Login

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $100 - 5 716 - 95,27%
Level 2: 5000 - $70 - 3 763 - 75,27%
Level 3: 2000 - $47 - 1 384 - 69,22%
Level 4: 4000 - $35 - 2 228 - 55,70%
Luxury : 1000 - $160 - 982 - 98,20%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 582 - 79,12%
Farm Level 2: 1000 - $15 - 950 - 94,96%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %14 074 - 78,19%
Average Income per Game$1,691,455
Year to Date Revenue$18,606,009
Farm
Home Games Left27
Average Attendance - %2 532 - 84,40%
Average Income per Game$103,749
Year to Date Revenue$1,141,244

Expense

Pro Players Total Salaries$87,701,667
Farm Players Total Salaries$2,431,610
Coaches Total Salaries$735,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$22,063,099
Farm Year To Date Expenses$680,416
Pro Salary Cap To Date$22,063,099
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$49,052,206
Farm Estimated Season Revenue$2,801,235
Pro Remaining Season Days105
Pro Expenses Per Days$631,262
Pro Estimated Expenses$66,282,510
Farm Remaining Season Days93
Farm Expenses Per Days$19,466
Farm Estimated Expenses$1,810,338
Estimated Season Expenses$68,092,848
Season Salary Cap$88,436,667
Estimate Under Maximum Salary Cap of $89,000,000$563,333
Estimate Over Minimum Salary Cap of $65,000,000 $23,436,667
Current Bank Account$599,886
Projected Bank Account($15,639,521)

Pro Players Salaries

Brayden Point $9,500,000 (3)
Ryan McDonagh $6,750,000 (2)
Sean Durzi $6,000,000 (4)
Gustav Forsling $5,750,000 (5)
Matt Roy $5,750,000 (4)
Andrew Copp $5,625,000 (2)
Evander Kane $5,125,000 (2)
Samuel Girard $5,000,000 (1)
Ivan Barbashev $5,000,000 (3)
Thatcher Demko $5,000,000 (2)
Jason Dickinson $4,250,000 (2)
Nino Niederreiter $4,000,000 (3)
Vitek Vanecek $3,400,000 (1)
Gustav Nyquist $3,185,000 (1)
Nicolas Roy $3,000,000 (3)
Adam Henrique $3,000,000 (2)
Mason Appleton $2,166,667 (1)
Alexey Toropchenko $1,250,000 (1)
Zach Parise $1,200,000 (1)
Jake Sanderson $925,000 (1)
Dmitri Voronkov $925,000 (2)
Juuso Parssinen $900,000 (1)
Total Pro Players22
Salary Commitment
Year 2024 : $87,701,667
Year 2025 : $69,675,000
Year 2026 : $39,000,000
Year 2027 : $17,500,000
Salary Average Commitment
Year 2024 : $78,606,529
Year 2025 : $64,804,862
Year 2026 : $38,486,112
Year 2027 : $16,986,112
Salary Cap with 1 Way Contract
Year 2024 : $87,701,667
Year 2025 : $69,675,000
Year 2026 : $39,000,000
Year 2027 : $17,500,000

Farm Players Salaries

Brad Lambert $120,000 (1)
Martin Pospisil $100,000 (2)
Arvid Soderblom $96,250 (1)
Montana Onyebuchi $95,000 (1)
Ryder Rolston $89,500 (2)
Eetu Liukas $86,750 (2)
Brett Berard $86,750 (2)
Jalen Luypen $85,917 (1)
Helge Grans $84,750 (1)
Amadeus Lombardi $83,833 (2)
Remi Poirier $83,667 (1)
Samu Tuomaala $83,083 (2)
Tyson Hinds $82,944 (2)
Maximus Wanner $82,833 (2)
Will Cuylle $82,833 (1)
Jansen Harkins $78,750 (2)
Akito Hirose $78,750 (2)
Andrew Perrott $77,500 (1)
Xavier Parent $77,500 (1)
Simon Johansson $77,500 (1)
Peetro Seppala $77,500 (1)
Matvei Petrov $77,500 (1)
Brayden Pachal $77,500 (1)
Dmitri Zlodeyev $77,500 (1)
Bogdan Trineyev $77,500 (1)
Dmitri Ovchinnikov $77,500 (1)
Justin Brazeau $77,500 (2)
Max Sasson $77,500 (1)
Akil Thomas $77,500 (2)
Matej Pekar $0 (0)
Mikhail Maltsev $0 (0)
Total Farm Players31
Salary Commitment
Year 2024 : $2,431,610
Year 2025 : $1,008,193
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,398,110
Year 2025 : $1,000,693
Year 2026 : $0
Year 2027 : $0

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $100 - 5 685 - 94,75%
Level 2: 5000 - $60 - 4 772 - 95,44%
Level 3: 2000 - $35 - 1 954 - 97,72%
Level 4: 4000 - $20 - 3 877 - 96,92%
Luxury : 1000 - $200 - 962 - 96,18%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 589 - 79,43%
Farm Level 2: 1000 - $15 - 983 - 98,33%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %17 250 - 95,83%
Average Income per Game$1,777,746
Year to Date Revenue$17,777,457
Farm
Home Games Left27
Average Attendance - %2 572 - 85,73%
Average Income per Game$104,823
Year to Date Revenue$1,153,058

Expense

Pro Players Total Salaries$84,568,524
Farm Players Total Salaries$2,176,375
Coaches Total Salaries$1,270,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$21,627,124
Farm Year To Date Expenses$610,232
Pro Salary Cap To Date$21,627,124
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,332,371
Farm Estimated Season Revenue$2,830,233
Pro Remaining Season Days105
Pro Expenses Per Days$612,704
Pro Estimated Expenses$64,333,920
Farm Remaining Season Days93
Farm Expenses Per Days$17,472
Farm Estimated Expenses$1,624,896
Estimated Season Expenses$65,958,816
Season Salary Cap$85,838,524
Estimate Under Maximum Salary Cap of $89,000,000$3,161,476
Estimate Over Minimum Salary Cap of $65,000,000 $20,838,524
Current Bank Account$80,238,131
Projected Bank Account$70,441,919

Pro Players Salaries

Mark Stone $9,500,000 (3)
Roman Josi $9,059,000 (4)
Moritz Seider $8,550,000 (5)
Kevin Hayes $7,142,857 (2)
Adrian Kempe $5,500,000 (2)
Tyler Bertuzzi $5,500,000 (4)
Yanni Gourde $5,016,667 (1)
Mikael Backlund $4,500,000 (2)
Yakov Trenin $3,500,000 (4)
Carson Soucy $3,250,000 (2)
Michael Rasmussen $3,200,000 (4)
Carter Hart $3,000,000 (1)
Luke Kunin $2,750,000 (1)
Michael Amadio $2,600,000 (3)
Niko Mikkola $2,500,000 (2)
Alex Nedeljkovic $2,500,000 (2)
Tomas Tatar $1,800,000 (1)
Matthew Benning $1,250,000 (2)
David Rittich $1,000,000 (1)
Pavel Mintyukov (Out of Payroll) $918,333 (2)
James van Riemsdyk $900,000 (1)
Dominic Toninato $775,000 (1)
Jarred Tinordi $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2024 : $85,486,857
Year 2025 : $69,470,190
Year 2026 : $41,909,000
Year 2027 : $29,809,000
Salary Average Commitment
Year 2024 : $60,710,000
Year 2025 : $44,543,333
Year 2026 : $23,350,000
Year 2027 : $20,750,000
Salary Cap with 1 Way Contract
Year 2024 : $85,486,857
Year 2025 : $69,470,190
Year 2026 : $41,909,000
Year 2027 : $29,809,000

Farm Players Salaries

Matthew Coronato $92,500 (2)
Ryan Johnson $92,500 (1)
Brendan Brisson $92,500 (1)
Daniil Gushchin $90,250 (1)
Akira Schmid $87,500 (2)
Seth Griffith $82,500 (1)
Henrik Tikkanen $82,375 (2)
Michael Pezzetta $81,250 (1)
Michael Eyssimont $80,000 (1)
Simon Lundmark $77,500 (1)
Joe Snively $77,500 (1)
William Lagesson $77,500 (1)
Arnaud Durandeau $77,500 (1)
Austin Strand $77,500 (1)
Jonathan Aspirot $77,500 (1)
Rourke Chartier $77,500 (1)
Rhett Gardner $77,500 (1)
Gavin Bayreuther $77,500 (1)
Curtis Douglas $77,500 (1)
Jacob Lucchini $77,500 (2)
Adam Wilsby $77,500 (1)
Jack St. Ivany $77,500 (3)
Filip Cederqvist $77,500 (1)
John Ludvig $77,500 (1)
Marcel Marcel $77,500 (1)
Ben King $77,500 (1)
Phillip Di Giuseppe $77,500 (1)
Total Farm Players27
Salary Commitment
Year 2024 : $2,176,375
Year 2025 : $417,375
Year 2026 : $77,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,170,125
Year 2025 : $417,375
Year 2026 : $77,500
Year 2027 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $200 - 2 557 - 42,61%
Level 2: 5000 - $100 - 2 594 - 51,89%
Level 3: 2000 - $55 - 1 239 - 61,94%
Level 4: 4000 - $34 - 2 411 - 60,28%
Luxury : 1000 - $300 - 524 - 52,35%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 572 - 78,62%
Farm Level 2: 1000 - $22 - 543 - 54,31%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %9 324 - 51,80%
Average Income per Game$1,606,131
Year to Date Revenue$17,667,444
Farm
Home Games Left27
Average Attendance - %2 116 - 70,52%
Average Income per Game$99,806
Year to Date Revenue$1,097,865

Expense

Pro Players Total Salaries$84,352,483
Farm Players Total Salaries$1,803,666
Coaches Total Salaries$895,000
Luxury Taxe Total$0
Special Salary Cap Value$1,750,000
Pro Year To Date Expenses$21,288,849
Farm Year To Date Expenses$484,678
Pro Salary Cap To Date$21,288,849
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,577,807
Farm Estimated Season Revenue$2,694,760
Pro Remaining Season Days105
Pro Expenses Per Days$608,411
Pro Estimated Expenses$63,883,155
Farm Remaining Season Days93
Farm Expenses Per Days$14,638
Farm Estimated Expenses$1,361,334
Estimated Season Expenses$65,244,489
Season Salary Cap$86,997,483
Estimate Under Maximum Salary Cap of $89,000,000$2,002,517
Estimate Over Minimum Salary Cap of $65,000,000 $21,997,483
Current Bank Account$27,157,008
Projected Bank Account$11,185,086

Pro Players Salaries

Tyler Seguin $9,850,000 (3)
Nikita Kucherov $9,500,000 (3)
Tom Wilson $6,500,000 (4)
Troy Terry $6,000,000 (3)
Erik Cernak $5,200,000 (3)
Brandon Saad $4,500,000 (1)
Connor Murphy $4,400,000 (2)
Brenden Dillon $4,000,000 (3)
David Perron $4,000,000 (2)
Filip Gustavsson $3,750,000 (2)
Connor Clifton $3,333,333 (2)
Jordan Greenway $3,000,000 (1)
Matt Duchene $3,000,000 (1)
Josh Manson $2,500,000 (2)
Lars Eller $2,450,000 (1)
David Kampf $2,400,000 (3)
Nicolas Hague $2,294,150 (1)
Vladislav Namestnikov $2,000,000 (1)
Brett Howden $1,900,000 (1)
Patrick Maroon $1,300,000 (1)
Luke Hughes $925,000 (1)
Logan Thompson $775,000 (1)
Adam Gaudette $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2024 : $84,352,483
Year 2025 : $61,433,333
Year 2026 : $43,450,000
Year 2027 : $6,500,000
Salary Average Commitment
Year 2024 : $71,518,333
Year 2025 : $52,318,333
Year 2026 : $35,960,000
Year 2027 : $6,500,000
Salary Cap with 1 Way Contract
Year 2024 : $84,352,483
Year 2025 : $61,433,333
Year 2026 : $43,450,000
Year 2027 : $6,500,000

Farm Players Salaries

Nicolas Aube-Kubel $150,000 (1)
Lucas Edmonds $95,000 (1)
Matvei Michkov $95,000 (3)
Matthew Maggio $95,000 (2)
Christian Kyrou $87,833 (2)
Tucker Robertson $87,000 (2)
Tyler Boucher $86,333 (2)
Sam Malinski $85,000 (2)
Tyson Kozak $85,000 (1)
Dillon Dube $85,000 (1)
Eetu Makiniemi $77,500 (1)
Callan Foote $77,500 (1)
Corey Andonovski $77,500 (1)
Leon Gawanke $77,500 (1)
Aaron Ness $77,500 (1)
Felix Robert $77,500 (1)
Carson Golder $77,500 (1)
Dmitri Samorukov $77,500 (1)
Joel L'Esperance $77,500 (1)
Liam Foudy $77,500 (1)
Mark Sinclair $77,500 (1)
Total Farm Players21
Salary Commitment
Year 2024 : $1,803,666
Year 2025 : $536,166
Year 2026 : $95,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,786,166
Year 2025 : $518,666
Year 2026 : $95,000
Year 2027 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt.Louis Garden
Level 1: 6000 - $100 - 5 596 - 93,27%
Level 2: 5000 - $60 - 4 892 - 97,83%
Level 3: 2000 - $40 - 1 891 - 94,53%
Level 4: 4000 - $30 - 2 635 - 65,87%
Luxury : 1000 - $200 - 932 - 93,23%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 535 - 76,75%
Farm Level 2: 1000 - $15 - 958 - 95,84%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %15 945 - 88,59%
Average Income per Game$1,779,424
Year to Date Revenue$19,573,668
Farm
Home Games Left27
Average Attendance - %2 493 - 83,11%
Average Income per Game$101,470
Year to Date Revenue$1,116,166

Expense

Pro Players Total Salaries$76,613,334
Farm Players Total Salaries$1,713,366
Coaches Total Salaries$860,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$20,880,593
Farm Year To Date Expenses$480,420
Pro Salary Cap To Date$18,505,598
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$51,603,307
Farm Estimated Season Revenue$2,739,680
Pro Remaining Season Days105
Pro Expenses Per Days$552,952
Pro Estimated Expenses$58,059,960
Farm Remaining Season Days93
Farm Expenses Per Days$13,854
Farm Estimated Expenses$1,288,422
Estimated Season Expenses$59,348,382
Season Salary Cap$67,973,334
Estimate Under Maximum Salary Cap of $89,000,000$21,026,666
Estimate Over Minimum Salary Cap of $65,000,000 $2,973,334
Current Bank Account$8,422,660
Projected Bank Account$3,417,265

Pro Players Salaries

Jamie Benn (Out of Payroll) $9,500,000 (1)
Patrik Laine $8,700,000 (2)
Filip Forsberg $8,500,000 (3)
Morgan Rielly $7,500,000 (3)
Torey Krug $6,500,000 (1)
Neal Pionk $5,875,000 (1)
Pavel Buchnevich $5,800,000 (1)
Rasmus Ristolainen (Out of Payroll) $5,100,000 (3)
Dawson Mercer $5,000,000 (1)
Michael Bunting $4,500,000 (2)
Artturi Lehkonen (Out of Payroll) $4,500,000 (3)
Evan Rodrigues $3,000,000 (3)
Marcus Johansson $2,000,000 (1)
Sonny Milano $1,900,000 (2)
Nathan Bastian $1,350,000 (1)
Jonathan Quick $1,300,000 (1)
Mathieu Olivier $1,100,000 (1)
Wyatt Kaiser $916,667 (1)
Vadim Zherenko $846,667 (1)
Will Butcher $775,000 (1)
Steven Lorentz $775,000 (1)
Matthew Kessel $775,000 (1)
Total Pro Players22
Salary Commitment
Year 2024 : $86,213,334
Year 2025 : $43,700,000
Year 2026 : $28,600,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $79,148,334
Year 2025 : $36,975,000
Year 2026 : $21,875,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $86,213,334
Year 2025 : $43,700,000
Year 2026 : $28,600,000
Year 2027 : $0

Farm Players Salaries

Dylan Garand $82,833 (1)
Samuel Helenius $80,533 (2)
Keith Petruzzelli $77,500 (1)
Michael Sgarbossa $77,500 (1)
Scott Reedy $77,500 (1)
Owen Sillinger $77,500 (1)
Ashton Sautner $77,500 (1)
Joona Koppanen $77,500 (1)
Hunter Drew $77,500 (1)
Filip Roos $77,500 (1)
Maxime Lajoie $77,500 (1)
Lucas Condotta $77,500 (1)
Blake McLaughlin $77,500 (1)
Ethan Del Mastro $77,500 (1)
Nico Myatovic $77,500 (1)
Jakub Demek $77,500 (1)
Jon-Randall Avon $77,500 (1)
Reid Schaefer $77,500 (1)
Nathan Gaucher $77,500 (1)
Filip Johansson $77,500 (1)
Matt Kessel $77,500 (1)
Ty Smith $77,500 (1)
Matthew Wedman $0 (0)
Total Farm Players23
Salary Commitment
Year 2024 : $1,713,366
Year 2025 : $80,533
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,713,366
Year 2025 : $80,533
Year 2026 : $0
Year 2027 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameBoston Garden
Level 1: 6000 - $100 - 5 642 - 94,04%
Level 2: 5000 - $60 - 4 753 - 95,06%
Level 3: 2000 - $35 - 1 941 - 97,05%
Level 4: 4000 - $20 - 3 826 - 95,65%
Luxury : 1000 - $200 - 923 - 92,30%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 546 - 77,29%
Farm Level 2: 1000 - $15 - 964 - 96,36%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %17 085 - 94,92%
Average Income per Game$1,755,901
Year to Date Revenue$19,314,909
Farm
Home Games Left28
Average Attendance - %2 509 - 83,64%
Average Income per Game$102,145
Year to Date Revenue$1,021,448

