Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 5750 - $190 - 3,097 - 53.85%
Level 2: 4750 - $130 - 2,887 - 60.78%
Level 3: 3750 - $120 - 1,895 - 50.52%
Level 4: 2750 - $100 - 1,132 - 41.18%
Luxury : 1000 - $400 - 565 - 56.47%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,929 - 96.45%
Farm Level 2: 1000 - $15 - 990 - 98.98%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %9,575 - 53.20%
Average Income per Game$2,218,672
Year to Date Revenue$90,965,534
Farm
Home Games Left0
Average Attendance - %2,919 - 97.29%
Average Income per Game$90,897
Year to Date Revenue$3,726,784

Expense

Pro Players Total Salaries$72,327,500
Farm Players Total Salaries$2,227,930
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Special Salary Cap Value$6,000,000
Pro Year To Date Expenses$80,481,292
Farm Year To Date Expenses$3,122,833
Pro Salary Cap To Date$77,143,399
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$392,331
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,812
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$83,143,399
Estimate Under Maximum Salary Cap of $83,500,000$356,601
Estimate Over Minimum Salary Cap of $62,000,000 $21,143,399
Current Bank Account$72,283,588
Projected Bank Account$72,283,588

Pro Players Salaries

Max Pacioretty $7,233,000 (1)
-Salary Remaining : $0
-Salary Average : $7,233,000
-Salary Average Remaining : $0
Sergei Bobrovsky (1 Way Contract) $6,667,500 (1)
-Salary Remaining : $0
-Salary Average : $6,667,500
-Salary Average Remaining : $0
Travis Sanheim (1 Way Contract) $4,902,000 (3)
-Salary Remaining : $0
-Salary Average : $4,902,000
-Salary Average Remaining : $0
Reilly Smith (1 Way Contract) $4,895,000 (2)
-Salary Remaining : $0
-Salary Average : $4,895,000
-Salary Average Remaining : $0
Alex Tuch (1 Way Contract) $4,680,000 (1)
-Salary Remaining : $0
-Salary Average : $4,680,000
-Salary Average Remaining : $0
Sean Monahan (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $0
-Salary Average : $2,404,000
-Salary Average Remaining : $0
Jesper Bratt (1 Way Contract) $4,300,000 (3)
-Salary Remaining : $0
-Salary Average : $4,300,000
-Salary Average Remaining : $0
Tomas Tatar (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Justin Schultz (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Josh Manson (1 Way Contract) $4,000,000 (5)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Philipp Kurashev (1 Way Contract) $3,570,000 (5)
-Salary Remaining : $0
-Salary Average : $700,000
-Salary Average Remaining : $0
David Savard (1 Way Contract) $3,150,000 (2)
-Salary Remaining : $0
-Salary Average : $3,150,000
-Salary Average Remaining : $0
Kyle Okposo (1 Way Contract) $3,150,000 (2)
-Salary Remaining : $0
-Salary Average : $3,150,000
-Salary Average Remaining : $0
Andreas Athanasiou (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Zach Whitecloud (1 Way Contract) $2,600,000 (1)
-Salary Remaining : $0
-Salary Average : $2,600,000
-Salary Average Remaining : $0
Olli Maatta (1 Way Contract) $1,905,000 (1)
-Salary Remaining : $0
-Salary Average : $1,905,000
-Salary Average Remaining : $0
Kevin Lankinen (1 Way Contract) $1,700,000 (1)
-Salary Remaining : $0
-Salary Average : $1,700,000
-Salary Average Remaining : $0
Kieffer Bellows (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $1,200,000
-Salary Remaining : $0
-Salary Average : $1,200,000
-Salary Average Remaining : $0
Sam Lafferty (1 Way Contract) $1,000,000 (3)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Zach Sanford $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Ryan Lomberg $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Total Pro Players21
Salary Commitment
Year 2023 : $72,327,500
Year 2024 : $46,617,000
Year 2025 : $29,272,000
Year 2026 : $16,070,000
Salary Average Commitment
Year 2023 : $67,361,500
Year 2024 : $41,651,000
Year 2025 : $24,306,000
Year 2026 : $11,104,000
Salary Cap with 1 Way Contract
Year 2023 : $72,327,500
Year 2024 : $46,617,000
Year 2025 : $29,272,000
Year 2026 : $16,070,000

Farm Players Salaries

Owen Sillinger $99,500 (3)
Salary Remaining : $0
Salary Average : $99,500
Salary Average Remaining : $0
Cole Cassels $99,500 (3)
Salary Remaining : $0
Salary Average : $99,500
Salary Average Remaining : $0
Joe Snively $98,000 (3)
Salary Remaining : $0
Salary Average : $70,000
Salary Average Remaining : $0
Shane Bowers $97,500 (3)
Salary Remaining : $0
Salary Average : $97,500
Salary Average Remaining : $0
Dylan Ferguson $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Spencer Martin $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Xavier Bernard $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Graham McPhee $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Sam Anas $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Damien Giroux $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Jacob Moverare $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Jean-Luc Foudy $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Bryce Kindopp $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Radim Zohorna $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Mason Geertsen $92,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Dan Renouf $90,000 (2)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Keith Petruzzelli $90,000 (3)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
David Gust $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Cooper Zech $83,750 (1)
Salary Remaining : $0
Salary Average : $83,750
Salary Average Remaining : $0
Jakub Zboril $80,180 (2)
Salary Remaining : $0
Salary Average : $119,000
Salary Average Remaining : $0
Jake Leschyshyn $77,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Nick Caamano $75,000 (2)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Beck Malenstyn $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Colton Poolman $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Gabriel Bourque $70,000 (1)
Salary Remaining : $0
Salary Average : $70,000
Salary Average Remaining : $0
Total Farm Players25
Salary Commitment
Year 2023 : $2,227,930
Year 2024 : $1,366,680
Year 2025 : $759,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,241,750
Year 2024 : $1,380,500
Year 2025 : $714,000
Year 2026 : $0

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 5750 - $115 - 5,546 - 96.45%
Level 2: 4750 - $95 - 4,536 - 95.49%
Level 3: 3750 - $75 - 3,544 - 94.51%
Level 4: 2750 - $45 - 2,662 - 96.80%
Luxury : 1000 - $200 - 984 - 98.38%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,292 - 64.59%
Farm Level 2: 1000 - $30 - 511 - 51.13%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,271 - 95.95%
Average Income per Game$2,380,939
Year to Date Revenue$97,618,500
Farm
Home Games Left0
Average Attendance - %1,803 - 60.10%
Average Income per Game$83,763
Year to Date Revenue$3,434,288

Expense

Pro Players Total Salaries$73,025,000
Farm Players Total Salaries$2,521,600
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Special Salary Cap Value$10,601,750
Pro Year To Date Expenses$75,654,760
Farm Year To Date Expenses$4,260,139
Pro Salary Cap To Date$72,500,136
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$395,964
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$20,946
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$83,101,886
Estimate Under Maximum Salary Cap of $83,500,000$398,114
Estimate Over Minimum Salary Cap of $62,000,000 $21,101,886
Current Bank Account$15,149,658
Projected Bank Account$15,149,658

Pro Players Salaries

Matt Duchene (1 Way Contract) $8,000,000 (3)
-Salary Remaining : $0
-Salary Average : $8,000,000
-Salary Average Remaining : $0
Kris Letang (1 Way Contract) $7,150,000 (2)
-Salary Remaining : $0
-Salary Average : $7,150,000
-Salary Average Remaining : $0
Josh Morrissey (1 Way Contract) $6,250,000 (5)
-Salary Remaining : $0
-Salary Average : $6,250,000
-Salary Average Remaining : $0
Alex Killorn (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $0
-Salary Average : $6,000,000
-Salary Average Remaining : $0
Jordan Staal (1 Way Contract) $5,706,000 (2)
-Salary Remaining : $0
-Salary Average : $5,706,000
-Salary Average Remaining : $0
Charlie Coyle (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $0
-Salary Average : $4,500,000
-Salary Average Remaining : $0
Yegor Sharangovich (1 Way Contract) $4,418,000 (1)
-Salary Remaining : $0
-Salary Average : $4,418,000
-Salary Average Remaining : $0
Dylan DeMelo (1 Way Contract) $4,000,000 (5)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Patrik Laine (1 Way Contract) $3,375,000 (5)
-Salary Remaining : $0
-Salary Average : $6,750,000
-Salary Average Remaining : $0
Filip Chytil (1 Way Contract) $3,350,000 (3)
-Salary Remaining : $0
-Salary Average : $3,350,000
-Salary Average Remaining : $0
Marc Staal (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Tyson Barrie (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Nick Foligno (1 Way Contract) $2,800,000 (3)
-Salary Remaining : $0
-Salary Average : $2,800,000
-Salary Average Remaining : $0
Brayden Schenn (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $0
-Salary Average : $7,250,000
-Salary Average Remaining : $0
Jesper Boqvist (1 Way Contract) $1,859,000 (3)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Robby Fabbri (1 Way Contract) $1,667,000 (1)
-Salary Remaining : $0
-Salary Average : $550,000
-Salary Average Remaining : $0
Marc-Edouard Vlasic (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
David Krejci (1 Way Contract) $1,125,000 (1)
-Salary Remaining : $0
-Salary Average : $550,000
-Salary Average Remaining : $0
Rem Pitlick (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Fabian Zetterlund $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Connor Ingram $950,000 (4)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Jeremy Swayman $925,000 (6)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Total Pro Players22
Salary Commitment
Year 2023 : $74,025,000
Year 2024 : $66,323,000
Year 2025 : $40,517,000
Year 2026 : $26,326,000
Salary Average Commitment
Year 2023 : $81,024,000
Year 2024 : $65,256,000
Year 2025 : $37,950,000
Year 2026 : $21,875,000
Salary Cap with 1 Way Contract
Year 2023 : $74,025,000
Year 2024 : $61,315,000
Year 2025 : $35,509,000
Year 2026 : $18,500,000

Farm Players Salaries

Taylor Gauthier $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Daniil Miromanov $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Alex Vlasic $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Dylan Guenther $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Elmer Soderblom $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Josh Maniscalco $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Dylan Sikura $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Olle Lycksell $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Simon Johansson $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Cole Koepke $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Sebastien Aho $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Alex Green $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Fredrik Karlstrom $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Lukas Rousek $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Luke Henman $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Maxence Guenette $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Nick Swaney $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Robin Salo $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Adam Scheel $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Beck Warm $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Hunter Shepard $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Philip Kemp $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
C.J. Smith $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Peter DiLiberatore $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Samuel Asselin $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
John Hayden $81,600 (1)
Salary Remaining : $0
Salary Average : $81,600
Salary Average Remaining : $0
Devin Cooley $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players27
Salary Commitment
Year 2023 : $2,521,600
Year 2024 : $1,995,000
Year 2025 : $760,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,201,600
Year 2024 : $1,675,000
Year 2025 : $440,000
Year 2026 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 5750 - $125 - 5,515 - 95.91%
Level 2: 4750 - $100 - 4,498 - 94.70%
Level 3: 3750 - $75 - 3,480 - 92.79%
Level 4: 2750 - $50 - 2,617 - 95.16%
Luxury : 1000 - $300 - 784 - 78.38%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,975 - 98.76%
Farm Level 2: 1000 - $15 - 987 - 98.72%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,894 - 93.85%
Average Income per Game$2,560,952
Year to Date Revenue$104,999,031
Farm
Home Games Left0
Average Attendance - %2,962 - 98.75%
Average Income per Game$80,234
Year to Date Revenue$3,289,614

Expense

Pro Players Total Salaries$64,305,000
Farm Players Total Salaries$1,783,390
Coaches Total Salaries$1,900,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$69,799,178
Farm Year To Date Expenses$2,636,743
Pro Salary Cap To Date$68,652,988
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$340,130
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,976
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$68,652,988
Estimate Under Maximum Salary Cap of $83,500,000$14,847,012
Estimate Over Minimum Salary Cap of $62,000,000 $6,652,988
Current Bank Account$105,266,392
Projected Bank Account$105,266,392

Pro Players Salaries

Brady Tkachuk (1 Way Contract) $7,570,000 (4)
-Salary Remaining : $0
-Salary Average : $7,570,000
-Salary Average Remaining : $0
Bryan Rust (1 Way Contract) $6,000,000 (5)
-Salary Remaining : $0
-Salary Average : $6,000,000
-Salary Average Remaining : $0
Mike Matheson (1 Way Contract) $5,425,000 (4)
-Salary Remaining : $0
-Salary Average : $5,425,000
-Salary Average Remaining : $0
Jamie Oleksiak (Out of Payroll) $5,000,000 (5)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
TJ Brodie (1 Way Contract) $4,650,000 (3)
-Salary Remaining : $0
-Salary Average : $4,650,000
-Salary Average Remaining : $0
Wayne Simmonds (1 Way Contract) $4,000,000 (2)
-1 Way Contract Salary Cap : $4,000,000
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Ilya Samsonov (1 Way Contract) $3,900,000 (2)
-Salary Remaining : $0
-Salary Average : $3,900,000
-Salary Average Remaining : $0
Nicolas Roy (1 Way Contract) $3,500,000 (5)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Daniel Sprong (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Jake Bean (1 Way Contract) $2,940,000 (2)
-Salary Remaining : $0
-Salary Average : $2,940,000
-Salary Average Remaining : $0
Pierre Engvall (1 Way Contract) $2,900,000 (2)
-Salary Remaining : $0
-Salary Average : $2,900,000
-Salary Average Remaining : $0
Anthony Stolarz (1 Way Contract) $2,638,000 (3)
-1 Way Contract Salary Cap : $2,638,000
-Salary Remaining : $0
-Salary Average : $2,638,000
-Salary Average Remaining : $0
Kaapo Kahkonen (1 Way Contract) $2,263,000 (1)
-Salary Remaining : $0
-Salary Average : $2,263,000
-Salary Average Remaining : $0
Brendan Lemieux (1 Way Contract) $1,688,000 (1)
-1 Way Contract Salary Cap : $1,688,000
-Salary Remaining : $0
-Salary Average : $1,688,000
-Salary Average Remaining : $0
Rasmus Asplund (1 Way Contract) $1,650,000 (1)
-1 Way Contract Salary Cap : $1,650,000
-Salary Remaining : $0
-Salary Average : $1,650,000
-Salary Average Remaining : $0
Dylan Gambrell (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $0
-Salary Average : $1,300,000
-Salary Average Remaining : $0
Christian Fischer (1 Way Contract) $1,345,000 (2)
-Salary Remaining : $0
-Salary Average : $1,345,000
-Salary Average Remaining : $0
Jimmy Vesey (1 Way Contract) $1,325,000 (1)
-Salary Remaining : $0
-Salary Average : $1,325,000
-Salary Average Remaining : $0
Jacob Larsson (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $1,200,000
-Salary Remaining : $0
-Salary Average : $1,200,000
-Salary Average Remaining : $0
Logan Stanley (1 Way Contract) $1,141,000 (1)
-Salary Remaining : $0
-Salary Average : $1,141,000
-Salary Average Remaining : $0
Brendan Gaunce $995,000 (3)
-Salary Remaining : $0
-Salary Average : $995,000
-Salary Average Remaining : $0
Luke Evangelista $950,000 (3)
-Salary Remaining : $0
-Salary Average : $550,000
-Salary Average Remaining : $0
Anton Lundell $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Juuso Valimaki $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Philip Tomasino $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Alexander Romanov $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Total Pro Players26
Salary Commitment
Year 2023 : $69,305,000
Year 2024 : $57,513,000
Year 2025 : $41,228,000
Year 2026 : $27,495,000
Salary Average Commitment
Year 2023 : $68,705,000
Year 2024 : $56,913,000
Year 2025 : $40,628,000
Year 2026 : $27,495,000
Salary Cap with 1 Way Contract
Year 2023 : $69,305,000
Year 2024 : $57,513,000
Year 2025 : $41,228,000
Year 2026 : $27,495,000

Farm Players Salaries

Gustav Lindstrom $99,890 (3)
Salary Remaining : $0
Salary Average : $99,890
Salary Average Remaining : $0
Brayden Pachal $99,500 (3)
Salary Remaining : $0
Salary Average : $99,500
Salary Average Remaining : $0
Logan Brown $99,500 (1)
Salary Remaining : $0
Salary Average : $99,500
Salary Average Remaining : $0
Pierre-Olivier Joseph $99,500 (3)
Salary Remaining : $0
Salary Average : $99,500
Salary Average Remaining : $0
Brendan Brisson $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Remi Poirier $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Alex Steeves $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Graeme Clarke $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Patrick Guay $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Xavier Parent $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Xavier Simoneau $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Jordan Spence $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Justin Barron $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Nathan Legare $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Turner Elson $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Liam Foudy $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
John Parker-Jones $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Charlie Lindgren $87,500 (1)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
William Lagesson $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players19
Salary Commitment
Year 2023 : $1,783,390
Year 2024 : $1,336,390
Year 2025 : $956,390
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,583,390
Year 2024 : $1,136,390
Year 2025 : $756,390
Year 2026 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 5750 - $140 - 4,390 - 76.35%
Level 2: 4750 - $120 - 3,181 - 66.96%
Level 3: 3750 - $90 - 2,531 - 67.49%
Level 4: 2750 - $65 - 1,750 - 63.63%
Luxury : 1000 - $300 - 774 - 77.38%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,948 - 97.38%
Farm Level 2: 1000 - $18 - 979 - 97.95%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %12,625 - 70.14%
Average Income per Game$2,276,361
Year to Date Revenue$93,330,815
Farm
Home Games Left0
Average Attendance - %2,927 - 97.57%
Average Income per Game$95,074
Year to Date Revenue$3,898,026

Expense

Pro Players Total Salaries$78,495,500
Farm Players Total Salaries$2,340,000
Coaches Total Salaries$3,900,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$86,751,453
Farm Year To Date Expenses$3,056,349
Pro Salary Cap To Date$83,066,319
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$425,497
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,833
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$83,066,319
Estimate Under Maximum Salary Cap of $83,500,000$433,681
Estimate Over Minimum Salary Cap of $62,000,000 $21,066,319
Current Bank Account($2,779,086)
Projected Bank Account($2,779,086)

Pro Players Salaries

Connor Hellebuyck (1 Way Contract) $9,600,000 (3)
-Salary Remaining : $0
-Salary Average : $9,600,000
-Salary Average Remaining : $0
Jack Eichel (1 Way Contract) $8,980,000 (2)
-Salary Remaining : $0
-Salary Average : $8,980,000
-Salary Average Remaining : $0
Brad Marchand (1 Way Contract) $7,950,000 (4)
-Salary Remaining : $0
-Salary Average : $7,600,000
-Salary Average Remaining : $0
Chris Kreider (1 Way Contract) $7,105,000 (4)
-Salary Remaining : $0
-Salary Average : $8,000,000
-Salary Average Remaining : $0
Seth Jones (1 Way Contract) $6,200,000 (3)
-Salary Remaining : $0
-Salary Average : $6,200,000
-Salary Average Remaining : $0
Taylor Hall (1 Way Contract) $5,810,000 (3)
-Salary Remaining : $0
-Salary Average : $6,810,000
-Salary Average Remaining : $0
Travis Konecny (1 Way Contract) $5,133,000 (1)
-Salary Remaining : $0
-Salary Average : $5,133,000
-Salary Average Remaining : $0
Jaden Schwartz (1 Way Contract) $5,005,000 (1)
-Salary Remaining : $0
-Salary Average : $5,005,000
-Salary Average Remaining : $0
Evan Rodrigues (1 Way Contract) $4,500,000 (5)
-Salary Remaining : $0
-Salary Average : $4,500,000
-Salary Average Remaining : $0
Ivan Provorov (1 Way Contract) $4,300,000 (2)
-Salary Remaining : $0
-Salary Average : $4,300,000
-Salary Average Remaining : $0
Carter Verhaeghe (1 Way Contract) $4,250,000 (6)
-Salary Remaining : $0
-Salary Average : $4,250,000
-Salary Average Remaining : $0
Radko Gudas (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Shea Theodore (1 Way Contract) $3,791,500 (4)
-Salary Remaining : $0
-Salary Average : $3,791,500
-Salary Average Remaining : $0
Brian Elliott (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Nick Holden (1 Way Contract) $1,800,000 (1)
-Salary Remaining : $0
-Salary Average : $1,800,000
-Salary Average Remaining : $0
Ross Colton (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Timothy Liljegren (1 Way Contract) $1,248,000 (1)
-Salary Remaining : $0
-Salary Average : $1,248,000
-Salary Average Remaining : $0
William Carrier (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Logan Shaw $999,000 (1)
-Salary Remaining : $0
-Salary Average : $999,000
-Salary Average Remaining : $0
Patrick Brown $999,000 (1)
-Salary Remaining : $0
-Salary Average : $999,000
-Salary Average Remaining : $0
Michael Amadio $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Total Pro Players21
Salary Commitment
Year 2023 : $88,095,500
Year 2024 : $71,136,500
Year 2025 : $55,356,500
Year 2026 : $30,746,500
Salary Average Commitment
Year 2023 : $89,640,500
Year 2024 : $69,531,500
Year 2025 : $53,751,500
Year 2026 : $28,141,500
Salary Cap with 1 Way Contract
Year 2023 : $88,095,500
Year 2024 : $67,986,500
Year 2025 : $52,206,500
Year 2026 : $27,596,500

Farm Players Salaries

Filip Cederqvist $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Luke Toporowski $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Pavol Regenda $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Calvin Pickard $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jayce Hawryluk $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Josiah Slavin $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Cedric Pare $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Logan Flodell $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Turner Ottenbreit $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Colin Swoyer $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Devante Stephens $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Nolan Yaremko $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Xavier Bouchard $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Tory Dello $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Jake Kupsky $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Wyatt Newpower $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Dean Stewart $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Shane Gersich $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Matthew Wedman $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Montana Onyebuchi $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Nikita Pavlychev $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Timur Ibragimov $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Alex Limoges $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Clark Bishop $90,000 (1)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Brett Seney $90,000 (1)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Total Farm Players25
Salary Commitment
Year 2023 : $2,340,000
Year 2024 : $585,000
Year 2025 : $395,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,300,000
Year 2024 : $545,000
Year 2025 : $355,000
Year 2026 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 5750 - $130 - 5,476 - 95.24%
Level 2: 4750 - $105 - 3,714 - 78.20%
Level 3: 3750 - $70 - 3,573 - 95.28%
Level 4: 2750 - $55 - 2,061 - 74.94%
Luxury : 1000 - $295 - 790 - 79.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $48 - 1,074 - 53.70%
Farm Level 2: 1000 - $28 - 540 - 53.95%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,614 - 86.75%
Average Income per Game$2,462,662
Year to Date Revenue$100,969,134
Farm
Home Games Left0
Average Attendance - %1,613 - 53.78%
Average Income per Game$83,318
Year to Date Revenue$3,416,035

Expense

Pro Players Total Salaries$84,687,599
Farm Players Total Salaries$2,960,000
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$87,245,859
Farm Year To Date Expenses$4,082,301
Pro Salary Cap To Date$82,011,115
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$467,123
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$20,625
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$82,011,115
Estimate Under Maximum Salary Cap of $83,500,000$1,488,885
Estimate Over Minimum Salary Cap of $62,000,000 $20,011,115
Current Bank Account$40,701,668
Projected Bank Account$40,701,668

