Team Finance for Ligue Mondiale de Hockey

Update - 11 mars 2020 at 19:19

Avalanches



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6500 - 250 $ - 3 055 - 47,00%
Level 2: 5500 - 175 $ - 2 672 - 48,57%
Level 3: 2250 - 125 $ - 1 181 - 52,48%
Level 4: 4500 - 95 $ - 2 181 - 48,46%
Luxury : 1250 - 500 $ - 590 - 47,19%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 55 $ - 1 792 - 89,60%
Farm Level 2: 1000 - 35 $ - 897 - 89,68%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %9 678 - 48,39%
Average Income per Game2 144 400 $
Year to Date Revenue87 920 387 $
Farm
Home Games Left0
Average Attendance - %2 689 - 89,62%
Average Income per Game148 134 $
Year to Date Revenue6 073 491 $

Expense

Pro Players Total Salaries64 495 000 $
Pro Players Total Average Salaries64 495 000 $
Farm Players Total Salaries2 372 500 $
Farm Players Total Average Salaries2 372 500 $
Coaches Total Salaries7 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value2 750 000 $
Pro Year To Date Expenses70 815 870 $
Farm Year To Date Expenses4 443 069 $
Pro Salary Cap Per Days507 835 $
Pro Salary Cap To Date64 948 949 $
Farm Salary Cap Per Days18 535 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days551 142 $
Pro Estimated Expenses0 $
Farm Remaining Season Days1
Farm Expenses Per Days34 160 $
Farm Estimated Expenses34 160 $
Estimated Season Expenses34 160 $
Estimated Season Salary Cap67 698 949 $
Estimate Under Maximum Salary Cap of 74 000 000 $6 301 051 $
Estimate Over Minimum Salary Cap of 56 000 000 $ 11 698 949 $
Current Bank Account61 354 782 $
Projected Bank Account61 320 622 $

Pro Players Salaries

Sean Monahan 6 000 000 $ (2)
-Salary Remaining : 0 $
Marc Schnyder 6 000 000 $ (1)
-Salary Remaining : 0 $
Kris Russell 5 700 000 $ (1)
-Salary Remaining : 0 $
Nick Bjugstad 4 500 000 $ (4)
-Salary Remaining : 0 $
Rudolf Kulha 3 800 000 $ (3)
-Salary Remaining : 0 $
Christofer Lofberg 3 800 000 $ (1)
-Salary Remaining : 0 $
Vladimir Mihalik 3 500 000 $ (1)
-Salary Remaining : 0 $
Eric O'Dell 3 200 000 $ (2)
-Salary Remaining : 0 $
Takhir Daukeyev 3 000 000 $ (4)
-Salary Remaining : 0 $
Scott Laughton 3 000 000 $ (3)
-Salary Remaining : 0 $
Camran Doulova 2 895 000 $ (2)
-Salary Remaining : 0 $
Christopher Gibson 2 800 000 $ (2)
-Salary Remaining : 0 $
Magnus Paajarvi-Svensson 2 500 000 $ (1)
-Salary Remaining : 0 $
Kuisma Jutila 2 100 000 $ (2)
-Salary Remaining : 0 $
Ryan Stoa 2 000 000 $ (2)
-Salary Remaining : 0 $
Zach Nastasiuk 2 000 000 $ (3)
-Salary Remaining : 0 $
Mark Alt 1 900 000 $ (4)
-Salary Remaining : 0 $
Artem Khvostov 1 700 000 $ (1)
-Salary Remaining : 0 $
Alexander Petrovic 1 250 000 $ (2)
-Salary Remaining : 0 $
Thomas Chabot 750 000 $ (1)
-Salary Remaining : 0 $
Carl Hagelin 750 000 $ (1)
-Salary Remaining : 0 $
Johannes Airikkala 500 000 $ (2)
-Salary Remaining : 0 $
Brycen Martin 450 000 $ (1)
-Salary Remaining : 0 $
Anton Stralman (Out of Payroll) 450 000 $ (1)
-Salary Remaining : 0 $
Mitchell Stephens 400 000 $ (1)
-Salary Remaining : 0 $
Total Pro Players25
Salary Commitment
Year 2024 : 64 945 000 $
Year 2025 : 38 945 000 $
Year 2026 : 18 200 000 $
Year 2027 : 9 400 000 $
Salary Average Commitment
Year 2024 : 64 945 000 $
Year 2025 : 38 945 000 $
Year 2026 : 18 200 000 $
Year 2027 : 9 400 000 $
Salary Cap with 1 Way Contract
Year 2024 : 64 945 000 $
Year 2025 : 38 945 000 $
Year 2026 : 18 200 000 $
Year 2027 : 9 400 000 $

Farm Players Salaries

Petr Vosta 200 000 $ (2)
Salary Remaining : 1 563 $
Tyler Plante 195 000 $ (2)
Salary Remaining : 1 523 $
Maurits Aas 150 000 $ (3)
Salary Remaining : 1 172 $
Jake Paterson 150 000 $ (4)
Salary Remaining : 1 172 $
Brady Vail 100 000 $ (3)
Salary Remaining : 781 $
Oliver Bjorkstrand 100 000 $ (1)
Salary Remaining : 781 $
Brendan Leipsic 100 000 $ (1)
Salary Remaining : 781 $
Travis Ewanyk 97 500 $ (1)
Salary Remaining : 762 $
Austin Poganski 95 000 $ (3)
Salary Remaining : 742 $
Tyler Myers 90 000 $ (4)
Salary Remaining : 703 $
Jack Glover 80 000 $ (2)
Salary Remaining : 625 $
Pontus Aberg 70 000 $ (1)
Salary Remaining : 547 $
Michel Francis 60 000 $ (2)
Salary Remaining : 469 $
Kabok Goukov 60 000 $ (1)
Salary Remaining : 469 $
Roslan Majerczyk 60 000 $ (3)
Salary Remaining : 469 $
Adam Gilmour 55 000 $ (1)
Salary Remaining : 430 $
Nate Hagemo 50 000 $ (2)
Salary Remaining : 391 $
Gong Ho 50 000 $ (2)
Salary Remaining : 391 $
Kevin Bieksa 50 000 $ (1)
Salary Remaining : 391 $
Damek Mihokov 50 000 $ (2)
Salary Remaining : 391 $
Ravil Glovatsky 50 000 $ (2)
Salary Remaining : 391 $
Harrison Ruopp 50 000 $ (3)
Salary Remaining : 391 $
Daniel Larsmarker 45 000 $ (1)
Salary Remaining : 352 $
Radman Botosov 45 000 $ (2)
Salary Remaining : 352 $
Lan-quing Kui 40 000 $ (2)
Salary Remaining : 313 $
Bernd Nyholm 40 000 $ (1)
Salary Remaining : 313 $
Taylor Aronson 40 000 $ (3)
Salary Remaining : 313 $
Enn Oll 40 000 $ (1)
Salary Remaining : 313 $
Stephane Da Costa 40 000 $ (2)
Salary Remaining : 313 $
Andrew Desjardins 40 000 $ (1)
Salary Remaining : 313 $
Travis Konecny 40 000 $ (1)
Salary Remaining : 313 $
Alec Martinez 40 000 $ (1)
Salary Remaining : 313 $
Total Farm Players32
Salary Commitment
Year 2024 : 2 372 500 $
Year 2025 : 1 595 000 $
Year 2026 : 735 000 $
Year 2027 : 240 000 $
Salary Average Commitment
Year 2024 : 2 372 500 $
Year 2025 : 1 595 000 $
Year 2026 : 735 000 $
Year 2027 : 240 000 $

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6002 - 138 $ - 6 000 - 99,96%
Level 2: 5000 - 98 $ - 5 000 - 100,00%
Level 3: 2000 - 74 $ - 2 000 - 100,00%
Level 4: 4000 - 53 $ - 4 000 - 100,00%
Luxury : 1000 - 270 $ - 1 000 - 100,00%
Total Capacity :18002
Farm
Farm Level 1: 2000 - 55 $ - 1 793 - 89,67%
Farm Level 2: 1000 - 37 $ - 898 - 89,84%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18 000 - 99,99%
Average Income per Game2 176 608 $
Year to Date Revenue89 240 927 $
Farm
Home Games Left0
Average Attendance - %2 692 - 89,72%
Average Income per Game150 334 $
Year to Date Revenue6 163 695 $

Expense

Pro Players Total Salaries75 250 000 $
Pro Players Total Average Salaries75 250 000 $
Farm Players Total Salaries2 720 000 $
Farm Players Total Average Salaries2 720 000 $
Coaches Total Salaries1 900 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses73 146 838 $
Farm Year To Date Expenses3 576 410 $
Pro Salary Cap Per Days592 520 $
Pro Salary Cap To Date71 805 905 $
Farm Salary Cap Per Days21 250 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days599 606 $
Pro Estimated Expenses0 $
Farm Remaining Season Days1
Farm Expenses Per Days29 062 $
Farm Estimated Expenses29 062 $
Estimated Season Expenses29 062 $
Estimated Season Salary Cap71 805 905 $
Estimate Under Maximum Salary Cap of 74 000 000 $2 194 095 $
Estimate Over Minimum Salary Cap of 56 000 000 $ 15 805 905 $
Current Bank Account38 705 375 $
Projected Bank Account38 676 313 $

Pro Players Salaries

Emmanuel Zerillo 5 500 000 $ (2)
-Salary Remaining : 0 $
Colby Cohen 5 500 000 $ (3)
-Salary Remaining : 0 $
Aleksander Jr. Barkov 5 000 000 $ (2)
-Salary Remaining : 0 $
Ondrej Fiala 4 900 000 $ (3)
-Salary Remaining : 0 $
David Rundblad 4 500 000 $ (3)
-Salary Remaining : 0 $
Mason Raymond 4 500 000 $ (2)
-Salary Remaining : 0 $
Steve Downie 4 000 000 $ (1)
-Salary Remaining : 0 $
Patrick Kane 3 900 000 $ (1)
-Salary Remaining : 0 $
Stephane Mazza 3 800 000 $ (2)
-Salary Remaining : 0 $
Patrik Berglund 3 800 000 $ (1)
-Salary Remaining : 0 $
Alex Galchenyuk 3 300 000 $ (1)
-Salary Remaining : 0 $
Tommy Cross 3 000 000 $ (1)
-Salary Remaining : 0 $
Vladimir Zharkov 2 800 000 $ (1)
-Salary Remaining : 0 $
Kyle Okposo 2 750 000 $ (2)
-Salary Remaining : 0 $
Simon Despres 2 500 000 $ (3)
-Salary Remaining : 0 $
Olivier Legault 2 300 000 $ (1)
-Salary Remaining : 0 $
Jake Gardiner 2 000 000 $ (2)
-Salary Remaining : 0 $
Laurent Dauphin 1 800 000 $ (2)
-Salary Remaining : 0 $
John Hayden 1 800 000 $ (2)
-Salary Remaining : 0 $
Dustin Kohn 1 750 000 $ (1)
-Salary Remaining : 0 $
Eric Gelinas 1 750 000 $ (1)
-Salary Remaining : 0 $
Ondrej Pavelec 1 600 000 $ (1)
-Salary Remaining : 0 $
Armand Le Cruguel 1 250 000 $ (3)
-Salary Remaining : 0 $
Ondrej Palat 750 000 $ (1)
-Salary Remaining : 0 $
Sergei Bobrovsky 500 000 $ (2)
-Salary Remaining : 0 $
Total Pro Players25
Salary Commitment
Year 2024 : 75 250 000 $
Year 2025 : 46 300 000 $
Year 2026 : 18 650 000 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 75 250 000 $
Year 2025 : 46 300 000 $
Year 2026 : 18 650 000 $
Year 2027 : 0 $
Salary Cap with 1 Way Contract
Year 2024 : 75 250 000 $
Year 2025 : 46 300 000 $
Year 2026 : 18 650 000 $
Year 2027 : 0 $

Farm Players Salaries

Andrei Loktionov 200 000 $ (3)
Salary Remaining : 1 563 $
Roope Hintz 175 000 $ (3)
Salary Remaining : 1 367 $
Jarrod Maidens 150 000 $ (3)
Salary Remaining : 1 172 $
Zach Pochiro 130 000 $ (3)
Salary Remaining : 1 016 $
Mitchell Heard 130 000 $ (1)
Salary Remaining : 1 016 $
Cameron Gaunce 110 000 $ (1)
Salary Remaining : 859 $
Joshua Jacobs 110 000 $ (2)
Salary Remaining : 859 $
Anthony Camara 102 500 $ (2)
Salary Remaining : 801 $
Jamie Soulard 100 000 $ (2)
Salary Remaining : 781 $
Nick Sorensen 100 000 $ (1)
Salary Remaining : 781 $
Leiv Gulbrandsen 100 000 $ (1)
Salary Remaining : 781 $
Dalton Thrower 100 000 $ (1)
Salary Remaining : 781 $
Wyatt Crain 95 000 $ (1)
Salary Remaining : 742 $
Carter Verhaeghe 90 000 $ (2)
Salary Remaining : 703 $
Miles Gendron 90 000 $ (1)
Salary Remaining : 703 $
Ville Immonen 90 000 $ (1)
Salary Remaining : 703 $
Colby Robak 80 000 $ (4)
Salary Remaining : 625 $
Michael Carman 75 000 $ (2)
Salary Remaining : 586 $
Denis Gurianov 75 000 $ (1)
Salary Remaining : 586 $
Dmitri Kugryshev 72 500 $ (1)
Salary Remaining : 566 $
Mario Lucia 70 000 $ (2)
Salary Remaining : 547 $
Jim O'Brien 65 000 $ (1)
Salary Remaining : 508 $
Martin Frk 60 000 $ (1)
Salary Remaining : 469 $
Samuel Surovec 50 000 $ (1)
Salary Remaining : 391 $
Dylan Olsen 50 000 $ (2)
Salary Remaining : 391 $
Michael Raffl 50 000 $ (3)
Salary Remaining : 391 $
Guntis Pauluks 50 000 $ (2)
Salary Remaining : 391 $
Kyle Wood 50 000 $ (1)
Salary Remaining : 391 $
Ryan Collins 50 000 $ (1)
Salary Remaining : 391 $
John Klingberg 50 000 $ (1)
Salary Remaining : 391 $
Total Farm Players30
Salary Commitment
Year 2024 : 2 720 000 $
Year 2025 : 1 432 500 $
Year 2026 : 785 000 $
Year 2027 : 80 000 $
Salary Average Commitment
Year 2024 : 2 720 000 $
Year 2025 : 1 432 500 $
Year 2026 : 785 000 $
Year 2027 : 80 000 $

Blue Bulls



Arena Capacity - Ticket Price
Attendance - %

Arena NameJonstorps Ishall - F
Level 1: 8125 - 120 $ - 6 908 - 85,02%
Level 2: 6875 - 90 $ - 5 657 - 82,28%
Level 3: 2813 - 70 $ - 2 377 - 84,52%
Level 4: 5625 - 50 $ - 4 657 - 82,79%
Luxury : 1562 - 230 $ - 1 333 - 85,32%
Total Capacity :25000
Farm
Farm Level 1: 2000 - 75 $ - 1 383 - 69,17%
Farm Level 2: 1000 - 50 $ - 697 - 69,72%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20 932 - 83,73%
Average Income per Game2 330 000 $
Year to Date Revenue95 530 003 $
Farm
Home Games Left0
Average Attendance - %2 081 - 69,35%
Average Income per Game158 016 $
Year to Date Revenue6 478 651 $

Expense

Pro Players Total Salaries73 175 000 $
Pro Players Total Average Salaries72 675 000 $
Farm Players Total Salaries2 500 900 $
Farm Players Total Average Salaries2 503 400 $
Coaches Total Salaries4 750 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 000 000 $
Pro Year To Date Expenses76 430 059 $
Farm Year To Date Expenses3 807 606 $
Pro Salary Cap Per Days572 244 $
Pro Salary Cap To Date71 974 942 $
Farm Salary Cap Per Days19 558 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days603 740 $
Pro Estimated Expenses0 $
Farm Remaining Season Days1
Farm Expenses Per Days29 304 $
Farm Estimated Expenses29 304 $
Estimated Season Expenses29 304 $
Estimated Season Salary Cap72 974 942 $
Estimate Under Maximum Salary Cap of 74 000 000 $1 025 058 $
Estimate Over Minimum Salary Cap of 56 000 000 $ 16 974 942 $
Current Bank Account65 675 922 $
Projected Bank Account65 646 618 $

Pro Players Salaries

Len Kormos 8 500 000 $ (3)
-Salary Remaining : 0 $
Lauri Korpikoski 7 000 000 $ (2)
-Salary Remaining : 0 $
Lars-Erik Lindberg 4 750 000 $ (3)
-Salary Remaining : 0 $
Robin Figren 4 500 000 $ (2)
-Salary Remaining : 0 $
Bobby Sanguinetti 4 500 000 $ (2)
-Salary Remaining : 0 $
Maxim Demidov 4 500 000 $ (2)
-Salary Remaining : 0 $
Jack Johnson 4 250 000 $ (1)
-Salary Remaining : 0 $
Tomas Kana 4 000 000 $ (3)
-Salary Remaining : 0 $
Michal Neuvirth 4 000 000 $ (1)
-Salary Remaining : 0 $
Rastislav Mehold 4 000 000 $ (1)
-Salary Remaining : 0 $
Vitus Besse 3 900 000 $ (3)
-Salary Remaining : 0 $
Louis Leblanc 3 875 000 $ (3)
-Salary Remaining : 0 $
Matthew Corrente 3 300 000 $ (3)
-Salary Remaining : 0 $
Krzysztof Suidek 3 250 000 $ (1)
-Salary Remaining : 0 $
Kenndal McArdle 3 200 000 $ (1)
-Salary Remaining : 0 $
Reno Rotter 2 000 000 $ (2)
-Salary Remaining : 0 $
Connor Hurley 1 500 000 $ (2)
-Salary Remaining : 0 $
Jordan Subban 900 000 $ (2)
-Salary Remaining : 0 $
Matt Niskanen 750 000 $ (1)
-Salary Remaining : 0 $
Felix Sandstrom 500 000 $ (1)
-Salary Remaining : 0 $
Total Pro Players20
Salary Commitment
Year 2024 : 73 175 000 $
Year 2025 : 53 225 000 $
Year 2026 : 26 825 000 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 72 675 000 $
Year 2025 : 52 725 000 $
Year 2026 : 27 825 000 $
Year 2027 : 0 $
Salary Cap with 1 Way Contract
Year 2024 : 72 675 000 $
Year 2025 : 52 725 000 $
Year 2026 : 27 825 000 $
Year 2027 : 0 $

Farm Players Salaries

Jaedon Descheneau 160 000 $ (2)
Salary Remaining : 1 250 $
Dick Axelsson 150 000 $ (2)
Salary Remaining : 1 172 $
Tyler Biggs 125 000 $ (3)
Salary Remaining : 977 $
Radko Gudas 120 000 $ (4)
Salary Remaining : 938 $
Matt Murray 120 000 $ (2)
Salary Remaining : 938 $
Thomas Novak 120 000 $ (3)
Salary Remaining : 938 $
Damon Severson 115 000 $ (2)
Salary Remaining : 898 $
Chad Denny 110 000 $ (1)
Salary Remaining : 859 $
Bukantas Jasecicius 100 000 $ (1)
Salary Remaining : 781 $
Nicolas Petan 100 000 $ (2)
Salary Remaining : 781 $
Koit Pumm 90 000 $ (2)
Salary Remaining : 703 $
Cal Clutterbuck 80 000 $ (2)
Salary Remaining : 625 $
Connor Crisp 80 000 $ (2)
Salary Remaining : 625 $
Kurt Frauenfelder 77 000 $ (1)
Salary Remaining : 602 $
Marek Bartanus 77 000 $ (1)
Salary Remaining : 602 $
Nicolas Kerdiles 66 900 $ (1)
Salary Remaining : 523 $
Louis-Marc Aubry 65 000 $ (1)
Salary Remaining : 508 $
Boris Valabik 60 000 $ (2)
Salary Remaining : 469 $
Keith Yandle 50 000 $ (1)
Salary Remaining : 391 $
Alan Quine 50 000 $ (1)
Salary Remaining : 391 $
Tobias Lindberg 50 000 $ (3)
Salary Remaining : 391 $
Niklas Hjalmarsson 50 000 $ (1)
Salary Remaining : 391 $
Joe Basaraba 50 000 $ (1)
Salary Remaining : 391 $
Adam Helewka 45 000 $ (3)
Salary Remaining : 352 $
Jake Walman 40 000 $ (2)
Salary Remaining : 313 $
Karl Hengst 40 000 $ (1)
Salary Remaining : 313 $
Olli Giacomini 40 000 $ (2)
Salary Remaining : 313 $
Paul Bittner 40 000 $ (1)
Salary Remaining : 313 $
Mitchell Vande Sompel 40 000 $ (2)
Salary Remaining : 313 $
Dalemir Kalinski 40 000 $ (1)
Salary Remaining : 313 $
Jaden Lindo 40 000 $ (1)
Salary Remaining : 313 $
Alex Goligoski 40 000 $ (1)
Salary Remaining : 313 $
Victor Olofsson 40 000 $ (1)
Salary Remaining : 313 $
Dennis Yan 30 000 $ (1)
Salary Remaining : 234 $
Total Farm Players34
Salary Commitment
Year 2024 : 2 500 900 $
Year 2025 : 1 545 000 $
Year 2026 : 485 000 $
Year 2027 : 120 000 $
Salary Average Commitment
Year 2024 : 2 503 400 $
Year 2025 : 1 537 500 $
Year 2026 : 462 500 $
Year 2027 : 120 000 $

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameSavvis Center
Level 1: 6500 - 145 $ - 5 394 - 82,98%
Level 2: 5500 - 105 $ - 4 600 - 83,64%
Level 3: 2250 - 79 $ - 1 906 - 84,72%
Level 4: 4500 - 59 $ - 3 628 - 80,63%
Luxury : 1250 - 275 $ - 1 202 - 96,19%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 60 $ - 1 615 - 80,74%
Farm Level 2: 1000 - 40 $ - 798 - 79,83%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16 731 - 83,66%
Average Income per Game2 231 089 $
Year to Date Revenue91 474 648 $
Farm
Home Games Left0
Average Attendance - %2 413 - 80,44%
Average Income per Game146 859 $
Year to Date Revenue6 021 205 $

Expense

Pro Players Total Salaries74 460 000 $
Pro Players Total Average Salaries74 560 000 $
Farm Players Total Salaries2 280 500 $
Farm Players Total Average Salaries2 280 500 $
Coaches Total Salaries3 150 000 $
Luxury Taxe Total0 $
Special Salary Cap Value152 756 $
Pro Year To Date Expenses75 241 108 $
Farm Year To Date Expenses3 818 859 $
Pro Salary Cap Per Days587 087 $
Pro Salary Cap To Date73 124 980 $
Farm Salary Cap Per Days17 816 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days600 079 $
Pro Estimated Expenses0 $
Farm Remaining Season Days1
Farm Expenses Per Days28 754 $
Farm Estimated Expenses28 754 $
Estimated Season Expenses28 754 $
Estimated Season Salary Cap73 277 736 $
Estimate Under Maximum Salary Cap of 74 000 000 $722 264 $
Estimate Over Minimum Salary Cap of 56 000 000 $ 17 277 736 $
Current Bank Account105 057 259 $
Projected Bank Account105 028 505 $

Pro Players Salaries

Alexei Cherepanov 7 500 000 $ (4)
-Salary Remaining : 0 $
Drew Doughty 5 500 000 $ (4)
-Salary Remaining : 0 $
William Nylander 5 200 000 $ (2)
-Salary Remaining : 0 $
Filip Forsberg 5 000 000 $ (2)
-Salary Remaining : 0 $
Jack Campbell 4 850 000 $ (3)
-Salary Remaining : 0 $
Beau Bennett 4 500 000 $ (3)
-Salary Remaining : 0 $
Ryan Strome 4 500 000 $ (1)
-Salary Remaining : 0 $
Ryan O'Reilly 4 500 000 $ (4)
-Salary Remaining : 0 $
Brandon Gormley 4 200 000 $ (1)
-Salary Remaining : 0 $
Brayden Schenn 4 000 000 $ (3)
-Salary Remaining : 0 $
Julius Honka 3 500 000 $ (3)
-Salary Remaining : 0 $
Morgan Rielly 3 300 000 $ (3)
-Salary Remaining : 0 $
Nathan Beaulieu 3 300 000 $ (2)
-Salary Remaining : 0 $
Brock Nelson 3 000 000 $ (1)
-Salary Remaining : 0 $
Viktor Hedman 3 000 000 $ (1)
-Salary Remaining : 0 $
Teuvo Teravainen 2 500 000 $ (2)
-Salary Remaining : 0 $
Steven Hodges 2 500 000 $ (1)
-Salary Remaining : 0 $
Martin Jones 1 000 000 $ (1)
-Salary Remaining : 0 $
Tyler Johnson 1 000 000 $ (1)
-Salary Remaining : 0 $
Miroslav Lavrince 810 000 $ (1)
-Salary Remaining : 0 $
Jan Sebo 800 000 $ (1)
-Salary Remaining : 0 $
Total Pro Players21
Salary Commitment
Year 2024 : 74 460 000 $
Year 2025 : 53 750 000 $
Year 2026 : 38 050 000 $
Year 2027 : 17 500 000 $
Salary Average Commitment
Year 2024 : 74 560 000 $
Year 2025 : 53 750 000 $
Year 2026 : 37 750 000 $
Year 2027 : 17 500 000 $
Salary Cap with 1 Way Contract
Year 2024 : 74 560 000 $
Year 2025 : 53 750 000 $
Year 2026 : 37 750 000 $
Year 2027 : 17 500 000 $

