Login

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameArena
Level 1: 8000 - $100 - 7,631 - 95.39%
Level 2: 5000 - $60 - 4,794 - 95.89%
Level 3: 3000 - $35 - 2,906 - 96.87%
Level 4: 5150 - $25 - 4,951 - 96.13%
Luxury : 850 - $200 - 800 - 94.14%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,975 - 98.74%
Farm Level 2: 1000 - $19 - 960 - 95.97%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %21,082 - 95.83%
Average Income per Game$1,936,815
Year to Date Revenue$69,725,341
Farm
Home Games Left0
Average Attendance - %2,934 - 97.82%
Average Income per Game$96,322
Year to Date Revenue$3,467,604

Expense

Pro Players Total Salaries$81,355,834
Farm Players Total Salaries$1,901,810
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$3,250,000
Pro Year To Date Expenses$68,377,565
Farm Year To Date Expenses$2,499,706
Pro Salary Cap To Date$67,267,937
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,684,075
Farm Estimated Season Revenue$0
Pro Remaining Season Days29
Pro Expenses Per Days$440,406
Pro Estimated Expenses$12,771,774
Farm Remaining Season Days5
Farm Expenses Per Days$14,735
Farm Estimated Expenses$73,675
Estimated Season Expenses$12,845,449
Season Salary Cap$83,480,835
Estimate Under Maximum Salary Cap of $83,500,000$19,165
Estimate Over Minimum Salary Cap of $61,700,000 $21,780,835
Current Bank Account$130,222,137
Projected Bank Account$127,060,763

Pro Players Salaries

Tyler Seguin (1 Way Contract) $9,850,000 (1)
Jordan Kyrou (1 Way Contract) $8,125,000 (3)
Troy Terry (1 Way Contract) $7,000,000 (7)
Tyler Bertuzzi (1 Way Contract) $6,875,000 (5)
Hampus Lindholm (1 Way Contract) $6,500,000 (3)
Adam Henrique (1 Way Contract) $5,825,000 (1)
Trevor Zegras (1 Way Contract) $5,750,000 (3)
Chris Tanev (1 Way Contract) $4,750,000 (3)
Artem Zub (1 Way Contract) $4,600,000 (4)
Nick Foligno (1 Way Contract) $2,500,000 (1)
Jamie Drysdale (1 Way Contract) $2,300,000 (3)
Sean Monahan (1 Way Contract) $1,985,000 (6)
Petr Mrazek (1 Way Contract) $1,900,000 (1)
Sonny Milano (1 Way Contract) $1,900,000 (1)
Isac Lundestrom (1 Way Contract) $1,800,000 (1)
Nicolas Deslauriers (1 Way Contract) $1,750,000 (1)
-1 Way Contract Salary Cap : $625,000
Parker Kelly (1 Way Contract) $1,500,000 (1)
Max Jones (1 Way Contract) $1,295,000 (1)
Jackson LaCombe $925,000 (1)
Derek Ryan (1 Way Contract) $900,000 (2)
Mason McTavish $894,167 (2)
Olen Zellweger $844,167 (3)
Lukas Dostal $812,500 (2)
Simon Benoit (1 Way Contract) $775,000 (1)
Total Pro Players24
Salary Commitment
Year 2024 : $81,355,834
Year 2025 : $52,825,834
Year 2026 : $50,219,167
Year 2027 : $22,600,000
Salary Average Commitment
Year 2024 : $81,355,834
Year 2025 : $51,335,834
Year 2026 : $48,729,167
Year 2027 : $20,460,000
Salary Cap with 1 Way Contract
Year 2024 : $80,230,834
Year 2025 : $51,335,834
Year 2026 : $48,729,167
Year 2027 : $20,460,000

Farm Players Salaries

Jujhar Khaira $96,875 (1)
Nikita Tolopilo $95,000 (2)
Sam Colangelo $92,500 (2)
Filip Mesar $91,833 (4)
Jacob Perreault $89,417 (2)
Blake McLaughlin $88,375 (1)
Josh Lopina $87,833 (2)
Brayden Tracey $86,333 (1)
Felix Robert $85,700 (1)
Matthew Seminoff $85,000 (3)
Tyson Hinds $82,944 (3)
Sasha Pastujov $82,500 (3)
Bo Groulx $77,500 (1)
Maxime Comtois $77,500 (1)
Matt Tomkins $77,500 (2)
Oscar Dansk $77,500 (1)
Alex Petrovic $77,500 (1)
Michael Karow $75,000 (1)
Hunter Drew $75,000 (1)
Etienne Morin $75,000 (1)
Garrett Wilson $75,000 (1)
Robbie Russo $75,000 (1)
Jack LaFontaine $75,000 (1)
Total Farm Players23
Salary Commitment
Year 2024 : $1,901,810
Year 2025 : $784,527
Year 2026 : $342,277
Year 2027 : $91,833
Salary Average Commitment
Year 2024 : $1,901,810
Year 2025 : $784,527
Year 2026 : $342,277
Year 2027 : $91,833

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTakto Arena
Level 1: 8000 - $100 - 7,233 - 90.41%
Level 2: 5000 - $60 - 4,828 - 96.56%
Level 3: 3000 - $35 - 2,909 - 96.98%
Level 4: 5150 - $25 - 4,913 - 95.40%
Luxury : 850 - $200 - 815 - 95.85%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $55 - 1,336 - 66.78%
Farm Level 2: 1000 - $25 - 652 - 65.19%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %20,698 - 94.08%
Average Income per Game$1,955,970
Year to Date Revenue$70,414,920
Farm
Home Games Left1
Average Attendance - %1,987 - 66.25%
Average Income per Game$89,754
Year to Date Revenue$3,141,375

Expense

Pro Players Total Salaries$73,950,000
Farm Players Total Salaries$3,168,057
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$5,012,500
Pro Year To Date Expenses$65,038,722
Farm Year To Date Expenses$3,500,418
Pro Salary Cap To Date$64,193,834
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,779,850
Farm Estimated Season Revenue$89,754
Pro Remaining Season Days29
Pro Expenses Per Days$400,802
Pro Estimated Expenses$11,623,258
Farm Remaining Season Days5
Farm Expenses Per Days$22,503
Farm Estimated Expenses$112,515
Estimated Season Expenses$11,735,773
Season Salary Cap$78,962,500
Estimate Under Maximum Salary Cap of $83,500,000$4,537,500
Estimate Over Minimum Salary Cap of $61,700,000 $17,262,500
Current Bank Account$125,151,533
Projected Bank Account$123,285,364

Pro Players Salaries

David Pastrnak (1 Way Contract) $11,250,000 (6)
Charlie McAvoy (1 Way Contract) $9,500,000 (1)
Dylan Larkin (1 Way Contract) $8,700,000 (6)
Sidney Crosby (1 Way Contract) $8,700,000 (1)
Noah Dobson (1 Way Contract) $4,000,000 (2)
Evan Bouchard (1 Way Contract) $3,900,000 (2)
Jeremy Swayman (1 Way Contract) $3,475,000 (1)
Brayden Schenn (1 Way Contract) $3,250,000 (1)
Mats Zuccarello (1 Way Contract) $3,000,000 (1)
Zach Whitecloud (1 Way Contract) $2,750,000 (3)
Stuart Skinner (1 Way Contract) $2,600,000 (3)
Trent Frederic (1 Way Contract) $2,300,000 (2)
Ryan McLeod (1 Way Contract) $2,100,000 (2)
Morgan Geekie (1 Way Contract) $2,000,000 (2)
Marcus Johansson (1 Way Contract) $2,000,000 (2)
Logan Cooley $950,000 (3)
Dylan Holloway $925,000 (1)
Jake Sanderson $925,000 (1)
Pavel Dorofeyev (1 Way Contract) $825,000 (1)
Dylan Samberg (1 Way Contract) $800,000 (2)
Total Pro Players20
Salary Commitment
Year 2024 : $73,950,000
Year 2025 : $43,350,000
Year 2026 : $26,250,000
Year 2027 : $19,950,000
Salary Average Commitment
Year 2024 : $73,950,000
Year 2025 : $43,350,000
Year 2026 : $26,250,000
Year 2027 : $19,950,000
Salary Cap with 1 Way Contract
Year 2024 : $73,950,000
Year 2025 : $43,350,000
Year 2026 : $26,250,000
Year 2027 : $19,950,000

Farm Players Salaries

Cole Perfetti $894,167 (1)
Georgii Merkulov $115,625 (2)
Tye Kartye $107,396 (2)
Maksymilian Szuber $107,396 (3)
Jett Woo $96,875 (1)
Zach Benson $95,000 (3)
Ivan Miroshnichenko $95,000 (3)
Joe Fleming $95,000 (3)
John Beecher $92,500 (2)
Mason Lohrei $92,500 (2)
Fabian Lysell $89,417 (3)
Michael Callahan $88,375 (1)
Trevor Kuntar $86,750 (2)
Simon Holmstrom $86,333 (1)
Alexis Gendron $86,000 (3)
Noel Hoefenmayer $84,500 (1)
Francesco Pinelli $84,500 (3)
Brett Harrison $83,667 (3)
Dmitri Kuzmin $79,556 (3)
Marc McLaughlin $77,500 (1)
Ian Mitchell $77,500 (1)
Brandon Bussi $77,500 (1)
Tomas Suchanek $75,000 (1)
Justin Hryckowian $75,000 (1)
Hunter McDonald $75,000 (1)
Emmitt Finnie $75,000 (1)
Thomas Milic $75,000 (1)
Total Farm Players27
Salary Commitment
Year 2024 : $3,168,057
Year 2025 : $1,310,307
Year 2026 : $815,536
Year 2027 : $0
Salary Average Commitment
Year 2024 : $3,168,057
Year 2025 : $1,310,307
Year 2026 : $815,536
Year 2027 : $0

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameArena
Level 1: 8000 - $100 - 7,460 - 93.25%
Level 2: 5000 - $60 - 4,736 - 94.72%
Level 3: 3000 - $35 - 2,840 - 94.67%
Level 4: 5150 - $25 - 4,882 - 94.79%
Luxury : 850 - $200 - 815 - 95.92%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $55 - 1,350 - 67.52%
Farm Level 2: 1000 - $25 - 653 - 65.34%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %20,733 - 94.24%
Average Income per Game$1,954,363
Year to Date Revenue$70,357,073
Farm
Home Games Left0
Average Attendance - %2,004 - 66.79%
Average Income per Game$90,605
Year to Date Revenue$3,261,790

Expense

Pro Players Total Salaries$65,052,322
Farm Players Total Salaries$2,763,792
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$55,832,284
Farm Year To Date Expenses$3,160,954
Pro Salary Cap To Date$54,987,300
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,771,816
Farm Estimated Season Revenue$0
Pro Remaining Season Days29
Pro Expenses Per Days$353,221
Pro Estimated Expenses$10,243,409
Farm Remaining Season Days5
Farm Expenses Per Days$20,023
Farm Estimated Expenses$100,115
Estimated Season Expenses$10,343,524
Season Salary Cap$65,052,322
Estimate Under Maximum Salary Cap of $83,500,000$18,447,678
Estimate Over Minimum Salary Cap of $61,700,000 $3,352,322
Current Bank Account$151,103,511
Projected Bank Account$150,531,803

Pro Players Salaries

Jack Eichel (1 Way Contract) $10,000,000 (1)
Tage Thompson (1 Way Contract) $7,142,857 (7)
Dylan Cozens (1 Way Contract) $7,100,000 (7)
Rasmus Dahlin (1 Way Contract) $6,000,000 (1)
Victor Olofsson (1 Way Contract) $4,750,000 (1)
Alex Kerfoot (1 Way Contract) $4,375,000 (2)
Mattias Samuelsson (1 Way Contract) $4,285,714 (7)
Trevor van Riemsdyk (1 Way Contract) $3,750,000 (3)
Sean Walker (1 Way Contract) $3,312,500 (1)
Henri Jokiharju (1 Way Contract) $2,500,000 (1)
Casey Mittelstadt (1 Way Contract) $2,500,000 (1)
Matt Nieto (1 Way Contract) $1,125,000 (1)
Nathan Walker (1 Way Contract) $968,750 (1)
Hudson Fasching (1 Way Contract) $968,750 (1)
Adam Erne (1 Way Contract) $968,750 (1)
Owen Power (1 Way Contract) $916,667 (1)
Jonathan Quick (1 Way Contract) $900,000 (1)
Jack Quinn $894,167 (2)
JJ Peterka $886,667 (2)
Matthew Poitras $870,000 (3)
Ukko-Pekka Luukkonen $837,500 (1)
Total Pro Players21
Salary Commitment
Year 2024 : $65,052,322
Year 2025 : $29,304,405
Year 2026 : $23,148,571
Year 2027 : $18,528,571
Salary Average Commitment
Year 2024 : $65,052,322
Year 2025 : $29,304,405
Year 2026 : $23,148,571
Year 2027 : $18,528,571
Salary Cap with 1 Way Contract
Year 2024 : $65,052,322
Year 2025 : $29,304,405
Year 2026 : $23,148,571
Year 2027 : $18,528,571

Farm Players Salaries

Jacob Bryson $185,000 (1)
Collin Graf $117,708 (3)
Keean Washkurak $107,813 (1)
Akira Schmid $106,354 (1)
Ethan Samson $105,833 (3)
Max Wanner $103,542 (3)
Henrik Rybinski $97,500 (2)
Filip Bystedt $95,000 (1)
Simon Nemec $95,000 (3)
Ryan Johnson $92,500 (2)
Isak Rosen $92,500 (3)
Matthew Kessel $88,375 (1)
Erik Portillo $87,500 (1)
Luke Toporowski $87,000 (2)
Frederic Brunet $86,000 (3)
Olivier Nadeau $83,667 (3)
Isaac Poulter $81,250 (2)
Brandon Biro $76,250 (1)
Adam Mechura $75,000 (1)
Anders Bjork $75,000 (1)
Samuel Houde $75,000 (1)
Josh Bloom $75,000 (1)
Jared Davidson $75,000 (1)
Andrew Perrott $75,000 (1)
Cole Clayton $75,000 (1)
Patrick Guay $75,000 (1)
Daniel D'Amato $75,000 (1)
Marc Gatcomb $75,000 (1)
Vincent Sevigny $75,000 (1)
Riley Bezeau $75,000 (1)
Tristan Allard $75,000 (1)
Total Farm Players31
Salary Commitment
Year 2024 : $2,763,791
Year 2025 : $1,042,500
Year 2026 : $684,250
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,763,791
Year 2025 : $1,042,500
Year 2026 : $684,250
Year 2027 : $0

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameZ-kupolen
Level 1: 8000 - $100 - 7,656 - 95.70%
Level 2: 5000 - $60 - 4,699 - 93.99%
Level 3: 3000 - $35 - 2,773 - 92.43%
Level 4: 5150 - $25 - 4,709 - 91.44%
Luxury : 850 - $200 - 811 - 95.41%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $45 - 1,911 - 95.57%
Farm Level 2: 1000 - $18 - 967 - 96.71%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %20,648 - 93.86%
Average Income per Game$1,907,923
Year to Date Revenue$68,685,217
Farm
Home Games Left1
Average Attendance - %2,879 - 95.95%
Average Income per Game$103,689
Year to Date Revenue$3,629,107

Expense

Pro Players Total Salaries$83,508,333
Farm Players Total Salaries$3,816,031
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$69,458,632
Farm Year To Date Expenses$3,099,811
Pro Salary Cap To Date$68,523,479
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,539,613
Farm Estimated Season Revenue$103,689
Pro Remaining Season Days29
Pro Expenses Per Days$451,916
Pro Estimated Expenses$13,105,564
Farm Remaining Season Days5
Farm Expenses Per Days$26,479
Farm Estimated Expenses$132,395
Estimated Season Expenses$13,237,959
Season Salary Cap$82,383,333
Estimate Under Maximum Salary Cap of $83,500,000$1,116,667
Estimate Over Minimum Salary Cap of $61,700,000 $20,683,333
Current Bank Account$87,083,587
Projected Bank Account$83,488,930

Pro Players Salaries

Mika Zibanejad (1 Way Contract) $8,500,000 (3)
Oliver Ekman-Larsson (1 Way Contract) $8,250,000 (1)
Elias Pettersson (1 Way Contract) $7,350,000 (1)
Rickard Rakell (1 Way Contract) $6,250,000 (3)
Jacob Markstrom (1 Way Contract) $6,000,000 (3)
Andrew Mangiapane (1 Way Contract) $5,800,000 (2)
Jordan Eberle (1 Way Contract) $5,500,000 (1)
Mikael Backlund (1 Way Contract) $5,350,000 (3)
Radko Gudas (1 Way Contract) $5,000,000 (3)
Rasmus Andersson (1 Way Contract) $4,550,000 (3)
Luke Schenn (1 Way Contract) $2,750,000 (3)
Oliver Kylington $2,500,000 (1)
Johnny Gaudreau (1 Way Contract) $2,437,500 (1)
Dan Vladar (1 Way Contract) $2,200,000 (2)
Erik Brannstrom (1 Way Contract) $2,000,000 (1)
Matt Martin (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $375,000
Mathieu Olivier (1 Way Contract) $1,375,000 (2)
Ben Hutton $1,050,000 (1)
Matt Coronato $925,000 (2)
Emil Bemstrom $900,000 (1)
Emil Heineman $897,500 (2)
Mark Kastelic $835,000 (2)
Dustin Wolf $813,333 (1)
Martin Pospisil $775,000 (1)
Total Pro Players24
Salary Commitment
Year 2024 : $83,508,333
Year 2025 : $49,582,500
Year 2026 : $37,550,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $83,508,333
Year 2025 : $50,432,500
Year 2026 : $38,400,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $82,383,337
Year 2025 : $50,432,500
Year 2026 : $38,400,000
Year 2027 : $0

Farm Players Salaries

Nils Aman $110,469 (1)
Elmer Soderblom $109,792 (2)
Hardy Haman Aktell $108,750 (1)
Oskari Salminen $106,875 (1)
Ilya Solovyov $103,542 (1)
Seth Griffith $95,313 (1)
Emil Andrae $90,333 (3)
William Stromgren $90,083 (3)
Linus Karlsson $88,375 (1)
Yan Kuznetsov $87,000 (1)
Calle Sjalin $85,500 (1)
Samuel Helenius $85,083 (2)
Ilya Nikolaev $83,667 (2)
Olle Lycksell $78,750 (2)
Connor Mackey $77,500 (1)
Justin Kirkland $77,500 (1)
Fredrik Olofsson $77,500 (1)
Samuel Fagemo $77,500 (1)
Mathias Emilio Pettersen $77,500 (1)
Byron Froese $76,250 (1)
Dillon Heatherington $76,250 (1)
Jacob Moverare $76,250 (1)
Glenn Gawdin $76,250 (1)
Maxim Barbashev $75,000 (1)
Cooper Black $75,000 (1)
Kevin Wall $75,000 (1)
Ryan Francis $75,000 (1)
Total Farm Players27
Salary Commitment
Year 2024 : $2,316,031
Year 2025 : $537,708
Year 2026 : $180,416
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,316,031
Year 2025 : $537,708
Year 2026 : $180,416
Year 2027 : $0

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameHogne Arena
Level 1: 8000 - $100 - 6,791 - 84.89%
Level 2: 5000 - $60 - 4,387 - 87.73%
Level 3: 3000 - $35 - 2,640 - 88.00%
Level 4: 5150 - $25 - 4,477 - 86.93%
Luxury : 850 - $200 - 748 - 88.00%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $50 - 1,480 - 74.01%
Farm Level 2: 1000 - $20 - 950 - 95.02%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %19,043 - 86.56%
Average Income per Game$1,862,278
Year to Date Revenue$65,179,715
Farm
Home Games Left1
Average Attendance - %2,430 - 81.02%
Average Income per Game$93,016
Year to Date Revenue$3,255,560