Pro Players Salaries

Victor Hedman (1 Way Contract) $7,850,000 (4)
-Salary Remaining : $0
-Salary Average : $550,000
-Salary Average Remaining : $0
Sam Reinhart (1 Way Contract) $7,724,000 (4)
-Salary Remaining : $0
-Salary Average : $1,555,000
-Salary Average Remaining : $0
Kevin Fiala (1 Way Contract) $6,860,000 (1)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Vincent Trocheck (1 Way Contract) $6,735,000 (3)
-Salary Remaining : $0
-Salary Average : $6,735,000
-Salary Average Remaining : $0
Elias Pettersson (1 Way Contract) $5,830,000 (2)
-Salary Remaining : $0
-Salary Average : $5,375,000
-Salary Average Remaining : $0
Tom Wilson (1 Way Contract) $5,700,000 (2)
-Salary Remaining : $0
-Salary Average : $5,700,000
-Salary Average Remaining : $0
Zach Hyman (1 Way Contract) $5,425,000 (3)
-Salary Remaining : $0
-Salary Average : $5,425,000
-Salary Average Remaining : $0
Damon Severson (1 Way Contract) $5,175,000 (3)
-Salary Remaining : $0
-Salary Average : $5,175,000
-Salary Average Remaining : $0
Zach Werenski (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Adam Henrique (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Alex Wennberg (1 Way Contract) $4,750,000 (5)
-Salary Remaining : $0
-Salary Average : $4,750,000
-Salary Average Remaining : $0
Thatcher Demko (1 Way Contract) $4,044,000 (1)
-Salary Remaining : $0
-Salary Average : $4,044,000
-Salary Average Remaining : $0
Ryan Hartman (1 Way Contract) $3,675,000 (4)
-Salary Remaining : $0
-Salary Average : $3,675,000
-Salary Average Remaining : $0
Brandon Carlo (1 Way Contract) $2,171,000 (1)
-Salary Remaining : $0
-Salary Average : $2,171,000
-Salary Average Remaining : $0
Yakov Trenin (1 Way Contract) $1,492,000 (1)
-Salary Remaining : $0
-Salary Average : $1,492,000
-Salary Average Remaining : $0
Jack Johnson $999,999 (2)
-Salary Remaining : $0
-Salary Average : $999,999
-Salary Average Remaining : $0
Logan Thompson $999,000 (2)
-Salary Remaining : $0
-Salary Average : $999,000
-Salary Average Remaining : $0
Sean Walker $950,000 (3)
-Salary Remaining : $0
-Salary Average : $550,000
-Salary Average Remaining : $0
Rafael Harvey-Pinard $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Boris Katchouk (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $925,000
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Artem Zub $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Kevin Stenlund $757,600 (1)
-Salary Remaining : $0
-Salary Average : $757,600
-Salary Average Remaining : $0
Trevor Lewis $750,000 (1)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 2023 : $84,687,599
Year 2024 : $64,176,999
Year 2025 : $47,284,000
Year 2026 : $28,999,000
Salary Average Commitment
Year 2023 : $66,503,599
Year 2024 : $48,363,999
Year 2025 : $33,415,000
Year 2026 : $15,530,000
Salary Cap with 1 Way Contract
Year 2023 : $84,687,599
Year 2024 : $62,687,999
Year 2025 : $47,284,000
Year 2026 : $28,999,000

Farm Players Salaries

Ryan Fanti $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Hugh McGing $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Georgii Merkulov $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Ben McCartney $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Lukas Svejkovsky $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Ty Tullio $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Eetu Makiniemi $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Danila Klimovich $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Gage Goncalves $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Bobby Trivigno $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Ilya Solovyov $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Mack Guzda $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Nick Cicek $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Nick Perbix $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
David Tendeck $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Tim Berni $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jacob Peterson $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Brandon Bussi $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Calen Addison $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Cole Schwindt $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Connor Mackey $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Mark Kastelic $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Justin Richards $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Jake Christiansen $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Sean Day $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Mitchell McLain $80,000 (1)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Mason Jobst $80,000 (1)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Josh Melnick $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Mason Primeau $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Stelio Mattheos $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Tyler Benson $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Austin Rueschhoff $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Kyle MacLean $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players33
Salary Commitment
Year 2023 : $2,960,000
Year 2024 : $1,710,000
Year 2025 : $475,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,760,000
Year 2024 : $1,510,000
Year 2025 : $275,000
Year 2026 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 5750 - $125 - 5,480 - 95.30%
Level 2: 4750 - $100 - 4,481 - 94.34%
Level 3: 3750 - $75 - 3,529 - 94.11%
Level 4: 2750 - $50 - 2,581 - 93.85%
Luxury : 1000 - $300 - 785 - 78.51%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,987 - 99.33%
Farm Level 2: 1000 - $15 - 987 - 98.74%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,856 - 93.64%
Average Income per Game$2,555,369
Year to Date Revenue$104,770,147
Farm
Home Games Left0
Average Attendance - %2,974 - 99.13%
Average Income per Game$80,592
Year to Date Revenue$3,304,255

Expense

Pro Players Total Salaries$68,718,999
Farm Players Total Salaries$1,629,600
Coaches Total Salaries$4,250,000
Luxury Taxe Total$0
Special Salary Cap Value$4,305,000
Pro Year To Date Expenses$72,321,079
Farm Year To Date Expenses$2,101,222
Pro Salary Cap To Date$68,379,423
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$377,443
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,092
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$72,684,423
Estimate Under Maximum Salary Cap of $83,500,000$10,815,577
Estimate Over Minimum Salary Cap of $62,000,000 $10,684,423
Current Bank Account$120,826,962
Projected Bank Account$120,826,962

Pro Players Salaries

Noah Dobson (1 Way Contract) $6,250,000 (4)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Andrew Mangiapane (1 Way Contract) $5,720,000 (3)
-Salary Remaining : $0
-Salary Average : $5,720,000
-Salary Average Remaining : $0
Michael Del Zotto (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Jason Zucker (1 Way Contract) $4,595,000 (1)
-Salary Remaining : $0
-Salary Average : $4,595,000
-Salary Average Remaining : $0
John Marino (1 Way Contract) $4,400,000 (4)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Cal Petersen (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Colin Miller (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Nick Ritchie (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Travis Boyd (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $0
-Salary Average : $3,250,000
-Salary Average Remaining : $0
Zack Kassian (1 Way Contract) $3,250,000 (1)
-1 Way Contract Salary Cap : $3,250,000
-Salary Remaining : $0
-Salary Average : $3,250,000
-Salary Average Remaining : $0
Alex Galchenyuk (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Patrik Nemeth (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Mattias Janmark (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $0
-Salary Average : $2,900,000
-Salary Average Remaining : $0
Eric Robinson (1 Way Contract) $1,979,000 (2)
-Salary Remaining : $0
-Salary Average : $1,979,000
-Salary Average Remaining : $0
Vinnie Hinostroza (1 Way Contract) $1,790,000 (1)
-Salary Remaining : $0
-Salary Average : $1,790,000
-Salary Average Remaining : $0
Alex Nylander (1 Way Contract) $1,714,000 (1)
-Salary Remaining : $0
-Salary Average : $1,714,000
-Salary Average Remaining : $0
Brett Murray (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Anton Forsberg (1 Way Contract) $1,499,999 (1)
-Salary Remaining : $0
-Salary Average : $1,499,999
-Salary Average Remaining : $0
Ryan McLeod (1 Way Contract) $1,300,000 (1)
-Salary Remaining : $0
-Salary Average : $1,300,000
-Salary Average Remaining : $0
Eric Comrie (1 Way Contract) $1,100,000 (1)
-Salary Remaining : $0
-Salary Average : $1,100,000
-Salary Average Remaining : $0
Johnathan Kovacevic (1 Way Contract) $1,096,000 (2)
-1 Way Contract Salary Cap : $1,096,000
-Salary Remaining : $0
-Salary Average : $1,096,000
-Salary Average Remaining : $0
Casey Fitzgerald (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Lucas Raymond $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Artem Anisimov $950,000 (3)
-Salary Remaining : $0
-Salary Average : $550,000
-Salary Average Remaining : $0
Braden Schneider $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Dylan Cozens $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Total Pro Players26
Salary Commitment
Year 2023 : $68,718,999
Year 2024 : $37,795,000
Year 2025 : $24,820,000
Year 2026 : $10,650,000
Salary Average Commitment
Year 2023 : $59,268,999
Year 2024 : $28,345,000
Year 2025 : $15,445,000
Year 2026 : $1,850,000
Salary Cap with 1 Way Contract
Year 2023 : $68,718,999
Year 2024 : $37,795,000
Year 2025 : $24,820,000
Year 2026 : $10,650,000

Farm Players Salaries

Nathan Beaulieu $97,100 (1)
Salary Remaining : $0
Salary Average : $97,100
Salary Average Remaining : $0
Martin Kaut $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jesper Wallstedt $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Emil Heineman $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Juraj Slafkovsky $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
William Eklund $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Jack Ahcan $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Jan Jenik $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Cam York $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Ryan Shea $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Seth Barton $80,000 (2)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Riley Tufte $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Michael Callahan $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Arvid Holm $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Brian Halonen $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Scott Sabourin $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Cavan Fitzgerald $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Ben Jones $75,000 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Troy Grosenick $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players19
Salary Commitment
Year 2023 : $1,629,600
Year 2024 : $862,500
Year 2025 : $380,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,487,100
Year 2024 : $720,000
Year 2025 : $220,000
Year 2026 : $0

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 5750 - $125 - 5,500 - 95.66%
Level 2: 4750 - $100 - 4,457 - 93.82%
Level 3: 3750 - $75 - 3,550 - 94.67%
Level 4: 2750 - $50 - 2,629 - 95.61%
Luxury : 1000 - $300 - 764 - 76.40%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,978 - 98.92%
Farm Level 2: 1000 - $15 - 989 - 98.88%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,900 - 93.89%
Average Income per Game$2,552,214
Year to Date Revenue$104,640,775
Farm
Home Games Left0
Average Attendance - %2,967 - 98.91%
Average Income per Game$80,365
Year to Date Revenue$3,294,982

Expense

Pro Players Total Salaries$79,057,999
Farm Players Total Salaries$3,174,000
Coaches Total Salaries$1,660,000
Luxury Taxe Total$0
Special Salary Cap Value$3,500,000
Pro Year To Date Expenses$79,431,823
Farm Year To Date Expenses$3,834,048
Pro Salary Cap To Date$78,045,106
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$416,969
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$19,969
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$81,545,106
Estimate Under Maximum Salary Cap of $83,500,000$1,954,894
Estimate Over Minimum Salary Cap of $62,000,000 $19,545,106
Current Bank Account$26,521,324
Projected Bank Account$26,521,324

Pro Players Salaries

Joe Pavelski (1 Way Contract) $9,000,000 (5)
-Salary Remaining : $0
-Salary Average : $9,000,000
-Salary Average Remaining : $0
Alec Martinez (1 Way Contract) $8,500,000 (4)
-Salary Remaining : $0
-Salary Average : $8,500,000
-Salary Average Remaining : $0
Mats Zuccarello (1 Way Contract) $8,000,000 (5)
-Salary Remaining : $0
-Salary Average : $8,000,000
-Salary Average Remaining : $0
William Karlsson (1 Way Contract) $7,486,000 (3)
-Salary Remaining : $0
-Salary Average : $7,486,000
-Salary Average Remaining : $0
Alex DeBrincat (1 Way Contract) $6,200,000 (1)
-Salary Remaining : $0
-Salary Average : $6,200,000
-Salary Average Remaining : $0
Phillip Danault (1 Way Contract) $5,776,000 (2)
-Salary Remaining : $0
-Salary Average : $5,776,000
-Salary Average Remaining : $0
Boone Jenner (1 Way Contract) $5,730,000 (4)
-Salary Remaining : $0
-Salary Average : $3,360,000
-Salary Average Remaining : $0
Brady Skjei (1 Way Contract) $5,174,000 (3)
-Salary Remaining : $0
-Salary Average : $5,174,000
-Salary Average Remaining : $0
Kailer Yamamoto (1 Way Contract) $3,787,000 (1)
-Salary Remaining : $0
-Salary Average : $3,787,000
-Salary Average Remaining : $0
Josh Norris (1 Way Contract) $3,481,000 (2)
-Salary Remaining : $0
-Salary Average : $3,481,000
-Salary Average Remaining : $0
Mark Giordano (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $0
-Salary Average : $6,500,000
-Salary Average Remaining : $0
Ville Husso (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $0
-Salary Average : $5,500,000
-Salary Average Remaining : $0
Brett Howden (1 Way Contract) $1,622,000 (1)
-Salary Remaining : $0
-Salary Average : $1,622,000
-Salary Average Remaining : $0
Ilya Lyubushkin (1 Way Contract) $1,379,000 (2)
-Salary Remaining : $0
-Salary Average : $1,379,000
-Salary Average Remaining : $0
Ryan Donato $999,999 (3)
-Salary Remaining : $0
-Salary Average : $999,999
-Salary Average Remaining : $0
Ryan Poehling $998,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Jake Sanderson $950,000 (3)
-Salary Remaining : $0
-Salary Average : $550,000
-Salary Average Remaining : $0
Noah Cates $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
K'Andre Miller $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Ty Dellandrea $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Mads Sogaard $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Total Pro Players21
Salary Commitment
Year 2023 : $79,057,999
Year 2024 : $60,425,999
Year 2025 : $48,839,999
Year 2026 : $31,230,000
Salary Average Commitment
Year 2023 : $81,964,999
Year 2024 : $60,155,999
Year 2025 : $48,569,999
Year 2026 : $28,860,000
Salary Cap with 1 Way Contract
Year 2023 : $79,057,999
Year 2024 : $60,425,999
Year 2025 : $48,839,999
Year 2026 : $31,230,000

Farm Players Salaries

Kevin Gravel $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Matt Irwin $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Matt Tennyson $99,900 (2)
Salary Remaining : $0
Salary Average : $99,900
Salary Average Remaining : $0
Simon Holmstrom $98,000 (3)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Alexander Pashin $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Cole Guttman $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Corson Ceulemans $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Graham Slaggert $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Jack Thompson $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Jason Demers $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Jiri Kulich $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
JJ Peterka $95,000 (2)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Thomas Miller $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Justin Bailey $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Wyatt Johnston $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Dennis Hildeby $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Jakob Pelletier $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Philip Broberg $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Samuel Dove-McFalls $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Aliaksei Protas $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Mitchell Vande Sompel $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Quinton Byfield $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Tyler Tucker $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Matthew Phillips $90,000 (1)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Nathan Bastian $85,000 (2)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Jordan Gross $83,600 (3)
Salary Remaining : $0
Salary Average : $70,000
Salary Average Remaining : $0
Nicolas Beaudin $82,500 (3)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Brendan Perlini $80,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Antoine Bibeau $80,000 (2)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Gemel Smith $80,000 (1)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Evgeny Svechnikov $80,000 (3)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Isaac Ratcliffe $80,000 (3)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Jeremy Groleau $80,000 (3)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Kevin Poulin $80,000 (2)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Pat Nagle $80,000 (3)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Total Farm Players35
Salary Commitment
Year 2023 : $3,174,000
Year 2024 : $2,539,000
Year 2025 : $1,814,100
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,752,400
Year 2024 : $2,117,400
Year 2025 : $1,432,500
Year 2026 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 5750 - $131 - 4,683 - 81.45%
Level 2: 4750 - $100 - 4,513 - 95.02%
Level 3: 3750 - $71 - 3,564 - 95.05%
Level 4: 2750 - $46 - 2,655 - 96.54%
Luxury : 1000 - $290 - 817 - 81.73%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $50 - 1,012 - 50.58%
Farm Level 2: 1000 - $25 - 605 - 60.53%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,233 - 90.18%
Average Income per Game$2,431,720
Year to Date Revenue$99,700,510
Farm
Home Games Left0
Average Attendance - %1,617 - 53.90%
Average Income per Game$82,143
Year to Date Revenue$3,367,843

Expense

Pro Players Total Salaries$67,127,700
Farm Players Total Salaries$2,290,000
Coaches Total Salaries$2,600,000
Luxury Taxe Total$0
Special Salary Cap Value$6,041,500
Pro Year To Date Expenses$79,200,419
Farm Year To Date Expenses$3,183,212
Pro Salary Cap To Date$77,059,997
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$360,040
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,052
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$83,101,497
Estimate Under Maximum Salary Cap of $83,500,000$398,503
Estimate Over Minimum Salary Cap of $62,000,000 $21,101,497
Current Bank Account$39,278,926
Projected Bank Account$39,278,926

Pro Players Salaries

Mathew Barzal (1 Way Contract) $6,929,000 (2)
-Salary Remaining : $0
-Salary Average : $6,929,000
-Salary Average Remaining : $0
Brock Boeser (1 Way Contract) $6,238,000 (2)
-Salary Remaining : $0
-Salary Average : $6,238,000
-Salary Average Remaining : $0
Andre Burakovsky (1 Way Contract) $5,622,000 (3)
-Salary Remaining : $0
-Salary Average : $4,022,000
-Salary Average Remaining : $0
Travis Hamonic (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Martin Jones (1 Way Contract) $4,500,000 (3)
-Salary Remaining : $0
-Salary Average : $4,500,000
-Salary Average Remaining : $0
Jakub Vrana (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $0
-Salary Average : $5,850,000
-Salary Average Remaining : $0
Rasmus Ristolainen (1 Way Contract) $4,000,000 (5)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Jonas Brodin (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Valeri Nichushkin (1 Way Contract) $3,682,000 (4)
-Salary Remaining : $0
-Salary Average : $3,682,000
-Salary Average Remaining : $0
Owen Tippett (1 Way Contract) $3,504,000 (2)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Oskar Sundqvist (1 Way Contract) $3,380,000 (2)
-Salary Remaining : $0
-Salary Average : $3,380,000
-Salary Average Remaining : $0
Robert Thomas (1 Way Contract) $3,032,000 (3)
-Salary Remaining : $0
-Salary Average : $3,032,000
-Salary Average Remaining : $0
Sam Bennett (1 Way Contract) $2,727,000 (1)
-Salary Remaining : $0
-Salary Average : $2,727,000
-Salary Average Remaining : $0
Jani Hakanpaa (1 Way Contract) $2,610,000 (4)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Nikita Zadorov (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $0
-Salary Average : $1,750,000
-Salary Average Remaining : $0
T.J. Tynan (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Luke Schenn (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $0
-Salary Average : $1,800,000
-Salary Average Remaining : $0
Kiefer Sherwood $953,700 (1)
-Salary Remaining : $0
-Salary Average : $953,700
-Salary Average Remaining : $0
Peyton Krebs $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Ilya Sorokin $925,000 (2)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Tommy Novak $775,000 (6)
-Salary Remaining : $0
-Salary Average : $775,000
-Salary Average Remaining : $0
Adam Boqvist $550,000 (3)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Total Pro Players22
Salary Commitment
Year 2023 : $67,127,700
Year 2024 : $72,075,000
Year 2025 : $37,782,000
Year 2026 : $18,769,000
Salary Average Commitment
Year 2023 : $64,313,700
Year 2024 : $60,633,000
Year 2025 : $31,736,000
Year 2026 : $15,257,000
Salary Cap with 1 Way Contract
Year 2023 : $67,127,700
Year 2024 : $63,447,000
Year 2025 : $32,771,000
Year 2026 : $15,067,000

Farm Players Salaries

Daniil Chechelev $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Lucas Johansen $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Fabian Lysell $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
John Ludvig $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Nikolai Knyzhov $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Ole Bjorgvik-Holm $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Pontus Andreasson $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Pontus Holmberg $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Ruslan Iskhakov $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Matt Kiersted $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Mike Hardman $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Viktor Lodin $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Vasily Podkolzin $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Nathan Smith $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Simon Ryfors $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Aleksandr Kisakov $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Egor Sokolov $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Ivan Prosvetov $77,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Garret Sparks $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Jimmy Huntington $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Dillon Heatherington $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Leon Gawanke $75,000 (3)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Tyrell Goulbourne $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Hunter Skinner $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Peter Abbandonato $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Ilya Usau $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players26
Salary Commitment
Year 2023 : $2,290,000
Year 2024 : $1,897,500
Year 2025 : $985,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,002,500
Year 2024 : $1,610,000
Year 2025 : $682,500
Year 2026 : $0

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 5750 - $125 - 5,363 - 93.27%
Level 2: 4750 - $98 - 4,468 - 94.07%
Level 3: 3750 - $73 - 3,568 - 95.15%
Level 4: 2750 - $53 - 2,232 - 81.17%
Luxury : 1000 - $315 - 725 - 72.49%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,543 - 77.15%
Farm Level 2: 1000 - $19 - 830 - 82.98%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,356 - 90.87%
Average Income per Game$2,502,236
Year to Date Revenue$102,591,684
Farm
Home Games Left0
Average Attendance - %2,373 - 79.10%
Average Income per Game$84,081
Year to Date Revenue$3,447,330

Expense

Pro Players Total Salaries$60,541,499
Farm Players Total Salaries$2,383,600
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$7,871,000
Pro Year To Date Expenses$72,892,529
Farm Year To Date Expenses$2,786,932
Pro Salary Cap To Date$71,072,580
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$323,133
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,019
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$78,943,580
Estimate Under Maximum Salary Cap of $83,500,000$4,556,420
Estimate Over Minimum Salary Cap of $62,000,000 $16,943,580
Current Bank Account$82,831,871
Projected Bank Account$82,831,871

Pro Players Salaries

Andrew Copp (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $0
-Salary Average : $6,000,000
-Salary Average Remaining : $0
Mike Hoffman (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $0
-Salary Average : $12,000,000
-Salary Average Remaining : $0
Craig Smith (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Brandon Saad (1 Way Contract) $4,136,000 (2)
-Salary Remaining : $0
-Salary Average : $4,136,000
-Salary Average Remaining : $0
Anthony Mantha (1 Way Contract) $4,000,000 (5)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Max Domi (1 Way Contract) $3,900,000 (5)
-Salary Remaining : $0
-Salary Average : $3,900,000
-Salary Average Remaining : $0
Matt Grzelcyk (1 Way Contract) $3,879,000 (2)
-Salary Remaining : $0
-Salary Average : $3,879,000
-Salary Average Remaining : $0
Nate Schmidt (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Jon Merrill (1 Way Contract) $2,999,999 (2)
-Salary Remaining : $0
-Salary Average : $2,999,999
-Salary Average Remaining : $0
Morgan Frost (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Mackenzie Blackwood (1 Way Contract) $2,273,000 (1)
-Salary Remaining : $0
-Salary Average : $2,768,000
-Salary Average Remaining : $0
Colin White (1 Way Contract) $2,100,000 (4)
-Salary Remaining : $0
-Salary Average : $2,100,000
-Salary Average Remaining : $0
Jordan Oesterle (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Matt Martin (1 Way Contract) $1,750,000 (1)
-Salary Remaining : $0
-Salary Average : $1,750,000
-Salary Average Remaining : $0
Brad Hunt (1 Way Contract) $1,750,000 (3)
-Salary Remaining : $0
-Salary Average : $1,750,000
-Salary Average Remaining : $0
Malcolm Subban (1 Way Contract) $1,515,500 (1)
-Salary Remaining : $0
-Salary Average : $1,515,500
-Salary Average Remaining : $0
Sheldon Dries (1 Way Contract) $1,500,000 (5)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Kurtis MacDermid (1 Way Contract) $1,116,000 (1)
-Salary Remaining : $0
-Salary Average : $1,116,000
-Salary Average Remaining : $0
Henrik Borgstrom (1 Way Contract) $1,112,000 (2)
-Salary Remaining : $0
-Salary Average : $1,112,000
-Salary Average Remaining : $0
Marian Studenic (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Brandon Baddock $760,000 (2)
-Salary Remaining : $0
-Salary Average : $760,000
-Salary Average Remaining : $0
Sam Hentges $750,000 (3)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Alex Kannok-Leipert $750,000 (2)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 2023 : $60,541,499
Year 2024 : $52,886,999
Year 2025 : $28,500,000
Year 2026 : $17,500,000
Salary Average Commitment
Year 2023 : $65,211,499
Year 2024 : $57,061,999
Year 2025 : $28,500,000
Year 2026 : $17,500,000
Salary Cap with 1 Way Contract
Year 2023 : $60,541,499
Year 2024 : $52,886,999
Year 2025 : $28,500,000
Year 2026 : $17,500,000

