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

0--0, pts

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 6000 - 150 $ - 3 218 - 53,64%
Level 2: 5000 - 110 $ - 2 226 - 44,52%
Level 3: 2000 - 75 $ - 808 - 40,38%
Level 4: 4000 - 60 $ - 1 600 - 40,00%
Luxury : 1000 - 500 $ - 400 - 40,00%
Total Capacity :18000

Income

Home Games Left7
Average Attendance - %8 251 - 45,84%
Average Income per Game552 899 $
Year to Date Revenue18 798 582 $

Expense

Pro Players Total Salaries66 146 667 $
Farm Players Total Salaries10 339 125 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses53 659 797 $
Farm Year To Date Expenses10 417 491 $
Pro Salary Cap To Date53 659 797 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 870 296 $
Pro Remaining Season Days37
Pro Expenses Per Days337 483 $
Pro Estimated Expenses12 486 871 $
Farm Remaining Season Days0
Farm Expenses Per Days78 327 $
Farm Estimated Expenses0 $
Estimated Season Expenses12 486 871 $
Estimated Season Salary Cap66 146 668 $
Estimate Under Maximum Salary Cap of 83 500 000 $17 353 332 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 4 446 668 $
Current Bank Account(590 535 078 $)
Projected Bank Account(599 151 653 $)

Pro Players Salaries

Nick Suzuki 7 875 000 $ (7)
-Salary Remaining : 1 486 607 $
Jared Spurgeon 7 575 000 $ (4)
-Salary Remaining : 1 429 974 $
Jeff Petry 6 250 000 $ (2)
-Salary Remaining : 1 179 847 $
Rickard Rakell 5 000 000 $ (5)
-Salary Remaining : 943 878 $
Blake Coleman 4 900 000 $ (4)
-Salary Remaining : 925 000 $
Viktor Arvidsson 4 250 000 $ (1)
-Salary Remaining : 802 296 $
Ryan Suter 3 650 000 $ (2)
-Salary Remaining : 689 031 $
Barclay Goodrow 3 641 667 $ (4)
-Salary Remaining : 687 458 $
Joe Pavelski 3 500 000 $ (1)
-Salary Remaining : 660 714 $
Kaapo Kahkonen 2 750 000 $ (1)
-Salary Remaining : 519 133 $
Mason Appleton 2 166 667 $ (2)
-Salary Remaining : 409 014 $
Max Pacioretty 2 000 000 $ (1)
-Salary Remaining : 377 551 $
Noel Acciari 2 000 000 $ (3)
-Salary Remaining : 377 551 $
Sean Durzi 1 700 000 $ (1)
-Salary Remaining : 320 918 $
Alex Lyon 900 000 $ (2)
-Salary Remaining : 169 898 $
Jake Neighbours 863 333 $ (2)
-Salary Remaining : 162 976 $
Ronnie Attard 850 000 $ (2)
-Salary Remaining : 160 459 $
Sam Malinski 850 000 $ (2)
-Salary Remaining : 160 459 $
Nick Bonino 800 000 $ (1)
-Salary Remaining : 151 020 $
Zach Aston-Reese 775 000 $ (1)
-Salary Remaining : 146 301 $
Matthew Murray 775 000 $ (1)
-Salary Remaining : 146 301 $
Vinnie Hinostroza 775 000 $ (1)
-Salary Remaining : 146 301 $
Zack MacEwen 775 000 $ (3)
-Salary Remaining : 146 301 $
Beck Malenstyn 762 500 $ (1)
-Salary Remaining : 143 941 $
Calvin Pickard 762 500 $ (1)
-Salary Remaining : 143 941 $
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 : 0 $
Filip Zadina 1 825 000 $ (2)
Salary Remaining : 0 $
Rem Pitlick 1 100 000 $ (2)
Salary Remaining : 0 $
Oskar Olausson 894 167 $ (2)
Salary Remaining : 0 $
Raphael Lavoie 874 125 $ (1)
Salary Remaining : 0 $
Mark Kastelic 835 000 $ (2)
Salary Remaining : 0 $
Ilya Solovyov 828 333 $ (1)
Salary Remaining : 0 $
Joseph Veleno 825 000 $ (1)
Salary Remaining : 0 $
Calle Rosen 762 500 $ (1)
Salary Remaining : 0 $
Nikita Chibrikov 545 000 $ (1)
Salary Remaining : 0 $
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 $ - 5 720 - 95,34%
Level 2: 5000 - 60 $ - 4 769 - 95,38%
Level 3: 2000 - 35 $ - 1 930 - 96,49%
Level 4: 4000 - 20 $ - 3 850 - 96,25%
Luxury : 1000 - 185 $ - 949 - 94,85%
Total Capacity :18000

Income

Home Games Left9
Average Attendance - %17 218 - 95,65%
Average Income per Game557 110 $
Year to Date Revenue17 827 510 $

Expense

Pro Players Total Salaries82 141 666 $
Farm Players Total Salaries9 000 833 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses66 635 310 $
Farm Year To Date Expenses9 069 004 $
Pro Salary Cap To Date66 635 310 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue5 013 987 $
Pro Remaining Season Days37
Pro Expenses Per Days419 090 $
Pro Estimated Expenses15 506 330 $
Farm Remaining Season Days0
Farm Expenses Per Days68 188 $
Farm Estimated Expenses0 $
Estimated Season Expenses15 506 330 $
Estimated Season Salary Cap82 141 640 $
Estimate Under Maximum Salary Cap of 83 500 000 $1 358 360 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 20 441 640 $
Current Bank Account(616 788 113 $)
Projected Bank Account(627 280 456 $)

Pro Players Salaries

Zachary Werenski 9 583 333 $ (5)
-Salary Remaining : 1 809 099 $
Nico Hischier 7 250 000 $ (4)
-Salary Remaining : 1 368 622 $
Brock Boeser 6 650 000 $ (2)
-Salary Remaining : 1 255 357 $
Cam Fowler 6 500 000 $ (3)
-Salary Remaining : 1 227 041 $
Colton Parayko 6 500 000 $ (7)
-Salary Remaining : 1 227 041 $
Jordan Binnington 6 000 000 $ (4)
-Salary Remaining : 1 132 653 $
Reilly Smith 5 000 000 $ (2)
-Salary Remaining : 943 878 $
Michael Bunting 4 500 000 $ (3)
-Salary Remaining : 849 490 $
Christian Dvorak 4 450 000 $ (2)
-Salary Remaining : 840 051 $
Radko Gudas 4 000 000 $ (3)
-Salary Remaining : 755 102 $
Alexandar Georgiev 3 400 000 $ (2)
-Salary Remaining : 641 837 $
Jake Walman 3 400 000 $ (3)
-Salary Remaining : 641 837 $
Andrew Peeke 2 750 000 $ (3)
-Salary Remaining : 519 133 $
Sean Kuraly 2 500 000 $ (2)
-Salary Remaining : 471 939 $
Nicolas Deslauriers 1 750 000 $ (3)
-Salary Remaining : 330 357 $
Sam Lafferty 1 150 000 $ (1)
-Salary Remaining : 217 092 $
Christian Fischer 1 125 000 $ (1)
-Salary Remaining : 212 372 $
Waltteri Merela 870 000 $ (1)
-Salary Remaining : 164 235 $
Philip Tomasino 863 333 $ (1)
-Salary Remaining : 162 976 $
Joel Hanley 787 500 $ (2)
-Salary Remaining : 148 661 $
Julien Gauthier 787 500 $ (2)
-Salary Remaining : 148 661 $
Nick Seeler 775 000 $ (1)
-Salary Remaining : 146 301 $
Kiefer Sherwood 775 000 $ (1)
-Salary Remaining : 146 301 $
Ryan Carpenter 775 000 $ (1)
-Salary Remaining : 146 301 $
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 : 0 $
Jack Drury 925 000 $ (1)
Salary Remaining : 0 $
Justin Barron 925 000 $ (1)
Salary Remaining : 0 $
Nikita Okhotiuk 905 000 $ (1)
Salary Remaining : 0 $
Angus Crookshank 838 333 $ (1)
Salary Remaining : 0 $
Kole Lind 775 000 $ (1)
Salary Remaining : 0 $
Lukas Rousek 775 000 $ (2)
Salary Remaining : 0 $
Declan Chisholm 775 000 $ (1)
Salary Remaining : 0 $
Ben Meyers 775 000 $ (1)
Salary Remaining : 0 $
Lucas Johansen 762 500 $ (1)
Salary Remaining : 0 $
Ethan Del Mastro 545 000 $ (1)
Salary Remaining : 0 $
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 $ - 5 672 - 94,53%
Level 2: 5000 - 60 $ - 4 711 - 94,21%
Level 3: 2000 - 35 $ - 1 902 - 95,08%
Level 4: 4000 - 20 $ - 3 849 - 96,22%
Luxury : 1000 - 200 $ - 958 - 95,78%
Total Capacity :18000

Income

Home Games Left11
Average Attendance - %17 091 - 94,95%
Average Income per Game604 308 $
Year to Date Revenue18 129 249 $

Expense

Pro Players Total Salaries68 872 832 $
Farm Players Total Salaries4 954 166 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses61 132 157 $
Farm Year To Date Expenses7 364 967 $
Pro Salary Cap To Date61 132 157 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 647 391 $
Pro Remaining Season Days37
Pro Expenses Per Days351 392 $
Pro Estimated Expenses13 001 504 $
Farm Remaining Season Days0
Farm Expenses Per Days37 532 $
Farm Estimated Expenses0 $
Estimated Season Expenses13 001 504 $
Estimated Season Salary Cap74 133 661 $
Estimate Under Maximum Salary Cap of 83 500 000 $9 366 339 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 12 433 661 $
Current Bank Account(607 358 790 $)
Projected Bank Account(613 712 903 $)

Pro Players Salaries

Adam Fox 9 500 000 $ (6)
-Salary Remaining : 1 793 367 $
Matthew Tkachuk 9 500 000 $ (7)
-Salary Remaining : 1 793 367 $
Jack Hughes 8 000 000 $ (7)
-Salary Remaining : 1 510 204 $
Jason Robertson 7 750 000 $ (3)
-Salary Remaining : 1 463 010 $
Marc-edouard Vlasic 7 000 000 $ (3)
-Salary Remaining : 1 321 429 $
K'Andre Miller 3 872 000 $ (2)
-Salary Remaining : 730 939 $
Kasperi Kapanen 3 200 000 $ (1)
-Salary Remaining : 604 082 $
Kailer Yamamoto 3 100 000 $ (1)
-Salary Remaining : 585 204 $
Dante Fabbro 2 500 000 $ (1)
-Salary Remaining : 471 939 $
Jake Bean 2 333 333 $ (1)
-Salary Remaining : 440 476 $
Kaapo Kakko 2 100 000 $ (1)
-Salary Remaining : 396 429 $
Conor Timmins 1 100 000 $ (2)
-Salary Remaining : 207 653 $
Patrick Maroon 1 000 000 $ (1)
-Salary Remaining : 188 776 $
Zach Benson 950 000 $ (3)
-Salary Remaining : 179 337 $
Samuel Ersson 925 000 $ (1)
-Salary Remaining : 174 617 $
Yaroslav Askarov 925 000 $ (2)
-Salary Remaining : 174 617 $
Simon Edvinsson 894 167 $ (2)
-Salary Remaining : 168 797 $
Alex Laferriere 875 000 $ (2)
-Salary Remaining : 165 179 $
Peyton Krebs 863 333 $ (1)
-Salary Remaining : 162 976 $
Ridly Greig 863 333 $ (2)
-Salary Remaining : 162 976 $
Tyson Foerster 863 333 $ (1)
-Salary Remaining : 162 976 $
Taylor Raddysh 758 333 $ (1)
-Salary Remaining : 143 155 $
Total Pro Players22
Salary Commitment
Year 2024 : 68 872 832 $
Year 2025 : 51 229 500 $
Year 2026 : 42 700 000 $
Year 2027 : 27 000 000 $
Salary Average Commitment
Year 2024 : 68 872 832 $
Year 2025 : 51 229 500 $
Year 2026 : 42 700 000 $
Year 2027 : 27 000 000 $
Salary Cap with 1 Way Contract
Year 2024 : 68 872 832 $
Year 2025 : 51 229 500 $
Year 2026 : 42 700 000 $
Year 2027 : 27 000 000 $

Farm Players Salaries

Brendan Brisson 925 000 $ (2)
Salary Remaining : 0 $
Cameron Butler 858 333 $ (3)
Salary Remaining : 0 $
Fraser Minten 845 833 $ (3)
Salary Remaining : 0 $
Vinni Lettieri 775 000 $ (2)
Salary Remaining : 0 $
Akil Thomas 775 000 $ (1)
Salary Remaining : 0 $
Carson Meyer 775 000 $ (1)
Salary Remaining : 0 $
Total Farm Players6
Salary Commitment
Year 2024 : 4 954 166 $
Year 2025 : 3 404 166 $
Year 2026 : 1 704 166 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 4 954 166 $
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 $ - 5 687 - 94,79%
Level 2: 5000 - 60 $ - 4 856 - 97,12%
Level 3: 2000 - 35 $ - 1 879 - 93,93%
Level 4: 4000 - 20 $ - 3 855 - 96,37%
Luxury : 1000 - 200 $ - 954 - 95,41%
Total Capacity :18000

Income

Home Games Left9
Average Attendance - %17 231 - 95,73%
Average Income per Game608 820 $
Year to Date Revenue19 482 232 $

Expense

Pro Players Total Salaries75 103 333 $
Farm Players Total Salaries766 667 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses61 539 804 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date61 539 804 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue5 479 378 $
Pro Remaining Season Days37
Pro Expenses Per Days383 180 $
Pro Estimated Expenses14 177 660 $
Farm Remaining Season Days0
Farm Expenses Per Days5 808 $
Farm Estimated Expenses0 $
Estimated Season Expenses14 177 660 $
Estimated Season Salary Cap75 717 464 $
Estimate Under Maximum Salary Cap of 83 500 000 $7 782 536 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 14 017 464 $
Current Bank Account(601 825 839 $)
Projected Bank Account(610 524 121 $)

Pro Players Salaries

Dylan Larkin 8 700 000 $ (8)
-Salary Remaining : 1 642 347 $
Vladislav Gavrikov 5 875 000 $ (2)
-Salary Remaining : 1 109 056 $
Adam Pelech 5 750 000 $ (6)
-Salary Remaining : 1 085 459 $
Mikael Backlund 5 350 000 $ (1)
-Salary Remaining : 1 009 949 $
Alec Martinez 5 250 000 $ (1)
-Salary Remaining : 991 071 $
Yanni Gourde 5 166 666 $ (2)
-Salary Remaining : 975 340 $
Bryan Rust 5 125 000 $ (5)
-Salary Remaining : 967 474 $
Rasmus Ristolainen 5 100 000 $ (4)
-Salary Remaining : 962 755 $
Conor Garland 4 950 000 $ (3)
-Salary Remaining : 934 439 $
Colin White 4 750 000 $ (2)
-Salary Remaining : 896 684 $
Ilya Mikheyev 4 750 000 $ (3)
-Salary Remaining : 896 684 $
Marcus Foligno 3 100 000 $ (1)
-Salary Remaining : 585 204 $
Conor Sheary 2 000 000 $ (3)
-Salary Remaining : 377 551 $
James Reimer 1 500 000 $ (1)
-Salary Remaining : 283 163 $
Brandon Duhaime 1 100 000 $ (1)
-Salary Remaining : 207 653 $
Samuel Montembeault 1 000 000 $ (1)
-Salary Remaining : 188 776 $
Dylan Guenther 894 167 $ (2)
-Salary Remaining : 168 797 $
Magnus Chrona 867 500 $ (2)
-Salary Remaining : 163 763 $
Kale Clague 775 000 $ (1)
-Salary Remaining : 146 301 $
David Gustafsson 775 000 $ (1)
-Salary Remaining : 146 301 $
Hudson Fasching 775 000 $ (2)
-Salary Remaining : 146 301 $
Calvin De Haan 775 000 $ (1)
-Salary Remaining : 146 301 $
Martin Pospisil 775 000 $ (1)
-Salary Remaining : 146 301 $
Total Pro Players23
Salary Commitment
Year 2024 : 75 103 333 $
Year 2025 : 54 703 333 $
Year 2026 : 36 375 000 $
Year 2027 : 24 675 000 $
Salary Average Commitment
Year 2024 : 75 103 333 $
Year 2025 : 54 703 333 $
Year 2026 : 36 375 000 $
Year 2027 : 24 675 000 $
Salary Cap with 1 Way Contract
Year 2024 : 75 103 333 $
Year 2025 : 54 703 333 $
Year 2026 : 36 375 000 $
Year 2027 : 24 675 000 $

Farm Players Salaries

Logan Thompson 766 667 $ (2)
Salary Remaining : 0 $
Total Farm Players1
Salary Commitment
Year 2024 : 766 667 $
Year 2025 : 766 667 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 766 667 $
Year 2025 : 766 667 $
Year 2026 : 0 $
Year 2027 : 0 $

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - 100 $ - 5 755 - 95,91%
Level 2: 5000 - 60 $ - 4 806 - 96,13%
Level 3: 2000 - 35 $ - 1 902 - 95,12%
Level 4: 4000 - 20 $ - 3 860 - 96,49%
Luxury : 1000 - 200 $ - 940 - 93,96%
Total Capacity :18000