Expense

Pro Players Total Salaries$76,681,917
Farm Players Total Salaries$1,843,584
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$66,096,272
Farm Year To Date Expenses$2,271,724
Pro Salary Cap To Date$65,251,308
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,173,665
Farm Estimated Season Revenue$93,016
Pro Remaining Season Days29
Pro Expenses Per Days$415,411
Pro Estimated Expenses$12,046,919
Farm Remaining Season Days5
Farm Expenses Per Days$14,378
Farm Estimated Expenses$71,890
Estimated Season Expenses$12,118,809
Season Salary Cap$76,681,917
Estimate Under Maximum Salary Cap of $83,500,000$6,818,083
Estimate Over Minimum Salary Cap of $61,700,000 $14,981,917
Current Bank Account$86,092,488
Projected Bank Account$85,240,360

Pro Players Salaries

Sebastian Aho (1 Way Contract) $8,460,250 (1)
Andrei Svechnikov (1 Way Contract) $7,750,000 (2)
Teuvo Teravainen (1 Way Contract) $5,400,000 (1)
Jaccob Slavin (1 Way Contract) $5,300,000 (1)
Brady Skjei (1 Way Contract) $5,250,000 (1)
Tony DeAngelo (1 Way Contract) $5,000,000 (1)
Jesperi Kotkaniemi (1 Way Contract) $4,820,000 (3)
Nino Niederreiter (1 Way Contract) $4,000,000 (1)
Jan Rutta (1 Way Contract) $3,437,500 (2)
Connor Clifton (1 Way Contract) $3,400,000 (3)
Ian Cole (1 Way Contract) $3,100,000 (1)
Martin Necas (1 Way Contract) $3,000,000 (1)
Jordan Staal (1 Way Contract) $2,900,000 (1)
Evgenii Dadonov (1 Way Contract) $2,812,500 (2)
Ilya Lyubushkin (1 Way Contract) $2,750,000 (1)
Pyotr Kochetkov (1 Way Contract) $2,000,000 (4)
Michael McLeod (1 Way Contract) $1,400,000 (1)
Antti Raanta (1 Way Contract) $1,300,000 (1)
Steven Lorentz $1,050,000 (1)
Austin Watson (1 Way Contract) $970,000 (1)
Jack Drury $925,000 (1)
Seth Jarvis $894,167 (1)
Jalen Chatfield $762,500 (1)
Total Pro Players23
Salary Commitment
Year 2024 : $76,681,917
Year 2025 : $24,220,000
Year 2026 : $10,220,000
Year 2027 : $2,000,000
Salary Average Commitment
Year 2024 : $76,681,917
Year 2025 : $24,220,000
Year 2026 : $10,220,000
Year 2027 : $2,000,000
Salary Cap with 1 Way Contract
Year 2024 : $76,681,917
Year 2025 : $24,220,000
Year 2026 : $10,220,000
Year 2027 : $2,000,000

Farm Players Salaries

Domenick Fensore $92,500 (2)
Scott Morrow $91,667 (3)
Jackson Blake $90,583 (3)
Anton Wahlberg $89,667 (1)
Ryan Suzuki $86,333 (1)
Jamieson Rees $83,917 (1)
Tomas Hamara $83,167 (1)
Vasily Ponomarev $79,500 (2)
Wyatt Newpower $78,750 (1)
Dustin Tokarski $77,500 (1)
Jasper Weatherby $77,500 (1)
Jack Ahcan $77,500 (2)
Troy Grosenick $77,500 (1)
Brogan Rafferty $77,500 (2)
Felix Sandstrom $77,500 (1)
Riley Nash $77,500 (1)
Evan Polei $75,000 (1)
Mason Jobst $75,000 (1)
Steven Kampfer $75,000 (1)
Vincent Arseneau $75,000 (1)
Josh Melnick $75,000 (1)
Joel L'Esperance $75,000 (1)
Michael Vecchione $75,000 (1)
Total Farm Players23
Salary Commitment
Year 2024 : $1,843,584
Year 2025 : $509,250
Year 2026 : $182,250
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,843,584
Year 2025 : $509,250
Year 2026 : $182,250
Year 2027 : $0

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHell Hole Arena
Level 1: 8000 - $100 - 7,385 - 92.31%
Level 2: 5000 - $60 - 4,728 - 94.55%
Level 3: 3000 - $35 - 2,805 - 93.49%
Level 4: 5150 - $25 - 4,817 - 93.54%
Luxury : 850 - $200 - 796 - 93.61%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $50 - 1,504 - 75.21%
Farm Level 2: 1000 - $21 - 777 - 77.69%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %20,530 - 93.32%
Average Income per Game$1,902,592
Year to Date Revenue$66,590,726
Farm
Home Games Left1
Average Attendance - %2,281 - 76.03%
Average Income per Game$91,521
Year to Date Revenue$3,203,240

Expense

Pro Players Total Salaries$79,595,084
Farm Players Total Salaries$1,784,516
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$1,900,000
Pro Year To Date Expenses$68,678,612
Farm Year To Date Expenses$2,907,891
Pro Salary Cap To Date$67,689,337
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,415,553
Farm Estimated Season Revenue$91,521
Pro Remaining Season Days29
Pro Expenses Per Days$430,990
Pro Estimated Expenses$12,498,710
Farm Remaining Season Days5
Farm Expenses Per Days$14,015
Farm Estimated Expenses$70,075
Estimated Season Expenses$12,568,785
Season Salary Cap$81,495,084
Estimate Under Maximum Salary Cap of $83,500,000$2,004,916
Estimate Over Minimum Salary Cap of $61,700,000 $19,795,084
Current Bank Account$112,669,156
Projected Bank Account$111,607,445

Pro Players Salaries

Mitchell Marner (1 Way Contract) $10,903,000 (1)
Brayden Point (1 Way Contract) $9,500,000 (3)
Vladislav Gavrikov (1 Way Contract) $7,343,750 (2)
Brock Boeser (1 Way Contract) $6,650,000 (2)
Torey Krug (1 Way Contract) $6,500,000 (1)
Anthony Cirelli (1 Way Contract) $6,250,000 (6)
Mikey Anderson (1 Way Contract) $4,125,000 (8)
Brett Pesce (1 Way Contract) $4,025,000 (1)
Jake DeBrusk (1 Way Contract) $4,000,000 (1)
Filip Gustavsson (1 Way Contract) $3,750,000 (3)
Ryan Lindgren (1 Way Contract) $3,000,000 (1)
Philipp Kurashev (1 Way Contract) $2,250,000 (2)
Frederick Gaudreau (1 Way Contract) $2,125,000 (2)
Ryan Donato (1 Way Contract) $2,000,000 (2)
Alex Nedeljkovic (1 Way Contract) $1,500,000 (1)
Cole Guttman $1,187,500 (1)
Macklin Celebrini $975,000 (3)
Lukas Reichel $925,000 (1)
Alex Vlasic $916,667 (1)
Quinton Byfield $894,167 (1)
Paul Cotter $775,000 (3)
Total Pro Players21
Salary Commitment
Year 2024 : $79,595,084
Year 2025 : $45,743,750
Year 2026 : $25,375,000
Year 2027 : $10,375,000
Salary Average Commitment
Year 2024 : $79,595,084
Year 2025 : $45,743,750
Year 2026 : $25,375,000
Year 2027 : $10,375,000
Salary Cap with 1 Way Contract
Year 2024 : $79,595,084
Year 2025 : $45,743,750
Year 2026 : $25,375,000
Year 2027 : $10,375,000

Farm Players Salaries

Kevin Korchinski $91,833 (3)
Wyatt Kaiser $91,667 (2)
Antti Saarela $89,600 (2)
Oskar Olausson $86,333 (3)
Ethan Del Mastro $85,583 (3)
Yaniv Perets $85,000 (2)
Colton Dach $82,500 (3)
Michal Teply $82,000 (1)
Hayden Hodgson $80,000 (1)
Reese Johnson $80,000 (1)
Oskar Steen $80,000 (1)
Mike Hardman $80,000 (1)
Jakub Skarek $80,000 (2)
Alec Regula $77,500 (1)
Max Lajoie $77,500 (1)
Lucas Carlsson $77,500 (1)
Axel Jonsson-Fjallby $77,500 (2)
John Hayden $77,500 (2)
Adam Gaudette $77,500 (2)
Ben Kraws $75,000 (1)
Josiah Slavin $75,000 (1)
Cam Morrison $75,000 (1)
Total Farm Players22
Salary Commitment
Year 2024 : $1,784,516
Year 2025 : $925,016
Year 2026 : $346,249
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,784,516
Year 2025 : $925,016
Year 2026 : $346,249
Year 2027 : $0

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameArena
Level 1: 8000 - $100 - 6,978 - 87.22%
Level 2: 5000 - $60 - 4,351 - 87.02%
Level 3: 3000 - $35 - 2,494 - 83.14%
Level 4: 5150 - $25 - 4,300 - 83.50%
Luxury : 850 - $200 - 736 - 86.56%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $55 - 1,394 - 69.70%
Farm Level 2: 1000 - $25 - 663 - 66.34%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %18,859 - 85.72%
Average Income per Game$1,892,936
Year to Date Revenue$66,252,761
Farm
Home Games Left1
Average Attendance - %2,057 - 68.58%
Average Income per Game$93,256
Year to Date Revenue$3,263,950

Expense

Pro Players Total Salaries$82,754,857
Farm Players Total Salaries$2,077,374
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$69,610,223
Farm Year To Date Expenses$2,307,651
Pro Salary Cap To Date$68,765,264
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,357,616
Farm Estimated Season Revenue$93,256
Pro Remaining Season Days29
Pro Expenses Per Days$447,887
Pro Estimated Expenses$12,988,723
Farm Remaining Season Days5
Farm Expenses Per Days$15,812
Farm Estimated Expenses$79,060
Estimated Season Expenses$13,067,783
Season Salary Cap$82,754,857
Estimate Under Maximum Salary Cap of $83,500,000$745,143
Estimate Over Minimum Salary Cap of $61,700,000 $21,054,857
Current Bank Account$115,845,389
Projected Bank Account$114,228,478

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $12,600,000 (6)
Cale Makar (1 Way Contract) $9,000,000 (2)
Thomas Chabot (1 Way Contract) $8,000,000 (1)
Victor Hedman (1 Way Contract) $7,875,000 (1)
Kyle Connor (1 Way Contract) $7,142,857 (1)
Valeri Nichushkin (1 Way Contract) $6,125,000 (3)
J.T. Compher (1 Way Contract) $5,900,000 (1)
Samuel Girard (1 Way Contract) $5,000,000 (1)
Bowen Byram (1 Way Contract) $3,850,000 (2)
Alex Newhook (1 Way Contract) $2,900,000 (2)
Karel Vejmelka (1 Way Contract) $2,725,000 (2)
Nico Sturm (1 Way Contract) $2,000,000 (2)
Brett Howden (1 Way Contract) $1,900,000 (2)
Joey Daccord (1 Way Contract) $1,200,000 (2)
Logan O'Connor (1 Way Contract) $1,050,000 (2)
Blake Wheeler (1 Way Contract) $1,000,000 (1)
James van Riemsdyk (1 Way Contract) $1,000,000 (1)
Justin Barron $925,000 (1)
Kiefer Sherwood (1 Way Contract) $900,000 (1)
Mark Jankowski (1 Way Contract) $900,000 (1)
Jaycob Megna (1 Way Contract) $762,000 (1)
Total Pro Players21
Salary Commitment
Year 2024 : $82,754,857
Year 2025 : $43,350,000
Year 2026 : $18,725,000
Year 2027 : $12,600,000
Salary Average Commitment
Year 2024 : $82,754,857
Year 2025 : $43,350,000
Year 2026 : $18,725,000
Year 2027 : $12,600,000
Salary Cap with 1 Way Contract
Year 2024 : $82,754,857
Year 2025 : $43,350,000
Year 2026 : $18,725,000
Year 2027 : $12,600,000

Farm Players Salaries

Curtis Hall $92,500 (1)
Drew Helleson $92,500 (2)
Matthew Stienburg $89,875 (2)
Alex Beaucage $87,833 (1)
Jean-Luc Foudy $87,833 (2)
Tristen Nielsen $87,000 (2)
Ales Stezka $87,000 (1)
Trent Miner $82,833 (1)
Mikhail Maltsev $77,500 (1)
Ben Meyers $77,500 (1)
Lucas Condotta $77,500 (2)
Brandon Gignac $77,500 (2)
Shane Bowers $77,500 (1)
Callahan Burke $77,500 (1)
Keaton Middleton $77,500 (2)
Jordan Gross $76,250 (1)
Dennis Gilbert $76,250 (1)
Justin Addamo $75,000 (1)
Ivan Ivan $75,000 (1)
Dino Kambeitz $75,000 (1)
Alex-Olivier Voyer $75,000 (1)
Connor Corcoran $75,000 (1)
Tag Bertuzzi $75,000 (1)
Sean Behrens $75,000 (1)
Strauss Mann $75,000 (1)
Aaron Ness $75,000 (1)
Total Farm Players26
Salary Commitment
Year 2024 : $2,077,374
Year 2025 : $589,708
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,077,374
Year 2025 : $589,708
Year 2026 : $0
Year 2027 : $0

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameBob Marley Memorial
Level 1: 8000 - $100 - 7,597 - 94.97%
Level 2: 5000 - $60 - 4,491 - 89.82%
Level 3: 3000 - $35 - 2,880 - 95.99%
Level 4: 5150 - $25 - 4,902 - 95.18%
Luxury : 850 - $200 - 819 - 96.38%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $50 - 1,503 - 75.15%
Farm Level 2: 1000 - $20 - 944 - 94.35%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %20,689 - 94.04%
Average Income per Game$1,968,895
Year to Date Revenue$70,880,236
Farm
Home Games Left1
Average Attendance - %2,447 - 81.55%
Average Income per Game$94,024
Year to Date Revenue$3,290,830

Expense

Pro Players Total Salaries$84,342,499
Farm Players Total Salaries$1,731,750
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$68,995,848
Farm Year To Date Expenses$2,153,666
Pro Salary Cap To Date$66,490,547
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,844,477
Farm Estimated Season Revenue$94,024
Pro Remaining Season Days29
Pro Expenses Per Days$456,377
Pro Estimated Expenses$13,234,933
Farm Remaining Season Days5
Farm Expenses Per Days$13,692
Farm Estimated Expenses$68,460
Estimated Season Expenses$13,303,393
Season Salary Cap$82,092,499
Estimate Under Maximum Salary Cap of $83,500,000$1,407,501
Estimate Over Minimum Salary Cap of $61,700,000 $20,392,499
Current Bank Account$89,616,896
Projected Bank Account$86,252,004

Pro Players Salaries

Zach Werenski (1 Way Contract) $9,583,333 (3)
Patrik Laine (1 Way Contract) $8,700,000 (3)
Jakub Voracek (1 Way Contract) $8,250,000 (1)
-1 Way Contract Salary Cap : $7,125,000
Justin Faulk (1 Way Contract) $6,500,000 (1)
Ryan Strome (1 Way Contract) $6,250,000 (3)
Oliver Bjorkstrand (1 Way Contract) $5,400,000 (2)
Connor Murphy (1 Way Contract) $4,400,000 (2)
Boone Jenner (1 Way Contract) $4,000,000 (3)
Jack Roslovic (1 Way Contract) $4,000,000 (1)
Joonas Korpisalo (1 Way Contract) $4,000,000 (2)
Gustav Nyquist (1 Way Contract) $3,200,000 (2)
Andrew Peeke (1 Way Contract) $2,750,000 (3)
Adam Boqvist (1 Way Contract) $2,600,000 (2)
Jake Bean (1 Way Contract) $2,333,333 (1)
Eric Robinson (1 Way Contract) $1,600,000 (1)
-1 Way Contract Salary Cap : $475,000
Alexandre Texier (1 Way Contract) $1,525,000 (1)
Zach Bogosian (1 Way Contract) $1,062,500 (1)
Daniil Tarasov $1,050,000 (2)
Kevin Stenlund (1 Way Contract) $1,000,000 (1)
Kirill Marchenko $925,000 (1)
Cole Sillinger $925,000 (1)
Kent Johnson $925,000 (1)
Dmitri Voronkov $925,000 (2)
Connor Zary $863,333 (2)
Yegor Chinakhov (1 Way Contract) $800,000 (1)
Jake Christiansen $775,000 (1)
Total Pro Players26
Salary Commitment
Year 2024 : $84,342,499
Year 2025 : $53,721,666
Year 2026 : $31,283,333
Year 2027 : $0
Salary Average Commitment
Year 2024 : $84,342,499
Year 2025 : $53,721,666
Year 2026 : $31,283,333
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $82,092,497
Year 2025 : $53,721,666
Year 2026 : $31,283,333
Year 2027 : $0

Farm Players Salaries

David Reinbacher $95,000 (4)
Corson Ceulemans $92,500 (3)
Shane Wright $91,833 (4)
Mikael Pyyhtia $89,750 (2)
Tucker Robertson $87,000 (3)
Michael Milne $86,167 (2)
Olof Lindbom $85,500 (1)
Tyler Angle $85,083 (1)
Samuel Knazko $84,750 (2)
James Malatesta $84,167 (3)
Stanislav Svozil $82,500 (3)
Ole Julian Bjorgvik Holm $82,500 (2)
Bokondji Imama $77,500 (1)
Cole Cassels $77,500 (1)
Carson Meyer $77,500 (1)
Steven Santini $77,500 (1)
Evan Fitzpatrick $75,000 (1)
Jeremy Brodeur $75,000 (1)
Luke Cavallin $75,000 (1)
Jackson Berezowski $75,000 (1)
Kyle Rau $75,000 (1)
Total Farm Players21
Salary Commitment
Year 2024 : $1,731,750
Year 2025 : $876,167
Year 2026 : $533,000
Year 2027 : $186,833
Salary Average Commitment
Year 2024 : $1,731,750
Year 2025 : $876,167
Year 2026 : $533,000
Year 2027 : $186,833

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Lone Star
Level 1: 8000 - $100 - 7,254 - 90.68%
Level 2: 5000 - $60 - 4,806 - 96.12%
Level 3: 3000 - $35 - 2,859 - 95.30%
Level 4: 5150 - $25 - 4,855 - 94.28%
Luxury : 850 - $200 - 805 - 94.68%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $50 - 1,520 - 76.02%
Farm Level 2: 1000 - $20 - 951 - 95.13%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %20,580 - 93.54%
Average Income per Game$1,940,973
Year to Date Revenue$69,875,027
Farm
Home Games Left0
Average Attendance - %2,472 - 82.39%
Average Income per Game$95,044
Year to Date Revenue$3,421,590

Expense

Pro Players Total Salaries$75,336,250
Farm Players Total Salaries$1,822,217
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$70,950,551
Farm Year To Date Expenses$2,287,458
Pro Salary Cap To Date$70,105,644
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,704,865
Farm Estimated Season Revenue$0
Pro Remaining Season Days29
Pro Expenses Per Days$408,215
Pro Estimated Expenses$11,838,235
Farm Remaining Season Days5
Farm Expenses Per Days$14,247
Farm Estimated Expenses$71,235
Estimated Season Expenses$11,909,470
Season Salary Cap$75,336,250
Estimate Under Maximum Salary Cap of $83,500,000$8,163,750
Estimate Over Minimum Salary Cap of $61,700,000 $13,636,250
Current Bank Account$131,829,713
Projected Bank Account$129,625,108

