gushchin 902 500 $ (2)
Salary Remaining : 54 697 $
Victor Soderstrom 863 333 $ (1)
Salary Remaining : 52 323 $
Valtteri Puustinen 775 000 $ (1)
Salary Remaining : 46 970 $
Justin Bailey 775 000 $ (1)
Salary Remaining : 46 970 $
Jake Leschyshyn 766 667 $ (2)
Salary Remaining : 46 465 $
Total Farm Players8
Salary Commitment
Year 2024 : 8 357 500 $
Year 2025 : 4 994 167 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 8 357 500 $
Year 2025 : 4 994 167 $
Year 2026 : 0 $
Year 2027 : 0 $

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapitol One Arena
Level 1: 6000 - 100 $ - 5 653 - 94,21%
Level 2: 5000 - 60 $ - 4 727 - 94,53%
Level 3: 2000 - 35 $ - 1 899 - 94,94%
Level 4: 4000 - 20 $ - 3 825 - 95,64%
Luxury : 1000 - 200 $ - 954 - 95,37%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %17 057 - 94,76%
Average Income per Game603 102 $
Year to Date Revenue15 680 654 $

Expense

Pro Players Total Salaries65 490 000 $
Farm Players Total Salaries0 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses41 432 492 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date41 432 492 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue9 046 531 $
Pro Remaining Season Days72
Pro Expenses Per Days334 133 $
Pro Estimated Expenses24 057 576 $
Farm Remaining Season Days8
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses24 057 576 $
Season Salary Cap65 490 000 $
Estimate Under Maximum Salary Cap of 83 500 000 $18 010 000 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 3 790 000 $
Current Bank Account(550 146 471 $)
Projected Bank Account(565 157 516 $)

Pro Players Salaries

Erik Karlsson 11 500 000 $ (4)
-Salary Remaining : 4 224 490 $
Tyler Seguin 9 850 000 $ (2)
-Salary Remaining : 3 618 367 $
Patrik Laine 8 700 000 $ (3)
-Salary Remaining : 3 195 918 $
Jordan Kyrou 8 125 000 $ (8)
-Salary Remaining : 2 984 694 $
Jason Zucker 5 300 000 $ (1)
-Salary Remaining : 1 946 939 $
Miles Wood 2 500 000 $ (6)
-Salary Remaining : 918 367 $
Kevin Lankinen 2 000 000 $ (1)
-Salary Remaining : 734 694 $
Max Jones 1 295 000 $ (1)
-Salary Remaining : 475 714 $
Nikolai Knyzhov 1 250 000 $ (2)
-Salary Remaining : 459 184 $
Troy Stecher 1 100 000 $ (1)
-Salary Remaining : 404 082 $
Charlie Lindgren 1 100 000 $ (2)
-Salary Remaining : 404 082 $
Kevin Stenlund 1 000 000 $ (1)
-Salary Remaining : 367 347 $
Curtis Lazar 1 000 000 $ (2)
-Salary Remaining : 367 347 $
Arvid Soderblom 962 500 $ (2)
-Salary Remaining : 353 571 $
Logan Cooley 950 000 $ (3)
-Salary Remaining : 348 980 $
Dylan Samberg 925 000 $ (1)
-Salary Remaining : 339 796 $
Marat Khusnutdinov 925 000 $ (2)
-Salary Remaining : 339 796 $
Anton Lundell 925 000 $ (1)
-Salary Remaining : 339 796 $
Adam Ginning 925 000 $ (1)
-Salary Remaining : 339 796 $
Emil Andrae 903 333 $ (3)
-Salary Remaining : 331 837 $
Wyatt Johnston 894 167 $ (2)
-Salary Remaining : 328 470 $
William Eklund 863 333 $ (3)
-Salary Remaining : 317 143 $
Tye Kartye 859 167 $ (2)
-Salary Remaining : 315 612 $
Calen Addison 825 000 $ (1)
-Salary Remaining : 303 061 $
Zachary Jones 812 500 $ (2)
-Salary Remaining : 298 469 $
Total Pro Players25
Salary Commitment
Year 2024 : 65 490 000 $
Year 2025 : 51 195 000 $
Year 2026 : 33 541 666 $
Year 2027 : 22 125 000 $
Salary Average Commitment
Year 2024 : 65 490 000 $
Year 2025 : 51 195 000 $
Year 2026 : 33 541 666 $
Year 2027 : 22 125 000 $
Salary Cap with 1 Way Contract
Year 2024 : 65 490 000 $
Year 2025 : 51 195 000 $
Year 2026 : 33 541 666 $
Year 2027 : 22 125 000 $

Farm Players Salaries

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

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - 100 $ - 5 683 - 94,71%
Level 2: 5000 - 60 $ - 4 748 - 94,96%
Level 3: 2000 - 35 $ - 1 891 - 94,56%
Level 4: 4000 - 20 $ - 3 820 - 95,50%
Luxury : 1000 - 200 $ - 945 - 94,52%
Total Capacity :18000

Income

Home Games Left14
Average Attendance - %17 087 - 94,93%
Average Income per Game604 241 $
Year to Date Revenue16 314 520 $

Expense

Pro Players Total Salaries81 864 167 $
Farm Players Total Salaries2 470 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses51 791 576 $
Farm Year To Date Expenses2 320 288 $
Pro Salary Cap To Date51 791 576 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 459 381 $
Pro Remaining Season Days72
Pro Expenses Per Days417 674 $
Pro Estimated Expenses30 072 528 $
Farm Remaining Season Days8
Farm Expenses Per Days18 712 $
Farm Estimated Expenses149 696 $
Estimated Season Expenses30 222 224 $
Season Salary Cap81 864 167 $
Estimate Under Maximum Salary Cap of 83 500 000 $1 635 833 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 20 164 167 $
Current Bank Account(570 702 748 $)
Projected Bank Account(592 465 591 $)

Pro Players Salaries

Seth Jones 9 500 000 $ (7)
-Salary Remaining : 3 489 796 $
Darnell Nurse 9 250 000 $ (7)
-Salary Remaining : 3 397 959 $
Filip Forsberg 8 500 000 $ (7)
-Salary Remaining : 3 122 449 $
Leon Draisaitl 8 500 000 $ (2)
-Salary Remaining : 3 122 449 $
Matthew Boldy 7 000 000 $ (7)
-Salary Remaining : 2 571 429 $
Anthony Cirelli 6 250 000 $ (8)
-Salary Remaining : 2 295 918 $
Nikolaj Ehlers 6 000 000 $ (2)
-Salary Remaining : 2 204 082 $
Trevor Zegras 5 750 000 $ (3)
-Salary Remaining : 2 112 245 $
Anthony Beauvillier 4 150 000 $ (1)
-Salary Remaining : 1 524 490 $
Matt Dumba 3 900 000 $ (1)
-Salary Remaining : 1 432 653 $
Petr Mrazek 3 800 000 $ (1)
-Salary Remaining : 1 395 918 $
Cam Talbot 1 000 000 $ (1)
-Salary Remaining : 367 347 $
Robert Bortuzzo 950 000 $ (1)
-Salary Remaining : 348 980 $
Matthew Kessel 925 000 $ (1)
-Salary Remaining : 339 796 $
Quinton Byfield 894 167 $ (1)
-Salary Remaining : 328 470 $
Adam Klapka 832 500 $ (1)
-Salary Remaining : 305 816 $
Oskar Steen 800 000 $ (1)
-Salary Remaining : 293 878 $
Ryan Shea 775 000 $ (1)
-Salary Remaining : 284 694 $
Brett Seney 775 000 $ (1)
-Salary Remaining : 284 694 $
Nathan Walker 775 000 $ (1)
-Salary Remaining : 284 694 $
Jonathan Gruden 775 000 $ (1)
-Salary Remaining : 284 694 $
Nicolas Petan 762 500 $ (1)
-Salary Remaining : 280 102 $
Total Pro Players22
Salary Commitment
Year 2024 : 81 864 167 $
Year 2025 : 60 750 000 $
Year 2026 : 46 250 000 $
Year 2027 : 40 500 000 $
Salary Average Commitment
Year 2024 : 81 864 167 $
Year 2025 : 60 750 000 $
Year 2026 : 46 250 000 $
Year 2027 : 40 500 000 $
Salary Cap with 1 Way Contract
Year 2024 : 81 864 167 $
Year 2025 : 60 750 000 $
Year 2026 : 46 250 000 $
Year 2027 : 40 500 000 $

Farm Players Salaries

Anthony Deangelo 1 650 000 $ (1)
Salary Remaining : 100 000 $
Gage Goncalves 820 000 $ (1)
Salary Remaining : 49 697 $
Total Farm Players2
Salary Commitment
Year 2024 : 2 470 000 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 2 470 000 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - 100 $ - 5 730 - 95,51%
Level 2: 5000 - 60 $ - 4 783 - 95,66%
Level 3: 2000 - 35 $ - 1 914 - 95,72%
Level 4: 4000 - 20 $ - 3 875 - 96,88%
Luxury : 1000 - 200 $ - 948 - 94,84%
Total Capacity :18000

Income

Home Games Left14
Average Attendance - %17 252 - 95,84%
Average Income per Game609 047 $
Year to Date Revenue16 444 258 $

Expense

Pro Players Total Salaries80 118 833 $
Farm Players Total Salaries5 551 666 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses50 687 480 $
Farm Year To Date Expenses5 215 192 $
Pro Salary Cap To Date50 687 480 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 526 652 $
Pro Remaining Season Days72
Pro Expenses Per Days408 770 $
Pro Estimated Expenses29 431 440 $
Farm Remaining Season Days8
Farm Expenses Per Days42 058 $
Farm Estimated Expenses336 464 $
Estimated Season Expenses29 767 904 $
Season Salary Cap80 118 833 $
Estimate Under Maximum Salary Cap of 83 500 000 $3 381 167 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 18 418 833 $
Current Bank Account(585 788 425 $)
Projected Bank Account(607 029 677 $)

Pro Players Salaries

Charlie McAvoy 9 500 000 $ (7)
-Salary Remaining : 3 489 796 $
Jeff Skinner 9 000 000 $ (4)
-Salary Remaining : 3 306 122 $
Evgeny Kuznetsov 7 800 000 $ (2)
-Salary Remaining : 2 865 306 $
Sean Couturier 7 750 000 $ (7)
-Salary Remaining : 2 846 939 $
Taylor Hall 6 000 000 $ (2)
-Salary Remaining : 2 204 082 $
T.J Oshie 5 750 000 $ (2)
-Salary Remaining : 2 112 245 $
Elvis Merzlikins 5 400 000 $ (4)
-Salary Remaining : 1 983 673 $
Tyson Barrie 4 500 000 $ (1)
-Salary Remaining : 1 653 061 $
Carson Soucy 3 250 000 $ (3)
-Salary Remaining : 1 193 878 $
Alex Newhook 2 900 000 $ (4)
-Salary Remaining : 1 065 306 $
Brock McGinn 2 750 000 $ (2)
-Salary Remaining : 1 010 204 $
Jan Rutta 2 750 000 $ (2)
-Salary Remaining : 1 010 204 $
Garnet Hathaway 2 375 000 $ (2)
-Salary Remaining : 872 449 $
Kyle Burroughs 1 100 000 $ (3)
-Salary Remaining : 404 082 $
Travis Hamonic 1 100 000 $ (2)
-Salary Remaining : 404 082 $
Matthew Beniers 897 500 $ (1)
-Salary Remaining : 329 694 $
Uvis Balinskis 870 000 $ (1)
-Salary Remaining : 319 592 $
Connor McMichael 863 000 $ (1)
-Salary Remaining : 317 020 $
Akira Schmid 850 833 $ (1)
-Salary Remaining : 312 551 $
Walker Duehr 825 000 $ (2)
-Salary Remaining : 303 061 $
Jimmy Vesey 800 000 $ (2)
-Salary Remaining : 293 878 $
Maxwell Willman 775 000 $ (1)
-Salary Remaining : 284 694 $
Axel Jonsson-Fjallby 775 000 $ (2)
-Salary Remaining : 284 694 $
Samuel Laberge 775 000 $ (1)
-Salary Remaining : 284 694 $
Parker Kelly 762 500 $ (1)
-Salary Remaining : 280 102 $
Total Pro Players25
Salary Commitment
Year 2024 : 80 118 833 $
Year 2025 : 69 825 000 $
Year 2026 : 38 900 000 $
Year 2027 : 34 550 000 $
Salary Average Commitment
Year 2024 : 80 118 833 $
Year 2025 : 69 825 000 $
Year 2026 : 38 900 000 $
Year 2027 : 34 550 000 $
Salary Cap with 1 Way Contract
Year 2024 : 80 118 833 $
Year 2025 : 69 825 000 $
Year 2026 : 38 900 000 $
Year 2027 : 34 550 000 $

Farm Players Salaries

Dillon Dube 2 300 000 $ (1)
Salary Remaining : 139 394 $
Philip Broberg 863 333 $ (1)
Salary Remaining : 52 323 $
Maxence Guenette 813 333 $ (1)
Salary Remaining : 49 293 $
Samuel Bolduc 800 000 $ (2)
Salary Remaining : 48 485 $
Jesper Boqvist 775 000 $ (1)
Salary Remaining : 46 970 $
Total Farm Players5
Salary Commitment
Year 2024 : 5 551 666 $
Year 2025 : 800 000 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 5 551 666 $
Year 2025 : 800 000 $
Year 2026 : 0 $
Year 2027 : 0 $

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - 100 $ - 5 695 - 94,91%
Level 2: 5000 - 60 $ - 4 748 - 94,95%
Level 3: 2000 - 35 $ - 1 907 - 95,37%
Level 4: 4000 - 20 $ - 3 827 - 95,68%
Luxury : 1000 - 200 $ - 949 - 94,86%
Total Capacity :18000

Income

Home Games Left13
Average Attendance - %17 125 - 95,14%
Average Income per Game605 546 $
Year to Date Revenue16 955 301 $

Expense

Pro Players Total Salaries82 479 166 $
Farm Players Total Salaries4 186 667 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses52 180 688 $
Farm Year To Date Expenses3 932 908 $
Pro Salary Cap To Date52 180 688 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 872 104 $
Pro Remaining Season Days72
Pro Expenses Per Days420 812 $
Pro Estimated Expenses30 298 464 $
Farm Remaining Season Days8
Farm Expenses Per Days31 717 $
Farm Estimated Expenses253 736 $
Estimated Season Expenses30 552 200 $
Season Salary Cap82 479 166 $
Estimate Under Maximum Salary Cap of 83 500 000 $1 020 834 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 20 779 166 $
Current Bank Account(591 872 383 $)
Projected Bank Account(614 552 479 $)