Income

Home Games Left6
Average Attendance - %17 263 - 95,91%
Average Income per Game609 742 $
Year to Date Revenue21 340 969 $

Expense

Pro Players Total Salaries80 726 810 $
Farm Players Total Salaries11 085 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses65 487 489 $
Farm Year To Date Expenses11 168 941 $
Pro Salary Cap To Date65 487 489 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 658 452 $
Pro Remaining Season Days37
Pro Expenses Per Days411 871 $
Pro Estimated Expenses15 239 227 $
Farm Remaining Season Days0
Farm Expenses Per Days83 977 $
Farm Estimated Expenses0 $
Estimated Season Expenses15 239 227 $
Estimated Season Salary Cap80 726 716 $
Estimate Under Maximum Salary Cap of 83 500 000 $2 773 284 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 19 026 716 $
Current Bank Account(629 749 425 $)
Projected Bank Account(641 330 200 $)

Pro Players Salaries

Nikita Kucherov 9 500 000 $ (4)
-Salary Remaining : 1 793 367 $
Cale Makar 9 000 000 $ (4)
-Salary Remaining : 1 698 980 $
J.T Miller 8 000 000 $ (7)
-Salary Remaining : 1 510 204 $
Ryan Johansen 8 000 000 $ (2)
-Salary Remaining : 1 510 204 $
Dylan Cozens 7 100 000 $ (7)
-Salary Remaining : 1 340 306 $
Jaccob Slavin 5 300 000 $ (2)
-Salary Remaining : 1 000 510 $
J.T Compher 5 100 000 $ (5)
-Salary Remaining : 962 755 $
Brandon Tanev 3 500 000 $ (2)
-Salary Remaining : 660 714 $
Ilya Samsonov 3 350 000 $ (1)
-Salary Remaining : 632 398 $
Connor Clifton 3 333 333 $ (3)
-Salary Remaining : 629 252 $
Colton Sissons 2 875 143 $ (3)
-Salary Remaining : 542 757 $
Brayden McNabb 2 850 000 $ (2)
-Salary Remaining : 538 010 $
Alexandre Carrier 2 500 000 $ (1)
-Salary Remaining : 471 939 $
Carl Grundstrom 1 300 000 $ (1)
-Salary Remaining : 245 408 $
Nick Perbix 1 125 000 $ (2)
-Salary Remaining : 212 372 $
Drew O'Connor 925 000 $ (2)
-Salary Remaining : 174 617 $
Aliaksei Protas 789 167 $ (1)
-Salary Remaining : 148 975 $
Simon Benoit 775 000 $ (1)
-Salary Remaining : 146 301 $
Brandon Gignac 775 000 $ (2)
-Salary Remaining : 146 301 $
Parker Wotherspoon 775 000 $ (1)
-Salary Remaining : 146 301 $
Connor Brown 775 000 $ (1)
-Salary Remaining : 146 301 $
Devin Shore 775 000 $ (1)
-Salary Remaining : 146 301 $
Mitchell Chaffee 775 000 $ (1)
-Salary Remaining : 146 301 $
Joseph Woll 766 667 $ (2)
-Salary Remaining : 144 728 $
Jonny Brodzinski 762 500 $ (1)
-Salary Remaining : 143 941 $
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 : 0 $
Filip Roos 925 000 $ (1)
Salary Remaining : 0 $
Adam Beckman 925 000 $ (1)
Salary Remaining : 0 $
Landon Slaggert 912 500 $ (2)
Salary Remaining : 0 $
Zach Dean 852 500 $ (3)
Salary Remaining : 0 $
Joel Hofer 795 000 $ (1)
Salary Remaining : 0 $
Mitchell Stephens 775 000 $ (1)
Salary Remaining : 0 $
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 $ - 4 554 - 75,90%
Level 2: 5000 - 65 $ - 3 798 - 75,96%
Level 3: 2000 - 40 $ - 1 485 - 74,25%
Level 4: 4000 - 25 $ - 2 843 - 71,09%
Luxury : 1000 - 200 $ - 942 - 94,24%
Total Capacity :18000

Income

Home Games Left9
Average Attendance - %13 623 - 75,68%
Average Income per Game532 449 $
Year to Date Revenue17 038 355 $

Expense

Pro Players Total Salaries61 770 833 $
Farm Players Total Salaries9 046 667 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses52 533 101 $
Farm Year To Date Expenses5 084 856 $
Pro Salary Cap To Date52 533 101 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 792 037 $
Pro Remaining Season Days37
Pro Expenses Per Days315 157 $
Pro Estimated Expenses11 660 809 $
Farm Remaining Season Days0
Farm Expenses Per Days68 535 $
Farm Estimated Expenses0 $
Estimated Season Expenses11 660 809 $
Estimated Season Salary Cap64 193 910 $
Estimate Under Maximum Salary Cap of 83 500 000 $19 306 090 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 2 493 910 $
Current Bank Account(578 840 912 $)
Projected Bank Account(585 709 684 $)

Pro Players Salaries

Jamie Benn 9 500 000 $ (2)
-Salary Remaining : 1 793 367 $
Brendan Gallagher 6 500 000 $ (4)
-Salary Remaining : 1 227 041 $
Nate Schmidt 5 950 000 $ (2)
-Salary Remaining : 1 123 214 $
TJ Brodie 5 000 000 $ (1)
-Salary Remaining : 943 878 $
Jesperi Kotkaniemi 4 820 000 $ (7)
-Salary Remaining : 909 898 $
Mike Hoffman 4 500 000 $ (1)
-Salary Remaining : 849 490 $
Mike Reilly 3 000 000 $ (1)
-Salary Remaining : 566 327 $
Kyle Okposo 2 500 000 $ (1)
-Salary Remaining : 471 939 $
Dominik Kubalik 2 500 000 $ (1)
-Salary Remaining : 471 939 $
Sean Monahan 1 985 000 $ (1)
-Salary Remaining : 374 719 $
Laurent Brossoit 1 750 000 $ (1)
-Salary Remaining : 330 357 $
Matt Martin 1 500 000 $ (1)
-Salary Remaining : 283 163 $
Rasmus Sandin 1 400 000 $ (1)
-Salary Remaining : 264 286 $
Nils Hoglander 1 100 000 $ (2)
-Salary Remaining : 207 653 $
Dmitry Kulikov 1 000 000 $ (1)
-Salary Remaining : 188 776 $
Youpi 975 000 $ (1)
-Salary Remaining : 184 056 $
Nils Lundkvist 925 000 $ (1)
-Salary Remaining : 174 617 $
Ryan Johnson 925 000 $ (2)
-Salary Remaining : 174 617 $
Owen Power 916 667 $ (1)
-Salary Remaining : 173 044 $
Ty Dellandrea 900 000 $ (1)
-Salary Remaining : 169 898 $
Jack Quinn 863 333 $ (2)
-Salary Remaining : 162 976 $
Nolan Foote 863 333 $ (1)
-Salary Remaining : 162 976 $
Benoit-Olivier Groulx 822 500 $ (1)
-Salary Remaining : 155 268 $
Reese Johnson 800 000 $ (1)
-Salary Remaining : 151 020 $
Adam Erne 775 000 $ (1)
-Salary Remaining : 146 301 $
Total Pro Players25
Salary Commitment
Year 2024 : 61 770 833 $
Year 2025 : 29 658 333 $
Year 2026 : 11 320 000 $
Year 2027 : 11 320 000 $
Salary Average Commitment
Year 2024 : 61 770 833 $
Year 2025 : 29 658 333 $
Year 2026 : 11 320 000 $
Year 2027 : 11 320 000 $
Salary Cap with 1 Way Contract
Year 2024 : 61 770 833 $
Year 2025 : 29 658 333 $
Year 2026 : 11 320 000 $
Year 2027 : 11 320 000 $

Farm Players Salaries

Jake Oettinger 4 000 000 $ (2)
Salary Remaining : 0 $
Ivan Miroshnichenko 950 000 $ (3)
Salary Remaining : 0 $
Alex Turcotte 894 167 $ (1)
Salary Remaining : 0 $
Samuel Poulin 863 333 $ (1)
Salary Remaining : 0 $
Egor Afanasyev 789 167 $ (1)
Salary Remaining : 0 $
Trevor Lewis 775 000 $ (1)
Salary Remaining : 0 $
Grigori Denisenko 775 000 $ (2)
Salary Remaining : 0 $
Total Farm Players7
Salary Commitment
Year 2024 : 9 046 667 $
Year 2025 : 5 725 000 $
Year 2026 : 950 000 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 9 046 667 $
Year 2025 : 5 725 000 $
Year 2026 : 950 000 $
Year 2027 : 0 $

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - 100 $ - 5 752 - 95,86%
Level 2: 5000 - 66 $ - 3 794 - 75,88%
Level 3: 2000 - 36 $ - 1 898 - 94,91%
Level 4: 4000 - 20 $ - 3 867 - 96,68%
Luxury : 1000 - 200 $ - 949 - 94,93%
Total Capacity :18000

Income

Home Games Left9
Average Attendance - %16 260 - 90,33%
Average Income per Game592 158 $
Year to Date Revenue18 949 046 $

Expense

Pro Players Total Salaries81 870 833 $
Farm Players Total Salaries9 282 500 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses64 163 208 $
Farm Year To Date Expenses8 280 087 $
Pro Salary Cap To Date64 163 208 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue5 329 419 $
Pro Remaining Season Days37
Pro Expenses Per Days417 708 $
Pro Estimated Expenses15 455 196 $
Farm Remaining Season Days0
Farm Expenses Per Days70 322 $
Farm Estimated Expenses0 $
Estimated Season Expenses15 455 196 $
Estimated Season Salary Cap79 618 404 $
Estimate Under Maximum Salary Cap of 83 500 000 $3 881 596 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 17 918 404 $
Current Bank Account(683 870 974 $)
Projected Bank Account(693 996 751 $)

Pro Players Salaries

Johnny Gaudreau 9 750 000 $ (6)
-Salary Remaining : 1 840 561 $
Kirill Kaprizov 9 000 000 $ (3)
-Salary Remaining : 1 698 980 $
Steven Stamkos 8 500 000 $ (1)
-Salary Remaining : 1 604 592 $
Mats Zuccarello 6 000 000 $ (1)
-Salary Remaining : 1 132 653 $
Jake Guentzel 6 000 000 $ (1)
-Salary Remaining : 1 132 653 $
Adam Henrique 5 825 000 $ (1)
-Salary Remaining : 1 099 617 $
Pavel Zacha 4 750 000 $ (4)
-Salary Remaining : 896 684 $
Jakob Chychrun 4 600 000 $ (2)
-Salary Remaining : 868 367 $
Brett Pesce 4 025 000 $ (1)
-Salary Remaining : 759 821 $
Nick Leddy 4 000 000 $ (3)
-Salary Remaining : 755 102 $
Mario Ferraro 3 250 000 $ (3)
-Salary Remaining : 613 520 $
Sean Walker 2 650 000 $ (1)
-Salary Remaining : 500 255 $
Eric Comrie 1 800 000 $ (1)
-Salary Remaining : 339 796 $
Jake Evans 1 700 000 $ (2)
-Salary Remaining : 320 918 $
Nic Dowd 1 300 000 $ (2)
-Salary Remaining : 245 408 $
Logan O'Connor 1 050 000 $ (2)
-Salary Remaining : 198 214 $
Andreas Englund 1 000 000 $ (2)
-Salary Remaining : 188 776 $
Matthew Knies 925 000 $ (2)
-Salary Remaining : 174 617 $
Braden Schneider 925 000 $ (1)
-Salary Remaining : 174 617 $
Daniil Tarasov 925 000 $ (1)
-Salary Remaining : 174 617 $
Nick Blankenburg 825 000 $ (1)
-Salary Remaining : 155 740 $
Cole Smith 775 000 $ (1)
-Salary Remaining : 146 301 $
Matthew Phillips 775 000 $ (1)
-Salary Remaining : 146 301 $
Dennis Gilbert 762 500 $ (1)
-Salary Remaining : 143 941 $
Boris Katchouk 758 333 $ (1)
-Salary Remaining : 143 155 $
Total Pro Players25
Salary Commitment
Year 2024 : 81 870 833 $
Year 2025 : 41 325 000 $
Year 2026 : 30 750 000 $
Year 2027 : 14 500 000 $
Salary Average Commitment
Year 2024 : 81 870 833 $
Year 2025 : 41 325 000 $
Year 2026 : 30 750 000 $
Year 2027 : 14 500 000 $
Salary Cap with 1 Way Contract
Year 2024 : 81 870 833 $
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 : 0 $
Cole Guttman 950 000 $ (1)
Salary Remaining : 0 $
Georgi Merkulov 925 000 $ (2)
Salary Remaining : 0 $
Pavel Dorofeyev 925 000 $ (1)
Salary Remaining : 0 $
Daniil Gushchin 902 500 $ (2)
Salary Remaining : 0 $
Victor Soderstrom 863 333 $ (1)
Salary Remaining : 0 $
Valtteri Puustinen 775 000 $ (1)
Salary Remaining : 0 $
Justin Bailey 775 000 $ (1)
Salary Remaining : 0 $
Jake Leschyshyn 766 667 $ (2)
Salary Remaining : 0 $
Total Farm Players9
Salary Commitment
Year 2024 : 9 282 500 $
Year 2025 : 4 994 167 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 9 282 500 $
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 $ - 5 654 - 94,23%
Level 2: 5000 - 60 $ - 4 738 - 94,76%
Level 3: 2000 - 35 $ - 1 900 - 94,98%
Level 4: 4000 - 20 $ - 3 810 - 95,25%
Luxury : 1000 - 200 $ - 955 - 95,47%
Total Capacity :18000

Income

Home Games Left7
Average Attendance - %17 056 - 94,76%
Average Income per Game603 465 $
Year to Date Revenue20 517 800 $

Expense

Pro Players Total Salaries64 390 000 $
Farm Players Total Salaries1 100 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses53 115 921 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date53 115 921 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 224 253 $
Pro Remaining Season Days37
Pro Expenses Per Days328 520 $
Pro Estimated Expenses12 155 240 $
Farm Remaining Season Days0
Farm Expenses Per Days8 333 $
Farm Estimated Expenses0 $
Estimated Season Expenses12 155 240 $
Estimated Season Salary Cap65 271 161 $
Estimate Under Maximum Salary Cap of 83 500 000 $18 228 839 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 3 571 161 $
Current Bank Account(556 992 754 $)
Projected Bank Account(564 923 741 $)

Pro Players Salaries

Erik Karlsson 11 500 000 $ (4)
-Salary Remaining : 2 170 918 $
Tyler Seguin 9 850 000 $ (2)
-Salary Remaining : 1 859 439 $
Patrik Laine 8 700 000 $ (3)
-Salary Remaining : 1 642 347 $
Jordan Kyrou 8 125 000 $ (8)
-Salary Remaining : 1 533 801 $
Jason Zucker 5 300 000 $ (1)
-Salary Remaining : 1 000 510 $
Miles Wood 2 500 000 $ (6)
-Salary Remaining : 471 939 $
Kevin Lankinen 2 000 000 $ (1)
-Salary Remaining : 377 551 $
Max Jones 1 295 000 $ (1)
-Salary Remaining : 244 464 $
Nikolai Knyzhov 1 250 000 $ (2)
-Salary Remaining : 235 969 $
Troy Stecher 1 100 000 $ (1)
-Salary Remaining : 207 653 $
Kevin Stenlund 1 000 000 $ (1)
-Salary Remaining : 188 776 $
Curtis Lazar 1 000 000 $ (2)
-Salary Remaining : 188 776 $
Arvid Soderblom 962 500 $ (2)
-Salary Remaining : 181 696 $
Logan Cooley 950 000 $ (3)
-Salary Remaining : 179 337 $
Marat Khusnutdinov 925 000 $ (2)
-Salary Remaining : 174 617 $
Anton Lundell 925 000 $ (1)
-Salary Remaining : 174 617 $
Adam Ginning 925 000 $ (1)
-Salary Remaining : 174 617 $
Dylan Samberg 925 000 $ (1)
-Salary Remaining : 174 617 $
Emil Andrae 903 333 $ (3)
-Salary Remaining : 170 527 $
Wyatt Johnston 894 167 $ (2)
-Salary Remaining : 168 797 $
William Eklund 863 333 $ (3)
-Salary Remaining : 162 976 $
Tye Kartye 859 167 $ (2)
-Salary Remaining : 162 190 $
Calen Addison 825 000 $ (1)
-Salary Remaining : 155 740 $
Zachary Jones 812 500 $ (2)
-Salary Remaining : 153 380 $
Total Pro Players24
Salary Commitment
Year 2024 : 64 390 000 $
Year 2025 : 50 095 000 $
Year 2026 : 33 541 666 $
Year 2027 : 22 125 000 $
Salary Average Commitment
Year 2024 : 64 390 000 $
Year 2025 : 50 095 000 $
Year 2026 : 33 541 666 $
Year 2027 : 22 125 000 $
Salary Cap with 1 Way Contract
Year 2024 : 64 390 000 $
Year 2025 : 50 095 000 $
Year 2026 : 33 541 666 $
Year 2027 : 22 125 000 $