Farm Players Salaries

Visa Jarvela 150 000 $ (2)
Salary Remaining : 1 172 $
Dmitry Kulikov 150 000 $ (1)
Salary Remaining : 1 172 $
Nicklas Jensen 137 500 $ (3)
Salary Remaining : 1 074 $
Bogdan Yakimov 137 500 $ (3)
Salary Remaining : 1 074 $
Marcus Hogberg 110 000 $ (1)
Salary Remaining : 859 $
Jason Demers 100 000 $ (1)
Salary Remaining : 781 $
Andrew Kozek 100 000 $ (1)
Salary Remaining : 781 $
Patrick Cote 97 500 $ (1)
Salary Remaining : 762 $
Ryan Hartman 95 000 $ (1)
Salary Remaining : 742 $
Ulrik Sjoland 91 000 $ (1)
Salary Remaining : 711 $
Adam Shaw 88 500 $ (1)
Salary Remaining : 691 $
Justin Peters 88 500 $ (1)
Salary Remaining : 691 $
Shea Theodore 80 000 $ (1)
Salary Remaining : 625 $
John Piccinich 75 000 $ (1)
Salary Remaining : 586 $
Matt Moulson 75 000 $ (1)
Salary Remaining : 586 $
Patrice Cormier 70 000 $ (2)
Salary Remaining : 547 $
Christian Dvorak 60 000 $ (3)
Salary Remaining : 469 $
Greg McKegg 60 000 $ (2)
Salary Remaining : 469 $
Derek Roy 50 000 $ (1)
Salary Remaining : 391 $
Niklas Grossman 50 000 $ (1)
Salary Remaining : 391 $
Marcus Pettersson 50 000 $ (1)
Salary Remaining : 391 $
Guy Segala 50 000 $ (1)
Salary Remaining : 391 $
Hiroshi Aikyo 50 000 $ (1)
Salary Remaining : 391 $
Roman Teslyuk 50 000 $ (1)
Salary Remaining : 391 $
Domink Masin 45 000 $ (1)
Salary Remaining : 352 $
Kristofer Westblom 45 000 $ (1)
Salary Remaining : 352 $
Tomas Fleischmann 45 000 $ (1)
Salary Remaining : 352 $
Brock Boeser 40 000 $ (1)
Salary Remaining : 313 $
Colton Parayko 40 000 $ (2)
Salary Remaining : 313 $
Total Farm Players29
Salary Commitment
Year 2024 : 2 280 500 $
Year 2025 : 655 000 $
Year 2026 : 335 000 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 2 280 500 $
Year 2025 : 655 000 $
Year 2026 : 335 000 $
Year 2027 : 0 $

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameFleet Center
Level 1: 6185 - 150 $ - 5 266 - 85,14%
Level 2: 5138 - 100 $ - 5 075 - 98,77%
Level 3: 2008 - 75 $ - 2 008 - 100,00%
Level 4: 4092 - 50 $ - 4 092 - 100,00%
Luxury : 1046 - 250 $ - 1 046 - 100,00%
Total Capacity :18469
Farm
Farm Level 1: 2000 - 75 $ - 1 388 - 69,40%
Farm Level 2: 1000 - 50 $ - 706 - 70,63%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17 487 - 94,68%
Average Income per Game2 182 031 $
Year to Date Revenue89 463 267 $
Farm
Home Games Left0
Average Attendance - %2 094 - 69,81%
Average Income per Game158 940 $
Year to Date Revenue6 516 559 $

Expense

Pro Players Total Salaries75 610 000 $
Pro Players Total Average Salaries75 610 000 $
Farm Players Total Salaries2 900 200 $
Farm Players Total Average Salaries2 900 200 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses75 223 547 $
Farm Year To Date Expenses3 795 951 $
Pro Salary Cap Per Days595 354 $
Pro Salary Cap To Date73 250 320 $
Farm Salary Cap Per Days22 658 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days607 165 $
Pro Estimated Expenses0 $
Farm Remaining Season Days1
Farm Expenses Per Days30 470 $
Farm Estimated Expenses30 470 $
Estimated Season Expenses30 470 $
Estimated Season Salary Cap73 250 320 $
Estimate Under Maximum Salary Cap of 74 000 000 $749 680 $
Estimate Over Minimum Salary Cap of 56 000 000 $ 17 250 320 $
Current Bank Account40 226 815 $
Projected Bank Account40 196 345 $

Pro Players Salaries

Anze Kopitar 8 000 000 $ (3)
-Salary Remaining : 0 $
Lev Zablosky 6 500 000 $ (2)
-Salary Remaining : 0 $
James Sheppard 6 000 000 $ (1)
-Salary Remaining : 0 $
Chris Stewart 6 000 000 $ (1)
-Salary Remaining : 0 $
Carey Price 5 500 000 $ (2)
-Salary Remaining : 0 $
Marek Wadnizak 5 250 000 $ (1)
-Salary Remaining : 0 $
Ryan White 5 125 000 $ (2)
-Salary Remaining : 0 $
Viktor Tikhonov 4 500 000 $ (2)
-Salary Remaining : 0 $
Adam McQuaid 4 000 000 $ (2)
-Salary Remaining : 0 $
Gunther Maurer 4 000 000 $ (1)
-Salary Remaining : 0 $
James Neal 3 200 000 $ (1)
-Salary Remaining : 0 $
Marc Staal 3 000 000 $ (2)
-Salary Remaining : 0 $
Joe Ryan 3 000 000 $ (1)
-Salary Remaining : 0 $
Emile Poirier 2 500 000 $ (1)
-Salary Remaining : 0 $
Anthony DeAngelo (Out of Payroll) 2 500 000 $ (1)
-Salary Remaining : 0 $
Josef Fajko 2 500 000 $ (2)
-Salary Remaining : 0 $
Robin Travanti 2 250 000 $ (1)
-Salary Remaining : 0 $
Dylan Larkin 1 600 000 $ (2)
-Salary Remaining : 0 $
Lubor Korinek 1 050 000 $ (1)
-Salary Remaining : 0 $
Juuse Saros 750 000 $ (1)
-Salary Remaining : 0 $
Pavel Buchnevich 485 000 $ (1)
-Salary Remaining : 0 $
Jack Roslovic 400 000 $ (1)
-Salary Remaining : 0 $
Total Pro Players22
Salary Commitment
Year 2024 : 78 110 000 $
Year 2025 : 40 725 000 $
Year 2026 : 8 000 000 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 78 110 000 $
Year 2025 : 40 725 000 $
Year 2026 : 8 000 000 $
Year 2027 : 0 $
Salary Cap with 1 Way Contract
Year 2024 : 78 110 000 $
Year 2025 : 40 725 000 $
Year 2026 : 8 000 000 $
Year 2027 : 0 $

Farm Players Salaries

Ben Bishop 200 000 $ (1)
Salary Remaining : 1 563 $
Nick Leddy 190 000 $ (1)
Salary Remaining : 1 484 $
Shea Guthrie 165 500 $ (1)
Salary Remaining : 1 293 $
Max Reinhart 150 000 $ (3)
Salary Remaining : 1 172 $
Frederik Andersen 130 000 $ (3)
Salary Remaining : 1 016 $
Artem Anisimov 110 000 $ (1)
Salary Remaining : 859 $
Inge Bjoernson 100 000 $ (2)
Salary Remaining : 781 $
Eric Cornel 100 000 $ (2)
Salary Remaining : 781 $
Patrik Nemeth 100 000 $ (3)
Salary Remaining : 781 $
Brad Marchand 100 000 $ (1)
Salary Remaining : 781 $
Marco Scandella 95 000 $ (3)
Salary Remaining : 742 $
Neeme Uvisorg 95 000 $ (1)
Salary Remaining : 742 $
Manfred Lehmann 92 500 $ (1)
Salary Remaining : 723 $
Joe Wegwerth 90 000 $ (4)
Salary Remaining : 703 $
Ludomil Geras 90 000 $ (2)
Salary Remaining : 703 $
Wilhelm Birkeland 85 000 $ (2)
Salary Remaining : 664 $
Sebastian Wannstrom 85 000 $ (2)
Salary Remaining : 664 $
Luke Schenn 80 000 $ (1)
Salary Remaining : 625 $
Erik Karlson 75 000 $ (1)
Salary Remaining : 586 $
Warren Foegele 75 000 $ (1)
Salary Remaining : 586 $
Ryan Donato 75 000 $ (1)
Salary Remaining : 586 $
Anton Rodin 67 800 $ (1)
Salary Remaining : 530 $
Ludwig Bystrom 67 500 $ (1)
Salary Remaining : 527 $
Mitch Moroz 66 900 $ (1)
Salary Remaining : 523 $
Matt Puempel 60 000 $ (1)
Salary Remaining : 469 $
Brandon Burlon 55 000 $ (1)
Salary Remaining : 430 $
Justin Bailey 50 000 $ (1)
Salary Remaining : 391 $
Matt Read 50 000 $ (1)
Salary Remaining : 391 $
Felix Girard 40 000 $ (1)
Salary Remaining : 313 $
Petro Gerasimenko 40 000 $ (1)
Salary Remaining : 313 $
Cole Cassels 40 000 $ (1)
Salary Remaining : 313 $
Nicholas Merkley 40 000 $ (1)
Salary Remaining : 313 $
Vladimir Sobotka 40 000 $ (1)
Salary Remaining : 313 $
Karl Eriksen (Out of Payroll) 40 000 $ (2)
Salary Remaining : 313 $
Total Farm Players34
Salary Commitment
Year 2024 : 2 940 200 $
Year 2025 : 1 065 000 $
Year 2026 : 565 000 $
Year 2027 : 90 000 $
Salary Average Commitment
Year 2024 : 2 940 200 $
Year 2025 : 1 065 000 $
Year 2026 : 565 000 $
Year 2027 : 90 000 $

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 6500 - 119 $ - 6 469 - 99,53%
Level 2: 5500 - 89 $ - 5 469 - 99,44%
Level 3: 2250 - 69 $ - 2 241 - 99,62%
Level 4: 4500 - 49 $ - 4 477 - 99,50%
Luxury : 1250 - 239 $ - 1 242 - 99,39%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 60 $ - 1 611 - 80,54%
Farm Level 2: 1000 - 40 $ - 805 - 80,47%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %19 900 - 99,50%
Average Income per Game2 168 263 $
Year to Date Revenue88 898 766 $
Farm
Home Games Left0
Average Attendance - %2 415 - 80,51%
Average Income per Game146 867 $
Year to Date Revenue6 021 528 $

Expense

Pro Players Total Salaries74 793 567 $
Pro Players Total Average Salaries74 793 567 $
Farm Players Total Salaries2 180 000 $
Farm Players Total Average Salaries2 180 000 $
Coaches Total Salaries2 800 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses74 223 468 $
Farm Year To Date Expenses4 093 302 $
Pro Salary Cap Per Days588 926 $
Pro Salary Cap To Date73 268 394 $
Farm Salary Cap Per Days17 031 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days596 012 $
Pro Estimated Expenses0 $
Farm Remaining Season Days1
Farm Expenses Per Days31 875 $
Farm Estimated Expenses31 875 $
Estimated Season Expenses31 875 $
Estimated Season Salary Cap73 268 394 $
Estimate Under Maximum Salary Cap of 74 000 000 $731 606 $
Estimate Over Minimum Salary Cap of 56 000 000 $ 17 268 394 $
Current Bank Account43 700 532 $
Projected Bank Account43 668 657 $

Pro Players Salaries

Karel Dosedel 10 000 000 $ (3)
-Salary Remaining : 0 $
Phil Kessel 9 700 000 $ (3)
-Salary Remaining : 0 $
Samuel Morin 9 318 567 $ (3)
-Salary Remaining : 0 $
Alexandre Picard 7 500 000 $ (2)
-Salary Remaining : 0 $
Maxime Sauve 4 000 000 $ (4)
-Salary Remaining : 0 $
Denis Bodrov 3 900 000 $ (2)
-Salary Remaining : 0 $
Patrick Wiercioch 3 750 000 $ (4)
-Salary Remaining : 0 $
Brent Seabrook 3 500 000 $ (1)
-Salary Remaining : 0 $
Joe Morrow 3 400 000 $ (2)
-Salary Remaining : 0 $
Lukas Sutter 3 375 000 $ (4)
-Salary Remaining : 0 $
Sven Krumel 3 000 000 $ (2)
-Salary Remaining : 0 $
Mikhail Grigorenko 3 000 000 $ (1)
-Salary Remaining : 0 $
Joseph Cramarossa 2 500 000 $ (3)
-Salary Remaining : 0 $
Jukka Lyytinen 2 000 000 $ (3)
-Salary Remaining : 0 $
John Merrill 1 500 000 $ (1)
-Salary Remaining : 0 $
Rasmus Bengtsson 1 500 000 $ (3)
-Salary Remaining : 0 $
Philippe Desrosiers 1 200 000 $ (2)
-Salary Remaining : 0 $
Jason Gregoire 850 000 $ (3)
-Salary Remaining : 0 $
Samuel Montembeault 400 000 $ (1)
-Salary Remaining : 0 $
Gabriel Gagne 400 000 $ (1)
-Salary Remaining : 0 $
Total Pro Players20
Salary Commitment
Year 2024 : 74 793 567 $
Year 2025 : 65 993 567 $
Year 2026 : 46 993 567 $
Year 2027 : 11 125 000 $
Salary Average Commitment
Year 2024 : 74 793 567 $
Year 2025 : 65 993 567 $
Year 2026 : 46 993 567 $
Year 2027 : 11 125 000 $
Salary Cap with 1 Way Contract
Year 2024 : 74 793 567 $
Year 2025 : 65 993 567 $
Year 2026 : 46 993 567 $
Year 2027 : 11 125 000 $

Farm Players Salaries

Alexis Pepin 200 000 $ (1)
Salary Remaining : 1 563 $
Jonathan-Ismael Diaby 125 000 $ (2)
Salary Remaining : 977 $
Jinrich Ondo 100 000 $ (2)
Salary Remaining : 781 $
Nico Hischier 100 000 $ (3)
Salary Remaining : 781 $
Julien Pelletier 100 000 $ (3)
Salary Remaining : 781 $
Raphael Bussieres 100 000 $ (1)
Salary Remaining : 781 $
Linus Arnesson 95 000 $ (3)
Salary Remaining : 742 $
Johan Sundstrom 90 000 $ (2)
Salary Remaining : 703 $
Chris Bigras 90 000 $ (3)
Salary Remaining : 703 $
Jake Hansen 90 000 $ (3)
Salary Remaining : 703 $
Matt Grzelcyk 85 000 $ (3)
Salary Remaining : 664 $
Jerome Gauthier-Leduc 80 000 $ (4)
Salary Remaining : 625 $
Lucas Lessio 80 000 $ (2)
Salary Remaining : 625 $
Kevin Hayes (Out of Payroll) 75 000 $ (2)
Salary Remaining : 586 $
Daniel Altshuller 75 000 $ (2)
Salary Remaining : 586 $
Corbin McPherson 60 000 $ (3)
Salary Remaining : 469 $
Karl Bonacieux 50 000 $ (1)
Salary Remaining : 391 $
Marek Zidlicky 50 000 $ (1)
Salary Remaining : 391 $
Linas Chaliapinas 50 000 $ (2)
Salary Remaining : 391 $
Maxime Talbot 45 000 $ (1)
Salary Remaining : 352 $
Jiri Sekac 45 000 $ (1)
Salary Remaining : 352 $
Dan Fraiche 40 000 $ (1)
Salary Remaining : 313 $
Cory Urquhart 40 000 $ (1)
Salary Remaining : 313 $
Evgeny Selivanov 40 000 $ (1)
Salary Remaining : 313 $
Justin Auger 40 000 $ (2)
Salary Remaining : 313 $
Daniel Ryder 40 000 $ (1)
Salary Remaining : 313 $
Jori Meresmaa 40 000 $ (2)
Salary Remaining : 313 $
Markus Rautenstrauch 40 000 $ (1)
Salary Remaining : 313 $
Jesse Gabrielle 40 000 $ (1)
Salary Remaining : 313 $
Gaetan Lelievre 40 000 $ (1)
Salary Remaining : 313 $
Maxim Lapierre 40 000 $ (1)
Salary Remaining : 313 $
Axel Bussieres 40 000 $ (1)
Salary Remaining : 313 $
Guillaume Brisebois (Out of Payroll) 30 000 $ (1)
Salary Remaining : 234 $
Jean-Christophe Beaudin 30 000 $ (1)
Salary Remaining : 234 $
Total Farm Players34
Salary Commitment
Year 2024 : 2 285 000 $
Year 2025 : 1 375 000 $
Year 2026 : 700 000 $
Year 2027 : 80 000 $
Salary Average Commitment
Year 2024 : 2 285 000 $
Year 2025 : 1 375 000 $
Year 2026 : 700 000 $
Year 2027 : 80 000 $

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6244 - 137 $ - 6 114 - 97,91%
Level 2: 5136 - 102 $ - 5 006 - 97,47%
Level 3: 2064 - 77 $ - 1 992 - 96,52%
Level 4: 4129 - 47 $ - 4 045 - 97,97%
Luxury : 1057 - 290 $ - 1 013 - 95,86%
Total Capacity :18630
Farm
Farm Level 1: 2000 - 65 $ - 1 476 - 73,81%
Farm Level 2: 1000 - 40 $ - 724 - 72,40%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18 170 - 97,53%
Average Income per Game2 266 388 $
Year to Date Revenue92 921 921 $
Farm
Home Games Left0
Average Attendance - %2 200 - 73,34%
Average Income per Game158 253 $
Year to Date Revenue6 488 383 $

Expense

Pro Players Total Salaries67 650 000 $
Pro Players Total Average Salaries67 650 000 $
Farm Players Total Salaries1 910 000 $
Farm Players Total Average Salaries1 910 000 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 033 465 $
Pro Year To Date Expenses71 301 575 $
Farm Year To Date Expenses2 313 403 $
Pro Salary Cap Per Days532 677 $
Pro Salary Cap To Date69 225 986 $
Farm Salary Cap Per Days14 922 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days548 425 $
Pro Estimated Expenses0 $
Farm Remaining Season Days1
Farm Expenses Per Days18 828 $
Farm Estimated Expenses18 828 $
Estimated Season Expenses18 828 $
Estimated Season Salary Cap70 259 451 $
Estimate Under Maximum Salary Cap of 74 000 000 $3 740 549 $
Estimate Over Minimum Salary Cap of 56 000 000 $ 14 259 451 $
Current Bank Account98 974 407 $
Projected Bank Account98 955 579 $

Pro Players Salaries

Jarmo Saarinen 15 000 000 $ (2)
-Salary Remaining : 0 $
Bobby Ryan 5 000 000 $ (2)
-Salary Remaining : 0 $
Vratislav Subrt 4 500 000 $ (2)
-Salary Remaining : 0 $
Sam Gagner 4 000 000 $ (1)
-Salary Remaining : 0 $
Josh Unice 4 000 000 $ (1)
-Salary Remaining : 0 $
Xavier Cerny 3 500 000 $ (3)
-Salary Remaining : 0 $
Elias Lindholm 3 500 000 $ (3)
-Salary Remaining : 0 $
Dan-zu Dee 3 500 000 $ (2)
-Salary Remaining : 0 $
Zigmund Banka 3 000 000 $ (1)
-Salary Remaining : 0 $
Colin Wilson 3 000 000 $ (1)
-Salary Remaining : 0 $
Kung-zheng Fok 2 500 000 $ (2)
-Salary Remaining : 0 $
Nino Niederreiter 2 500 000 $ (1)
-Salary Remaining : 0 $
Taras Utepov 2 100 000 $ (1)
-Salary Remaining : 0 $
Roman Hromec 2 000 000 $ (2)
-Salary Remaining : 0 $
Justin Holl 1 750 000 $ (4)
-Salary Remaining : 0 $
Bo Horvat 1 600 000 $ (1)
-Salary Remaining : 0 $
Devan Dubnyk 1 500 000 $ (1)
-Salary Remaining : 0 $
Dylan Strome 1 000 000 $ (1)
-Salary Remaining : 0 $
Jordan Martinook 800 000 $ (1)
-Salary Remaining : 0 $
Jimmy Vesey 800 000 $ (1)
-Salary Remaining : 0 $
Steven Kampfer 700 000 $ (1)
-Salary Remaining : 0 $
Keegan Lowe 600 000 $ (1)
-Salary Remaining : 0 $
Brent Burns 400 000 $ (1)
-Salary Remaining : 0 $
Premysl Vessely 400 000 $ (1)
-Salary Remaining : 0 $
Total Pro Players24
Salary Commitment
Year 2024 : 67 650 000 $
Year 2025 : 41 250 000 $
Year 2026 : 8 750 000 $
Year 2027 : 1 750 000 $
Salary Average Commitment
Year 2024 : 67 650 000 $
Year 2025 : 41 250 000 $
Year 2026 : 8 750 000 $
Year 2027 : 1 750 000 $
Salary Cap with 1 Way Contract
Year 2024 : 67 650 000 $
Year 2025 : 41 250 000 $
Year 2026 : 8 750 000 $
Year 2027 : 1 750 000 $

Farm Players Salaries

Zach Kassian 180 000 $ (2)
Salary Remaining : 1 406 $
Jake Muzzin 125 000 $ (1)
Salary Remaining : 977 $
Landon Ferraro 110 000 $ (4)
Salary Remaining : 859 $
Chris Calnan 110 000 $ (4)
Salary Remaining : 859 $
Brandon Halverson 110 000 $ (3)
Salary Remaining : 859 $
Rolan McKeown 90 000 $ (3)
Salary Remaining : 703 $
Jordan Binnington 75 000 $ (1)
Salary Remaining : 586 $
Robby Dee 70 000 $ (1)
Salary Remaining : 547 $
Tyler Bertuzzi 60 000 $ (1)
Salary Remaining : 469 $
Greg Korn 60 000 $ (1)
Salary Remaining : 469 $
Mats Zuccarello 50 000 $ (1)
Salary Remaining : 391 $
Keegan Iverson 50 000 $ (3)
Salary Remaining : 391 $
Kyle Capobianco 50 000 $ (2)
Salary Remaining : 391 $
Linus Omark 50 000 $ (1)
Salary Remaining : 391 $
Jan Kostalek 50 000 $ (2)
Salary Remaining : 391 $
Kevin Quick 50 000 $ (2)
Salary Remaining : 391 $
Kyle Quincey 50 000 $ (1)
Salary Remaining : 391 $
Brian Hart 50 000 $ (2)
Salary Remaining : 391 $
Vili Saarijarvi 45 000 $ (1)
Salary Remaining : 352 $
Damien Brunner 45 000 $ (1)
Salary Remaining : 352 $
Jackson Houck 40 000 $ (3)
Salary Remaining : 313 $
Dwight King 40 000 $ (1)
Salary Remaining : 313 $
Johnathan MacLeod 40 000 $ (3)
Salary Remaining : 313 $
Vintilas Babrys 40 000 $ (1)
Salary Remaining : 313 $
Jan Neuenschwander 40 000 $ (1)
Salary Remaining : 313 $
Lino Martschini 40 000 $ (3)
Salary Remaining : 313 $
Zack Smith 40 000 $ (1)
Salary Remaining : 313 $
Adin Hill 40 000 $ (1)
Salary Remaining : 313 $
Matthew Spencer 40 000 $ (1)
Salary Remaining : 313 $
Rasmus Andersson 40 000 $ (1)
Salary Remaining : 313 $
Alexander Dergachyov 30 000 $ (1)
Salary Remaining : 234 $
Total Farm Players31
Salary Commitment
Year 2024 : 1 910 000 $
Year 2025 : 970 000 $
Year 2026 : 590 000 $
Year 2027 : 220 000 $
Salary Average Commitment
Year 2024 : 1 910 000 $
Year 2025 : 970 000 $
Year 2026 : 590 000 $
Year 2027 : 220 000 $

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameMCI Center
Level 1: 6500 - 135 $ - 6 354 - 97,75%
Level 2: 5500 - 103 $ - 5 050 - 91,82%
Level 3: 2250 - 77 $ - 2 154 - 95,74%
Level 4: 4500 - 55 $ - 4 409 - 97,99%
Luxury : 1250 - 264 $ - 1 248 - 99,85%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 51 $ - 1 790 - 89,51%
Farm Level 2: 1000 - 40 $ - 785 - 78,48%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %19 216 - 96,08%
Average Income per Game2 322 395 $
Year to Date Revenue95 218 212 $
Farm
Home Games Left0
Average Attendance - %2 575 - 85,83%
Average Income per Game139 863 $
Year to Date Revenue5 734 368 $

Expense

Pro Players Total Salaries76 450 000 $
Pro Players Total Average Salaries75 783 333 $
Farm Players Total Salaries3 416 000 $
Farm Players Total Average Salaries3 416 000 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value20 000 $
Pro Year To Date Expenses76 111 411 $
Farm Year To Date Expenses4 319 055 $
Pro Salary Cap Per Days596 719 $
Pro Salary Cap To Date73 003 808 $
Farm Salary Cap Per Days26 688 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days617 717 $
Pro Estimated Expenses0 $
Farm Remaining Season Days1
Farm Expenses Per Days34 500 $
Farm Estimated Expenses34 500 $
Estimated Season Expenses34 500 $
Estimated Season Salary Cap73 023 808 $
Estimate Under Maximum Salary Cap of 74 000 000 $976 192 $
Estimate Over Minimum Salary Cap of 56 000 000 $ 17 023 808 $
Current Bank Account35 974 454 $
Projected Bank Account35 939 954 $

