Please rotate your device to landscape mode for a better experience.
Login

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $100 - 5 694 - 94,91%
Level 2: 5000 - $70 - 3 694 - 73,89%
Level 3: 2000 - $47 - 1 400 - 70,02%
Level 4: 4000 - $35 - 2 236 - 55,90%
Luxury : 1000 - $160 - 974 - 97,43%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 569 - 78,44%
Farm Level 2: 1000 - $15 - 936 - 93,56%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %14 000 - 77,78%
Average Income per Game$1,680,746
Year to Date Revenue$63,868,335
Farm
Home Games Left0
Average Attendance - %2 504 - 83,48%
Average Income per Game$102,720
Year to Date Revenue$3,903,346

Expense

Pro Players Total Salaries$87,675,000
Farm Players Total Salaries$2,846,749
Coaches Total Salaries$735,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$79,623,864
Farm Year To Date Expenses$2,413,098
Pro Salary Cap To Date$79,623,864
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,361,491
Farm Estimated Season Revenue$0
Pro Remaining Season Days12
Pro Expenses Per Days$631,071
Pro Estimated Expenses$7,572,852
Farm Remaining Season Days0
Farm Expenses Per Days$22,709
Farm Estimated Expenses$0
Estimated Season Expenses$7,572,852
Season Salary Cap$88,410,000
Estimate Under Maximum Salary Cap of $89,000,000$590,000
Estimate Over Minimum Salary Cap of $65,000,000 $23,410,000
Current Bank Account($10,669,133)
Projected Bank Account($14,880,494)

Pro Players Salaries

Brayden Point $9,500,000 (3)
Ryan McDonagh $6,750,000 (2)
Sean Durzi $6,000,000 (4)
Matt Roy $5,750,000 (4)
Gustav Forsling $5,750,000 (5)
Andrew Copp $5,625,000 (2)
Evander Kane $5,125,000 (2)
Thatcher Demko $5,000,000 (2)
Samuel Girard $5,000,000 (3)
Ivan Barbashev $5,000,000 (3)
Brayden Schenn $5,000,000 (4)
Jason Dickinson $4,250,000 (2)
Nino Niederreiter $4,000,000 (3)
Joonas Korpisalo $4,000,000 (3)
Nicolas Roy $3,000,000 (3)
Adam Henrique $3,000,000 (2)
Alexey Toropchenko $1,250,000 (3)
Zach Parise $1,200,000 (1)
Jake Sanderson $925,000 (5)
Dmitri Voronkov $925,000 (2)
Anthony Beauvillier $625,000 (1)
Total Pro Players21
Salary Commitment
Year 2024 : $87,675,000
Year 2025 : $94,925,000
Year 2026 : $64,250,000
Year 2027 : $32,050,000
Salary Average Commitment
Year 2024 : $89,929,862
Year 2025 : $88,104,862
Year 2026 : $61,786,112
Year 2027 : $29,736,112
Salary Cap with 1 Way Contract
Year 2024 : $87,675,000
Year 2025 : $85,850,000
Year 2026 : $55,175,000
Year 2027 : $23,425,000

Farm Players Salaries

Brad Lambert $120,000 (3)
Martin Pospisil $100,000 (2)
Arvid Soderblom $96,250 (1)
Montana Onyebuchi $95,000 (1)
Rutger McGroarty $95,000 (3)
Juuso Parssinen $90,000 (1)
Ryder Rolston $89,500 (2)
Jakub Dvorak $87,000 (3)
Eetu Liukas $86,750 (2)
Gleb Trikozov $86,250 (3)
Jalen Luypen $85,917 (1)
Joni Jurmo $85,000 (2)
Helge Grans $84,750 (1)
Jake Chiasson $84,333 (3)
Amadeus Lombardi $83,833 (2)
Remi Poirier $83,667 (1)
Maximus Wanner $82,833 (2)
Will Cuylle $82,833 (1)
Matvey Petrov $80,333 (3)
Akito Hirose $78,750 (2)
Jansen Harkins $78,750 (2)
Peetro Seppala $77,500 (1)
Justin Brazeau $77,500 (2)
Brayden Pachal $77,500 (3)
Matvei Petrov $77,500 (2)
Simon Johansson $77,500 (1)
Andrew Perrott $77,500 (1)
Xavier Parent $77,500 (1)
Dmitri Zlodeyev $77,500 (1)
Bogdan Trineyev $77,500 (1)
Dmitri Ovchinnikov $77,500 (1)
Max Sasson $77,500 (1)
Akil Thomas $77,500 (2)
Josh Davies $60,000 (1)
Matej Pekar $0 (0)
Mikhail Maltsev $0 (0)
Total Farm Players36
Salary Commitment
Year 2024 : $2,846,749
Year 2025 : $1,561,082
Year 2026 : $640,333
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,689,277
Year 2025 : $1,548,860
Year 2026 : $637,027
Year 2027 : $0

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $100 - 5 759 - 95,98%
Level 2: 5000 - $60 - 4 799 - 95,98%
Level 3: 2000 - $35 - 1 943 - 97,16%
Level 4: 4000 - $20 - 3 869 - 96,73%
Luxury : 1000 - $200 - 966 - 96,60%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 580 - 79,02%
Farm Level 2: 1000 - $15 - 966 - 96,58%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %17 336 - 96,31%
Average Income per Game$1,791,613
Year to Date Revenue$66,289,691
Farm
Home Games Left0
Average Attendance - %2 546 - 84,87%
Average Income per Game$103,999
Year to Date Revenue$3,951,958

Expense

Pro Players Total Salaries$84,236,857
Farm Players Total Salaries$2,418,042
Coaches Total Salaries$1,270,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$78,924,839
Farm Year To Date Expenses$2,235,128
Pro Salary Cap To Date$78,924,839
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,374,840
Farm Estimated Season Revenue$0
Pro Remaining Season Days12
Pro Expenses Per Days$610,335
Pro Estimated Expenses$7,324,020
Farm Remaining Season Days0
Farm Expenses Per Days$19,360
Farm Estimated Expenses$0
Estimated Season Expenses$7,324,020
Season Salary Cap$85,506,857
Estimate Under Maximum Salary Cap of $89,000,000$3,493,143
Estimate Over Minimum Salary Cap of $65,000,000 $20,506,857
Current Bank Account$72,626,654
Projected Bank Account$70,677,474

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 (Out of Payroll) $1,250,000 (2)
David Rittich $1,000,000 (1)
Pavel Mintyukov $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 : $60,560,000
Year 2025 : $44,468,333
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

Brendan Brisson $92,500 (1)
Matt Coronato $92,500 (3)
Matthew Coronato $92,500 (2)
Ryan Johnson $92,500 (1)
Daniil Gushchin $90,250 (1)
Jagger Firkus $89,167 (3)
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)
Arnaud Durandeau $77,500 (1)
Gavin Bayreuther $77,500 (1)
Austin Strand $77,500 (1)
Jonathan Aspirot $77,500 (1)
William Lagesson $77,500 (1)
Rourke Chartier $77,500 (1)
Joe Snively $77,500 (1)
Simon Lundmark $77,500 (1)
Jacob Lucchini $77,500 (2)
Curtis Douglas $77,500 (1)
Rhett Gardner $77,500 (1)
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)
Anthony Romano $60,000 (1)
Total Farm Players30
Salary Commitment
Year 2024 : $2,418,042
Year 2025 : $599,042
Year 2026 : $259,167
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,310,792
Year 2025 : $599,042
Year 2026 : $259,167
Year 2027 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $200 - 2 547 - 42,45%
Level 2: 5000 - $100 - 2 633 - 52,67%
Level 3: 2000 - $55 - 1 232 - 61,60%
Level 4: 4000 - $34 - 2 344 - 58,60%
Luxury : 1000 - $300 - 535 - 53,54%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 559 - 77,96%
Farm Level 2: 1000 - $22 - 546 - 54,61%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %9 292 - 51,62%
Average Income per Game$1,610,410
Year to Date Revenue$61,195,590
Farm
Home Games Left0
Average Attendance - %2 105 - 70,18%
Average Income per Game$99,215
Year to Date Revenue$3,770,176

Expense

Pro Players Total Salaries$80,544,150
Farm Players Total Salaries$2,235,750
Coaches Total Salaries$895,000
Luxury Taxe Total$0
Special Salary Cap Value$1,750,000
Pro Year To Date Expenses$75,995,804
Farm Year To Date Expenses$1,852,462
Pro Salary Cap To Date$75,995,804
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,220,821
Farm Estimated Season Revenue$0
Pro Remaining Season Days12
Pro Expenses Per Days$581,208
Pro Estimated Expenses$6,974,496
Farm Remaining Season Days0
Farm Expenses Per Days$18,014
Farm Estimated Expenses$0
Estimated Season Expenses$6,974,496
Season Salary Cap$83,189,150
Estimate Under Maximum Salary Cap of $89,000,000$5,810,850
Estimate Over Minimum Salary Cap of $65,000,000 $18,189,150
Current Bank Account$17,282,726
Projected Bank Account$13,529,051

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)
Reilly Smith $5,000,000 (1)
Brandon Saad $4,500,000 (1)
Connor Murphy $4,400,000 (2)
David Perron $4,000,000 (2)
Brenden Dillon $4,000,000 (3)
Jordan Greenway $3,000,000 (3)
Matt Duchene $3,000,000 (1)
Josh Manson $2,500,000 (2)
Lars Eller $2,450,000 (1)
Nicolas Hague $2,294,150 (1)
Vladislav Namestnikov $2,000,000 (2)
Brett Howden $1,900,000 (6)
Charlie Lindgren $1,100,000 (1)
Matvei Michkov $950,000 (3)
Luke Hughes (Out of Payroll) $925,000 (1)
Sam Malinski $850,000 (2)
Logan Thompson $775,000 (6)
Adam Gaudette $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2024 : $81,469,150
Year 2025 : $68,100,000
Year 2026 : $54,350,000
Year 2027 : $14,850,000
Salary Average Commitment
Year 2024 : $75,880,833
Year 2025 : $57,430,833
Year 2026 : $45,580,833
Year 2027 : $13,904,166
Salary Cap with 1 Way Contract
Year 2024 : $81,469,150
Year 2025 : $61,425,000
Year 2026 : $47,675,000
Year 2027 : $9,175,000

Farm Players Salaries

Nicolas Aube-Kubel $150,000 (1)
Frank Nazar $95,000 (3)
Matthew Maggio $95,000 (2)
Lucas Edmonds $95,000 (1)
Christian Kyrou $87,833 (2)
Nikita Grebenkin $87,500 (3)
Tucker Robertson $87,000 (2)
Victor Mancini $87,000 (2)
Marek Alscher $86,500 (3)
Tyler Boucher $86,333 (2)
Jordan Dumais $86,000 (3)
Sandis Vilmanis $85,500 (3)
Artur Akhtyamov $85,167 (3)
Dillon Dube $85,000 (1)
Raivis Ansons $84,417 (1)
Mark Sinclair $77,500 (1)
Callan Foote $77,500 (1)
Carson Golder $77,500 (1)
Corey Andonovski $77,500 (1)
Leon Gawanke (Out of Payroll) $77,500 (1)
Mac Hollowell $77,500 (1)
Aaron Ness $77,500 (1)
Felix Robert $77,500 (1)
Eetu Makiniemi $77,500 (1)
Dmitri Samorukov $77,500 (1)
Joel L'Esperance $77,500 (1)
Liam Foudy $77,500 (1)
Total Farm Players27
Salary Commitment
Year 2024 : $2,313,250
Year 2025 : $968,833
Year 2026 : $525,667
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,212,250
Year 2025 : $928,333
Year 2026 : $525,667
Year 2027 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt.Louis Garden
Level 1: 6000 - $100 - 5 597 - 93,29%
Level 2: 5000 - $60 - 4 677 - 93,54%
Level 3: 2000 - $40 - 1 876 - 93,78%
Level 4: 4000 - $30 - 2 576 - 64,41%
Luxury : 1000 - $200 - 926 - 92,64%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 511 - 75,54%
Farm Level 2: 1000 - $15 - 924 - 92,44%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %15 653 - 86,96%
Average Income per Game$1,755,122
Year to Date Revenue$66,694,651
Farm
Home Games Left0
Average Attendance - %2 435 - 81,17%
Average Income per Game$99,446
Year to Date Revenue$3,778,960

Expense

Pro Players Total Salaries$78,100,834
Farm Players Total Salaries$1,882,699
Coaches Total Salaries$860,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$76,491,774
Farm Year To Date Expenses$1,778,264
Pro Salary Cap To Date$69,706,032
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,510,245
Farm Estimated Season Revenue$0
Pro Remaining Season Days12
Pro Expenses Per Days$563,577
Pro Estimated Expenses$6,762,924
Farm Remaining Season Days0
Farm Expenses Per Days$15,177
Farm Estimated Expenses$0
Estimated Season Expenses$6,762,924
Season Salary Cap$78,960,834
Estimate Under Maximum Salary Cap of $89,000,000$10,039,166
Estimate Over Minimum Salary Cap of $65,000,000 $13,960,834
Current Bank Account$1,297,412
Projected Bank Account($1,955,267)

Pro Players Salaries

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 $5,100,000 (3)
Dawson Mercer $5,000,000 (1)
Michael Bunting $4,500,000 (2)
Filip Chytil $4,437,500 (3)
Evan Rodrigues $3,000,000 (3)
Marcus Johansson $2,000,000 (1)
Sonny Milano $1,900,000 (2)
Ilya Samsonov $1,800,000 (1)
Nathan Bastian $1,350,000 (1)
Mathieu Olivier $1,100,000 (1)
Georgi Merkulov $925,000 (2)
Wyatt Kaiser $916,667 (1)
Vadim Zherenko $846,667 (1)
Pontus Holmberg $800,000 (1)
Ty Smith $775,000 (1)
Will Butcher $775,000 (1)
Total Pro Players22
Salary Commitment
Year 2024 : $78,100,834
Year 2025 : $44,562,500
Year 2026 : $28,537,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $67,223,334
Year 2025 : $34,025,000
Year 2026 : $18,000,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $78,100,834
Year 2025 : $44,562,500
Year 2026 : $28,537,500
Year 2027 : $0

Farm Players Salaries

Dalibor Dvorsky $91,833 (3)
Dylan Garand $82,833 (1)
Samuel Helenius $80,533 (2)
Keith Petruzzelli $77,500 (1)
Maxime Lajoie $77,500 (1)
Matthew Kessel $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)
Steven Lorentz $77,500 (1)
Filip Roos $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)
Michael Sgarbossa $77,500 (1)
Matthew Wedman $0 (0)
Total Farm Players25
Salary Commitment
Year 2024 : $1,882,699
Year 2025 : $172,366
Year 2026 : $91,833
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,698,699
Year 2025 : $172,366
Year 2026 : $91,833
Year 2027 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameBoston Garden
Level 1: 6000 - $100 - 5 668 - 94,46%
Level 2: 5000 - $60 - 4 790 - 95,81%
Level 3: 2000 - $35 - 1 926 - 96,29%
Level 4: 4000 - $20 - 3 868 - 96,69%
Luxury : 1000 - $200 - 927 - 92,68%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 577 - 78,83%
Farm Level 2: 1000 - $15 - 946 - 94,63%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %17 178 - 95,43%
Average Income per Game$1,764,592
Year to Date Revenue$67,054,511
Farm
Home Games Left0
Average Attendance - %2 523 - 84,10%
Average Income per Game$103,368
Year to Date Revenue$3,927,993