Pro Players Salaries

Nikita Kucherov (1 Way Contract) $9,500,000 (1)
Timo Meier (1 Way Contract) $8,800,000 (6)
Miro Heiskanen (1 Way Contract) $8,450,000 (2)
Roope Hintz (1 Way Contract) $8,450,000 (8)
Jason Robertson (1 Way Contract) $7,750,000 (3)
Matt Duchene (1 Way Contract) $7,000,000 (1)
Esa Lindell (1 Way Contract) $5,800,000 (1)
Andrei Kuzmenko (1 Way Contract) $5,500,000 (2)
Shayne Gostisbehere (1 Way Contract) $4,130,000 (1)
Jake Oettinger (1 Way Contract) $4,000,000 (2)
Radek Faksa (1 Way Contract) $3,250,000 (1)
Blake Lizotte (1 Way Contract) $1,675,000 (1)
Cam York (1 Way Contract) $1,600,000 (2)
Jani Hakanpaa (1 Way Contract) $1,500,000 (1)
Dmitry Kulikov (1 Way Contract) $1,250,000 (1)
Alex Lyon (1 Way Contract) $1,125,000 (1)
Zach Parise (1 Way Contract) $1,031,250 (1)
Ty Dellandrea (1 Way Contract) $900,000 (1)
Joel Kiviranta $825,000 (1)
Andrew Cogliano (1 Way Contract) $825,000 (1)
Connor Brown (1 Way Contract) $775,000 (1)
Total Pro Players21
Salary Commitment
Year 2024 : $84,136,250
Year 2025 : $44,550,000
Year 2026 : $25,000,000
Year 2027 : $17,250,000
Salary Average Commitment
Year 2024 : $84,136,250
Year 2025 : $44,550,000
Year 2026 : $25,000,000
Year 2027 : $17,250,000
Salary Cap with 1 Way Contract
Year 2024 : $84,136,250
Year 2025 : $44,550,000
Year 2026 : $25,000,000
Year 2027 : $17,250,000

Farm Players Salaries

Dysin Mayo $95,000 (2)
Mack Guzda $89,750 (1)
Xavier Simoneau $85,500 (2)
Oskar Back $85,083 (1)
Antonio Stranges $84,667 (2)
Artyom Grushnikov $81,417 (3)
Dawson Barteaux $78,300 (1)
Casey Fitzgerald $77,500 (1)
Alex Belzile $77,500 (1)
Victor Mete $77,500 (1)
Nicholas Caamano $77,500 (1)
Gage Quinney $77,500 (2)
Ben Gleason $77,500 (2)
Ryan McGregor $77,500 (1)
Zach Sawchenko $77,500 (1)
Brady Keeper $77,500 (1)
D.J. Busdeker $75,000 (1)
Timur Ibragimov $75,000 (1)
Tyler Benson $75,000 (1)
Jake Wise $75,000 (1)
Fredrik Karlstrom $75,000 (1)
Cedric Pare $75,000 (1)
Adam Scheel $75,000 (1)
Total Farm Players23
Salary Commitment
Year 2024 : $1,822,217
Year 2025 : $501,584
Year 2026 : $81,417
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,822,217
Year 2025 : $501,584
Year 2026 : $81,417
Year 2027 : $0

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 8000 - $100 - 6,940 - 86.76%
Level 2: 5000 - $60 - 4,250 - 85.00%
Level 3: 3000 - $35 - 2,491 - 83.05%
Level 4: 5150 - $25 - 4,351 - 84.49%
Luxury : 850 - $200 - 741 - 87.18%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $45 - 1,927 - 96.36%
Farm Level 2: 1000 - $25 - 668 - 66.80%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %18,774 - 85.34%
Average Income per Game$1,853,879
Year to Date Revenue$66,739,651
Farm
Home Games Left1
Average Attendance - %2,595 - 86.51%
Average Income per Game$103,424
Year to Date Revenue$3,619,840

Expense

Pro Players Total Salaries$74,092,916
Farm Players Total Salaries$3,403,882
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$4,800,000
Pro Year To Date Expenses$66,416,156
Farm Year To Date Expenses$3,082,354
Pro Salary Cap To Date$64,792,136
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,269,396
Farm Estimated Season Revenue$103,424
Pro Remaining Season Days29
Pro Expenses Per Days$401,566
Pro Estimated Expenses$11,645,414
Farm Remaining Season Days5
Farm Expenses Per Days$23,950
Farm Estimated Expenses$119,750
Estimated Season Expenses$11,765,164
Season Salary Cap$77,908,542
Estimate Under Maximum Salary Cap of $83,500,000$5,591,458
Estimate Over Minimum Salary Cap of $61,700,000 $16,208,542
Current Bank Account$86,973,352
Projected Bank Account$84,581,008

Pro Players Salaries

Mark Stone (1 Way Contract) $9,500,000 (4)
Dougie Hamilton (1 Way Contract) $9,000,000 (2)
Bo Horvat (1 Way Contract) $8,500,000 (6)
Tomas Hertl (1 Way Contract) $8,137,500 (3)
Josh Norris (1 Way Contract) $7,950,000 (3)
Blake Coleman (1 Way Contract) $5,300,000 (4)
Tyson Barrie (1 Way Contract) $4,500,000 (1)
Nick Leddy (1 Way Contract) $4,000,000 (2)
Vitek Vanecek (1 Way Contract) $3,400,000 (2)
William Carrier $1,400,000 (1)
Anthony Stolarz (1 Way Contract) $1,375,000 (3)
Brandon Duhaime (1 Way Contract) $1,100,000 (1)
Taylor Gauthier $1,073,958 (2)
Nick Bonino (1 Way Contract) $1,000,000 (1)
Tyler Pitlick (1 Way Contract) $984,375 (1)
-1 Way Contract Salary Cap : $0
Liam O'Brien (1 Way Contract) $968,750 (1)
Gustav Lindstrom $950,000 (1)
Corey Andonovski $925,000 (1)
Sam Steel (1 Way Contract) $850,000 (1)
Eemil Viro $828,333 (2)
Mark Giordano (1 Way Contract) $800,000 (1)
Connor Dewar $800,000 (1)
Shai Buium $750,000 (1)
Total Pro Players23
Salary Commitment
Year 2024 : $74,092,916
Year 2025 : $58,799,791
Year 2026 : $40,497,500
Year 2027 : $21,910,000
Salary Average Commitment
Year 2024 : $74,092,916
Year 2025 : $59,064,791
Year 2026 : $40,762,500
Year 2027 : $23,300,000
Salary Cap with 1 Way Contract
Year 2024 : $73,108,539
Year 2025 : $59,064,791
Year 2026 : $40,762,500
Year 2027 : $23,300,000

Farm Players Salaries

Henry Thrun $912,500 (1)
Moritz Seider $863,333 (1)
Adam Klapka $104,063 (1)
Patrick Brown $100,000 (2)
Tyrel Bauer $99,000 (2)
Joel Hanley $98,438 (2)
Liam Ohgren $91,833 (1)
Carter Mazur $90,583 (3)
Antti Tuomisto $86,750 (2)
Samuel Ersson $85,917 (1)
Cross Hanas $85,917 (2)
Donovan Sebrango $85,083 (2)
Taro Hirose $85,000 (1)
Givani Smith $80,000 (2)
Jared McIsaac $78,800 (1)
Kevin Mandolese $77,500 (1)
Mitchell Stephens $77,500 (1)
Jake Leschyshyn $76,667 (2)
Robert Mastrosimone $75,000 (1)
Logan Shaw $75,000 (1)
Joseph Blandisi $75,000 (1)
Total Farm Players21
Salary Commitment
Year 2024 : $3,403,884
Year 2025 : $802,438
Year 2026 : $90,583
Year 2027 : $0
Salary Average Commitment
Year 2024 : $3,403,884
Year 2025 : $802,438
Year 2026 : $90,583
Year 2027 : $0

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 8000 - $100 - 6,788 - 84.85%
Level 2: 5000 - $60 - 4,348 - 86.95%
Level 3: 3000 - $35 - 2,808 - 93.59%
Level 4: 5150 - $25 - 4,764 - 92.50%
Luxury : 850 - $200 - 739 - 86.96%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,818 - 90.90%
Farm Level 2: 1000 - $20 - 949 - 94.89%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %19,447 - 88.39%
Average Income per Game$1,853,453
Year to Date Revenue$66,724,319
Farm
Home Games Left1
Average Attendance - %2,767 - 92.23%
Average Income per Game$96,066
Year to Date Revenue$3,362,300

Expense

Pro Players Total Salaries$84,731,948
Farm Players Total Salaries$3,899,578
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$72,267,265
Farm Year To Date Expenses$3,796,542
Pro Salary Cap To Date$70,105,723
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,267,267
Farm Estimated Season Revenue$96,066
Pro Remaining Season Days29
Pro Expenses Per Days$458,460
Pro Estimated Expenses$13,295,340
Farm Remaining Season Days5
Farm Expenses Per Days$26,991
Farm Estimated Expenses$134,955
Estimated Season Expenses$13,430,295
Season Salary Cap$82,931,947
Estimate Under Maximum Salary Cap of $83,500,000$568,053
Estimate Over Minimum Salary Cap of $61,700,000 $21,231,947
Current Bank Account$45,992,244
Projected Bank Account$41,925,282

Pro Players Salaries

Darnell Nurse (1 Way Contract) $9,250,000 (3)
Mathew Barzal (1 Way Contract) $9,150,000 (8)
William Nylander (1 Way Contract) $6,962,366 (9)
Colton Parayko (1 Way Contract) $6,500,000 (3)
Travis Konecny (1 Way Contract) $5,500,000 (1)
Ryan Nugent-Hopkins (1 Way Contract) $5,250,000 (2)
Jeff Petry (1 Way Contract) $4,999,999 (2)
Mike Matheson (1 Way Contract) $4,875,000 (3)
Ilya Sorokin (1 Way Contract) $4,000,000 (1)
Chris Kreider (1 Way Contract) $3,250,000 (1)
Erik Haula (1 Way Contract) $3,150,000 (3)
Brad Marchand (1 Way Contract) $3,062,500 (1)
Garnet Hathaway (1 Way Contract) $2,968,750 (2)
Patrick Kane (1 Way Contract) $2,750,000 (2)
Charlie Coyle (1 Way Contract) $2,625,000 (1)
Max Pacioretty (1 Way Contract) $2,500,000 (1)
Jeremy Lauzon (1 Way Contract) $2,000,000 (3)
Jarred Tinordi (1 Way Contract) $1,562,500 (1)
Jordan Martinook $1,350,000 (1)
David Rittich (1 Way Contract) $1,000,000 (1)
Craig Smith (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Michael Kesselring $925,000 (1)
Philip Broberg $863,333 (1)
MacKenzie Entwistle (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
Total Pro Players24
Salary Commitment
Year 2024 : $86,294,448
Year 2025 : $61,606,249
Year 2026 : $44,787,500
Year 2027 : $19,500,000
Salary Average Commitment
Year 2024 : $86,294,448
Year 2025 : $57,856,115
Year 2026 : $41,887,366
Year 2027 : $16,112,366
Salary Cap with 1 Way Contract
Year 2024 : $84,494,448
Year 2025 : $57,856,115
Year 2026 : $41,887,366
Year 2027 : $16,112,366

Farm Players Salaries

Sam Carrick $950,000 (1)
Tyson Kozak $95,000 (2)
Austin Czarnik $95,000 (1)
Nikita Nesterenko $92,500 (1)
Carter Savoie $92,500 (1)
Matej Blumel $92,500 (1)
David Goyette $92,333 (1)
Raphael Lavoie $87,413 (1)
Nikita Novikov $86,750 (3)
Ville Heinola $86,333 (1)
Jake Chiasson $84,333 (3)
Dylan Garand $82,833 (2)
Tyler Tullio $82,333 (2)
Ronan Seeley $81,000 (2)
Greg McKegg $80,000 (1)
Ryan Carpenter $77,500 (1)
Phillip Di Giuseppe $77,500 (2)
William Lagesson $77,500 (1)
Olivier Rodrigue $77,500 (1)
Dmitri Samorukov $77,500 (1)
Devin Shore $77,500 (1)
Philip Kemp $77,500 (2)
Markus Niemelainen $76,250 (1)
Adam Cracknell $75,000 (1)
Austin Rueschhoff $75,000 (1)
Marc Lajoie $75,000 (1)
Dante Giannuzzi $75,000 (1)
Total Farm Players27
Salary Commitment
Year 2024 : $3,099,578
Year 2025 : $667,249
Year 2026 : $171,083
Year 2027 : $0
Salary Average Commitment
Year 2024 : $3,099,578
Year 2025 : $667,249
Year 2026 : $171,083
Year 2027 : $0

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameCoop Arena
Level 1: 8000 - $100 - 7,470 - 93.37%
Level 2: 5000 - $60 - 4,440 - 88.81%
Level 3: 3000 - $35 - 2,901 - 96.69%
Level 4: 5150 - $25 - 4,881 - 94.78%
Luxury : 850 - $200 - 815 - 95.84%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $50 - 1,555 - 77.76%
Farm Level 2: 1000 - $20 - 949 - 94.94%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %20,507 - 93.21%
Average Income per Game$1,950,472
Year to Date Revenue$70,216,984
Farm
Home Games Left1
Average Attendance - %2,505 - 83.49%
Average Income per Game$96,749
Year to Date Revenue$3,386,230

Expense

Pro Players Total Salaries$80,300,834
Farm Players Total Salaries$2,143,651
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$70,841,341
Farm Year To Date Expenses$2,623,402
Pro Salary Cap To Date$69,996,377
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,752,359
Farm Estimated Season Revenue$96,749
Pro Remaining Season Days29
Pro Expenses Per Days$434,764
Pro Estimated Expenses$12,608,156
Farm Remaining Season Days5
Farm Expenses Per Days$16,219
Farm Estimated Expenses$81,095
Estimated Season Expenses$12,689,251
Season Salary Cap$80,300,834
Estimate Under Maximum Salary Cap of $83,500,000$3,199,166
Estimate Over Minimum Salary Cap of $61,700,000 $18,600,834
Current Bank Account$88,428,137
Projected Bank Account$85,587,994

Pro Players Salaries

Aleksander Barkov (1 Way Contract) $10,000,000 (3)
Seth Jones (1 Way Contract) $9,500,000 (3)
Aaron Ekblad (1 Way Contract) $7,500,000 (1)
Sam Reinhart (1 Way Contract) $6,500,000 (1)
Claude Giroux (1 Way Contract) $6,500,000 (2)
MacKenzie Weegar (1 Way Contract) $6,250,000 (4)
Nick Schmaltz (1 Way Contract) $5,850,000 (1)
Sam Bennett (1 Way Contract) $4,425,000 (2)
Carter Verhaeghe (1 Way Contract) $4,166,667 (2)
Brandon Montour (1 Way Contract) $3,500,000 (1)
Gabriel Landeskog (1 Way Contract) $3,500,000 (2)
Carson Soucy (1 Way Contract) $2,600,000 (3)
Casey DeSmith (1 Way Contract) $1,800,000 (1)
Laurent Brossoit (1 Way Contract) $1,750,000 (1)
Jake Evans (1 Way Contract) $1,700,000 (2)
Nic Dowd (1 Way Contract) $1,625,000 (2)
Eetu Luostarinen (1 Way Contract) $1,500,000 (1)
Sam Montembeault (1 Way Contract) $1,490,000 (1)
Kevin Rooney $1,200,000 (1)
Wyatt Johnston $894,167 (2)
Noah Juulsen $775,000 (1)
Rourke Chartier $775,000 (1)
Total Pro Players22
Salary Commitment
Year 2024 : $83,800,834
Year 2025 : $54,660,834
Year 2026 : $28,350,000
Year 2027 : $6,250,000
Salary Average Commitment
Year 2024 : $83,800,834
Year 2025 : $51,160,834
Year 2026 : $28,350,000
Year 2027 : $6,250,000
Salary Cap with 1 Way Contract
Year 2024 : $83,800,834
Year 2025 : $51,160,834
Year 2026 : $28,350,000
Year 2027 : $6,250,000

Farm Players Salaries

Kieffer Bellows $120,000 (1)
Eetu Makiniemi $96,875 (1)
Ivan Prosvetov $96,875 (1)
Matthew Phillips $96,875 (1)
Riley Tufte $96,875 (1)
Joakim Kemell $95,000 (3)
Mackie Samoskevich $92,500 (2)
Michael Benning $91,667 (2)
Evan Nause $86,400 (2)
Ryder Korczak $85,917 (2)
Zach Uens $85,917 (2)
Cole Schwindt $85,583 (1)
Justin Sourdif $84,750 (2)
Rory Kerins $84,667 (2)
Cole Krygier $83,750 (2)
Tyler Madden $77,500 (1)
Grigori Denisenko $77,500 (1)
John Ludvig $77,500 (2)
Nick DeSimone $76,250 (1)
Xavier Ouellet $76,250 (1)
Charles Hudon $75,000 (1)
Matej Pekar $75,000 (1)
Jagger Joshua $75,000 (1)
Joe Carroll $75,000 (1)
Jaden Lipinski $75,000 (1)
Total Farm Players25
Salary Commitment
Year 2024 : $2,143,651
Year 2025 : $868,068
Year 2026 : $95,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,143,651
Year 2025 : $868,068
Year 2026 : $95,000
Year 2027 : $0

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameArena
Level 1: 8000 - $100 - 7,094 - 88.67%
Level 2: 5000 - $60 - 4,720 - 94.41%
Level 3: 3000 - $35 - 2,655 - 88.50%
Level 4: 5150 - $25 - 4,521 - 87.79%
Luxury : 850 - $200 - 753 - 88.53%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $50 - 1,560 - 78.02%
Farm Level 2: 1000 - $20 - 958 - 95.78%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %19,743 - 89.74%
Average Income per Game$1,890,705
Year to Date Revenue$66,174,680
Farm
Home Games Left0
Average Attendance - %2,518 - 83.94%
Average Income per Game$97,174
Year to Date Revenue$3,498,280

Expense

Pro Players Total Salaries$62,942,791
Farm Players Total Salaries$2,877,584
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$7,625,000
Pro Year To Date Expenses$61,473,431
Farm Year To Date Expenses$2,547,051
Pro Salary Cap To Date$58,721,501
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,344,231
Farm Estimated Season Revenue$0
Pro Remaining Season Days29
Pro Expenses Per Days$341,940
Pro Estimated Expenses$9,916,260
Farm Remaining Season Days5
Farm Expenses Per Days$20,721
Farm Estimated Expenses$103,605
Estimated Season Expenses$10,019,865
Season Salary Cap$68,317,792
Estimate Under Maximum Salary Cap of $83,500,000$15,182,208
Estimate Over Minimum Salary Cap of $61,700,000 $6,617,792
Current Bank Account$98,540,512
Projected Bank Account$99,864,878