Pro Players Salaries

Timo Meier 8 800 000 $ (8)
-Salary Remaining : 3 232 653 $
Mika Zibanejad 8 500 000 $ (7)
-Salary Remaining : 3 122 449 $
Brent Burns 8 000 000 $ (2)
-Salary Remaining : 2 938 776 $
Kevin Fiala 7 875 000 $ (6)
-Salary Remaining : 2 892 857 $
Jonas Brodin 6 000 000 $ (5)
-Salary Remaining : 2 204 082 $
Jordan Eberle 5 500 000 $ (1)
-Salary Remaining : 2 020 408 $
Tristan Jarry 5 375 000 $ (5)
-Salary Remaining : 1 974 490 $
Joel Eriksson Ek 5 250 000 $ (6)
-Salary Remaining : 1 928 571 $
Rasmus Andersson 4 550 000 $ (3)
-Salary Remaining : 1 671 429 $
Brandon Saad 4 500 000 $ (3)
-Salary Remaining : 1 653 061 $
Artturi Lehkonen 4 500 000 $ (4)
-Salary Remaining : 1 653 061 $
Alexander Kerfoot 3 500 000 $ (2)
-Salary Remaining : 1 285 714 $
Noah Cates 2 625 000 $ (2)
-Salary Remaining : 964 286 $
Sonny Milano 1 900 000 $ (3)
-Salary Remaining : 697 959 $
Colin Blackwell 1 200 000 $ (1)
-Salary Remaining : 440 816 $
Gustav Lindstrom 950 000 $ (1)
-Salary Remaining : 348 980 $
Cayden Primeau 890 000 $ (2)
-Salary Remaining : 326 939 $
Moritz Seider 863 333 $ (1)
-Salary Remaining : 317 143 $
Santeri Hatakka 850 833 $ (1)
-Salary Remaining : 312 551 $
Sam Carrick 850 000 $ (1)
-Salary Remaining : 312 245 $
Sam Gagner 0 $ (1)
-Salary Remaining : 0 $
Total Pro Players21
Salary Commitment
Year 2024 : 82 479 166 $
Year 2025 : 72 265 000 $
Year 2026 : 57 250 000 $
Year 2027 : 46 300 000 $
Salary Average Commitment
Year 2024 : 82 479 166 $
Year 2025 : 72 265 000 $
Year 2026 : 57 250 000 $
Year 2027 : 46 300 000 $
Salary Cap with 1 Way Contract
Year 2024 : 82 479 166 $
Year 2025 : 72 265 000 $
Year 2026 : 57 250 000 $
Year 2027 : 46 300 000 $

Farm Players Salaries

Mason Lohrei 925 000 $ (2)
Salary Remaining : 56 061 $
Jonatan Berggren 925 000 $ (1)
Salary Remaining : 56 061 $
Vincent Iorio 814 167 $ (3)
Salary Remaining : 49 343 $
Byron Froese 762 500 $ (1)
Salary Remaining : 46 212 $
Paul Cotter 760 000 $ (1)
Salary Remaining : 46 061 $
Total Farm Players5
Salary Commitment
Year 2024 : 4 186 667 $
Year 2025 : 1 739 167 $
Year 2026 : 814 167 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 4 186 667 $
Year 2025 : 1 739 167 $
Year 2026 : 814 167 $
Year 2027 : 0 $

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - 100 $ - 5 726 - 95,44%
Level 2: 5000 - 60 $ - 4 822 - 96,44%
Level 3: 2000 - 35 $ - 1 936 - 96,80%
Level 4: 4000 - 20 $ - 3 759 - 93,97%
Luxury : 1000 - 200 $ - 948 - 94,81%
Total Capacity :18000

Income

Home Games Left16
Average Attendance - %17 191 - 95,51%
Average Income per Game609 205 $
Year to Date Revenue15 230 118 $

Expense

Pro Players Total Salaries83 045 001 $
Farm Players Total Salaries2 567 500 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses52 538 676 $
Farm Year To Date Expenses2 411 924 $
Pro Salary Cap To Date52 538 676 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue9 747 276 $
Pro Remaining Season Days72
Pro Expenses Per Days423 699 $
Pro Estimated Expenses30 506 328 $
Farm Remaining Season Days8
Farm Expenses Per Days19 451 $
Farm Estimated Expenses155 608 $
Estimated Season Expenses30 661 936 $
Season Salary Cap83 045 001 $
Estimate Under Maximum Salary Cap of 83 500 000 $454 999 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 21 345 001 $
Current Bank Account(572 325 232 $)
Projected Bank Account(593 239 892 $)

Pro Players Salaries

Jack Eichel 10 000 000 $ (3)
-Salary Remaining : 3 673 469 $
Andrei Vasilevskiy 9 500 000 $ (5)
-Salary Remaining : 3 489 796 $
Brayden Schenn 6 500 000 $ (5)
-Salary Remaining : 2 387 755 $
Alex Killorn 6 250 000 $ (4)
-Salary Remaining : 2 295 918 $
MacKenzie Weegar 6 250 000 $ (8)
-Salary Remaining : 2 295 918 $
Tyler Myers 6 000 000 $ (1)
-Salary Remaining : 2 204 082 $
Rasmus Dahlin 6 000 000 $ (1)
-Salary Remaining : 2 204 082 $
Anthony Mantha 5 700 000 $ (1)
-Salary Remaining : 2 093 878 $
Teuvo Teravainen 5 400 000 $ (1)
-Salary Remaining : 1 983 673 $
Artem Zub 4 600 000 $ (4)
-Salary Remaining : 1 689 796 $
Yegor Sharangovich 3 100 000 $ (2)
-Salary Remaining : 1 138 776 $
Anton Forsberg 2 750 000 $ (2)
-Salary Remaining : 1 010 204 $
Klim Kostin 2 000 000 $ (2)
-Salary Remaining : 734 694 $
Antti Raanta 1 500 000 $ (1)
-Salary Remaining : 551 020 $
Michael Rasmussen 1 460 000 $ (1)
-Salary Remaining : 536 327 $
Leo Carlsson 950 000 $ (3)
-Salary Remaining : 348 980 $
Lucas Raymond 925 000 $ (1)
-Salary Remaining : 339 796 $
Alex Vlasic 916 667 $ (1)
-Salary Remaining : 336 735 $
Cole Perfetti 894 167 $ (1)
-Salary Remaining : 328 470 $
Mackenzie Entwistle 800 000 $ (1)
-Salary Remaining : 293 878 $
Felix Sandstrom 792 500 $ (1)
-Salary Remaining : 291 122 $
Yegor Zamula 756 667 $ (1)
-Salary Remaining : 277 959 $
Total Pro Players22
Salary Commitment
Year 2024 : 83 045 001 $
Year 2025 : 51 900 000 $
Year 2026 : 44 050 000 $
Year 2027 : 33 100 000 $
Salary Average Commitment
Year 2024 : 83 045 001 $
Year 2025 : 51 900 000 $
Year 2026 : 44 050 000 $
Year 2027 : 33 100 000 $
Salary Cap with 1 Way Contract
Year 2024 : 83 045 001 $
Year 2025 : 51 900 000 $
Year 2026 : 44 050 000 $
Year 2027 : 33 100 000 $

Farm Players Salaries

Emil Bemstrom 900 000 $ (1)
Salary Remaining : 54 545 $
Nikita Alexandrov 880 000 $ (1)
Salary Remaining : 53 333 $
Olle Lycksell 787 500 $ (2)
Salary Remaining : 47 727 $
Total Farm Players3
Salary Commitment
Year 2024 : 2 567 500 $
Year 2025 : 787 500 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 2 567 500 $
Year 2025 : 787 500 $
Year 2026 : 0 $
Year 2027 : 0 $

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - 100 $ - 5 765 - 96,09%
Level 2: 5000 - 60 $ - 4 741 - 94,82%
Level 3: 2000 - 35 $ - 1 910 - 95,51%
Level 4: 4000 - 25 $ - 2 766 - 69,15%
Luxury : 1000 - 200 $ - 937 - 93,73%
Total Capacity :18000

Income

Home Games Left13
Average Attendance - %16 120 - 89,56%
Average Income per Game604 076 $
Year to Date Revenue16 914 129 $

Expense

Pro Players Total Salaries82 895 666 $
Farm Players Total Salaries11 038 333 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses46 864 829 $
Farm Year To Date Expenses8 793 522 $
Pro Salary Cap To Date46 864 829 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 852 988 $
Pro Remaining Season Days72
Pro Expenses Per Days422 937 $
Pro Estimated Expenses30 451 464 $
Farm Remaining Season Days8
Farm Expenses Per Days83 624 $
Farm Estimated Expenses668 992 $
Estimated Season Expenses31 120 456 $
Season Salary Cap82 895 666 $
Estimate Under Maximum Salary Cap of 83 500 000 $604 334 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 21 195 666 $
Current Bank Account(333 139 798 $)
Projected Bank Account(356 407 266 $)

Pro Players Salaries

Auston Matthews 11 634 000 $ (1)
-Salary Remaining : 4 273 714 $
Dougie Hamilton 9 000 000 $ (5)
-Salary Remaining : 3 306 122 $
Sidney Crosby 8 700 000 $ (2)
-Salary Remaining : 3 195 918 $
Torey Krug 6 500 000 $ (4)
-Salary Remaining : 2 387 755 $
Valeri Nichushkin 6 125 000 $ (7)
-Salary Remaining : 2 250 000 $
Joonas Korpisalo 4 000 000 $ (5)
-Salary Remaining : 1 469 388 $
Ilya Sorokin 4 000 000 $ (1)
-Salary Remaining : 1 469 388 $
Adam Larsson 4 000 000 $ (2)
-Salary Remaining : 1 469 388 $
Boone Jenner 3 750 000 $ (3)
-Salary Remaining : 1 377 551 $
Matt Grzelcyk 3 687 500 $ (1)
-Salary Remaining : 1 354 592 $
Kirby Dach 3 362 500 $ (3)
-Salary Remaining : 1 235 204 $
Jordan Greenway 3 000 000 $ (2)
-Salary Remaining : 1 102 041 $
Brett Kulak 2 750 000 $ (3)
-Salary Remaining : 1 010 204 $
Nick Bjugstad 2 100 000 $ (2)
-Salary Remaining : 771 429 $
Teddy Blueger 1 900 000 $ (1)
-Salary Remaining : 697 959 $
Kaiden Guhle 1 283 333 $ (2)
-Salary Remaining : 471 428 $
Mathieu Olivier 1 100 000 $ (2)
-Salary Remaining : 404 082 $
Craig Smith 1 000 000 $ (1)
-Salary Remaining : 367 347 $
Luke Hughes 925 000 $ (2)
-Salary Remaining : 339 796 $
Zachary Bolduc 863 333 $ (3)
-Salary Remaining : 317 143 $
Connor Zary 863 333 $ (2)
-Salary Remaining : 317 143 $
Logan Stankoven 814 167 $ (3)
-Salary Remaining : 299 082 $
Hunter Shepard 775 000 $ (2)
-Salary Remaining : 284 694 $
Darren Raddysh 762 500 $ (1)
-Salary Remaining : 280 102 $
Total Pro Players24
Salary Commitment
Year 2024 : 82 895 666 $
Year 2025 : 59 911 666 $
Year 2026 : 37 165 000 $
Year 2027 : 25 625 000 $
Salary Average Commitment
Year 2024 : 82 895 666 $
Year 2025 : 59 911 666 $
Year 2026 : 37 165 000 $
Year 2027 : 25 625 000 $
Salary Cap with 1 Way Contract
Year 2024 : 82 895 666 $
Year 2025 : 59 911 666 $
Year 2026 : 37 165 000 $
Year 2027 : 25 625 000 $

Farm Players Salaries

Ethan Bear 2 062 500 $ (2)
Salary Remaining : 125 000 $
Nicolas Aube-Kubel 1 225 000 $ (1)
Salary Remaining : 74 242 $
Nick Cousins 1 100 000 $ (1)
Salary Remaining : 66 667 $
Samuel Blais 1 000 000 $ (1)
Salary Remaining : 60 606 $
Brandt Clarke 863 333 $ (3)
Salary Remaining : 52 323 $
Denis Gurianov 850 000 $ (1)
Salary Remaining : 51 515 $
Pierre-Olivier Joseph 825 000 $ (1)
Salary Remaining : 50 000 $
Zachary Sanford 800 000 $ (1)
Salary Remaining : 48 485 $
Noah Gregor 775 000 $ (1)
Salary Remaining : 46 970 $
Maxime Comtois 775 000 $ (1)
Salary Remaining : 46 970 $
Haydn Fleury 762 500 $ (1)
Salary Remaining : 46 212 $
Total Farm Players11
Salary Commitment
Year 2024 : 11 038 333 $
Year 2025 : 2 925 833 $
Year 2026 : 863 333 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 11 038 333 $
Year 2025 : 2 925 833 $
Year 2026 : 863 333 $
Year 2027 : 0 $

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 6000 - 100 $ - 5 623 - 93,72%
Level 2: 5000 - 60 $ - 4 762 - 95,25%
Level 3: 2000 - 35 $ - 1 887 - 94,34%
Level 4: 4000 - 20 $ - 3 857 - 96,43%
Luxury : 1000 - 200 $ - 939 - 93,89%
Total Capacity :18000

Income

Home Games Left14
Average Attendance - %17 069 - 94,83%
Average Income per Game601 313 $
Year to Date Revenue16 235 460 $

Expense

Pro Players Total Salaries81 933 333 $
Farm Players Total Salaries2 431 667 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses51 887 026 $
Farm Year To Date Expenses2 284 328 $
Pro Salary Cap To Date51 887 026 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 418 387 $
Pro Remaining Season Days72
Pro Expenses Per Days418 027 $
Pro Estimated Expenses30 097 944 $
Farm Remaining Season Days8
Farm Expenses Per Days18 422 $
Farm Estimated Expenses147 376 $
Estimated Season Expenses30 245 320 $
Season Salary Cap81 933 333 $
Estimate Under Maximum Salary Cap of 83 500 000 $1 566 667 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 20 233 333 $
Current Bank Account(660 341 409 $)
Projected Bank Account(682 168 342 $)

Pro Players Salaries

Anze Kopitar 10 000 000 $ (1)
-Salary Remaining : 3 673 469 $
Mikko Rantanen 9 250 000 $ (2)
-Salary Remaining : 3 397 959 $
Jesper Bratt 7 875 000 $ (8)
-Salary Remaining : 2 892 857 $
Joshua Morrissey 6 250 000 $ (5)
-Salary Remaining : 2 295 918 $
Mattias Ekholm 6 250 000 $ (3)
-Salary Remaining : 2 295 918 $
Andrei Kuzmenko 5 500 000 $ (2)
-Salary Remaining : 2 020 408 $
John Klingberg 4 150 000 $ (1)
-Salary Remaining : 1 524 490 $
Evan Bouchard 3 900 000 $ (2)
-Salary Remaining : 1 432 653 $
Marc-Andre Fleury 3 500 000 $ (1)
-Salary Remaining : 1 285 714 $
Ian Cole 3 000 000 $ (1)
-Salary Remaining : 1 102 041 $
Olli Maatta 3 000 000 $ (2)
-Salary Remaining : 1 102 041 $
Scott Laughton 3 000 000 $ (3)
-Salary Remaining : 1 102 041 $
Pierre Engvall 3 000 000 $ (7)
-Salary Remaining : 1 102 041 $
Ryan McLeod 2 100 000 $ (2)
-Salary Remaining : 771 429 $
Casey DeSmith 1 800 000 $ (1)
-Salary Remaining : 661 224 $
Yakov Trenin 1 700 000 $ (1)
-Salary Remaining : 624 490 $
Ross Johnston 1 100 000 $ (3)
-Salary Remaining : 404 082 $
Thomas Bordeleau 925 000 $ (1)
-Salary Remaining : 339 796 $
Yan Kuznetsov 870 000 $ (1)
-Salary Remaining : 319 592 $
Hendrix Lapierre 863 333 $ (2)
-Salary Remaining : 317 143 $
Connor Dewar 800 000 $ (1)
-Salary Remaining : 293 878 $
Matthew Highmore 775 000 $ (1)
-Salary Remaining : 284 694 $
Liam O'Brien 775 000 $ (1)
-Salary Remaining : 284 694 $
Oskar Sundqvist 775 000 $ (1)
-Salary Remaining : 284 694 $
Shane Pinto 775 000 $ (1)
-Salary Remaining : 284 694 $
Total Pro Players25
Salary Commitment
Year 2024 : 81 933 333 $
Year 2025 : 52 088 333 $
Year 2026 : 27 475 000 $
Year 2027 : 17 125 000 $
Salary Average Commitment
Year 2024 : 81 933 333 $
Year 2025 : 52 088 333 $
Year 2026 : 27 475 000 $
Year 2027 : 17 125 000 $
Salary Cap with 1 Way Contract
Year 2024 : 81 933 333 $
Year 2025 : 52 088 333 $
Year 2026 : 27 475 000 $
Year 2027 : 17 125 000 $