Pro Players Salaries

Jordan Staal 9 500 000 $ (3)
-Salary Remaining : 0 $
Claude Giroux 6 500 000 $ (3)
-Salary Remaining : 0 $
Nikolai Kulemin 5 600 000 $ (2)
-Salary Remaining : 0 $
Zach Hamill 5 250 000 $ (2)
-Salary Remaining : 0 $
Ivan Vishnevskiy 4 800 000 $ (3)
-Salary Remaining : 0 $
Renat Bukin 4 500 000 $ (2)
-Salary Remaining : 0 $
Riku Helenius 4 250 000 $ (3)
-Salary Remaining : 0 $
Ethan Werek 4 000 000 $ (3)
-Salary Remaining : 0 $
Jonathan Huberdeau 4 000 000 $ (1)
-Salary Remaining : 0 $
John Moore 4 000 000 $ (3)
-Salary Remaining : 0 $
Derrick Pouliot 3 500 000 $ (1)
-Salary Remaining : 0 $
Chris Kreider 3 000 000 $ (2)
-Salary Remaining : 0 $
John McFarland 3 000 000 $ (1)
-Salary Remaining : 0 $
Evgeny Kuznetsov 2 500 000 $ (4)
-Salary Remaining : 0 $
Connor Brickley 2 500 000 $ (2)
-Salary Remaining : 0 $
Xuan-ling Chen 2 150 000 $ (1)
-Salary Remaining : 0 $
Jeremy Smith 2 000 000 $ (2)
-Salary Remaining : 0 $
Vladislav Namestnikov 1 800 000 $ (1)
-Salary Remaining : 0 $
Jakob Silfverberg 1 700 000 $ (3)
-Salary Remaining : 0 $
James Van Riemsdyk 1 400 000 $ (2)
-Salary Remaining : 0 $
Radek Smolenak 500 000 $ (3)
-Salary Remaining : 0 $
Total Pro Players21
Salary Commitment
Year 2024 : 76 450 000 $
Year 2025 : 61 500 000 $
Year 2026 : 36 250 000 $
Year 2027 : 2 500 000 $
Salary Average Commitment
Year 2024 : 75 783 333 $
Year 2025 : 61 333 333 $
Year 2026 : 37 083 333 $
Year 2027 : 2 500 000 $
Salary Cap with 1 Way Contract
Year 2024 : 75 783 333 $
Year 2025 : 61 333 333 $
Year 2026 : 37 083 333 $
Year 2027 : 2 500 000 $

Farm Players Salaries

Kyrill Lyamin 200 000 $ (3)
Salary Remaining : 1 563 $
Tim Erixon 170 000 $ (3)
Salary Remaining : 1 328 $
Matt Gilroy 165 000 $ (3)
Salary Remaining : 1 289 $
Pierre-Edouard Bellemare 150 000 $ (3)
Salary Remaining : 1 172 $
Steve Bosse 150 000 $ (3)
Salary Remaining : 1 172 $
Michael Blunden 135 000 $ (1)
Salary Remaining : 1 055 $
Ryan Murphy 130 000 $ (2)
Salary Remaining : 1 016 $
Blake Geoffrion 130 000 $ (1)
Salary Remaining : 1 016 $
Christian Dube 120 000 $ (3)
Salary Remaining : 938 $
Kaapo Kahkonen 120 000 $ (2)
Salary Remaining : 938 $
Lars-Erik Adolfsson 110 000 $ (2)
Salary Remaining : 859 $
Severin Blindenbacher 110 000 $ (3)
Salary Remaining : 859 $
Jimmy Hayes 100 000 $ (4)
Salary Remaining : 781 $
Brady Metcalfe 100 000 $ (1)
Salary Remaining : 781 $
Hunter Smith 100 000 $ (3)
Salary Remaining : 781 $
Julius Hartmark 100 000 $ (2)
Salary Remaining : 781 $
Stefan Elliott 90 000 $ (3)
Salary Remaining : 703 $
Jesse Blacker 85 000 $ (3)
Salary Remaining : 664 $
Louie Caporusso 60 000 $ (3)
Salary Remaining : 469 $
Scott Kosmachuk 50 000 $ (3)
Salary Remaining : 391 $
Klas Dahlbeck 50 000 $ (3)
Salary Remaining : 391 $
Filip Ahl 50 000 $ (1)
Salary Remaining : 391 $
Ludvik Njerve 50 000 $ (2)
Salary Remaining : 391 $
Rinat Salnikov 50 000 $ (3)
Salary Remaining : 391 $
Cedric Paquette 45 000 $ (1)
Salary Remaining : 352 $
Varis Links 45 000 $ (1)
Salary Remaining : 352 $
Anders Lee 45 000 $ (1)
Salary Remaining : 352 $
Petri Koivurinne 44 000 $ (2)
Salary Remaining : 344 $
Jakub Sindel 42 000 $ (2)
Salary Remaining : 328 $
Pavel Fischer 40 000 $ (2)
Salary Remaining : 313 $
Jesper Wiklund 40 000 $ (2)
Salary Remaining : 313 $
Nick Paul 40 000 $ (2)
Salary Remaining : 313 $
Aaron Marvin 40 000 $ (2)
Salary Remaining : 313 $
Brian Strait 40 000 $ (1)
Salary Remaining : 313 $
Anton Starostenko 40 000 $ (1)
Salary Remaining : 313 $
Marius Schenk 40 000 $ (1)
Salary Remaining : 313 $
Otto Hazelzet 40 000 $ (1)
Salary Remaining : 313 $
Janos Maco 40 000 $ (2)
Salary Remaining : 313 $
Ernst Jeker 40 000 $ (2)
Salary Remaining : 313 $
Ravil Kunayed 40 000 $ (1)
Salary Remaining : 313 $
Knut Lindfors 40 000 $ (1)
Salary Remaining : 313 $
Len Gregoire 40 000 $ (2)
Salary Remaining : 313 $
Milan Lucic 40 000 $ (1)
Salary Remaining : 313 $
Yakov Trenin 30 000 $ (1)
Salary Remaining : 234 $
Samuel Dove-McFalls 30 000 $ (1)
Salary Remaining : 234 $
Total Farm Players45
Salary Commitment
Year 2024 : 3 416 000 $
Year 2025 : 2 526 000 $
Year 2026 : 1 650 000 $
Year 2027 : 100 000 $
Salary Average Commitment
Year 2024 : 3 416 000 $
Year 2025 : 2 526 000 $
Year 2026 : 1 650 000 $
Year 2027 : 100 000 $

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Airlines Arena
Level 1: 6500 - 200 $ - 3 900 - 60,00%
Level 2: 5500 - 140 $ - 3 464 - 62,99%
Level 3: 2250 - 101 $ - 1 509 - 67,06%
Level 4: 4500 - 80 $ - 2 663 - 59,18%
Luxury : 1250 - 300 $ - 1 010 - 80,79%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 35 $ - 1 839 - 91,95%
Farm Level 2: 1000 - 20 $ - 924 - 92,36%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %12 546 - 62,73%
Average Income per Game2 204 133 $
Year to Date Revenue90 369 462 $
Farm
Home Games Left0
Average Attendance - %2 763 - 92,09%
Average Income per Game94 435 $
Year to Date Revenue3 871 829 $

Expense

Pro Players Total Salaries75 350 000 $
Pro Players Total Average Salaries75 766 667 $
Farm Players Total Salaries2 345 000 $
Farm Players Total Average Salaries2 345 000 $
Coaches Total Salaries3 950 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses77 153 554 $
Farm Year To Date Expenses3 231 687 $
Pro Salary Cap Per Days596 588 $
Pro Salary Cap To Date73 938 703 $
Farm Salary Cap Per Days18 008 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days616 929 $
Pro Estimated Expenses0 $
Farm Remaining Season Days1
Farm Expenses Per Days25 742 $
Farm Estimated Expenses25 742 $
Estimated Season Expenses25 742 $
Estimated Season Salary Cap73 938 703 $
Estimate Under Maximum Salary Cap of 74 000 000 $61 297 $
Estimate Over Minimum Salary Cap of 56 000 000 $ 17 938 703 $
Current Bank Account87 181 050 $
Projected Bank Account87 155 308 $

Pro Players Salaries

Nail Yakupov 6 300 000 $ (2)
-Salary Remaining : 0 $
Leon Draisaitl 6 250 000 $ (3)
-Salary Remaining : 0 $
Erdvilas Bilaitis 6 000 000 $ (3)
-Salary Remaining : 0 $
Ryan Nugent-Hopkins 6 000 000 $ (1)
-Salary Remaining : 0 $
Taylor Hall 5 600 000 $ (1)
-Salary Remaining : 0 $
Jonathan Drouin 5 500 000 $ (2)
-Salary Remaining : 0 $
Riley Sheahan 5 000 000 $ (2)
-Salary Remaining : 0 $
Peter Bokstrom 4 750 000 $ (4)
-Salary Remaining : 0 $
Jeff Zatkoff 4 250 000 $ (3)
-Salary Remaining : 0 $
Ryan McDonagh 4 250 000 $ (3)
-Salary Remaining : 0 $
Oliver Ekman-Larsson 3 950 000 $ (1)
-Salary Remaining : 0 $
Ryan Johansen 3 500 000 $ (1)
-Salary Remaining : 0 $
Seth Jones 2 500 000 $ (2)
-Salary Remaining : 0 $
David Pastrnak 1 800 000 $ (1)
-Salary Remaining : 0 $
Darnell Nurse 1 750 000 $ (1)
-Salary Remaining : 0 $
Ivan Zvereva 1 750 000 $ (1)
-Salary Remaining : 0 $
Cam Fowler 1 750 000 $ (1)
-Salary Remaining : 0 $
Artemi Panarin 1 250 000 $ (1)
-Salary Remaining : 0 $
Joe Pavelski 1 250 000 $ (1)
-Salary Remaining : 0 $
Zach Boychuk 1 200 000 $ (3)
-Salary Remaining : 0 $
Antti Niemi 750 000 $ (1)
-Salary Remaining : 0 $
Total Pro Players21
Salary Commitment
Year 2024 : 75 350 000 $
Year 2025 : 47 250 000 $
Year 2026 : 26 700 000 $
Year 2027 : 4 750 000 $
Salary Average Commitment
Year 2024 : 75 766 667 $
Year 2025 : 46 416 667 $
Year 2026 : 26 700 000 $
Year 2027 : 4 750 000 $
Salary Cap with 1 Way Contract
Year 2024 : 75 766 667 $
Year 2025 : 46 416 667 $
Year 2026 : 26 700 000 $
Year 2027 : 4 750 000 $

Farm Players Salaries

William Wrenn 200 000 $ (1)
Salary Remaining : 1 563 $
Ilja Zubov 175 000 $ (1)
Salary Remaining : 1 367 $
Robert Nilsson 175 000 $ (1)
Salary Remaining : 1 367 $
Adam Clendening 175 000 $ (2)
Salary Remaining : 1 367 $
Vitaly Koptev 150 000 $ (1)
Salary Remaining : 1 172 $
Daniel Rahimi 135 000 $ (1)
Salary Remaining : 1 055 $
Shea Weber 85 000 $ (3)
Salary Remaining : 664 $
Brian Brousseau 65 000 $ (1)
Salary Remaining : 508 $
Adam Henrique 50 000 $ (1)
Salary Remaining : 391 $
Vitus Grand 50 000 $ (2)
Salary Remaining : 391 $
Marek Schwarz 45 000 $ (1)
Salary Remaining : 352 $
Valdemar Zahradnicek 40 000 $ (1)
Salary Remaining : 313 $
Yu-shu Moy 40 000 $ (1)
Salary Remaining : 313 $
Pierre-Marc Bouchard 40 000 $ (1)
Salary Remaining : 313 $
Patrice Bergeron 40 000 $ (1)
Salary Remaining : 313 $
Mark Fistric 40 000 $ (2)
Salary Remaining : 313 $
Laszlo Csom 40 000 $ (1)
Salary Remaining : 313 $
Gabriel Demitra 40 000 $ (1)
Salary Remaining : 313 $
Dustin Brown 40 000 $ (1)
Salary Remaining : 313 $
Bernard Roch 40 000 $ (1)
Salary Remaining : 313 $
Aivars Beiris 40 000 $ (1)
Salary Remaining : 313 $
Erwin Quentin 40 000 $ (1)
Salary Remaining : 313 $
Tomas Kozar 40 000 $ (1)
Salary Remaining : 313 $
Ben Shutron 40 000 $ (1)
Salary Remaining : 313 $
Mikelis Lauzackas 40 000 $ (1)
Salary Remaining : 313 $
Teuvo Kiljunen 40 000 $ (1)
Salary Remaining : 313 $
Dmitriy Tereskov 40 000 $ (1)
Salary Remaining : 313 $
Gustav Sebek 40 000 $ (1)
Salary Remaining : 313 $
Max Pacioretty 40 000 $ (1)
Salary Remaining : 313 $
Elmo McLendon 40 000 $ (1)
Salary Remaining : 313 $
Janis Dabolins 40 000 $ (1)
Salary Remaining : 313 $
Matt Kassian (Out of Payroll) 40 000 $ (2)
Salary Remaining : 313 $
Darin Olver 40 000 $ (1)
Salary Remaining : 313 $
Alex Tourigny 40 000 $ (1)
Salary Remaining : 313 $
Niklas Johannesson 40 000 $ (1)
Salary Remaining : 313 $
Chocimir Rudzynski 40 000 $ (1)
Salary Remaining : 313 $
Teemu Laakso 40 000 $ (1)
Salary Remaining : 313 $
Total Farm Players37
Salary Commitment
Year 2024 : 2 345 000 $
Year 2025 : 390 000 $
Year 2026 : 85 000 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 2 345 000 $
Year 2025 : 390 000 $
Year 2026 : 85 000 $
Year 2027 : 0 $

Dynamo



Arena Capacity - Ticket Price
Attendance - %

Arena NameMoskva Center
Level 1: 6006 - 140 $ - 5 925 - 98,64%
Level 2: 5000 - 100 $ - 4 877 - 97,54%
Level 3: 2000 - 78 $ - 1 932 - 96,62%
Level 4: 4000 - 55 $ - 3 880 - 97,01%
Luxury : 1000 - 295 $ - 969 - 96,89%
Total Capacity :18006
Farm
Farm Level 1: 2000 - 25 $ - 1 858 - 92,90%
Farm Level 2: 1000 - 15 $ - 922 - 92,20%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17 583 - 97,65%
Average Income per Game2 240 483 $
Year to Date Revenue91 859 823 $
Farm
Home Games Left0
Average Attendance - %2 780 - 92,66%
Average Income per Game69 809 $
Year to Date Revenue2 862 175 $

Expense

Pro Players Total Salaries67 850 000 $
Pro Players Total Average Salaries67 850 000 $
Farm Players Total Salaries2 940 000 $
Farm Players Total Average Salaries2 840 000 $
Coaches Total Salaries4 300 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses71 287 794 $
Farm Year To Date Expenses3 634 141 $
Pro Salary Cap Per Days534 252 $
Pro Salary Cap To Date67 335 046 $
Farm Salary Cap Per Days22 188 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days561 811 $
Pro Estimated Expenses0 $
Farm Remaining Season Days1
Farm Expenses Per Days29 219 $
Farm Estimated Expenses29 219 $
Estimated Season Expenses29 219 $
Estimated Season Salary Cap67 335 046 $
Estimate Under Maximum Salary Cap of 74 000 000 $6 664 954 $
Estimate Over Minimum Salary Cap of 56 000 000 $ 11 335 046 $
Current Bank Account90 675 698 $
Projected Bank Account90 646 479 $

Pro Players Salaries

Jakub Voracek 12 000 000 $ (2)
-Salary Remaining : 0 $
Peter Holland 4 500 000 $ (3)
-Salary Remaining : 0 $
Viktor Shalimov 4 500 000 $ (2)
-Salary Remaining : 0 $
Brandon Sutter 4 000 000 $ (4)
-Salary Remaining : 0 $
Michael Gergen 3 500 000 $ (1)
-Salary Remaining : 0 $
Chris Durand 3 200 000 $ (1)
-Salary Remaining : 0 $
Tyler Wotherspoon 3 150 000 $ (3)
-Salary Remaining : 0 $
Jayce Hawryluk 3 000 000 $ (2)
-Salary Remaining : 0 $
Evander Kane 3 000 000 $ (1)
-Salary Remaining : 0 $
Frederik Gauthier 2 600 000 $ (1)
-Salary Remaining : 0 $
Jeff Skinner 2 500 000 $ (1)
-Salary Remaining : 0 $
John Carlson 2 500 000 $ (4)
-Salary Remaining : 0 $
Adam Lowry 2 500 000 $ (2)
-Salary Remaining : 0 $
Frederic Nigh 2 200 000 $ (1)
-Salary Remaining : 0 $
Nicolas Deschamps 2 000 000 $ (1)
-Salary Remaining : 0 $
Radomir Novatny 2 000 000 $ (3)
-Salary Remaining : 0 $
Markus Granlund 1 800 000 $ (2)
-Salary Remaining : 0 $
Jordan Caron 1 800 000 $ (1)
-Salary Remaining : 0 $
Mirco Mueller 1 600 000 $ (2)
-Salary Remaining : 0 $
Tyler Beskorowany 1 500 000 $ (1)
-Salary Remaining : 0 $
Connor Murphy 1 300 000 $ (1)
-Salary Remaining : 0 $
Dobry Kocinski 900 000 $ (1)
-Salary Remaining : 0 $
Alexander Vasyunov 800 000 $ (2)
-Salary Remaining : 0 $
Mikko Rantanen 500 000 $ (1)
-Salary Remaining : 0 $
Colin White 500 000 $ (1)
-Salary Remaining : 0 $
Total Pro Players25
Salary Commitment
Year 2024 : 67 850 000 $
Year 2025 : 42 350 000 $
Year 2026 : 16 150 000 $
Year 2027 : 6 500 000 $
Salary Average Commitment
Year 2024 : 67 850 000 $
Year 2025 : 42 350 000 $
Year 2026 : 16 150 000 $
Year 2027 : 6 500 000 $
Salary Cap with 1 Way Contract
Year 2024 : 67 850 000 $
Year 2025 : 42 350 000 $
Year 2026 : 16 150 000 $
Year 2027 : 6 500 000 $

Farm Players Salaries

Riley Nash 200 000 $ (1)
Salary Remaining : 1 563 $
Oleksander Soroka 180 000 $ (1)
Salary Remaining : 1 406 $
J. T. Compher 180 000 $ (2)
Salary Remaining : 1 406 $
T.J. Galiardi 180 000 $ (2)
Salary Remaining : 1 406 $
Stefan Noesen 150 000 $ (3)
Salary Remaining : 1 172 $
Jared Staal 150 000 $ (2)
Salary Remaining : 1 172 $
Kerby Rychel 150 000 $ (1)
Salary Remaining : 1 172 $
Robby Fabbri 140 000 $ (2)
Salary Remaining : 1 094 $
Philip Lane 130 000 $ (1)
Salary Remaining : 1 016 $
Victor Rask 125 000 $ (3)
Salary Remaining : 977 $
Jonas Brodin 120 000 $ (2)
Salary Remaining : 938 $
Chandler Stephenson 120 000 $ (2)
Salary Remaining : 938 $
Mitch Wahl 110 000 $ (4)
Salary Remaining : 859 $
John Draeger 100 000 $ (1)
Salary Remaining : 781 $
Hiroshi Nara 80 000 $ (1)
Salary Remaining : 625 $
Samu Perhonen 75 000 $ (3)
Salary Remaining : 586 $
Bryan Rust 70 000 $ (4)
Salary Remaining : 547 $
Taylor Ellington 70 000 $ (1)
Salary Remaining : 547 $
Ty Wishart 70 000 $ (1)
Salary Remaining : 547 $
Xavier Ouellet 70 000 $ (2)
Salary Remaining : 547 $
Erkin Fomenko 50 000 $ (1)
Salary Remaining : 391 $
Franz Lischka 50 000 $ (3)
Salary Remaining : 391 $
Zachary Nagelvoort 50 000 $ (1)
Salary Remaining : 391 $
T.J. Brennan (Out of Payroll) 45 000 $ (2)
Salary Remaining : 352 $
Yaroslav Aidarov 40 000 $ (2)
Salary Remaining : 313 $
Eduard Formanov 40 000 $ (2)
Salary Remaining : 313 $
T.J Brodie 40 000 $ (3)
Salary Remaining : 313 $
Brendan Warren 40 000 $ (1)
Salary Remaining : 313 $
Reto Grabher 40 000 $ (2)
Salary Remaining : 313 $
Phil Desimone 40 000 $ (2)
Salary Remaining : 313 $
Girard Leflon 40 000 $ (1)
Salary Remaining : 313 $
Dwyer Tschantz 40 000 $ (1)
Salary Remaining : 313 $
Total Farm Players32
Salary Commitment
Year 2024 : 2 985 000 $
Year 2025 : 1 785 000 $
Year 2026 : 620 000 $
Year 2027 : 180 000 $
Salary Average Commitment
Year 2024 : 2 885 000 $
Year 2025 : 1 785 000 $
Year 2026 : 620 000 $
Year 2027 : 180 000 $

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePenngrowth Saddledome
Level 1: 6000 - 120 $ - 5 994 - 99,90%
Level 2: 5000 - 80 $ - 5 000 - 100,00%
Level 3: 2000 - 60 $ - 2 000 - 100,00%
Level 4: 4000 - 40 $ - 4 000 - 100,00%
Luxury : 1000 - 200 $ - 1 000 - 100,00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 40 $ - 1 835 - 91,76%
Farm Level 2: 1000 - 20 $ - 920 - 92,02%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17 994 - 99,97%
Average Income per Game1 823 176 $
Year to Date Revenue74 750 210 $
Farm
Home Games Left0
Average Attendance - %2 755 - 91,84%
Average Income per Game104 664 $
Year to Date Revenue4 291 210 $

Expense

Pro Players Total Salaries69 000 000 $
Pro Players Total Average Salaries69 000 000 $
Farm Players Total Salaries2 435 000 $
Farm Players Total Average Salaries2 435 000 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses72 040 153 $
Farm Year To Date Expenses4 403 070 $
Pro Salary Cap Per Days507 874 $
Pro Salary Cap To Date69 492 908 $
Farm Salary Cap Per Days18 711 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days559 055 $
Pro Estimated Expenses0 $
Farm Remaining Season Days1
Farm Expenses Per Days34 648 $
Farm Estimated Expenses34 648 $
Estimated Season Expenses34 648 $
Estimated Season Salary Cap69 492 908 $
Estimate Under Maximum Salary Cap of 74 000 000 $4 507 092 $
Estimate Over Minimum Salary Cap of 56 000 000 $ 13 492 908 $
Current Bank Account25 230 548 $
Projected Bank Account25 195 900 $

Pro Players Salaries

Andreas Nodl 8 000 000 $ (3)
-Salary Remaining : 0 $
Baltabek Doulova 6 000 000 $ (2)
-Salary Remaining : 0 $
Jakub Vojta 5 000 000 $ (2)
-Salary Remaining : 0 $
Maczysz Olitski (Out of Payroll) 4 500 000 $ (2)
-Salary Remaining : 0 $
Igor Makarov (Out of Payroll) 4 500 000 $ (3)
-Salary Remaining : 0 $
Marc-Edouard Vlasic 4 500 000 $ (2)
-Salary Remaining : 0 $
Andrei Hunt 4 250 000 $ (1)
-Salary Remaining : 0 $
Philippe Gogulla 4 000 000 $ (1)
-Salary Remaining : 0 $
Emil Martna 3 500 000 $ (1)
-Salary Remaining : 0 $
Ladislav Smid 3 000 000 $ (1)
-Salary Remaining : 0 $
Alex Plante 2 600 000 $ (3)
-Salary Remaining : 0 $
Rainer Staier 2 500 000 $ (2)
-Salary Remaining : 0 $
Zhi-qiang Dee 2 400 000 $ (1)
-Salary Remaining : 0 $
Jake Allen 2 200 000 $ (3)
-Salary Remaining : 0 $
Colton Gillies 2 200 000 $ (1)
-Salary Remaining : 0 $
Marek Zagrapan 2 000 000 $ (3)
-Salary Remaining : 0 $
Dan Bertram 2 000 000 $ (3)
-Salary Remaining : 0 $
Jon Dahl 2 000 000 $ (2)
-Salary Remaining : 0 $
Michael Chaput 1 800 000 $ (1)
-Salary Remaining : 0 $
Ryan O'Marra 1 800 000 $ (1)
-Salary Remaining : 0 $
Alexander Radulov 1 750 000 $ (3)
-Salary Remaining : 0 $
Kuisma Ruuska 1 000 000 $ (2)
-Salary Remaining : 0 $
Carter Ashton 800 000 $ (1)
-Salary Remaining : 0 $
Martins Karsums 700 000 $ (2)
-Salary Remaining : 0 $
Theodor Krafft 500 000 $ (3)
-Salary Remaining : 0 $
Total Pro Players25
Salary Commitment
Year 2024 : 73 500 000 $
Year 2025 : 49 750 000 $
Year 2026 : 23 550 000 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 73 500 000 $
Year 2025 : 49 750 000 $
Year 2026 : 23 550 000 $
Year 2027 : 0 $
Salary Cap with 1 Way Contract
Year 2024 : 73 500 000 $
Year 2025 : 49 750 000 $
Year 2026 : 23 550 000 $
Year 2027 : 0 $