Pro Players Salaries

Damon Severson (1 Way Contract) $6,250,000 (8)
T.J. Oshie (1 Way Contract) $5,750,000 (2)
Andrew Copp (1 Way Contract) $5,625,000 (1)
Elvis Merzlikins (1 Way Contract) $5,400,000 (3)
Yanni Gourde (1 Way Contract) $5,166,666 (1)
Kirby Dach (1 Way Contract) $3,362,500 (3)
Anton Forsberg (1 Way Contract) $3,200,000 (2)
Olli Maatta (1 Way Contract) $3,000,000 (2)
Derek Forbort (1 Way Contract) $3,000,000 (1)
Justin Holl (1 Way Contract) $2,800,000 (2)
Alexander Barabanov (1 Way Contract) $2,525,000 (1)
-1 Way Contract Salary Cap : $1,400,000
Dominik Kubalik (1 Way Contract) $2,500,000 (1)
Calle Jarnkrok (1 Way Contract) $2,100,000 (3)
Morgan Frost (1 Way Contract) $2,100,000 (2)
Eric Comrie (1 Way Contract) $1,800,000 (1)
-1 Way Contract Salary Cap : $675,000
Morgan Barron (1 Way Contract) $1,350,000 (2)
Kevin Shattenkirk (1 Way Contract) $1,050,000 (1)
Juuso Valimaki (1 Way Contract) $1,000,000 (1)
Arvid Soderblom (1 Way Contract) $962,500 (2)
Oliver Wahlstrom (1 Way Contract) $874,125 (1)
Pontus Holmberg (1 Way Contract) $800,000 (2)
Tyler Motte (1 Way Contract) $800,000 (1)
Daniil Miromanov $764,500 (1)
Liam Foudy $762,500 (1)
Total Pro Players24
Salary Commitment
Year 2024 : $62,942,791
Year 2025 : $37,075,000
Year 2026 : $17,112,500
Year 2027 : $6,250,000
Salary Average Commitment
Year 2024 : $62,942,791
Year 2025 : $37,075,000
Year 2026 : $17,112,500
Year 2027 : $6,250,000
Salary Cap with 1 Way Contract
Year 2024 : $60,692,793
Year 2025 : $37,075,000
Year 2026 : $17,112,500
Year 2027 : $6,250,000

Farm Players Salaries

Dawson Mercer $894,167 (1)
Riley Stillman $135,000 (1)
Simon Johansson $106,875 (1)
Filip Cederqvist $106,250 (1)
Rasmus Kupari $100,000 (2)
Andre Lee $88,375 (1)
Alex Laferriere $87,500 (2)
Logan Morrison $87,000 (3)
Helge Grans $87,000 (2)
Magnus Chrona $86,750 (2)
Matt Rempe $82,000 (2)
Jordan Spence $82,000 (1)
Martin Chromiak $82,000 (2)
Kaedan Korczak $78,917 (1)
Josh Dunne $77,500 (1)
Christian Wolanin $77,500 (2)
Hunter Shepard $77,500 (2)
Jaret Anderson-Dolan $77,500 (1)
Clark Bishop $77,500 (2)
Kale Clague $77,500 (1)
Hugh McGing $77,500 (1)
Brandon Scanlin $77,500 (1)
Ty Smith $77,500 (1)
Turner Elson $76,250 (1)
Total Farm Players24
Salary Commitment
Year 2024 : $2,877,584
Year 2025 : $844,750
Year 2026 : $87,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,877,584
Year 2025 : $844,750
Year 2026 : $87,000
Year 2027 : $0

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameWild Kids Arena
Level 1: 8000 - $100 - 7,462 - 93.28%
Level 2: 5000 - $60 - 4,490 - 89.79%
Level 3: 3000 - $35 - 2,832 - 94.41%
Level 4: 5150 - $25 - 4,883 - 94.82%
Luxury : 850 - $200 - 822 - 96.74%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $36 - 1,959 - 97.95%
Farm Level 2: 1000 - $17 - 970 - 97.03%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %20,490 - 93.13%
Average Income per Game$1,940,829
Year to Date Revenue$67,929,018
Farm
Home Games Left0
Average Attendance - %2,929 - 97.64%
Average Income per Game$86,985
Year to Date Revenue$3,131,477

Expense

Pro Players Total Salaries$77,771,667
Farm Players Total Salaries$5,117,126
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$5,500,000
Pro Year To Date Expenses$66,159,421
Farm Year To Date Expenses$4,055,576
Pro Salary Cap To Date$63,694,429
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,644,975
Farm Estimated Season Revenue$0
Pro Remaining Season Days29
Pro Expenses Per Days$421,239
Pro Estimated Expenses$12,215,931
Farm Remaining Season Days5
Farm Expenses Per Days$34,461
Farm Estimated Expenses$172,305
Estimated Season Expenses$12,388,236
Season Salary Cap$79,877,916
Estimate Under Maximum Salary Cap of $83,500,000$3,622,084
Estimate Over Minimum Salary Cap of $61,700,000 $18,177,916
Current Bank Account$107,312,037
Projected Bank Account$106,568,776

Pro Players Salaries

Nicklas Backstrom (1 Way Contract) $9,200,000 (1)
Jonathan Huberdeau (1 Way Contract) $7,885,000 (8)
Kevin Fiala (1 Way Contract) $7,875,000 (3)
Joel Eriksson Ek (1 Way Contract) $7,500,000 (2)
Jonas Brodin (1 Way Contract) $6,000,000 (2)
Dmitry Orlov (1 Way Contract) $5,812,500 (2)
Darcy Kuemper (1 Way Contract) $5,250,000 (2)
Brent Burns (1 Way Contract) $4,000,000 (1)
Max Domi (1 Way Contract) $3,750,000 (1)
Jordan Greenway (1 Way Contract) $3,000,000 (2)
Gustav Forsling (1 Way Contract) $2,666,667 (1)
Fabian Zetterlund (1 Way Contract) $1,450,000 (2)
Ryan Poehling (1 Way Contract) $1,400,000 (1)
Troy Stecher (1 Way Contract) $1,375,000 (3)
Kyle Burroughs (1 Way Contract) $1,375,000 (3)
Nils Hoglander (1 Way Contract) $1,100,000 (2)
Nick Blankenburg (1 Way Contract) $1,031,250 (1)
-1 Way Contract Salary Cap : $0
Jonathan Drouin (1 Way Contract) $1,031,250 (2)
Cam Talbot (1 Way Contract) $1,000,000 (1)
Lane Hutson $950,000 (3)
Marco Rossi $894,167 (2)
Peyton Krebs $863,333 (1)
Calen Addison (1 Way Contract) $825,000 (1)
-1 Way Contract Salary Cap : $0
Jack Johnson (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Brendan Gaunce (1 Way Contract) $762,500 (1)
-1 Way Contract Salary Cap : $0
Total Pro Players25
Salary Commitment
Year 2024 : $77,771,667
Year 2025 : $53,004,167
Year 2026 : $18,872,500
Year 2027 : $7,885,000
Salary Average Commitment
Year 2024 : $77,771,667
Year 2025 : $51,497,917
Year 2026 : $19,460,000
Year 2027 : $7,885,000
Salary Cap with 1 Way Contract
Year 2024 : $74,377,920
Year 2025 : $51,497,917
Year 2026 : $19,460,000
Year 2027 : $7,885,000

Farm Players Salaries

Jon Merrill $120,000 (2)
Max Sasson $108,750 (2)
Judd Caulfield $104,688 (2)
Remi Poirier $104,583 (2)
Matthew Peca $95,313 (1)
Seamus Casey $95,000 (3)
Vasily Podkolzin $92,500 (1)
Jesper Wallstedt $92,500 (2)
Marat Khusnutdinov $92,500 (1)
Vladislav Firstov $92,500 (2)
Ryan O'Rourke $89,417 (1)
Filip Johansson $88,375 (1)
Caedan Bankier $86,750 (3)
Chase Stillman $86,333 (3)
Lucas Edmonds $86,167 (2)
Pavel Novak $84,667 (2)
Daemon Hunt $82,833 (2)
Albert Johansson $82,000 (1)
Matthew Robertson $79,750 (1)
Mason Shaw $77,500 (1)
Mitchell Chaffee $77,500 (1)
Tobias Bjornfot $77,500 (2)
Rasmus Asplund $77,500 (1)
Dakota Mermis $77,500 (1)
Will Bitten $76,250 (1)
Brad Malone $76,250 (1)
Damien Giroux $75,000 (1)
Brendan Warren $75,000 (1)
Jack Peart $75,000 (1)
Wilmer Skoog $75,000 (1)
Marshall Warren $75,000 (1)
Brandon Halverson $75,000 (2)
Total Farm Players32
Salary Commitment
Year 2024 : $2,754,626
Year 2025 : $1,299,771
Year 2026 : $268,083
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,748,063
Year 2025 : $1,297,271
Year 2026 : $268,083
Year 2027 : $0

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameScaniarinken
Level 1: 8000 - $100 - 6,936 - 86.70%
Level 2: 5000 - $60 - 4,402 - 88.03%
Level 3: 3000 - $35 - 2,603 - 86.75%
Level 4: 5150 - $25 - 4,482 - 87.04%
Luxury : 850 - $200 - 755 - 88.83%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $50 - 1,518 - 75.91%
Farm Level 2: 1000 - $20 - 944 - 94.40%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %19,178 - 87.17%
Average Income per Game$1,861,037
Year to Date Revenue$65,136,291
Farm
Home Games Left1
Average Attendance - %2,462 - 82.07%
Average Income per Game$94,786
Year to Date Revenue$3,317,520

Expense

Pro Players Total Salaries$80,202,000
Farm Players Total Salaries$1,836,375
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$67,631,893
Farm Year To Date Expenses$2,263,706
Pro Salary Cap To Date$64,200,946
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,166,221
Farm Estimated Season Revenue$94,786
Pro Remaining Season Days29
Pro Expenses Per Days$434,235
Pro Estimated Expenses$12,592,815
Farm Remaining Season Days5
Farm Expenses Per Days$14,334
Farm Estimated Expenses$71,670
Estimated Season Expenses$12,664,485
Season Salary Cap$77,127,000
Estimate Under Maximum Salary Cap of $83,500,000$6,373,000
Estimate Over Minimum Salary Cap of $61,700,000 $15,427,000
Current Bank Account$107,856,542
Projected Bank Account$106,453,064

Pro Players Salaries

Matthew Tkachuk (1 Way Contract) $9,500,000 (3)
Nick Suzuki (1 Way Contract) $7,875,000 (3)
Cole Caufield (1 Way Contract) $7,850,000 (8)
Jordan Binnington (1 Way Contract) $6,000,000 (2)
Kevin Labanc (1 Way Contract) $4,725,000 (1)
Christian Dvorak (1 Way Contract) $4,450,000 (1)
Anthony Beauvillier (1 Way Contract) $4,150,000 (1)
Frank Vatrano (1 Way Contract) $3,650,000 (2)
Joel Edmundson (1 Way Contract) $3,500,000 (1)
Kasperi Kapanen (1 Way Contract) $3,200,000 (1)
Brian Dumoulin (1 Way Contract) $3,200,000 (2)
Tyler Myers (1 Way Contract) $3,000,000 (1)
Jason Dickinson (1 Way Contract) $2,800,000 (1)
Chris Driedger (1 Way Contract) $2,625,000 (1)
-1 Way Contract Salary Cap : $1,500,000
Jesper Fast (1 Way Contract) $2,400,000 (2)
Tomas Tatar (1 Way Contract) $1,875,000 (1)
Jordan Harris (1 Way Contract) $1,400,000 (2)
Rafael Harvey-Pinard (1 Way Contract) $1,100,000 (2)
-1 Way Contract Salary Cap : $0
Leo Carlsson $950,000 (2)
Adam Fantilli $950,000 (2)
Cayden Primeau $890,000 (2)
Kaiden Guhle $864,000 (2)
Denis Gurianov (1 Way Contract) $850,000 (1)
-1 Way Contract Salary Cap : $0
Joshua Roy $835,000 (3)
A.J. Greer (1 Way Contract) $800,000 (1)
Caleb Jones (1 Way Contract) $775,000 (1)
Vincent Desharnais $763,000 (1)
Total Pro Players27
Salary Commitment
Year 2024 : $80,977,000
Year 2025 : $47,464,000
Year 2026 : $26,060,000
Year 2027 : $7,850,000
Salary Average Commitment
Year 2024 : $80,977,000
Year 2025 : $47,464,000
Year 2026 : $26,060,000
Year 2027 : $7,850,000
Salary Cap with 1 Way Contract
Year 2024 : $77,902,000
Year 2025 : $46,364,000
Year 2026 : $26,060,000
Year 2027 : $7,850,000

Farm Players Salaries

Pheonix Copley $150,000 (1)
Zach Aston-Reese $96,875 (1)
Cooper Marody $95,000 (1)
Chris Tierney $93,750 (1)
Jani Nyman $92,300 (1)
Jayden Struble $86,750 (2)
Mattias Norlinder $86,000 (1)
Gavin White $85,800 (3)
William Trudeau $85,700 (2)
Roni Hirvonen $85,700 (2)
Riley Kidney $83,800 (2)
Jan Mysak $82,900 (2)
Michael Pezzetta $81,300 (2)
Derrick Pouliot $80,000 (1)
Jayson Megna $80,000 (1)
Dan Renouf $80,000 (1)
Matthew Murray $80,000 (1)
Alex Limoges $78,000 (1)
Mason Morelli $77,500 (2)
Chase Priskie $77,500 (1)
Louie Belpedio $77,500 (2)
Total Farm Players21
Salary Commitment
Year 2024 : $1,836,375
Year 2025 : $746,950
Year 2026 : $85,800
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,836,375
Year 2025 : $746,950
Year 2026 : $85,800
Year 2027 : $0

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameJimbo Invest Arena
Level 1: 8000 - $100 - 7,351 - 91.88%
Level 2: 5000 - $60 - 4,659 - 93.17%
Level 3: 3000 - $35 - 2,789 - 92.96%
Level 4: 5150 - $25 - 4,868 - 94.53%
Luxury : 850 - $200 - 779 - 91.62%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $50 - 1,521 - 76.07%
Farm Level 2: 1000 - $20 - 961 - 96.12%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %20,445 - 92.93%
Average Income per Game$1,915,396
Year to Date Revenue$68,954,255
Farm
Home Games Left1
Average Attendance - %2,483 - 82.76%
Average Income per Game$95,297
Year to Date Revenue$3,335,390

Expense

Pro Players Total Salaries$83,266,143
Farm Players Total Salaries$2,402,887
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$71,210,162
Farm Year To Date Expenses$2,802,460
Pro Salary Cap To Date$70,365,197
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,576,980
Farm Estimated Season Revenue$95,297
Pro Remaining Season Days29
Pro Expenses Per Days$450,621
Pro Estimated Expenses$13,068,009
Farm Remaining Season Days5
Farm Expenses Per Days$17,809
Farm Estimated Expenses$89,045
Estimated Season Expenses$13,157,054
Season Salary Cap$83,266,143
Estimate Under Maximum Salary Cap of $83,500,000$233,857
Estimate Over Minimum Salary Cap of $61,700,000 $21,566,143
Current Bank Account$114,014,036
Projected Bank Account$110,529,259

Pro Players Salaries

Alex Ovechkin (1 Way Contract) $9,500,000 (2)
Roman Josi (1 Way Contract) $9,059,000 (3)
Filip Forsberg (1 Way Contract) $8,750,000 (3)
Ryan Johansen (1 Way Contract) $8,000,000 (1)
Mattias Ekholm (1 Way Contract) $6,250,000 (2)
Nick Jensen (1 Way Contract) $5,062,500 (3)
Mikael Granlund (1 Way Contract) $5,000,000 (2)
Juuse Saros (1 Way Contract) $5,000,000 (2)
Ryan O'Reilly (1 Way Contract) $4,500,000 (4)
Colton Sissons (1 Way Contract) $2,857,143 (1)
Luke Kunin (1 Way Contract) $2,750,000 (1)
Noel Acciari (1 Way Contract) $2,500,000 (3)
Dante Fabbro (1 Way Contract) $2,500,000 (1)
Cody Glass (1 Way Contract) $2,500,000 (2)
Alexandre Carrier (1 Way Contract) $2,500,000 (4)
Connor Ingram (1 Way Contract) $1,950,000 (3)
Matthew Benning (1 Way Contract) $1,562,500 (3)
Eeli Tolvanen (1 Way Contract) $1,450,000 (1)
Tommy Novak (1 Way Contract) $800,000 (1)
Michael McCarron (1 Way Contract) $775,000 (3)
Total Pro Players20
Salary Commitment
Year 2024 : $83,266,143
Year 2025 : $66,325,000
Year 2026 : $38,075,000
Year 2027 : $8,250,000
Salary Average Commitment
Year 2024 : $83,266,143
Year 2025 : $64,909,000
Year 2026 : $36,659,000
Year 2027 : $7,000,000
Salary Cap with 1 Way Contract
Year 2024 : $83,266,143
Year 2025 : $64,909,000
Year 2026 : $36,659,000
Year 2027 : $7,000,000

Farm Players Salaries

Ethan Bear $257,813 (2)
Philippe Myers $140,000 (1)
Rem Pitlick $110,000 (1)
Justin Bailey $96,875 (2)
Gustav Olofsson $96,875 (2)
Matt Villalta $96,875 (1)
Fedor Svechkov $92,500 (3)
Waltteri Merela $90,000 (1)
Juuso Parssinen $85,083 (1)
Adam Wilsby $84,250 (1)
James Hamblin $80,750 (1)
Jack Matier $80,200 (3)
Chris Wagner $80,000 (1)
Michael Sgarbossa $80,000 (2)
Luke Evangelista $79,750 (2)
Egor Afanasyev $78,917 (1)
Kyle Keyser $78,000 (1)
Hudson Elynuik $77,500 (1)
William Lockwood $77,500 (2)
Jeremy Davies $77,500 (2)
Devin Cooley $77,500 (1)
Anthony Richard $77,500 (1)
Jacob Lucchini $77,500 (1)
Ryan Ufko $77,500 (1)
Matt Luff $77,500 (1)
Alex Campbell $75,000 (1)
Total Farm Players26
Salary Commitment
Year 2024 : $2,402,887
Year 2025 : $922,137
Year 2026 : $172,700
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,402,887
Year 2025 : $939,012
Year 2026 : $172,700
Year 2027 : $0

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameArena
Level 1: 8000 - $100 - 7,135 - 89.19%
Level 2: 5000 - $60 - 4,375 - 87.50%
Level 3: 3000 - $35 - 2,828 - 94.27%
Level 4: 5150 - $25 - 4,298 - 83.45%
Luxury : 850 - $200 - 734 - 86.32%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $50 - 1,531 - 76.55%
Farm Level 2: 1000 - $20 - 966 - 96.57%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %19,370 - 88.04%
Average Income per Game$1,898,552
Year to Date Revenue$66,449,320
Farm
Home Games Left0
Average Attendance - %2,497 - 83.22%
Average Income per Game$95,862
Year to Date Revenue$3,451,030

Expense

Pro Players Total Salaries$79,031,250
Farm Players Total Salaries$2,717,375
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$70,494,804
Farm Year To Date Expenses$2,748,189
Pro Salary Cap To Date$69,649,822
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,391,312
Farm Estimated Season Revenue$0
Pro Remaining Season Days29
Pro Expenses Per Days$427,975
Pro Estimated Expenses$12,411,275
Farm Remaining Season Days5
Farm Expenses Per Days$19,738
Farm Estimated Expenses$98,690
Estimated Season Expenses$12,509,965
Season Salary Cap$79,031,250
Estimate Under Maximum Salary Cap of $83,500,000$4,468,750
Estimate Over Minimum Salary Cap of $61,700,000 $17,331,250
Current Bank Account$103,619,563
Projected Bank Account$102,500,910