Farm Players Salaries

Adam Beckman $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Simon Nemec $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Brad Lambert $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Juuso Parssinen $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Lucas Condotta $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Oskar Olausson $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Santtu Kinnunen $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Shakir Mukhamadullin $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Arturs Silovs $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Leevi Merilainen $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Helge Grans $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Matthew Kessel $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Shawn Element $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Arthur Kaliyev (Out of Payroll) $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Michael Houser $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Corey Schueneman $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Daniil Tarasov $92,500 (3)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Ville Heinola $87,970 (3)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Jacob Perreault $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Brett Leason $80,630 (4)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Nate Clurman $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Marc Johnstone $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Mason Morelli $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Joseph Cecconi $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Wyatt Aamodt $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Wyatt Bongiovanni $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Zane McIntyre $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players27
Salary Commitment
Year 2023 : $2,383,600
Year 2024 : $1,791,370
Year 2025 : $1,261,370
Year 2026 : $90,900
Salary Average Commitment
Year 2023 : $2,040,000
Year 2024 : $1,452,500
Year 2025 : $922,500
Year 2026 : $92,500

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 5750 - $124 - 5,454 - 94.86%
Level 2: 4750 - $99 - 4,492 - 94.58%
Level 3: 3750 - $74 - 3,612 - 96.32%
Level 4: 2750 - $49 - 2,624 - 95.43%
Luxury : 1000 - $295 - 788 - 78.76%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $20 - 1,999 - 99.95%
Farm Level 2: 1000 - $10 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,971 - 94.28%
Average Income per Game$2,536,473
Year to Date Revenue$103,995,404
Farm
Home Games Left0
Average Attendance - %2,999 - 99.97%
Average Income per Game$62,475
Year to Date Revenue$2,561,475

Expense

Pro Players Total Salaries$76,312,599
Farm Players Total Salaries$1,981,900
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$7,150,000
Pro Year To Date Expenses$77,520,838
Farm Year To Date Expenses$2,538,358
Pro Salary Cap To Date$75,903,985
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$405,274
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$12,927
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$83,053,985
Estimate Under Maximum Salary Cap of $83,500,000$446,015
Estimate Over Minimum Salary Cap of $62,000,000 $21,053,985
Current Bank Account$91,836,487
Projected Bank Account$91,836,487

Pro Players Salaries

Jake Guentzel (1 Way Contract) $8,600,000 (4)
-Salary Remaining : $0
-Salary Average : $8,600,000
-Salary Average Remaining : $0
Thomas Chabot (1 Way Contract) $7,179,000 (2)
-Salary Remaining : $0
-Salary Average : $7,179,000
-Salary Average Remaining : $0
Alex Pietrangelo (1 Way Contract) $7,000,000 (4)
-Salary Remaining : $0
-Salary Average : $6,475,000
-Salary Average Remaining : $0
Gustav Forsling (1 Way Contract) $6,243,000 (4)
-Salary Remaining : $0
-Salary Average : $550,000
-Salary Average Remaining : $0
Yanni Gourde (1 Way Contract) $5,375,000 (6)
-Salary Remaining : $0
-Salary Average : $5,375,000
-Salary Average Remaining : $0
Jack Campbell (1 Way Contract) $4,794,000 (2)
-Salary Remaining : $0
-Salary Average : $2,310,000
-Salary Average Remaining : $0
Linus Ullmark (1 Way Contract) $4,055,000 (3)
-Salary Remaining : $0
-Salary Average : $4,055,000
-Salary Average Remaining : $0
Brayden McNabb (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Nico Hischier (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Jared McCann (1 Way Contract) $3,945,000 (1)
-Salary Remaining : $0
-Salary Average : $3,945,000
-Salary Average Remaining : $0
Ivan Barbashev (1 Way Contract) $3,537,000 (2)
-Salary Remaining : $0
-Salary Average : $3,537,000
-Salary Average Remaining : $0
Evgeni Malkin (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $0
-Salary Average : $7,000,000
-Salary Average Remaining : $0
Lawson Crouse (1 Way Contract) $2,994,000 (2)
-Salary Remaining : $0
-Salary Average : $2,994,000
-Salary Average Remaining : $0
Matt Benning (1 Way Contract) $2,250,000 (4)
-Salary Remaining : $0
-Salary Average : $2,250,000
-Salary Average Remaining : $0
Adrian Kempe (1 Way Contract) $2,200,000 (1)
-Salary Remaining : $0
-Salary Average : $2,200,000
-Salary Average Remaining : $0
Calle Jarnkrok (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Jonas Johansson (1 Way Contract) $1,050,000 (3)
-1 Way Contract Salary Cap : $1,050,000
-Salary Remaining : $0
-Salary Average : $1,050,000
-Salary Average Remaining : $0
Colin Blackwell $999,999 (3)
-Salary Remaining : $0
-Salary Average : $999,999
-Salary Average Remaining : $0
Pius Suter $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Cole Smith $915,600 (3)
-Salary Remaining : $0
-Salary Average : $550,000
-Salary Average Remaining : $0
Jake Middleton $750,000 (1)
-Salary Remaining : $0
-Salary Average : $550,000
-Salary Average Remaining : $0
Total Pro Players21
Salary Commitment
Year 2023 : $76,312,599
Year 2024 : $64,618,599
Year 2025 : $46,114,599
Year 2026 : $33,594,000
Salary Average Commitment
Year 2023 : $72,544,999
Year 2024 : $60,924,999
Year 2025 : $44,904,999
Year 2026 : $27,250,000
Salary Cap with 1 Way Contract
Year 2023 : $76,312,599
Year 2024 : $64,492,599
Year 2025 : $45,988,599
Year 2026 : $33,468,000

Farm Players Salaries

Otto Koivula $97,500 (2)
Salary Remaining : $0
Salary Average : $97,500
Salary Average Remaining : $0
Connor Bunnaman $96,900 (2)
Salary Remaining : $0
Salary Average : $96,900
Salary Average Remaining : $0
Dylan Wells $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Egor Afanasyev $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Anttoni Honka $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Cross Hanas $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Eemil Viro $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Markus Nurmi $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Mikko Kokkonen $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Nils Aman $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Ozzy Wiesblatt $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Joey Anderson $95,000 (2)
Salary Remaining : $0
Salary Average : $81,667
Salary Average Remaining : $0
Ronald Knot $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Ville Koivunen $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Ville Petman $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Kevin Bahl $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Isaak Phillips $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Ben Gleason $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Michael O'Leary (Out of Payroll) $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Pavel Dorofeyev $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Aidan Dudas $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Steven Fogarty $90,000 (1)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Total Farm Players22
Salary Commitment
Year 2023 : $2,074,400
Year 2024 : $1,294,400
Year 2025 : $950,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,661,067
Year 2024 : $921,067
Year 2025 : $550,000
Year 2026 : $0

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 5750 - $125 - 5,533 - 96.22%
Level 2: 4750 - $100 - 4,471 - 94.13%
Level 3: 3750 - $75 - 3,555 - 94.80%
Level 4: 2750 - $50 - 2,592 - 94.26%
Luxury : 1000 - $300 - 777 - 77.66%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,987 - 99.33%
Farm Level 2: 1000 - $15 - 989 - 98.89%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,928 - 94.04%
Average Income per Game$2,563,490
Year to Date Revenue$105,103,102
Farm
Home Games Left0
Average Attendance - %2,975 - 99.18%
Average Income per Game$80,623
Year to Date Revenue$3,305,541

Expense

Pro Players Total Salaries$54,191,999
Farm Players Total Salaries$2,282,100
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$13,615,000
Pro Year To Date Expenses$55,563,869
Farm Year To Date Expenses$2,996,634
Pro Salary Cap To Date$54,328,563
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$287,458
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,490
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$67,943,563
Estimate Under Maximum Salary Cap of $83,500,000$15,556,437
Estimate Over Minimum Salary Cap of $62,000,000 $5,943,563
Current Bank Account$66,067,877
Projected Bank Account$66,067,877

Pro Players Salaries

James van Riemsdyk (1 Way Contract) $7,050,000 (4)
-Salary Remaining : $0
-Salary Average : $7,050,000
-Salary Average Remaining : $0
Milan Lucic (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $0
-Salary Average : $7,000,000
-Salary Average Remaining : $0
Phil Kessel (1 Way Contract) $5,933,000 (3)
-Salary Remaining : $0
-Salary Average : $5,933,000
-Salary Average Remaining : $0
Joel Edmundson (1 Way Contract) $4,100,000 (4)
-Salary Remaining : $0
-Salary Average : $4,100,000
-Salary Average Remaining : $0
Jeremy Lauzon (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Oskar Lindblom (1 Way Contract) $2,973,000 (2)
-Salary Remaining : $0
-Salary Average : $2,973,000
-Salary Average Remaining : $0
Cal Foote (1 Way Contract) $2,230,000 (3)
-Salary Remaining : $0
-Salary Average : $2,230,000
-Salary Average Remaining : $0
Nick Cousins (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Stefan Noesen (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Jaroslav Halak (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Kevin Rooney (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Jordan Martinook (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Sam Steel (1 Way Contract) $1,730,000 (1)
-Salary Remaining : $0
-Salary Average : $1,730,000
-Salary Average Remaining : $0
Nicolas Deslauriers (1 Way Contract) $1,650,000 (3)
-Salary Remaining : $0
-Salary Average : $1,650,000
-Salary Average Remaining : $0
Lane Pederson (1 Way Contract) $1,071,000 (1)
-1 Way Contract Salary Cap : $1,071,000
-Salary Remaining : $0
-Salary Average : $1,071,000
-Salary Average Remaining : $0
Andreas Johnsson $999,999 (3)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Mathias Laferriere $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Nils Lundkvist $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Karel Vejmelka $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Riley Stillman $780,000 (3)
-Salary Remaining : $0
-Salary Average : $780,000
-Salary Average Remaining : $0
Philippe Myers $775,000 (2)
-Salary Remaining : $0
-Salary Average : $1,800,000
-Salary Average Remaining : $0
Louie Belpedio $750,000 (1)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Matt Luff $750,000 (1)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Jacob Theut $550,000 (1)
-Salary Remaining : $0
-Salary Average : $550,000
-Salary Average Remaining : $0
Total Pro Players24
Salary Commitment
Year 2023 : $54,191,999
Year 2024 : $45,340,999
Year 2025 : $26,742,999
Year 2026 : $15,150,000
Salary Average Commitment
Year 2023 : $56,217,000
Year 2024 : $47,366,000
Year 2025 : $27,743,000
Year 2026 : $15,150,000
Salary Cap with 1 Way Contract
Year 2023 : $54,191,999
Year 2024 : $45,340,999
Year 2025 : $26,742,999
Year 2026 : $15,150,000

Farm Players Salaries

Michael Mersch $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Cole Clayton $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Mitchell Weeks $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Mackenzie MacEachern $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Jaret Anderson-Dolan $99,100 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Artemi Kniazev $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
John Quenneville $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Connor Zary $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Henrik Rybinski $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Cameron Hughes $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Christian Wolanin $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jacob Bernard-Docker $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Reece Newkirk $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Sam Poulin $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jacob MacDonald $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Luka Burzan $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Justus Annunen $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Alex Barre-Boulet $91,700 (3)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Hudson Fasching $90,000 (1)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Laurent Dauphin $85,000 (2)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Trey Fix-Wolansky $83,800 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Karson Kuhlman $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Alexander Petrovic (Out of Payroll) $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Jalen Chatfield $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Taylor Fedun $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
A.J. Greer $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players26
Salary Commitment
Year 2023 : $2,357,100
Year 2024 : $1,764,600
Year 2025 : $954,600
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,192,500
Year 2024 : $1,600,000
Year 2025 : $790,000
Year 2026 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 5750 - $115 - 5,527 - 96.11%
Level 2: 4750 - $80 - 4,637 - 97.61%
Level 3: 3750 - $70 - 3,595 - 95.87%
Level 4: 2750 - $50 - 2,601 - 94.56%
Luxury : 1000 - $295 - 776 - 77.64%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,975 - 98.75%
Farm Level 2: 1000 - $15 - 986 - 98.64%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,135 - 95.20%
Average Income per Game$2,344,934
Year to Date Revenue$96,142,311
Farm
Home Games Left0
Average Attendance - %2,961 - 98.71%
Average Income per Game$80,212
Year to Date Revenue$3,288,702

Expense

Pro Players Total Salaries$61,800,200
Farm Players Total Salaries$2,495,890
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Special Salary Cap Value$8,750,000
Pro Year To Date Expenses$77,175,111
Farm Year To Date Expenses$3,042,103
Pro Salary Cap To Date$73,909,446
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$337,501
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$18,208
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$82,659,446
Estimate Under Maximum Salary Cap of $83,500,000$840,554
Estimate Over Minimum Salary Cap of $62,000,000 $20,659,446
Current Bank Account$96,365,799
Projected Bank Account$96,365,799

Pro Players Salaries

John Klingberg (1 Way Contract) $6,100,000 (3)
-Salary Remaining : $0
-Salary Average : $6,100,000
-Salary Average Remaining : $0
Conor Garland (1 Way Contract) $5,345,000 (3)
-Salary Remaining : $0
-Salary Average : $775,000
-Salary Average Remaining : $0
Tanner Pearson (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Josh Anderson (1 Way Contract) $4,600,000 (4)
-Salary Remaining : $0
-Salary Average : $4,600,000
-Salary Average Remaining : $0
Ryan Murray (1 Way Contract) $4,425,000 (3)
-Salary Remaining : $0
-Salary Average : $4,425,000
-Salary Average Remaining : $0
Warren Foegele (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $0
-Salary Average : $2,566,000
-Salary Average Remaining : $0
Ethan Bear (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $0
-Salary Average : $2,202,000
-Salary Average Remaining : $0
Dillon Dube (1 Way Contract) $2,645,000 (1)
-Salary Remaining : $0
-Salary Average : $2,645,000
-Salary Average Remaining : $0
Radek Faksa (1 Way Contract) $2,518,000 (2)
-Salary Remaining : $0
-Salary Average : $2,518,000
-Salary Average Remaining : $0
Andrew Cogliano (1 Way Contract) $2,325,000 (3)
-Salary Remaining : $0
-Salary Average : $3,100,000
-Salary Average Remaining : $0
Danton Heinen (1 Way Contract) $2,029,000 (3)
-Salary Remaining : $0
-Salary Average : $2,029,000
-Salary Average Remaining : $0
Oliver Wahlstrom (1 Way Contract) $2,005,000 (3)
-Salary Remaining : $0
-Salary Average : $550,000
-Salary Average Remaining : $0
Keegan Kolesar (1 Way Contract) $1,916,000 (2)
-Salary Remaining : $0
-Salary Average : $1,916,000
-Salary Average Remaining : $0
Michael Stone (1 Way Contract) $1,800,000 (2)
-Salary Remaining : $0
-Salary Average : $1,800,000
-Salary Average Remaining : $0
Joel Kiviranta (1 Way Contract) $1,750,000 (3)
-1 Way Contract Salary Cap : $1,750,000
-Salary Remaining : $0
-Salary Average : $1,750,000
-Salary Average Remaining : $0
Paul Stastny (1 Way Contract) $1,600,000 (1)
-Salary Remaining : $0
-Salary Average : $1,600,000
-Salary Average Remaining : $0
Pavel Francouz (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Martin Frk (1 Way Contract) $1,300,000 (2)
-Salary Remaining : $0
-Salary Average : $1,300,000
-Salary Average Remaining : $0
Dennis Cholowski (1 Way Contract) $1,275,000 (2)
-1 Way Contract Salary Cap : $1,275,000
-Salary Remaining : $0
-Salary Average : $1,275,000
-Salary Average Remaining : $0
Dakota Joshua (1 Way Contract) $1,195,000 (3)
-Salary Remaining : $0
-Salary Average : $1,195,000
-Salary Average Remaining : $0
Gustav Olofsson (1 Way Contract) $1,100,000 (3)
-1 Way Contract Salary Cap : $1,100,000
-Salary Remaining : $0
-Salary Average : $1,100,000
-Salary Average Remaining : $0
Cam Dineen (1 Way Contract) $1,100,000 (2)
-1 Way Contract Salary Cap : $1,100,000
-Salary Remaining : $0
-Salary Average : $1,100,000
-Salary Average Remaining : $0
Scott Wedgewood $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
David Jiricek $950,000 (3)
-Salary Remaining : $0
-Salary Average : $550,000
-Salary Average Remaining : $0
Connor Dewar $872,200 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Ryan Carpenter $750,000 (1)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Zack MacEwen $750,000 (1)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Total Pro Players27
Salary Commitment
Year 2023 : $61,800,200
Year 2024 : $54,233,000
Year 2025 : $44,324,000
Year 2026 : $4,600,000
Salary Average Commitment
Year 2023 : $54,971,000
Year 2024 : $47,351,000
Year 2025 : $37,442,000
Year 2026 : $4,600,000
Salary Cap with 1 Way Contract
Year 2023 : $61,800,200
Year 2024 : $54,233,000
Year 2025 : $44,324,000
Year 2026 : $4,600,000

Farm Players Salaries

Jan Mysak $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Jordan Harris $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Steven Kampfer $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Daniil Chayka $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Ethan Keppen $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Elliot Desnoyers $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
William Dufour $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Xavier Bourgault $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Olle Eriksson Ek $92,500 (4)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Cole Bardreau $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Ross Johnston $92,010 (3)
Salary Remaining : $0
Salary Average : $92,010
Salary Average Remaining : $0
Ryan Schmelzer $90,000 (1)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Sheldon Rempal $86,780 (3)
Salary Remaining : $0
Salary Average : $86,780
Salary Average Remaining : $0
Byron Froese $82,100 (2)
Salary Remaining : $0
Salary Average : $82,100
Salary Average Remaining : $0
Kyle Rau $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Evan Polei $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Cameron Hebig $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Tyler Pitlick $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Andrew Nielsen $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Jeff Malott $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Kyle Keyser $75,000 (3)
Salary Remaining : $0
Salary Average : $99,900
Salary Average Remaining : $0
Riley Barber $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Tim Schaller $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Mitch Eliot $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Mike Vecchione $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Danny O'Regan $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Maxime Lajoie $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Travis Barron $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Shane Starrett $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Garrett Wilson $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players30
Salary Commitment
Year 2023 : $2,495,890
Year 2024 : $2,255,890
Year 2025 : $1,928,790
Year 2026 : $110,000
Salary Average Commitment
Year 2023 : $2,240,790
Year 2024 : $1,983,290
Year 2025 : $1,656,190
Year 2026 : $92,500

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 5750 - $125 - 5,499 - 95.64%
Level 2: 4750 - $100 - 4,490 - 94.52%
Level 3: 3750 - $75 - 3,595 - 95.86%
Level 4: 2750 - $50 - 2,620 - 95.27%
Luxury : 1000 - $300 - 785 - 78.54%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,976 - 98.81%
Farm Level 2: 1000 - $15 - 988 - 98.85%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,989 - 94.38%
Average Income per Game$2,570,300
Year to Date Revenue$105,382,302
Farm
Home Games Left0
Average Attendance - %2,965 - 98.83%
Average Income per Game$80,293
Year to Date Revenue$3,292,008

Expense

Pro Players Total Salaries$85,841,000
Farm Players Total Salaries$2,971,400
Coaches Total Salaries$7,600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$90,246,118
Farm Year To Date Expenses$3,602,048
Pro Salary Cap To Date$82,553,869
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$483,547
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$18,601
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$82,553,869
Estimate Under Maximum Salary Cap of $83,500,000$946,131
Estimate Over Minimum Salary Cap of $62,000,000 $20,553,869
Current Bank Account$26,280,630
Projected Bank Account$26,280,630

Pro Players Salaries

Cale Makar (1 Way Contract) $8,885,000 (2)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Patrice Bergeron (1 Way Contract) $7,200,000 (2)
-Salary Remaining : $0
-Salary Average : $7,200,000
-Salary Average Remaining : $0
Timo Meier (1 Way Contract) $6,879,000 (5)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Nick Schmaltz (1 Way Contract) $6,425,000 (1)
-Salary Remaining : $0
-Salary Average : $6,425,000
-Salary Average Remaining : $0
Jacob Trouba (1 Way Contract) $6,350,000 (4)
-Salary Remaining : $0
-Salary Average : $6,350,000
-Salary Average Remaining : $0
Mitchell Marner (1 Way Contract) $6,300,000 (1)
-Salary Remaining : $0
-Salary Average : $6,300,000
-Salary Average Remaining : $0
Andrei Svechnikov (1 Way Contract) $6,200,000 (1)
-Salary Remaining : $0
-Salary Average : $6,200,000
-Salary Average Remaining : $0
Justin Faulk (1 Way Contract) $5,300,000 (3)
-Salary Remaining : $0
-Salary Average : $5,300,000
-Salary Average Remaining : $0
Adam Pelech (1 Way Contract) $4,700,000 (3)
-Salary Remaining : $0
-Salary Average : $4,700,000
-Salary Average Remaining : $0
John Tavares (1 Way Contract) $4,007,000 (1)
-Salary Remaining : $0
-Salary Average : $7,225,000
-Salary Average Remaining : $0
Alexandar Georgiev (1 Way Contract) $3,700,000 (2)
-Salary Remaining : $0
-Salary Average : $3,700,000
-Salary Average Remaining : $0
Scott Laughton (1 Way Contract) $3,300,000 (3)
-Salary Remaining : $0
-Salary Average : $3,300,000
-Salary Average Remaining : $0
Kirby Dach (1 Way Contract) $3,221,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Brenden Dillon (1 Way Contract) $2,300,000 (1)
-Salary Remaining : $0
-Salary Average : $2,300,000
-Salary Average Remaining : $0
Frank Vatrano (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Michael Rasmussen (1 Way Contract) $1,969,000 (1)
-Salary Remaining : $0
-Salary Average : $1,700,000
-Salary Average Remaining : $0
Sean Kuraly (1 Way Contract) $1,910,000 (1)
-Salary Remaining : $0
-Salary Average : $1,910,000
-Salary Average Remaining : $0
Pheonix Copley $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Kirill Marchenko $950,000 (3)
-Salary Remaining : $0
-Salary Average : $550,000
-Salary Average Remaining : $0
Bowen Byram $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Michael McCarron $850,000 (3)
-Salary Remaining : $0
-Salary Average : $850,000
-Salary Average Remaining : $0
Derek Stepan $770,000 (3)
-Salary Remaining : $0
-Salary Average : $770,000
-Salary Average Remaining : $0
Kyle Burroughs $750,000 (3)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 2023 : $85,841,000
Year 2024 : $51,634,000
Year 2025 : $29,849,000
Year 2026 : $13,229,000
Salary Average Commitment
Year 2023 : $76,255,000
Year 2024 : $41,395,000
Year 2025 : $27,570,000
Year 2026 : $11,350,000
Salary Cap with 1 Way Contract
Year 2023 : $85,841,000
Year 2024 : $51,634,000
Year 2025 : $29,849,000
Year 2026 : $13,229,000