Farm Players Salaries

Jamie Prpic 200 000 $ (2)
Salary Remaining : 1 563 $
Gord Baldwin 200 000 $ (1)
Salary Remaining : 1 563 $
Anatoli Proshkin 200 000 $ (2)
Salary Remaining : 1 563 $
Eric Gryba 150 000 $ (2)
Salary Remaining : 1 172 $
Mikko Lehtonen 110 000 $ (1)
Salary Remaining : 859 $
Vaclav Karabacek 100 000 $ (3)
Salary Remaining : 781 $
Koichi Kanaya 100 000 $ (1)
Salary Remaining : 781 $
Rolf Schjerven 100 000 $ (2)
Salary Remaining : 781 $
Noah Rod 95 000 $ (2)
Salary Remaining : 742 $
Jake Guentzel 95 000 $ (2)
Salary Remaining : 742 $
Craig Fischer 90 000 $ (1)
Salary Remaining : 703 $
Kenny Fagerholm 85 000 $ (1)
Salary Remaining : 664 $
Corey Tropp 80 000 $ (3)
Salary Remaining : 625 $
Fabrice Antonoli 75 000 $ (1)
Salary Remaining : 586 $
Calle Jarnkrok 70 000 $ (1)
Salary Remaining : 547 $
Nico Sacchetti 70 000 $ (1)
Salary Remaining : 547 $
Nick Spaling 65 000 $ (2)
Salary Remaining : 508 $
Nobuyuki Yamamoto 65 000 $ (2)
Salary Remaining : 508 $
Anton Hatig 55 000 $ (1)
Salary Remaining : 430 $
Jomar Soerensen 50 000 $ (2)
Salary Remaining : 391 $
Chris Lawrence 50 000 $ (1)
Salary Remaining : 391 $
Daniel Catenacci 50 000 $ (2)
Salary Remaining : 391 $
Ben Thomson 50 000 $ (1)
Salary Remaining : 391 $
Stanislav Dzubak 40 000 $ (2)
Salary Remaining : 313 $
Flavien Alfieri 40 000 $ (3)
Salary Remaining : 313 $
Etienne Froidevaux 40 000 $ (1)
Salary Remaining : 313 $
Meinhard Kalkbrenner 40 000 $ (1)
Salary Remaining : 313 $
Olympio Campigli 40 000 $ (1)
Salary Remaining : 313 $
Blaise Anderhub 40 000 $ (1)
Salary Remaining : 313 $
Stepan Vickers (Out of Payroll) 40 000 $ (1)
Salary Remaining : 313 $
Keegan Kolesar 30 000 $ (1)
Salary Remaining : 234 $
Total Farm Players31
Salary Commitment
Year 2024 : 2 515 000 $
Year 2025 : 1 330 000 $
Year 2026 : 220 000 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 2 515 000 $
Year 2025 : 1 330 000 $
Year 2026 : 220 000 $
Year 2027 : 0 $

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameSpectrum
Level 1: 6650 - 131 $ - 6 467 - 97,24%
Level 2: 5550 - 101 $ - 5 391 - 97,14%
Level 3: 2225 - 78 $ - 2 073 - 93,17%
Level 4: 4450 - 55 $ - 4 093 - 91,97%
Luxury : 1125 - 286 $ - 1 090 - 96,88%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 30 $ - 1 831 - 91,56%
Farm Level 2: 1000 - 20 $ - 918 - 91,80%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %19 113 - 95,57%
Average Income per Game2 280 744 $
Year to Date Revenue93 510 523 $
Farm
Home Games Left0
Average Attendance - %2 749 - 91,64%
Average Income per Game88 467 $
Year to Date Revenue3 627 159 $

Expense

Pro Players Total Salaries56 750 000 $
Pro Players Total Average Salaries56 750 000 $
Farm Players Total Salaries2 085 000 $
Farm Players Total Average Salaries2 085 000 $
Coaches Total Salaries1 750 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses69 056 493 $
Farm Year To Date Expenses2 738 235 $
Pro Salary Cap Per Days425 197 $
Pro Salary Cap To Date67 839 566 $
Farm Salary Cap Per Days16 289 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days454 724 $
Pro Estimated Expenses0 $
Farm Remaining Season Days1
Farm Expenses Per Days22 148 $
Farm Estimated Expenses22 148 $
Estimated Season Expenses22 148 $
Estimated Season Salary Cap67 839 566 $
Estimate Under Maximum Salary Cap of 74 000 000 $6 160 434 $
Estimate Over Minimum Salary Cap of 56 000 000 $ 11 839 566 $
Current Bank Account35 802 848 $
Projected Bank Account35 780 700 $

Pro Players Salaries

Michael Forney 5 000 000 $ (3)
-Salary Remaining : 0 $
Jiri Tlusty (Out of Payroll) 5 000 000 $ (2)
-Salary Remaining : 0 $
Krystof Snizek 4 500 000 $ (3)
-Salary Remaining : 0 $
Evgeni Antonenko 4 500 000 $ (2)
-Salary Remaining : 0 $
Jamie McGinn 4 100 000 $ (2)
-Salary Remaining : 0 $
Valeri Suldesova 4 000 000 $ (1)
-Salary Remaining : 0 $
Steve Mason 4 000 000 $ (2)
-Salary Remaining : 0 $
Randy Hillier 3 500 000 $ (1)
-Salary Remaining : 0 $
Alex Tuch 3 200 000 $ (3)
-Salary Remaining : 0 $
Paul Stastny 3 000 000 $ (2)
-Salary Remaining : 0 $
Jamie McBain (Out of Payroll) 2 750 000 $ (1)
-Salary Remaining : 0 $
Chet Pickard 2 700 000 $ (3)
-Salary Remaining : 0 $
Ryan Ellis 2 500 000 $ (1)
-Salary Remaining : 0 $
Matt Pelech (Out of Payroll) 2 500 000 $ (1)
-Salary Remaining : 0 $
Tyler Ennis 2 000 000 $ (1)
-Salary Remaining : 0 $
Hideaki Udaka 2 000 000 $ (2)
-Salary Remaining : 0 $
Bryan Cameron 1 750 000 $ (1)
-Salary Remaining : 0 $
Ryan Spooner 1 500 000 $ (1)
-Salary Remaining : 0 $
Dillon Heatherington 1 300 000 $ (3)
-Salary Remaining : 0 $
Mike Weber 1 150 000 $ (1)
-Salary Remaining : 0 $
Sebastian Collberg 800 000 $ (1)
-Salary Remaining : 0 $
Keegan Kanzig 800 000 $ (1)
-Salary Remaining : 0 $
Nigel Williams 800 000 $ (1)
-Salary Remaining : 0 $
Alexander Edler 500 000 $ (1)
-Salary Remaining : 0 $
Lars Martensson 400 000 $ (1)
-Salary Remaining : 0 $
Total Pro Players25
Salary Commitment
Year 2024 : 64 250 000 $
Year 2025 : 38 800 000 $
Year 2026 : 16 700 000 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 64 250 000 $
Year 2025 : 39 300 000 $
Year 2026 : 16 700 000 $
Year 2027 : 0 $
Salary Cap with 1 Way Contract
Year 2024 : 64 250 000 $
Year 2025 : 39 300 000 $
Year 2026 : 16 700 000 $
Year 2027 : 0 $

Farm Players Salaries

Peter Cehlarik 200 000 $ (1)
Salary Remaining : 1 563 $
Sondre Olden 130 000 $ (1)
Salary Remaining : 1 016 $
Dmitriy Doletsky 120 000 $ (1)
Salary Remaining : 938 $
Nicolas Aube-Kubel 100 000 $ (3)
Salary Remaining : 781 $
Dylan Sadowy 100 000 $ (1)
Salary Remaining : 781 $
Rene Lefaivre 100 000 $ (1)
Salary Remaining : 781 $
Jack Dougherty (Out of Payroll) 90 000 $ (1)
Salary Remaining : 703 $
Ben Harpur 80 000 $ (2)
Salary Remaining : 625 $
Jack Ramsey 70 000 $ (1)
Salary Remaining : 547 $
Mattias Janmark-Nylen 65 000 $ (1)
Salary Remaining : 508 $
Kevin Elgestal 60 000 $ (1)
Salary Remaining : 469 $
William Lagesson 60 000 $ (1)
Salary Remaining : 469 $
Gabriel Carlsson 50 000 $ (1)
Salary Remaining : 391 $
Dylan Labbe 50 000 $ (1)
Salary Remaining : 391 $
Dmitri Orlov 50 000 $ (1)
Salary Remaining : 391 $
Dale Weise 45 000 $ (1)
Salary Remaining : 352 $
Matt Calvert 45 000 $ (1)
Salary Remaining : 352 $
Jeremy Bracco 40 000 $ (1)
Salary Remaining : 313 $
Al Touranger 40 000 $ (1)
Salary Remaining : 313 $
Antoine Roussel 40 000 $ (1)
Salary Remaining : 313 $
Kazuya Kato 40 000 $ (2)
Salary Remaining : 313 $
Misoslav Gemela 40 000 $ (1)
Salary Remaining : 313 $
Lubomir Smitala 40 000 $ (1)
Salary Remaining : 313 $
Tony Lagerstrom 40 000 $ (1)
Salary Remaining : 313 $
Jonathan Matsumoto 40 000 $ (2)
Salary Remaining : 313 $
Corey Crawford 40 000 $ (1)
Salary Remaining : 313 $
Oraz Khrapaty 40 000 $ (2)
Salary Remaining : 313 $
Jeff Drouin-Deslaurier 40 000 $ (1)
Salary Remaining : 313 $
Roman Machuskin 40 000 $ (1)
Salary Remaining : 313 $
Nobuyuki Aikyo 40 000 $ (1)
Salary Remaining : 313 $
Yasunari Yamasaki 40 000 $ (3)
Salary Remaining : 313 $
Takeshi Morita 40 000 $ (3)
Salary Remaining : 313 $
Egon Koller 40 000 $ (2)
Salary Remaining : 313 $
Ivan Chernyakov 40 000 $ (1)
Salary Remaining : 313 $
John Armstrong 40 000 $ (2)
Salary Remaining : 313 $
Codey Burki 40 000 $ (1)
Salary Remaining : 313 $
Total Farm Players36
Salary Commitment
Year 2024 : 2 175 000 $
Year 2025 : 460 000 $
Year 2026 : 180 000 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 2 175 000 $
Year 2025 : 460 000 $
Year 2026 : 180 000 $
Year 2027 : 0 $

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena - A
Level 1: 6500 - 140 $ - 6 327 - 97,34%
Level 2: 5500 - 105 $ - 4 559 - 82,89%
Level 3: 2250 - 75 $ - 2 187 - 97,19%
Level 4: 4500 - 53 $ - 4 383 - 97,39%
Luxury : 1250 - 275 $ - 1 193 - 95,45%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 70 $ - 1 452 - 72,62%
Farm Level 2: 1000 - 50 $ - 703 - 70,34%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18 649 - 93,25%
Average Income per Game2 379 806 $
Year to Date Revenue97 572 044 $
Farm
Home Games Left0
Average Attendance - %2 156 - 71,86%
Average Income per Game155 989 $
Year to Date Revenue6 395 536 $

Expense

Pro Players Total Salaries70 150 000 $
Pro Players Total Average Salaries70 300 000 $
Farm Players Total Salaries3 343 000 $
Farm Players Total Average Salaries3 343 000 $
Coaches Total Salaries3 200 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses70 133 448 $
Farm Year To Date Expenses5 552 814 $
Pro Salary Cap Per Days553 543 $
Pro Salary Cap To Date68 373 227 $
Farm Salary Cap Per Days26 117 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days560 236 $
Pro Estimated Expenses0 $
Farm Remaining Season Days1
Farm Expenses Per Days43 305 $
Farm Estimated Expenses43 305 $
Estimated Season Expenses43 305 $
Estimated Season Salary Cap68 373 227 $
Estimate Under Maximum Salary Cap of 74 000 000 $5 626 773 $
Estimate Over Minimum Salary Cap of 56 000 000 $ 12 373 227 $
Current Bank Account100 554 519 $
Projected Bank Account100 511 214 $

Pro Players Salaries

Sidney Crosby 8 700 000 $ (3)
-Salary Remaining : 0 $
Nicklas Backstrom 8 000 000 $ (1)
-Salary Remaining : 0 $
Josh Bailey 7 500 000 $ (3)
-Salary Remaining : 0 $
Zach Bogosian 5 700 000 $ (4)
-Salary Remaining : 0 $
Connor McDavid 4 500 000 $ (1)
-Salary Remaining : 0 $
Vjateslav Voinov 4 200 000 $ (2)
-Salary Remaining : 0 $
Ilya Samsonov 4 000 000 $ (2)
-Salary Remaining : 0 $
Cameron Barker 4 000 000 $ (2)
-Salary Remaining : 0 $
Jack Eichel 3 700 000 $ (1)
-Salary Remaining : 0 $
Nicolas Meloche 3 200 000 $ (2)
-Salary Remaining : 0 $
Anthony Mantha 2 600 000 $ (1)
-Salary Remaining : 0 $
Griffin Reinhart 2 400 000 $ (1)
-Salary Remaining : 0 $
Jakub Zboril 1 800 000 $ (1)
-Salary Remaining : 0 $
Eric Staal 1 600 000 $ (1)
-Salary Remaining : 0 $
Andre Burakovsky 1 500 000 $ (2)
-Salary Remaining : 0 $
Timo Pielmeier 1 450 000 $ (1)
-Salary Remaining : 0 $
Vitaly Anikeyenko 1 300 000 $ (2)
-Salary Remaining : 0 $
Gustav Nyquist 1 250 000 $ (2)
-Salary Remaining : 0 $
Pierre-Luc Dubois 1 250 000 $ (2)
-Salary Remaining : 0 $
Ryan Callahan 1 000 000 $ (1)
-Salary Remaining : 0 $
Kyle Connor 500 000 $ (1)
-Salary Remaining : 0 $
Total Pro Players21
Salary Commitment
Year 2024 : 70 150 000 $
Year 2025 : 42 600 000 $
Year 2026 : 22 400 000 $
Year 2027 : 5 700 000 $
Salary Average Commitment
Year 2024 : 70 300 000 $
Year 2025 : 42 750 000 $
Year 2026 : 22 150 000 $
Year 2027 : 5 700 000 $
Salary Cap with 1 Way Contract
Year 2024 : 70 300 000 $
Year 2025 : 42 750 000 $
Year 2026 : 22 150 000 $
Year 2027 : 5 700 000 $

Farm Players Salaries

Maksim Khavanov 200 000 $ (1)
Salary Remaining : 1 563 $
Semen Varlamov 200 000 $ (2)
Salary Remaining : 1 563 $
Aaron Snow 200 000 $ (1)
Salary Remaining : 1 563 $
Jacob Larsson 168 000 $ (1)
Salary Remaining : 1 313 $
Brady Calla 140 000 $ (2)
Salary Remaining : 1 094 $
Petter Hagen 140 000 $ (1)
Salary Remaining : 1 094 $
Brent Moran 130 000 $ (1)
Salary Remaining : 1 016 $
Martin Marincin 130 000 $ (1)
Salary Remaining : 1 016 $
Zack Phillips 120 000 $ (2)
Salary Remaining : 938 $
Rocco Grimaldi 100 000 $ (1)
Salary Remaining : 781 $
Santtu Lipponen 100 000 $ (1)
Salary Remaining : 781 $
Owen Tippett 100 000 $ (3)
Salary Remaining : 781 $
Akihisa Aikyo 100 000 $ (1)
Salary Remaining : 781 $
Jason Pominville 100 000 $ (2)
Salary Remaining : 781 $
Scott Wedgewood 100 000 $ (2)
Salary Remaining : 781 $
Andre Lepore 100 000 $ (2)
Salary Remaining : 781 $
Tom Wilson 100 000 $ (1)
Salary Remaining : 781 $
Michael Sauer 90 000 $ (2)
Salary Remaining : 703 $
Jim Jiminez 80 000 $ (1)
Salary Remaining : 625 $
Beau Starrett 80 000 $ (2)
Salary Remaining : 625 $
Justin Vaive 80 000 $ (2)
Salary Remaining : 625 $
Marc Methot 75 000 $ (1)
Salary Remaining : 586 $
Nikolai Borodin 75 000 $ (1)
Salary Remaining : 586 $
Theo Peckham 75 000 $ (2)
Salary Remaining : 586 $
Perttu Lindgren 70 000 $ (1)
Salary Remaining : 547 $
Ryan Audet 70 000 $ (1)
Salary Remaining : 547 $
Brodie Dupont 60 000 $ (2)
Salary Remaining : 469 $
Zoltan Lucchesi 50 000 $ (2)
Salary Remaining : 391 $
Andrej Meszaros 50 000 $ (1)
Salary Remaining : 391 $
Vojtech Zavoral 50 000 $ (1)
Salary Remaining : 391 $
Sergei Ruscova 50 000 $ (1)
Salary Remaining : 391 $
Maxim Mayorov 40 000 $ (2)
Salary Remaining : 313 $
Tony Cody 40 000 $ (1)
Salary Remaining : 313 $
Teddy Purcell 40 000 $ (1)
Salary Remaining : 313 $
Romain Bourgoing 40 000 $ (2)
Salary Remaining : 313 $
Total Farm Players35
Salary Commitment
Year 2024 : 3 343 000 $
Year 2025 : 1 375 000 $
Year 2026 : 100 000 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 3 343 000 $
Year 2025 : 1 375 000 $
Year 2026 : 100 000 $
Year 2027 : 0 $

Grizzlys



Arena Capacity - Ticket Price
Attendance - %

Arena NameVolksbank Arena
Level 1: 6000 - 145 $ - 5 477 - 91,28%
Level 2: 5000 - 110 $ - 4 432 - 88,64%
Level 3: 2000 - 84 $ - 1 779 - 88,93%
Level 4: 4000 - 58 $ - 3 627 - 90,67%
Luxury : 1000 - 318 $ - 948 - 94,77%
Total Capacity :18000
Farm
Farm Level 1: 2000 - 38 $ - 1 840 - 91,98%
Farm Level 2: 1000 - 30 $ - 923 - 92,27%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16 262 - 90,34%
Average Income per Game2 163 067 $
Year to Date Revenue88 685 736 $
Farm
Home Games Left0
Average Attendance - %2 762 - 92,07%
Average Income per Game108 820 $
Year to Date Revenue4 461 606 $

Expense

Pro Players Total Salaries67 350 000 $
Pro Players Total Average Salaries67 350 000 $
Farm Players Total Salaries3 292 500 $
Farm Players Total Average Salaries3 292 500 $
Coaches Total Salaries2 300 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses71 035 840 $
Farm Year To Date Expenses3 930 891 $
Pro Salary Cap Per Days530 315 $
Pro Salary Cap To Date69 387 812 $
Farm Salary Cap Per Days25 723 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days542 126 $
Pro Estimated Expenses0 $
Farm Remaining Season Days1
Farm Expenses Per Days31 973 $
Farm Estimated Expenses31 973 $
Estimated Season Expenses31 973 $
Estimated Season Salary Cap69 387 812 $
Estimate Under Maximum Salary Cap of 74 000 000 $4 612 188 $
Estimate Over Minimum Salary Cap of 56 000 000 $ 13 387 812 $
Current Bank Account23 010 610 $
Projected Bank Account22 978 637 $

Pro Players Salaries

Nathan MacKinnon (Out of Payroll) 5 200 000 $ (2)
-Salary Remaining : 0 $
Andrew Ladd 5 000 000 $ (1)
-Salary Remaining : 0 $
Andrei Vasilevski 5 000 000 $ (4)
-Salary Remaining : 0 $
Aleksandr Burmistrov 4 800 000 $ (2)
-Salary Remaining : 0 $
Marc-Andre Gragnani 4 100 000 $ (2)
-Salary Remaining : 0 $
Carl Sneep 4 000 000 $ (2)
-Salary Remaining : 0 $
Steeve Bernier 4 000 000 $ (1)
-Salary Remaining : 0 $
Dusan Mosnar 4 000 000 $ (2)
-Salary Remaining : 0 $
Kimmo Mikkola 3 500 000 $ (2)
-Salary Remaining : 0 $
Alex Bourret 3 400 000 $ (2)
-Salary Remaining : 0 $
Noah Hanifin 2 850 000 $ (2)
-Salary Remaining : 0 $
Kevin Shattenkirk 2 750 000 $ (3)
-Salary Remaining : 0 $
Kasperi Kapanen 2 600 000 $ (1)
-Salary Remaining : 0 $
Adam Pelech 2 500 000 $ (4)
-Salary Remaining : 0 $
Corey Perry 2 500 000 $ (1)
-Salary Remaining : 0 $
Cody Goloubef 2 500 000 $ (3)
-Salary Remaining : 0 $
Trevor Cann 2 500 000 $ (1)
-Salary Remaining : 0 $
Alexander Ruuttu 2 500 000 $ (3)
-Salary Remaining : 0 $
Christopher Bourque 2 400 000 $ (1)
-Salary Remaining : 0 $
Takhir Fomenko 2 000 000 $ (2)
-Salary Remaining : 0 $
Austin Watson 1 800 000 $ (1)
-Salary Remaining : 0 $
Tristan Jarry 1 450 000 $ (2)
-Salary Remaining : 0 $
Curtis Lazar 1 200 000 $ (2)
-Salary Remaining : 0 $
Total Pro Players23
Salary Commitment
Year 2024 : 72 550 000 $
Year 2025 : 51 750 000 $
Year 2026 : 15 250 000 $
Year 2027 : 7 500 000 $
Salary Average Commitment
Year 2024 : 72 550 000 $
Year 2025 : 51 750 000 $
Year 2026 : 15 250 000 $
Year 2027 : 7 500 000 $
Salary Cap with 1 Way Contract
Year 2024 : 72 550 000 $
Year 2025 : 51 750 000 $
Year 2026 : 15 250 000 $
Year 2027 : 7 500 000 $

Farm Players Salaries

Hsi-men Xu 200 000 $ (1)
Salary Remaining : 1 563 $
Rickard Rakell 160 000 $ (3)
Salary Remaining : 1 250 $
Matthieu Lucre 150 000 $ (2)
Salary Remaining : 1 172 $
Esa Lindell 135 000 $ (4)
Salary Remaining : 1 055 $
Kurtis Gabriel 130 000 $ (2)
Salary Remaining : 1 016 $
Oscar Lindberg 130 000 $ (2)
Salary Remaining : 1 016 $
Nicholas Baptiste 110 000 $ (2)
Salary Remaining : 859 $
Ryan Sproul 110 000 $ (3)
Salary Remaining : 859 $
David Pope 110 000 $ (2)
Salary Remaining : 859 $
Phil Oreskovic 100 000 $ (2)
Salary Remaining : 781 $
Joseph Palmer 100 000 $ (1)
Salary Remaining : 781 $
Li-ping Song 100 000 $ (2)
Salary Remaining : 781 $
Endel Nool 100 000 $ (2)
Salary Remaining : 781 $
Tim Bozon 97 500 $ (2)
Salary Remaining : 762 $
T.J. Tynan 95 000 $ (2)
Salary Remaining : 742 $
Vlastislav Belunek 90 000 $ (1)
Salary Remaining : 703 $
Joel Armia 90 000 $ (2)
Salary Remaining : 703 $
Blaise Longin 90 000 $ (2)
Salary Remaining : 703 $
Ville Pokka 75 000 $ (1)
Salary Remaining : 586 $
Libor Knorre 75 000 $ (2)
Salary Remaining : 586 $
Yannick Weber 65 000 $ (1)
Salary Remaining : 508 $
Chris Vande Velde 60 000 $ (1)
Salary Remaining : 469 $
Mike Hoffman 50 000 $ (2)
Salary Remaining : 391 $
Cory Jacquith 50 000 $ (2)
Salary Remaining : 391 $
Mike Simon 50 000 $ (1)
Salary Remaining : 391 $
Nikolai Bekboulatov 50 000 $ (2)
Salary Remaining : 391 $
Danny DeKeyser 50 000 $ (1)
Salary Remaining : 391 $
Franco Reithoffer 50 000 $ (1)
Salary Remaining : 391 $
Ryan Mantha 45 000 $ (2)
Salary Remaining : 352 $
Anton Karlsson 45 000 $ (2)
Salary Remaining : 352 $
Kris Versteeg 45 000 $ (1)
Salary Remaining : 352 $
Viktor Arvidsson 45 000 $ (2)
Salary Remaining : 352 $
Deven Sideroff 45 000 $ (3)
Salary Remaining : 352 $
C.J. Yakimowicz 45 000 $ (2)
Salary Remaining : 352 $
James Melindy 40 000 $ (2)
Salary Remaining : 313 $
Matej Tomek 40 000 $ (3)
Salary Remaining : 313 $
Sergey Zborovskiy 40 000 $ (3)
Salary Remaining : 313 $
Lance Brire 40 000 $ (2)
Salary Remaining : 313 $
Jesse Joensuu 40 000 $ (1)
Salary Remaining : 313 $
Filip Chlapik 40 000 $ (1)
Salary Remaining : 313 $
Sebastian Aho 40 000 $ (1)
Salary Remaining : 313 $
Ryan O'Byrne 40 000 $ (2)
Salary Remaining : 313 $
Daniel Sprong 30 000 $ (1)
Salary Remaining : 234 $
Total Farm Players43
Salary Commitment
Year 2024 : 3 292 500 $
Year 2025 : 2 357 500 $
Year 2026 : 530 000 $
Year 2027 : 135 000 $
Salary Average Commitment
Year 2024 : 3 292 500 $
Year 2025 : 2 357 500 $
Year 2026 : 530 000 $
Year 2027 : 135 000 $

HC



Arena Capacity - Ticket Price
Attendance - %

Arena NameArena de Malley
Level 1: 7800 - 135 $ - 6 788 - 87,02%
Level 2: 6600 - 100 $ - 5 713 - 86,56%
Level 3: 2700 - 75 $ - 2 322 - 85,98%
Level 4: 5400 - 50 $ - 4 679 - 86,65%
Luxury : 1500 - 280 $ - 1 287 - 85,80%
Total Capacity :24000
Farm
Farm Level 1: 2000 - 75 $ - 1 402 - 70,10%
Farm Level 2: 1000 - 50 $ - 716 - 71,61%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20 789 - 86,62%
Average Income per Game2 580 221 $
Year to Date Revenue105 789 053 $
Farm
Home Games Left0
Average Attendance - %2 118 - 70,60%
Average Income per Game160 680 $
Year to Date Revenue6 587 893 $

Expense

Pro Players Total Salaries72 000 000 $
Pro Players Total Average Salaries72 000 000 $
Farm Players Total Salaries3 785 000 $
Farm Players Total Average Salaries3 785 000 $
Coaches Total Salaries3 600 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses74 611 822 $
Farm Year To Date Expenses4 593 252 $
Pro Salary Cap Per Days566 929 $
Pro Salary Cap To Date71 311 805 $
Farm Salary Cap Per Days29 570 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days587 402 $
Pro Estimated Expenses0 $
Farm Remaining Season Days1
Farm Expenses Per Days37 383 $
Farm Estimated Expenses37 383 $
Estimated Season Expenses37 383 $
Estimated Season Salary Cap71 311 805 $
Estimate Under Maximum Salary Cap of 74 000 000 $2 688 195 $
Estimate Over Minimum Salary Cap of 56 000 000 $ 15 311 805 $
Current Bank Account140 351 819 $
Projected Bank Account140 314 436 $