Farm Players Salaries

Charlie Lindgren 1 100 000 $ (2)
Salary Remaining : 0 $
Total Farm Players1
Salary Commitment
Year 2024 : 1 100 000 $
Year 2025 : 1 100 000 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 1 100 000 $
Year 2025 : 1 100 000 $
Year 2026 : 0 $
Year 2027 : 0 $

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - 100 $ - 5 667 - 94,44%
Level 2: 5000 - 60 $ - 4 735 - 94,70%
Level 3: 2000 - 35 $ - 1 888 - 94,41%
Level 4: 4000 - 20 $ - 3 828 - 95,70%
Luxury : 1000 - 200 $ - 945 - 94,45%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %17 063 - 94,79%
Average Income per Game602 982 $
Year to Date Revenue18 692 447 $

Expense

Pro Players Total Salaries81 839 167 $
Farm Players Total Salaries3 470 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses66 409 912 $
Farm Year To Date Expenses2 488 696 $
Pro Salary Cap To Date66 409 912 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 029 822 $
Pro Remaining Season Days37
Pro Expenses Per Days417 547 $
Pro Estimated Expenses15 449 239 $
Farm Remaining Season Days0
Farm Expenses Per Days26 288 $
Farm Estimated Expenses0 $
Estimated Season Expenses15 449 239 $
Estimated Season Salary Cap81 859 151 $
Estimate Under Maximum Salary Cap of 83 500 000 $1 640 849 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 20 159 151 $
Current Bank Account(583 111 565 $)
Projected Bank Account(592 530 982 $)

Pro Players Salaries

Seth Jones 9 500 000 $ (7)
-Salary Remaining : 1 793 367 $
Darnell Nurse 9 250 000 $ (7)
-Salary Remaining : 1 746 173 $
Filip Forsberg 8 500 000 $ (7)
-Salary Remaining : 1 604 592 $
Leon Draisaitl 8 500 000 $ (2)
-Salary Remaining : 1 604 592 $
Matthew Boldy 7 000 000 $ (7)
-Salary Remaining : 1 321 429 $
Anthony Cirelli 6 250 000 $ (8)
-Salary Remaining : 1 179 847 $
Nikolaj Ehlers 6 000 000 $ (2)
-Salary Remaining : 1 132 653 $
Trevor Zegras 5 750 000 $ (3)
-Salary Remaining : 1 085 459 $
Anthony Beauvillier 4 150 000 $ (1)
-Salary Remaining : 783 418 $
Matt Dumba 3 900 000 $ (1)
-Salary Remaining : 736 224 $
Petr Mrazek 3 800 000 $ (1)
-Salary Remaining : 717 347 $
Badabom 975 000 $ (1)
-Salary Remaining : 184 056 $
Robert Bortuzzo 950 000 $ (1)
-Salary Remaining : 179 337 $
Matthew Kessel 925 000 $ (1)
-Salary Remaining : 174 617 $
Quinton Byfield 894 167 $ (1)
-Salary Remaining : 168 797 $
Adam Klapka 832 500 $ (1)
-Salary Remaining : 157 156 $
Oskar Steen 800 000 $ (1)
-Salary Remaining : 151 020 $
Ryan Shea 775 000 $ (1)
-Salary Remaining : 146 301 $
Brett Seney 775 000 $ (1)
-Salary Remaining : 146 301 $
Nathan Walker 775 000 $ (1)
-Salary Remaining : 146 301 $
Jonathan Gruden 775 000 $ (1)
-Salary Remaining : 146 301 $
Nicolas Petan 762 500 $ (1)
-Salary Remaining : 143 941 $
Total Pro Players22
Salary Commitment
Year 2024 : 81 839 167 $
Year 2025 : 60 750 000 $
Year 2026 : 46 250 000 $
Year 2027 : 40 500 000 $
Salary Average Commitment
Year 2024 : 81 839 167 $
Year 2025 : 60 750 000 $
Year 2026 : 46 250 000 $
Year 2027 : 40 500 000 $
Salary Cap with 1 Way Contract
Year 2024 : 81 839 167 $
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 : 0 $
Cam Talbot 1 000 000 $ (1)
Salary Remaining : 0 $
Gage Goncalves 820 000 $ (1)
Salary Remaining : 0 $
Total Farm Players3
Salary Commitment
Year 2024 : 3 470 000 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 3 470 000 $
Year 2025 : 0 $
Year 2026 : 0 $
Year 2027 : 0 $

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - 100 $ - 5 745 - 95,75%
Level 2: 5000 - 60 $ - 4 761 - 95,23%
Level 3: 2000 - 35 $ - 1 920 - 96,00%
Level 4: 4000 - 20 $ - 3 892 - 97,30%
Luxury : 1000 - 200 $ - 945 - 94,49%
Total Capacity :18000

Income

Home Games Left9
Average Attendance - %17 263 - 95,91%
Average Income per Game609 043 $
Year to Date Revenue19 489 391 $

Expense

Pro Players Total Salaries80 118 833 $
Farm Players Total Salaries5 551 666 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses64 994 430 $
Farm Year To Date Expenses5 593 714 $
Pro Salary Cap To Date64 994 430 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue5 481 391 $
Pro Remaining Season Days37
Pro Expenses Per Days408 770 $
Pro Estimated Expenses15 124 490 $
Farm Remaining Season Days0
Farm Expenses Per Days42 058 $
Farm Estimated Expenses0 $
Estimated Season Expenses15 124 490 $
Estimated Season Salary Cap80 118 920 $
Estimate Under Maximum Salary Cap of 83 500 000 $3 381 080 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 18 418 920 $
Current Bank Account(597 428 764 $)
Projected Bank Account(607 071 863 $)

Pro Players Salaries

Charlie McAvoy 9 500 000 $ (7)
-Salary Remaining : 1 793 367 $
Jeff Skinner 9 000 000 $ (4)
-Salary Remaining : 1 698 980 $
Evgeny Kuznetsov 7 800 000 $ (2)
-Salary Remaining : 1 472 449 $
Sean Couturier 7 750 000 $ (7)
-Salary Remaining : 1 463 010 $
Taylor Hall 6 000 000 $ (2)
-Salary Remaining : 1 132 653 $
T.J Oshie 5 750 000 $ (2)
-Salary Remaining : 1 085 459 $
Elvis Merzlikins 5 400 000 $ (4)
-Salary Remaining : 1 019 388 $
Tyson Barrie 4 500 000 $ (1)
-Salary Remaining : 849 490 $
Carson Soucy 3 250 000 $ (3)
-Salary Remaining : 613 520 $
Alex Newhook 2 900 000 $ (4)
-Salary Remaining : 547 449 $
Brock McGinn 2 750 000 $ (2)
-Salary Remaining : 519 133 $
Jan Rutta 2 750 000 $ (2)
-Salary Remaining : 519 133 $
Garnet Hathaway 2 375 000 $ (2)
-Salary Remaining : 448 342 $
Kyle Burroughs 1 100 000 $ (3)
-Salary Remaining : 207 653 $
Travis Hamonic 1 100 000 $ (2)
-Salary Remaining : 207 653 $
Matthew Beniers 897 500 $ (1)
-Salary Remaining : 169 426 $
Uvis Balinskis 870 000 $ (1)
-Salary Remaining : 164 235 $
Connor McMichael 863 000 $ (1)
-Salary Remaining : 162 913 $
Akira Schmid 850 833 $ (1)
-Salary Remaining : 160 616 $
Walker Duehr 825 000 $ (2)
-Salary Remaining : 155 740 $
Jimmy Vesey 800 000 $ (2)
-Salary Remaining : 151 020 $
Maxwell Willman 775 000 $ (1)
-Salary Remaining : 146 301 $
Axel Jonsson-Fjallby 775 000 $ (2)
-Salary Remaining : 146 301 $
Samuel Laberge 775 000 $ (1)
-Salary Remaining : 146 301 $
Parker Kelly 762 500 $ (1)
-Salary Remaining : 143 941 $
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 : 0 $
Philip Broberg 863 333 $ (1)
Salary Remaining : 0 $
Maxence Guenette 813 333 $ (1)
Salary Remaining : 0 $
Samuel Bolduc 800 000 $ (2)
Salary Remaining : 0 $
Jesper Boqvist 775 000 $ (1)
Salary Remaining : 0 $
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 $ - 5 694 - 94,90%
Level 2: 5000 - 60 $ - 4 738 - 94,76%
Level 3: 2000 - 35 $ - 1 908 - 95,41%
Level 4: 4000 - 20 $ - 3 817 - 95,43%
Luxury : 1000 - 200 $ - 951 - 95,08%
Total Capacity :18000

Income

Home Games Left9
Average Attendance - %17 109 - 95,05%
Average Income per Game605 366 $
Year to Date Revenue19 371 712 $

Expense

Pro Players Total Salaries82 479 166 $
Farm Players Total Salaries4 186 667 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses66 909 108 $
Farm Year To Date Expenses4 218 361 $
Pro Salary Cap To Date66 909 108 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue5 448 294 $
Pro Remaining Season Days37
Pro Expenses Per Days420 812 $
Pro Estimated Expenses15 570 044 $
Farm Remaining Season Days0
Farm Expenses Per Days31 717 $
Farm Estimated Expenses0 $
Estimated Season Expenses15 570 044 $
Estimated Season Salary Cap82 479 152 $
Estimate Under Maximum Salary Cap of 83 500 000 $1 020 848 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 20 779 152 $
Current Bank Account(604 469 845 $)
Projected Bank Account(614 591 595 $)

Pro Players Salaries

Timo Meier 8 800 000 $ (8)
-Salary Remaining : 1 661 224 $
Mika Zibanejad 8 500 000 $ (7)
-Salary Remaining : 1 604 592 $
Brent Burns 8 000 000 $ (2)
-Salary Remaining : 1 510 204 $
Kevin Fiala 7 875 000 $ (6)
-Salary Remaining : 1 486 607 $
Jonas Brodin 6 000 000 $ (5)
-Salary Remaining : 1 132 653 $
Jordan Eberle 5 500 000 $ (1)
-Salary Remaining : 1 038 265 $
Tristan Jarry 5 375 000 $ (5)
-Salary Remaining : 1 014 668 $
Joel Eriksson Ek 5 250 000 $ (6)
-Salary Remaining : 991 071 $
Rasmus Andersson 4 550 000 $ (3)
-Salary Remaining : 858 929 $
Brandon Saad 4 500 000 $ (3)
-Salary Remaining : 849 490 $
Artturi Lehkonen 4 500 000 $ (4)
-Salary Remaining : 849 490 $
Alexander Kerfoot 3 500 000 $ (2)
-Salary Remaining : 660 714 $
Noah Cates 2 625 000 $ (2)
-Salary Remaining : 495 536 $
Sonny Milano 1 900 000 $ (3)
-Salary Remaining : 358 673 $
Colin Blackwell 1 200 000 $ (1)
-Salary Remaining : 226 531 $
Gustav Lindstrom 950 000 $ (1)
-Salary Remaining : 179 337 $
Cayden Primeau 890 000 $ (2)
-Salary Remaining : 168 010 $
Moritz Seider 863 333 $ (1)
-Salary Remaining : 162 976 $
Santeri Hatakka 850 833 $ (1)
-Salary Remaining : 160 616 $
Sam Carrick 850 000 $ (1)
-Salary Remaining : 160 459 $
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 : 0 $
Jonatan Berggren 925 000 $ (1)
Salary Remaining : 0 $
Vincent Iorio 814 167 $ (3)
Salary Remaining : 0 $
Byron Froese 762 500 $ (1)
Salary Remaining : 0 $
Paul Cotter 760 000 $ (1)
Salary Remaining : 0 $
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 $ - 5 679 - 94,65%
Level 2: 5000 - 60 $ - 4 787 - 95,73%
Level 3: 2000 - 35 $ - 1 933 - 96,67%
Level 4: 4000 - 20 $ - 3 765 - 94,12%
Luxury : 1000 - 200 $ - 948 - 94,77%
Total Capacity :18000

Income

Home Games Left7
Average Attendance - %17 112 - 95,07%
Average Income per Game605 690 $
Year to Date Revenue20 593 456 $

Expense

Pro Players Total Salaries79 795 001 $
Farm Players Total Salaries3 367 500 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses67 202 321 $
Farm Year To Date Expenses2 586 983 $
Pro Salary Cap To Date67 202 321 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 239 829 $
Pro Remaining Season Days37
Pro Expenses Per Days407 117 $
Pro Estimated Expenses15 063 329 $
Farm Remaining Season Days0
Farm Expenses Per Days25 511 $
Farm Estimated Expenses0 $
Estimated Season Expenses15 063 329 $
Estimated Season Salary Cap82 265 650 $
Estimate Under Maximum Salary Cap of 83 500 000 $1 234 350 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 20 565 650 $
Current Bank Account(581 800 598 $)
Projected Bank Account(592 624 098 $)

Pro Players Salaries

Jack Eichel 10 000 000 $ (3)
-Salary Remaining : 1 887 755 $
Andrei Vasilevskiy 9 500 000 $ (5)
-Salary Remaining : 1 793 367 $
Brayden Schenn 6 500 000 $ (5)
-Salary Remaining : 1 227 041 $
Alex Killorn 6 250 000 $ (4)
-Salary Remaining : 1 179 847 $
MacKenzie Weegar 6 250 000 $ (8)
-Salary Remaining : 1 179 847 $
Rasmus Dahlin 6 000 000 $ (1)
-Salary Remaining : 1 132 653 $
Anthony Mantha 5 700 000 $ (1)
-Salary Remaining : 1 076 020 $
Teuvo Teravainen 5 400 000 $ (1)
-Salary Remaining : 1 019 388 $
Artem Zub 4 600 000 $ (4)
-Salary Remaining : 868 367 $
Yegor Sharangovich 3 100 000 $ (2)
-Salary Remaining : 585 204 $
Anton Forsberg 2 750 000 $ (2)
-Salary Remaining : 519 133 $
Zach Whitecloud 2 750 000 $ (5)
-Salary Remaining : 519 133 $
Klim Kostin 2 000 000 $ (2)
-Salary Remaining : 377 551 $
Antti Raanta 1 500 000 $ (1)
-Salary Remaining : 283 163 $
Michael Rasmussen 1 460 000 $ (1)
-Salary Remaining : 275 612 $
Leo Carlsson 950 000 $ (3)
-Salary Remaining : 179 337 $
Lucas Raymond 925 000 $ (1)
-Salary Remaining : 174 617 $
Alex Vlasic 916 667 $ (1)
-Salary Remaining : 173 044 $
Cole Perfetti 894 167 $ (1)
-Salary Remaining : 168 797 $
Mackenzie Entwistle 800 000 $ (1)
-Salary Remaining : 151 020 $
Felix Sandstrom 792 500 $ (1)
-Salary Remaining : 149 605 $
Yegor Zamula 756 667 $ (1)
-Salary Remaining : 142 840 $
Total Pro Players22
Salary Commitment
Year 2024 : 79 795 001 $
Year 2025 : 54 650 000 $
Year 2026 : 46 800 000 $
Year 2027 : 35 850 000 $
Salary Average Commitment
Year 2024 : 79 795 001 $
Year 2025 : 54 650 000 $
Year 2026 : 46 800 000 $
Year 2027 : 35 850 000 $
Salary Cap with 1 Way Contract
Year 2024 : 79 795 001 $
Year 2025 : 54 650 000 $
Year 2026 : 46 800 000 $
Year 2027 : 35 850 000 $

Farm Players Salaries

Emil Bemstrom 900 000 $ (1)
Salary Remaining : 0 $
Nikita Alexandrov 880 000 $ (1)
Salary Remaining : 0 $
Yegor Chinakhov 800 000 $ (1)
Salary Remaining : 0 $
Olle Lycksell 787 500 $ (2)
Salary Remaining : 0 $
Total Farm Players4
Salary Commitment
Year 2024 : 3 367 500 $
Year 2025 : 787 500 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 3 367 500 $
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 $ - 5 740 - 95,66%
Level 2: 5000 - 60 $ - 4 752 - 95,05%
Level 3: 2000 - 35 $ - 1 910 - 95,49%
Level 4: 4000 - 25 $ - 2 785 - 69,63%
Luxury : 1000 - 200 $ - 942 - 94,24%
Total Capacity :18000

Income

Home Games Left7
Average Attendance - %16 129 - 89,61%
Average Income per Game603 865 $
Year to Date Revenue20 531 414 $

Expense

Pro Players Total Salaries82 895 666 $
Farm Players Total Salaries11 038 333 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses61 667 624 $
Farm Year To Date Expenses9 546 138 $
Pro Salary Cap To Date61 667 624 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 227 056 $
Pro Remaining Season Days37
Pro Expenses Per Days422 937 $
Pro Estimated Expenses15 648 669 $
Farm Remaining Season Days0
Farm Expenses Per Days83 624 $
Farm Estimated Expenses0 $
Estimated Season Expenses15 648 669 $
Estimated Season Salary Cap77 316 293 $
Estimate Under Maximum Salary Cap of 83 500 000 $6 183 707 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 15 616 293 $
Current Bank Account(345 077 924 $)
Projected Bank Account(356 499 537 $)