Expense

Pro Players Total Salaries$86,935,714
Farm Players Total Salaries$2,360,672
Coaches Total Salaries$760,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$21,914,451
Farm Year To Date Expenses$635,944
Pro Salary Cap To Date$21,914,451
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$50,921,124
Farm Estimated Season Revenue$2,860,054
Pro Remaining Season Days105
Pro Expenses Per Days$625,969
Pro Estimated Expenses$65,726,745
Farm Remaining Season Days93
Farm Expenses Per Days$18,912
Farm Estimated Expenses$1,758,816
Estimated Season Expenses$67,485,561
Season Salary Cap$87,695,714
Estimate Under Maximum Salary Cap of $89,000,000$1,304,286
Estimate Over Minimum Salary Cap of $65,000,000 $22,695,714
Current Bank Account$47,029,899
Projected Bank Account$33,325,516

Pro Players Salaries

Seth Jones $9,500,000 (3)
Brady Tkachuk $8,205,714 (3)
Jared Spurgeon $7,575,000 (3)
John Tavares $7,500,000 (1)
Nico Hischier $7,250,000 (3)
Claude Giroux $6,500,000 (1)
Sean Monahan $5,500,000 (5)
Adin Hill $4,900,000 (1)
Alex Vlasic $4,600,000 (5)
Christopher Tanev $4,500,000 (5)
Matt Dumba $3,750,000 (2)
Anthony Mantha $3,500,000 (1)
Mackenzie Blackwood $2,350,000 (1)
Alexis Lafreniere $2,325,000 (6)
Morgan Frost $2,100,000 (1)
Ryan Poehling $1,900,000 (2)
Beck Malenstyn $1,350,000 (2)
Taylor Raddysh $1,000,000 (1)
Darren Raddysh $975,000 (2)
Zemgus Girgensons $850,000 (3)
Jacob Bernard-Docker $805,000 (1)
Total Pro Players21
Salary Commitment
Year 2024 : $86,935,714
Year 2025 : $63,405,714
Year 2026 : $55,430,714
Year 2027 : $22,050,000
Salary Average Commitment
Year 2024 : $78,139,881
Year 2025 : $49,484,881
Year 2026 : $41,580,714
Year 2027 : $16,925,000
Salary Cap with 1 Way Contract
Year 2024 : $86,935,714
Year 2025 : $58,280,714
Year 2026 : $50,305,714
Year 2027 : $16,925,000

Farm Players Salaries

Jackson Blake $90,588 (2)
Alexander Holtz $89,417 (1)
Roby Jarventie $89,417 (1)
Zachary Bolduc $89,417 (2)
Carson Lambos $89,417 (2)
Calle Clang $87,833 (1)
Antti Tuomisto $86,750 (1)
David Spacek $86,250 (2)
Samuel Blais $85,000 (1)
Colton Dach $84,750 (2)
Joshua Roy $83,500 (2)
Jacob Larsson $80,000 (1)
Erik Portillo $78,333 (3)
Joel Teasdale $77,500 (1)
Maxence Guenette $77,500 (1)
Yan Kuznetsov $77,500 (1)
Nathan Legare $77,500 (1)
Kyle MacLean $77,500 (3)
Patrick Giles $77,500 (2)
Mason Primeau $77,500 (1)
Maxime Comtois $77,500 (1)
AJ Greer $77,500 (2)
Wyatte Wylie $77,500 (1)
Samuel Houde $77,500 (1)
Adam Klapka $77,500 (1)
Ivan Ivan $77,500 (1)
Jacob Gaucher $77,500 (1)
Olivier Rodrigue $77,500 (1)
Dylan Gambrell $77,500 (1)
Total Farm Players29
Salary Commitment
Year 2024 : $2,360,672
Year 2025 : $834,755
Year 2026 : $155,833
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,357,922
Year 2025 : $843,922
Year 2026 : $165,000
Year 2027 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCenturions Coliseum
Level 1: 6000 - $165 - 3 056 - 50,93%
Level 2: 5000 - $99 - 2 604 - 52,08%
Level 3: 2000 - $79 - 829 - 41,45%
Level 4: 4000 - $39 - 2 034 - 50,84%
Luxury : 1000 - $224 - 701 - 70,07%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $45 - 1 203 - 60,14%
Farm Level 2: 1000 - $25 - 495 - 49,47%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %9 223 - 51,24%
Average Income per Game$1,585,064
Year to Date Revenue$17,435,699
Farm
Home Games Left28
Average Attendance - %1 697 - 56,58%
Average Income per Game$99,069
Year to Date Revenue$990,687

Expense

Pro Players Total Salaries$84,450,000
Farm Players Total Salaries$2,078,333
Coaches Total Salaries$885,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$21,321,246
Farm Year To Date Expenses$575,015
Pro Salary Cap To Date$21,321,246
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,966,843
Farm Estimated Season Revenue$2,773,924
Pro Remaining Season Days105
Pro Expenses Per Days$609,107
Pro Estimated Expenses$63,956,235
Farm Remaining Season Days93
Farm Expenses Per Days$16,706
Farm Estimated Expenses$1,553,658
Estimated Season Expenses$65,509,893
Season Salary Cap$85,335,000
Estimate Under Maximum Salary Cap of $89,000,000$3,665,000
Estimate Over Minimum Salary Cap of $65,000,000 $20,335,000
Current Bank Account$28,330,549
Projected Bank Account$11,561,423

Pro Players Salaries

Mathew Barzal $9,150,000 (5)
Jordan Kyrou $8,125,000 (3)
Chris Kreider $6,500,000 (1)
Valeri Nichushkin $6,125,000 (3)
Victor Hedman $5,875,000 (1)
Andrew Mangiapane $5,800,000 (1)
J.T Compher $5,100,000 (5)
Anton Lundell $5,000,000 (4)
Jakob Chychrun $4,600,000 (1)
Ryan O'Reilly $4,500,000 (3)
Adam Larsson $4,000,000 (1)
Henri Jokiharju $3,100,000 (1)
Noah Cates $2,625,000 (1)
Jonathan Drouin $2,500,000 (1)
Brendan Gallagher $2,500,000 (2)
Yegor Chinakhov $2,100,000 (2)
Ilya Samsonov $1,800,000 (1)
Jani Hakanpaa $1,500,000 (2)
Anthony Beauvillier $1,250,000 (1)
Joey Daccord $1,200,000 (1)
Travis Hamonic $1,100,000 (1)
Total Pro Players21
Salary Commitment
Year 2024 : $84,450,000
Year 2025 : $44,100,000
Year 2026 : $38,000,000
Year 2027 : $19,250,000
Salary Average Commitment
Year 2024 : $66,925,000
Year 2025 : $36,750,000
Year 2026 : $30,650,000
Year 2027 : $19,250,000
Salary Cap with 1 Way Contract
Year 2024 : $84,450,000
Year 2025 : $44,100,000
Year 2026 : $38,000,000
Year 2027 : $19,250,000

Farm Players Salaries

Oliver Kylington $105,000 (1)
Cole Clayton $95,000 (1)
Georgi Merkulov $92,500 (2)
William Dufour $92,500 (1)
Cole McWard $92,250 (1)
Aatu Raty $90,250 (1)
Ondrej Pavel $87,000 (2)
Brandt Clarke $86,333 (2)
Anthony Deangelo $85,000 (1)
Colin White $82,500 (1)
Fredrik Olofsson $82,500 (1)
Pontus Holmberg $80,000 (1)
Corey Schueneman $77,500 (1)
Jesse Ylonen $77,500 (1)
Joseph Blandisi $77,500 (1)
Riley Tufte $77,500 (1)
Joel Blomqvist $77,500 (1)
Greg Meireles $77,500 (1)
Malcolm Subban $77,500 (1)
Peter DiLiberatore $77,500 (1)
Samuel Walker $77,500 (1)
Mattias Norlinder $77,500 (1)
Jake Wise $77,500 (1)
Alex Stalock $77,500 (1)
Derrick Pouliot $77,500 (1)
Total Farm Players25
Salary Commitment
Year 2024 : $2,078,333
Year 2025 : $265,833
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,078,333
Year 2025 : $265,833
Year 2026 : $0
Year 2027 : $0

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGreen men Ice Stadium
Level 1: 6000 - $95 - 5 654 - 94,24%
Level 2: 5000 - $55 - 4 925 - 98,49%
Level 3: 2000 - $30 - 1 961 - 98,03%
Level 4: 4000 - $20 - 3 840 - 96,00%
Luxury : 1000 - $175 - 935 - 93,52%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 552 - 77,59%
Farm Level 2: 1000 - $15 - 951 - 95,12%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %17 315 - 96,19%
Average Income per Game$1,649,837
Year to Date Revenue$18,148,206
Farm
Home Games Left27
Average Attendance - %2 503 - 83,43%
Average Income per Game$102,186
Year to Date Revenue$1,124,048

Expense

Pro Players Total Salaries$81,097,500
Farm Players Total Salaries$2,463,251
Coaches Total Salaries$935,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$20,493,130
Farm Year To Date Expenses$660,359
Pro Salary Cap To Date$20,493,130
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,845,270
Farm Estimated Season Revenue$2,759,027
Pro Remaining Season Days105
Pro Expenses Per Days$585,518
Pro Estimated Expenses$61,479,390
Farm Remaining Season Days93
Farm Expenses Per Days$19,713
Farm Estimated Expenses$1,833,309
Estimated Season Expenses$63,312,699
Season Salary Cap$82,032,500
Estimate Under Maximum Salary Cap of $89,000,000$6,967,500
Estimate Over Minimum Salary Cap of $65,000,000 $17,032,500
Current Bank Account$6,897,323
Projected Bank Account($5,811,079)

Pro Players Salaries

Charlie McAvoy $9,500,000 (3)
Darnell Nurse $9,250,000 (3)
Mika Zibanejad $8,500,000 (3)
Quinn Hughes $7,850,000 (2)
Alex Killorn $6,250,000 (3)
Andrei Kuzmenko $5,500,000 (1)
Alex Tuch $4,750,000 (2)
Frank Vatrano $3,600,000 (1)
Jake Walman $3,060,000 (1)
Jordan Martinook $3,050,000 (3)
Eetu Luostarinen $3,000,000 (3)
Luke Schenn $2,750,000 (2)
Stuart Skinner $2,600,000 (2)
Cole Sillinger $2,250,000 (2)
Ryan McLeod $2,100,000 (1)
Michael McLeod $1,400,000 (1)
Justin Barron $1,150,000 (2)
Urho Vaakanainen $1,100,000 (1)
Erik Johnson $1,000,000 (1)
Justus Annunen $837,500 (2)
Luke Glendening $800,000 (1)
Jimmy Vesey $800,000 (1)
Total Pro Players22
Salary Commitment
Year 2024 : $81,097,500
Year 2025 : $61,737,500
Year 2026 : $39,550,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $72,339,167
Year 2025 : $52,979,167
Year 2026 : $39,550,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $81,097,500
Year 2025 : $61,737,500
Year 2026 : $39,550,000
Year 2027 : $0

Farm Players Salaries

Connor Murphy2 $440,000 (3)
Isak Rosen $145,000 (1)
Kim Nousiainen $92,500 (1)
Landon Slaggert $91,250 (1)
Zack Ostapchuk $88,000 (2)
Dominik Kubalik $87,500 (1)
Viktor Neuchev $87,000 (2)
Matthew Poitras $87,000 (2)
Maveric Lamoureux $86,667 (3)
Ethan Samson $84,667 (2)
Josh Bloom $83,667 (2)
Denis Gurianov $82,500 (1)
Albert Johansson $77,500 (1)
Michael Houser $77,500 (1)
Justin Hryckowian $77,500 (1)
Cole Koepke $77,500 (1)
Peter Abbandonato $77,500 (1)
Otto Koivula $77,500 (1)
Brady Keeper $77,500 (1)
Michael Callahan $77,500 (1)
Devante Stephens $77,500 (1)
James Hamblin $77,500 (2)
Adam Raska $77,500 (1)
Victor Mete $77,500 (1)
Jared McIsaac $77,500 (2)
Total Farm Players25
Salary Commitment
Year 2024 : $2,463,251
Year 2025 : $1,112,001
Year 2026 : $526,667
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,463,251
Year 2025 : $1,112,001
Year 2026 : $526,667
Year 2027 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameWashington Arena
Level 1: 6000 - $100 - 5 716 - 95,27%
Level 2: 5000 - $70 - 3 639 - 72,77%
Level 3: 2000 - $42 - 1 563 - 78,17%
Level 4: 4000 - $25 - 3 780 - 94,50%
Luxury : 1000 - $195 - 958 - 95,81%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 573 - 78,66%
Farm Level 2: 1000 - $15 - 948 - 94,82%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %15 656 - 86,98%
Average Income per Game$1,748,231
Year to Date Revenue$17,482,312
Farm
Home Games Left28
Average Attendance - %2 521 - 84,05%
Average Income per Game$103,235
Year to Date Revenue$1,032,346

Expense

Pro Players Total Salaries$82,198,333
Farm Players Total Salaries$2,199,166
Coaches Total Salaries$730,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$19,949,943
Farm Year To Date Expenses$629,982
Pro Salary Cap To Date$19,949,943
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$52,446,936
Farm Estimated Season Revenue$2,890,569
Pro Remaining Season Days105
Pro Expenses Per Days$591,845
Pro Estimated Expenses$62,143,725
Farm Remaining Season Days93
Farm Expenses Per Days$17,728
Farm Estimated Expenses$1,648,704
Estimated Season Expenses$63,792,429
Season Salary Cap$82,928,333
Estimate Under Maximum Salary Cap of $89,000,000$6,071,667
Estimate Over Minimum Salary Cap of $65,000,000 $17,928,333
Current Bank Account$7,574,139
Projected Bank Account($880,785)

Pro Players Salaries

Elias Pettersson $11,600,000 (5)
Jake Guentzel $9,000,000 (5)
Kirill Kaprizov $9,000,000 (2)
Marc-edouard Vlasic $7,000,000 (1)
Damon Severson $6,250,000 (4)
Joel Eriksson Ek $5,250,000 (2)
Kyle Palmieri $5,000,000 (1)
Simon Nemec $4,200,000 (1)
Oliver Ekman-Larsson $3,500,000 (4)
Joel Armia $3,400,000 (1)
Adam Lowry $3,250,000 (2)
Samuel Montembeault $3,150,000 (3)
Cam York $1,600,000 (1)
Isac Lundestrom $1,500,000 (1)
Cal Clutterbuck $1,350,000 (1)
Zach Bogosian $1,250,000 (2)
Justin Schultz $1,000,000 (1)
Adam Fantilli $950,000 (2)
Jake Neighbours $835,833 (1)
Julien Gauthier $787,500 (1)
Chris Tierney $775,000 (1)
John Hayden $775,000 (1)
Matt Murray $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2024 : $82,198,333
Year 2025 : $53,200,000
Year 2026 : $33,500,000
Year 2027 : $30,350,000
Salary Average Commitment
Year 2024 : $68,498,333
Year 2025 : $39,500,000
Year 2026 : $28,025,000
Year 2027 : $24,875,000
Salary Cap with 1 Way Contract
Year 2024 : $82,198,333
Year 2025 : $53,200,000
Year 2026 : $33,500,000
Year 2027 : $30,350,000

Farm Players Salaries

Chaz Lucius $132,500 (1)
Scott Perunovich $115,000 (1)
Pierre-Olivier Joseph $95,000 (1)
Lian Bichsel $91,833 (3)
Kyle Masters $86,500 (2)
Brennan Othmann $86,333 (2)
Simon Holmstrom $85,000 (1)
Arturs Silovs $85,000 (2)
Boris Katchouk $85,000 (1)
Anders Bjork $82,500 (1)
Stanislav Svozil $82,500 (2)
Martin Chromiak $82,000 (1)
Ville Heinola $80,000 (2)
Mitchell Chaffee $80,000 (2)
Blade Jenkins $77,500 (1)
Xavier Ouellet $77,500 (1)
Kristian Reichel $77,500 (1)
Brandon Bussi $77,500 (1)
Michal Teply $77,500 (1)
Luke Henman $77,500 (1)
Brady Lyle $77,500 (1)
Markus Niemelainen $77,500 (1)
Skyler Brind'Amour $77,500 (1)
Aidan McDonough $77,500 (1)
Jaxson Stauber $77,500 (1)
Gage Goncalves $77,500 (1)
Total Farm Players26
Salary Commitment
Year 2024 : $2,199,166
Year 2025 : $592,166
Year 2026 : $91,833
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,199,166
Year 2025 : $592,166
Year 2026 : $91,833
Year 2027 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameGhost Rider Center
Level 1: 6000 - $100 - 5 661 - 94,36%
Level 2: 5000 - $60 - 4 768 - 95,36%
Level 3: 2000 - $35 - 1 953 - 97,64%
Level 4: 4000 - $20 - 3 880 - 96,99%
Luxury : 1000 - $200 - 967 - 96,68%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 560 - 78,00%
Farm Level 2: 1000 - $15 - 940 - 93,95%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %17 229 - 95,72%
Average Income per Game$1,775,380
Year to Date Revenue$17,753,798
Farm
Home Games Left28
Average Attendance - %2 499 - 83,31%
Average Income per Game$102,347
Year to Date Revenue$1,023,467