Expense

Pro Players Total Salaries$83,186,954
Farm Players Total Salaries$2,574,916
Coaches Total Salaries$760,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$78,994,624
Farm Year To Date Expenses$2,363,924
Pro Salary Cap To Date$78,994,624
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,529,185
Farm Estimated Season Revenue$0
Pro Remaining Season Days12
Pro Expenses Per Days$599,193
Pro Estimated Expenses$7,190,316
Farm Remaining Season Days0
Farm Expenses Per Days$20,585
Farm Estimated Expenses$0
Estimated Season Expenses$7,190,316
Season Salary Cap$83,946,954
Estimate Under Maximum Salary Cap of $89,000,000$5,053,046
Estimate Over Minimum Salary Cap of $65,000,000 $18,946,954
Current Bank Account$38,867,893
Projected Bank Account$35,206,762

Pro Players Salaries

Seth Jones $9,500,000 (3)
Bo Horvat $8,500,000 (4)
Brady Tkachuk $8,205,714 (3)
Jared Spurgeon $7,575,000 (3)
John Tavares $7,500,000 (1)
Nico Hischier $7,250,000 (3)
Tage Thompson $7,142,857 (3)
Alex Vlasic $4,600,000 (5)
Christopher Tanev $4,500,000 (5)
Anthony Mantha $3,500,000 (1)
Mackenzie Blackwood $2,350,000 (6)
Alexis Lafreniere $2,325,000 (6)
Ryan Poehling $1,900,000 (2)
Beck Malenstyn $1,350,000 (2)
Taylor Raddysh $1,000,000 (1)
Darren Raddysh $975,000 (2)
Jackson Blake $905,883 (2)
Zachary Bolduc $894,167 (2)
Zemgus Girgensons $850,000 (3)
Jacob Bernard-Docker $805,000 (1)
Erik Portillo $783,333 (3)
Adam Klapka $775,000 (1)
Total Pro Players22
Salary Commitment
Year 2024 : $83,186,954
Year 2025 : $77,631,954
Year 2026 : $71,606,904
Year 2027 : $30,300,000
Salary Average Commitment
Year 2024 : $75,675,883
Year 2025 : $62,095,883
Year 2026 : $56,141,666
Year 2027 : $24,691,666
Salary Cap with 1 Way Contract
Year 2024 : $83,186,954
Year 2025 : $69,606,954
Year 2026 : $63,581,904
Year 2027 : $22,275,000

Farm Players Salaries

Julian Lutz $92,333 (3)
Alexander Holtz $89,417 (1)
Carson Lambos $89,417 (2)
Calle Clang $87,833 (1)
Uvis Balinskis $87,000 (1)
Tristan Lennox $86,750 (3)
Antti Tuomisto $86,750 (1)
Justin Ertel $86,750 (3)
Hendrix Lapierre $86,333 (1)
David Spacek $86,250 (2)
Samuel Blais $85,000 (1)
Colton Dach $84,750 (2)
Joshua Roy $83,500 (2)
Matyas Sapovaliv $80,333 (3)
Jacob Larsson $80,000 (1)
Jacob Gaucher $77,500 (1)
Patrick Giles $77,500 (2)
Yan Kuznetsov $77,500 (1)
Joel Teasdale $77,500 (1)
Maxence Guenette $77,500 (1)
Nathan Legare $77,500 (1)
Kyle MacLean $77,500 (3)
AJ Greer $77,500 (2)
Olivier Rodrigue $77,500 (1)
Maxime Comtois $77,500 (1)
Ivan Ivan $77,500 (1)
Wyatte Wylie $77,500 (1)
Mason Primeau $77,500 (1)
Samuel Houde $77,500 (1)
Dylan Gambrell $77,500 (1)
Isaac Belliveau $60,000 (1)
Justin Gill $60,000 (1)
Total Farm Players32
Salary Commitment
Year 2024 : $2,574,916
Year 2025 : $922,583
Year 2026 : $423,666
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,473,166
Year 2025 : $922,583
Year 2026 : $423,666
Year 2027 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCenturions Coliseum
Level 1: 6000 - $165 - 3 032 - 50,54%
Level 2: 5000 - $99 - 2 641 - 52,83%
Level 3: 2000 - $79 - 848 - 42,41%
Level 4: 4000 - $39 - 2 026 - 50,64%
Luxury : 1000 - $224 - 707 - 70,68%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $45 - 1 225 - 61,27%
Farm Level 2: 1000 - $25 - 501 - 50,08%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %9 254 - 51,41%
Average Income per Game$1,588,599
Year to Date Revenue$60,366,745
Farm
Home Games Left0
Average Attendance - %1 726 - 57,54%
Average Income per Game$100,815
Year to Date Revenue$3,830,986

Expense

Pro Players Total Salaries$81,372,675
Farm Players Total Salaries$2,446,250
Coaches Total Salaries$885,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$76,653,843
Farm Year To Date Expenses$2,149,377
Pro Salary Cap To Date$75,353,858
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,177,197
Farm Estimated Season Revenue$0
Pro Remaining Season Days12
Pro Expenses Per Days$587,126
Pro Estimated Expenses$7,045,512
Farm Remaining Season Days0
Farm Expenses Per Days$19,580
Farm Estimated Expenses$0
Estimated Season Expenses$7,045,512
Season Salary Cap$75,757,675
Estimate Under Maximum Salary Cap of $89,000,000$13,242,325
Estimate Over Minimum Salary Cap of $65,000,000 $10,757,675
Current Bank Account$17,194,935
Projected Bank Account$13,326,620

Pro Players Salaries

Mathew Barzal $9,150,000 (5)
Jordan Kyrou $8,125,000 (3)
Jamie Benn (Out of Payroll) $6,500,000 (1)
Valeri Nichushkin $6,125,000 (3)
Trevor Zegras $5,750,000 (2)
Anton Lundell $5,000,000 (4)
Jean-Gabriel Pageau $5,000,000 (1)
Jakob Chychrun $4,600,000 (1)
Marcus Pettersson $4,025,175 (2)
Adam Larsson $4,000,000 (1)
Eeli Tolvanen $3,475,000 (2)
Henri Jokiharju $3,100,000 (1)
William Borgen $2,700,000 (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)
Jonathan Quick $1,300,000 (1)
Joey Daccord $1,200,000 (1)
Calvin de Haan $800,000 (1)
Luke Evangelista $797,500 (1)
Total Pro Players21
Salary Commitment
Year 2024 : $81,372,675
Year 2025 : $46,250,175
Year 2026 : $28,400,000
Year 2027 : $14,150,000
Salary Average Commitment
Year 2024 : $69,372,675
Year 2025 : $39,825,175
Year 2026 : $20,975,000
Year 2027 : $14,150,000
Salary Cap with 1 Way Contract
Year 2024 : $81,372,675
Year 2025 : $46,250,175
Year 2026 : $28,400,000
Year 2027 : $14,150,000

Farm Players Salaries

Oliver Kylington $105,000 (1)
Cole Clayton $95,000 (1)
William Dufour $92,500 (1)
Tristan Broz $92,500 (3)
Cole McWard $92,250 (1)
Aatu Raty $90,250 (1)
Ondrej Pavel $87,000 (2)
Brett Berard $86,750 (2)
Brandt Clarke $86,333 (2)
Anthony DeAngelo $85,000 (1)
Ty Nelson $83,667 (3)
Colin White $82,500 (1)
Fredrik Olofsson $82,500 (1)
Alex Stalock $80,000 (1)
Corey Schueneman $77,500 (1)
Matt Martin $77,500 (1)
Jesse Ylonen $77,500 (1)
Joseph Blandisi $77,500 (1)
Riley Tufte $77,500 (1)
Joel Blomqvist $77,500 (1)
Peter DiLiberatore $77,500 (1)
Greg Meireles $77,500 (1)
Malcolm Subban $77,500 (1)
Samuel Walker $77,500 (1)
Mattias Norlinder $77,500 (1)
Jake Wise $77,500 (1)
Cody Hodgson $77,500 (1)
Derrick Pouliot $77,500 (1)
Calle Rosen $60,000 (1)
Maros Jedlicka $60,000 (1)
Total Farm Players30
Salary Commitment
Year 2024 : $2,446,250
Year 2025 : $436,250
Year 2026 : $176,167
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,360,250
Year 2025 : $436,250
Year 2026 : $176,167
Year 2027 : $0

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGreen men Ice Stadium
Level 1: 6000 - $95 - 5 695 - 94,92%
Level 2: 5000 - $55 - 4 826 - 96,52%
Level 3: 2000 - $30 - 1 953 - 97,65%
Level 4: 4000 - $20 - 3 828 - 95,71%
Luxury : 1000 - $175 - 959 - 95,92%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 574 - 78,72%
Farm Level 2: 1000 - $15 - 955 - 95,47%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %17 262 - 95,90%
Average Income per Game$1,653,166
Year to Date Revenue$62,820,305
Farm
Home Games Left0
Average Attendance - %2 529 - 84,30%
Average Income per Game$103,439
Year to Date Revenue$3,930,684

Expense

Pro Players Total Salaries$81,097,500
Farm Players Total Salaries$2,809,251
Coaches Total Salaries$935,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$74,930,590
Farm Year To Date Expenses$2,484,526
Pro Salary Cap To Date$74,930,590
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,306,332
Farm Estimated Season Revenue$0
Pro Remaining Season Days12
Pro Expenses Per Days$585,518
Pro Estimated Expenses$7,026,216
Farm Remaining Season Days0
Farm Expenses Per Days$22,416
Farm Estimated Expenses$0
Estimated Season Expenses$7,026,216
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($1,885,569)
Projected Bank Account($5,605,453)

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)
Vsevolod Komarov $83,500 (3)
Justin Robidas $82,500 (3)
Denis Gurianov $82,500 (1)
Otto Koivula $77,500 (1)
Victor Mete $77,500 (1)
Adam Raska $77,500 (1)
James Hamblin $77,500 (2)
Devante Stephens $77,500 (1)
Michael Callahan $77,500 (1)
Brady Keeper $77,500 (1)
Jared McIsaac $77,500 (2)
Peter Abbandonato $77,500 (1)
Cole Koepke $77,500 (1)
Albert Johansson $77,500 (1)
Michael Houser $77,500 (1)
Justin Hryckowian $77,500 (1)
Carter Gylander $60,000 (1)
Ethan Haider $60,000 (1)
Sergei Murashov $60,000 (1)
Total Farm Players30
Salary Commitment
Year 2024 : $2,809,251
Year 2025 : $1,278,001
Year 2026 : $692,667
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,786,251
Year 2025 : $1,278,001
Year 2026 : $692,667
Year 2027 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameWashington Arena
Level 1: 6000 - $100 - 5 640 - 94,00%
Level 2: 5000 - $70 - 3 618 - 72,35%
Level 3: 2000 - $42 - 1 530 - 76,49%
Level 4: 4000 - $25 - 3 708 - 92,69%
Luxury : 1000 - $195 - 932 - 93,19%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 555 - 77,73%
Farm Level 2: 1000 - $15 - 959 - 95,92%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %15 427 - 85,71%
Average Income per Game$1,722,321
Year to Date Revenue$65,448,192
Farm
Home Games Left0
Average Attendance - %2 514 - 83,79%
Average Income per Game$102,512
Year to Date Revenue$3,895,471

Expense

Pro Players Total Salaries$77,173,333
Farm Players Total Salaries$3,082,832
Coaches Total Salaries$730,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$73,094,389
Farm Year To Date Expenses$2,326,004
Pro Salary Cap To Date$73,094,389
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,444,642
Farm Estimated Season Revenue$0
Pro Remaining Season Days12
Pro Expenses Per Days$555,952
Pro Estimated Expenses$6,671,424
Farm Remaining Season Days0
Farm Expenses Per Days$24,632
Farm Estimated Expenses$0
Estimated Season Expenses$6,671,424
Season Salary Cap$77,903,333
Estimate Under Maximum Salary Cap of $89,000,000$11,096,667
Estimate Over Minimum Salary Cap of $65,000,000 $12,903,333
Current Bank Account$3,562,676
Projected Bank Account$335,894

Pro Players Salaries

Elias Pettersson $11,600,000 (5)
Jake Guentzel $9,000,000 (5)
Kirill Kaprizov $9,000,000 (2)
Damon Severson $6,250,000 (4)
Kris Letang $6,100,000 (3)
Joel Eriksson Ek $5,250,000 (2)
Kyle Palmieri $5,000,000 (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)
Simon Holmstrom $850,000 (1)
Jake Neighbours $835,833 (1)
Julien Gauthier $787,500 (1)
Matt Murray $775,000 (1)
John Hayden $775,000 (1)
Total Pro Players22
Salary Commitment
Year 2024 : $77,173,333
Year 2025 : $59,300,000
Year 2026 : $39,600,000
Year 2027 : $30,350,000
Salary Average Commitment
Year 2024 : $63,398,333
Year 2025 : $45,525,000
Year 2026 : $34,125,000
Year 2027 : $24,875,000
Salary Cap with 1 Way Contract
Year 2024 : $77,173,333
Year 2025 : $59,300,000
Year 2026 : $39,600,000
Year 2027 : $30,350,000

Farm Players Salaries

Simon Nemec $416,833 (2)
Chaz Lucius $132,500 (1)
Scott Perunovich $115,000 (1)
Pierre-Olivier Joseph $95,000 (1)
Gavin Brindley $95,000 (3)
Lian Bichsel $91,833 (3)
Luca Cagnoni $89,500 (3)
Kyle Masters $86,500 (2)
Brennan Othmann $86,333 (2)
Arturs Silovs $85,000 (2)
Boris Katchouk $85,000 (1)
Emmitt Finnie $84,500 (3)
Carl Lindbom $84,000 (3)
Josh Filmon $83,833 (3)
Anders Bjork $82,500 (1)
Martin Chromiak $82,000 (1)
Ville Heinola $80,000 (2)
Mitchell Chaffee $80,000 (2)
Brandon Bussi $77,500 (1)
Chris Tierney $77,500 (1)
Xavier Ouellet $77,500 (1)
Jaxson Stauber $77,500 (1)
Kristian Reichel $77,500 (1)
Skyler Brind'Amour $77,500 (1)
Michal Teply $77,500 (1)
Luke Henman $77,500 (1)
Gage Goncalves $77,500 (1)
Brady Lyle $77,500 (1)
Markus Niemelainen $77,500 (1)
Aidan McDonough $77,500 (1)
Blade Jenkins $77,500 (1)
Aatu Jamsen $60,000 (1)
Case McCarthy $60,000 (1)
Total Farm Players33
Salary Commitment
Year 2024 : $3,082,832
Year 2025 : $1,363,332
Year 2026 : $528,666
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,956,832
Year 2025 : $1,363,332
Year 2026 : $528,666
Year 2027 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameGhost Rider Center
Level 1: 6000 - $100 - 5 708 - 95,14%
Level 2: 5000 - $60 - 4 827 - 96,55%
Level 3: 2000 - $35 - 1 958 - 97,89%
Level 4: 4000 - $20 - 3 873 - 96,83%
Luxury : 1000 - $200 - 965 - 96,49%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 607 - 80,36%
Farm Level 2: 1000 - $15 - 955 - 95,49%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %17 332 - 96,29%
Average Income per Game$1,787,188
Year to Date Revenue$66,125,947
Farm
Home Games Left0
Average Attendance - %2 562 - 85,40%
Average Income per Game$105,156
Year to Date Revenue$3,995,927