Pro Players Salaries

Auston Matthews 11 634 000 $ (1)
-Salary Remaining : 2 196 214 $
Dougie Hamilton 9 000 000 $ (5)
-Salary Remaining : 1 698 980 $
Sidney Crosby 8 700 000 $ (2)
-Salary Remaining : 1 642 347 $
Torey Krug 6 500 000 $ (4)
-Salary Remaining : 1 227 041 $
Valeri Nichushkin 6 125 000 $ (7)
-Salary Remaining : 1 156 250 $
Joonas Korpisalo 4 000 000 $ (5)
-Salary Remaining : 755 102 $
Ilya Sorokin 4 000 000 $ (1)
-Salary Remaining : 755 102 $
Adam Larsson 4 000 000 $ (2)
-Salary Remaining : 755 102 $
Boone Jenner 3 750 000 $ (3)
-Salary Remaining : 707 908 $
Matt Grzelcyk 3 687 500 $ (1)
-Salary Remaining : 696 110 $
Kirby Dach 3 362 500 $ (3)
-Salary Remaining : 634 758 $
Jordan Greenway 3 000 000 $ (2)
-Salary Remaining : 566 327 $
Brett Kulak 2 750 000 $ (3)
-Salary Remaining : 519 133 $
Nick Bjugstad 2 100 000 $ (2)
-Salary Remaining : 396 429 $
Teddy Blueger 1 900 000 $ (1)
-Salary Remaining : 358 673 $
Kaiden Guhle 1 283 333 $ (2)
-Salary Remaining : 242 262 $
Mathieu Olivier 1 100 000 $ (2)
-Salary Remaining : 207 653 $
Craig Smith 1 000 000 $ (1)
-Salary Remaining : 188 776 $
Luke Hughes 925 000 $ (2)
-Salary Remaining : 174 617 $
Zachary Bolduc 863 333 $ (3)
-Salary Remaining : 162 976 $
Connor Zary 863 333 $ (2)
-Salary Remaining : 162 976 $
Logan Stankoven 814 167 $ (3)
-Salary Remaining : 153 695 $
Hunter Shepard 775 000 $ (2)
-Salary Remaining : 146 301 $
Darren Raddysh 762 500 $ (1)
-Salary Remaining : 143 941 $
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 : 0 $
Nicolas Aube-Kubel 1 225 000 $ (1)
Salary Remaining : 0 $
Nick Cousins 1 100 000 $ (1)
Salary Remaining : 0 $
Samuel Blais 1 000 000 $ (1)
Salary Remaining : 0 $
Brandt Clarke 863 333 $ (3)
Salary Remaining : 0 $
Denis Gurianov 850 000 $ (1)
Salary Remaining : 0 $
Pierre-Olivier Joseph 825 000 $ (1)
Salary Remaining : 0 $
Zachary Sanford 800 000 $ (1)
Salary Remaining : 0 $
Noah Gregor 775 000 $ (1)
Salary Remaining : 0 $
Maxime Comtois 775 000 $ (1)
Salary Remaining : 0 $
Haydn Fleury 762 500 $ (1)
Salary Remaining : 0 $
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 $ - 5 604 - 93,40%
Level 2: 5000 - 60 $ - 4 757 - 95,14%
Level 3: 2000 - 35 $ - 1 881 - 94,03%
Level 4: 4000 - 20 $ - 3 859 - 96,47%
Luxury : 1000 - 200 $ - 944 - 94,38%
Total Capacity :18000

Income

Home Games Left7
Average Attendance - %17 044 - 94,69%
Average Income per Game600 569 $
Year to Date Revenue20 419 339 $

Expense

Pro Players Total Salaries81 933 333 $
Farm Players Total Salaries2 431 667 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses66 517 971 $
Farm Year To Date Expenses2 450 126 $
Pro Salary Cap To Date66 517 971 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 203 982 $
Pro Remaining Season Days37
Pro Expenses Per Days418 027 $
Pro Estimated Expenses15 466 999 $
Farm Remaining Season Days0
Farm Expenses Per Days18 422 $
Farm Estimated Expenses0 $
Estimated Season Expenses15 466 999 $
Estimated Season Salary Cap81 984 970 $
Estimate Under Maximum Salary Cap of 83 500 000 $1 515 030 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 20 284 970 $
Current Bank Account(670 954 273 $)
Projected Bank Account(682 217 290 $)

Pro Players Salaries

Anze Kopitar 10 000 000 $ (1)
-Salary Remaining : 1 887 755 $
Mikko Rantanen 9 250 000 $ (2)
-Salary Remaining : 1 746 173 $
Jesper Bratt 7 875 000 $ (8)
-Salary Remaining : 1 486 607 $
Joshua Morrissey 6 250 000 $ (5)
-Salary Remaining : 1 179 847 $
Mattias Ekholm 6 250 000 $ (3)
-Salary Remaining : 1 179 847 $
Andrei Kuzmenko 5 500 000 $ (2)
-Salary Remaining : 1 038 265 $
John Klingberg 4 150 000 $ (1)
-Salary Remaining : 783 418 $
Evan Bouchard 3 900 000 $ (2)
-Salary Remaining : 736 224 $
Marc-Andre Fleury 3 500 000 $ (1)
-Salary Remaining : 660 714 $
Ian Cole 3 000 000 $ (1)
-Salary Remaining : 566 327 $
Olli Maatta 3 000 000 $ (2)
-Salary Remaining : 566 327 $
Scott Laughton 3 000 000 $ (3)
-Salary Remaining : 566 327 $
Pierre Engvall 3 000 000 $ (7)
-Salary Remaining : 566 327 $
Ryan McLeod 2 100 000 $ (2)
-Salary Remaining : 396 429 $
Casey DeSmith 1 800 000 $ (1)
-Salary Remaining : 339 796 $
Yakov Trenin 1 700 000 $ (1)
-Salary Remaining : 320 918 $
Ross Johnston 1 100 000 $ (3)
-Salary Remaining : 207 653 $
Thomas Bordeleau 925 000 $ (1)
-Salary Remaining : 174 617 $
Yan Kuznetsov 870 000 $ (1)
-Salary Remaining : 164 235 $
Hendrix Lapierre 863 333 $ (2)
-Salary Remaining : 162 976 $
Connor Dewar 800 000 $ (1)
-Salary Remaining : 151 020 $
Matthew Highmore 775 000 $ (1)
-Salary Remaining : 146 301 $
Liam O'Brien 775 000 $ (1)
-Salary Remaining : 146 301 $
Oskar Sundqvist 775 000 $ (1)
-Salary Remaining : 146 301 $
Shane Pinto 775 000 $ (1)
-Salary Remaining : 146 301 $
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 : 0 $
Jiri Patera 775 000 $ (1)
Salary Remaining : 0 $
Liam Foudy 762 500 $ (1)
Salary Remaining : 0 $
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 $ - 5 754 - 95,90%
Level 2: 5000 - 60 $ - 4 802 - 96,04%
Level 3: 2000 - 35 $ - 1 917 - 95,86%
Level 4: 4000 - 20 $ - 3 868 - 96,69%
Luxury : 1000 - 200 $ - 942 - 94,15%
Total Capacity :18000

Income

Home Games Left11
Average Attendance - %17 282 - 96,01%
Average Income per Game610 088 $
Year to Date Revenue18 302 642 $

Expense

Pro Players Total Salaries82 244 523 $
Farm Players Total Salaries8 373 333 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses66 649 523 $
Farm Year To Date Expenses7 732 818 $
Pro Salary Cap To Date66 649 523 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 710 969 $
Pro Remaining Season Days37
Pro Expenses Per Days419 615 $
Pro Estimated Expenses15 525 755 $
Farm Remaining Season Days0
Farm Expenses Per Days63 434 $
Farm Estimated Expenses0 $
Estimated Season Expenses15 525 755 $
Estimated Season Salary Cap82 175 278 $
Estimate Under Maximum Salary Cap of 83 500 000 $1 324 722 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 20 475 278 $
Current Bank Account(620 690 141 $)
Projected Bank Account(629 504 927 $)

Pro Players Salaries

David Pastrnak 11 250 000 $ (8)
-Salary Remaining : 2 123 724 $
Alex Ovechkin 9 500 000 $ (3)
-Salary Remaining : 1 793 367 $
Tage Thompson 7 142 857 $ (7)
-Salary Remaining : 1 348 396 $
Connor Hellebuyck 6 166 666 $ (1)
-Salary Remaining : 1 164 116 $
Brad Marchand 6 125 000 $ (2)
-Salary Remaining : 1 156 250 $
Kris Letang 6 100 000 $ (5)
-Salary Remaining : 1 151 531 $
Vincent Trocheck 5 625 000 $ (6)
-Salary Remaining : 1 061 862 $
Noah Hanifin 4 950 000 $ (1)
-Salary Remaining : 934 439 $
Adin Hill 4 900 000 $ (2)
-Salary Remaining : 925 000 $
Gustav Nyquist 3 185 000 $ (2)
-Salary Remaining : 601 250 $
Dylan DeMelo 3 000 000 $ (1)
-Salary Remaining : 566 327 $
Martin Necas 3 000 000 $ (1)
-Salary Remaining : 566 327 $
Martin Fehervary 2 675 000 $ (3)
-Salary Remaining : 504 974 $
Calle Jarnkrok 2 100 000 $ (3)
-Salary Remaining : 396 429 $
Jani Hakanpaa 1 500 000 $ (1)
-Salary Remaining : 283 163 $
Seth Jarvis 925 000 $ (1)
-Salary Remaining : 174 617 $
Jonathan Quick 825 000 $ (1)
-Salary Remaining : 155 740 $
Jonathan Drouin 825 000 $ (1)
-Salary Remaining : 155 740 $
Zach Parise 825 000 $ (1)
-Salary Remaining : 155 740 $
Andrew Cogliano 825 000 $ (1)
-Salary Remaining : 155 740 $
Mark Giordano 800 000 $ (1)
-Salary Remaining : 151 020 $
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 : 0 $
Isac Lundestrom 1 800 000 $ (1)
Salary Remaining : 0 $
Arber Xhekaj 828 333 $ (1)
Salary Remaining : 0 $
Bokondji Imama 775 000 $ (1)
Salary Remaining : 0 $
Ruslan Iskhakov 575 000 $ (1)
Salary Remaining : 0 $
Logan Mailloux 545 000 $ (1)
Salary Remaining : 0 $
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 $ - 5 640 - 94,01%
Level 2: 5000 - 60 $ - 4 723 - 94,46%
Level 3: 2000 - 35 $ - 1 893 - 94,66%
Level 4: 4000 - 20 $ - 3 775 - 94,38%
Luxury : 1000 - 200 $ - 945 - 94,52%
Total Capacity :18000

Income

Home Games Left8
Average Attendance - %16 977 - 94,32%
Average Income per Game600 891 $
Year to Date Revenue19 829 406 $

Expense

Pro Players Total Salaries82 467 381 $
Farm Players Total Salaries10 910 833 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses66 528 974 $
Farm Year To Date Expenses10 400 388 $
Pro Salary Cap To Date66 528 974 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 807 129 $
Pro Remaining Season Days37
Pro Expenses Per Days420 752 $
Pro Estimated Expenses15 567 824 $
Farm Remaining Season Days0
Farm Expenses Per Days82 658 $
Farm Estimated Expenses0 $
Estimated Season Expenses15 567 824 $
Estimated Season Salary Cap82 096 798 $
Estimate Under Maximum Salary Cap of 83 500 000 $1 403 202 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 20 396 798 $
Current Bank Account(641 866 251 $)
Projected Bank Account(652 626 946 $)

Pro Players Salaries

Connor McDavid 12 500 000 $ (3)
-Salary Remaining : 2 359 694 $
Victor Hedman 7 875 000 $ (2)
-Salary Remaining : 1 486 607 $
Clayton Keller 7 150 000 $ (5)
-Salary Remaining : 1 349 745 $
Esa Lindell 5 800 000 $ (2)
-Salary Remaining : 1 094 898 $
Jean-Gabriel Pageau 5 000 000 $ (3)
-Salary Remaining : 943 878 $
Samuel Girard 5 000 000 $ (4)
-Salary Remaining : 943 878 $
Alex Tuch 4 750 000 $ (3)
-Salary Remaining : 896 684 $
Mattias Samuelsson 4 285 714 $ (7)
-Salary Remaining : 809 038 $
Robby Fabbri 4 000 000 $ (2)
-Salary Remaining : 755 102 $
Ross Colton 4 000 000 $ (4)
-Salary Remaining : 755 102 $
Jeremy Swayman 3 475 000 $ (1)
-Salary Remaining : 655 995 $
Trevor van Riemsdyk 3 000 000 $ (3)
-Salary Remaining : 566 327 $
Luke Schenn 2 750 000 $ (3)
-Salary Remaining : 519 133 $
Casey Mittelstadt 2 500 000 $ (1)
-Salary Remaining : 471 939 $
Morgan Frost 2 100 000 $ (2)
-Salary Remaining : 396 429 $
Owen Tippett 1 500 000 $ (1)
-Salary Remaining : 283 163 $
Morgan Barron 1 350 000 $ (2)
-Salary Remaining : 254 847 $
Matthew Benning 1 150 000 $ (3)
-Salary Remaining : 217 092 $
Kevin Bahl 1 050 000 $ (2)
-Salary Remaining : 198 214 $
Dawson Mercer 894 167 $ (1)
-Salary Remaining : 168 797 $
Michael Eyssimont 800 000 $ (1)
-Salary Remaining : 151 020 $
Jonas Johansson 775 000 $ (2)
-Salary Remaining : 146 301 $
Daniil Miromanov 762 500 $ (1)
-Salary Remaining : 143 941 $
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 : 0 $
Marc Staal 1 100 000 $ (1)
Salary Remaining : 0 $
Brian Halonen 925 000 $ (1)
Salary Remaining : 0 $
Michael Kesselring 925 000 $ (1)
Salary Remaining : 0 $
Matthew Savoie 918 333 $ (3)
Salary Remaining : 0 $
Shakir Mukhamadullin 894 167 $ (2)
Salary Remaining : 0 $
Will Cuylle 828 333 $ (2)
Salary Remaining : 0 $
Vasili Ponomarev 795 000 $ (2)
Salary Remaining : 0 $
Mark Friedman 775 000 $ (1)
Salary Remaining : 0 $
Jesse Ylonen 775 000 $ (1)
Salary Remaining : 0 $
Ian Mitchell 775 000 $ (1)
Salary Remaining : 0 $
Jet Greaves 758 333 $ (1)
Salary Remaining : 0 $
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 $ - 5 662 - 94,37%
Level 2: 5000 - 60 $ - 4 757 - 95,14%
Level 3: 2000 - 35 $ - 1 894 - 94,68%
Level 4: 4000 - 20 $ - 3 851 - 96,29%
Luxury : 1000 - 200 $ - 953 - 95,32%
Total Capacity :18000

Income

Home Games Left12
Average Attendance - %17 117 - 95,10%
Average Income per Game604 645 $
Year to Date Revenue17 534 698 $

Expense

Pro Players Total Salaries79 816 650 $
Farm Players Total Salaries5 920 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses64 749 252 $
Farm Year To Date Expenses5 964 784 $
Pro Salary Cap To Date64 749 252 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue7 255 737 $
Pro Remaining Season Days37
Pro Expenses Per Days407 228 $
Pro Estimated Expenses15 067 436 $
Farm Remaining Season Days0
Farm Expenses Per Days44 848 $
Farm Estimated Expenses0 $
Estimated Season Expenses15 067 436 $
Estimated Season Salary Cap79 816 688 $
Estimate Under Maximum Salary Cap of 83 500 000 $3 683 312 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 18 116 688 $
Current Bank Account(659 040 467 $)
Projected Bank Account(666 852 166 $)

Pro Players Salaries

Aleksander Barkov 10 000 000 $ (7)
-Salary Remaining : 1 887 755 $
Pierre-Luc Dubois 8 500 000 $ (8)
-Salary Remaining : 1 604 592 $
Blake Wheeler 8 250 000 $ (1)
-Salary Remaining : 1 557 398 $
Jacob Trouba 8 000 000 $ (3)
-Salary Remaining : 1 510 204 $
Alex DeBrincat 7 875 000 $ (4)
-Salary Remaining : 1 486 607 $
Ondrej Palat 6 000 000 $ (5)
-Salary Remaining : 1 132 653 $
Andrew Mangiapane 5 800 000 $ (2)
-Salary Remaining : 1 094 898 $
Jack Roslovic 4 000 000 $ (1)
-Salary Remaining : 755 102 $
William Borgen 2 700 000 $ (2)
-Salary Remaining : 509 694 $
Alexander Romanov 2 500 000 $ (2)
-Salary Remaining : 471 939 $
Nicolas Hague 2 294 150 $ (2)
-Salary Remaining : 433 079 $
Erik Brannstrom 2 000 000 $ (1)
-Salary Remaining : 377 551 $
Jacob Bryson 1 850 000 $ (1)
-Salary Remaining : 349 235 $
Alexandre Texier 1 525 000 $ (1)
-Salary Remaining : 287 883 $
William Carrier 1 400 000 $ (1)
-Salary Remaining : 264 286 $
Jordan Harris 1 400 000 $ (2)
-Salary Remaining : 264 286 $
Devon Levi 925 000 $ (2)
-Salary Remaining : 174 617 $
Georgi Romanov 910 000 $ (2)
-Salary Remaining : 171 786 $
Jesse Puljujarvi 800 000 $ (2)
-Salary Remaining : 151 020 $
Riley Tufte 775 000 $ (1)
-Salary Remaining : 146 301 $
Mark Jankowski 775 000 $ (1)
-Salary Remaining : 146 301 $
Ivan Prosvetov 775 000 $ (1)
-Salary Remaining : 146 301 $
Stefan Noesen 762 500 $ (1)
-Salary Remaining : 143 941 $
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 : 0 $
Cole Schwindt 855 833 $ (1)
Salary Remaining : 0 $
Graeme Clarke 850 833 $ (1)
Salary Remaining : 0 $
Adam Edstrom 846 667 $ (2)
Salary Remaining : 0 $
James Malatesta 841 667 $ (3)
Salary Remaining : 0 $
Zack Ostapchuk 825 000 $ (3)
Salary Remaining : 0 $
Samuel Fagemo 775 000 $ (1)
Salary Remaining : 0 $
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 $ - 5 662 - 94,36%
Level 2: 5000 - 60 $ - 4 672 - 93,44%
Level 3: 2000 - 35 $ - 1 903 - 95,14%
Level 4: 4000 - 25 $ - 2 825 - 70,61%
Luxury : 1000 - 200 $ - 936 - 93,56%
Total Capacity :18000