Farm Players Salaries

Filip Lindberg $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Oskar Steen $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Joona Koppanen $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Samuel Knazko $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Brad Malone $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Karl Henriksson $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Jake Bischoff $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Danil Gushchin $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Daniil Zhuravlyov $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Albert Johansson $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Adam Wilsby $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Lukas Reichel $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Dylan Garand $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Cameron Hillis $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Jack Quinn $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Jamieson Rees $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Kristian Reichel $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Max Gildon $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Kaedan Korczak $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Gerry Mayhew $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Rourke Chartier $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Samuel Bolduc $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Wade Allison $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
William Lockwood $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Wyatte Wylie $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Dylan McIlrath $80,000 (2)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Jack Studnicka $78,900 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Matthew Villalta $77,500 (3)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Nathan Walker $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Nicolas Aube-Kubel $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Travis Dermott $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Adam Gaudette $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Axel Jonsson-Fjallby $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players33
Salary Commitment
Year 2023 : $2,971,400
Year 2024 : $1,636,400
Year 2025 : $1,112,500
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,672,500
Year 2024 : $1,337,500
Year 2025 : $800,000
Year 2026 : $0

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 5750 - $120 - 5,479 - 95.29%
Level 2: 4750 - $100 - 4,472 - 94.14%
Level 3: 3750 - $75 - 3,530 - 94.14%
Level 4: 2750 - $30 - 2,736 - 99.50%
Luxury : 1000 - $225 - 969 - 96.85%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,939 - 96.96%
Farm Level 2: 1000 - $15 - 984 - 98.42%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,186 - 95.48%
Average Income per Game$2,420,650
Year to Date Revenue$99,246,666
Farm
Home Games Left0
Average Attendance - %2,923 - 97.45%
Average Income per Game$91,173
Year to Date Revenue$3,738,076

Expense

Pro Players Total Salaries$83,901,997
Farm Players Total Salaries$2,480,070
Coaches Total Salaries$3,300,000
Luxury Taxe Total$0
Special Salary Cap Value$2,724,000
Pro Year To Date Expenses$82,573,120
Farm Year To Date Expenses$3,522,790
Pro Salary Cap To Date$79,690,685
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$450,010
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$17,084
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$82,414,685
Estimate Under Maximum Salary Cap of $83,500,000$1,085,315
Estimate Over Minimum Salary Cap of $62,000,000 $20,414,685
Current Bank Account$24,209,875
Projected Bank Account$24,209,875

Pro Players Salaries

Igor Shesterkin (1 Way Contract) $7,528,000 (3)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Bo Horvat (1 Way Contract) $7,147,000 (5)
-Salary Remaining : $0
-Salary Average : $5,617,000
-Salary Average Remaining : $0
Morgan Rielly (1 Way Contract) $6,875,000 (2)
-Salary Remaining : $0
-Salary Average : $6,875,000
-Salary Average Remaining : $0
Quinn Hughes (1 Way Contract) $6,554,000 (2)
-Salary Remaining : $0
-Salary Average : $550,000
-Salary Average Remaining : $0
Kevin Hayes (1 Way Contract) $6,500,000 (3)
-Salary Remaining : $0
-Salary Average : $6,500,000
-Salary Average Remaining : $0
Miro Heiskanen (1 Way Contract) $6,064,000 (5)
-Salary Remaining : $0
-Salary Average : $6,064,000
-Salary Average Remaining : $0
Nazem Kadri (1 Way Contract) $5,945,000 (3)
-Salary Remaining : $0
-Salary Average : $7,945,000
-Salary Average Remaining : $0
Jack Hughes (1 Way Contract) $5,084,000 (2)
-Salary Remaining : $0
-Salary Average : $550,000
-Salary Average Remaining : $0
Viktor Arvidsson (1 Way Contract) $4,700,000 (2)
-Salary Remaining : $0
-Salary Average : $4,700,000
-Salary Average Remaining : $0
Dmitry Orlov (1 Way Contract) $4,525,000 (4)
-Salary Remaining : $0
-Salary Average : $9,050,000
-Salary Average Remaining : $0
Tyler Toffoli (1 Way Contract) $4,000,000 (6)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Jake McCabe (1 Way Contract) $3,896,000 (3)
-Salary Remaining : $0
-Salary Average : $3,896,000
-Salary Average Remaining : $0
Antti Raanta (1 Way Contract) $3,300,000 (2)
-Salary Remaining : $0
-Salary Average : $3,300,000
-Salary Average Remaining : $0
Conor Sheary (1 Way Contract) $2,550,000 (1)
-Salary Remaining : $0
-Salary Average : $2,550,000
-Salary Average Remaining : $0
Jesper Fast (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Trevor Moore (1 Way Contract) $1,800,000 (1)
-Salary Remaining : $0
-Salary Average : $3,600,000
-Salary Average Remaining : $0
Niko Mikkola (1 Way Contract) $1,250,000 (2)
-Salary Remaining : $0
-Salary Average : $1,250,000
-Salary Average Remaining : $0
Mason Appleton (1 Way Contract) $1,184,000 (2)
-Salary Remaining : $0
-Salary Average : $1,184,000
-Salary Average Remaining : $0
Jacob Bryson $999,999 (3)
-Salary Remaining : $0
-Salary Average : $999,999
-Salary Average Remaining : $0
Derick Brassard $999,999 (2)
-Salary Remaining : $0
-Salary Average : $999,999
-Salary Average Remaining : $0
Joel Armia $999,999 (3)
-Salary Remaining : $0
-Salary Average : $999,999
-Salary Average Remaining : $0
Total Pro Players21
Salary Commitment
Year 2023 : $83,901,997
Year 2024 : $84,211,997
Year 2025 : $54,264,998
Year 2026 : $28,396,000
Salary Average Commitment
Year 2023 : $73,555,997
Year 2024 : $67,405,997
Year 2025 : $47,996,998
Year 2026 : $26,731,000
Salary Cap with 1 Way Contract
Year 2023 : $83,901,997
Year 2024 : $79,551,997
Year 2025 : $49,604,998
Year 2026 : $23,736,000

Farm Players Salaries

Givani Smith $99,570 (2)
Salary Remaining : $0
Salary Average : $99,570
Salary Average Remaining : $0
Radim Simek $98,000 (2)
Salary Remaining : $0
Salary Average : $98,000
Salary Average Remaining : $0
Matthew Murray $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Blake Murray $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Semyon Der-Arguchintsev $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ryan Chyzowski $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Michael Karow $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Filip Hallander $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
William Villeneuve $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Quinn Schmiemann $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Jonas Rondbjerg $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Blade Jenkins $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Curtis Hall $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Jack Dugan $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Austin Poganski $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Kyle Olson $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Cale Morris $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Nathan Todd $90,000 (3)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Anders Bjork $90,000 (3)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Tye Felhaber $80,000 (3)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Lawrence Pilut $80,000 (3)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Sean Malone $80,000 (3)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Xavier Ouellet $80,000 (3)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Jakub Skarek $75,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Trevor Carrick $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Kevin Connauton $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Sam Carrick $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Billy Sweezey $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players28
Salary Commitment
Year 2023 : $2,480,070
Year 2024 : $1,832,570
Year 2025 : $1,160,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,340,070
Year 2024 : $1,692,570
Year 2025 : $1,020,000
Year 2026 : $0

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 5750 - $125 - 5,431 - 94.46%
Level 2: 4750 - $100 - 4,452 - 93.73%
Level 3: 3750 - $75 - 3,554 - 94.78%
Level 4: 2750 - $50 - 2,598 - 94.48%
Luxury : 1000 - $300 - 774 - 77.38%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,976 - 98.79%
Farm Level 2: 1000 - $15 - 985 - 98.53%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,810 - 93.39%
Average Income per Game$2,541,470
Year to Date Revenue$104,200,265
Farm
Home Games Left0
Average Attendance - %2,961 - 98.70%
Average Income per Game$80,219
Year to Date Revenue$3,288,964

Expense

Pro Players Total Salaries$83,798,299
Farm Players Total Salaries$3,811,020
Coaches Total Salaries$5,900,000
Luxury Taxe Total$0
Special Salary Cap Value$4,895,500
Pro Year To Date Expenses$83,674,390
Farm Year To Date Expenses$4,753,672
Pro Salary Cap To Date$78,555,686
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$462,491
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$24,537
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$83,451,186
Estimate Under Maximum Salary Cap of $83,500,000$48,814
Estimate Over Minimum Salary Cap of $62,000,000 $21,451,186
Current Bank Account$77,062,830
Projected Bank Account$77,062,830

Pro Players Salaries

Auston Matthews (1 Way Contract) $10,900,000 (2)
-Salary Remaining : $0
-Salary Average : $10,900,000
-Salary Average Remaining : $0
Frederik Andersen (1 Way Contract) $8,784,000 (2)
-Salary Remaining : $0
-Salary Average : $8,784,000
-Salary Average Remaining : $0
Darnell Nurse (1 Way Contract) $7,550,000 (5)
-Salary Remaining : $0
-Salary Average : $6,600,000
-Salary Average Remaining : $0
Pavel Buchnevich (1 Way Contract) $7,350,000 (5)
-Salary Remaining : $0
-Salary Average : $3,200,500
-Salary Average Remaining : $0
Logan Couture (1 Way Contract) $5,600,000 (3)
-Salary Remaining : $0
-Salary Average : $5,600,000
-Salary Average Remaining : $0
Esa Lindell (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $0
-Salary Average : $5,500,000
-Salary Average Remaining : $0
Cam Fowler (1 Way Contract) $4,960,000 (3)
-Salary Remaining : $0
-Salary Average : $5,410,000
-Salary Average Remaining : $0
Mark Stone (1 Way Contract) $4,210,000 (3)
-Salary Remaining : $0
-Salary Average : $4,210,000
-Salary Average Remaining : $0
Joel Farabee (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Artturi Lehkonen (1 Way Contract) $3,300,000 (2)
-Salary Remaining : $0
-Salary Average : $3,300,000
-Salary Average Remaining : $0
Ian Cole (1 Way Contract) $3,161,000 (3)
-Salary Remaining : $0
-Salary Average : $550,000
-Salary Average Remaining : $0
Sean Durzi (1 Way Contract) $2,886,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Matt Roy (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $0
-Salary Average : $740,000
-Salary Average Remaining : $0
Mikael Granlund (1 Way Contract) $2,550,000 (1)
-Salary Remaining : $0
-Salary Average : $5,100,000
-Salary Average Remaining : $0
Cal Clutterbuck (1 Way Contract) $2,225,000 (3)
-Salary Remaining : $0
-Salary Average : $2,225,000
-Salary Average Remaining : $0
Jason Dickinson (1 Way Contract) $1,800,000 (1)
-Salary Remaining : $0
-Salary Average : $2,800,000
-Salary Average Remaining : $0
Colton Sissons (1 Way Contract) $1,175,000 (1)
-Salary Remaining : $0
-Salary Average : $2,350,000
-Salary Average Remaining : $0
Urho Vaakanainen (1 Way Contract) $1,043,000 (2)
-1 Way Contract Salary Cap : $1,043,000
-Salary Remaining : $0
-Salary Average : $1,043,000
-Salary Average Remaining : $0
Nick Seeler $999,999 (2)
-Salary Remaining : $0
-Salary Average : $999,999
-Salary Average Remaining : $0
Saku Maenalanen $950,000 (3)
-Salary Remaining : $0
-Salary Average : $550,000
-Salary Average Remaining : $0
Joseph Woll $929,300 (2)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Devin Shore $925,000 (2)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Noel Acciari $750,000 (2)
-Salary Remaining : $0
-Salary Average : $2,700,000
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 2023 : $83,798,299
Year 2024 : $69,137,299
Year 2025 : $36,006,000
Year 2026 : $14,900,000
Salary Average Commitment
Year 2023 : $76,262,499
Year 2024 : $63,422,499
Year 2025 : $28,345,500
Year 2026 : $9,800,500
Salary Cap with 1 Way Contract
Year 2023 : $83,798,299
Year 2024 : $69,137,299
Year 2025 : $36,006,000
Year 2026 : $14,900,000

Farm Players Salaries

Navrin Mutter $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Vincent Sevigny $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Drake Caggiula $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Jack St. Ivany $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Jaydon Dureau $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Luka Profaca $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Matt Rempe $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Max Ellis $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Jiri Patera $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Chad Nychuk $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Ty Glover $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Tyson Kozak $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Reece Vitelli $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Dino Kambeitz $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Vincent Desharnais $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Pavel Cajan $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Riley Sutter $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Samuel Houde $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Isaac Johnson $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Gage Quinney $99,900 (1)
Salary Remaining : $0
Salary Average : $99,900
Salary Average Remaining : $0
Matt Bartkowski $99,900 (1)
Salary Remaining : $0
Salary Average : $99,900
Salary Average Remaining : $0
Mathieu Olivier $97,410 (1)
Salary Remaining : $0
Salary Average : $97,410
Salary Average Remaining : $0
Matej Blumel $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Luke Martin $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Josh Doan $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
John Beecher (Out of Payroll) $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Daniel Torgersson $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Jakub Lauko $92,500 (3)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Sampo Ranta $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Jonathan Gruden $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Calle Sjalin $92,500 (3)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Layton Ahac $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Matej Pekar $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Michael Hutchinson $90,000 (1)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Milos Kelemen $88,810 (3)
Salary Remaining : $0
Salary Average : $88,810
Salary Average Remaining : $0
Andrew Perrott $82,500 (2)
Salary Remaining : $0
Salary Average : $82,500
Salary Average Remaining : $0
Ryan Bednard $82,500 (3)
Salary Remaining : $0
Salary Average : $82,500
Salary Average Remaining : $0
Donald Busdeker $82,500 (3)
Salary Remaining : $0
Salary Average : $82,500
Salary Average Remaining : $0
Andrei Bakanov $82,500 (2)
Salary Remaining : $0
Salary Average : $82,500
Salary Average Remaining : $0
Brandon Scanlin $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players40
Salary Commitment
Year 2023 : $3,811,020
Year 2024 : $3,053,810
Year 2025 : $2,288,810
Year 2026 : $0
Salary Average Commitment
Year 2023 : $3,611,020
Year 2024 : $2,853,810
Year 2025 : $2,088,810
Year 2026 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 5750 - $125 - 5,416 - 94.19%
Level 2: 4750 - $95 - 4,540 - 95.57%
Level 3: 3750 - $75 - 3,585 - 95.59%
Level 4: 2750 - $45 - 2,636 - 95.84%
Luxury : 1000 - $225 - 969 - 96.86%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,967 - 98.33%
Farm Level 2: 1000 - $15 - 995 - 99.49%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,145 - 95.25%
Average Income per Game$2,484,831
Year to Date Revenue$101,878,052
Farm
Home Games Left0
Average Attendance - %2,961 - 98.71%
Average Income per Game$92,398
Year to Date Revenue$3,788,322

Expense

Pro Players Total Salaries$85,184,000
Farm Players Total Salaries$2,027,300
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$87,478,057
Farm Year To Date Expenses$2,953,082
Pro Salary Cap To Date$81,909,947
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$469,708
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,767
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$81,909,947
Estimate Under Maximum Salary Cap of $83,500,000$1,590,053
Estimate Over Minimum Salary Cap of $62,000,000 $19,909,947
Current Bank Account$19,613,604
Projected Bank Account$19,613,604

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $11,360,000 (5)
-Salary Remaining : $0
-Salary Average : $550,000
-Salary Average Remaining : $0
Mikko Rantanen (1 Way Contract) $10,775,000 (2)
-Salary Remaining : $0
-Salary Average : $10,775,000
-Salary Average Remaining : $0
Roman Josi (1 Way Contract) $7,899,000 (3)
-Salary Remaining : $0
-Salary Average : $550,000
-Salary Average Remaining : $0
Ryan Nugent-Hopkins (1 Way Contract) $7,808,000 (3)
-Salary Remaining : $0
-Salary Average : $7,808,000
-Salary Average Remaining : $0
Drew Doughty (1 Way Contract) $6,675,000 (5)
-Salary Remaining : $0
-Salary Average : $550,000
-Salary Average Remaining : $0
Drake Batherson (1 Way Contract) $5,694,000 (4)
-Salary Remaining : $0
-Salary Average : $5,694,000
-Salary Average Remaining : $0
Vladislav Gavrikov (1 Way Contract) $4,427,000 (4)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Carter Hart (1 Way Contract) $3,800,000 (2)
-Salary Remaining : $0
-Salary Average : $3,800,000
-Salary Average Remaining : $0
Blake Coleman (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Adin Hill (1 Way Contract) $3,330,000 (3)
-Salary Remaining : $0
-Salary Average : $875,000
-Salary Average Remaining : $0
Jonathan Toews (1 Way Contract) $3,180,000 (2)
-Salary Remaining : $0
-Salary Average : $8,000,000
-Salary Average Remaining : $0
Gustav Nyquist (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $0
-Salary Average : $5,500,000
-Salary Average Remaining : $0
Barclay Goodrow (1 Way Contract) $2,470,000 (1)
-Salary Remaining : $0
-Salary Average : $2,470,000
-Salary Average Remaining : $0
Jarred Tinordi (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Mario Ferraro (1 Way Contract) $1,891,000 (1)
-Salary Remaining : $0
-Salary Average : $550,000
-Salary Average Remaining : $0
Casey DeSmith (1 Way Contract) $1,600,000 (3)
-Salary Remaining : $0
-Salary Average : $1,600,000
-Salary Average Remaining : $0
Ryan Graves (1 Way Contract) $1,500,000 (5)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Kaiden Guhle $950,000 (3)
-Salary Remaining : $0
-Salary Average : $550,000
-Salary Average Remaining : $0
Jack McBain $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Trevor Zegras $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Alexis Lafreniere $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Pierre-Edouard Bellemare $775,000 (2)
-Salary Remaining : $0
-Salary Average : $775,000
-Salary Average Remaining : $0
Total Pro Players22
Salary Commitment
Year 2023 : $85,184,000
Year 2024 : $80,133,000
Year 2025 : $54,403,000
Year 2026 : $32,816,000
Salary Average Commitment
Year 2023 : $60,797,000
Year 2024 : $53,927,000
Year 2025 : $20,627,000
Year 2026 : $9,244,000
Salary Cap with 1 Way Contract
Year 2023 : $85,184,000
Year 2024 : $76,973,000
Year 2025 : $51,243,000
Year 2026 : $29,656,000

Farm Players Salaries

Colton White $97,300 (1)
Salary Remaining : $0
Salary Average : $97,300
Salary Average Remaining : $0
Jalen Smereck $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Kent Johnson $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Akil Thomas $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Dennis Gilbert $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Dominik Shine $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Tanner Kaspick $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Scott Reedy $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Josh Healey $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Cory Schneider $80,000 (1)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Mitch Reinke $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Connor Ford $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Collin Adams $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Philippe Desrosiers $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Jordy Bellerive $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Orrin Centazzo $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Hunter Drew $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Marshall Rifai $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Daniel Walcott $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Maxim Marushev $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Mitchell Balmas $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Olivier Galipeau $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Samuel Laberge $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Ben Copeland $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Garrett Metcalf $55,000 (1)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Total Farm Players25
Salary Commitment
Year 2023 : $2,027,300
Year 2024 : $190,000
Year 2025 : $190,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,947,300
Year 2024 : $110,000
Year 2025 : $110,000
Year 2026 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 5750 - $120 - 5,534 - 96.24%
Level 2: 4750 - $90 - 4,569 - 96.19%
Level 3: 3750 - $80 - 3,407 - 90.84%
Level 4: 2750 - $60 - 2,476 - 90.02%
Luxury : 1000 - $300 - 787 - 78.70%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,975 - 98.76%
Farm Level 2: 1000 - $15 - 988 - 98.75%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,772 - 93.18%
Average Income per Game$2,353,984
Year to Date Revenue$96,513,328
Farm
Home Games Left0
Average Attendance - %2,963 - 98.76%
Average Income per Game$80,240
Year to Date Revenue$3,289,826

Expense

Pro Players Total Salaries$79,681,000
Farm Players Total Salaries$1,951,780
Coaches Total Salaries$4,950,000
Luxury Taxe Total$0
Special Salary Cap Value$3,791,500
Pro Year To Date Expenses$82,282,128
Farm Year To Date Expenses$2,735,176
Pro Salary Cap To Date$78,183,646
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$435,839
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,113
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$81,975,146
Estimate Under Maximum Salary Cap of $83,500,000$1,524,854
Estimate Over Minimum Salary Cap of $62,000,000 $19,975,146
Current Bank Account$30,032,785
Projected Bank Account$30,032,785

Pro Players Salaries

Mark Scheifele (1 Way Contract) $7,190,000 (2)
-Salary Remaining : $0
-Salary Average : $7,190,000
-Salary Average Remaining : $0
Darcy Kuemper (1 Way Contract) $6,500,000 (3)
-Salary Remaining : $0
-Salary Average : $6,500,000
-Salary Average Remaining : $0
Nikolaj Ehlers (1 Way Contract) $6,000,000 (6)
-Salary Remaining : $0
-Salary Average : $7,200,000
-Salary Average Remaining : $0
Jonathan Marchessault (1 Way Contract) $5,773,000 (2)
-Salary Remaining : $0
-Salary Average : $6,050,000
-Salary Average Remaining : $0
Jared Spurgeon (1 Way Contract) $5,725,000 (2)
-Salary Remaining : $0
-Salary Average : $5,725,000
-Salary Average Remaining : $0
Chandler Stephenson (1 Way Contract) $5,543,000 (3)
-Salary Remaining : $0
-Salary Average : $3,505,000
-Salary Average Remaining : $0
Neal Pionk (1 Way Contract) $5,521,000 (4)
-Salary Remaining : $0
-Salary Average : $5,114,000
-Salary Average Remaining : $0
Ryan Pulock (1 Way Contract) $4,714,000 (3)
-Salary Remaining : $0
-Salary Average : $4,714,000
-Salary Average Remaining : $0
Elvis Merzlikins (1 Way Contract) $4,000,000 (5)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Anthony Beauvillier (1 Way Contract) $3,665,000 (1)
-Salary Remaining : $0
-Salary Average : $1,950,000
-Salary Average Remaining : $0
Carson Soucy (1 Way Contract) $3,463,000 (3)
-Salary Remaining : $0
-Salary Average : $3,463,000
-Salary Average Remaining : $0
Nikita Zaitsev (1 Way Contract) $3,301,000 (4)
-Salary Remaining : $0
-Salary Average : $5,101,000
-Salary Average Remaining : $0
Jake DeBrusk (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Nick Jensen (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Jonathan Drouin (1 Way Contract) $2,856,000 (3)
-Salary Remaining : $0
-Salary Average : $3,600,000
-Salary Average Remaining : $0
Nic Dowd (1 Way Contract) $2,750,000 (3)
-Salary Remaining : $0
-Salary Average : $2,750,000
-Salary Average Remaining : $0
Derek Grant (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Brock McGinn (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Matt Nieto (1 Way Contract) $1,930,000 (3)
-Salary Remaining : $0
-Salary Average : $1,930,000
-Salary Average Remaining : $0
Josh Leivo $750,000 (1)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Total Pro Players20
Salary Commitment
Year 2023 : $79,681,000
Year 2024 : $67,655,000
Year 2025 : $48,967,000
Year 2026 : $19,211,000
Salary Average Commitment
Year 2023 : $79,542,000
Year 2024 : $68,842,000
Year 2025 : $49,877,000
Year 2026 : $21,415,000
Salary Cap with 1 Way Contract
Year 2023 : $79,681,000
Year 2024 : $67,266,000
Year 2025 : $48,578,000
Year 2026 : $18,822,000