Farm Players Salaries

Jean-Luc Foudy 894 167 $ (2)
Salary Remaining : 54 192 $
Jiri Patera 775 000 $ (1)
Salary Remaining : 46 970 $
Liam Foudy 762 500 $ (1)
Salary Remaining : 46 212 $
Total Farm Players3
Salary Commitment
Year 2024 : 2 431 667 $
Year 2025 : 894 167 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 2 431 667 $
Year 2025 : 894 167 $
Year 2026 : 0 $
Year 2027 : 0 $

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 6000 - 100 $ - 5 745 - 95,76%
Level 2: 5000 - 60 $ - 4 781 - 95,61%
Level 3: 2000 - 35 $ - 1 924 - 96,22%
Level 4: 4000 - 20 $ - 3 858 - 96,46%
Luxury : 1000 - 200 $ - 936 - 93,60%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %17 245 - 95,80%
Average Income per Game608 483 $
Year to Date Revenue15 820 545 $

Expense

Pro Players Total Salaries82 244 523 $
Farm Players Total Salaries8 373 333 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses51 962 998 $
Farm Year To Date Expenses7 161 912 $
Pro Salary Cap To Date51 962 998 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue9 127 238 $
Pro Remaining Season Days72
Pro Expenses Per Days419 615 $
Pro Estimated Expenses30 212 280 $
Farm Remaining Season Days8
Farm Expenses Per Days63 434 $
Farm Estimated Expenses507 472 $
Estimated Season Expenses30 719 752 $
Season Salary Cap82 244 523 $
Estimate Under Maximum Salary Cap of 83 500 000 $1 255 477 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 20 544 523 $
Current Bank Account(607 914 807 $)
Projected Bank Account(629 507 321 $)

Pro Players Salaries

David Pastrnak 11 250 000 $ (8)
-Salary Remaining : 4 132 653 $
Alex Ovechkin 9 500 000 $ (3)
-Salary Remaining : 3 489 796 $
Tage Thompson 7 142 857 $ (7)
-Salary Remaining : 2 623 907 $
Connor Hellebuyck 6 166 666 $ (1)
-Salary Remaining : 2 265 306 $
Brad Marchand 6 125 000 $ (2)
-Salary Remaining : 2 250 000 $
Kris Letang 6 100 000 $ (5)
-Salary Remaining : 2 240 816 $
Vincent Trocheck 5 625 000 $ (6)
-Salary Remaining : 2 066 327 $
Noah Hanifin 4 950 000 $ (1)
-Salary Remaining : 1 818 367 $
Adin Hill 4 900 000 $ (2)
-Salary Remaining : 1 800 000 $
Gustav Nyquist 3 185 000 $ (2)
-Salary Remaining : 1 170 000 $
Dylan DeMelo 3 000 000 $ (1)
-Salary Remaining : 1 102 041 $
Martin Necas 3 000 000 $ (1)
-Salary Remaining : 1 102 041 $
Martin Fehervary 2 675 000 $ (3)
-Salary Remaining : 982 653 $
Calle Jarnkrok 2 100 000 $ (3)
-Salary Remaining : 771 429 $
Jani Hakanpaa 1 500 000 $ (1)
-Salary Remaining : 551 020 $
Seth Jarvis 925 000 $ (1)
-Salary Remaining : 339 796 $
Jonathan Quick 825 000 $ (1)
-Salary Remaining : 303 061 $
Jonathan Drouin 825 000 $ (1)
-Salary Remaining : 303 061 $
Zach Parise 825 000 $ (1)
-Salary Remaining : 303 061 $
Andrew Cogliano 825 000 $ (1)
-Salary Remaining : 303 061 $
Mark Giordano 800 000 $ (1)
-Salary Remaining : 293 878 $
Total Pro Players21
Salary Commitment
Year 2024 : 82 244 523 $
Year 2025 : 58 602 857 $
Year 2026 : 44 392 857 $
Year 2027 : 30 117 857 $
Salary Average Commitment
Year 2024 : 82 244 522 $
Year 2025 : 58 602 856 $
Year 2026 : 44 392 856 $
Year 2027 : 30 117 856 $
Salary Cap with 1 Way Contract
Year 2024 : 82 244 523 $
Year 2025 : 58 602 857 $
Year 2026 : 44 392 857 $
Year 2027 : 30 117 857 $

Farm Players Salaries

Bowen Byram 3 850 000 $ (2)
Salary Remaining : 233 333 $
Isac Lundestrom 1 800 000 $ (1)
Salary Remaining : 109 091 $
Arber Xhekaj 828 333 $ (1)
Salary Remaining : 50 202 $
Bokondji Imama 775 000 $ (1)
Salary Remaining : 46 970 $
Ruslan Iskhakov 575 000 $ (1)
Salary Remaining : 34 848 $
Logan Mailloux 545 000 $ (1)
Salary Remaining : 33 030 $
Total Farm Players6
Salary Commitment
Year 2024 : 8 373 333 $
Year 2025 : 3 850 000 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 8 373 333 $
Year 2025 : 3 850 000 $
Year 2026 : 0 $
Year 2027 : 0 $

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanada Life Center
Level 1: 6000 - 100 $ - 5 647 - 94,12%
Level 2: 5000 - 60 $ - 4 735 - 94,70%
Level 3: 2000 - 35 $ - 1 884 - 94,21%
Level 4: 4000 - 20 $ - 3 789 - 94,74%
Luxury : 1000 - 200 $ - 943 - 94,29%
Total Capacity :18000

Income

Home Games Left12
Average Attendance - %16 999 - 94,44%
Average Income per Game601 371 $
Year to Date Revenue17 439 752 $

Expense

Pro Players Total Salaries82 467 381 $
Farm Players Total Salaries10 910 833 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses51 802 654 $
Farm Year To Date Expenses9 656 466 $
Pro Salary Cap To Date51 802 654 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 216 449 $
Pro Remaining Season Days72
Pro Expenses Per Days420 752 $
Pro Estimated Expenses30 294 144 $
Farm Remaining Season Days8
Farm Expenses Per Days82 658 $
Farm Estimated Expenses661 264 $
Estimated Season Expenses30 955 408 $
Season Salary Cap82 467 381 $
Estimate Under Maximum Salary Cap of 83 500 000 $1 032 619 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 20 767 381 $
Current Bank Account(628 785 663 $)
Projected Bank Account(652 524 622 $)

Pro Players Salaries

Connor McDavid 12 500 000 $ (3)
-Salary Remaining : 4 591 837 $
Victor Hedman 7 875 000 $ (2)
-Salary Remaining : 2 892 857 $
Clayton Keller 7 150 000 $ (5)
-Salary Remaining : 2 626 531 $
Esa Lindell 5 800 000 $ (2)
-Salary Remaining : 2 130 612 $
Jean-Gabriel Pageau 5 000 000 $ (3)
-Salary Remaining : 1 836 735 $
Samuel Girard 5 000 000 $ (4)
-Salary Remaining : 1 836 735 $
Alex Tuch 4 750 000 $ (3)
-Salary Remaining : 1 744 898 $
Mattias Samuelsson 4 285 714 $ (7)
-Salary Remaining : 1 574 344 $
Robby Fabbri 4 000 000 $ (2)
-Salary Remaining : 1 469 388 $
Ross Colton 4 000 000 $ (4)
-Salary Remaining : 1 469 388 $
Jeremy Swayman 3 475 000 $ (1)
-Salary Remaining : 1 276 531 $
Trevor van Riemsdyk 3 000 000 $ (3)
-Salary Remaining : 1 102 041 $
Luke Schenn 2 750 000 $ (3)
-Salary Remaining : 1 010 204 $
Casey Mittelstadt 2 500 000 $ (1)
-Salary Remaining : 918 367 $
Morgan Frost 2 100 000 $ (2)
-Salary Remaining : 771 429 $
Owen Tippett 1 500 000 $ (1)
-Salary Remaining : 551 020 $
Morgan Barron 1 350 000 $ (2)
-Salary Remaining : 495 918 $
Matthew Benning 1 150 000 $ (3)
-Salary Remaining : 422 449 $
Kevin Bahl 1 050 000 $ (2)
-Salary Remaining : 385 714 $
Dawson Mercer 894 167 $ (1)
-Salary Remaining : 328 470 $
Michael Eyssimont 800 000 $ (1)
-Salary Remaining : 293 878 $
Jonas Johansson 775 000 $ (2)
-Salary Remaining : 284 694 $
Daniil Miromanov 762 500 $ (1)
-Salary Remaining : 280 102 $
Total Pro Players23
Salary Commitment
Year 2024 : 82 467 381 $
Year 2025 : 72 535 714 $
Year 2026 : 49 585 714 $
Year 2027 : 20 435 714 $
Salary Average Commitment
Year 2024 : 82 467 381 $
Year 2025 : 72 535 714 $
Year 2026 : 49 585 714 $
Year 2027 : 20 435 714 $
Salary Cap with 1 Way Contract
Year 2024 : 82 467 381 $
Year 2025 : 72 535 714 $
Year 2026 : 49 585 714 $
Year 2027 : 20 435 714 $

Farm Players Salaries

Dylan Holloway 1 441 667 $ (1)
Salary Remaining : 87 374 $
Marc Staal 1 100 000 $ (1)
Salary Remaining : 66 667 $
Brian Halonen 925 000 $ (1)
Salary Remaining : 56 061 $
Michael Kesselring 925 000 $ (1)
Salary Remaining : 56 061 $
Matthew Savoie 918 333 $ (3)
Salary Remaining : 55 657 $
Shakir Mukhamadullin 894 167 $ (2)
Salary Remaining : 54 192 $
Will Cuylle 828 333 $ (2)
Salary Remaining : 50 202 $
Vasili Ponomarev 795 000 $ (2)
Salary Remaining : 48 182 $
Mark Friedman 775 000 $ (1)
Salary Remaining : 46 970 $
Jesse Ylonen 775 000 $ (1)
Salary Remaining : 46 970 $
Ian Mitchell 775 000 $ (1)
Salary Remaining : 46 970 $
Jet Greaves 758 333 $ (1)
Salary Remaining : 45 960 $
Total Farm Players12
Salary Commitment
Year 2024 : 10 910 833 $
Year 2025 : 3 435 833 $
Year 2026 : 918 333 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 10 910 833 $
Year 2025 : 3 435 833 $
Year 2026 : 918 333 $
Year 2027 : 0 $

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameCrypto.com Arena
Level 1: 6000 - 100 $ - 5 696 - 94,93%
Level 2: 5000 - 60 $ - 4 773 - 95,47%
Level 3: 2000 - 35 $ - 1 896 - 94,78%
Level 4: 4000 - 20 $ - 3 875 - 96,88%
Luxury : 1000 - 200 $ - 952 - 95,16%
Total Capacity :18000

Income

Home Games Left21
Average Attendance - %17 192 - 95,51%
Average Income per Game606 976 $
Year to Date Revenue12 139 520 $

Expense

Pro Players Total Salaries79 816 650 $
Farm Players Total Salaries5 920 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses50 496 272 $
Farm Year To Date Expenses5 561 152 $
Pro Salary Cap To Date50 496 272 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue12 746 496 $
Pro Remaining Season Days72
Pro Expenses Per Days407 228 $
Pro Estimated Expenses29 320 416 $
Farm Remaining Season Days8
Farm Expenses Per Days44 848 $
Farm Estimated Expenses358 784 $
Estimated Season Expenses29 679 200 $
Season Salary Cap79 816 650 $
Estimate Under Maximum Salary Cap of 83 500 000 $3 683 350 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 18 116 650 $
Current Bank Account(649 779 033 $)
Projected Bank Account(666 711 737 $)

Pro Players Salaries

Aleksander Barkov 10 000 000 $ (7)
-Salary Remaining : 3 673 469 $
Pierre-Luc Dubois 8 500 000 $ (8)
-Salary Remaining : 3 122 449 $
Blake Wheeler 8 250 000 $ (1)
-Salary Remaining : 3 030 612 $
Jacob Trouba 8 000 000 $ (3)
-Salary Remaining : 2 938 776 $
Alex DeBrincat 7 875 000 $ (4)
-Salary Remaining : 2 892 857 $
Ondrej Palat 6 000 000 $ (5)
-Salary Remaining : 2 204 082 $
Andrew Mangiapane 5 800 000 $ (2)
-Salary Remaining : 2 130 612 $
Jack Roslovic 4 000 000 $ (1)
-Salary Remaining : 1 469 388 $
William Borgen 2 700 000 $ (2)
-Salary Remaining : 991 837 $
Alexander Romanov 2 500 000 $ (2)
-Salary Remaining : 918 367 $
Nicolas Hague 2 294 150 $ (2)
-Salary Remaining : 842 749 $
Erik Brannstrom 2 000 000 $ (1)
-Salary Remaining : 734 694 $
Jacob Bryson 1 850 000 $ (1)
-Salary Remaining : 679 592 $
Alexandre Texier 1 525 000 $ (1)
-Salary Remaining : 560 204 $
William Carrier 1 400 000 $ (1)
-Salary Remaining : 514 286 $
Jordan Harris 1 400 000 $ (2)
-Salary Remaining : 514 286 $
Devon Levi 925 000 $ (2)
-Salary Remaining : 339 796 $
Georgi Romanov 910 000 $ (2)
-Salary Remaining : 334 286 $
Jesse Puljujarvi 800 000 $ (2)
-Salary Remaining : 293 878 $
Riley Tufte 775 000 $ (1)
-Salary Remaining : 284 694 $
Mark Jankowski 775 000 $ (1)
-Salary Remaining : 284 694 $
Ivan Prosvetov 775 000 $ (1)
-Salary Remaining : 284 694 $
Stefan Noesen 762 500 $ (1)
-Salary Remaining : 280 102 $
Total Pro Players23
Salary Commitment
Year 2024 : 79 816 650 $
Year 2025 : 57 704 150 $
Year 2026 : 40 375 000 $
Year 2027 : 32 375 000 $
Salary Average Commitment
Year 2024 : 79 816 650 $
Year 2025 : 57 704 150 $
Year 2026 : 40 375 000 $
Year 2027 : 32 375 000 $
Salary Cap with 1 Way Contract
Year 2024 : 79 816 650 $
Year 2025 : 57 704 150 $
Year 2026 : 40 375 000 $
Year 2027 : 32 375 000 $

Farm Players Salaries

Nikita Nesterenko 925 000 $ (1)
Salary Remaining : 56 061 $
Cole Schwindt 855 833 $ (1)
Salary Remaining : 51 869 $
Graeme Clarke 850 833 $ (1)
Salary Remaining : 51 566 $
Adam Edstrom 846 667 $ (2)
Salary Remaining : 51 313 $
James Malatesta 841 667 $ (3)
Salary Remaining : 51 010 $
Zack Ostapchuk 825 000 $ (3)
Salary Remaining : 50 000 $
Samuel Fagemo 775 000 $ (1)
Salary Remaining : 46 970 $
Total Farm Players7
Salary Commitment
Year 2024 : 5 920 000 $
Year 2025 : 2 513 334 $
Year 2026 : 1 666 667 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 5 920 000 $
Year 2025 : 2 513 334 $
Year 2026 : 1 666 667 $
Year 2027 : 0 $

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 6000 - 100 $ - 5 663 - 94,39%
Level 2: 5000 - 60 $ - 4 645 - 92,90%
Level 3: 2000 - 35 $ - 1 901 - 95,04%
Level 4: 4000 - 25 $ - 2 831 - 70,77%
Luxury : 1000 - 200 $ - 935 - 93,51%
Total Capacity :18000