Pro Players Salaries

Connor McDavid (1 Way Contract) $12,500,000 (1)
John Carlson (1 Way Contract) $8,000,000 (1)
Jesper Bratt (1 Way Contract) $7,875,000 (8)
Mark Scheifele (1 Way Contract) $6,125,000 (1)
Pavel Buchnevich (1 Way Contract) $5,800,000 (2)
Sergei Bobrovsky (1 Way Contract) $5,000,000 (1)
Jamie Oleksiak (1 Way Contract) $4,800,000 (2)
Artturi Lehkonen (1 Way Contract) $4,500,000 (3)
Frederik Andersen (1 Way Contract) $4,250,000 (2)
Brandon Tanev (1 Way Contract) $3,500,000 (1)
Ivan Provorov (1 Way Contract) $3,375,000 (1)
Cam Fowler (1 Way Contract) $3,250,000 (1)
Daniel Sprong (1 Way Contract) $2,000,000 (1)
Ryan Hartman (1 Way Contract) $1,700,000 (1)
Yakov Trenin (1 Way Contract) $1,700,000 (1)
Kevin Bahl (1 Way Contract) $1,050,000 (2)
Jonny Brodzinski (1 Way Contract) $953,125 (1)
Stefan Noesen (1 Way Contract) $953,125 (1)
Luke Hughes $925,000 (2)
Pierre-Edouard Bellemare (1 Way Contract) $775,000 (1)
Total Pro Players20
Salary Commitment
Year 2024 : $79,031,250
Year 2025 : $29,200,000
Year 2026 : $12,375,000
Year 2027 : $7,875,000
Salary Average Commitment
Year 2024 : $79,031,250
Year 2025 : $29,200,000
Year 2026 : $12,375,000
Year 2027 : $7,875,000
Salary Cap with 1 Way Contract
Year 2024 : $79,031,250
Year 2025 : $29,200,000
Year 2026 : $12,375,000
Year 2027 : $7,875,000

Farm Players Salaries

Nikita Okhotiuk $789,167 (1)
Spencer Stastney $115,625 (1)
Shakir Mukhamadullin $89,417 (2)
Daniil Misyul $86,750 (2)
Nico Daws $85,083 (1)
Graeme Clarke $85,083 (1)
Sam Malinski $85,000 (2)
Connor Carrick $80,000 (1)
Tim Gettinger $80,000 (1)
Justin Dowling $77,500 (2)
Marian Studenic $77,500 (1)
Keith Kinkaid $77,500 (1)
Scott Sabourin $77,500 (2)
Rhett Gardner $77,500 (2)
Jeffrey Viel $77,500 (1)
Zac Dalpe $77,500 (2)
Sheldon Dries $76,250 (1)
Colton White $76,250 (1)
Tyce Thompson $76,250 (1)
Michael Mersch $75,000 (1)
Ryan Schmelzer $75,000 (1)
Tyson Feist $75,000 (1)
Conor Murphy $75,000 (1)
Sam Bitten $75,000 (1)
Jett Jones $75,000 (1)
Total Farm Players25
Salary Commitment
Year 2024 : $2,717,375
Year 2025 : $571,167
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,717,375
Year 2025 : $571,167
Year 2026 : $0
Year 2027 : $0

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Coliseum
Level 1: 8000 - $100 - 6,965 - 87.07%
Level 2: 5000 - $60 - 4,360 - 87.19%
Level 3: 3000 - $35 - 2,798 - 93.26%
Level 4: 5150 - $25 - 4,325 - 83.98%
Luxury : 850 - $200 - 747 - 87.83%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,930 - 96.49%
Farm Level 2: 1000 - $22 - 744 - 74.36%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %19,194 - 87.25%
Average Income per Game$1,856,282
Year to Date Revenue$66,826,142
Farm
Home Games Left1
Average Attendance - %2,673 - 89.11%
Average Income per Game$93,548
Year to Date Revenue$3,274,190

Expense

Pro Players Total Salaries$82,624,107
Farm Players Total Salaries$1,813,028
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$2,625,000
Pro Year To Date Expenses$70,530,447
Farm Year To Date Expenses$2,233,147
Pro Salary Cap To Date$68,063,367
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,281,409
Farm Estimated Season Revenue$93,548
Pro Remaining Season Days29
Pro Expenses Per Days$447,188
Pro Estimated Expenses$12,968,452
Farm Remaining Season Days5
Farm Expenses Per Days$14,190
Farm Estimated Expenses$70,950
Estimated Season Expenses$13,039,402
Season Salary Cap$83,324,102
Estimate Under Maximum Salary Cap of $83,500,000$175,898
Estimate Over Minimum Salary Cap of $61,700,000 $21,624,102
Current Bank Account$88,399,866
Projected Bank Account$84,735,421

Pro Players Salaries

Artemi Panarin (1 Way Contract) $11,642,860 (1)
Anders Lee (1 Way Contract) $7,000,000 (1)
Ryan Pulock (1 Way Contract) $6,150,000 (3)
William Karlsson (1 Way Contract) $5,900,000 (1)
Adam Pelech (1 Way Contract) $5,750,000 (2)
Jean-Gabriel Pageau (1 Way Contract) $5,000,000 (1)
Linus Ullmark (1 Way Contract) $5,000,000 (2)
Erik Johnson (1 Way Contract) $4,062,500 (1)
Nikita Zadorov (1 Way Contract) $3,750,000 (1)
Joel Armia (1 Way Contract) $3,700,000 (1)
Matt Grzelcyk (1 Way Contract) $3,687,500 (1)
-1 Way Contract Salary Cap : $2,562,500
Scott Mayfield (1 Way Contract) $3,500,000 (4)
Evan Rodrigues (1 Way Contract) $3,000,000 (4)
Kyle Okposo (1 Way Contract) $2,500,000 (1)
Casey Cizikas (1 Way Contract) $2,500,000 (2)
Chandler Stephenson (1 Way Contract) $2,050,000 (1)
Zemgus Girgensons (1 Way Contract) $1,875,000 (1)
Ryan Reaves (1 Way Contract) $1,687,500 (3)
Andreas Englund $1,100,000 (2)
Curtis Lazar (1 Way Contract) $1,000,000 (2)
Jonas Johansson (1 Way Contract) $968,750 (2)
Chad Ruhwedel (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
Total Pro Players22
Salary Commitment
Year 2024 : $82,624,107
Year 2025 : $30,656,250
Year 2026 : $14,337,500
Year 2027 : $6,500,000
Salary Average Commitment
Year 2024 : $82,624,107
Year 2025 : $30,656,250
Year 2026 : $14,337,500
Year 2027 : $6,500,000
Salary Cap with 1 Way Contract
Year 2024 : $80,699,104
Year 2025 : $30,656,250
Year 2026 : $14,337,500
Year 2027 : $6,500,000

Farm Players Salaries

Filip Roos $115,625 (1)
Corey Schueneman $96,875 (1)
Dylan Gambrell $95,000 (1)
Eetu Liukas $86,750 (3)
Ruslan Iskhakov $85,500 (1)
Aatu Raty $83,667 (2)
Samuel Bolduc $83,500 (2)
Otto Koivula $80,000 (1)
Billy Sweezey $80,000 (1)
Brett Murray $80,000 (1)
Robin Salo $80,000 (1)
Arturs Silovs $78,611 (1)
Matthew Highmore $77,500 (1)
Mackenzie MacEachern $77,500 (2)
Vinnie Hinostroza $77,500 (1)
Nathan Todd $77,500 (2)
Aaron Dell $77,500 (1)
Erik Kallgren $77,500 (1)
Adam Ruzicka $76,250 (1)
Arnaud Durandeau $76,250 (1)
Jacob Pivonka $75,000 (1)
Alex Jefferies $75,000 (1)
Total Farm Players22
Salary Commitment
Year 2024 : $1,813,028
Year 2025 : $408,917
Year 2026 : $86,750
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,813,028
Year 2025 : $408,917
Year 2026 : $86,750
Year 2027 : $0

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameSörbäcken GF
Level 1: 8000 - $100 - 7,224 - 90.30%
Level 2: 5000 - $60 - 4,740 - 94.80%
Level 3: 3000 - $35 - 2,821 - 94.04%
Level 4: 5150 - $25 - 4,770 - 92.62%
Luxury : 850 - $200 - 783 - 92.10%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $50 - 1,526 - 76.28%
Farm Level 2: 1000 - $20 - 956 - 95.60%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %20,338 - 92.45%
Average Income per Game$1,898,889
Year to Date Revenue$66,461,128
Farm
Home Games Left1
Average Attendance - %2,482 - 82.72%
Average Income per Game$95,396
Year to Date Revenue$3,338,870

Expense

Pro Players Total Salaries$70,008,667
Farm Players Total Salaries$1,897,855
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$4,000,000
Pro Year To Date Expenses$69,811,956
Farm Year To Date Expenses$2,324,227
Pro Salary Cap To Date$68,967,094
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,393,336
Farm Estimated Season Revenue$95,396
Pro Remaining Season Days29
Pro Expenses Per Days$379,725
Pro Estimated Expenses$11,012,025
Farm Remaining Season Days5
Farm Expenses Per Days$14,711
Farm Estimated Expenses$73,555
Estimated Season Expenses$11,085,580
Season Salary Cap$74,008,667
Estimate Under Maximum Salary Cap of $83,500,000$9,491,333
Estimate Over Minimum Salary Cap of $61,700,000 $12,308,667
Current Bank Account$87,307,721
Projected Bank Account$87,710,873

Pro Players Salaries

Adam Fox (1 Way Contract) $9,500,000 (3)
Kirill Kaprizov (1 Way Contract) $9,000,000 (2)
Jack Hughes (1 Way Contract) $8,000,000 (3)
Nico Hischier (1 Way Contract) $7,250,000 (1)
Igor Shesterkin (1 Way Contract) $5,666,667 (2)
Adrian Kempe (1 Way Contract) $5,500,000 (3)
Joe Pavelski (1 Way Contract) $4,375,000 (1)
Yegor Sharangovich (1 Way Contract) $3,875,000 (2)
K'Andre Miller (1 Way Contract) $3,872,000 (2)
Alexis Lafreniere (1 Way Contract) $2,325,000 (2)
Brendan Smith (1 Way Contract) $1,375,000 (1)
Georgi Romanov (1 Way Contract) $1,137,500 (2)
Nick Perbix (1 Way Contract) $1,125,000 (2)
Calvin de Haan (1 Way Contract) $968,750 (1)
Jacob Ingham $968,750 (1)
Lucas Raymond $925,000 (1)
Marco Kasper $918,333 (4)
Tanner Dickinson $826,667 (2)
Avery Hayes $800,000 (1)
Brad Hunt $800,000 (1)
Lleyton Moore $800,000 (1)
Total Pro Players21
Salary Commitment
Year 2024 : $70,008,667
Year 2025 : $51,746,167
Year 2026 : $23,918,333
Year 2027 : $918,333
Salary Average Commitment
Year 2024 : $70,008,667
Year 2025 : $51,746,167
Year 2026 : $23,918,333
Year 2027 : $918,333
Salary Cap with 1 Way Contract
Year 2024 : $70,008,667
Year 2025 : $51,746,167
Year 2026 : $23,918,333
Year 2027 : $918,333

Farm Players Salaries

Santtu Kinnunen $106,875 (1)
Max Ellis $104,844 (1)
Arshdeep Bains $102,083 (2)
Wyatt Bongiovanni $100,313 (1)
Louis Domingue $96,875 (1)
Nils Lundkvist $92,500 (1)
Braden Schneider $92,500 (1)
Ilya Usau $89,750 (2)
Pierrick Dube $87,000 (2)
Brennan Othmann $86,333 (3)
Hunter Skinner $85,033 (1)
Jace Isley $80,000 (1)
Peter Holland $80,000 (1)
Carson Golder $80,000 (1)
Dmitri Zlodeev $80,000 (1)
Ryan Shea $77,500 (1)
Christoffer Sedoff $77,500 (1)
Marshall Rifai $77,500 (2)
Kenneth Appleby $76,250 (1)
Riley McKay $75,000 (1)
Patrick Khodorenko $75,000 (1)
Tye Felhaber $75,000 (1)
Total Farm Players22
Salary Commitment
Year 2024 : $1,897,855
Year 2025 : $442,666
Year 2026 : $86,333
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,897,855
Year 2025 : $442,666
Year 2026 : $86,333
Year 2027 : $0

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameArena
Level 1: 8000 - $100 - 7,146 - 89.33%
Level 2: 5000 - $60 - 4,531 - 90.61%
Level 3: 3000 - $35 - 2,776 - 92.53%
Level 4: 5150 - $25 - 4,777 - 92.76%
Luxury : 850 - $200 - 735 - 86.49%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $49 - 1,512 - 75.61%
Farm Level 2: 1000 - $20 - 948 - 94.76%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %19,965 - 90.75%
Average Income per Game$1,864,557
Year to Date Revenue$65,259,493
Farm
Home Games Left1
Average Attendance - %2,460 - 82.00%
Average Income per Game$93,053
Year to Date Revenue$3,256,861

Expense

Pro Players Total Salaries$69,483,255
Farm Players Total Salaries$12,296,068
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$12,500,000
Pro Year To Date Expenses$56,638,074
Farm Year To Date Expenses$6,758,812
Pro Salary Cap To Date$54,126,714
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,187,342
Farm Estimated Season Revenue$93,053
Pro Remaining Season Days29
Pro Expenses Per Days$376,916
Pro Estimated Expenses$10,930,564
Farm Remaining Season Days5
Farm Expenses Per Days$78,503
Farm Estimated Expenses$392,515
Estimated Season Expenses$11,323,079
Season Salary Cap$80,858,257
Estimate Under Maximum Salary Cap of $83,500,000$2,641,743
Estimate Over Minimum Salary Cap of $61,700,000 $19,158,257
Current Bank Account$85,694,316
Projected Bank Account$85,651,632

Pro Players Salaries

Jeff Skinner (1 Way Contract) $9,900,000 (4)
-1 Way Contract Salary Cap : $8,775,000
Brady Tkachuk (1 Way Contract) $8,205,714 (2)
Vince Dunn (1 Way Contract) $7,350,000 (4)
Ondrej Palat (1 Way Contract) $6,000,000 (3)
Philipp Grubauer (1 Way Contract) $5,900,000 (2)
Adin Hill (1 Way Contract) $4,900,000 (2)
Ryan Graves (1 Way Contract) $4,500,000 (4)
Alex Iafallo (1 Way Contract) $4,250,000 (1)
Tanner Pearson (1 Way Contract) $3,250,000 (2)
Brett Kulak (1 Way Contract) $2,755,000 (3)
Brock McGinn (1 Way Contract) $2,750,000 (2)
Nick Cousins (1 Way Contract) $1,125,000 (2)
Louis Crevier $1,063,541 (1)
Josh Mahura $925,000 (1)
Pavel Mintyukov $918,333 (3)
Jalen Luypen $900,000 (2)
Ridly Greig $864,000 (2)
Logan Stankoven $814,167 (3)
Kyle MacLean $800,000 (1)
Justin Brazeau $775,000 (2)
Noah Gregor (1 Way Contract) $775,000 (1)
Haydn Fleury $762,500 (1)
Total Pro Players22
Salary Commitment
Year 2024 : $69,483,255
Year 2025 : $58,108,214
Year 2026 : $32,237,500
Year 2027 : $21,750,000
Salary Average Commitment
Year 2024 : $69,483,255
Year 2025 : $60,907,214
Year 2026 : $32,237,500
Year 2027 : $21,750,000
Salary Cap with 1 Way Contract
Year 2024 : $68,358,255
Year 2025 : $59,782,214
Year 2026 : $31,112,500
Year 2027 : $20,625,000

Farm Players Salaries

Ivan Fedotov $115,625 (1)
Raivis Ansons $105,521 (2)
Jaydon Dureau $105,208 (2)
Ryan Mast $103,820 (3)
Lucas Ciona $103,750 (3)
Francesco Arcuri $103,125 (3)
Kai Schwindt $102,708 (4)
Matt Kiersted $95,313 (1)
William Wallinder $92,500 (3)
Tyler Kleven $91,667 (2)
Nikolas Matinpalo $88,500 (1)
Ethan Cardwell $86,750 (3)
Sebastian Cossa $86,333 (3)
Brandon Coe $85,083 (1)
Adam Raska $84,833 (1)
Gannon Laroque $83,667 (3)
Montana Onyebuchi $82,500 (2)
Leevi Merilainen $82,000 (2)
Jonah Gadjovich $81,000 (1)
Tristen Robins $79,750 (2)
Artemi Knyazev $78,917 (1)
Wyatt Aamodt $77,500 (1)
Lane Pederson $77,500 (2)
John Leonard $77,500 (1)
Spencer Smallman $75,000 (1)
Florian Xhekaj $75,000 (1)
Milo Roelens $75,000 (1)
Total Farm Players27
Salary Commitment
Year 2024 : $2,396,070
Year 2025 : $1,386,798
Year 2026 : $762,653
Year 2027 : $102,708
Salary Average Commitment
Year 2024 : $2,396,070
Year 2025 : $1,386,798
Year 2026 : $762,653
Year 2027 : $102,708

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameArena
Level 1: 8000 - $100 - 7,636 - 95.45%
Level 2: 5000 - $60 - 4,731 - 94.62%
Level 3: 3000 - $35 - 2,682 - 89.39%
Level 4: 5150 - $25 - 4,933 - 95.79%
Luxury : 850 - $200 - 744 - 87.56%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $50 - 1,533 - 76.65%
Farm Level 2: 1000 - $20 - 957 - 95.74%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %20,726 - 94.21%
Average Income per Game$1,925,129
Year to Date Revenue$69,304,631
Farm
Home Games Left1
Average Attendance - %2,490 - 83.02%
Average Income per Game$95,800
Year to Date Revenue$3,353,000

Expense

Pro Players Total Salaries$74,873,690
Farm Players Total Salaries$2,627,788
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$6,375,000
Pro Year To Date Expenses$63,420,350
Farm Year To Date Expenses$3,053,453
Pro Salary Cap To Date$62,575,367
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,625,643
Farm Estimated Season Revenue$95,800
Pro Remaining Season Days29
Pro Expenses Per Days$405,742
Pro Estimated Expenses$11,766,518
Farm Remaining Season Days5
Farm Expenses Per Days$19,189
Farm Estimated Expenses$95,945
Estimated Season Expenses$11,862,463
Season Salary Cap$81,248,690
Estimate Under Maximum Salary Cap of $83,500,000$2,251,310
Estimate Over Minimum Salary Cap of $61,700,000 $19,548,690
Current Bank Account$98,464,957
Projected Bank Account$96,323,937

Pro Players Salaries

Sean Couturier (1 Way Contract) $7,750,000 (3)
Kevin Hayes (1 Way Contract) $7,142,857 (3)
Travis Sanheim (1 Way Contract) $6,250,000 (8)
Cam Atkinson (1 Way Contract) $5,875,000 (2)
Tom Wilson (1 Way Contract) $5,166,666 (1)
Rasmus Ristolainen (1 Way Contract) $5,100,000 (3)
Joel Farabee (1 Way Contract) $5,000,000 (3)
Viktor Arvidsson (1 Way Contract) $4,250,000 (3)
Jake Allen (1 Way Contract) $3,850,000 (2)
Anthony Duclair (1 Way Contract) $3,000,000 (5)
Scott Laughton (1 Way Contract) $3,000,000 (2)
Ryan Suter (1 Way Contract) $2,950,000 (2)
Noah Cates (1 Way Contract) $2,625,000 (2)
Alex Goligoski (1 Way Contract) $2,000,000 (1)
Owen Tippett (1 Way Contract) $1,950,000 (1)
Carl Grundstrom (1 Way Contract) $1,300,000 (1)
Nicolas Aube-Kubel (1 Way Contract) $1,225,000 (1)
Christian Fischer (1 Way Contract) $1,125,000 (1)
Conor Timmins (1 Way Contract) $1,100,000 (2)
Drew O'Connor (1 Way Contract) $925,000 (2)
Alexander Holtz $894,167 (1)
Jack St. Ivany $857,500 (1)
Egor Zamula $775,000 (1)
Calvin Pickard $762,500 (1)
Total Pro Players24
Salary Commitment
Year 2024 : $74,873,690
Year 2025 : $54,092,857
Year 2026 : $38,742,857
Year 2027 : $9,750,000
Salary Average Commitment
Year 2024 : $74,873,690
Year 2025 : $58,817,857
Year 2026 : $38,492,857
Year 2027 : $9,250,000
Salary Cap with 1 Way Contract
Year 2024 : $74,873,690
Year 2025 : $58,817,857
Year 2026 : $38,492,857
Year 2027 : $9,250,000