Expense

Pro Players Total Salaries$82,546,666
Farm Players Total Salaries$2,470,250
Coaches Total Salaries$938,460
Luxury Taxe Total$0
Special Salary Cap Value$1,375,000
Pro Year To Date Expenses$20,384,498
Farm Year To Date Expenses$660,157
Pro Salary Cap To Date$20,384,498
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,261,394
Farm Estimated Season Revenue$2,865,708
Pro Remaining Season Days105
Pro Expenses Per Days$595,894
Pro Estimated Expenses$62,568,870
Farm Remaining Season Days93
Farm Expenses Per Days$19,768
Farm Estimated Expenses$1,838,424
Estimated Season Expenses$64,407,294
Season Salary Cap$84,860,126
Estimate Under Maximum Salary Cap of $89,000,000$4,139,874
Estimate Over Minimum Salary Cap of $65,000,000 $19,860,126
Current Bank Account$73,413,384
Projected Bank Account$65,133,192

Pro Players Salaries

Drew Doughty $11,000,000 (3)
Zachary Werenski $9,583,333 (4)
Jeff Skinner $9,000,000 (3)
Sam Reinhart $8,625,000 (5)
Evgeny Kuznetsov $7,800,000 (1)
Sergei Bobrovsky $7,000,000 (1)
Pavel Zacha $4,750,000 (3)
Trevor Moore $4,200,000 (3)
TJ Brodie $3,750,000 (2)
Nick Seeler $2,700,000 (4)
Ryan Donato $2,000,000 (1)
Brandon Duhaime $1,850,000 (2)
Teddy Blueger $1,800,000 (2)
Kiefer Sherwood $1,500,000 (2)
Brendan Smith $1,000,000 (1)
Juraj Slafkovsky $950,000 (1)
Alex Lyon $900,000 (1)
Erik Brannstrom $900,000 (1)
Noah Gregor $850,000 (1)
Connor Zary $813,333 (1)
Mark Jankowski $800,000 (2)
Caleb Jones $775,000 (1)
Total Pro Players22
Salary Commitment
Year 2024 : $82,546,666
Year 2025 : $59,558,333
Year 2026 : $49,858,333
Year 2027 : $20,908,333
Salary Average Commitment
Year 2024 : $62,946,666
Year 2025 : $46,983,333
Year 2026 : $37,283,333
Year 2027 : $20,908,333
Salary Cap with 1 Way Contract
Year 2024 : $82,546,666
Year 2025 : $59,558,333
Year 2026 : $49,858,333
Year 2027 : $20,908,333

Farm Players Salaries

Blake Lizotte $185,000 (2)
Jordan Spence $150,000 (2)
Rasmus Kupari $100,000 (1)
Will Smith $95,000 (3)
Nikita Tolopilo $95,000 (2)
Alexei Kolosov $92,500 (2)
Topi Niemela $85,667 (1)
Ryan Hofer $85,167 (2)
Topias Vilen $83,667 (2)
Tyler Tullio $83,333 (1)
Jeremie Poirier $83,333 (1)
Tyler Pitlick $82,500 (1)
Danny Zhilkin $80,333 (3)
Samuel Bolduc $80,000 (1)
Sean Day $80,000 (1)
Olle Lycksell $78,750 (1)
Austin Czarnik $77,500 (1)
Victor Soderstrom $77,500 (1)
Cam Dineen $77,500 (1)
Brandon Scanlin $77,500 (2)
Oskari Salminen $77,500 (1)
Tyson Jost $77,500 (1)
Callahan Burke $77,500 (1)
Andrew Poturalski $77,500 (1)
Adam Scheel $77,500 (1)
Mason Jobst $77,500 (1)
Ben Meyers $77,500 (1)
Shane Bowers $77,500 (2)
Casey Fitzgerald $0 (0)
Wyatt Newpower $0 (0)
Colton Poolman $0 (0)
Ilya Usov $0 (0)
Total Farm Players32
Salary Commitment
Year 2024 : $2,470,250
Year 2025 : $1,021,667
Year 2026 : $175,333
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,465,917
Year 2025 : $1,017,334
Year 2026 : $171,000
Year 2027 : $0

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameSpectrum
Level 1: 6000 - $95 - 5 740 - 95,66%
Level 2: 5000 - $54 - 4 893 - 97,86%
Level 3: 2000 - $33 - 1 952 - 97,61%
Level 4: 4000 - $22 - 3 890 - 97,26%
Luxury : 1000 - $165 - 967 - 96,68%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 575 - 78,74%
Farm Level 2: 1000 - $15 - 952 - 95,19%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %17 442 - 96,90%
Average Income per Game$1,667,336
Year to Date Revenue$16,673,359
Farm
Home Games Left28
Average Attendance - %2 527 - 84,22%
Average Income per Game$103,396
Year to Date Revenue$1,033,956

Expense

Pro Players Total Salaries$82,560,000
Farm Players Total Salaries$1,935,806
Coaches Total Salaries$895,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$20,851,781
Farm Year To Date Expenses$537,270
Pro Salary Cap To Date$20,851,781
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$50,020,077
Farm Estimated Season Revenue$2,895,077
Pro Remaining Season Days105
Pro Expenses Per Days$595,607
Pro Estimated Expenses$62,538,735
Farm Remaining Season Days93
Farm Expenses Per Days$15,670
Farm Estimated Expenses$1,457,310
Estimated Season Expenses$63,996,045
Season Salary Cap$83,455,000
Estimate Under Maximum Salary Cap of $89,000,000$5,545,000
Estimate Over Minimum Salary Cap of $65,000,000 $18,455,000
Current Bank Account$21,003,497
Projected Bank Account$9,922,606

Pro Players Salaries

Leon Draisaitl $8,500,000 (1)
Kevin Fiala $7,875,000 (2)
Noah Hanifin $7,350,000 (5)
Dylan Cozens $6,950,000 (3)
Patrick Kane $6,500,000 (1)
MacKenzie Weegar $6,250,000 (3)
Travis Konecny $5,500,000 (1)
Juuse Saros $5,000,000 (1)
Sidney Crosby $4,900,000 (1)
John Marino $4,400,000 (3)
Viktor Arvidsson $4,000,000 (2)
Scott Laughton $3,000,000 (1)
Calle Jarnkrok $2,100,000 (2)
Mats Zuccarello $2,062,500 (2)
Casey DeSmith $1,000,000 (3)
Brock Faber $925,000 (1)
Drew O'Connor $925,000 (1)
Jackson LaCombe $925,000 (1)
Dylan Guenther $894,167 (1)
Wyatt Johnston $894,167 (1)
Cayden Primeau $890,000 (1)
Kaiden Guhle $863,333 (1)
John-Jason Peterka $855,833 (1)
Total Pro Players23
Salary Commitment
Year 2024 : $82,560,000
Year 2025 : $41,987,500
Year 2026 : $25,950,000
Year 2027 : $7,350,000
Salary Average Commitment
Year 2024 : $66,429,167
Year 2025 : $35,737,500
Year 2026 : $19,700,000
Year 2027 : $7,350,000
Salary Cap with 1 Way Contract
Year 2024 : $82,560,000
Year 2025 : $41,987,500
Year 2026 : $25,950,000
Year 2027 : $7,350,000

Farm Players Salaries

Alexander Kisakov $92,500 (1)
Emil Andrae $90,333 (2)
Eemil Viro $90,250 (1)
Marco Kasper $86,667 (3)
Artem Guryev $86,000 (2)
Ronnie Attard $85,000 (1)
Givani Smith $80,000 (1)
Zayde Wisdom $79,750 (1)
Anson Thornton $79,556 (3)
Vasili Ponomarev $79,500 (1)
Adam Ginning $78,750 (2)
Tyler Madden $77,500 (1)
Brendan Perlini $77,500 (1)
Wade Allison $77,500 (1)
Dryden Hunt $77,500 (1)
Cameron Hebig $77,500 (1)
Milos Kelemen $77,500 (1)
Chase Priskie $77,500 (1)
Alec Regula $77,500 (1)
Cole Schwindt $77,500 (1)
Hugo Alnefelt $77,500 (1)
Carl Berglund $77,500 (1)
Jiri Patera $77,500 (1)
Dennis Cholowski $77,500 (1)
Ryan Francis $0 (0)
Total Farm Players25
Salary Commitment
Year 2024 : $1,935,806
Year 2025 : $421,306
Year 2026 : $166,223
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,911,806
Year 2025 : $399,306
Year 2026 : $157,056
Year 2027 : $0

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile arena
Level 1: 6000 - $75 - 5 856 - 97,61%
Level 2: 5000 - $65 - 4 620 - 92,41%
Level 3: 2000 - $45 - 1 467 - 73,36%
Level 4: 4000 - $35 - 2 220 - 55,50%
Luxury : 1000 - $125 - 989 - 98,90%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1 372 - 68,58%
Farm Level 2: 1000 - $20 - 616 - 61,61%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %15 153 - 84,18%
Average Income per Game$1,500,290
Year to Date Revenue$16,503,187
Farm
Home Games Left27
Average Attendance - %1 988 - 66,26%
Average Income per Game$100,109
Year to Date Revenue$1,101,200

Expense

Pro Players Total Salaries$69,600,000
Farm Players Total Salaries$1,873,167
Coaches Total Salaries$929,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$17,617,250
Farm Year To Date Expenses$527,276
Pro Salary Cap To Date$17,617,250
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,508,402
Farm Estimated Season Revenue$2,702,945
Pro Remaining Season Days105
Pro Expenses Per Days$503,350
Pro Estimated Expenses$52,851,750
Farm Remaining Season Days93
Farm Expenses Per Days$15,103
Farm Estimated Expenses$1,404,579
Estimated Season Expenses$54,256,329
Season Salary Cap$70,529,000
Estimate Under Maximum Salary Cap of $89,000,000$18,471,000
Estimate Over Minimum Salary Cap of $65,000,000 $5,529,000
Current Bank Account$23,395,688
Projected Bank Account$15,350,706

Pro Players Salaries

Connor Hellebuyck $8,500,000 (4)
Nick Leddy $8,000,000 (2)
Matthew Boldy $7,000,000 (4)
Brock Boeser $6,650,000 (1)
Ryan Pulock $6,150,000 (2)
Evgeni Malkin $6,100,000 (2)
Ondrej Palat $6,000,000 (2)
Blake Coleman $4,900,000 (2)
Adam Boqvist $2,600,000 (1)
Tyler Johnson $2,500,000 (1)
Jake Evans $1,700,000 (1)
Nic Dowd $1,300,000 (1)
Jayden Struble $925,000 (1)
Jacob Bryson $900,000 (1)
Gustav Lindstrom $875,000 (1)
Lukas Dostal $812,500 (1)
Byron Froese $800,000 (1)
Jonny Brodzinski $787,500 (2)
Joel Kiviranta $775,000 (1)
Jaycob Megna $775,000 (1)
Johnathan Kovacevic $775,000 (1)
Andrew Cogliano $775,000 (1)
Total Pro Players22
Salary Commitment
Year 2024 : $69,600,000
Year 2025 : $47,437,500
Year 2026 : $15,500,000
Year 2027 : $15,500,000
Salary Average Commitment
Year 2024 : $63,309,167
Year 2025 : $41,212,500
Year 2026 : $9,275,000
Year 2027 : $9,275,000
Salary Cap with 1 Way Contract
Year 2024 : $69,600,000
Year 2025 : $47,437,500
Year 2026 : $15,500,000
Year 2027 : $15,500,000

Farm Players Salaries

Hunter McKown $136,667 (1)
Hunter McDonald $120,000 (1)
Devon Levi $92,500 (1)
Daniil Misyul $92,500 (1)
Antti Saarela $92,500 (1)
Riley Kidney $87,500 (2)
Zach Dean $85,250 (3)
Lucas Carlsson $81,250 (1)
Mackenzie MacEachern $77,500 (1)
Marc McLaughlin $77,500 (1)
Drake Caggiula $77,500 (1)
Tim Gettinger $77,500 (1)
Bryce Kindopp $77,500 (1)
Damien Giroux $77,500 (1)
Jimmy Huntington $77,500 (1)
Colton White $77,500 (2)
Alex Beaucage $77,500 (1)
Louis Domingue $77,500 (1)
Chase Wouters $77,500 (1)
Wyatt Aamodt $77,500 (1)
Jaxsen Wiebe $77,500 (1)
Brad Malone $77,500 (1)
Total Farm Players22
Salary Commitment
Year 2024 : $1,873,167
Year 2025 : $250,250
Year 2026 : $85,250
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,790,667
Year 2025 : $240,250
Year 2026 : $85,250
Year 2027 : $0

Golden Seals



Arena Capacity - Ticket Price
Attendance - %

Arena NameSideburns Coliseum
Level 1: 6000 - $60 - 5 997 - 99,94%
Level 2: 5000 - $35 - 4 986 - 99,71%
Level 3: 2000 - $16 - 2 000 - 100,00%
Level 4: 4000 - $10 - 3 993 - 99,84%
Luxury : 1000 - $100 - 1 000 - 100,00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1 962 - 98,08%
Farm Level 2: 1000 - $10 - 992 - 99,23%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %17 976 - 99,87%
Average Income per Game$1,052,283
Year to Date Revenue$11,575,109
Farm
Home Games Left27
Average Attendance - %2 954 - 98,46%
Average Income per Game$102,470
Year to Date Revenue$1,127,170

Expense

Pro Players Total Salaries$79,714,167
Farm Players Total Salaries$1,950,000
Coaches Total Salaries$786,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$20,036,870
Farm Year To Date Expenses$568,100
Pro Salary Cap To Date$20,036,870
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$30,516,196
Farm Estimated Season Revenue$2,766,690
Pro Remaining Season Days105
Pro Expenses Per Days$574,573
Pro Estimated Expenses$60,330,165
Farm Remaining Season Days93
Farm Expenses Per Days$15,703
Farm Estimated Expenses$1,460,379
Estimated Season Expenses$61,790,544
Season Salary Cap$80,500,167
Estimate Under Maximum Salary Cap of $89,000,000$8,499,833
Estimate Over Minimum Salary Cap of $65,000,000 $15,500,167
Current Bank Account($6,659,609)
Projected Bank Account($35,167,267)

Pro Players Salaries

Andrei Vasilevskiy $9,490,000 (1)
Nick Suzuki $7,875,000 (3)
Jason Robertson $7,750,000 (2)
Colton Parayko $6,500,000 (2)
Tyler Toffoli $6,000,000 (4)
William Karlsson $5,900,000 (3)
Jaden Schwartz $5,500,000 (2)
Thomas Harley $4,000,000 (2)
Jake McCabe $4,000,000 (1)
Robby Fabbri $4,000,000 (1)
Max Domi $3,750,000 (4)
Barclay Goodrow $3,641,667 (2)
Cody Ceci $3,250,000 (1)
Bobby Brink (Out of Payroll) $1,500,000 (2)
Dmitry Kulikov $1,150,000 (4)
Kurtis MacDermid (1 Way Contract) $1,150,000 (3)
Mavrik Bourque $894,167 (1)
Zachary L'Heureux $863,333 (2)
Pheonix Copley $825,000 (1)
Jonatan Berggren $825,000 (1)
Nick Cousins $800,000 (1)
Ryan Suter $775,000 (1)
Robert Hagg $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2024 : $81,214,167
Year 2025 : $55,580,000
Year 2026 : $25,825,000
Year 2027 : $10,900,000
Salary Average Commitment
Year 2024 : $61,424,167
Year 2025 : $35,780,000
Year 2026 : $18,725,000
Year 2027 : $10,900,000
Salary Cap with 1 Way Contract
Year 2024 : $81,214,167
Year 2025 : $55,580,000
Year 2026 : $25,825,000
Year 2027 : $10,900,000

Farm Players Salaries

Daniil Tarasov $105,000 (1)
Dysin Mayo $95,000 (1)
Henri Nikkanen $92,500 (1)
Nikita Novikov $86,750 (1)
Ronan Seeley $83,750 (1)
Sasha Pastujov $82,500 (2)
Matt Rempe $82,000 (2)
Tyler Tucker $80,000 (1)
Jimmy Schuldt $80,000 (1)
Matthew Robertson $77,500 (1)
Joe Hicketts $77,500 (1)
Will Bitten $77,500 (1)
Brandon Baddock $77,500 (1)
Oskar Steen $77,500 (1)
Kyle Rau $77,500 (1)
Ryan Suzuki $77,500 (1)
Jacob Ingham $77,500 (1)
Gabriel Dumont $77,500 (1)
Mitchell Vande Sompel $77,500 (1)
Angus Redmond (Out of Payroll) $77,500 (1)
Marshall Rifai $77,500 (1)
Ethen Frank $77,500 (2)
Blake Murray (Out of Payroll) $77,500 (1)
Valtteri Pulli $77,500 (1)
Jake Livingstone $77,500 (1)
Turner Elson $77,500 (1)
Total Farm Players26
Salary Commitment
Year 2024 : $2,105,000
Year 2025 : $242,000
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,105,000
Year 2025 : $242,000
Year 2026 : $0
Year 2027 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameLong Island Arena
Level 1: 6000 - $100 - 5 576 - 92,93%
Level 2: 5000 - $60 - 4 608 - 92,15%
Level 3: 2000 - $35 - 1 929 - 96,43%
Level 4: 4000 - $20 - 3 868 - 96,70%
Luxury : 1000 - $200 - 959 - 95,94%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 530 - 76,50%
Farm Level 2: 1000 - $15 - 947 - 94,71%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %16 939 - 94,11%
Average Income per Game$1,744,420
Year to Date Revenue$17,444,197
Farm
Home Games Left27
Average Attendance - %2 477 - 82,57%
Average Income per Game$100,957
Year to Date Revenue$1,110,526

Expense

Pro Players Total Salaries$67,295,000
Farm Players Total Salaries$2,143,668
Coaches Total Salaries$660,000
Luxury Taxe Total$0
Special Salary Cap Value$9,375,000
Pro Year To Date Expenses$16,178,928
Farm Year To Date Expenses$580,832
Pro Salary Cap To Date$16,178,928
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$52,332,591
Farm Estimated Season Revenue$2,725,837
Pro Remaining Season Days105
Pro Expenses Per Days$484,964
Pro Estimated Expenses$50,921,220
Farm Remaining Season Days93
Farm Expenses Per Days$17,216
Farm Estimated Expenses$1,601,088
Estimated Season Expenses$52,522,308
Season Salary Cap$77,330,000
Estimate Under Maximum Salary Cap of $89,000,000$11,670,000
Estimate Over Minimum Salary Cap of $65,000,000 $12,330,000
Current Bank Account$71,720,943
Projected Bank Account$74,257,063