Income

Home Games Left11
Average Attendance - %15 975 - 88,75%
Average Income per Game596 368 $
Year to Date Revenue17 891 037 $

Expense

Pro Players Total Salaries77 495 833 $
Farm Players Total Salaries11 456 666 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses51 327 996 $
Farm Year To Date Expenses11 513 116 $
Pro Salary Cap To Date51 327 996 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 560 047 $
Pro Remaining Season Days72
Pro Expenses Per Days395 387 $
Pro Estimated Expenses28 467 864 $
Farm Remaining Season Days8
Farm Expenses Per Days86 793 $
Farm Estimated Expenses694 344 $
Estimated Season Expenses29 162 208 $
Season Salary Cap77 495 833 $
Estimate Under Maximum Salary Cap of 83 500 000 $6 004 167 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 15 795 833 $
Current Bank Account(223 050 384 $)
Projected Bank Account(245 652 545 $)

Pro Players Salaries

John Carlson 8 000 000 $ (4)
-Salary Remaining : 2 938 776 $
Troy Terry 7 000 000 $ (7)
-Salary Remaining : 2 571 429 $
Brock Nelson 6 000 000 $ (2)
-Salary Remaining : 2 204 082 $
Andrew Copp 5 625 000 $ (4)
-Salary Remaining : 2 066 327 $
Phillip Danault 5 500 000 $ (4)
-Salary Remaining : 2 020 408 $
Darcy Kuemper 5 250 000 $ (4)
-Salary Remaining : 1 928 571 $
Michael Matheson 4 875 000 $ (3)
-Salary Remaining : 1 790 816 $
Victor Olofsson 4 750 000 $ (1)
-Salary Remaining : 1 744 898 $
Noah Dobson 4 000 000 $ (2)
-Salary Remaining : 1 469 388 $
Jake DeBrusk 4 000 000 $ (1)
-Salary Remaining : 1 469 388 $
Brenden Dillon 3 900 000 $ (1)
-Salary Remaining : 1 432 653 $
Brandon Montour 3 500 000 $ (1)
-Salary Remaining : 1 285 714 $
Jason Dickinson 2 650 000 $ (1)
-Salary Remaining : 973 469 $
Daniel Vladar 2 200 000 $ (2)
-Salary Remaining : 808 163 $
Marcus Johansson 2 000 000 $ (1)
-Salary Remaining : 734 694 $
Brett Howden 1 900 000 $ (2)
-Salary Remaining : 697 959 $
Brandon Hagel 1 500 000 $ (1)
-Salary Remaining : 551 020 $
Alexey Toropchenko 1 250 000 $ (2)
-Salary Remaining : 459 184 $
Jarred Tinordi 1 250 000 $ (1)
-Salary Remaining : 459 184 $
Michael Pezzetta 812 500 $ (2)
-Salary Remaining : 298 469 $
Givani Smith 800 000 $ (2)
-Salary Remaining : 293 878 $
Connor Ingram 733 333 $ (1)
-Salary Remaining : 269 388 $
Total Pro Players22
Salary Commitment
Year 2024 : 77 495 833 $
Year 2025 : 53 212 500 $
Year 2026 : 36 250 000 $
Year 2027 : 31 375 000 $
Salary Average Commitment
Year 2024 : 77 495 833 $
Year 2025 : 53 212 500 $
Year 2026 : 36 250 000 $
Year 2027 : 31 375 000 $
Salary Cap with 1 Way Contract
Year 2024 : 77 495 833 $
Year 2025 : 53 212 500 $
Year 2026 : 36 250 000 $
Year 2027 : 31 375 000 $

Farm Players Salaries

Joshua Norris 7 950 000 $ (7)
Salary Remaining : 481 818 $
Josh Doan 925 000 $ (3)
Salary Remaining : 56 061 $
Kevin Korchinski 918 333 $ (3)
Salary Remaining : 55 657 $
Brennan Othmann 863 333 $ (3)
Salary Remaining : 52 323 $
Cale Fleury 800 000 $ (2)
Salary Remaining : 48 485 $
Total Farm Players5
Salary Commitment
Year 2024 : 11 456 666 $
Year 2025 : 11 456 666 $
Year 2026 : 10 656 666 $
Year 2027 : 7 950 000 $
Salary Average Commitment
Year 2024 : 11 456 666 $
Year 2025 : 11 456 666 $
Year 2026 : 10 656 666 $
Year 2027 : 7 950 000 $

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6000 - 100 $ - 5 697 - 94,94%
Level 2: 5000 - 60 $ - 4 736 - 94,73%
Level 3: 2000 - 35 $ - 1 890 - 94,49%
Level 4: 4000 - 20 $ - 3 832 - 95,79%
Luxury : 1000 - 200 $ - 957 - 95,67%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %17 111 - 95,06%
Average Income per Game605 859 $
Year to Date Revenue15 752 333 $

Expense

Pro Players Total Salaries73 346 533 $
Farm Players Total Salaries12 585 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses46 741 836 $
Farm Year To Date Expenses11 319 028 $
Pro Salary Cap To Date46 741 836 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue9 087 884 $
Pro Remaining Season Days72
Pro Expenses Per Days374 217 $
Pro Estimated Expenses26 943 624 $
Farm Remaining Season Days8
Farm Expenses Per Days95 341 $
Farm Estimated Expenses762 728 $
Estimated Season Expenses27 706 352 $
Season Salary Cap73 346 533 $
Estimate Under Maximum Salary Cap of 83 500 000 $10 153 467 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 11 646 533 $
Current Bank Account(558 242 052 $)
Projected Bank Account(576 860 520 $)

Pro Players Salaries

Jonathan Huberdeau 10 500 000 $ (8)
-Salary Remaining : 3 857 143 $
Bo Horvat 8 500 000 $ (8)
-Salary Remaining : 3 122 449 $
Vince Dunn 7 350 000 $ (4)
-Salary Remaining : 2 700 000 $
William Nylander 6 962 366 $ (1)
-Salary Remaining : 2 557 604 $
Andre Burakovsky 5 500 000 $ (4)
-Salary Remaining : 2 020 408 $
Kevin Labanc 4 725 000 $ (1)
-Salary Remaining : 1 735 714 $
Chris Driedger 3 500 000 $ (1)
-Salary Remaining : 1 285 714 $
Justin Holl 3 400 000 $ (3)
-Salary Remaining : 1 248 980 $
Adam Lowry 3 250 000 $ (3)
-Salary Remaining : 1 193 878 $
Jeff Carter 3 125 000 $ (1)
-Salary Remaining : 1 147 959 $
Semyon Varlamov 2 750 000 $ (4)
-Salary Remaining : 1 010 204 $
Evgeni Dadonov 2 250 000 $ (2)
-Salary Remaining : 826 531 $
Barrett Hayton 1 775 000 $ (1)
-Salary Remaining : 652 041 $
Justin Danforth 975 000 $ (1)
-Salary Remaining : 358 163 $
Arthur Kaliyev 894 167 $ (1)
-Salary Remaining : 328 470 $
Emil Martinsen Lilleberg 870 000 $ (2)
-Salary Remaining : 319 592 $
Jack St. Ivany 857 500 $ (1)
-Salary Remaining : 315 000 $
Robert Hagg 775 000 $ (1)
-Salary Remaining : 284 694 $
Michael McCarron 775 000 $ (1)
-Salary Remaining : 284 694 $
Dakota Mermis 775 000 $ (1)
-Salary Remaining : 284 694 $
Justin Kirkland 775 000 $ (1)
-Salary Remaining : 284 694 $
Dylan McIlrath 775 000 $ (2)
-Salary Remaining : 284 694 $
Jaycob Megna 762 500 $ (1)
-Salary Remaining : 280 102 $
Bobby McMann 762 500 $ (1)
-Salary Remaining : 280 102 $
Michael Amadio 762 500 $ (1)
-Salary Remaining : 280 102 $
Total Pro Players25
Salary Commitment
Year 2024 : 73 346 533 $
Year 2025 : 45 145 000 $
Year 2026 : 41 250 000 $
Year 2027 : 34 600 000 $
Salary Average Commitment
Year 2024 : 73 346 533 $
Year 2025 : 45 145 000 $
Year 2026 : 41 250 000 $
Year 2027 : 34 600 000 $
Salary Cap with 1 Way Contract
Year 2024 : 73 346 533 $
Year 2025 : 45 145 000 $
Year 2026 : 41 250 000 $
Year 2027 : 34 600 000 $

Farm Players Salaries

Cal Petersen 5 000 000 $ (2)
Salary Remaining : 303 030 $
Filip Chytil 4 437 500 $ (4)
Salary Remaining : 268 939 $
Jamie Drysdale 2 300 000 $ (3)
Salary Remaining : 139 394 $
Justin Sourdif 847 500 $ (2)
Salary Remaining : 51 364 $
Total Farm Players4
Salary Commitment
Year 2024 : 12 585 000 $
Year 2025 : 12 585 000 $
Year 2026 : 6 737 500 $
Year 2027 : 4 437 500 $
Salary Average Commitment
Year 2024 : 12 585 000 $
Year 2025 : 12 585 000 $
Year 2026 : 6 737 500 $
Year 2027 : 4 437 500 $

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 6000 - 100 $ - 5 762 - 96,03%
Level 2: 5000 - 60 $ - 4 709 - 94,17%
Level 3: 2000 - 35 $ - 1 890 - 94,50%
Level 4: 4000 - 20 $ - 3 854 - 96,35%
Luxury : 1000 - 200 $ - 951 - 95,09%
Total Capacity :18000

Income

Home Games Left11
Average Attendance - %17 165 - 95,36%
Average Income per Game607 952 $
Year to Date Revenue18 238 546 $

Expense

Pro Players Total Salaries74 902 341 $
Farm Players Total Salaries9 344 959 $
Coaches Total Salaries1 500 000 $
Luxury Taxe Total0 $
Pro Year To Date Expenses49 039 708 $
Farm Year To Date Expenses12 862 678 $
Pro Salary Cap To Date49 039 708 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 687 467 $
Pro Remaining Season Days72
Pro Expenses Per Days382 155 $
Pro Estimated Expenses27 515 160 $
Farm Remaining Season Days8
Farm Expenses Per Days70 795 $
Farm Estimated Expenses566 360 $
Estimated Season Expenses28 081 520 $
Season Salary Cap74 902 341 $
Estimate Under Maximum Salary Cap of 83 500 000 $8 597 659 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 13 202 341 $
Current Bank Account(578 493 538 $)
Projected Bank Account(599 887 591 $)

Pro Players Salaries

Brayden Point 9 500 000 $ (7)
-Salary Remaining : 3 489 796 $
Brady Tkachuk 8 330 674 $ (5)
-Salary Remaining : 3 060 248 $
Quinn Hughes 7 850 000 $ (4)
-Salary Remaining : 2 883 673 $
Elias Pettersson 7 350 000 $ (1)
-Salary Remaining : 2 700 000 $
Erik Cernak 5 200 000 $ (8)
-Salary Remaining : 1 910 204 $
Mason Marchment 4 500 000 $ (3)
-Salary Remaining : 1 653 061 $
Vitek Vanecek 3 400 000 $ (2)
-Salary Remaining : 1 248 980 $
Erik Haula 3 150 000 $ (3)
-Salary Remaining : 1 157 143 $
Ryan Lindgren 3 000 000 $ (1)
-Salary Remaining : 1 102 041 $
Patrick Kane 2 750 000 $ (1)
-Salary Remaining : 1 010 204 $
Oliver Kylington 2 500 000 $ (1)
-Salary Remaining : 918 367 $
Henri Jokiharju 2 500 000 $ (1)
-Salary Remaining : 918 367 $
Pyotr Kochetkov 2 000 000 $ (4)
-Salary Remaining : 734 694 $
Daniel Sprong 2 000 000 $ (1)
-Salary Remaining : 734 694 $
Kent Johnson 1 850 000 $ (1)
-Salary Remaining : 679 592 $
Jordan Martinook 1 800 000 $ (1)
-Salary Remaining : 661 224 $
Alex Nedeljkovic 1 500 000 $ (1)
-Salary Remaining : 551 020 $
Jake Sanderson 925 000 $ (1)
-Salary Remaining : 339 796 $
Martin Jones 875 000 $ (1)
-Salary Remaining : 321 429 $
Thomas Novak 800 000 $ (1)
-Salary Remaining : 293 878 $
Nicholas Robertson 796 667 $ (1)
-Salary Remaining : 292 653 $
Alexander Nylander 775 000 $ (1)
-Salary Remaining : 284 694 $
Noah Juulsen 775 000 $ (2)
-Salary Remaining : 284 694 $
Scott Perunovich 775 000 $ (1)
-Salary Remaining : 284 694 $
Total Pro Players24
Salary Commitment
Year 2024 : 74 902 341 $
Year 2025 : 44 705 674 $
Year 2026 : 40 530 674 $
Year 2027 : 32 880 674 $
Salary Average Commitment
Year 2024 : 74 902 341 $
Year 2025 : 44 705 674 $
Year 2026 : 40 530 674 $
Year 2027 : 32 880 674 $
Salary Cap with 1 Way Contract
Year 2024 : 74 902 341 $
Year 2025 : 44 705 674 $
Year 2026 : 40 530 674 $
Year 2027 : 32 880 674 $

Farm Players Salaries

Cole McWard 922 500 $ (1)
Salary Remaining : 55 909 $
Wyatt Kaiser 916 667 $ (2)
Salary Remaining : 55 556 $
Jackson Blake 905 833 $ (3)
Salary Remaining : 54 899 $
Mikael Pyyhtia 897 500 $ (2)
Salary Remaining : 54 394 $
Isak Rosen 894 167 $ (3)
Salary Remaining : 54 192 $
Oliver Wahlstrom 874 125 $ (1)
Salary Remaining : 52 977 $
Alex Steeves 834 167 $ (1)
Salary Remaining : 50 556 $
Dominic Toninato 775 000 $ (2)
Salary Remaining : 46 970 $
Jake Christiansen 775 000 $ (1)
Salary Remaining : 46 970 $
Ty Emberson 775 000 $ (1)
Salary Remaining : 46 970 $
John Ludvig 775 000 $ (2)
Salary Remaining : 46 970 $
Total Farm Players11
Salary Commitment
Year 2024 : 9 344 959 $
Year 2025 : 5 164 167 $
Year 2026 : 1 800 000 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 9 344 959 $
Year 2025 : 5 164 167 $
Year 2026 : 1 800 000 $
Year 2027 : 0 $

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6000 - 90 $ - 5 705 - 95,09%
Level 2: 5000 - 50 $ - 4 817 - 96,33%
Level 3: 2000 - 30 $ - 1 927 - 96,34%
Level 4: 4000 - 20 $ - 3 814 - 95,34%
Luxury : 1000 - 180 $ - 965 - 96,49%
Total Capacity :18000

Income

Home Games Left12
Average Attendance - %17 227 - 95,71%
Average Income per Game541 650 $
Year to Date Revenue15 707 837 $

Expense

Pro Players Total Salaries81 437 777 $
Farm Players Total Salaries6 285 834 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses51 521 876 $
Farm Year To Date Expenses5 904 880 $
Pro Salary Cap To Date51 521 876 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 499 795 $
Pro Remaining Season Days72
Pro Expenses Per Days415 499 $
Pro Estimated Expenses29 915 928 $
Farm Remaining Season Days8
Farm Expenses Per Days47 620 $
Farm Estimated Expenses380 960 $
Estimated Season Expenses30 296 888 $
Season Salary Cap81 437 777 $
Estimate Under Maximum Salary Cap of 83 500 000 $2 062 223 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 19 737 777 $
Current Bank Account(660 171 977 $)
Projected Bank Account(683 969 070 $)