Farm Players Salaries

Guillaume Brisebois $95,400 (1)
Salary Remaining : $0
Salary Average : $95,400
Salary Average Remaining : $0
Antonio Stranges $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Zayde Wisdom $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Jachym Kondelik $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Max Jones $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
William Trudeau $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Tuukka Tieksola $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Marc Del Gaizo $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ryan McGregor $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Vladislav Kolyachonok $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Brandon Biro $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Brian Pinho $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Emilio Pettersen $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
J-F Berube $85,000 (2)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Aaron Dell $83,880 (3)
Salary Remaining : $0
Salary Average : $83,880
Salary Average Remaining : $0
Alexander True $80,000 (1)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Nick Wolff $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Ryan Jones $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Brennan Saulnier $55,000 (1)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Cameron Hausinger $55,000 (1)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Cameron Gaunce $55,000 (1)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Brett Gallant $55,000 (1)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Cristiano Digiacinto $55,000 (1)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Tyler Parks $55,000 (1)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Total Farm Players24
Salary Commitment
Year 2023 : $1,951,780
Year 2024 : $833,880
Year 2025 : $653,880
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,711,780
Year 2024 : $593,880
Year 2025 : $413,880
Year 2026 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 5750 - $140 - 4,321 - 75.14%
Level 2: 4750 - $111 - 3,429 - 72.19%
Level 3: 3750 - $83 - 2,761 - 73.64%
Level 4: 2750 - $55 - 2,095 - 76.19%
Luxury : 1000 - $300 - 783 - 78.28%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,943 - 97.15%
Farm Level 2: 1000 - $20 - 770 - 77.02%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %13,389 - 74.38%
Average Income per Game$2,268,912
Year to Date Revenue$93,025,389
Farm
Home Games Left0
Average Attendance - %2,713 - 90.44%
Average Income per Game$92,115
Year to Date Revenue$3,776,724

Expense

Pro Players Total Salaries$76,564,000
Farm Players Total Salaries$2,202,560
Coaches Total Salaries$4,600,000
Luxury Taxe Total$0
Special Salary Cap Value$1,125,000
Pro Year To Date Expenses$84,999,879
Farm Year To Date Expenses$2,625,094
Pro Salary Cap To Date$80,483,888
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$419,604
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,597
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$81,608,888
Estimate Under Maximum Salary Cap of $83,500,000$1,891,112
Estimate Over Minimum Salary Cap of $62,000,000 $19,608,888
Current Bank Account$40,826,335
Projected Bank Account$40,826,335

Pro Players Salaries

Brent Burns (1 Way Contract) $8,400,000 (3)
-Salary Remaining : $0
-Salary Average : $8,400,000
-Salary Average Remaining : $0
Andrei Vasilevskiy (1 Way Contract) $7,350,000 (1)
-Salary Remaining : $0
-Salary Average : $7,350,000
-Salary Average Remaining : $0
Charlie McAvoy (1 Way Contract) $7,172,000 (2)
-Salary Remaining : $0
-Salary Average : $7,172,000
-Salary Average Remaining : $0
Brock Nelson (1 Way Contract) $6,350,000 (3)
-Salary Remaining : $0
-Salary Average : $6,350,000
-Salary Average Remaining : $0
Clayton Keller (1 Way Contract) $6,325,000 (3)
-Salary Remaining : $0
-Salary Average : $6,325,000
-Salary Average Remaining : $0
Evgeny Kuznetsov (1 Way Contract) $6,100,000 (4)
-Salary Remaining : $0
-Salary Average : $7,777,500
-Salary Average Remaining : $0
Tyler Myers (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $0
-Salary Average : $6,000,000
-Salary Average Remaining : $0
Chris Tanev (1 Way Contract) $4,322,000 (1)
-Salary Remaining : $0
-Salary Average : $550,000
-Salary Average Remaining : $0
Alexander Kerfoot (1 Way Contract) $3,350,000 (2)
-Salary Remaining : $0
-Salary Average : $3,350,000
-Salary Average Remaining : $0
Connor Clifton (1 Way Contract) $2,861,000 (2)
-Salary Remaining : $0
-Salary Average : $1,229,000
-Salary Average Remaining : $0
Andrew Peeke (1 Way Contract) $2,670,000 (3)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Petr Mrazek (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Tomas Nosek (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Mason Shaw (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Carl Grundstrom (1 Way Contract) $1,800,000 (2)
-Salary Remaining : $0
-Salary Average : $1,800,000
-Salary Average Remaining : $0
Trent Frederic (1 Way Contract) $1,525,000 (1)
-Salary Remaining : $0
-Salary Average : $1,525,000
-Salary Average Remaining : $0
Morgan Geekie (1 Way Contract) $1,425,000 (1)
-Salary Remaining : $0
-Salary Average : $1,425,000
-Salary Average Remaining : $0
Cayden Primeau (1 Way Contract) $1,030,000 (3)
-1 Way Contract Salary Cap : $1,030,000
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
MacKenzie Entwistle $984,000 (3)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Josh Archibald $950,000 (3)
-Salary Remaining : $0
-Salary Average : $550,000
-Salary Average Remaining : $0
Dylan Holloway $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Total Pro Players21
Salary Commitment
Year 2023 : $76,564,000
Year 2024 : $61,942,000
Year 2025 : $43,309,000
Year 2026 : $16,600,000
Salary Average Commitment
Year 2023 : $70,528,500
Year 2024 : $59,678,500
Year 2025 : $42,677,500
Year 2026 : $18,277,500
Salary Cap with 1 Way Contract
Year 2023 : $76,564,000
Year 2024 : $61,942,000
Year 2025 : $43,309,000
Year 2026 : $16,600,000

Farm Players Salaries

Brett Ritchie $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Calle Clang $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Josh Lopina $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Mavrik Bourque $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Kevin Mandolese $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Dustin Tokarski $90,000 (2)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Carsen Twarynski $80,000 (1)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Gabriel Carlsson $77,560 (2)
Salary Remaining : $0
Salary Average : $84,710
Salary Average Remaining : $0
David Gustafsson $77,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Robbie Russo $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Anton Levtchi $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Jeff Kubiak $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Brogan Rafferty $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Hudson Elynuik $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Jimmy Schuldt $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Paul Thompson $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Maxime Lagace $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Kristians Rubins $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Dakota Mermis $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Andy Welinski $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Drew Callin $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Frederic Allard $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Zach Senyshyn $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
CJ Suess $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Steven Jandric $55,000 (1)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Julian Napravnik $55,000 (1)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Erik Bradford $55,000 (1)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Gustav Rydahl $55,000 (1)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
John Stevens $55,000 (1)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Total Farm Players29
Salary Commitment
Year 2023 : $2,202,560
Year 2024 : $602,560
Year 2025 : $190,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,144,710
Year 2024 : $529,710
Year 2025 : $110,000
Year 2026 : $0

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arean
Level 1: 5750 - $120 - 5,532 - 96.21%
Level 2: 4750 - $100 - 4,473 - 94.17%
Level 3: 3750 - $65 - 3,622 - 96.60%
Level 4: 2750 - $55 - 2,106 - 76.59%
Luxury : 1000 - $290 - 782 - 78.24%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,446 - 72.28%
Farm Level 2: 1000 - $25 - 616 - 61.62%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,516 - 91.76%
Average Income per Game$2,449,572
Year to Date Revenue$100,432,444
Farm
Home Games Left0
Average Attendance - %2,062 - 68.73%
Average Income per Game$82,504
Year to Date Revenue$3,382,667

Expense

Pro Players Total Salaries$85,558,750
Farm Players Total Salaries$1,860,000
Coaches Total Salaries$2,300,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$84,547,890
Farm Year To Date Expenses$2,537,607
Pro Salary Cap To Date$82,618,135
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$453,431
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,854
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$82,618,135
Estimate Under Maximum Salary Cap of $83,500,000$881,865
Estimate Over Minimum Salary Cap of $62,000,000 $20,618,135
Current Bank Account$25,441,572
Projected Bank Account$25,441,572

Pro Players Salaries

Anze Kopitar (1 Way Contract) $9,750,000 (1)
-Salary Remaining : $0
-Salary Average : $9,750,000
-Salary Average Remaining : $0
Nikita Kucherov (1 Way Contract) $9,500,000 (2)
-Salary Remaining : $0
-Salary Average : $9,500,000
-Salary Average Remaining : $0
Steven Stamkos (1 Way Contract) $8,302,000 (4)
-Salary Remaining : $0
-Salary Average : $8,302,000
-Salary Average Remaining : $0
Alexander Edler (1 Way Contract) $5,350,000 (2)
-Salary Remaining : $0
-Salary Average : $5,350,000
-Salary Average Remaining : $0
Erik Johnson (1 Way Contract) $5,000,000 (1)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Anthony Cirelli (1 Way Contract) $4,767,000 (1)
-Salary Remaining : $0
-Salary Average : $4,767,000
-Salary Average Remaining : $0
Ondrej Palat (1 Way Contract) $4,529,000 (5)
-Salary Remaining : $0
-Salary Average : $4,775,000
-Salary Average Remaining : $0
Jakob Silfverberg (1 Way Contract) $4,211,000 (2)
-Salary Remaining : $0
-Salary Average : $4,211,000
-Salary Average Remaining : $0
Rudolfs Balcers (1 Way Contract) $3,750,000 (3)
-Salary Remaining : $0
-Salary Average : $3,750,000
-Salary Average Remaining : $0
Matt Murray (1 Way Contract) $3,684,000 (4)
-Salary Remaining : $0
-Salary Average : $3,684,000
-Salary Average Remaining : $0
J.T. Compher (1 Way Contract) $3,482,000 (1)
-Salary Remaining : $0
-Salary Average : $3,482,000
-Salary Average Remaining : $0
Marcus Johansson (1 Way Contract) $3,460,000 (1)
-Salary Remaining : $0
-Salary Average : $3,403,000
-Salary Average Remaining : $0
Kaapo Kakko (1 Way Contract) $3,310,000 (3)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Mason Marchment (1 Way Contract) $3,027,000 (3)
-Salary Remaining : $0
-Salary Average : $1,449,000
-Salary Average Remaining : $0
Semyon Varlamov (1 Way Contract) $2,733,750 (1)
-Salary Remaining : $0
-Salary Average : $6,233,750
-Salary Average Remaining : $0
Marcus Pettersson (1 Way Contract) $2,203,000 (1)
-Salary Remaining : $0
-Salary Average : $1,748,000
-Salary Average Remaining : $0
Evan Bouchard (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Dysin Mayo (1 Way Contract) $1,800,000 (1)
-Salary Remaining : $0
-Salary Average : $1,800,000
-Salary Average Remaining : $0
Eric Staal (1 Way Contract) $1,700,000 (3)
-Salary Remaining : $0
-Salary Average : $1,700,000
-Salary Average Remaining : $0
Kevin Shattenkirk (1 Way Contract) $1,250,000 (1)
-Salary Remaining : $0
-Salary Average : $1,250,000
-Salary Average Remaining : $0
Vladislav Namestnikov (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Anton Stralman $750,000 (3)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Total Pro Players22
Salary Commitment
Year 2023 : $85,558,750
Year 2024 : $51,113,000
Year 2025 : $31,052,000
Year 2026 : $16,515,000
Salary Average Commitment
Year 2023 : $84,829,750
Year 2024 : $47,396,000
Year 2025 : $27,335,000
Year 2026 : $16,761,000
Salary Cap with 1 Way Contract
Year 2023 : $85,558,750
Year 2024 : $51,113,000
Year 2025 : $31,052,000
Year 2026 : $16,515,000

Farm Players Salaries

Callahan Burke $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Ashton Sautner $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Blake Hillman $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Carson Gicewicz $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Andreas Englund $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Alan Quine $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Cory Conacher $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Jamie Devane (Out of Payroll) $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Keith Kinkaid $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Curtis McKenzie $85,000 (2)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Evan Cormier $85,000 (2)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Tyler Sikura $85,000 (2)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Andrew Agozzino $80,000 (1)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Keaton Middleton $80,000 (3)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Justin Scott $80,000 (3)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Justin Addamo $80,000 (3)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Kai Wissmann $80,000 (3)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Daniel Mannella $75,000 (3)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Ryan Wagner $75,000 (3)
Salary Remaining : $0
Salary Average : $70,000
Salary Average Remaining : $0
Cedric Lacroix $55,000 (1)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Aaron Ness $55,000 (1)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Drew Worrad $55,000 (1)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Evan Weinger $55,000 (1)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Adam Brubacher $55,000 (1)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Total Farm Players24
Salary Commitment
Year 2023 : $1,952,500
Year 2024 : $1,420,000
Year 2025 : $765,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,917,500
Year 2024 : $1,385,000
Year 2025 : $730,000
Year 2026 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 5750 - $130 - 5,496 - 95.59%
Level 2: 4750 - $105 - 3,668 - 77.21%
Level 3: 3750 - $80 - 2,841 - 75.75%
Level 4: 2750 - $55 - 2,079 - 75.61%
Luxury : 1000 - $310 - 741 - 74.10%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $28 - 1,955 - 97.77%
Farm Level 2: 1000 - $17 - 984 - 98.38%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,825 - 82.36%
Average Income per Game$2,422,891
Year to Date Revenue$99,338,536
Farm
Home Games Left0
Average Attendance - %2,939 - 97.97%
Average Income per Game$89,343
Year to Date Revenue$3,663,056

Expense

Pro Players Total Salaries$62,566,900
Farm Players Total Salaries$2,591,120
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$9,292,830
Pro Year To Date Expenses$62,939,368
Farm Year To Date Expenses$3,049,093
Pro Salary Cap To Date$60,226,667
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$338,890
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,100
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$69,519,497
Estimate Under Maximum Salary Cap of $83,500,000$13,980,503
Estimate Over Minimum Salary Cap of $62,000,000 $7,519,497
Current Bank Account$111,437,131
Projected Bank Account$111,437,131

Pro Players Salaries

Oliver Ekman-Larsson (1 Way Contract) $7,100,000 (4)
-Salary Remaining : $0
-Salary Average : $7,100,000
-Salary Average Remaining : $0
Ben Chiarot (1 Way Contract) $4,760,000 (3)
-Salary Remaining : $0
-Salary Average : $4,760,000
-Salary Average Remaining : $0
Dominik Kubalik (1 Way Contract) $4,364,000 (5)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Ilya Mikheyev (1 Way Contract) $4,003,000 (5)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Jordie Benn (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Garnet Hathaway (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Isac Lundestrom (1 Way Contract) $3,200,000 (3)
-Salary Remaining : $0
-Salary Average : $3,200,000
-Salary Average Remaining : $0
Rocco Grimaldi (1 Way Contract) $2,753,000 (2)
-Salary Remaining : $0
-Salary Average : $2,753,000
-Salary Average Remaining : $0
Haydn Fleury (1 Way Contract) $2,311,000 (2)
-Salary Remaining : $0
-Salary Average : $2,311,000
-Salary Average Remaining : $0
Derek Ryan (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $0
-Salary Average : $2,100,000
-Salary Average Remaining : $0
Sam Gagner (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Erik Kallgren (1 Way Contract) $1,500,000 (2)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Libor Hajek (1 Way Contract) $1,500,000 (2)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Luke Philp (1 Way Contract) $1,500,000 (2)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Chase DeLeo (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Mikhail Maltsev (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Jayson Megna (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Austin Strand (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Ethen Frank (1 Way Contract) $1,500,000 (2)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Laurent Brossoit (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Scott Harrington (1 Way Contract) $1,100,000 (1)
-1 Way Contract Salary Cap : $1,100,000
-Salary Remaining : $0
-Salary Average : $1,100,000
-Salary Average Remaining : $0
Derrick Pouliot (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Owen Power $950,000 (3)
-Salary Remaining : $0
-Salary Average : $550,000
-Salary Average Remaining : $0
Lukas Sedlak $950,000 (3)
-Salary Remaining : $0
-Salary Average : $550,000
-Salary Average Remaining : $0
Parker Kelly $925,900 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Spencer Knight $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Matt Boldy $925,000 (6)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Dominic Toninato $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Cole Perfetti $925,000 (6)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Nick DeSimone $850,000 (2)
-Salary Remaining : $0
-Salary Average : $850,000
-Salary Average Remaining : $0
Total Pro Players30
Salary Commitment
Year 2023 : $62,566,900
Year 2024 : $59,780,900
Year 2025 : $38,441,000
Year 2026 : $25,581,000
Salary Average Commitment
Year 2023 : $55,274,000
Year 2024 : $44,224,000
Year 2025 : $22,860,000
Year 2026 : $10,800,000
Salary Cap with 1 Way Contract
Year 2023 : $62,566,900
Year 2024 : $51,516,900
Year 2025 : $30,177,000
Year 2026 : $17,317,000

Farm Players Salaries

Kyle Capobianco $96,120 (1)
Salary Remaining : $0
Salary Average : $96,120
Salary Average Remaining : $0
Noel Hoefenmayer $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Vincent Iorio $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Samuel Helenius $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Drew Helleson $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jeremie Poirier $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Callum Booth $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Declan Chisholm $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Drew O'Connor $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Jett Woo $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Linus Hogberg $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Lukas Dostal $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Nikita Okhotiuk $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Tyce Thompson $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Taylor Ward $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Robert Lynch $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Noah Philp $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Nathan Burke $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Bobby McMann $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Daniel D'Amato $77,500 (3)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Isaac Poulter $77,500 (3)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Brandon Gignac $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Arnaud Durandeau $77,500 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Matthew Strome $75,000 (2)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Cole Maier $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Brayden Burke $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Tanner Kero $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Greg Printz $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Seth Griffith $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Danick Martel $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Michael Milne $55,000 (1)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Total Farm Players31
Salary Commitment
Year 2023 : $2,591,120
Year 2024 : $1,472,500
Year 2025 : $440,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,503,620
Year 2024 : $1,385,000
Year 2025 : $320,000
Year 2026 : $0

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 5750 - $176 - 3,300 - 57.39%
Level 2: 4750 - $151 - 2,487 - 52.35%
Level 3: 3750 - $135 - 1,663 - 44.34%
Level 4: 2750 - $120 - 932 - 33.88%
Luxury : 1000 - $450 - 509 - 50.86%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,296 - 64.78%
Farm Level 2: 1000 - $25 - 615 - 61.53%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %8,890 - 49.39%
Average Income per Game$2,231,258
Year to Date Revenue$91,481,587
Farm
Home Games Left0
Average Attendance - %1,911 - 63.70%
Average Income per Game$84,010
Year to Date Revenue$3,444,402

Expense

Pro Players Total Salaries$80,073,500
Farm Players Total Salaries$1,942,500
Coaches Total Salaries$3,350,000
Luxury Taxe Total$0
Special Salary Cap Value$3,000,000
Pro Year To Date Expenses$82,184,832
Farm Year To Date Expenses$2,710,552
Pro Salary Cap To Date$79,503,888
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$430,070
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,544
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$82,503,888
Estimate Under Maximum Salary Cap of $83,500,000$996,112
Estimate Over Minimum Salary Cap of $62,000,000 $20,503,888
Current Bank Account$53,033,041
Projected Bank Account$53,033,041

Pro Players Salaries

Leon Draisaitl (1 Way Contract) $13,400,000 (5)
-Salary Remaining : $0
-Salary Average : $550,000
-Salary Average Remaining : $0
Dougie Hamilton (1 Way Contract) $8,281,000 (3)
-Salary Remaining : $0
-Salary Average : $8,281,000
-Salary Average Remaining : $0
Gabriel Landeskog (1 Way Contract) $7,500,000 (2)
-Salary Remaining : $0
-Salary Average : $7,500,000
-Salary Average Remaining : $0
Mikhail Sergachev (1 Way Contract) $6,786,000 (3)
-Salary Remaining : $0
-Salary Average : $5,210,000
-Salary Average Remaining : $0
Jordan Kyrou (1 Way Contract) $5,843,000 (2)
-Salary Remaining : $0
-Salary Average : $550,000
-Salary Average Remaining : $0
Patrick Kane (1 Way Contract) $5,370,000 (3)
-Salary Remaining : $0
-Salary Average : $10,070,000
-Salary Average Remaining : $0
Adam Larsson (1 Way Contract) $4,023,000 (4)
-Salary Remaining : $0
-Salary Average : $3,750,000
-Salary Average Remaining : $0
Claude Giroux (1 Way Contract) $3,371,000 (2)
-Salary Remaining : $0
-Salary Average : $6,742,000
-Salary Average Remaining : $0
Eetu Luostarinen (1 Way Contract) $3,207,000 (3)
-Salary Remaining : $0
-Salary Average : $550,000
-Salary Average Remaining : $0
Pavel Zacha (1 Way Contract) $2,862,000 (1)
-Salary Remaining : $0
-Salary Average : $2,250,000
-Salary Average Remaining : $0
MacKenzie Weegar (1 Way Contract) $2,724,000 (2)
-Salary Remaining : $0
-Salary Average : $2,724,000
-Salary Average Remaining : $0
Brandon Tanev (1 Way Contract) $2,319,000 (3)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Vitek Vanecek (1 Way Contract) $2,219,500 (1)
-Salary Remaining : $0
-Salary Average : $2,219,500
-Salary Average Remaining : $0
Nicholas Paul (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Kasperi Kapanen (1 Way Contract) $1,998,000 (1)
-Salary Remaining : $0
-Salary Average : $3,600,000
-Salary Average Remaining : $0
Jan Rutta (1 Way Contract) $1,450,000 (3)
-Salary Remaining : $0
-Salary Average : $1,450,000
-Salary Average Remaining : $0
Austin Watson (1 Way Contract) $1,440,000 (1)
-Salary Remaining : $0
-Salary Average : $1,440,000
-Salary Average Remaining : $0
Brett Kulak (1 Way Contract) $1,430,000 (1)
-Salary Remaining : $0
-Salary Average : $1,430,000
-Salary Average Remaining : $0
Dan Vladar (1 Way Contract) $1,075,000 (1)
-Salary Remaining : $0
-Salary Average : $1,075,000
-Salary Average Remaining : $0
Pyotr Kochetkov $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Jesse Puljujarvi $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Jake Walman $900,000 (1)
-Salary Remaining : $0
-Salary Average : $900,000
-Salary Average Remaining : $0
Total Pro Players22
Salary Commitment
Year 2023 : $80,073,500
Year 2024 : $67,224,000
Year 2025 : $46,836,000
Year 2026 : $19,423,000
Salary Average Commitment
Year 2023 : $66,166,500
Year 2024 : $52,327,000
Year 2025 : $33,861,000
Year 2026 : $6,300,000
Salary Cap with 1 Way Contract
Year 2023 : $80,073,500
Year 2024 : $67,224,000
Year 2025 : $46,836,000
Year 2026 : $19,423,000