Pro Players Salaries

Gilbert Brule 9 000 000 $ (2)
-Salary Remaining : 0 $
Martin Rivard 8 750 000 $ (3)
-Salary Remaining : 0 $
Bryan Lee 5 100 000 $ (1)
-Salary Remaining : 0 $
Jared Cowen 4 750 000 $ (1)
-Salary Remaining : 0 $
Jonathan Bernier 4 600 000 $ (2)
-Salary Remaining : 0 $
Lauri Tukonen 4 500 000 $ (2)
-Salary Remaining : 0 $
Simon Hjalmarsson 4 500 000 $ (3)
-Salary Remaining : 0 $
Josh Morrissey 3 800 000 $ (2)
-Salary Remaining : 0 $
Sam Bennett 3 700 000 $ (1)
-Salary Remaining : 0 $
Nikolaj Ehlers 3 700 000 $ (1)
-Salary Remaining : 0 $
Jake Virtanen 3 200 000 $ (1)
-Salary Remaining : 0 $
Kyle Chipchura 3 000 000 $ (1)
-Salary Remaining : 0 $
Michael Bournival 3 000 000 $ (1)
-Salary Remaining : 0 $
Nikita Zadorov 2 750 000 $ (2)
-Salary Remaining : 0 $
Tyler Pitlick 1 900 000 $ (1)
-Salary Remaining : 0 $
Morgan Klimchuk 1 850 000 $ (2)
-Salary Remaining : 0 $
Jason Zucker 1 500 000 $ (2)
-Salary Remaining : 0 $
Joel Edmundson 1 400 000 $ (3)
-Salary Remaining : 0 $
Joel Eriksson Ek 500 000 $ (1)
-Salary Remaining : 0 $
Eddy Lack 500 000 $ (1)
-Salary Remaining : 0 $
Total Pro Players20
Salary Commitment
Year 2024 : 72 000 000 $
Year 2025 : 42 650 000 $
Year 2026 : 14 650 000 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 72 000 000 $
Year 2025 : 42 650 000 $
Year 2026 : 14 650 000 $
Year 2027 : 0 $
Salary Cap with 1 Way Contract
Year 2024 : 72 000 000 $
Year 2025 : 42 650 000 $
Year 2026 : 14 650 000 $
Year 2027 : 0 $

Farm Players Salaries

Aki Koskinen 175 000 $ (2)
Salary Remaining : 1 367 $
Madison Bowey 160 000 $ (3)
Salary Remaining : 1 250 $
Ryan MacInnis 160 000 $ (1)
Salary Remaining : 1 250 $
Ivan Barbashev 150 000 $ (2)
Salary Remaining : 1 172 $
Zach Budish 150 000 $ (1)
Salary Remaining : 1 172 $
Zach Sanford 140 000 $ (2)
Salary Remaining : 1 094 $
Devin Shore 130 000 $ (1)
Salary Remaining : 1 016 $
Ian McCoshen 125 000 $ (2)
Salary Remaining : 977 $
Matthieu Biez 125 000 $ (3)
Salary Remaining : 977 $
Alexander Killorn 125 000 $ (2)
Salary Remaining : 977 $
Scott Mayfield 120 000 $ (2)
Salary Remaining : 938 $
Luke Lebeau 120 000 $ (2)
Salary Remaining : 938 $
Oscar Klefbom 120 000 $ (1)
Salary Remaining : 938 $
Josh Anderson 110 000 $ (4)
Salary Remaining : 859 $
Alexander Khokhlachev 110 000 $ (3)
Salary Remaining : 859 $
Chris Brown 100 000 $ (1)
Salary Remaining : 781 $
Oscar Moller 100 000 $ (3)
Salary Remaining : 781 $
Egon Graupe 100 000 $ (1)
Salary Remaining : 781 $
Kent Simpson 100 000 $ (1)
Salary Remaining : 781 $
John Negrin 100 000 $ (2)
Salary Remaining : 781 $
Nelson Nogier 90 000 $ (1)
Salary Remaining : 703 $
Dalibor Sziszak 90 000 $ (2)
Salary Remaining : 703 $
Colton Sissons 90 000 $ (2)
Salary Remaining : 703 $
Oskar Sundqvist 85 000 $ (2)
Salary Remaining : 664 $
Yann Sauve 85 000 $ (2)
Salary Remaining : 664 $
Pelle Linnaeus 80 000 $ (1)
Salary Remaining : 625 $
Steve Bernier 75 000 $ (2)
Salary Remaining : 586 $
Joey Leach 75 000 $ (2)
Salary Remaining : 586 $
Florent Francillon 75 000 $ (2)
Salary Remaining : 586 $
Matt Beleskey 75 000 $ (1)
Salary Remaining : 586 $
David Savard 75 000 $ (1)
Salary Remaining : 586 $
Rene Wira 70 000 $ (1)
Salary Remaining : 547 $
Cody Bass 65 000 $ (1)
Salary Remaining : 508 $
Miles Wood 65 000 $ (3)
Salary Remaining : 508 $
Jake Debrusk 50 000 $ (1)
Salary Remaining : 391 $
Brian Elliott 50 000 $ (1)
Salary Remaining : 391 $
Robin Kovacs 40 000 $ (3)
Salary Remaining : 313 $
Jonas Siegenthaler 30 000 $ (1)
Salary Remaining : 234 $
Total Farm Players38
Salary Commitment
Year 2024 : 3 785 000 $
Year 2025 : 2 340 000 $
Year 2026 : 710 000 $
Year 2027 : 110 000 $
Salary Average Commitment
Year 2024 : 3 785 000 $
Year 2025 : 2 340 000 $
Year 2026 : 710 000 $
Year 2027 : 110 000 $

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Coliseum
Level 1: 6500 - 150 $ - 5 396 - 83,01%
Level 2: 5500 - 125 $ - 4 252 - 77,30%
Level 3: 2250 - 90 $ - 1 751 - 77,83%
Level 4: 4500 - 70 $ - 3 217 - 71,48%
Luxury : 1250 - 475 $ - 735 - 58,83%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 75 $ - 1 393 - 69,63%
Farm Level 2: 1000 - 50 $ - 701 - 70,10%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15 351 - 76,75%
Average Income per Game2 138 352 $
Year to Date Revenue87 672 423 $
Farm
Home Games Left0
Average Attendance - %2 094 - 69,79%
Average Income per Game135 796 $
Year to Date Revenue5 567 650 $

Expense

Pro Players Total Salaries65 049 000 $
Pro Players Total Average Salaries65 049 000 $
Farm Players Total Salaries2 245 000 $
Farm Players Total Average Salaries2 245 000 $
Coaches Total Salaries4 800 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses65 563 178 $
Farm Year To Date Expenses3 813 160 $
Pro Salary Cap Per Days512 197 $
Pro Salary Cap To Date61 861 609 $
Farm Salary Cap Per Days17 539 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days538 181 $
Pro Estimated Expenses0 $
Farm Remaining Season Days1
Farm Expenses Per Days29 258 $
Farm Estimated Expenses29 258 $
Estimated Season Expenses29 258 $
Estimated Season Salary Cap61 861 609 $
Estimate Under Maximum Salary Cap of 74 000 000 $12 138 391 $
Estimate Over Minimum Salary Cap of 56 000 000 $ 5 861 609 $
Current Bank Account68 446 437 $
Projected Bank Account68 417 179 $

Pro Players Salaries

Dany Roussin 5 800 000 $ (2)
-Salary Remaining : 0 $
Jacob Slaney 5 600 000 $ (2)
-Salary Remaining : 0 $
Rodolphe Zwirn 5 000 000 $ (1)
-Salary Remaining : 0 $
Oraz Daukeyev 4 500 000 $ (2)
-Salary Remaining : 0 $
Jeremy Morin 4 000 000 $ (4)
-Salary Remaining : 0 $
Dougie Hamilton 3 300 000 $ (3)
-Salary Remaining : 0 $
Jacob Markstrom 3 200 000 $ (3)
-Salary Remaining : 0 $
Peter Lizanich 3 200 000 $ (1)
-Salary Remaining : 0 $
Marius Brisay 2 800 000 $ (1)
-Salary Remaining : 0 $
Evan Brophey 2 800 000 $ (2)
-Salary Remaining : 0 $
Malcolm Subban 2 800 000 $ (4)
-Salary Remaining : 0 $
Brendan Gaunce 2 800 000 $ (3)
-Salary Remaining : 0 $
Petteri Nokelainen 2 700 000 $ (1)
-Salary Remaining : 0 $
Justin Faulk 2 500 000 $ (2)
-Salary Remaining : 0 $
Logan Couture (Out of Payroll) 2 200 000 $ (3)
-Salary Remaining : 0 $
Dalton Smith 1 999 000 $ (1)
-Salary Remaining : 0 $
Rostislav Olesz 1 950 000 $ (3)
-Salary Remaining : 0 $
Danny Kristo 1 900 000 $ (3)
-Salary Remaining : 0 $
Valdis Prusis 1 800 000 $ (3)
-Salary Remaining : 0 $
Max Gardiner 1 500 000 $ (1)
-Salary Remaining : 0 $
Mark Fraser 1 500 000 $ (2)
-Salary Remaining : 0 $
Grant Lewis 1 000 000 $ (1)
-Salary Remaining : 0 $
Brendan Gallagher 1 000 000 $ (1)
-Salary Remaining : 0 $
Julius Bergman 900 000 $ (1)
-Salary Remaining : 0 $
Jeremy Roy 500 000 $ (1)
-Salary Remaining : 0 $
Total Pro Players25
Salary Commitment
Year 2024 : 67 249 000 $
Year 2025 : 46 650 000 $
Year 2026 : 23 950 000 $
Year 2027 : 6 800 000 $
Salary Average Commitment
Year 2024 : 67 249 000 $
Year 2025 : 46 650 000 $
Year 2026 : 23 950 000 $
Year 2027 : 6 800 000 $
Salary Cap with 1 Way Contract
Year 2024 : 67 249 000 $
Year 2025 : 46 650 000 $
Year 2026 : 23 950 000 $
Year 2027 : 6 800 000 $

Farm Players Salaries

Jan Chabada 200 000 $ (3)
Salary Remaining : 1 563 $
Bob Dinges 200 000 $ (2)
Salary Remaining : 1 563 $
J.T. Miller 150 000 $ (3)
Salary Remaining : 1 172 $
Mackenzie MacEachern 130 000 $ (2)
Salary Remaining : 1 016 $
Justin Kirkland 115 000 $ (3)
Salary Remaining : 898 $
Jules Chastel 110 000 $ (2)
Salary Remaining : 859 $
Christian Connell 100 000 $ (2)
Salary Remaining : 781 $
Johan Larsson 95 000 $ (2)
Salary Remaining : 742 $
Brett Pesce 90 000 $ (3)
Salary Remaining : 703 $
Matt Buckles 85 000 $ (1)
Salary Remaining : 664 $
Adam Tambellini (Out of Payroll) 80 000 $ (3)
Salary Remaining : 625 $
Gedymin Gramauskus 80 000 $ (1)
Salary Remaining : 625 $
Valentin Zykov 75 000 $ (3)
Salary Remaining : 586 $
Edgar Martna 75 000 $ (2)
Salary Remaining : 586 $
Andy Andreoff 70 000 $ (3)
Salary Remaining : 547 $
Bruno Cotti 65 000 $ (2)
Salary Remaining : 508 $
Juha Kivilahti 50 000 $ (2)
Salary Remaining : 391 $
Alexander Peters 50 000 $ (3)
Salary Remaining : 391 $
Michael Spacek 50 000 $ (3)
Salary Remaining : 391 $
Fedir Kylymnyk 45 000 $ (2)
Salary Remaining : 352 $
Christian Ehrhoff 45 000 $ (1)
Salary Remaining : 352 $
Austin Levi 45 000 $ (2)
Salary Remaining : 352 $
Per-Axel Myrdal 45 000 $ (2)
Salary Remaining : 352 $
Brandon Pirri 45 000 $ (2)
Salary Remaining : 352 $
Ryan Gropp 40 000 $ (1)
Salary Remaining : 313 $
Adam Janosik 40 000 $ (3)
Salary Remaining : 313 $
Nathan Walker 40 000 $ (2)
Salary Remaining : 313 $
Blake Siebenaler 40 000 $ (1)
Salary Remaining : 313 $
Steven Spinner 40 000 $ (1)
Salary Remaining : 313 $
Daniel Vladar 30 000 $ (1)
Salary Remaining : 234 $
Total Farm Players30
Salary Commitment
Year 2024 : 2 325 000 $
Year 2025 : 1 965 000 $
Year 2026 : 920 000 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 2 325 000 $
Year 2025 : 1 965 000 $
Year 2026 : 920 000 $
Year 2027 : 0 $

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center - C
Level 1: 7150 - 118 $ - 6 858 - 95,91%
Level 2: 6050 - 87 $ - 5 758 - 95,18%
Level 3: 2475 - 66 $ - 2 382 - 96,23%
Level 4: 4950 - 45 $ - 4 662 - 94,18%
Luxury : 1375 - 250 $ - 1 301 - 94,63%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 65 $ - 1 486 - 74,32%
Farm Level 2: 1000 - 40 $ - 799 - 79,89%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20 961 - 95,28%
Average Income per Game2 282 766 $
Year to Date Revenue93 593 413 $
Farm
Home Games Left0
Average Attendance - %2 285 - 76,18%
Average Income per Game146 578 $
Year to Date Revenue6 009 697 $

Expense

Pro Players Total Salaries74 800 000 $
Pro Players Total Average Salaries74 800 000 $
Farm Players Total Salaries2 070 000 $
Farm Players Total Average Salaries2 070 000 $
Coaches Total Salaries2 100 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses71 045 665 $
Farm Year To Date Expenses3 021 486 $
Pro Salary Cap Per Days588 976 $
Pro Salary Cap To Date69 689 738 $
Farm Salary Cap Per Days15 938 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days598 425 $
Pro Estimated Expenses0 $
Farm Remaining Season Days1
Farm Expenses Per Days23 203 $
Farm Estimated Expenses23 203 $
Estimated Season Expenses23 203 $
Estimated Season Salary Cap69 689 738 $
Estimate Under Maximum Salary Cap of 74 000 000 $4 310 262 $
Estimate Over Minimum Salary Cap of 56 000 000 $ 13 689 738 $
Current Bank Account128 876 458 $
Projected Bank Account128 853 255 $

Pro Players Salaries

Jonathan Toews 7 500 000 $ (3)
-Salary Remaining : 0 $
Jamie Benn 6 500 000 $ (1)
-Salary Remaining : 0 $
Travis Zajac 6 000 000 $ (3)
-Salary Remaining : 0 $
Keith Burke 5 500 000 $ (2)
-Salary Remaining : 0 $
Brendan Mikkelson 5 000 000 $ (1)
-Salary Remaining : 0 $
Sam Reinhart 5 000 000 $ (3)
-Salary Remaining : 0 $
Beat Schwaller 4 500 000 $ (2)
-Salary Remaining : 0 $
Alex Pietrangelo 4 200 000 $ (3)
-Salary Remaining : 0 $
Joel Gistedt 3 500 000 $ (2)
-Salary Remaining : 0 $
Jeff Frazee 3 500 000 $ (1)
-Salary Remaining : 0 $
Vladimir Tarasenko 3 500 000 $ (3)
-Salary Remaining : 0 $
Yuri Alexandrov 3 000 000 $ (1)
-Salary Remaining : 0 $
Kevin Lynch 2 500 000 $ (1)
-Salary Remaining : 0 $
Teddy Blueger 2 100 000 $ (1)
-Salary Remaining : 0 $
Ryan Martindale 2 100 000 $ (2)
-Salary Remaining : 0 $
Oskars Bartulis 1 950 000 $ (2)
-Salary Remaining : 0 $
Taylor Chorney 1 850 000 $ (1)
-Salary Remaining : 0 $
Jonathan Sigalet 1 800 000 $ (3)
-Salary Remaining : 0 $
Tomas Hertl 1 500 000 $ (1)
-Salary Remaining : 0 $
Jamie Oleksiak 1 300 000 $ (4)
-Salary Remaining : 0 $
Jared McCann 1 200 000 $ (1)
-Salary Remaining : 0 $
Jack Skille 400 000 $ (2)
-Salary Remaining : 0 $
Arvo Sihvonen 400 000 $ (2)
-Salary Remaining : 0 $
Total Pro Players23
Salary Commitment
Year 2024 : 74 800 000 $
Year 2025 : 47 650 000 $
Year 2026 : 29 300 000 $
Year 2027 : 1 300 000 $
Salary Average Commitment
Year 2024 : 74 800 000 $
Year 2025 : 47 650 000 $
Year 2026 : 29 300 000 $
Year 2027 : 1 300 000 $
Salary Cap with 1 Way Contract
Year 2024 : 74 800 000 $
Year 2025 : 47 650 000 $
Year 2026 : 29 300 000 $
Year 2027 : 1 300 000 $

Farm Players Salaries

Mark McNeill 190 000 $ (3)
Salary Remaining : 1 484 $
Travis Dermott 130 000 $ (3)
Salary Remaining : 1 016 $
Dave Bolland 110 000 $ (2)
Salary Remaining : 859 $
Matt MacKenzie 100 000 $ (2)
Salary Remaining : 781 $
Dante Fabbro 100 000 $ (2)
Salary Remaining : 781 $
Michael Del Zotto 90 000 $ (3)
Salary Remaining : 703 $
Ludwig Reithoffer 90 000 $ (3)
Salary Remaining : 703 $
Oscar Dansk 90 000 $ (2)
Salary Remaining : 703 $
Brennan Serville 85 000 $ (4)
Salary Remaining : 664 $
Chris Tierney 80 000 $ (1)
Salary Remaining : 625 $
Logan Brown 75 000 $ (2)
Salary Remaining : 586 $
Brock McGinn 75 000 $ (1)
Salary Remaining : 586 $
Nick Cousins 70 000 $ (1)
Salary Remaining : 547 $
Igor Noga 60 000 $ (2)
Salary Remaining : 469 $
Pat Freeman 60 000 $ (3)
Salary Remaining : 469 $
Jendrzej Czapiewski 60 000 $ (1)
Salary Remaining : 469 $
Pascal Laberge 50 000 $ (3)
Salary Remaining : 391 $
Timothy Liljegren (Out of Payroll) 50 000 $ (3)
Salary Remaining : 391 $
Martins Dzierkals 45 000 $ (2)
Salary Remaining : 352 $
John F. Ringle 40 000 $ (1)
Salary Remaining : 313 $
Jeff Carter 40 000 $ (1)
Salary Remaining : 313 $
Jansen Harkins 40 000 $ (1)
Salary Remaining : 313 $
Anthony Stewart 40 000 $ (1)
Salary Remaining : 313 $
Phil Halick 40 000 $ (1)
Salary Remaining : 313 $
Petr Vrana 40 000 $ (1)
Salary Remaining : 313 $
Bryan Bickell 40 000 $ (1)
Salary Remaining : 313 $
Harrison Reed 40 000 $ (2)
Salary Remaining : 313 $
Ryan Garlock 40 000 $ (2)
Salary Remaining : 313 $
Matt Ferraro 40 000 $ (1)
Salary Remaining : 313 $
Thomas Schemitsch 40 000 $ (2)
Salary Remaining : 313 $
Helmut Kohn 40 000 $ (2)
Salary Remaining : 313 $
Vince Dunn (Out of Payroll) 30 000 $ (1)
Salary Remaining : 234 $
Total Farm Players32
Salary Commitment
Year 2024 : 2 120 000 $
Year 2025 : 1 485 000 $
Year 2026 : 745 000 $
Year 2027 : 85 000 $
Salary Average Commitment
Year 2024 : 2 120 000 $
Year 2025 : 1 485 000 $
Year 2026 : 745 000 $
Year 2027 : 85 000 $

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 6100 - 160 $ - 5 057 - 82,90%
Level 2: 5100 - 110 $ - 4 435 - 86,97%
Level 3: 2100 - 80 $ - 1 895 - 90,24%
Level 4: 4100 - 70 $ - 3 175 - 77,43%
Luxury : 1031 - 300 $ - 1 005 - 97,46%
Total Capacity :18431
Farm
Farm Level 1: 2000 - 75 $ - 1 389 - 69,43%
Farm Level 2: 1000 - 50 $ - 692 - 69,23%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15 567 - 84,46%
Average Income per Game2 180 958 $
Year to Date Revenue89 419 259 $
Farm
Home Games Left0
Average Attendance - %2 081 - 69,36%
Average Income per Game158 181 $
Year to Date Revenue6 485 436 $

Expense

Pro Players Total Salaries73 550 000 $
Pro Players Total Average Salaries73 300 000 $
Farm Players Total Salaries2 690 000 $
Farm Players Total Average Salaries2 690 000 $
Coaches Total Salaries2 750 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses75 062 746 $
Farm Year To Date Expenses3 486 134 $
Pro Salary Cap Per Days577 165 $
Pro Salary Cap To Date72 272 576 $
Farm Salary Cap Per Days21 016 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days594 882 $
Pro Estimated Expenses0 $
Farm Remaining Season Days1
Farm Expenses Per Days26 875 $
Farm Estimated Expenses26 875 $
Estimated Season Expenses26 875 $
Estimated Season Salary Cap72 272 576 $
Estimate Under Maximum Salary Cap of 74 000 000 $1 727 424 $
Estimate Over Minimum Salary Cap of 56 000 000 $ 16 272 576 $
Current Bank Account78 022 359 $
Projected Bank Account77 995 484 $

Pro Players Salaries

Bryan Little 8 200 000 $ (1)
-Salary Remaining : 0 $
Wojtek Wolski 6 500 000 $ (3)
-Salary Remaining : 0 $
Michael Grabner 6 400 000 $ (3)
-Salary Remaining : 0 $
Jared Knight 4 500 000 $ (4)
-Salary Remaining : 0 $
Derek Forbort 4 300 000 $ (2)
-Salary Remaining : 0 $
Garri Doulova 4 000 000 $ (2)
-Salary Remaining : 0 $
Elmo Hell 4 000 000 $ (3)
-Salary Remaining : 0 $
Lars Doepker 3 500 000 $ (3)
-Salary Remaining : 0 $
David Fischer 3 300 000 $ (3)
-Salary Remaining : 0 $
Mikael Granlund 3 200 000 $ (1)
-Salary Remaining : 0 $
Sonny Milano 3 000 000 $ (2)
-Salary Remaining : 0 $
Michael Matheson 2 500 000 $ (4)
-Salary Remaining : 0 $
Stephen Johns 2 500 000 $ (2)
-Salary Remaining : 0 $
Nick Petrecki 2 500 000 $ (1)
-Salary Remaining : 0 $
Corey Trivino 2 500 000 $ (2)
-Salary Remaining : 0 $
P.K. Subban 1 800 000 $ (3)
-Salary Remaining : 0 $
Elvis Merzlikins 1 800 000 $ (1)
-Salary Remaining : 0 $
Marc-Olivier Roy 1 750 000 $ (2)
-Salary Remaining : 0 $
Gabryel Paquin-Boudreau 1 750 000 $ (2)
-Salary Remaining : 0 $
Jacob Josefson 1 500 000 $ (1)
-Salary Remaining : 0 $
Erik Gustafsson 1 500 000 $ (4)
-Salary Remaining : 0 $
Jason Dickinson 1 300 000 $ (1)
-Salary Remaining : 0 $
Pekka Rinne 1 250 000 $ (1)
-Salary Remaining : 0 $
Total Pro Players23
Salary Commitment
Year 2024 : 73 550 000 $
Year 2025 : 53 800 000 $
Year 2026 : 33 500 000 $
Year 2027 : 8 000 000 $
Salary Average Commitment
Year 2024 : 73 300 000 $
Year 2025 : 53 550 000 $
Year 2026 : 33 750 000 $
Year 2027 : 8 250 000 $
Salary Cap with 1 Way Contract
Year 2024 : 73 300 000 $
Year 2025 : 53 550 000 $
Year 2026 : 33 750 000 $
Year 2027 : 8 250 000 $

Farm Players Salaries

Rodolphe Bovet 200 000 $ (1)
Salary Remaining : 1 563 $
Roland Pantani 200 000 $ (1)
Salary Remaining : 1 563 $
Sven Andrighetto 150 000 $ (4)
Salary Remaining : 1 172 $
Mason Geertsen 150 000 $ (2)
Salary Remaining : 1 172 $
Anton Lander 140 000 $ (1)
Salary Remaining : 1 094 $
Ryan Graves 140 000 $ (2)
Salary Remaining : 1 094 $
Brandon Hickey 120 000 $ (2)
Salary Remaining : 938 $
Shayne Gostisbehere 120 000 $ (4)
Salary Remaining : 938 $
Kevin Roy 120 000 $ (1)
Salary Remaining : 938 $
Petr Straka 110 000 $ (1)
Salary Remaining : 859 $
Wasylo Kowelski 100 000 $ (2)
Salary Remaining : 781 $
Spencer Martin 100 000 $ (1)
Salary Remaining : 781 $
Joonas Korpisalo 100 000 $ (1)
Salary Remaining : 781 $
Brandon Montour 90 000 $ (1)
Salary Remaining : 703 $
Louis Belpedio (Out of Payroll) 85 000 $ (3)
Salary Remaining : 664 $
Philip Samuelsson 80 000 $ (3)
Salary Remaining : 625 $
Andy Welinski 80 000 $ (2)
Salary Remaining : 625 $
Lukas Kaspar 80 000 $ (2)
Salary Remaining : 625 $
Patric Hornqvist 50 000 $ (1)
Salary Remaining : 391 $
Brent Gates Jr. 50 000 $ (3)
Salary Remaining : 391 $
Artturi Lehkonen 50 000 $ (3)
Salary Remaining : 391 $
Daniel Larsson 50 000 $ (2)
Salary Remaining : 391 $
Cam Atkinson 45 000 $ (1)
Salary Remaining : 352 $
Alexandre Burrows 45 000 $ (1)
Salary Remaining : 352 $
Nick Bonino 45 000 $ (1)
Salary Remaining : 352 $
Alexei Emelin 45 000 $ (1)
Salary Remaining : 352 $
Andrej Sekera 40 000 $ (1)
Salary Remaining : 313 $
Ulf Silander 40 000 $ (1)
Salary Remaining : 313 $
Knut Pettersson 40 000 $ (1)
Salary Remaining : 313 $
Marcus Foligno 40 000 $ (1)
Salary Remaining : 313 $
Erik Foley 40 000 $ (2)
Salary Remaining : 313 $
Graham Knott 30 000 $ (1)
Salary Remaining : 234 $
Total Farm Players32
Salary Commitment
Year 2024 : 2 775 000 $
Year 2025 : 1 295 000 $
Year 2026 : 535 000 $
Year 2027 : 270 000 $
Salary Average Commitment
Year 2024 : 2 775 000 $
Year 2025 : 1 295 000 $
Year 2026 : 535 000 $
Year 2027 : 270 000 $