Income

Home Games Left8
Average Attendance - %15 997 - 88,87%
Average Income per Game597 114 $
Year to Date Revenue19 704 763 $

Expense

Pro Players Total Salaries77 495 833 $
Farm Players Total Salaries11 456 666 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses65 166 541 $
Farm Year To Date Expenses12 294 253 $
Pro Salary Cap To Date65 166 541 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 776 912 $
Pro Remaining Season Days37
Pro Expenses Per Days395 387 $
Pro Estimated Expenses14 629 319 $
Farm Remaining Season Days0
Farm Expenses Per Days86 793 $
Farm Estimated Expenses0 $
Estimated Season Expenses14 629 319 $
Estimated Season Salary Cap79 795 860 $
Estimate Under Maximum Salary Cap of 83 500 000 $3 704 140 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 18 095 860 $
Current Bank Account(235 856 340 $)
Projected Bank Account(245 708 747 $)

Pro Players Salaries

John Carlson 8 000 000 $ (4)
-Salary Remaining : 1 510 204 $
Troy Terry 7 000 000 $ (7)
-Salary Remaining : 1 321 429 $
Brock Nelson 6 000 000 $ (2)
-Salary Remaining : 1 132 653 $
Andrew Copp 5 625 000 $ (4)
-Salary Remaining : 1 061 862 $
Phillip Danault 5 500 000 $ (4)
-Salary Remaining : 1 038 265 $
Darcy Kuemper 5 250 000 $ (4)
-Salary Remaining : 991 071 $
Michael Matheson 4 875 000 $ (3)
-Salary Remaining : 920 281 $
Victor Olofsson 4 750 000 $ (1)
-Salary Remaining : 896 684 $
Noah Dobson 4 000 000 $ (2)
-Salary Remaining : 755 102 $
Jake DeBrusk 4 000 000 $ (1)
-Salary Remaining : 755 102 $
Brenden Dillon 3 900 000 $ (1)
-Salary Remaining : 736 224 $
Brandon Montour 3 500 000 $ (1)
-Salary Remaining : 660 714 $
Jason Dickinson 2 650 000 $ (1)
-Salary Remaining : 500 255 $
Daniel Vladar 2 200 000 $ (2)
-Salary Remaining : 415 306 $
Marcus Johansson 2 000 000 $ (1)
-Salary Remaining : 377 551 $
Brett Howden 1 900 000 $ (2)
-Salary Remaining : 358 673 $
Brandon Hagel 1 500 000 $ (1)
-Salary Remaining : 283 163 $
Alexey Toropchenko 1 250 000 $ (2)
-Salary Remaining : 235 969 $
Jarred Tinordi 1 250 000 $ (1)
-Salary Remaining : 235 969 $
Michael Pezzetta 812 500 $ (2)
-Salary Remaining : 153 380 $
Givani Smith 800 000 $ (2)
-Salary Remaining : 151 020 $
Connor Ingram 733 333 $ (1)
-Salary Remaining : 138 435 $
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 : 0 $
Josh Doan 925 000 $ (3)
Salary Remaining : 0 $
Kevin Korchinski 918 333 $ (3)
Salary Remaining : 0 $
Brennan Othmann 863 333 $ (3)
Salary Remaining : 0 $
Cale Fleury 800 000 $ (2)
Salary Remaining : 0 $
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 $ - 5 664 - 94,40%
Level 2: 5000 - 60 $ - 4 723 - 94,46%
Level 3: 2000 - 35 $ - 1 894 - 94,72%
Level 4: 4000 - 20 $ - 3 833 - 95,83%
Luxury : 1000 - 200 $ - 957 - 95,70%
Total Capacity :18000

Income

Home Games Left8
Average Attendance - %17 071 - 94,84%
Average Income per Game603 920 $
Year to Date Revenue19 929 363 $

Expense

Pro Players Total Salaries73 346 533 $
Farm Players Total Salaries12 585 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses59 839 431 $
Farm Year To Date Expenses12 177 097 $
Pro Salary Cap To Date59 839 431 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 831 361 $
Pro Remaining Season Days37
Pro Expenses Per Days374 217 $
Pro Estimated Expenses13 846 029 $
Farm Remaining Season Days0
Farm Expenses Per Days95 341 $
Farm Estimated Expenses0 $
Estimated Season Expenses13 846 029 $
Estimated Season Salary Cap73 685 460 $
Estimate Under Maximum Salary Cap of 83 500 000 $9 814 540 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 11 985 460 $
Current Bank Account(568 020 686 $)
Projected Bank Account(577 035 354 $)

Pro Players Salaries

Jonathan Huberdeau 10 500 000 $ (8)
-Salary Remaining : 1 982 143 $
Bo Horvat 8 500 000 $ (8)
-Salary Remaining : 1 604 592 $
Vince Dunn 7 350 000 $ (4)
-Salary Remaining : 1 387 500 $
William Nylander 6 962 366 $ (1)
-Salary Remaining : 1 314 324 $
Andre Burakovsky 5 500 000 $ (4)
-Salary Remaining : 1 038 265 $
Kevin Labanc 4 725 000 $ (1)
-Salary Remaining : 891 964 $
Chris Driedger 3 500 000 $ (1)
-Salary Remaining : 660 714 $
Justin Holl 3 400 000 $ (3)
-Salary Remaining : 641 837 $
Adam Lowry 3 250 000 $ (3)
-Salary Remaining : 613 520 $
Jeff Carter 3 125 000 $ (1)
-Salary Remaining : 589 923 $
Semyon Varlamov 2 750 000 $ (4)
-Salary Remaining : 519 133 $
Evgeni Dadonov 2 250 000 $ (2)
-Salary Remaining : 424 745 $
Barrett Hayton 1 775 000 $ (1)
-Salary Remaining : 335 077 $
Justin Danforth 975 000 $ (1)
-Salary Remaining : 184 056 $
Arthur Kaliyev 894 167 $ (1)
-Salary Remaining : 168 797 $
Emil Martinsen Lilleberg 870 000 $ (2)
-Salary Remaining : 164 235 $
Jack St. Ivany 857 500 $ (1)
-Salary Remaining : 161 875 $
Robert Hagg 775 000 $ (1)
-Salary Remaining : 146 301 $
Michael McCarron 775 000 $ (1)
-Salary Remaining : 146 301 $
Dakota Mermis 775 000 $ (1)
-Salary Remaining : 146 301 $
Justin Kirkland 775 000 $ (1)
-Salary Remaining : 146 301 $
Dylan McIlrath 775 000 $ (2)
-Salary Remaining : 146 301 $
Jaycob Megna 762 500 $ (1)
-Salary Remaining : 143 941 $
Bobby McMann 762 500 $ (1)
-Salary Remaining : 143 941 $
Michael Amadio 762 500 $ (1)
-Salary Remaining : 143 941 $
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 : 0 $
Filip Chytil 4 437 500 $ (4)
Salary Remaining : 0 $
Jamie Drysdale 2 300 000 $ (3)
Salary Remaining : 0 $
Justin Sourdif 847 500 $ (2)
Salary Remaining : 0 $
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 $ - 5 763 - 96,05%
Level 2: 5000 - 60 $ - 4 712 - 94,24%
Level 3: 2000 - 35 $ - 1 888 - 94,39%
Level 4: 4000 - 20 $ - 3 863 - 96,58%
Luxury : 1000 - 200 $ - 951 - 95,12%
Total Capacity :18000

Income

Home Games Left9
Average Attendance - %17 177 - 95,43%
Average Income per Game608 222 $
Year to Date Revenue19 463 094 $

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 Expenses62 415 133 $
Farm Year To Date Expenses13 499 833 $
Pro Salary Cap To Date62 415 133 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue5 473 995 $
Pro Remaining Season Days37
Pro Expenses Per Days382 155 $
Pro Estimated Expenses14 139 735 $
Farm Remaining Season Days0
Farm Expenses Per Days70 795 $
Farm Estimated Expenses0 $
Estimated Season Expenses14 139 735 $
Estimated Season Salary Cap76 554 868 $
Estimate Under Maximum Salary Cap of 83 500 000 $6 945 132 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 14 854 868 $
Current Bank Account(591 281 570 $)
Projected Bank Account(599 947 310 $)

Pro Players Salaries

Brayden Point 9 500 000 $ (7)
-Salary Remaining : 1 793 367 $
Brady Tkachuk 8 330 674 $ (5)
-Salary Remaining : 1 572 627 $
Quinn Hughes 7 850 000 $ (4)
-Salary Remaining : 1 481 888 $
Elias Pettersson 7 350 000 $ (1)
-Salary Remaining : 1 387 500 $
Erik Cernak 5 200 000 $ (8)
-Salary Remaining : 981 633 $
Mason Marchment 4 500 000 $ (3)
-Salary Remaining : 849 490 $
Vitek Vanecek 3 400 000 $ (2)
-Salary Remaining : 641 837 $
Erik Haula 3 150 000 $ (3)
-Salary Remaining : 594 643 $
Ryan Lindgren 3 000 000 $ (1)
-Salary Remaining : 566 327 $
Patrick Kane 2 750 000 $ (1)
-Salary Remaining : 519 133 $
Oliver Kylington 2 500 000 $ (1)
-Salary Remaining : 471 939 $
Henri Jokiharju 2 500 000 $ (1)
-Salary Remaining : 471 939 $
Pyotr Kochetkov 2 000 000 $ (4)
-Salary Remaining : 377 551 $
Daniel Sprong 2 000 000 $ (1)
-Salary Remaining : 377 551 $
Kent Johnson 1 850 000 $ (1)
-Salary Remaining : 349 235 $
Jordan Martinook 1 800 000 $ (1)
-Salary Remaining : 339 796 $
Alex Nedeljkovic 1 500 000 $ (1)
-Salary Remaining : 283 163 $
Jake Sanderson 925 000 $ (1)
-Salary Remaining : 174 617 $
Martin Jones 875 000 $ (1)
-Salary Remaining : 165 179 $
Thomas Novak 800 000 $ (1)
-Salary Remaining : 151 020 $
Nicholas Robertson 796 667 $ (1)
-Salary Remaining : 150 391 $
Alexander Nylander 775 000 $ (1)
-Salary Remaining : 146 301 $
Noah Juulsen 775 000 $ (2)
-Salary Remaining : 146 301 $
Scott Perunovich 775 000 $ (1)
-Salary Remaining : 146 301 $
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 : 0 $
Wyatt Kaiser 916 667 $ (2)
Salary Remaining : 0 $
Jackson Blake 905 833 $ (3)
Salary Remaining : 0 $
Mikael Pyyhtia 897 500 $ (2)
Salary Remaining : 0 $
Isak Rosen 894 167 $ (3)
Salary Remaining : 0 $
Oliver Wahlstrom 874 125 $ (1)
Salary Remaining : 0 $
Alex Steeves 834 167 $ (1)
Salary Remaining : 0 $
Dominic Toninato 775 000 $ (2)
Salary Remaining : 0 $
Jake Christiansen 775 000 $ (1)
Salary Remaining : 0 $
Ty Emberson 775 000 $ (1)
Salary Remaining : 0 $
John Ludvig 775 000 $ (2)
Salary Remaining : 0 $
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 $ - 5 725 - 95,41%
Level 2: 5000 - 50 $ - 4 837 - 96,73%
Level 3: 2000 - 30 $ - 1 932 - 96,58%
Level 4: 4000 - 20 $ - 3 816 - 95,40%
Luxury : 1000 - 180 $ - 961 - 96,11%
Total Capacity :18000

Income

Home Games Left8
Average Attendance - %17 270 - 95,94%
Average Income per Game542 807 $
Year to Date Revenue17 912 618 $

Expense

Pro Players Total Salaries81 437 777 $
Farm Players Total Salaries6 285 834 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses66 064 341 $
Farm Year To Date Expenses6 333 460 $
Pro Salary Cap To Date66 064 341 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 342 453 $
Pro Remaining Season Days37
Pro Expenses Per Days415 499 $
Pro Estimated Expenses15 373 463 $
Farm Remaining Season Days0
Farm Expenses Per Days47 620 $
Farm Estimated Expenses0 $
Estimated Season Expenses15 373 463 $
Estimated Season Salary Cap81 437 804 $
Estimate Under Maximum Salary Cap of 83 500 000 $2 062 196 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 19 737 804 $
Current Bank Account(672 938 241 $)
Projected Bank Account(683 969 251 $)

Pro Players Salaries

Anders Lee 7 000 000 $ (3)
-Salary Remaining : 1 321 429 $
Hampus Lindholm 6 500 000 $ (7)
-Salary Remaining : 1 227 041 $
Jacob Markstrom 6 000 000 $ (3)
-Salary Remaining : 1 132 653 $
Pavel Buchnevich 5 800 000 $ (2)
-Salary Remaining : 1 094 898 $
Jaden Schwartz 5 500 000 $ (3)
-Salary Remaining : 1 038 265 $
Mikael Granlund 5 000 000 $ (2)
-Salary Remaining : 943 878 $
Joel Farabee 5 000 000 $ (4)
-Salary Remaining : 943 878 $
Kyle Palmieri 5 000 000 $ (2)
-Salary Remaining : 943 878 $
Dylan Strome 5 000 000 $ (5)
-Salary Remaining : 943 878 $
Christopher Tanev 4 500 000 $ (1)
-Salary Remaining : 849 490 $
Connor Murphy 4 400 000 $ (3)
-Salary Remaining : 830 612 $
Jake McCabe 4 000 000 $ (2)
-Salary Remaining : 755 102 $
Cody Ceci 3 250 000 $ (2)
-Salary Remaining : 613 520 $
Max Domi 3 000 000 $ (1)
-Salary Remaining : 566 327 $
Zemgus Girgensons 2 500 000 $ (2)
-Salary Remaining : 471 939 $
Jake Middleton 2 450 000 $ (2)
-Salary Remaining : 462 500 $
Blake Lizotte 1 675 000 $ (1)
-Salary Remaining : 316 199 $
Marco Rossi 863 333 $ (2)
-Salary Remaining : 162 976 $
Matias Maccelli 853 333 $ (1)
-Salary Remaining : 161 088 $
Ryan Lomberg 800 000 $ (1)
-Salary Remaining : 151 020 $
Arturs Silovs 796 111 $ (1)
-Salary Remaining : 150 286 $
Justin Brazeau 775 000 $ (2)
-Salary Remaining : 146 301 $
Michael Carcone 775 000 $ (2)
-Salary Remaining : 146 301 $
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 : 0 $
Isaak Phillips 859 167 $ (1)
Salary Remaining : 0 $
Matt Rempe 820 000 $ (2)
Salary Remaining : 0 $
Jonas Rondbjerg 806 667 $ (1)
Salary Remaining : 0 $
Maxime Lajoie 775 000 $ (1)
Salary Remaining : 0 $
Glenn Gawdin 762 500 $ (1)
Salary Remaining : 0 $
Austin Czarnik 762 500 $ (1)
Salary Remaining : 0 $
Brad Lambert 575 000 $ (1)
Salary Remaining : 0 $
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 $ - 5 589 - 93,16%
Level 2: 5000 - 60 $ - 4 727 - 94,55%
Level 3: 2000 - 35 $ - 1 886 - 94,31%
Level 4: 4000 - 20 $ - 3 812 - 95,31%
Luxury : 1000 - 200 $ - 944 - 94,35%
Total Capacity :18000

Income

Home Games Left7
Average Attendance - %16 959 - 94,22%
Average Income per Game598 511 $
Year to Date Revenue20 349 382 $

Expense

Pro Players Total Salaries78 554 167 $
Farm Players Total Salaries9 225 556 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses66 989 163 $
Farm Year To Date Expenses5 189 527 $
Pro Salary Cap To Date66 989 163 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 189 579 $
Pro Remaining Season Days37
Pro Expenses Per Days400 787 $
Pro Estimated Expenses14 829 119 $
Farm Remaining Season Days0
Farm Expenses Per Days69 891 $
Farm Estimated Expenses0 $
Estimated Season Expenses14 829 119 $
Estimated Season Salary Cap81 818 282 $
Estimate Under Maximum Salary Cap of 83 500 000 $1 681 718 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 20 118 282 $
Current Bank Account(583 935 084 $)
Projected Bank Account(594 574 624 $)