Farm Players Salaries

Vasily Ponomarev $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Matthew Robertson $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Alex Breton $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Vitali Kravtsov $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Adam Cracknell $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Andre Lee $80,000 (3)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Garrett Mitchell $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Austin Osmanski $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Corey Andonovski $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Adam Ruzicka $77,500 (3)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Jacob Lucchini $77,500 (3)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Alex Lyon $77,500 (3)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Jarid Lukosevicius $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Brandon Davidson $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Brian Lashoff $77,500 (3)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Benjamin Tardif $77,500 (3)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Juho Olkiuora $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Griffin Luce $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Roland McKeown $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Jimmy Oligny (Out of Payroll) $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Ethan Prow $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Anthony Vincent $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Eduards Tralmaks $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Alex Kile $55,000 (1)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Brett Sutter $55,000 (1)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Adam Karashik $55,000 (1)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Total Farm Players26
Salary Commitment
Year 2023 : $2,017,500
Year 2024 : $1,297,500
Year 2025 : $1,032,500
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,937,500
Year 2024 : $1,217,500
Year 2025 : $952,500
Year 2026 : $0

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 5750 - $140 - 4,415 - 76.78%
Level 2: 4750 - $115 - 3,296 - 69.38%
Level 3: 3750 - $85 - 2,691 - 71.75%
Level 4: 2750 - $60 - 1,879 - 68.33%
Luxury : 1000 - $310 - 732 - 73.23%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $30 - 1,950 - 97.52%
Farm Level 2: 1000 - $20 - 748 - 74.83%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %13,013 - 72.29%
Average Income per Game$2,270,055
Year to Date Revenue$93,072,247
Farm
Home Games Left0
Average Attendance - %2,699 - 89.96%
Average Income per Game$91,846
Year to Date Revenue$3,765,700

Expense

Pro Players Total Salaries$73,801,500
Farm Players Total Salaries$4,037,840
Coaches Total Salaries$1,900,000
Luxury Taxe Total$0
Special Salary Cap Value$6,085,000
Pro Year To Date Expenses$74,801,472
Farm Year To Date Expenses$4,932,572
Pro Salary Cap To Date$73,581,744
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$389,591
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$25,718
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$79,666,744
Estimate Under Maximum Salary Cap of $83,500,000$3,833,256
Estimate Over Minimum Salary Cap of $62,000,000 $17,666,744
Current Bank Account$69,923,038
Projected Bank Account$69,923,038

Pro Players Salaries

Sidney Crosby (1 Way Contract) $10,550,000 (1)
-Salary Remaining : $0
-Salary Average : $10,550,000
-Salary Average Remaining : $0
David Pastrnak (1 Way Contract) $8,069,000 (1)
-Salary Remaining : $0
-Salary Average : $550,000
-Salary Average Remaining : $0
Adam Fox (1 Way Contract) $7,600,000 (3)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Marc-Andre Fleury (1 Way Contract) $7,587,500 (2)
-Salary Remaining : $0
-Salary Average : $7,587,500
-Salary Average Remaining : $0
Martin Necas (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $0
-Salary Average : $5,500,000
-Salary Average Remaining : $0
Colton Parayko (1 Way Contract) $5,226,000 (2)
-Salary Remaining : $0
-Salary Average : $5,226,000
-Salary Average Remaining : $0
Dante Fabbro (1 Way Contract) $4,042,000 (3)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Jakub Voracek (1 Way Contract) $4,000,000 (3)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Casey Mittelstadt (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Filip Zadina (1 Way Contract) $2,852,000 (3)
-1 Way Contract Salary Cap : $2,852,000
-Salary Remaining : $0
-Salary Average : $2,852,000
-Salary Average Remaining : $0
Blake Lizotte (1 Way Contract) $1,744,000 (2)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Rasmus Sandin (1 Way Contract) $1,606,000 (1)
-Salary Remaining : $0
-Salary Average : $1,606,000
-Salary Average Remaining : $0
Filip Gustavsson (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Jaycob Megna (1 Way Contract) $1,350,000 (3)
-Salary Remaining : $0
-Salary Average : $1,350,000
-Salary Average Remaining : $0
Robert Bortuzzo (1 Way Contract) $1,000,000 (3)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Jujhar Khaira (1 Way Contract) $1,000,000 (3)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Luke Glendening (1 Way Contract) $1,000,000 (3)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Martin Fehervary $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Moritz Seider $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Dawson Mercer $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Andrei Kuzmenko $950,000 (3)
-Salary Remaining : $0
-Salary Average : $550,000
-Salary Average Remaining : $0
Matty Beniers $950,000 (3)
-Salary Remaining : $0
-Salary Average : $550,000
-Salary Average Remaining : $0
Tim Stutzle $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 2023 : $73,801,500
Year 2024 : $51,151,500
Year 2025 : $33,744,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $54,871,500
Year 2024 : $39,740,500
Year 2025 : $23,152,000
Year 2026 : $0
Salary Cap with 1 Way Contract
Year 2023 : $73,801,500
Year 2024 : $51,151,500
Year 2025 : $33,744,000
Year 2026 : $0

Farm Players Salaries

Chris Terry $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Nate Thompson $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Strauss Mann $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Ryan O'Rourke $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Cameron Morrison $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Zach Uens $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Will Cuylle $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Tristen Robins $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Spencer Stastney $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Benoit-Olivier Groulx $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ronan Seeley $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Lukas Cormier $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Justin Sourdif $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Josh Brook $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Alex Beaucage $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Emil Andrae $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Samuel Ersson $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Christopher Merisier-Ortiz $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Rasmus Kupari $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Yan Kuznetsov $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Arvid Soderblom $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Isaiah Saville $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Dryden McKay $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Grigori Denisenko $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Yegor Chinakhov $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Nicholas Robertson $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Noel Gunler $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Oskari Laaksonen $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Connor McMichael $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Roby Jarventie $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ronnie Attard $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ty Emberson $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Nolan Foote $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Aarne Talvitie $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Markus Niemelainen $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Zac Jones $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Ty Smith $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Mitchell Chaffee $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Nils Hoglander $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Olli Juolevi $90,700 (1)
Salary Remaining : $0
Salary Average : $90,700
Salary Average Remaining : $0
Alexander Alexeyev $88,790 (2)
Salary Remaining : $0
Salary Average : $0
Salary Average Remaining : $0
Dmitri Samorukov $85,850 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Cooper Marody $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players43
Salary Commitment
Year 2023 : $4,037,840
Year 2024 : $3,224,640
Year 2025 : $1,710,850
Year 2026 : $0
Salary Average Commitment
Year 2023 : $3,318,200
Year 2024 : $2,505,000
Year 2025 : $1,080,000
Year 2026 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBB T Center
Level 1: 5750 - $125 - 5,486 - 95.40%
Level 2: 4750 - $100 - 4,545 - 95.69%
Level 3: 3750 - $75 - 3,523 - 93.93%
Level 4: 2750 - $55 - 2,122 - 77.15%
Luxury : 1000 - $300 - 774 - 77.40%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $31 - 1,650 - 82.50%
Farm Level 2: 1000 - $15 - 992 - 99.19%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,449 - 91.38%
Average Income per Game$2,542,330
Year to Date Revenue$104,235,535
Farm
Home Games Left0
Average Attendance - %2,642 - 88.06%
Average Income per Game$82,531
Year to Date Revenue$3,383,770

Expense

Pro Players Total Salaries$69,859,000
Farm Players Total Salaries$1,990,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$7,690,000
Pro Year To Date Expenses$77,005,083
Farm Year To Date Expenses$3,838,687
Pro Salary Cap To Date$73,511,854
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$379,474
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$20,781
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$81,201,854
Estimate Under Maximum Salary Cap of $83,500,000$2,298,146
Estimate Over Minimum Salary Cap of $62,000,000 $19,201,854
Current Bank Account$88,256,670
Projected Bank Account$88,256,670

Pro Players Salaries

Johnny Gaudreau (1 Way Contract) $8,500,000 (3)
-Salary Remaining : $0
-Salary Average : $8,500,000
-Salary Average Remaining : $0
Kyle Palmieri (1 Way Contract) $7,250,000 (1)
-Salary Remaining : $0
-Salary Average : $7,250,000
-Salary Average Remaining : $0
Teuvo Teravainen (1 Way Contract) $7,148,000 (4)
-Salary Remaining : $0
-Salary Average : $7,148,000
-Salary Average Remaining : $0
David Perron (1 Way Contract) $6,861,000 (3)
-Salary Remaining : $0
-Salary Average : $6,861,000
-Salary Average Remaining : $0
Jake Allen (1 Way Contract) $6,500,000 (2)
-Salary Remaining : $0
-Salary Average : $6,500,000
-Salary Average Remaining : $0
Tony DeAngelo (1 Way Contract) $5,700,000 (2)
-Salary Remaining : $0
-Salary Average : $5,700,000
-Salary Average Remaining : $0
Jeff Carter (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $0
-Salary Average : $4,500,000
-Salary Average Remaining : $0
Alex Goligoski (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Chris Driedger (1 Way Contract) $2,700,000 (2)
-Salary Remaining : $0
-Salary Average : $2,700,000
-Salary Average Remaining : $0
Cody Glass (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $0
-Salary Average : $550,000
-Salary Average Remaining : $0
Zach Bogosian (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Calvin de Haan (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Noah Gregor (1 Way Contract) $1,450,000 (2)
-Salary Remaining : $0
-Salary Average : $550,000
-Salary Average Remaining : $0
Michael Pezzetta (1 Way Contract) $1,400,000 (2)
-Salary Remaining : $0
-Salary Average : $550,000
-Salary Average Remaining : $0
Brandon Duhaime (1 Way Contract) $1,400,000 (2)
-Salary Remaining : $0
-Salary Average : $550,000
-Salary Average Remaining : $0
Joe Veleno (1 Way Contract) $1,300,000 (3)
-Salary Remaining : $0
-Salary Average : $550,000
-Salary Average Remaining : $0
Shane Pinto $950,000 (3)
-Salary Remaining : $0
-Salary Average : $550,000
-Salary Average Remaining : $0
Conor Timmins (Out of Payroll) $950,000 (3)
-Salary Remaining : $0
-Salary Average : $550,000
-Salary Average Remaining : $0
Jonny Brodzinski $950,000 (1)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Jesse Ylonen $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Jack Rathbone $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Andy Andreoff $700,000 (1)
-Salary Remaining : $0
-Salary Average : $700,000
-Salary Average Remaining : $0
Michael Sgarbossa $700,000 (1)
-Salary Remaining : $0
-Salary Average : $700,000
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 2023 : $70,809,000
Year 2024 : $54,359,000
Year 2025 : $28,209,000
Year 2026 : $7,148,000
Salary Average Commitment
Year 2023 : $64,709,000
Year 2024 : $48,259,000
Year 2025 : $24,709,000
Year 2026 : $7,148,000
Salary Cap with 1 Way Contract
Year 2023 : $70,809,000
Year 2024 : $54,359,000
Year 2025 : $28,209,000
Year 2026 : $7,148,000

Farm Players Salaries

Yaroslav Askarov $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Oscar Dansk $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Gage Alexander $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Bobby Brink $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ridly Greig $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Joona Luoto $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Thomas Bordeleau $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Brady Lyle $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Ryan Suzuki $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Joel Teasdale $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Michal Teply $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Sakari Manninen $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Bobby Nardella $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Cal O'Reilly $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Logan Day $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Anthony Bitetto $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Yanni Kaldis $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Chase Priskie $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Justin Dowling $70,000 (1)
Salary Remaining : $0
Salary Average : $70,000
Salary Average Remaining : $0
Joseph Cramarossa $70,000 (1)
Salary Remaining : $0
Salary Average : $70,000
Salary Average Remaining : $0
Tyler Wotherspoon $70,000 (1)
Salary Remaining : $0
Salary Average : $70,000
Salary Average Remaining : $0
Dillon Simpson $55,000 (1)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Jimmy Lambert $55,000 (1)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Colt Conrad $55,000 (1)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Kale Howarth $55,000 (1)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Total Farm Players25
Salary Commitment
Year 2023 : $1,990,000
Year 2024 : $665,000
Year 2025 : $570,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,750,000
Year 2024 : $425,000
Year 2025 : $330,000
Year 2026 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 5750 - $200 - 2,908 - 50.57%
Level 2: 4750 - $115 - 3,278 - 69.01%
Level 3: 3750 - $75 - 3,186 - 84.95%
Level 4: 2750 - $55 - 2,022 - 73.54%
Luxury : 1000 - $360 - 617 - 61.73%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $41 - 1,178 - 58.91%
Farm Level 2: 1000 - $21 - 675 - 67.50%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %12,011 - 66.73%
Average Income per Game$2,275,589
Year to Date Revenue$93,299,151
Farm
Home Games Left0
Average Attendance - %1,853 - 61.77%
Average Income per Game$82,638
Year to Date Revenue$3,388,162

Expense

Pro Players Total Salaries$77,937,000
Farm Players Total Salaries$2,448,830
Coaches Total Salaries$2,750,000
Luxury Taxe Total$0
Special Salary Cap Value$2,750,000
Pro Year To Date Expenses$80,315,215
Farm Year To Date Expenses$3,214,618
Pro Salary Cap To Date$78,150,718
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$416,339
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,661
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$80,900,718
Estimate Under Maximum Salary Cap of $83,500,000$2,599,282
Estimate Over Minimum Salary Cap of $62,000,000 $18,900,718
Current Bank Account$46,252,607
Projected Bank Account$46,252,607

Pro Players Salaries

Zach Parise (1 Way Contract) $8,100,000 (2)
-Salary Remaining : $0
-Salary Average : $8,100,000
-Salary Average Remaining : $0
Erik Karlsson (1 Way Contract) $6,925,000 (4)
-Salary Remaining : $0
-Salary Average : $6,925,000
-Salary Average Remaining : $0
Torey Krug (1 Way Contract) $6,500,000 (5)
-Salary Remaining : $0
-Salary Average : $6,500,000
-Salary Average Remaining : $0
Ryan Strome (1 Way Contract) $6,342,000 (1)
-Salary Remaining : $0
-Salary Average : $6,342,000
-Salary Average Remaining : $0
Alex Iafallo (1 Way Contract) $5,711,000 (3)
-Salary Remaining : $0
-Salary Average : $5,711,000
-Salary Average Remaining : $0
Pierre-Luc Dubois (1 Way Contract) $5,100,000 (3)
-Salary Remaining : $0
-Salary Average : $5,100,000
-Salary Average Remaining : $0
Justin Holl (1 Way Contract) $4,125,000 (3)
-Salary Remaining : $0
-Salary Average : $4,125,000
-Salary Average Remaining : $0
Dmitry Kulikov (1 Way Contract) $4,067,000 (4)
-Salary Remaining : $0
-Salary Average : $4,067,000
-Salary Average Remaining : $0
Chris Tierney (1 Way Contract) $3,975,000 (2)
-Salary Remaining : $0
-Salary Average : $3,975,000
-Salary Average Remaining : $0
Gabriel Vilardi (1 Way Contract) $3,789,000 (3)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
James Reimer (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Denis Gurianov (1 Way Contract) $3,200,000 (2)
-1 Way Contract Salary Cap : $3,200,000
-Salary Remaining : $0
-Salary Average : $3,200,000
-Salary Average Remaining : $0
Joonas Korpisalo (1 Way Contract) $2,877,000 (4)
-Salary Remaining : $0
-Salary Average : $2,100,000
-Salary Average Remaining : $0
Tyson Jost (1 Way Contract) $2,700,000 (2)
-Salary Remaining : $0
-Salary Average : $2,700,000
-Salary Average Remaining : $0
Eeli Tolvanen (1 Way Contract) $2,344,000 (2)
-Salary Remaining : $0
-Salary Average : $2,344,000
-Salary Average Remaining : $0
Jesperi Kotkaniemi (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $0
-Salary Average : $2,250,000
-Salary Average Remaining : $0
Patric Hornqvist (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $0
-Salary Average : $2,250,000
-Salary Average Remaining : $0
Alexey Toropchenko (1 Way Contract) $1,257,000 (2)
-Salary Remaining : $0
-Salary Average : $550,000
-Salary Average Remaining : $0
Chris Wideman (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Simon Benoit $975,000 (3)
-Salary Remaining : $0
-Salary Average : $975,000
-Salary Average Remaining : $0
Alex Newhook $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Total Pro Players21
Salary Commitment
Year 2023 : $77,937,000
Year 2024 : $69,345,000
Year 2025 : $43,569,000
Year 2026 : $20,369,000
Salary Average Commitment
Year 2023 : $73,589,000
Year 2024 : $64,997,000
Year 2025 : $39,928,000
Year 2026 : $19,592,000
Salary Cap with 1 Way Contract
Year 2023 : $77,937,000
Year 2024 : $69,345,000
Year 2025 : $43,569,000
Year 2026 : $20,369,000

Farm Players Salaries

Buddy Robinson $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Jeffrey Viel $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Jean-Sebastien Dea $97,480 (1)
Salary Remaining : $0
Salary Average : $97,480
Salary Average Remaining : $0
Liam O'Brien $97,470 (1)
Salary Remaining : $0
Salary Average : $97,470
Salary Average Remaining : $0
Tim Gettinger $96,380 (3)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Brandon Coe $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Simon Lundmark $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
James Greenway $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jakub Galvas $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Cole Sillinger $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Alexander Peters $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Henri Nikkanen $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Louis Crevier $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Akira Schmid $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
John Leonard $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Olivier Rodrigue $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Lassi Thomson $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Riley McKay $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Jonathan Aspirot $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Michael Carcone $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Luke Johnson $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Martin Pospisil $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Max Willman $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Justin Kirkland $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Joseph Gambardella $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Seth Helgeson $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Christopher Gibson $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Joseph LaBate $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players28
Salary Commitment
Year 2023 : $2,448,830
Year 2024 : $1,451,380
Year 2025 : $381,380
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,324,950
Year 2024 : $1,327,500
Year 2025 : $257,500
Year 2026 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 5750 - $102 - 5,560 - 96.70%
Level 2: 4750 - $70 - 4,685 - 98.64%
Level 3: 3750 - $60 - 3,689 - 98.36%
Level 4: 2750 - $34 - 2,720 - 98.91%
Luxury : 1000 - $220 - 964 - 96.36%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $28 - 1,960 - 97.98%
Farm Level 2: 1000 - $18 - 963 - 96.33%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,618 - 97.88%
Average Income per Game$2,017,743
Year to Date Revenue$82,727,463
Farm
Home Games Left0
Average Attendance - %2,923 - 97.43%
Average Income per Game$89,013
Year to Date Revenue$3,649,517

Expense

Pro Players Total Salaries$82,245,200
Farm Players Total Salaries$2,494,090
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$291,667
Pro Year To Date Expenses$85,658,436
Farm Year To Date Expenses$3,966,746
Pro Salary Cap To Date$81,813,927
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$446,590
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$20,803
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$82,105,594
Estimate Under Maximum Salary Cap of $83,500,000$1,394,406
Estimate Over Minimum Salary Cap of $62,000,000 $20,105,594
Current Bank Account$6,662,777
Projected Bank Account$6,662,777

Pro Players Salaries

Mikael Backlund (1 Way Contract) $7,500,000 (2)
-Salary Remaining : $0
-Salary Average : $7,500,000
-Salary Average Remaining : $0
Evgenii Dadonov (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $0
-Salary Average : $6,500,000
-Salary Average Remaining : $0
Nick Suzuki (1 Way Contract) $6,293,000 (4)
-Salary Remaining : $0
-Salary Average : $550,000
-Salary Average Remaining : $0
Jordan Binnington (1 Way Contract) $6,170,000 (3)
-Salary Remaining : $0
-Salary Average : $6,170,000
-Salary Average Remaining : $0
Nick Leddy (1 Way Contract) $5,174,000 (3)
-Salary Remaining : $0
-Salary Average : $5,174,000
-Salary Average Remaining : $0
Shayne Gostisbehere (1 Way Contract) $5,063,000 (1)
-Salary Remaining : $0
-Salary Average : $5,063,000
-Salary Average Remaining : $0
Tyler Johnson (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Josh Bailey (1 Way Contract) $4,939,000 (3)
-Salary Remaining : $0
-Salary Average : $4,939,000
-Salary Average Remaining : $0
Nicklas Backstrom (1 Way Contract) $4,560,000 (3)
-Salary Remaining : $0
-Salary Average : $4,560,000
-Salary Average Remaining : $0
David Rittich (1 Way Contract) $4,095,000 (1)
-Salary Remaining : $0
-Salary Average : $4,095,000
-Salary Average Remaining : $0
Erik Brannstrom (1 Way Contract) $4,088,000 (4)
-Salary Remaining : $0
-Salary Average : $4,088,000
-Salary Average Remaining : $0
Derek Forbort (1 Way Contract) $3,850,000 (1)
-Salary Remaining : $0
-Salary Average : $3,850,000
-Salary Average Remaining : $0
Robert Hagg (1 Way Contract) $2,955,000 (4)
-Salary Remaining : $0
-Salary Average : $1,320,000
-Salary Average Remaining : $0
Troy Terry (1 Way Contract) $2,797,000 (2)
-Salary Remaining : $0
-Salary Average : $2,797,000
-Salary Average Remaining : $0
Curtis Lazar (1 Way Contract) $2,377,000 (3)
-Salary Remaining : $0
-Salary Average : $2,377,000
-Salary Average Remaining : $0
Adam Erne (1 Way Contract) $2,337,000 (4)
-Salary Remaining : $0
-Salary Average : $1,780,000
-Salary Average Remaining : $0
Josh Brown (1 Way Contract) $2,218,000 (2)
-Salary Remaining : $0
-Salary Average : $2,218,000
-Salary Average Remaining : $0
Sammy Blais (1 Way Contract) $1,527,000 (1)
-Salary Remaining : $0
-Salary Average : $1,527,000
-Salary Average Remaining : $0
Chris Wagner (1 Way Contract) $1,154,000 (2)
-1 Way Contract Salary Cap : $1,154,000
-Salary Remaining : $0
-Salary Average : $1,154,000
-Salary Average Remaining : $0
Julien Gauthier $989,200 (2)
-Salary Remaining : $0
-Salary Average : $867,200
-Salary Average Remaining : $0
Matthew Highmore $968,000 (1)
-Salary Remaining : $0
-Salary Average : $968,000
-Salary Average Remaining : $0
Jansen Harkins $881,000 (1)
-Salary Remaining : $0
-Salary Average : $881,000
-Salary Average Remaining : $0
Gavin Bayreuther $810,000 (2)
-Salary Remaining : $0
-Salary Average : $810,000
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 2023 : $82,245,200
Year 2024 : $59,361,200
Year 2025 : $38,893,000
Year 2026 : $15,673,000
Salary Average Commitment
Year 2023 : $74,188,200
Year 2024 : $51,304,200
Year 2025 : $30,958,000
Year 2026 : $7,738,000
Salary Cap with 1 Way Contract
Year 2023 : $82,245,200
Year 2024 : $59,361,200
Year 2025 : $38,893,000
Year 2026 : $15,673,000