Expense

Pro Players Total Salaries$84,921,666
Farm Players Total Salaries$2,947,750
Coaches Total Salaries$938,460
Luxury Taxe Total$0
Special Salary Cap Value$1,375,000
Pro Year To Date Expenses$76,365,006
Farm Year To Date Expenses$2,525,668
Pro Salary Cap To Date$76,365,006
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,361,563
Farm Estimated Season Revenue$0
Pro Remaining Season Days12
Pro Expenses Per Days$612,858
Pro Estimated Expenses$7,354,296
Farm Remaining Season Days0
Farm Expenses Per Days$23,498
Farm Estimated Expenses$0
Estimated Season Expenses$7,354,296
Season Salary Cap$87,235,126
Estimate Under Maximum Salary Cap of $89,000,000$1,764,874
Estimate Over Minimum Salary Cap of $65,000,000 $22,235,126
Current Bank Account$66,911,974
Projected Bank Account$64,919,241

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)
Alec Martinez $2,000,000 (1)
Nico Sturm $2,000,000 (1)
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)
Connor Zary $813,333 (1)
Mark Jankowski $800,000 (2)
Total Pro Players22
Salary Commitment
Year 2024 : $84,921,666
Year 2025 : $59,558,333
Year 2026 : $49,858,333
Year 2027 : $20,908,333
Salary Average Commitment
Year 2024 : $65,246,666
Year 2025 : $46,983,333
Year 2026 : $37,283,333
Year 2027 : $20,908,333
Salary Cap with 1 Way Contract
Year 2024 : $84,921,666
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)
Stian Solberg $97,500 (3)
Nikita Tolopilo $95,000 (2)
Hunter Brzustewicz $95,000 (3)
Will Smith $95,000 (3)
Alexei Kolosov $92,500 (2)
Cameron Whitehead $87,500 (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)
Sean Day $80,000 (1)
Samuel Bolduc $80,000 (1)
Olle Lycksell $78,750 (1)
Austin Czarnik $77,500 (1)
Callahan Burke $77,500 (1)
Oskari Salminen $77,500 (1)
Mason Jobst $77,500 (1)
Andrew Poturalski $77,500 (1)
Tyson Jost $77,500 (1)
Brandon Scanlin $77,500 (2)
Shane Bowers $77,500 (2)
Ben Meyers $77,500 (1)
Adam Scheel $77,500 (1)
Victor Soderstrom $77,500 (1)
Caleb Jones $77,500 (1)
Cam Dineen $77,500 (1)
Vyacheslav Buteyets $60,000 (1)
Anton Johansson $60,000 (1)
Casey Fitzgerald $0 (0)
Colton Poolman $0 (0)
Ilya Usov $0 (0)
Wyatt Newpower $0 (0)
Total Farm Players38
Salary Commitment
Year 2024 : $2,947,750
Year 2025 : $1,301,667
Year 2026 : $367,833
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,903,417
Year 2025 : $1,297,334
Year 2026 : $363,500
Year 2027 : $0

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameSpectrum
Level 1: 6000 - $95 - 5 816 - 96,93%
Level 2: 5000 - $54 - 4 940 - 98,80%
Level 3: 2000 - $33 - 1 962 - 98,10%
Level 4: 4000 - $22 - 3 915 - 97,88%
Luxury : 1000 - $165 - 981 - 98,11%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 563 - 78,14%
Farm Level 2: 1000 - $15 - 944 - 94,42%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %17 614 - 97,86%
Average Income per Game$1,686,697
Year to Date Revenue$64,094,490
Farm
Home Games Left0
Average Attendance - %2 507 - 83,57%
Average Income per Game$102,606
Year to Date Revenue$3,899,027

Expense

Pro Players Total Salaries$82,560,000
Farm Players Total Salaries$2,459,938
Coaches Total Salaries$895,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$76,014,664
Farm Year To Date Expenses$1,994,580
Pro Salary Cap To Date$76,014,664
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,373,394
Farm Estimated Season Revenue$0
Pro Remaining Season Days12
Pro Expenses Per Days$595,607
Pro Estimated Expenses$7,147,284
Farm Remaining Season Days0
Farm Expenses Per Days$19,765
Farm Estimated Expenses$0
Estimated Season Expenses$7,147,284
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$14,669,506
Projected Bank Account$10,895,616

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 : $66,204,167
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)
Jacob Fowler $92,300 (3)
Filip Bystedt $91,833 (3)
Emil Andrae $90,333 (2)
Eemil Viro $90,250 (1)
Ondrej Becher $86,750 (3)
Marco Kasper $86,667 (3)
Artem Guryev $86,000 (2)
Aleksandr Kisakov $85,917 (3)
Max McCue $85,833 (3)
Ronnie Attard $85,000 (1)
Calle Odelius $81,500 (3)
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)
Wade Allison $77,500 (1)
Brendan Perlini $77,500 (1)
Dryden Hunt $77,500 (1)
Cameron Hebig $77,500 (1)
Hugo Alnefelt $77,500 (1)
Chase Priskie $77,500 (1)
Alec Regula $77,500 (1)
Cole Schwindt $77,500 (1)
Milos Kelemen $77,500 (1)
Jiri Patera $77,500 (1)
Carl Berglund $77,500 (1)
Dennis Cholowski $77,500 (1)
Ryan Francis $0 (0)
Total Farm Players31
Salary Commitment
Year 2024 : $2,459,939
Year 2025 : $945,439
Year 2026 : $690,356
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,374,939
Year 2025 : $892,939
Year 2026 : $658,189
Year 2027 : $0

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile arena
Level 1: 6000 - $75 - 5 829 - 97,15%
Level 2: 5000 - $65 - 4 669 - 93,37%
Level 3: 2000 - $45 - 1 475 - 73,74%
Level 4: 4000 - $35 - 2 238 - 55,94%
Luxury : 1000 - $125 - 981 - 98,09%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1 362 - 68,09%
Farm Level 2: 1000 - $20 - 612 - 61,19%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %15 191 - 84,39%
Average Income per Game$1,501,798
Year to Date Revenue$57,068,334
Farm
Home Games Left0
Average Attendance - %1 974 - 65,79%
Average Income per Game$99,395
Year to Date Revenue$3,777,001

Expense

Pro Players Total Salaries$70,375,000
Farm Players Total Salaries$2,283,834
Coaches Total Salaries$929,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$64,450,323
Farm Year To Date Expenses$1,910,934
Pro Salary Cap To Date$64,450,323
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,003,597
Farm Estimated Season Revenue$0
Pro Remaining Season Days12
Pro Expenses Per Days$508,886
Pro Estimated Expenses$6,106,632
Farm Remaining Season Days0
Farm Expenses Per Days$18,311
Farm Estimated Expenses$0
Estimated Season Expenses$6,106,632
Season Salary Cap$71,304,000
Estimate Under Maximum Salary Cap of $89,000,000$17,696,000
Estimate Over Minimum Salary Cap of $65,000,000 $6,304,000
Current Bank Account$18,419,905
Projected Bank Account$15,316,870

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)
Mackenzie MacEachern $775,000 (1)
Johnathan Kovacevic $775,000 (1)
Andrew Cogliano $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2024 : $70,375,000
Year 2025 : $47,437,500
Year 2026 : $15,500,000
Year 2027 : $15,500,000
Salary Average Commitment
Year 2024 : $64,084,167
Year 2025 : $41,212,500
Year 2026 : $9,275,000
Year 2027 : $9,275,000
Salary Cap with 1 Way Contract
Year 2024 : $70,375,000
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)
Antti Saarela $92,500 (1)
Daniil Misyul $92,500 (1)
Devon Levi $92,500 (1)
Riley Kidney $87,500 (2)
Dylan Peterson $86,750 (2)
Anton Wahlberg $86,500 (3)
Zach Dean $85,250 (3)
Sam Lipkin $85,167 (3)
Talyn Boyko $85,083 (3)
Samuel Savoie $84,667 (3)
Lucas Carlsson $81,250 (1)
Colton White $77,500 (2)
Drake Caggiula $77,500 (1)
Tim Gettinger $77,500 (1)
Marc McLaughlin $77,500 (1)
Bryce Kindopp $77,500 (1)
Damien Giroux $77,500 (1)
Brad Malone $77,500 (1)
Alex Beaucage $77,500 (1)
Jimmy Huntington $77,500 (1)
Chase Wouters $77,500 (1)
Wyatt Aamodt $77,500 (1)
Jaxsen Wiebe $77,500 (1)
Louis Domingue $77,500 (1)
Garin Bjorklund $60,000 (1)
Total Farm Players27
Salary Commitment
Year 2024 : $2,283,834
Year 2025 : $678,417
Year 2026 : $426,667
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,086,334
Year 2025 : $645,417
Year 2026 : $426,667
Year 2027 : $0

Golden Seals



Arena Capacity - Ticket Price
Attendance - %

Arena NameSideburns Coliseum
Level 1: 6000 - $60 - 5 977 - 99,61%
Level 2: 5000 - $35 - 4 985 - 99,70%
Level 3: 2000 - $16 - 1 998 - 99,92%
Level 4: 4000 - $10 - 3 996 - 99,89%
Luxury : 1000 - $100 - 998 - 99,82%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1 941 - 97,04%
Farm Level 2: 1000 - $10 - 987 - 98,68%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %17 954 - 99,74%
Average Income per Game$1,050,189
Year to Date Revenue$39,907,194
Farm
Home Games Left0
Average Attendance - %2 928 - 97,59%
Average Income per Game$101,456
Year to Date Revenue$3,855,329

Expense

Pro Players Total Salaries$81,214,167
Farm Players Total Salaries$2,306,167
Coaches Total Salaries$786,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$74,247,129
Farm Year To Date Expenses$2,027,659
Pro Salary Cap To Date$74,247,129
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,100,379
Farm Estimated Season Revenue$0
Pro Remaining Season Days12
Pro Expenses Per Days$585,287
Pro Estimated Expenses$7,023,444
Farm Remaining Season Days0
Farm Expenses Per Days$18,486
Farm Estimated Expenses$0
Estimated Season Expenses$7,023,444
Season Salary Cap$82,000,167
Estimate Under Maximum Salary Cap of $89,000,000$6,999,833
Estimate Over Minimum Salary Cap of $65,000,000 $17,000,167
Current Bank Account($31,269,183)
Projected Bank Account($36,192,248)

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 $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 : $61,199,167
Year 2025 : $35,555,000
Year 2026 : $18,650,000
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)
Jani Nyman $89,167 (3)
Aleksanteri Kaskimaki $87,000 (3)
Nikita Novikov $86,750 (1)
Ronan Seeley $83,750 (1)
Sasha Pastujov $82,500 (2)
Matt Rempe $82,000 (2)
Jimmy Schuldt $80,000 (1)
Tyler Tucker $80,000 (1)
Gabriel Dumont $77,500 (1)
Oskar Steen $77,500 (1)
Brandon Baddock $77,500 (1)
Will Bitten $77,500 (1)
Ryan Suzuki $77,500 (1)
Joe Hicketts $77,500 (1)
Matthew Robertson $77,500 (1)
Kyle Rau $77,500 (1)
Jacob Ingham $77,500 (1)
Mitchell Vande Sompel $77,500 (1)
Marshall Rifai $77,500 (1)
Angus Redmond (Out of Payroll) $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)
Carson Bantle $60,000 (1)
Jackson Dorrington $60,000 (1)
Dyllan Gill $60,000 (1)
Total Farm Players31
Salary Commitment
Year 2024 : $2,461,167
Year 2025 : $418,167
Year 2026 : $176,167
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,295,167
Year 2025 : $418,167
Year 2026 : $176,167
Year 2027 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameLong Island Arena
Level 1: 6000 - $100 - 5 552 - 92,53%
Level 2: 5000 - $60 - 4 586 - 91,71%
Level 3: 2000 - $35 - 1 906 - 95,31%
Level 4: 4000 - $20 - 3 822 - 95,55%
Luxury : 1000 - $200 - 915 - 91,54%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 596 - 79,79%
Farm Level 2: 1000 - $15 - 962 - 96,17%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %16 781 - 93,23%
Average Income per Game$1,723,238
Year to Date Revenue$65,483,040
Farm
Home Games Left0
Average Attendance - %2 558 - 85,25%
Average Income per Game$104,719
Year to Date Revenue$3,979,335

Expense

Pro Players Total Salaries$68,469,999
Farm Players Total Salaries$2,421,501
Coaches Total Salaries$660,000
Luxury Taxe Total$0
Special Salary Cap Value$9,375,000
Pro Year To Date Expenses$61,589,969
Farm Year To Date Expenses$2,152,375
Pro Salary Cap To Date$61,589,969
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,446,476
Farm Estimated Season Revenue$0
Pro Remaining Season Days12
Pro Expenses Per Days$493,357
Pro Estimated Expenses$5,920,284
Farm Remaining Season Days0
Farm Expenses Per Days$19,387
Farm Estimated Expenses$0
Estimated Season Expenses$5,920,284
Season Salary Cap$78,504,999
Estimate Under Maximum Salary Cap of $89,000,000$10,495,001
Estimate Over Minimum Salary Cap of $65,000,000 $13,504,999
Current Bank Account$75,646,011
Projected Bank Account$73,172,203

Pro Players Salaries

Marc-Edouard Vlasic $7,000,000 (2)
Brady Skjei $7,000,000 (5)
Andrew Mangiapane $5,800,000 (1)
Elvis Merzlikins $5,400,000 (3)
Andre Burakovsky $5,400,000 (2)
Jesperi Kotkaniemi $4,820,000 (2)
Erik Gudbranson $4,000,000 (2)
Joel Edmundson $3,850,000 (4)
Vitek Vanecek $3,400,000 (1)
Connor Clifton $3,333,333 (2)
Jalen Chatfield $3,000,000 (3)
Cody Glass $2,500,000 (1)
David Kampf $2,400,000 (3)
Jesper Fast $2,400,000 (1)
Morgan Geekie $2,000,000 (1)
Patrick Maroon $1,300,000 (1)
Peyton Krebs $875,000 (2)
Conor Geekie $866,666 (3)
Sam Gagner $800,000 (1)
Tomas Nosek $775,000 (1)
Travis Boyd $775,000 (1)
Joel Hofer $775,000 (1)
Total Pro Players22
Salary Commitment
Year 2024 : $68,469,999
Year 2025 : $48,519,999
Year 2026 : $22,516,666
Year 2027 : $10,850,000
Salary Average Commitment
Year 2024 : $65,437,534
Year 2025 : $44,912,534
Year 2026 : $17,816,666
Year 2027 : $10,850,000
Salary Cap with 1 Way Contract
Year 2024 : $68,469,999
Year 2025 : $47,944,999
Year 2026 : $22,516,666
Year 2027 : $10,850,000