Pro Players Salaries

Miro Heiskanen 8 450 000 $ (6)
-Salary Remaining : 1 595 153 $
Aaron Ekblad 7 500 000 $ (2)
-Salary Remaining : 1 415 816 $
Claude Giroux 6 500 000 $ (2)
-Salary Remaining : 1 227 041 $
Travis Sanheim 6 250 000 $ (8)
-Salary Remaining : 1 179 847 $
Evgeni Malkin 6 100 000 $ (3)
-Salary Remaining : 1 151 531 $
Charlie Coyle 5 250 000 $ (3)
-Salary Remaining : 991 071 $
Drake Batherson 4 975 000 $ (4)
-Salary Remaining : 939 158 $
Elias Lindholm 4 850 000 $ (1)
-Salary Remaining : 915 561 $
Tyler Toffoli 4 250 000 $ (1)
-Salary Remaining : 802 296 $
Filip Gustavsson 3 750 000 $ (3)
-Salary Remaining : 707 908 $
Brian Dumoulin 3 150 000 $ (2)
-Salary Remaining : 594 643 $
Evan Rodrigues 3 000 000 $ (4)
-Salary Remaining : 566 327 $
Chandler Stephenson 2 750 000 $ (1)
-Salary Remaining : 519 133 $
Gustav Forsling 2 666 667 $ (1)
-Salary Remaining : 503 401 $
Tanner Jeannot 2 665 000 $ (2)
-Salary Remaining : 503 087 $
Eetu Luostarinen 1 500 000 $ (2)
-Salary Remaining : 283 163 $
Eeli Tolvanen 1 450 000 $ (1)
-Salary Remaining : 273 724 $
Tomas Nosek 1 000 000 $ (1)
-Salary Remaining : 188 776 $
Mads Sogaard 925 000 $ (1)
-Salary Remaining : 174 617 $
Luke Evangelista 797 500 $ (2)
-Salary Remaining : 150 548 $
Jack Johnson 775 000 $ (1)
-Salary Remaining : 146 301 $
Total Pro Players21
Salary Commitment
Year 2024 : 78 554 167 $
Year 2025 : 59 887 500 $
Year 2026 : 37 775 000 $
Year 2027 : 22 675 000 $
Salary Average Commitment
Year 2024 : 78 554 167 $
Year 2025 : 59 887 500 $
Year 2026 : 37 775 000 $
Year 2027 : 22 675 000 $
Salary Cap with 1 Way Contract
Year 2024 : 78 554 167 $
Year 2025 : 59 887 500 $
Year 2026 : 37 775 000 $
Year 2027 : 22 675 000 $

Farm Players Salaries

Thatcher Demko 5 000 000 $ (3)
Salary Remaining : 0 $
Urho Vaakanainen 850 000 $ (2)
Salary Remaining : 0 $
Cole Koepke 775 000 $ (1)
Salary Remaining : 0 $
Jan Jenik 775 000 $ (1)
Salary Remaining : 0 $
Jacob Moverare 705 556 $ (1)
Salary Remaining : 0 $
Pierrick Dube 575 000 $ (1)
Salary Remaining : 0 $
Sam Colangelo 545 000 $ (1)
Salary Remaining : 0 $
Total Farm Players7
Salary Commitment
Year 2024 : 9 225 556 $
Year 2025 : 5 850 000 $
Year 2026 : 5 000 000 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 9 225 556 $
Year 2025 : 5 850 000 $
Year 2026 : 5 000 000 $
Year 2027 : 0 $

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 6000 - 100 $ - 5 701 - 95,02%
Level 2: 5000 - 60 $ - 4 704 - 94,08%
Level 3: 2000 - 35 $ - 1 912 - 95,58%
Level 4: 4000 - 20 $ - 3 778 - 94,44%
Luxury : 1000 - 200 $ - 946 - 94,63%
Total Capacity :18000

Income

Home Games Left8
Average Attendance - %17 041 - 94,67%
Average Income per Game603 888 $
Year to Date Revenue19 928 303 $

Expense

Pro Players Total Salaries78 151 665 $
Farm Players Total Salaries14 482 499 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses67 403 617 $
Farm Year To Date Expenses9 554 321 $
Pro Salary Cap To Date67 403 617 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 831 104 $
Pro Remaining Season Days37
Pro Expenses Per Days398 733 $
Pro Estimated Expenses14 753 121 $
Farm Remaining Season Days0
Farm Expenses Per Days109 716 $
Farm Estimated Expenses0 $
Estimated Season Expenses14 753 121 $
Estimated Season Salary Cap82 156 738 $
Estimate Under Maximum Salary Cap of 83 500 000 $1 343 262 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 20 456 738 $
Current Bank Account(583 783 802 $)
Projected Bank Account(593 705 819 $)

Pro Players Salaries

Nathan MacKinnon 12 600 000 $ (8)
-Salary Remaining : 2 378 571 $
Andrei Svechnikov 7 750 000 $ (5)
-Salary Remaining : 1 463 010 $
Nazem Kadri 7 000 000 $ (6)
-Salary Remaining : 1 321 429 $
Neal Pionk 5 875 000 $ (2)
-Salary Remaining : 1 109 056 $
Oliver Bjorkstrand 5 400 000 $ (3)
-Salary Remaining : 1 019 388 $
Ivan Barbashev 5 000 000 $ (5)
-Salary Remaining : 943 878 $
Josh Manson 4 500 000 $ (3)
-Salary Remaining : 849 490 $
Lawson Crouse 4 300 000 $ (4)
-Salary Remaining : 811 735 $
Brandon Carlo 4 100 000 $ (4)
-Salary Remaining : 773 980 $
Nick Jensen 4 050 000 $ (3)
-Salary Remaining : 764 541 $
Gabriel Vilardi 3 437 500 $ (2)
-Salary Remaining : 648 916 $
Jonas Siegenthaler 3 400 000 $ (5)
-Salary Remaining : 641 837 $
Alexis Lafreniere 2 325 000 $ (2)
-Salary Remaining : 438 903 $
Nathan Bastian 1 350 000 $ (2)
-Salary Remaining : 254 847 $
Joey Daccord 1 200 000 $ (2)
-Salary Remaining : 226 531 $
Juraj Slafkovsky 950 000 $ (2)
-Salary Remaining : 179 337 $
Ivan Fedotov 925 000 $ (1)
-Salary Remaining : 174 617 $
Zach Bogosian 850 000 $ (1)
-Salary Remaining : 160 459 $
Dakota Joshua 825 000 $ (1)
-Salary Remaining : 155 740 $
Austin Watson 776 665 $ (1)
-Salary Remaining : 146 615 $
Fredrik Olofsson 775 000 $ (1)
-Salary Remaining : 146 301 $
Jalen Chatfield 762 500 $ (1)
-Salary Remaining : 143 941 $
Total Pro Players22
Salary Commitment
Year 2024 : 78 151 665 $
Year 2025 : 73 237 500 $
Year 2026 : 58 100 000 $
Year 2027 : 44 150 000 $
Salary Average Commitment
Year 2024 : 78 151 665 $
Year 2025 : 73 237 500 $
Year 2026 : 58 100 000 $
Year 2027 : 44 150 000 $
Salary Cap with 1 Way Contract
Year 2024 : 78 151 665 $
Year 2025 : 73 237 500 $
Year 2026 : 58 100 000 $
Year 2027 : 44 150 000 $

Farm Players Salaries

Linus Ullmark 5 000 000 $ (2)
Salary Remaining : 0 $
Lane Hutson 950 000 $ (3)
Salary Remaining : 0 $
Vasily Podkolzin 925 000 $ (1)
Salary Remaining : 0 $
Scott Morrow 916 667 $ (3)
Salary Remaining : 0 $
Henry Thrun 912 500 $ (1)
Salary Remaining : 0 $
Justus Annunen 880 833 $ (1)
Salary Remaining : 0 $
Louis Crevier 850 833 $ (1)
Salary Remaining : 0 $
Adam Raska 848 333 $ (1)
Salary Remaining : 0 $
Daemon Hunt 828 333 $ (2)
Salary Remaining : 0 $
Patrick Brown 800 000 $ (2)
Salary Remaining : 0 $
Kaedan Korczak 795 000 $ (1)
Salary Remaining : 0 $
Marc McLaughlin 775 000 $ (1)
Salary Remaining : 0 $
Total Farm Players12
Salary Commitment
Year 2024 : 14 482 499 $
Year 2025 : 8 495 000 $
Year 2026 : 1 866 667 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 14 482 499 $
Year 2025 : 8 495 000 $
Year 2026 : 1 866 667 $
Year 2027 : 0 $

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - 100 $ - 5 641 - 94,01%
Level 2: 5000 - 60 $ - 4 736 - 94,72%
Level 3: 2000 - 35 $ - 1 887 - 94,33%
Level 4: 4000 - 20 $ - 3 800 - 95,00%
Luxury : 1000 - 200 $ - 953 - 95,25%
Total Capacity :18000

Income

Home Games Left9
Average Attendance - %17 016 - 94,53%
Average Income per Game602 196 $
Year to Date Revenue19 270 281 $

Expense

Pro Players Total Salaries75 570 000 $
Farm Players Total Salaries8 466 667 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses61 304 199 $
Farm Year To Date Expenses8 530 753 $
Pro Salary Cap To Date61 304 199 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue5 419 767 $
Pro Remaining Season Days37
Pro Expenses Per Days385 561 $
Pro Estimated Expenses14 265 757 $
Farm Remaining Season Days0
Farm Expenses Per Days64 141 $
Farm Estimated Expenses0 $
Estimated Season Expenses14 265 757 $
Estimated Season Salary Cap75 569 956 $
Estimate Under Maximum Salary Cap of 83 500 000 $7 930 044 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 13 869 956 $
Current Bank Account(551 463 049 $)
Projected Bank Account(560 309 039 $)

Pro Players Salaries

Nicklas Backstrom 9 200 000 $ (2)
-Salary Remaining : 1 736 735 $
Dmitry Orlov 7 750 000 $ (2)
-Salary Remaining : 1 463 010 $
Justin Faulk 6 500 000 $ (4)
-Salary Remaining : 1 227 041 $
Josh Anderson 5 500 000 $ (4)
-Salary Remaining : 1 038 265 $
Jakub Vrana 5 250 000 $ (1)
-Salary Remaining : 991 071 $
Tom Wilson 5 166 667 $ (1)
-Salary Remaining : 975 340 $
Ryan Strome 5 000 000 $ (4)
-Salary Remaining : 943 878 $
Joel Edmundson 3 500 000 $ (1)
-Salary Remaining : 660 714 $
Tanner Pearson 3 250 000 $ (1)
-Salary Remaining : 613 520 $
Justin Schultz 3 000 000 $ (1)
-Salary Remaining : 566 327 $
Jordan Staal 2 900 000 $ (4)
-Salary Remaining : 547 449 $
Alexander Barabanov 2 500 000 $ (1)
-Salary Remaining : 471 939 $
Mackenzie Blackwood 2 350 000 $ (2)
-Salary Remaining : 443 622 $
Trent Frederic 2 300 000 $ (2)
-Salary Remaining : 434 184 $
Keegan Kolesar 1 400 000 $ (2)
-Salary Remaining : 264 286 $
Ryan Reaves 1 350 000 $ (3)
-Salary Remaining : 254 847 $
Kevin Rooney 1 300 000 $ (1)
-Salary Remaining : 245 408 $
Jon Merrill 1 200 000 $ (2)
-Salary Remaining : 226 531 $
Adam Fantilli 950 000 $ (3)
-Salary Remaining : 179 337 $
Josh Mahura 925 000 $ (1)
-Salary Remaining : 174 617 $
Simon Nemec 918 333 $ (3)
-Salary Remaining : 173 359 $
David Jiricek 918 333 $ (3)
-Salary Remaining : 173 359 $
Ben Hutton 850 000 $ (1)
-Salary Remaining : 160 459 $
Arshdeep Bains 816 667 $ (2)
-Salary Remaining : 154 167 $
Louis Domingue 775 000 $ (1)
-Salary Remaining : 146 301 $
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 : 0 $
Gavin Brindley 950 000 $ (3)
Salary Remaining : 0 $
Tyler Kleven 916 667 $ (2)
Salary Remaining : 0 $
Emil Heineman 897 500 $ (2)
Salary Remaining : 0 $
Tyler Angle 850 833 $ (1)
Salary Remaining : 0 $
Vladislav Kolyachonok 789 167 $ (1)
Salary Remaining : 0 $
Tyler Pitlick 787 500 $ (1)
Salary Remaining : 0 $
Joona Koppanen 775 000 $ (2)
Salary Remaining : 0 $
Mason Shaw 775 000 $ (1)
Salary Remaining : 0 $
Marian Studenic 775 000 $ (1)
Salary Remaining : 0 $
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 $ - 5 732 - 95,53%
Level 2: 5000 - 60 $ - 4 736 - 94,73%
Level 3: 2000 - 35 $ - 1 903 - 95,14%
Level 4: 4000 - 20 $ - 3 796 - 94,89%
Luxury : 1000 - 200 $ - 951 - 95,10%
Total Capacity :18000

Income

Home Games Left8
Average Attendance - %17 118 - 95,10%
Average Income per Game606 949 $
Year to Date Revenue20 029 308 $

Expense

Pro Players Total Salaries79 494 834 $
Farm Players Total Salaries10 811 666 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses64 488 174 $
Farm Year To Date Expenses10 893 631 $
Pro Salary Cap To Date64 488 174 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 855 590 $
Pro Remaining Season Days37
Pro Expenses Per Days405 586 $
Pro Estimated Expenses15 006 682 $
Farm Remaining Season Days0
Farm Expenses Per Days81 907 $
Farm Estimated Expenses0 $
Estimated Season Expenses15 006 682 $
Estimated Season Salary Cap79 494 856 $
Estimate Under Maximum Salary Cap of 83 500 000 $4 005 144 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 17 794 856 $
Current Bank Account(662 537 374 $)
Projected Bank Account(672 688 466 $)

Pro Players Salaries

Roman Josi 9 059 000 $ (5)
-Salary Remaining : 1 710 117 $
Roope Hintz 8 450 000 $ (8)
-Salary Remaining : 1 595 153 $
William Karlsson 5 900 000 $ (2)
-Salary Remaining : 1 113 776 $
Travis Konecny 5 500 000 $ (2)
-Salary Remaining : 1 038 265 $
Adrian Kempe 5 500 000 $ (3)
-Salary Remaining : 1 038 265 $
Zach Hyman 5 500 000 $ (5)
-Salary Remaining : 1 038 265 $
Shea Theodore 5 200 000 $ (2)
-Salary Remaining : 981 633 $
Juuse Saros 5 000 000 $ (2)
-Salary Remaining : 943 878 $
Carter Verhaeghe 4 166 667 $ (2)
-Salary Remaining : 786 565 $
Michael Anderson 4 125 000 $ (8)
-Salary Remaining : 778 699 $
Frank Vatrano 3 650 000 $ (2)
-Salary Remaining : 689 031 $
David Savard 3 500 000 $ (2)
-Salary Remaining : 660 714 $
Matt Roy 3 150 000 $ (1)
-Salary Remaining : 594 643 $
Mathieu Joseph 2 950 000 $ (3)
-Salary Remaining : 556 888 $
Nico Sturm 2 000 000 $ (2)
-Salary Remaining : 377 551 $
Ryan Hartman 1 700 000 $ (1)
-Salary Remaining : 320 918 $
Cam York 1 600 000 $ (2)
-Salary Remaining : 302 041 $
Mason McTavish 894 167 $ (2)
-Salary Remaining : 168 797 $
David Rittich 875 000 $ (1)
-Salary Remaining : 165 179 $
Pierre-edouard Bellemare 775 000 $ (1)
-Salary Remaining : 146 301 $
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 : 0 $
Jiri Kulich 918 333 $ (3)
Salary Remaining : 0 $
Ryker Evans 897 500 $ (2)
Salary Remaining : 0 $
Tristan Luneau 896 667 $ (3)
Salary Remaining : 0 $
Jayden Struble 867 500 $ (2)
Salary Remaining : 0 $
Thomas Harley 863 333 $ (1)
Salary Remaining : 0 $
Nico Daws 850 833 $ (1)
Salary Remaining : 0 $
Dustin Wolf 825 000 $ (1)
Salary Remaining : 0 $
Jordan Spence 820 000 $ (1)
Salary Remaining : 0 $
Jonah Gadjovich 810 000 $ (1)
Salary Remaining : 0 $
Jacob Bernard-Docker 805 000 $ (2)
Salary Remaining : 0 $
Jakub Lauko 787 500 $ (2)
Salary Remaining : 0 $
Luca Del Bel Belluz 545 000 $ (1)
Salary Remaining : 0 $
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 $ - 3 841 - 64,02%
Level 2: 5000 - 90 $ - 2 766 - 55,32%
Level 3: 2000 - 65 $ - 899 - 44,95%
Level 4: 4000 - 40 $ - 1 753 - 43,83%
Luxury : 1000 - 225 $ - 736 - 73,57%
Total Capacity :18000