Pro Players Salaries

Anders Lee 7 000 000 $ (3)
-Salary Remaining : 2 571 429 $
Hampus Lindholm 6 500 000 $ (7)
-Salary Remaining : 2 387 755 $
Jacob Markstrom 6 000 000 $ (3)
-Salary Remaining : 2 204 082 $
Pavel Buchnevich 5 800 000 $ (2)
-Salary Remaining : 2 130 612 $
Jaden Schwartz 5 500 000 $ (3)
-Salary Remaining : 2 020 408 $
Mikael Granlund 5 000 000 $ (2)
-Salary Remaining : 1 836 735 $
Joel Farabee 5 000 000 $ (4)
-Salary Remaining : 1 836 735 $
Kyle Palmieri 5 000 000 $ (2)
-Salary Remaining : 1 836 735 $
Dylan Strome 5 000 000 $ (5)
-Salary Remaining : 1 836 735 $
Christopher Tanev 4 500 000 $ (1)
-Salary Remaining : 1 653 061 $
Connor Murphy 4 400 000 $ (3)
-Salary Remaining : 1 616 327 $
Jake McCabe 4 000 000 $ (2)
-Salary Remaining : 1 469 388 $
Cody Ceci 3 250 000 $ (2)
-Salary Remaining : 1 193 878 $
Max Domi 3 000 000 $ (1)
-Salary Remaining : 1 102 041 $
Zemgus Girgensons 2 500 000 $ (2)
-Salary Remaining : 918 367 $
Jake Middleton 2 450 000 $ (2)
-Salary Remaining : 900 000 $
Blake Lizotte 1 675 000 $ (1)
-Salary Remaining : 615 306 $
Marco Rossi 863 333 $ (2)
-Salary Remaining : 317 143 $
Matias Maccelli 853 333 $ (1)
-Salary Remaining : 313 469 $
Ryan Lomberg 800 000 $ (1)
-Salary Remaining : 293 878 $
Arturs Silovs 796 111 $ (1)
-Salary Remaining : 292 449 $
Justin Brazeau 775 000 $ (2)
-Salary Remaining : 284 694 $
Michael Carcone 775 000 $ (2)
-Salary Remaining : 284 694 $
Total Pro Players23
Salary Commitment
Year 2024 : 81 437 777 $
Year 2025 : 69 813 333 $
Year 2026 : 39 400 000 $
Year 2027 : 16 500 000 $
Salary Average Commitment
Year 2024 : 81 437 777 $
Year 2025 : 69 813 333 $
Year 2026 : 39 400 000 $
Year 2027 : 16 500 000 $
Salary Cap with 1 Way Contract
Year 2024 : 81 437 777 $
Year 2025 : 69 813 333 $
Year 2026 : 39 400 000 $
Year 2027 : 16 500 000 $

Farm Players Salaries

Spencer Stastney 925 000 $ (1)
Salary Remaining : 56 061 $
Isaak Phillips 859 167 $ (1)
Salary Remaining : 52 071 $
Matt Rempe 820 000 $ (2)
Salary Remaining : 49 697 $
Jonas Rondbjerg 806 667 $ (1)
Salary Remaining : 48 889 $
Maxime Lajoie 775 000 $ (1)
Salary Remaining : 46 970 $
Glenn Gawdin 762 500 $ (1)
Salary Remaining : 46 212 $
Austin Czarnik 762 500 $ (1)
Salary Remaining : 46 212 $
Brad Lambert 575 000 $ (1)
Salary Remaining : 34 848 $
Total Farm Players8
Salary Commitment
Year 2024 : 6 285 834 $
Year 2025 : 820 000 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 6 285 834 $
Year 2025 : 820 000 $
Year 2026 : 0 $
Year 2027 : 0 $

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameFLA Live Arena
Level 1: 6000 - 100 $ - 5 648 - 94,14%
Level 2: 5000 - 60 $ - 4 693 - 93,87%
Level 3: 2000 - 35 $ - 1 888 - 94,41%
Level 4: 4000 - 20 $ - 3 816 - 95,41%
Luxury : 1000 - 200 $ - 938 - 93,84%
Total Capacity :18000

Income

Home Games Left14
Average Attendance - %16 985 - 94,36%
Average Income per Game600 024 $
Year to Date Revenue16 200 648 $

Expense

Pro Players Total Salaries82 629 167 $
Farm Players Total Salaries5 150 556 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses52 275 548 $
Farm Year To Date Expenses4 838 356 $
Pro Salary Cap To Date52 275 548 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 400 336 $
Pro Remaining Season Days72
Pro Expenses Per Days421 577 $
Pro Estimated Expenses30 353 544 $
Farm Remaining Season Days8
Farm Expenses Per Days39 019 $
Farm Estimated Expenses312 152 $
Estimated Season Expenses30 665 696 $
Season Salary Cap82 629 167 $
Estimate Under Maximum Salary Cap of 83 500 000 $870 833 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 20 929 167 $
Current Bank Account(573 019 032 $)
Projected Bank Account(595 284 392 $)

Pro Players Salaries

Miro Heiskanen 8 450 000 $ (6)
-Salary Remaining : 3 104 082 $
Aaron Ekblad 7 500 000 $ (2)
-Salary Remaining : 2 755 102 $
Claude Giroux 6 500 000 $ (2)
-Salary Remaining : 2 387 755 $
Travis Sanheim 6 250 000 $ (8)
-Salary Remaining : 2 295 918 $
Evgeni Malkin 6 100 000 $ (3)
-Salary Remaining : 2 240 816 $
Charlie Coyle 5 250 000 $ (3)
-Salary Remaining : 1 928 571 $
Thatcher Demko 5 000 000 $ (3)
-Salary Remaining : 1 836 735 $
Drake Batherson 4 975 000 $ (4)
-Salary Remaining : 1 827 551 $
Elias Lindholm 4 850 000 $ (1)
-Salary Remaining : 1 781 633 $
Tyler Toffoli 4 250 000 $ (1)
-Salary Remaining : 1 561 224 $
Filip Gustavsson 3 750 000 $ (3)
-Salary Remaining : 1 377 551 $
Brian Dumoulin 3 150 000 $ (2)
-Salary Remaining : 1 157 143 $
Evan Rodrigues 3 000 000 $ (4)
-Salary Remaining : 1 102 041 $
Chandler Stephenson 2 750 000 $ (1)
-Salary Remaining : 1 010 204 $
Gustav Forsling 2 666 667 $ (1)
-Salary Remaining : 979 592 $
Tanner Jeannot 2 665 000 $ (2)
-Salary Remaining : 978 980 $
Eetu Luostarinen 1 500 000 $ (2)
-Salary Remaining : 551 020 $
Eeli Tolvanen 1 450 000 $ (1)
-Salary Remaining : 532 653 $
Tomas Nosek 1 000 000 $ (1)
-Salary Remaining : 367 347 $
Luke Evangelista 797 500 $ (2)
-Salary Remaining : 292 959 $
Jack Johnson 775 000 $ (1)
-Salary Remaining : 284 694 $
Total Pro Players21
Salary Commitment
Year 2024 : 82 629 167 $
Year 2025 : 64 887 500 $
Year 2026 : 42 775 000 $
Year 2027 : 22 675 000 $
Salary Average Commitment
Year 2024 : 82 629 167 $
Year 2025 : 64 887 500 $
Year 2026 : 42 775 000 $
Year 2027 : 22 675 000 $
Salary Cap with 1 Way Contract
Year 2024 : 82 629 167 $
Year 2025 : 64 887 500 $
Year 2026 : 42 775 000 $
Year 2027 : 22 675 000 $

Farm Players Salaries

Mads Sogaard 925 000 $ (1)
Salary Remaining : 56 061 $
Urho Vaakanainen 850 000 $ (2)
Salary Remaining : 51 515 $
Cole Koepke 775 000 $ (1)
Salary Remaining : 46 970 $
Jan Jenik 775 000 $ (1)
Salary Remaining : 46 970 $
Jacob Moverare 705 556 $ (1)
Salary Remaining : 42 761 $
Pierrick Dube 575 000 $ (1)
Salary Remaining : 34 848 $
Sam Colangelo 545 000 $ (1)
Salary Remaining : 33 030 $
Total Farm Players7
Salary Commitment
Year 2024 : 5 150 556 $
Year 2025 : 850 000 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 5 150 556 $
Year 2025 : 850 000 $
Year 2026 : 0 $
Year 2027 : 0 $

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 6000 - 100 $ - 5 688 - 94,80%
Level 2: 5000 - 60 $ - 4 709 - 94,18%
Level 3: 2000 - 35 $ - 1 910 - 95,52%
Level 4: 4000 - 20 $ - 3 768 - 94,20%
Luxury : 1000 - 200 $ - 946 - 94,61%
Total Capacity :18000

Income

Home Games Left14
Average Attendance - %17 022 - 94,57%
Average Income per Game603 236 $
Year to Date Revenue16 287 382 $

Expense

Pro Players Total Salaries83 151 665 $
Farm Players Total Salaries9 482 499 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses52 606 132 $
Farm Year To Date Expenses8 907 788 $
Pro Salary Cap To Date52 606 132 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 445 309 $
Pro Remaining Season Days72
Pro Expenses Per Days424 243 $
Pro Estimated Expenses30 545 496 $
Farm Remaining Season Days8
Farm Expenses Per Days71 837 $
Farm Estimated Expenses574 696 $
Estimated Season Expenses31 120 192 $
Season Salary Cap83 151 665 $
Estimate Under Maximum Salary Cap of 83 500 000 $348 335 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 21 451 665 $
Current Bank Account(571 980 705 $)
Projected Bank Account(594 655 588 $)

Pro Players Salaries

Nathan MacKinnon 12 600 000 $ (8)
-Salary Remaining : 4 628 571 $
Andrei Svechnikov 7 750 000 $ (5)
-Salary Remaining : 2 846 939 $
Nazem Kadri 7 000 000 $ (6)
-Salary Remaining : 2 571 429 $
Neal Pionk 5 875 000 $ (2)
-Salary Remaining : 2 158 163 $
Oliver Bjorkstrand 5 400 000 $ (3)
-Salary Remaining : 1 983 673 $
Ivan Barbashev 5 000 000 $ (5)
-Salary Remaining : 1 836 735 $
Linus Ullmark 5 000 000 $ (2)
-Salary Remaining : 1 836 735 $
Josh Manson 4 500 000 $ (3)
-Salary Remaining : 1 653 061 $
Lawson Crouse 4 300 000 $ (4)
-Salary Remaining : 1 579 592 $
Brandon Carlo 4 100 000 $ (4)
-Salary Remaining : 1 506 122 $
Nick Jensen 4 050 000 $ (3)
-Salary Remaining : 1 487 755 $
Gabriel Vilardi 3 437 500 $ (2)
-Salary Remaining : 1 262 755 $
Jonas Siegenthaler 3 400 000 $ (5)
-Salary Remaining : 1 248 980 $
Alexis Lafreniere 2 325 000 $ (2)
-Salary Remaining : 854 082 $
Nathan Bastian 1 350 000 $ (2)
-Salary Remaining : 495 918 $
Joey Daccord 1 200 000 $ (2)
-Salary Remaining : 440 816 $
Juraj Slafkovsky 950 000 $ (2)
-Salary Remaining : 348 980 $
Ivan Fedotov 925 000 $ (1)
-Salary Remaining : 339 796 $
Zach Bogosian 850 000 $ (1)
-Salary Remaining : 312 245 $
Dakota Joshua 825 000 $ (1)
-Salary Remaining : 303 061 $
Austin Watson 776 665 $ (1)
-Salary Remaining : 285 306 $
Fredrik Olofsson 775 000 $ (1)
-Salary Remaining : 284 694 $
Jalen Chatfield 762 500 $ (1)
-Salary Remaining : 280 102 $
Total Pro Players23
Salary Commitment
Year 2024 : 83 151 665 $
Year 2025 : 78 237 500 $
Year 2026 : 58 100 000 $
Year 2027 : 44 150 000 $
Salary Average Commitment
Year 2024 : 83 151 665 $
Year 2025 : 78 237 500 $
Year 2026 : 58 100 000 $
Year 2027 : 44 150 000 $
Salary Cap with 1 Way Contract
Year 2024 : 83 151 665 $
Year 2025 : 78 237 500 $
Year 2026 : 58 100 000 $
Year 2027 : 44 150 000 $

Farm Players Salaries

Lane Hutson 950 000 $ (3)
Salary Remaining : 57 576 $
Vasily Podkolzin 925 000 $ (1)
Salary Remaining : 56 061 $
Scott Morrow 916 667 $ (3)
Salary Remaining : 55 556 $
Henry Thrun 912 500 $ (1)
Salary Remaining : 55 303 $
Justus Annunen 880 833 $ (1)
Salary Remaining : 53 384 $
Louis Crevier 850 833 $ (1)
Salary Remaining : 51 566 $
Adam Raska 848 333 $ (1)
Salary Remaining : 51 414 $
Daemon Hunt 828 333 $ (2)
Salary Remaining : 50 202 $
Patrick Brown 800 000 $ (2)
Salary Remaining : 48 485 $
Kaedan Korczak 795 000 $ (1)
Salary Remaining : 48 182 $
Marc McLaughlin 775 000 $ (1)
Salary Remaining : 46 970 $
Total Farm Players11
Salary Commitment
Year 2024 : 9 482 499 $
Year 2025 : 3 495 000 $
Year 2026 : 1 866 667 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 9 482 499 $
Year 2025 : 3 495 000 $
Year 2026 : 1 866 667 $
Year 2027 : 0 $

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - 100 $ - 5 643 - 94,05%
Level 2: 5000 - 60 $ - 4 731 - 94,62%
Level 3: 2000 - 35 $ - 1 886 - 94,29%
Level 4: 4000 - 20 $ - 3 804 - 95,10%
Luxury : 1000 - 200 $ - 950 - 95,04%
Total Capacity :18000

Income

Home Games Left16
Average Attendance - %17 015 - 94,53%
Average Income per Game601 976 $
Year to Date Revenue15 049 403 $

Expense

Pro Players Total Salaries75 570 000 $
Farm Players Total Salaries8 466 667 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses47 809 564 $
Farm Year To Date Expenses7 953 484 $
Pro Salary Cap To Date47 809 564 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue9 631 618 $
Pro Remaining Season Days72
Pro Expenses Per Days385 561 $
Pro Estimated Expenses27 760 392 $
Farm Remaining Season Days8
Farm Expenses Per Days64 141 $
Farm Estimated Expenses513 128 $
Estimated Season Expenses28 273 520 $
Season Salary Cap75 570 000 $
Estimate Under Maximum Salary Cap of 83 500 000 $7 930 000 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 13 870 000 $
Current Bank Account(541 612 023 $)
Projected Bank Account(560 253 925 $)