Farm Players Salaries

Ethan Bear $206,200 (1)
Konsta Helenius $97,500 (3)
Emil Heineman $92,500 (1)
Vincent Iorio $89,417 (1)
Liam Ohgren $88,667 (3)
Ryan Carpenter $87,500 (1)
Tristen Nielsen $87,000 (1)
Ales Stezka $87,000 (1)
Dylan Duke $86,750 (3)
Leo Loof $86,550 (2)
Mark Kastelic $83,500 (4)
Stanislav Svozil $82,500 (2)
Matt Luff $81,417 (2)
Steven Fogarty $80,000 (1)
Luke Philp $77,500 (1)
Mitchell Weeks $77,500 (1)
Andre Lee $77,500 (1)
Mason Shaw $77,500 (1)
Cole Cassels $77,500 (1)
Justin Bailey $77,500 (1)
Dylan Coghlan $77,500 (1)
Robbie Russo $77,500 (1)
Pavel Cajan $77,500 (1)
Trey Fix-Wolansky $77,500 (1)
Ryan Shea $77,500 (1)
Keaton Mastrodonato $77,500 (1)
Joe Carroll $77,500 (1)
Connor Carrick $77,500 (1)
Total Farm Players28
Salary Commitment
Year 2024 : $2,421,501
Year 2025 : $680,051
Year 2026 : $429,584
Year 2027 : $156,667
Salary Average Commitment
Year 2024 : $2,430,376
Year 2025 : $661,759
Year 2026 : $411,292
Year 2027 : $138,375

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNo Name Arena
Level 1: 6000 - $95 - 5 660 - 94,33%
Level 2: 5000 - $60 - 4 825 - 96,50%
Level 3: 2000 - $45 - 1 466 - 73,28%
Level 4: 4000 - $27 - 2 901 - 72,52%
Luxury : 1000 - $210 - 759 - 75,86%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $24 - 1 957 - 97,86%
Farm Level 2: 1000 - $10 - 988 - 98,78%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %15 610 - 86,72%
Average Income per Game$1,684,850
Year to Date Revenue$64,024,284
Farm
Home Games Left0
Average Attendance - %2 945 - 98,17%
Average Income per Game$84,708
Year to Date Revenue$3,218,900

Expense

Pro Players Total Salaries$65,027,500
Farm Players Total Salaries$2,727,418
Coaches Total Salaries$3,770,000
Luxury Taxe Total$0
Special Salary Cap Value$3,000,000
Pro Year To Date Expenses$62,600,324
Farm Year To Date Expenses$2,309,511
Pro Salary Cap To Date$62,600,324
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,369,699
Farm Estimated Season Revenue$0
Pro Remaining Season Days12
Pro Expenses Per Days$490,911
Pro Estimated Expenses$5,890,932
Farm Remaining Season Days0
Farm Expenses Per Days$21,855
Farm Estimated Expenses$0
Estimated Season Expenses$5,890,932
Season Salary Cap$71,797,500
Estimate Under Maximum Salary Cap of $89,000,000$17,202,500
Estimate Over Minimum Salary Cap of $65,000,000 $6,797,500
Current Bank Account$47,168,667
Projected Bank Account$44,647,434

Pro Players Salaries

Ryan Johansen $8,000,000 (1)
Sean Couturier $7,750,000 (4)
Philipp Grubauer $5,900,000 (1)
T.J Oshie $5,750,000 (2)
Jack Campbell $5,000,000 (3)
Ilya Mikheyev $4,750,000 (2)
Christian Dvorak $4,450,000 (1)
Andreas Athanasiou $4,250,000 (1)
Bowen Byram $3,850,000 (1)
Dakota Joshua $3,250,000 (4)
Jakob Silfverberg $1,750,000 (1)
Yegor Zamula $1,700,000 (2)
Victor Olofsson $1,075,000 (1)
Lane Hutson $950,000 (2)
Jack Thompson $902,500 (1)
Rem Pitlick $900,000 (1)
Derek Ryan $900,000 (1)
Nate Schmidt $800,000 (1)
Nikita Zaitsev $775,000 (1)
Alex Belzile $775,000 (1)
Zach Aston-Reese $775,000 (1)
Emil Bemstrom $775,000 (1)
Total Pro Players22
Salary Commitment
Year 2024 : $65,027,500
Year 2025 : $29,150,000
Year 2026 : $16,000,000
Year 2027 : $11,000,000
Salary Average Commitment
Year 2024 : $54,377,500
Year 2025 : $22,175,000
Year 2026 : $9,025,000
Year 2027 : $4,025,000
Salary Cap with 1 Way Contract
Year 2024 : $65,027,500
Year 2025 : $29,150,000
Year 2026 : $16,000,000
Year 2027 : $11,000,000

Farm Players Salaries

Nils Lundkvist $125,000 (1)
Sam Colangelo $92,500 (2)
Ryker Evans $92,500 (1)
Jonathan Lekkerimaki $91,833 (3)
Mikael Pyyhtia $89,750 (1)
Jack Finley $89,667 (1)
Denton Mateychuk $88,667 (3)
Noah Warren $86,500 (3)
Tristen Robins $86,333 (1)
Noah Gregor $85,000 (1)
Mikko Kokkonen $84,667 (1)
Isaiah Saville $84,667 (1)
James Malatesta $84,167 (3)
Jackson Edward $83,167 (3)
Jakub Brabenec $82,333 (2)
Adam Sykora $80,667 (3)
Axel Jonsson-Fjallby $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)
Brandon Biro $77,500 (1)
Gabriel Bourque $77,500 (1)
Riley Sutter $77,500 (1)
Zac Dalpe $77,500 (1)
Scott Sabourin $77,500 (1)
Kevin Connauton $77,500 (1)
Felix Sandstrom $77,500 (1)
Mike Sgarbossa $77,500 (1)
Riley Hughes $60,000 (1)
Nolan Yaremko $0 (0)
Calle Sjalin $0 (0)
Brayden Tracey $0 (0)
Total Farm Players36
Salary Commitment
Year 2024 : $2,727,418
Year 2025 : $922,334
Year 2026 : $515,001
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,655,418
Year 2025 : $922,334
Year 2026 : $515,001
Year 2027 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameHollywood Garden
Level 1: 6000 - $90 - 5 809 - 96,82%
Level 2: 5000 - $50 - 4 855 - 97,10%
Level 3: 2000 - $30 - 1 980 - 98,99%
Level 4: 4000 - $10 - 3 999 - 99,98%
Luxury : 1000 - $160 - 960 - 95,99%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 552 - 77,60%
Farm Level 2: 1000 - $15 - 941 - 94,12%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %17 603 - 97,80%
Average Income per Game$1,517,653
Year to Date Revenue$57,670,822
Farm
Home Games Left0
Average Attendance - %2 493 - 83,11%
Average Income per Game$101,972
Year to Date Revenue$3,874,938

Expense

Pro Players Total Salaries$84,980,357
Farm Players Total Salaries$2,539,962
Coaches Total Salaries$727,000
Luxury Taxe Total$0
Special Salary Cap Value$3,000,000
Pro Year To Date Expenses$76,499,080
Farm Year To Date Expenses$2,393,276
Pro Salary Cap To Date$76,097,114
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,035,306
Farm Estimated Season Revenue$0
Pro Remaining Season Days12
Pro Expenses Per Days$611,645
Pro Estimated Expenses$7,339,740
Farm Remaining Season Days0
Farm Expenses Per Days$20,445
Farm Estimated Expenses$0
Estimated Season Expenses$7,339,740
Season Salary Cap$79,932,357
Estimate Under Maximum Salary Cap of $89,000,000$9,067,643
Estimate Over Minimum Salary Cap of $65,000,000 $14,932,357
Current Bank Account($3,110,825)
Projected Bank Account($7,415,259)

Pro Players Salaries

Artemi Panarin $11,642,860 (2)
Alex Ovechkin $9,500,000 (2)
Tomas Hertl $8,137,500 (3)
Logan Couture (Out of Payroll) $8,000,000 (3)
Jonas Brodin $6,000,000 (2)
Esa Lindell $5,650,000 (6)
Sean Monahan $5,500,000 (5)
Jordan Eberle $4,750,000 (2)
John Gibson $4,400,000 (3)
Alexandar Georgiev $3,400,000 (1)
Trevor van Riemsdyk $3,000,000 (2)
Olli Maatta $3,000,000 (4)
Jeff Carter $2,500,000 (1)
Sean Kuraly $2,500,000 (1)
Adin Hill $1,450,000 (6)
Christian Fischer $1,250,000 (1)
Joshua Brown $1,000,000 (3)
Jayson Megna $925,000 (1)
Parker Kelly $825,000 (2)
Jack Johnson (Out of Payroll) $775,000 (1)
Jesper Boqvist $775,000 (3)
Total Pro Players21
Salary Commitment
Year 2024 : $84,980,357
Year 2025 : $79,255,357
Year 2026 : $43,537,500
Year 2027 : $20,500,000
Salary Average Commitment
Year 2024 : $84,430,357
Year 2025 : $73,080,357
Year 2026 : $39,708,333
Year 2027 : $19,975,000
Salary Cap with 1 Way Contract
Year 2024 : $84,980,357
Year 2025 : $73,630,357
Year 2026 : $37,912,500
Year 2027 : $15,600,000

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)
Aleksi Heimosalmi $80,583 (3)
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)
Anthony Richard $77,500 (2)
Sheldon Rempal $77,500 (1)
Kevin Gravel $77,500 (1)
Zack MacEwen $77,500 (2)
Joel Hanley $77,500 (1)
Cole Bardreau $77,500 (1)
Grant Hutton $77,500 (1)
Matt Irwin $77,500 (1)
Gustav Grigals $77,500 (1)
Jeffrey Viel $77,500 (2)
Karl Henriksson $77,500 (1)
Justin Addamo $77,500 (1)
Christoffer Sedoff $77,500 (1)
Tag Bertuzzi $77,500 (1)
Nicolas Mattinen $77,500 (1)
Ivan Prosvetov $77,500 (1)
Mitchell Gibson $77,500 (1)
Ruslan Khazheyev $60,000 (1)
Total Farm Players29
Salary Commitment
Year 2024 : $2,539,962
Year 2025 : $629,712
Year 2026 : $80,583
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,503,212
Year 2025 : $629,712
Year 2026 : $80,583
Year 2027 : $0

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameHellgates Center
Level 1: 6000 - $100 - 5 898 - 98,30%
Level 2: 5000 - $60 - 4 906 - 98,12%
Level 3: 2000 - $35 - 1 951 - 97,56%
Level 4: 4000 - $20 - 3 932 - 98,29%
Luxury : 1000 - $200 - 971 - 97,14%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 533 - 76,63%
Farm Level 2: 1000 - $15 - 946 - 94,63%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %17 658 - 98,10%
Average Income per Game$1,825,809
Year to Date Revenue$69,380,740
Farm
Home Games Left0
Average Attendance - %2 479 - 82,63%
Average Income per Game$101,072
Year to Date Revenue$3,840,743

Expense

Pro Players Total Salaries$85,622,458
Farm Players Total Salaries$2,761,167
Coaches Total Salaries$937,250
Luxury Taxe Total$0
Special Salary Cap Value$2,000,000
Pro Year To Date Expenses$79,046,700
Farm Year To Date Expenses$2,340,645
Pro Salary Cap To Date$78,145,641
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,651,618
Farm Estimated Season Revenue$0
Pro Remaining Season Days12
Pro Expenses Per Days$617,855
Pro Estimated Expenses$7,414,260
Farm Remaining Season Days0
Farm Expenses Per Days$22,040
Farm Estimated Expenses$0
Estimated Season Expenses$7,414,260
Season Salary Cap$84,209,708
Estimate Under Maximum Salary Cap of $89,000,000$4,790,292
Estimate Over Minimum Salary Cap of $65,000,000 $19,209,708
Current Bank Account$30,295,265
Projected Bank Account$26,532,623

Pro Players Salaries

Connor McDavid $12,500,000 (2)
Cole Caufield $7,850,000 (3)
Claude Giroux $6,500,000 (1)
Casey Mittelstadt $5,575,000 (3)
Jonathan Marchessault $5,500,000 (4)
Johnny Gaudreau $4,875,000 (1)
Nick Foligno $4,500,000 (2)
Alex Pietrangelo $4,400,000 (1)
Dylan Larkin (Out of Payroll) $4,350,000 (3)
Evan Bouchard $3,900,000 (1)
Alexandre Carrier $3,750,000 (3)
Gabriel Landeskog $3,500,000 (4)
Chris Kreider $3,250,000 (1)
Gustav Nyquist $3,185,000 (1)
Linus Ullmark $2,500,000 (1)
David Savard $1,750,000 (1)
Jani Hakanpaa $1,500,000 (2)
Jack Roslovic $1,400,000 (1)
Kevin Bahl $1,050,000 (1)
Morgan Frost $1,050,000 (1)
Calvin Pickard $1,000,000 (2)
Thomas Bordeleau $874,125 (1)
Jack Quinn $863,333 (1)
Total Pro Players23
Salary Commitment
Year 2024 : $85,622,458
Year 2025 : $50,025,000
Year 2026 : $30,525,000
Year 2027 : $9,000,000
Salary Average Commitment
Year 2024 : $77,497,458
Year 2025 : $37,025,000
Year 2026 : $30,025,000
Year 2027 : $8,500,000
Salary Cap with 1 Way Contract
Year 2024 : $85,622,458
Year 2025 : $50,025,000
Year 2026 : $30,525,000
Year 2027 : $9,000,000

Farm Players Salaries

Jesper Wallstedt $135,000 (1)
Nikolai Knyzhov $125,000 (1)
Cross Hanas $92,500 (1)
Shai Buium $92,500 (3)
Joakim Kemell $91,833 (2)
Scott Morrow $91,667 (3)
Roby Jarventie $89,417 (1)
Ozzy Wiesblatt $86,333 (1)
Owen Beck $85,333 (3)
Tanner Dickinson $82,667 (1)
Calen Addison $82,500 (1)
Nick Blankenburg $82,500 (2)
Nils Aman $82,500 (2)
Marshall Warren $82,500 (2)
Artem Grushnikov $81,417 (3)
Matthew Phillips $77,500 (1)
Jan Jenik $77,500 (2)
Jack Rathbone $77,500 (1)
Jaret Anderson-Dolan $77,500 (2)
Lias Andersson $77,500 (1)
Kyle Capobianco $77,500 (2)
Tobias Bjornfot $77,500 (1)
Radim Zohorna $77,500 (1)
Matt Kiersted $77,500 (1)
Alex Turcotte $77,500 (1)
Jack Ahcan $77,500 (1)
Zach Sawchenko $77,500 (2)
Ruslan Iskhakov $77,500 (1)
Artyom Grushnikov $77,500 (1)
Ethan Cardwell $77,500 (1)
Ethan Frisch $77,500 (1)
Nick Abruzzese $77,500 (1)
Noah Laba $60,000 (1)
Total Farm Players33
Salary Commitment
Year 2024 : $2,761,167
Year 2025 : $1,000,250
Year 2026 : $350,917
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,612,083
Year 2025 : $1,000,250
Year 2026 : $350,917
Year 2027 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameTampa Baseball Stadium
Level 1: 6000 - $85 - 5 830 - 97,17%
Level 2: 5000 - $75 - 3 451 - 69,03%
Level 3: 2000 - $55 - 1 218 - 60,91%
Level 4: 4000 - $40 - 1 953 - 48,82%
Luxury : 1000 - $150 - 972 - 97,24%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 536 - 76,79%
Farm Level 2: 1000 - $15 - 918 - 91,81%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %13 425 - 74,58%
Average Income per Game$1,557,666
Year to Date Revenue$57,633,634
Farm
Home Games Left0
Average Attendance - %2 454 - 81,80%
Average Income per Game$100,616
Year to Date Revenue$3,823,399