Pro Players Salaries

Brady Skjei $7,000,000 (5)
Kris Letang $6,100,000 (3)
Elvis Merzlikins $5,400,000 (3)
Andre Burakovsky $5,400,000 (2)
Jean-Gabriel Pageau $5,000,000 (1)
Jason Zucker $5,000,000 (1)
Jesperi Kotkaniemi $4,820,000 (2)
Joel Edmundson $3,850,000 (4)
Alexandre Carrier $3,750,000 (3)
Jalen Chatfield $3,000,000 (3)
William Borgen $2,700,000 (1)
Cody Glass $2,500,000 (1)
Jesper Fast $2,400,000 (1)
Jack Drury $1,725,000 (2)
Scott Wedgewood $1,500,000 (2)
Colin Miller $1,500,000 (2)
Peyton Krebs $875,000 (1)
Ryan Carpenter $875,000 (1)
Sam Gagner $800,000 (1)
Tomas Nosek $775,000 (1)
Joel Hofer $775,000 (1)
Justin Bailey $775,000 (1)
Travis Boyd $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2024 : $67,295,000
Year 2025 : $44,045,000
Year 2026 : $29,100,000
Year 2027 : $10,850,000
Salary Average Commitment
Year 2024 : $62,150,035
Year 2025 : $40,800,035
Year 2026 : $24,475,000
Year 2027 : $10,850,000
Salary Cap with 1 Way Contract
Year 2024 : $67,295,000
Year 2025 : $44,045,000
Year 2026 : $29,100,000
Year 2027 : $10,850,000

Farm Players Salaries

Ethan Bear $206,200 (1)
Emil Heineman $92,500 (1)
Vincent Iorio $89,417 (1)
Ales Stezka $87,000 (1)
Tristen Nielsen $87,000 (1)
Conor Geekie $86,667 (3)
Leo Loof $86,550 (2)
Raivis Ansons $84,417 (1)
Matt Luff $81,417 (2)
Steven Fogarty $80,000 (1)
Dylan Coghlan $77,500 (1)
Andre Lee $77,500 (1)
Mason Shaw $77,500 (1)
Cole Cassels $77,500 (1)
Luke Philp $77,500 (1)
Trey Fix-Wolansky $77,500 (1)
Jake Leschyshyn $77,500 (1)
Robbie Russo $77,500 (1)
Pavel Cajan $77,500 (1)
Mac Hollowell $77,500 (1)
Ryan Shea $77,500 (1)
Joe Carroll $77,500 (1)
Keaton Mastrodonato $77,500 (1)
Mitchell Weeks $77,500 (1)
Connor Carrick $77,500 (1)
Total Farm Players25
Salary Commitment
Year 2024 : $2,143,668
Year 2025 : $254,634
Year 2026 : $86,667
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,142,835
Year 2025 : $254,634
Year 2026 : $86,667
Year 2027 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNo Name Arena
Level 1: 6000 - $95 - 5 550 - 92,50%
Level 2: 5000 - $60 - 4 903 - 98,07%
Level 3: 2000 - $45 - 1 448 - 72,39%
Level 4: 4000 - $27 - 2 912 - 72,80%
Luxury : 1000 - $210 - 750 - 74,99%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $24 - 1 952 - 97,62%
Farm Level 2: 1000 - $10 - 990 - 99,01%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %15 563 - 86,46%
Average Income per Game$1,672,808
Year to Date Revenue$16,728,077
Farm
Home Games Left27
Average Attendance - %2 942 - 98,08%
Average Income per Game$84,569
Year to Date Revenue$930,257

Expense

Pro Players Total Salaries$65,650,000
Farm Players Total Salaries$2,307,151
Coaches Total Salaries$3,770,000
Luxury Taxe Total$0
Special Salary Cap Value$3,000,000
Pro Year To Date Expenses$16,581,318
Farm Year To Date Expenses$658,242
Pro Salary Cap To Date$16,581,318
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$50,184,231
Farm Estimated Season Revenue$2,283,358
Pro Remaining Season Days105
Pro Expenses Per Days$495,357
Pro Estimated Expenses$52,012,485
Farm Remaining Season Days93
Farm Expenses Per Days$18,571
Farm Estimated Expenses$1,727,103
Estimated Season Expenses$53,739,588
Season Salary Cap$72,420,000
Estimate Under Maximum Salary Cap of $89,000,000$16,580,000
Estimate Over Minimum Salary Cap of $65,000,000 $7,420,000
Current Bank Account$45,254,092
Projected Bank Account$43,982,093

Pro Players Salaries

Ryan Johansen $8,000,000 (1)
Sean Couturier $7,750,000 (4)
Philipp Grubauer $5,900,000 (1)
Jack Campbell $5,000,000 (3)
Conor Garland $4,950,000 (2)
Ilya Mikheyev $4,750,000 (2)
Christian Dvorak $4,450,000 (1)
Andreas Athanasiou $4,250,000 (1)
Bowen Byram $3,850,000 (1)
Anton Forsberg $2,750,000 (1)
Dante Fabbro $2,500,000 (1)
Jakob Silfverberg $1,750,000 (1)
Yegor Zamula $1,700,000 (2)
Logan Stanley $1,250,000 (2)
Victor Olofsson $1,075,000 (1)
Ryker Evans $925,000 (1)
Rem Pitlick $900,000 (1)
Nate Schmidt $800,000 (1)
Alex Belzile $775,000 (1)
Blake Wheeler $775,000 (1)
Zach Aston-Reese $775,000 (1)
Emil Bemstrom $775,000 (1)
Total Pro Players22
Salary Commitment
Year 2024 : $65,650,000
Year 2025 : $25,400,000
Year 2026 : $12,750,000
Year 2027 : $7,750,000
Salary Average Commitment
Year 2024 : $53,225,000
Year 2025 : $18,425,000
Year 2026 : $5,775,000
Year 2027 : $775,000
Salary Cap with 1 Way Contract
Year 2024 : $65,650,000
Year 2025 : $25,400,000
Year 2026 : $12,750,000
Year 2027 : $7,750,000

Farm Players Salaries

Nils Lundkvist (Out of Payroll) $125,000 (1)
Lane Hutson $95,000 (2)
Mikael Pyyhtia $89,750 (1)
Jack Finley $89,667 (1)
Nikita Nesterenko $87,400 (1)
Tristen Robins $86,333 (1)
Isaiah Saville $84,667 (1)
Mikko Kokkonen $84,667 (1)
James Malatesta $84,167 (3)
Jakub Brabenec $82,333 (2)
Adam Sykora $80,667 (3)
Gabriel Bourque $77,500 (1)
Brandon Biro $77,500 (1)
Nikita Zaitsev $77,500 (1)
Andrew Agozzino $77,500 (2)
Connor Mackey $77,500 (2)
Steven Kampfer $77,500 (1)
Chris Wagner $77,500 (1)
Brian Halonen $77,500 (2)
Reese Johnson $77,500 (1)
Jamieson Rees $77,500 (1)
Axel Jonsson-Fjallby $77,500 (1)
Riley Sutter $77,500 (1)
Zac Dalpe $77,500 (1)
Scott Sabourin $77,500 (1)
Felix Sandstrom $77,500 (1)
Kevin Connauton $77,500 (1)
Mike Sgarbossa $77,500 (1)
Calle Sjalin $0 (0)
Brayden Tracey $0 (0)
Nolan Yaremko $0 (0)
Total Farm Players31
Salary Commitment
Year 2024 : $2,307,151
Year 2025 : $574,667
Year 2026 : $164,834
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,310,751
Year 2025 : $574,667
Year 2026 : $164,834
Year 2027 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameHollywood Garden
Level 1: 6000 - $90 - 5 700 - 95,00%
Level 2: 5000 - $50 - 4 835 - 96,70%
Level 3: 2000 - $30 - 1 985 - 99,26%
Level 4: 4000 - $10 - 3 998 - 99,94%
Luxury : 1000 - $160 - 962 - 96,24%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 538 - 76,88%
Farm Level 2: 1000 - $15 - 935 - 93,54%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %17 480 - 97,11%
Average Income per Game$1,502,331
Year to Date Revenue$15,023,312
Farm
Home Games Left27
Average Attendance - %2 473 - 82,43%
Average Income per Game$101,093
Year to Date Revenue$1,112,025

Expense

Pro Players Total Salaries$82,548,214
Farm Players Total Salaries$2,321,879
Coaches Total Salaries$727,000
Luxury Taxe Total$0
Special Salary Cap Value$3,000,000
Pro Year To Date Expenses$20,629,191
Farm Year To Date Expenses$661,391
Pro Salary Cap To Date$20,629,191
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,069,936
Farm Estimated Season Revenue$2,729,516
Pro Remaining Season Days105
Pro Expenses Per Days$594,273
Pro Estimated Expenses$62,398,665
Farm Remaining Season Days93
Farm Expenses Per Days$18,741
Farm Estimated Expenses$1,742,913
Estimated Season Expenses$64,141,578
Season Salary Cap$86,275,214
Estimate Under Maximum Salary Cap of $89,000,000$2,724,786
Estimate Over Minimum Salary Cap of $65,000,000 $21,275,214
Current Bank Account$9,080,526
Projected Bank Account($7,261,600)

Pro Players Salaries

Artemi Panarin $11,642,860 (2)
Alex Ovechkin $9,500,000 (2)
Tomas Hertl $8,137,500 (3)
Logan Couture $8,000,000 (3)
Tage Thompson $7,142,857 (3)
Jonas Brodin $6,000,000 (2)
Esa Lindell $5,650,000 (6)
Jordan Eberle $4,750,000 (2)
Alexandar Georgiev $3,400,000 (1)
Olli Maatta $3,000,000 (1)
Trevor van Riemsdyk $3,000,000 (2)
Jeff Carter $2,500,000 (1)
Sean Kuraly $2,500,000 (1)
Christian Fischer $1,250,000 (1)
Joshua Brown $1,000,000 (3)
Martin Jones $1,000,000 (1)
Jayson Megna $925,000 (1)
Parker Kelly $825,000 (2)
Jack Johnson $775,000 (1)
Jesper Boqvist $775,000 (1)
Anthony Richard $775,000 (2)
Total Pro Players21
Salary Commitment
Year 2024 : $82,548,214
Year 2025 : $66,023,214
Year 2026 : $29,530,357
Year 2027 : $5,250,000
Salary Average Commitment
Year 2024 : $75,741,310
Year 2025 : $59,866,310
Year 2026 : $25,719,286
Year 2027 : $5,650,000
Salary Cap with 1 Way Contract
Year 2024 : $82,548,214
Year 2025 : $66,423,214
Year 2026 : $29,930,357
Year 2027 : $5,650,000

Farm Players Salaries

Dylan Holloway $229,046 (2)
Klim Kostin $200,000 (1)
Samuel Knazko $90,250 (1)
Nikita Chibrikov $87,583 (2)
Egor Afanasyev $87,500 (1)
Cole Bardreau $77,500 (1)
Paul LaDue $77,500 (1)
Santeri Hatakka $77,500 (1)
Dillon Heatherington $77,500 (1)
Fredrik Karlstrom $77,500 (1)
Taro Hirose $77,500 (1)
Sheldon Rempal $77,500 (1)
Kevin Gravel $77,500 (1)
Zack MacEwen $77,500 (2)
Joel Hanley $77,500 (1)
Gustav Grigals $77,500 (1)
Mitchell Gibson $77,500 (1)
Grant Hutton $77,500 (1)
Jeffrey Viel $77,500 (2)
Karl Henriksson $77,500 (1)
Justin Addamo $77,500 (1)
Christoffer Sedoff $77,500 (1)
Ethan Cardwell $77,500 (1)
Tag Bertuzzi $77,500 (1)
Ivan Prosvetov $77,500 (1)
Matt Irwin $77,500 (1)
Total Farm Players26
Salary Commitment
Year 2024 : $2,321,879
Year 2025 : $471,629
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,331,129
Year 2025 : $471,629
Year 2026 : $0
Year 2027 : $0

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameHellgates Center
Level 1: 6000 - $100 - 5 888 - 98,14%
Level 2: 5000 - $60 - 4 821 - 96,41%
Level 3: 2000 - $35 - 1 925 - 96,27%
Level 4: 4000 - $20 - 3 853 - 96,33%
Luxury : 1000 - $200 - 957 - 95,67%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 488 - 74,41%
Farm Level 2: 1000 - $15 - 946 - 94,59%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %17 444 - 96,91%
Average Income per Game$1,808,623
Year to Date Revenue$18,086,231
Farm
Home Games Left27
Average Attendance - %2 434 - 81,14%
Average Income per Game$98,754
Year to Date Revenue$1,086,299

Expense

Pro Players Total Salaries$87,444,657
Farm Players Total Salaries$2,270,000
Coaches Total Salaries$937,250
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$21,416,186
Farm Year To Date Expenses$639,840
Pro Salary Cap To Date$21,416,186
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$54,258,693
Farm Estimated Season Revenue$2,666,370
Pro Remaining Season Days105
Pro Expenses Per Days$630,871
Pro Estimated Expenses$66,241,455
Farm Remaining Season Days93
Farm Expenses Per Days$18,203
Farm Estimated Expenses$1,692,879
Estimated Season Expenses$67,934,334
Season Salary Cap$88,381,907
Estimate Under Maximum Salary Cap of $89,000,000$618,093
Estimate Over Minimum Salary Cap of $65,000,000 $23,381,907
Current Bank Account$35,577,631
Projected Bank Account$24,568,360

Pro Players Salaries

Connor McDavid $12,500,000 (2)
Erik Karlsson $11,500,000 (3)
Bo Horvat $8,500,000 (4)
Cole Caufield $7,850,000 (3)
Brandon Montour $7,142,857 (4)
Jonathan Marchessault $5,500,000 (4)
Johnny Gaudreau $4,875,000 (1)
Nick Foligno $4,500,000 (2)
Marcus Pettersson $4,025,175 (2)
Matias Maccelli $3,300,000 (2)
Ryan Graves $3,000,000 (4)
Linus Ullmark $2,500,000 (1)
Danton Heinen $2,250,000 (2)
Morgan Geekie $2,000,000 (1)
Jan Rutta $1,375,000 (1)
Simon Benoit $1,350,000 (3)
Calvin Pickard $1,000,000 (2)
Zach Benson $950,000 (3)
Thomas Bordeleau $874,125 (1)
Jack Quinn $863,333 (1)
Logan Stankoven $814,167 (1)
Kevin Shattenkirk $775,000 (1)
Total Pro Players22
Salary Commitment
Year 2024 : $87,444,657
Year 2025 : $73,368,032
Year 2026 : $45,792,857
Year 2027 : $24,142,857
Salary Average Commitment
Year 2024 : $80,550,907
Year 2025 : $60,224,282
Year 2026 : $45,149,107
Year 2027 : $23,642,857
Salary Cap with 1 Way Contract
Year 2024 : $87,444,657
Year 2025 : $73,368,032
Year 2026 : $45,792,857
Year 2027 : $24,142,857

Farm Players Salaries

Jesper Wallstedt $135,000 (1)
Nikolai Knyzhov $125,000 (1)
Marat Khusnutdinov $92,500 (1)
Cross Hanas $92,500 (1)
Joakim Kemell $91,833 (2)
Ozzy Wiesblatt $86,333 (1)
Tanner Dickinson $82,667 (1)
Nick Blankenburg $82,500 (2)
Calen Addison $82,500 (1)
Arshdeep Bains $81,667 (1)
Ethan Frisch $77,500 (1)
Kyle Capobianco $77,500 (2)
Radim Zohorna $77,500 (1)
Tobias Bjornfot $77,500 (1)
Lias Andersson $77,500 (1)
Jan Jenik $77,500 (2)
Jack Rathbone $77,500 (1)
Jaret Anderson-Dolan $77,500 (2)
Matt Kiersted $77,500 (1)
Matthew Phillips $77,500 (1)
Jack Ahcan $77,500 (1)
Luke Krys $77,500 (1)
Zach Sawchenko $77,500 (2)
Ruslan Iskhakov $77,500 (1)
Artyom Grushnikov $77,500 (1)
Domenick Fensore $77,500 (1)
Nick Abruzzese $77,500 (1)
Total Farm Players27
Salary Commitment
Year 2024 : $2,270,000
Year 2025 : $484,333
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,264,833
Year 2025 : $484,333
Year 2026 : $0
Year 2027 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameTampa Baseball Stadium
Level 1: 6000 - $85 - 5 814 - 96,90%
Level 2: 5000 - $75 - 3 387 - 67,75%
Level 3: 2000 - $55 - 1 213 - 60,66%
Level 4: 4000 - $40 - 1 954 - 48,84%
Luxury : 1000 - $150 - 972 - 97,19%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 573 - 78,67%
Farm Level 2: 1000 - $15 - 940 - 94,04%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %13 340 - 74,11%
Average Income per Game$1,547,932
Year to Date Revenue$17,027,251
Farm
Home Games Left27
Average Attendance - %2 514 - 83,79%
Average Income per Game$103,073
Year to Date Revenue$1,133,800