Farm Players Salaries

Joakim Kemell $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Nolan Maier $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Devon Levi $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Patrick Giles $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Parker Wotherspoon $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Brandt Clarke $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Lucas Edmonds $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Cole Fonstad $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Tyrel Bauer $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Paul Cotter $94,590 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Raphael Lavoie $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Joel Hofer $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Reilly Walsh $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Will Reilly $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Justin Brazeau $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Zach Fucale $90,940 (4)
Salary Remaining : $0
Salary Average : $90,670
Salary Average Remaining : $0
Greg Meireles $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Jake Gaudet $87,500 (2)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Brent Gates Jr. $85,000 (2)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Colin Theisen $85,000 (2)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Mac Hollowell $85,000 (3)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Darien Kielb $85,000 (3)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Alex Whelan $85,000 (2)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Reese Johnson $81,260 (2)
Salary Remaining : $0
Salary Average : $81,260
Salary Average Remaining : $0
Brandon Cutler $80,000 (2)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Noah Juulsen $79,800 (1)
Salary Remaining : $0
Salary Average : $79,800
Salary Average Remaining : $0
Jonah Gadjovich $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Nate Schnarr $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players28
Salary Commitment
Year 2023 : $2,494,090
Year 2024 : $1,781,790
Year 2025 : $1,000,530
Year 2026 : $90,940
Salary Average Commitment
Year 2023 : $2,214,230
Year 2024 : $1,501,930
Year 2025 : $720,670
Year 2026 : $90,670

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 5750 - $125 - 5,467 - 95.07%
Level 2: 4750 - $100 - 4,487 - 94.47%
Level 3: 3750 - $75 - 3,562 - 94.98%
Level 4: 2750 - $50 - 2,614 - 95.04%
Luxury : 1000 - $300 - 764 - 76.42%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,974 - 98.72%
Farm Level 2: 1000 - $15 - 989 - 98.94%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,894 - 93.85%
Average Income per Game$2,550,758
Year to Date Revenue$104,581,068
Farm
Home Games Left0
Average Attendance - %2,964 - 98.80%
Average Income per Game$80,254
Year to Date Revenue$3,290,407

Expense

Pro Players Total Salaries$87,233,000
Farm Players Total Salaries$2,223,500
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Special Salary Cap Value$1,250,000
Pro Year To Date Expenses$83,578,558
Farm Year To Date Expenses$2,687,244
Pro Salary Cap To Date$80,563,714
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$469,964
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,185
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$81,813,714
Estimate Under Maximum Salary Cap of $83,500,000$1,686,286
Estimate Over Minimum Salary Cap of $62,000,000 $19,813,714
Current Bank Account$58,193,616
Projected Bank Account$58,193,616

Pro Players Salaries

Connor McDavid (1 Way Contract) $12,930,000 (2)
-Salary Remaining : $0
-Salary Average : $550,000
-Salary Average Remaining : $0
Vladimir Tarasenko (1 Way Contract) $6,870,000 (1)
-Salary Remaining : $0
-Salary Average : $6,870,000
-Salary Average Remaining : $0
Sean Couturier $6,750,000 (1)
-Salary Remaining : $0
-Salary Average : $650,000
-Salary Average Remaining : $0
Brett Pesce (1 Way Contract) $6,255,000 (4)
-Salary Remaining : $0
-Salary Average : $6,255,000
-Salary Average Remaining : $0
Evander Kane (1 Way Contract) $6,000,000 (5)
-Salary Remaining : $0
-Salary Average : $6,000,000
-Salary Average Remaining : $0
Aaron Ekblad (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $0
-Salary Average : $5,500,000
-Salary Average Remaining : $0
Samuel Girard (1 Way Contract) $5,715,000 (3)
-Salary Remaining : $0
-Salary Average : $5,715,000
-Salary Average Remaining : $0
Oliver Bjorkstrand (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $0
-Salary Average : $2,400,000
-Salary Average Remaining : $0
Jean-Gabriel Pageau (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $0
-Salary Average : $5,500,000
-Salary Average Remaining : $0
Cam Talbot (1 Way Contract) $4,770,000 (2)
-Salary Remaining : $0
-Salary Average : $4,770,000
-Salary Average Remaining : $0
Justin Braun (1 Way Contract) $4,600,000 (1)
-Salary Remaining : $0
-Salary Average : $4,600,000
-Salary Average Remaining : $0
Tyler Bertuzzi (1 Way Contract) $4,405,000 (5)
-Salary Remaining : $0
-Salary Average : $2,645,000
-Salary Average Remaining : $0
Ryan Lindgren (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $0
-Salary Average : $1,869,000
-Salary Average Remaining : $0
Zach Aston-Reese (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $0
-Salary Average : $2,750,000
-Salary Average Remaining : $0
Mathieu Joseph (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Michael McLeod (1 Way Contract) $1,650,000 (3)
-Salary Remaining : $0
-Salary Average : $1,650,000
-Salary Average Remaining : $0
Ukko-Pekka Luukkonen (1 Way Contract) $1,505,000 (2)
-Salary Remaining : $0
-Salary Average : $1,505,000
-Salary Average Remaining : $0
Jonas Siegenthaler (1 Way Contract) $1,213,000 (1)
-Salary Remaining : $0
-Salary Average : $1,213,000
-Salary Average Remaining : $0
Mason McTavish $950,000 (3)
-Salary Remaining : $0
-Salary Average : $550,000
-Salary Average Remaining : $0
Seth Jarvis $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Mattias Samuelsson $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Phillip Di Giuseppe $900,000 (1)
-Salary Remaining : $0
-Salary Average : $900,000
-Salary Average Remaining : $0
Total Pro Players22
Salary Commitment
Year 2023 : $91,638,000
Year 2024 : $67,370,000
Year 2025 : $39,715,000
Year 2026 : $16,400,000
Salary Average Commitment
Year 2023 : $65,767,000
Year 2024 : $47,859,000
Year 2025 : $32,584,000
Year 2026 : $14,900,000
Salary Cap with 1 Way Contract
Year 2023 : $91,638,000
Year 2024 : $67,630,000
Year 2025 : $39,975,000
Year 2026 : $16,660,000

Farm Players Salaries

Ben Harpur $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Steven Santini $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Max McCormick $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Connor Carrick $100,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Jack LaFontaine $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Isak Rosen $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Matias Maccelli $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Shane Wright $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Hugo Alnefelt $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Donovan Sebrango $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Alexander Holtz $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Jesper Froden $88,500 (2)
Salary Remaining : $0
Salary Average : $88,500
Salary Average Remaining : $0
Anthony Richard $82,500 (1)
Salary Remaining : $0
Salary Average : $82,500
Salary Average Remaining : $0
Mitchell Stephens $77,500 (3)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Kyle Clifford $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Greg McKegg $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Louis Domingue $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Alex Stalock $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Paul LaDue $77,500 (2)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Madison Bowey $77,500 (1)
Salary Remaining : $0
Salary Average : $77,500
Salary Average Remaining : $0
Austin Czarnik $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Ty Ronning $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Nicolas Meloche $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Jon Lizotte $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Charles Hudon $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Kyle Criscuolo $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players26
Salary Commitment
Year 2023 : $2,223,500
Year 2024 : $1,576,000
Year 2025 : $567,500
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,143,500
Year 2024 : $1,496,000
Year 2025 : $487,500
Year 2026 : $0

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 5750 - $112 - 5,044 - 87.72%
Level 2: 4750 - $90 - 4,120 - 86.73%
Level 3: 3750 - $70 - 3,314 - 88.36%
Level 4: 2750 - $40 - 2,483 - 90.31%
Luxury : 1000 - $190 - 911 - 91.12%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,464 - 73.19%
Farm Level 2: 1000 - $15 - 989 - 98.94%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,872 - 88.18%
Average Income per Game$2,290,780
Year to Date Revenue$93,921,963
Farm
Home Games Left0
Average Attendance - %2,453 - 81.77%
Average Income per Game$82,591
Year to Date Revenue$3,386,224

Expense

Pro Players Total Salaries$84,269,499
Farm Players Total Salaries$2,207,400
Coaches Total Salaries$5,700,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$86,916,733
Farm Year To Date Expenses$2,865,955
Pro Salary Cap To Date$81,808,293
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$464,945
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,143
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$81,808,293
Estimate Under Maximum Salary Cap of $83,500,000$1,691,707
Estimate Over Minimum Salary Cap of $62,000,000 $19,808,293
Current Bank Account$12,905,596
Projected Bank Account$12,905,596

Pro Players Salaries

Matthew Tkachuk (1 Way Contract) $9,082,000 (1)
-Salary Remaining : $0
-Salary Average : $550,000
-Salary Average Remaining : $0
Jeff Petry (1 Way Contract) $8,600,000 (4)
-Salary Remaining : $0
-Salary Average : $8,600,000
-Salary Average Remaining : $0
Ryan O'Reilly (1 Way Contract) $8,474,000 (3)
-Salary Remaining : $0
-Salary Average : $8,474,000
-Salary Average Remaining : $0
J.T. Miller (1 Way Contract) $6,777,000 (1)
-Salary Remaining : $0
-Salary Average : $6,777,000
-Salary Average Remaining : $0
Jordan Eberle (1 Way Contract) $5,923,000 (5)
-Salary Remaining : $0
-Salary Average : $550,000
-Salary Average Remaining : $0
John Gibson (1 Way Contract) $5,455,000 (2)
-Salary Remaining : $0
-Salary Average : $5,455,000
-Salary Average Remaining : $0
Erik Haula (1 Way Contract) $5,100,000 (4)
-Salary Remaining : $0
-Salary Average : $5,100,000
-Salary Average Remaining : $0
Connor Murphy (1 Way Contract) $4,512,000 (1)
-Salary Remaining : $0
-Salary Average : $4,512,000
-Salary Average Remaining : $0
T.J. Oshie (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $0
-Salary Average : $4,500,000
-Salary Average Remaining : $0
Brian Dumoulin (1 Way Contract) $4,260,000 (2)
-Salary Remaining : $0
-Salary Average : $4,260,000
-Salary Average Remaining : $0
Philipp Grubauer (1 Way Contract) $3,700,000 (3)
-Salary Remaining : $0
-Salary Average : $3,700,000
-Salary Average Remaining : $0
Erik Gudbranson (1 Way Contract) $3,100,000 (3)
-Salary Remaining : $0
-Salary Average : $3,100,000
-Salary Average Remaining : $0
Lars Eller (1 Way Contract) $2,466,500 (3)
-Salary Remaining : $0
-Salary Average : $2,466,500
-Salary Average Remaining : $0
Pat Maroon (1 Way Contract) $2,100,000 (2)
-Salary Remaining : $0
-Salary Average : $2,100,000
-Salary Average Remaining : $0
Trevor van Riemsdyk (1 Way Contract) $2,100,000 (3)
-Salary Remaining : $0
-Salary Average : $2,100,000
-Salary Average Remaining : $0
Kevin Labanc (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Will Borgen (1 Way Contract) $1,740,000 (1)
-Salary Remaining : $0
-Salary Average : $550,000
-Salary Average Remaining : $0
Klim Kostin (1 Way Contract) $1,485,000 (2)
-Salary Remaining : $0
-Salary Average : $550,000
-Salary Average Remaining : $0
Brendan Smith $999,999 (2)
-Salary Remaining : $0
-Salary Average : $999,999
-Salary Average Remaining : $0
Vinni Lettieri $970,000 (2)
-Salary Remaining : $0
-Salary Average : $970,000
-Salary Average Remaining : $0
Carson Meyer $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Total Pro Players21
Salary Commitment
Year 2023 : $84,269,499
Year 2024 : $61,233,499
Year 2025 : $41,463,500
Year 2026 : $21,623,000
Salary Average Commitment
Year 2023 : $68,239,499
Year 2024 : $54,925,499
Year 2025 : $36,090,500
Year 2026 : $16,250,000
Salary Cap with 1 Way Contract
Year 2023 : $84,269,499
Year 2024 : $61,233,499
Year 2025 : $41,463,500
Year 2026 : $21,623,000

Farm Players Salaries

Adam Clendening $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Griffin Mendel $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Grant Hutton $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Henry Bowlby $99,900 (1)
Salary Remaining : $0
Salary Average : $99,900
Salary Average Remaining : $0
Kim Nousiainen $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Walker Duehr $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Tristen Nielsen $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Mikhail Abramov $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Keean Washkurak $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jackson Cates $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jack Finley $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Angus Crookshank $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Collin Delia $95,000 (1)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Brendan Warren $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Egor Zamula $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Nikolas Brouillard $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Tanner Fritz $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Tyler Madden $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Anton Khudobin $90,000 (2)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Mike Reilly $90,000 (1)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Brayden Tracey $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
John Lethemon $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Jermaine Loewen $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Alex Gallant $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players24
Salary Commitment
Year 2023 : $2,207,400
Year 2024 : $1,150,000
Year 2025 : $285,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,087,400
Year 2024 : $1,030,000
Year 2025 : $165,000
Year 2026 : $0

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 5750 - $125 - 5,495 - 95.56%
Level 2: 4750 - $100 - 4,531 - 95.39%
Level 3: 3750 - $75 - 3,553 - 94.75%
Level 4: 2750 - $50 - 2,609 - 94.88%
Luxury : 1000 - $300 - 789 - 78.93%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,964 - 98.21%
Farm Level 2: 1000 - $15 - 981 - 98.14%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,977 - 94.32%
Average Income per Game$2,571,785
Year to Date Revenue$105,443,197
Farm
Home Games Left0
Average Attendance - %2,946 - 98.19%
Average Income per Game$79,784
Year to Date Revenue$3,271,131

Expense

Pro Players Total Salaries$82,365,150
Farm Players Total Salaries$2,108,330
Coaches Total Salaries$1,550,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$83,900,895
Farm Year To Date Expenses$2,714,778
Pro Salary Cap To Date$82,514,925
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$434,193
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,845
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$82,514,925
Estimate Under Maximum Salary Cap of $83,500,000$985,075
Estimate Over Minimum Salary Cap of $62,000,000 $20,514,925
Current Bank Account$83,148,594
Projected Bank Account$83,148,594

Pro Players Salaries

William Nylander (1 Way Contract) $8,158,000 (4)
-Salary Remaining : $0
-Salary Average : $4,800,000
-Salary Average Remaining : $0
Jason Robertson (1 Way Contract) $7,845,000 (2)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Brayden Point (1 Way Contract) $7,271,000 (5)
-Salary Remaining : $0
-Salary Average : $8,500,000
-Salary Average Remaining : $0
Jacob Markstrom (1 Way Contract) $6,563,750 (3)
-Salary Remaining : $0
-Salary Average : $6,563,750
-Salary Average Remaining : $0
Elias Lindholm (1 Way Contract) $5,800,000 (3)
-Salary Remaining : $0
-Salary Average : $8,800,000
-Salary Average Remaining : $0
Anders Lee (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $0
-Salary Average : $5,500,000
-Salary Average Remaining : $0
Roope Hintz (1 Way Contract) $5,419,000 (1)
-Salary Remaining : $0
-Salary Average : $5,419,000
-Salary Average Remaining : $0
Filip Hronek (1 Way Contract) $4,623,000 (2)
-Salary Remaining : $0
-Salary Average : $4,623,000
-Salary Average Remaining : $0
Brandon Montour (1 Way Contract) $4,146,000 (3)
-Salary Remaining : $0
-Salary Average : $4,146,000
-Salary Average Remaining : $0
Mattias Ekholm (Out of Payroll) $4,009,000 (2)
-Salary Remaining : $0
-Salary Average : $3,550,000
-Salary Average Remaining : $0
Ryan Suter (1 Way Contract) $3,700,000 (2)
-Salary Remaining : $0
-Salary Average : $3,700,000
-Salary Average Remaining : $0
Rasmus Andersson (1 Way Contract) $3,365,000 (1)
-Salary Remaining : $0
-Salary Average : $3,365,000
-Salary Average Remaining : $0
Barrett Hayton (1 Way Contract) $3,100,000 (2)
-Salary Remaining : $0
-Salary Average : $3,100,000
-Salary Average Remaining : $0
Brandon Hagel (1 Way Contract) $3,050,000 (2)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Nino Niederreiter (1 Way Contract) $2,950,000 (1)
-Salary Remaining : $0
-Salary Average : $2,950,000
-Salary Average Remaining : $0
Adam Lowry (1 Way Contract) $2,730,000 (5)
-Salary Remaining : $0
-Salary Average : $2,730,000
-Salary Average Remaining : $0
Max Comtois (1 Way Contract) $1,403,000 (1)
-1 Way Contract Salary Cap : $1,403,000
-Salary Remaining : $0
-Salary Average : $1,156,000
-Salary Average Remaining : $0
Corey Perry (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $0
-Salary Average : $1,200,000
-Salary Average Remaining : $0
Nick Bjugstad (1 Way Contract) $1,100,000 (2)
-Salary Remaining : $0
-Salary Average : $1,100,000
-Salary Average Remaining : $0
Sam Montembeault $961,400 (5)
-Salary Remaining : $0
-Salary Average : $961,400
-Salary Average Remaining : $0
Alexander Barabanov $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Thomas Harley $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Jamie Benn $880,000 (3)
-Salary Remaining : $0
-Salary Average : $880,000
-Salary Average Remaining : $0
Josh Mahura $750,000 (1)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Total Pro Players24
Salary Commitment
Year 2023 : $86,374,150
Year 2024 : $72,774,750
Year 2025 : $45,347,750
Year 2026 : $22,458,000
Salary Average Commitment
Year 2023 : $77,494,150
Year 2024 : $60,804,150
Year 2025 : $42,881,150
Year 2026 : $16,991,400
Salary Cap with 1 Way Contract
Year 2023 : $86,374,150
Year 2024 : $69,437,150
Year 2025 : $42,010,150
Year 2026 : $19,120,400

Farm Players Salaries

Emil Bemstrom $96,630 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Nick Abruzzese $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Arshdeep Bains $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Blake McLaughlin $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Daemon Hunt $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Alex Turcotte $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Denis Malgin $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Sebastian Cossa $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Adam Raska $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Filip Kral $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Logan Hutsko $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ian Mitchell $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Gabriel Fortier $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Samuel Fagemo $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Axel Andersson $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Dylan Coghlan $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Fredrik Olofsson $92,000 (3)
Salary Remaining : $0
Salary Average : $92,000
Salary Average Remaining : $0
Thomas Greiss $90,000 (2)
Salary Remaining : $0
Salary Average : $90,000
Salary Average Remaining : $0
Will Butcher $87,500 (3)
Salary Remaining : $0
Salary Average : $87,500
Salary Average Remaining : $0
Zach Sawchenko $85,200 (2)
Salary Remaining : $0
Salary Average : $85,200
Salary Average Remaining : $0
Joel Hanley $84,000 (3)
Salary Remaining : $0
Salary Average : $84,000
Salary Average Remaining : $0
William Bitten $80,500 (2)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Taro Hirose $80,000 (1)
Salary Remaining : $0
Salary Average : $80,000
Salary Average Remaining : $0
Total Farm Players23
Salary Commitment
Year 2023 : $2,108,330
Year 2024 : $1,469,200
Year 2025 : $833,500
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,838,700
Year 2024 : $1,203,700
Year 2025 : $593,500
Year 2026 : $0

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 5750 - $120 - 5,490 - 95.49%
Level 2: 4750 - $80 - 4,586 - 96.54%
Level 3: 3750 - $60 - 3,649 - 97.31%
Level 4: 2750 - $25 - 2,749 - 99.96%
Luxury : 1000 - $150 - 998 - 99.81%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $20 - 1,997 - 99.86%
Farm Level 2: 1000 - $10 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,472 - 97.07%
Average Income per Game$2,121,460
Year to Date Revenue$86,979,840
Farm
Home Games Left0
Average Attendance - %2,997 - 99.91%
Average Income per Game$62,429
Year to Date Revenue$2,559,600

Expense

Pro Players Total Salaries$70,215,999
Farm Players Total Salaries$2,330,000
Coaches Total Salaries$4,750,000
Luxury Taxe Total$0
Special Salary Cap Value$3,375,000
Pro Year To Date Expenses$78,105,363
Farm Year To Date Expenses$2,837,762
Pro Salary Cap To Date$73,723,893
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$386,542
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,042
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$77,098,893
Estimate Under Maximum Salary Cap of $83,500,000$6,401,107
Estimate Over Minimum Salary Cap of $62,000,000 $15,098,893
Current Bank Account$35,977,470
Projected Bank Account$35,977,470

Pro Players Salaries

Mika Zibanejad (1 Way Contract) $8,524,000 (2)
-Salary Remaining : $0
-Salary Average : $8,524,000
-Salary Average Remaining : $0
Tage Thompson (1 Way Contract) $8,148,000 (5)
-Salary Remaining : $0
-Salary Average : $800,000
-Salary Average Remaining : $0
Tristan Jarry (1 Way Contract) $6,625,000 (4)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Matt Dumba (1 Way Contract) $5,800,000 (3)
-Salary Remaining : $0
-Salary Average : $5,800,000
-Salary Average Remaining : $0
Mikey Anderson (Out of Payroll) $5,320,000 (5)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Victor Olofsson (1 Way Contract) $5,128,000 (5)
-Salary Remaining : $0
-Salary Average : $2,450,000
-Salary Average Remaining : $0
Jack Roslovic (1 Way Contract) $4,800,000 (4)
-Salary Remaining : $0
-Salary Average : $4,800,000
-Salary Average Remaining : $0
Dylan Strome (1 Way Contract) $4,300,000 (2)
-Salary Remaining : $0
-Salary Average : $4,300,000
-Salary Average Remaining : $0
Henri Jokiharju (1 Way Contract) $3,900,000 (3)
-Salary Remaining : $0
-Salary Average : $3,900,000
-Salary Average Remaining : $0
Sonny Milano (1 Way Contract) $2,400,000 (3)
-Salary Remaining : $0
-Salary Average : $2,400,000
-Salary Average Remaining : $0
Erik Gustafsson (1 Way Contract) $2,200,000 (1)
-Salary Remaining : $0
-Salary Average : $2,200,000
-Salary Average Remaining : $0
Steven Lorentz (1 Way Contract) $1,578,000 (3)
-Salary Remaining : $0
-Salary Average : $900,000
-Salary Average Remaining : $0
Michael Bunting (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Adam Brooks (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $1,200,000
-Salary Remaining : $0
-Salary Average : $1,200,000
-Salary Average Remaining : $0
Dryden Hunt (1 Way Contract) $1,143,000 (1)
-1 Way Contract Salary Cap : $1,143,000
-Salary Remaining : $0
-Salary Average : $1,143,000
-Salary Average Remaining : $0
Ben Hutton (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $1,000,000
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Alex Chiasson $999,999 (1)
-Salary Remaining : $0
-Salary Average : $999,999
-Salary Average Remaining : $0
Tyson Foerster $950,000 (3)
-Salary Remaining : $0
-Salary Average : $550,000
-Salary Average Remaining : $0
Jake Neighbours $950,000 (3)
-Salary Remaining : $0
-Salary Average : $550,000
-Salary Average Remaining : $0
J.J. Moser $950,000 (2)
-Salary Remaining : $0
-Salary Average : $550,000
-Salary Average Remaining : $0
Joey Daccord $950,000 (4)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Dylan Samberg $925,000 (4)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Logan O'Connor $925,000 (5)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 2023 : $70,215,999
Year 2024 : $66,361,000
Year 2025 : $51,087,000
Year 2026 : $35,509,000
Salary Average Commitment
Year 2023 : $50,291,999
Year 2024 : $43,749,000
Year 2025 : $28,875,000
Year 2026 : $14,775,000
Salary Cap with 1 Way Contract
Year 2023 : $70,215,999
Year 2024 : $63,673,000
Year 2025 : $48,399,000
Year 2026 : $32,821,000