Expense

Pro Players Total Salaries$80,903,000
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$72,421,492
Farm Year To Date Expenses$2,081,792
Pro Salary Cap To Date$71,461,492
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,672,997
Farm Estimated Season Revenue$0
Pro Remaining Season Days12
Pro Expenses Per Days$583,593
Pro Estimated Expenses$7,003,116
Farm Remaining Season Days0
Farm Expenses Per Days$16,321
Farm Estimated Expenses$0
Estimated Season Expenses$7,003,116
Season Salary Cap$80,713,000
Estimate Under Maximum Salary Cap of $89,000,000$8,287,000
Estimate Over Minimum Salary Cap of $65,000,000 $15,713,000
Current Bank Account$1,187,420
Projected Bank Account($1,142,699)

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)
Artturi Lehkonen $4,500,000 (3)
Ben Chiarot $4,500,000 (2)
Ryan O'Reilly $4,500,000 (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)
Joseph Woll $775,000 (4)
Parker Wotherspoon $775,000 (1)
Alexander Nylander $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2024 : $80,903,000
Year 2025 : $51,216,667
Year 2026 : $33,266,667
Year 2027 : $21,516,667
Salary Average Commitment
Year 2024 : $72,278,000
Year 2025 : $43,425,000
Year 2026 : $25,475,000
Year 2027 : $15,775,000
Salary Cap with 1 Way Contract
Year 2024 : $80,903,000
Year 2025 : $46,875,000
Year 2026 : $28,925,000
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 : $1,903,778
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 - 4 352 - 72,53%
Level 2: 5000 - $65 - 4 702 - 94,04%
Level 3: 2000 - $45 - 1 481 - 74,05%
Level 4: 4000 - $22 - 3 798 - 94,95%
Luxury : 1000 - $225 - 708 - 70,76%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1 965 - 98,23%
Farm Level 2: 1000 - $12 - 976 - 97,56%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %15 040 - 83,56%
Average Income per Game$1,629,629
Year to Date Revenue$61,925,908
Farm
Home Games Left0
Average Attendance - %2 940 - 98,00%
Average Income per Game$90,622
Year to Date Revenue$3,443,633

Expense

Pro Players Total Salaries$79,075,000
Farm Players Total Salaries$2,282,500
Coaches Total Salaries$885,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$72,851,382
Farm Year To Date Expenses$2,128,118
Pro Salary Cap To Date$72,851,382
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,259,258
Farm Estimated Season Revenue$0
Pro Remaining Season Days12
Pro Expenses Per Days$570,714
Pro Estimated Expenses$6,848,568
Farm Remaining Season Days0
Farm Expenses Per Days$18,301
Farm Estimated Expenses$0
Estimated Season Expenses$6,848,568
Season Salary Cap$79,960,000
Estimate Under Maximum Salary Cap of $89,000,000$9,040,000
Estimate Over Minimum Salary Cap of $65,000,000 $14,960,000
Current Bank Account$5,987,153
Projected Bank Account$2,397,843

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)
Jordan Binnington $6,000,000 (2)
Nikolaj Ehlers $6,000,000 (1)
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)
Ben Hutton $975,000 (2)
Connor Bedard $950,000 (2)
Ty Emberson $925,000 (1)
Michael McCarron $900,000 (2)
Justin Dowling (Out of Payroll) $775,000 (1)
Jonas Rondbjerg $775,000 (1)
Nicolas Petan $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2024 : $79,850,000
Year 2025 : $60,450,000
Year 2026 : $26,325,000
Year 2027 : $16,375,000
Salary Average Commitment
Year 2024 : $46,666,667
Year 2025 : $32,500,000
Year 2026 : $5,700,000
Year 2027 : $1,550,000
Salary Cap with 1 Way Contract
Year 2024 : $79,850,000
Year 2025 : $60,450,000
Year 2026 : $26,325,000
Year 2027 : $16,375,000

Farm Players Salaries

Yaroslav Askarov $177,500 (2)
Drew Helleson $92,500 (1)
Carter George $87,500 (3)
Cade Webber $87,500 (2)
Logan Morrison $87,000 (3)
Ville Ottavainen $86,800 (2)
Gavin Hayes $86,500 (3)
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)
Evan Polei $77,500 (1)
Nathan Walker $77,500 (2)
Curtis McKenzie $77,500 (1)
Jeff Kubiak $77,500 (1)
Josiah Didier $77,500 (1)
Brandon Hickey $77,500 (1)
Matthew Highmore $77,500 (1)
Josh Melnick $77,500 (1)
Lassi Thomson $77,500 (1)
Linus Karlsson $77,500 (1)
Olof Lindbom $77,500 (1)
Max Ellis $77,500 (1)
Cam Morrison $77,500 (1)
Gerry Mayhew $77,500 (1)
Spencer Martin $77,500 (1)
Artemi Knyazev $0 (0)
Total Farm Players28
Salary Commitment
Year 2024 : $2,282,500
Year 2025 : $1,027,500
Year 2026 : $261,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,275,500
Year 2025 : $1,027,500
Year 2026 : $261,000
Year 2027 : $0

Maroons



Arena Capacity - Ticket Price
Attendance - %

Arena NameArena de Verdun
Level 1: 6000 - $100 - 5 631 - 93,84%
Level 2: 5000 - $60 - 4 733 - 94,66%
Level 3: 2000 - $35 - 1 925 - 96,23%
Level 4: 4000 - $20 - 3 886 - 97,16%
Luxury : 1000 - $200 - 929 - 92,93%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 538 - 76,90%
Farm Level 2: 1000 - $15 - 933 - 93,29%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %17 104 - 95,02%
Average Income per Game$1,755,195
Year to Date Revenue$66,697,413
Farm
Home Games Left0
Average Attendance - %2 471 - 82,36%
Average Income per Game$101,054
Year to Date Revenue$3,840,035

Expense

Pro Players Total Salaries$83,605,834
Farm Players Total Salaries$2,449,167
Coaches Total Salaries$660,000
Luxury Taxe Total$0
Special Salary Cap Value$1,000,000
Pro Year To Date Expenses$76,076,072
Farm Year To Date Expenses$1,902,353
Pro Salary Cap To Date$76,076,072
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,510,390
Farm Estimated Season Revenue$0
Pro Remaining Season Days12
Pro Expenses Per Days$601,470
Pro Estimated Expenses$7,217,640
Farm Remaining Season Days0
Farm Expenses Per Days$19,603
Farm Estimated Expenses$0
Estimated Season Expenses$7,217,640
Season Salary Cap$85,265,834
Estimate Under Maximum Salary Cap of $89,000,000$3,734,166
Estimate Over Minimum Salary Cap of $65,000,000 $20,265,834
Current Bank Account$32,923,533
Projected Bank Account$29,216,283

Pro Players Salaries

Erik Karlsson $11,500,000 (3)
Rasmus Dahlin $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)
Cole Perfetti $3,250,000 (2)
Danton Heinen $2,250,000 (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)
Martin Jones $1,000,000 (1)
Carl Grundstrom $875,000 (1)
Dustin Wolf $850,000 (1)
Kieffer Bellows $825,000 (1)
Kaedan Korczak $825,000 (2)
Arshdeep Bains $816,667 (1)
Logan Stankoven $814,167 (1)
Adam Erne $775,000 (1)
Noah Juulsen $775,000 (1)
Jakob Pelletier $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2024 : $83,605,834
Year 2025 : $70,175,000
Year 2026 : $55,850,000
Year 2027 : $19,000,000
Salary Average Commitment
Year 2024 : $76,305,834
Year 2025 : $62,875,000
Year 2026 : $48,550,000
Year 2027 : $11,700,000
Salary Cap with 1 Way Contract
Year 2024 : $83,605,834
Year 2025 : $70,175,000
Year 2026 : $55,850,000
Year 2027 : $19,000,000

Farm Players Salaries

Macklin Celebrini $97,500 (3)
Ludovic Waeber $95,000 (1)
Luke Tuch $91,250 (2)
Sean Farrell $89,750 (1)
Oskar Olausson $89,417 (1)
Harrison Brunicke $87,500 (3)
Tomas Suchanek $87,000 (4)
Miko Matikka $87,000 (3)
Yegor Sidorov $86,500 (3)
Vyacheslav Peksa $85,167 (3)
Roman Schmidt $80,583 (3)
Jacob Moverare $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)
John Leonard $77,500 (1)
Timur Ibragimov $77,500 (1)
Kale Clague $77,500 (1)
Francesco Pinelli $77,500 (1)
Jett Woo $77,500 (1)
Cameron Crotty $77,500 (1)
Aku Raty $77,500 (1)
Jacob Melanson $77,500 (1)
Daylan Kuefler $77,500 (1)
William Wallinder $77,500 (1)
Domenick Fensore $77,500 (1)
Brandon Halverson $77,500 (1)
Ian Mitchell $77,500 (1)
Total Farm Players30
Salary Commitment
Year 2024 : $2,449,167
Year 2025 : $702,500
Year 2026 : $611,250
Year 2027 : $87,000
Salary Average Commitment
Year 2024 : $2,258,417
Year 2025 : $702,500
Year 2026 : $611,250
Year 2027 : $87,000

Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameColisee
Level 1: 6000 - $80 - 5 912 - 98,54%
Level 2: 5000 - $50 - 4 910 - 98,20%
Level 3: 2000 - $25 - 1 991 - 99,55%
Level 4: 4000 - $10 - 4 000 - 100,00%
Luxury : 1000 - $160 - 977 - 97,73%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1 965 - 98,27%
Farm Level 2: 1000 - $10 - 990 - 98,96%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %17 791 - 98,84%
Average Income per Game$1,437,322
Year to Date Revenue$53,180,908
Farm
Home Games Left0
Average Attendance - %2 955 - 98,50%
Average Income per Game$87,958
Year to Date Revenue$3,342,391

Expense

Pro Players Total Salaries$82,389,166
Farm Players Total Salaries$2,061,000
Coaches Total Salaries$1,260,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$75,145,244
Farm Year To Date Expenses$1,916,757
Pro Salary Cap To Date$75,145,244
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,311,966
Farm Estimated Season Revenue$0
Pro Remaining Season Days12
Pro Expenses Per Days$597,065
Pro Estimated Expenses$7,164,780
Farm Remaining Season Days0
Farm Expenses Per Days$16,570
Farm Estimated Expenses$0
Estimated Season Expenses$7,164,780
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$21,004,358
Projected Bank Account$18,151,544

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 : $52,575,833
Year 2025 : $45,362,500
Year 2026 : $32,050,000
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)
Seamus Casey $95,000 (3)
Drew Commesso $92,500 (2)
David Reinbacher $91,833 (3)
Tyler Kleven $91,667 (1)
Daniil Chayka $90,250 (1)
Adam Engstrom $89,667 (3)
Sebastian Cossa $86,333 (2)
Nico Daws $81,250 (2)
Wilmer Skoog $77,500 (1)
Santtu Kinnunen $77,500 (1)
William Lockwood $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)
Pavol Regenda $77,500 (1)
Total Farm Players24
Salary Commitment
Year 2024 : $2,061,000
Year 2025 : $964,083
Year 2026 : $276,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,986,333
Year 2025 : $989,916
Year 2026 : $276,500
Year 2027 : $0

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameEdmonton Coliseum
Level 1: 6000 - $105 - 4 730 - 78,84%
Level 2: 5000 - $65 - 4 777 - 95,53%
Level 3: 2000 - $38 - 1 913 - 95,67%
Level 4: 4000 - $23 - 3 822 - 95,54%
Luxury : 1000 - $190 - 958 - 95,83%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 601 - 80,03%
Farm Level 2: 1000 - $15 - 953 - 95,33%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %16 201 - 90,00%
Average Income per Game$1,713,290
Year to Date Revenue$65,105,004
Farm
Home Games Left0
Average Attendance - %2 554 - 85,13%
Average Income per Game$104,778
Year to Date Revenue$3,981,571

Expense

Pro Players Total Salaries$82,895,917
Farm Players Total Salaries$1,908,083
Coaches Total Salaries$760,000
Luxury Taxe Total$0
Special Salary Cap Value$1,500,000
Pro Year To Date Expenses$72,645,792
Farm Year To Date Expenses$2,028,303
Pro Salary Cap To Date$69,855,792
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,426,579
Farm Estimated Season Revenue$0
Pro Remaining Season Days12
Pro Expenses Per Days$597,114
Pro Estimated Expenses$7,165,368
Farm Remaining Season Days0
Farm Expenses Per Days$15,376
Farm Estimated Expenses$0
Estimated Season Expenses$7,165,368
Season Salary Cap$85,155,917
Estimate Under Maximum Salary Cap of $89,000,000$3,844,083
Estimate Over Minimum Salary Cap of $65,000,000 $20,155,917
Current Bank Account$540,055
Projected Bank Account($3,198,734)

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)
Drake Batherson $5,975,000 (2)
Jake DeBrusk $5,000,000 (5)
Jason Zucker $5,000,000 (1)
Philip Broberg $4,580,917 (2)
Filip Gustavsson $3,750,000 (2)
Ilya Lyubushkin $3,250,000 (2)
Rickard Rakell $3,000,000 (3)
Barrett Hayton $2,600,000 (2)
Dante Fabbro $2,500,000 (1)
Simon Edvinsson $1,775,000 (1)
Jack Drury $1,725,000 (2)
Scott Wedgewood $1,500,000 (2)
Colin Miller $1,500,000 (2)
Travis Hamonic $1,100,000 (1)
Brett Leason $1,050,000 (1)
Craig Smith $1,000,000 (1)
Cutter Gauthier $950,000 (2)
Vinnie Hinostroza $775,000 (2)
Paul Cotter $775,000 (2)
Total Pro Players23
Salary Commitment
Year 2024 : $82,895,917
Year 2025 : $69,470,917
Year 2026 : $35,090,000
Year 2027 : $32,090,000
Salary Average Commitment
Year 2024 : $64,420,917
Year 2025 : $51,995,917
Year 2026 : $24,490,000
Year 2027 : $19,490,000
Salary Cap with 1 Way Contract
Year 2024 : $82,895,917
Year 2025 : $70,470,917
Year 2026 : $35,090,000
Year 2027 : $32,090,000