Expense

Pro Players Total Salaries$77,138,000
Farm Players Total Salaries$2,029,111
Coaches Total Salaries$860,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$19,498,698
Farm Year To Date Expenses$563,939
Pro Salary Cap To Date$19,236,198
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,890,025
Farm Estimated Season Revenue$2,782,964
Pro Remaining Season Days105
Pro Expenses Per Days$556,700
Pro Estimated Expenses$58,453,500
Farm Remaining Season Days93
Farm Expenses Per Days$16,321
Farm Estimated Expenses$1,517,853
Estimated Season Expenses$59,971,353
Season Salary Cap$76,948,000
Estimate Under Maximum Salary Cap of $89,000,000$12,052,000
Estimate Over Minimum Salary Cap of $65,000,000 $11,948,000
Current Bank Account$12,332,085
Projected Bank Account$33,721

Pro Players Salaries

Mitchell Marner $10,903,000 (1)
Miro Heiskanen $8,450,000 (1)
Martin Necas $6,500,000 (2)
Quinton Byfield $6,250,000 (5)
Vladislav Gavrikov $5,875,000 (1)
Nikita Zadorov $5,000,000 (5)
Ben Chiarot $4,500,000 (2)
Filip Chytil $4,437,500 (3)
Petr Mrazek $4,250,000 (2)
Brian Dumoulin $3,150,000 (1)
Zach Whitecloud $2,750,000 (3)
Evgeni Dadonov $2,250,000 (1)
Frederick Gaudreau $2,100,000 (4)
William Carrier $2,000,000 (5)
Nicolas Deslauriers $1,750,000 (2)
Logan O'Connor (Out of Payroll) $1,050,000 (6)
Leo Carlsson $950,000 (2)
Kent Johnson $925,000 (1)
Daniel Sprong $925,000 (1)
Luke Evangelista $797,500 (1)
Joseph Woll $775,000 (4)
Parker Wotherspoon $775,000 (1)
Alexander Nylander $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2024 : $77,138,000
Year 2025 : $46,654,167
Year 2026 : $28,704,167
Year 2027 : $21,516,667
Salary Average Commitment
Year 2024 : $65,075,500
Year 2025 : $35,350,000
Year 2026 : $17,400,000
Year 2027 : $15,850,000
Salary Cap with 1 Way Contract
Year 2024 : $77,138,000
Year 2025 : $42,312,500
Year 2026 : $24,362,500
Year 2027 : $17,175,000

Farm Players Salaries

Michael Kesselring $140,000 (2)
Riley Stillman $135,000 (1)
Liam O'Brien $100,000 (3)
William Trudeau $90,333 (1)
Brett Murray $82,500 (1)
Leevi Merilainen $82,000 (1)
William Villeneuve $81,778 (1)
Grigori Denisenko $77,500 (1)
Samuel Asselin $77,500 (1)
Jordy Bellerive $77,500 (1)
Nathan Todd $77,500 (1)
Nick DeSimone $77,500 (1)
Shawn Element $77,500 (1)
Zach Solow $77,500 (1)
Jared Moe $77,500 (1)
Alex Green $77,500 (1)
Louis Belpedio $77,500 (2)
Adam Edstrom $77,500 (1)
Caedan Bankier $77,500 (1)
Ryan Tverberg $77,500 (1)
Ryan McAllister $77,500 (1)
Maxim Groshev $77,500 (1)
Jack Becker $77,500 (1)
Zachary Sanford $77,500 (1)
Total Farm Players24
Salary Commitment
Year 2024 : $2,029,111
Year 2025 : $317,500
Year 2026 : $100,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,036,278
Year 2025 : $317,500
Year 2026 : $100,000
Year 2027 : $0

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 6000 - $110 - 4 363 - 72,71%
Level 2: 5000 - $65 - 4 780 - 95,61%
Level 3: 2000 - $45 - 1 514 - 75,69%
Level 4: 4000 - $22 - 3 882 - 97,04%
Luxury : 1000 - $225 - 741 - 74,10%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1 968 - 98,41%
Farm Level 2: 1000 - $12 - 982 - 98,17%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %15 279 - 84,88%
Average Income per Game$1,655,146
Year to Date Revenue$18,206,609
Farm
Home Games Left27
Average Attendance - %2 950 - 98,33%
Average Income per Game$90,868
Year to Date Revenue$999,549

Expense

Pro Players Total Salaries$78,875,000
Farm Players Total Salaries$2,118,500
Coaches Total Salaries$885,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$19,956,858
Farm Year To Date Expenses$568,806
Pro Salary Cap To Date$19,956,858
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,999,242
Farm Estimated Season Revenue$2,453,438
Pro Remaining Season Days105
Pro Expenses Per Days$569,286
Pro Estimated Expenses$59,775,030
Farm Remaining Season Days93
Farm Expenses Per Days$17,020
Farm Estimated Expenses$1,582,860
Estimated Season Expenses$61,357,890
Season Salary Cap$79,760,000
Estimate Under Maximum Salary Cap of $89,000,000$9,240,000
Estimate Over Minimum Salary Cap of $65,000,000 $14,760,000
Current Bank Account$14,277,606
Projected Bank Account$3,372,396

Pro Players Salaries

Mikhail Sergachev $8,500,000 (4)
Jesper Bratt $7,875,000 (4)
Andrei Svechnikov $7,750,000 (2)
Cam Fowler $6,500,000 (2)
Hampus Lindholm $6,500,000 (3)
Nikolaj Ehlers $6,000,000 (1)
Jordan Binnington $6,000,000 (2)
Nick Schmaltz $5,850,000 (2)
Alex Iafallo $4,000,000 (1)
Timothy Liljegren $3,000,000 (2)
Alexander Romanov $2,500,000 (1)
Kaapo Kakko $2,400,000 (1)
Braden Schneider $2,200,000 (2)
Pyotr Kochetkov $2,000,000 (3)
Mattias Janmark $1,450,000 (3)
Travis Dermott $1,250,000 (1)
Connor Bedard $950,000 (2)
Ty Emberson $925,000 (1)
Michael McCarron $900,000 (2)
Justin Dowling $775,000 (1)
Jonas Rondbjerg $775,000 (1)
Nicolas Petan $775,000 (1)
Total Pro Players22
Salary Commitment
Year 2024 : $78,875,000
Year 2025 : $59,475,000
Year 2026 : $26,325,000
Year 2027 : $16,375,000
Salary Average Commitment
Year 2024 : $45,766,667
Year 2025 : $31,600,000
Year 2026 : $5,775,000
Year 2027 : $1,550,000
Salary Cap with 1 Way Contract
Year 2024 : $78,875,000
Year 2025 : $59,475,000
Year 2026 : $26,325,000
Year 2027 : $16,375,000

Farm Players Salaries

Yaroslav Askarov $177,500 (2)
Ben Hutton $97,500 (2)
Drew Helleson $92,500 (1)
Logan Morrison $87,000 (3)
Ville Ottavainen $86,800 (2)
Maksymilian Szuber $85,900 (2)
Jesper Vikman $85,800 (2)
Lucas Ciona $83,000 (2)
Spencer Stastney $82,500 (2)
Seth Helgeson $77,500 (1)
Nathan Walker $77,500 (2)
Evan Polei $77,500 (1)
Curtis McKenzie $77,500 (1)
Jeff Kubiak $77,500 (1)
Josiah Didier $77,500 (1)
Brandon Hickey $77,500 (1)
Olof Lindbom $77,500 (1)
Josh Melnick $77,500 (1)
Lassi Thomson $77,500 (1)
Linus Karlsson $77,500 (1)
Max Ellis $77,500 (1)
Cam Morrison $77,500 (1)
Gerry Mayhew $77,500 (1)
Spencer Martin $77,500 (1)
Matthew Highmore $77,500 (1)
Artemi Knyazev $0 (0)
Total Farm Players26
Salary Commitment
Year 2024 : $2,118,500
Year 2025 : $863,500
Year 2026 : $87,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,111,500
Year 2025 : $863,500
Year 2026 : $87,000
Year 2027 : $0

Maroons



Arena Capacity - Ticket Price
Attendance - %

Arena NameArena de Verdun
Level 1: 6000 - $100 - 5 578 - 92,97%
Level 2: 5000 - $60 - 4 770 - 95,41%
Level 3: 2000 - $35 - 1 935 - 96,74%
Level 4: 4000 - $20 - 3 906 - 97,66%
Luxury : 1000 - $200 - 933 - 93,26%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 547 - 77,34%
Farm Level 2: 1000 - $15 - 934 - 93,45%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %17 122 - 95,12%
Average Income per Game$1,752,846
Year to Date Revenue$17,528,456
Farm
Home Games Left27
Average Attendance - %2 481 - 82,71%
Average Income per Game$101,552
Year to Date Revenue$1,117,067

Expense

Pro Players Total Salaries$83,700,000
Farm Players Total Salaries$1,756,167
Coaches Total Salaries$660,000
Luxury Taxe Total$0
Special Salary Cap Value$1,000,000
Pro Year To Date Expenses$20,427,493
Farm Year To Date Expenses$523,601
Pro Salary Cap To Date$20,427,493
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$52,585,368
Farm Estimated Season Revenue$2,741,892
Pro Remaining Season Days105
Pro Expenses Per Days$602,143
Pro Estimated Expenses$63,225,015
Farm Remaining Season Days93
Farm Expenses Per Days$14,189
Farm Estimated Expenses$1,319,577
Estimated Season Expenses$64,544,592
Season Salary Cap$85,360,000
Estimate Under Maximum Salary Cap of $89,000,000$3,640,000
Estimate Over Minimum Salary Cap of $65,000,000 $20,360,000
Current Bank Account$38,058,939
Projected Bank Account$28,841,607

Pro Players Salaries

Rasmus Dahlin (Out of Payroll) $11,000,000 (5)
Matthew Tkachuk $9,500,000 (3)
Pierre-Luc Dubois $8,500,000 (3)
Jack Hughes $8,000,000 (4)
Jacob Trouba $8,000,000 (2)
Vince Dunn $7,350,000 (3)
John Gibson (Out of Payroll) $6,400,000 (3)
Casey Mittelstadt $5,575,000 (3)
Warren Foegele $3,500,000 (1)
Cole Perfetti $3,250,000 (2)
Filip Zadina $1,875,000 (1)
Keegan Kolesar $1,400,000 (1)
Morgan Barron $1,350,000 (1)
Arber Xhekaj $1,300,000 (1)
Kevin Bahl $1,050,000 (1)
Carl Grundstrom $875,000 (1)
Dustin Wolf $850,000 (1)
Kieffer Bellows $825,000 (1)
Noah Juulsen $775,000 (1)
John Leonard $775,000 (1)
Adam Erne $775,000 (1)
Jakob Pelletier $775,000 (1)
Total Pro Players22
Salary Commitment
Year 2024 : $83,700,000
Year 2025 : $67,575,000
Year 2026 : $56,325,000
Year 2027 : $19,000,000
Salary Average Commitment
Year 2024 : $76,475,000
Year 2025 : $60,350,000
Year 2026 : $49,100,000
Year 2027 : $11,775,000
Salary Cap with 1 Way Contract
Year 2024 : $83,700,000
Year 2025 : $67,575,000
Year 2026 : $56,325,000
Year 2027 : $19,000,000

Farm Players Salaries

Ludovic Waeber $95,000 (1)
Sean Farrell $89,750 (1)
Oskar Olausson $89,417 (1)
Tomas Suchanek $87,000 (4)
Kale Clague $77,500 (1)
Ben McCartney $77,500 (1)
Tyler Wotherspoon $77,500 (1)
Tyce Thompson $77,500 (1)
Nikita Alexandrov $77,500 (1)
Brian Pinho $77,500 (1)
Alex Turcotte $77,500 (1)
Timur Ibragimov $77,500 (1)
Jett Woo $77,500 (1)
Jacob Moverare $77,500 (1)
Brandon Halverson $77,500 (1)
Cameron Crotty $77,500 (1)
Aku Raty $77,500 (1)
Francesco Pinelli $77,500 (1)
Jacob Melanson $77,500 (1)
Daylan Kuefler $77,500 (1)
William Wallinder $77,500 (1)
Ian Mitchell $77,500 (1)
Total Farm Players22
Salary Commitment
Year 2024 : $1,756,167
Year 2025 : $87,000
Year 2026 : $87,000
Year 2027 : $87,000
Salary Average Commitment
Year 2024 : $1,743,917
Year 2025 : $87,000
Year 2026 : $87,000
Year 2027 : $87,000

Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameColisee
Level 1: 6000 - $80 - 5 803 - 96,72%
Level 2: 5000 - $50 - 4 828 - 96,56%
Level 3: 2000 - $25 - 1 972 - 98,61%
Level 4: 4000 - $10 - 4 000 - 100,00%
Luxury : 1000 - $160 - 977 - 97,70%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1 952 - 97,61%
Farm Level 2: 1000 - $10 - 988 - 98,82%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %17 581 - 97,67%
Average Income per Game$1,417,428
Year to Date Revenue$14,174,281
Farm
Home Games Left27
Average Attendance - %2 940 - 98,02%
Average Income per Game$87,446
Year to Date Revenue$961,908

Expense

Pro Players Total Salaries$82,389,166
Farm Players Total Salaries$1,876,333
Coaches Total Salaries$1,260,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$20,180,677
Farm Year To Date Expenses$519,149
Pro Salary Cap To Date$20,180,677
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$42,522,843
Farm Estimated Season Revenue$2,361,047
Pro Remaining Season Days105
Pro Expenses Per Days$597,065
Pro Estimated Expenses$62,691,825
Farm Remaining Season Days93
Farm Expenses Per Days$15,128
Farm Estimated Expenses$1,406,904
Estimated Season Expenses$64,098,729
Season Salary Cap$83,649,166
Estimate Under Maximum Salary Cap of $89,000,000$5,350,834
Estimate Over Minimum Salary Cap of $65,000,000 $18,649,166
Current Bank Account$35,979,423
Projected Bank Account$16,764,584

Pro Players Salaries

Sebastian Aho $9,750,000 (5)
Nicklas Backstrom $9,200,000 (1)
Lucas Raymond $8,075,000 (5)
Brent Burns $8,000,000 (1)
Travis Sanheim $6,250,000 (3)
Mattias Ekholm $6,250,000 (2)
Joel Farabee $5,000,000 (3)
Alexander Wennberg $5,000,000 (2)
Kirby Dach $3,362,500 (2)
Shayne Gostisbehere $3,200,000 (3)
Alex Newhook $2,900,000 (3)
Semyon Varlamov $2,750,000 (3)
Martin Fehervary $2,675,000 (2)
Daniel Vladar $2,200,000 (1)
Pius Suter $1,600,000 (1)
Nils Hoglander $1,100,000 (1)
Cole Smith $1,000,000 (2)
Marco Rossi $863,333 (1)
Tyson Foerster $863,333 (1)
Emil Martinsen Lilleberg $800,000 (2)
Milan Lucic (1 Way Contract) $775,000 (1)
Alex Goligoski $775,000 (1)
Total Pro Players22
Salary Commitment
Year 2024 : $82,389,166
Year 2025 : $57,012,500
Year 2026 : $37,925,000
Year 2027 : $17,825,000
Salary Average Commitment
Year 2024 : $52,950,833
Year 2025 : $45,512,500
Year 2026 : $32,125,000
Year 2027 : $17,825,000
Salary Cap with 1 Way Contract
Year 2024 : $82,389,166
Year 2025 : $57,012,500
Year 2026 : $37,925,000
Year 2027 : $17,825,000

Farm Players Salaries

Jordan Harris $140,000 (1)
Vasily Podkolzin $100,000 (2)
Ivan Miroshnichenko $95,000 (2)
Drew Commesso $92,500 (2)
David Reinbacher $91,833 (3)
Tyler Kleven $91,667 (1)
Daniil Chayka $90,250 (1)
Sebastian Cossa $86,333 (2)
Nico Daws $81,250 (2)
Wilmer Skoog $77,500 (1)
Santtu Kinnunen $77,500 (1)
Pavol Regenda $77,500 (1)
Devin Cooley $77,500 (2)
Cavan Fitzgerald $77,500 (1)
Philippe Myers $77,500 (1)
Dean Stewart $77,500 (1)
Lukas Rousek $77,500 (1)
Mitchell Stephens $77,500 (2)
Valtteri Puustinen $77,500 (2)
Hudson Fasching $77,500 (1)
Jackson Cates $77,500 (1)
William Lockwood $77,500 (1)
Total Farm Players22
Salary Commitment
Year 2024 : $1,876,333
Year 2025 : $779,416
Year 2026 : $91,833
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,839,666
Year 2025 : $805,249
Year 2026 : $91,833
Year 2027 : $0

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameEdmonton Coliseum
Level 1: 6000 - $105 - 4 672 - 77,87%
Level 2: 5000 - $65 - 4 792 - 95,83%
Level 3: 2000 - $38 - 1 902 - 95,08%
Level 4: 4000 - $23 - 3 778 - 94,46%
Luxury : 1000 - $190 - 971 - 97,13%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 591 - 79,56%
Farm Level 2: 1000 - $15 - 961 - 96,08%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %16 115 - 89,53%
Average Income per Game$1,707,109
Year to Date Revenue$17,071,088
Farm
Home Games Left27
Average Attendance - %2 552 - 85,07%
Average Income per Game$104,459
Year to Date Revenue$1,149,050

Expense

Pro Players Total Salaries$76,712,584
Farm Players Total Salaries$1,866,833
Coaches Total Salaries$760,000
Luxury Taxe Total$0
Special Salary Cap Value$1,500,000
Pro Year To Date Expenses$20,191,196
Farm Year To Date Expenses$609,504
Pro Salary Cap To Date$17,401,196
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$51,213,264
Farm Estimated Season Revenue$2,820,395
Pro Remaining Season Days105
Pro Expenses Per Days$552,947
Pro Estimated Expenses$58,059,435
Farm Remaining Season Days93
Farm Expenses Per Days$15,053
Farm Estimated Expenses$1,399,929
Estimated Season Expenses$59,459,364
Season Salary Cap$78,972,584
Estimate Under Maximum Salary Cap of $89,000,000$10,027,416
Estimate Over Minimum Salary Cap of $65,000,000 $13,972,584
Current Bank Account$3,547,013
Projected Bank Account($1,878,692)