Farm Players Salaries

Valtteri Pulli $118,750 (2)
Ryder Rolston $111,875 (3)
Ville Petman $110,469 (1)
Uvis Balinskis $108,750 (1)
Matthew Maggio $108,750 (3)
Parker Ford $108,438 (2)
Kim Nousiainen $107,396 (2)
Daylan Kuefler $105,000 (3)
Marc-Andre Gaudet $103,750 (1)
Hunter McKown $102,083 (2)
Matvei Petrov $100,417 (3)
Anson Thornton $99,445 (3)
Noah Ostlund $91,833 (4)
Conor Geekie $88,667 (3)
Samu Tuomaala $83,083 (3)
Elliot Desnoyers $82,500 (2)
Mason Millman $81,833 (1)
Zachary Sanford $80,000 (2)
Zayde Wisdom $79,750 (2)
Max Willman $77,500 (1)
Tanner Laczynski $76,250 (1)
Steven Fogarty $76,250 (1)
Pavel Cajan $75,000 (1)
Beau Jelsma $75,000 (1)
Jonathan Aspirot $75,000 (1)
Jacob Quillan $75,000 (1)
Lleyton Roed $75,000 (1)
Tobie Bisson $75,000 (1)
Aleksei Kolosov $75,000 (1)
Total Farm Players29
Salary Commitment
Year 2024 : $2,627,788
Year 2025 : $1,465,485
Year 2026 : $789,069
Year 2027 : $91,833
Salary Average Commitment
Year 2024 : $2,627,788
Year 2025 : $1,467,985
Year 2026 : $789,069
Year 2027 : $91,833

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameArena
Level 1: 8000 - $100 - 6,981 - 87.27%
Level 2: 5000 - $60 - 4,683 - 93.66%
Level 3: 3000 - $35 - 2,797 - 93.24%
Level 4: 5150 - $25 - 4,747 - 92.17%
Luxury : 850 - $200 - 772 - 90.80%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $50 - 1,479 - 73.95%
Farm Level 2: 1000 - $20 - 936 - 93.63%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %19,980 - 90.82%
Average Income per Game$1,865,158
Year to Date Revenue$67,145,672
Farm
Home Games Left1
Average Attendance - %2,415 - 80.51%
Average Income per Game$92,679
Year to Date Revenue$3,243,750

Expense

Pro Players Total Salaries$79,153,509
Farm Players Total Salaries$5,975,758
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$2,500,000
Pro Year To Date Expenses$63,159,282
Farm Year To Date Expenses$2,933,107
Pro Salary Cap To Date$61,273,028
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,325,788
Farm Estimated Season Revenue$92,679
Pro Remaining Season Days29
Pro Expenses Per Days$428,628
Pro Estimated Expenses$12,430,212
Farm Remaining Season Days5
Farm Expenses Per Days$39,729
Farm Estimated Expenses$198,645
Estimated Season Expenses$12,628,857
Season Salary Cap$78,653,511
Estimate Under Maximum Salary Cap of $83,500,000$4,846,489
Estimate Over Minimum Salary Cap of $61,700,000 $16,953,511
Current Bank Account$102,159,644
Projected Bank Account$98,949,254

Pro Players Salaries

Alex DeBrincat (1 Way Contract) $7,875,000 (4)
Jared Spurgeon (1 Way Contract) $7,575,000 (1)
Jason Zucker (1 Way Contract) $6,500,000 (1)
Alex Killorn (1 Way Contract) $6,250,000 (4)
John Klingberg (1 Way Contract) $5,000,000 (1)
TJ Brodie (1 Way Contract) $5,000,000 (1)
Spencer Knight (1 Way Contract) $4,500,000 (2)
Filip Chytil (1 Way Contract) $4,437,500 (4)
John Marino (1 Way Contract) $4,400,000 (2)
Marcus Pettersson (1 Way Contract) $4,025,175 (1)
Alexandar Georgiev (1 Way Contract) $3,400,000 (2)
Kailer Yamamoto (1 Way Contract) $3,100,000 (1)
-1 Way Contract Salary Cap : $1,975,000
Teddy Blueger (1 Way Contract) $2,200,000 (1)
Mason Appleton (1 Way Contract) $2,166,667 (2)
Nathan Bastian (1 Way Contract) $1,350,000 (2)
Josh Brown (1 Way Contract) $1,275,000 (1)
Tomas Nosek (1 Way Contract) $1,200,000 (1)
Sam Lafferty (1 Way Contract) $1,150,000 (1)
Marc Staal (1 Way Contract) $1,100,000 (1)
-1 Way Contract Salary Cap : $0
Luke Glendening (1 Way Contract) $1,000,000 (2)
Joel Blomqvist $886,667 (3)
Seb Aho $825,000 (1)
Pierre-Olivier Joseph $825,000 (1)
Julien Gauthier (1 Way Contract) $787,500 (2)
Radim Zohorna (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Sam Gagner (1 Way Contract) $775,000 (1)
Valtteri Puustinen $775,000 (1)
Total Pro Players27
Salary Commitment
Year 2024 : $79,153,509
Year 2025 : $37,053,334
Year 2026 : $19,449,167
Year 2027 : $18,562,500
Salary Average Commitment
Year 2024 : $79,153,509
Year 2025 : $37,053,334
Year 2026 : $19,449,167
Year 2027 : $18,562,500
Salary Cap with 1 Way Contract
Year 2024 : $76,153,512
Year 2025 : $37,053,334
Year 2026 : $19,449,167
Year 2027 : $18,562,500

Farm Players Salaries

Radim Simek $225,000 (1)
Anton Blidh $96,875 (1)
Ludovic Waeber $95,000 (1)
Mark Friedman $95,000 (1)
Xavier Bourgault $92,500 (2)
Adam Ginning $88,400 (1)
Viktor Neuchev $87,000 (3)
Lukas Svejkovsky $85,917 (2)
Ozzy Wiesblatt $83,600 (2)
Nathan Legare $78,917 (1)
Jonathan Gruden $77,500 (1)
Vinni Lettieri $77,500 (2)
Mason Geertsen $77,500 (2)
Ethen Frank $77,500 (1)
Michael Houser $77,500 (1)
Joona Koppanen $77,500 (2)
Taylor Ward $77,500 (1)
Colton Poolman $77,500 (1)
Chase De Leo $76,300 (1)
Cameron Hughes $76,250 (1)
Logan Day $75,000 (1)
Alex Gallant $75,000 (1)
Josh Wesley $75,000 (1)
Garret Sparks $75,000 (1)
Total Farm Players24
Salary Commitment
Year 2024 : $2,100,759
Year 2025 : $581,517
Year 2026 : $87,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,100,759
Year 2025 : $581,517
Year 2026 : $87,000
Year 2027 : $0

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameShark Tank
Level 1: 8000 - $100 - 7,408 - 92.60%
Level 2: 5000 - $60 - 4,456 - 89.11%
Level 3: 3000 - $35 - 2,779 - 92.64%
Level 4: 5150 - $25 - 4,809 - 93.39%
Luxury : 850 - $200 - 774 - 91.11%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $55 - 1,371 - 68.57%
Farm Level 2: 1000 - $25 - 655 - 65.53%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %20,227 - 91.94%
Average Income per Game$1,917,890
Year to Date Revenue$69,044,022
Farm
Home Games Left1
Average Attendance - %2,027 - 67.56%
Average Income per Game$91,811
Year to Date Revenue$3,213,375

Expense

Pro Players Total Salaries$73,625,729
Farm Players Total Salaries$3,304,567
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$3,250,000
Pro Year To Date Expenses$68,634,519
Farm Year To Date Expenses$2,868,860
Pro Salary Cap To Date$67,789,573
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,589,448
Farm Estimated Season Revenue$91,811
Pro Remaining Season Days29
Pro Expenses Per Days$399,068
Pro Estimated Expenses$11,572,972
Farm Remaining Season Days5
Farm Expenses Per Days$23,341
Farm Estimated Expenses$116,705
Estimated Season Expenses$11,689,677
Season Salary Cap$76,875,729
Estimate Under Maximum Salary Cap of $83,500,000$6,624,271
Estimate Over Minimum Salary Cap of $61,700,000 $15,175,729
Current Bank Account$77,868,190
Projected Bank Account$75,859,772

Pro Players Salaries

Mikko Rantanen (1 Way Contract) $9,250,000 (2)
Tim Stutzle (1 Way Contract) $8,350,000 (5)
Marc-Edouard Vlasic (1 Way Contract) $7,000,000 (1)
Bryan Rust (1 Way Contract) $6,406,250 (3)
Alexander Wennberg (1 Way Contract) $4,500,000 (1)
Josh Manson (1 Way Contract) $4,500,000 (3)
Filip Hronek (1 Way Contract) $4,400,000 (1)
Logan Couture (1 Way Contract) $4,000,000 (1)
Robby Fabbri (1 Way Contract) $4,000,000 (2)
Mario Ferraro (1 Way Contract) $3,250,000 (3)
Nicholas Paul (1 Way Contract) $3,150,000 (3)
Tyler Johnson (1 Way Contract) $2,500,000 (1)
Mackenzie Blackwood (1 Way Contract) $2,350,000 (2)
Colin Miller (1 Way Contract) $1,400,000 (1)
Sean Durzi (1 Way Contract) $1,250,000 (1)
Nikolai Kovalenko $1,120,312 (2)
Travis Hamonic (1 Way Contract) $1,100,000 (2)
Justin Danforth $975,000 (1)
Thomas Bordeleau $916,667 (1)
William Eklund $895,000 (3)
Justus Annunen $775,000 (1)
Danton Heinen (1 Way Contract) $775,000 (1)
Jack Studnicka $762,500 (1)
Total Pro Players23
Salary Commitment
Year 2024 : $73,625,729
Year 2025 : $44,371,562
Year 2026 : $26,551,250
Year 2027 : $8,350,000
Salary Average Commitment
Year 2024 : $73,625,729
Year 2025 : $44,371,562
Year 2026 : $26,551,250
Year 2027 : $8,350,000
Salary Cap with 1 Way Contract
Year 2024 : $73,625,729
Year 2025 : $44,371,562
Year 2026 : $26,551,250
Year 2027 : $8,350,000

Farm Players Salaries

Jakub Lauko $787,500 (2)
Alexander Kisakov $107,396 (2)
Pavol Regenda $106,875 (1)
Alex Steeves $104,271 (1)
Reece Newkirk $103,542 (1)
Carl Berglund $95,000 (2)
Bobby Trivigno $92,500 (1)
Mads Sogaard $92,500 (1)
Jakub Dobes $92,500 (2)
Brad Lambert $91,833 (4)
Ryan McAllister $89,767 (3)
Roby Jarventie $89,417 (2)
Lassi Thomson $86,333 (1)
Artem Guryev $86,000 (3)
William Dufour $85,917 (2)
Peetro Seppala $85,500 (1)
Jaxsen Wiebe $85,300 (3)
Angus Crookshank $83,833 (1)
Nick Cicek $83,500 (1)
Cole Reinhardt $81,333 (1)
Zac Jones $81,250 (2)
Hunter Jones $78,750 (1)
Riley Damiani $77,500 (1)
Anthony Angello $77,500 (2)
Jacob Larsson $77,500 (1)
Linus Weissbach $77,500 (1)
Dylan McIlrath $77,500 (2)
Kevin Connauton $76,250 (1)
Jonny Tychonick $75,000 (1)
Aidan McDonough $75,000 (1)
Total Farm Players30
Salary Commitment
Year 2024 : $3,304,567
Year 2025 : $1,138,130
Year 2026 : $352,900
Year 2027 : $91,833
Salary Average Commitment
Year 2024 : $3,304,567
Year 2025 : $1,138,130
Year 2026 : $352,900
Year 2027 : $91,833

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameArena
Level 1: 8000 - $100 - 7,339 - 91.74%
Level 2: 5000 - $60 - 4,397 - 87.95%
Level 3: 3000 - $35 - 2,731 - 91.02%
Level 4: 5150 - $25 - 4,830 - 93.78%
Luxury : 850 - $200 - 802 - 94.34%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $50 - 1,470 - 73.51%
Farm Level 2: 1000 - $20 - 937 - 93.74%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %20,099 - 91.36%
Average Income per Game$1,877,320
Year to Date Revenue$67,583,502
Farm
Home Games Left1
Average Attendance - %2,408 - 80.25%
Average Income per Game$92,259
Year to Date Revenue$3,229,050

Expense

Pro Players Total Salaries$79,890,000
Farm Players Total Salaries$2,504,111
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$70,548,350
Farm Year To Date Expenses$2,901,929
Pro Salary Cap To Date$69,703,381
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,386,598
Farm Estimated Season Revenue$92,259
Pro Remaining Season Days29
Pro Expenses Per Days$432,567
Pro Estimated Expenses$12,544,443
Farm Remaining Season Days5
Farm Expenses Per Days$18,430
Farm Estimated Expenses$92,150
Estimated Season Expenses$12,636,593
Season Salary Cap$79,890,000
Estimate Under Maximum Salary Cap of $83,500,000$3,610,000
Estimate Over Minimum Salary Cap of $61,700,000 $18,190,000
Current Bank Account$103,623,649
Projected Bank Account$100,465,913

Pro Players Salaries

Erik Karlsson (1 Way Contract) $11,500,000 (1)
John Tavares (1 Way Contract) $11,000,000 (1)
Nazem Kadri (1 Way Contract) $7,100,000 (3)
Evgeni Malkin (1 Way Contract) $6,100,000 (3)
Kris Letang (1 Way Contract) $6,100,000 (3)
Anthony Mantha (1 Way Contract) $5,700,000 (1)
Jaden Schwartz (1 Way Contract) $5,500,000 (2)
Kyle Palmieri (1 Way Contract) $4,500,000 (2)
Marc-Andre Fleury (1 Way Contract) $4,200,000 (1)
Adam Larsson (1 Way Contract) $4,000,000 (2)
Will Borgen (1 Way Contract) $2,700,000 (2)
Tanner Jeannot (1 Way Contract) $2,665,000 (2)
Rasmus Sandin (1 Way Contract) $1,400,000 (1)
Colin Blackwell (1 Way Contract) $1,200,000 (1)
Scott Wedgewood (1 Way Contract) $1,100,000 (1)
Logan Stanley (1 Way Contract) $1,000,000 (1)
Mattias Janmark (1 Way Contract) $1,000,000 (1)
Joe Veleno (1 Way Contract) $825,000 (1)
Jesper Boqvist (1 Way Contract) $775,000 (1)
Corey Perry (1 Way Contract) $775,000 (1)
Ryan Wagner $750,000 (1)
Total Pro Players21
Salary Commitment
Year 2024 : $79,890,000
Year 2025 : $38,665,000
Year 2026 : $19,300,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $79,890,000
Year 2025 : $38,665,000
Year 2026 : $19,300,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $79,890,000
Year 2025 : $38,665,000
Year 2026 : $19,300,000
Year 2027 : $0

Farm Players Salaries

Oskar Lindblom $250,000 (2)
Kurtis MacDermid $99,000 (1)
Andrew Agozzino $90,000 (1)
Ryker Evans $89,750 (2)
Alex Turcotte $89,417 (1)
Jiri Smejkal $87,000 (1)
Ondrej Pavel $87,000 (2)
Ville Ottavainen $86,750 (3)
Ryan Winterton $82,833 (3)
Jacob Melanson $82,611 (3)
Mason Primeau $82,500 (1)
Cale Fleury $80,000 (2)
Lukas Cormier $79,333 (2)
Luke Henman $79,167 (1)
Alex True $77,500 (1)
Marcus Bjork $77,500 (1)
Nolan Stevens $77,500 (1)
Kole Lind $77,500 (1)
Jacob Peterson $77,500 (1)
Dennis Cholowski $76,250 (1)
Henry Bowlby $75,000 (1)
Kasimir Kaskisuo $75,000 (1)
Alex Peters $75,000 (1)
Nick Wolff $75,000 (1)
Parker Gahagen $75,000 (1)
Akim Aliu $75,000 (1)
Julian Junca $75,000 (1)
Artyom Anisimov $75,000 (1)
Jared Moe $75,000 (1)
Total Farm Players29
Salary Commitment
Year 2024 : $2,504,111
Year 2025 : $838,277
Year 2026 : $252,194
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,504,111
Year 2025 : $838,277
Year 2026 : $252,194
Year 2027 : $0

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameArena
Level 1: 8000 - $100 - 7,282 - 91.03%
Level 2: 5000 - $60 - 4,213 - 84.27%
Level 3: 3000 - $35 - 2,546 - 84.88%
Level 4: 5150 - $25 - 4,744 - 92.11%
Luxury : 850 - $200 - 741 - 87.22%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $50 - 1,527 - 76.34%
Farm Level 2: 1000 - $20 - 959 - 95.88%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %19,527 - 88.76%
Average Income per Game$1,862,269
Year to Date Revenue$67,041,701
Farm
Home Games Left0
Average Attendance - %2,486 - 82.85%
Average Income per Game$95,517
Year to Date Revenue$3,438,620

Expense

Pro Players Total Salaries$80,653,333
Farm Players Total Salaries$1,885,950
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$70,586,766
Farm Year To Date Expenses$2,370,822
Pro Salary Cap To Date$68,063,339
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,311,347
Farm Estimated Season Revenue$0
Pro Remaining Season Days29
Pro Expenses Per Days$436,649
Pro Estimated Expenses$12,662,821
Farm Remaining Season Days5
Farm Expenses Per Days$14,638
Farm Estimated Expenses$73,190
Estimated Season Expenses$12,736,011
Season Salary Cap$78,403,332
Estimate Under Maximum Salary Cap of $83,500,000$5,096,668
Estimate Over Minimum Salary Cap of $61,700,000 $16,703,332
Current Bank Account$105,574,949
Projected Bank Account$102,150,285

Pro Players Salaries

Evgeny Kuznetsov (1 Way Contract) $7,800,000 (1)
John Gibson (1 Way Contract) $6,400,000 (1)
Josh Morrissey (1 Way Contract) $6,250,000 (5)
Nate Schmidt (1 Way Contract) $5,950,000 (1)
Tristan Jarry (1 Way Contract) $5,900,000 (5)
Michael Bunting (1 Way Contract) $5,625,000 (3)
Alec Martinez (1 Way Contract) $5,300,000 (1)
Jakob Silfverberg (1 Way Contract) $5,250,000 (1)
Brendan Gallagher (1 Way Contract) $4,875,000 (3)
Ville Husso (1 Way Contract) $4,750,000 (2)
-1 Way Contract Salary Cap : $3,625,000
Brandon Saad (1 Way Contract) $4,700,000 (2)
Jack Campbell (1 Way Contract) $3,750,000 (1)
-1 Way Contract Salary Cap : $2,625,000
Nicolas Roy (1 Way Contract) $3,000,000 (3)
Klim Kostin (1 Way Contract) $2,000,000 (2)
Alexey Toropchenko (1 Way Contract) $1,250,000 (2)
Arber Xhekaj (1 Way Contract) $1,035,000 (1)
Lian Bichsel $950,000 (1)
Bobby Brink $925,000 (1)
Ryan Lomberg $900,000 (1)
Philip Tomasino $863,333 (1)
Dakota Joshua (1 Way Contract) $825,000 (1)
Jacob Bernard-Docker $805,000 (2)
Scott Perunovich $775,000 (1)
Joel Hofer (1 Way Contract) $775,000 (2)
Total Pro Players24
Salary Commitment
Year 2024 : $80,653,333
Year 2025 : $39,680,000
Year 2026 : $25,400,000
Year 2027 : $11,900,000
Salary Average Commitment
Year 2024 : $80,653,333
Year 2025 : $39,930,000
Year 2026 : $25,650,000
Year 2027 : $12,150,000
Salary Cap with 1 Way Contract
Year 2024 : $78,403,333
Year 2025 : $38,805,000
Year 2026 : $25,650,000
Year 2027 : $12,150,000