Farm Players Salaries

Jiri Kulich $95,000 (1)
Mason Lohrei $92,500 (1)
Ryan O'Rourke $85,583 (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)
Radim Simek $77,500 (1)
Adam Cracknell $77,500 (1)
Lane Pederson $77,500 (1)
Dylan McIlrath $77,500 (1)
Jake Leschyshyn $77,500 (1)
Chris Driedger $77,500 (1)
Austin Poganski $77,500 (1)
Bokondji Imama $77,500 (1)
Curtis Hall $77,500 (1)
Hunter Skinner $77,500 (1)
Erik Middendorf $77,500 (1)
Matt Villalta $77,500 (2)
Jack Studnicka $77,500 (2)
Total Farm Players24
Salary Commitment
Year 2024 : $1,908,083
Year 2025 : $155,000
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,866,750
Year 2025 : $155,000
Year 2026 : $0
Year 2027 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameSunrise Arena
Level 1: 6000 - $100 - 5 629 - 93,82%
Level 2: 5000 - $60 - 4 754 - 95,07%
Level 3: 2000 - $35 - 1 932 - 96,59%
Level 4: 4000 - $20 - 3 916 - 97,91%
Luxury : 1000 - $200 - 951 - 95,09%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 581 - 79,05%
Farm Level 2: 1000 - $15 - 947 - 94,65%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %17 182 - 95,45%
Average Income per Game$1,764,531
Year to Date Revenue$67,052,184
Farm
Home Games Left0
Average Attendance - %2 528 - 84,25%
Average Income per Game$103,605
Year to Date Revenue$3,936,980

Expense

Pro Players Total Salaries$69,987,500
Farm Players Total Salaries$2,660,917
Coaches Total Salaries$1,034,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$69,593,584
Farm Year To Date Expenses$2,204,117
Pro Salary Cap To Date$69,593,584
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,529,062
Farm Estimated Season Revenue$0
Pro Remaining Season Days12
Pro Expenses Per Days$506,825
Pro Estimated Expenses$6,081,900
Farm Remaining Season Days0
Farm Expenses Per Days$21,304
Farm Estimated Expenses$0
Estimated Season Expenses$6,081,900
Season Salary Cap$71,021,500
Estimate Under Maximum Salary Cap of $89,000,000$17,978,500
Estimate Over Minimum Salary Cap of $65,000,000 $6,021,500
Current Bank Account$65,957,252
Projected Bank Account$63,404,414

Pro Players Salaries

Aaron Ekblad $7,500,000 (1)
Anthony Cirelli $6,250,000 (5)
Taylor Hall (Out of Payroll) $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 : $61,084,167
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)
Stephen Halliday $95,000 (2)
Nikolas Matinpalo $88,500 (1)
Ty Mueller $87,000 (3)
Niko Huuhtanen $86,750 (3)
Jakub Stancl $86,667 (3)
Bryce McConnell-Barker $83,833 (3)
Alex Steeves $82,500 (1)
Fraser Minten $81,667 (3)
Patrick Brown $80,000 (1)
Oskar Lindblom $80,000 (1)
Clark Bishop $77,500 (1)
Austin Watson $77,500 (1)
Nathan Smith $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)
Nolan Stevens $77,500 (1)
Jonathan Gruden $77,500 (2)
Ilya Solovyov $77,500 (1)
Magnus Hellberg $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)
Reilly Walsh $77,500 (1)
Patrick Guay $0 (0)
Total Farm Players32
Salary Commitment
Year 2024 : $2,660,917
Year 2025 : $983,417
Year 2026 : $425,917
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,614,917
Year 2025 : $983,417
Year 2026 : $425,917
Year 2027 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - $85 - 5 777 - 96,28%
Level 2: 5000 - $60 - 4 749 - 94,97%
Level 3: 2000 - $35 - 1 909 - 95,46%
Level 4: 4000 - $20 - 3 827 - 95,67%
Luxury : 1000 - $180 - 961 - 96,14%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 561 - 78,04%
Farm Level 2: 1000 - $15 - 957 - 95,71%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %17 223 - 95,68%
Average Income per Game$1,627,613
Year to Date Revenue$61,849,275
Farm
Home Games Left0
Average Attendance - %2 518 - 83,93%
Average Income per Game$102,789
Year to Date Revenue$3,905,963

Expense

Pro Players Total Salaries$80,897,500
Farm Players Total Salaries$2,184,583
Coaches Total Salaries$810,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$75,146,554
Farm Year To Date Expenses$1,252,478
Pro Salary Cap To Date$74,426,554
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,255,225
Farm Estimated Season Revenue$0
Pro Remaining Season Days12
Pro Expenses Per Days$583,196
Pro Estimated Expenses$6,998,352
Farm Remaining Season Days0
Farm Expenses Per Days$17,536
Farm Estimated Expenses$0
Estimated Season Expenses$6,998,352
Season Salary Cap$80,920,000
Estimate Under Maximum Salary Cap of $89,000,000$8,080,000
Estimate Over Minimum Salary Cap of $65,000,000 $15,920,000
Current Bank Account($13,534,397)
Projected Bank Account($17,277,524)

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)
Mikael Granlund $5,000,000 (1)
Charlie Coyle $4,250,000 (1)
Lawson Crouse $4,100,000 (3)
Laurent Brossoit $3,300,000 (2)
Jacob Markstrom $3,000,000 (2)
Tyler Myers (1 Way Contract) $3,000,000 (3)
Jordan Staal $2,900,000 (3)
Stefan Noesen $2,750,000 (3)
Anton Forsberg $2,750,000 (1)
Bryan Rust $2,562,500 (2)
Vincent Desharnais $2,000,000 (2)
Logan Stanley $1,250,000 (2)
Sam Carrick $1,000,000 (3)
Curtis Lazar $1,000,000 (1)
Matt Nieto $900,000 (1)
Matthew Beniers $897,500 (1)
Troy Stecher (Out of Payroll) $787,500 (2)
Chad Ruhwedel $775,000 (1)
Blake Wheeler $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2024 : $80,897,500
Year 2025 : $56,800,000
Year 2026 : $35,000,000
Year 2027 : $21,250,000
Salary Average Commitment
Year 2024 : $77,722,500
Year 2025 : $54,675,000
Year 2026 : $32,875,000
Year 2027 : $21,250,000
Salary Cap with 1 Way Contract
Year 2024 : $80,897,500
Year 2025 : $56,800,000
Year 2026 : $35,000,000
Year 2027 : $21,250,000

Farm Players Salaries

Ivan Fedotov $327,500 (2)
Miles Wood (Out of Payroll) $250,000 (3)
Josh Lopina $87,833 (1)
Jayden Grubbe $86,750 (2)
Ben Kraws $85,000 (2)
Graeme Clarke $80,000 (1)
Jesse Puljujarvi $80,000 (1)
Cooper Walker $77,500 (1)
Jacob Murray $77,500 (1)
Mason Morelli $77,500 (1)
Griffin Mendel $77,500 (1)
Michael Karow $77,500 (1)
Alex Limoges $77,500 (1)
Ryan Schmelzer $77,500 (2)
Zach Metsa $77,500 (1)
Jacob MacDonald $77,500 (2)
Dmitri Osipov $77,500 (1)
Alex Whelan $77,500 (1)
Bradley Marek $77,500 (1)
Vladislav Kolyachonok $77,500 (2)
Waltteri Merela $77,500 (1)
Jett Jones $77,500 (1)
Mike Benning $77,500 (1)
Mikhail Abramov $77,500 (1)
Jack Malone $60,000 (1)
Brett Davis $60,000 (1)
Total Farm Players26
Salary Commitment
Year 2024 : $2,434,583
Year 2025 : $981,750
Year 2026 : $250,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,290,750
Year 2025 : $981,750
Year 2026 : $250,000
Year 2027 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone arena
Level 1: 6000 - $95 - 5 655 - 94,26%
Level 2: 5000 - $62 - 4 641 - 92,82%
Level 3: 2000 - $35 - 1 927 - 96,35%
Level 4: 4000 - $22 - 3 792 - 94,80%
Luxury : 1000 - $175 - 949 - 94,88%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1 931 - 96,56%
Farm Level 2: 1000 - $12 - 972 - 97,21%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %16 964 - 94,25%
Average Income per Game$1,701,452
Year to Date Revenue$64,655,185
Farm
Home Games Left0
Average Attendance - %2 903 - 96,78%
Average Income per Game$103,708
Year to Date Revenue$3,940,911

Expense

Pro Players Total Salaries$76,784,047
Farm Players Total Salaries$2,749,459
Coaches Total Salaries$793,500
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$68,727,111
Farm Year To Date Expenses$2,369,148
Pro Salary Cap To Date$68,727,111
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,402,904
Farm Estimated Season Revenue$0
Pro Remaining Season Days12
Pro Expenses Per Days$553,643
Pro Estimated Expenses$6,643,716
Farm Remaining Season Days0
Farm Expenses Per Days$22,007
Farm Estimated Expenses$0
Estimated Season Expenses$6,643,716
Season Salary Cap$77,577,547
Estimate Under Maximum Salary Cap of $89,000,000$11,422,453
Estimate Over Minimum Salary Cap of $65,000,000 $12,577,547
Current Bank Account$23,939,789
Projected Bank Account$20,698,977

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)
Adam Beckman $775,000 (1)
Dakota Mermis $775,000 (1)
Total Pro Players22
Salary Commitment
Year 2024 : $76,784,047
Year 2025 : $56,904,047
Year 2026 : $33,765,714
Year 2027 : $14,265,714
Salary Average Commitment
Year 2024 : $73,931,428
Year 2025 : $55,101,428
Year 2026 : $33,225,595
Year 2027 : $13,725,595
Salary Cap with 1 Way Contract
Year 2024 : $76,784,047
Year 2025 : $56,904,047
Year 2026 : $33,765,714
Year 2027 : $14,265,714

Farm Players Salaries

Daniil Miromanov $125,000 (1)
Cam Lund $94,167 (3)
Magnus Chrona $92,500 (1)
Charles-Alexis Legault $91,583 (3)
Nikolai Kovalenko $89,625 (1)
Filip Mesar $88,667 (3)
Samuel Johannesson $87,000 (2)
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)
Kirill Kudryavtsev $82,500 (3)
Walker Duehr $82,500 (1)
Elliot Desnoyers $82,500 (1)
Mathias Emilio Pettersen $77,500 (1)
Tanner Laczynski $77,500 (2)
Riley Damiani $77,500 (1)
Yegor Sokolov $77,500 (1)
Cole Reinhardt $77,500 (1)
Brendan Lemieux $77,500 (1)
Clay Stevenson $77,500 (3)
Marcus Bjork $77,500 (1)
Cole Guttman $77,500 (1)
Angus Crookshank $77,500 (1)
Mason Millman $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 Players33
Salary Commitment
Year 2024 : $2,749,459
Year 2025 : $940,084
Year 2026 : $521,084
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,744,959
Year 2025 : $948,084
Year 2026 : $529,084
Year 2027 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBlue Shirt Stadium
Level 1: 6000 - $100 - 5 723 - 95,38%
Level 2: 5000 - $60 - 4 857 - 97,15%
Level 3: 2000 - $35 - 1 957 - 97,83%
Level 4: 4000 - $20 - 3 923 - 98,07%
Luxury : 1000 - $200 - 959 - 95,91%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 540 - 76,99%
Farm Level 2: 1000 - $15 - 955 - 95,48%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %17 419 - 96,77%
Average Income per Game$1,791,710
Year to Date Revenue$68,084,971
Farm
Home Games Left0
Average Attendance - %2 495 - 83,15%
Average Income per Game$101,637
Year to Date Revenue$3,862,223

Expense

Pro Players Total Salaries$83,160,524
Farm Players Total Salaries$2,331,901
Coaches Total Salaries$1,332,500
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$77,456,270
Farm Year To Date Expenses$1,910,724
Pro Salary Cap To Date$77,456,270
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,583,420
Farm Estimated Season Revenue$0
Pro Remaining Season Days12
Pro Expenses Per Days$603,075
Pro Estimated Expenses$7,236,900
Farm Remaining Season Days0
Farm Expenses Per Days$18,706
Farm Estimated Expenses$0
Estimated Season Expenses$7,236,900
Season Salary Cap$84,493,024
Estimate Under Maximum Salary Cap of $89,000,000$4,506,976
Estimate Over Minimum Salary Cap of $65,000,000 $19,493,024
Current Bank Account$40,878,226
Projected Bank Account$37,224,746

Pro Players Salaries

Roope Hintz $8,450,000 (3)
Kyle Connor $7,142,857 (2)
Nazem Kadri $7,000,000 (2)
Joshua Morrissey $6,250,000 (4)
Chandler Stephenson $6,250,000 (5)
Adam Pelech $5,750,000 (2)
Oliver Bjorkstrand $5,400,000 (2)
Rasmus Andersson $4,550,000 (2)
Carter Verhaeghe $4,167,667 (4)
Nick Jensen $4,050,000 (2)
Noah Dobson $4,000,000 (1)
Frederik Andersen $3,400,000 (1)
Erik Haula $3,150,000 (2)
Anthony Stolarz $2,500,000 (2)
Conor Garland $2,475,000 (2)
Trent Frederic $2,300,000 (1)
Warren Foegele $1,750,000 (3)
Dylan Samberg $1,400,000 (1)
Philip Tomasino $825,000 (1)
Tyler Motte $800,000 (1)
Sheldon Dries $775,000 (2)
Robert Bortuzzo $775,000 (1)
Total Pro Players22
Salary Commitment
Year 2024 : $83,160,524
Year 2025 : $74,242,857
Year 2026 : $31,450,000
Year 2027 : $19,500,000
Salary Average Commitment
Year 2024 : $76,161,441
Year 2025 : $64,201,441
Year 2026 : $24,858,584
Year 2027 : $18,791,917
Salary Cap with 1 Way Contract
Year 2024 : $83,160,524
Year 2025 : $69,660,524
Year 2026 : $26,867,667
Year 2027 : $16,667,667

Farm Players Salaries

Declan Chisholm $100,000 (1)
David Goyette $89,167 (3)
Elmer Soderblom $87,833 (1)
Nikita Nesterenko $87,400 (1)
Jaroslav Chmelar $86,750 (3)
Ryder Korczak $85,917 (1)
Roni Hirvonen $85,667 (1)
Pavel Novak $84,667 (1)
Thomas Milic $84,167 (3)
Michael Buchinger $83,833 (3)
Brett Harrison $83,667 (2)
Ryan Winterton $82,833 (2)
Jet Greaves $81,250 (2)
Zachary Jones $81,250 (1)
Ilya Nikolayev $77,500 (1)
Tyler Benson $77,500 (1)
Trent Miner $77,500 (1)
Gustav Olofsson $77,500 (1)
Karson Kuhlman $77,500 (1)
Nicholas Robertson $77,500 (1)
Reece Newkirk $77,500 (1)
Adam Ruzicka $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)
Trevor Janicke $60,000 (1)
Tyler Inamoto $60,000 (1)
Total Farm Players29
Salary Commitment
Year 2024 : $2,331,901
Year 2025 : $746,667
Year 2026 : $343,917
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,245,251
Year 2025 : $746,667
Year 2026 : $343,917
Year 2027 : $0

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameOctopus Arena
Level 1: 6000 - $130 - 3 915 - 65,24%
Level 2: 5000 - $85 - 3 105 - 62,10%
Level 3: 2000 - $50 - 1 330 - 66,51%
Level 4: 4000 - $25 - 3 843 - 96,08%
Luxury : 1000 - $250 - 638 - 63,81%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 549 - 77,45%
Farm Level 2: 1000 - $15 - 958 - 95,81%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %12 831 - 71,28%
Average Income per Game$1,631,422
Year to Date Revenue$61,994,036
Farm
Home Games Left0
Average Attendance - %2 507 - 83,57%
Average Income per Game$102,196
Year to Date Revenue$3,883,432