Pro Players Salaries

Nathan MacKinnon $12,600,000 (4)
Tim Stutzle $8,290,000 (4)
John Carlson $8,000,000 (2)
Owen Tippett $6,200,000 (5)
Jake DeBrusk $5,000,000 (5)
Philip Broberg $4,580,917 (2)
Erik Gudbranson $4,000,000 (2)
Alec Martinez $4,000,000 (1)
Joonas Korpisalo $4,000,000 (3)
Ilya Lyubushkin $3,250,000 (2)
Rickard Rakell $3,000,000 (3)
Jack Roslovic $2,800,000 (1)
Barrett Hayton $2,600,000 (2)
Nico Sturm $2,000,000 (1)
Charlie Lindgren $1,100,000 (1)
Brett Leason $1,050,000 (1)
Craig Smith $1,000,000 (1)
Owen Power $916,667 (1)
Paul Cotter $775,000 (2)
Chris Driedger $775,000 (1)
Vinnie Hinostroza $775,000 (2)
Total Pro Players21
Salary Commitment
Year 2024 : $76,712,584
Year 2025 : $63,070,917
Year 2026 : $39,090,000
Year 2027 : $32,090,000
Salary Average Commitment
Year 2024 : $58,887,584
Year 2025 : $45,245,917
Year 2026 : $28,490,000
Year 2027 : $19,490,000
Salary Cap with 1 Way Contract
Year 2024 : $76,712,584
Year 2025 : $63,070,917
Year 2026 : $39,090,000
Year 2027 : $32,090,000

Farm Players Salaries

Cutter Gauthier $95,000 (2)
Jiri Kulich $95,000 (1)
Mason Lohrei $92,500 (1)
Jack Thompson $90,250 (1)
Ryan O'Rourke $85,583 (1)
Mark Kastelic $83,500 (1)
Dennis Gilbert $82,500 (1)
Chris Terry $80,000 (1)
Luke Cavallin $77,500 (1)
Gage Quinney $77,500 (1)
Ryan Dzingel $77,500 (1)
Andy Welinski $77,500 (1)
Cooper Marody $77,500 (1)
Rasmus Asplund $77,500 (1)
Lane Pederson $77,500 (1)
Bokondji Imama $77,500 (1)
Dylan McIlrath $77,500 (1)
Austin Poganski $77,500 (1)
Matt Villalta $77,500 (2)
Curtis Hall $77,500 (1)
Hunter Skinner $77,500 (1)
Erik Middendorf $77,500 (1)
Jack Studnicka $77,500 (2)
Total Farm Players23
Salary Commitment
Year 2024 : $1,866,833
Year 2025 : $250,000
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,783,333
Year 2025 : $250,000
Year 2026 : $0
Year 2027 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameSunrise Arena
Level 1: 6000 - $100 - 5 691 - 94,85%
Level 2: 5000 - $60 - 4 804 - 96,08%
Level 3: 2000 - $35 - 1 924 - 96,20%
Level 4: 4000 - $20 - 3 896 - 97,41%
Luxury : 1000 - $200 - 947 - 94,69%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 559 - 77,96%
Farm Level 2: 1000 - $15 - 915 - 91,47%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %17 262 - 95,90%
Average Income per Game$1,776,004
Year to Date Revenue$19,536,046
Farm
Home Games Left27
Average Attendance - %2 474 - 82,47%
Average Income per Game$101,760
Year to Date Revenue$1,119,361

Expense

Pro Players Total Salaries$75,987,500
Farm Players Total Salaries$2,140,000
Coaches Total Salaries$1,034,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$18,949,586
Farm Year To Date Expenses$601,980
Pro Salary Cap To Date$18,949,586
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$51,504,121
Farm Estimated Season Revenue$2,747,522
Pro Remaining Season Days105
Pro Expenses Per Days$549,682
Pro Estimated Expenses$57,716,610
Farm Remaining Season Days93
Farm Expenses Per Days$17,234
Farm Estimated Expenses$1,602,762
Estimated Season Expenses$59,319,372
Season Salary Cap$77,021,500
Estimate Under Maximum Salary Cap of $89,000,000$11,978,500
Estimate Over Minimum Salary Cap of $65,000,000 $12,021,500
Current Bank Account$67,869,630
Projected Bank Account$62,801,901

Pro Players Salaries

Aaron Ekblad $7,500,000 (1)
Anthony Cirelli $6,250,000 (5)
Taylor Hall $6,000,000 (1)
Vincent Trocheck $5,625,000 (3)
Teuvo Teravainen $5,400,000 (3)
Michael Matheson $4,875,000 (2)
Ville Husso $4,750,000 (1)
Jamie Oleksiak $4,600,000 (1)
Marcus Foligno $4,000,000 (4)
Ross Colton $3,600,000 (1)
Gabriel Vilardi $3,437,500 (1)
Jonas Siegenthaler $3,400,000 (3)
J.J Moser $3,375,000 (2)
Andrew Peeke $2,750,000 (2)
Garnet Hathaway $2,400,000 (2)
Kevin Lankinen $1,500,000 (1)
Tyson Barrie $1,250,000 (1)
Mike Hoffman $1,000,000 (1)
Logan Cooley $950,000 (2)
Kevin Labanc $875,000 (1)
Antti Raanta $875,000 (1)
Joey Anderson $800,000 (2)
Rocco Grimaldi $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2024 : $75,987,500
Year 2025 : $39,825,000
Year 2026 : $24,675,000
Year 2027 : $10,250,000
Salary Average Commitment
Year 2024 : $61,159,167
Year 2025 : $34,561,667
Year 2026 : $24,675,000
Year 2027 : $10,250,000
Salary Cap with 1 Way Contract
Year 2024 : $75,987,500
Year 2025 : $39,825,000
Year 2026 : $24,675,000
Year 2027 : $10,250,000

Farm Players Salaries

Jamie Drysdale $230,000 (2)
Fabian Lysell $106,500 (1)
Nikolas Matinpalo $88,500 (1)
Alex Steeves $82,500 (1)
Patrick Brown $80,000 (1)
Oskar Lindblom $80,000 (1)
Clark Bishop $77,500 (1)
Nathan Smith $77,500 (1)
Austin Watson $77,500 (1)
Libor Hajek $77,500 (1)
Jakub Zboril $77,500 (1)
Tye Felhaber $77,500 (1)
Raphael Lavoie $77,500 (1)
Gabriel Fortier $77,500 (1)
Zane McIntyre $77,500 (1)
Magnus Hellberg $77,500 (1)
Jonathan Gruden $77,500 (2)
Ilya Solovyov $77,500 (1)
Reilly Walsh $77,500 (1)
Hugh McGing $77,500 (2)
Samuel Poulin $77,500 (2)
Luke Toporowski $77,500 (1)
Jared Davidson $77,500 (1)
Sam Morton $77,500 (1)
Nolan Stevens $77,500 (1)
Patrick Guay $0 (0)
Total Farm Players26
Salary Commitment
Year 2024 : $2,140,000
Year 2025 : $462,500
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,140,000
Year 2025 : $462,500
Year 2026 : $0
Year 2027 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - $85 - 5 789 - 96,48%
Level 2: 5000 - $60 - 4 670 - 93,39%
Level 3: 2000 - $35 - 1 922 - 96,10%
Level 4: 4000 - $20 - 3 840 - 96,00%
Luxury : 1000 - $180 - 943 - 94,31%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 588 - 79,41%
Farm Level 2: 1000 - $15 - 961 - 96,09%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %17 163 - 95,35%
Average Income per Game$1,618,199
Year to Date Revenue$17,800,188
Farm
Home Games Left27
Average Attendance - %2 549 - 84,97%
Average Income per Game$104,305
Year to Date Revenue$1,147,351

Expense

Pro Players Total Salaries$82,395,000
Farm Players Total Salaries$1,339,583
Coaches Total Salaries$810,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$21,615,172
Farm Year To Date Expenses$289,466
Pro Salary Cap To Date$21,418,297
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,927,768
Farm Estimated Season Revenue$2,816,225
Pro Remaining Season Days105
Pro Expenses Per Days$593,893
Pro Estimated Expenses$62,358,765
Farm Remaining Season Days93
Farm Expenses Per Days$10,934
Farm Estimated Expenses$1,016,862
Estimated Season Expenses$63,375,627
Season Salary Cap$82,417,500
Estimate Under Maximum Salary Cap of $89,000,000$6,582,500
Estimate Over Minimum Salary Cap of $65,000,000 $17,417,500
Current Bank Account($5,847,702)
Projected Bank Account($19,479,336)

Pro Players Salaries

Auston Matthews $13,250,000 (4)
Cale Makar $8,900,000 (2)
J.T Miller $8,000,000 (6)
Dmitry Orlov $7,750,000 (1)
T.J Oshie $5,750,000 (2)
Mikael Granlund $5,000,000 (1)
Charlie Coyle $4,250,000 (1)
Lawson Crouse $4,100,000 (3)
Laurent Brossoit $3,300,000 (2)
Tyler Myers (1 Way Contract) $3,000,000 (3)
Jordan Staal $2,900,000 (3)
Stefan Noesen $2,750,000 (3)
Miles Wood $2,500,000 (3)
Vincent Desharnais $2,000,000 (2)
Pavel Dorofeyev $1,835,000 (2)
Curtis Lazar $1,000,000 (1)
Sam Carrick $1,000,000 (3)
Derek Ryan $900,000 (1)
Matt Nieto $900,000 (1)
Matthew Beniers $897,500 (1)
Ben Kraws $850,000 (2)
Troy Stecher (Out of Payroll) $787,500 (2)
Chad Ruhwedel $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2024 : $82,395,000
Year 2025 : $60,922,500
Year 2026 : $37,500,000
Year 2027 : $21,250,000
Salary Average Commitment
Year 2024 : $81,145,000
Year 2025 : $58,797,500
Year 2026 : $35,375,000
Year 2027 : $21,250,000
Salary Cap with 1 Way Contract
Year 2024 : $82,395,000
Year 2025 : $60,922,500
Year 2026 : $37,500,000
Year 2027 : $21,250,000

Farm Players Salaries

Spencer Knight $450,000 (2)
John Beecher $92,500 (1)
Josh Lopina $87,833 (1)
Jayden Grubbe $86,750 (2)
Jesse Puljujarvi $80,000 (1)
Jett Jones $77,500 (1)
Cooper Walker $77,500 (1)
Vladislav Kolyachonok $77,500 (2)
Jacob MacDonald $77,500 (2)
Ryan Schmelzer $77,500 (2)
Alex Limoges $77,500 (1)
Mason Morelli $77,500 (1)
Alex Whelan $0 (0)
Dmitri Osipov $0 (0)
Graeme Clarke $0 (0)
Griffin Mendel $0 (0)
Total Farm Players16
Salary Commitment
Year 2024 : $1,339,583
Year 2025 : $769,250
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,329,250
Year 2025 : $769,250
Year 2026 : $0
Year 2027 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone arena
Level 1: 6000 - $95 - 5 721 - 95,36%
Level 2: 5000 - $62 - 4 583 - 91,66%
Level 3: 2000 - $35 - 1 948 - 97,39%
Level 4: 4000 - $22 - 3 809 - 95,23%
Luxury : 1000 - $175 - 970 - 97,03%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1 922 - 96,09%
Farm Level 2: 1000 - $12 - 960 - 96,00%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %17 032 - 94,62%
Average Income per Game$1,712,698
Year to Date Revenue$17,126,975
Farm
Home Games Left27
Average Attendance - %2 882 - 96,06%
Average Income per Game$103,070
Year to Date Revenue$1,133,771

Expense

Pro Players Total Salaries$76,009,047
Farm Players Total Salaries$2,383,042
Coaches Total Salaries$793,500
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$17,622,502
Farm Year To Date Expenses$632,338
Pro Salary Cap To Date$17,622,502
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$51,380,925
Farm Estimated Season Revenue$2,782,892
Pro Remaining Season Days105
Pro Expenses Per Days$548,107
Pro Estimated Expenses$57,551,235
Farm Remaining Season Days93
Farm Expenses Per Days$19,145
Farm Estimated Expenses$1,780,485
Estimated Season Expenses$59,331,720
Season Salary Cap$76,802,547
Estimate Under Maximum Salary Cap of $89,000,000$12,197,453
Estimate Over Minimum Salary Cap of $65,000,000 $11,802,547
Current Bank Account$26,445,858
Projected Bank Account$21,277,955

Pro Players Salaries

Aleksander Barkov $10,000,000 (3)
Adam Fox $9,500,000 (3)
Jeremy Swayman $7,425,000 (2)
Brandon Hagel $6,480,000 (5)
Jaccob Slavin $5,200,000 (1)
Sam Bennett $4,425,000 (1)
Mattias Samuelsson $4,285,714 (4)
Anthony Duclair $3,500,000 (4)
Radek Faksa $3,250,000 (1)
Mathieu Joseph $2,950,000 (2)
Yegor Sharangovich $2,790,000 (1)
Tanner Jeannot $2,665,000 (1)
Alexandre Texier $2,100,000 (2)
Connor McMichael $2,100,000 (2)
Erik Gustafsson $2,000,000 (2)
Connor Ingram $1,950,000 (2)
Jake Bean $1,750,000 (2)
Max Jones $1,000,000 (2)
Henry Thrun $1,000,000 (2)
William Eklund $863,333 (2)
Dakota Mermis $775,000 (1)
Total Pro Players21
Salary Commitment
Year 2024 : $76,009,047
Year 2025 : $56,904,047
Year 2026 : $33,765,714
Year 2027 : $14,265,714
Salary Average Commitment
Year 2024 : $73,156,428
Year 2025 : $55,101,428
Year 2026 : $33,225,595
Year 2027 : $13,725,595
Salary Cap with 1 Way Contract
Year 2024 : $76,009,047
Year 2025 : $56,904,047
Year 2026 : $33,765,714
Year 2027 : $14,265,714

Farm Players Salaries

Daniil Miromanov $125,000 (1)
Magnus Chrona $92,500 (1)
Nikolai Kovalenko $89,625 (1)
Luca Del Bel Belluz $86,667 (3)
Frederic Brunet $86,000 (2)
Matthew Seminoff $85,000 (2)
Justin Sourdif $84,750 (1)
Rory Kerins $84,667 (1)
David Gustafsson $83,500 (2)
Daemon Hunt $82,833 (1)
Walker Duehr $82,500 (1)
Elliot Desnoyers $82,500 (1)
Riley Damiani $77,500 (1)
Adam Beckman $77,500 (1)
Yegor Sokolov $77,500 (1)
Clay Stevenson $77,500 (3)
Tanner Laczynski $77,500 (2)
Brendan Lemieux $77,500 (1)
Cole Reinhardt $77,500 (1)
Mason Millman $77,500 (1)
Mathias Emilio Pettersen $77,500 (1)
Marcus Bjork $77,500 (1)
Cole Guttman $77,500 (1)
Angus Crookshank $77,500 (1)
Carter Savoie $77,500 (1)
Jakub Skarek $77,500 (1)
Erik Kallgren $77,500 (1)
Matthew Murray $77,500 (1)
Jake Christiansen $77,500 (1)
Total Farm Players29
Salary Commitment
Year 2024 : $2,383,042
Year 2025 : $496,167
Year 2026 : $164,167
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,386,042
Year 2025 : $504,167
Year 2026 : $172,167
Year 2027 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBlue Shirt Stadium
Level 1: 6000 - $100 - 5 776 - 96,27%
Level 2: 5000 - $60 - 4 827 - 96,55%
Level 3: 2000 - $35 - 1 969 - 98,43%
Level 4: 4000 - $20 - 3 911 - 97,77%
Luxury : 1000 - $200 - 952 - 95,22%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 537 - 76,86%
Farm Level 2: 1000 - $15 - 954 - 95,37%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %17 435 - 96,86%
Average Income per Game$1,795,166
Year to Date Revenue$17,951,656
Farm
Home Games Left27
Average Attendance - %2 491 - 83,03%
Average Income per Game$101,485
Year to Date Revenue$1,116,331

Expense

Pro Players Total Salaries$82,860,524
Farm Players Total Salaries$1,869,751
Coaches Total Salaries$1,332,500
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$21,010,480
Farm Year To Date Expenses$521,850
Pro Salary Cap To Date$21,010,480
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,854,968
Farm Estimated Season Revenue$2,740,085
Pro Remaining Season Days105
Pro Expenses Per Days$600,932
Pro Estimated Expenses$63,097,860
Farm Remaining Season Days93
Farm Expenses Per Days$15,096
Farm Estimated Expenses$1,403,928
Estimated Season Expenses$64,501,788
Season Salary Cap$84,193,024
Estimate Under Maximum Salary Cap of $89,000,000$4,806,976
Estimate Over Minimum Salary Cap of $65,000,000 $19,193,024
Current Bank Account$45,833,683
Projected Bank Account$37,926,948