Pro Players Salaries

Nicklas Backstrom 9 200 000 $ (2)
-Salary Remaining : 3 379 592 $
Dmitry Orlov 7 750 000 $ (2)
-Salary Remaining : 2 846 939 $
Justin Faulk 6 500 000 $ (4)
-Salary Remaining : 2 387 755 $
Josh Anderson 5 500 000 $ (4)
-Salary Remaining : 2 020 408 $
Jakub Vrana 5 250 000 $ (1)
-Salary Remaining : 1 928 571 $
Tom Wilson 5 166 667 $ (1)
-Salary Remaining : 1 897 959 $
Ryan Strome 5 000 000 $ (4)
-Salary Remaining : 1 836 735 $
Joel Edmundson 3 500 000 $ (1)
-Salary Remaining : 1 285 714 $
Tanner Pearson 3 250 000 $ (1)
-Salary Remaining : 1 193 878 $
Justin Schultz 3 000 000 $ (1)
-Salary Remaining : 1 102 041 $
Jordan Staal 2 900 000 $ (4)
-Salary Remaining : 1 065 306 $
Alexander Barabanov 2 500 000 $ (1)
-Salary Remaining : 918 367 $
Mackenzie Blackwood 2 350 000 $ (2)
-Salary Remaining : 863 265 $
Trent Frederic 2 300 000 $ (2)
-Salary Remaining : 844 898 $
Keegan Kolesar 1 400 000 $ (2)
-Salary Remaining : 514 286 $
Ryan Reaves 1 350 000 $ (3)
-Salary Remaining : 495 918 $
Kevin Rooney 1 300 000 $ (1)
-Salary Remaining : 477 551 $
Jon Merrill 1 200 000 $ (2)
-Salary Remaining : 440 816 $
Adam Fantilli 950 000 $ (3)
-Salary Remaining : 348 980 $
Josh Mahura 925 000 $ (1)
-Salary Remaining : 339 796 $
Simon Nemec 918 333 $ (3)
-Salary Remaining : 337 347 $
David Jiricek 918 333 $ (3)
-Salary Remaining : 337 347 $
Ben Hutton 850 000 $ (1)
-Salary Remaining : 312 245 $
Arshdeep Bains 816 667 $ (2)
-Salary Remaining : 300 000 $
Louis Domingue 775 000 $ (1)
-Salary Remaining : 284 694 $
Total Pro Players25
Salary Commitment
Year 2024 : 75 570 000 $
Year 2025 : 49 053 333 $
Year 2026 : 24 036 666 $
Year 2027 : 19 900 000 $
Salary Average Commitment
Year 2024 : 75 570 000 $
Year 2025 : 49 053 333 $
Year 2026 : 24 036 666 $
Year 2027 : 19 900 000 $
Salary Cap with 1 Way Contract
Year 2024 : 75 570 000 $
Year 2025 : 49 053 333 $
Year 2026 : 24 036 666 $
Year 2027 : 19 900 000 $

Farm Players Salaries

Bradly Nadeau 950 000 $ (3)
Salary Remaining : 57 576 $
Gavin Brindley 950 000 $ (3)
Salary Remaining : 57 576 $
Tyler Kleven 916 667 $ (2)
Salary Remaining : 55 556 $
Emil Heineman 897 500 $ (2)
Salary Remaining : 54 394 $
Tyler Angle 850 833 $ (1)
Salary Remaining : 51 566 $
Vladislav Kolyachonok 789 167 $ (1)
Salary Remaining : 47 828 $
Tyler Pitlick 787 500 $ (1)
Salary Remaining : 47 727 $
Joona Koppanen 775 000 $ (2)
Salary Remaining : 46 970 $
Mason Shaw 775 000 $ (1)
Salary Remaining : 46 970 $
Marian Studenic 775 000 $ (1)
Salary Remaining : 46 970 $
Total Farm Players10
Salary Commitment
Year 2024 : 8 466 667 $
Year 2025 : 4 489 167 $
Year 2026 : 1 900 000 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 8 466 667 $
Year 2025 : 4 489 167 $
Year 2026 : 1 900 000 $
Year 2027 : 0 $

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - 100 $ - 5 734 - 95,57%
Level 2: 5000 - 60 $ - 4 737 - 94,75%
Level 3: 2000 - 35 $ - 1 914 - 95,72%
Level 4: 4000 - 20 $ - 3 773 - 94,34%
Luxury : 1000 - 200 $ - 947 - 94,65%
Total Capacity :18000

Income

Home Games Left15
Average Attendance - %17 106 - 95,03%
Average Income per Game606 596 $
Year to Date Revenue15 771 501 $

Expense

Pro Players Total Salaries79 494 834 $
Farm Players Total Salaries10 811 666 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses50 292 664 $
Farm Year To Date Expenses10 156 468 $
Pro Salary Cap To Date50 292 664 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue9 098 943 $
Pro Remaining Season Days72
Pro Expenses Per Days405 586 $
Pro Estimated Expenses29 202 192 $
Farm Remaining Season Days8
Farm Expenses Per Days81 907 $
Farm Estimated Expenses655 256 $
Estimated Season Expenses29 857 448 $
Season Salary Cap79 494 834 $
Estimate Under Maximum Salary Cap of 83 500 000 $4 005 166 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 17 794 834 $
Current Bank Account(651 862 508 $)
Projected Bank Account(672 621 013 $)

Pro Players Salaries

Roman Josi 9 059 000 $ (5)
-Salary Remaining : 3 327 796 $
Roope Hintz 8 450 000 $ (8)
-Salary Remaining : 3 104 082 $
William Karlsson 5 900 000 $ (2)
-Salary Remaining : 2 167 347 $
Travis Konecny 5 500 000 $ (2)
-Salary Remaining : 2 020 408 $
Adrian Kempe 5 500 000 $ (3)
-Salary Remaining : 2 020 408 $
Zach Hyman 5 500 000 $ (5)
-Salary Remaining : 2 020 408 $
Shea Theodore 5 200 000 $ (2)
-Salary Remaining : 1 910 204 $
Juuse Saros 5 000 000 $ (2)
-Salary Remaining : 1 836 735 $
Carter Verhaeghe 4 166 667 $ (2)
-Salary Remaining : 1 530 612 $
Michael Anderson 4 125 000 $ (8)
-Salary Remaining : 1 515 306 $
Frank Vatrano 3 650 000 $ (2)
-Salary Remaining : 1 340 816 $
David Savard 3 500 000 $ (2)
-Salary Remaining : 1 285 714 $
Matt Roy 3 150 000 $ (1)
-Salary Remaining : 1 157 143 $
Mathieu Joseph 2 950 000 $ (3)
-Salary Remaining : 1 083 673 $
Nico Sturm 2 000 000 $ (2)
-Salary Remaining : 734 694 $
Ryan Hartman 1 700 000 $ (1)
-Salary Remaining : 624 490 $
Cam York 1 600 000 $ (2)
-Salary Remaining : 587 755 $
Mason McTavish 894 167 $ (2)
-Salary Remaining : 328 470 $
David Rittich 875 000 $ (1)
-Salary Remaining : 321 429 $
Pierre-edouard Bellemare 775 000 $ (1)
-Salary Remaining : 284 694 $
Total Pro Players20
Salary Commitment
Year 2024 : 79 494 834 $
Year 2025 : 72 994 834 $
Year 2026 : 35 584 000 $
Year 2027 : 27 134 000 $
Salary Average Commitment
Year 2024 : 79 494 834 $
Year 2025 : 72 994 834 $
Year 2026 : 35 584 000 $
Year 2027 : 27 134 000 $
Salary Cap with 1 Way Contract
Year 2024 : 79 494 834 $
Year 2025 : 72 994 834 $
Year 2026 : 35 584 000 $
Year 2027 : 27 134 000 $

Farm Players Salaries

Alexander Holtz 925 000 $ (1)
Salary Remaining : 56 061 $
Jiri Kulich 918 333 $ (3)
Salary Remaining : 55 657 $
Ryker Evans 897 500 $ (2)
Salary Remaining : 54 394 $
Tristan Luneau 896 667 $ (3)
Salary Remaining : 54 343 $
Jayden Struble 867 500 $ (2)
Salary Remaining : 52 576 $
Thomas Harley 863 333 $ (1)
Salary Remaining : 52 323 $
Nico Daws 850 833 $ (1)
Salary Remaining : 51 566 $
Dustin Wolf 825 000 $ (1)
Salary Remaining : 50 000 $
Jordan Spence 820 000 $ (1)
Salary Remaining : 49 697 $
Jonah Gadjovich 810 000 $ (1)
Salary Remaining : 49 091 $
Jacob Bernard-Docker 805 000 $ (2)
Salary Remaining : 48 788 $
Jakub Lauko 787 500 $ (2)
Salary Remaining : 47 727 $
Luca Del Bel Belluz 545 000 $ (1)
Salary Remaining : 33 030 $
Total Farm Players13
Salary Commitment
Year 2024 : 10 811 666 $
Year 2025 : 5 172 500 $
Year 2026 : 1 815 000 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 10 811 666 $
Year 2025 : 5 172 500 $
Year 2026 : 1 815 000 $
Year 2027 : 0 $

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Cesars Arena
Level 1: 6000 - 125 $ - 3 840 - 64,01%
Level 2: 5000 - 90 $ - 2 764 - 55,29%
Level 3: 2000 - 65 $ - 906 - 45,29%
Level 4: 4000 - 40 $ - 1 753 - 43,82%
Luxury : 1000 - 225 $ - 738 - 73,78%
Total Capacity :18000

Income

Home Games Left13
Average Attendance - %10 001 - 55,56%
Average Income per Game522 153 $
Year to Date Revenue14 620 285 $

Expense

Pro Players Total Salaries82 643 508 $
Farm Players Total Salaries5 201 250 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses52 284 724 $
Farm Year To Date Expenses4 885 972 $
Pro Salary Cap To Date52 284 724 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 787 989 $
Pro Remaining Season Days72
Pro Expenses Per Days421 651 $
Pro Estimated Expenses30 358 872 $
Farm Remaining Season Days8
Farm Expenses Per Days39 403 $
Farm Estimated Expenses315 224 $
Estimated Season Expenses30 674 096 $
Season Salary Cap82 643 508 $
Estimate Under Maximum Salary Cap of 83 500 000 $856 492 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 20 943 508 $
Current Bank Account(710 492 506 $)
Projected Bank Account(734 378 613 $)

Pro Players Salaries

Sergei Bobrovsky 10 000 000 $ (3)
-Salary Remaining : 3 673 469 $
Morgan Rielly 7 500 000 $ (7)
-Salary Remaining : 2 755 102 $
Mark Scheifele 6 125 000 $ (1)
-Salary Remaining : 2 250 000 $
Nick Schmaltz 5 850 000 $ (3)
-Salary Remaining : 2 148 980 $
Brady Skjei 5 250 000 $ (1)
-Salary Remaining : 1 928 571 $
Jonathan Marchessault 5 000 000 $ (1)
-Salary Remaining : 1 836 735 $
Ville Husso 4 750 000 $ (2)
-Salary Remaining : 1 744 898 $
Alexander Wennberg 4 500 000 $ (1)
-Salary Remaining : 1 653 061 $
Trevor Moore 4 200 000 $ (5)
-Salary Remaining : 1 542 857 $
Marcus Pettersson 4 025 175 $ (2)
-Salary Remaining : 1 478 636 $
Erik Gudbranson 4 000 000 $ (3)
-Salary Remaining : 1 469 388 $
Derek Forbort 3 000 000 $ (1)
-Salary Remaining : 1 102 041 $
Luke Kunin 2 750 000 $ (1)
-Salary Remaining : 1 010 204 $
Zach Whitecloud 2 750 000 $ (5)
-Salary Remaining : 1 010 204 $
David Kampf 2 400 000 $ (4)
-Salary Remaining : 881 633 $
Morgan Geekie 2 000 000 $ (2)
-Salary Remaining : 734 694 $
Pius Suter 1 600 000 $ (2)
-Salary Remaining : 587 755 $
Anthony Stolarz 1 100 000 $ (1)
-Salary Remaining : 404 082 $
Connor Bedard 950 000 $ (3)
-Salary Remaining : 348 980 $
Pavol Regenda 925 000 $ (1)
-Salary Remaining : 339 796 $
John-Jason Peterka 855 833 $ (2)
-Salary Remaining : 314 388 $
Travis Dermott 800 000 $ (1)
-Salary Remaining : 293 878 $
Dryden Hunt 775 000 $ (2)
-Salary Remaining : 284 694 $
Brett Leason 775 000 $ (1)
-Salary Remaining : 284 694 $
AJ Greer 762 500 $ (1)
-Salary Remaining : 280 102 $
Total Pro Players25
Salary Commitment
Year 2024 : 82 643 508 $
Year 2025 : 51 656 008 $
Year 2026 : 37 650 000 $
Year 2027 : 16 850 000 $
Salary Average Commitment
Year 2024 : 82 643 508 $
Year 2025 : 51 656 008 $
Year 2026 : 37 650 000 $
Year 2027 : 16 850 000 $
Salary Cap with 1 Way Contract
Year 2024 : 82 643 508 $
Year 2025 : 51 656 008 $
Year 2026 : 37 650 000 $
Year 2027 : 16 850 000 $

Farm Players Salaries

Juuso Parssinen 925 000 $ (1)
Salary Remaining : 56 061 $
Roby Jarventie 894 167 $ (2)
Salary Remaining : 54 192 $
Linus Karlsson 883 750 $ (1)
Salary Remaining : 53 561 $
Logan Morrison 870 000 $ (3)
Salary Remaining : 52 727 $
Ryan Winterton 828 333 $ (3)
Salary Remaining : 50 202 $
Yegor Chinakhov 800 000 $ (1)
Salary Remaining : 48 485 $
Total Farm Players6
Salary Commitment
Year 2024 : 5 201 250 $
Year 2025 : 2 592 500 $
Year 2026 : 1 698 333 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 5 201 250 $
Year 2025 : 2 592 500 $
Year 2026 : 1 698 333 $
Year 2027 : 0 $

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Center
Level 1: 6000 - 100 $ - 5 760 - 96,00%
Level 2: 5000 - 60 $ - 4 739 - 94,79%
Level 3: 2000 - 35 $ - 1 936 - 96,78%
Level 4: 4000 - 20 $ - 3 817 - 95,43%
Luxury : 1000 - 200 $ - 942 - 94,20%
Total Capacity :18000

Income

Home Games Left13
Average Attendance - %17 194 - 95,52%
Average Income per Game608 347 $
Year to Date Revenue17 033 718 $

Expense

Pro Players Total Salaries79 392 857 $
Farm Players Total Salaries6 600 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses50 228 184 $
Farm Year To Date Expenses6 200 000 $
Pro Salary Cap To Date50 228 184 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 908 512 $
Pro Remaining Season Days72
Pro Expenses Per Days405 066 $
Pro Estimated Expenses29 164 752 $
Farm Remaining Season Days8
Farm Expenses Per Days50 000 $
Farm Estimated Expenses400 000 $
Estimated Season Expenses29 564 752 $
Season Salary Cap79 392 857 $
Estimate Under Maximum Salary Cap of 83 500 000 $4 107 143 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 17 692 857 $
Current Bank Account(597 017 700 $)
Projected Bank Account(618 673 940 $)