Farm Players Salaries

Milan Lucic $97,500 (1)
David Jiricek $95,000 (3)
Yaroslav Askarov $92,500 (2)
Simon Edvinsson $92,500 (3)
Sean Farrell $89,700 (2)
Karl Henriksson $87,000 (1)
Colten Ellis $85,083 (1)
T.J. Tynan $85,000 (1)
Nikita Alexandrov $81,667 (1)
Kyle Clifford $80,000 (1)
Tyler Tucker $80,000 (2)
Brady Lyle $80,000 (1)
Trevor Carrick $77,500 (1)
Kyle Criscuolo $77,500 (1)
Colin Theisen $77,500 (1)
Mathias Laferriere $77,500 (2)
Dominik Shine $77,500 (1)
Taylor Fedun $77,500 (1)
Rocco Grimaldi $75,000 (1)
Curtis McKenzie $75,000 (1)
Tanner Kero $75,000 (1)
Chris Terry $75,000 (1)
John Stevens $75,000 (1)
Total Farm Players23
Salary Commitment
Year 2024 : $1,885,950
Year 2025 : $527,200
Year 2026 : $187,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $1,885,950
Year 2025 : $527,200
Year 2026 : $187,500
Year 2027 : $0

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameArena
Level 1: 8000 - $100 - 7,655 - 95.69%
Level 2: 5000 - $60 - 4,759 - 95.18%
Level 3: 3000 - $35 - 2,862 - 95.40%
Level 4: 5150 - $25 - 4,980 - 96.70%
Luxury : 850 - $200 - 803 - 94.48%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $50 - 1,467 - 73.37%
Farm Level 2: 1000 - $20 - 927 - 92.68%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %21,059 - 95.72%
Average Income per Game$1,970,781
Year to Date Revenue$68,977,344
Farm
Home Games Left1
Average Attendance - %2,394 - 79.81%
Average Income per Game$91,904
Year to Date Revenue$3,216,630

Expense

Pro Players Total Salaries$78,375,833
Farm Players Total Salaries$2,381,748
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$67,014,836
Farm Year To Date Expenses$2,787,237
Pro Salary Cap To Date$64,669,818
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,824,688
Farm Estimated Season Revenue$91,904
Pro Remaining Season Days29
Pro Expenses Per Days$424,470
Pro Estimated Expenses$12,309,630
Farm Remaining Season Days5
Farm Expenses Per Days$17,679
Farm Estimated Expenses$88,395
Estimated Season Expenses$12,398,025
Season Salary Cap$76,500,832
Estimate Under Maximum Salary Cap of $83,500,000$6,999,168
Estimate Over Minimum Salary Cap of $61,700,000 $14,800,832
Current Bank Account$99,405,567
Projected Bank Account$98,924,134

Pro Players Salaries

Jamie Benn (1 Way Contract) $9,500,000 (1)
Mikhail Sergachev (1 Way Contract) $8,500,000 (8)
Ryan McDonagh (1 Way Contract) $6,750,000 (1)
Ivan Barbashev (1 Way Contract) $5,505,000 (5)
Andre Burakovsky (1 Way Contract) $5,500,000 (3)
Jakub Vrana (1 Way Contract) $5,250,000 (1)
Erik Cernak (1 Way Contract) $5,200,000 (8)
Dylan Strome (1 Way Contract) $5,000,000 (5)
Devon Toews (1 Way Contract) $4,100,000 (1)
Ross Colton (1 Way Contract) $4,000,000 (4)
Ilya Samsonov (1 Way Contract) $3,550,000 (1)
Mathieu Joseph (1 Way Contract) $2,950,000 (3)
Kaapo Kakko (1 Way Contract) $2,100,000 (1)
Tyson Jost (1 Way Contract) $2,000,000 (1)
-1 Way Contract Salary Cap : $875,000
Kevin Lankinen (1 Way Contract) $2,000,000 (1)
Filip Zadina $1,825,000 (2)
Jake Neighbours $835,833 (2)
Aliaksei Protas $789,167 (1)
Darren Raddysh $762,500 (1)
Taylor Raddysh $758,333 (1)
Nick Seeler $750,000 (1)
Robert Bortuzzo (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $0
Total Pro Players22
Salary Commitment
Year 2024 : $78,375,833
Year 2025 : $39,315,833
Year 2026 : $36,655,000
Year 2027 : $28,205,000
Salary Average Commitment
Year 2024 : $78,375,833
Year 2025 : $39,315,833
Year 2026 : $36,655,000
Year 2027 : $28,205,000
Salary Cap with 1 Way Contract
Year 2024 : $76,500,832
Year 2025 : $39,315,833
Year 2026 : $36,655,000
Year 2027 : $28,205,000

Farm Players Salaries

Keith Petruzzelli $95,000 (1)
Paul Ludwinski $93,167 (4)
Nathan Gaucher $91,833 (4)
Ty Glover $90,000 (2)
Mavrik Bourque $89,417 (2)
Maxwell Crozier $86,750 (2)
Maxim Groshev $86,750 (3)
Zack Bolduc $86,333 (3)
Declan Carlile $85,500 (1)
Maxim Cajkovic $85,083 (1)
Hugo Alnefelt $85,083 (1)
Milos Kelemen $85,000 (1)
Jack Thompson $82,833 (2)
Gage Goncalves $82,000 (1)
Roman Schmidt $80,583 (3)
Cal Foote $80,000 (1)
Brendan Lemieux $80,000 (1)
Jack Finley $79,750 (2)
Gabriel Fortier $77,500 (1)
Collin Delia $77,500 (1)
Sean Day $77,500 (1)
Cole Koepke $77,500 (1)
Alex Barre-Boulet $75,833 (1)
Boris Katchouk $75,833 (1)
Dylan Duke $75,000 (1)
Zach Solow $75,000 (1)
Nikita Pavlychev $75,000 (1)
Jimmy Huntington $75,000 (1)
Alex Kannok Leipert $75,000 (1)
Total Farm Players29
Salary Commitment
Year 2024 : $2,381,748
Year 2025 : $867,416
Year 2026 : $438,666
Year 2027 : $185,000
Salary Average Commitment
Year 2024 : $2,381,748
Year 2025 : $867,416
Year 2026 : $438,666
Year 2027 : $185,000

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameACC
Level 1: 8000 - $100 - 7,430 - 92.88%
Level 2: 5000 - $60 - 4,655 - 93.11%
Level 3: 3000 - $35 - 2,794 - 93.15%
Level 4: 5150 - $25 - 4,516 - 87.69%
Luxury : 850 - $200 - 784 - 92.26%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $32 - 1,930 - 96.52%
Farm Level 2: 1000 - $18 - 943 - 94.26%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %20,180 - 91.73%
Average Income per Game$1,830,644
Year to Date Revenue$65,903,186
Farm
Home Games Left0
Average Attendance - %2,873 - 95.77%
Average Income per Game$78,739
Year to Date Revenue$2,834,616

Expense

Pro Players Total Salaries$69,552,750
Farm Players Total Salaries$2,259,924
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$63,109,037
Farm Year To Date Expenses$2,702,206
Pro Salary Cap To Date$62,264,123
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,153,220
Farm Estimated Season Revenue$0
Pro Remaining Season Days29
Pro Expenses Per Days$377,287
Pro Estimated Expenses$10,941,323
Farm Remaining Season Days5
Farm Expenses Per Days$16,932
Farm Estimated Expenses$84,660
Estimated Season Expenses$11,025,983
Season Salary Cap$69,552,750
Estimate Under Maximum Salary Cap of $83,500,000$13,947,250
Estimate Over Minimum Salary Cap of $61,700,000 $7,852,750
Current Bank Account$92,647,698
Projected Bank Account$90,774,935

Pro Players Salaries

Auston Matthews (1 Way Contract) $11,640,250 (1)
Morgan Rielly (1 Way Contract) $7,500,000 (3)
Taylor Hall (1 Way Contract) $6,000,000 (2)
Jake Guentzel (1 Way Contract) $6,000,000 (8)
David Perron (1 Way Contract) $4,750,000 (1)
Pavel Zacha (1 Way Contract) $4,750,000 (4)
Jonas Siegenthaler (1 Way Contract) $4,250,000 (5)
Miles Wood (1 Way Contract) $3,125,000 (6)
Lars Eller (1 Way Contract) $3,062,500 (2)
Pierre Engvall (1 Way Contract) $3,000,000 (5)
David Kampf (1 Way Contract) $2,600,000 (4)
Niko Mikkola (1 Way Contract) $2,500,000 (3)
James Reimer (1 Way Contract) $1,875,000 (1)
Timothy Liljegren (1 Way Contract) $1,400,000 (1)
Joseph Woll (1 Way Contract) $1,000,000 (2)
Brayden Pachal $775,000 (2)
Parker Wotherspoon $775,000 (1)
Nick Abruzzese $775,000 (2)
Bobby McMann (1 Way Contract) $762,500 (3)
Michael Amadio $762,500 (1)
Gabriel Carriere $750,000 (1)
Cooper Walker $750,000 (1)
Jeremy Hanzel $750,000 (1)
Total Pro Players23
Salary Commitment
Year 2024 : $69,552,750
Year 2025 : $48,652,500
Year 2026 : $37,040,000
Year 2027 : $25,825,000
Salary Average Commitment
Year 2024 : $69,552,750
Year 2025 : $46,100,000
Year 2026 : $34,487,500
Year 2027 : $23,725,000
Salary Cap with 1 Way Contract
Year 2024 : $69,552,750
Year 2025 : $46,100,000
Year 2026 : $34,487,500
Year 2027 : $23,725,000

Farm Players Salaries

Max McCormick $95,313 (1)
Matthew Knies $92,500 (1)
Brian Halonen $92,500 (1)
Isaak Phillips $85,917 (1)
Marc Del Gaizo $85,083 (1)
Mikko Kokkonen $84,667 (2)
Curtis Douglas $83,750 (1)
Topias Vilen $83,667 (3)
Will Cuylle $82,833 (2)
Walker Duehr $82,500 (2)
William Villeneuve $81,778 (2)
Mikhail Abramov $80,944 (1)
Ty Voit $80,056 (3)
Alex Stalock $80,000 (1)
Nicholas Robertson $79,667 (1)
Mac Hollowell $77,500 (1)
Brett Seney $77,500 (1)
Trey Fix-Wolansky $77,500 (2)
Samuel Laberge $77,500 (1)
Jesse Ylonen $77,500 (1)
Adam Brooks $76,250 (1)
Brendan Perlini $75,000 (1)
Jordan Oesterle $75,000 (1)
Owen Sillinger $75,000 (1)
Joseph Duszak $75,000 (1)
Shawn Element $75,000 (1)
Jimmy Schuldt $75,000 (1)
Nolan Maier $75,000 (1)
Total Farm Players28
Salary Commitment
Year 2024 : $2,259,924
Year 2025 : $573,001
Year 2026 : $163,723
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,259,924
Year 2025 : $573,001
Year 2026 : $163,723
Year 2027 : $0

Utah Hockey Club



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Hallenbeck Arena
Level 1: 8000 - $100 - 7,360 - 92.00%
Level 2: 5000 - $60 - 4,758 - 95.15%
Level 3: 3000 - $35 - 2,845 - 94.82%
Level 4: 5150 - $25 - 4,869 - 94.55%
Luxury : 850 - $200 - 807 - 94.92%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $50 - 1,500 - 75.00%
Farm Level 2: 1000 - $20 - 933 - 93.28%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %20,638 - 93.81%
Average Income per Game$1,946,862
Year to Date Revenue$70,087,028
Farm
Home Games Left1
Average Attendance - %2,433 - 81.10%
Average Income per Game$93,658
Year to Date Revenue$3,278,030

Expense

Pro Players Total Salaries$84,831,167
Farm Players Total Salaries$2,180,616
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$65,020,431
Farm Year To Date Expenses$2,598,310
Pro Salary Cap To Date$62,202,258
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,734,309
Farm Estimated Season Revenue$93,658
Pro Remaining Season Days29
Pro Expenses Per Days$458,990
Pro Estimated Expenses$13,310,710
Farm Remaining Season Days5
Farm Expenses Per Days$16,445
Farm Estimated Expenses$82,225
Estimated Season Expenses$13,392,935
Season Salary Cap$81,456,168
Estimate Under Maximum Salary Cap of $83,500,000$2,043,832
Estimate Over Minimum Salary Cap of $61,700,000 $19,756,168
Current Bank Account$108,553,395
Projected Bank Account$104,988,427

Pro Players Salaries

Drew Doughty (1 Way Contract) $11,000,000 (4)
Jacob Trouba (1 Way Contract) $8,000,000 (3)
Clayton Keller (1 Way Contract) $7,150,000 (1)
Ilya Mikheyev (1 Way Contract) $5,000,000 (3)
Matt Dumba (1 Way Contract) $4,875,000 (1)
Jakob Chychrun (1 Way Contract) $4,600,000 (1)
Mason Marchment (1 Way Contract) $4,500,000 (3)
Tyler Toffoli (1 Way Contract) $4,250,000 (1)
Mike Hoffman (1 Way Contract) $3,500,000 (1)
Matias Maccelli (1 Way Contract) $3,430,000 (3)
Semyon Varlamov (1 Way Contract) $3,400,000 (3)
Matt Roy (1 Way Contract) $3,150,000 (3)
Justin Schultz (1 Way Contract) $3,100,000 (1)
-1 Way Contract Salary Cap : $1,975,000
Mike Reilly (1 Way Contract) $3,000,000 (1)
-1 Way Contract Salary Cap : $1,875,000
Kaapo Kahkonen (1 Way Contract) $2,750,000 (1)
Nick Bjugstad (1 Way Contract) $2,100,000 (2)
Barrett Hayton (1 Way Contract) $1,775,000 (1)
Pat Maroon (1 Way Contract) $1,250,000 (1)
-1 Way Contract Salary Cap : $125,000
Juraj Slafkovsky $950,000 (2)
Connor Bedard $950,000 (3)
Ty Emberson (1 Way Contract) $950,000 (1)
Anton Lundell (1 Way Contract) $925,000 (1)
Dylan Guenther $894,167 (2)
J.J. Moser $887,000 (1)
Emil Lilleberg (1 Way Contract) $870,000 (2)
Jesse Puljujarvi (1 Way Contract) $800,000 (2)
Zack MacEwen $775,000 (3)
Total Pro Players27
Salary Commitment
Year 2024 : $84,831,167
Year 2025 : $47,619,167
Year 2026 : $42,005,000
Year 2027 : $11,000,000
Salary Average Commitment
Year 2024 : $84,831,167
Year 2025 : $45,819,167
Year 2026 : $40,205,000
Year 2027 : $11,000,000
Salary Cap with 1 Way Contract
Year 2024 : $81,456,167
Year 2025 : $45,819,167
Year 2026 : $40,205,000
Year 2027 : $11,000,000

Farm Players Salaries

Jakub Zboril $120,000 (1)
Ross Johnston $110,000 (3)
Jiri Kulich $95,000 (3)
Aku Raty $92,500 (2)
Josh Doan $92,500 (3)
Reid Schaefer $91,833 (1)
John Farinacci $91,000 (2)
Vadim Zherenko $90,000 (2)
Luca Del Bel Belluz $89,200 (4)
David Spacek $86,400 (3)
Sam Poulin $86,400 (1)
Victor Soderstrom $86,400 (1)
Nolan Foote $86,333 (1)
Jack Rathbone $85,000 (1)
Jon-Randall Avon $85,000 (3)
Ronnie Attard $85,000 (1)
Adam Sykora $83,900 (3)
Ben McCartney $81,400 (1)
Vladislav Kolyachonok $79,000 (1)
Akil Thomas $77,500 (1)
Brett Brochu $77,500 (1)
Jan Jenik $77,500 (1)
Cameron Crotty $77,500 (1)
Malcolm Subban $77,500 (1)
Kyle Capobianco $76,250 (1)
Total Farm Players25
Salary Commitment
Year 2024 : $2,180,616
Year 2025 : $915,500
Year 2026 : $642,000
Year 2027 : $89,200
Salary Average Commitment
Year 2024 : $2,180,616
Year 2025 : $915,500
Year 2026 : $642,000
Year 2027 : $89,200

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 8000 - $100 - 7,504 - 93.80%
Level 2: 5000 - $60 - 4,750 - 95.00%
Level 3: 3000 - $35 - 2,857 - 95.23%
Level 4: 5150 - $25 - 4,847 - 94.12%
Luxury : 850 - $200 - 799 - 94.05%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $45 - 1,904 - 95.18%
Farm Level 2: 1000 - $20 - 939 - 93.95%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %20,757 - 94.35%
Average Income per Game$1,969,912
Year to Date Revenue$70,916,833
Farm
Home Games Left1
Average Attendance - %2,843 - 94.77%
Average Income per Game$104,448
Year to Date Revenue$3,655,675

Expense

Pro Players Total Salaries$76,921,649
Farm Players Total Salaries$3,428,220
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$4,125,000
Pro Year To Date Expenses$64,898,091
Farm Year To Date Expenses$3,712,057
Pro Salary Cap To Date$63,678,953
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,849,560
Farm Estimated Season Revenue$104,448
Pro Remaining Season Days29
Pro Expenses Per Days$416,693
Pro Estimated Expenses$12,084,097
Farm Remaining Season Days5
Farm Expenses Per Days$24,100
Farm Estimated Expenses$120,500
Estimated Season Expenses$12,204,597
Season Salary Cap$80,246,649
Estimate Under Maximum Salary Cap of $83,500,000$3,253,351
Estimate Over Minimum Salary Cap of $61,700,000 $18,546,649
Current Bank Account$110,474,234
Projected Bank Account$108,223,645

Pro Players Salaries

Steven Stamkos (1 Way Contract) $8,500,000 (3)
Matt Boldy (1 Way Contract) $7,000,000 (7)
Reilly Smith (1 Way Contract) $6,250,000 (2)
Brock Nelson (1 Way Contract) $6,000,000 (2)
Shea Theodore (1 Way Contract) $5,200,000 (1)
Thatcher Demko (1 Way Contract) $5,000,000 (2)
Drake Batherson (1 Way Contract) $4,975,000 (2)
Elias Lindholm (1 Way Contract) $4,850,000 (1)
Erik Gudbranson (1 Way Contract) $4,400,000 (3)
Lawson Crouse (1 Way Contract) $4,300,000 (3)
Cody Ceci (1 Way Contract) $4,062,500 (2)
David Savard (1 Way Contract) $3,500,000 (1)
Jeff Carter (1 Way Contract) $3,125,000 (1)
Nicolas Hague (1 Way Contract) $2,294,150 (2)
Jack McBain (1 Way Contract) $1,599,999 (2)
Martin Jones (1 Way Contract) $900,000 (1)
Brandt Clarke $863,334 (3)
Tyson Foerster $863,333 (2)
Thomas Harley $863,333 (1)
Jimmy Vesey (1 Way Contract) $800,000 (2)
Joey Anderson (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
Shane Pinto (1 Way Contract) $775,000 (1)
Total Pro Players22
Salary Commitment
Year 2024 : $76,921,649
Year 2025 : $56,408,316
Year 2026 : $24,563,334
Year 2027 : $7,000,000
Salary Average Commitment
Year 2024 : $76,921,649
Year 2025 : $56,908,316
Year 2026 : $25,063,334
Year 2027 : $7,000,000
Salary Cap with 1 Way Contract
Year 2024 : $76,121,648
Year 2025 : $56,908,316
Year 2026 : $25,063,334
Year 2027 : $7,000,000