Pro Players Salaries

Roope Hintz $8,450,000 (3)
Kyle Connor $7,042,857 (1)
Nazem Kadri $7,000,000 (2)
Chandler Stephenson $6,250,000 (5)
Joshua Morrissey $6,250,000 (4)
Adam Pelech $5,750,000 (2)
Oliver Bjorkstrand $5,400,000 (2)
Rasmus Andersson $4,550,000 (1)
Carter Verhaeghe $4,167,667 (1)
Nick Jensen $4,050,000 (2)
Noah Dobson $4,000,000 (1)
Frederik Andersen $3,400,000 (1)
Dakota Joshua $3,250,000 (4)
Erik Haula $3,150,000 (2)
Anthony Stolarz $2,500,000 (2)
Trent Frederic $2,300,000 (1)
Dylan Samberg $1,400,000 (1)
Philip Tomasino $825,000 (1)
Tyler Motte $800,000 (1)
Robert Bortuzzo $775,000 (1)
Sheldon Dries $775,000 (2)
Trent Miner $775,000 (1)
Total Pro Players22
Salary Commitment
Year 2024 : $82,860,524
Year 2025 : $52,825,000
Year 2026 : $24,200,000
Year 2027 : $15,750,000
Salary Average Commitment
Year 2024 : $65,535,000
Year 2025 : $44,250,000
Year 2026 : $18,900,000
Year 2027 : $15,750,000
Salary Cap with 1 Way Contract
Year 2024 : $82,860,524
Year 2025 : $52,825,000
Year 2026 : $24,200,000
Year 2027 : $15,750,000

Farm Players Salaries

Declan Chisholm $100,000 (1)
Elmer Soderblom $87,833 (1)
Ryder Korczak $85,917 (1)
Roni Hirvonen $85,667 (1)
Pavel Novak $84,667 (1)
Thomas Milic $84,167 (3)
Brett Harrison $83,667 (2)
Ryan Winterton $82,833 (2)
Kaedan Korczak $82,500 (2)
Zachary Jones $81,250 (1)
Jet Greaves $81,250 (2)
Reece Newkirk $77,500 (1)
Ilya Nikolayev $77,500 (1)
Gustav Olofsson $77,500 (1)
Karson Kuhlman $77,500 (1)
Nicholas Robertson $77,500 (1)
Adam Ruzicka $77,500 (1)
Tyler Benson $77,500 (1)
Jeff Malott $77,500 (2)
Linus Weissbach $77,500 (1)
Marc Del Gaizo $77,500 (1)
Quinn Schmiemann $77,500 (1)
Jordan Oesterle $77,500 (2)
Total Farm Players23
Salary Commitment
Year 2024 : $1,869,751
Year 2025 : $569,417
Year 2026 : $84,167
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,881,001
Year 2025 : $569,417
Year 2026 : $84,167
Year 2027 : $0

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameOctopus Arena
Level 1: 6000 - $130 - 3 865 - 64,41%
Level 2: 5000 - $85 - 3 049 - 60,97%
Level 3: 2000 - $50 - 1 325 - 66,23%
Level 4: 4000 - $25 - 3 894 - 97,36%
Luxury : 1000 - $250 - 628 - 62,77%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 554 - 77,72%
Farm Level 2: 1000 - $15 - 951 - 95,14%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %12 760 - 70,89%
Average Income per Game$1,612,280
Year to Date Revenue$17,735,083
Farm
Home Games Left27
Average Attendance - %2 506 - 83,53%
Average Income per Game$102,328
Year to Date Revenue$1,125,606

Expense

Pro Players Total Salaries$69,093,333
Farm Players Total Salaries$2,189,083
Coaches Total Salaries$860,000
Luxury Taxe Total$0
Special Salary Cap Value$3,500,000
Pro Year To Date Expenses$17,310,964
Farm Year To Date Expenses$618,359
Pro Salary Cap To Date$17,310,964
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,756,128
Farm Estimated Season Revenue$2,762,851
Pro Remaining Season Days105
Pro Expenses Per Days$499,238
Pro Estimated Expenses$52,419,990
Farm Remaining Season Days93
Farm Expenses Per Days$17,571
Farm Estimated Expenses$1,634,103
Estimated Season Expenses$54,054,093
Season Salary Cap$73,453,333
Estimate Under Maximum Salary Cap of $89,000,000$15,546,667
Estimate Over Minimum Salary Cap of $65,000,000 $8,453,333
Current Bank Account$19,975,526
Projected Bank Account$15,440,412

Pro Players Salaries

David Pastrnak $11,250,000 (4)
Mark Scheifele $8,500,000 (5)
Jeff Petry $6,250,000 (1)
Brett Pesce $5,500,000 (5)
Josh Anderson $5,500,000 (1)
Dylan DeMelo $4,900,000 (4)
Mason Marchment $4,500,000 (2)
Radko Gudas $4,000,000 (2)
Justin Holl (Out of Payroll) $3,400,000 (2)
Brock McGinn $2,750,000 (1)
Marc-Andre Fleury $2,500,000 (1)
Juuso Valimaki $2,000,000 (2)
Noel Acciari $2,000,000 (2)
Kyle Okposo $1,500,000 (1)
Connor Brown $1,000,000 (1)
Kaapo Kahkonen $1,000,000 (1)
Kevin Korchinski $918,333 (2)
Jujhar Khaira $900,000 (1)
Kailer Yamamoto $900,000 (1)
Arthur Kaliyev $850,000 (1)
Alexander Alexeyev $825,000 (1)
Michael Carcone $775,000 (1)
Alex Barre-Boulet $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2024 : $72,493,333
Year 2025 : $46,968,333
Year 2026 : $30,150,000
Year 2027 : $30,150,000
Salary Average Commitment
Year 2024 : $66,368,333
Year 2025 : $40,843,333
Year 2026 : $24,025,000
Year 2027 : $24,025,000
Salary Cap with 1 Way Contract
Year 2024 : $72,493,333
Year 2025 : $46,968,333
Year 2026 : $30,150,000
Year 2027 : $30,150,000

Farm Players Salaries

Ross Johnston $110,000 (2)
Daniel Torgersson $92,500 (1)
Uvis Balinskis $87,000 (1)
Chase Stillman $86,333 (2)
Henrik Rybinski $85,917 (1)
Nolan Allan $84,750 (2)
Oskar Pettersson $83,500 (3)
Donovan Sebrango $82,833 (2)
Isaac Poulter $81,250 (1)
Dino Kambeitz $77,500 (1)
Austin Rueschhoff $77,500 (1)
Isaac Ratcliffe $77,500 (1)
Anton Blidh $77,500 (1)
Cole Schneider $77,500 (1)
Benoit-Olivier Groulx $77,500 (1)
Robin Salo $77,500 (1)
Jordan Papirny $77,500 (1)
Luka Profaca $77,500 (1)
Mitchell Hoelscher $77,500 (1)
Fyodor Svechkov $77,500 (1)
Zachary Massicotte $77,500 (1)
Simon Pinard $77,500 (1)
Cole Krygier $77,500 (1)
Parker Ford $77,500 (1)
Nate Clurman $77,500 (1)
Aaron Dell $77,500 (1)
Steven Santini $77,500 (1)
Total Farm Players27
Salary Commitment
Year 2024 : $2,189,083
Year 2025 : $447,416
Year 2026 : $83,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,156,583
Year 2025 : $414,916
Year 2026 : $83,500
Year 2027 : $0

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 6000 - $100 - 5 771 - 96,19%
Level 2: 5000 - $62 - 4 680 - 93,59%
Level 3: 2000 - $50 - 1 280 - 64,01%
Level 4: 4000 - $25 - 3 684 - 92,10%
Luxury : 1000 - $186 - 949 - 94,95%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1 909 - 95,47%
Farm Level 2: 1000 - $13 - 954 - 95,35%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %16 365 - 90,92%
Average Income per Game$1,790,488
Year to Date Revenue$19,695,367
Farm
Home Games Left28
Average Attendance - %2 863 - 95,43%
Average Income per Game$103,815
Year to Date Revenue$1,038,150

Expense

Pro Players Total Salaries$82,291,754
Farm Players Total Salaries$1,930,834
Coaches Total Salaries$1,452,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$21,114,620
Farm Year To Date Expenses$571,738
Pro Salary Cap To Date$21,114,620
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$51,924,149
Farm Estimated Season Revenue$2,906,820
Pro Remaining Season Days105
Pro Expenses Per Days$597,698
Pro Estimated Expenses$62,758,290
Farm Remaining Season Days93
Farm Expenses Per Days$15,600
Farm Estimated Expenses$1,450,800
Estimated Season Expenses$64,209,090
Season Salary Cap$83,743,754
Estimate Under Maximum Salary Cap of $89,000,000$5,256,246
Estimate Over Minimum Salary Cap of $65,000,000 $18,743,754
Current Bank Account$18,866,049
Projected Bank Account$9,487,928

Pro Players Salaries

Seth Jarvis $7,420,087 (4)
Filip Hronek $7,250,000 (4)
Clayton Keller $7,150,000 (1)
Anze Kopitar $7,000,000 (2)
Ivan Provorov $6,750,000 (1)
Trevor Zegras $5,750,000 (2)
Igor Shesterkin $5,666,667 (1)
Zach Hyman $5,500,000 (2)
Rasmus Sandin $4,600,000 (4)
Phillip Danault $4,500,000 (2)
Thomas Novak $3,500,000 (3)
Eeli Tolvanen $3,475,000 (2)
Aliaksei Protas $3,375,000 (5)
Jeremy Lauzon $2,000,000 (2)
Derek Forbort $1,500,000 (1)
Fabian Zetterlund $1,450,000 (1)
Bobby McMann $1,350,000 (2)
Connor Dewar $1,180,000 (1)
Sam Steel $1,100,000 (1)
James Reimer $1,000,000 (1)
Marco Scandella (Out of Payroll) $950,000 (1)
Sebastian AhoD $775,000 (2)
Total Pro Players22
Salary Commitment
Year 2024 : $83,241,754
Year 2025 : $56,495,087
Year 2026 : $26,145,087
Year 2027 : $22,645,087
Salary Average Commitment
Year 2024 : $77,741,754
Year 2025 : $57,270,087
Year 2026 : $26,145,087
Year 2027 : $22,645,087
Salary Cap with 1 Way Contract
Year 2024 : $83,241,754
Year 2025 : $56,495,087
Year 2026 : $26,145,087
Year 2027 : $22,645,087

Farm Players Salaries

Ryan Reaves $135,000 (2)
Ty Glover $92,500 (1)
Lukas Svejkovsky $92,500 (1)
Georgi Romanov $91,000 (2)
Shakir Mukhamadullin (Out of Payroll) $89,417 (1)
Shane Wright $88,667 (3)
Jakub Vrana $87,500 (1)
Pierrick Dube $87,000 (1)
Alexis Gendron $86,000 (2)
Olen Zellweger $84,417 (2)
Jakub Lauko $78,750 (1)
Aidan Fulp $77,500 (1)
Kevin Mandolese $77,500 (1)
Declan Carlile $77,500 (2)
Anthony Angello $77,500 (1)
Samuel Fagemo $77,500 (1)
Mackenzie Entwistle $77,500 (1)
Layton Ahac $77,500 (1)
Josiah Slavin $77,500 (2)
Robert Mastrosimone $77,500 (1)
Billy Sweezey $77,500 (2)
Mads Sogaard $77,500 (2)
Anton Malmstrom $77,500 (1)
Wyatt Kalynuk $77,500 (1)
Total Farm Players24
Salary Commitment
Year 2024 : $2,020,251
Year 2025 : $795,084
Year 2026 : $88,667
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,020,251
Year 2025 : $795,084
Year 2026 : $88,667
Year 2027 : $0

Senateurs



Arena Capacity - Ticket Price
Attendance - %

Arena NamePlace Banque Scottia
Level 1: 6000 - $90 - 5 814 - 96,89%
Level 2: 5000 - $55 - 4 839 - 96,78%
Level 3: 2000 - $33 - 1 887 - 94,36%
Level 4: 4000 - $18 - 3 932 - 98,31%
Luxury : 1000 - $180 - 951 - 95,11%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 530 - 76,50%
Farm Level 2: 1000 - $15 - 958 - 95,79%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %17 423 - 96,79%
Average Income per Game$1,629,495
Year to Date Revenue$16,294,952
Farm
Home Games Left28
Average Attendance - %2 488 - 82,93%
Average Income per Game$101,193
Year to Date Revenue$1,011,934

Expense

Pro Players Total Salaries$83,232,143
Farm Players Total Salaries$2,069,166
Coaches Total Salaries$720,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$20,523,048
Farm Year To Date Expenses$580,872
Pro Salary Cap To Date$20,523,048
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,884,856
Farm Estimated Season Revenue$2,833,415
Pro Remaining Season Days105
Pro Expenses Per Days$599,230
Pro Estimated Expenses$62,919,150
Farm Remaining Season Days93
Farm Expenses Per Days$16,634
Farm Estimated Expenses$1,546,962
Estimated Season Expenses$64,466,112
Season Salary Cap$83,952,143
Estimate Under Maximum Salary Cap of $89,000,000$5,047,857
Estimate Over Minimum Salary Cap of $65,000,000 $18,952,143
Current Bank Account$17,228,816
Projected Bank Account$4,480,975

Pro Players Salaries

Dougie Hamilton $9,000,000 (2)
Ilya Sorokin $8,250,000 (5)
Steven Stamkos $8,000,000 (4)
Brock Nelson $5,850,000 (1)
Jared McCann $5,000,000 (2)
Artem Zub $4,600,000 (3)
Ryan Lindgren $4,500,000 (1)
Michael Anderson $4,125,000 (4)
Ryan Hartman $4,000,000 (3)
Evan Bouchard $3,900,000 (1)
Alexander Kerfoot $3,500,000 (1)
Nicholas Paul $3,150,000 (5)
Ian Cole $3,100,000 (1)
Colton Sissons $2,857,143 (2)
Casey Cizikas $2,500,000 (2)
Cam Talbot $2,500,000 (2)
Philipp Kurashev $2,250,000 (1)
Nick Bjugstad $2,100,000 (1)
Eric Robinson $950,000 (1)
Haydn Fleury $775,000 (1)
Logan Shaw $775,000 (1)
Kevin Rooney $775,000 (1)
Tanner Pearson $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2024 : $83,232,143
Year 2025 : $53,982,143
Year 2026 : $32,125,000
Year 2027 : $23,525,000
Salary Average Commitment
Year 2024 : $74,147,143
Year 2025 : $44,747,143
Year 2026 : $24,950,000
Year 2027 : $20,175,000
Salary Cap with 1 Way Contract
Year 2024 : $83,232,143
Year 2025 : $53,982,143
Year 2026 : $32,125,000
Year 2027 : $23,525,000

Farm Players Salaries

Xavier Bourgault $92,500 (1)
Tye Kartye $92,500 (1)
Hendrix Lapierre $86,333 (1)
Dennis Hildeby (Out of Payroll) $84,333 (1)
Danila Klimovich $83,333 (2)
Jack Matier $80,167 (2)
Tyler Angle $77,500 (1)
Devin Shore $77,500 (1)
Mark Friedman $77,500 (1)
Justin Kirkland $77,500 (1)
Jake Massie $77,500 (1)
Jonah Gadjovich $77,500 (2)
Brandon Gignac $77,500 (1)
Nick Cicek $77,500 (1)
Roland McKeown $77,500 (1)
Oskar Back $77,500 (1)
Keean Washkurak $77,500 (1)
Jonas Johansson $77,500 (1)
Joseph Cecconi $77,500 (1)
Alex Petrovic $77,500 (2)
Philip Kemp $77,500 (1)
Wyatt Bongiovanni $77,500 (1)
Filip Engaras $77,500 (1)
Alex Swetlikoff $77,500 (1)
Collin Delia $77,500 (1)
Vinni Lettieri $77,500 (1)
Total Farm Players26
Salary Commitment
Year 2024 : $2,069,166
Year 2025 : $318,500
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,111,833
Year 2025 : $312,667
Year 2026 : $0
Year 2027 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameWananiche
Level 1: 6000 - $100 - 5 718 - 95,30%
Level 2: 5000 - $60 - 4 722 - 94,44%
Level 3: 2000 - $35 - 1 944 - 97,19%
Level 4: 4000 - $20 - 3 969 - 99,24%
Luxury : 1000 - $200 - 942 - 94,16%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 609 - 80,45%
Farm Level 2: 1000 - $15 - 927 - 92,75%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %17 295 - 96,08%
Average Income per Game$1,774,387
Year to Date Revenue$17,743,866
Farm
Home Games Left27
Average Attendance - %2 536 - 84,55%
Average Income per Game$104,633
Year to Date Revenue$1,150,964

Expense

Pro Players Total Salaries$84,204,500
Farm Players Total Salaries$2,079,833
Coaches Total Salaries$770,000
Luxury Taxe Total$0
Special Salary Cap Value$3,800,000
Pro Year To Date Expenses$21,241,664
Farm Year To Date Expenses$562,027
Pro Salary Cap To Date$19,190,948
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,231,598
Farm Estimated Season Revenue$2,825,093
Pro Remaining Season Days105
Pro Expenses Per Days$606,461
Pro Estimated Expenses$63,678,405
Farm Remaining Season Days93
Farm Expenses Per Days$16,796
Farm Estimated Expenses$1,562,028
Estimated Season Expenses$65,240,433
Season Salary Cap$80,074,500
Estimate Under Maximum Salary Cap of $89,000,000$8,925,500
Estimate Over Minimum Salary Cap of $65,000,000 $15,074,500
Current Bank Account$62,778,848
Projected Bank Account$53,595,106

Pro Players Salaries

Jonathan Huberdeau $10,500,000 (3)
Alex Pietrangelo $8,800,000 (1)
Dylan Larkin (Out of Payroll) $8,700,000 (3)
Robert Thomas $7,950,000 (3)
Joshua Norris $7,950,000 (3)
Darcy Kuemper $5,250,000 (2)
Shea Theodore $5,200,000 (1)
Ukko-Pekka Luukkonen $4,750,000 (4)
K'Andre Miller $3,872,000 (1)
Boone Jenner $3,750,000 (2)
Brandon Tanev $3,500,000 (1)
Brett Kulak $2,750,000 (2)
Joseph Veleno $2,275,000 (2)
Conor Sheary $2,000,000 (2)
Lukas Reichel $1,200,000 (2)
Jon Merrill $1,200,000 (1)
Kasperi Kapanen $1,000,000 (1)
Andreas Englund $1,000,000 (1)
Mason McTavish $894,167 (1)
Ridly Greig $863,333 (1)
Calvin De Haan $800,000 (1)
Total Pro Players21
Salary Commitment
Year 2024 : $84,204,500
Year 2025 : $57,075,000
Year 2026 : $39,850,000
Year 2027 : $4,750,000
Salary Average Commitment
Year 2024 : $84,291,167
Year 2025 : $57,250,000
Year 2026 : $40,025,000
Year 2027 : $4,750,000
Salary Cap with 1 Way Contract
Year 2024 : $84,204,500
Year 2025 : $57,075,000
Year 2026 : $39,850,000
Year 2027 : $4,750,000