Pro Players Salaries

John Tavares 11 000 000 $ (2)
-Salary Remaining : 4 040 816 $
Mark Stone 9 500 000 $ (1)
-Salary Remaining : 3 489 796 $
Kevin Hayes 7 142 857 $ (3)
-Salary Remaining : 2 623 907 $
Evander Kane 5 125 000 $ (3)
-Salary Remaining : 1 882 653 $
Jack Campbell 5 000 000 $ (4)
-Salary Remaining : 1 836 735 $
Ben Chiarot 4 750 000 $ (3)
-Salary Remaining : 1 744 898 $
David Perron 4 750 000 $ (1)
-Salary Remaining : 1 744 898 $
John Marino 4 400 000 $ (4)
-Salary Remaining : 1 616 327 $
Jake Allen 3 850 000 $ (2)
-Salary Remaining : 1 414 286 $
Scott Mayfield 3 500 000 $ (7)
-Salary Remaining : 1 285 714 $
Joel Armia 3 400 000 $ (2)
-Salary Remaining : 1 248 980 $
Erik Johnson 3 250 000 $ (1)
-Salary Remaining : 1 193 878 $
Casey Cizikas 2 500 000 $ (4)
-Salary Remaining : 918 367 $
Lars Eller 2 450 000 $ (2)
-Salary Remaining : 900 000 $
Alex Goligoski 2 000 000 $ (1)
-Salary Remaining : 734 694 $
James van Riemsdyk 1 000 000 $ (1)
-Salary Remaining : 367 347 $
Mattias Janmark 1 000 000 $ (1)
-Salary Remaining : 367 347 $
Matt Nieto 900 000 $ (2)
-Salary Remaining : 330 612 $
Chad Ruhwedel 800 000 $ (1)
-Salary Remaining : 293 878 $
Jacob Lucchini 775 000 $ (1)
-Salary Remaining : 284 694 $
Corey Perry 775 000 $ (1)
-Salary Remaining : 284 694 $
Johnathan Kovacevic 766 667 $ (2)
-Salary Remaining : 281 633 $
Alex Barre-Boulet 758 333 $ (1)
-Salary Remaining : 278 571 $
Total Pro Players23
Salary Commitment
Year 2024 : 79 392 857 $
Year 2025 : 54 784 524 $
Year 2026 : 32 417 857 $
Year 2027 : 15 400 000 $
Salary Average Commitment
Year 2024 : 79 392 858 $
Year 2025 : 54 784 525 $
Year 2026 : 32 417 858 $
Year 2027 : 15 400 000 $
Salary Cap with 1 Way Contract
Year 2024 : 79 392 857 $
Year 2025 : 54 784 524 $
Year 2026 : 32 417 857 $
Year 2027 : 15 400 000 $

Farm Players Salaries

Cal Clutterbuck 1 750 000 $ (1)
Salary Remaining : 106 061 $
Jordan Oesterle 925 000 $ (1)
Salary Remaining : 56 061 $
Tyler Tucker 800 000 $ (2)
Salary Remaining : 48 485 $
Pontus Holmberg 800 000 $ (2)
Salary Remaining : 48 485 $
Cameron Crotty 775 000 $ (1)
Salary Remaining : 46 970 $
Shane Bowers 775 000 $ (1)
Salary Remaining : 46 970 $
Jaret Anderson-Dolan 775 000 $ (1)
Salary Remaining : 46 970 $
Total Farm Players7
Salary Commitment
Year 2024 : 6 600 000 $
Year 2025 : 1 600 000 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 6 600 000 $
Year 2025 : 1 600 000 $
Year 2026 : 0 $
Year 2027 : 0 $

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Canadian Tire
Level 1: 6000 - 100 $ - 5 510 - 91,83%
Level 2: 5000 - 60 $ - 4 704 - 94,09%
Level 3: 2000 - 35 $ - 1 898 - 94,88%
Level 4: 4000 - 20 $ - 3 819 - 95,47%
Luxury : 1000 - 200 $ - 928 - 92,81%
Total Capacity :18000

Income

Home Games Left16
Average Attendance - %16 859 - 93,66%
Average Income per Game592 455 $
Year to Date Revenue14 811 380 $

Expense

Pro Players Total Salaries70 827 856 $
Farm Players Total Salaries1 350 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses44 809 508 $
Farm Year To Date Expenses1 268 148 $
Pro Salary Cap To Date44 809 508 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue9 479 283 $
Pro Remaining Season Days72
Pro Expenses Per Days361 367 $
Pro Estimated Expenses26 018 424 $
Farm Remaining Season Days8
Farm Expenses Per Days10 227 $
Farm Estimated Expenses81 816 $
Estimated Season Expenses26 100 240 $
Season Salary Cap70 827 856 $
Estimate Under Maximum Salary Cap of 83 500 000 $12 672 144 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 9 127 856 $
Current Bank Account(653 855 982 $)
Projected Bank Account(670 476 939 $)

Pro Players Salaries

Kyle Connor 7 142 857 $ (3)
-Salary Remaining : 2 623 907 $
Ryan McDonagh 6 750 000 $ (2)
-Salary Remaining : 2 479 592 $
Chris Kreider 6 500 000 $ (4)
-Salary Remaining : 2 387 755 $
John Gibson 6 400 000 $ (2)
-Salary Remaining : 2 351 020 $
Tyler Bertuzzi 5 500 000 $ (1)
-Salary Remaining : 2 020 408 $
Ryan Graves 4 500 000 $ (6)
-Salary Remaining : 1 653 061 $
Ryan O'Reilly 4 500 000 $ (4)
-Salary Remaining : 1 653 061 $
Devon Toews 4 100 000 $ (1)
-Salary Remaining : 1 506 122 $
Nikita Zadorov 3 750 000 $ (1)
-Salary Remaining : 1 377 551 $
Anthony Duclair 3 000 000 $ (1)
-Salary Remaining : 1 102 041 $
Warren Foegele 2 750 000 $ (1)
-Salary Remaining : 1 010 204 $
Karel Vejmelka 2 725 000 $ (2)
-Salary Remaining : 1 001 020 $
Frederick Gaudreau 2 100 000 $ (5)
-Salary Remaining : 771 429 $
Jack McBain 1 599 999 $ (2)
-Salary Remaining : 587 755 $
Michael McLeod 1 400 000 $ (1)
-Salary Remaining : 514 286 $
Matthew Coronato 925 000 $ (2)
-Salary Remaining : 339 796 $
John Beecher 925 000 $ (2)
-Salary Remaining : 339 796 $
Joshua Roy 835 000 $ (3)
-Salary Remaining : 306 735 $
Tyler Motte 800 000 $ (1)
-Salary Remaining : 293 878 $
Trey Fix-Wolansky 775 000 $ (2)
-Salary Remaining : 284 694 $
Hugh McGing 775 000 $ (1)
-Salary Remaining : 284 694 $
Caleb Jones 775 000 $ (1)
-Salary Remaining : 284 694 $
Matt Villalta 775 000 $ (1)
-Salary Remaining : 284 694 $
Jack Studnicka 762 500 $ (1)
-Salary Remaining : 280 102 $
Vincent Desharnais 762 500 $ (1)
-Salary Remaining : 280 102 $
Total Pro Players25
Salary Commitment
Year 2024 : 70 827 856 $
Year 2025 : 45 677 856 $
Year 2026 : 25 577 857 $
Year 2027 : 17 600 000 $
Salary Average Commitment
Year 2024 : 70 827 857 $
Year 2025 : 45 677 857 $
Year 2026 : 25 577 858 $
Year 2027 : 17 600 000 $
Salary Cap with 1 Way Contract
Year 2024 : 70 827 856 $
Year 2025 : 45 677 856 $
Year 2026 : 25 577 857 $
Year 2027 : 17 600 000 $

Farm Players Salaries

Yaniv Perets 805 000 $ (2)
Salary Remaining : 48 788 $
Maksymilian Szuber 545 000 $ (1)
Salary Remaining : 33 030 $
Total Farm Players2
Salary Commitment
Year 2024 : 1 350 000 $
Year 2025 : 805 000 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 1 350 000 $
Year 2025 : 805 000 $
Year 2026 : 0 $
Year 2027 : 0 $

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 6000 - 100 $ - 5 698 - 94,96%
Level 2: 5000 - 60 $ - 4 724 - 94,48%
Level 3: 2000 - 35 $ - 1 879 - 93,94%
Level 4: 4000 - 20 $ - 3 818 - 95,46%
Luxury : 1000 - 200 $ - 954 - 95,43%
Total Capacity :18000

Income

Home Games Left14
Average Attendance - %17 073 - 94,85%
Average Income per Game604 947 $
Year to Date Revenue16 333 564 $

Expense

Pro Players Total Salaries77 716 500 $
Farm Players Total Salaries9 012 500 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses49 349 750 $
Farm Year To Date Expenses8 466 348 $
Pro Salary Cap To Date49 349 750 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 469 255 $
Pro Remaining Season Days72
Pro Expenses Per Days396 513 $
Pro Estimated Expenses28 548 936 $
Farm Remaining Season Days8
Farm Expenses Per Days68 277 $
Farm Estimated Expenses546 216 $
Estimated Season Expenses29 095 152 $
Season Salary Cap77 716 500 $
Estimate Under Maximum Salary Cap of 83 500 000 $5 783 500 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 16 016 500 $
Current Bank Account(571 446 745 $)
Projected Bank Account(592 072 642 $)

Pro Players Salaries

Alex Pietrangelo 8 800 000 $ (4)
-Salary Remaining : 3 232 653 $
Tomas Hertl 8 137 500 $ (7)
-Salary Remaining : 2 989 286 $
Logan Couture 8 000 000 $ (1)
-Salary Remaining : 2 938 776 $
Jakob Silfverberg 5 250 000 $ (1)
-Salary Remaining : 1 928 571 $
Tyler Johnson 5 000 000 $ (1)
-Salary Remaining : 1 836 735 $
Jamie Oleksiak 4 600 000 $ (3)
-Salary Remaining : 1 689 796 $
Sam Bennett 4 425 000 $ (2)
-Salary Remaining : 1 625 510 $
Nino Niederreiter 4 000 000 $ (1)
-Salary Remaining : 1 469 388 $
Nick Foligno 4 000 000 $ (1)
-Salary Remaining : 1 469 388 $
Carter Hart 3 979 000 $ (1)
-Salary Remaining : 1 461 673 $
Frederik Andersen 3 400 000 $ (2)
-Salary Remaining : 1 248 980 $
Marco Scandella 3 275 000 $ (1)
-Salary Remaining : 1 203 061 $
Radek Faksa 3 250 000 $ (2)
-Salary Remaining : 1 193 878 $
Eric Robinson 1 600 000 $ (1)
-Salary Remaining : 587 755 $
Joshua Brown 1 275 000 $ (1)
-Salary Remaining : 468 367 $
Brendan Smith 1 100 000 $ (1)
-Salary Remaining : 404 082 $
Kevin Shattenkirk 1 050 000 $ (1)
-Salary Remaining : 385 714 $
Scott Wedgewood 1 000 000 $ (1)
-Salary Remaining : 367 347 $
Derek Ryan 900 000 $ (2)
-Salary Remaining : 330 612 $
Joey Anderson 800 000 $ (1)
-Salary Remaining : 293 878 $
Anthony Richard 775 000 $ (1)
-Salary Remaining : 284 694 $
Michael Sgarbossa 775 000 $ (2)
-Salary Remaining : 284 694 $
William Lagesson 775 000 $ (1)
-Salary Remaining : 284 694 $
Jacob Peterson 775 000 $ (1)
-Salary Remaining : 284 694 $
Adam Gaudette 775 000 $ (1)
-Salary Remaining : 284 694 $
Total Pro Players25
Salary Commitment
Year 2024 : 77 716 500 $
Year 2025 : 34 287 500 $
Year 2026 : 21 537 500 $
Year 2027 : 16 937 500 $
Salary Average Commitment
Year 2024 : 77 716 500 $
Year 2025 : 34 287 500 $
Year 2026 : 21 537 500 $
Year 2027 : 16 937 500 $
Salary Cap with 1 Way Contract
Year 2024 : 77 716 500 $
Year 2025 : 34 287 500 $
Year 2026 : 21 537 500 $
Year 2027 : 16 937 500 $

Farm Players Salaries

Nikita Zaitsev 4 500 000 $ (1)
Salary Remaining : 272 727 $
Philippe Myers 1 400 000 $ (1)
Salary Remaining : 84 848 $
Brendan Lemieux 800 000 $ (1)
Salary Remaining : 48 485 $
Derrick Pouliot 775 000 $ (1)
Salary Remaining : 46 970 $
Chris Wagner 775 000 $ (1)
Salary Remaining : 46 970 $
Jacob MacDonald 762 500 $ (1)
Salary Remaining : 46 212 $
Total Farm Players6
Salary Commitment
Year 2024 : 9 012 500 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 9 012 500 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - 97 $ - 5 632 - 93,86%
Level 2: 5000 - 62 $ - 4 735 - 94,71%
Level 3: 2000 - 35 $ - 1 886 - 94,32%
Level 4: 4000 - 20 $ - 3 854 - 96,35%
Luxury : 1000 - 190 $ - 953 - 95,30%
Total Capacity :18000

Income

Home Games Left13
Average Attendance - %17 060 - 94,78%
Average Income per Game593 660 $
Year to Date Revenue16 622 492 $

Expense

Pro Players Total Salaries64 215 833 $
Farm Players Total Salaries12 510 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses40 626 368 $
Farm Year To Date Expenses11 751 852 $
Pro Salary Cap To Date40 626 368 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 717 586 $
Pro Remaining Season Days72
Pro Expenses Per Days327 632 $
Pro Estimated Expenses23 589 504 $
Farm Remaining Season Days8
Farm Expenses Per Days94 773 $
Farm Estimated Expenses758 184 $
Estimated Season Expenses24 347 688 $
Season Salary Cap64 215 833 $
Estimate Under Maximum Salary Cap of 83 500 000 $19 284 167 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 2 515 833 $
Current Bank Account(588 394 310 $)
Projected Bank Account(605 024 412 $)

Pro Players Salaries

Mathew Barzal 9 150 000 $ (8)
-Salary Remaining : 3 361 224 $
Thomas Chabot 8 000 000 $ (5)
-Salary Remaining : 2 938 776 $
Cole Caufield 7 850 000 $ (8)
-Salary Remaining : 2 883 673 $
Cam Atkinson 5 875 000 $ (2)
-Salary Remaining : 2 158 163 $
Vladimir Tarasenko 5 000 000 $ (1)
-Salary Remaining : 1 836 735 $
Shayne Gostisbehere 4 125 000 $ (1)
-Salary Remaining : 1 515 306 $
Matt Duchene 3 000 000 $ (1)
-Salary Remaining : 1 102 041 $
Oliver Ekman-Larsson 2 250 000 $ (1)
-Salary Remaining : 826 531 $
Tyson Jost 2 000 000 $ (1)
-Salary Remaining : 734 694 $
Vladislav Namestnikov 2 000 000 $ (2)
-Salary Remaining : 734 694 $
Kirill Marchenko 1 562 500 $ (1)
-Salary Remaining : 573 980 $
Tomas Tatar 1 500 000 $ (1)
-Salary Remaining : 551 020 $
Ryan Poehling 1 400 000 $ (1)
-Salary Remaining : 514 286 $
Logan Stanley 1 000 000 $ (1)
-Salary Remaining : 367 347 $
Kurtis MacDermid 987 500 $ (1)
-Salary Remaining : 362 755 $
Brock Faber 925 000 $ (2)
-Salary Remaining : 339 796 $
Cole Sillinger 925 000 $ (1)
-Salary Remaining : 339 796 $
Dmitri Voronkov 925 000 $ (2)
-Salary Remaining : 339 796 $
Pavel Mintyukov 918 333 $ (3)
-Salary Remaining : 337 347 $
Sam Steel 850 000 $ (1)
-Salary Remaining : 312 245 $
Erik Gustafsson 825 000 $ (1)
-Salary Remaining : 303 061 $
Lukas Dostal 822 500 $ (1)
-Salary Remaining : 302 143 $
Luke Glendening 800 000 $ (2)
-Salary Remaining : 293 878 $
Brandon Biro 762 500 $ (1)
-Salary Remaining : 280 102 $
Spencer Martin 762 500 $ (1)
-Salary Remaining : 280 102 $
Total Pro Players25
Salary Commitment
Year 2024 : 64 215 833 $
Year 2025 : 36 443 333 $
Year 2026 : 25 918 333 $
Year 2027 : 25 000 000 $
Salary Average Commitment
Year 2024 : 64 215 833 $
Year 2025 : 36 443 333 $
Year 2026 : 25 918 333 $
Year 2027 : 25 000 000 $
Salary Cap with 1 Way Contract
Year 2024 : 64 215 833 $
Year 2025 : 36 443 333 $
Year 2026 : 25 918 333 $
Year 2027 : 25 000 000 $