Farm Players Salaries

Jaxson Stauber $110,469 (1)
Kyle McDonald $108,750 (3)
Chase Wheatcroft $107,813 (3)
Cameron Butler $107,292 (3)
Parker Bell $107,188 (3)
Clay Stevenson $106,875 (1)
Ryan Hofer $106,458 (3)
Adam Edstrom $105,833 (2)
Jeremie Biakabutuka $103,125 (3)
Maxence Guenette $101,667 (1)
Navrin Mutter $97,083 (2)
Arthur Kaliyev $89,417 (1)
Patrick Giles $81,250 (1)
Guillaume Brisebois $77,500 (2)
Scott Reedy $77,500 (1)
Michael DiPietro $77,500 (1)
Tanner Kaspick $77,500 (1)
Travis Barron $77,500 (1)
Tommy Miller $77,500 (1)
Joey Abate $77,500 (1)
Spencer Martin $76,250 (1)
Nic Petan $76,250 (1)
Devante Stephens $75,000 (1)
Jermaine Loewen $75,000 (1)
Riley Duran $75,000 (1)
Sheldon Rempal $75,000 (1)
Sam Lipkin $75,000 (1)
Victor Mancini $75,000 (1)
Chas Sharpe $75,000 (1)
Matthew Strome $75,000 (1)
Total Farm Players30
Salary Commitment
Year 2024 : $2,628,220
Year 2025 : $921,041
Year 2026 : $640,625
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,628,220
Year 2025 : $921,041
Year 2026 : $640,625
Year 2027 : $0

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameVGK Sportscenter
Level 1: 8000 - $100 - 7,594 - 94.93%
Level 2: 5000 - $60 - 4,805 - 96.09%
Level 3: 3000 - $35 - 2,889 - 96.29%
Level 4: 5150 - $25 - 4,932 - 95.76%
Luxury : 850 - $200 - 807 - 94.95%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,844 - 92.20%
Farm Level 2: 1000 - $15 - 971 - 97.13%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %21,027 - 95.58%
Average Income per Game$1,929,025
Year to Date Revenue$67,515,874
Farm
Home Games Left1
Average Attendance - %2,815 - 93.84%
Average Income per Game$92,873
Year to Date Revenue$3,250,560

Expense

Pro Players Total Salaries$73,716,333
Farm Players Total Salaries$3,579,083
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$2,437,500
Pro Year To Date Expenses$68,434,470
Farm Year To Date Expenses$2,612,832
Pro Salary Cap To Date$66,753,339
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,574,150
Farm Estimated Season Revenue$92,873
Pro Remaining Season Days29
Pro Expenses Per Days$399,553
Pro Estimated Expenses$11,587,037
Farm Remaining Season Days5
Farm Expenses Per Days$25,025
Farm Estimated Expenses$125,125
Estimated Season Expenses$11,712,162
Season Salary Cap$75,028,833
Estimate Under Maximum Salary Cap of $83,500,000$8,471,167
Estimate Over Minimum Salary Cap of $61,700,000 $13,328,833
Current Bank Account$107,759,208
Projected Bank Account$107,714,069

Pro Players Salaries

Andrei Vasilevskiy (1 Way Contract) $9,500,000 (5)
Robert Thomas (1 Way Contract) $8,125,000 (8)
Vincent Trocheck (1 Way Contract) $7,031,250 (3)
Vladimir Tarasenko (1 Way Contract) $5,000,000 (3)
Jonathan Marchessault (1 Way Contract) $5,000,000 (1)
Jake McCabe (1 Way Contract) $5,000,000 (2)
Noah Hanifin (1 Way Contract) $4,950,000 (1)
Ben Chiarot (1 Way Contract) $4,750,000 (3)
Trevor Moore (1 Way Contract) $4,200,000 (5)
Jake Walman (1 Way Contract) $3,400,000 (3)
Carter Hart (1 Way Contract) $2,984,250 (1)
Vladislav Namestnikov (1 Way Contract) $2,200,000 (2)
Cal Clutterbuck (1 Way Contract) $1,750,000 (1)
Travis Boyd (1 Way Contract) $1,750,000 (1)
-1 Way Contract Salary Cap : $625,000
Pius Suter (1 Way Contract) $1,600,000 (2)
Keegan Kolesar (1 Way Contract) $1,400,000 (2)
Trevor Lewis (1 Way Contract) $950,000 (1)
Michael Carcone $900,000 (2)
Connor McMichael $863,333 (1)
Alexander Alexeyev (1 Way Contract) $825,000 (2)
Brett Leason $775,000 (1)
Jacob MacDonald $762,500 (1)
Total Pro Players22
Salary Commitment
Year 2024 : $73,716,333
Year 2025 : $53,681,250
Year 2026 : $41,756,250
Year 2027 : $21,825,000
Salary Average Commitment
Year 2024 : $73,716,333
Year 2025 : $53,931,250
Year 2026 : $42,006,250
Year 2027 : $21,825,000
Salary Cap with 1 Way Contract
Year 2024 : $72,591,333
Year 2025 : $53,931,250
Year 2026 : $42,006,250
Year 2027 : $21,825,000

Farm Players Salaries

Hendrix Lapierre $863,333 (2)
Magnus Hellberg $785,000 (1)
Landon Slaggert $91,250 (2)
Anton Malmstrom $91,000 (2)
Adam Beckman $89,417 (1)
Danila Klimovich $88,667 (2)
Mitchell Gibson $86,750 (1)
Sammy Walker $85,500 (1)
Michael Vukojevic $85,083 (1)
Jeremie Poirier $82,333 (2)
Vincent Iorio $81,417 (3)
Joe Snively $80,000 (1)
Calle Rosen $80,000 (1)
Luke Prokop $79,333 (2)
Riley Sutter $77,500 (1)
Egor Sokolov $77,500 (1)
Garrett Pilon $77,500 (1)
Lucas Johansen $76,250 (1)
David Gust $76,250 (1)
Tarun Fizer $75,000 (1)
Henrik Tikkanen $75,000 (1)
John Parker-Jones $75,000 (1)
Logan Nijhoff $75,000 (1)
Nathan Burke $75,000 (1)
Owen Pederson $75,000 (1)
Dylan Wells $75,000 (1)
Total Farm Players26
Salary Commitment
Year 2024 : $3,579,083
Year 2025 : $600,333
Year 2026 : $81,417
Year 2027 : $0
Salary Average Commitment
Year 2024 : $3,579,083
Year 2025 : $600,333
Year 2026 : $81,417
Year 2027 : $0

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVietnam Airlines Center
Level 1: 8000 - $100 - 7,270 - 90.88%
Level 2: 5000 - $60 - 4,530 - 90.61%
Level 3: 3000 - $35 - 2,610 - 87.01%
Level 4: 5150 - $25 - 4,643 - 90.15%
Luxury : 850 - $200 - 740 - 87.07%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,910 - 95.52%
Farm Level 2: 1000 - $20 - 905 - 90.46%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %19,794 - 89.97%
Average Income per Game$1,877,158
Year to Date Revenue$67,577,686
Farm
Home Games Left1
Average Attendance - %2,815 - 93.83%
Average Income per Game$97,780
Year to Date Revenue$3,422,285

Expense

Pro Players Total Salaries$84,776,667
Farm Players Total Salaries$2,028,904
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$67,631,979
Farm Year To Date Expenses$2,515,458
Pro Salary Cap To Date$65,433,901
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,385,790
Farm Estimated Season Revenue$97,780
Pro Remaining Season Days29
Pro Expenses Per Days$458,699
Pro Estimated Expenses$13,302,271
Farm Remaining Season Days5
Farm Expenses Per Days$15,515
Farm Estimated Expenses$77,575
Estimated Season Expenses$13,379,846
Season Salary Cap$82,620,419
Estimate Under Maximum Salary Cap of $83,500,000$879,581
Estimate Over Minimum Salary Cap of $61,700,000 $20,920,419
Current Bank Account$93,798,122
Projected Bank Account$89,901,846

Pro Players Salaries

Anze Kopitar (1 Way Contract) $10,000,000 (3)
Alex Pietrangelo (1 Way Contract) $8,800,000 (3)
Pierre-Luc Dubois (1 Way Contract) $8,500,000 (1)
Quinn Hughes (1 Way Contract) $7,850,000 (2)
Phillip Danault (1 Way Contract) $5,500,000 (2)
Jared McCann (1 Way Contract) $5,000,000 (3)
Conor Garland (1 Way Contract) $4,950,000 (2)
Alex Tuch (1 Way Contract) $4,750,000 (3)
Brandon Carlo (1 Way Contract) $4,100,000 (2)
Barclay Goodrow (1 Way Contract) $3,900,000 (2)
Gabriel Vilardi (1 Way Contract) $3,450,000 (2)
Brayden McNabb (1 Way Contract) $2,850,000 (2)
Martin Fehervary (1 Way Contract) $2,675,000 (3)
Dillon Dube (1 Way Contract) $1,725,000 (1)
-1 Way Contract Salary Cap : $600,000
Marcus Foligno (1 Way Contract) $1,550,000 (1)
Brandon Hagel (1 Way Contract) $1,500,000 (1)
Michael Rasmussen (1 Way Contract) $1,460,000 (1)
Erik Gustafsson (1 Way Contract) $1,031,250 (1)
-1 Way Contract Salary Cap : $0
Oskar Sundqvist (1 Way Contract) $968,750 (1)
Brock Faber $925,000 (2)
Matty Beniers $900,000 (1)
Charlie Lindgren (1 Way Contract) $825,000 (2)
Travis Dermott $800,000 (1)
Logan Thompson (1 Way Contract) $766,667 (2)
Total Pro Players24
Salary Commitment
Year 2024 : $84,776,667
Year 2025 : $63,291,667
Year 2026 : $28,175,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $84,776,667
Year 2025 : $66,341,667
Year 2026 : $31,225,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $82,620,417
Year 2025 : $66,341,667
Year 2026 : $31,225,000
Year 2027 : $0

Farm Players Salaries

Santeri Hatakka $106,354 (1)
Ryan Tverberg $95,000 (2)
Bogdan Trineyev $95,000 (2)
Andrew Poturalski $95,000 (1)
Jonatan Berggren $92,500 (1)
Brendan Brisson $92,500 (2)
Layton Ahac $89,750 (1)
Jakob Pelletier $86,333 (1)
Jesper Vikman $85,800 (3)
Zach Dean $85,300 (3)
Jakub Demek $85,200 (3)
Dylan Coghlan $85,000 (1)
Fraser Minten $84,600 (1)
Jakub Brabenec $82,900 (3)
Dryden Hunt $77,500 (2)
Olivier Galipeau $77,500 (1)
Benjamin Jones $77,500 (1)
Peter DiLiberatore $77,500 (1)
Jiri Patera $77,500 (1)
Lukas Rousek $77,500 (2)
Jonas Rondbjerg $76,667 (2)
Jet Greaves $76,000 (1)
Cavan Fitzgerald $75,000 (1)
Marcel Marcel $75,000 (1)
Total Farm Players24
Salary Commitment
Year 2024 : $2,028,904
Year 2025 : $853,367
Year 2026 : $339,200
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,028,904
Year 2025 : $853,367
Year 2026 : $339,200
Year 2027 : $0

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameHägglunds Arena
Level 1: 8000 - $100 - 7,098 - 88.73%
Level 2: 5000 - $60 - 4,444 - 88.89%
Level 3: 3000 - $35 - 2,636 - 87.87%
Level 4: 5150 - $25 - 4,430 - 86.02%
Luxury : 850 - $200 - 759 - 89.33%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $50 - 1,489 - 74.44%
Farm Level 2: 1000 - $25 - 641 - 64.09%
Farm Total Capacity :3000

Income

Home Games Left5
Average Attendance - %19,368 - 88.04%
Average Income per Game$1,908,298
Year to Date Revenue$68,698,738
Farm
Home Games Left1
Average Attendance - %2,130 - 70.99%
Average Income per Game$89,180
Year to Date Revenue$3,121,310

Expense

Pro Players Total Salaries$76,720,833
Farm Players Total Salaries$2,171,550
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$4,100,000
Pro Year To Date Expenses$67,377,911
Farm Year To Date Expenses$2,578,196
Pro Salary Cap To Date$66,520,927
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,541,491
Farm Estimated Season Revenue$89,180
Pro Remaining Season Days29
Pro Expenses Per Days$415,619
Pro Estimated Expenses$12,052,951
Farm Remaining Season Days5
Farm Expenses Per Days$16,390
Farm Estimated Expenses$81,950
Estimated Season Expenses$12,134,901
Season Salary Cap$80,820,833
Estimate Under Maximum Salary Cap of $83,500,000$2,679,167
Estimate Over Minimum Salary Cap of $61,700,000 $19,120,833
Current Bank Account$86,627,038
Projected Bank Account$84,122,808

Pro Players Salaries

J.T. Miller (1 Way Contract) $8,500,000 (7)
Leon Draisaitl (1 Way Contract) $8,500,000 (1)
Zach Hyman (1 Way Contract) $6,750,000 (2)
Connor Hellebuyck (1 Way Contract) $6,166,666 (1)
Nikolaj Ehlers (1 Way Contract) $6,000,000 (1)
Neal Pionk (1 Way Contract) $5,875,000 (2)
Brenden Dillon (1 Way Contract) $3,900,000 (1)
Evander Kane (1 Way Contract) $3,500,000 (1)
Adam Lowry (1 Way Contract) $3,250,000 (1)
Sean Kuraly (1 Way Contract) $3,125,000 (2)
Dylan DeMelo (1 Way Contract) $3,000,000 (1)
Josh Anderson (1 Way Contract) $2,750,000 (1)
Warren Foegele (1 Way Contract) $2,750,000 (1)
Alexander Romanov (1 Way Contract) $2,500,000 (2)
Jake Middleton (1 Way Contract) $2,450,000 (2)
Nikolai Knyzhov (1 Way Contract) $1,250,000 (2)
Devon Levi $950,000 (2)
Urho Vaakanainen $850,000 (1)
Michael Eyssimont (1 Way Contract) $800,000 (2)
Alex Nylander (1 Way Contract) $775,000 (1)
David Gustafsson $775,000 (1)
Cole Smith (1 Way Contract) $775,000 (1)
Johnathan Kovacevic $766,667 (2)
Beck Malenstyn $762,500 (1)
Total Pro Players24
Salary Commitment
Year 2024 : $76,720,833
Year 2025 : $32,966,667
Year 2026 : $8,500,000
Year 2027 : $8,500,000
Salary Average Commitment
Year 2024 : $76,720,833
Year 2025 : $32,966,667
Year 2026 : $8,500,000
Year 2027 : $8,500,000
Salary Cap with 1 Way Contract
Year 2024 : $76,720,833
Year 2025 : $32,966,667
Year 2026 : $8,500,000
Year 2027 : $8,500,000

Farm Players Salaries

Sammy Blais $100,000 (1)
Chaz Lucius $92,500 (3)
Nikita Chibrikov $87,583 (3)
Daniel Torgersson $86,750 (2)
Henri Nikkanen $85,917 (2)
Simon Lundmark $85,083 (1)
Jansen Harkins $85,000 (1)
Isaiah Saville $84,967 (2)
Griffin Mendel $79,000 (1)
Wade Allison $78,500 (1)
Arvid Holm $77,500 (1)
Dominic Toninato $77,500 (2)
Lias Andersson $77,500 (1)
Robert Hagg $77,500 (1)
Kristian Reichel $77,500 (1)
Austin Poganski $77,500 (1)
Austin Strand $77,500 (1)
Nathan Smith $77,500 (1)
Declan Chisholm $77,500 (1)
Leon Gawanke $77,500 (1)
Michael Hutchinson $77,500 (1)
Drake Caggiula $77,500 (2)
Jeff Malott $76,250 (1)
Josiah Didier $75,000 (1)
Daniel Walcott $75,000 (1)
Gabriel Dumont $75,000 (1)
Grant Hutton $75,000 (2)
Total Farm Players27
Salary Commitment
Year 2024 : $2,171,550
Year 2025 : $667,717
Year 2026 : $180,083
Year 2027 : $0
Salary Average Commitment
Year 2024 : $2,171,550
Year 2025 : $667,717
Year 2026 : $180,083
Year 2027 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $83,500,000
Available Cap Space

Over Minimum of
$61,700,000

Pro Players

Farm Players

Total Players

Anaheim Ducks $130,222,137 $83,480,835 $19,165 $21,780,835 242347
Boston Bruins $125,151,533 $78,962,500 $4,537,500 $17,262,500 202747
Buffalo Sabres $151,103,511 $65,052,322 $18,447,678 $3,352,322 213152
Calgary Flames $87,083,587 $82,383,333 $1,116,667 $20,683,333 242751
Carolina Hurricanes $86,092,488 $76,681,917 $6,818,083 $14,981,917 232346
Chicago Blackhawks $112,669,156 $81,495,084 $2,004,916 $19,795,084 212243
Colorado Avalanche $115,845,389 $82,754,857 $745,143 $21,054,857 212647
Columbus Blue Jackets $89,616,896 $82,092,499 $1,407,501 $20,392,499 262147
Dallas Stars $131,829,713 $75,336,250 $8,163,750 $13,636,250 212344
Detroit Red Wings $86,973,352 $77,908,542 $5,591,458 $16,208,542 232144
Edmonton Oilers $45,992,244 $82,931,947 $568,053 $21,231,947 242751
Florida Panthers $88,428,137 $80,300,834 $3,199,166 $18,600,834 222547
Los Angeles Kings $98,540,512 $68,317,792 $15,182,208 $6,617,792 242448
Minnesota Wild $107,312,037 $79,877,916 $3,622,084 $18,177,916 253257
Montreal Canadiens $107,856,542 $77,127,000 $6,373,000 $15,427,000 272148
Nashville Predators $114,014,036 $83,266,143 $233,857 $21,566,143 202646
New Jersey Devils $103,619,563 $79,031,250 $4,468,750 $17,331,250 202545
New York Islanders $88,399,866 $83,324,102 $175,898 $21,624,102 222244
New York Rangers $87,307,721 $74,008,667 $9,491,333 $12,308,667 212243
Ottawa Senators $85,694,316 $80,858,257 $2,641,743 $19,158,257 222749
Philadelphia Flyers $98,464,957 $81,248,690 $2,251,310 $19,548,690 242953
Pittsburgh Penguins $102,159,644 $78,653,511 $4,846,489 $16,953,511 272451
San Jose Sharks $77,868,190 $76,875,729 $6,624,271 $15,175,729 233053
Seattle Kraken $103,623,649 $79,890,000 $3,610,000 $18,190,000 212950
St. Louis Blues $105,574,949 $78,403,332 $5,096,668 $16,703,332 242347
Tampa Bay Lightning $99,405,567 $76,500,832 $6,999,168 $14,800,832 222951
Toronto Maple Leafs $92,647,698 $69,552,750 $13,947,250 $7,852,750 232851
Utah Hockey Club $108,553,395 $81,456,168 $2,043,832 $19,756,168 272552
Vancouver Canucks $110,474,234 $80,246,649 $3,253,351 $18,546,649 223052
Vegas Golden Knights $107,759,208 $75,028,833 $8,471,167 $13,328,833 222648
Washington Capitals $93,798,122 $82,620,419 $879,581 $20,920,419 242448
Winnipeg Jets $86,627,038 $80,820,833 $2,679,167 $19,120,833 242751