Farm Players Salaries

Ryan Reaves $100,000 (1)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Jon Gillies $95,000 (4)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ben Meyers $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Carter Savoie $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Filip Roos $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Hunter McKown $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Nick Blankenburg $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Samuel Walker $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Simon Edvinsson $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Tye Kartye $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Arber Xhekaj $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Jack Drury $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jonatan Berggren $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Marc McLaughlin $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Clay Stevenson $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Jaxson Stauber $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Ryan Merkley $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Tyler Angle $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Nate Sucese $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Victor Soderstrom $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Wyatt Kalynuk $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Josh Dunne $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Jerad Rosburg $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Calle Rosen $85,000 (1)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Jet Greaves $72,500 (2)
Salary Remaining : $0
Salary Average : $72,500
Salary Average Remaining : $0
Total Farm Players25
Salary Commitment
Year 2023 : $2,330,000
Year 2024 : $1,511,600
Year 2025 : $1,154,100
Year 2026 : $109,100
Salary Average Commitment
Year 2023 : $1,890,000
Year 2024 : $1,057,500
Year 2025 : $700,000
Year 2026 : $95,000

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center at San Jose
Level 1: 5750 - $115 - 5,547 - 96.47%
Level 2: 4750 - $95 - 4,493 - 94.60%
Level 3: 3750 - $60 - 3,638 - 97.02%
Level 4: 2750 - $45 - 2,666 - 96.96%
Luxury : 1000 - $250 - 966 - 96.58%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,476 - 73.80%
Farm Level 2: 1000 - $25 - 627 - 62.75%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,311 - 96.17%
Average Income per Game$2,384,555
Year to Date Revenue$97,766,748
Farm
Home Games Left0
Average Attendance - %2,104 - 70.12%
Average Income per Game$84,186
Year to Date Revenue$3,451,644

Expense

Pro Players Total Salaries$74,395,500
Farm Players Total Salaries$2,275,000
Coaches Total Salaries$2,100,000
Luxury Taxe Total$0
Special Salary Cap Value$5,800,000
Pro Year To Date Expenses$78,246,483
Farm Year To Date Expenses$2,799,795
Pro Salary Cap To Date$76,115,254
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$395,289
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,974
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$81,915,254
Estimate Under Maximum Salary Cap of $83,500,000$1,584,746
Estimate Over Minimum Salary Cap of $62,000,000 $19,915,254
Current Bank Account$17,844,107
Projected Bank Account$17,844,107

Pro Players Salaries

John Carlson (1 Way Contract) $8,672,000 (5)
-Salary Remaining : $0
-Salary Average : $5,456,250
-Salary Average Remaining : $0
Sebastian Aho (1 Way Contract) $8,500,000 (2)
-Salary Remaining : $0
-Salary Average : $8,500,000
-Salary Average Remaining : $0
Artemi Panarin (1 Way Contract) $8,125,000 (1)
-Salary Remaining : $0
-Salary Average : $8,125,000
-Salary Average Remaining : $0
Blake Wheeler (1 Way Contract) $6,636,000 (2)
-Salary Remaining : $0
-Salary Average : $6,636,000
-Salary Average Remaining : $0
Jonathan Huberdeau (1 Way Contract) $4,895,500 (3)
-Salary Remaining : $0
-Salary Average : $9,791,000
-Salary Average Remaining : $0
Hampus Lindholm (1 Way Contract) $4,543,000 (2)
-Salary Remaining : $0
-Salary Average : $4,543,000
-Salary Average Remaining : $0
Ryan Johansen (1 Way Contract) $4,184,000 (3)
-Salary Remaining : $0
-Salary Average : $4,850,000
-Salary Average Remaining : $0
Jonathan Quick (1 Way Contract) $3,611,000 (1)
-Salary Remaining : $0
-Salary Average : $3,611,000
-Salary Average Remaining : $0
Teddy Blueger (1 Way Contract) $3,600,000 (2)
-Salary Remaining : $0
-Salary Average : $3,600,000
-Salary Average Remaining : $0
Marcus Foligno (1 Way Contract) $3,512,000 (2)
-Salary Remaining : $0
-Salary Average : $3,512,000
-Salary Average Remaining : $0
Cody Ceci (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $0
-Salary Average : $3,500,000
-Salary Average Remaining : $0
Tyler Motte (1 Way Contract) $2,695,000 (4)
-Salary Remaining : $0
-Salary Average : $1,220,000
-Salary Average Remaining : $0
Marco Scandella (1 Way Contract) $2,444,000 (2)
-Salary Remaining : $0
-Salary Average : $2,444,000
-Salary Average Remaining : $0
Troy Stecher (1 Way Contract) $2,002,000 (4)
-Salary Remaining : $0
-Salary Average : $2,002,000
-Salary Average Remaining : $0
Craig Anderson (1 Way Contract) $2,001,000 (2)
-Salary Remaining : $0
-Salary Average : $2,001,000
-Salary Average Remaining : $0
Anthony Duclair (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Scott Mayfield (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Mark Jankowski (1 Way Contract) $1,250,000 (3)
-Salary Remaining : $0
-Salary Average : $1,250,000
-Salary Average Remaining : $0
Riley Nash (1 Way Contract) $1,211,000 (2)
-Salary Remaining : $0
-Salary Average : $1,211,000
-Salary Average Remaining : $0
Tanner Jeannot (1 Way Contract) $1,100,000 (2)
-Salary Remaining : $0
-Salary Average : $1,100,000
-Salary Average Remaining : $0
Kale Clague $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Dylan Blujus $550,000 (1)
-Salary Remaining : $0
-Salary Average : $550,000
-Salary Average Remaining : $0
Edward Wittchow $550,000 (1)
-Salary Remaining : $0
-Salary Average : $550,000
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 2023 : $78,006,500
Year 2024 : $57,245,500
Year 2025 : $23,698,500
Year 2026 : $13,369,000
Salary Average Commitment
Year 2023 : $78,877,250
Year 2024 : $58,116,250
Year 2025 : $24,569,250
Year 2026 : $8,678,250
Salary Cap with 1 Way Contract
Year 2023 : $78,006,500
Year 2024 : $57,245,500
Year 2025 : $23,698,500
Year 2026 : $13,369,000

Farm Players Salaries

Cole Schneider $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Matthew Peca $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Victor Brattstrom $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Marcus Bjork $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Valtteri Puustinen $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Oskar Back $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Nikita Alexandrov $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Linus Weissbach $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Connor Corcoran $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Ivan Morozov $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Kirill Tyutyayev $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Linus Karlsson $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Malte Stromwall $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Magnus Hellberg $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Alec Regula $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Anton Blidh $77,500 (2)
Salary Remaining : $0
Salary Average : $75,180
Salary Average Remaining : $0
James Hamblin $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Jeremy McKenna $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Ryan Dzingel $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Felix Robert $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Spencer Smallman $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Cole Reinhardt $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Hayden Hodgson $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Joseph Blandisi $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Brenden Miller $55,000 (1)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Brandon Hickey $55,000 (1)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Brady Keeper $55,000 (1)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Total Farm Players27
Salary Commitment
Year 2023 : $2,275,000
Year 2024 : $1,567,500
Year 2025 : $550,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,072,680
Year 2024 : $1,365,180
Year 2025 : $350,000
Year 2026 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 5750 - $130 - 5,482 - 95.34%
Level 2: 4750 - $100 - 4,593 - 96.69%
Level 3: 3750 - $60 - 3,627 - 96.73%
Level 4: 2750 - $40 - 2,686 - 97.66%
Luxury : 1000 - $210 - 974 - 97.44%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $45 - 1,142 - 57.09%
Farm Level 2: 1000 - $35 - 443 - 44.25%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,362 - 96.46%
Average Income per Game$2,467,360
Year to Date Revenue$101,161,747
Farm
Home Games Left0
Average Attendance - %1,584 - 52.81%
Average Income per Game$83,589
Year to Date Revenue$3,427,147

Expense

Pro Players Total Salaries$78,135,000
Farm Players Total Salaries$3,168,160
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$85,441,052
Farm Year To Date Expenses$3,653,827
Pro Salary Cap To Date$82,870,679
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$419,974
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$19,105
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$82,870,679
Estimate Under Maximum Salary Cap of $83,500,000$629,321
Estimate Over Minimum Salary Cap of $62,000,000 $20,870,679
Current Bank Account$46,378,412
Projected Bank Account$46,378,412

Pro Players Salaries

Aleksander Barkov (1 Way Contract) $9,727,000 (5)
-Salary Remaining : $0
-Salary Average : $550,000
-Salary Average Remaining : $0
Devon Toews (1 Way Contract) $7,983,000 (5)
-Salary Remaining : $0
-Salary Average : $550,000
-Salary Average Remaining : $0
Tomas Hertl (1 Way Contract) $7,373,000 (3)
-Salary Remaining : $0
-Salary Average : $7,373,000
-Salary Average Remaining : $0
Filip Forsberg (1 Way Contract) $6,290,000 (4)
-Salary Remaining : $0
-Salary Average : $6,290,000
-Salary Average Remaining : $0
Ryan McDonagh (1 Way Contract) $5,615,000 (4)
-Salary Remaining : $0
-Salary Average : $5,615,000
-Salary Average Remaining : $0
Jake Oettinger (1 Way Contract) $5,000,000 (3)
-Salary Remaining : $0
-Salary Average : $5,000,000
-Salary Average Remaining : $0
Brendan Gallagher (1 Way Contract) $4,680,000 (2)
-Salary Remaining : $0
-Salary Average : $4,680,000
-Salary Average Remaining : $0
Rickard Rakell (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $0
-Salary Average : $4,000,000
-Salary Average Remaining : $0
Vince Dunn (1 Way Contract) $3,929,000 (1)
-Salary Remaining : $0
-Salary Average : $3,929,000
-Salary Average Remaining : $0
Nicolas Hague (1 Way Contract) $3,340,000 (4)
-Salary Remaining : $0
-Salary Average : $550,000
-Salary Average Remaining : $0
Luke Kunin (1 Way Contract) $3,231,000 (2)
-Salary Remaining : $0
-Salary Average : $3,231,000
-Salary Average Remaining : $0
Jordan Greenway (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Zemgus Girgensons (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $0
-Salary Average : $2,500,000
-Salary Average Remaining : $0
Victor Mete (1 Way Contract) $2,327,000 (4)
-Salary Remaining : $0
-Salary Average : $2,327,000
-Salary Average Remaining : $0
Christian Dvorak (1 Way Contract) $2,132,000 (1)
-Salary Remaining : $0
-Salary Average : $550,000
-Salary Average Remaining : $0
Frederick Gaudreau (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Alex Nedeljkovic (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Darren Helm (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Caleb Jones (1 Way Contract) $1,159,000 (1)
-1 Way Contract Salary Cap : $1,159,000
-Salary Remaining : $0
-Salary Average : $1,159,000
-Salary Average Remaining : $0
Lias Andersson (1 Way Contract) $1,097,000 (2)
-1 Way Contract Salary Cap : $1,097,000
-Salary Remaining : $0
-Salary Average : $1,097,000
-Salary Average Remaining : $0
Tobias Bjornfot (1 Way Contract) $1,052,000 (3)
-1 Way Contract Salary Cap : $1,052,000
-Salary Remaining : $0
-Salary Average : $550,000
-Salary Average Remaining : $0
Jake Evans (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $0
-Salary Average : $1,000,000
-Salary Average Remaining : $0
Morgan Barron $950,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Chad Ruhwedel $750,000 (1)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Total Pro Players24
Salary Commitment
Year 2023 : $83,135,000
Year 2024 : $66,165,000
Year 2025 : $53,207,000
Year 2026 : $35,282,000
Salary Average Commitment
Year 2023 : $61,651,000
Year 2024 : $46,263,000
Year 2025 : $33,305,000
Year 2026 : $15,882,000
Salary Cap with 1 Way Contract
Year 2023 : $83,135,000
Year 2024 : $66,165,000
Year 2025 : $53,207,000
Year 2026 : $35,282,000

Farm Players Salaries

Alex Belzile $100,000 (2)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Dustin Wolf $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jared McIsaac $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Aleksi Heponiemi $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Chaz Lucius $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Hendrix Lapierre $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Martin Chromiak $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Ryker Evans $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Cameron Crotty $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Chase Pearson $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
David Cotton $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
David Farrance $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Garrett Pilon $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Curtis Douglas $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jasper Weatherby $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Michael Vukojevic $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Joseph Vrbetic $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Jordan Papirny $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Taylor Raddysh $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Tanner Laczynski $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Scott Perunovich $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Jeremy Davies $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Nolan Stevens $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Michael Eyssimont $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Josh Jacobs $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Adam Ginning $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Ken Appleby $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Anthony Angello $75,660 (1)
Salary Remaining : $0
Salary Average : $75,660
Salary Average Remaining : $0
Mark Friedman $75,000 (3)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Rhett Gardner $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Joe Hicketts $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Gabriel Dumont $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Zac Dalpe $75,000 (1)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Andrej Sustr $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Tobie Paquette-Bisson $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players35
Salary Commitment
Year 2023 : $3,168,160
Year 2024 : $2,700,000
Year 2025 : $740,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,888,160
Year 2024 : $2,420,000
Year 2025 : $460,000
Year 2026 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 5750 - $133 - 4,498 - 78.22%
Level 2: 4750 - $101 - 4,559 - 95.97%
Level 3: 3750 - $83 - 2,736 - 72.97%
Level 4: 2750 - $52 - 2,618 - 95.21%
Luxury : 1000 - $298 - 793 - 79.34%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $25 - 1,988 - 99.39%
Farm Level 2: 1000 - $15 - 987 - 98.70%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,204 - 84.47%
Average Income per Game$2,404,569
Year to Date Revenue$98,587,335
Farm
Home Games Left0
Average Attendance - %2,975 - 99.16%
Average Income per Game$80,625
Year to Date Revenue$3,305,634

Expense

Pro Players Total Salaries$86,341,999
Farm Players Total Salaries$2,552,970
Coaches Total Salaries$2,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$83,624,001
Farm Year To Date Expenses$3,436,883
Pro Salary Cap To Date$81,830,505
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$457,510
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,943
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$81,830,505
Estimate Under Maximum Salary Cap of $83,500,000$1,669,495
Estimate Over Minimum Salary Cap of $62,000,000 $19,830,505
Current Bank Account$74,760,377
Projected Bank Account$74,760,377

Pro Players Salaries

Tyler Seguin (1 Way Contract) $8,910,000 (1)
-Salary Remaining : $0
-Salary Average : $8,910,000
-Salary Average Remaining : $0
Juuse Saros (1 Way Contract) $8,236,000 (2)
-Salary Remaining : $0
-Salary Average : $3,000,000
-Salary Average Remaining : $0
Dylan Larkin (1 Way Contract) $7,175,000 (5)
-Salary Remaining : $0
-Salary Average : $5,975,000
-Salary Average Remaining : $0
Jakob Chychrun (Out of Payroll) $6,550,000 (3)
-Salary Remaining : $0
-Salary Average : $6,550,000
-Salary Average Remaining : $0
Kyle Connor (1 Way Contract) $6,200,000 (1)
-Salary Remaining : $0
-Salary Average : $6,200,000
-Salary Average Remaining : $0
Jaccob Slavin (1 Way Contract) $5,800,000 (4)
-Salary Remaining : $0
-Salary Average : $3,425,000
-Salary Average Remaining : $0
Jeff Skinner (1 Way Contract) $5,760,000 (5)
-Salary Remaining : $0
-Salary Average : $7,200,000
-Salary Average Remaining : $0
Rasmus Dahlin (1 Way Contract) $5,200,000 (4)
-Salary Remaining : $0
-Salary Average : $5,200,000
-Salary Average Remaining : $0
Joel Eriksson Ek (1 Way Contract) $4,995,000 (2)
-Salary Remaining : $0
-Salary Average : $950,000
-Salary Average Remaining : $0
Alex Ovechkin (1 Way Contract) $4,481,000 (1)
-Salary Remaining : $0
-Salary Average : $4,481,000
-Salary Average Remaining : $0
Noah Hanifin (1 Way Contract) $4,470,000 (2)
-Salary Remaining : $0
-Salary Average : $4,470,000
-Salary Average Remaining : $0
Erik Cernak (1 Way Contract) $4,441,000 (2)
-Salary Remaining : $0
-Salary Average : $4,441,000
-Salary Average Remaining : $0
Connor Brown (1 Way Contract) $4,100,000 (2)
-Salary Remaining : $0
-Salary Average : $4,100,000
-Salary Average Remaining : $0
Casey Cizikas (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $0
-Salary Average : $1,500,000
-Salary Average Remaining : $0
Nick Bonino (1 Way Contract) $1,450,000 (1)
-Salary Remaining : $0
-Salary Average : $1,450,000
-Salary Average Remaining : $0
David Kampf $999,999 (3)
-Salary Remaining : $0
-Salary Average : $2,000,000
-Salary Average Remaining : $0
Nico Sturm $999,000 (3)
-Salary Remaining : $0
-Salary Average : $999,000
-Salary Average Remaining : $0
Darren Raddysh $975,000 (3)
-Salary Remaining : $0
-Salary Average : $975,000
-Salary Average Remaining : $0
Kirill Kaprizov $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Cole Caufield $925,000 (1)
-Salary Remaining : $0
-Salary Average : $925,000
-Salary Average Remaining : $0
Alexandre Carrier $750,000 (1)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Michael Kesselring $750,000 (2)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Stuart Skinner $750,000 (2)
-Salary Remaining : $0
-Salary Average : $750,000
-Salary Average Remaining : $0
Total Pro Players23
Salary Commitment
Year 2023 : $86,341,999
Year 2024 : $63,533,999
Year 2025 : $35,791,999
Year 2026 : $24,768,000
Salary Average Commitment
Year 2023 : $75,926,000
Year 2024 : $52,285,000
Year 2025 : $33,824,000
Year 2026 : $21,800,000
Salary Cap with 1 Way Contract
Year 2023 : $86,341,999
Year 2024 : $62,700,999
Year 2025 : $34,958,999
Year 2026 : $23,935,000

Farm Players Salaries

Austin Wagner $99,500 (2)
Salary Remaining : $0
Salary Average : $99,500
Salary Average Remaining : $0
Zachary Hayes $99,500 (2)
Salary Remaining : $0
Salary Average : $99,500
Salary Average Remaining : $0
Felix Sandstrom $99,500 (2)
Salary Remaining : $0
Salary Average : $99,500
Salary Average Remaining : $0
Nic Petan $99,500 (2)
Salary Remaining : $0
Salary Average : $99,500
Salary Average Remaining : $0
Lucas Carlsson $99,500 (2)
Salary Remaining : $0
Salary Average : $99,500
Salary Average Remaining : $0
Lauri Pajuniemi $99,500 (2)
Salary Remaining : $0
Salary Average : $99,500
Salary Average Remaining : $0
Bokondji Imama $99,500 (1)
Salary Remaining : $0
Salary Average : $99,500
Salary Average Remaining : $0
Kole Lind $97,500 (2)
Salary Remaining : $0
Salary Average : $97,500
Salary Average Remaining : $0
Vadim Zherenko $97,500 (3)
Salary Remaining : $0
Salary Average : $97,500
Salary Average Remaining : $0
Raivis Ansons $97,500 (3)
Salary Remaining : $0
Salary Average : $97,500
Salary Average Remaining : $0
Pierrick Dube $97,500 (3)
Salary Remaining : $0
Salary Average : $97,500
Salary Average Remaining : $0
Glenn Gawdin $96,470 (1)
Salary Remaining : $0
Salary Average : $96,470
Salary Average Remaining : $0
Miles Wood $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Otto Leskinen $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Peetro Seppala $95,000 (3)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Adam Klapka $95,000 (3)
Salary Remaining : $0
Salary Average : $100,000
Salary Average Remaining : $0
Nico Daws $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Chase Wouters $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Marco Rossi $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Mattias Norlinder $95,000 (2)
Salary Remaining : $0
Salary Average : $95,000
Salary Average Remaining : $0
Aatu Raty $95,000 (3)
Salary Remaining : $0
Salary Average : $55,000
Salary Average Remaining : $0
Riley Damiani $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Andrew Poturalski $92,500 (1)
Salary Remaining : $0
Salary Average : $92,500
Salary Average Remaining : $0
Joel L'Esperance $85,000 (3)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Declan Carlile $85,000 (2)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Oskari Salminen $85,000 (3)
Salary Remaining : $0
Salary Average : $85,000
Salary Average Remaining : $0
Cale Fleury $75,000 (2)
Salary Remaining : $0
Salary Average : $75,000
Salary Average Remaining : $0
Total Farm Players27
Salary Commitment
Year 2023 : $2,552,970
Year 2024 : $2,172,000
Year 2025 : $937,500
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,437,970
Year 2024 : $2,057,000
Year 2025 : $822,500
Year 2026 : $0

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

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

Over Minimum of
$62,000,000

Pro Players

Farm Players

Total Players

Avalanche $72,283,588 $83,143,399 $356,601 $21,143,399 212546
Blackhawks $15,149,658 $83,101,886 $398,114 $21,101,886 222749
Blue Jackets $105,266,392 $68,652,988 $14,847,012 $6,652,988 261945
Blues ($2,779,086) $83,066,319 $433,681 $21,066,319 212546
Bruins $40,701,668 $82,011,115 $1,488,885 $20,011,115 233356
Canadiens $120,826,962 $72,684,423 $10,815,577 $10,684,423 261945
Canucks $26,521,324 $81,545,106 $1,954,894 $19,545,106 213556
Capitals $39,278,926 $83,101,497 $398,503 $21,101,497 222648
Coyotes $82,831,871 $78,943,580 $4,556,420 $16,943,580 232750
Devils $91,836,487 $83,053,985 $446,015 $21,053,985 212243
Ducks $66,067,877 $67,943,563 $15,556,437 $5,943,563 242650
Flames $96,365,799 $82,659,446 $840,554 $20,659,446 273057
Flyers $26,280,630 $82,553,869 $946,131 $20,553,869 233356
Golden Knights $24,209,875 $82,414,685 $1,085,315 $20,414,685 212849
Hurricanes $77,062,830 $83,451,186 $48,814 $21,451,186 234063
Islanders $19,613,604 $81,909,947 $1,590,053 $19,909,947 222547
Jets $30,032,785 $81,975,146 $1,524,854 $19,975,146 202444
Kings $40,826,335 $81,608,888 $1,891,112 $19,608,888 212950
Kraken $25,441,572 $82,618,135 $881,865 $20,618,135 222446
Lightning $111,437,131 $69,519,497 $13,980,503 $7,519,497 303161
Maple Leafs $53,033,041 $82,503,888 $996,112 $20,503,888 222648
Oilers $69,923,038 $79,666,744 $3,833,256 $17,666,744 234366
Panthers $88,256,670 $81,201,854 $2,298,146 $19,201,854 232548
Penguins $46,252,607 $80,900,718 $2,599,282 $18,900,718 212849
Predators $6,662,777 $82,105,594 $1,394,406 $20,105,594 232851
Rangers $58,193,616 $81,813,714 $1,686,286 $19,813,714 222648
Red Wings $12,905,596 $81,808,293 $1,691,707 $19,808,293 212445
Sabres $83,148,594 $82,514,925 $985,075 $20,514,925 242347
Senators $35,977,470 $77,098,893 $6,401,107 $15,098,893 232548
Sharks $17,844,107 $81,915,254 $1,584,746 $19,915,254 232750
Stars $46,378,412 $82,870,679 $629,321 $20,870,679 243559
Wild $74,760,377 $81,830,505 $1,669,495 $19,830,505 232750