Income

Home Games Left7
Average Attendance - %9 995 - 55,53%
Average Income per Game521 820 $
Year to Date Revenue17 741 888 $

Expense

Pro Players Total Salaries83 093 508 $
Farm Players Total Salaries6 101 250 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses67 082 807 $
Farm Year To Date Expenses5 240 599 $
Pro Salary Cap To Date67 082 807 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue3 652 742 $
Pro Remaining Season Days37
Pro Expenses Per Days423 946 $
Pro Estimated Expenses15 686 002 $
Farm Remaining Season Days0
Farm Expenses Per Days46 222 $
Farm Estimated Expenses0 $
Estimated Season Expenses15 686 002 $
Estimated Season Salary Cap82 768 809 $
Estimate Under Maximum Salary Cap of 83 500 000 $731 191 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 21 068 809 $
Current Bank Account(722 523 613 $)
Projected Bank Account(734 556 873 $)

Pro Players Salaries

Sergei Bobrovsky 10 000 000 $ (3)
-Salary Remaining : 1 887 755 $
Mark Stone 9 500 000 $ (1)
-Salary Remaining : 1 793 367 $
Morgan Rielly 7 500 000 $ (7)
-Salary Remaining : 1 415 816 $
Mark Scheifele 6 125 000 $ (1)
-Salary Remaining : 1 156 250 $
Tyler Myers 6 000 000 $ (1)
-Salary Remaining : 1 132 653 $
Brady Skjei 5 250 000 $ (1)
-Salary Remaining : 991 071 $
Jonathan Marchessault 5 000 000 $ (1)
-Salary Remaining : 943 878 $
Alexander Wennberg 4 500 000 $ (1)
-Salary Remaining : 849 490 $
Trevor Moore 4 200 000 $ (5)
-Salary Remaining : 792 857 $
Marcus Pettersson 4 025 175 $ (2)
-Salary Remaining : 759 854 $
Erik Gudbranson 4 000 000 $ (3)
-Salary Remaining : 755 102 $
Derek Forbort 3 000 000 $ (1)
-Salary Remaining : 566 327 $
Luke Kunin 2 750 000 $ (1)
-Salary Remaining : 519 133 $
David Kampf 2 400 000 $ (4)
-Salary Remaining : 453 061 $
Morgan Geekie 2 000 000 $ (2)
-Salary Remaining : 377 551 $
Pius Suter 1 600 000 $ (2)
-Salary Remaining : 302 041 $
Anthony Stolarz 1 100 000 $ (1)
-Salary Remaining : 207 653 $
Connor Bedard 950 000 $ (3)
-Salary Remaining : 179 337 $
John-Jason Peterka 855 833 $ (2)
-Salary Remaining : 161 560 $
Travis Dermott 800 000 $ (1)
-Salary Remaining : 151 020 $
Brett Leason 775 000 $ (1)
-Salary Remaining : 146 301 $
AJ Greer 762 500 $ (1)
-Salary Remaining : 143 941 $
Total Pro Players22
Salary Commitment
Year 2024 : 83 093 508 $
Year 2025 : 37 531 008 $
Year 2026 : 29 050 000 $
Year 2027 : 14 100 000 $
Salary Average Commitment
Year 2024 : 83 093 508 $
Year 2025 : 37 531 008 $
Year 2026 : 29 050 000 $
Year 2027 : 14 100 000 $
Salary Cap with 1 Way Contract
Year 2024 : 83 093 508 $
Year 2025 : 37 531 008 $
Year 2026 : 29 050 000 $
Year 2027 : 14 100 000 $

Farm Players Salaries

Pavol Regenda 925 000 $ (1)
Salary Remaining : 0 $
Juuso Parssinen 925 000 $ (1)
Salary Remaining : 0 $
Roby Jarventie 894 167 $ (2)
Salary Remaining : 0 $
Linus Karlsson 883 750 $ (1)
Salary Remaining : 0 $
Logan Morrison 870 000 $ (3)
Salary Remaining : 0 $
Ryan Winterton 828 333 $ (3)
Salary Remaining : 0 $
Dryden Hunt 775 000 $ (2)
Salary Remaining : 0 $
Total Farm Players7
Salary Commitment
Year 2024 : 6 101 250 $
Year 2025 : 3 367 500 $
Year 2026 : 1 698 333 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 6 101 250 $
Year 2025 : 3 367 500 $
Year 2026 : 1 698 333 $
Year 2027 : 0 $

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Center
Level 1: 6000 - 100 $ - 5 763 - 96,05%
Level 2: 5000 - 60 $ - 4 749 - 94,98%
Level 3: 2000 - 35 $ - 1 928 - 96,42%
Level 4: 4000 - 20 $ - 3 817 - 95,43%
Luxury : 1000 - 200 $ - 947 - 94,68%
Total Capacity :18000

Income

Home Games Left8
Average Attendance - %17 204 - 95,58%
Average Income per Game609 155 $
Year to Date Revenue20 102 102 $

Expense

Pro Players Total Salaries72 867 857 $
Farm Players Total Salaries10 450 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses64 189 928 $
Farm Year To Date Expenses6 650 000 $
Pro Salary Cap To Date64 189 928 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue4 873 237 $
Pro Remaining Season Days37
Pro Expenses Per Days371 775 $
Pro Estimated Expenses13 755 675 $
Farm Remaining Season Days0
Farm Expenses Per Days79 167 $
Farm Estimated Expenses0 $
Estimated Season Expenses13 755 675 $
Estimated Season Salary Cap77 945 603 $
Estimate Under Maximum Salary Cap of 83 500 000 $5 554 397 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 16 245 603 $
Current Bank Account(608 361 060 $)
Projected Bank Account(617 243 498 $)

Pro Players Salaries

John Tavares 11 000 000 $ (2)
-Salary Remaining : 2 076 531 $
Kevin Hayes 7 142 857 $ (3)
-Salary Remaining : 1 348 396 $
Nick Schmaltz 5 850 000 $ (3)
-Salary Remaining : 1 104 337 $
Evander Kane 5 125 000 $ (3)
-Salary Remaining : 967 474 $
Jack Campbell 5 000 000 $ (4)
-Salary Remaining : 943 878 $
Ben Chiarot 4 750 000 $ (3)
-Salary Remaining : 896 684 $
David Perron 4 750 000 $ (1)
-Salary Remaining : 896 684 $
John Marino 4 400 000 $ (4)
-Salary Remaining : 830 612 $
Scott Mayfield 3 500 000 $ (7)
-Salary Remaining : 660 714 $
Joel Armia 3 400 000 $ (2)
-Salary Remaining : 641 837 $
Erik Johnson 3 250 000 $ (1)
-Salary Remaining : 613 520 $
Casey Cizikas 2 500 000 $ (4)
-Salary Remaining : 471 939 $
Lars Eller 2 450 000 $ (2)
-Salary Remaining : 462 500 $
Alex Goligoski 2 000 000 $ (1)
-Salary Remaining : 377 551 $
Mattias Janmark 1 000 000 $ (1)
-Salary Remaining : 188 776 $
James van Riemsdyk 1 000 000 $ (1)
-Salary Remaining : 188 776 $
Gritty 975 000 $ (1)
-Salary Remaining : 184 056 $
Matt Nieto 900 000 $ (2)
-Salary Remaining : 169 898 $
Chad Ruhwedel 800 000 $ (1)
-Salary Remaining : 151 020 $
Jacob Lucchini 775 000 $ (1)
-Salary Remaining : 146 301 $
Corey Perry 775 000 $ (1)
-Salary Remaining : 146 301 $
Johnathan Kovacevic 766 667 $ (2)
-Salary Remaining : 144 728 $
Alex Barre-Boulet 758 333 $ (1)
-Salary Remaining : 143 155 $
Total Pro Players23
Salary Commitment
Year 2024 : 72 867 857 $
Year 2025 : 56 784 524 $
Year 2026 : 38 267 857 $
Year 2027 : 15 400 000 $
Salary Average Commitment
Year 2024 : 72 867 858 $
Year 2025 : 56 784 525 $
Year 2026 : 38 267 858 $
Year 2027 : 15 400 000 $
Salary Cap with 1 Way Contract
Year 2024 : 72 867 857 $
Year 2025 : 56 784 524 $
Year 2026 : 38 267 857 $
Year 2027 : 15 400 000 $

Farm Players Salaries

Jake Allen 3 850 000 $ (2)
Salary Remaining : 0 $
Cal Clutterbuck 1 750 000 $ (1)
Salary Remaining : 0 $
Jordan Oesterle 925 000 $ (1)
Salary Remaining : 0 $
Tyler Tucker 800 000 $ (2)
Salary Remaining : 0 $
Pontus Holmberg 800 000 $ (2)
Salary Remaining : 0 $
Cameron Crotty 775 000 $ (1)
Salary Remaining : 0 $
Shane Bowers 775 000 $ (1)
Salary Remaining : 0 $
Jaret Anderson-Dolan 775 000 $ (1)
Salary Remaining : 0 $
Total Farm Players8
Salary Commitment
Year 2024 : 10 450 000 $
Year 2025 : 5 450 000 $
Year 2026 : 0 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 10 450 000 $
Year 2025 : 5 450 000 $
Year 2026 : 0 $
Year 2027 : 0 $

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Canadian Tire
Level 1: 6000 - 100 $ - 5 530 - 92,17%
Level 2: 5000 - 60 $ - 4 740 - 94,80%
Level 3: 2000 - 35 $ - 1 887 - 94,37%
Level 4: 4000 - 20 $ - 3 830 - 95,75%
Luxury : 1000 - 200 $ - 931 - 93,14%
Total Capacity :18000

Income

Home Games Left11
Average Attendance - %16 919 - 94,00%
Average Income per Game594 851 $
Year to Date Revenue17 845 515 $

Expense

Pro Players Total Salaries70 827 856 $
Farm Players Total Salaries1 350 000 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses57 457 353 $
Farm Year To Date Expenses1 360 191 $
Pro Salary Cap To Date57 457 353 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 543 356 $
Pro Remaining Season Days37
Pro Expenses Per Days361 367 $
Pro Estimated Expenses13 370 579 $
Farm Remaining Season Days0
Farm Expenses Per Days10 227 $
Farm Estimated Expenses0 $
Estimated Season Expenses13 370 579 $
Estimated Season Salary Cap70 827 932 $
Estimate Under Maximum Salary Cap of 83 500 000 $12 672 068 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 9 127 932 $
Current Bank Account(663 561 735 $)
Projected Bank Account(670 388 958 $)

Pro Players Salaries

Kyle Connor 7 142 857 $ (3)
-Salary Remaining : 1 348 396 $
Ryan McDonagh 6 750 000 $ (2)
-Salary Remaining : 1 274 235 $
Chris Kreider 6 500 000 $ (4)
-Salary Remaining : 1 227 041 $
John Gibson 6 400 000 $ (2)
-Salary Remaining : 1 208 163 $
Tyler Bertuzzi 5 500 000 $ (1)
-Salary Remaining : 1 038 265 $
Ryan Graves 4 500 000 $ (6)
-Salary Remaining : 849 490 $
Ryan O'Reilly 4 500 000 $ (4)
-Salary Remaining : 849 490 $
Devon Toews 4 100 000 $ (1)
-Salary Remaining : 773 980 $
Nikita Zadorov 3 750 000 $ (1)
-Salary Remaining : 707 908 $
Anthony Duclair 3 000 000 $ (1)
-Salary Remaining : 566 327 $
Warren Foegele 2 750 000 $ (1)
-Salary Remaining : 519 133 $
Karel Vejmelka 2 725 000 $ (2)
-Salary Remaining : 514 413 $
Frederick Gaudreau 2 100 000 $ (5)
-Salary Remaining : 396 429 $
Jack McBain 1 599 999 $ (2)
-Salary Remaining : 302 041 $
Michael McLeod 1 400 000 $ (1)
-Salary Remaining : 264 286 $
Matthew Coronato 925 000 $ (2)
-Salary Remaining : 174 617 $
John Beecher 925 000 $ (2)
-Salary Remaining : 174 617 $
Joshua Roy 835 000 $ (3)
-Salary Remaining : 157 628 $
Tyler Motte 800 000 $ (1)
-Salary Remaining : 151 020 $
Trey Fix-Wolansky 775 000 $ (2)
-Salary Remaining : 146 301 $
Hugh McGing 775 000 $ (1)
-Salary Remaining : 146 301 $
Caleb Jones 775 000 $ (1)
-Salary Remaining : 146 301 $
Matt Villalta 775 000 $ (1)
-Salary Remaining : 146 301 $
Jack Studnicka 762 500 $ (1)
-Salary Remaining : 143 941 $
Vincent Desharnais 762 500 $ (1)
-Salary Remaining : 143 941 $
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 : 0 $
Maksymilian Szuber 545 000 $ (1)
Salary Remaining : 0 $
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 $ - 5 667 - 94,46%
Level 2: 5000 - 60 $ - 4 739 - 94,77%
Level 3: 2000 - 35 $ - 1 875 - 93,75%
Level 4: 4000 - 20 $ - 3 817 - 95,42%
Luxury : 1000 - 200 $ - 955 - 95,49%
Total Capacity :18000

Income

Home Games Left10
Average Attendance - %17 053 - 94,74%
Average Income per Game603 840 $
Year to Date Revenue18 719 033 $

Expense

Pro Players Total Salaries77 716 500 $
Farm Players Total Salaries9 012 500 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses63 227 705 $
Farm Year To Date Expenses9 080 841 $
Pro Salary Cap To Date63 227 705 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 038 398 $
Pro Remaining Season Days37
Pro Expenses Per Days396 513 $
Pro Estimated Expenses14 670 981 $
Farm Remaining Season Days0
Farm Expenses Per Days68 277 $
Farm Estimated Expenses0 $
Estimated Season Expenses14 670 981 $
Estimated Season Salary Cap77 898 686 $
Estimate Under Maximum Salary Cap of 83 500 000 $5 601 314 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 16 198 686 $
Current Bank Account(583 553 724 $)
Projected Bank Account(592 186 307 $)

Pro Players Salaries

Alex Pietrangelo 8 800 000 $ (4)
-Salary Remaining : 1 661 224 $
Tomas Hertl 8 137 500 $ (7)
-Salary Remaining : 1 536 161 $
Logan Couture 8 000 000 $ (1)
-Salary Remaining : 1 510 204 $
Jakob Silfverberg 5 250 000 $ (1)
-Salary Remaining : 991 071 $
Tyler Johnson 5 000 000 $ (1)
-Salary Remaining : 943 878 $
Jamie Oleksiak 4 600 000 $ (3)
-Salary Remaining : 868 367 $
Sam Bennett 4 425 000 $ (2)
-Salary Remaining : 835 332 $
Nino Niederreiter 4 000 000 $ (1)
-Salary Remaining : 755 102 $
Nick Foligno 4 000 000 $ (1)
-Salary Remaining : 755 102 $
Carter Hart 3 979 000 $ (1)
-Salary Remaining : 751 138 $
Frederik Andersen 3 400 000 $ (2)
-Salary Remaining : 641 837 $
Marco Scandella 3 275 000 $ (1)
-Salary Remaining : 618 240 $
Radek Faksa 3 250 000 $ (2)
-Salary Remaining : 613 520 $
Eric Robinson 1 600 000 $ (1)
-Salary Remaining : 302 041 $
Joshua Brown 1 275 000 $ (1)
-Salary Remaining : 240 689 $
Brendan Smith 1 100 000 $ (1)
-Salary Remaining : 207 653 $
Kevin Shattenkirk 1 050 000 $ (1)
-Salary Remaining : 198 214 $
Scott Wedgewood 1 000 000 $ (1)
-Salary Remaining : 188 776 $
Derek Ryan 900 000 $ (2)
-Salary Remaining : 169 898 $
Joey Anderson 800 000 $ (1)
-Salary Remaining : 151 020 $
Anthony Richard 775 000 $ (1)
-Salary Remaining : 146 301 $
Michael Sgarbossa 775 000 $ (2)
-Salary Remaining : 146 301 $
William Lagesson 775 000 $ (1)
-Salary Remaining : 146 301 $
Jacob Peterson 775 000 $ (1)
-Salary Remaining : 146 301 $
Adam Gaudette 775 000 $ (1)
-Salary Remaining : 146 301 $
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 : 0 $
Philippe Myers 1 400 000 $ (1)
Salary Remaining : 0 $
Brendan Lemieux 800 000 $ (1)
Salary Remaining : 0 $
Derrick Pouliot 775 000 $ (1)
Salary Remaining : 0 $
Chris Wagner 775 000 $ (1)
Salary Remaining : 0 $
Jacob MacDonald 762 500 $ (1)
Salary Remaining : 0 $
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 $ - 5 606 - 93,43%
Level 2: 5000 - 62 $ - 4 741 - 94,82%
Level 3: 2000 - 35 $ - 1 899 - 94,93%
Level 4: 4000 - 20 $ - 3 855 - 96,38%
Luxury : 1000 - 190 $ - 954 - 95,37%
Total Capacity :18000

Income

Home Games Left9
Average Attendance - %17 054 - 94,74%
Average Income per Game592 844 $
Year to Date Revenue18 971 005 $