National



Arena Capacity - Ticket Price
Attendance - %

Arena NameForum - B
Level 1: 6825 - 132 $ - 6 508 - 95,36%
Level 2: 5775 - 99 $ - 5 464 - 94,62%
Level 3: 2362 - 70 $ - 2 291 - 97,01%
Level 4: 4725 - 48 $ - 4 552 - 96,33%
Luxury : 1313 - 286 $ - 1 096 - 83,46%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 61 $ - 1 567 - 78,36%
Farm Level 2: 1000 - 44 $ - 745 - 74,52%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %19 911 - 94,82%
Average Income per Game2 385 262 $
Year to Date Revenue97 795 723 $
Farm
Home Games Left0
Average Attendance - %2 312 - 77,08%
Average Income per Game146 368 $
Year to Date Revenue6 001 090 $

Expense

Pro Players Total Salaries67 800 000 $
Pro Players Total Average Salaries68 900 000 $
Farm Players Total Salaries2 470 000 $
Farm Players Total Average Salaries2 470 000 $
Coaches Total Salaries2 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value968 504 $
Pro Year To Date Expenses70 434 656 $
Farm Year To Date Expenses3 060 007 $
Pro Salary Cap Per Days542 520 $
Pro Salary Cap To Date70 062 606 $
Farm Salary Cap Per Days19 297 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days547 638 $
Pro Estimated Expenses0 $
Farm Remaining Season Days1
Farm Expenses Per Days25 156 $
Farm Estimated Expenses25 156 $
Estimated Season Expenses25 156 $
Estimated Season Salary Cap71 031 110 $
Estimate Under Maximum Salary Cap of 74 000 000 $2 968 890 $
Estimate Over Minimum Salary Cap of 56 000 000 $ 15 031 110 $
Current Bank Account40 022 720 $
Projected Bank Account39 997 564 $

Pro Players Salaries

Jordan Eberle 5 000 000 $ (3)
-Salary Remaining : 0 $
Devin Setoguchi 5 000 000 $ (1)
-Salary Remaining : 0 $
Tyler Seguin 5 000 000 $ (2)
-Salary Remaining : 0 $
Joe Finley 4 750 000 $ (2)
-Salary Remaining : 0 $
Radek Smolenack 4 250 000 $ (1)
-Salary Remaining : 0 $
Mikael Backlund 4 100 000 $ (3)
-Salary Remaining : 0 $
Mathieu Carle 4 000 000 $ (1)
-Salary Remaining : 0 $
Erwin Mazza 3 750 000 $ (1)
-Salary Remaining : 0 $
Mattias Tedenby 3 400 000 $ (2)
-Salary Remaining : 0 $
Jarred Tinordi 3 000 000 $ (1)
-Salary Remaining : 0 $
Kyle Beach 3 000 000 $ (1)
-Salary Remaining : 0 $
Mikolaj Gomulka 3 000 000 $ (2)
-Salary Remaining : 0 $
Paul Coeuret 3 000 000 $ (1)
-Salary Remaining : 0 $
Justin Kea 2 750 000 $ (2)
-Salary Remaining : 0 $
Nikita Tryamkin 2 500 000 $ (3)
-Salary Remaining : 0 $
Thomas McCollum 2 500 000 $ (2)
-Salary Remaining : 0 $
Stefan Matteau 2 200 000 $ (2)
-Salary Remaining : 0 $
Vladislav Kamenev 2 100 000 $ (3)
-Salary Remaining : 0 $
Michael Ratchuk 1 700 000 $ (3)
-Salary Remaining : 0 $
John Quenneville 1 600 000 $ (1)
-Salary Remaining : 0 $
James Reimer 1 200 000 $ (1)
-Salary Remaining : 0 $
Total Pro Players21
Salary Commitment
Year 2024 : 67 800 000 $
Year 2025 : 41 350 000 $
Year 2026 : 18 300 000 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 68 900 000 $
Year 2025 : 40 100 000 $
Year 2026 : 16 500 000 $
Year 2027 : 0 $
Salary Cap with 1 Way Contract
Year 2024 : 68 900 000 $
Year 2025 : 40 100 000 $
Year 2026 : 16 500 000 $
Year 2027 : 0 $

Farm Players Salaries

Brett Ritchie 175 000 $ (1)
Salary Remaining : 1 367 $
Jonas Johansson 150 000 $ (1)
Salary Remaining : 1 172 $
Ilya Sorokin 150 000 $ (3)
Salary Remaining : 1 172 $
Alex Schoenborn (Out of Payroll) 130 000 $ (2)
Salary Remaining : 1 016 $
Steven Santini 130 000 $ (2)
Salary Remaining : 1 016 $
Jordan Greenway 125 000 $ (2)
Salary Remaining : 977 $
Maxim Letunov 125 000 $ (1)
Salary Remaining : 977 $
Max Gaede 110 000 $ (2)
Salary Remaining : 859 $
Kirill Kabanov 100 000 $ (1)
Salary Remaining : 781 $
Kevin Sundher 95 000 $ (1)
Salary Remaining : 742 $
Talgat Bodritskaja 80 000 $ (1)
Salary Remaining : 625 $
Kyle Clifford 80 000 $ (1)
Salary Remaining : 625 $
Gustav Olofsson 80 000 $ (2)
Salary Remaining : 625 $
Jonne Hovi 80 000 $ (2)
Salary Remaining : 625 $
Chris Driedger 75 000 $ (1)
Salary Remaining : 586 $
Tyrell Goulbourne 75 000 $ (2)
Salary Remaining : 586 $
Rene Kadlek 75 000 $ (2)
Salary Remaining : 586 $
Darren Helm 75 000 $ (1)
Salary Remaining : 586 $
Taylor Doherty 60 000 $ (1)
Salary Remaining : 469 $
Erwin Frischknecht 60 000 $ (2)
Salary Remaining : 469 $
Michael Paliotta 60 000 $ (1)
Salary Remaining : 469 $
Odd Lindahl 60 000 $ (2)
Salary Remaining : 469 $
Joakim Nordstrom 60 000 $ (1)
Salary Remaining : 469 $
Zachary Lauzon 50 000 $ (3)
Salary Remaining : 391 $
Brett Lernout 50 000 $ (1)
Salary Remaining : 391 $
Anders Lindback 45 000 $ (1)
Salary Remaining : 352 $
Taylor Raddysh 45 000 $ (2)
Salary Remaining : 352 $
Dan Sexton 40 000 $ (3)
Salary Remaining : 313 $
Robin Norell 40 000 $ (2)
Salary Remaining : 313 $
Gabriel Bourque 40 000 $ (1)
Salary Remaining : 313 $
Czieslaw Czwisnjowski 40 000 $ (1)
Salary Remaining : 313 $
Svein Ribur 40 000 $ (1)
Salary Remaining : 313 $
Total Farm Players32
Salary Commitment
Year 2024 : 2 600 000 $
Year 2025 : 1 290 000 $
Year 2026 : 240 000 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 2 620 000 $
Year 2025 : 1 270 000 $
Year 2026 : 240 000 $
Year 2027 : 0 $

Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Jack Hammer
Level 1: 8000 - 130 $ - 6 796 - 84,95%
Level 2: 7000 - 90 $ - 5 819 - 83,13%
Level 3: 4000 - 80 $ - 1 858 - 46,46%
Level 4: 6000 - 65 $ - 3 317 - 55,28%
Luxury : 3000 - 210 $ - 1 365 - 45,50%
Total Capacity :28000
Farm
Farm Level 1: 2000 - 50 $ - 1 820 - 91,00%
Farm Level 2: 1000 - 35 $ - 917 - 91,67%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %19 156 - 68,41%
Average Income per Game2 346 268 $
Year to Date Revenue96 197 006 $
Farm
Home Games Left0
Average Attendance - %2 737 - 91,23%
Average Income per Game140 319 $
Year to Date Revenue5 753 078 $

Expense

Pro Players Total Salaries73 100 000 $
Pro Players Total Average Salaries73 100 000 $
Farm Players Total Salaries3 462 500 $
Farm Players Total Average Salaries3 442 500 $
Coaches Total Salaries4 450 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses76 335 208 $
Farm Year To Date Expenses4 003 944 $
Pro Salary Cap Per Days575 591 $
Pro Salary Cap To Date72 383 277 $
Farm Salary Cap Per Days26 895 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days604 724 $
Pro Estimated Expenses0 $
Farm Remaining Season Days1
Farm Expenses Per Days32 910 $
Farm Estimated Expenses32 910 $
Estimated Season Expenses32 910 $
Estimated Season Salary Cap72 383 277 $
Estimate Under Maximum Salary Cap of 74 000 000 $1 616 723 $
Estimate Over Minimum Salary Cap of 56 000 000 $ 16 383 277 $
Current Bank Account39 574 512 $
Projected Bank Account39 541 602 $

Pro Players Salaries

Andrew Cogliano 6 500 000 $ (2)
-Salary Remaining : 0 $
Robert Grau 6 000 000 $ (2)
-Salary Remaining : 0 $
Jouni Soisalo 5 900 000 $ (2)
-Salary Remaining : 0 $
Niklas Bergfors 5 800 000 $ (2)
-Salary Remaining : 0 $
Edmunds Ceicys 5 000 000 $ (2)
-Salary Remaining : 0 $
Teijo Jaaskelainen 4 600 000 $ (1)
-Salary Remaining : 0 $
Brett MacLean 4 450 000 $ (2)
-Salary Remaining : 0 $
Zachary Fucale 3 850 000 $ (2)
-Salary Remaining : 0 $
Erik Karlsson 3 750 000 $ (2)
-Salary Remaining : 0 $
Jordan Schroeder 3 500 000 $ (1)
-Salary Remaining : 0 $
Cody Hodgson 3 500 000 $ (2)
-Salary Remaining : 0 $
Mikkel Boedker 3 200 000 $ (1)
-Salary Remaining : 0 $
Joe Colborne 3 000 000 $ (1)
-Salary Remaining : 0 $
Calvin De Haan 3 000 000 $ (2)
-Salary Remaining : 0 $
Reno Pomi 2 950 000 $ (1)
-Salary Remaining : 0 $
Nursultan Kunayed 2 500 000 $ (2)
-Salary Remaining : 0 $
Derek Stepan 2 500 000 $ (4)
-Salary Remaining : 0 $
Bradley Ross 1 400 000 $ (1)
-Salary Remaining : 0 $
Eric Comrie 1 200 000 $ (3)
-Salary Remaining : 0 $
Chris Kunitz 500 000 $ (2)
-Salary Remaining : 0 $
Total Pro Players20
Salary Commitment
Year 2024 : 73 100 000 $
Year 2025 : 54 450 000 $
Year 2026 : 3 700 000 $
Year 2027 : 2 500 000 $
Salary Average Commitment
Year 2024 : 73 100 000 $
Year 2025 : 54 450 000 $
Year 2026 : 3 700 000 $
Year 2027 : 2 500 000 $
Salary Cap with 1 Way Contract
Year 2024 : 73 100 000 $
Year 2025 : 54 450 000 $
Year 2026 : 3 700 000 $
Year 2027 : 2 500 000 $

Farm Players Salaries

Radek Faksa 200 000 $ (3)
Salary Remaining : 1 563 $
Sergei Demidchik 190 000 $ (2)
Salary Remaining : 1 484 $
Alex Chiasson 190 000 $ (1)
Salary Remaining : 1 484 $
Christian Thomas 160 000 $ (2)
Salary Remaining : 1 250 $
Hampus Lindholm 135 000 $ (3)
Salary Remaining : 1 055 $
Vilhelm Steen 120 000 $ (2)
Salary Remaining : 938 $
Patrick Sieloff 120 000 $ (2)
Salary Remaining : 938 $
Jonathan Racine 120 000 $ (2)
Salary Remaining : 938 $
Rasmus Ristolainen 110 000 $ (2)
Salary Remaining : 859 $
Emerson Etem 105 000 $ (1)
Salary Remaining : 820 $
John DeGray 100 000 $ (2)
Salary Remaining : 781 $
Andrij Boiko 100 000 $ (2)
Salary Remaining : 781 $
Mattias Holmsted 100 000 $ (2)
Salary Remaining : 781 $
Anders Nilsson 95 000 $ (1)
Salary Remaining : 742 $
Wayne Simmonds 95 000 $ (1)
Salary Remaining : 742 $
Alexander Wennberg 95 000 $ (1)
Salary Remaining : 742 $
Josh Leivo 95 000 $ (2)
Salary Remaining : 742 $
Matthew Nieto 95 000 $ (2)
Salary Remaining : 742 $
Tomko Potsiluyko 95 000 $ (2)
Salary Remaining : 742 $
Vincent Trocheck 95 000 $ (1)
Salary Remaining : 742 $
Mattia Marcantuoni 90 000 $ (2)
Salary Remaining : 703 $
T.J. Hensick 90 000 $ (1)
Salary Remaining : 703 $
Patrik Modin 90 000 $ (1)
Salary Remaining : 703 $
Ty Rattie 90 000 $ (1)
Salary Remaining : 703 $
Niklas Hansson (Out of Payroll) 85 000 $ (3)
Salary Remaining : 664 $
Robert Hagg 80 000 $ (1)
Salary Remaining : 625 $
Michail Yunkov 75 000 $ (2)
Salary Remaining : 586 $
Alec Dillon 75 000 $ (1)
Salary Remaining : 586 $
Artier Viru 72 500 $ (1)
Salary Remaining : 566 $
Austin Carroll 70 000 $ (3)
Salary Remaining : 547 $
Valtteri Virtanen 70 000 $ (1)
Salary Remaining : 547 $
Alexander Guptill 65 000 $ (1)
Salary Remaining : 508 $
Mike Winther 50 000 $ (2)
Salary Remaining : 391 $
Mike Santorelli 45 000 $ (1)
Salary Remaining : 352 $
Zbynek Michalek 45 000 $ (1)
Salary Remaining : 352 $
Jonne Tammela 40 000 $ (3)
Salary Remaining : 313 $
Total Farm Players36
Salary Commitment
Year 2024 : 3 547 500 $
Year 2025 : 2 150 000 $
Year 2026 : 530 000 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 3 527 500 $
Year 2025 : 2 130 000 $
Year 2026 : 510 000 $
Year 2027 : 0 $

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 6650 - 136 $ - 6 461 - 97,15%
Level 2: 5550 - 100 $ - 5 175 - 93,25%
Level 3: 2225 - 81 $ - 1 941 - 87,22%
Level 4: 4450 - 56 $ - 3 612 - 81,17%
Luxury : 1125 - 287 $ - 1 035 - 92,03%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 64 $ - 1 462 - 73,08%
Farm Level 2: 1000 - 44 $ - 758 - 75,75%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18 224 - 91,12%
Average Income per Game2 362 210 $
Year to Date Revenue96 850 596 $
Farm
Home Games Left0
Average Attendance - %2 219 - 73,97%
Average Income per Game154 387 $
Year to Date Revenue6 329 854 $

Expense

Pro Players Total Salaries55 080 000 $
Pro Players Total Average Salaries54 413 333 $
Farm Players Total Salaries2 520 000 $
Farm Players Total Average Salaries2 540 000 $
Coaches Total Salaries3 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses62 269 374 $
Farm Year To Date Expenses3 528 888 $
Pro Salary Cap Per Days428 451 $
Pro Salary Cap To Date58 417 618 $
Farm Salary Cap Per Days19 844 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days451 024 $
Pro Estimated Expenses0 $
Farm Remaining Season Days1
Farm Expenses Per Days25 938 $
Farm Estimated Expenses25 938 $
Estimated Season Expenses25 938 $
Estimated Season Salary Cap58 417 618 $
Estimate Under Maximum Salary Cap of 74 000 000 $15 582 382 $
Estimate Over Minimum Salary Cap of 56 000 000 $ 2 417 618 $
Current Bank Account108 078 147 $
Projected Bank Account108 052 209 $

Pro Players Salaries

Karl Rimeaux 5 200 000 $ (1)
-Salary Remaining : 0 $
Riley Holzapfel 5 000 000 $ (2)
-Salary Remaining : 0 $
David Perron 4 500 000 $ (3)
-Salary Remaining : 0 $
Pier-Olivier Pelletier 4 350 000 $ (2)
-Salary Remaining : 0 $
Kristopher Letang 4 250 000 $ (2)
-Salary Remaining : 0 $
Radovan Kwasnicki (Out of Payroll) 4 100 000 $ (3)
-Salary Remaining : 0 $
Peter Mueller 3 500 000 $ (1)
-Salary Remaining : 0 $
Florent Blais 3 000 000 $ (1)
-Salary Remaining : 0 $
Colten Teubert 2 800 000 $ (4)
-Salary Remaining : 0 $
Sean Couturier 2 750 000 $ (1)
-Salary Remaining : 0 $
Jhonas Enroth 2 700 000 $ (2)
-Salary Remaining : 0 $
Duncan Siemens 2 000 000 $ (2)
-Salary Remaining : 0 $
Travis Hamonic 1 700 000 $ (2)
-Salary Remaining : 0 $
Jeff Petry 1 700 000 $ (2)
-Salary Remaining : 0 $
Blake Wheeler 1 550 000 $ (3)
-Salary Remaining : 0 $
Conner Bleackley 1 500 000 $ (1)
-Salary Remaining : 0 $
Brett Pollock 1 190 000 $ (1)
-Salary Remaining : 0 $
Brandon Saad 1 190 000 $ (1)
-Salary Remaining : 0 $
Charlie Coyle 1 150 000 $ (1)
-Salary Remaining : 0 $
Michael Frolik 1 100 000 $ (2)
-Salary Remaining : 0 $
Olli Maatta 950 000 $ (1)
-Salary Remaining : 0 $
Tanner Richard 900 000 $ (1)
-Salary Remaining : 0 $
Mark Scheifele 775 000 $ (1)
-Salary Remaining : 0 $
Noah Juulsen 750 000 $ (1)
-Salary Remaining : 0 $
Mark Jankowski 575 000 $ (1)
-Salary Remaining : 0 $
Total Pro Players25
Salary Commitment
Year 2024 : 59 180 000 $
Year 2025 : 33 850 000 $
Year 2026 : 9 650 000 $
Year 2027 : 1 950 000 $
Salary Average Commitment
Year 2024 : 57 413 333 $
Year 2025 : 34 233 333 $
Year 2026 : 11 183 333 $
Year 2027 : 2 300 000 $
Salary Cap with 1 Way Contract
Year 2024 : 57 413 333 $
Year 2025 : 34 233 333 $
Year 2026 : 11 183 333 $
Year 2027 : 2 300 000 $

Farm Players Salaries

Ryan Getzlaf 200 000 $ (1)
Salary Remaining : 1 563 $
Jonathan Quick 180 000 $ (3)
Salary Remaining : 1 406 $
Alvaro Montoya 155 000 $ (2)
Salary Remaining : 1 211 $
Kyle Palmieri 150 000 $ (1)
Salary Remaining : 1 172 $
Aaron Ness 140 000 $ (4)
Salary Remaining : 1 094 $
Kerkko Kuoppala 130 000 $ (1)
Salary Remaining : 1 016 $
Scott Jackson 130 000 $ (3)
Salary Remaining : 1 016 $
Brian Dumoulin 125 000 $ (1)
Salary Remaining : 977 $
Manfred Staubel 110 000 $ (2)
Salary Remaining : 859 $
Danny Syvret 100 000 $ (2)
Salary Remaining : 781 $
Bjorn Ricardsson 100 000 $ (3)
Salary Remaining : 781 $
Yan-Pavel Laplante 100 000 $ (3)
Salary Remaining : 781 $
William Carrier 100 000 $ (3)
Salary Remaining : 781 $
Troy Bourke 100 000 $ (1)
Salary Remaining : 781 $
Stanislaus Cuprik 90 000 $ (1)
Salary Remaining : 703 $
Charles-Olivier Roussel 80 000 $ (1)
Salary Remaining : 625 $
Patrick White 55 000 $ (3)
Salary Remaining : 430 $
Marc-Antoine Pouliot 55 000 $ (2)
Salary Remaining : 430 $
David Clarkson 50 000 $ (1)
Salary Remaining : 391 $
Jordan Weal (Out of Payroll) 50 000 $ (3)
Salary Remaining : 391 $
Stephon Williams 50 000 $ (1)
Salary Remaining : 391 $
Scott Harrington 40 000 $ (2)
Salary Remaining : 313 $
Jonathon Barnes 40 000 $ (1)
Salary Remaining : 313 $
Samiilo Tereshchuk 40 000 $ (2)
Salary Remaining : 313 $
Tom Gilbert 40 000 $ (1)
Salary Remaining : 313 $
Andrejus Matulewicz 40 000 $ (3)
Salary Remaining : 313 $
Bryce Swan 40 000 $ (2)
Salary Remaining : 313 $
Jeremy Lauzon 40 000 $ (1)
Salary Remaining : 313 $
Viktor Stalberg 40 000 $ (1)
Salary Remaining : 313 $
Blake Speers (Out of Payroll) 30 000 $ (1)
Salary Remaining : 234 $
Total Farm Players30
Salary Commitment
Year 2024 : 2 600 000 $
Year 2025 : 1 405 000 $
Year 2026 : 895 000 $
Year 2027 : 140 000 $
Salary Average Commitment
Year 2024 : 2 620 000 $
Year 2025 : 1 455 000 $
Year 2026 : 895 000 $
Year 2027 : 140 000 $

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6825 - 125 $ - 6 719 - 98,44%
Level 2: 5775 - 98 $ - 5 568 - 96,41%
Level 3: 2362 - 73 $ - 2 298 - 97,30%
Level 4: 4725 - 48 $ - 4 594 - 97,22%
Luxury : 1313 - 262 $ - 1 278 - 97,30%
Total Capacity :21000
Farm
Farm Level 1: 2000 - 58 $ - 1 596 - 79,81%
Farm Level 2: 1000 - 38 $ - 907 - 90,67%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20 456 - 97,41%
Average Income per Game2 403 315 $
Year to Date Revenue98 535 896 $
Farm
Home Games Left0
Average Attendance - %2 503 - 83,43%
Average Income per Game145 075 $
Year to Date Revenue5 948 078 $

Expense

Pro Players Total Salaries74 850 000 $
Pro Players Total Average Salaries74 850 000 $
Farm Players Total Salaries3 297 500 $
Farm Players Total Average Salaries3 297 500 $
Coaches Total Salaries5 200 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses76 373 634 $
Farm Year To Date Expenses4 867 833 $
Pro Salary Cap Per Days565 748 $
Pro Salary Cap To Date72 094 102 $
Farm Salary Cap Per Days25 176 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days618 504 $
Pro Estimated Expenses0 $
Farm Remaining Season Days1
Farm Expenses Per Days37 480 $
Farm Estimated Expenses37 480 $
Estimated Season Expenses37 480 $
Estimated Season Salary Cap72 094 102 $
Estimate Under Maximum Salary Cap of 74 000 000 $1 905 898 $
Estimate Over Minimum Salary Cap of 56 000 000 $ 16 094 102 $
Current Bank Account101 881 004 $
Projected Bank Account101 843 524 $

Pro Players Salaries

Benoit Pouliot 8 000 000 $ (1)
-Salary Remaining : 0 $
Robertas Puusepp 6 000 000 $ (2)
-Salary Remaining : 0 $
Lars Eller 5 500 000 $ (4)
-Salary Remaining : 0 $
Luc Bourdon 5 250 000 $ (2)
-Salary Remaining : 0 $
Akim Aliu 5 200 000 $ (2)
-Salary Remaining : 0 $
Thomas Hickey 4 750 000 $ (3)
-Salary Remaining : 0 $
Roman Josi 4 500 000 $ (3)
-Salary Remaining : 0 $
Derick Brassard 4 400 000 $ (3)
-Salary Remaining : 0 $
Keaton Ellerby 4 250 000 $ (3)
-Salary Remaining : 0 $
Mattias Soderqvist 3 750 000 $ (1)
-Salary Remaining : 0 $
Philip McRae 3 000 000 $ (1)
-Salary Remaining : 0 $
Jakub Vrana 3 000 000 $ (2)
-Salary Remaining : 0 $
Patrick Bussieres (Out of Payroll) 3 000 000 $ (1)
-Salary Remaining : 0 $
Andrej Dyakonov 2 800 000 $ (1)
-Salary Remaining : 0 $
Brett Bulmer 2 200 000 $ (1)
-Salary Remaining : 0 $
Mark Visentin 1 900 000 $ (2)
-Salary Remaining : 0 $
Daniil Lodygin 1 900 000 $ (3)
-Salary Remaining : 0 $
Sergio Hogan 1 800 000 $ (3)
-Salary Remaining : 0 $
Braden Holtby 1 000 000 $ (2)
-Salary Remaining : 0 $
Dalibor Rabl 1 000 000 $ (2)
-Salary Remaining : 0 $
Haydn Fleury 900 000 $ (1)
-Salary Remaining : 0 $
Mathew Barzal 750 000 $ (1)
-Salary Remaining : 0 $
Total Pro Players22
Salary Commitment
Year 2024 : 74 850 000 $
Year 2025 : 50 450 000 $
Year 2026 : 27 100 000 $
Year 2027 : 5 500 000 $
Salary Average Commitment
Year 2024 : 74 850 000 $
Year 2025 : 50 450 000 $
Year 2026 : 27 100 000 $
Year 2027 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 2024 : 74 850 000 $
Year 2025 : 50 450 000 $
Year 2026 : 27 100 000 $
Year 2027 : 5 500 000 $