Expense

Pro Players Total Salaries$70,950,000
Farm Players Total Salaries$2,791,666
Coaches Total Salaries$860,000
Luxury Taxe Total$0
Special Salary Cap Value$3,500,000
Pro Year To Date Expenses$64,323,695
Farm Year To Date Expenses$2,352,180
Pro Salary Cap To Date$64,323,695
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,262,844
Farm Estimated Season Revenue$0
Pro Remaining Season Days12
Pro Expenses Per Days$512,500
Pro Estimated Expenses$6,150,000
Farm Remaining Season Days0
Farm Expenses Per Days$22,279
Farm Estimated Expenses$0
Estimated Season Expenses$6,150,000
Season Salary Cap$75,310,000
Estimate Under Maximum Salary Cap of $89,000,000$13,690,000
Estimate Over Minimum Salary Cap of $65,000,000 $10,310,000
Current Bank Account$18,245,753
Projected Bank Account$15,358,597

Pro Players Salaries

David Pastrnak $11,250,000 (4)
Mark Scheifele $8,500,000 (5)
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)
Matt Dumba $3,750,000 (2)
Justin Holl $3,400,000 (2)
Brock McGinn $2,750,000 (1)
Marc-Andre Fleury $2,500,000 (1)
Nick Bjugstad $2,100,000 (1)
Juuso Valimaki $2,000,000 (2)
Noel Acciari $2,000,000 (2)
Kyle Okposo $1,500,000 (1)
Jan Rutta $1,375,000 (1)
Connor Brown $1,000,000 (1)
Kaapo Kahkonen $1,000,000 (1)
Jujhar Khaira $900,000 (1)
Kailer Yamamoto $900,000 (1)
Arthur Kaliyev $850,000 (1)
Michael Carcone $775,000 (1)
Total Pro Players22
Salary Commitment
Year 2024 : $70,950,000
Year 2025 : $49,800,000
Year 2026 : $30,150,000
Year 2027 : $30,150,000
Salary Average Commitment
Year 2024 : $66,200,000
Year 2025 : $43,675,000
Year 2026 : $24,025,000
Year 2027 : $24,025,000
Salary Cap with 1 Way Contract
Year 2024 : $70,950,000
Year 2025 : $49,800,000
Year 2026 : $30,150,000
Year 2027 : $30,150,000

Farm Players Salaries

Ross Johnston $110,000 (2)
Daniel Torgersson $92,500 (1)
Samuel Honzek $91,833 (3)
Kevin Korchinski $91,833 (2)
Owen Pickering $88,667 (3)
Chase Stillman $86,333 (2)
Coulson Pitre $86,000 (3)
Henrik Rybinski $85,917 (1)
Kaleb Lawrence $85,250 (3)
Nolan Allan $84,750 (2)
Jake Furlong $84,167 (3)
Oskar Pettersson $83,500 (3)
Donovan Sebrango $82,833 (2)
Alexander Alexeyev $82,500 (1)
Isaac Poulter $81,250 (1)
Luke Prokop $79,333 (3)
Isaac Ratcliffe (Out of Payroll) $77,500 (1)
Austin Rueschhoff $77,500 (1)
Dino Kambeitz $77,500 (1)
Cole Schneider $77,500 (1)
Alex Barre-Boulet $77,500 (1)
Benoit-Olivier Groulx $77,500 (1)
Robin Salo $77,500 (1)
Anton Blidh $77,500 (1)
Jordan Papirny $77,500 (1)
Mitchell Hoelscher $77,500 (1)
Luka Profaca $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 Players35
Salary Commitment
Year 2024 : $2,869,166
Year 2025 : $1,054,499
Year 2026 : $598,750
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,666,166
Year 2025 : $1,014,499
Year 2026 : $598,750
Year 2027 : $0

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 6000 - $100 - 5 790 - 96,50%
Level 2: 5000 - $62 - 4 805 - 96,10%
Level 3: 2000 - $50 - 1 327 - 66,34%
Level 4: 4000 - $25 - 3 789 - 94,73%
Luxury : 1000 - $186 - 960 - 96,02%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1 958 - 97,91%
Farm Level 2: 1000 - $13 - 968 - 96,76%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %16 671 - 92,62%
Average Income per Game$1,813,409
Year to Date Revenue$68,909,560
Farm
Home Games Left0
Average Attendance - %2 926 - 97,53%
Average Income per Game$106,273
Year to Date Revenue$4,038,362

Expense

Pro Players Total Salaries$84,216,754
Farm Players Total Salaries$2,880,723
Coaches Total Salaries$1,452,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$77,317,918
Farm Year To Date Expenses$2,118,775
Pro Salary Cap To Date$77,317,918
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,626,819
Farm Estimated Season Revenue$0
Pro Remaining Season Days12
Pro Expenses Per Days$611,448
Pro Estimated Expenses$7,337,376
Farm Remaining Season Days0
Farm Expenses Per Days$23,021
Farm Estimated Expenses$0
Estimated Season Expenses$7,337,376
Season Salary Cap$85,668,754
Estimate Under Maximum Salary Cap of $89,000,000$3,331,246
Estimate Over Minimum Salary Cap of $65,000,000 $20,668,754
Current Bank Account$13,330,119
Projected Bank Account$9,619,562

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)
Victor Hedman $5,875,000 (1)
Igor Shesterkin $5,666,667 (1)
Zach Hyman $5,500,000 (2)
J.T Compher $5,100,000 (5)
Rasmus Sandin $4,600,000 (4)
Phillip Danault $4,500,000 (2)
Thomas Novak $3,500,000 (3)
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 $950,000 (1)
Total Pro Players21
Salary Commitment
Year 2024 : $84,216,754
Year 2025 : $51,595,087
Year 2026 : $31,245,087
Year 2027 : $27,745,087
Salary Average Commitment
Year 2024 : $77,116,754
Year 2025 : $51,295,087
Year 2026 : $31,245,087
Year 2027 : $27,745,087
Salary Cap with 1 Way Contract
Year 2024 : $84,216,754
Year 2025 : $51,595,087
Year 2026 : $31,245,087
Year 2027 : $27,745,087

Farm Players Salaries

Ryan Reaves $135,000 (2)
Jack Peart $92,500 (3)
Ty Glover $92,500 (1)
Lukas Svejkovsky $92,500 (1)
Massimo Rizzo $92,500 (2)
Eduard Sale $91,833 (3)
Georgi Romanov $91,000 (2)
Shakir Mukhamadullin $89,417 (1)
Shane Wright $88,667 (3)
Jesse Pulkkinen $88,083 (3)
Jakub Vrana $87,500 (1)
Pierrick Dube $87,000 (1)
Tristan Luneau $86,500 (3)
Alexis Gendron $86,000 (2)
Dylan Roobroeck $85,000 (3)
Olen Zellweger $84,417 (2)
Isaiah George $83,833 (3)
Ryan Mast $83,056 (3)
Jorian Donovan $79,667 (3)
Jakub Lauko $78,750 (1)
Robert Mastrosimone $77,500 (1)
Kevin Mandolese $77,500 (1)
Sebastian AhoD $77,500 (2)
Declan Carlile $77,500 (2)
Anthony Angello $77,500 (1)
Samuel Fagemo $77,500 (1)
Mackenzie Entwistle $77,500 (1)
Josiah Slavin $77,500 (2)
Mads Sogaard $77,500 (2)
Layton Ahac $77,500 (1)
Billy Sweezey $77,500 (2)
Anton Malmstrom $77,500 (1)
Aidan Fulp $77,500 (1)
Wyatt Kalynuk $77,500 (1)
Total Farm Players34
Salary Commitment
Year 2024 : $2,880,723
Year 2025 : $1,655,556
Year 2026 : $779,139
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,811,723
Year 2025 : $1,655,556
Year 2026 : $779,139
Year 2027 : $0

Senateurs



Arena Capacity - Ticket Price
Attendance - %

Arena NamePlace Banque Scottia
Level 1: 6000 - $90 - 5 820 - 97,00%
Level 2: 5000 - $55 - 4 868 - 97,37%
Level 3: 2000 - $33 - 1 914 - 95,68%
Level 4: 4000 - $18 - 3 954 - 98,86%
Luxury : 1000 - $180 - 957 - 95,72%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 568 - 78,42%
Farm Level 2: 1000 - $15 - 961 - 96,14%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %17 513 - 97,30%
Average Income per Game$1,636,248
Year to Date Revenue$62,177,411
Farm
Home Games Left0
Average Attendance - %2 530 - 84,32%
Average Income per Game$103,275
Year to Date Revenue$3,924,467

Expense

Pro Players Total Salaries$87,069,643
Farm Players Total Salaries$2,406,000
Coaches Total Salaries$720,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$77,312,300
Farm Year To Date Expenses$2,107,773
Pro Salary Cap To Date$77,312,300
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,272,495
Farm Estimated Season Revenue$0
Pro Remaining Season Days12
Pro Expenses Per Days$626,640
Pro Estimated Expenses$7,519,680
Farm Remaining Season Days0
Farm Expenses Per Days$19,266
Farm Estimated Expenses$0
Estimated Season Expenses$7,519,680
Season Salary Cap$87,789,643
Estimate Under Maximum Salary Cap of $89,000,000$1,210,357
Estimate Over Minimum Salary Cap of $65,000,000 $22,789,643
Current Bank Account$7,707,655
Projected Bank Account$3,460,470

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)
Jeff Petry $4,250,000 (1)
Michael Anderson $4,125,000 (4)
Ryan Hartman $4,000,000 (3)
Alexander Kerfoot $3,500,000 (1)
Matias Maccelli $3,300,000 (2)
Nicholas Paul $3,150,000 (5)
Ian Cole $3,100,000 (1)
Brad Marchand $3,062,500 (1)
Colton Sissons $2,857,143 (2)
Cam Talbot $2,500,000 (2)
Casey Cizikas $2,500,000 (2)
Philipp Kurashev $2,250,000 (1)
Eric Robinson $950,000 (1)
Haydn Fleury $775,000 (1)
Tanner Pearson $775,000 (1)
Kevin Rooney $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2024 : $87,069,643
Year 2025 : $57,282,143
Year 2026 : $32,125,000
Year 2027 : $23,525,000
Salary Average Commitment
Year 2024 : $77,834,643
Year 2025 : $47,897,143
Year 2026 : $24,800,000
Year 2027 : $20,100,000
Salary Cap with 1 Way Contract
Year 2024 : $87,069,643
Year 2025 : $57,282,143
Year 2026 : $32,125,000
Year 2027 : $23,525,000

Farm Players Salaries

Tye Kartye $92,500 (1)
Xavier Bourgault $92,500 (1)
Nate Danielson $91,833 (3)
Noah Ostlund $88,667 (3)
Dennis Hildeby $84,333 (1)
Danila Klimovich $83,333 (2)
Fabian Wagner $83,056 (3)
Ben Hemmerling $82,111 (3)
Jack Matier $80,167 (2)
Devin Shore $77,500 (1)
Roland McKeown $77,500 (1)
Justin Kirkland $77,500 (1)
Tyler Angle $77,500 (1)
Jake Massie $77,500 (1)
Logan Shaw $77,500 (1)
Jonah Gadjovich $77,500 (2)
Brandon Gignac $77,500 (1)
Nick Cicek $77,500 (1)
Mark Friedman $77,500 (1)
Joseph Cecconi $77,500 (1)
Keean Washkurak $77,500 (1)
Oskar Back $77,500 (1)
Jonas Johansson $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 Players30
Salary Commitment
Year 2024 : $2,406,000
Year 2025 : $664,167
Year 2026 : $345,667
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,386,417
Year 2025 : $650,834
Year 2026 : $345,667
Year 2027 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameWananiche
Level 1: 6000 - $100 - 5 643 - 94,05%
Level 2: 5000 - $60 - 4 715 - 94,31%
Level 3: 2000 - $35 - 1 924 - 96,22%
Level 4: 4000 - $20 - 3 891 - 97,28%
Luxury : 1000 - $200 - 926 - 92,55%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 603 - 80,15%
Farm Level 2: 1000 - $15 - 951 - 95,12%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %17 100 - 95,00%
Average Income per Game$1,754,505
Year to Date Revenue$66,671,197
Farm
Home Games Left0
Average Attendance - %2 554 - 85,14%
Average Income per Game$104,854
Year to Date Revenue$3,984,443

Expense

Pro Players Total Salaries$73,997,357
Farm Players Total Salaries$2,310,000
Coaches Total Salaries$770,000
Luxury Taxe Total$0
Special Salary Cap Value$3,800,000
Pro Year To Date Expenses$74,866,766
Farm Year To Date Expenses$2,108,260
Pro Salary Cap To Date$68,838,911
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,509,010
Farm Estimated Season Revenue$0
Pro Remaining Season Days12
Pro Expenses Per Days$533,553
Pro Estimated Expenses$6,402,636
Farm Remaining Season Days0
Farm Expenses Per Days$18,594
Farm Estimated Expenses$0
Estimated Season Expenses$6,402,636
Season Salary Cap$78,567,357
Estimate Under Maximum Salary Cap of $89,000,000$10,432,643
Estimate Over Minimum Salary Cap of $65,000,000 $13,567,357
Current Bank Account$59,368,323
Projected Bank Account$56,474,697

Pro Players Salaries

Jonathan Huberdeau $10,500,000 (3)
Robert Thomas $7,950,000 (3)
Joshua Norris $7,950,000 (3)
Brandon Montour $7,142,857 (4)
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)
Jon Merrill $1,200,000 (1)
Lukas Reichel $1,200,000 (2)
Kasperi Kapanen $1,000,000 (1)
Andreas Englund $1,000,000 (1)
Zach Benson $950,000 (3)
Mason McTavish $894,167 (1)
Ridly Greig $863,333 (1)
Total Pro Players20
Salary Commitment
Year 2024 : $73,997,357
Year 2025 : $56,467,857
Year 2026 : $39,242,857
Year 2027 : $11,892,857
Salary Average Commitment
Year 2024 : $74,009,024
Year 2025 : $56,642,857
Year 2026 : $39,417,857
Year 2027 : $11,892,857
Salary Cap with 1 Way Contract
Year 2024 : $73,997,357
Year 2025 : $56,467,857
Year 2026 : $39,242,857
Year 2027 : $11,892,857

Farm Players Salaries

Oliver Kapanen $92,500 (3)
Corson Ceulemans $92,500 (2)
Samuel Hlavaj $87,500 (2)
Hardy Haman Aktell $87,000 (1)
Jean-Luc Foudy $84,750 (1)
Judd Caulfield $83,750 (1)
Angus Booth $82,667 (3)
Oliver Wahlstrom $82,500 (1)
Eric Comrie $82,500 (2)
Lukas Cormier $79,333 (1)
Chase Wheatcroft $77,500 (1)
Kevin Wall $77,500 (1)
Brendan Gaunce $77,500 (2)
Christian Wolanin $77,500 (1)
Dylan Wells $77,500 (1)
Garrett Pilon $77,500 (1)
Jeremy Davies $77,500 (1)
Carsen Twarynski $77,500 (1)
Taylor Ward $77,500 (1)
Carson Meyer $77,500 (1)
Hudson Elynuik $77,500 (1)
Noel Hoefenmayer $77,500 (1)
Matej Blumel $77,500 (1)
Ville Petman $77,500 (1)
Travis Mitchell $77,500 (1)
Vincent Sevigny $77,500 (1)
Riley Bezeau $77,500 (1)
Jasper Weatherby $77,500 (1)
Rodwin Dionicio $60,000 (1)
Total Farm Players29
Salary Commitment
Year 2024 : $2,310,000
Year 2025 : $515,167
Year 2026 : $175,167
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,171,750
Year 2025 : $515,167
Year 2026 : $175,167
Year 2027 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameDallas Arena
Level 1: 6000 - $115 - 4 005 - 66,75%
Level 2: 5000 - $75 - 3 283 - 65,67%
Level 3: 2000 - $45 - 1 410 - 70,51%
Level 4: 4000 - $30 - 2 490 - 62,25%
Luxury : 1000 - $220 - 684 - 68,42%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 552 - 77,61%
Farm Level 2: 1000 - $15 - 947 - 94,74%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %11 872 - 65,96%
Average Income per Game$1,483,275
Year to Date Revenue$56,364,444
Farm
Home Games Left0
Average Attendance - %2 500 - 83,32%
Average Income per Game$102,117
Year to Date Revenue$3,880,450