Farm Players Salaries

Cutter Gauthier 950 000 $ (3)
Salary Remaining : 57 576 $
Frank Nazar 950 000 $ (3)
Salary Remaining : 57 576 $
Samuel Walker 925 000 $ (1)
Salary Remaining : 56 061 $
Mackie Samoskevich 925 000 $ (2)
Salary Remaining : 56 061 $
Lukas Reichel 925 000 $ (1)
Salary Remaining : 56 061 $
Bobby Brink 925 000 $ (1)
Salary Remaining : 56 061 $
Jackson LaCombe 925 000 $ (1)
Salary Remaining : 56 061 $
Maxwell Crozier 867 500 $ (2)
Salary Remaining : 52 576 $
Olen Zellweger 844 167 $ (3)
Salary Remaining : 51 162 $
Jack Thompson 828 333 $ (2)
Salary Remaining : 50 202 $
Tobias Bjornfot 775 000 $ (2)
Salary Remaining : 46 970 $
Brayden Pachal 775 000 $ (2)
Salary Remaining : 46 970 $
John Leonard 775 000 $ (1)
Salary Remaining : 46 970 $
Mavrik Bourque 575 000 $ (1)
Salary Remaining : 34 848 $
Aku Raty 545 000 $ (1)
Salary Remaining : 33 030 $
Total Farm Players15
Salary Commitment
Year 2024 : 12 510 000 $
Year 2025 : 6 915 000 $
Year 2026 : 2 744 167 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 12 510 000 $
Year 2025 : 6 915 000 $
Year 2026 : 2 744 167 $
Year 2027 : 0 $

Utah Hockey Club



Arena Capacity - Ticket Price
Attendance - %

Arena NameDelta Arena
Level 1: 6000 - 100 $ - 5 710 - 95,17%
Level 2: 5000 - 60 $ - 4 712 - 94,24%
Level 3: 2000 - 35 $ - 1 882 - 94,08%
Level 4: 4000 - 20 $ - 3 815 - 95,38%
Luxury : 1000 - 200 $ - 960 - 95,96%
Total Capacity :18000

Income

Home Games Left14
Average Attendance - %17 078 - 94,88%
Average Income per Game605 779 $
Year to Date Revenue16 356 026 $

Expense

Pro Players Total Salaries73 153 774 $
Farm Players Total Salaries0 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses46 281 016 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date46 281 016 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue8 480 902 $
Pro Remaining Season Days72
Pro Expenses Per Days373 234 $
Pro Estimated Expenses26 872 848 $
Farm Remaining Season Days8
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses26 872 848 $
Season Salary Cap73 153 774 $
Estimate Under Maximum Salary Cap of 83 500 000 $10 346 226 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 11 453 774 $
Current Bank Account(591 395 610 $)
Projected Bank Account(609 787 556 $)

Pro Players Salaries

Artemi Panarin 11 642 860 $ (3)
-Salary Remaining : 4 276 968 $
Drew Doughty 11 000 000 $ (4)
-Salary Remaining : 4 040 816 $
Mitchell Marner 10 903 000 $ (2)
-Salary Remaining : 4 005 184 $
Damon Severson 6 250 000 $ (8)
-Salary Remaining : 2 295 918 $
Ryan Pulock 6 150 000 $ (7)
-Salary Remaining : 2 259 184 $
Ryan Nugent-Hopkins 5 125 000 $ (6)
-Salary Remaining : 1 882 653 $
Alex Iafallo 4 000 000 $ (2)
-Salary Remaining : 1 469 388 $
Nicolas Roy 3 000 000 $ (4)
-Salary Remaining : 1 102 041 $
Cody Glass 2 500 000 $ (2)
-Salary Remaining : 918 367 $
Pheonix Copley 1 500 000 $ (1)
-Salary Remaining : 551 020 $
Fabian Zetterlund 1 450 000 $ (2)
-Salary Remaining : 532 653 $
Rafael Harvey-Pinard 1 100 000 $ (2)
-Salary Remaining : 404 082 $
Steven Lorentz 1 050 000 $ (1)
-Salary Remaining : 385 714 $
Juuso Valimaki 1 000 000 $ (1)
-Salary Remaining : 367 347 $
J.J Moser 886 667 $ (1)
-Salary Remaining : 325 714 $
Nils Aman 883 750 $ (1)
-Salary Remaining : 324 643 $
Ukko-Pekka Luukkonen 837 500 $ (1)
-Salary Remaining : 307 653 $
Joe Snively 800 000 $ (1)
-Salary Remaining : 293 878 $
Joel Kiviranta 775 000 $ (1)
-Salary Remaining : 284 694 $
Marshall Rifai 775 000 $ (2)
-Salary Remaining : 284 694 $
Brendan Gaunce 762 500 $ (1)
-Salary Remaining : 280 102 $
Sheldon Rempal 762 500 $ (1)
-Salary Remaining : 280 102 $
Total Pro Players22
Salary Commitment
Year 2024 : 73 153 774 $
Year 2025 : 63 895 857 $
Year 2026 : 43 167 857 $
Year 2027 : 31 525 000 $
Salary Average Commitment
Year 2024 : 73 153 774 $
Year 2025 : 63 895 857 $
Year 2026 : 43 167 857 $
Year 2027 : 31 525 000 $
Salary Cap with 1 Way Contract
Year 2024 : 73 153 774 $
Year 2025 : 63 895 857 $
Year 2026 : 43 167 857 $
Year 2027 : 31 525 000 $

Farm Players Salaries

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

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - 100 $ - 5 699 - 94,98%
Level 2: 5000 - 60 $ - 4 655 - 93,10%
Level 3: 2000 - 35 $ - 1 899 - 94,96%
Level 4: 4000 - 20 $ - 3 884 - 97,09%
Luxury : 1000 - 200 $ - 944 - 94,44%
Total Capacity :18000

Income

Home Games Left17
Average Attendance - %17 081 - 94,89%
Average Income per Game602 928 $
Year to Date Revenue14 470 275 $

Expense

Pro Players Total Salaries82 285 250 $
Farm Players Total Salaries14 725 832 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses52 058 052 $
Farm Year To Date Expenses13 833 316 $
Pro Salary Cap To Date52 058 052 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue10 249 778 $
Pro Remaining Season Days72
Pro Expenses Per Days419 823 $
Pro Estimated Expenses30 227 256 $
Farm Remaining Season Days8
Farm Expenses Per Days111 559 $
Farm Estimated Expenses892 472 $
Estimated Season Expenses31 119 728 $
Season Salary Cap82 285 250 $
Estimate Under Maximum Salary Cap of 83 500 000 $1 214 750 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 20 585 250 $
Current Bank Account(673 510 122 $)
Projected Bank Account(694 380 072 $)

Pro Players Salaries

Mikhail Sergachev 8 500 000 $ (8)
-Salary Remaining : 3 122 449 $
Sebastian Aho 8 460 250 $ (1)
-Salary Remaining : 3 107 847 $
Tim Stutzle 8 350 000 $ (8)
-Salary Remaining : 3 067 347 $
Robert Thomas 8 125 000 $ (8)
-Salary Remaining : 2 984 694 $
Ivan Provorov 6 750 000 $ (2)
-Salary Remaining : 2 479 592 $
Sam Reinhart 6 500 000 $ (1)
-Salary Remaining : 2 387 755 $
Igor Shesterkin 5 666 667 $ (2)
-Salary Remaining : 2 081 633 $
Jared McCann 5 000 000 $ (4)
-Salary Remaining : 1 836 735 $
Filip Hronek 4 400 000 $ (1)
-Salary Remaining : 1 616 327 $
Nicholas Paul 3 150 000 $ (6)
-Salary Remaining : 1 157 143 $
Ilya Lyubushkin 2 750 000 $ (1)
-Salary Remaining : 1 010 204 $
Stuart Skinner 2 600 000 $ (3)
-Salary Remaining : 955 102 $
Niko Mikkola 2 500 000 $ (3)
-Salary Remaining : 918 367 $
Philipp Kurashev 2 250 000 $ (2)
-Salary Remaining : 826 531 $
Ryan Donato 2 000 000 $ (2)
-Salary Remaining : 734 694 $
Jeremy Lauzon 2 000 000 $ (3)
-Salary Remaining : 734 694 $
Matthew Poitras 870 000 $ (3)
-Salary Remaining : 319 592 $
Simon Holmstrom 863 333 $ (1)
-Salary Remaining : 317 143 $
Phillip Di Giuseppe 775 000 $ (1)
-Salary Remaining : 284 694 $
Danton Heinen 775 000 $ (1)
-Salary Remaining : 284 694 $
Total Pro Players20
Salary Commitment
Year 2024 : 82 285 250 $
Year 2025 : 57 761 667 $
Year 2026 : 41 095 000 $
Year 2027 : 33 125 000 $
Salary Average Commitment
Year 2024 : 82 285 250 $
Year 2025 : 57 761 667 $
Year 2026 : 41 095 000 $
Year 2027 : 33 125 000 $
Salary Cap with 1 Way Contract
Year 2024 : 82 285 250 $
Year 2025 : 57 761 667 $
Year 2026 : 41 095 000 $
Year 2027 : 33 125 000 $

Farm Players Salaries

Adam Boqvist 2 600 000 $ (2)
Salary Remaining : 157 576 $
Travis Boyd 1 750 000 $ (1)
Salary Remaining : 106 061 $
Timothy Liljegren 1 400 000 $ (2)
Salary Remaining : 84 848 $
Jesper Wallstedt 925 000 $ (2)
Salary Remaining : 56 061 $
Shane Wright 918 333 $ (3)
Salary Remaining : 55 657 $
Jakob Pelletier 863 333 $ (1)
Salary Remaining : 52 323 $
Declan Carlile 855 000 $ (1)
Salary Remaining : 51 818 $
Marc Del Gaizo 850 833 $ (1)
Salary Remaining : 51 566 $
Dylan Coghlan 850 000 $ (1)
Salary Remaining : 51 515 $
Alexander Alexeyev 825 000 $ (2)
Salary Remaining : 50 000 $
Lukas Cormier 793 333 $ (2)
Salary Remaining : 48 081 $
Justin Dowling 775 000 $ (2)
Salary Remaining : 46 970 $
William Lockwood 775 000 $ (1)
Salary Remaining : 46 970 $
Liam Ohgren 545 000 $ (1)
Salary Remaining : 33 030 $
Total Farm Players14
Salary Commitment
Year 2024 : 14 725 832 $
Year 2025 : 8 236 666 $
Year 2026 : 918 333 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 14 725 832 $
Year 2025 : 8 236 666 $
Year 2026 : 918 333 $
Year 2027 : 0 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of 83 500 000 $
Available Cap Space

Over Minimum of
61 700 000 $

Farm Salary Cap

Under Maximum of
75 000 000 $

Pro Players

Farm Players

Total Players

Avalanche (581 339 906 $) 66 146 667 $ 17 353 333 $ 4 446 667 $ 10 339 125 $ 64 660 875 $ 251035
Blackhawks (604 896 868 $) 82 141 666 $ 1 358 334 $ 20 441 666 $ 9 000 833 $ 65 999 167 $ 241135
Blue Jackets (597 320 804 $) 71 897 832 $ 11 602 168 $ 10 197 832 $ 5 954 166 $ 69 045 834 $ 22729
Blues (591 889 925 $) 75 870 000 $ 7 630 000 $ 14 170 000 $ 0 $ 75 000 000 $ 24024
Bruins (618 272 739 $) 80 726 810 $ 2 773 190 $ 19 026 810 $ 11 085 000 $ 63 915 000 $ 25732
Canadiens (569 642 969 $) 64 795 833 $ 18 704 167 $ 3 095 833 $ 5 046 667 $ 69 953 333 $ 25631
Canucks (672 001 651 $) 78 770 833 $ 4 729 167 $ 17 070 833 $ 8 357 500 $ 66 642 500 $ 25833
Capitals (550 146 471 $) 65 490 000 $ 18 010 000 $ 3 790 000 $ 0 $ 75 000 000 $ 25025
Devils (570 702 748 $) 81 864 167 $ 1 635 833 $ 20 164 167 $ 2 470 000 $ 72 530 000 $ 22224
Ducks (585 788 425 $) 80 118 833 $ 3 381 167 $ 18 418 833 $ 5 551 666 $ 69 448 334 $ 25530
Flames (591 872 383 $) 82 479 166 $ 1 020 834 $ 20 779 166 $ 4 186 667 $ 70 813 333 $ 21526
Flyers (572 325 232 $) 83 045 001 $ 454 999 $ 21 345 001 $ 2 567 500 $ 72 432 500 $ 22325
Golden Knights (333 139 798 $) 82 895 666 $ 604 334 $ 21 195 666 $ 11 038 333 $ 63 961 667 $ 241135
Hurricanes (660 341 409 $) 81 933 333 $ 1 566 667 $ 20 233 333 $ 2 431 667 $ 72 568 333 $ 25328
Islanders (607 914 807 $) 82 244 523 $ 1 255 477 $ 20 544 523 $ 8 373 333 $ 66 626 667 $ 21627
Jets (628 785 663 $) 82 467 381 $ 1 032 619 $ 20 767 381 $ 10 910 833 $ 64 089 167 $ 231235
Kings (649 779 033 $) 79 816 650 $ 3 683 350 $ 18 116 650 $ 5 920 000 $ 69 080 000 $ 23730
Kraken (223 050 384 $) 77 495 833 $ 6 004 167 $ 15 795 833 $ 11 456 666 $ 63 543 334 $ 22527
Lightning (558 242 052 $) 73 346 533 $ 10 153 467 $ 11 646 533 $ 12 585 000 $ 62 415 000 $ 25429
Maple Leafs (578 493 538 $) 74 902 341 $ 8 597 659 $ 13 202 341 $ 9 344 959 $ 65 655 041 $ 241135
Oilers (660 171 977 $) 81 437 777 $ 2 062 223 $ 19 737 777 $ 6 285 834 $ 68 714 166 $ 23831
Panthers (573 019 032 $) 82 629 167 $ 870 833 $ 20 929 167 $ 5 150 556 $ 69 849 444 $ 21728
Penguins (571 980 705 $) 83 151 665 $ 348 335 $ 21 451 665 $ 9 482 499 $ 65 517 501 $ 231134
Predators (541 612 023 $) 75 570 000 $ 7 930 000 $ 13 870 000 $ 8 466 667 $ 66 533 333 $ 251035
Rangers (651 862 508 $) 79 494 834 $ 4 005 166 $ 17 794 834 $ 10 811 666 $ 64 188 334 $ 201333
Red Wings (710 492 506 $) 82 643 508 $ 856 492 $ 20 943 508 $ 5 201 250 $ 69 798 750 $ 25631
Sabres (597 017 700 $) 79 392 857 $ 4 107 143 $ 17 692 857 $ 6 600 000 $ 68 400 000 $ 23730
Senators (653 855 982 $) 70 827 856 $ 12 672 144 $ 9 127 856 $ 1 350 000 $ 73 650 000 $ 25227
Sharks (571 446 745 $) 77 716 500 $ 5 783 500 $ 16 016 500 $ 9 012 500 $ 65 987 500 $ 25631
Stars (588 394 310 $) 64 215 833 $ 19 284 167 $ 2 515 833 $ 12 510 000 $ 62 490 000 $ 251540
Utah Hockey Club (591 395 610 $) 73 153 774 $ 10 346 226 $ 11 453 774 $ 0 $ 75 000 000 $ 22022
Wild (673 510 122 $) 82 285 250 $ 1 214 750 $ 20 585 250 $ 14 725 832 $ 60 274 168 $ 201434