Farm Players Salaries

Mo Davis 200 000 $ (2)
Salary Remaining : 1 563 $
Cody Franson 200 000 $ (2)
Salary Remaining : 1 563 $
Ryan Parent 180 000 $ (3)
Salary Remaining : 1 406 $
Stefan Majerski 175 000 $ (2)
Salary Remaining : 1 367 $
Tuukka Rask 150 000 $ (2)
Salary Remaining : 1 172 $
Blake Comeau 150 000 $ (2)
Salary Remaining : 1 172 $
Marcus Johansson 150 000 $ (2)
Salary Remaining : 1 172 $
Jonas Junland 120 000 $ (2)
Salary Remaining : 938 $
Shane Prince 100 000 $ (3)
Salary Remaining : 781 $
Dustin Byfuglien 100 000 $ (1)
Salary Remaining : 781 $
Mark Giordano 100 000 $ (1)
Salary Remaining : 781 $
Richard Clune 100 000 $ (1)
Salary Remaining : 781 $
T.J. Oshie 100 000 $ (2)
Salary Remaining : 781 $
Anthony Stolarz 92 500 $ (2)
Salary Remaining : 723 $
Remi Elie 90 000 $ (1)
Salary Remaining : 703 $
Martin Hanzal 80 000 $ (2)
Salary Remaining : 625 $
Adrian Kempe 80 000 $ (1)
Salary Remaining : 625 $
Juho Lammikko 75 000 $ (2)
Salary Remaining : 586 $
Luca Sbisa (Out of Payroll) 75 000 $ (3)
Salary Remaining : 586 $
Frans Nielsen 75 000 $ (1)
Salary Remaining : 586 $
Brett Ponich 75 000 $ (3)
Salary Remaining : 586 $
Vlastimil Haisman 75 000 $ (3)
Salary Remaining : 586 $
Dana Tyrell 75 000 $ (2)
Salary Remaining : 586 $
Dalibor Terpak 75 000 $ (2)
Salary Remaining : 586 $
Patrick Davis 75 000 $ (1)
Salary Remaining : 586 $
Dalyn Flatt 65 000 $ (1)
Salary Remaining : 508 $
Jujhar Khaira 60 000 $ (2)
Salary Remaining : 469 $
Mart Ilkka 60 000 $ (1)
Salary Remaining : 469 $
Mathieu Perreault 50 000 $ (1)
Salary Remaining : 391 $
Anton Khudobin 45 000 $ (1)
Salary Remaining : 352 $
David Desharnais 45 000 $ (1)
Salary Remaining : 352 $
Jordin Tootoo 45 000 $ (1)
Salary Remaining : 352 $
Zac Rinaldo 40 000 $ (1)
Salary Remaining : 313 $
Brandon Carlo 40 000 $ (1)
Salary Remaining : 313 $
Zachary Senyshyn 40 000 $ (1)
Salary Remaining : 313 $
Keaton Thompson 40 000 $ (1)
Salary Remaining : 313 $
Total Farm Players36
Salary Commitment
Year 2024 : 3 297 500 $
Year 2025 : 2 207 500 $
Year 2026 : 505 000 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 3 297 500 $
Year 2025 : 2 207 500 $
Year 2026 : 505 000 $
Year 2027 : 0 $

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena - C
Level 1: 7150 - 112 $ - 6 635 - 92,79%
Level 2: 6050 - 78 $ - 5 710 - 94,38%
Level 3: 2475 - 72 $ - 2 310 - 93,35%
Level 4: 4950 - 42 $ - 4 581 - 92,55%
Luxury : 1375 - 250 $ - 1 261 - 91,72%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 75 $ - 1 414 - 70,68%
Farm Level 2: 1000 - 50 $ - 702 - 70,23%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20 498 - 93,17%
Average Income per Game2 233 800 $
Year to Date Revenue91 585 786 $
Farm
Home Games Left0
Average Attendance - %2 116 - 70,53%
Average Income per Game160 891 $
Year to Date Revenue6 596 530 $

Expense

Pro Players Total Salaries76 425 000 $
Pro Players Total Average Salaries75 925 000 $
Farm Players Total Salaries3 467 500 $
Farm Players Total Average Salaries3 467 500 $
Coaches Total Salaries2 800 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses76 790 365 $
Farm Year To Date Expenses4 202 470 $
Pro Salary Cap Per Days597 835 $
Pro Salary Cap To Date73 556 493 $
Farm Salary Cap Per Days26 777 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days617 520 $
Pro Estimated Expenses0 $
Farm Remaining Season Days1
Farm Expenses Per Days33 340 $
Farm Estimated Expenses33 340 $
Estimated Season Expenses33 340 $
Estimated Season Salary Cap73 556 493 $
Estimate Under Maximum Salary Cap of 74 000 000 $443 507 $
Estimate Over Minimum Salary Cap of 56 000 000 $ 17 556 493 $
Current Bank Account23 981 172 $
Projected Bank Account23 947 832 $

Pro Players Salaries

John Tavares 7 000 000 $ (1)
-Salary Remaining : 0 $
Joey Hishon 6 500 000 $ (1)
-Salary Remaining : 0 $
Steven Stamkos 6 300 000 $ (1)
-Salary Remaining : 0 $
Scott Glennie 5 700 000 $ (2)
-Salary Remaining : 0 $
Mark Trepanier 5 000 000 $ (1)
-Salary Remaining : 0 $
Mikko Koskinen 4 250 000 $ (1)
-Salary Remaining : 0 $
Max Domi 4 200 000 $ (4)
-Salary Remaining : 0 $
Jaden Schwartz 4 000 000 $ (1)
-Salary Remaining : 0 $
Mika Zibanejad 4 000 000 $ (2)
-Salary Remaining : 0 $
Michael Dal Colle 3 600 000 $ (2)
-Salary Remaining : 0 $
Slater Koekkoek 3 250 000 $ (3)
-Salary Remaining : 0 $
Travis Sandheim 2 750 000 $ (1)
-Salary Remaining : 0 $
Aaron Ekblad 2 750 000 $ (1)
-Salary Remaining : 0 $
Nick Ritchie 2 700 000 $ (1)
-Salary Remaining : 0 $
Mark Pysyk 2 500 000 $ (1)
-Salary Remaining : 0 $
Mark Mitera 2 500 000 $ (1)
-Salary Remaining : 0 $
Kevin Fiala 2 200 000 $ (1)
-Salary Remaining : 0 $
Nick Schmaltz 1 800 000 $ (1)
-Salary Remaining : 0 $
Joshua Ho-Sang 1 800 000 $ (1)
-Salary Remaining : 0 $
Alex Nedeljkovic 1 500 000 $ (2)
-Salary Remaining : 0 $
Valeri Nichushkin 1 125 000 $ (2)
-Salary Remaining : 0 $
Vitek Vanecek 1 000 000 $ (1)
-Salary Remaining : 0 $
Total Pro Players22
Salary Commitment
Year 2024 : 76 425 000 $
Year 2025 : 23 975 000 $
Year 2026 : 7 450 000 $
Year 2027 : 4 200 000 $
Salary Average Commitment
Year 2024 : 75 925 000 $
Year 2025 : 23 375 000 $
Year 2026 : 7 450 000 $
Year 2027 : 4 200 000 $
Salary Cap with 1 Way Contract
Year 2024 : 75 925 000 $
Year 2025 : 23 375 000 $
Year 2026 : 7 450 000 $
Year 2027 : 4 200 000 $

Farm Players Salaries

Keven Veilleux 200 000 $ (1)
Salary Remaining : 1 563 $
David Ullstrom 195 000 $ (3)
Salary Remaining : 1 523 $
Cody Ceci 180 000 $ (1)
Salary Remaining : 1 406 $
Brock Beukeboom 180 000 $ (1)
Salary Remaining : 1 406 $
Nick Magyar 150 000 $ (2)
Salary Remaining : 1 172 $
Robin Lehner 145 000 $ (1)
Salary Remaining : 1 133 $
Cory Emmerton 130 000 $ (3)
Salary Remaining : 1 016 $
Ryan Turek 125 000 $ (2)
Salary Remaining : 977 $
Ville Husso 125 000 $ (1)
Salary Remaining : 977 $
Ben Maxwell 120 000 $ (3)
Salary Remaining : 938 $
Eric Mestery 120 000 $ (4)
Salary Remaining : 938 $
Robert Bortuzzo 120 000 $ (4)
Salary Remaining : 938 $
Philippe Paradis 117 500 $ (1)
Salary Remaining : 918 $
Del Ducharme 100 000 $ (3)
Salary Remaining : 781 $
Kevin Marshall 100 000 $ (3)
Salary Remaining : 781 $
Nick Ross 100 000 $ (3)
Salary Remaining : 781 $
Josh Wesley 100 000 $ (1)
Salary Remaining : 781 $
Justin Abdelkader 90 000 $ (3)
Salary Remaining : 703 $
Michal Repik 90 000 $ (3)
Salary Remaining : 703 $
Bastien DeBerthellemy 75 000 $ (2)
Salary Remaining : 586 $
James Wisniewski 75 000 $ (1)
Salary Remaining : 586 $
Stanislav Galiev 75 000 $ (2)
Salary Remaining : 586 $
Jon Gillies 70 000 $ (4)
Salary Remaining : 547 $
Akira Okamoto 70 000 $ (1)
Salary Remaining : 547 $
Mikhail Grabovski 50 000 $ (1)
Salary Remaining : 391 $
Chase Perry 50 000 $ (2)
Salary Remaining : 391 $
Dennis Wideman 50 000 $ (1)
Salary Remaining : 391 $
Sami Vatanen (Out of Payroll) 50 000 $ (1)
Salary Remaining : 391 $
Troy Brouwer 50 000 $ (1)
Salary Remaining : 391 $
Cody Eakin 45 000 $ (1)
Salary Remaining : 352 $
Greg Pateryn 45 000 $ (1)
Salary Remaining : 352 $
Patrick Maroon 45 000 $ (1)
Salary Remaining : 352 $
Geoff Paukovich 40 000 $ (1)
Salary Remaining : 313 $
Ruslan Bashkirov 40 000 $ (3)
Salary Remaining : 313 $
Christian Fischer 40 000 $ (1)
Salary Remaining : 313 $
Raphael Diaz 40 000 $ (1)
Salary Remaining : 313 $
Evgeny Svechnikov 40 000 $ (1)
Salary Remaining : 313 $
Erik Cernak (Out of Payroll) 40 000 $ (1)
Salary Remaining : 313 $
Kevin Stenlund 40 000 $ (1)
Salary Remaining : 313 $
Total Farm Players39
Salary Commitment
Year 2024 : 3 517 500 $
Year 2025 : 1 750 000 $
Year 2026 : 1 275 000 $
Year 2027 : 310 000 $
Salary Average Commitment
Year 2024 : 3 517 500 $
Year 2025 : 1 750 000 $
Year 2026 : 1 275 000 $
Year 2027 : 310 000 $

Scorpions

Scorpions is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NamePreussag Arena - C
Level 1: 7150 - 121 $ - 6 464 - 90,41%
Level 2: 6050 - 90 $ - 5 537 - 91,53%
Level 3: 2475 - 65 $ - 2 295 - 92,73%
Level 4: 4950 - 46 $ - 4 526 - 91,43%
Luxury : 1375 - 243 $ - 1 255 - 91,30%
Total Capacity :22000
Farm
Farm Level 1: 2000 - 50 $ - 1 819 - 90,93%
Farm Level 2: 1000 - 40 $ - 815 - 81,50%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20 078 - 91,26%
Average Income per Game2 214 382 $
Year to Date Revenue90 789 678 $
Farm
Home Games Left0
Average Attendance - %2 634 - 87,79%
Average Income per Game140 825 $
Year to Date Revenue5 773 816 $

Expense

Pro Players Total Salaries54 000 000 $
Pro Players Total Average Salaries54 000 000 $
Farm Players Total Salaries2 388 200 $
Farm Players Total Average Salaries2 403 450 $
Coaches Total Salaries2 800 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses52 936 243 $
Farm Year To Date Expenses3 116 557 $
Pro Salary Cap Per Days425 197 $
Pro Salary Cap To Date50 274 037 $
Farm Salary Cap Per Days18 777 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days440 945 $
Pro Estimated Expenses0 $
Farm Remaining Season Days1
Farm Expenses Per Days24 908 $
Farm Estimated Expenses24 908 $
Estimated Season Expenses24 908 $
Estimated Season Salary Cap50 274 037 $
Estimate Under Maximum Salary Cap of 74 000 000 $23 725 963 $
Estimate Over Minimum Salary Cap of 56 000 000 $ -5 725 963 $
Current Bank Account124 115 169 $
Projected Bank Account124 090 261 $

Pro Players Salaries

Zach Parise 6 000 000 $ (1)
-Salary Remaining : 0 $
Mathew Dumba 4 550 000 $ (4)
-Salary Remaining : 0 $
Ryan Murray 3 900 000 $ (2)
-Salary Remaining : 0 $
Erik Gudbranson 3 500 000 $ (2)
-Salary Remaining : 0 $
Joachim Mahlke 3 500 000 $ (1)
-Salary Remaining : 0 $
Jakub Kindl 3 200 000 $ (1)
-Salary Remaining : 0 $
Evgeni Malkin 3 000 000 $ (1)
-Salary Remaining : 0 $
Ian Cole 2 750 000 $ (4)
-Salary Remaining : 0 $
Santtu Lavinen 2 300 000 $ (1)
-Salary Remaining : 0 $
Tanner Pearson 2 250 000 $ (2)
-Salary Remaining : 0 $
Anton Slepyshev 2 250 000 $ (2)
-Salary Remaining : 0 $
Tyler Toffoli 2 000 000 $ (1)
-Salary Remaining : 0 $
Boris Stefanyshyn 1 900 000 $ (3)
-Salary Remaining : 0 $
Kenji Yoshioka 1 800 000 $ (1)
-Salary Remaining : 0 $
Aleksas Gaizauskas 1 500 000 $ (2)
-Salary Remaining : 0 $
Kyle Wharton 1 500 000 $ (2)
-Salary Remaining : 0 $
Greg Nemisz 1 400 000 $ (3)
-Salary Remaining : 0 $
Igor Aliaksiej 1 400 000 $ (1)
-Salary Remaining : 0 $
Alexandre Mallet 1 300 000 $ (1)
-Salary Remaining : 0 $
Hisashi Maki 1 000 000 $ (4)
-Salary Remaining : 0 $
Mitchell Marner 750 000 $ (1)
-Salary Remaining : 0 $
Phillip Danault 750 000 $ (1)
-Salary Remaining : 0 $
Ivan Capponi 600 000 $ (2)
-Salary Remaining : 0 $
Vadim Turovich 500 000 $ (3)
-Salary Remaining : 0 $
MacKenzie Blackwood 400 000 $ (1)
-Salary Remaining : 0 $
Total Pro Players25
Salary Commitment
Year 2024 : 54 000 000 $
Year 2025 : 27 600 000 $
Year 2026 : 12 100 000 $
Year 2027 : 8 300 000 $
Salary Average Commitment
Year 2024 : 54 000 000 $
Year 2025 : 27 600 000 $
Year 2026 : 12 100 000 $
Year 2027 : 8 300 000 $
Salary Cap with 1 Way Contract
Year 2024 : 54 000 000 $
Year 2025 : 27 600 000 $
Year 2026 : 12 100 000 $
Year 2027 : 8 300 000 $

Farm Players Salaries

Chris Butler 156 700 $ (1)
Salary Remaining : 1 224 $
William Sweatt 150 000 $ (3)
Salary Remaining : 1 172 $
Lars-Erik Silfverberg 150 000 $ (2)
Salary Remaining : 1 172 $
Stanislaus Gabrysh 150 000 $ (1)
Salary Remaining : 1 172 $
Matt Finn 120 000 $ (2)
Salary Remaining : 938 $
Dmitrij Jaskin 100 000 $ (1)
Salary Remaining : 781 $
Sergei Ivasiv 100 000 $ (1)
Salary Remaining : 781 $
Erich Korff 100 000 $ (4)
Salary Remaining : 781 $
Igor Shesterkin 100 000 $ (1)
Salary Remaining : 781 $
Ivan Provorov 100 000 $ (1)
Salary Remaining : 781 $
Drew Shore 90 000 $ (1)
Salary Remaining : 703 $
Jason Clark 82 500 $ (1)
Salary Remaining : 645 $
Franz Salzgeber 80 000 $ (1)
Salary Remaining : 625 $
Mark Stone (Out of Payroll) 75 000 $ (1)
Salary Remaining : 586 $
Bud Holloway 75 000 $ (2)
Salary Remaining : 586 $
Ryan Kujawinski 75 000 $ (1)
Salary Remaining : 586 $
Valeri Mikhnovets 75 000 $ (1)
Salary Remaining : 586 $
Shane Eiseman 69 000 $ (3)
Salary Remaining : 539 $
Alexandre Grenier 60 000 $ (3)
Salary Remaining : 469 $
Kevin Labanc 50 000 $ (1)
Salary Remaining : 391 $
Joakim Andersson 50 000 $ (3)
Salary Remaining : 391 $
Cade Fairchild 50 000 $ (1)
Salary Remaining : 391 $
Niklas Evensen 50 000 $ (1)
Salary Remaining : 391 $
Josh Gorges 50 000 $ (1)
Salary Remaining : 391 $
Andrew Shaw 50 000 $ (1)
Salary Remaining : 391 $
Connor Chatham 45 000 $ (3)
Salary Remaining : 352 $
Marc-Andre Cliche 45 000 $ (2)
Salary Remaining : 352 $
Sam Lafferty 45 000 $ (1)
Salary Remaining : 352 $
Ryan Miller 40 000 $ (1)
Salary Remaining : 313 $
Vitezslav Hodek 40 000 $ (1)
Salary Remaining : 313 $
Andrew Nielsen 40 000 $ (2)
Salary Remaining : 313 $
Total Farm Players31
Salary Commitment
Year 2024 : 2 463 200 $
Year 2025 : 924 000 $
Year 2026 : 534 000 $
Year 2027 : 100 000 $
Salary Average Commitment
Year 2024 : 2 478 450 $
Year 2025 : 919 250 $
Year 2026 : 489 250 $
Year 2027 : 100 000 $

Senateurs



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 6500 - 125 $ - 6 409 - 98,60%
Level 2: 5500 - 95 $ - 5 426 - 98,65%
Level 3: 2250 - 78 $ - 1 989 - 88,40%
Level 4: 4500 - 52 $ - 4 430 - 98,44%
Luxury : 1250 - 280 $ - 1 184 - 94,75%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 42 $ - 1 834 - 91,70%
Farm Level 2: 1000 - 28 $ - 909 - 90,89%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %19 438 - 97,19%
Average Income per Game2 318 387 $
Year to Date Revenue95 053 860 $
Farm
Home Games Left0
Average Attendance - %2 743 - 91,43%
Average Income per Game116 823 $
Year to Date Revenue4 789 727 $

Expense

Pro Players Total Salaries64 850 000 $
Pro Players Total Average Salaries64 850 000 $
Farm Players Total Salaries3 291 000 $
Farm Players Total Average Salaries3 291 000 $
Coaches Total Salaries5 050 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses68 772 036 $
Farm Year To Date Expenses3 823 171 $
Pro Salary Cap Per Days510 630 $
Pro Salary Cap To Date63 790 956 $
Farm Salary Cap Per Days25 711 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days546 850 $
Pro Estimated Expenses0 $
Farm Remaining Season Days1
Farm Expenses Per Days29 227 $
Farm Estimated Expenses29 227 $
Estimated Season Expenses29 227 $
Estimated Season Salary Cap63 790 956 $
Estimate Under Maximum Salary Cap of 74 000 000 $10 209 044 $
Estimate Over Minimum Salary Cap of 56 000 000 $ 7 790 956 $
Current Bank Account17 600 992 $
Projected Bank Account17 571 765 $

Pro Players Salaries

Matt Duchene 5 900 000 $ (1)
-Salary Remaining : 0 $
Anton Gustafsson 5 500 000 $ (4)
-Salary Remaining : 0 $
Erik Johnson 5 250 000 $ (2)
-Salary Remaining : 0 $
Brett Connolly 5 000 000 $ (2)
-Salary Remaining : 0 $
Trevor Lewis 4 500 000 $ (3)
-Salary Remaining : 0 $
Sven Baertschi 4 500 000 $ (2)
-Salary Remaining : 0 $
Carl Visheau 4 250 000 $ (3)
-Salary Remaining : 0 $
Adam Larsson 3 500 000 $ (1)
-Salary Remaining : 0 $
Frederic Kelly 3 000 000 $ (1)
-Salary Remaining : 0 $
Nazem Kadri 3 000 000 $ (1)
-Salary Remaining : 0 $
Ted Ruth 3 000 000 $ (3)
-Salary Remaining : 0 $
Mason McDonald 2 800 000 $ (3)
-Salary Remaining : 0 $
Henrik Samuelsson 2 500 000 $ (2)
-Salary Remaining : 0 $
Jacob Trouba (Out of Payroll) 2 500 000 $ (1)
-Salary Remaining : 0 $
Logan MacMillan 2 000 000 $ (3)
-Salary Remaining : 0 $
Nikolay Goldobin 1 800 000 $ (1)
-Salary Remaining : 0 $
John Gibson 1 800 000 $ (3)
-Salary Remaining : 0 $
Roman Kratochvilov 1 800 000 $ (2)
-Salary Remaining : 0 $
Alexei Brechkovsky 1 250 000 $ (3)
-Salary Remaining : 0 $
Rinat Serdiuk 800 000 $ (3)
-Salary Remaining : 0 $
Pavel Zacha 750 000 $ (1)
-Salary Remaining : 0 $
Antoine Vermette 750 000 $ (1)
-Salary Remaining : 0 $
Timo Meier 500 000 $ (1)
-Salary Remaining : 0 $
Jaakko Sala 400 000 $ (1)
-Salary Remaining : 0 $
Jakob Forsbacka-Karlsson 300 000 $ (1)
-Salary Remaining : 0 $
Total Pro Players25
Salary Commitment
Year 2024 : 67 350 000 $
Year 2025 : 44 950 000 $
Year 2026 : 25 900 000 $
Year 2027 : 5 500 000 $
Salary Average Commitment
Year 2024 : 67 350 000 $
Year 2025 : 44 950 000 $
Year 2026 : 25 900 000 $
Year 2027 : 5 500 000 $
Salary Cap with 1 Way Contract
Year 2024 : 67 350 000 $
Year 2025 : 44 950 000 $
Year 2026 : 25 900 000 $
Year 2027 : 5 500 000 $

Farm Players Salaries

Koji Matsuhira 200 000 $ (1)
Salary Remaining : 1 563 $
Petr Kalus 200 000 $ (3)
Salary Remaining : 1 562 $
Luca Cunti 191 000 $ (3)
Salary Remaining : 1 492 $
Drew Stafford 190 000 $ (3)
Salary Remaining : 1 484 $
Rastislav Cernoch 190 000 $ (3)
Salary Remaining : 1 484 $
David Shantz 190 000 $ (1)
Salary Remaining : 1 484 $
Jason Bailey 160 000 $ (3)
Salary Remaining : 1 250 $
Sergei Kastitsyn 150 000 $ (1)
Salary Remaining : 1 172 $
Tyler Cuma 150 000 $ (4)
Salary Remaining : 1 172 $
Marko Dano 150 000 $ (2)
Salary Remaining : 1 172 $
A.J. Thelen 140 000 $ (1)
Salary Remaining : 1 094 $
Johannes Arumaa 120 000 $ (3)
Salary Remaining : 938 $
Dillon Fournier 120 000 $ (2)
Salary Remaining : 938 $
Jacob de la Rose (Out of Payroll) 90 000 $ (1)
Salary Remaining : 703 $
Nikos Bean 90 000 $ (3)
Salary Remaining : 703 $
Jan Runitsky 87 500 $ (2)
Salary Remaining : 684 $
Joe Jackson 87 500 $ (2)
Salary Remaining : 684 $
Garrett Klotz 85 000 $ (3)
Salary Remaining : 664 $
Drew Schiestel 85 000 $ (1)
Salary Remaining : 664 $
Quinton Howden 80 000 $ (1)
Salary Remaining : 625 $
Alexei Sazhin 80 000 $ (1)
Salary Remaining : 625 $
Jaroslav Sedlak 75 000 $ (1)
Salary Remaining : 586 $
Carl Dahlstrom 70 000 $ (3)
Salary Remaining : 547 $
Spencer Machacek 65 000 $ (2)
Salary Remaining : 508 $
William Falk 65 000 $ (2)
Salary Remaining : 508 $
Mikhail Nostinikovsky 60 000 $ (3)
Salary Remaining : 469 $
Lucas Taricco 50 000 $ (3)
Salary Remaining : 391 $
Letas Kleiza 40 000 $ (2)
Salary Remaining : 313 $
Arnost Pescha 40 000 $ (3)
Salary Remaining : 313 $
Ryan Thang 40 000 $ (3)
Salary Remaining : 313 $
Piel L'allier 40 000 $ (1)
Salary Remaining : 313 $
Total Farm Players31
Salary Commitment
Year 2024 : 3 381 000 $
Year 2025 : 2 251 000 $
Year 2026 : 1 636 000 $
Year 2027 : 150 000 $
Salary Average Commitment
Year 2024 : 3 381 000 $
Year 2025 : 2 251 000 $
Year 2026 : 1 636 000 $
Year 2027 : 150 000 $