Expense

Pro Players Total Salaries68 143 333 $
Farm Players Total Salaries13 332 500 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses52 327 436 $
Farm Year To Date Expenses12 604 809 $
Pro Salary Cap To Date52 327 436 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue5 335 595 $
Pro Remaining Season Days37
Pro Expenses Per Days347 670 $
Pro Estimated Expenses12 863 790 $
Farm Remaining Season Days0
Farm Expenses Per Days101 004 $
Farm Estimated Expenses0 $
Estimated Season Expenses12 863 790 $
Estimated Season Salary Cap65 191 226 $
Estimate Under Maximum Salary Cap of 83 500 000 $18 308 774 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 3 491 226 $
Current Bank Account(598 599 822 $)
Projected Bank Account(606 128 017 $)

Pro Players Salaries

Mathew Barzal 9 150 000 $ (8)
-Salary Remaining : 1 727 296 $
Thomas Chabot 8 000 000 $ (5)
-Salary Remaining : 1 510 204 $
Cole Caufield 7 850 000 $ (8)
-Salary Remaining : 1 481 888 $
Cam Atkinson 5 875 000 $ (2)
-Salary Remaining : 1 109 056 $
Vladimir Tarasenko 5 000 000 $ (1)
-Salary Remaining : 943 878 $
Ville Husso 4 750 000 $ (2)
-Salary Remaining : 896 684 $
Shayne Gostisbehere 4 125 000 $ (1)
-Salary Remaining : 778 699 $
Matt Duchene 3 000 000 $ (1)
-Salary Remaining : 566 327 $
Oliver Ekman-Larsson 2 250 000 $ (1)
-Salary Remaining : 424 745 $
Tyson Jost 2 000 000 $ (1)
-Salary Remaining : 377 551 $
Vladislav Namestnikov 2 000 000 $ (2)
-Salary Remaining : 377 551 $
Kirill Marchenko 1 562 500 $ (1)
-Salary Remaining : 294 962 $
Tomas Tatar 1 500 000 $ (1)
-Salary Remaining : 283 163 $
Ryan Poehling 1 400 000 $ (1)
-Salary Remaining : 264 286 $
Logan Stanley 1 000 000 $ (1)
-Salary Remaining : 188 776 $
Kurtis MacDermid 987 500 $ (1)
-Salary Remaining : 186 416 $
Brock Faber 925 000 $ (2)
-Salary Remaining : 174 617 $
Cole Sillinger 925 000 $ (1)
-Salary Remaining : 174 617 $
Dmitri Voronkov 925 000 $ (2)
-Salary Remaining : 174 617 $
Pavel Mintyukov 918 333 $ (3)
-Salary Remaining : 173 359 $
Sam Steel 850 000 $ (1)
-Salary Remaining : 160 459 $
Erik Gustafsson 825 000 $ (1)
-Salary Remaining : 155 740 $
Luke Glendening 800 000 $ (2)
-Salary Remaining : 151 020 $
Brandon Biro 762 500 $ (1)
-Salary Remaining : 143 941 $
Spencer Martin 762 500 $ (1)
-Salary Remaining : 143 941 $
Total Pro Players25
Salary Commitment
Year 2024 : 68 143 333 $
Year 2025 : 41 193 333 $
Year 2026 : 25 918 333 $
Year 2027 : 25 000 000 $
Salary Average Commitment
Year 2024 : 68 143 333 $
Year 2025 : 41 193 333 $
Year 2026 : 25 918 333 $
Year 2027 : 25 000 000 $
Salary Cap with 1 Way Contract
Year 2024 : 68 143 333 $
Year 2025 : 41 193 333 $
Year 2026 : 25 918 333 $
Year 2027 : 25 000 000 $

Farm Players Salaries

Cutter Gauthier 950 000 $ (3)
Salary Remaining : 0 $
Frank Nazar 950 000 $ (3)
Salary Remaining : 0 $
Samuel Walker 925 000 $ (1)
Salary Remaining : 0 $
Mackie Samoskevich 925 000 $ (2)
Salary Remaining : 0 $
Lukas Reichel 925 000 $ (1)
Salary Remaining : 0 $
Bobby Brink 925 000 $ (1)
Salary Remaining : 0 $
Jackson LaCombe 925 000 $ (1)
Salary Remaining : 0 $
Maxwell Crozier 867 500 $ (2)
Salary Remaining : 0 $
Olen Zellweger 844 167 $ (3)
Salary Remaining : 0 $
Jack Thompson 828 333 $ (2)
Salary Remaining : 0 $
Lukas Dostal 822 500 $ (1)
Salary Remaining : 0 $
Tobias Bjornfot 775 000 $ (2)
Salary Remaining : 0 $
Brayden Pachal 775 000 $ (2)
Salary Remaining : 0 $
John Leonard 775 000 $ (1)
Salary Remaining : 0 $
Mavrik Bourque 575 000 $ (1)
Salary Remaining : 0 $
Aku Raty 545 000 $ (1)
Salary Remaining : 0 $
Total Farm Players16
Salary Commitment
Year 2024 : 13 332 500 $
Year 2025 : 6 915 000 $
Year 2026 : 2 744 167 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 13 332 500 $
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 $ - 5 707 - 95,11%
Level 2: 5000 - 60 $ - 4 723 - 94,46%
Level 3: 2000 - 35 $ - 1 889 - 94,44%
Level 4: 4000 - 20 $ - 3 804 - 95,11%
Luxury : 1000 - 200 $ - 954 - 95,36%
Total Capacity :18000

Income

Home Games Left9
Average Attendance - %17 077 - 94,87%
Average Income per Game605 363 $
Year to Date Revenue19 371 611 $

Expense

Pro Players Total Salaries73 153 774 $
Farm Players Total Salaries0 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses59 344 206 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date59 344 206 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue5 448 266 $
Pro Remaining Season Days37
Pro Expenses Per Days373 234 $
Pro Estimated Expenses13 809 658 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses13 809 658 $
Estimated Season Salary Cap73 153 864 $
Estimate Under Maximum Salary Cap of 83 500 000 $10 346 136 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 11 453 864 $
Current Bank Account(601 443 215 $)
Projected Bank Account(609 804 607 $)

Pro Players Salaries

Artemi Panarin 11 642 860 $ (3)
-Salary Remaining : 2 197 886 $
Drew Doughty 11 000 000 $ (4)
-Salary Remaining : 2 076 531 $
Mitchell Marner 10 903 000 $ (2)
-Salary Remaining : 2 058 219 $
Damon Severson 6 250 000 $ (8)
-Salary Remaining : 1 179 847 $
Ryan Pulock 6 150 000 $ (7)
-Salary Remaining : 1 160 969 $
Ryan Nugent-Hopkins 5 125 000 $ (6)
-Salary Remaining : 967 474 $
Alex Iafallo 4 000 000 $ (2)
-Salary Remaining : 755 102 $
Nicolas Roy 3 000 000 $ (4)
-Salary Remaining : 566 327 $
Cody Glass 2 500 000 $ (2)
-Salary Remaining : 471 939 $
Pheonix Copley 1 500 000 $ (1)
-Salary Remaining : 283 163 $
Fabian Zetterlund 1 450 000 $ (2)
-Salary Remaining : 273 724 $
Rafael Harvey-Pinard 1 100 000 $ (2)
-Salary Remaining : 207 653 $
Steven Lorentz 1 050 000 $ (1)
-Salary Remaining : 198 214 $
Juuso Valimaki 1 000 000 $ (1)
-Salary Remaining : 188 776 $
J.J Moser 886 667 $ (1)
-Salary Remaining : 167 381 $
Nils Aman 883 750 $ (1)
-Salary Remaining : 166 830 $
Ukko-Pekka Luukkonen 837 500 $ (1)
-Salary Remaining : 158 099 $
Joe Snively 800 000 $ (1)
-Salary Remaining : 151 020 $
Joel Kiviranta 775 000 $ (1)
-Salary Remaining : 146 301 $
Marshall Rifai 775 000 $ (2)
-Salary Remaining : 146 301 $
Brendan Gaunce 762 500 $ (1)
-Salary Remaining : 143 941 $
Sheldon Rempal 762 500 $ (1)
-Salary Remaining : 143 941 $
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 $ - 5 680 - 94,67%
Level 2: 5000 - 60 $ - 4 708 - 94,17%
Level 3: 2000 - 35 $ - 1 905 - 95,26%
Level 4: 4000 - 20 $ - 3 840 - 96,00%
Luxury : 1000 - 200 $ - 948 - 94,76%
Total Capacity :18000

Income

Home Games Left11
Average Attendance - %17 082 - 94,90%
Average Income per Game603 608 $
Year to Date Revenue18 108 236 $

Expense

Pro Players Total Salaries82 285 250 $
Farm Players Total Salaries14 725 832 $
Coaches Total Salaries0 $
Luxury Taxe Total0 $
Pro Year To Date Expenses66 751 857 $
Farm Year To Date Expenses14 837 347 $
Pro Salary Cap To Date66 751 857 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue6 639 687 $
Pro Remaining Season Days37
Pro Expenses Per Days419 823 $
Pro Estimated Expenses15 533 451 $
Farm Remaining Season Days0
Farm Expenses Per Days111 559 $
Farm Estimated Expenses0 $
Estimated Season Expenses15 533 451 $
Estimated Season Salary Cap82 285 308 $
Estimate Under Maximum Salary Cap of 83 500 000 $1 214 692 $
Estimate Over Minimum Salary Cap of 61 700 000 $ 20 585 308 $
Current Bank Account(685 569 997 $)
Projected Bank Account(694 463 761 $)

Pro Players Salaries

Mikhail Sergachev 8 500 000 $ (8)
-Salary Remaining : 1 604 592 $
Sebastian Aho 8 460 250 $ (1)
-Salary Remaining : 1 597 088 $
Tim Stutzle 8 350 000 $ (8)
-Salary Remaining : 1 576 276 $
Robert Thomas 8 125 000 $ (8)
-Salary Remaining : 1 533 801 $
Ivan Provorov 6 750 000 $ (2)
-Salary Remaining : 1 274 235 $
Sam Reinhart 6 500 000 $ (1)
-Salary Remaining : 1 227 041 $
Igor Shesterkin 5 666 667 $ (2)
-Salary Remaining : 1 069 728 $
Jared McCann 5 000 000 $ (4)
-Salary Remaining : 943 878 $
Filip Hronek 4 400 000 $ (1)
-Salary Remaining : 830 612 $
Nicholas Paul 3 150 000 $ (6)
-Salary Remaining : 594 643 $
Ilya Lyubushkin 2 750 000 $ (1)
-Salary Remaining : 519 133 $
Stuart Skinner 2 600 000 $ (3)
-Salary Remaining : 490 816 $
Niko Mikkola 2 500 000 $ (3)
-Salary Remaining : 471 939 $
Philipp Kurashev 2 250 000 $ (2)
-Salary Remaining : 424 745 $
Ryan Donato 2 000 000 $ (2)
-Salary Remaining : 377 551 $
Jeremy Lauzon 2 000 000 $ (3)
-Salary Remaining : 377 551 $
Matthew Poitras 870 000 $ (3)
-Salary Remaining : 164 235 $
Simon Holmstrom 863 333 $ (1)
-Salary Remaining : 162 976 $
Phillip Di Giuseppe 775 000 $ (1)
-Salary Remaining : 146 301 $
Danton Heinen 775 000 $ (1)
-Salary Remaining : 146 301 $
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 : 0 $
Travis Boyd 1 750 000 $ (1)
Salary Remaining : 0 $
Timothy Liljegren 1 400 000 $ (2)
Salary Remaining : 0 $
Jesper Wallstedt 925 000 $ (2)
Salary Remaining : 0 $
Shane Wright 918 333 $ (3)
Salary Remaining : 0 $
Jakob Pelletier 863 333 $ (1)
Salary Remaining : 0 $
Declan Carlile 855 000 $ (1)
Salary Remaining : 0 $
Marc Del Gaizo 850 833 $ (1)
Salary Remaining : 0 $
Dylan Coghlan 850 000 $ (1)
Salary Remaining : 0 $
Alexander Alexeyev 825 000 $ (2)
Salary Remaining : 0 $
Lukas Cormier 793 333 $ (2)
Salary Remaining : 0 $
Justin Dowling 775 000 $ (2)
Salary Remaining : 0 $
William Lockwood 775 000 $ (1)
Salary Remaining : 0 $
Liam Ohgren 545 000 $ (1)
Salary Remaining : 0 $
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

Estimated 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 (590 535 078 $) 66 146 668 $ 17 353 332 $ 4 446 668 $ 10 417 491 $ 64 582 509 $ 251035
Blackhawks (616 788 113 $) 82 141 640 $ 1 358 360 $ 20 441 640 $ 9 069 004 $ 65 930 996 $ 241135
Blue Jackets (607 358 790 $) 74 133 661 $ 9 366 339 $ 12 433 661 $ 7 364 967 $ 67 635 033 $ 22628
Blues (601 825 839 $) 75 717 464 $ 7 782 536 $ 14 017 464 $ 0 $ 75 000 000 $ 23124
Bruins (629 749 425 $) 80 726 716 $ 2 773 284 $ 19 026 716 $ 11 168 941 $ 63 831 059 $ 25732
Canadiens (578 840 912 $) 64 193 910 $ 19 306 090 $ 2 493 910 $ 5 084 856 $ 69 915 144 $ 25732
Canucks (683 870 974 $) 79 618 404 $ 3 881 596 $ 17 918 404 $ 8 280 087 $ 66 719 913 $ 25934
Capitals (556 992 754 $) 65 271 161 $ 18 228 839 $ 3 571 161 $ 0 $ 75 000 000 $ 24125
Devils (583 111 565 $) 81 859 151 $ 1 640 849 $ 20 159 151 $ 2 488 696 $ 72 511 304 $ 22325
Ducks (597 428 764 $) 80 118 920 $ 3 381 080 $ 18 418 920 $ 5 593 714 $ 69 406 286 $ 25530
Flames (604 469 845 $) 82 479 152 $ 1 020 848 $ 20 779 152 $ 4 218 361 $ 70 781 639 $ 21526
Flyers (581 800 598 $) 82 265 650 $ 1 234 350 $ 20 565 650 $ 2 586 983 $ 72 413 017 $ 22426
Golden Knights (345 077 924 $) 77 316 293 $ 6 183 707 $ 15 616 293 $ 9 546 138 $ 65 453 862 $ 241135
Hurricanes (670 954 273 $) 81 984 970 $ 1 515 030 $ 20 284 970 $ 2 450 126 $ 72 549 874 $ 25328
Islanders (620 690 141 $) 82 175 278 $ 1 324 722 $ 20 475 278 $ 7 732 818 $ 67 267 182 $ 21627
Jets (641 866 251 $) 82 096 798 $ 1 403 202 $ 20 396 798 $ 10 400 388 $ 64 599 612 $ 231235
Kings (659 040 467 $) 79 816 688 $ 3 683 312 $ 18 116 688 $ 5 964 784 $ 69 035 216 $ 23730
Kraken (235 856 340 $) 79 795 860 $ 3 704 140 $ 18 095 860 $ 12 294 253 $ 62 705 747 $ 22527
Lightning (568 020 686 $) 73 685 460 $ 9 814 540 $ 11 985 460 $ 12 177 097 $ 62 822 903 $ 25429
Maple Leafs (591 281 570 $) 76 554 868 $ 6 945 132 $ 14 854 868 $ 13 499 833 $ 61 500 167 $ 241135
Oilers (672 938 241 $) 81 437 804 $ 2 062 196 $ 19 737 804 $ 6 333 460 $ 68 666 540 $ 23831
Panthers (583 935 084 $) 81 818 282 $ 1 681 718 $ 20 118 282 $ 5 189 527 $ 69 810 473 $ 21728
Penguins (583 783 802 $) 82 156 738 $ 1 343 262 $ 20 456 738 $ 9 554 321 $ 65 445 679 $ 221234
Predators (551 463 049 $) 75 569 956 $ 7 930 044 $ 13 869 956 $ 8 530 753 $ 66 469 247 $ 251035
Rangers (662 537 374 $) 79 494 856 $ 4 005 144 $ 17 794 856 $ 10 893 631 $ 64 106 369 $ 201333
Red Wings (722 523 613 $) 82 768 809 $ 731 191 $ 21 068 809 $ 5 240 599 $ 69 759 401 $ 22729
Sabres (608 361 060 $) 77 945 603 $ 5 554 397 $ 16 245 603 $ 6 650 000 $ 68 350 000 $ 23831
Senators (663 561 735 $) 70 827 932 $ 12 672 068 $ 9 127 932 $ 1 360 191 $ 73 639 809 $ 25227
Sharks (583 553 724 $) 77 898 686 $ 5 601 314 $ 16 198 686 $ 9 080 841 $ 65 919 159 $ 25631
Stars (598 599 822 $) 65 191 226 $ 18 308 774 $ 3 491 226 $ 12 604 809 $ 62 395 191 $ 251641
Utah Hockey Club (601 443 215 $) 73 153 864 $ 10 346 136 $ 11 453 864 $ 0 $ 75 000 000 $ 22022
Wild (685 569 997 $) 82 285 308 $ 1 214 692 $ 20 585 308 $ 14 837 347 $ 60 162 653 $ 201434