Expense

Pro Players Total Salaries$70,591,667
Farm Players Total Salaries$2,319,694
Coaches Total Salaries$3,100,000
Luxury Taxe Total$0
Special Salary Cap Value$3,250,000
Pro Year To Date Expenses$71,322,916
Farm Year To Date Expenses$1,957,204
Pro Salary Cap To Date$71,322,916
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,966,550
Farm Estimated Season Revenue$0
Pro Remaining Season Days12
Pro Expenses Per Days$525,655
Pro Estimated Expenses$6,307,860
Farm Remaining Season Days0
Farm Expenses Per Days$18,904
Farm Estimated Expenses$0
Estimated Season Expenses$6,307,860
Season Salary Cap$76,941,667
Estimate Under Maximum Salary Cap of $89,000,000$12,058,333
Estimate Over Minimum Salary Cap of $65,000,000 $11,941,667
Current Bank Account$10,721,694
Projected Bank Account$7,380,384

Pro Players Salaries

Mikko Rantanen $9,250,000 (6)
Thomas Chabot $8,000,000 (4)
Anders Lee (1 Way Contract) $7,000,000 (2)
Cam Atkinson $5,875,000 (1)
Tristan Jarry $5,375,000 (4)
Dylan Strome $5,000,000 (3)
Ryan Strome $5,000,000 (2)
Ryan Graves $3,000,000 (4)
Matt Grzelcyk $2,750,000 (1)
Karel Vejmelka $2,725,000 (6)
Pierre Engvall $2,700,000 (6)
Mason Appleton $2,166,667 (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)
Marc Gatcomb $775,000 (1)
Hunter Shepard $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2024 : $70,591,667
Year 2025 : $55,125,000
Year 2026 : $41,125,000
Year 2027 : $36,125,000
Salary Average Commitment
Year 2024 : $72,654,168
Year 2025 : $52,112,501
Year 2026 : $38,779,167
Year 2027 : $35,279,167
Salary Cap with 1 Way Contract
Year 2024 : $70,591,667
Year 2025 : $50,050,000
Year 2026 : $36,050,000
Year 2027 : $31,050,000

Farm Players Salaries

Rafael Harvey-Pinard $110,000 (1)
Jakub Dobes $92,500 (1)
Logan Mailloux $87,500 (2)
Chase Bradley $87,250 (2)
Maxwell Crozier $86,750 (1)
Florian Xhekaj $86,667 (3)
Xavier Simoneau $85,500 (1)
Samu Tuomaala $83,083 (2)
Tyson Hinds $82,944 (2)
Cale Fleury $80,000 (1)
Jagger Joshua $77,500 (1)
Spencer Smallman $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)
Matthew Strome $77,500 (1)
Louis Crevier $77,500 (1)
Luke Krys $77,500 (1)
Tobie Bisson $77,500 (1)
Cameron Wright $77,500 (1)
Strauss Mann $77,500 (1)
Kyle McDonald $77,500 (1)
Lleyton Moore $77,500 (1)
Max Crozier $77,500 (1)
Jacob Peterson $77,500 (1)
Braden Hache $60,000 (1)
Scott Walford $60,000 (1)
Total Farm Players29
Salary Commitment
Year 2024 : $2,319,694
Year 2025 : $504,944
Year 2026 : $86,667
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,109,194
Year 2025 : $504,944
Year 2026 : $86,667
Year 2027 : $0

Whalers



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Pound
Level 1: 6000 - $150 - 3 200 - 53,33%
Level 2: 5000 - $125 - 2 073 - 41,45%
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 - 1 107 - 55,36%
Farm Level 2: 1000 - $30 - 407 - 40,71%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %8 073 - 44,85%
Average Income per Game$1,732,958
Year to Date Revenue$65,852,412
Farm
Home Games Left0
Average Attendance - %1 514 - 50,47%
Average Income per Game$100,680
Year to Date Revenue$3,825,829

Expense

Pro Players Total Salaries$83,135,000
Farm Players Total Salaries$2,534,362
Coaches Total Salaries$710,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$71,794,106
Farm Year To Date Expenses$2,130,108
Pro Salary Cap To Date$62,482,676
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,465,916
Farm Estimated Season Revenue$0
Pro Remaining Season Days12
Pro Expenses Per Days$598,464
Pro Estimated Expenses$7,181,568
Farm Remaining Season Days0
Farm Expenses Per Days$20,268
Farm Estimated Expenses$0
Estimated Season Expenses$7,181,568
Season Salary Cap$68,645,000
Estimate Under Maximum Salary Cap of $89,000,000$20,355,000
Estimate Over Minimum Salary Cap of $65,000,000 $3,645,000
Current Bank Account$40,674,496
Projected Bank Account$36,958,844

Pro Players Salaries

Timo Meier (Out of Payroll) $15,200,000 (4)
Trevor Lewis $9,800,000 (1)
Justin Faulk $6,500,000 (3)
Mackie Samoskevich $5,925,000 (1)
Cal Petersen (1 Way Contract) $5,000,000 (1)
Vladimir Tarasenko $4,750,000 (2)
Spencer Knight $4,500,000 (2)
Jake Allen $3,850,000 (1)
Shane Pinto $3,750,000 (2)
Sean Walker (1 Way Contract) $3,600,000 (5)
Scott Mayfield $3,500,000 (4)
Jake Middleton $2,450,000 (5)
Ryan Lomberg $2,000,000 (2)
Pavel Dorofeyev $1,835,000 (2)
Jack McBain $1,600,000 (1)
Oskar Sundqvist $1,500,000 (2)
Simon Benoit $1,350,000 (3)
Ty Dellandrea $1,300,000 (2)
Kyle Burroughs $1,100,000 (2)
Max Pacioretty $1,000,000 (1)
Marat Khusnutdinov $925,000 (1)
Pierre-edouard Bellemare $925,000 (1)
Kevin Shattenkirk $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2024 : $83,135,000
Year 2025 : $48,815,000
Year 2026 : $28,080,000
Year 2027 : $20,230,000
Salary Average Commitment
Year 2024 : $59,421,250
Year 2025 : $46,771,250
Year 2026 : $26,036,250
Year 2027 : $18,330,000
Salary Cap with 1 Way Contract
Year 2024 : $83,135,000
Year 2025 : $53,335,000
Year 2026 : $32,600,000
Year 2027 : $24,750,000

Farm Players Salaries

Ryan Ufko $92,500 (3)
John Beecher $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)
Parker Bell $85,750 (3)
Max McCormick $85,000 (1)
Tyson Kozak $85,000 (1)
Dmitry Kuzmin $79,556 (3)
Dmitri Kuzmin $79,556 (2)
D.J. Busdeker $77,500 (1)
Marian Studenic $77,500 (1)
Justin Richards $77,500 (1)
Mike Hardman $77,500 (2)
Matthew Peca $77,500 (1)
Nicolas Beaudin $77,500 (1)
Lucas Johansen $77,500 (1)
Josh Mahura $77,500 (1)
Alex Kannok Leipert $77,500 (1)
Nikita Okhotiuk $77,500 (1)
Mathias Laferriere $77,500 (1)
Cameron Hughes $77,500 (1)
Michael Vukojevic $77,500 (1)
Riley Nash $77,500 (1)
Oscar Dansk $77,500 (1)
Dustin Tokarski $77,500 (1)
Keith Kinkaid $77,500 (1)
Damian Clara $60,000 (1)
Owen Lindmark $60,000 (1)
Ty Young $60,000 (1)
Cristiano DiGiacinto $0 (0)
Jeremy McKenna $0 (0)
Total Farm Players34
Salary Commitment
Year 2024 : $2,534,362
Year 2025 : $586,445
Year 2026 : $343,639
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,494,362
Year 2025 : $586,445
Year 2026 : $343,639
Year 2027 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Enery Center
Level 1: 6000 - $100 - 5 621 - 93,68%
Level 2: 5000 - $60 - 4 773 - 95,47%
Level 3: 2000 - $35 - 1 914 - 95,68%
Level 4: 4000 - $20 - 3 885 - 97,12%
Luxury : 1000 - $200 - 952 - 95,22%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1 530 - 76,48%
Farm Level 2: 1000 - $15 - 946 - 94,63%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %17 145 - 95,25%
Average Income per Game$1,763,547
Year to Date Revenue$67,014,777
Farm
Home Games Left0
Average Attendance - %2 476 - 82,53%
Average Income per Game$100,916
Year to Date Revenue$3,834,797

Expense

Pro Players Total Salaries$81,466,667
Farm Players Total Salaries$2,760,583
Coaches Total Salaries$720,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$78,280,007
Farm Year To Date Expenses$2,160,583
Pro Salary Cap To Date$78,280,007
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,527,094
Farm Estimated Season Revenue$0
Pro Remaining Season Days12
Pro Expenses Per Days$586,619
Pro Estimated Expenses$7,039,428
Farm Remaining Season Days0
Farm Expenses Per Days$22,036
Farm Estimated Expenses$0
Estimated Season Expenses$7,039,428
Season Salary Cap$82,186,667
Estimate Under Maximum Salary Cap of $89,000,000$6,813,333
Estimate Over Minimum Salary Cap of $65,000,000 $17,186,667
Current Bank Account$30,813,749
Projected Bank Account$27,301,415

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)
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)
Josh Doan $925,000 (2)
Matthew Knies $925,000 (1)
Owen Power $916,667 (1)
Alex Laferriere $875,000 (1)
Brett Seney $850,000 (1)
Justin Danforth $775,000 (1)
Total Pro Players21
Salary Commitment
Year 2024 : $81,466,667
Year 2025 : $55,075,000
Year 2026 : $38,225,000
Year 2027 : $26,500,000
Salary Average Commitment
Year 2024 : $72,285,395
Year 2025 : $55,193,728
Year 2026 : $37,468,728
Year 2027 : $25,743,728
Salary Cap with 1 Way Contract
Year 2024 : $81,466,667
Year 2025 : $55,075,000
Year 2026 : $38,225,000
Year 2027 : $26,500,000

Farm Players Salaries

David Jiricek $195,000 (1)
Nick Perbix $112,500 (1)
Conor Timmins $110,000 (1)
Otto Stenberg $95,000 (3)
John Farinacci $95,000 (1)
Alex Jefferies $92,500 (2)
William Stromgren $92,500 (2)
Carter Mazur $92,500 (2)
Paul Ludwinski $90,000 (3)
Antonio Stranges $89,333 (1)
Riley Duran $86,750 (2)
Simon Robertsson $86,750 (3)
Hunter Haight $86,583 (3)
Jacob Perreault $86,333 (1)
Elias Salomonsson $81,500 (3)
Nikita Prishchepov $80,667 (3)
Navrin Mutter $77,667 (1)
Greg McKegg $77,500 (1)
Brogan Rafferty $77,500 (1)
Keaton Middleton $77,500 (1)
Chase De Leo $77,500 (1)
Kole Lind $77,500 (1)
Ryan McGregor $77,500 (1)
Arvid Holm $77,500 (1)
Isaak Phillips $77,500 (1)
Tristan Allard $77,500 (1)
Michael Hutchinson $77,500 (1)
Gavin Hain $77,500 (1)
Rodrigo Abols $77,500 (1)
Avery Hayes (Out of Payroll) $77,500 (1)
Michael Benning $60,000 (1)
Ty Gallagher $60,000 (1)
Ethan Edwards $60,000 (1)
Total Farm Players33
Salary Commitment
Year 2024 : $2,838,083
Year 2025 : $884,750
Year 2026 : $520,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,454,583
Year 2025 : $770,750
Year 2026 : $520,500
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 ($10,669,133) $88,410,000 $590,000 $23,410,000 213657
Blackhawks $72,626,654 $85,506,857 $3,493,143 $20,506,857 233053
Blue Jackets $17,282,726 $83,189,150 $5,810,850 $18,189,150 232750
Blues $1,297,412 $78,960,834 $10,039,166 $13,960,834 222547
Bruins $38,867,893 $83,946,954 $5,053,046 $18,946,954 223254
Canadiens $17,194,935 $75,757,675 $13,242,325 $10,757,675 213051
Canucks ($1,885,569) $82,032,500 $6,967,500 $17,032,500 223052
Capitals $3,562,676 $77,903,333 $11,096,667 $12,903,333 223355
Flames $66,911,974 $87,235,126 $1,764,874 $22,235,126 223860
Flyers $14,669,506 $83,455,000 $5,545,000 $18,455,000 233154
Golden Knights $18,419,905 $71,304,000 $17,696,000 $6,304,000 232750
Golden Seals ($31,269,183) $82,000,167 $6,999,833 $17,000,167 233154
Islanders $75,646,011 $78,504,999 $10,495,001 $13,504,999 222850
Jets $47,168,667 $71,797,500 $17,202,500 $6,797,500 223658
Kings ($3,110,825) $79,932,357 $9,067,643 $14,932,357 212950
Kraken $30,295,265 $84,209,708 $4,790,292 $19,209,708 233356
Lightning $1,187,420 $80,713,000 $8,287,000 $15,713,000 232447
Maple Leafs $5,987,153 $79,960,000 $9,040,000 $14,960,000 232851
Maroons $32,923,533 $85,265,834 $3,734,166 $20,265,834 233053
Nordiques $21,004,358 $83,649,166 $5,350,834 $18,649,166 222446
Oilers $540,055 $85,155,917 $3,844,083 $20,155,917 232447
Panthers $65,957,252 $71,021,500 $17,978,500 $6,021,500 233255
Penguins ($13,534,397) $80,920,000 $8,080,000 $15,920,000 232649
Predators $23,939,789 $77,577,547 $11,422,453 $12,577,547 223355
Rangers $40,878,226 $84,493,024 $4,506,976 $19,493,024 222951
Red Wings $18,245,753 $75,310,000 $13,690,000 $10,310,000 223557
Sabres $13,330,119 $85,668,754 $3,331,246 $20,668,754 213455
Senateurs $7,707,655 $87,789,643 $1,210,357 $22,789,643 233053
Sharks $59,368,323 $78,567,357 $10,432,643 $13,567,357 202949
Stars $10,721,694 $76,941,667 $12,058,333 $11,941,667 232952
Whalers $40,674,496 $68,645,000 $20,355,000 $3,645,000 233457
Wild $30,813,749 $82,186,667 $6,813,333 $17,186,667 213354