Farm Players Salaries

Oliver Kapanen $92,500 (3)
Corson Ceulemans $92,500 (2)
Hardy Haman Aktell $87,000 (1)
Jean-Luc Foudy $84,750 (1)
Judd Caulfield $83,750 (1)
Eric Comrie $82,500 (2)
Oliver Wahlstrom $82,500 (1)
Lukas Cormier $79,333 (1)
Carson Meyer $77,500 (1)
Brendan Gaunce $77,500 (2)
Christian Wolanin $77,500 (1)
Garrett Pilon $77,500 (1)
Jeremy Davies $77,500 (1)
Carsen Twarynski $77,500 (1)
Taylor Ward $77,500 (1)
Matej Blumel $77,500 (1)
Hudson Elynuik $77,500 (1)
Noel Hoefenmayer $77,500 (1)
Dylan Wells $77,500 (1)
Ville Petman $77,500 (1)
Vincent Sevigny $77,500 (1)
Riley Bezeau $77,500 (1)
Chase Wheatcroft $77,500 (1)
Kevin Wall $77,500 (1)
Travis Mitchell $77,500 (1)
Jasper Weatherby $77,500 (1)
Total Farm Players26
Salary Commitment
Year 2024 : $2,079,833
Year 2025 : $345,000
Year 2026 : $92,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,073,583
Year 2025 : $345,000
Year 2026 : $92,500
Year 2027 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameDallas Arena
Level 1: 6000 - $115 - 4 138 - 68,97%
Level 2: 5000 - $75 - 3 312 - 66,24%
Level 3: 2000 - $45 - 1 421 - 71,03%
Level 4: 4000 - $30 - 2 569 - 64,24%
Luxury : 1000 - $220 - 683 - 68,25%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 568 - 78,41%
Farm Level 2: 1000 - $15 - 935 - 93,54%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %12 122 - 67,35%
Average Income per Game$1,512,961
Year to Date Revenue$15,129,608
Farm
Home Games Left27
Average Attendance - %2 504 - 83,45%
Average Income per Game$102,686
Year to Date Revenue$1,129,546

Expense

Pro Players Total Salaries$78,150,000
Farm Players Total Salaries$1,782,250
Coaches Total Salaries$3,100,000
Luxury Taxe Total$0
Special Salary Cap Value$3,250,000
Pro Year To Date Expenses$20,165,537
Farm Year To Date Expenses$504,267
Pro Salary Cap To Date$20,165,537
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,388,824
Farm Estimated Season Revenue$2,772,522
Pro Remaining Season Days105
Pro Expenses Per Days$579,643
Pro Estimated Expenses$60,862,515
Farm Remaining Season Days93
Farm Expenses Per Days$14,705
Farm Estimated Expenses$1,367,565
Estimated Season Expenses$62,230,080
Season Salary Cap$84,500,000
Estimate Under Maximum Salary Cap of $89,000,000$4,500,000
Estimate Over Minimum Salary Cap of $65,000,000 $19,500,000
Current Bank Account$19,346,270
Projected Bank Account$5,277,536

Pro Players Salaries

Mikko Rantanen $9,250,000 (1)
Thomas Chabot $8,000,000 (1)
Gabriel Landeskog $7,000,000 (4)
Anders Lee (1 Way Contract) $7,000,000 (2)
Brayden Schenn $6,500,000 (1)
Cam Atkinson $5,875,000 (1)
Tristan Jarry $5,375,000 (4)
Dylan Strome $5,000,000 (3)
Ryan Strome $5,000,000 (2)
Matt Grzelcyk $2,750,000 (1)
Karel Vejmelka $2,725,000 (1)
Pierre Engvall $2,700,000 (1)
Sam Lafferty $2,000,000 (2)
Corey Perry $1,400,000 (1)
John Klingberg $1,250,000 (1)
Mike Reilly $1,250,000 (1)
Marc Staal $1,000,000 (1)
Alexander Barabanov $875,000 (1)
Brad Hunt $825,000 (1)
Charles Hudon $825,000 (1)
Colin Blackwell $775,000 (1)
Hunter Shepard $775,000 (1)
Total Pro Players22
Salary Commitment
Year 2024 : $78,150,000
Year 2025 : $31,375,000
Year 2026 : $17,375,000
Year 2027 : $12,375,000
Salary Average Commitment
Year 2024 : $66,896,667
Year 2025 : $29,208,334
Year 2026 : $15,875,000
Year 2027 : $12,375,000
Salary Cap with 1 Way Contract
Year 2024 : $78,150,000
Year 2025 : $31,375,000
Year 2026 : $17,375,000
Year 2027 : $12,375,000

Farm Players Salaries

Rafael Harvey-Pinard $110,000 (1)
Jakub Dobes $92,500 (1)
Logan Mailloux $87,500 (2)
Maxwell Crozier $86,750 (1)
Xavier Simoneau $85,500 (1)
Cale Fleury $80,000 (1)
Matthew Strome $77,500 (1)
Olivier Galipeau $77,500 (1)
Glenn Gawdin $77,500 (2)
Cedric Pare $77,500 (1)
Travis Barron $77,500 (1)
Jermaine Loewen $77,500 (1)
Louis Crevier $77,500 (1)
Spencer Smallman $77,500 (1)
Strauss Mann $77,500 (1)
Marc Gatcomb $77,500 (1)
Kyle McDonald $77,500 (1)
Lleyton Moore $77,500 (1)
Jagger Joshua $77,500 (1)
Cameron Wright $77,500 (1)
Tobie Bisson $77,500 (1)
Jacob Peterson $77,500 (1)
Total Farm Players22
Salary Commitment
Year 2024 : $1,782,250
Year 2025 : $165,000
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,774,250
Year 2025 : $165,000
Year 2026 : $0
Year 2027 : $0

Whalers



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Pound
Level 1: 6000 - $150 - 3 200 - 53,33%
Level 2: 5000 - $125 - 2 108 - 42,16%
Level 3: 2000 - $120 - 800 - 40,00%
Level 4: 4000 - $80 - 1 600 - 40,00%
Luxury : 1000 - $500 - 400 - 40,00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $50 - 1 132 - 56,61%
Farm Level 2: 1000 - $30 - 400 - 40,00%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %8 108 - 45,04%
Average Income per Game$1,739,595
Year to Date Revenue$19,135,548
Farm
Home Games Left27
Average Attendance - %1 532 - 51,07%
Average Income per Game$102,228
Year to Date Revenue$1,124,504

Expense

Pro Players Total Salaries$77,780,000
Farm Players Total Salaries$2,016,556
Coaches Total Salaries$710,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$19,233,397
Farm Year To Date Expenses$585,474
Pro Salary Cap To Date$17,038,393
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$50,448,263
Farm Estimated Season Revenue$2,760,146
Pro Remaining Season Days105
Pro Expenses Per Days$560,214
Pro Estimated Expenses$58,822,470
Farm Remaining Season Days93
Farm Expenses Per Days$16,223
Farm Estimated Expenses$1,508,739
Estimated Season Expenses$60,331,209
Season Salary Cap$69,710,000
Estimate Under Maximum Salary Cap of $89,000,000$19,290,000
Estimate Over Minimum Salary Cap of $65,000,000 $4,710,000
Current Bank Account$45,361,650
Projected Bank Account$38,238,850

Pro Players Salaries

Timo Meier (Out of Payroll) $8,780,000 (4)
Justin Faulk $6,500,000 (3)
Jacob Markstrom $6,000,000 (2)
Bryan Rust $5,125,000 (2)
Reilly Smith $5,000,000 (1)
Cal Petersen (1 Way Contract) $5,000,000 (1)
Drake Batherson $4,975,000 (2)
Vladimir Tarasenko $4,750,000 (2)
Jake Allen $3,850,000 (1)
Shane Pinto $3,750,000 (2)
Sean Walker (1 Way Contract) $3,600,000 (5)
David Savard $3,500,000 (1)
Scott Mayfield $3,500,000 (4)
Jake Middleton $2,450,000 (5)
Ryan Lomberg $2,000,000 (2)
Jack McBain $1,600,000 (1)
Oskar Sundqvist $1,500,000 (2)
Ty Dellandrea $1,300,000 (2)
Kyle Burroughs $1,100,000 (2)
Max Pacioretty $1,000,000 (1)
Pierre-edouard Bellemare $925,000 (1)
Trevor Lewis $800,000 (1)
Josh Mahura $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2024 : $77,780,000
Year 2025 : $57,230,000
Year 2026 : $26,730,000
Year 2027 : $20,230,000
Salary Average Commitment
Year 2024 : $66,255,000
Year 2025 : $46,880,000
Year 2026 : $24,830,000
Year 2027 : $18,330,000
Salary Cap with 1 Way Contract
Year 2024 : $77,780,000
Year 2025 : $55,330,000
Year 2026 : $24,830,000
Year 2027 : $18,330,000

Farm Players Salaries

Mackie Samoskevich $92,500 (1)
Tyrel Bauer $92,500 (1)
Trevor Kuntar $86,750 (1)
Michael Milne $86,167 (1)
Cameron Butler $85,833 (3)
Gavin White $85,750 (2)
Max McCormick $85,000 (1)
Nils aman $82,500 (2)
Dmitri Kuzmin $79,556 (2)
Keith Kinkaid $77,500 (1)
Alex Kannok Leipert $77,500 (1)
Lucas Johansen $77,500 (1)
Nicolas Beaudin $77,500 (1)
Justin Richards $77,500 (1)
Marian Studenic $77,500 (1)
D.J. Busdeker $77,500 (1)
Cameron Hughes $77,500 (1)
Matthew Peca $77,500 (1)
Mathias Laferriere $77,500 (1)
Dustin Tokarski $77,500 (1)
Michael Vukojevic $77,500 (1)
Riley Nash $77,500 (1)
Nikita Okhotiuk $77,500 (1)
Oscar Dansk $77,500 (1)
Mike Hardman $77,500 (2)
Cristiano DiGiacinto $0 (0)
Jeremy McKenna $0 (0)
Total Farm Players27
Salary Commitment
Year 2024 : $2,016,556
Year 2025 : $411,139
Year 2026 : $85,833
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,016,556
Year 2025 : $411,139
Year 2026 : $85,833
Year 2027 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Enery Center
Level 1: 6000 - $100 - 5 615 - 93,59%
Level 2: 5000 - $60 - 4 795 - 95,89%
Level 3: 2000 - $35 - 1 986 - 99,32%
Level 4: 4000 - $20 - 3 898 - 97,45%
Luxury : 1000 - $200 - 950 - 95,01%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 531 - 76,55%
Farm Level 2: 1000 - $15 - 937 - 93,73%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %17 244 - 95,80%
Average Income per Game$1,768,204
Year to Date Revenue$17,682,038
Farm
Home Games Left27
Average Attendance - %2 468 - 82,27%
Average Income per Game$100,785
Year to Date Revenue$1,108,635

Expense

Pro Players Total Salaries$86,075,000
Farm Players Total Salaries$2,210,833
Coaches Total Salaries$720,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$21,683,760
Farm Year To Date Expenses$617,555
Pro Salary Cap To Date$21,683,760
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,046,114
Farm Estimated Season Revenue$2,721,195
Pro Remaining Season Days105
Pro Expenses Per Days$619,536
Pro Estimated Expenses$65,051,280
Farm Remaining Season Days93
Farm Expenses Per Days$17,741
Farm Estimated Expenses$1,649,913
Estimated Season Expenses$66,701,193
Season Salary Cap$86,795,000
Estimate Under Maximum Salary Cap of $89,000,000$2,205,000
Estimate Over Minimum Salary Cap of $65,000,000 $21,795,000
Current Bank Account$36,894,123
Projected Bank Account$25,960,239

Pro Players Salaries

William Nylander $11,500,000 (5)
Jack Eichel $10,000,000 (1)
Alex DeBrincat $7,875,000 (3)
Elias Lindholm $7,750,000 (5)
Devon Toews $7,250,000 (5)
Brad Marchand $6,125,000 (1)
Ryan Nugent-Hopkins $5,125,000 (2)
Brandon Carlo $4,100,000 (2)
Jake Oettinger $4,000,000 (1)
Joe Pavelski $4,000,000 (1)
Kirill Marchenko $3,850,000 (3)
Mario Ferraro $3,250,000 (2)
Brayden McNabb $2,850,000 (1)
Kevin Stenlund $2,000,000 (2)
Samuel Ersson $1,450,000 (2)
Mark Giordano $1,200,000 (1)
Nick Perbix $1,125,000 (1)
Josh Doan $925,000 (2)
Matthew Knies $925,000 (1)
Justin Danforth $775,000 (1)
Total Pro Players20
Salary Commitment
Year 2024 : $86,075,000
Year 2025 : $55,075,000
Year 2026 : $38,225,000
Year 2027 : $26,500,000
Salary Average Commitment
Year 2024 : $76,968,728
Year 2025 : $55,193,728
Year 2026 : $37,468,728
Year 2027 : $25,743,728
Salary Cap with 1 Way Contract
Year 2024 : $86,075,000
Year 2025 : $55,075,000
Year 2026 : $38,225,000
Year 2027 : $26,500,000

Farm Players Salaries

David Jiricek $195,000 (1)
Simon Edvinsson $177,500 (1)
Conor Timmins $110,000 (1)
John Farinacci $95,000 (1)
Alex Jefferies $92,500 (2)
Carter Mazur $92,500 (2)
William Stromgren $92,500 (2)
Antonio Stranges $89,333 (1)
Alex Laferriere $87,500 (1)
Jacob Perreault $86,333 (1)
Brett Seney $85,000 (1)
Navrin Mutter $77,667 (1)
Michael Hutchinson $77,500 (1)
Isaak Phillips $77,500 (1)
Brogan Rafferty $77,500 (1)
Tristan Allard $77,500 (1)
Kole Lind $77,500 (1)
Chase De Leo $77,500 (1)
Keaton Middleton $77,500 (1)
Greg McKegg $77,500 (1)
Ryan McGregor $77,500 (1)
Avery Hayes $77,500 (1)
Gavin Hain $77,500 (1)
Arvid Holm $77,500 (1)
Total Farm Players24
Salary Commitment
Year 2024 : $2,210,833
Year 2025 : $277,500
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,115,833
Year 2025 : $232,500
Year 2026 : $0
Year 2027 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $89,000,000
Available Cap Space

Over Minimum of
$65,000,000

Pro Players

Farm Players

Total Players

Avalanche $599,886 $88,436,667 $563,333 $23,436,667 223153
Blackhawks $80,238,131 $85,838,524 $3,161,476 $20,838,524 232750
Blue Jackets $27,157,008 $86,997,483 $2,002,517 $21,997,483 232144
Blues $8,422,660 $67,973,334 $21,026,666 $2,973,334 222345
Bruins $47,029,899 $87,695,714 $1,304,286 $22,695,714 212950
Canadiens $28,330,549 $85,335,000 $3,665,000 $20,335,000 212546
Canucks $6,897,323 $82,032,500 $6,967,500 $17,032,500 222547
Capitals $7,574,139 $82,928,333 $6,071,667 $17,928,333 232649
Flames $73,413,384 $84,860,126 $4,139,874 $19,860,126 223254
Flyers $21,003,497 $83,455,000 $5,545,000 $18,455,000 232548
Golden Knights $23,395,688 $70,529,000 $18,471,000 $5,529,000 222244
Golden Seals ($6,659,609) $80,500,167 $8,499,833 $15,500,167 232649
Islanders $71,720,943 $77,330,000 $11,670,000 $12,330,000 232548
Jets $45,254,092 $72,420,000 $16,580,000 $7,420,000 223153
Kings $9,080,526 $86,275,214 $2,724,786 $21,275,214 212647
Kraken $35,577,631 $88,381,907 $618,093 $23,381,907 222749
Lightning $12,332,085 $76,948,000 $12,052,000 $11,948,000 232447
Maple Leafs $14,277,606 $79,760,000 $9,240,000 $14,760,000 222648
Maroons $38,058,939 $85,360,000 $3,640,000 $20,360,000 222244
Nordiques $35,979,423 $83,649,166 $5,350,834 $18,649,166 222244
Oilers $3,547,013 $78,972,584 $10,027,416 $13,972,584 212344
Panthers $67,869,630 $77,021,500 $11,978,500 $12,021,500 232649
Penguins ($5,847,702) $82,417,500 $6,582,500 $17,417,500 231639
Predators $26,445,858 $76,802,547 $12,197,453 $11,802,547 212950
Rangers $45,833,683 $84,193,024 $4,806,976 $19,193,024 222345
Red Wings $19,975,526 $73,453,333 $15,546,667 $8,453,333 232750
Sabres $18,866,049 $83,743,754 $5,256,246 $18,743,754 222446
Senateurs $17,228,816 $83,952,143 $5,047,857 $18,952,143 232649
Sharks $62,778,848 $80,074,500 $8,925,500 $15,074,500 212647
Stars $19,346,270 $84,500,000 $4,500,000 $19,500,000 222244
Whalers $45,361,650 $69,710,000 $19,290,000 $4,710,000 232750
Wild $36,894,123 $86,795,000 $2,205,000 $21,795,000 202444