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameGM Palace
Level 1: 6200 - 115 $ - 6 190 - 99,84%
Level 2: 5200 - 85 $ - 5 200 - 100,00%
Level 3: 2020 - 60 $ - 2 020 - 100,00%
Level 4: 4000 - 40 $ - 4 000 - 100,00%
Luxury : 1000 - 225 $ - 1 000 - 100,00%
Total Capacity :18420
Farm
Farm Level 1: 2000 - 75 $ - 1 370 - 68,49%
Farm Level 2: 1000 - 50 $ - 705 - 70,48%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18 410 - 99,95%
Average Income per Game1 838 364 $
Year to Date Revenue75 372 941 $
Farm
Home Games Left0
Average Attendance - %2 075 - 69,15%
Average Income per Game157 293 $
Year to Date Revenue6 449 010 $

Expense

Pro Players Total Salaries48 299 000 $
Pro Players Total Average Salaries48 549 000 $
Farm Players Total Salaries2 984 000 $
Farm Players Total Average Salaries3 006 500 $
Coaches Total Salaries2 700 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses58 661 799 $
Farm Year To Date Expenses3 289 466 $
Pro Salary Cap Per Days382 276 $
Pro Salary Cap To Date56 899 593 $
Farm Salary Cap Per Days22 297 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days394 480 $
Pro Estimated Expenses0 $
Farm Remaining Season Days1
Farm Expenses Per Days30 344 $
Farm Estimated Expenses30 344 $
Estimated Season Expenses30 344 $
Estimated Season Salary Cap56 899 593 $
Estimate Under Maximum Salary Cap of 74 000 000 $17 100 407 $
Estimate Over Minimum Salary Cap of 56 000 000 $ 899 593 $
Current Bank Account36 345 962 $
Projected Bank Account36 315 618 $

Pro Players Salaries

Isto Latva 5 000 000 $ (1)
-Salary Remaining : 0 $
Jaroslav Vydareny 4 000 000 $ (3)
-Salary Remaining : 0 $
Leland Irving 3 750 000 $ (1)
-Salary Remaining : 0 $
Brendan Perlini 3 500 000 $ (2)
-Salary Remaining : 0 $
Antoine Lafleur 3 000 000 $ (3)
-Salary Remaining : 0 $
Anton Bollier 2 900 000 $ (2)
-Salary Remaining : 0 $
Magnus Hellberg 2 850 000 $ (3)
-Salary Remaining : 0 $
Jimmy Lodge 2 500 000 $ (3)
-Salary Remaining : 0 $
Loui Eriksson 2 500 000 $ (1)
-Salary Remaining : 0 $
Zac Dalpe 2 000 000 $ (1)
-Salary Remaining : 0 $
Jonathon Blum 2 000 000 $ (1)
-Salary Remaining : 0 $
Kirill Tulupov 1 900 000 $ (2)
-Salary Remaining : 0 $
Luke Adam 1 500 000 $ (2)
-Salary Remaining : 0 $
Brendan Smith 1 500 000 $ (2)
-Salary Remaining : 0 $
Carl Klingberg 1 500 000 $ (1)
-Salary Remaining : 0 $
Tomas Jurco 1 500 000 $ (2)
-Salary Remaining : 0 $
Zemgus Girgensons 1 499 000 $ (2)
-Salary Remaining : 0 $
Alex Lintuniemi 1 450 000 $ (3)
-Salary Remaining : 0 $
Jake McCabe 1 250 000 $ (3)
-Salary Remaining : 0 $
Mike Cammalleri 1 000 000 $ (1)
-Salary Remaining : 0 $
Tommy Vannelli 800 000 $ (1)
-Salary Remaining : 0 $
Johannes Salmonsson 400 000 $ (1)
-Salary Remaining : 0 $
Total Pro Players22
Salary Commitment
Year 2024 : 48 299 000 $
Year 2025 : 29 849 000 $
Year 2026 : 16 050 000 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 48 549 000 $
Year 2025 : 29 599 000 $
Year 2026 : 15 300 000 $
Year 2027 : 0 $
Salary Cap with 1 Way Contract
Year 2024 : 48 549 000 $
Year 2025 : 29 599 000 $
Year 2026 : 15 300 000 $
Year 2027 : 0 $

Farm Players Salaries

Kaspars Daugavins 199 500 $ (1)
Salary Remaining : 1 559 $
Martinus Traa 199 500 $ (1)
Salary Remaining : 1 559 $
Karl Alzner 150 000 $ (1)
Salary Remaining : 1 172 $
Brendan Lemieux (Out of Payroll) 130 000 $ (3)
Salary Remaining : 1 016 $
Rinat Valiev 125 000 $ (3)
Salary Remaining : 977 $
Kemhebek Oreshkov 110 000 $ (1)
Salary Remaining : 859 $
Spycigniew Bryniarski 110 000 $ (1)
Salary Remaining : 859 $
Tyson Jost 100 000 $ (2)
Salary Remaining : 781 $
Evan Cowley 100 000 $ (1)
Salary Remaining : 781 $
Fredrik Olofsson 95 000 $ (1)
Salary Remaining : 742 $
Joshua Godfrey 95 000 $ (2)
Salary Remaining : 742 $
Michael Downing 85 000 $ (2)
Salary Remaining : 664 $
Jaroslav Dolgopolov 80 000 $ (1)
Salary Remaining : 625 $
Phil Di Giuseppe 80 000 $ (1)
Salary Remaining : 625 $
Mark Friedman 70 000 $ (1)
Salary Remaining : 547 $
Olivier Fortier 70 000 $ (2)
Salary Remaining : 547 $
Kim Grasvic 60 000 $ (1)
Salary Remaining : 469 $
Andreas Englund 60 000 $ (1)
Salary Remaining : 469 $
Per Forssell 50 000 $ (2)
Salary Remaining : 391 $
Stewart Levesque 50 000 $ (2)
Salary Remaining : 391 $
Burke Podollan 50 000 $ (2)
Salary Remaining : 391 $
William Bitten 50 000 $ (3)
Salary Remaining : 391 $
Will Weber 50 000 $ (2)
Salary Remaining : 391 $
Xavier Letendre 50 000 $ (1)
Salary Remaining : 391 $
Sam Kurker 50 000 $ (1)
Salary Remaining : 391 $
Ondrej Kase 50 000 $ (2)
Salary Remaining : 391 $
Sasha Pokulok 50 000 $ (1)
Salary Remaining : 391 $
Maciej Olsza 50 000 $ (1)
Salary Remaining : 391 $
Anthony Cirelli 45 000 $ (3)
Salary Remaining : 352 $
Enver Lisin 40 000 $ (1)
Salary Remaining : 313 $
Marc Potvin 40 000 $ (1)
Salary Remaining : 313 $
David Nyquist 40 000 $ (1)
Salary Remaining : 313 $
Taylor Cammarata 40 000 $ (1)
Salary Remaining : 313 $
Mikkel Wikborg 40 000 $ (1)
Salary Remaining : 313 $
Shawn Matthias 40 000 $ (1)
Salary Remaining : 313 $
Roberts Kalmikovs 40 000 $ (1)
Salary Remaining : 313 $
Mike Green 40 000 $ (1)
Salary Remaining : 313 $
Logan Stephenson 40 000 $ (1)
Salary Remaining : 313 $
Tarvydas Drotvinas 40 000 $ (1)
Salary Remaining : 313 $
Jian-ying Kwan 40 000 $ (1)
Salary Remaining : 313 $
Tommy Sestito 40 000 $ (1)
Salary Remaining : 313 $
Marcel Schaerer 40 000 $ (1)
Salary Remaining : 313 $
Total Farm Players42
Salary Commitment
Year 2024 : 2 984 000 $
Year 2025 : 980 000 $
Year 2026 : 440 000 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 3 006 500 $
Year 2025 : 972 500 $
Year 2026 : 372 500 $
Year 2027 : 0 $

Sparta



Arena Capacity - Ticket Price
Attendance - %

Arena NamePaegas Arena
Level 1: 6500 - 199 $ - 3 623 - 55,74%
Level 2: 5500 - 139 $ - 3 052 - 55,49%
Level 3: 2250 - 100 $ - 1 328 - 59,03%
Level 4: 4500 - 69 $ - 2 450 - 54,44%
Luxury : 1250 - 395 $ - 673 - 53,86%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 36 $ - 1 815 - 90,73%
Farm Level 2: 1000 - 20 $ - 911 - 91,10%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %11 126 - 55,63%
Average Income per Game2 189 688 $
Year to Date Revenue89 777 223 $
Farm
Home Games Left0
Average Attendance - %2 726 - 90,85%
Average Income per Game134 987 $
Year to Date Revenue5 534 480 $

Expense

Pro Players Total Salaries72 575 000 $
Pro Players Total Average Salaries74 650 000 $
Farm Players Total Salaries2 663 500 $
Farm Players Total Average Salaries2 663 500 $
Coaches Total Salaries4 450 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses72 298 530 $
Farm Year To Date Expenses4 344 444 $
Pro Salary Cap Per Days587 795 $
Pro Salary Cap To Date71 051 475 $
Farm Salary Cap Per Days20 809 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days592 717 $
Pro Estimated Expenses0 $
Farm Remaining Season Days1
Farm Expenses Per Days34 480 $
Farm Estimated Expenses34 480 $
Estimated Season Expenses34 480 $
Estimated Season Salary Cap71 051 475 $
Estimate Under Maximum Salary Cap of 74 000 000 $2 948 525 $
Estimate Over Minimum Salary Cap of 56 000 000 $ 15 051 475 $
Current Bank Account30 038 970 $
Projected Bank Account30 004 490 $

Pro Players Salaries

Randy Nordin 13 500 000 $ (3)
-Salary Remaining : 0 $
Maximo Massari 8 000 000 $ (2)
-Salary Remaining : 0 $
Joe Barnes 6 500 000 $ (2)
-Salary Remaining : 0 $
Tony Carlson 5 150 000 $ (3)
-Salary Remaining : 0 $
Nikita Filatov 4 800 000 $ (1)
-Salary Remaining : 0 $
Kyle Turris 4 000 000 $ (4)
-Salary Remaining : 0 $
Justin Schultz 3 850 000 $ (4)
-Salary Remaining : 0 $
Jordan Schmaltz 3 250 000 $ (3)
-Salary Remaining : 0 $
Matt Lashoff 3 100 000 $ (1)
-Salary Remaining : 0 $
Ryan Pulock 2 750 000 $ (4)
-Salary Remaining : 0 $
Lawson Crouse 2 500 000 $ (1)
-Salary Remaining : 0 $
Nikita Scherbak 2 500 000 $ (1)
-Salary Remaining : 0 $
Matt Clark 2 000 000 $ (2)
-Salary Remaining : 0 $
Rob Schremp 1 500 000 $ (3)
-Salary Remaining : 0 $
Hunter Shinkaruk 1 500 000 $ (2)
-Salary Remaining : 0 $
Thatcher Demko 1 275 000 $ (3)
-Salary Remaining : 0 $
Nolan Patrick 1 250 000 $ (3)
-Salary Remaining : 0 $
Auston Matthews 1 250 000 $ (2)
-Salary Remaining : 0 $
Tyson Sexsmith 1 200 000 $ (1)
-Salary Remaining : 0 $
Michael McCarron 1 000 000 $ (1)
-Salary Remaining : 0 $
Zachary Werenski 500 000 $ (1)
-Salary Remaining : 0 $
Devante Smith-Pelly 400 000 $ (3)
-Salary Remaining : 0 $
Filip Srnicek 400 000 $ (3)
-Salary Remaining : 0 $
Tom Fritsche 400 000 $ (1)
-Salary Remaining : 0 $
Total Pro Players24
Salary Commitment
Year 2024 : 72 575 000 $
Year 2025 : 58 425 000 $
Year 2026 : 41 300 000 $
Year 2027 : 13 600 000 $
Salary Average Commitment
Year 2024 : 74 650 000 $
Year 2025 : 58 650 000 $
Year 2026 : 39 400 000 $
Year 2027 : 12 100 000 $
Salary Cap with 1 Way Contract
Year 2024 : 74 650 000 $
Year 2025 : 58 650 000 $
Year 2026 : 39 400 000 $
Year 2027 : 12 100 000 $

Farm Players Salaries

Dion Phaneuf 200 000 $ (1)
Salary Remaining : 1 563 $
Zelimir Zulle 200 000 $ (1)
Salary Remaining : 1 563 $
Aaron Palushaj 175 000 $ (3)
Salary Remaining : 1 367 $
Brady Skjei 137 500 $ (3)
Salary Remaining : 1 074 $
Jakub Culek 125 000 $ (3)
Salary Remaining : 977 $
Angelo Esposito 120 000 $ (3)
Salary Remaining : 938 $
Thibaut Puppynck 115 000 $ (3)
Salary Remaining : 898 $
Stuart Percy 110 000 $ (1)
Salary Remaining : 859 $
Ludvig Rensfeldt 110 000 $ (3)
Salary Remaining : 859 $
Nick Foligno 100 000 $ (3)
Salary Remaining : 781 $
Jaroslav Halak 100 000 $ (1)
Salary Remaining : 781 $
Keith Seabrook 100 000 $ (2)
Salary Remaining : 781 $
Anthony-John Greer 90 000 $ (2)
Salary Remaining : 703 $
Nikita Kucherov 90 000 $ (1)
Salary Remaining : 703 $
Tony Aguirre 75 000 $ (2)
Salary Remaining : 586 $
Vranka Hirko 75 000 $ (3)
Salary Remaining : 586 $
Darryl Ronning (Out of Payroll) 75 000 $ (1)
Salary Remaining : 586 $
Curtis Hamilton 75 000 $ (1)
Salary Remaining : 586 $
Guillaume Latendresse 60 000 $ (1)
Salary Remaining : 469 $
Anthony Beauvillier 50 000 $ (1)
Salary Remaining : 391 $
Eamon McAdam 46 000 $ (1)
Salary Remaining : 359 $
Maxime Macenauer 40 000 $ (1)
Salary Remaining : 313 $
Robert Kjellsson 40 000 $ (1)
Salary Remaining : 313 $
Gerhard Schulde 40 000 $ (1)
Salary Remaining : 313 $
Jens Looke 40 000 $ (1)
Salary Remaining : 313 $
Jendrzej Heldski 40 000 $ (1)
Salary Remaining : 313 $
Adam Rogers 40 000 $ (1)
Salary Remaining : 313 $
Nikolai Dolidovich 40 000 $ (1)
Salary Remaining : 313 $
Tommy Strom 40 000 $ (1)
Salary Remaining : 313 $
Daniel Borkovics 40 000 $ (2)
Salary Remaining : 313 $
Philippe Major 40 000 $ (2)
Salary Remaining : 313 $
Steven Fogarty 40 000 $ (1)
Salary Remaining : 313 $
Martin Ulstein 40 000 $ (1)
Salary Remaining : 313 $
Olivier Kylington 30 000 $ (1)
Salary Remaining : 234 $
Total Farm Players34
Salary Commitment
Year 2024 : 2 738 500 $
Year 2025 : 1 302 500 $
Year 2026 : 957 500 $
Year 2027 : 0 $
Salary Average Commitment
Year 2024 : 2 738 500 $
Year 2025 : 1 302 500 $
Year 2026 : 957 500 $
Year 2027 : 0 $

TPS



Arena Capacity - Ticket Price
Attendance - %

Arena NameElysee Arena
Level 1: 6500 - 110 $ - 6 485 - 99,76%
Level 2: 5500 - 80 $ - 5 484 - 99,71%
Level 3: 2250 - 65 $ - 2 244 - 99,73%
Level 4: 4500 - 40 $ - 4 496 - 99,90%
Luxury : 1250 - 215 $ - 1 247 - 99,72%
Total Capacity :20000
Farm
Farm Level 1: 2000 - 52 $ - 1 828 - 91,40%
Farm Level 2: 1000 - 39 $ - 824 - 82,41%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %19 955 - 99,77%
Average Income per Game1 966 363 $
Year to Date Revenue80 620 894 $
Farm
Home Games Left0
Average Attendance - %2 652 - 88,40%
Average Income per Game145 000 $
Year to Date Revenue5 944 999 $

Expense

Pro Players Total Salaries78 129 000 $
Pro Players Total Average Salaries78 129 000 $
Farm Players Total Salaries3 454 000 $
Farm Players Total Average Salaries3 454 000 $
Coaches Total Salaries2 475 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses76 193 722 $
Farm Year To Date Expenses3 992 637 $
Pro Salary Cap Per Days591 567 $
Pro Salary Cap To Date73 169 544 $
Farm Salary Cap Per Days26 984 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days629 756 $
Pro Estimated Expenses0 $
Farm Remaining Season Days1
Farm Expenses Per Days31 867 $
Farm Estimated Expenses31 867 $
Estimated Season Expenses31 867 $
Estimated Season Salary Cap73 169 544 $
Estimate Under Maximum Salary Cap of 74 000 000 $830 456 $
Estimate Over Minimum Salary Cap of 56 000 000 $ 17 169 544 $
Current Bank Account7 267 024 $
Projected Bank Account7 235 157 $

Pro Players Salaries

Alexander Ovechkin 10 000 000 $ (2)
-Salary Remaining : 0 $
Petteri Haakana 6 750 000 $ (3)
-Salary Remaining : 0 $
Anatoli Berezhnin 6 300 000 $ (2)
-Salary Remaining : 0 $
Knut Lindstrom 5 250 000 $ (1)
-Salary Remaining : 0 $
Francois Bouchard 5 000 000 $ (2)
-Salary Remaining : 0 $
Simon Danis-Pepin 4 500 000 $ (2)
-Salary Remaining : 0 $
Tommi Saarisalo 4 000 000 $ (1)
-Salary Remaining : 0 $
Jaakko Sirkia 4 000 000 $ (2)
-Salary Remaining : 0 $
Daultan Leveille 4 000 000 $ (3)
-Salary Remaining : 0 $
Lauri Ojamaa 3 750 000 $ (2)
-Salary Remaining : 0 $
Gabriel Landeskog 3 500 000 $ (1)
-Salary Remaining : 0 $
Dylan McIlrath (Out of Payroll) 3 500 000 $ (2)
-Salary Remaining : 0 $
T.J. Fast 3 500 000 $ (2)
-Salary Remaining : 0 $
Stanislav Misik (Out of Payroll) 3 000 000 $ (2)
-Salary Remaining : 0 $
Herbert Koval 2 630 000 $ (1)
-Salary Remaining : 0 $
Miikka Salomaki 2 500 000 $ (1)
-Salary Remaining : 0 $
Calvin Pickard 2 500 000 $ (1)
-Salary Remaining : 0 $
Henrikas Labas 1 950 000 $ (3)
-Salary Remaining : 0 $
Tomas Tatar 1 500 000 $ (1)
-Salary Remaining : 0 $
Boone Jenner 1 399 000 $ (1)
-Salary Remaining : 0 $
David Honzik 1 300 000 $ (4)
-Salary Remaining : 0 $
Yosuke Moritani 400 000 $ (1)
-Salary Remaining : 0 $
Emeric Bradlet 400 000 $ (1)
-Salary Remaining : 0 $
Total Pro Players23
Salary Commitment
Year 2024 : 81 629 000 $
Year 2025 : 57 550 000 $
Year 2026 : 14 000 000 $
Year 2027 : 1 300 000 $
Salary Average Commitment
Year 2024 : 81 629 000 $
Year 2025 : 57 550 000 $
Year 2026 : 14 000 000 $
Year 2027 : 1 300 000 $
Salary Cap with 1 Way Contract
Year 2024 : 81 629 000 $
Year 2025 : 57 550 000 $
Year 2026 : 14 000 000 $
Year 2027 : 1 300 000 $

Farm Players Salaries

Imants Berzins 200 000 $ (1)
Salary Remaining : 1 563 $
Stefan Legein 200 000 $ (2)
Salary Remaining : 1 563 $
David Musil 200 000 $ (2)
Salary Remaining : 1 563 $
Chris Summers 200 000 $ (3)
Salary Remaining : 1 563 $
Linus Soderstrom 200 000 $ (1)
Salary Remaining : 1 563 $
Igor Ozhiganov 200 000 $ (3)
Salary Remaining : 1 563 $
Adam Erne 190 000 $ (3)
Salary Remaining : 1 484 $
Dennis Persson 180 000 $ (1)
Salary Remaining : 1 406 $
Patrik Pavlikovsky 180 000 $ (2)
Salary Remaining : 1 406 $
Richard Vanecko 170 000 $ (2)
Salary Remaining : 1 328 $
Into Janne 125 000 $ (1)
Salary Remaining : 977 $
Tyler Bird 120 000 $ (4)
Salary Remaining : 938 $
Matt Iacopelli 100 000 $ (4)
Salary Remaining : 781 $
Thomas Di Pauli 82 500 $ (3)
Salary Remaining : 645 $
Anthony Duclair 75 000 $ (2)
Salary Remaining : 586 $
Herman Baehler 75 000 $ (2)
Salary Remaining : 586 $
Andrei Pedan 75 000 $ (2)
Salary Remaining : 586 $
Dylan Blujus 70 000 $ (1)
Salary Remaining : 547 $
Andrew Copp 65 000 $ (1)
Salary Remaining : 508 $
Logan Shaw 60 000 $ (2)
Salary Remaining : 469 $
Jake Evans 60 000 $ (1)
Salary Remaining : 469 $
Nick Moutrey 60 000 $ (1)
Salary Remaining : 469 $
Alex Kvachuk 60 000 $ (2)
Salary Remaining : 469 $
Aidan Muir 55 000 $ (1)
Salary Remaining : 430 $
Justin Sefton 55 000 $ (2)
Salary Remaining : 430 $
Daniil Zharkov 55 000 $ (2)
Salary Remaining : 430 $
J. C. Lipon 41 500 $ (1)
Salary Remaining : 324 $
Cristoval Nieves 40 000 $ (3)
Salary Remaining : 313 $
Rami Jalkanen 40 000 $ (1)
Salary Remaining : 313 $
Arvo Taitto 40 000 $ (1)
Salary Remaining : 313 $
Bjarte Skjelbraid 40 000 $ (1)
Salary Remaining : 313 $
William Karlsson 40 000 $ (3)
Salary Remaining : 313 $
Brendan Guhle 40 000 $ (1)
Salary Remaining : 313 $
Mike Robinson 30 000 $ (1)
Salary Remaining : 234 $
Julius Nattinen 30 000 $ (1)
Salary Remaining : 234 $
Total Farm Players35
Salary Commitment
Year 2024 : 3 454 000 $
Year 2025 : 2 177 500 $
Year 2026 : 972 500 $
Year 2027 : 220 000 $
Salary Average Commitment
Year 2024 : 3 454 000 $
Year 2025 : 2 177 500 $
Year 2026 : 972 500 $
Year 2027 : 220 000 $

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of 74 000 000 $
Available Cap Space

Over Minimum of
56 000 000 $

Pro Players

Farm Players

Total Players

Avalanches 61 354 782 $ 67 698 949 $ 6 301 051 $ 11 698 949 $ 253257
Blackhawks 38 705 375 $ 71 805 905 $ 2 194 095 $ 15 805 905 $ 253055
Blue Bulls 65 675 922 $ 72 974 942 $ 1 025 058 $ 16 974 942 $ 203454
Blues 105 057 259 $ 73 277 736 $ 722 264 $ 17 277 736 $ 212950
Bruins 40 226 815 $ 73 250 320 $ 749 680 $ 17 250 320 $ 223456
Canadiens 43 700 532 $ 73 268 394 $ 731 606 $ 17 268 394 $ 203454
Canucks 98 974 407 $ 70 259 451 $ 3 740 549 $ 14 259 451 $ 243155
Capitals 35 974 454 $ 73 023 808 $ 976 192 $ 17 023 808 $ 214566
Devils 87 181 050 $ 73 938 703 $ 61 297 $ 17 938 703 $ 213758
Dynamo 90 675 698 $ 67 335 046 $ 6 664 954 $ 11 335 046 $ 253257
Flames 25 230 548 $ 69 492 908 $ 4 507 092 $ 13 492 908 $ 253156
Flyers 35 802 848 $ 67 839 566 $ 6 160 434 $ 11 839 566 $ 253661
Golden Knights 100 554 519 $ 68 373 227 $ 5 626 773 $ 12 373 227 $ 213556
Grizzlys 23 010 610 $ 69 387 812 $ 4 612 188 $ 13 387 812 $ 234366
HC 140 351 819 $ 71 311 805 $ 2 688 195 $ 15 311 805 $ 203858
Islanders 68 446 437 $ 61 861 609 $ 12 138 391 $ 5 861 609 $ 253055
Kings 128 876 458 $ 69 689 738 $ 4 310 262 $ 13 689 738 $ 233255
Maple Leafs 78 022 359 $ 72 272 576 $ 1 727 424 $ 16 272 576 $ 233255
National 40 022 720 $ 71 031 110 $ 2 968 890 $ 15 031 110 $ 213253
Nordiques 39 574 512 $ 72 383 277 $ 1 616 723 $ 16 383 277 $ 203656
Penguins 108 078 147 $ 58 417 618 $ 15 582 382 $ 2 417 618 $ 253055
Rangers 101 881 004 $ 72 094 102 $ 1 905 898 $ 16 094 102 $ 223658
Red Wings 23 981 172 $ 73 556 493 $ 443 507 $ 17 556 493 $ 223961
Scorpions 124 115 169 $ 50 274 037 $ 23 725 963 $ -5 725 963 $ 253156
Senateurs 17 600 992 $ 63 790 956 $ 10 209 044 $ 7 790 956 $ 253156
Sharks 36 345 962 $ 56 899 593 $ 17 100 407 $ 899 593 $ 224264
Sparta 30 038 970 $ 71 051 475 $ 2 948 525 $ 15 051 475 $ 243458
TPS 7 267 024 $ 73 169 544 $ 830 456 $ 17 169 544 $ 233558